{"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":94,"n_cols":12,"rows_kept":94,"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],[41,3,41,7],[42,3,42,8],[45,6,45,10],[46,3,46,11],[47,3,47,7],[48,3,48,8],[51,3,51,7],[52,3,52,8],[55,3,55,7],[56,3,56,8],[59,3,59,7],[60,3,60,8],[63,3,63,7],[64,3,64,8],[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],[88,3,88,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"PR-2023-069. OZONIZACION IPURUA"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"PARTIDAS ESPECIFICAS DEL PROYECTO"]
[]
[{"$nulls":3},"CALDERERIA Y DEPOSITOS"]
[null,201,null,"UN DEPOSITO INOXIDABLE 15 M3"]
[{"$nulls":3},"\"DEPÓSITO DE ACERO INOXIDABLE AISI 316, SEGÚN\nESPECIFICACIONES, INCLUSO TRANSPORTE,\nANCLAJES Y MONTAJE EN LA ETAP, TOTALMENTE\nREMATADO Y NIVELADO\""]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":31500,"d":"31,500.00 €"},{"v":63000,"d":"63,000.00 €"}]
[]
[null,207,null,"UN IMPREVISTOS"]
[{"$nulls":3},"\"P.A. A JUSTIFICAR PARA IMPREVISTOS NO\nCONTEMPLADOS A LO LARGO DE LA OBRA\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[]
[null,203,null,"UN INSTALACION TUBERIA DN400"]
[{"$nulls":3},"\"TUBERÍA EN POLIETILENO DN400 (SUMINISTRADA\nEN OBRA POR GUSA), CODOS, TES, INCLUSO\nUNIONES, TORNILLERÍA Y JUNTAS\""]
[{"$nulls":9},{"v":68,"d":"68.00"},{"v":480.5,"d":"480.50 €"},{"v":32674,"d":"32,674.00 €"}]
[]
[null,204,null,"UN SOPORTACION TUBERIA"]
[{"$nulls":3},"\"SOPORTACIÓN DE TUBERÍA DN400, MEDIANTE\nDOBLE TE EN ACERO INOXIDABLE AISI 316,\nABARCONES Y ANCLAJES A SUELO\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":7956.5,"d":"7,956.50 €"},{"v":7956.5,"d":"7,956.50 €"}]
[]
[null,208,null,"UN TUBERIA INOX SUMINISTRO AIRE"]
[{"$nulls":3},"CALDERERIA PARA CIRCUITOS DE SUMINISTRO DE AIRE A OZONIZADOR MEDIANTE TUBERIA INOX 1\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1200,"d":"1,200.00 €"},{"v":1200,"d":"1,200.00 €"}]
[]
[null,205,null,"UN TUBERIA INOX SUMINISTRO OZONO"]
[{"$nulls":3},"\"TUBERÍA EN ACERO INOXIDABLE AISI 316 DE 1\"\"\nPARA AIREACIÓN, INCLUSO SOPORTES Y\nANCLAJES, DESDE OZONIZADOR HASTA\nDEPÓSITOS, A TRAVÉS DEL MURO DEL\nDECANTADOR Y PARED DE LA ETAP, INCLUSO\nPASAMUROS, TOTALMENTE MONTADO\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":4350,"d":"4,350.00 €"},{"v":4350,"d":"4,350.00 €"}]
[]
[null,206,null,"M TUBERIA PE DN75"]
[{"$nulls":3},"\"TUBERÍA DE P.E. DN75 PN16 PARA DESAGÜE DE\nDEPÓSITOS, TOTALMENTE MONTADO Y PROBADO\""]
[{"$nulls":9},{"v":12,"d":"12.00"},{"v":11.9,"d":"11.90 €"},{"v":142.8,"d":"142.80 €"}]
[]
[null,202,null,"UN VALVULA DN400"]
[{"$nulls":3},"\"VÁLVULA DE MARIPOSA TIPO WAFFER EMBRIDADA\nDN400, INCLUSO JUNTAS Y TORNILLERÍA,\nTOTALMENTE MONTADO Y PROBADO\""]
[{"$nulls":9},{"v":6,"d":"6.00"},{"v":2895.9,"d":"2,895.90 €"},{"v":17375.4,"d":"17,375.40 €"}]
[]
[{"$nulls":6},"TOTAL CALDERERIA Y DEPOSITOS",{"$nulls":4},{"v":129698.7,"d":"129,698.70 €"}]
[{"$nulls":3},"OBRA CIVIL"]
[null,105,null,"KG ACERO CORRUGADO"]
[{"$nulls":3},"ACERO COARRUGADO B-500S"]
[{"$nulls":9},{"v":1275,"d":"1275.00"},{"v":2.42,"d":"2.42 €"},{"v":3085.5,"d":"3,085.50 €"}]
