presupuesto de escuela

MINISTERIO DE OBRAS PUBLICAS PUBLICAS Y COMUNICACION COMUNICACION MOPC, SANTO DOMINGO, REP. REP. DOM. PRESUPUESTOS DE EDIFICACIONES. PRESUP: PARA LA CONSTRUCCION DEL BASICA MOCA 1, EN MOCA CON (8 AULAS AULAS + AREA ADMINIST ADMINISTRA RATIV TIVA A + LABORA LABORATOR TORIO IO DE INFORMA INFORMATI TI INICIAL + COCINA + DEPOSITO DEPOSITO + BAÑOS + CAJA DE ESCALERA ESCALERA +CISTERN DE DOS CAMARAS + INSTALACIONES SANITARIAS Y ELECTRICAS + VERJA PER UBICADO EN LA PROVINCIA ESPAILLAT , R. D. No. PARTIDAS I !

PRELIMINARES Letrero en Obra ( Promocion )

" a bcdeg/i "m-

C!#$%! &$ '!%$!*$# <&caaci=n en ierra Hormigon im!"e !ara bae !ara"e Para"e 4%&4% Para"e de 2%&4% 'orrea de 2%4% *urmiente de 2%&4% P"+ood 4 & 8 & 34% Puerta P"+ood Perno '"ao ccabea 2% Pio H.. Pu"ido (H50.10mt) ec/o de nc 1 9gua :.O. car!intera

CANT.

UD

P.U.

1.00

ud

12,000.00

12,000.00

0.38 0.1# 4#.$0 82.8$ 24.7$ ##.00 1#.00 2.10 1$.00 1$.00 16.00 23.0$ 608.60

m3 m3 !2 !2 !2 !2 ud m2 ud "b m2 m2 !2

274.06 3,444.33 37.06 34.00 34.00 34.00 1,22$.00 687.83 2$.00 2$.47 $62.$8 $$0.00 $.7$

104.14 6$4.42 1,834.47 2,816.#0 841.$0 3,366.00 23,27$.00 1,444.44 37$.00 382.10 #,001.28 12,677.$0 3,4##.4$

R.D 

SUBTOTAL PRELIMINARES II

PRIMER PRIMER NIVE NIVEL L AREA AREA ADM. ADM. + AULA AULA INICIA INICIAL L

1 a-

LIMPIEA Y REPLANTEO Lim!iea de" area + ;e!"anteo de" :odu"o

" a bc-

de-

MOVIMIENTO DE TIERRA <&tracci=n de ca!a egeta" ( H50.30 ) <&caacion a!ata de :uro + co"umna ;e""eno ;e!oici=n (manua") >ote de materia" obrante de (e51.30mt) ( Proeniente de "a e&ca. + e&traccion de ca!a egeta" ) ;e""eno com!actado con materia" granu"ar

-

ORMIGON ARMADO

VALOR

1.00 !.a.

6,$00.00

6,$00.00

88.42 18$.63 $8.00

m3 m3 m3

$$.00 2#8.#$ 68.$6

4,863.10 $$,4#4.0# 3,#76.48

241.$0 164.14

m3 m3

300.00 733.#2

72,4$0.00 120,46$.63

a bcdeg/i "mnCo !Drtu&-

/ a b-

a!ata de :uro :m1 E :m2 imoreitente de (0.80 & 0.30)m a!ata :uro "imite !ai""o (0.40 & 0.2$)m a!ata :uro de 6% (0.4$ & 0.2$)m a!ata de muro con reuero de ( 0.17 &(0.17 B 0.40 B 0.17) ) a!ata combinada '1 ( <5 0.4$ mt ) a!ata combinada '2 ( <5 0.4$ mt ) ?iga de 9marre ([email protected].) ([email protected].) (0.20 & 0.20)m ?iga de 9marre ([email protected].) (0.1$ & 0.20)m 'o"umna( '1,) 0.2$&0.40 'o"umna ( '2 ) (0.2$&0.60) 'o"umna '3 (0.2$A0.60 )B( 0.2$ 0.2$ ) 'o"umna ( '4 )0.2$&0.60B 0.20&0.20 'o"umna ( '$ ) 0.6A0.2$ B 0.30 0.20 0.20 'o"umna ( '6 )0.20&0.4$ 'o"umna( '7 ) 0.20&0.30 ?iga ?1 (0.2$&0.3$ ) ?iga ?2 (0.2$&0.4$ )5 ?iga?$ ?iga ?3 eca"era ( 0.20 0.20 & 0.3$ ) ?iga ?4 eca"era ( 0.2$ 0.2$ & 0.4$ ) ?iga ?1E ( 0.2$  0.3$ ) ?iga ?2E 9!orticada ( 0.30  0.4$ ) ?iga ?3E ( 0.2$  0.4$ ) Loa macia ( e50.1$m ) *inte" ( 0.1$  0.30 ) ;am!a de <ca"era e5 0.1$m

