{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto_LPI_N°"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"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":"Presupuesto_LPI_N°","index":0,"n_rows":45,"n_cols":8,"rows_kept":45,"cut":false,"hidden":false,"merged":[[7,0,7,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[4,0,4,7],[5,0,5,7],[6,0,6,7]]}
[]
[]
[]
["RUBRADO OBRAS DE ACONDICIONAMIENTO DE ESPACIO PÚBLICO"]
[" “PARQUE CAUCEGLIA – NUEVO CAUCEGLIA – VILLA LIBRE” "]
["INTENDENCIA DE MONTEVIDEO"]
["PLAZA (MANZANA 13) Y FRENTE A PLAZA (MANZANA 23)"]
[]
[null,"ACONDICIONAMIENTO DE ESPACIOS PÚBLICOS","UNIDAD","METRAJE","UNITARIO","SUBTOTAL","UNIT.LLSS","LEYES SOCIALES"]
["0,0","Implantación en obra, movilidad Dirección de obra y Cartel de obra","gl",1,null,{"$f":"+E10*D10","v":0},null,{"$f":"+G10*D10","v":0}]
["1,0","Pavimentos"]
["1,1","Material granular compactado (base pav.horm. y asfalto, bal.cercanía cancha y j.salud.)","m3",{"$f":"868*0.3+235*0.3+332*0.3+220*0.3+34*0.3+260*0.2+26*0.2+51","v":614.90000000000009},null,{"$f":"+E12*D12","v":0},null,{"$f":"+G12*D12","v":0}]
["1,2","Material granular compactado pavimento entorno (espesor 20cm, incluye desmonte)","m3",{"$f":"668*0.2","v":133.6},null,0,null,0]
["1,2,1","Pases bajo pavimentos previsión alumbrado","ml",{"$f":"8.9+16.2+2.6*4","v":35.5},null,0,null,0]
["1,3","Cordón perimetral de piedra en juegos saludables","ml",43,null,0,null,0]
["1,3","Carpeta asfáltica tipo \"D\" de 5 (cinco) cms de espesor (Cancha y caminería perimetral)","m2",771,null,0,null,0]
["1,4","Pav. Hormigón c/malla (10cm espesor) term.helicóptero (Pav.juegos inf.j01, arcoiris y pista-esc.)","m2",{"$f":"208+316","v":524},null,0,null,0]
["1,5","Suministro y aplicación pintura pavimento juegos","m2",316,null,0,null,0]
["1,6","Pintura lineal en asfalto 3 colores (cancha)","ml",350,null,0,null,0]
["1,7","Nivelacion superficial entorno cancha, caminería, escenario, equipamiento","m3",120,null,0,null,0]
["1,8","Movimiento y nivelacion entorno escenario-pista","m3",60,null,0,null,0]
["2,0","Equipamiento"]
["2,1","E01 – Construcción de Bancos de piedra (ver planilla)","ml.",53,null,{"$f":"+E23*D23","v":0},null,{"$f":"+G23*D23","v":0}]
["2,2","E01 b – Construcción de Bancos de piedra curvo (ver planilla)","ml.",8,null,0,null,0]
["2,3","E02 – Suministro y colocación de mesas c/bancos prefabricados","un",6,null,0,null,0]
["2,4a","E03 – Suministro y colocación bancos prefabricados cilíndricos","un",57,null,0,null,0]
["2,4b","E03 – Suministro y colocación mesas prefabricados cilíndricos","un",5,null,0,null,0]
["2,5","E04 – Suministro y colocación de mesas de ping pong","un",2,null,0,null,0]
["2,6","E05 – suministro y colocación equipamiento calestenia","un",1,null,0,null,0]
["2,7","E06 - suministro y colocación Arco polifuncional","un.",2,null,0,null,0]
["2,8","E07 – suministro y colocación Cerramiento cancha polifuncional","un.",2,null,0,null,0]
["2,9","E08 – suministro y colocación juegos saludables caminador aereo simple","un.",2,null,0,null,0]
["2,10","E08 b – suministro y colocación escalador/ejercitador cintura","un.",1,null,0,null,0]
["2,11","E08 c – suministro y colocación ejercitador hombros/pectorales","un.",1,null,0,null,0]
["2,12","E 08 d – suministro y colocación de carteles (juegos saludables)","un",1,null,0,null,0]
["3,0","Juegos"]
["3,1","Tandem de hamacas nido / integradora (planilla)","un",1,null,{"$f":"+E37*D37","v":0},null,{"$f":"+G37*D37","v":0}]
["3,2","Subi baja (planilla)","un",2,null,{"$f":"+E38*D38","v":0},null,{"$f":"+G38*D38","v":0}]
["3,3","Juego trepador tipo estrella (planilla)","un",1,null,{"$f":"+E39*D39","v":0},null,{"$f":"+G39*D39","v":0}]
["3,4","Tandem de hamacas aros y trapecio  (planilla)","un",1,null,{"$f":"+E40*D40","v":0},null,{"$f":"+G40*D40","v":0}]
[{"$nulls":5},{"$f":"SUM(F10:F40)","v":0},null,{"$f":"SUM(H10:H40)","v":0}]
[null,"SUBTOTAL SIN IVA Y LEYES SOCIALES",null,null,null,{"$f":"+F41","v":0}]
[null,"IVA",null,null,null,{"$f":"+F42*0.22","v":0}]
[null,"LEYES SOCIALES",null,null,null,{"$f":"+H41","v":0}]
[null,"TOTAL (IVA Y LEYES SOCIALES INCLUIDO)",null,null,null,{"$f":"SUM(F42:F44)","v":0}]