presupuesto detallado obra

35

Upload: eddy-horna

Post on 16-Jan-2016

23 views

Category:

Documents


3 download

DESCRIPTION

configurado para psp

TRANSCRIPT

Page 1: Presupuesto Detallado Obra
Page 2: Presupuesto Detallado Obra
Page 3: Presupuesto Detallado Obra
Page 4: Presupuesto Detallado Obra

4

INTRODUCCION DE DATOSDETALLE DEL CONCEPTO

PARTIDA UD CONCEPTO CANT. LARGO ANCHO ALTO PARCIAL

1 1.07 m3 Demolición completa de edificio hasta 5m.altura, limpieza y retirada de escombros 5 5.00

2 5.1 m2 Formación de pendiente de tabiquillos palomeros+capa de compresión de 3cm. 1 1.00

3 5.2 m2 Formación de pendiente de tablero de rasillas y perfiles metálicos 2 2.00

4 5.3 m2 Formación de faldón de tejas curvas cerámicas, cumbreras, limahoyas y limatesas 3 3.00

5 5.4 ml Alero de tejas cerámicas i/p.p. de emboquillado 4 4.00

6 6.1 m2 Fábrica de ladrillo macizo de 1 pie de espesor con aislante 8 8.00

7 50.1 ml Prueba final capítulos 1 1.00

8 0 0 0.00

9 0 0 0.00

10 0 0 0.00

11 0 0 0.00

12 0 0 0.00

13 0 0 0.00

14 0 0 0.00

15 0 0 0.00

16 0 0 0.00

17 0 0 0.00

18 0 0 0.00

19 0 0 0.00

20 0 0 0.00

21 0 0 0.00

22 0 0 0.00

23 0 0 0.00

24 0 0 0.00

25 0 0 0.00

26 0 0 0.00

27 0 0 0.00

28 0 0 0.00

29 0 0 0.00

30 0 0 0.00

31 0 0 0.00

32 0 0 0.00

33 0 0 0.00

34 0 0 0.00

35 0 0 0.00

36 0 0 0.00

37 0 0 0.00

38 0 0 0.00

39 0 0 0.00

40 0 0 0.00

41 0 0 0.00

42 0 0 0.00

43 0 0 0.00

44 0 0 0.00

45 0 0 0.00

46 0 0 0.00

47 0 0 0.00

48 0 0 0.00

49 0 0 0.00

50 0 0 0.00

51 0 0 0.00

52 0 0 0.00

53 0 0 0.00

54 0 0 0.00

55 0 0 0.00

56 0 0 0.00

57 0 0 0.00

58 0 0 0.00

59 0 0 0.00

60 0 0 0.00

61 0 0 0.00

62 0 0 0.00

63 0 0 0.00

64 0 0 0.00

65 0 0 0.00

66 0 0 0.00

67 0 0 0.00

Page 5: Presupuesto Detallado Obra

5

68 0 0 0.00

69 0 0 0.00

70 0 0 0.00

71 0 0 0.00

72 0 0 0.00

73 0 0 0.00

74 0 0 0.00

75 0 0 0.00

76 0 0 0.00

77 0 0 0.00

78 0 0 0.00

79 0 0 0.00

80 0 0 0.00

81 0 0 0.00

82 0 0 0.00

83 0 0 0.00

84 0 0 0.00

85 0 0 0.00

86 0 0 0.00

87 0 0 0.00

88 0 0 0.00

89 0 0 0.00

90 0 0 0.00

91 0 0 0.00

92 0 0 0.00

93 0 0 0.00

94 0 0 0.00

95 0 0 0.00

96 0 0 0.00

97 0 0 0.00

98 0 0 0.00

99 0 0 0.00

100 0 0 0.00

101 0 0 0.00

102 0 0 0.00

103 0 0 0.00

104 0 0 0.00

105 0 0 0.00

106 0 0 0.00

107 0 0 0.00

108 0 0 0.00

109 0 0 0.00

110 0 0 0.00

111 0 0 0.00

112 0 0 0.00

113 0 0 0.00

114 0 0 0.00

115 0 0 0.00

116 0 0 0.00

117 0 0 0.00

118 0 0 0.00

119 0 0 0.00

120 0 0 0.00

121 0 0 0.00

122 0 0 0.00

123 0 0 0.00

124 0 0 0.00

125 0 0 0.00

126 0 0 0.00

127 0 0 0.00

128 0 0 0.00

129 0 0 0.00

130 0 0 0.00

131 0 0 0.00

132 0 0 0.00

133 0 0 0.00

134 0 0 0.00

135 0 0 0.00

136 0 0 0.00

137 0 0 0.00

138 0 0 0.00

Page 6: Presupuesto Detallado Obra

6

139 0 0 0.00

140 0 0 0.00

141 0 0 0.00

142 0 0 0.00

143 0 0 0.00

144 0 0 0.00

145 0 0 0.00

146 0 0 0.00

147 0 0 0.00

148 0 0 0.00

149 0 0 0.00

150 0 0 0.00

151 0 0 0.00

152 0 0 0.00

153 0 0 0.00

154 0 0 0.00

155 0 0 0.00

156 0 0 0.00

157 0 0 0.00

158 0 0 0.00

