{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto"],"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,"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","index":0,"n_rows":99,"n_cols":8,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Proyecto","Reforma piso"]
["Presupuesto","Presupuesto Final"]
["Moneda","EUR"]
[null,""]
["Estructura","Código","Elemento","Descripción","U.M.","Cantidad","Precio","Importe"]
["1","001","Nivel","DEMOLICIONES","",1,7479.31,7479.31]
["1.1","E01DFB011","Tarea","DEMOL.TABIQUERIA INTERIOR","m2",69.01,10.13,699.07]
["1.2","E01DEA020","Tarea","DEMOLIC.ALICATADOS A MANO","m2",57.544,8.76,504.09]
["1.3","E01DET020","Tarea","DEMOL.F.TECHO CONT.ESCAYOLA","m2",115.79,5,578.95]
["1.4","E01DKM010","Tarea","LEVANT.CARP.EN TABIQUES MANO","m2",27.09,9.22,249.77]
["1.5","E01DWW070","Tarea","DESPEJE Y RETIRADA DE MOBILIARIO","ud",10,12.51,125.1]
["1.6","E01DKW012","Tarea","LEVANTADO TOLDOS EN FACHADA A MANO","m.",2.7,10.24,27.65]
["1.7","E01DIF010","Tarea","LEVANT.INST.FONT./DESAG.1 VIV.","ud",1,122.26,122.26]
["1.8","E01DIC011","Tarea","LEVANTADO INST.CALEFAC.+ A.A. 1 VIV.","ud",1,1648.72,1648.72]
["1.9","E01DIE010","Tarea","LEVANT.INSTALAC.ELÉCTRICA 1 VIV.","ud",1,122.17,122.17]
["1.10","E01DIF020","Tarea","LEVANTADO AP.SANITARIOS","ud",2,15.15,30.3]
["1.11","E01DIF030","Tarea","LEVANTADO BAÑERA/DUCHA","ud",1,30.03,30.03]
["1.12","E01DTW050","Tarea","ALQ. CONTENEDOR 5 m3","ud",2,43,86]
["1.13","E01DIF020","Tarea","LEVANTADO AP.SANITARIOS","ud",5,15.15,75.75]
["1.14","E01DIF020","Tarea","LEVANTADO AP.SANITARIOS","ud",3,15.15,45.45]
["1.15","00101","Nivel","SUBNIVEL1","",1,1801.19,1801.19]
["1.15.1","E01DIC011","Tarea","LEVANTADO INST.CALEFAC.+ A.A. 1 VIV.","ud",1,1648.72,1648.72]
["1.15.2","E01DIE010","Tarea","LEVANT.INSTALAC.ELÉCTRICA 1 VIV.","ud",1,122.17,122.17]
["1.15.3","E01DIF020","Tarea","LEVANTADO AP.SANITARIOS","ud",2,15.15,30.3]
["1.16","00102","Nivel","SUBNIVEL2","",1,1332.81,1332.81]
["1.16.1","E01DEA020","Tarea","DEMOLIC.ALICATADOS A MANO","m2",57.544,8.76,504.09]
["1.16.2","E01DET020","Tarea","DEMOL.F.TECHO CONT.ESCAYOLA","m2",115.79,5,578.95]
["1.16.3","E01DKM010","Tarea","LEVANT.CARP.EN TABIQUES MANO","m2",27.09,9.22,249.77]
["2","002","Nivel","TABIQUERIAS, REVESTIMIENTOS Y FALSOS TECHOS","",1,9715.14,9715.14]
["2.1","E07TYB010","Tarea","TRASDOS.SEMIDIRECTO 13mm. 82/400","m2",73.36,13.27,973.49]
["2.2","E07TYC010","Tarea","TRASDOS.AUTOPORT.E=47mm./400(13+34)","m2",4.795,15.85,76]
["2.3","E07TYC022","Tarea","TRASDOS.AUTOPORT.E=59mm./400(13+46) s/AISLAMIENTO","m2",15.903,17.15,272.74]
["2.4","E07TYM122","Tarea","TABIQUE SENCILLO (15+46+15) /400 c.AISLAMIENTO","m2",59.07,34.72,2050.91]
["2.5","E07TYM123","Tarea","TABIQUE SENCILLO (13+46+13WR) /400 c.AISLAMIENTO","m2",13.872,34.72,481.64]
["2.6","E07TYM124","Tarea","TABIQUE SENCILLO (13WR+46+13WR) /400 c.AISLAMIENTO","m2",17.82,34.72,618.71]
