{"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":76,"n_cols":12,"rows_kept":76,"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],[29,3,29,7],[30,3,30,8],[33,3,33,7],[34,3,34,8],[37,3,37,7],[38,3,38,8],[41,6,41,10],[42,3,42,11],[43,3,43,7],[44,3,44,8],[47,3,47,7],[48,3,48,8],[51,6,51,10],[52,3,52,7],[53,3,53,8],[56,3,56,11],[57,3,57,7],[58,3,58,8],[61,3,61,7],[62,3,62,8],[65,6,65,10],[66,3,66,7],[67,3,67,8],[70,3,70,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2021-015"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"PARTIDAS ESPECIFICAS DEL PROYECTO"]
[]
[{"$nulls":3},"ESTABILIZACIÓN DE TALUD MEDIANTE SISTEMA S-20"]
[null,"G3L2IK08",null,"M ANCLAJE DE CABLE D 14,5 mm"]
[{"$nulls":3},"ASuministro y colocación de anclaje perimetral formado por cable helicoidal"]
[{"$nulls":9},{"v":55,"d":"55.00"},{"v":183.98,"d":"183.98 €"},{"v":10118.9,"d":"10,118.90 €"}]
[]
[null,"G3L2IK09",null,"M ANCLAJE DE CABLE D 18,5 mm"]
[{"$nulls":3},"Suministro y colocación de anclaje perimetral formado por cable helicoidal"]
[{"$nulls":9},{"v":50,"d":"50.00"},{"v":186.55,"d":"186.55 €"},{"v":9327.5,"d":"9,327.50 €"}]
[]
[null,"G4G7IK33",null,"M BULÓN TIPO GEWI DE D 32 mm DE DOBLE PROTECCIÓN CON GRÚA"]
[{"$nulls":3},"Suministro y ejecución de bulón tipo GEWI de ø32 mm. de doble protección,"]
[{"$nulls":9},{"v":1850,"d":"1850.00"},{"v":63.66,"d":"63.66 €"},{"v":117771,"d":"117,771.00 €"}]
[]
[null,"G3L2IK03",null,"M CABLE TIPO 6 x 36 + 1 D 18 mm"]
[{"$nulls":3},"Suministro y colocación de cable de acero galvanizado de 18 mm de diámetro,"]
[{"$nulls":9},{"v":1560,"d":"1560.00"},{"v":4.98,"d":"4.98 €"},{"v":7768.8,"d":"7,768.80 €"}]
[]
[null,"G3L2IK05",null,"M CABLE TIPO 6 x 36 + 1 D 22 mm"]
[{"$nulls":3},"Suministro y colocación de cable de acero galvanizado de 22 mm de diámetro"]
[{"$nulls":9},{"v":125,"d":"125.00"},{"v":7.04,"d":"7.04 €"},{"v":880,"d":"880.00 €"}]
[]
[null,"G3L9IK01",null,"M DESPLAZAMIENTO, MONTAJE Y DESMONTAJE EN OBRA EQUIPO BULONADO"]
[{"$nulls":3},"Traslado y posterior retirada de maquinaria necesaria para la correcta ejecución"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1200,"d":"1,200.00 €"},{"v":1200,"d":"1,200.00 €"}]
[]
[null,"G3L2IK12",null,"M2 MALLA ROMBOIDAL DE ACERO DE ALTO LÍMITE ELÁSTICO G80/3"]
[{"$nulls":3},"Estabilización de desmonte mediante malla romboidal alambre de acero"]
[{"$nulls":9},{"v":1601.5,"d":"1601.50"},{"v":35.94,"d":"35.94 €"},{"v":57557.91,"d":"57,557.91 €"}]
[]
[{"$nulls":6},"TOTAL ESTABILIZACIÓN DE TALUD MEDIANTE SISTEMA S-20",{"$nulls":4},{"v":204624.11,"d":"204,624.11 €"}]
[{"$nulls":3},"GASTOS GENERALES Y BENEFICIO INDUSTRIAL"]
[null,"BI",null,"M BENEFICIO INDUSTRIAL"]
[{"$nulls":3},"6% de Beneficio Industrial"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":12570.68,"d":"12,570.68 €"},{"v":12570.68,"d":"12,570.68 €"}]
[]
[null,"GG",null,"M GASTOS GENERALES"]
[{"$nulls":3},"13% de gastos Generales"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":27236.46,"d":"27,236.46 €"},{"v":27236.46,"d":"27,236.46 €"}]
[]
[{"$nulls":6},"TOTAL GASTOS GENERALES Y BENEFICIO INDUSTRIAL",{"$nulls":4},{"v":39807.14,"d":"39,807.14 €"}]
[null,3.01,null,"M GESTIÓN DE RESIDUOS"]
[{"$nulls":3},"Presupuesto para la gestión de residuos."]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":200,"d":"200.00 €"},{"v":200,"d":"200.00 €"}]
[]
[{"$nulls":3},"MOVIMIENTO DE TIERRAS"]
[null,"G22DIK02",null,"M2 DESBROCE DEL TERRENO CON AYUDA DE GRÚA"]
[{"$nulls":3},"Desbroce de todo tipo de terreno de menos de 0,6 m con ayuda de grúa,"]
[{"$nulls":9},{"v":1601.5,"d":"1601.50"},{"v":2.1,"d":"2.10 €"},{"v":3363.15,"d":"3,363.15 €"}]
[]
[null,"G22ZIK03",null,"M2 LIMPIEZA Y SANEO MANUAL DE TALUD"]
[{"$nulls":3},"Limpieza y saneo manual del talud con ayuda de grúa, retirada de bloques"]
[{"$nulls":9},{"v":200,"d":"200.00"},{"v":4.12,"d":"4.12 €"},{"v":824,"d":"824.00 €"}]
[]
[{"$nulls":6},"TOTAL MOVIMIENTO DE TIERRAS",{"$nulls":4},{"v":4187.15,"d":"4,187.15 €"}]
[null,4.01,null,"M SEGURIDAD Y SALUD"]
[{"$nulls":3},"Presupuesto de Seguridad y Salud."]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":500,"d":"500.00 €"},{"v":500,"d":"500.00 €"}]
[]
[{"$nulls":3},"TOTAL PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":7},{"v":249318.39999999997,"d":"249,318.40 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":249318.39999999997,"d":"249,318.40 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":249318.39999999997,"d":"249,318.40 €"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2021-015"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,19,"PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":5},{"v":249318.4,"d":"249,318.40 €"},{"v":1,"d":"100.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":249318.4,"d":"249,318.40 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":52356.86,"d":"52,356.86 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":301675.26399999997,"d":"301,675.26 €"}]

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