{"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":103,"n_cols":12,"rows_kept":103,"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],[17,3,17,8],[21,3,21,7],[22,3,22,8],[28,3,28,7],[29,3,29,8],[35,3,35,7],[36,3,36,8],[40,3,40,7],[41,3,41,8],[47,3,47,8],[51,3,51,7],[52,3,52,8],[58,3,58,7],[59,3,59,8],[64,3,64,7],[65,3,65,8],[71,3,71,7],[72,3,72,8],[78,3,78,7],[79,3,79,8],[83,3,83,8],[87,3,87,7],[88,3,88,8],[92,3,92,7],[93,3,93,8],[97,3,97,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2026-008. FIBRA OPTICA URKULU"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"TRABAJOS PRELIMINARES"]
[]
[null,"PEP_1",null,"UN TRASLADO Y RETIRADA"]
[{"$nulls":3},"Partida lzada para traslado y retirada de todo el material y equipos necesarios para la ejecución del contrato."]
[{"$nulls":3},"Traslado 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"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[]
[{"$nulls":3},"TOTAL TRABAJOS PRELIMINARES",{"$nulls":7},{"v":1500,"d":"1,500.00 €"}]
[]
[{"$nulls":3},"ZANJA Y ACOMETIDA"]
[]
[null,"PEP_2",null,"M Ejecución de microzanja"]
[{"$nulls":3},"Apertura de microzanja en carreteras y pistas, de 18-20cm de ancho y profundidad máxima de 60cm. Ejecutada con zanjadora. Incluido equipo y personal auxiliar."]
[{"$nulls":3},"Caseta Zubillaga - ETAP",{"v":1,"d":"1.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[{"$nulls":3},"Contingencias",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":9},{"v":5800,"d":"5800.00"},{"v":18,"d":"18.00 €"},{"v":104400,"d":"104,400.00 €"}]
[]
[null,"PEP_3",null,"M Tapado de zanja"]
[{"$nulls":3},"Tapado de zanja con material procedente de la propia excavación, incluso compactación y refinado final en caso de pistas de tierra."]
[{"$nulls":3},"Zona pista tierras",{"v":1,"d":"1.00"},{"v":2500,"d":"2500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"}]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[{"$nulls":3},"Contingencias",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":9},{"v":3300,"d":"3300.00"},{"v":6.5,"d":"6.50 €"},{"v":21450,"d":"21,450.00 €"}]
[]
[null,"PEP_4",null,"M Hormigonado de zanja"]
[{"$nulls":3},"Colocación de hormigón en zanja en zonas con firme de hormigón o aglomerado, totalmente rematado y finalizado."]
[{"$nulls":3},"Zona hormigonada",{"v":1,"d":"1.00"},{"v":2500,"d":"2500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2500,"d":"2,500.00"}]
[{"$nulls":9},{"v":2500,"d":"2500.00"},{"v":7,"d":"7.00 €"},{"v":17500,"d":"17,500.00 €"}]
[]
[null,"PEAD 63",null,"UN TUBERÍA PEAD DN 63 PN 16"]
[{"$nulls":3},"Tubería de polietileno PE-100 de alta densidad, diámetro exterior 63 mm y presión nominal de 1,60 Mpa, incluso p.p de colocación, piezas especiales, pruebas y desinfección.\r\n"]
[{"$nulls":3},"Caseta Zubillaga - ETAP",{"v":1,"d":"1.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[{"$nulls":3},"Contingencias",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":9},{"v":5800,"d":"5800.00"},{"v":6.96,"d":"6.96 €"},{"v":40368,"d":"40,368.00 €"}]
[]
[{"$nulls":3},"TOTAL ZANJA Y ACOMETIDA",{"$nulls":7},{"v":183718,"d":"183,718.00 €"}]
[]
[{"$nulls":3},"CABLEADO Y CONEXIONES"]
[]
[null,"ARQ_40_HGON",null,"UN ARQUETA REGISTRO 40x40 HORMIGON"]
[{"$nulls":3},"Arqueta de registro de hormigón de dimensiones interiores 40 x 40 cm., incluso marco y tapa de fundición dúctil C-250, superficie peatonal antideslizante, incluso demoliciones, excavaciones, conexiones, agotamiento, obras de fábrica, completamente terminado.\r\n"]
[{"$nulls":3},"Arqueta cada 250 metros",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[{"$nulls":3},"Caseta Zubillaga - ETAP",{"v":1,"d":"1.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"$nulls":9},{"v":23,"d":"23.00"},{"v":338.68,"d":"338.68 €"},{"v":7789.64,"d":"7,789.64 €"}]
[]
[null,"TAP_FD_40",null,"UN TAPA FUNDICIÓN 40X40"]
[{"$nulls":3},"Suministro y colocación de marco y tapa de fundición de 40 x 40 cm, CLASE C-250, completamente terminado.\r\n"]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3,"d":"3.00"}]
[{"$nulls":3},"Caseta Zubillaga - ETAP",{"v":1,"d":"1.00"},{"v":20,"d":"20.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"}]
[{"$nulls":9},{"v":23,"d":"23.00"},{"v":90.71,"d":"90.71 €"},{"v":2086.33,"d":"2,086.33 €"}]
[]
[null,"PEP_5",null,"M Cable de fibra"]
[{"$nulls":3},"Suministro y tendido de cable de fibra monomodo de 16 hilos, tendido convencional o soplado. incluso pruebas."]