159 0 0 0.00

160 0 0 0.00

161 0 0 0.00

162 0 0 0.00

163 0 0 0.00

164 0 0 0.00

165 0 0 0.00

166 0 0 0.00

167 0 0 0.00

168 0 0 0.00

169 0 0 0.00

170 0 0 0.00

171 0 0 0.00

172 0 0 0.00

173 0 0 0.00

174 0 0 0.00

175 0 0 0.00

176 0 0 0.00

177 0 0 0.00

178 0 0 0.00

179 0 0 0.00

180 0 0 0.00

181 0 0 0.00

182 0 0 0.00

183 0 0 0.00

184 0 0 0.00

185 0 0 0.00

186 0 0 0.00

187 0 0 0.00

188 0 0 0.00

189 0 0 0.00

190 0 0 0.00

191 0 0 0.00

192 0 0 0.00

193 0 0 0.00

194 0 0 0.00

195 0 0 0.00

196 0 0 0.00

197 0 0 0.00

198 0 0 0.00

199 0 0 0.00

200 0 0 0.00

Page 7: Presupuesto Detallado Obra

7

PRECIO SUBTOTAL

115.00 575.0057.50 57.5046.00 92.0034.50 103.5023.00 92.0015.96 127.7011.50 11.500.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.00

Page 8: Presupuesto Detallado Obra

8

0.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.00

Page 9: Presupuesto Detallado Obra

9

0.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.00

Page 10: Presupuesto Detallado Obra

10

PARTIDA UD DESCRIPCION

DEMOLICIO 1.07 m3 Demolición coCUBIERTAS 5.1 m2 Formación de CUBIERTAS 5.2 m2 Formación de pCUBIERTAS 5.3 m2 Formación de CUBIERTAS 5.4 ml Alero de tejaALBAÑILERI 6.1 m2 Fábrica de ladCAPITULO 5 50.1 ml Prueba final cVACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0

Page 11: Presupuesto Detallado Obra

11

VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0

Page 12: Presupuesto Detallado Obra

12

VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0VACIO 0 0 0

Page 13: Presupuesto Detallado Obra

13

DEMOLICIONES

DETALLE DEL CONCEPTO

CANT. LARGO ANCHO ALTO PARCIAL PRECIO TOTAL PARTIDA UD

5 0 0 0 5 115.00 575.00 DEMOLICIONES1 0 0 0 1 57.50 57.50 CUBIERTAS2 0 0 0 2 46.00 92.00 CUBIERTAS3 0 0 0 3 34.50 103.50 CUBIERTAS4 0 0 0 4 23.00 92.00 CUBIERTAS8 0 0 0 8 15.96 127.70 ALBAÑILERIA1 0 0 0 1 11.50 11.50 CAPITULO 500 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 0

Page 14: Presupuesto Detallado Obra

14

0 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 0

Page 15: Presupuesto Detallado Obra

15

0 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 00 0 0 0 0 0.00 0.00 VACIO 0 0

Page 16: Presupuesto Detallado Obra

16

DETALLE DEL CONCEPTO

DESCRIPCION CANT. LARGO ANCHO ALTO PARCIAL PRECIO TOTAL

CAP.CAP.CAP.CAP.CAP.CAP.CAP.

0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 0 CAP.0 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 0

Page 17: Presupuesto Detallado Obra

17

0 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 0

Page 18: Presupuesto Detallado Obra

18

0 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 00 0 0 0 0 0 0 0

Page 19: Presupuesto Detallado Obra

19

1

7CAPITULO 50 DEMOLIMOVIMI SANEAMESTRUCCUBIER ALBAÑILREVESTCARPIN INSTAL INSTALAPINTUR 12 13

1 575 0 0 0 0 0 0 0 0 0 0 0 02 0 0 0 0 57.5 0 0 0 0 0 0 0 03 0 0 0 0 92 0 0 0 0 0 0 0 04 0 0 0 0 103.5 0 0 0 0 0 0 0 05 0 0 0 0 92 0 0 0 0 0 0 0 06 0 0 0 0 0 127.7 0 0 0 0 0 0 07 0 0 0 0 0 0 0 0 0 0 0 0 08 0 0 0 0 0 0 0 0 0 0 0 0 09 0 0 0 0 0 0 0 0 0 0 0 0 0

