presupuesto alt 01
Post on 24-Feb-2018
224 Views
Preview:
TRANSCRIPT
-
7/25/2019 Presupuesto Alt 01
1/38
ALTERNATIVA 01
Item Descripcin Und. Metrado01 MODULO (INICIAL) I - 02 AULAS S!"#ICIOS $I%I!NICOS
01.01 &"A'AOS "!LIMINA"!S
01.01.01 LIMI!*A D! &!""!NO m2 2+0.0+
01.01.02 &"A*O , "!LAN&!O m2 2+0.0+
01.02 MO#IMI!N&O D! &I!""AS
01.02.01 !CA#ACIN A"A NI#!LACIN D! &!""AL!N m/ //+./2
01.02.02 !CA#ACIN A"A *AA&AS $AS&A 1./ m. &.N. m/ +.0
01.02.0/ !CA#ACIN D! *ANA A"A CIMI!N&O CO""IDO m/ 2.1
01.02.0+ !CA#ACIN 3 CANAL!&A DSA%4! LU#IAL &.N. m/ 10./
01.02.0 "!LL!NO CON MA&!"IAL "OIO S!L!CCIONADO m/ //.5
01.02.0 "!LL!NO COMAC&ADO CON MA&!"IAL D! "!S&AMO !60.20 m. m2 +0.12
01.02.05 NI#!LACION IN&!"IO" AISONADO CON !7UIO m2 200.0
01.02.08 !LIMINACIN D! MA&!"IAL !C!D!N&! $AS&A D."OM.6/0 m. m/ /82./
01.0/ O'"AS D! CONC"!&O SIML!
01.0/.01 SOLADO A"A *AA&A9 !6+: m2 +.0
01.0/.02 CONC"!&O 1;10 /0< .%. A"A CIMI!N&OS CO""IDOS m/ 1/.101.0/.0/ CONC"!&O =3C615 >%?CM2 A"A SO'"!CIMI!N&OS m/ 5.02
01.0/.0+ !NCO="ADO , D!S!NCO="ADO A"A SO'"!CIMI!N&OS m2 52./
01.0/.0 CONC"!&O =3C615 >%?CM2. A"A CANAL!&A D! !#ACUACION LU#IAL m/ .0
01.0/.0 !NCO=. , D!S!NCO="ADO A"A CANAL!&AS D! !#ACUACION LU#IAL m2 /8.5
01.0+ O'"AS D! CONC"!&O A"MADO
01.0+.01 *AA&AS
01.0+.01.01 CONC"!&O !N *AA&AS =3C6210 >%?CM2. m/ 2/./0
01.0+.01.02 AC!"O =3@6 +200 >%?CM29 !N *AA&AS B .22
01.0+.02 #I%AS D! CON!CCION
01.0+.02.01 CONC"!&O !N #I%AS D! CON!IN =3C6210 >%?CM2. m/ 5.2
01.0+.02.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS D! CON!IN B 80.81
01.0+.02.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS D! CON!IN m2 +8.++
01.0+.0/ COLUMNAS01.0+.0/.01 CONC"!&O !N COLUMNAS =3C6210 >%?CM2 m/ 1+.0
01.0+.0/.02 AC!"O =3@6 +200 >%?CM29 !N COLUMNAS B 1900.50
01.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N COLUMNAS m2 1/1./
01.0+.0+ #I%AS
01.0+.0+.01 CONC"!&O !N #I%AS =3C6210 >%?CM2 m/ 18.2
01.0+.0+.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS B 29//.88
01.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS m2 111.08
01.0+.0 LOSAS ALI%!"ADAS
01.0+.0.01 CONC"!&O !N LOSAS ALI%!"ADS =3C6210 >%?CM2. m/ 1/.8+
01.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSAS ALI%!"ADOS B 1901/.++
01.0+.0.0/ m2 18.18
01.0+.0.0+ LAD"ILLO $U!CO MA7UINADO D! 12/0/0 A"A LOSA ALI%!"ADA nd 19/1.00
01.0+.0 M!SA D! CONC"!&O
01.0+.0.01 CONC"!&O !N LOSA D! M!SAS =3C6210 >%?CM2. m/ 0.2
01.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSA D! M!SA B 10.00
01.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N LOSA D! M!SA m2 2.+
01.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
01.0.01 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! CA'!*A m2 8./0
01.0.02 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! SO%A m2 5.8
01.0 "!#O7U!S , !NLUCIDOS
01.0.01 &A""A!O "IMA"IO "A,ADO m2 25.+
01.0.02 &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 5.2
01.0.0/ &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 128./
. . , -
-
!NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS
-
7/25/2019 Presupuesto Alt 01
2/38
01.0.0+ &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 10.01
01.0.0 &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 12.1
01.0.0 #!S&IDU"A D! D!""AM!S m 10/.+0
01.0.05 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m /2.50
01.0.08 '"UEA D! 1 CM. !N #I%AS , COLUMNAS m /1.0
01.05 CI!LO""ASOS
01.05.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 18.18
01.08 ISOS , A#IM!N&OS
01.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 1/.82
01.08.02 CON&"AISO D! +8 MM. m2 20.82
01.08.0/ ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 11.00
01.08.0+ ISO C!"AMICO 0./0 0./0 M. AL&O &"ANSI&O m2 20.82
01.08.0 #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 85.22
01.08.0 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 //.
01.08.05 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m .+0
01.08.08 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m /52.0
01.0 *OCALOS , CON&"A*OCALOS
01.0.01 *CALO D! C!"FMICO D! 20 /0 cm. m2 25.+
01.0.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m 0.1
01.0.0/ CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m 2.18
01.10 CO'!"&U"AS01.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 22.0
01.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m 2/.//
01.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m 28/.
01.11 "!#!S&IMI!N&OS
01.11.01 !NC$A! D! C!"FMICO D! 20/0 cm. m2 2.58
01.12 CA"IN&!"IA D! MAD!"A
01.12.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1 nd /.00
01.12.02 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A 0.0 2.1 nd 2.00
01.1/ CA"IN&!"IA M!&ALICA
01.1/.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m 25.10
01.1/.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.51.09 D! ALUMINIO N!%"O SIS&!MA D nd +.00
01.1/.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA /.50.59 D! ALUMINIO N!%"O SIS&!MA D nd .00
01.1/.0+ SUMINIS&"O ! INS&ALACION D! #!N&ANA +.120.59 D! ALUMINIO N!%"O SIS&!MA D nd 1.0001.1+ #ID"IOS9 C"IS&AL!S , SIMILA"!S
01.1+.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 +18.
01.1 IN&U"A
01.1.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 18.18
01.1.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 5./
01.1.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 101.+8
01.1.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 211./8
01.1.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 /1.80
01.1 #A"IOS
01.1.01 I*A""A AC"GLICA +.00 1.20M9 INCLU,! MA"CO D! MAD!"A nd 2.00
01.1.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - 02 AULAS %L' 1.00
01.1.0/ LIMI!*A D! O'"A m2 2+0.0+
01.15 SIS&!MA D! A%UA ="IA
01.15.01 SALIDA D! A%UA ="IA CON &U'!"IA #C-SA D! 1?233 pto 10.00
01.15.02 "!D D! DIS&"I'UCION &U'!"IA D! #C-SA CLAS!-10 H 1?2: m +0.00
01.15.0/ &!! D! #C-SA D! 1?2: nd 8.00
01.15.0+ CODO D! #C-SA D! 1?2:0 nd 22.00
01.15.0 #AL#ULA COMU!"&A D! '"ONC! D! 1?233 nd 2.00
01.15.0 CAA D! #AL#ULAS D! MAD!"A nd 2.00
01.18 SIS&!MA D! D!SA%U!
01.18.01 SALIDA D! #C-SAL D! +33 A"A D!SA%U! pto +.00
01.18.02 SALIDA D! #C-SAL D! 233 A"A D!SA%U! pto 5.00
01.18.0/ SALIDA D! #C-SAL D! 233 A"A #!N&ILACION pto +.00
-
7/25/2019 Presupuesto Alt 01
3/38
-
7/25/2019 Presupuesto Alt 01
4/38
-
7/25/2019 Presupuesto Alt 01
5/38
-
7/25/2019 Presupuesto Alt 01
6/38
0/.0.01 &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 5.18
0/.0.02 &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 150.1
0/.0.0/ &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 11/.00
0/.0.0+ &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 .2/
0/.0.0 #!S&IDU"A D! D!""AM!S m 11/.1/
0/.0.0 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m .20
0/.0.05 '"UEA D! 1 CM. !N #I%AS , COLUMNAS m .20
0/.05 CI!LO""ASOS
0/.05.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 1+/.1
0/.08 ISOS , A#IM!N&OS
0/.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 1.8
0/.08.02 CON&"AISO D! +8 MM. m2 1/.0
0/.08.0/ ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 8.+
0/.08.0+ ISO C!"AMICO 0./0 0./0 M. AL&O &"ANSI&O m2 /1.00
0/.08.0 #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 58.0
0/.08.0 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 /2.15
0/.08.05 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m 2.20
0/.08.08 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m /52.0
0/.0 *OCALOS , CON&"A*OCALOS
0/.0.01 *OCALOS
0/.0.01.01 *CALO D! C!"FMICO D! 20 /0 cm. m2 +8./0/.0.02 CON&"A*OCALOS
0/.0.02.01 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m .8+
0/.0.02.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m 1.+
0/.10 CO'!"&U"AS
0/.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 18.8
0/.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m 22.08
0/.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m 25.5
0/.11 "!#!S&IMI!N&OS
0/.11.01 !NC$A! D! C!"FMICO D! 20/0 cm. m2 1./
0/.12 CA"IN&!"IA D! MAD!"A
0/.12.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1 nd +.00
0/.12.02 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A 0.0 2.1 nd /.00
0/.12.0/ SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.02.1M nd 2.000/.12.0+ SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A CON&"ALACADA D! 0.50 2.1 nd 1.00
0/.1/ CA"IN&!"IA M!&ALICA
0/.1/.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m 2.0
0/.1/.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.+20.59 D! ALUMINIO N!%"O SIS&!MA nd 1.00
0/.1/.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.02.009 D! ALUMINIO N!%"O SIS&!MA D nd .00
0/.1/.0+ SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.01.509 D! ALUMINIO N!%"O SIS&!MA D nd +.00
0/.1/.0 SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.+0.59 D! ALUMINIO N!%"O SIS&!MA D nd 2.00
0/.1/.0 SUMINIS&"O ! INS&ALACION D! #!N&ANA 0.850.59 D! ALUMINIO N!%"O SIS&!MA nd 1.00
0/.1+ #ID"IOS9 C"IS&AL!S , SIMILA"!S
0/.1+.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 /2./
0/.1 IN&U"A
0/.1.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 1+/.1
0/.1.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 5.18
0/.1.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 121.80
0/.1.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 20.2/
0/.1.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 2.22
0/.1 #A"IOS
0/.1.01 !7UIAMI!N&O D!L SUM %L' 1.00
0/.1.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - SUM %L' 1.00
0/.1.0/ LIMI!*A D! O'"A m2 220.5
0/.15 SIS&!MA D! A%UA ="IA
0/.15.01 SALIDA D! A%UA ="IA CON &U'!"IA #C-SA D! 1?233 pto .00
0/.15.02 "!D D! DIS&"I'UCION &U'!"IA D! #C-SA CLAS!-10 H 1?2: m .00
-
7/25/2019 Presupuesto Alt 01
7/38
-
7/25/2019 Presupuesto Alt 01
8/38
0+.0+.01.02 AC!"O =3@6 +200 >%?CM29 !N *AA&AS B 2.1+
0+.0+.02 #I%AS D! CIM!N&ACION
0+.0+.02.01 CONC"!&O !N #I%AS D! CON!IN =3C6210 >%?CM2. m/ 8.+8
0+.0+.02.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS D! CON!IN B 198.85
0+.0+.02.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS D! CON!IN m2 5.80
0+.0+.0/ COLUMNAS
0+.0+.0/.01 CONC"!&O !N COLUMNAS =3C6210 >%?CM2. m/ 1+.58
0+.0+.0/.02 AC!"O =3@6 +200 >%?CM29 !N COLUMNAS B 292.0
0+.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N COLUMNAS m2 1+.02
0+.0+.0+ #I%AS
0+.0+.0+.01 CONC"!&O !N #I%AS =3C6210 >%?CM2. m/ 1.8
0+.0+.0+.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS B 29+0.0
0+.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS m2 1.01
0+.0+.0 LOSAS ALI%!"ADAS
0+.0+.0.01 CONC"!&O !N LOSAS ALI%!"ADS =3C6210 >%?CM2. m/ 18.0
0+.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSAS ALI%!"ADOS B 19/2+.0
0+.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS m2 22.5+
0+.0+.0.0+ LAD"ILLO $U!CO MA7UINADO D! 12/0/0 A"A LOSA ALI%!"ADA nd 19882.