/-

MUROS DE BLO0UES >"oD. en :uro de 8% [email protected]8% 0.40 ?+H >"oD. :uro de 8% >[email protected]. >[email protected]. F38%0.40 ?+H ?+H :uro de >"oDue de 6% ( @P ) en ( Pandereta de <ca"era + ;am!a <ca"era :uro de 6% >[email protected]. ( !andereta <ca"er >"oDue en :uro de 6% >[email protected]. ( 9rea 9d >"oDue en :uro de 6% [email protected]. ( 9rea 9dm >"oDue en :uro de 6% [email protected]. ( en !andereta *i. baCo ) >"oDue en :uro de 6% >[email protected]. ( en Pandereta *i. baCo )

 a bcdeg/i-

TERMINACION DE SUPERFICES Graguac/e en Loa de
cdeg-

$.4$ 0.#7 0.41

m3 m3 m3

8,876.#2 #,01#.#7 #,01#.#7

48,37#.21 8,74#.37 3,6#8.1#

1.80 63.1# 24.82 1.81 1.81 0.87 4.$6 3.48 3.30 2.60 0.78 0.$2 2.61 7.4# 0.26 0.40 0.43 0.#7 3.22 28.86 0.07 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

#,384.08 11,#$8.#1 12,1#2.#8 1#,340.7# 23,664.73 36,142.26 31,4$6.36 31,33$.#$ 34,777.70 36,160.1$ 28,7$6.87 30,212.#8 20,##$.70 1#,368.3# 2$,381.10 21,47$.06 18,426.6$ 21,64#.$3 23,226.4# 11,327.02 24,177.11 17,#6$.30

16,8#1.34 7$$,683.$2 302,62#.76 3$,006.83 42,833.16 31,443.77 143,441.00 10#,04#.11 114,766.41 #4,016.3# 22,430.36 1$,710.7$ $4,7#8.78 14$,06#.24 6,$##.0# 8,$#0.02 7,#23.46 21,000.04 74,78#.30 326,8#7.80 1,6#2.40 40,421.#3

102.80 118.88

m2 m2

1,248.6# 1,340.41

128,36$.33 1$#,347.#4

#.#0 0.83 7.63 28.28

m2 m2 m2 m2

80$.84 7#1.40 7#1.40 80$.84

7,#77.82 6$6.86 6,038.38 22,78#.16

20.64

m2

80$.84

16,632.$4

8.2$

m2

7#1.40

6,$2#.0$

181.66 133.00 72.34 387.00 324.28 16.4$ $22.34 1#.80 22.3$

m2 m2 m2 m2 m2 m2 m2 m" m2 m"

3#.$0 3#.$0 3#.$0 238.27 221.$6 62.3$ 38.40 221.$6 167.21

7,17$.$7 $,2$3.$0 2,8$7.43 #2,210.4# 71,847.48 1,02$.66 20,0$7.86 4,386.8# 3,737.14

2 a bceg/i "-

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) (mediano) ub. + Piea de !c int eriore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% 'Jmara de n!ecci=n (60A70A70) ?ertedero !>aCo ( ;eetido en 'eramic P"aond en P?' 'erJmica <!aCo"a (20A20) '>ri""o *eague de Pio 2% (baCo + "aadero) :eeta 'ocina (reet. ' cerJmica) 2.$ inc" regadero + gabinete

3 a bcdeg/i -

INST INSTAL ALAC ACIO ION N ELE ELECT CTRI RICA CA a"ida Lam!. G"uo. <"ect. (2ub.$28) a"ida Lu 'enita" (>ob. >ao 'onumo) a"ida interru!tore enci""o a"ida interru!tor dob"e a"ida nterru!tor /ree Ka+ a"ida omacorriente 120 ? a"ida P> de 4-8 'ircuito a"ida imbre 'am!ana a"ida Pu"ador imbre a"ida e"eonica e"eonica a"ida Para 9ntena

8 a bc-

TERMINACION DE PISOS H.9.>Pio (c/a!.) e50.08 (K2.3A1$0A1$0) Pio mo. Iran.(>30-@I327-PL#) @1 Iri oca"o :o. Iran. (>30-@I327-PL#) @1

4 a bcd-

ACERAS PERIMETRALES 'ontruccion de bordi""o 2L (/540m) ;e""eno com!actado (/50.20m) Latera"e Latera"e Hormigon im!"e io"inado (/50.10m) aba"eta

15 VENTANAS ( C6'7* $#7$9!o$# ) a- ?entana 99 ;eorada (e!eor 0.040mm) PUERTAS DE EVERDOOR (So*%! 11 D#$;o) a- Puerta de aCo ) d- *e!ena en 'ocina ( 9u"a nicia" )

3.00 3.00 1.00 8.00 8.00 3.00 2.00 30.11 7#.#2 2.00

ud ud ud m" m" ud ud m2 m2 ud

$,812.0# 3,#8$.82 3,600.00 3#$.2# $0#.#4 3,313.7$ 3,#$2.16 7$0.00 817.11 #06.38

17,436.27 11,#$7.46 3,600.00 3,162.32 4,07#.$2 #,#41.2$ 7,#04.32 22,$82.$0 6$,303.43 1,812.76

26.24

!"

