{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["F7 NUEVO"],"not_rendered":{"images":1,"external_links":2,"defined_names":32},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"F7 NUEVO","index":0,"n_rows":136,"n_cols":11,"rows_kept":136,"merged":[[4,0,4,7],[5,0,5,7],[6,0,6,7],[7,0,7,7],[9,1,9,2],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,8,12,8],[11,9,12,9],[79,1,79,6],[81,1,81,2],[82,1,83,1],[82,2,83,2],[82,3,83,3],[82,4,83,4],[82,5,83,5],[82,8,83,8],[99,1,99,6],[105,1,105,2],[106,1,107,1],[106,2,107,2],[106,3,107,3],[106,4,107,4],[106,5,106,6],[106,9,107,9],[106,10,107,10],[128,1,128,6],[131,4,132,6],[135,1,135,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
["GOBIERNO DE LA CIUDAD DE BUENOS AIRES"]
["Jefatura de Gabinete de Ministros"]
["Secretaría de Transporte y Obras Públicas"]
["Subsecretaría de Obras"]
[]
[null,"FORMULARIO 7  PESOS"]
[null,"\"Provisión, instalación y puesta en servicio de sistemas de señalización activa en pasos a nivel vehiculares y peatonales en el Paseo del Bajo\"",{"$nulls":5},"2021-01-28"]
[null,"ITEM","DESCRIPCION","UNID","CANT","PRECIO UNIT.","PRECIO ITEM","TOTAL","INC","INC OFICIAL"]
[{"$nulls":5},"$","$","$"]
[null,1,"TRABAJOS PRELIMINARES Y TAREAS COMPLEMENTARIAS",{"$nulls":4},0,null,{"v":0.0004739975381139985,"d":"0.05%"}]
[null,"1,1","RELEVAMIENTO PASO A NIVEL AV. ALTE. BROWN","GL",{"v":1,"d":"1.00"},0,0]
[null,2,"DOCUMENTACION",{"$nulls":4},0,null,{"v":0.04040662439727869,"d":"4.04%"}]
[null,"2,1","PROYECTO EJECUTIVO PAN ALTE. BROWN.","GL",{"v":1,"d":"1.00"},0,0]
[null,"2,2","INGENIERIÍA EJECUTIVA"]
[null,"2,2,1","INGENIERÍA ELECTROMECÁNICA","GL",{"v":1,"d":"1.00"},0,0]
[null,"2,2,2","INGENIERÍA CIVIL","GL",{"v":1,"d":"1.00"},0,0]
[null,"2,3","DOCUMENTACION CONFORME A OBRA","GL",{"v":1,"d":"1.00"},0,0]
[null,3,"SEÑALIZACIÓN ",{"$nulls":4},0,null,{"v":0.33343044889576406,"d":"33.34%"}]
[null,3.1,"EJECUCIÓN DE OBRA ELECTROMECÁNICA"]
[null,"3,1,1","MECANISMOS DE BARRERA"]
[null,"3,1,1,1","A- COLOCACIÓN DE MECANISMOS DE BARRERA","UN",{"v":33,"d":"33.00"},0,0]
[null,"3,1,2","CAMPANAS"]
[null,"3,1,2,1","A- COLOCACIÓN DE CAMPANA OMNIDIRECCIONAL","UN",{"v":33,"d":"33.00"},0,0]
[null,"3,1,2,2","A- COLOCACIÓN DE CAMPANA DIRECCIONAL","UN",{"v":18,"d":"18.00"},0,0]
[null,"3,1,3","SEMÁFOROS VEHICULARES Y PEATONALES"]
[null,"3,1,3,1","A- COLOCACIÓN DE SEMAFORO DE AVISO PEATONAL","UN",{"v":18,"d":"18.00"},0,0]