0+.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
0+.0.01 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! CA'!*A m2 55.28
0+.0.02 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! SO%A m2 0.+50+.0 "!#O7U!S , !NLUCIDOS
0+.0.01 &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 112.
0+.0.02 &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 1+.+/
0+.0.0/ &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 100.+
0+.0.0+ &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 1.01
0+.0.0 #!S&IDU"A D! D!""AM!S m +5.+8
0+.0.0 #!S&IDU"A D! ="ISOS m 5.1
0+.0.05 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m /.1
0+.0.08 '"UEAS D! 1?2: !N MU"OS9 COLUMNAS , #I%AS m /2.5
0+.05 CI!LO""ASOS
0+.05.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 2+.12
0+.08 ISOS , A#IM!N&OS
0+.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 15.5/0+.08.02 ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 15.5/
0+.08.0/ #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 .5/
0+.08.0+ !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 2.18
0+.08.0 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m .50
0+.08.0 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m +5/.8
0+.0 *OCALOS , CON&"A*OCALOS
0+.0.01 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m 2.//
0+.0.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m /.5/
0+.10 CO'!"&U"AS
0+.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 28+.50
0+.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m 28./0
0+.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m /5.0
0+.11 CA"IN&!"IA D! MAD!"A
0+.11.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1nd /.00
0+.12 CA"IN&!"IA M!&ALICA
0+.12.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m 22.+0
0+.12.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.51.09 D! ALUMINIO N!%"O SIS&!MA D nd .00
0+.12.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA /.50.59 D! ALUMINIO N!%"O SIS&!MA D nd .00
0+.1/ #ID"IOS9 C"IS&AL!S , SIMILA"!S
0+.1/.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 /+.0/
0+.1+ IN&U"A
0+.1+.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 2+.12
0+.1+.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 12./
-
7/25/2019 Presupuesto Alt 01
9/38
0+.1+.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 201.
0+.1+.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 2.+5
0+.1+.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 /5.8
0+.1 #A"IOS
0+.1.01 I*A""A AC"GLICA +.00 1.20M9 INCLU,! MA"CO D! MAD!"A nd /.00
0+.1.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - AULAS "IMA"IA %L' 1.00
0+.1.0/ SILLA UNI!"SONAL A"A "IMA"IA nd 0.00
0+.1.0+ nd /.00
0+.1.0 nd /.00
0+.1.0 LIMI!*A D! O'"A m2 /55./0
0+.1 INS&ALACION!S !L!C&"ICAS
0+.1.01 SALIDA D! &!C$O C?CA'L! AK% &K 2.mm #C S!L 1mm(/?+:) pto 21.00
0+.1.02 SALIDA &OMAC. 'IOLA" DO'L! AK% &K +.0mm #C S!L 1mm(/?+:) C?&& pto 1.00
0+.1.0/ SALIDA A"A IN&!""U&O" DO'L! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto +.00
0+.1.0+ &A'L!"O !L!C&"ICO %!N!"AL %A'. M!&ALICO 8 OLOS ?LLA#!S D! "I!L nd 1.00
0+.1.0 A"&!=AC&O =LUO"!S!N&! D! 2/K CON !7UIO COML!&O nd 21.00
0+.15 A"&!=AC&OS !L!C&"ICOS
0+.15.01 CAA D! AS! nd 1.00
0+.15.02 O*O A &I!""A nd 1.00
0 MODULO # - S!"#ICIOS $I%I!NICOS AULA "IMA"IA
0.01 &"A'AOS "!LIMINA"!S0.01.01 LIMI!*A D! &!""!NO m2 180.1
0.01.02 &"A*O , "!LAN&!O m2 180.1
0.02 MO#IMI!N&O D! &I!""AS
0.02.01 !CA#ACIN A"A NI#!LACIN D! &!""AL!N m/ /.18
0.02.02 !CA#ACIN A"A *AA&AS $AS&A 1./ m. &.N. m/ /+.1/
0.02.0/ !CA#ACIN D! *ANA A"A CIMI!N&O CO""IDO m/ /1.
0.02.0+ !CA#ACIN 3 CANAL!&A DSA%4! LU#IAL &.N. m/ 8./
0.02.0 "!LL!NO CON MA&!"IAL "OIO S!L!CCIONADO m/ 1/.01
0.02.0 "!LL!NO COMAC&ADO CON MA&!"IAL D! "!S&AMO !60.20 m. m2 1++.0
0.02.05 NI#!LACION IN&!"IO" AISONADO CON !7UIO m2 1++.0
0.02.08 !LIMINACIN D! MA&!"IAL !C!D!N&! $AS&A D."OM.6/0 m. m/ 125.2
0.0/ O'"AS D! CONC"!&O SIML!
0.0/.01 SOLADO A"A *AA&A9 !6+: m2 2.80.0/.02 CONC"!&O 1;10 /0< .%. A"A CIMI!N&OS CO""IDOS m/ 1+.+2
0.0/.0/ CONC"!&O =3C615 >%?CM2 A"A SO'"!CIMI!N&OS m/ +.8
0.0/.0+ !NCO="ADO , D!S!NCO="ADO A"A SO'"!CIMI!N&OS m2 2.88
0.0/.0 CONC"!&O =3C615 >%?CM2. A"A CANAL!&A D! !#ACUACION LU#IAL m/ 2.
0.0/.0 !NCO=. , D!S!NCO="ADO A"A CANAL!&AS D! !#ACUACION LU#IAL m2 85./
0.0+ O'"AS D! CONC"!&O A"MADO
0.0+.01 *AA&AS
0.0+.01.01 CONC"!&O !N *AA&AS =3C6210 >%?CM2. m/ 1+.8+
0.0+.01.02 AC!"O =3@6 +200 >%?CM29 !N *AA&AS B //./
0.0+.02 #I%AS D! CON!CCION
0.0+.02.01 CONC"!&O !N #I%AS D! CON!IN =3C6210 >%?CM2. m/ ./0
0.0+.02.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS D! CON!IN B 1905.88
0.0+.02.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS D! CON!IN m2 +2./
0.0+.0/ COLUMNAS
0.0+.0/.01 CONC"!&O !N COLUMNAS =3C6210 >%?CM2 m/ 12.5
0.0+.0/.02 AC!"O =3@6 +200 >%?CM29 !N COLUMNAS B .1/
0.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N COLUMNAS m2 11.8
0.0+.0+ #I%AS
0.0+.0+.01 CONC"!&O !N #I%AS =3C6210 >%?CM2 m/ 12.02
0.0+.0+.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS B 19821.0
0.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS m2 8./1
0.0+.0 LOSAS ALI%!"ADAS
0.0+.0.01 CONC"!&O !N LOSAS ALI%!"ADS =3C6210 >%?CM2. m/ ./2
SILLA A"A "O=!SO" !SC"I&O"IO A"A "O=!SO"
-
7/25/2019 Presupuesto Alt 01
10/38
0.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSAS ALI%!"ADOS B 0.85
0.0+.0.0/ m2 12.1
0.0+.0.0+ LAD"ILLO $U!CO MA7UINADO D! 12/0/0 A"A LOSA ALI%!"ADA nd 190+2.
0.0+.0 M!SA D! CONC"!&O
0.0+.0.01 CONC"!&O !N LOSA D! M!SAS =3C6210 >%?CM2. m/ 0.5
0.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSA D! M!SA B 102.+1
0.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N LOSA D! M!SA m2 5.+5
0.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
0.0.01 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! CA'!*A m2 51.+8
0.0.02 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! SO%A m2 /.5
0.0 "!#O7U!S , !NLUCIDOS
0.0.01 &A""A!O "IMA"IO "A,ADO m2 1++.+5
0.0.02 &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 +.+
0.0.0/ &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 +.5+
0.0.0+ &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 5./0
0.0.0 &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 85.5
0.0.0 #!S&IDU"A D! D!""AM!S m 51.0
0.0.05 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m /1.00
0.0.08 '"UEA D! 1 CM. !N #I%AS , COLUMNAS m /1.5
0.05 CI!LO""ASOS
0.05.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 1/0.20.08 ISOS , A#IM!N&OS
0.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 2.10
0.08.02 CON&"AISO D! +8 MM. m2 ++.00
0.08.0/ ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 +8.10
0.08.0+ ISO C!"AMICO 0./0 0./0 M. AL&O &"ANSI&O m2 ++.00
0.08.0 #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 /./2
0.08.0 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 1.5
0.08.05 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m 1+.20
0.08.08 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m 180.52
0.0 *OCALOS , CON&"A*OCALOS
0.0.01 *CALO D! C!"FMICO D! 20 /0 cm. m2 1++.+5
0.0.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m /0.85
0.0.0/ CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m +0.10.10 CO'!"&U"AS
0.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 152./
0.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m 15.1
0.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m 222.
