{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["CÁLCULO PRESUP DE REFERENCIA","INSTRUCCIONES PARA CUMPLIMENTAR"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"CÁLCULO PRESUP DE REFERENCIA","index":0,"n_rows":102,"n_cols":8,"rows_kept":102,"cut":false,"hidden":false,"merged":[[25,6,25,7],[26,6,26,7],[27,6,27,7],[28,6,28,7],[5,1,5,7],[17,5,17,7],[21,6,21,7],[23,6,23,7],[24,6,24,7],[38,6,38,7],[43,1,43,7],[29,6,29,7],[30,6,30,7],[32,6,32,7],[33,6,33,7],[45,6,45,7],[47,6,47,7],[49,6,49,7],[50,6,50,7],[46,1,46,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[44,6,44,7],[58,6,58,7],[59,6,59,7],[61,6,61,7],[51,6,51,7],[52,6,52,7],[54,6,54,7],[55,6,55,7],[56,6,56,7],[72,6,72,7],[74,6,74,7],[67,6,67,7],[68,6,68,7],[69,6,69,7],[71,6,71,7],[73,1,73,7],[70,1,70,7],[99,2,99,6],[101,1,106,3],[101,4,106,7],[75,6,75,7],[86,6,86,7],[87,6,87,7],[88,6,88,7],[89,6,89,7],[76,1,76,7],[82,1,82,7],[90,6,90,7],[77,6,77,7],[78,6,78,7],[79,6,79,7],[80,6,80,7],[83,6,83,7],[81,6,81,7],[84,6,84,7],[85,6,85,7],[64,1,64,7],[60,1,60,7],[53,1,53,7],[48,1,48,7],[6,1,6,7],[62,6,62,7],[63,6,63,7],[35,6,35,7],[37,6,37,7],[57,6,57,7],[65,6,65,7],[66,6,66,7],[39,1,39,7],[36,1,36,7],[8,1,8,7],[12,1,12,7],[14,1,14,7],[22,1,22,7],[31,1,31,7],[34,6,34,7]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[]
[null,"__________________________________________________________________________________________________"]
[null,"DEPARTAMENTO DE INTERVENCIÓN EN LA ACTIVIDAD URBANÍSTICA                                                                                                   SERVICIO DE ARQUITECTURA, URBANISMO Y OBRAS PÚBLICAS"]
[]
[null,"PRESUPUESTO DE REFERENCIA A EFECTOS DE CÁLCULO DE LA BASE IMPONIBLE DEL ICIO"]
[]
[null,"Ordenanza fiscal del Ayuntamiento de Albacete (B.O.P. 23 de diciembre de 2.013)"]
[]
[null,"GRUPO III. OBRAS NO INCLUIDAS EN LOS APARTADOS ANTERIORES;VARIOS"]
[]
[null,"1.- PRESUPUESTO DE EJECUCIÓN MATERIAL SEGÚN MÓDULOS (PR)"]
[]
[null,"Módulo básico de ejecución material (M)",{"$nulls":5},436.92]
[null,"Coeficientes de cada actuación (Cu)",null,null,null,"Apartado 1.4 (Anexo) Tabla III "]
[]
[null,"PR=Σ(QxMxCxCu)"]
[]
[null,"Denominación actuación",null,"(Q) Cantidades","M","Cu","PARCIAL PR (€)"]
[null,"DEMOLICIONES"]
[null,"m² Demolicion tabiqueria",null,0,436.92,0.023,0]
[null,"m² Desmontado pavimentos",null,0,436.92,0.023,0]
[null,"m² Desmontado alicatados",null,0,436.92,0.023,0]
[null,"m² Demolicion de forjado",null,0,436.92,0.046,0]
[null,"ud Desmontado. inst.electrica",null,0,436.92,0.343,0]
[null,"ud Desmontado. inst. climatizacion",null,0,436.92,0.366,0]
[null,"ud Desmontado inst. fontaneria",null,0,436.92,0.458,0]
[null,"ud Desmontado inst. gas",null,0,436.92,0.137,0]
[null,"ALBAÑILERÍA"]
[null,"m² Apertura de huecos",null,0,436.92,0.298,0]
[null,"m² Tabiqueria y divisiones",null,0,436.92,0.039,0]
[null,"m² Enfoscados",null,0,436.92,0.014,0]
[null,"m² Enlucidos",null,0,436.92,0.009,0]
[null,"FALSOS TECHOS"]
[null,"m² falsos techos escayola/pladur",null,0,436.92,0.048,0]
[null,"m² f.techos metal/madera/acústico",null,0,436.92,0.114,0]
[null,"AISLAMIENTOS"]
[null,"m² aislamiento acustico viv, oficina",null,0,436.92,0.023,0]
[null,"m² aislamto. acustico bares, rest.",null,0,436.92,0.114,0]
[null,"m² aislamiento termico",null,0,436.92,0.023,0]
[null,"SOLADOS Y ALICATADOS"]
[null,"m² Pavimento",null,0,436.92,0.064,0]
[null,"m² Alicatado",null,0,436.92,0.05,0]
[null,"PINTURAS"]
[null,"m² Pinturas",null,0,436.92,0.014,0]
[null,"CUBIERTAS"]
[null,"m²Retejado de cubierta",null,0,436.92,0.046,0]
[null,"m² Impermeabilizacon de cubierta ",null,0,436.92,0.08,0]
[null,"m² Forjado sustitución de cubierta",null,0,436.92,0.092,0]
[null,"m² Tablero soporte sustit. cubierta",null,0,436.92,0.046,0]
[null,"INSTALACIONES"]
[null,"m² Instalacion electrica",null,0,436.92,0.046,0]
[null,"m² Instalación climatizacion",null,0,436.92,0.08,0]
[null,"m² placa Instalacion  solares ",null,0,436.92,0.687,0]
