{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Mediciones y presupuesto","resumen de presupuesto","Estilos"],"not_rendered":{"images":2,"macros":1,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Mediciones y presupuesto","index":0,"n_rows":63,"n_cols":12,"rows_kept":63,"merged":[[1,1,3,1],[1,2,3,3],[3,4,3,9],[5,1,5,9],[12,3,12,7],[13,3,13,8],[17,3,17,7],[18,3,18,8],[23,3,23,7],[24,3,24,8],[29,3,29,8],[33,3,33,7],[34,3,34,8],[38,3,38,7],[39,3,39,8],[43,3,43,8],[47,3,47,7],[48,3,48,8],[52,3,52,7],[53,3,53,8],[57,3,57,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2025-040. CONDUCCION TRASVASE BOLIBAR"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"PREPARACION DE TERRENO"]
[]
[null,"DESP_DESB",null,"M2 DESPEJE Y DESBROCE"]
[{"$nulls":3},"Despeje y desbroce del terreno con carga, transporte y canon de vertido de productos sobrantes a vertedero, incluso arranque de árboles y tocones de diámetro menor de 30 cm.\r\n"]
[{"$nulls":3},"Accesos",{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"},{"v":150,"d":"150.00"}]
[{"$nulls":9},{"v":150,"d":"150.00"},{"v":3.87,"d":"3.87 €"},{"v":580.5,"d":"580.50 €"}]
[]
[null,"CATA_OBRA_RURAL",null,"M2 CATA 1,20x1,20x1,40 M EN TIERRAS (OBRA)"]
[{"$nulls":3},"Cata de 1,20 x 1,20 x 1,40 m., en zona rural, para localización de servicios durante la ejecución de la obra, incluída la excavación por mecánicos o manuales, agotamientos, relleno y compactación con material de la propia excavación."]
[{"$nulls":3},"Punto alto",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Punto bajo",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":113.19,"d":"113.19 €"},{"v":226.38,"d":"226.38 €"}]
[]
[null,"CATA_AUX_VOL",null,"M3 AMPLIACION CATAS - EXCAVACION Y RELLENO"]
[{"$nulls":3},"Excavación para ampliación de catas con medios mecánicos o manuales en todo tipo de terreno y relleno, extendido y compactación con zahorra artificial,  incluso carga, transporte a vertedero o lugar de empleo y canon de vertido de los materiales sobrantes."]
[{"$nulls":3},"Punto Alto",{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":1.5,"d":"1.50"},{"v":12,"d":"12.00"}]
[{"$nulls":3},"Punto Bajo",{"v":1,"d":"1.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":1.5,"d":"1.50"},{"v":18,"d":"18.00"}]
[{"$nulls":9},{"v":30,"d":"30.00"},{"v":162.07,"d":"162.07 €"},{"v":4862.1,"d":"4,862.10 €"}]
[]
[{"$nulls":3},"TOTAL PREPARACION DE TERRENO",{"$nulls":7},{"v":5668.9800000000005,"d":"5,668.98 €"}]
[]
[{"$nulls":3},"ENTUBADO DE POLIETILENO"]
[]
[null,"PEP_1",null,"M TUBERIA DE POLIETILENO PN 6 DN630"]
[{"$nulls":3},"Suministro e instalación de tubería de polietileno PN6 DN630 por el interior de tubería de hormigón DN700 mediante tiyo y empuje."]
[{"$nulls":3},"Reparación",{"v":1,"d":"1.00"},{"v":112,"d":"112.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":112,"d":"112.00"}]
[{"$nulls":9},{"v":112,"d":"112.00"},{"v":385,"d":"385.00 €"},{"v":43120,"d":"43,120.00 €"}]
[]
[null,"PEP_2",null,"UN INSTALACION DE DESAGUE DN 630-150"]
[{"$nulls":3},"Suministro de material e instalación de desagüe de pùnto bajo ejecutado mediante T 630-630-160, incluso codos, válvulas, manguitos y todas las piezas especiales para ejecutar la operación. Totalmente terminado."]
[{"$nulls":3},"Punto Bajo",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1950,"d":"1,950.00 €"},{"v":1950,"d":"1,950.00 €"}]
[]
[{"$nulls":3},"TOTAL ENTUBADO DE POLIETILENO",{"$nulls":7},{"v":45070,"d":"45,070.00 €"}]
[]
[{"$nulls":3},"OTROS"]
[]
[null,"PEP_3",null,"UN DESPLAZAMIENTO DE MAQUINARIA Y EQUIPOS"]
[{"$nulls":3},"Desplazamiento de maquinaria y todos los equipos, personal y material necesarios par la ejecución de los trabajos."]
[{"$nulls":3},"Instalación y retirada",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":2100,"d":"2,100.00 €"},{"v":2100,"d":"2,100.00 €"}]
[]
[null,"SyS",null,"UN CUMPLIMIENTO SEGURIDAD Y SALUD"]
[{"$nulls":3},"Partida alzada destinada al cumplimiento de las medidas de seguridad establecidas en el correspondiente Plan de Seguridad y Salud aprobado, o en su defecto, el Documento de Gestión Preventiva."]
[{"$nulls":3},"Cumplimiento SyS",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1250,"d":"1,250.00 €"},{"v":1250,"d":"1,250.00 €"}]
[]
[{"$nulls":3},"TOTAL OTROS",{"$nulls":7},{"v":3350,"d":"3,350.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":54088.98,"d":"54,088.98 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":54088.98,"d":"54,088.98 €"}]

{"sheet":"resumen de presupuesto","index":1,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[6,2,6,9],[17,2,17,7],[19,4,19,5],[20,5,20,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2025-040. CONDUCCION TRASVASE BOLIBAR"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"PREPARACION DE TERRENO",{"$nulls":5},{"v":5668.98,"d":"5,668.98 €"},{"v":0.1,"d":"10.00%"}]
[null,2,"ENTUBADO DE POLIETILENO",{"$nulls":5},{"v":45070,"d":"45,070.00 €"},{"v":0.83,"d":"83.00%"}]
[null,3,"OTROS",{"$nulls":5},{"v":3350,"d":"3,350.00 €"},{"v":0.06,"d":"6.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":54088.979999999996,"d":"54,088.98 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":11358.69,"d":"11,358.69 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":65447.6658,"d":"65,447.67 €"}]

{"sheet":"Estilos","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true,"flags":["formulas_cached_only"]}