0.11 "!#!S&IMI!N&OS
0.11.01 !NC$A! D! C!"FMICO D! 20/0 cm. m2 +.+/
0.12 CA"IN&!"IA D! MAD!"A
0.12.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1 nd 1.00
0.12.02 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.002.1 nd 2.00
0.12.0/ SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.02.1M nd 2.00
0.12.0+ SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.02.1M - 5 nd .00
0.1/ CA"IN&!"IA M!&ALICA
0.1/.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m /.0
0.1/.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.51.09 D! ALUMINIO N!%"O SIS&!MA DI nd 2.00
0.1/.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA /.050.9 D! ALUMINIO N!%"O SIS&!MA D nd +.00
0.1/.0+ SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.800.9 D! ALUMINIO N!%"O SIS&!MA DI nd 2.00
0.1+ #ID"IOS9 C"IS&AL!S , SIMILA"!S
0.1+.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 2/2.2
0.1 IN&U"A
0.1.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 1/0.2
0.1.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 +.+
0.1.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 +.5+
0.1.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 18.0
!NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS
-
7/25/2019 Presupuesto Alt 01
11/38
0.1.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 18.+
0.1 #A"IOS
0.1.01 !7UIAMI!N&O D! LA'O"A&O"IO D! COMU&O %L' 1.00
0.1.02 I*A""A AC"GLICA +.00 1.20M9 INCLU,! MA"CO D! MAD!"A nd 1.00
0.1.0/ =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - SS$$ AULA "IMA"IA %L' 1.00
0.15 SIS&!MA D! A%UA ="IA
0.15.01 SALIDA D! A%UA ="IA CON &U'!"IA #C-SA D! 1?233 pto 1.00
0.15.02 "!D D! DIS&"I'UCION &U'!"IA D! #C-SA CLAS!-10 H 1?2: m 50.00
0.15.0/ &!! D! #C-SA D! 1?2: nd 1+.00
0.15.0+ CODO D! #C-SA D! 1?2:0 nd +2.00
0.15.0 #AL#ULA COMU!"&A D! '"ONC! D! 1?233 nd 2.00
0.15.0 CAA D! #AL#ULAS D! MAD!"A nd 2.00
0.18 SIS&!MA D! D!SA%U!
0.18.01 SALIDA D! #C-SAL D! +33 A"A D!SA%U! pto 5.00
0.18.02 SALIDA D! #C-SAL D! 233 A"A D!SA%U! pto 8.00
0.18.0/ SALIDA D! #C-SAL D! 233 A"A #!N&ILACION pto 2.00
0.18.0+ &U'!"IA D! #C-SAL D! +33 m +.00
0.18.0 &U'!"IA D! #C-SAL D! 233 m 0.00
0.18.0 "!%IS&"O "OSCADO '"ONC! D! +33 pJa 2.00
0.18.05 SUMID!"O D! '"ONC! D! 2339 "O#ISION , COLOCACION pJa 5.00
0.18.08 ,!! #C-SAL CON "!DUCCION D! +33 A 233 pJa 1+.000.18.0 ,!! #C-SAL D! +33 pJa .00
0.18.10 CODO #C SAL 2:0 pto 18.00
0.18.11 CODO #C SAL +:+ pto 2.00
0.18.12 CODO #C SAL +:0 pto 5.00
0.1 AA"A&OS , ACC!SO"IOS SANI&A"IOS
0.1.01 INODO"O &AN7U! 'AO pJa 5.00
0.1.02 LA#A&O"IO O#ALIN 1 LLA#! INC?INS&ALACIN pJa .00
0.1.0/ LA#A&O"IO D! A"!D 'LANCO 1 LLA#! pJa 2.00
0.1.0+ A!L!"A D! LOSA , 'A""A LAS&ICA9 AD$!SI#A pJa 5.00
0.1.0 U"INA"IO CO""IDO CON C!"AMICO pJa 1.00
0.1.0 "ODOLAS& D! mm. D! COLO" m +.00
0.1.05 COLOCACION D! AA"A&OS SANI&A"IOS pto 1.00
0.20 INS&ALACION!S !L!C&"ICAS0.20.01 SALIDA D! &!C$O C?CA'L! AK% &K 2.mm #C S!L 1mm(/?+:) pto 8.00
0.20.02 SALIDA &OMAC. 'IOLA" DO'L! AK% &K +.0mm #C S!L 1mm(/?+:) C?&& pto +.00
0.20.0/ SALIDA A"A IN&!""U&O" SIML! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto +.00
0.20.0+ SALIDA A"A IN&!""U&O" DO'L! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto 1.00
0.20.0 &A'L!"O !L!C&"ICO DIS&"I'UCION %A'. M!&ALICO 8 OLOS ?LLA#!S D! "I!L nd 1.00
0.20.0 CAA D! AS! nd 1.00
0.20.05 O*O A &I!""A nd 1.00
0.21 A"&!=AC&OS !L!C&"ICOS
0.21.01 A"&!=AC&O =LUO"!S!N&! D! 2/K CON !7UIO COML!&O nd 8.00
0 MODULO #I - AULA S!CUNDA"IA
0.01 &"A'AOS "!LIMINA"!S
0.01.01 LIMI!*A D! &!""!NO m2 11.8/
0.01.02 &"A*O , "!LAN&!O m2 11.8/
0.02 MO#IMI!N&O D! &I!""AS
0.02.01 !CA#ACIN A"A NI#!LACIN D! &!""AL!N m/ /+.5
0.02.02 !CA#ACIN A"A *AA&AS $AS&A 1./ m. &.N. m/ 15.+8
0.02.0/ !CA#ACIN D! *ANA A"A CIMI!N&O CO""IDO m/ 11.+1
0.02.0+ !CA#ACIN 3 CANAL!&A D!SA%4! LU#IAL &.N. m/ .+
0.02.0 "!LL!NO CON MA&!"IAL "OIO S!L!CCIONADO m/ 5.8
0.02.0 "!LL!NO COMAC&ADO CON MA&!"IAL D! "!S&AMO !60.20 m. m2 1.58
0.02.05 NI#!LACION IN&!"IO" AISONADO CON !7UIO m2 1.58
0.02.08 !LIMINACIN D! MA&!"IAL !C!D!N&! m/ 5+.85
0.0/ O'"AS D! CONC"!&O SIML!
-
7/25/2019 Presupuesto Alt 01
12/38
0.0/.01 SOLADO A"A *AA&A9 !6+: m2 15.+8
0.0/.02 CONC"!&O 1;10 /0< .%. A"A CIMI!N&OS CO""IDOS m/ .08
0.0/.0/ CONC"!&O =3C615 >%?CM2 A"A SO'"!CIMI!N&OS m/ 2.58
0.0/.0+ !NCO="ADO , D!S!NCO="ADO A"A SO'"!CIMI!N&OS m2 28.51
0.0/.0 CONC"!&O =3C615 >%?CM2. A"A CANAL!&A D! !#ACUACION LU#IAL m/ 1.1
0.0/.0 !NCO="ADO , D!S!NCO="ADO A"A CANAL!&AS D! !#ACUACION LU#IAL m2 2+.0
0.0+ O'"AS D! CONC"!&O A"MADO
0.0+.01 *AA&AS
0.0+.01.01 CONC"!&O !N *AA&AS =3C6210 >%?CM2. m/ 8.5+
0.0+.01.02 AC!"O =3@6 +200 >%?CM29 !N *AA&AS B 11.
0.0+.02 #I%AS D! CIM!N&ACION
0.0+.02.01 CONC"!&O !N #I%AS D! CON!IN =3C6210 >%?CM2. m/ /.21
0.0+.02.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS D! CON!IN B +/.5/
0.0+.02.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS D! CON!IN m2 2.+
0.0+.0/ COLUMNAS
0.0+.0/.01 CONC"!&O !N COLUMNAS =3C6210 >%?CM2. m/ .+
0.0+.0/.02 AC!"O =3@6 +200 >%?CM29 !N COLUMNAS B 85.82
0.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N COLUMNAS m2 0.18
0.0+.0+ #I%AS
0.0+.0+.01 CONC"!&O !N #I%AS =3C6210 >%?CM2. m/ 5.0
0.0+.0+.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS B 19+2.8/0.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS m2 /.1
0.0+.0 LOSAS ALI%!"ADAS
0.0+.0.01 CONC"!&O !N LOSAS ALI%!"ADS =3C6210 >%?CM2. m/ .
0.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSAS ALI%!"ADOS B +11.1
0.0+.0.0/ LAD"ILLO $U!CO MA7UINADO D! 12/0/0 A"A LOSA ALI%!"ADA nd 5.28
0.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
0.0.01 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! CA'!*A m2 /2./0
0.0.02 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! SO%A m2 2/.5
0.0.0/ &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 .5
0.0.0+ &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 .5
0.0.0 &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 /.5
0.0.0 &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 /.1
0.0.05 #!S&IDU"A D! D!""AM!S m +/.//0.0.08 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m 1+.20
0.0.0 '"UEAS D! 1?2: !N MU"OS9 COLUMNAS , #I%AS m 8.
0.0 CI!LO""ASOS
0.0.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 8/.1
0.05 ISOS , A#IM!N&OS
0.05.01 !NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS m2 8/.1
0.08 "!#O7U!S , !NLUCIDOS
0.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 .10
0.08.02 ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 .10
0.08.0/ #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 +.11
0.08.0+ !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 11.5
0.08.0 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m 22.10
0.08.0 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m 20.0
0.0 *OCALOS , CON&"A*OCALOS
0.0.01 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m /0.+8
0.0.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m /0.58
0.10 CO'!"&U"AS
0.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 108.
0.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m 10.80
0.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m 1+0.+0
0.11 CA"IN&!"IA D! MAD!"A
0.11.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1nd 1.00
0.12 CA"IN&!"IA M!&ALICA
-
7/25/2019 Presupuesto Alt 01
13/38
0.12.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m 1.00
0.12.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.51.09 D! ALUMINIO N!%"O SIS&!MA D nd 2.00
0.12.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA /.50.59 D! ALUMINIO N!%"O SIS&!MA D nd 2.00
0.1/ #ID"IOS9 C"IS&AL!S , SIMILA"!S
0.1/.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 158.01
0.1+ IN&U"A
0.1+.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 8/.1
0.1+.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 .5
0.1+.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 2.+5
0.1+.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 5.18
0.1+.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 1.//
0.1 #A"IOS
0.1.01 I*A""A AC"GLICA +.00 1.20M9 INCLU,! MA"CO D! MAD!"A nd 1.00
0.1.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - AULA S!CUNDA"IA %L' 1.00
0.1.0/ LIMI!*A D! O'"A m2 1.00
0.1 INS&ALACION!S !L!C&"ICAS
0.1.01 SALIDA D! &!C$O C?CA'L! AK% &K 2.mm #C S!L 1mm(/?+:) pto +.00
0.1.02 SALIDA &OMAC. 'IOLA" DO'L! AK% &K +.0mm #C S!L 1mm(/?+:) C?&& pto +.00
0.1.0/ SALIDA A"A IN&!""U&O" DO'L! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto 1.00
0.1.0+ &A'L!"O !L!C&"ICO %!N!"AL %A'. M!&ALICO 8 OLOS ?LLA#!S D! "I!L nd 1.00
0.1.0 A"&!=AC&O =LUO"!S!N&! D! 2/K CON !7UIO COML!&O nd .000.15 A"&!=AC&OS !L!C&"ICOS
0.15.01 O*O A &I!""A nd 1.00
05 MODULO #II - LA'O"A&O"IO SS$$ 'I'LIO&!CA 02 AULAS S!CUNDA"IA
05.01 &"A'AOS "!LIMINA"!S
05.01.01 LIMI!*A D! &!""!NO m2 +//.0+
05.01.02 &"A*O , "!LAN&!O m2 /+1.8+
05.02 MO#IMI!N&O D! &I!""AS
05.02.01 !CA#ACIN A"A NI#!LACIN D! &!""AL!N m/ 2.01
05.02.02 !CA#ACIN A"A *AA&AS $AS&A 1./ m. &.N. m/ 10.5
05.02.0/ !CA#ACIN D! *ANA A"A CIMI!N&O CO""IDO m/ 101.1/
05.02.0+ !CA#ACIN 3 CANAL!&A DSA%4! LU#IAL &.N. m/ 1/.50
05.02.0 "!LL!NO CON MA&!"IAL "OIO S!L!CCIONADO m/ +8.1
05.02.0 "!LL!NO COMAC&ADO CON MA&!"IAL D! "!S&AMO !60.20 m. m2 258.805.02.05 "!LL!NO CON MA&!"IAL AN&ICON&AMINAN&! e60.20 m m2 2.
