{"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":170,"n_cols":12,"rows_kept":170,"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],[22,3,22,7],[23,3,23,8],[34,3,34,7],[35,3,35,8],[40,3,40,7],[41,3,41,8],[49,3,49,7],[50,3,50,8],[60,3,60,7],[61,3,61,8],[66,3,66,7],[67,3,67,8],[72,3,72,7],[73,3,73,8],[78,3,78,7],[79,3,79,8],[86,3,86,7],[87,3,87,8],[94,3,94,7],[95,3,95,8],[100,3,100,8],[104,3,104,7],[105,3,105,8],[110,3,110,7],[111,3,111,8],[115,3,115,7],[116,3,116,8],[121,3,121,7],[122,3,122,8],[127,3,127,7],[128,3,128,8],[133,3,133,7],[134,3,134,8],[138,3,138,8],[142,3,142,7],[143,3,143,8],[147,3,147,7],[148,3,148,8],[152,3,152,8],[156,3,156,7],[157,3,157,8],[160,3,160,7],[161,3,161,8],[164,3,164,8]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":4},"MEDICIONES Y PRESUPUESTO"]
[null,"REHABILITACION DEPOSITO ANURBE"]
[]
[null,"CÓDIGO",null,"DESCRIPCIÓN","UDS.","LONG.","ALTURA","ANCHURA","PARCIALES","CANT.","PRECIO","IMPORTE"]
[]
[]
[]
[{"$nulls":3},"TRATAMIENTO INTERIOR DEL DEPOSITO"]
[]
[null,"PEP_1",null,"UN DESPLAZAMIENTO DE PERSONAL Y EQUIPOS"]
[{"$nulls":3},"Desplazamiento, implantación y posterior retirada de personal a obra y equipos."]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[]
[null,"PEP_2",null,"M TRABAJOS PRELIMINARES"]
[{"$nulls":3},"Lamina de plástico de separación entre vasos, en el proceso de ejecución del tratamiento de cada uno de los vasos, aislando el seno en funcionamiento de la entrada de partículas de polvo o sustancias procedentes del trabajo de limpieza e impermeabilización del vaso contiguo, incluso su mantenimiento, reposición o traslado."]
[{"$nulls":3},"SENO 1 ",{"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"}]
[{"$nulls":3},"SENO 2",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":126,"d":"126.00 €"},{"v":252,"d":"252.00 €"}]
[]
[null,"PEP_3",null,"M2 CHORREO CON AGUA A ALTA PRESION"]
[{"$nulls":3},"Limpieza de paredes y suelo del seno, mediante chorreo de agua a presión (150-400 atm) aplicado en toda la superficie 3 veces, eliminando restos de polvo, hormigón y roña en armaduras, para poder aplicar los productos descritos. Incluso limpieza final con agua a presión aditivada con hipoclorito sódico diluido."]
[{"$nulls":3},"SENO 1",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Solera del seno",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":121,"d":"121.00"}]
[{"$nulls":3},"Muros",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":242,"d":"242.00"}]
[{"$nulls":3},"Pilares",{"v":4,"d":"4.00"},{"v":2.8,"d":"2.80"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":61.6,"d":"61.60"}]
[{"$nulls":3},"Escaleras",{"v":1,"d":"1.00"},{"v":0.6,"d":"0.60"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
[{"$nulls":3},"Hastiales arcos",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":66,"d":"66.00"}]
[{"$nulls":3},"SENO 2 idem a 1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3}," ",{"v":1,"d":"1.00"},{"v":505.6,"d":"505.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":505.6,"d":"505.60"}]
[{"$nulls":9},{"v":1011.2,"d":"1011.20"},{"v":9.08,"d":"9.08 €"},{"v":9181.7,"d":"9,181.70 €"}]
[]
[null,"PEP_4",null,"M MEDIAS CAÑAS MORTERO ALTA RESISTENCIA"]
[{"$nulls":3},"Realización de media caña con mortero de alta resistencia PREMHOR ECO o similar, entre los muros de hormigón armado y solera de todo el perimetro."]