10 0 0 0 0 0 0 0 0 0 0 0 0 011 0 0 0 0 0 0 0 0 0 0 0 0 012 0 0 0 0 0 0 0 0 0 0 0 0 013 0 0 0 0 0 0 0 0 0 0 0 0 014 0 0 0 0 0 0 0 0 0 0 0 0 015 0 0 0 0 0 0 0 0 0 0 0 0 016 0 0 0 0 0 0 0 0 0 0 0 0 017 0 0 0 0 0 0 0 0 0 0 0 0 018 0 0 0 0 0 0 0 0 0 0 0 0 019 0 0 0 0 0 0 0 0 0 0 0 0 020 0 0 0 0 0 0 0 0 0 0 0 0 021 0 0 0 0 0 0 0 0 0 0 0 0 022 0 0 0 0 0 0 0 0 0 0 0 0 023 0 0 0 0 0 0 0 0 0 0 0 0 024 0 0 0 0 0 0 0 0 0 0 0 0 025 0 0 0 0 0 0 0 0 0 0 0 0 026 0 0 0 0 0 0 0 0 0 0 0 0 027 0 0 0 0 0 0 0 0 0 0 0 0 028 0 0 0 0 0 0 0 0 0 0 0 0 029 0 0 0 0 0 0 0 0 0 0 0 0 030 0 0 0 0 0 0 0 0 0 0 0 0 031 0 0 0 0 0 0 0 0 0 0 0 0 032 0 0 0 0 0 0 0 0 0 0 0 0 033 0 0 0 0 0 0 0 0 0 0 0 0 034 0 0 0 0 0 0 0 0 0 0 0 0 035 0 0 0 0 0 0 0 0 0 0 0 0 036 0 0 0 0 0 0 0 0 0 0 0 0 037 0 0 0 0 0 0 0 0 0 0 0 0 038 0 0 0 0 0 0 0 0 0 0 0 0 039 0 0 0 0 0 0 0 0 0 0 0 0 040 0 0 0 0 0 0 0 0 0 0 0 0 041 0 0 0 0 0 0 0 0 0 0 0 0 042 0 0 0 0 0 0 0 0 0 0 0 0 043 0 0 0 0 0 0 0 0 0 0 0 0 044 0 0 0 0 0 0 0 0 0 0 0 0 045 0 0 0 0 0 0 0 0 0 0 0 0 046 0 0 0 0 0 0 0 0 0 0 0 0 047 0 0 0 0 0 0 0 0 0 0 0 0 048 0 0 0 0 0 0 0 0 0 0 0 0 049 0 0 0 0 0 0 0 0 0 0 0 0 050 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0

Page 20: Presupuesto Detallado Obra

20

0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0

Page 21: Presupuesto Detallado Obra

21

0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0

575 0 0 0 345 127.7 0 0 0 0 0 0 0

1059.2

Page 22: Presupuesto Detallado Obra

22

14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 23: Presupuesto Detallado Obra

23

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 24: Presupuesto Detallado Obra

24

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 25: Presupuesto Detallado Obra

25

30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 26: Presupuesto Detallado Obra

26

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 27: Presupuesto Detallado Obra

27

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

Page 28: Presupuesto Detallado Obra

28

46 47 48 49 CAPITULO 50

0 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 11.50 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0

Page 29: Presupuesto Detallado Obra

29

0 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 0

Page 30: Presupuesto Detallado Obra

30

0 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 00 0 0 0 11.5

Page 31: Presupuesto Detallado Obra

31

SU NOMBRESU DIRECCIONSU CP POBLACIONSU CIFSU XXXXXXX

CLIENTE: FECHA:DIRECCION: FACT Nº:POBLACION:C.I.F.:

MEDICIONES Y PRESUPUESTO DETALLE DEL CONCEPTO

PARTIDA UD CONCEPTO CANT. LARGO ANCHO ALTO PARCIAL PRECIO TOTAL

CAP. 1 DEMOLICIONES1.07 m3 Demolición completa de edificio hasta 5m.altura, limpieza y retirada de escombros 5 0 0 0 5 115.00 575.00

