{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Hoja1","index":0,"n_rows":44,"n_cols":24,"rows_kept":44,"cut":false,"hidden":false,"merged":[[43,8,43,9],[28,8,28,10],[29,8,29,10],[30,8,30,10],[31,8,31,10],[32,7,32,13],[24,8,24,10],[26,7,26,8],[8,7,8,13],[10,8,10,9],[11,8,11,9],[13,7,13,13],[15,8,15,9],[32,14,32,15],[33,14,33,15],[33,16,33,20],[35,15,35,18],[18,14,18,15],[18,16,18,20],[35,19,35,20],[2,21,2,27],[4,14,4,16],[5,14,5,16],[9,14,9,16],[10,14,10,16],[2,14,2,20],[8,23,8,27],[9,23,9,27],[10,23,10,27],[9,22,10,22],[9,21,10,21],[12,23,12,27],[11,22,12,22],[11,21,12,21],[11,23,11,27],[12,14,12,20],[2,7,2,13],[4,11,4,12],[5,11,5,12],[7,14,7,20],[7,21,8,21],[3,21,4,21],[3,22,4,22],[3,23,4,27],[5,23,6,27],[5,22,6,22],[5,21,6,21],[7,23,7,27],[7,22,8,22],[22,5,22,6],[23,0,23,1],[23,2,23,6],[14,14,14,17],[16,14,16,20],[17,14,17,15],[16,8,16,9],[18,7,18,13],[19,7,19,8],[21,8,21,10],[22,8,22,10],[23,8,23,10],[17,5,17,6],[14,1,14,2],[14,4,14,6],[15,1,15,2],[20,0,20,6],[21,0,21,1],[20,14,20,20],[3,0,3,6],[5,1,5,2],[5,4,5,6],[4,0,4,6],[6,7,6,8],[6,1,6,2],[6,4,6,6],[4,7,4,8],[5,7,5,8],[7,4,7,6],[13,0,13,6],[9,5,9,6],[15,4,15,6],[16,1,16,2],[16,4,16,6],[7,1,7,2],[8,1,8,2],[8,4,8,6],[46,8,46,11],[29,5,29,6],[31,14,31,20],[21,14,21,15],[22,14,22,15],[22,16,22,20],[27,14,27,20],[28,14,28,15],[29,14,29,15],[29,16,29,20],[26,14,26,20],[21,2,21,6],[22,1,22,3],[24,2,24,3],[24,4,24,5],[31,1,31,3],[30,1,30,3],[30,5,30,6],[35,0,35,3],[35,4,35,6],[36,4,41,6],[36,0,41,3],[28,0,28,6],[29,2,29,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.6,0.3,0.25,0.2,0.8]
["Tipo","Expediente"]
[null,null,null,null,null,null,null,"REFORMA PARCIAL Y ELEMENTOS COMUNES DEL EDIFICIO Y OTROS",null,null,null,null,null,null,"FACHADAS",null,null,null,null,null,null,"BENEFICIOS FISCALES"]
["DATOS DEL PROMOTOR Y OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M2","PRECIO/M2","COSTE",null,null,0.6,"Viviendas protección oficial"]
["SUJETO PASIVO",null,null,null,null,null,null,"Presupuesto Módulos:",null,{"$f":"T36","v":0},null,"Base Imponible:",null,{"$f":"SUM(J5,-J6)","v":0},"Reparación de fachadas",null,null,0,62.81,{"$f":"PRODUCT(R5,S5)","v":0}]
[null,"Persona física",null,null,"Persona jurídica",null,null,"Importe bonificado:",null,{"$f":"PRODUCT(J5,O1)","v":0},null,"Expediente/Licencia",null,null,"Pintura y limpieza de fachadas",null,null,0,19.079999999999998,{"$f":"PRODUCT(R6,S6)","v":0},null,null,0.3,"Rehabilitación de viviendas con más 40 años"]
["Nombre:",null,null,"Apellidos:",null,null,null,"SUPERFICIE CONSTRUIDA",null,0]
["DNI:",null,null,"Email:",null,null,null,null,null,null,null,null,null,null,"CUBIERTAS",null,null,null,null,null,null,null,0.25,"Aprovechamiento térmico o eléctrico energia solar para"]
["Teléfono:",null,null,"Calle:",null,null,null,"COCINA Y BAÑOS",null,null,null,null,null,null,null,null,null,"M2","PRECIO/M2","COSTE",null,null,null,"autoconsumo. Homologado"]
["C.P.:",null,"Municipio",null,"Provincia:",null,null,null,null,null,"M2","PRECIO/M2","COSTE",null,"Retejado",null,null,0,34.76,{"$f":"PRODUCT(R10,S10)","v":0},null,null,0.2,"Construcción, instalaciones u obras de limpieza, pintura o"]
[null,null,null,null,null,null,null,null,"Cocina Completa",null,0,872.63,{"$f":"PRODUCT(K11:L11)","v":0},null,"Reparación e impermeabilización",null,null,0,144.1,{"$f":"PRODUCT(R11,S11)","v":0},null,null,null,"adecuación de fachadas sugún norma municipal."]
