{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Alarmas"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Alarmas","index":0,"n_rows":80,"n_cols":7,"rows_kept":80,"merged":[[1,1,1,6],[3,1,3,6],[12,1,12,5],[13,1,13,4],[14,1,14,4],[15,1,15,5],[17,1,17,6],[22,1,22,5],[23,1,23,4],[24,1,24,5],[26,1,26,6],[29,1,29,5],[30,1,30,4],[31,1,31,5],[33,1,33,6],[62,1,62,5],[63,1,63,4],[64,1,64,5],[66,1,66,5]]}
[]
[null,"MANTENIMIENTO PREVENTIVO, CORRECTIVO Y DE ACTUALIZACIÓN, Y SOSTENIMIENTO DEL SISTEMA DE ALARMAS COMUNITARIAS DE LA CIUDAD DE MEDELLÍN."]
[]
[null,"3.Mantenimiento Alarmas"]
[null,"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[null,"AL-3.1","Mantenimiento preventivo de alarma comunitaria (valor para 603 alarmas)","Unidad",154,null,{"$f":"F6*E6","v":0}]
[null,"AL-3.2","Mantenimiento correctivo de reinstalación de sistema de alarma comunitaria (cuando se requiere trasladar algunos elementos como panel, teclado, receptor, cableado o sirenas a un nuevo punto)","Unidad",17,null,0]
[null,"AL-3.3","Mantenimiento correctivo de cambio de componentes de alarma (cambio de receptor, sirena, cableado, teclado, panel de control)","Unidad",70,null,0]
[null,"AL-3.4","Mantenimiento correctivo de instalación de alarma comunitaria (se requiere montar nuevamente todo el sistema de alarma comunitaria)","Unidad",5,null,0]
[null,"AL-3.5","Mantenimiento correctivo de conexión de alarma (reconexiones de energia y lineas telefónicas)","Unidad",50,null,0]
[null,"AL-3.6","Mantenimiento correctivo de programación de la alarma por desconfiguración","Unidad",12,null,0]
[null,"AL-3.7","Desinstalación del sistema de alarma y componentes de alarmas","Unidad",16,null,0]
[null,"Subtotal Servicio de Mantenimiento Alarmas",{"$nulls":4},{"$f":"SUM(G6:G12)","v":0}]
[null,"A",{"$nulls":4},{"$f":"G13*F14","v":0}]
[null,"U",null,null,"U",null,{"$f":"G13*F15","v":0}]
[null,"Total Servicio de Mantenimiento Alarmas",{"$nulls":4},{"$f":"SUM(G13:G15)","v":0}]
[]
[null,"Mantenimiento Plataforma Recepción Alarmas"]
[null,"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[null,"AL-3.8","Mantenimiento preventivo de las dos receptoras de datos central Surgard Systems III","Mes",4,null,{"$f":"F20*E20","v":0}]
[null,"AL-3.9","Mantenimiento de correctivos a que haya lugar por el plazo del contrato, de las dos receptoras de datos central Surgard System III","Mes",4,null,{"$f":"F21*E21","v":0}]
[null,"AL-3.10","Soporte al aplicativo softguard ubicado en el SIES-M, incluye actualización de la información en la base de datos. Mantenimiento correctivo que se requiere durante el plazo del contrato","Mes",4,null,{"$f":"F22*E22","v":0}]
[null,"Subtotal Mantenimiento Plataforma Recepción Alarmas",{"$nulls":4},{"$f":"SUM(G20:G22)","v":0}]
[null,"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"G23*0.19","v":0}]
[null,"Total Mantenimiento Plataforma Recepción Alarmas",{"$nulls":4},{"$f":"G23+G24","v":0}]
[]
[null,"Bolsa de Repuestos Alarmas"]
[null,"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[null,"AL-3.11","Bolsa de Repuestos Alarmas","Global",1,{"v":33733590,"d":"$ 33,733,590"},{"$f":"F29*E29","v":{"v":33733590,"d":"$ 33,733,590"}}]
[null,"Subtotal Bolsa de Repuestos Alarmas",{"$nulls":4},{"$f":"SUM(G29:G29)","v":{"v":33733590,"d":"$ 33,733,590"}}]