4,#00.##

128,601.#8

10.00 $.00 3.00 2.00 1.00 4.00 1.00 1.00 1.00 3.00 1.00

ud ud ud ud ud ud ud ud ud ud ud

3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60 1,16$.60 1,200.00 7#3.07 7$0.23

37,300.60 6,073.20 3,186.#3 2,846.08 1,344.22 $,071.68 678.60 1,16$.60 1,200.00 2,37#.21 7$0.23

20$.18 20$.18 7$.32

m2 m2 m"

4#8.60 #36.48 180.06

102,302.7$ 1#2,146.#7 13,$62.12

44.71 7.34 67.06 40.71

m" m3 m2 m"

887.10 $#7.1# $$#.83 62.8#

3#,662.24 4,383.37 37,$42.20 2,$60.2$

27.04

m2

3,626.00

#8,047.04

3.00 6.00 2.00 1.00

ud ud ud !a

#,403.47 6,203.47 4,$7$.00 12,000.00

28,210.41 37,220.82 #,1$0.00 12,000.00

PROTECTORES METALICOS ( So*. D#$;o 1" ) a- Protectore de H.>'uad.12% en ?entana b- Protectore de Hierro (
2#0.#$ 130.00

!2 !2

2#0.00 310.00

84,37$.$0 40,300.00

747.$3

m2

46.64

34,864.80

$1$.#3

m2

128.4#

66,2#1.8$

231.60 3#.04

m2 m2

2$4.32 1$#.2#

$8,#00.$1 6,218.68

VERJA DIV. EN MALLA Y PROTECCION EN PASI ?era :' 'a".# H56(nc.)9"ambrinc/e 21.08 Protectore de H.>'uad.12% en P9LLO 64.$6 Pintura :antenimiento (rea de /ierro) 6.00

m" !2 m2

3,72#.#6 2#0.00 1$#.2#

78,627.$6 18,722.40 #$$.74

1.00

!a

20,000.00

20,000.00

2.00 180.00 1.00 1.00

ud m2 !a ud

17,237.07 $0.00 6,000.00 6$,77$.86

34,474.14 #,000.00 6,000.00 6$,77$.86

1.00 !.a.

3,000.00

3,000.00

1- PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" 9cri"ica en muro ( nt. + <&t. ) obre ( 1.$0mt. b- ) , Loa , ?iga + 'o". c- :antenimiento en !arede (/51.$0m) d- Pintura :antenimiento ( Protect. :eta"ic 1/ a bc-

1 AREA RECREO EDUC. INICIAL + OTROS a- @ie"acion + Pre!aracion de" 9rea uminitro + co"ocacion de co"um!io  o". b- *ieCo ) c- Irama enana d- Pintura nanti" en :uro e- obogan % LL< < % ( o". :ode"o ) SUBTOTAL PRIMER NIVEL

III SEGUNDO NIVEL 1 AULA + LAB. DE INF. + BAÑOS 1 a-

REPLANTEO DEL AREA ;e!"anteo de" 9rea ( :=du"o )

" a bcdeg/i "mn-

ORMIGON ARMADO 'o"umna( '1,) 0.2$&0.40 'o"umna ( '2 ) (0.2$&0.60) 'o"umna '3 (0.2$A0.60 )B( 0.2$ 0.2$ ) 'o"umna ( '4 )0.2$&0.60B 0.20&0.20 'o"umna ( '$ ) 0.6A0.2$ B 0.30 0.20 'o"umna ( '6 )0.20&0.4$ ?iga ?1 (0.2$&0.3$ ) ?iga ?2 (0.2$&0.4$ )5 ?iga?$ ?iga ?3 eca"era ( 0.20 & 0.3$ ) ?iga ?4 eca"era ( 0.2$ & 0.4$ ) ?iga ?1E ( 0.2$  0.3$ ) ?iga ?3E ( 0.2$  0.4$ ) Loa macia ( e50.1$m ) ;am!a de <ca"era e5 0.1$m