SUBTOTAL 575.00

CAP. 5 CUBIERTAS5.1 m2 Formación de pendiente de tabiquillos palomeros+capa de compresión de 3cm. 1 0 0 0 1 57.50 57.505.2 m2 Formación de pendiente de tablero de rasillas y perfiles metálicos 2 0 0 0 2 46.00 92.005.3 m2 Formación de faldón de tejas curvas cerámicas, cumbreras, limahoyas y limatesas 3 0 0 0 3 34.50 103.505.4 ml Alero de tejas cerámicas i/p.p. de emboquillado 4 0 0 0 4 23.00 92.00

SUBTOTAL 345.00

CAP. 6 ALBAÑILERIA6.1 m2 Fábrica de ladrillo macizo de 1 pie de espesor con aislante 8 0 0 0 8 15.96 127.70

SUBTOTAL 127.70

CAP. 50 CAPITULO 5050.1 ml Prueba final capítulos 1 0 0 0 1 11.50 11.50

SUBTOTAL 11.50

TOTAL PRESUPUESTO EJECUCION MATERIAL 1,059.20

10% Gastos Generales y Beneficio Industrial 105.92

TOTAL PRESUPUESTO EJECUCION CONTRATA 1,165.12

Page 32: Presupuesto Detallado Obra

SU NOMBRESU DIRECCIONSU CP POBLACIONSU CIF FECHA: 30-12-99SU XXXXXXX FACT Nº: 0

CLIENTE: 0DIRECCION: 0POBLACION: 0C.I.F.: 0

RESUMEN DE PRESUPUESTO

CAP. DESCRIPCION TOTAL CAPITULO01 DEMOLICIONES 575.00 €5 CUBIERTAS 345.00 €6 ALBAÑILERIA 127.70 €

50 CAPITULO 50 11.50 €

TOTAL PRESUPUESTO EJECUCION MATERIAL 1,059.20 €

10% Gastos Generales y Beneficio Industrial 105.92 €18% I.V.A. 209.72 €

TOTAL PRESUPUESTO DE CONTRATA 1,374.84 €

G2
Los datos suyos y del cliente debe introducirlos en la hoja INFORME. Aquí se actualizarán inmediatamente.
Page 33: Presupuesto Detallado Obra

Este libro contiene macros. Deberá activarlos para que el libro le presente el informe.No abra archivos con macros de fuentes que no sean de confianza.

HOJA ALTASHe dejado unos capítulos y conceptos pero puede borrarlos y poner los suyos.Puede dar de alta hasta 50 capítulos y 200 conceptos.También puede cambiar el % de beneficio y el tipo de impuesto.He dejado espacios en blanco entre los capítulos para que sea más cómodo añadiralgúna partida en los capítulos ya creados.Si necesita añadir algún dato en medio de otros, nunca use la opción "CORTAR"siempre utilice "COPIAR y PEGAR" y "BORRAR CONTENIDO".

HOJA DATOS

Le mostrará en unos segundos una presentación del informe preparada para imprimir.Conviene mirar, antes de imprimir, a la vista preliminar para comprobar como queda y sies necesario ajustar los márgenes para que no queden capítulos cortados.El resumen lo ordenará por capítulos pero no por partidas. Me explico:Si añade los datos del cap 1 primero la partida 1.6 y después 1.1, aparecerán en ese orden.

HOJA INFORMEAquí aparecerán los presupuestos y además dispone de unas celdas para poner su nombre ologotipo y los datos del cliente. Estos datos se reflejarán en la hoja RESUMEN automáticamente.

HOJA RESUMENResumen del presupuesto por capítulos. Los datos suyos y del cliente aparecerán automáticamentey serán los mismos que haya introducido en la hoja INFORME.

Versión 2 - Ocubre 2.010

http://www.jesusferrer.es

Introduzca los datos en las celdas en blanco y pulse el botón "Preparar informe".

Page 34: Presupuesto Detallado Obra

Este libro contiene macros. Deberá activarlos para que el libro le presente el informe.

He dejado espacios en blanco entre los capítulos para que sea más cómodo añadir

Si necesita añadir algún dato en medio de otros, nunca use la opción "CORTAR"

Le mostrará en unos segundos una presentación del informe preparada para imprimir.Conviene mirar, antes de imprimir, a la vista preliminar para comprobar como queda y si

Si añade los datos del cap 1 primero la partida 1.6 y después 1.1, aparecerán en ese orden.

Aquí aparecerán los presupuestos y además dispone de unas celdas para poner su nombre ologotipo y los datos del cliente. Estos datos se reflejarán en la hoja RESUMEN automáticamente.

Resumen del presupuesto por capítulos. Los datos suyos y del cliente aparecerán automáticamente