05.02.08 NI#!LACION IN&!"IO" AISONADO CON !7UIO m2 258.8
05.02.0 !LIMINACIN D! MA&!"IAL !C!D!N&! $AS&A D."OM.6/0 m. m/ 1910/.//
05.0/ O'"AS D! CONC"!&O SIML!
05.0/.01 SOLADO A"A *AA&A9 !6+: m2 11.08
05.0/.02 CONC"!&O 1;10 /0< .%. A"A CIMI!N&OS CO""IDOS m/ 1.2
05.0/.0/ CONC"!&O =3C615 >%?CM2 A"A SO'"!CIMI!N&OS m/ 8.
05.0/.0+ !NCO="ADO , D!S!NCO="ADO A"A SO'"!CIMI!N&OS m2 102.52
05.0/.0 CONC"!&O =3C615 >%?CM2. A"A CANAL!&A D! !#ACUACION LU#IAL m/ 8.
05.0/.0 !NCO=. , D!S!NCO="ADO A"A CANAL!&AS D! !#ACUACION LU#IAL m2 1./
05.0+ O'"AS D! CONC"!&O A"MADO
05.0+.01 *AA&AS
05.0+.01.01 CONC"!&O !N *AA&AS =3C6210 >%?CM2. m/ .+
05.0+.01.02 AC!"O =3@6 +200 >%?CM29 !N *AA&AS B 19+8./
05.0+.02 #I%AS D! CIM!N&ACION
05.0+.02.01 CONC"!&O !N #I%AS D! CON!IN =3C6210 >%?CM2. m/ 10./
05.0+.02.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS D! CON!IN B 2920+.
05.0+.02.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS D! CON!IN m2 /+.28
05.0+.0/ COLUMNAS
05.0+.0/.01 CONC"!&O !N COLUMNAS =3C6210 >%?CM2 m/ //.0
05.0+.0/.02 AC!"O =3@6 +200 >%?CM29 !N COLUMNAS B 918./5
05.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N COLUMNAS m2 /+8.25
05.0+.0+ #I%AS
-
7/25/2019 Presupuesto Alt 01
14/38
05.0+.0+.01 CONC"!&O !N #I%AS =3C6210 >%?CM2 m/ +1.10
05.0+.0+.02 AC!"O =3@6 +200 >%?CM29 !N #I%AS B 9++0.25
05.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N #I%AS m2 /22.++
05.0+.0 LOSAS ALI%!"ADAS
05.0+.0.01 CONC"!&O !N LOSAS ALI%!"ADS =3C6210 >%?CM2. m/ /.10
05.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSAS ALI%!"ADOS B 29+0.28
05.0+.0.0/ m2 +5.80
05.0+.0.0+ LAD"ILLO $U!CO MA7UINADO D! 12/0/0 A"A LOSA ALI%!"ADA nd 29151.52
05.0+.0.0 LAD"ILLO $U!CO MA7UINADO D! 1/0/0 A"A LOSA ALI%!"ADA nd 195/0.+
05.0+.0 M!SA D! CONC"!&O
05.0+.0.01 CONC"!&O !N LOSA D! M!SAS =3C6210 >%?CM2. m/ +.+1
05.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSA D! M!SA B 185./
05.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N LOSA D! M!SA m2 //.85
05.0+.05 !SCAL!"AS
05.0+.05.01 CONC"!&O !N !SCAL!"AS =3C6210 >%?CM2. m/ 5.5+
05.0+.05.02 AC!"O =3@6 +200 >%?CM29 !N !SCAL!"AS B .8/
05.0+.05.0/ !NCO="ADO , D!S!NCO="ADO !N !SCAL!"AS m2 +2.52
05.0+.08 %A"%OLAS
05.0+.08.01 CONC"!&O !N %A"%OLAS =3C6210 >%?CM2. m/ 0.0
05.0+.08.02 AC!"O =3@6 +200 >%?CM29 !N %A"%OLAS B 10.0
05.0+.08.0/ !NCO="ADO , D!S!NCO="ADO !N %A"%OLAS m2 1.+05.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
05.0.01 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! CA'!*A m2 1/5.2
05.0.02 MU"O D! LAD"ILLO 12 2+ cm. MA7UINADO D! SO%A m2 25.0
05.0.0/ MU"O D! LAD"ILLO MA7UINADO D! CAN&O 12 2+ cm. m2 11.0
05.0 "!#O7U!S , !NLUCIDOS
05.0.01 &A""A!O "IMA"IO "A,ADO m2 11./8
05.0.02 &A""A!O !N !&!"IO"!S (Mortero 1;+ 1. cm.) m2 202.1
05.0.0/ &A""A!O !N IN&!"IO"!S (Mortero 1; 1. cm.) m2 +8./5
05.0.0+ &A""A!O !N COLUMNAS C?MO"&!"O 1;+ 1. cm. m2 /18./0
05.0.0 &A""A!O !N #I%AS C?MO"&!"O 1;+ 1. cm. m2 /22.++
05.0.0 #!S&IDU"A D! D!""AM!S m 2.50
05.0.05 #!S&IDU"A D! ="I*OS m 5.+8
05.0.08 UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m 10+.505.0.0 '"UEA D! 1 CM. !N #I%AS , COLUMNAS m 5.1
05.05 CI!LO""ASOS
05.05.01 CI!LO""ASOS C?M!*CLA C!M!N&O ; A"!NA 1; m2 +5.80
05.08 ISOS , A#IM!N&OS
05.08.01 =ALSO ISO9 !6+: C;A; - 1;+;8 m2 /08.+/
05.08.02 CON&"AISO D! +8 MM. m2 2.1/
05.08.0/ ISO C!M!N&O ULIDO9 COLO"!ADO , '"UEADO !62: m2 28+.1
05.08.0+ ISO C!"AMICO 0./0 0./0 M. AL&O &"ANSI&O m2 2.1/
05.08.0 #!"!DA D! CONC"!&O =3c61+0 >%?cm2 !610 cm. AS&A 1;2 m2 110.1
05.08.0 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 /2.5
05.08.05 UN&AS D! DILA&ACIN !N ISOS C?MO"&!"O O'"!9 !61: m 10.+/
05.08.08 '"UEAS D! 1.0 cm. !N ISOS , #!"!DAS m 18.+0
05.0 *OCALOS , CON&"A*OCALOS
05.0.01 *OCALOS
05.0.01.01 *CALO D! C!"FMICO D! 20 /0 cm. m2 12/./0
05.0.02 CON&"A*OCALOS
05.0.02.01 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $620 cm. IN&!"IO"!S m 158.50
05.0.02.02 CON&"A*CALO D! C!M!N&O S?COLO"!A"9 $6/0 cm. !&!"IO"!S m 8.0
05.10 CO'!"&U"AS
05.10.01 SUMINIS&"O , COLOCACION D! &!A ANDINA D! 191+0952 m. m2 //0.+5
05.10.02 SUMINIS&"O , COLOCACION D! CUM'"!"A m /2.8
05.10.0/ COLOCACIN D! CO""!AS D! MAD!"A &O"NILLO D! /:2 1?2:. m +25.0
05.11 "!#!S&IMI!N&OS
!NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS
-
7/25/2019 Presupuesto Alt 01
15/38
05.11.01 !NC$A! D! C!"FMICO D! 20/0 cm. m2 8.08
05.12 CA"IN&!"IA D! MAD!"A
05.12.01 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.022.1 nd .00
05.12.02 SUMINIS&"O ! INS&ALACION D! U!"&A D! MAD!"A D! C!D"O MACI*A D! 1.002.1 nd 2.00
05.12.0/ SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.02.1M nd /.00
05.12.0+ SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.802.1M - nd 2.00
05.12.0 SUMINIS&"O ! INS&ALACION D! U!"&A CON&"ALACADA D! C!D"O 0.02.1M - 5 nd .00
05.1/ CA"IN&!"IA M!&ALICA
05.1/.01 "!ILLA M!&ALICA !N CANAL!&A ?D!SA%4! LU#IAL m /.