[]
[null,103,null,"UN CATAS"]
[{"$nulls":3},"\"CATA PARA LIMPIEZA Y LOCALIZACIÓN DE\nCONDUCCIONES REALIZADA EL VIERNES 15/09/23\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":1017.5,"d":"1,017.50 €"},{"v":1017.5,"d":"1,017.50 €"}]
[]
[null,104,null,"M2 ENCOFRADO"]
[{"$nulls":3},"\"ENCOFRADO RECTO Y POSTERIOR\nDESENCOFRADO PARA MACIZO DE HORMIGÓN\nSOBRE EL QUE ASENTARÁ EL DEPÓSITO\""]
[{"$nulls":9},{"v":18,"d":"18.00"},{"v":44.5,"d":"44.50 €"},{"v":801,"d":"801.00 €"}]
[]
[null,111,null,"M3 HORMIGON CICLOPEO"]
[{"$nulls":3},"MEJORA DE LA CIMENTACION MEDIANTE HORMIGON CICLOPEO"]
[{"$nulls":9},{"v":60,"d":"60.00"},{"v":160.22,"d":"160.22 €"},{"v":9613.2,"d":"9,613.20 €"}]
[]
[null,106,null,"M3 HORMIGON DE LIMPIEZA"]
[{"$nulls":3},"\"HORMIGÓN DE LIMPIEZA HM-20, INCLUSO VERTIDO\nEXTENDIDO Y VIBRADO, INCLUSO RETARDO DE\nPORTE DESDE INICIO DE CAMINO\""]
[{"$nulls":9},{"v":4,"d":"4.00"},{"v":160.22,"d":"160.22 €"},{"v":640.88,"d":"640.88 €"}]
[]
[null,107,null,"M3 HORMIGON HA25"]
[{"$nulls":3},"\"HORMIGÓN ARMADO HA-25, INCLUSO VERTIDO\nEXTENDIDO Y VIBRADO, INCLUSO RETARDO DE\nPORTE DESDE INICIO DE CAMINO\""]
[{"$nulls":9},{"v":10.5,"d":"10.50"},{"v":194.48,"d":"194.48 €"},{"v":2042.04,"d":"2,042.04 €"}]
[]
[null,101,null,"UN PASAMUROS"]
[{"$nulls":3},"\"EJECUCIÓN DE PASAMUROS DN 400 EN MURO\nLATERAL DE LA OBRA DE LLEGADA, INCLUSO\nCOLOCACIÓN DE ANDAMIAJE ADECUADO\""]
[{"$nulls":9},{"v":3,"d":"3.00"},{"v":462.55,"d":"462.55 €"},{"v":1387.65,"d":"1,387.65 €"}]
[]
[null,102,null,"UN RECRECIDO MURO"]
[{"$nulls":3},"\"RECRECIDO DE MURO INTERMEDIO DE LA OBRA DE\nLLEGADA PARA ELEVAR LA COTA PIEZOMÉTRICA\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":589.05,"d":"589.05 €"},{"v":589.05,"d":"589.05 €"}]
[]
[null,110,null,"UN REMATES"]
[{"$nulls":3},"\"P.A. ABONO INTEGRO PARA LIMPIEZA Y REMATES\nDE ALBAÑILERÍA\""]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":314.11,"d":"314.11 €"},{"v":314.11,"d":"314.11 €"}]
[]
[null,108,null,"M ZANJA CANALIZACION"]
[{"$nulls":3},"\"ZANJA PARA CANALIZACIÓN DE DESAGÜES DE\nDEPÓSITOS DE OZONO\""]
[{"$nulls":9},{"v":12,"d":"12.00"},{"v":43.04,"d":"43.04 €"},{"v":516.48,"d":"516.48 €"}]
[]
[{"$nulls":6},"TOTAL OBRA CIVIL",{"$nulls":4},{"v":20007.41,"d":"20,007.41 €"}]
[{"$nulls":3},"TOTAL PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":7},{"v":149706.11000000002,"d":"149,706.11 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":149706.11000000002,"d":"149,706.11 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":149706.11000000002,"d":"149,706.11 €"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","PR-2023-069. OZONIZACION IPURUA"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,19,"PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":5},{"v":149706.11,"d":"149,706.11 €"},{"v":1,"d":"100.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":149706.11,"d":"149,706.11 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":31438.28,"d":"31,438.28 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":181144.3931,"d":"181,144.39 €"}]

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