{"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":96,"n_cols":12,"rows_kept":96,"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],[27,3,27,7],[28,3,28,8],[34,3,34,7],[35,3,35,8],[39,3,39,7],[40,3,40,8],[45,3,45,8],[49,3,49,7],[50,3,50,8],[54,3,54,7],[55,3,55,8],[59,3,59,7],[60,3,60,8],[65,3,65,7],[66,3,66,8],[71,3,71,8],[75,3,75,7],[76,3,76,8],[80,3,80,7],[81,3,81,8],[85,3,85,7],[86,3,86,8],[90,3,90,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2026-009. FIBRA OPTICA LAREO"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$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_9",null,"M EJECUCION 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},"Tramo Punto conexión - Alto Zubillaga",{"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"}]
[{"$nulls":3},"Acometida desde alto Zubillaga",{"v":1,"d":"1.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":9},{"v":5200,"d":"5200.00"},{"v":15.7,"d":"15.70 €"},{"v":81640,"d":"81,640.00 €"}]
[]
[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},"Acometida desde alto Zubillaga",{"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"}]
[{"$nulls":3},"Tramo Punto conexión - Alto Zubillaga",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"Descuento zona hormigonada",{"v":-1,"d":"-1.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-1000,"d":"-1,000.00"}]
[{"$nulls":9},{"v":4200,"d":"4200.00"},{"v":6.5,"d":"6.50 €"},{"v":27300,"d":"27,300.00 €"}]
[]
[null,"PEP_4",null,"M Hormigonado de zanja"]
[{"$nulls":3},"Colocación de hormigón en zanja en zonas con firme de hormigón o aglomerado, totalmente rematado y finalizado."]
[{"$nulls":3},"Zona hormigonada pista",{"v":1,"d":"1.00"},{"v":1000,"d":"1000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"}]
[{"$nulls":9},{"v":1000,"d":"1000.00"},{"v":7,"d":"7.00 €"},{"v":7000,"d":"7,000.00 €"}]
[]
[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},"Tramo Punto conexión - Alto Zubillaga",{"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"}]
[{"$nulls":3},"Acometida desde alto Zubillaga",{"v":1,"d":"1.00"},{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":9},{"v":5200,"d":"5200.00"},{"v":6.96,"d":"6.96 €"},{"v":36192,"d":"36,192.00 €"}]
[]
[{"$nulls":3},"TOTAL ZANJA Y ACOMETIDA",{"$nulls":7},{"v":152132,"d":"152,132.00 €"}]
[]
[{"$nulls":3},"CABLEADO Y CONEXIONES"]
[]
[null,"ARQ_40_HGON",null,"UN ARQUETA REGISTRO 40x40 HORMIGON"]
[{"$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"]
[{"$nulls":3},"Arqueta cada 250 metros",{"v":1,"d":"1.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"}]
[{"$nulls":9},{"v":22,"d":"22.00"},{"v":338.68,"d":"338.68 €"},{"v":7450.96,"d":"7,450.96 €"}]
[]
[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},"Arqueta cada 250 metros",{"v":1,"d":"1.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"}]
[{"$nulls":9},{"v":22,"d":"22.00"},{"v":90.71,"d":"90.71 €"},{"v":1995.62,"d":"1,995.62 €"}]
[]
[null,"PEP_5",null,"M Cable de fibra"]
[{"$nulls":3},"Suministro y tendido de cable de fibra monomodo de 16 hilos, tendido convencional o soplado. incluso pruebas."]
[{"$nulls":3},"Tramo Punto conexión - Alto Zubillaga",{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"Acometida desde alto Zubillaga",{"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"}]
[{"$nulls":9},{"v":5200,"d":"5200.00"},{"v":2.3,"d":"2.30 €"},{"v":11960,"d":"11,960.00 €"}]
[]
[null,"PEP_6",null,"UN Conexionado en extremos"]
[{"$nulls":3},"Conexionado de fibra en punto extremo, pasamuros y canalización con tubería de PVC"]
[{"$nulls":3},"Punto conexion",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Edificio control Lareo",{"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"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":900,"d":"900.00 €"},{"v":1800,"d":"1,800.00 €"}]
[]
[{"$nulls":3},"TOTAL CABLEADO Y CONEXIONES",{"$nulls":7},{"v":23206.58,"d":"23,206.58 €"}]
[]
[{"$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."]
[{"$nulls":3},"GR",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[]
[null,"PEP_10",null,"UN CRUCE DE CARRETERA"]
[{"$nulls":3},"Partida alzada a justificar para el cruce de la carretera en Zubillaga"]
[{"$nulls":3},"Cruce 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"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[]
[{"$nulls":3},"TOTAL OTROS",{"$nulls":7},{"v":4800,"d":"4,800.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":181638.58000000002,"d":"181,638.58 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":181638.58000000002,"d":"181,638.58 €"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2026-009. FIBRA OPTICA LAREO"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$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":152132,"d":"152,132.00 €"},{"v":0.84,"d":"84.00%"}]
[null,3,"CABLEADO Y CONEXIONES",{"$nulls":5},{"v":23206.58,"d":"23,206.58 €"},{"v":0.13,"d":"13.00%"}]
[null,4,"OTROS",{"$nulls":5},{"v":4800,"d":"4,800.00 €"},{"v":0.03,"d":"3.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":181638.58000000002,"d":"181,638.58 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":38144.1,"d":"38,144.10 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":219782.6818,"d":"219,782.68 €"}]

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