[{"$nulls":3},"Perimetro SENO 1",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[{"$nulls":3},"Perimetro SENO 2",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[{"$nulls":9},{"v":88,"d":"88.00"},{"v":23.1,"d":"23.10 €"},{"v":2032.8,"d":"2,032.80 €"}]
[]
[null,"PEP_5",null,"M TRATAMIENTO DE JUNTAS"]
[{"$nulls":3},"Colocación de banda de PVC (VINITEX WS 1,2), en un ancho de 0,30 m, anclada en los bordes con IRT-3310 o similar, previa imprimación con IR-3321 o similar y enmasillado con masilla elástica IRT-1062  o similar de poliuretano monocomponente de las fisuras con posterior recubrimiento con IR-33060 o similar resina de poliuretano bicomponente. (Imprimación y capa de revestimiento incluidos en el punto PEP_7)"]
[{"$nulls":3},"SENO 1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Media caña perímetro",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44,"d":"44.00"}]
[{"$nulls":3},"Pilares",{"v":4,"d":"4.00"},{"v":2.8,"d":"2.80"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11.2,"d":"11.20"}]
[{"$nulls":3},"Esquinas vertical",{"v":4,"d":"4.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"}]
[{"$nulls":3},"SENO 2 idem a 1",{"v":1,"d":"1.00"},{"v":77.2,"d":"77.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":77.2,"d":"77.20"}]
[{"$nulls":9},{"v":154.4,"d":"154.40"},{"v":42,"d":"42.00 €"},{"v":6484.8,"d":"6,484.80 €"}]
[]
[null,"PEP_7",null,"M2 REVEST. IMPERM. Y ELASTICO C/POLIURETANO"]
[{"$nulls":3},"Imprimación del soporte con resina PU, IR-3321 o similar, enmasillado de poros y coqueras vistas con IRT-3310 o similar y revestimiento con resina PU elástica, compatible con agua potable IR-3360 o similar.\r\nEl sistema propuesto deberá cumplir la norma UNE EN 1504-2 (Dotación total del sistema de impermeabilización de 0,8-0,9 kg/m\" aproximadamente, medido sobre consumo.) Incluyendo retirada de escombros, P.P. de medios auxiliares."]
[{"$nulls":3},"SENO 1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Solera del seno",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":121,"d":"121.00"}]
[{"$nulls":3},"Muros",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":242,"d":"242.00"}]
[{"$nulls":3},"Pilares",{"v":4,"d":"4.00"},{"v":2.8,"d":"2.80"},{"v":5.5,"d":"5.50"},{"v":0,"d":"0.00"},{"v":61.6,"d":"61.60"}]
[{"$nulls":3},"Escaleras",{"v":1,"d":"1.00"},{"v":0.6,"d":"0.60"},{"v":25,"d":"25.00"},{"v":0,"d":"0.00"},{"v":15,"d":"15.00"}]
[{"$nulls":3},"Hastiales arcos",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":66,"d":"66.00"}]
[{"$nulls":3},"SENO 2 ídem seno1 ",{"v":505.6,"d":"505.60"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":505.6,"d":"505.60"}]
[{"$nulls":9},{"v":1011.2,"d":"1011.20"},{"v":20.41,"d":"20.41 €"},{"v":20638.59,"d":"20,638.59 €"}]
[]
[null,"REP_HGON_VIGAS SF",null,"M REPARACION HORM. DETERIORADO VIGAS SF"]
[{"$nulls":3},"Suministro y colocación de mortero de alta resistencia modificado con polímeros y fibras RENDEROC\r\r SF de FOSROC o similar, previa limpieza del soporte, humedecido, incluso aplicación de lechada\r\r NITOBOND HAR de FOSROC para mejorar la adherencia con el hormigón viejo en vigas\r\r longitudinales y transversales, encofrados laterales para sacar esquinas, medida la longitud ejecutada."]
[{"$nulls":3},"Estimación SENO 2",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":3},"Estimación SENO 1",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":9},{"v":22,"d":"22.00"},{"v":61.73,"d":"61.73 €"},{"v":1358.06,"d":"1,358.06 €"}]
[]
[null,"PROT_ARM_LIMP_VIG",null,"M PROTECCION ARMADURAS, LIMPIEZA EN VIGAS"]
[{"$nulls":3},"Limpieza de las armaduras oxidadas en vigas con cepillos de alambre, 1 mano de líquido protector de las mismas con \"ferroxido\", 2 manos de imprimacion anticorrosiva ZINRICH e FOSROC aplicado con brocha, llegando a pintar la totalidad de la misma en estribos y barras longitudinales, colocación de andamios."]
