{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["PLANITILLA"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PLANITILLA","index":0,"n_rows":192,"n_cols":6,"rows_kept":192,"cut":false,"hidden":false,"merged":[[191,0,191,4],[2,0,2,5],[123,0,123,5],[179,0,179,4],[181,1,181,5],[189,0,189,4]]}
[]
["NO. PARTIDA","DESCRIPCION PARTIDA","UD","CANT.\n(A)","PRECIO UNITARIO RD$\n(B)","TOTAL POR PARTIDA RD$\n(AXB) "]
["BAÑOS ALA SUR "]
[null,"PASILLO ENTRADA"]
[1,"PRELIMINARES"]
[1.1000000000000001,"Demolición de pisos en baño","M2",{"$f":"1.5*1.51+1.33*0.7","v":3.1960000000000002}]
[1.2,"Desmonte de luminaria existente","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A8+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato para baño","M2",{"$f":"1.5*1.51+1.33*0.7","v":3.1960000000000002}]
[3,"PLAFONES"]
[{"$f":"+A10+0.01","v":3.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura","M2",{"$f":"1.5*1.51+1.33*0.7","v":3.1960000000000002}]
[4,"LUMINARIAS"]
[{"$f":"+A12+0.01","v":4.01},"Suministro e instalación de Panel led 2x2 40W 6000k","UND",2]
[5,"MISCELANEOS"]
[{"$f":"+A14+0.01","v":5.01},"Aplicación de pintura BLANCA SEMI GLOSS, 2 manos","M2",{"$f":"+(2.84+1.51+1+0.6)*1.98","v":11.780999999999999}]
[null,"BAÑO A - HOMBRES"]
[1,"PRELIMINARES"]
[{"$f":"+A17+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"0.9*2.81","v":2.5289999999999999}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(0.9+2.81)*2*1.3-(0.63*1.3)","v":8.827}]
[1.05,"Desmonte de ventana existente. ","UND",1]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A24+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato para baño. ","M2",{"$f":"+D20","v":2.5289999999999999}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato para baño. ","M2",{"$f":"+(0.9+2.81)*2*2.5-(0.63*1.8)","v":17.416}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[3.01,"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado (0.50x0.70)m","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"PLAFONES"]
[{"$f":"+A36+0.01","v":4.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura.","M2",{"$f":"+D25","v":2.5289999999999999}]
[5,"LUMINARIAS"]
[{"$f":"+A38+0.01","v":5.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",3]
[{"$f":"+A39+0.01","v":5.0199999999999996},"Acondicionamiento alimentación electrica","PA",1]
[6,"MISCELANEOS"]
[{"$f":"+A41+0.01","v":6.01},"Suministro y colocación de ventana corrediza 0.60m x 0.50m (Cristal corrugado ahumado)","UND",1]
[{"$f":"+A42+0.01","v":6.02},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
[null,"BAÑO B - MUJERES"]
[1,"PRELIMINARES"]
[{"$f":"+A45+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"1.9*1.45*1.05","v":2.8927499999999999}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(1.9+2.45)*2*1.6","v":13.92}]
[1.05,"Desmonte de ventana existente. ","UND",1]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A52+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato blanco para baño.","M2",{"$f":"+D48","v":2.8927499999999999}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato blanco para baño. ","M2",{"$f":"+(1.9+2.45)*2*1.98-(0.6*1.98)","v":16.038}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[{"$f":"+A55+0.01","v":3.01},"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado (0.50x0.70)m","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"LUMINARIAS"]
[{"$f":"+A64+0.01","v":4.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",4]
[{"$f":"+A65+0.01","v":4.0199999999999996},"Acondicionamiento alimentación electrica","PA",1]
[5,"MISCELANEOS"]
[{"$f":"+A67+0.01","v":5.01},"Suministro y colocación de ventana corrediza 0.60m x 0.50m. Cristal corrugado ahumado.","UND",1]
[{"$f":"+A68+0.01","v":5.0199999999999996},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
[null,"BAÑO C - HOMBRES"]
[1,"PRELIMINARES"]
[{"$f":"+A71+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"1.33*1.79*1.05","v":2.4997350000000003}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(1.79+1.33)*2*2.1-(0.7*2.1)","v":11.634}]
[1.05,"Desmonte de plafon existente.","M2",{"$f":"+D74","v":2.4997350000000003}]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A78+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato blanco para baño. ","M2",{"$f":"+D74","v":2.4997350000000003}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato blanco para baño. ","M2",{"$f":"+(1.79+1.33)*2*2.7-(0.7*2.1)","v":15.378000000000002}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[{"$f":"+A81+0.01","v":3.01},"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado (0.50x0.70)m","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"PLAFONES"]
[{"$f":"+A90+0.01","v":4.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura.","M2",{"$f":"+D79","v":2.4997350000000003}]
[5,"LUMINARIAS"]
[{"$f":"+A92+0.01","v":5.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",4]
[{"$f":"+A93+0.01","v":5.0199999999999996},"Acondicionamiento alimentación electrica","PA",1]
[6,"MISCELANEOS"]
[{"$f":"+A95+0.01","v":6.01},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
[null,"BAÑO D - MUJERES"]