- a-

MUROS DE BLO0UES >"oD. en :uro de 8% [email protected]8% 0.40 ?+H

0.60 3.1$ 2.40 2.28 1.80 0.$4 3.21 8.26 0.26 0.40 0.43 3.22 28.86 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

36,77$.$1 31,#8$.27 31,8$4.88 3$,4$0.16 36,78$.$0 2#,21$.21 21,232.0# 1#,620.60 2$,778.4# 21,7$3.40 18,700.21 23,664.7$ 11,447.01 18,0##.$0

22,06$.31 100,7$3.60 76,4$1.71 80,826.36 66,213.#0 1$,776.21 68,1$$.01 162,066.16 6,702.41 8,701.36 8,041.0# 76,200.$0 330,360.71 40,723.88

13$.$6

m2

#76.08

132,317.40

b-

/ a bcdeg-

:uro de >"oDue de 6% ( @P )( Paamano en ?ue"o ( H51.20mt. )

32.34

m2

86$.87

28,002.24

214.87 123.00 67.34 40$.21 1$1.11 184.6# 634.20

m2 m2 m2 m2 m2 m2 m."

40.73 40.73 40.73 242.80 247.0$ 216.36 63.11

8,7$1.66 $,00#.7# 2,742.76 #8,384.## 37,331.73 3#,#$#.$3 40,024.36

30.60

m"

662.00

20,2$7.20

/-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa , ?iga + 'o". ) PaCete en :uro ( <&terior ) PaCete en :uro ( nterior ) 'anto en Ienera" Paamano con tubo 2% + 1.$% de o!orte ( en Paamano ba"con + eca"era )

 a b-

TERMINACION DE ESCALERA <ca"one Iranito GIri (2do. @ie" ) =ca"o <ca"era Iranito Gdo. Iri

2#.70 10.80

m" m"

2,076.82 381.$6

61,681.$$ 4,120.8$

2 a bcdeg-

INSTALACION ELECTRICA a"ida Lam!. G"uo. <"ect. (2ub.$28) a"ida Lu 'enita" (>ob. >ao 'onumo) a"ida interru!tore enci""o a"ida interru!tor dob"e a"ida nterru!tor /ree Ka+ a"ida omacorriente 120 ? a"ida P> de 4-8 'ircuito

10.00 $.00 2.00 2.00 1.00 4.00 1.00

ud ud ud ud ud ud ud

3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60

37,300.60 6,073.20 2,124.62 2,846.08 1,344.22 $,071.68 678.60

3 a bcdeg/i -

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) Orina"e :PL< ( nc. acce, + :.O. ub. + Piea de !c interiore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% ?ertedero !>aCo ( ;eetido en 'eramic 'erJmica <!aCo"a (20A20) '>ri""o P"aond en P?' *eague de Pio 2% (baCo + "aadero)

6.00 4.00 2.00 1.00 4.00 4.00 2.00 7#.#2 30.11 4.00

ud ud ud ud m" m" ud m2 m2 ud

$,#26.$0 4,082.$3 $,007.$4 6,000.00 407.$2 $3$.44 4,061.22 82#.0$ 7$0.00 #41.$7

3$,$$#.00 16,330.12 10,01$.08 6,000.00 1,630.08 2,141.76 8,122.44 66,2$7.68 22,$82.$0 3,766.28

8 a b-

TERMINACION DE PISOS Pio :o. Iran.(>30-@I327-PL#) @2 Iri oca"o :o. de Iran.(>30-@I327-PL#) @2

20$.18 7$.32

m2 m"

#4#.34 181.10

1#4,78$.$8 13,640.4$

4 a-

VENTANAS ( C6'7* $#7$9!o$# ) ?entana 99 ;eorada (e!eor 0.040mm)

27.04

m2

3,626.00

#8,047.04

4.00 6.00

ud ud

#,403.47 4,$7$.00

37,613.88 27,4$0.00

15 PUERTAS ( So*%! D#$;o ) a- Puerta de aCo )

11 PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" b- Pintura 9cr"ica en :uro <&terior Pintura 9cr"ica en :uro nterior obre c- ( 1.$0mt. ) , Loa , ?iga + 'o". d- :antenimiento en :uro nterior H51.$0mt

7#0.2# 1#$.$4

m2 m2

46.72 136.00

36,#22.3$ 26,$#3.44

363.14 231.60

m2 m2

128.6$ 2$4.67

46,717.#6 $8,#81.$7

1.00 !.a.