05.1/.02 SUMINIS&"O ! INS&ALACION D! #!N&ANA /.51.09 D! ALUMINIO N!%"O SIS&!MA DI nd .00
05.1/.0/ SUMINIS&"O ! INS&ALACION D! #!N&ANA /.50.59 D! ALUMINIO N!%"O SIS&!MA D nd .00
05.1/.0+ SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.800.9 D! ALUMINIO N!%"O SIS&!MA DI nd .00
05.1/.0 SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.02.009 D! ALUMINIO N!%"O SIS&!MA D nd /.00
05.1/.0 SUMINIS&"O ! INS&ALACION D! #!N&ANA 1.20.9 D! ALUMINIO N!%"O SIS&!MA D nd 2.00
05.1/.05 SUMINIS&"O ! INS&ALACION D! &U'O D! =% D! 2:9 ASADI*O 2 NI#!L m 10+.00
05.1+ #ID"IOS9 C"IS&AL!S , SIMILA"!S
05.1+.01 AD7UISICION ! INS&ALACION D! #ID"IO S!MIDO'L! D! .MM9 D! COLO" p2 0.+
05.1 IN&U"A
05.1.01 IN&U"A LA&! !N CI!LO""ASOS (DOS MANOS) m2 +5.80
05.1.02 IN&U"A LA&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 21.5+
05.1.0/ IN&U"A LA&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 88./805.1.0+ IN&U"A LA&! !N #I%AS , COLUMNAS m2 +0.5+
05.1.0 IN&U"A !SMAL&! !N CON&"A*OCALOS m2 1.1
05.1 #A"IOS
05.1.01 I*A""A AC"GLICA +.00 1.20M9 INCLU,! MA"CO D! MAD!"A nd /.00
05.1.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - LA'O"A&O"IO , 'I'LIO&!C%L' 1.00
05.15 SIS&!MA D! A%UA ="IA
05.15.01 SALIDA D! A%UA ="IA CON &U'!"IA #C-SA D! 1?233 pto 2.00
05.15.02 "!D D! DIS&"I'UCION &U'!"IA D! #C-SA CLAS!-10 H 1?2: m +.00
05.15.0/ &!! D! #C-SA D! 1?2: nd 1+.00
05.15.0+ &!! D! #C-SA D! /?+: nd /.00
05.15.0 CODO D! #C-SA D! 1?2:0 nd /.00
05.15.0 "!DUCCIN D! #C-SA D! /?+: A 1?2: nd /.00
05.15.05 #AL#ULA COMU!"&A D! '"ONC! D! 1?233 nd /.0005.15.08 CAA D! #AL#ULAS D! MAD!"A nd /.00
05.18 SIS&!MA D! D!SA%U!
05.18.01 SALIDA D! #C-SAL D! +33 A"A D!SA%U! pto .00
05.18.02 SALIDA D! #C-SAL D! 233 A"A D!SA%U! pto .00
05.18.0/ SALIDA D! #C-SAL D! 233 A"A #!N&ILACION pto .00
05.18.0+ &U'!"IA D! #C-SAL D! +33 m 2.00
05.18.0 &U'!"IA D! #C-SAL D! 233 m 28.00
05.18.0 "!%IS&"O "OSCADO '"ONC! D! 233 pJa 1.00
05.18.05 "!%IS&"O "OSCADO '"ONC! D! +33 pJa 5.00
05.18.08 SUMID!"O D! '"ONC! D! 2339 "O#ISION , COLOCACION pJa 12.00
05.18.0 ,!! #C-SAL CON "!DUCCION D! +33 A 233 pJa .00
05.18.10 ,!! #C-SAL D! +33 pJa .00
05.18.11 ,!! #C-SAL D! 233 pJa 1.00
05.18.12 CODO #C SAL 2:+ pto .00
05.18.1/ CODO #C SAL 2:0 pto .00
05.18.1+ CODO #C SAL +:+ pto .00
05.18.1 CODO #C SAL +:0 pto .00
05.18.1 &!! #C-SAL +: +: SANI&A"IA pto .00
05.1 AA"A&OS , ACC!SO"IOS SANI&A"IOS
05.1.01 INODO"O &AN7U! 'AO pJa 5.00
05.1.02 LA#A&O"IO O#ALIN 1 LLA#! INC?INS&ALACIN pJa .00
05.1.0/ LA#A&O"IO D! A"!D 'LANCO 1 LLA#! pJa 2.00
05.1.0+ A!L!"A D! LOSA , 'A""A LAS&ICA9 AD$!SI#A pJa 5.00
-
7/25/2019 Presupuesto Alt 01
16/38
05.1.0 DIS!NSADO" D! A'ON LI7UIDO #C pJa +.00
05.1.0 U"INA"IO CO""IDO CON C!"AMICO pJa 1.00
05.1.05 "ODOLAS& D! mm. D! COLO" m 8+.00
05.1.08 COLOCACION D! AA"A&OS SANI&A"IOS pto 2.00
05.1.0 LA#AD!"O D! AC!"O INOIDA'L! UNA O*A - LA'O"A&O"IOS nd 10.00
05.20 INS&ALACION!S !L!C&"ICAS
05.20.01 SALIDA D! &!C$O C?CA'L! AK% &K 2.mm #C S!L 1mm(/?+:) pto +.00
05.20.02 SALIDA A"A '"A7U!&! O" A"!D pto 1/.00
05.20.0/ SALIDA &OMAC. 'IOLA" DO'L! AK% &K +.0mm #C S!L 1mm(/?+:) C?&& pto 1.00
05.20.0+ SALIDA A"A IN&!""U&O" SIML! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto 20.00
05.20.0 SALIDA A"A IN&!""U&O" DO'L! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:) pto .00
05.20.0 &A'L!"O !L!C&"ICO DIS&"I'UCION %A'. M!&ALICO 8 OLOS ?LLA#!S D! "I!L nd .00
05.20.05 CAA D! AS! nd 2.00
05.20.08 O*O A &I!""A nd 1.00
05.21 A"&!=AC&OS !L!C&"ICOS
05.21.01 A"&!=AC&O =LUO"!S!N&! D! //K CON !7UIO COML!&O nd .00
05.21.02 A"&!=AC&O =LUO"!S!N&! D! 2/K CON !7UIO COML!&O nd 21.00
05.21.0/ A"&!=AC&O =LUO"!S!N&! D! 1/K CON !7UIO COML!&O nd 12.00
05.21.0+ '"A7U!&! CON SO7U!&! D! O"C!LANA nd 5.00
08 MODULO #III - A"!A D! CI"CULACION - LA&A=O"MA D!O"&I#A
08.01 &"A'AOS "!LIMINA"!S08.01.01 D!MOLICION D! !S&"UC&U"AS !IS&!N&!S m2 20.00
08.01.02 !LIMINACION D! MA&!"IAL D! D!MOLICION m/ 0.00
08.01.0/ LIMI!*A D! &!""!NO m2 29+10.1
08.01.0+ &"A*O , "!LAN&!O "!LIMINA" m2 29+10.1
08.02 MO#IMI!N&O D! &I!""AS
08.02.01 !CA#ACION 3 NI#!LACION D! &!""AL!N m/ +82.0/
08.02.02 "!LL!NO COMAC&ADO CON MA&!"IAL D! "!S&AMO e 6 0.20 m. m2 +82.0/
08.02.0/ "!LL!NO CON MA&!"IAL D! "!S&AMO (A"!NA =INA) A&IO 'LANDO9 !60.20M m/ 8.00
08.02.0+ m/ /.1
08.02.0 !CA#ACION A"A SA"DIN!L!S m/ 0.+
08.02.0 !CA#ACION A"A "!D!S D! A%UA , D!SA%U! m/ 52.00
08.02.05 !CA#ACION A"A INS&ALACION!S !L!C&"ICAS !&!"IO"!S m/ 12.81
08.02.08 !LIMINACION D! MA&!"IAL !C!D!N&! m/ 02.+08.0/ O'"AS D! CONC"!&O SIML!
08.0/.01 CONC"!&O =C61+0 >%?CM2 A"A SA"DIN!L!S m/ 0.+
08.0/.02 !NCO="ADO , D!S!NCO="ADO D! SA"DIN!L!S m2 11.88
08.0/.0/ CONC"!&O =C615 >%?CM2 A"A LOSA m/ 2+.8/
08.0/.0+ !NCO="ADO , D!S!NCO="ADO D! LOSA m2 +5.20
08.0/.0 CONC"!&O =3C61+0 >B?cm2 AS&A D! 'AND!"A m/ 2.+8
08.0/.0 !NCO="ADO , D!S!NCO="ADO D! AS&A D! 'AND!"A m2 2.2
08.0+ ISOS , A#IM!N&OS
08.0+.01 m 1910.80
08.0 #A"IOS
08.0.01 AS&A D! 'AND!"A nd 2.00
08.0.02 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - A"!A D! CI"CULACION %L' 1.00
08.0.0/ LIMI!*A D! O'"A m2 29+10.1
08.0.0+ "!A"ACION D! SU!LO , S!M'"ADO LAN&ON D! INOS nd 0.00
08.0.0 !7UIAMI!N&O D! LA&A=O"MA D!O"&I#A %L' 1.00
08.0 SIS&!MA D! A%UA ="IA
08.0.01 "!D D! DIS&"I'UCION &U'!"IA D! #C-SA CLAS!-10 H 1?2: m 200.00
08.0.02 &!! D! #C-SA D! 1?2: nd 10.00
08.0.0/ CODO D! #C-SA D! 1?2:0 nd ++.00
08.0.0+ #AL#ULA COMU!"&A D! "I!%O D! 1?23 nd +.00
08.0.0 CAA D! #AL#ULAS D! CONC"!&O CON &AA M!&ALICA nd +.00
08.05 SIS&!MA D! D!SA%U!
08.05.01 nd /.00
!CA#ACION 3 AS&A D! 'AND!"A $AS&A 1.+0 m9 &. N.
UN&AS D! DILA&ACIN !N ISOS MO"&!"O O'"!9 !61:
CAA D! "!%IS&"O D! 12: 2+: D! CONC"!&O
-
7/25/2019 Presupuesto Alt 01
17/38
08.05.02 &U'!"IA #C SAL +: m 120.00
08.08 INS&ALACION!S !L!C&"ICAS
08.08.01 CA'L! ALIM!N&ADO" D! & A &% m 1.00
08.08.02 m 20.00
0 MODULO I - CIS&!"NA9 &AN7U! !L!#ADO9 &AN7U! S!&ICO , O*O !"COLADO"
0.01 &"A'AOS "!LIMINA"!S
0.01.01 LIMI!*A D! &!""!NO m2 +.0
0.01.02 &"A*O , "!LAN&!O "!LIMINA" m2 +.0
0.02 MO#IMI!N&O D! &I!""AS
0.02.01 !CA#ACION 3 NI#!LACION D! &!""AL!N m/ /.0
0.02.02 m/ 102.18
0.02.0/ !LIMINACION D! MA&!"IAL !C!D!N&! m/ 1.85
0.02.0+ "!LL!NO CON %"A#A - O*O !"COLADO" m2 1+.++
0.0/ O'"AS D! CONC"!&O SIML!
0.0/.01 SOLADO A"A *AA&AS9 !6 +: m2 2+.2
0.0/.02 CONC"!&O =3C615 >%?CM2 A"A SO'"!CIMI!N&OS m/ 0.+
0.0/.0/ !NCO="ADO , D!S!NCO="ADO A"A SO'"!CIMI!N&O m2 12.12
0.0+ O'"AS D! CONC"!&O A"MADO
0.0+.01 COLUMNAS
0.0+.01.01 m/ 1.++
0.0+.01.02 AC!"O =,6 +200 >%?CM29 !N COLUMNAS B 2.0.0+.01.0/ m2 2/.08
0.0+.02 #I%AS
0.0+.02.01 m/ 1.20
0.0+.02.02 AC!"O =,6 +200 >%?CM29 !N LACA B 21/./
0.0+.02.0/ m2 +.80
0.0+.0/ LOSAS ALI%!"ADAS
0.0+.0/.01 m/ 0.
0.0+.0/.02 AC!"O =,6 +200 >%?CM29 !N LOSA ALI%!"ADA B 5./
0.0+.0/.0/ !NCO="ADO , D!S!NCO="ADO !N LOSAS ALI%!"ADAS m2 5.8+
0.0+.0/.0+ LAD"ILLO $U!CO MA7UINADO 12/0/0 A"A LOSA ALI%!"ADA nd .8
0.0+.0+ CIS&!"NA
0.0+.0+.01 CONC"!&O =3c6 210 >%?CM2 !N CIS&!"NA m/ .