[{"$nulls":3},"Estimación SENO 2",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":3},"Estimación SENO 1",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":9},{"v":22,"d":"22.00"},{"v":20.11,"d":"20.11 €"},{"v":442.42,"d":"442.42 €"}]
[]
[null,"PIC_VIG_LONG",null,"M PICADO DE VIGAS LONGITUDINALES"]
[{"$nulls":3},"Picado de vigas longitudinales y transversales, eliminando zonas deterioradas del hormigón, por aumento del volumen de las armaduras, incluso retirada de escombros a vertedero."]
[{"$nulls":3},"Estimación SENO 2",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":3},"Estimación SENO 1",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"}]
[{"$nulls":9},{"v":22,"d":"22.00"},{"v":25.68,"d":"25.68 €"},{"v":564.96,"d":"564.96 €"}]
[]
[null,"NIV_MOR_HID",null,"M2 REGULARIZACION MORTERO HIDROFUGO"]
[{"$nulls":3},"Capa de regularización de mortero hidrófugo, a buena vista, acabado rugoso, aplicando sobre paramento vertical, como preparación de soporte previo a la aplicación de sistema de impermeabilización."]
[{"$nulls":3},"SENO 1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Solera ",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":121,"d":"121.00"}]
[{"$nulls":3},"SENO 2",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Solera",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":121,"d":"121.00"}]
[{"$nulls":9},{"v":242,"d":"242.00"},{"v":27.5,"d":"27.50 €"},{"v":6655,"d":"6,655.00 €"}]
[]
[null,"PEP_8",null,"M2 PINTURA ANTICARBONATACION CUBIERTA INT."]
[{"$nulls":3},"Pintura acrílica IRT-4020 o similar anticarbonatación para interiores de color gris, previa imprimación IRT-4506 o similar para interior de la cubierta, incluso medios auxiliares (andamio)."]
[{"$nulls":3},"SENO 1",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Solera del seno",{"v":1,"d":"1.00"},{"v":11,"d":"11.00"},{"v":0,"d":"0.00"},{"v":11,"d":"11.00"},{"v":121,"d":"121.00"}]
[{"$nulls":3},"Zona hastiales arcos",{"v":4,"d":"4.00"},{"v":11,"d":"11.00"},{"v":1.5,"d":"1.50"},{"v":0,"d":"0.00"},{"v":66,"d":"66.00"}]
[{"$nulls":3},"SENO 2",{"v":1,"d":"1.00"},{"v":187,"d":"187.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":187,"d":"187.00"}]
[{"$nulls":9},{"v":374,"d":"374.00"},{"v":9.66,"d":"9.66 €"},{"v":3612.84,"d":"3,612.84 €"}]
[]
[null,"PEP_9",null,"UN TRATM. ANTICORROSION ELEMENTOS METALICOS"]
[{"$nulls":3},"Lijado y preparación de la superficie, aplicación de dos manos de tratamiento anticorrosion IRT-10051 o similar y revestimiento final mediante resina de poliuretano bicompnente IR-3360 o similar."]
[{"$nulls":3},"Elementos en SENO 1",{"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"}]
[{"$nulls":3},"Elementos en SENO 2",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":500,"d":"500.00 €"},{"v":1000,"d":"1,000.00 €"}]
[]
[{"$nulls":3},"TOTAL TRATAMIENTO INTERIOR DEL DEPOSITO",{"$nulls":7},{"v":53023.17,"d":"53,023.17 €"}]
[]
[{"$nulls":3},"ADECUACION CAMARA DE LLAVES"]
[]
[null,"DEM_H_MMAN",null,"M3 DEMOL HGÓN MEDIOS MANUALES"]
[{"$nulls":3},"Demolición de hormigón con medios manuales, de cualquier tipo, dimensión y profundidad, incluso carga y transporte de productos sobrantes a vertedero y canon de vertido.\r\n"]
[{"$nulls":3},"Salida 1",{"v":1,"d":"1.00"},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Salida 2",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":126.74,"d":"126.74 €"},{"v":253.48,"d":"253.48 €"}]
[]
[null,"PEP_10",null,"UN PINTURA ANTICARBONATACION PAREDES."]