[1,"PRELIMINARES"]
[{"$f":"+A98+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"1.33*1.79","v":2.3807}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(1.79+1.33)*2*2.1+0.65*2.1-(0.7*2.1)","v":12.999000000000001}]
[1.05,"Desmonte de plafon existente.","M2",{"$f":"+D101","v":2.3807}]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A105+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato para baño. ","M2",{"$f":"+D101","v":2.3807}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato para baño. ","M2",{"$f":"+(1.79+1.33)*2*2.7+0.65*2.7-(0.7*2.1)","v":17.133000000000003}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[{"$f":"+A108+0.01","v":3.01},"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado (0.50x0.70)m","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"PLAFONES"]
[{"$f":"+A117+0.01","v":4.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura.","M2",{"$f":"+D106","v":2.3807}]
[5,"LUMINARIAS"]
[{"$f":"+A119+0.01","v":5.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",4]
[{"$f":"+A120+0.01","v":5.0199999999999996},"Acondicionamiento alimentación electrica.","PA",1]
[6,"MISCELANEOS"]
[{"$f":"+A122+0.01","v":6.01},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
["BAÑOS ALA NORTE"]
[null,"BAÑO E - HOMBRES"]
[1,"PRELIMINARES"]
[{"$f":"+A126+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"1.79*1.4","v":2.5059999999999998}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(1.79+1.33)*2*2.1-(0.7*2.1)","v":11.634}]
[1.05,"Desmonte de plafon existente.","M2",{"$f":"+D129","v":2.5059999999999998}]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A133+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato blanco para baño. ","M2",{"$f":"+D129","v":2.5059999999999998}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato blanco para baño. ","M2",{"$f":"+(1.79+1.4)*2*2.75-(0.7*2.1)","v":16.074999999999999}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[{"$f":"+A136+0.01","v":3.01},"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado (0.50x0.70)m","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"PLAFONES"]
[{"$f":"+A145+0.01","v":4.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura.","M2",{"$f":"+D134","v":2.5059999999999998}]
[5,"LUMINARIAS"]
[{"$f":"+A147+0.01","v":5.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",4]
[{"$f":"+A148+0.01","v":5.0199999999999996},"Acondicionamiento alimentación electrica.","PA",1]
[6,"MISCELANEOS"]
[{"$f":"+A150+0.01","v":6.01},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
[null,"BAÑO F - MUJERES"]
[1,"PRELIMINARES"]
[{"$f":"+A153+0.01","v":1.01},"Desmonte de aparatos sanitarios.","UND",2]
[1.02,"Desmonte de accesorios de baño y espejo.","UND",6]
[1.03,"Demolición de pisos en baño. ","M2",{"$f":"1.72*1.24","v":2.1328}]
[1.04,"Demolición de cerámica de baño.","M2",{"$f":"+(1.24+1.79)*2*2.1-(0.7*2.1)","v":11.256}]
[1.05,"Desmonte de plafon existente.","M2",{"$f":"+D156","v":2.1328}]
[1.06,"Desmonte de luminaria existente.","UND",1]
[2,"PISOS Y REVESTIMIENTO"]
[{"$f":"+A160+0.01","v":2.0099999999999998},"Suministro y colocación de pisos en porcelanato para baño. ","M2",{"$f":"+D156","v":2.1328}]
[2.0199999999999996,"Suministro y colocación de revestimiento en porcelanato para baño. ","M2",{"$f":"+(1.79+1.4)*2*2.76-(0.7*2.1)","v":16.1388}]
[3,"INSTALACIONES SANITARIAS (APARATOS Y ACCESORIOS)"]
[{"$f":"+A163+0.01","v":3.01},"Suministro e instalación de inodoro fluxómetro, cerámica porcelanizada color blanco. Taza alargada, incluye asiento. Ver referencia. ","UND",1]
[3.0199999999999996,"Suministro e instalación de lavamanos de tope, en cerámica color blanca. Incluye llave monomando.","UND",1]
[3.0299999999999994,"Suministro e instalación de dispensador de jabón líquido. ","UND",1]
[3.0399999999999991,"Suministro e instalación de dispensador de Gel Antibacterial.","UND",1]
[3.0499999999999989,"Suministro e instalación de Portarollos Papel Sanitario.","UND",1]
[3.0599999999999987,"Suministro e instalación de Dispensador Papel Toalla.","UND",1]
[3.0699999999999985,"Suministro e instalación de Espejo cuadrado.","UND",1]
[3.0799999999999983,"Suministro de zafacón con pedal en acero inoxidable.","UND",1]
[4,"PLAFONES"]
[{"$f":"+A172+0.01","v":4.01},"Suministro y colocación de plafones 2x2, Tipo Concord. Incluye estructura.","M2",{"$f":"+D161","v":2.1328}]
[5,"LUMINARIAS"]
[{"$f":"+A174+0.01","v":5.01},"Suministro e instalación de Panel led 8'', 18W, 4000K.","UND",4]
[{"$f":"+A175+0.01","v":5.0199999999999996},"Acondicionamiento alimentación electrica.","PA",1]
[6,"MISCELANEOS"]
[{"$f":"+A177+0.01","v":6.01},"Confección e instalación de mueble de baño en Madera Roble Natural.","UND",1]
[]
["TOTAL DE COSTOS DIRECTOS (RD$)"]
[]
[null,"GASTOS INDIRECTOS"]
[null,"DIRECCION TECNICA","%",0.1]
[null,"TRANSPORTE","%",2.5000000000000001E-2]
[null,"GASTOS ADMINISTRATIVOS","%",0.03]
[null,"SEGUROS Y FIANZAS","%",4.4999999999999998E-2]
[null,"LEY 686:","%",0.01]
[null,"IMPREVISTOS","%",0.05]
[null,"CODIA","%",1E-3]
["TOTAL DE COSTOS INDIRECTOS (RD$)"]
[]
["TOTAL GENERAL PRESUPUESTADO (RD$)"]