0.0+.0+.02 AC!"O =,6 +200 >%?CM29 !N CIS&!"NA B 888.20.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N CIS&!"NA m2 .5
0.0+.0 &AN7U! !L!#ADO
0.0+.0.01 m/ 2.8/
0.0+.0.02 AC!"O =,6 +200 >%?CM29 !N &AN7U! !L!#ADO B 2/.
0.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N &AN7U! !L!#ADO m2 /+.1
0.0+.0 &AN7U! S!&ICO
0.0+.0.01 CONC"!&O =3c6 210 >%?CM2 !N &AN7U! S!&ICO m/ 10.1
0.0+.0.02 AC!"O =,6 +200 >%?CM29 !N &AN7U! S!&ICO B 5.0
0.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N &AN7U! S!&ICO m2 0.82
0.0+.05 O*O !"COLADO"
0.0+.05.01 CONC"!&O =3c6 210 >%?CM2 !N O*O !"COLADO" m/ +.5
0.0+.05.02 AC!"O =,6 +200 >%?CM29 O*O !"COLADO" B 2/.01
0.0+.05.0/ !NCO="ADO , D!S!NCO="ADO !N O*O !"COLADO" m2 /.+
0.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
0.0.01 MU"O D! LAD"ILLO 12 2+ cm9 SO%A MA7UINADO m2 .88
0.0.02 MU"O D! LAD"ILLO 12 2+ cm9 SO%A CA"A#IS&A m2 /./
0.0 "!#O7U!S , !NLUCIDOS
0.0.01 m2 /8.58
0.0.02 m2 /8.58
0.0.0/ m2 2/.08
0.0.0+ m2 +.80
0.0.0 #!S&IDU"A D! D!""AM!S m 10.0
0.0.0 '"UEA D! 1 CM. !N #I%AS , COLUMNAS m 8.
CA'L! ALIM!N&ADO" A &A'L!"OS
!CA#ACION A"A CIMI!N&OS $AS&A 1.+0 m9 &. N.
CONC"!&O !N COLUMNAS =3C6210 >%?CM2
!NCO="ADO , D!S!NCO="ADO !N COLUMNAS
CONC"!&O !N #I%A =C6210 >%?CM2
!NCO="ADO , D!S!NCO="ADO !N #I%AS
CONC"!&O !N LOSA ALI%!"ADA =3C6210 >%?CM2
CONC"!&O !N &AN7U! !L!#ADO =3C6210 >%?CM2
&A""A!O !N !&!"IO"!S C?MO"&!"O 1;+ 1. cm.
&A""A!O !N IN&!"IO"!S C?MO"&!"O 1; 1. cm.
&A""A!O D! COLUMNAS C?MO"&!"O 1; 1. cm.
&A""A!O D! #I%AS C?MO"&!"O 1; 1. cm.
-
7/25/2019 Presupuesto Alt 01
18/38
0.05 CI!LO""ASOS
0.05.01 m2 5.8+
0.08 ISOS , A#IM!N&OS
0.08.01 #!"!DA D! CONC"!&O D! +: m2 10.
0.08.02 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 .52
0.08.0/ m /.0
0.08.0+ '"UEA D! 1 CM. !N ISOS , #!"!DAS ML 20.+0
0.0 *OCALOS , CON&"A*OCALOS
0.0.01 CON&"A*OCALO IN&!"IO" D! C!M!N&O $ 6 20 CM m 8.+0
0.0.02 CON&"A*OCALO !&!"IO" D! C!M!N&O $ 6 /0 CM m .+
0.10 CA"IN&!"IA M!&ALICA
0.10.01 CON=!CCION ! INS&ALACION D! U!"&A M!&ALICA D! +.20 2.+0M9 INCLU,! C!"" nd 1.1
0.10.02 #!N&ANA D! ALUMINIO SIS&!MA DI"!C&O m2 1.82
0.11 C!""A!"IA
0.11.01 C!""ADU"A A"A U!"&A !&!"IO" nd 1.00
0.12 #ID"IOS9 C"IS&AL!S , SIMILA"!S
0.12.01 #ID"IO C"IS&AL %"IS . MM p2 1.
0.1/ IN&U"A
0.1/.01 IN&U"A LF&! !N CI!LO"ASO (DOS MANOS) m2 5.8+
0.1/.02 IN&U"A LF&! !N MU"OS !&!"IO"!S (DOS MANOS) m2 /8.58
0.1/.0/ IN&U"A LF&! !N MU"OS IN&!"IO"!S (DOS MANOS) m2 +0./0.1/.0+ IN&U"A LF&! !N #I%AS9 COLUMNAS , MU"OS (DOS MANOS) m2 25.88
0.1/.0 m2 15.8
0.1+ #A"IOS
0.1+.01 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - &AN7U! !L!#ADO %L' 1.00
0.1+.02 LIMI!*A D! O'"A m2 +.0
0.1 AA"A&OS , ACC!SO"IOS SANI&A"IOS
0.1.01 SUMINIS&"O ! INS&ALACION D!L SIS&!MA D! 'OM'!O nd 1.00
0.1 INS&ALACION!S !L!C&"ICAS
0.1.01 SALIDA D! &!C$O C?CA'L! AK% &K 2.MM #C S!L 1MM(/?+) pto 1.00
0.1.02 pto 1.00
0.1.0/ &A'L!"O !L!C&"ICO DIS&"I'UCION %A'. M!&ALICO 10 OLOS ?LLA#!S D! "I!L nd 1.00
0.1.0+ O*O A &I!""A nd 1.00
0.15 A"&!=AC&OS !L!C&"ICOS0.15.01 A"&!=AC&O =LUO"!S!N&! D! 1/K CON !7UIO COML!&O nd 1.00
10 MODULO - C!"CO !"IM!&"ICO , O"&ADA D! IN%"!SO
10.01 &"A'AOS "!LIMINA"!S
10.01.01 LIMI!*A D! &!""!NO m2 +00.00
10.01.02 &"A*O , "!LAN&!O "!LIMINA" m2 +00.00
10.02 MO#IMI!N&O D! &I!""AS
10.02.01 m/ 28./
10.02.02 "!LL!NO , COMAC&ADO CON MA&!"IAL "OIO m2 1.1
10.02.0/ !LIMINACION D! MA&!"IAL !C!D!N&! m/ /.1
10.0/ O'"AS D! CONC"!&O SIML!
10.0/.01 CIMI!N&OS CO""IDOS 1;10 /0< D! I!D"A %"AND! m/ 12./1
10.0/.02 CONC"!&O A"A SO'"!CIMI!N&OS 15 >%?CM2 m/ 22.
10.0/.0/ !NCO="ADO , D!S!NCO="ADO !N SO'"!CIMI!N&O m2 /0.
10.0+ O'"AS D! CONC"!&O A"MADO
10.0+.01 #I%AS D! CON!ION
10.0+.01.01 m/ 0.8
10.0+.01.02 AC!"O =,6 +200 >%?CM29 !N #I%AS D! CON!ION B 51.08
10.0+.01.0/ !NCO="ADO , D!S!NCO="ADO !N #I%A D! CON!ION m2 .12
10.0+.02 COLUMNAS
10.0+.02.01 m/ 1.0
10.0+.02.02 AC!"O =,6 +200 >%?CM29 !N COLUMNAS B /918.+8
10.0+.02.0/ m2 1.00
10.0+.0/ #I%AS
CI!LO""ASO CON M!*CLA C!M!N&O - A"!NA 1;
UN&AS D! DILA&ACIN !N ISOS MO"&!"O O'"!9 !61:
SALIDA A"A IN&!""U&O" SIML! C?CA'L! AK% &K 2. mm #C S!L 1 mm (/?+:)
!CA#ACION A"A CIMI!N&OS $AS&A 1.+0 m9 &. N.
CONC"!&O !N #I%AS D! CON!ION =3C6210 >%?CM2
CONC"!&O !N COLUMNAS =3C6210 >%?CM2
!NCO="ADO , D!S!NCO="ADO !N COLUMNAS
-
7/25/2019 Presupuesto Alt 01
19/38
10.0+.0/.01 m/ 1.//
10.0+.0/.02 AC!"O =,6 +200 >%?CM29 !N #I%AS B 19/2.50
10.0+.0/.0/ m2 1/.28
10.0+.0+ LACAS
10.0+.0+.01 CONC"!&O !N LACA =C6210 >%?CM2 m/ /.+8
10.0+.0+.02 AC!"O =,6 +200 >%?CM29 !N LACA B 10.10
10.0+.0+.0/ !NCO="ADO , D!S!NCO="ADO !N LACA m2 8.88
10.0+.0 LOSA MACI*A
10.0+.0.01 CONC"!&O =3C6210 >%?CM2. A"A LOSA MACI*A m/ 0.5
10.0+.0.02 AC!"O =3@6 +200 >%?CM29 !N LOSA MACI*A B 1.22
10.0+.0.0/ !NCO="ADO , D!S!NCO="ADO !N LOSA MACI*A m2 +.+1
10.0 MU"OS , &A'I7U!S D! AL'AEIL!"IA
10.0.01 MU"O D! LAD"ILLO 12 2+ cm9 SO%A MA7UINADO m2 52+.0
10.0 "!#O7U!S , !NLUCIDOS
10.0.01 m2 1+.5
10.0.02 m2 152.++
10.0.0/ UN&AS D! DILA&ACION !N MU"OS9 &!CNOO"& !61: m 212.80
10.05 ISOS , A#IM!N&OS
10.05.01 #!"!DA D! CONC"!&O D! +: m2 /2.5
10.05.02 !NCO="ADO , D!S!NCO="ADO D! #!"!DA m2 11./+
10.08 CA"IN&!"IA M!&ALICA10.08.01 CON=!CCION ! INS&ALACION D! U!"&A M!&ALICA D! +.20 2.+0M9 INCLU,! C!" nd 1.00
10.08.02 CON=!CCION ! INS&ALACION D! U!"&A M!&ALICA D! 0.0 2.+0M9 INCLU,! C!"" nd 1.00
10.0 IN&U"A
10.0.01 IN&U"A LF&! !N #I%AS9 COLUMNAS , MU"OS (DOS MANOS) m2 +8/.
10.10 #A"IOS
10.10.01 =L!&! &!""!S&"! C$ICLA,O - OLMOS - ANCOL CAU&I#O - C!"CO %L' 1.00
10.10.02 LIMI!*A D! O'"A m2 +00.00
11 MODULO I - CAACI&ACION
11.01 CAACI&ACION 'ASICA D! DOC!N&!S AL&!"NA&I#A 01 %L' 1.00
12 MODULO II - M!DIDAS D! MI&I%ACION AM'I!N&AL
12.01 MI&I%ACION AM'I!N&AL %L' 1.00
COSTO DIRE
CONC"!&O !N #I%A =C6210 >%?CM2
!NCO="ADO , D!S!NCO="ADO !N #I%AS
&A""A!O D! COLUMNAS C?MO"&!"O 1; 1. cm.
