{"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":50,"n_cols":12,"rows_kept":50,"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],[20,3,20,8],[24,3,24,7],[25,3,25,8],[28,3,28,7],[29,3,29,8],[32,3,32,7],[33,3,33,8],[36,3,36,8],[40,3,40,7],[41,3,41,8],[44,3,44,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2024-052. PISTA PERIMETRAL ARRIARAN"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"AUXILIARES"]
[]
[null,"PEP_1",null,"UN TRASLADO Y RETIRDA"]
[{"$nulls":3},"Traslado a obra de equipos y medisio auxilires y posterior retirada"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[]
[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":9},{"v":1,"d":"1.00"},{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]
[]
[{"$nulls":3},"TOTAL AUXILIARES",{"$nulls":7},{"v":1800,"d":"1,800.00 €"}]
[]
[{"$nulls":3},"PEQUEÑOS DESPRENDIMIENTOS"]
[]
[null,"PEP_2",null,"UN LIMPIEZA DE CUENTA"]
[{"$nulls":3},"Jornada de trabajo para limpieza profunda de la cuneta, escollera, y paso bajo calzada. tanto en la zona del arbo, caido como en la zona de la escollera existente"]
[{"$nulls":9},{"v":6,"d":"6.00"},{"v":1175,"d":"1,175.00 €"},{"v":7050,"d":"7,050.00 €"}]
[]
[null,"PVC TØ400",null,"M TUBERÍA PVC TEJA Ø 400 MM"]
[{"$nulls":3},"Colector de PVC rígido, color TEJA, de 400 mm. de diámetro y espesor de 9,80 mm - SN4 (UNE-EN 1401), incluso p.p. de codos, junta elástica bilabial, piezas especiales, conexiones,....colocada y probada.\r\n"]
[{"$nulls":9},{"v":6,"d":"6.00"},{"v":61.45,"d":"61.45 €"},{"v":368.7,"d":"368.70 €"}]
[]
[null,"B_ZA",null,"M3 BASE DE ZAHORRA ARTIFICIAL"]
[{"$nulls":3},"Base de zahorra artificial, incluso suministro en obra del material, extendido, riego y compactación al 100% del P.M.\r\n"]
[{"$nulls":9},{"v":50,"d":"50.00"},{"v":43.04,"d":"43.04 €"},{"v":2152,"d":"2,152.00 €"}]
[]
[{"$nulls":3},"TOTAL PEQUEÑOS DESPRENDIMIENTOS",{"$nulls":7},{"v":9570.7,"d":"9,570.70 €"}]
[]
[{"$nulls":3},"DESLIZAMIENTO DEL CAMINO"]
[]
[null,"PEP_3",null,"M3 ESCOLLERA HORMIGONADA"]
[{"$nulls":3},"Suministro e instalación de escollera hormigonada con una altura máxima de 7.5 metros, al menos hasta la mitad de la altura."]
[{"$nulls":9},{"v":230,"d":"230.00"},{"v":120,"d":"120.00 €"},{"v":27600,"d":"27,600.00 €"}]
[]
[{"$nulls":3},"TOTAL DESLIZAMIENTO DEL CAMINO",{"$nulls":7},{"v":27600,"d":"27,600.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":38970.7,"d":"38,970.70 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":38970.7,"d":"38,970.70 €"}]

{"sheet":"resumen de presupuesto","index":1,"n_rows":21,"n_cols":10,"rows_kept":21,"merged":[[6,2,6,9],[17,2,17,7],[19,4,19,5],[20,5,20,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2024-052. PISTA PERIMETRAL ARRIARAN"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"AUXILIARES",{"$nulls":5},{"v":1800,"d":"1,800.00 €"},{"v":0.05,"d":"5.00%"}]
[null,2,"PEQUEÑOS DESPRENDIMIENTOS",{"$nulls":5},{"v":9570.7,"d":"9,570.70 €"},{"v":0.25,"d":"25.00%"}]
[null,3,"DESLIZAMIENTO DEL CAMINO",{"$nulls":5},{"v":27600,"d":"27,600.00 €"},{"v":0.71,"d":"71.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":38970.7,"d":"38,970.70 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":8183.85,"d":"8,183.85 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":47154.547,"d":"47,154.55 €"}]

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