[null,"3,1,3,2","A- COLOCACIÓN DE SEMAFORO DE AVISO VEHICULAR","UN",{"v":34,"d":"34.00"},0,0]
[null,"3,1,4","SEÑALES DE AVISO AL CONDUCTOR DEL FERROCARRIL"]
[null,"3,1,4,1","A- COLOCACIÓN DE SEÑALES DE AVISO AL CONDUCTOR DEL FERROCARRIL","UN",{"v":36,"d":"36.00"},0,0]
[null,"3,1,5","LÓGICA DE CONTROL"]
[null,"3,1,5,1","A- COLOCACIÓN DE LÓGICA DE CONTROL","UN",{"v":18,"d":"18.00"},0,0]
[null,"3,1,6","SENSORES DE EJES EN VÍA"]
[null,"3,1,6,1","A- COLOCACIÓN DE SENSORES DE EJES EN VÍA","UN",{"v":75,"d":"75.00"},0,0]
[null,"3,1,7","SISTEMAS DE MONITOREO DE ESTADOS Y ALARMAS"]
[null,"3,1,7,1","A- COLOCACIÓN DE  SISTEMAS DE MONITOREO DE ESTADOS Y ALARMAS","UN",{"v":18,"d":"18.00"},0,0]
[null,"3,1,8","ALIMENTACIÓN DE ENERGÍA Y PUESTA A TIERRA","UN",{"v":18,"d":"18.00"},0,0]
[null,3.2,"EJECUCIÓN DE OBRA CIVIL"]
[null,"3,2,1","SEÑALIZACIÓN PASIVA","GL",{"v":1,"d":"1.00"},0,0]
[null,"3,2,2","ABRIGOS","UN",{"v":18,"d":"18.00"},0,0]
[null,"3,2,3","ESTRUCTURAS DE SOPORTE","GL",{"v":1,"d":"1.00"},0,0]
[null,"3,2,4","CRUCES Y CÁMARAS","GL",{"v":1,"d":"1.00"},0,0]
[null,"3,2,5","DEFENSAS DE MECANISMOS DE BARRERA","UN",{"v":33,"d":"33.00"},0,0]
[null,"3,2,6","CABLEADOS Y CANALIZACIONES","GL",{"v":1,"d":"1.00"},0,0]
[null,4,"PRUEBAS Y PUESTA EN SERVICIO",{"$nulls":4},0,null,{"v":0.03395508530380844,"d":"3.40%"}]
[null,4.1,"PRUEBAS EN FÁBRICA","GL",{"v":1,"d":"1.00"},0,0]
[null,4.2,"PRUEBAS OPERATIVAS Y PUESTA EN SERVICIO","UN",{"v":18,"d":"18.00"},0,0]
[null,6,"CAPACITACIÓN",{"$nulls":4},0,null,{"v":0.0026522672486478287,"d":"0.27%"}]
[null,6.1,"CAPACITACIÓN","GL",{"v":1,"d":"1.00"},0,0]
[null,7,"RENOVACIÓN DE LA INFRAESTRUCTURA DE VÍA EN EL PASO A NIVEL ALMIRANTE BROWN",{"$nulls":4},0,null,{"v":0.05421096597655925,"d":"5.42%"}]
[null,7.1,"DEMOLICIONES"]
[null,"7,1,1","DESARME Y RETIRO DE LA INFRAESTRUCTURA EXISTENTE","M",{"v":36,"d":"36.00"},0,0]
[null,"7,1,2","DEMOLICION Y RETIRO DE PAQUETE DE CALZADA DE TODO TIPO","M2",{"v":227,"d":"227.00"},0,0]
[null,7.2,"OBRA DE VIAS"]
[null,"7,2,1","CONFORMACION Y PERFILADO DE LA PLATAFORMA","M2",{"v":420,"d":"420.00"},0,0]
[null,"7,2,2","ARMADO Y MONTAJE DE VÍA","M",{"v":36,"d":"36.00"},0,0]
[null,"7,2,3","LEVANTES Y REGADO DE BALASTO","Gl.",{"v":1,"d":"1.00"},0,0]
[null,"7,2,4","CUPONES DE COMBINACIÓN - FORMACIÓN DE JUNTAS","U",{"v":4,"d":"4.00"},0,0]
[null,"7,2,5","DRENAJES","ML",{"v":38,"d":"38.00"},0,0]
[null,"7,2,6","INSTALACIÓN DE LOSETAS","M2",{"v":159,"d":"159.00"},0,0]