&A""A!O D! #I%AS C?MO"&!"O 1; 1. cm.
-
7/25/2019 Presupuesto Alt 01
20/38
recio (S?.) arciaP (S?.)18/90.10
/.
0./0 52.01
1.2+ 25.
9815.1
2.+0 802./5
1/.2 /+.
1/.2 /+/.0
1/.2 1+1.1
./ ///./
12./ 02.50
0.88 15./
10.1+ /9882.1
11958/.+
25.8 19/0/.85
220. 2910./5/+.5 29+//.2
2.5 198/.01
/2.5 2922.88
2.1+ 5.51
5192+5.//
11928./
/88.10 90+2.5/
/.2 2921.
8900.52
/8.+8 295+.5/
+.02 /9+2.8
2.20 192.1/
19800.1/5.0 91.+
+.02 9+/+.81
2.20 /9++8.51
1980+.15
+0.5 59+/1.25
+.02 9+2.0
2.20 2910./0
191+.8
+00.5 9+.2
+.02 +905+.0/
2.0 +9205.
1.5 29/21.++
228./1
+2+.++ 10.11
+.02 +0.20
/2./ 82.00
59++.2
5/.+ +9282.1+
+1.28 /9152.58
890+./+
1.5+ +.1
1/. 1908/.52
12.0 192+.2
-
-
7/25/2019 Presupuesto Alt 01
21/38
1+. 198.0
1+. 198/./
+.+ +5.58
/.02 8.5
2.2/ 805.0+
92/./0
/. 92/./0
198.
/1.25 +9/52.15
2.00 +1./2
/1.00 /98.00
+8.++ 19008.2
+/.51 /9812./
28.10 +.5
.81 /8.58
2.2/ 8/0.0
29/1+.81
+8.58 19//.01
5.8 +5.5
8.15 08.01
20920/.10.1 119//1.1+
++.+ 190/5.2
25./ 598/+.5
1.2+
.8+ 1.2+
+9/00.00
00.00 29500.00
800.00 1900.00
915.+/
8/./0 2925.+/
0.00 29+0.00
//0.00 190.00
/50.00 /50.0029+/8.2
.82 29+/8.2
+98/0.1
8.88 19+0+.+
5.1 5.+
5.2 5/.5+
8.88 19855.0
5. 2++.+
90.+
22+.++ ++8.88
9000.00 9000.00
0.2+ 5.1
518.+
1.00 10.00
.05 2+2.80
+.5 /5./
/.1+ .08
+.+8 108.
/.1/ 50.2
1922.21
/+./ 1/5.++
18.58 1/1.+
2. 11.8+
-
7/25/2019 Presupuesto Alt 01
22/38
.++ //0.+0
.+ /10.08
20.5 10/.
2/.0 51.50
5./ 1.+
5./ 2.+0
.5 1/.8
8.5 128.
.5 +./2
.5 25.1
1+.11 .++
1+.11 .++
2958.2
282.2 1912.00
212.+8 8+.2
/.0 1++.20
28.0/ .0
+./ /.++
2910.0
++./0 20.20
52./5 52/.501.00 102.00
2.00 10+.00
++.1 ++.1
2+.1 2+.1
80./ 80./
1952.50
128.0 1952.50
8090+./1
158./8
0./0 /+.5
1.2+ 1+/./
29/.0
2.+0 8/.+01/.2 2/8.08
1/.2 1.+0
1/.2 0.++
./ 58./
11.+ 1900.88
0.88 80.55
10.1+ 5.18
+95+1.82
25.8 +8.0
220. 19120.0
/+.5 /.5+
28.20 80.2
/8.08 8/./
25.0 5+.+
//9./5
/98+./+
/88.10 /9/1.
/.2 +/./
+9+.
/8.+8 192/5./
+.02 2985.5
2.20 51.55
59/8/.0/
-
7/25/2019 Presupuesto Alt 01
23/38
/5.0 291+.1+
+.02 /92+.82
28.1 19+.05
9.02
+0.5 /902.5
+.02 95+5.2
28./8 1912+.1/
590.0/
+00.5 2981.08
+.02 19+.25
28.10 29/+.++
1.5 19220.2+
/9/+.+
5/.+ 29/52.++
+1.28 55.10
/902+.1
1/. 58.
12.0 50.22
1+. /.12
1+. 80.8
+.+ 201.0/.02 +2.88
2.2/ 200.01
29+2.2+
/.1 29+2.2+
9/1.2
/1.25 195+.2
/1.00 195/.10
+/.51 1951.5
28.10 //./
.81 128.+0
2.2/ +1./
+8.
5.8 2/+.08.15 21.+5
980./0
0.1 9++.88
++.+ +80.15
25./ /985.2
00.00
00.00 00.00
/922.0
8/./0 192+.0
0.00 19/20.00
//0.00 0.00
190/.02
.82 190/.02
29+8./
8.88 5+2.+
5./ +21.+
5./ +50.+0
.2 50.+/
5.5+ 118.
/90.00
2+.++ 2+.++
/9000.00 /9000.00
0.2+ +0.
-
7/25/2019 Presupuesto Alt 01
24/38
1952.
++./0 155.20
52./5 28.+8
2.00 2.00
++.1 ++.1
12.0 5./0
80./
80./ 80./
18+9.1
/+0.02
0./0 .2+
1.2+ 25/.58
9585.2
2.+0 51/./
1/.2 8/./1
1/.2 +5/.+/
1/.2 1/+.8+
./ +.21
11.+ +1/.5
0.88 1+0.58
10.1+ /9+81.55119//.+
25.8 19251.1/
220. 29+8.5/
/+.5 29//.8
28.20 29001.+
/8.08 2921.2
25.0 1900.8
89080.5+
1190+.01
/88.10 89815./
/.2 2925./8
5915.0
/8.+8 29+.28+.02 /91/.22
2.20 19+0.
19028.
/5.0 +982+.+
+.02 95/.50
28.1 /92/0.21
1598/.1
+0.5 910+.
+.02 892.
28./8 2982.55
198+.58
+00.5 9/5+.1
+.02 /9/2.20
28.10 +9/0.8
1.5 292/.0
25.+/
++./+ 28./0
/.2 1/5.20
/.8 2/1./
892+.+
5/.+ 9028.58
+1.28 29220.8
892+.1
-
7/25/2019 Presupuesto Alt 01
25/38
1/. 55./
12.0 291++.02
1+. 19.8
1+. 19+10.5/
+.+ 2+.2
/.02 158.58
2.2/ 19.22
90+.1
/.1 90+.1
1/9088.1
/1.25 29852.1
2.00 /1.00
/1.00 295.
+8.++ 1901.+
+/.51 /9+1/./1
28.10 0/.8
.81 /.8
2.2/ 8/0.0
/9/2+.2
29/.00
+8.58 29/.00.2
5.8 +.5
8.15 0.0
159+5.
0.1 9/52.+0
++.+ 81.8
25./ 59121.1
55.2
.8+ 55.2
59220.00
00.00 /900.00
800.00 29+00.00
+20.00 8+0.00/80.00 /80.00
9/0.58
8/./0 2921.58
/10.00 /10.00
/0.00 2910.00
/10.00 192+0.00
10.00 /00.00
80.00 80.00
2928/.51
.82 2928/.51
+958.25
8.88 19255.2
5./ +/0.5
5./ 15.1
.2 19/5.+5
5.5+ 22.1
1/950.25
920.00 920.00
+9000.00 +9000.00
0. 1/0.25
5+.0+
1.00 .00
.05 ///.8
-
7/25/2019 Presupuesto Alt 01
26/38
+.5 18.8
/.1+ /5.8
+.+8 1/.++
/.1/ 10./
88.0
/+./ 8.52
18.58 ./+
2. .2
.++ 28/.20
.+ 20.52
20.5 +1.8
2/.0 51.50
5./ 2.+0
5./ 1+.50
.5 +0.5+
.5 1/.8
1901.28
282.2 +.0
222. ++.0
+20.18 +20.18
/.0 52.10+./ 8.0
/9/.0
++./0 +.0
52./5 1980.2
1.00 +08.00
2.00 2.00
++.1 ++.1
80./ 80./
2+.1 2+.1
19/10.
128.0 12.20
11+.0 58./
229505.5+5.2+
0./0 11/.1
1.2+ /.0
1898./
2.+0 2920.8
1/.2 /2.1
1/.2 //+.2
1/.2 1.51
./ 200.
11.+ 298.
//.2 118./5
0.88 21.+
10.1+ 1191.21
119+.21
25.8 192./
220. 295/.51
/+.5 2912.0
28.20 198//.28
/8.08 295/./1
25.0 192+/.+/
8898.//
11921.25
/88.10 9011.8
-
7/25/2019 Presupuesto Alt 01
27/38
/.2 2920/.
11951/.8
/8.+8 /928.85
+.02 98.
2.20 1955./
19211./8
/5.0 988.
+.02 92/1./
28.1 +9110.+
2+91+.5
+0.5 8900.15
+.02 119822.+2
28./8 +982.8
229200.22
+00.5 592/5.5/
+.02 9/2+.+
28.10 9/+/.2
1.5 /92+.51
595.2
5/.+ 95.22
+1.28 2908/.+09+/0.8
1/. 192.52
12.0 29++.82
1+. 19+52.5+
1+. 29+1.0
+.+ 220./1
+. /5.1
/.02 10.15
2.2/ 85.8
890.
/.1 890.
19/0.
/1.25 92++.2/1.00 91./
+/.51 +9228.05
28.10 81.
.81 /81.52
2.2/ 190.
1922.5
5.8 50.0
8.15 20.5
2950/.8
0.1 1+9280.
++.+ 1928.22
25./ 1091.08
29500.00
00.00 29500.00
5980.2
8/./0 198.2
0.00 /90.00
//0.00 1980.00
/9108.0
.82 /9108.0
59/5.8
8.88 2918.
5./ +.2+
-
7/25/2019 Presupuesto Alt 01
28/38
5./ 1915.5
.2 29+8.2
5.5+ 20.85
1090//.85
2+.++ 5/./2
/9000.00 /9000.00
0.00 9+00.00
0.00 250.00
+00.00 19200.00
0.2+ 0.
9/2.1
++./0 /0./0
52./5 1908.
2.00 208.00
++.1 ++.1
12.0 29+5.0
0.+
2+.1 2+.1
80./ 80./
1090/2.2
258.00./0 +.25
1.2+ 22+.//
+9+5.
2.+0 8.8/
1/.2 ++.8
1/.2 +/1.2
1/.2 121./
./ 12.1
12./ 1981.0
0.88 125.1
10.1+ 1920.52
10920/.
25.8 8/0.+220. /9181.55
/+.5 19.22
2.5 19/1.
