Presupuesto Alt 01

download Presupuesto Alt 01

of 38

Transcript of Presupuesto Alt 01

  • 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