[{"$nulls":3},"Pintura acrílica IRT-4020 o similar anticarbonatación para interiores de color gris, previa imprimación IRT-4506 o similar para interiores, incluso medios auxiliares."]
[{"$nulls":3},"Camara de llaves",{"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"}]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[]
[null,"EXC_MANO_BCON",null,"M3 EXCAV. A MANO BAJO CONDUCCIONES"]
[{"$nulls":3},"Excavación manual en calas bajo conducciones y servicios existentes, incluso carga, transporte a vertedero o lugar de empleo y canon de vertido de los materiales sobrantes.\r\n"]
[{"$nulls":3},"Salida 1",{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":3.2,"d":"3.20"}]
[{"$nulls":3},"SAlida 2",{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":0.8,"d":"0.80"},{"v":0.8,"d":"0.80"},{"v":3.2,"d":"3.20"}]
[{"$nulls":9},{"v":6.4,"d":"6.40"},{"v":89.06,"d":"89.06 €"},{"v":569.98,"d":"569.98 €"}]
[]
[null,"C_DES_200",null,"UN CARRETE DESMONTAJE , PN16, DN 200"]
[{"$nulls":3},"Carrete de desmontaje, de 200 mm. de diámetro, PN 16, con pasadores de acero inoxidable y resto de material de acero al carbono con protección, incluso juntas, tornillos, cinta señalizadora, montaje, pruebas y desinfección.\r\n\r\n"]
[{"$nulls":3},"Salida 1",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Salida 2",{"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"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":650.72,"d":"650.72 €"},{"v":1301.44,"d":"1,301.44 €"}]
[]
[null,"V_MRP_Ø200_16",null,"UN VALV. MARIPOSA PN 10/16  Ø200"]
[{"$nulls":3},"Válvula de mariposa, DN 200 mm, PN 10/16, céntrica o excéntrica, con revestimiento epoxi, con reductor de accionamiento manual,  incluso p.p. de juntas, tornillos de acero inoxidable, cinta señalizadora, montaje, pruebas y desinfección.\r\n"]
[{"$nulls":3},"Salida 1",{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"}]
[{"$nulls":3},"Salida 2",{"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"}]
[{"$nulls":9},{"v":2,"d":"2.00"},{"v":1654.86,"d":"1,654.86 €"},{"v":3309.72,"d":"3,309.72 €"}]
[]
[null,"NIV_MOR_HID",null,"M2 REGULARIZACION MORTERO HIDROFUGO"]
[{"$nulls":3},"Capa de regularización de mortero hidrófugo, a buena vista, acabado rugoso, aplicando sobre paramento vertical, como preparación de soporte previo a la aplicación de sistema de impermeabilización."]
[{"$nulls":3}," ",{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":0.8,"d":"0.80"},{"v":0,"d":"0.00"},{"v":16,"d":"16.00"}]
[{"$nulls":9},{"v":16,"d":"16.00"},{"v":27.5,"d":"27.50 €"},{"v":440,"d":"440.00 €"}]
[]
[{"$nulls":3},"TOTAL ADECUACION CAMARA DE LLAVES",{"$nulls":7},{"v":6674.62,"d":"6,674.62 €"}]
[]
[{"$nulls":3},"GEST. RESIDUOS CONSTRUCCIÓN Y DEMOLICIÓN"]
[]
[null,"LER_170101_HGON",null,"TN RESIDUO CÓD. LER 17.01.01 HORMIGÓN"]
[{"$nulls":3},"Coste de gestión de Tn de Residuo con CÓDIGO LER 17.01.01 HORMIGÓN (Orden MAM/304/2002) tratada en planta por gestor autorizado por el Departamento de Medio Ambiente de la CAPV, de acuerdo con el Decreto 112/2012 de, 26 de junio, recogidas en contenedores de distintos formatos. Incluye costes administrativos y documentación justificativa de IKS eem según Decreto 183/2012, de 25 de septiembre (DSC, Documentos de Seguimiento y Control), así como otros certificados."]