[null,"7,2,7","COLOCACIÓN DE GUARDACADENAS","U",{"v":2,"d":"2.00"},0,0]
[null,7.3,"OBRA CIVIL"]
[null,"7,3,1","CONSTR. DE SUBRASANTE VIAL Y DE LOSA DE APROXIMACIÓN","M2",{"v":300,"d":"300.00"},0,0]
[null,"7,3,2","RECONSTRUCCION DE CALZADA DE ASFALTO EXISTENTE","M2",{"v":60,"d":"60.00"},0,0]
[null,"7,3,3","ISLETAS H°A° H30 ","M2",{"v":227,"d":"227.00"},0,0]
[null,"7,3,4","LABERINTOS PEATONALES Y ACCESO A ZONA DE VÍAS","M",{"v":61,"d":"61.00"},0,0]
[null,"7,3,5","CERCO DE PROTECCION","M",{"v":17,"d":"17.00"},0,0]
[null,"7,3,6","CONTRAPISO PARA VEREDAS","M2",{"v":218,"d":"218.00"},0,0]
[null,"7,3,7","RECONSTRUCCION DE VEREDAS DE TODO TIPO","M2",{"v":58,"d":"58.00"},0,0]
[null,"7,3,8","PROVISIÓN Y COLOCACION DE BALDOSA PODO TÁCTIL AMARILLA - 40CMx40CMx4CM","M2",{"v":33.2,"d":"33.20"},0,0]
[null,"7,3,9","PROVISIÓN Y COLOCACIÓN DE PINTURA TERMOPLASTICA BLANCA PARA CRUCE PEATONAL","M2",{"v":90.5,"d":"90.50"},0,0]
[null,"7,3,10","PROVISIÓN Y COLOCACIÓN DE H° H21 TERMINACIÓN PEINADO","M2",{"v":174,"d":"174.00"},0,0]
[null,"7,3,11","PROVISIÓN Y COLOCACIÓN DE CORDÓN H30 18X15CM","M",{"v":50,"d":"50.00"},0,0]
[null,"8","VARIOS",{"$nulls":4},0,null,{"v":0.006398443398620236,"d":"0.64%"}]
[null,"8,1","LIMPIEZA PERIODICA Y FINAL DE OBRA","GL",{"v":1,"d":"1.00"},0,0]
[null,"8,2","CUMPLIMIENTO DE CONDICIONES DE SEGURIDAD E HIGIENE Y MEDIO AMBIENTE","GL",{"v":1,"d":"1.00"},0,0]
[null,"SUB TOTAL",{"$nulls":5},0,null,{"v":0.4715278327587925,"d":"47.15%"}]
[]
[null,"PRESUPUESTO OFICIAL- DÓLAR"]
[null,"ITEM","DESCRIPCION","UNID","CANT","PRECIO ",null,null,"INC"]
[]
[false,3,"SEÑALIZACIÓN ",{"$nulls":5},{"$error":"#REF!"}]
[false,3.1,"EJECUCIÓN DE OBRA ELECTROMECÁNICA"]
[false,"3,1,1","B- PROVISIÓN DE MECANISMOS DE BARRERA","UN",{"v":33,"d":"33.00"},{"v":13931,"d":"USD 13,931.00"}]
[false,"3,1,2","B- PROVISIÓN DE CAMPANAS"]
[false,"3,1,2,1","B- PROVISIÓN DE CAMPANA OMNIDIRECCIONAL","UN",{"v":33,"d":"33.00"},{"v":643,"d":"USD 643.00"}]
[false,"3,1,2,2","B- PROVISIÓN DE CAMPANA DIRECCIONAL","UN",{"v":18,"d":"18.00"},{"v":643,"d":"USD 643.00"}]
[false,"3,1,3","B- PROVISIÓN DE SEMÁFOROS VEHICULARES Y PEATONALES"]
[false,"3,1,3,1","B- PROVISIÓN DE  SEMAFORO DE AVISO PEATONAL","UN",{"v":18,"d":"18.00"},{"v":1096,"d":"USD 1,096.00"}]
[false,"3,1,3,2","B- PROVISIÓN DE  SEMAFORO DE AVISO VEHICULAR","UN",{"v":34,"d":"34.00"},{"v":1781,"d":"USD 1,781.00"}]
[false,"3,1,4","B- PROVISIÓN DE  SEÑALES DE AVISO AL CONDUCTOR DEL FERROCARRIL","UN",{"v":36,"d":"36.00"},{"v":3891,"d":"USD 3,891.00"}]
