{"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":98,"n_cols":12,"rows_kept":98,"merged":[[1,1,3,1],[1,2,3,3],[3,4,3,9],[5,1,5,9],[12,3,12,11],[13,3,13,7],[14,3,14,8],[17,3,17,7],[18,3,18,8],[21,3,21,7],[22,3,22,8],[25,3,25,7],[26,3,26,8],[29,6,29,10],[30,3,30,11],[31,3,31,7],[32,3,32,8],[35,3,35,7],[36,3,36,8],[39,3,39,7],[40,3,40,8],[43,3,43,7],[44,3,44,8],[47,3,47,7],[48,3,48,8],[51,6,51,10],[52,3,52,11],[53,3,53,7],[54,3,54,8],[57,3,57,7],[58,3,58,8],[61,3,61,7],[62,3,62,8],[65,6,65,10],[66,3,66,11],[67,3,67,7],[68,3,68,8],[71,3,71,7],[72,3,72,8],[75,3,75,7],[76,3,76,8],[79,3,79,7],[80,3,80,8],[83,3,83,7],[84,3,84,8],[87,6,87,10],[88,3,88,7],[89,3,89,8],[92,3,92,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2022-033. INSPECCIONES EMISARIO"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"PARTIDAS ESPECIFICAS DEL PROYECTO"]
[]
[{"$nulls":3},"01_INSPECCIONES"]
[null,3.2,null,"UN Inspección general"]
[{"$nulls":3},"\"Inspección general del emisario conforme punto 3.2 de los alcances\n\n\""]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":23000,"d":"23,000.00 €"},{"v":46000,"d":"46,000.00 €"}]
[]
[null,3.3,null,"UN Inspección menor"]
[{"$nulls":3},"\"Inspección menor de brida ciega, difusores y tren de fondeo conforme punto 3.3 de los alcances\n\n\""]
[{"$nulls":9},{"v":3,"d":"3.00"},{"v":4400,"d":"4,400.00 €"},{"v":13200,"d":"13,200.00 €"}]
[]
[null,3.4,null,"UN Inspección puntual"]
[{"$nulls":3},"\"Inspección puntual de boya y tren de fondeo conforme punto 3.4 de los alcances\n\""]
[{"$nulls":9},{"v":4,"d":"4.00"},{"v":2200,"d":"2,200.00 €"},{"v":8800,"d":"8,800.00 €"}]
[]
[null,3.1,null,"UN Levantamiento batimétrico"]
[{"$nulls":3},"\"Levantamiento batimetríco conforme punto 3.1 de los alcances\n\""]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":3755,"d":"3,755.00 €"},{"v":7510,"d":"7,510.00 €"}]
[]
[{"$nulls":6},"TOTAL 01_INSPECCIONES",{"$nulls":4},{"v":75510,"d":"75,510.00 €"}]
[{"$nulls":3},"02_MANTENIMIENTOS"]
[null,3.5,null,"UN Prueba de limpieza del emisario con brida ciega abierta"]
[]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":4400,"d":"4,400.00 €"},{"v":4400,"d":"4,400.00 €"}]
[]
[null,3.7,null,"UN Sustitución de ánodos de sacrificio en boya (todos los ánodos)"]
[]
[{"$nulls":9},{"v":9,"d":"9.00"},{"v":1400,"d":"1,400.00 €"},{"v":12600,"d":"12,600.00 €"}]
[]
[null,3.6,null,"UN Sustitución de ánodos de sacrificio en conducción"]
[]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":2200,"d":"2,200.00 €"},{"v":4400,"d":"4,400.00 €"}]
[]
[null,3.9,null,"UN Sustitución de la baliza de la boya"]
[]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":400,"d":"400.00 €"},{"v":400,"d":"400.00 €"}]
[]
[null,3.8,null,"UN Sustitución de la parte inferior de la cadena del tren de fondeo"]
[]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":2200,"d":"2,200.00 €"},{"v":4400,"d":"4,400.00 €"}]
[]
[{"$nulls":6},"TOTAL 02_MANTENIMIENTOS",{"$nulls":4},{"v":26200,"d":"26,200.00 €"}]
[{"$nulls":3},"03_SUMINISTROS"]
[null,3.01,null,"UN Suministro de ánodo de sacrificio de 100kg"]
[]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":1125,"d":"1,125.00 €"},{"v":2250,"d":"2,250.00 €"}]
[]
[null,3.02,null,"UN Suministro de ánodo de sacrificio de 5 kg"]
[]
[{"$nulls":9},{"v":36,"d":"36.00"},{"v":50,"d":"50.00 €"},{"v":1800,"d":"1,800.00 €"}]
[]
[null,3.03,null,"UN Suministro de baliza"]
[]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":600,"d":"600.00 €"},{"v":600,"d":"600.00 €"}]
[]
[{"$nulls":6},"TOTAL 03_SUMINISTROS",{"$nulls":4},{"v":4650,"d":"4,650.00 €"}]
[{"$nulls":3},"04_INFORMES"]
[null,4.2,null,"UN Informe de inspección mayor"]
[]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":2900,"d":"2,900.00 €"},{"v":5800,"d":"5,800.00 €"}]
[]
[null,4.3,null,"UN Informe de inspección menor"]
[]
[{"$nulls":9},{"v":3,"d":"3.00"},{"v":2200,"d":"2,200.00 €"},{"v":6600,"d":"6,600.00 €"}]
[]
[null,4.4,null,"UN Informe de inspección puntual"]
[]
[{"$nulls":9},{"v":4,"d":"4.00"},{"v":1100,"d":"1,100.00 €"},{"v":4400,"d":"4,400.00 €"}]
[]
[null,4.1,null,"UN Informe de levantamiento batimétrico"]
[]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":2200,"d":"2,200.00 €"},{"v":4400,"d":"4,400.00 €"}]
[]
[null,4.5,null,"UN Informe de reparación y/o sustitución"]
[]
[{"$nulls":9},{"v":9,"d":"9.00"},{"v":350,"d":"350.00 €"},{"v":3150,"d":"3,150.00 €"}]
[]
[{"$nulls":6},"TOTAL 04_INFORMES",{"$nulls":4},{"v":24350,"d":"24,350.00 €"}]
[null,"4.7.1        ",null,"UN Plan de Seguridad y Salud"]
[{"$nulls":3},"\"Redacción e implementación del Plan de Seguridad y Salud y sucesivas correciones. La partida se certificará conforme al porcentaje de avance del contrato.\n\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":3500,"d":"3,500.00 €"},{"v":3500,"d":"3,500.00 €"}]
[]
[{"$nulls":3},"TOTAL PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":7},{"v":134210,"d":"134,210.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":134210,"d":"134,210.00 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":134210,"d":"134,210.00 €"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2022-033. INSPECCIONES EMISARIO"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,19,"PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":5},{"v":134210,"d":"134,210.00 €"},{"v":1,"d":"100.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":134210,"d":"134,210.00 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":28184.1,"d":"28,184.10 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":162394.1,"d":"162,394.10 €"}]

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