["2.7","E07TYM126","Tarea","TABIQUE SENCILLO (13WR+46+13/13) /400 c.AISLAMIENTO","m2",7.425,34.72,257.8]
["2.8","E08TAK010","Tarea","FALSO TECHO YESO LAM. LISO N-13","m2",113.85,19.74,2247.4]
["2.9","E08TAW051","Tarea","CANDILEJA Y ESCOCIA YESO LAM. LISO N-13","m.",29.75,35.75,1063.56]
["2.10","E07TYM153","Tarea","BALDAS PLADUR TRILLAJE (10+34+10) E=52mm./400","m2",2.36,24.86,58.67]
["2.11","E08TAW142","Tarea","TRAMPILLA REGISTRO 50X50 cm. PLADUR","ud",2,139.99,279.98]
["2.12","E07WA050","Tarea","AYUDAS ALBAÑ. VIVIENDA UNIFAMILIAR","ud",1,917.6,917.6]
["2.13","E07TYM123","Tarea","TABIQUE SENCILLO (13+46+13WR) /400 c.AISLAMIENTO","m2",3,34.72,104.16]
["2.14","E07TYM126","Tarea","TABIQUE SENCILLO (13WR+46+13/13) /400 c.AISLAMIENTO","m2",5,34.72,173.6]
["2.15","E07TYM126","Tarea","TABIQUE SENCILLO (13WR+46+13/13) /400 c.AISLAMIENTO","m2",4,34.72,138.88]
["3","003","Nivel","PAVIMENTOS, ALICATADOS Y CHAPADOS","",1,7316.43,7316.43]
["3.1","E11EXG062","Tarea","SOLADO GRES 50x15cm. S/ROD. 30 \u0080/m2 p.v.p max.","m2",10.955,41.56,455.29]
["3.2","E12AP152","Tarea","ALIC. GRES   50x15cm. c/ ADHESIVO 30 \u0080/m2 p.v.p max.","m2",22.07,37.88,836.01]
["3.3","E11SAM062","Tarea","PAV.TARIMA FLOTANTE WENGUE1200x195x7mm.AC-4. 15 \u0080/m2 p.v.p max.","m2",187.95,25.59,4809.64]
["3.4","E11W022","Tarea","RODAPIE SUELOS PERFIL ALUMINIO L50x50 mm.","m.",95.95,10.22,980.61]
["3.5","E21MB032","Tarea","ENCIMERA MÁRMOL160x70cm. P/2 SENOS c/LATERAL. 100 \u0080/ml p.v.p max","ud",1,234.88,234.88]
["4","004","Nivel","CARPINTERIA, CERRAJERIA Y VIDRIERIA","",1,7352.9,7352.9]
["4.1","E13EEB050","Tarea","P.E. BLINDADA LISA ROBLE","ud",1,624.64,624.64]
["4.2","E13EPW012","Tarea","P.PASO P.RECTO DM LACADO BLANCO C/FIJO SUPERIOR","ud",5,167.6,838]
["4.3","E13EZL030","Tarea","P.P.CORR. 1H. L.MACIZA DM LACADO BLANCO","ud",1,264.12,264.12]
["4.4","E14ALV040","Tarea","VENT.AL.LB. PRACTICABLES 1 HOJA","m2",1.563,204.34,319.38]
["4.5","E14ALP070","Tarea","P.BALCON.AL.LB.PRACTI. 2 HOJAS","m2",6.75,115.28,778.14]
["4.6","E15CVI052","Tarea","FIJO DE ACERO INOXIDABLE COCINA C/PUERTA CORREDERA","m2",15.62,113.15,1767.4]
["4.7","E15CVI053","Tarea","FIJO DE ACERO INOXIDABLE C/PUERTA CORREDERA","m2",6.81,94.8,645.59]
["4.8","E16ECA050","Tarea","D. ACRIST. ISOLAR GLAS 4/12/6","m2",8.31,40.64,337.72]
["4.9","E16ELF035","Tarea","V.LAM.SEG. 4+4 BUTIRAL TRANSLÚCIDO","m2",1.454,56.38,81.98]
["4.10","E16AZA030","Tarea","ESPEJO MIRALITE EVOLUTION 4mm.","m2",3.38,29.39,99.34]
["4.11","E13MBA141","Tarea","ARM. MODULAR 1 H.ABAT.50x60x236 PAX/BREVIK DE IKEA","ud",2,137.79,275.58]
["4.12","E13MBA142","Tarea","ARM. MODULAR 2 H.ABAT.100x60x236 PAX/BREVIK DE IKEA","ud",5,176.17,880.85]
["4.13","E13MBA143","Tarea","ARM. MODULAR 1 H.ABAT.50x37x236 PAX/DRAMMEN/BREVIK DE IKEA","ud",1,132.44,132.44]
["4.14","E13MBA144","Tarea","ARM. MODULAR 2 H.ABAT.100x37x236 PAX/DRAMMEN/BREVIK DE IKEA","ud",2,153.86,307.72]
