{"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":54,"n_cols":12,"rows_kept":54,"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],[16,3,16,8],[20,3,20,7],[21,3,21,8],[24,3,24,8],[28,3,28,7],[29,3,29,8],[32,3,32,8],[36,3,36,7],[37,3,37,8],[40,3,40,8],[44,3,44,7],[45,3,45,8],[48,3,48,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"OZONIZACION INTERMEDIA ETAP BARRENDIOLA"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"INSTALACION OZONIZACION"]
[]
[null,"PEP_1",null,"UN OZONIZACION"]
[{"$nulls":3},"NUEVOS EQUIPOS, REFORMA CALDERERÍA, INSTALACION ELECTRICA segun ppto Excel en documentacion editable"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":43358.6,"d":"43,358.60 €"},{"v":43358.6,"d":"43,358.60 €"}]
[]
[{"$nulls":3},"TOTAL INSTALACION OZONIZACION",{"$nulls":7},{"v":43358.6,"d":"43,358.60 €"}]
[]
[{"$nulls":3},"DESTRUCTOR OZONO"]
[]
[null,"PEP_2",null,"UN DESTRUCTOR OZONO"]
[{"$nulls":3},"DESTRUCTORES PRE Y POST Y CALDERERÍA segun ppto"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":12048,"d":"12,048.00 €"},{"v":12048,"d":"12,048.00 €"}]
[]
[{"$nulls":3},"TOTAL DESTRUCTOR OZONO",{"$nulls":7},{"v":12048,"d":"12,048.00 €"}]
[]
[{"$nulls":3},"AUTOMATIZACION"]
[]
[null,"PEP_3",null,"UN AUTOMATIZACION"]
[{"$nulls":3},"INSTALACION DE AUTOMATIZACION SEGÚN PPTO"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":8585,"d":"8,585.00 €"},{"v":8585,"d":"8,585.00 €"}]
[]
[{"$nulls":3},"TOTAL AUTOMATIZACION",{"$nulls":7},{"v":8585,"d":"8,585.00 €"}]
[]
[{"$nulls":3},"DESGUACE DE EQUIPOS"]
[]
[null,"PEP_4",null,"UN DESGUACE"]
[{"$nulls":3},"TORRE DILUCION, VENTILADORES, ACOMETIDAS OZONIZADOR VIEJO, OZONIZADOR VIEJO"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":9000,"d":"9,000.00 €"},{"v":9000,"d":"9,000.00 €"}]
[]
[{"$nulls":3},"TOTAL DESGUACE DE EQUIPOS",{"$nulls":7},{"v":9000,"d":"9,000.00 €"}]
[]
[{"$nulls":3},"DOCUMENTACION AS BUILT"]
[]
[null,"PEP_5",null,"UN AS BUILT"]
[{"$nulls":3},"PLANOS EPLAN, FICHAS TECNICAS, CERTIFICADOS SEGUN MEMORIA"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[]
[{"$nulls":3},"TOTAL DOCUMENTACION AS BUILT",{"$nulls":7},{"v":3000,"d":"3,000.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":75991.6,"d":"75,991.60 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":75991.6,"d":"75,991.60 €"}]

{"sheet":"resumen de presupuesto","index":1,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[6,2,6,9],[19,2,19,7],[21,4,21,5],[22,5,22,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","OZONIZACION INTERMEDIA ETAP BARRENDIOLA"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"INSTALACION OZONIZACION",{"$nulls":5},{"v":43358.6,"d":"43,358.60 €"},{"v":0.57,"d":"57.00%"}]
[null,2,"DESTRUCTOR OZONO",{"$nulls":5},{"v":12048,"d":"12,048.00 €"},{"v":0.16,"d":"16.00%"}]
[null,3,"AUTOMATIZACION",{"$nulls":5},{"v":8585,"d":"8,585.00 €"},{"v":0.11,"d":"11.00%"}]
[null,4,"DESGUACE DE EQUIPOS",{"$nulls":5},{"v":9000,"d":"9,000.00 €"},{"v":0.12,"d":"12.00%"}]
[null,5,"DOCUMENTACION AS BUILT",{"$nulls":5},{"v":3000,"d":"3,000.00 €"},{"v":0.04,"d":"4.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":75991.6,"d":"75,991.60 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":15958.24,"d":"15,958.24 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":91949.83600000001,"d":"91,949.84 €"}]

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