{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Tool","Erläuterungen"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Tool","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[39,3,39,5],[4,2,4,3],[1,1,2,6],[33,2,34,6],[6,2,6,6],[5,2,5,6],[4,4,4,5]]}
[]
[null,"Propuesta Económica en Bolivianos",null,null,null,null,null,null,"Por favor elija de la lista"]
[null,null,null,null,null,null,null,null,"Día"]
[null,null,null,null,null,null,null,null,"Mes"]
[null,"Proyecto/Programa (P.N.):","23.2139.6-002.00",null,"Nombre Proyecto/Programa",null,"ProResiliente"]
[null,"Nombre del contrato","SERVICIO DE ADECUACIÓN DEL SISTEMA ELÉCTRICO Y CABLEADO ESTRUCTURADO DE RED EN LAS OFICINAS DE GIZ "]
[null,"No. de Proceso:",83476330]
[]
[null,null,"Cantidad de Expertos","Cantidad de días","Cantidad Total","Precio honorario","Total"]
[null,"Honorarios"]
[null,"Experto nacional (Líder de proyecto)",null,"x","x",null,"x"]
[null,"Experto nacional (Consultor Senior)",null,"x"]
[null,"Experto nacional (técnico Junior)",null,"x","x",null,"x"]
[null,"Experto nacional (técnico Junior)",null,"x","x",null,"x"]
[]
[null,"Gastos de viaje"]
[null,"Viáticos",null,"x","x",null,"x"]
[null,"Hospedaje",null,"x","x",null,"x"]
[null,"Otros gastos de viaje (Traslados en el destino)",null,"x","x",null,"x"]
[]
[null,"Vuelos ida y regreso","Cantidad de expertos","Viajes por experto",null,"Precio por vuelo"]
[null,"Vuelos internacionales",null,"x","x",null,"x"]
[null,"Vuelos nacionales ",null,"x","x",null,"x"]
[]
[null,"Otros  varios","Cantidad","Precio por unidad",null,null,"Cantidad total"]
[null,"Servicio de Adecuación de Sistema eléctrico y Cableado estructurado de Red",1,null,null,null,{"$f":"C26*D26","v":0}]
[null,null,null,null,null,null,{"$f":"C27*D27","v":0}]
[null,null,null,null,null,null,0]
[null,"Otros costos (Especificar)",null,null,null,null,0]
[]
[null,"Valor de la propuesta",null,null,null,null,{"$f":"SUM(G11:G15,G17:G19,G22:G23,G26:G29)","v":0}]
[]
[]
[null,"Observaciones"]
[]
[]
[null,null,"Fecha:"]
[]
[]
[null,null,"Nombre:"]
[null,null,"Cargo:"]
[]
[null,null,"Firma:"]

{"sheet":"Erläuterungen","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":true,"merged":[[19,5,22,5],[19,2,20,3],[21,2,22,3],[14,4,16,4],[14,6,16,6],[19,6,22,6],[14,2,16,2],[14,3,16,3],[5,5,5,6],[4,1,6,3],[25,6,33,6],[14,5,15,5],[1,1,2,6],[9,3,12,3],[9,2,12,2],[9,4,12,4],[9,5,12,5],[9,6,12,6],[33,4,33,5],[29,2,29,3],[25,4,25,5],[26,4,26,5],[27,4,27,5],[19,4,22,4]]}
[]
[null,"Schätzung des voraussichtlichen Vertragswerts gem. VgV §3"]
[]
[]
[null,"Erläuterungen"]
[null,null,null,null,null,"nicht veränderbar"]
[null,null,null,null,null,"bitte ausfüllen"]
[null,null,"Anzahl Experten","Anzahl Tage oder Monate","Menge gesamt","Preis pro Tag oder Monat","Gesamt"]
[null,"Honorare"]
[null,"internationale LZE","Anzahl Experten je Kategorie","Anzahl Tage oder Monate je Expertenkategorie","Berechnung erfolgt automatisch (Anzahl Experte x Anzahl Monate)"," Bitte beachten: Honorare, keine Gehälter!","Berechnung erfolgt automatisch"]
[null,"internationale KZE"]
[null,"nationale/regionale LZE"]
[null,"nationale/regionale KZE"]
[null,"Reisekosten"]
[null,"Tagegeld Einsatzland","Anzahl Experten, für die Reisekosten anfallen","Anzahl Tage oder Monate, an welchen Reisekosten anfallen","Berechnung erfolgt automatisch (Anzahl Experte x Anzahl Monate)","Länderpauschalen Tage- und Übernachtungsgelder  gemäß Bundesreisekosten-richtlinie (BMF)","Berechnung erfolgt automatisch"]
[null,"Übernachtungsgeld Einsatzland"]
[null,"Andere Reisekosten",null,null,null,"Pauschale je Experte, \nz. B. Airport-Transfer, Taxi etc. "]
[]
[null,"Flüge Hin und Rück","Anzahl Experten","Flüge je Experte",null,"Preis pro Flug"]
[null,"Flüge internationale LZE ","Aus-/Rückreise, Urlaubsflüge, Dienstflüge",null,"Berechnung erfolgt automatisch (Anzahl Experte x Anzahl Flüge)","Bitte beachten: angemessenen Mix an Tarifen ansetzen.","Berechnung erfolgt automatisch"]
[null,"Flüge internationale KZE"]
[null,"Flüge national (int. LZE und KZE)","Dienstflüge im Partnerland"]
[null,"Flüge national (nat./reg. LZE und KZE)"]
[]
[null,"Sonstige Einzelkosten","Anzahl NP","Anzahl Monate","Gesamtmenge bzw. Anzahl Monate","Preis/Monat bzw. Stück"]
[null,"Ausrüstungsgüter",null,null,"z. B. Büroausstattung, KFZ durch AN zu beschaffen"]
[null,"lfd. Bürokosten",null,null,"lfd Kosten für Materialien, Strom, Telefon etc. sofern nicht vom Partner gestellt, "]
[null,"KFZ-Betriebskosten",null,null,"z. B. Benzin, Kleinreparaturen etc."]
[null,"sonst Verbrauchsgüter"]
[null,"nationales Personal","Sekretärin, Fahrer usw., nicht nationale Fachkräfte",null,"berechnet sich automatisch aus Anzahl NP und Monate","länderspezifische Personalkosten"]
[null,"Flexible Vergütung"]
[null,"Workshops/ Aus- und Fortbildung"]
[null,"Örtliche Zuschüsse"]
[null,"weitere Sonstige Kosten"]
[]
[null,"Voraussichtlicher Vertragswert"]