[{"$nulls":3},"Caseta Zubillaga - ETAP",{"v":1,"d":"1.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":3},"Derivación Arrasate",{"v":1,"d":"1.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"}]
[{"$nulls":3},"Contingencias",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":9},{"v":5800,"d":"5800.00"},{"v":2.3,"d":"2.30 €"},{"v":13340,"d":"13,340.00 €"}]
[]
[null,"PEP_6",null,"UN Conexionado en extremos"]
[{"$nulls":3},"Conexionado de fibra en punto extremo, pasamuros y canalización con tubería de PVC"]
[{"$nulls":3},"caseta Zubillaga",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Derivación Arrasate",{"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"}]
[{"$nulls":3},"ETAP Urkulu",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":3,"d":"3.00"},{"v":900,"d":"900.00 €"},{"v":2700,"d":"2,700.00 €"}]
[]
[null,"PEP_7",null,"UN Rack de comunicaciones"]
[{"$nulls":3},"Suministro e instalación de nuevo rack de comunicaciones en ETAP Urkulu, incluso reubicación de routers existentes, cableado y etiquetado. Incluye 1 unidad de rack FR4-SS2488 RACK 24U 800X800X1255, 1 unidad de KEY 2 ACCESOR. RACK FR4 FONDO 800. BANDEJA VENTILADORES TECHO Y REGLETA 8 DIN y 2 unidades de FR4-B801-N BANDEJA FIJA 500MM PARA F800 de la marca Keynet Systems o similar."]
[{"$nulls":3},"ETAP Urkulu",{"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"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1800,"d":"1,800.00 €"},{"v":1800,"d":"1,800.00 €"}]
[]
[{"$nulls":3},"TOTAL CABLEADO Y CONEXIONES",{"$nulls":7},{"v":27715.97,"d":"27,715.97 €"}]
[]
[{"$nulls":3},"OTROS"]
[]
[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},"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"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"}]
[]
[null,"PEP_8",null,"UN GESTION DE RESIDUOS"]
[{"$nulls":3},"PAra para la redacción y cumplimiento del Plan de Gestión de Residuos, incluso informe final de gestión."]
[{"$nulls":3},"Residuos",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[]
[{"$nulls":3},"TOTAL OTROS",{"$nulls":7},{"v":3300,"d":"3,300.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":216233.97,"d":"216,233.97 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":216233.97,"d":"216,233.97 €"}]

{"sheet":"resumen de presupuesto","index":1,"n_rows":22,"n_cols":10,"rows_kept":22,"merged":[[6,2,6,9],[18,2,18,7],[20,4,20,5],[21,5,21,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2026-008. FIBRA OPTICA URKULU"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"TRABAJOS PRELIMINARES",{"$nulls":5},{"v":1500,"d":"1,500.00 €"},{"v":0.01,"d":"1.00%"}]
[null,2,"ZANJA Y ACOMETIDA",{"$nulls":5},{"v":183718,"d":"183,718.00 €"},{"v":0.85,"d":"85.00%"}]
[null,3,"CABLEADO Y CONEXIONES",{"$nulls":5},{"v":27715.97,"d":"27,715.97 €"},{"v":0.13,"d":"13.00%"}]
[null,4,"OTROS",{"$nulls":5},{"v":3300,"d":"3,300.00 €"},{"v":0.02,"d":"2.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":216233.97,"d":"216,233.97 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":45409.13,"d":"45,409.13 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":261643.1037,"d":"261,643.10 €"}]

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