[null,null,null,null,null,null,null,null,"Baño Completo",null,0,796.44,{"$f":"PRODUCT(K12:L12)","v":0},null,null,null,null,null,null,null,null,null,0.8,"Declarados de interes o utilidad municipal por razones sociales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ELEMENTOS COMUNES DEL EDIFICIO",null,null,null,null,null,null,null,null," culturales o de fomento de empleo."]
["REPRESENTANTE",null,null,null,null,null,null,"OTRAS ESTANCIAS",null,null,null,null,null,null,null,null,null,null,"M2","PRECIO/M2","COSTE"]
["Nombre:",null,null,"Apellidos:",null,null,null,null,null,null,"M2","PRECIO/M2","COSTE",null,"Reforma Zaguan y escalera",null,null,null,0,174.24,{"$f":"PRODUCT(S15,T15)","v":0}]
["DNI:",null,null,"Email:",null,null,null,null,"Reforma estancias",null,0,151,{"$f":"PRODUCT(K16:L16)","v":0}]
["Teléfono:",null,null,"Calle:",null,null,null,null,"Ampliación estancias",null,0,452.25,{"$f":"PRODUCT(K17:L17)","v":0},null,"Ascensores o supresión de barreras arquitectónicas:"]
["C.P.:",null,"Municipio",null,"Provincia:",null,null,null,null,null,null,null,null,null,"Presupuesto:",null,0]
[null,null,null,null,null,null,null,"INSTALACIONES Y OTROS",null,null,null,null,null,null,"Descripción:"]
[null,null,null,null,null,null,null,"EN COCINA M2",null,0]
["DATOS DE LA OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Reparación o refuerzos estructurales"]
["Referencia Catastral:",null,null,null,null,null,null,0,"Instalaciones eléctricas",null,null,83.38,{"$f":"PRODUCT(H22,L22)","v":0},null,"Presupuesto:",null,0]
["Calle:",null,null,null,"Número:",null,null,0,"Sustitución revestimientos",null,null,230.74,{"$f":"PRODUCT(H23,L23)","v":0},null,"Descripción:"]
["Núcleo de población:",null,null,null,null,null,null,0,"Instalación fontaneria",null,null,64.23,0]
["          NHT","         EP-BIC","                      Catalogado",null,"                      Sin prot.",null,null,0,"Sustitución muebles de cocina",null,null,494.27,0]
[]
[null,null,null,null,null,null,null,"EN BAÑO M2",null,0,null,null,null,null,"INSTALACIONES Y SERVICIOS COMUNES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cambio de aleros, bajantes, canalones del edificio."]
["CÁLCULO CUOTA",null,null,null,null,null,null,0,"Instalaciones eléctricas",null,null,95.48,null,null,"Presupuesto:",null,0]
["Base Imponible",null,{"$f":"N5","v":0},null,"Tipo:",0.03,null,0,"Instalación sanitaris",null,null,453.33,{"$f":"PRODUCT(H30,L30)","v":0},null,"Descripción:"]
["Cuota íntegra",{"$f":"PRODUCT(J5,F30)","v":0},null,null,"Bonificación:",{"$f":"PRODUCT(J6,F30)","v":0},null,0,"Sustitución revestimientos",null,null,247.6,0]
["Cuota líquida",{"$f":"SUM(B31,-F31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"REFORMAS NO INCLUIDAS EN LOS APARTADOS ANTERIORES"]
[null,null,null,null,null,null,null,"CARPINTERÍA INTERIOR",null,null,null,null,null,null,"Presupuesto:",null,0]
[null,null,null,null,null,null,null,null,null,null,"UD","PRECIO/M2","COSTE",null,"Descripción:"]
[null,null,null,null,null,null,null,null,"Puertas de paso",null,0,271,{"$f":"PRODUCT(K35:L35)","v":0}]
["LUGAR Y FECHA",null,null,null,"FIRMA",null,null,null,"Puertas de entrada",null,0,410.5,{"$f":"PRODUCT(K36:L36)","v":0},null,null,"TOTAL REFORMA ELEMENTOS COMUNES :",null,null,null,{"$f":"SUM(Q33,Q29,Q22,Q18,U15,T11,T10,T6,T5,M11,M12,M16,M16,M17,M22,M23,M24,M25,M35,M36,M40,M41,M42,M43,M44,M29,M30,M31)","v":0}]
[]
[null,null,null,null,null,null,null,"CARPINTERÍA EXTERIOR"]
[null,null,null,null,null,null,null,null,null,null,"UD","PRECIO/M2","COSTE"]
[null,null,null,null,null,null,null,null,"Ventanas de madera",null,0,1,{"$f":"PRODUCT(K40:L40)","v":0}]
[null,null,null,null,null,null,null,null,"Ventanas de aluminio/PVC",null,0,1,{"$f":"PRODUCT(K41:L41)","v":0}]
[null,null,null,null,null,null,null,null,"Balconada de madera",null,0,1,{"$f":"PRODUCT(K42:L42)","v":0}]
[null,null,null,null,null,null,null,null,"Balconada de aluminio/PVC",null,0,1,{"$f":"PRODUCT(K43:L43)","v":0}]
[null,null,null,null,null,null,null,null,"Puerta de garaje",null,0,1,{"$f":"PRODUCT(K44:L44)","v":0}]