[null,"Ud Instalacion aparato a/a.",null,0,436.92,1.144,0]
[null,"ud Inst. fontaneria sin sanitarios",null,0,436.92,2.06,0]
[null,"ud Inst. fontaneria con sanitarios",null,0,436.92,4.577,0]
[null,"CARPINTERÍA"]
[null,"ud Cambio puerta interior",null,0,436.92,0.572,0]
[null,"m² Cambio de carpinteria exterior",null,0,436.92,0.343,0]
[null,"m² Cambio puerta de garaje ",null,0,436.92,0.298,0]
[null,"COCINAS Y BAÑOS"]
[null,"m² Reforma de baño completo",null,0,436.92,1.144,0]
[null,"m² Reforma cocina completa",null,0,436.92,1.144,0]
[null,"ud Cambio bañera/ducha",null,0,436.92,1.373,0]
[null,"ud Cambio inodoro",null,0,436.92,0.687,0]
[null,"ud Cambio lavabo/ bidet",null,0,436.92,0.687,0]
[null,"BAJANTES Y CHIMENEAS"]
[null,"ml Bajantes o canalones",null,0,436.92,0.069,0]
[null,"ml Chimeneas",null,0,436.92,0.229,0]
[null,"VALLADOS"]
[null,"ml Vallado de malla",null,0,436.92,0.046,0]
[null,"ml Vallado macizo",null,0,436.92,0.275,0]
[null,"FACHADAS"]
[null,"m² Escaparate",null,0,436.92,0.229,0]
[null,"m² toldos",null,0,436.92,0.137,0]
[null,"ud. Rótulo",null,0,436.92,2.289,0]
[null,"m² Rep, de fachada (saneado-pintu)",null,0,436.92,0.034,0]
[null,"m² Rep. fachada cambio materiales",null,0,436.92,0.137,0]
[null,"ASCENSORES, PORTALES, INSTALACIONES COMUNITARIAS"]
[null,"ud Instalacion ascensor  hasta 3p",null,0,436.92,34.331,0]
[null,"ud Incremento por parada ascensor",null,0,436.92,2.289,0]
[null,"m² Portal de edificio viviendas",null,0,436.92,0.458,0]
[null,"ud Cambio sistema calefacc com/viv",null,0,436.92,2.289,0]
[null,"ud Cambio inst electrica com/viv",null,0,436.92,0.687,0]
[null,"ud Cambio inst. fontaneria com/viv",null,0,436.92,0.458,0]
[null,"ud Cambio inst. saneat. com/viv",null,0,436.92,0.458,0]
[{"$nulls":4},"TOTAL PR   (A)",null,0]
[]
[null,"2.- PRESUPUESTO DE EJECUCIÓN MATERIAL DE LAS OBRAS A REALIZAR",{"$nulls":4},"               (B)",0]
[]
[null,"3.- PRESUPUESTO DE REFERENCIA ICIO",{"$nulls":4}," ",0]
[null,"Se toma como Base Imponible el mayor de los importes resultantes entre (A) y (B)"]
[]
[]
[]
[null,null,"En Albacete, a       de                    de 20"]
[]
[null,"Fdo:  El solicitante",null,null,"Fdo: El técnico titulado competente (en su caso)"]

{"sheet":"INSTRUCCIONES PARA CUMPLIMENTAR","index":1,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"INSTRUCCIONES PARA CUMPLIMENTAR LA HOJA DE CÁLCULO"]
[]
[null,"GRUPO III. OBRAS NO INCLUIDAS EN LOS APARTADOS ANTERIORES;VARIOS"]
[]
[null,"1.- PRESUPUESTO DE EJECUCIÓN MATERIAL SEGÚN MÓDULOS (PR)"]
{"$rows_empty":9}
[null,"*Dentro de este apartado deberán cumplimentarse las celdas marcadas en amarillo"]
[null," En caso de que la misma licencia incluya varias actuaciones, el presupuesto de "]
[null," ejecución material corresponderá a la suma de las parciales respecto a cada una de ellas."]
[]
[null,"Ejemplo:"]
[]
[null,"Reforma de  vivienda unifamiliar cuyas obras consisten en lo siguiente:"]
[]
[null,"Retejado de cubierta=80 m2"]
[null,"Reforma de cocina completa= 10 m2"]
[]
[null,"Deberá cumplimentarse en la columna (Q) Cantidades, las celdas",{"$nulls":4},"en amarillo"]
[null,"correspondientes a las actuaciones que se pretenden"]
[]
[]
[null,"*Al final de la tabla, en la línea denominada TOTAL PR (A) aparecerá el presupuesto de"]
[null," ejecución material total según módulos (PR). "]
[]
[null,"* No deberán cumplimentarse las celdas",null,null,"  marcadas en azul"]
[]
[null,"2.- PRESUPUESTO DE EJECUCIÓN MATERIAL DE LAS OBRAS A REALIZAR"]
[]
[null,"* Deberá cumplimentarse, si procede proyecto técnico, con los datos del apartado "]
[null,"\"presupuesto\" de la memoria. En caso de obra menor sin proyecto, reflejar el "]
[null,"presupuesto de las obras a realizar."]
[]
[null,"3.- PRESUPUESTO DE REFERENCIA ICIO"]
[]
[null,"* Es el resultado del mayor de los dos valores calculados en el apartado 1 y 2 anterior. "]
[null,"  No  deberá  cumplimetarse  la celda",null,null,"marcada en azul"]