{"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":34,"n_cols":12,"rows_kept":34,"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],[16,3,16,7],[17,3,17,8],[20,3,20,7],[21,3,21,8],[24,3,24,7],[25,3,25,8],[28,3,28,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"RENOVACION CELDAS ALTA TENSION"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"RENOVACION CELDAS AT ETAP IBAIEDER"]
[]
[null,"PEP_1",null,"UN OBRA CIVIL "]
[{"$nulls":3},"CAPITULO DE OBRA CIVIL SEGÚN PPTO DETALLADO EN MEMORIA"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":11760.75,"d":"11,760.75 €"},{"v":11760.75,"d":"11,760.75 €"}]
[]
[null,"PEP_2",null,"UN ELECTRICIDAD"]
[{"$nulls":3},"PARTIDA DE GESTIÓN DE DESCARGO, CELDAS DE LÍNEA, PROTECCIÓN, MEDIDA, RED DE HERRAJES... SEGÚN PPTO EN MEMORIA"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":45946,"d":"45,946.00 €"},{"v":45946,"d":"45,946.00 €"}]
[]
[null,"PEP_3",null,"UN GESTION DE RESIUDOS"]
[{"$nulls":3},"GESTION DE RESIDUOS SEGÚN PPTO MEMORIA"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":935.1,"d":"935.10 €"},{"v":935.1,"d":"935.10 €"}]
[]
[null,"PEP_4",null,"UN SEGURIDAD Y SALUD"]
[{"$nulls":3},"Redacción de PSS, apertura de centro de trabajo, y tramitaciones necesarias."]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":575,"d":"575.00 €"},{"v":575,"d":"575.00 €"}]
[]
[{"$nulls":3},"TOTAL RENOVACION CELDAS AT ETAP IBAIEDER",{"$nulls":7},{"v":59216.85,"d":"59,216.85 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":59216.85,"d":"59,216.85 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":59216.85,"d":"59,216.85 €"}]

{"sheet":"resumen de presupuesto","index":1,"n_rows":19,"n_cols":10,"rows_kept":19,"merged":[[6,2,6,9],[15,2,15,7],[17,4,17,5],[18,5,18,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","RENOVACION CELDAS ALTA TENSION"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"RENOVACION CELDAS AT ETAP IBAIEDER",{"$nulls":5},{"v":59216.85,"d":"59,216.85 €"},{"v":1,"d":"100.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":59216.85,"d":"59,216.85 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":12435.54,"d":"12,435.54 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":71652.3885,"d":"71,652.39 €"}]

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