[false,"3,1,5","B- PROVISIÓN DE LÓGICA DE CONTROL","UN",{"v":18,"d":"18.00"},{"v":28446,"d":"USD 28,446.00"}]
[false,"3,1,6","B- PROVISIÓN DE SENSORES DE EJES EN VÍA","UN",{"v":75,"d":"75.00"},{"v":6550,"d":"USD 6,550.00"}]
[false,"3,1,7","B- PROVISIÓN DE SISTEMAS DE MONITEREO DE ESTADOS Y ALARMAS","UN",{"v":18,"d":"18.00"},{"v":4455,"d":"USD 4,455.00"}]
[false,5,"REPUESTOS",{"$nulls":5},{"$error":"#REF!"}]
[false,5.1,"REPUESTOS","GL",{"v":1,"d":"1.00"},{"v":140854,"d":"USD 140,854.00"}]
[null,"TOTAL",{"$nulls":6},{"$error":"#REF!"}]
[]
[]
[]
[]
[]
[null,"FORMULARIO 7 PESOS/DÓLARES"]
[null,"ITEM","DESCRIPCION","UNID","CANT","PRECIO UNIT.",null,"PRECIO ITEM","TOTAL","INC","INC OFICIAL"]
[{"$nulls":5},"$","usd","$","$"]
[null,3,"SEÑALIZACIÓN ",{"$nulls":5},0,null,{"v":0.49004682533228705,"d":"49.00%"}]
[null,3.1,"EJECUCIÓN DE OBRA ELECTROMECÁNICA"]
[null,"3,1,1","MECANISMOS DE BARRERA"]
[null,"3,1,1,1","B- PROVISIÓN DE MECANISMOS DE BARRERA","UN",{"v":33,"d":"33.00"},0,0,0]
[null,"3,1,2","CAMPANAS"]
[null,"3,1,2,1","B- PROVISIÓN DE CAMPANA OMNIDIRECCIONAL","UN",{"v":33,"d":"33.00"},0,0,0]
[null,"3,1,2,2","B- PROVISIÓN DE CAMPANA DIRECCIONAL","UN",{"v":18,"d":"18.00"},0,0,0]
[null,"3,1,3","SEMÁFOROS VEHICULARES Y PEATONALES"]
[null,"3,1,3,1","B- PROVISIÓN DE  SEMAFORO DE AVISO PEATONAL","UN",{"v":18,"d":"18.00"},0,0,0]
[null,"3,1,3,2","B- PROVISIÓN DE  SEMAFORO DE AVISO VEHICULAR","UN",{"v":34,"d":"34.00"},0,0,0]
[null,"3,1,4","SEÑALES DE AVISO AL CONDUCTOR DEL FERROCARRIL"]
[null,"3,1,4,1","B- PROVISIÓN DE  SEÑALES DE AVISO AL CONDUCTOR DEL FERROCARRIL","UN",{"v":36,"d":"36.00"},0,0,0]
[null,"3,1,5","LÓGICA DE CONTROL"]
[null,"3,1,5,1","B- PROVISIÓN DE LÓGICA DE CONTROL","UN",{"v":18,"d":"18.00"},0,0,0]
[null,"3,1,6","SENSORES DE EJES EN VÍA"]
[null,"3,1,6,1","B- PROVISIÓN DE SENSORES DE EJES EN VÍA","UN",{"v":75,"d":"75.00"},0,0,0]
[null,"3,1,7","SISTEMAS DE MONITOREO DE ESTADOS Y ALARMAS"]
[null,"3,1,7,1","B- PROVISIÓN DE SISTEMAS DE MONITOREO DE ESTADOS Y ALARMAS","UN",{"v":18,"d":"18.00"},0,0,0]
[null,5,"REPUESTOS",{"$nulls":5},0,null,{"v":0.03842534190892044,"d":"3.84%"}]
[null,5.1,"REPUESTOS","GL",{"v":1,"d":"1.00"},0,0,0]
[null,"SUB TOTAL",{"$nulls":6},0,null,{"v":0.5284721672412075,"d":"52.85%"}]
[]
[]
[{"$nulls":4},"DÓLAR BANCO CIUDAD TIPO VENDEDOR AL XX-XX-2021",null,null,"u$d"]
[]
[]
[]
[null,"TOTAL PRESUPUESTO",{"$nulls":5},0,{"v":1,"d":"100.00%"}]