["5","005","Nivel","INSTALACION DE FONTANERIA Y CALEFACCION","",1,4120.52,4120.52]
["5.1","E20XVC030","Tarea","INST.VIVIENDA C/COCINA+2 BAÑOS","ud",1,738.2,738.2]
["5.2","E21ASM031","Tarea","INOD.T.BAJO COMPL. DAMA SENSO COMPACTO BLA.","ud",2,156.89,313.78]
["5.3","E21ASM052","Tarea","BIDÉ S/TAPA DAMA SENSO COMPACTO BLANCO","ud",1,148.36,148.36]
["5.4","E21ALE061","Tarea","LAV.DIVERTA DE ROCA 50x38 BLANCO G.MMDO.","ud",2,218.25,436.5]
["5.5","E21ALM011","Tarea","LAV.2 SENOS KALAHARY 150x50 SOBREENCIMERA G.MMDO.","ud",1,297.55,297.55]
["5.6","E21ABC111","Tarea","BAÑ.ACERO 170x70 BLA. CONTESA DE ROCA G.MMDO.","ud",1,146.89,146.89]
["5.7","E21ADP042","Tarea","P.DUCHA PORC.90x75 BLA.MALTA DE ROCA G.MMDO.","ud",1,175.26,175.26]
["5.8","E03ES010","Tarea","BOMBA ELEVACION C/TRIT. SANIVITE COCINAS DE SANITRIT","ud",1,422.92,422.92]
["5.9","E03ES040","Tarea","BOMBA ELEVACION C/TRIT. SANIPACK BAÑO LATERAL DE SANITRIT","ud",2,516.63,1033.26]
["5.10","E22TCE042","Tarea","TERMO ELECTRICO SAUNIER DUVAL SDC 100-V TRIFASICO","ud",2,203.9,407.8]
["6","006","Nivel","INSTALACION DE ELECTRICIDAD","",1,6532.29,6532.29]
["6.1","E17BAP010","Tarea","CAJA GENERAL PROTECCIÓN 80A.","ud",1,81,81]
["6.2","E17CBL020","Tarea","CUADRO PROTEC.ELECTRIFIC. ELEVADA 9 C.","ud",1,312.97,312.97]
["6.3","E17MSA011","Tarea","INTERRUPTOR SEN. SIMON 27","ud",10,12.63,126.3]
["6.4","E17MSA012","Tarea","P.LUZ SENCILLO SIMÓN 27 s/INTERRUPTOR","ud",23,18.48,425.04]
["6.5","E17MSA022","Tarea","P.LUZ CONM. SIMÓN 27 s/INTERRUPTOR","ud",13,31,403]
["6.6","E17MSA023","Tarea","INTERRUPTOR CONMUTADO SIMON 27","ud",17,14.74,250.58]
["6.7","E17MSA032","Tarea","P.LUZ CRUZAM. SIMÓN 27 s/INTERRUPTOR","ud",21,38.42,806.82]
["6.8","E17MSA031","Tarea","INTERRUPTOR CRUZAMIENTO SIMON 27","ud",6,14.74,88.44]
["6.9","E17MSA090","Tarea","B.ENCH.SCHUKO SIMÓN 27","ud",42,31.73,1332.66]
["6.10","E17MWS030","Tarea","BASE SUP. IP447  16 A. 2P+TT","ud",7,17.94,125.58]
["6.11","E17MSA100","Tarea","TOMA TELÉFONO SIMÓN 27","ud",2,32.06,64.12]
["6.12","E17MSA110","Tarea","TOMA TV/SAT SIMÓN 27","ud",2,37.56,75.12]
["6.13","E17MWE010","Tarea","B.E.SCHUCO PARA COCINA 2P+TT 25A","ud",2,40.34,80.68]
["6.14","E19PC015","Tarea","PORTERO ELEC. VIV. UNIF. NIESSEN","ud",1,234.98,234.98]
["6.15","E18IRA030","Tarea","REGLETA DE SUPERFICIE 1x36 W.AF","ud",27,27.09,731.43]
["6.16","E18IDE010","Tarea","ARO EMPOTR.HALÓGENA DICRO.50W/12V","ud",22,25.95,570.9]
["6.17","E18IDE120","Tarea","DOWNLIGHT WWCA218 ORNALUX 2x18 W.TC-D","ud",6,82.83,496.98]
["6.18","E23VD010","Tarea","EXTRACTOR ASEO 95 m3/h.","ud",2,53.81,107.62]
["6.19","E23DCH010","Tarea","COND. FLEXIBLE ALUMINIO D=102mm","m.",31.65,6.89,218.07]
["7","007","Nivel","PINTURAS","",1,3953.62,3953.62]
["7.1","E27EPY011","Tarea","PINTU.PLASTICA INTERIORES S/YESO","m2",418.373,9.45,3953.62]
[null,null,"","Total Presupuesto",null,null,null,46470.21]