3,000.00

3,000.00

SUBTOTAL SEGUNDO NIVEL IV

TERCER NIVEL " AULAS + BAÑOS

1 a-




0.60 3.1$ 2.40 2.28 1.80 0.$4 2.61 7.4# 0.26 0.40 0.43 1.62 28.86 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

37,2#0.72 32,446.70 32,272.#0 36,026.0$ 37,2#0.74 2#,$82.04 20,#00.08 1#,342.01 26,101.00 21,#64.76 18,#33.3$ 24,#$7.#3 11,$$$.43 18,240.41

22,374.43 102,207.11 77,4$4.#6 82,13#.3# 67,123.33 1$,#74.30 $4,$4#.21 144,871.6$ 6,786.26 8,78$.#0 8,141.34 40,431.8$ 333,48#.71 41,040.#2

- a-

MUROS DE BLO0UES >"oD. en :uro de 8% [email protected]8% 0.40 ?+H

13$.$6

m2

1,30$.7$

177,007.47

bc-

:uro de >"oDue de 6% ( @P ) ( Paamano en ?ue"o ( H51.20mt. ) >"oDue en muro de 6% ( 9nte!ec/o51Line

32.34 12.61

m2 m2

88$.10 #00.28

28,624.13 11,3$2.$3

214.87 123.00 67.34 40$.21 1$1.11 184.6# 634.20 2$.22

m2 m2 m2 m2 m2 m2 m" m2

41.66 41.66 41.66 246.2$ 2$6.86 21#.81 63.71 274.28

8,#$1.48 $,124.18 2,80$.38 ##,782.#6 38,814.11 40,$#6.71 40,404.88 6,#17.34

30.60

m"

662.00

20,2$7.20

/ a bcdeg/i-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa , ?iga + 'o". ) PaCete en :uro ( <&terior ) PaCete en :uro ( nterior ) 'anto en Ienera" ( nc. 9nte!ec/o ) PaCete en 9nte!ec/o Paamano con tubo 2% + 1.$% de o!orte ( en Paamano ba"con + eca"era )



TERMINACION DE TECO

a bcde9

Gino en ec/o P"ano ( 3er. @ie" ) aba"eta de ec/o ( 3er. @ie" ) m!ermeab. ( Gibra Po"ig"a)(4g53.00mm *eague de ec/o F3 !c (>aante) Iotero 'o"gante *eague de ec/o ( 'aida Libre en ?ue"o )

20$.17 63.06 230.40 32.00 $4.76 4.00

m2 m" m2 m" m" ud

36#.73 80.24 440.00 287.37 168.20 3$0.00

7$,8$7.$0 $,0$#.#3 101,376.00 #,1#$.84 #,210.63 1,400.00

2 a b-

TERMINACION DE ESCALERA <ca"one Iranito GIri (3er.@ie" ) =ca"o <ca"era Iranito Gdo. Iri

2#.70 10.80

m" m"

2,086.27 386.22

61,#62.22 4,171.18

3 a bcdeg-


10.00 $.00 2.00 2.00 1.00 4.00 1.00


3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60

37,300.60 6,073.20 2,124.62 2,846.08 1,344.22 $,071.68 678.60

8 a bcdeg/i-

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) Orina"e :PL< ( nc. acce, + :.O. ub. + Piea de !c interiore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% ?ertedero !>aCo ( ;eetido en 'eramic 'erJmica <!aCo"a (20A20) '>ri""o *eague de Pio 2% (baCo + "aadero)

6.00 4.00 2.00 1.00 4.00 4.00 2.00 7#.#2 4.00

ud ud ud ud m" m" ud m2 ud

6,040.#0 4,17#.23 $,121.#4 6,000.00 41#.$$ $60.#4 4,1$7.#0 837.0# #76.7$

36,24$.40 16,716.#2 10,243.88 6,000.00 1,678.20 2,243.76 8,31$.80 66,#00.23 3,#07.00

4 a b-


20$.18 7$.32

m2 m"

#$8.44 181.#4

1#6,6$2.72 13,703.72

27.04

m2

3,626.00

#8,047.04

4.00 6.00

ud ud

#,403.47 4,$7$.00

37,613.88 27,4$0.00

7#0.2# 1#$.$4

m2 m2

46.78 136.12

36,#6#.77 26,616.#0

363.14

m2

128.77

46,761.$4

21.#0 231.60

m2 m2

136.23 2$4.#4

2,#83.44 $#,044.10

15 VENTANAS ( C6'7* $#7$9!o$# ) a- ?entana 99 ;eorada (e!eor 0.040mm) 11 PUERTAS ( So*%! D#$;o ) a- Puerta de aCo ) 1" PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" b- Pintura 9cr"ica en :uro <&terior Pintura 9cr"ica en :uro nterior obre c- ( 1.$0mt. ) , Loa , ?iga + 'o".