/2.5 /8./2
2.1+ 291.2/
198+.0
59/02.+/
/88.10 95.+0
/.2 19+/.0/
59++.5
/8.+8 290+/.0+
+.02 +922.88
2.20 1910.8/
1195.+
/5.0 9058.58
+.02 29/5.+
2.20 +92+1.2
1+9+./
+0.5 +981.58
+.02 59/22.8/
2.20 29//.2
95+5.+
+00.5 291/2.0+
-
7/25/2019 Presupuesto Alt 01
29/38
+.02 29+1.8
2.0 /9/2.2
1.5 198/+.
5.01
+2+.++ /18.//
+.02 +11.
/2./ 2+.
59882.22
5/.+ 920.21
+1.28 29/2.01
89152.
1.5+ 29+18.+/
1/. 19285./
12.0 2.52
1+. 19+2.+2
1+. 1928.
+.+ /2.5
/.02 /.2
2.2/ 50+.1+
+9/0.5+
/. +9/0.5+1090.1+
/1.25 2985.5
2.00 191++.00
/1.00 19+1.10
+8.++ 291/1./
+/.51 29//0.2
28.10 ++2.8
.81 82.0
2.2/ +0/.01
5918.
+8.58 590+5.2
5.8 2/5.08
8.15 //+.2/195.50
0.1 89+.10
++.+ 52.+
25./ 910.11
2+5./5
.8+ 2+5./5
910.00
00.00 00.00
80.00 19500.00
+20.00 8+0.00
/0.00 1950.00
952.85
8/./0 +9+8.85
0.00 0.00
2+0.00 0.00
1+0.00 280.00
19/1.50
.82 19/1.50
/981.8
8.88 191.51
5.1 58.82
5.2 /1.11
8.88 19+/.//
-
7/25/2019 Presupuesto Alt 01
30/38
5. 1+1.88
109+.++
595/0.00 595/0.00
22+.++ 22+.++
/9000.00 /9000.00
1910./8
1.00 /0+.00
.05 +2+.0
+.5 ./8
/.1+ 1/1.88
+.+8 108.
/.1/ 50.2
195/5.
/+./ 2+0.2
18.58 10.2+
2. .2
.++ +2+.80
.+ /2/.00
20.5 +1.8
2/.0 15./0
5./ 102.05./ ++.10
.5 122.22
.5 1/.8
.5 +5./
9028.58
282.2 195.5
212.+8 1925+.88
222. ++.0
/.0 22./
28.0/ 28.0/
+./ /1.2
/1.0 +./
190.0/++./0 /+.+0
52./5 28.+8
1.00 20+.00
2.00 2.00
++.1 ++.1
2+.1 2+.1
80./ 80./
1902+.+0
128.0 1902+.+0
8090+./1
158./8
0./0 /+.5
1.2+ 1+/./
29/.0
2.+0 8/.+0
1/.2 2/8.08
1/.2 1.+0
1/.2 0.++
./ 58./
11.+ 1900.88
0.88 80.55
10.1+ 5.18
+95+1.82
-
7/25/2019 Presupuesto Alt 01
31/38
25.8 +8.0
220. 19120.0
/+.5 /.5+
28.20 80.2
/8.08 8/./
25.0 5+.+
/192+./
/98+./+
/88.10 /9/1.
/.2 +/./
+9+.
/8.+8 192/5./
+.02 2985.5
2.20 51.55
59/8/.0/
/5.0 291+.1+
+.02 /92+.82
28.1 19+.05
9.02
+0.5 /902.5
+.02 95+5.228./8 1912+.1/
9.
+00.5 2981.08
+.02 19+.25
1.5 19220.2+
9/5+.+
5/.+ 29/52.++
+1.28 55.10
1/. 58.
12.0 50.22
1+. /.12
1+. 80.8
+.+ 201.0/.02 +2.88
2.2/ 200.01
29+2.2+
/.1 29+2.2+
29/+.++
28.10 29/+.++
9/1.2
/1.25 195+.2
/1.00 195/.10
+/.51 1951.5
28.10 //./
.81 128.+0
2.2/ +1./
+8.
5.8 2/+.0
8.15 21.+5
980./0
0.1 9++.88
++.+ +80.15
25./ /985.2
00.00
00.00 00.00
/922.0
-
7/25/2019 Presupuesto Alt 01
32/38
-
7/25/2019 Presupuesto Alt 01
33/38
+0.5 1952.+5
+.02 2988.8
2.20 89++5./
+92.
+00.5 19.52
+.02 1091/./
2.0 129++/.+8
1.5 /9822.2/
1. /9++/.0
/95+0./1
+2+.++ 19851.58
+.02 5/.1
/2./ 1911./+
9+2./0
/52.+5 29882.2
+.02 292/+.++
/0.+ 19/08.+
120.8
+21. 2./2
/.+ +1.5
/.51 /.0229111.5
5/.+ 109081.01
+1.28 119+1.8
++.2 +8.05
2980.0
1.5+ /920/.50
1/. 2951.+
12.0 90.+
1+. +9.28
1+. +952.5
+.+ 192/5.+
+. /+.00
/.02 /1.102.2/ 191+.
19/0.2
/. 19/0.2
/090+.21
/1.25 9++.1
2.00 19/./8
/1.00 89808.
+8.++ 292.18
+/.51 +981+.
28.10 18.0/
.81 18./
2.2/ 19/5.0/
89088.5
901+.5
+8.58 901+.5
2905+.22
5.8 19/52.+2
8.15 501.80
298/.28
0.1 195./8
++.+ 19+0.1
25./ 1195./
/9801.
-
7/25/2019 Presupuesto Alt 01
34/38
.8+ /9801.
109010.00
00.00 +900.00
80.00 19500.00
+20.00 1920.00
+00.00 800.00
/0.00 1950.00
915.+
8/./0 /9055.+
0.00 0.00
2+0.00 19200.00
1+0.00 8+0.00
/0.00 19080.00
10.00 /00.00
/0.00 /9120.00
98.88
.82 98.88
191/1.02
8.88 +91+.0
5.1 19+2.+
5.2 +9251.+8.88 98.55
5. +5/.01
95/./2
22+.++ 5/./2
9000.00 9000.00
192+./0
1.00 ++.00
.05 25.22
+.5 ./8
+.0 1/.80
/.1+ 11/.0+
.01 1.0/
+.+8 1/.++/.1/ 10./
191.8
/+./ 151.80
18.58 1.02
2. 1+.80
.++ 2+.++
.+ 180.88
2/./ 2/./
20.5 1+./
2/.0 28.80
5./ .1
5./ /.5
.+ .+
.2 /1.5+
.5 //.
.5 //.
.5 //.
5.+2 /5.10
891+./1
282.2 195.5
212.+8 1925+.88
222. ++.0
/.0 22./
-
7/25/2019 Presupuesto Alt 01
35/38
1/.2 /.0+
28.0/ 28.0/
+./ +1+.12
/1.0 808./+
22.2 2922.0
89015.0+
++./0 29150.50
++.+/ 55.
52./5 1908.
1.00 19020.00
2.00 20.00
++.1 2925/.0
2+.1 +.22
80./ 80./
9518.0
1/.0 1922+.+
128.0 298.0
11+.0 19/8.0
2.28 +/.
1+5952./
59//.+11.12 29580.00
12.1 08.00
0.82 195./2
0.0 291.1+
1922.
+.+8 291.+
10.1 +911.8
. 55.2
1. 1./
1. .0+
./ +2.
1. 21.8+
12.1 59/2.810190.+
/1+.0 1+1.//
22.+ 252./
/+8.8 8591.
25.8 1/92/.//
/1.20 581.50
2+.8 .1
9150./2
5.0 9150./2
590.+
10.5 /81.0
19200.00 19200.00
0.2+ 58.++
1.00 00.00
+9000.00 +9000.00
29000.0
.05 1921+.00
+.5 +.50
/.1+ 1/8.1
+.85 2.+8
8.+/ /+1.52
/9088./2
+.+ 1/.2
-
7/25/2019 Presupuesto Alt 01
36/38
2+.5 29+8.+0
2901+./8
10.8/ 1955.58
10.8/ 21.0
/9++0.8
82.01
0.82 /.
1.00 +.0
/9/./
+.+8 11.0
1/.1/ 19/+1.2
+.2+ 50/.2
8. 19+28.8
19/5.50
/.+8 88+.1
/+.5 1.00
2.20 /15.+
//925.8
29/8/./
/5.0 51.81
+.02 1912./2.82 1.01
19++.2
+20.5 0+.8
+.02 80.00
25.0 12.8+
10.2
+00.5 25.2
+.02 /0.2
2.0 208.+
1.5 11.5
9//.00
+/2.5 +91/5.0
+.18 /951+.01/0.0 1981.0
/92/.+
+/2.5 1922+.8
+.18 19001.5+
/0.0 190/5.0/
92.2
+/2.5 +9/2.+1
+.18 29+0/.51
/0.0 2952.1+
91.02
+/2.5 29052.85
+.18 2918.18
/0.0 190.5
+9/./5
+/.22 29+8./
2.0+ 1901.02
19++.1/
12.15 +51.
10.2 +05.5
12.0 20.81
1+. 50./5
.8 50.1+
2.2/ 12.8
-
7/25/2019 Presupuesto Alt 01
37/38
2/.1+
/0.12 2/.1+
5.02
+0.1 ++.0
2.0 18.0
5.0 28.++
1.22 2+.8
1+1.52
5.8 +.1
8.15 55.21
1900./
00.00 5.00
1/5.51 20./
5/.5/
5/.5/ 5/.5/
1+1.0
5.20 1+1.0
190+.2/
10./5 81./0
5.5 2/.
5.8 /0.88.88 2+5.5
5./ 1/1.1
29010.81
29000.00 29000.00
0.2+ 10.81
29+80.0
29+80.0 29+80.0
19/22.88
5.8/ 5.8/
8.02 8.02
2.10 2.10
80./ 80./
12/.1/12/.1/ 12/.1/
1+19+11.8
528.00
0.82 /28.00
1.00 +00.00
9/5.+2
1/.1/ /95+.2
/.0/ 8.01
+.2+ 195.1
++9+/.0
220. 289/2.2
/+2.+0 59851.58
2.20 890/1.85
++91.0
58.81
/8.+8 22.1/
+.02 28.5+
2.20 2/8.+
2/9/.82
/5.0 9/1/.5/
+.02 129821.51
2.82 +92+./8
19/8.
-
7/25/2019 Presupuesto Alt 01
38/38
+20.5 9++5./+
+.02 9/+./
25.0 +91+.22
+900.8
+20.5 19+/.8
+.02 5+.20
25.0 198/.20
/./+
+00. 228./1
+.02 1.18
2+.1 10.8
/19/12.8
+/.22 /19/12.8
98+.
12.0 2905/.8
1+. 2925.5
+.2 8/.1+
191+.0
+0.1 19//0./8
2.0 28+.2
80.0000.00 00.00
/0.00 /0.00
+92+.28
8.88 +92+.28
29.00
2900.00 2900.00
0.2+ .00
9000.00
9000.00 9000.00
2900.00
2900.00 2900.00
CTO 1,705,764.95
top related