[{"$nulls":3},"Previsión",{"v":36,"d":"36.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":36,"d":"36.00"}]
[{"$nulls":9},{"v":36,"d":"36.00"},{"v":14.31,"d":"14.31 €"},{"v":515.16,"d":"515.16 €"}]
[]
[null,"LER_170103_MAT CERAM",null,"TN RESIDUO CÓD. LER 17.01.03 TEJAS Y MATERI"]
[{"$nulls":3},"Coste de gestión de Tn de Residuo con CÓDIGO LER 17.01.03 TEJAS Y MATERIALES CERAMICOS (Orden MAM/304/2002) tratada en planta por gestor autorizado por el Departamento de Medio Ambiente de la CAPV, de acuerdo con el Decreto 112/2012 de, 26 de junio, recogidas en contenedores de distintos formatos. Incluye costes administrativos y documentación justificativa de IKS eem según Decreto 183/2012, de 25 de septiembre (DSC, Documentos de Seguimiento y Control), así como otros certificados."]
[{"$nulls":3},"Previsión",0.75,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0.75]
[{"$nulls":9},0.75,{"v":24.87,"d":"24.87 €"},{"v":18.65,"d":"18.65 €"}]
[]
[{"$nulls":3},"TOTAL GEST. RESIDUOS CONSTRUCCIÓN Y DEMOLICIÓN",{"$nulls":7},{"v":533.81,"d":"533.81 €"}]
[]
[{"$nulls":3},"PARTIDAS ESPECIFICAS DEL PROYECTO"]
[]
[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":1125,"d":"1,125.00 €"},{"v":1125,"d":"1,125.00 €"}]
[]
[null,"SEÑyDESV",null,"UN SEÑALIZACION Y DESVIOS"]
[{"$nulls":3},"Partida Alzada destinada a la señalización y desvíos de tráfico peatonal y de vehículos para la ejecución de las obras, según directrices marcadas por la dirección de obra y Policía"]
[{"$nulls":9},{"v":1,"d":"1.00"},{"v":300,"d":"300.00 €"},{"v":300,"d":"300.00 €"}]
[]
[{"$nulls":3},"TOTAL PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":7},{"v":1425,"d":"1,425.00 €"}]
[]
[{"$nulls":3},"TOTAL BLOQUE ...................................................................................",{"$nulls":7},{"v":61656.6,"d":"61,656.60 €"}]
[]
[]
[{"$nulls":3},"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA........................................................................",{"$nulls":7},{"v":61656.6,"d":"61,656.60 €"}]

{"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"]}
[]
[]
[]
[{"$nulls":3},"RESUMEN DE PRESUPUESTO"]
[]
[]
[null,"OBRA:","REHABILITACION DEPOSITO ANURBE"]
[]
[]
[null,"CAPÍTULO","RESUMEN",{"$nulls":5},"EUROS","%"]
[]
[]
[null,1,"TRATAMIENTO INTERIOR DEL DEPOSITO",{"$nulls":5},{"v":53023.168,"d":"53,023.17 €"},{"v":0.86,"d":"86.00%"}]
[null,4,"ADECUACION CAMARA DE LLAVES",{"$nulls":5},{"v":6674.624,"d":"6,674.62 €"},{"v":0.11,"d":"11.00%"}]
[null,7,"GEST. RESIDUOS CONSTRUCCIÓN Y DEMOLICIÓN",{"$nulls":5},{"v":533.8125,"d":"533.81 €"},{"v":0.01,"d":"1.00%"}]
[null,8,"PARTIDAS ESPECIFICAS DEL PROYECTO",{"$nulls":5},{"v":1425,"d":"1,425.00 €"},{"v":0.02,"d":"2.00%"}]
[]
[]
[null,null,"TOTAL PRESUPUESTO EJECUCIÓN POR CONTRATA",{"$nulls":5},{"v":61656.6045,"d":"61,656.60 €"}]
[]
[{"$nulls":4},"21,00% I.V.A.",{"$nulls":3},{"v":12947.89,"d":"12,947.89 €"}]
[{"$nulls":5},"TOTAL PRESUPUESTO GENERAL",null,null,{"v":74604.491445,"d":"74,604.49 €"}]

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