de-

Pintura 9cr"ica en ( 9nte!ec/o 'ara e&t :antenimiento en :uro nterior H51.$0mt

SUBTOTAL TERCER NIVEL SUBTOTAL AREA ADM. + AULA INICIAL

RD

V

PRIMER NIVEL 1 AULA + BIBLIOT. + COCINA + DEPOSITO + BAÑOS

1 a-


" a bc-


de-

-

deg/i "mnCo !Drtu&-

ORMIGON ARMADO a!ata de :uro :m1 E :m2 imoreitente de (0.80 & 0.30)m a!ata :uro "imite !ai""o (0.40 & 0.2$)m a!ata :uro de 6% (0.4$ & 0.2$)m a!ata de muro con reuero de ( 0.17 &(0.17 B 0.40 B 0.17) ) a!ata combinada '1 ( <5 0.4$ mt ) a!ata combinada '2 ( <5 0.4$ mt ) ?iga de 9marre ([email protected].) (0.20 & 0.20)m ?iga de 9marre ([email protected].) (0.1$ & 0.20)m 'o"umna( '1,) 0.2$&0.40 'o"umna ( '2 ) (0.2$&0.60) 'o"umna '3 (0.2$A0.60 )B( 0.2$ 0.2$ ) 'o"umna ( '4 )0.2$&0.60B 0.20&0.20 'o"umna ( '$ ) 0.6A0.2$ B 0.30 0.20 'o"umna ( '6 )0.20&0.4$ 'o"umna( '7 ) 0.20&0.30 ?iga ?1 (0.2$&0.3$ ) ?iga ?2 (0.2$&0.4$ )5 ?iga?$ ?iga ?3 eca"era ( 0.20 & 0.3$ ) ?iga ?4 eca"era ( 0.2$ & 0.4$ ) ?iga ?1E ( 0.2$  0.3$ ) ?iga ?2E 9!orticada ( 0.30  0.4$ ) ?iga ?3E ( 0.2$  0.4$ ) Loa macia ( e50.1$m ) *inte" ( 0.1$  0.30 ) ;am!a de <ca"era e5 0.1$m

/ a b-

MUROS DE BLO0UES >"oD. en :uro de 8% [email protected]8% 0.40 ?+H >"oD. :uro de 8% >[email protected]. F38%0.40 ?+H

a bc-

1.00 !.a.

8,$00.00

8,$00.00

8#.8$ 181.07 $8.00

m3 m3 m3

$$.00 2#8.#$ 68.$6

4,#41.7$ $4,130.88 3,#76.48

241.$0 164.14

m3 m3

300.00 $#7.10

72,4$0.00 #8,007.##

$.4$ 1.27 0.41

m3 m3 m3

8,876.#2 #,01#.#7 #,01#.#7

48,37#.21 11,4$$.36 3,6#8.1#

1.80 71.70 37.#2 1.81 1.81 0.87 4.$6 3.48 6.61 3.#1 0.78 0.$2 2.61 7.4# 0.26 0.40 0.43 0.#7 3.22 38.28 0.07 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

#,384.08 11,#$8.#1 12,1#2.#8 1#,340.7# 23,664.73 36,142.26 31,4$6.36 31,33$.#$ 34,777.70 36,160.1$ 28,7$6.87 30,212.#8 20,##$.70 1#,368.3# 2$,381.10 21,47$.06 18,426.6$ 21,64#.$3 23,226.4# 11,327.02 24,177.11 17,#6$.30

16,8#1.34 8$7,4$3.8$ 462,3$7.80 3$,006.83 42,833.16 31,443.77 143,441.00 10#,04#.11 22#,880.60 141,386.1# 22,430.36 1$,710.7$ $4,7#8.78 14$,06#.24 6,$##.0# 8,$#0.02 7,#23.46 21,000.04 74,78#.30 433,$#8.33 1,6#2.40 40,421.#3

102.80 118.88

m2 m2

1,248.6# 1,340.41

128,36$.33 1$#,347.#4

cde-

:uro de >"oDue de 6% ( @P ) en ( Pandereta de <ca"era + ;am!a <ca"era :uro de 6% >[email protected]. ( !andereta <ca"er >"oDue en :uro de 6% [email protected]. ( en !andereta *i. baCo ) >"oDue en :uro de 6% >[email protected]. ( en Pandereta *i. baCo )

 a bcdeg/i-

2 a bcdeg/i 3 a bcdeg-

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) Orina"e :PL< ( nc. acce, + :.O. ub. + Piea de !c interiore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% 'Jmara de n!ecci=n (60A70A70) ?ertedero !>aCo ( ;eetido en 'eramic P"aond en P?' 'erJmica <!aCo"a (20A20) '>ri""o *eague de Pio 2% (baCo + "aadero) INSTALACION ELECTRICA a"ida Lam!. G"uo. <"ect. (2ub.$28) a"ida Lu 'enita" (>ob. >ao 'onumo) a"ida interru!tore enci""o a"ida interru!tor dob"e a"ida nterru!tor /ree Ka+ a"ida omacorriente 120 ? a"ida P> de 4-8 'ircuito