[null,"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"G30*0.19","v":{"v":6409382.1,"d":"$ 6,409,382"}}]
[null,"Total Bolsa de Repuestos Alarmas",{"$nulls":4},{"$f":"G30+G31","v":{"v":40142972.1,"d":"$ 40,142,972"}}]
[]
[null,"Valores de Referencia para Bolsa de Repuestos Alarmas"]
[null,"Item","Descripción","Unidad","Cant ","V Unitario","V Parcial"]
[null,"AL-B-3.11.1","Teclado DSC 5500","Unidad",5,null,{"$f":"F36*E36","v":0}]
[null,"AL-B-3.11.2","Teclado honeywell 6164 SP","Unidad",1,null,0]
[null,"AL-B-3.11.3","Panel DSC 1832","Unidad",5,null,0]
[null,"AL-B-3.11.4","Panel Vista 48LA honeywell ","Unidad",1,null,0]
[null,"AL-B-3.11.5","Receptora DSC 5132","Unidad",18,null,0]
[null,"AL-B-3.11.6","Receptora Honeywell 5881EN","Unidad",1,null,0]
[null,"AL-B-3.11.7","Repetidora Honeywell 5100","Unidad",1,null,0]
[null,"AL-B-3.11.8","Pulsadores DSC 4938","Unidad",48,null,0]
[null,"AL-B-3.11.9","Pulsadores Honeywell 5802 MN","Unidad",13,null,0]
[null,"AL-B-3.11.10","Sirena 6-12 VDC, 30 Vatios de potencia, 2 tonos programables.\n","Unidad",14,null,0]
[null,"AL-B-3.11.11","Batería 12 V 7AH","Unidad",80,null,0]
[null,"AL-B-3.11.12","Fuente de 12VDC","Unidad",{"v":0.30000000000000004,"d":"0"},null,0]
[null,"AL-B-3.11.13","Baterías 3 V Ref: CR 2025","Unidad",1000,null,0]
[null,"AL-B-3.11.14","Baterías 3 V Ref: CR 2032","Unidad",100,null,0]
[null,"AL-B-3.11.15","Cable neopren 2x18 [m]","Unidad",24,null,0]
[null,"AL-B-3.11.16","Cable UTP ext [m]","Unidad",2787,null,0]
[null,"AL-B-3.11.17","Cable duplex 2 x 18 AWG [m]","Unidad",35,null,0]
[null,"AL-B-3.11.18","Caja exterior","Unidad",{"v":0.6000000000000001,"d":"1"},null,0]
[null,"AL-B-3.11.19","Toma aéreo 120 Vac","Unidad",{"v":0.8999999999999999,"d":"1"},null,0]
[null,"AL-B-3.11.20","Canaleta 20x12 MM 2 Mts","Unidad",125,null,0]
[null,"AL-B-3.11.21","Filtro ADSL Telefónico","Unidad",30,null,0]
[null,"AL-B-3.11.22","Conector RJ 11","Unidad",42,null,0]
[null,"AL-B-3.11.23","Cable Tel 2 Pares [m]","Unidad",380,null,0]
[null,"AL-B-3.11.24","Transformador 16,5 V","Unidad",{"v":4.800000000000001,"d":"5"},null,0]
[null,"AL-B-3.11.25","Gabinete","Unidad",1,null,0]
[null,"AL-B-3.11.26","Relevo 12v DC","Unidad",6,null,0]
[null,"AL-B-3.11.27","Toma telefonico","Unidad",{"v":1.2000000000000002,"d":"1"},null,0]
[null,"Subtotal Bolsa Repuestos  Alarmas",{"$nulls":4},{"$f":"SUM(G36:G62)","v":0}]
[null,"IVA",{"$nulls":3},{"v":0.19,"d":"19%"},{"$f":"G63*F64","v":0}]
[null,"Total Bolsa Repuestos  Alarmas",{"$nulls":4},{"$f":"SUM(G63:G64)","v":0}]
[]
[null,"VALOR TOTAL",{"$nulls":4},{"$f":"G16+G25+G32","v":{"v":40142972.1,"d":"$ 40,142,972"}}]
[]
[null,"Valor Total en letras_____________________________________________________________________________________________"]
[]
[null,"Nombre del Representante Legal__________________________________________"]
[null,"C. C. No.______________________________________________________________"]
[null,"Dirección de correo_____________________________________________________"]
[null,"Dirección electrónica____________________________________________________"]
[null,"Ciudad_______________________________________________________________"]
[]
[]
[]
[null,"_________________________________________________________"]
[null,"(Firma del Representante Legal)"]