8 a bc-

TERMINACION DE PISOS H.9.>Pio (c/a!.) e50.08 (K2.3A1$0A1$0) Pio mo. Iran.(>30-@I327-PL#) @1 Iri oca"o :o. Iran. (>30-@I327-PL#) @1

4 a bcd-

ACERAS PERIMETRALES 'ontruccion de bordi""o 2L (/540m) ;e""eno com!actado (/50.20m) Latera"e Hormigon im!"e io"inado (/50.10m) aba"eta

#.#0 0.83

m2 m2

80$.84 7#1.40

7,#77.82 6$6.86

20.64

m2

80$.84

16,632.$4

8.2$

m2

7#1.40

6,$2#.0$

181.66 133.00 72.34 387.00 324.28 $22.34 1#.80 22.3$ 26.24

m2 m2 m2 m2 m2 m" m2 m" !"

3#.$0 3#.$0 3#.$0 238.27 221.$6 62.3$ 221.$6 166.22 4,#00.##

7,17$.$7 $,2$3.$0 2,8$7.43 #2,210.4# 71,847.48 32,$67.#0 4,386.8# 3,71$.02 128,601.#8

6.00 4.00 2.00 1.00 4.00 4.00 2.00 3.00 30.11 7#.#2 4.00

ud ud ud !a m" m" ud ud m2 m2 ud

$,812.0# 3,#8$.82 4,8#3.13 6,000.00 3#$.2# $0#.#4 3,313.7$ 3,#$2.16 7$0.00 817.11 #06.38

34,872.$4 1$,#43.28 #,786.26 6,000.00 1,$81.16 2,03#.76 6,627.$0 11,8$6.48 22,$82.$0 6$,303.43 3,62$.$2

10.00 $.00 3.00 2.00 1.00 4.00 1.00


3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60

37,300.60 6,073.20 3,186.#3 2,846.08 1,344.22 $,071.68 678.60

20$.18 20$.18 7$.32

m2 m2 m"

4#8.60 #36.48 180.06

102,302.7$ 1#2,146.#7 13,$62.12

44.71 7.34 67.06 40.71

m" m3 m2 :L

887.10 $#7.1# $$#.83 62.8#

3#,662.24 4,383.37 37,$42.20 2,$60.2$

15 VENTANAS ( C6'7* $#7$9!o$# ) a- ?entana 99 ;eorada (e!eor 0.040mm)

27.04

m2

3,626.00

#8,047.04

PUERTAS DE EVERDOOR (So*%! D#$;o) Puerta de aCo ) Iabinete de !ared (
4.00 1.00 6.00 1$.00 1$.00

ud ud ud !" !"

#,403.47 6,203.47 4,$7$.00 1,1$4.71 1,1$4.71

37,613.88 6,203.47 27,4$0.00 17,320.6$ 17,320.6$

PROTECTORES METALICOS ( So*. D#$;o 1" ) a- Protectore de H.>'uad.12% en ?entana b- Protectore de Hierro (
2#0.#$ 130.00

!2 !2

2#0.00 310.00

84,37$.$0 40,300.00

747.$3

m2

46.64

34,864.80

$1$.#3

m2

128.4#

66,2#1.8$

231.60 3#.04

m2 m2

2$4.32 1$#.2#

$8,#00.$1 6,218.68

1.00 !.a.

4,000.00

4,000.00

36,77$.$1 31,#8$.27 31,8$4.88 3$,4$0.16 36,78$.$0 2#,21$.21 21,232.0# 1#,620.60 2$,778.4# 21,7$3.40 18,700.21 23,664.7$ 11,447.01 18,0##.$0

22,06$.31 100,7$3.60 76,4$1.71 161,6$2.73 ##,320.8$ 1$,776.21 68,1$$.01 162,066.16 6,702.41 8,701.36 8,041.0# 76,200.$0 438,1#1.$4 40,723.88

11 a bcde-

1- PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" 9cri"ica en muro ( nt. + <&t. ) obre ( 1.$0mt. b- ) , Loa , ?iga + 'o".

cd-

:antenimiento en !arede (/51.$0m) Pintura :antenimiento ( Protect. :eta"ic

SUBTOTAL PRIMER NIVEL VI SEGUNDO NIVEL " AULAS + BAÑOS 1 a-




-

MUROS DE BLO0UES

0.60 3.1$ 2.40 4.$6 2.70 0.$4 3.21 8.26 0.26 0.40 0.43 3.22 38.28 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

a-

>"oD. en :uro de 8% [email protected]8% 0.40 ?+H

bc-

:uro de >"oDue de 6% ( @P )( Paamano en ?ue"o ( H51.20mt. ) >"oDue de 8% en diiione de baCo

/ a bcdeg-

13$.$6

m2

1,282.4$

173,848.#2

32.34 1#.41

m2 m2

86$.87 #76.08

28,002.24 18,#4$.71

214.87 123.00 67.34 40$.21 1$1.11 184.6# 634.20

mt2 mt2 mt2 mt2 mt2 mt2 m."

40.73 40.73 40.73 242.80 247.0$ 216.36 63.11

8,7$1.66 $,00#.7# 2,742.76 #8,384.## 37,331.73 3#,#$#.$3 40,024.36

30.60

m"

662.00

20,2$7.20

/-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa , ?iga + 'o". ) PaCete en :uro ( <&terior ) PaCete en :uro ( nterior ) 'anto en Ienera" Paamano con tubo 2% + 1.$% de o!orte ( en Paamano ba"con + eca"era )

 a b-

TERMINACION DE ESCALERA <ca"one Iranito GIri (2do. @ie" ) =ca"o <ca"era Iranito Gdo. Iri

2#.70 10.80

m" m"

2,076.82 381.$6

61,681.$$ 4,120.8$

2 a bcdeg-


10.00 $.00 2.00 2.00 1.00 4.00 1.00


3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60

37,300.60 6,073.20 2,124.62 2,846.08 1,344.22 $,071.68 678.60

3 a bcdeg/i -

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) Orina"e :PL< ( nc. acce, + :.O. ub. + Piea de !c interiore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% ?ertedero !>aCo ( ;eetido en 'eramic 'erJmica <!aCo"a (20A20) '>ri""o P"aond en P?' *eague de Pio 2% (baCo + "aadero)

6.00 4.00 2.00 1.00 4.00 4.00 2.00 7#.#2 30.11 4.00

ud ud ud !a m" m" ud m2 m2 ud

$,#26.$0 4,082.$3 $,007.$4 6,000.00 407.$2 $3$.44 4,061.22 82#.0$ 7$0.00 #41.$7

3$,$$#.00 16,330.12 10,01$.08 6,000.00 1,630.08 2,141.76 8,122.44 66,2$7.68 22,$82.$0 3,766.28

8 a b-


20$.18 7$.32

m2 m"

#4#.34 181.10

1#4,78$.$8 13,640.4$

4 a-

VENTANAS ( C6'7* $#7$9!o$# ) ?entana 99 ;eorada (e!eor 0.040mm)

27.04

m2

3,626.00

#8,047.04

4.00

ud

#,403.47

37,613.88

15 PUERTAS ( So*%! D#$;o ) a- Puerta de
b-

Puerta de aCo )

11 PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" b- Pintura 9cr"ica en :uro <&terior Pintura 9cr"ica en :uro nterior obre c- ( 1.$0mt. ) , Loa , ?iga + 'o" d- :antenimiento en :uro nterior H51.$0mt

6.00

ud

4,$7$.00

27,4$0.00

7#0.2# 1#$.$4

m2 m2

46.72 136.00

36,#22.3$ 26,$#3.44

363.14 231.60

m2 m2

128.6$ 2$4.67

46,717.#6 $8,#81.$7

1.00 !.a.

4,000.00

4,000.00

SUBTOTAL SEGUNDO NIVEL VII TERCER NIVEL " AULAS + BAÑOS 1 a-




- a-

MUROS DE BLO0UES >"oD. en :uro de 8% [email protected]8% 0.40 ?+H :uro de >"oDue de 6% ( @P )( Paamano en ?ue"o ( H51.20mt. ) >"oDue en muro de 6% ( 9nte!ec/o51Line

bc-

/ a bcdeg/i-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa , ?iga + 'o". ) PaCete en :uro ( <&terior ) PaCete en :uro ( nterior ) 'anto en Ienera" ( nc. 9nte!ec/o ) PaCete en 9nte!ec/o Paamano con tubo 2% + 1.$% de o!orte ( en Paamano ba"con + eca"era )

0.60 3.1$ 2.40 4.$6 2.70 0.$4 2.61 7.4# 0.26 0.40 0.43 2.42 38.28 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

37,2#0.72 32,446.70 32,272.#0 36,026.0$ 37,2#0.74 2#,$82.04 20,#00.08 1#,342.01 26,101.00 21,#64.76 18,#33.3$ 24,#$7.#3 11,$$$.43 18,240.41

22,374.43 102,207.11 77,4$4.#6 164,278.7# 100,68$.00 1$,#74.30 $4,$4#.21 144,871.6$ 6,786.26 8,78$.#0 8,141.34 60,3#8.1# 442,341.86 41,040.#2

13$.$6

m2

1,30$.7$

177,007.47

32.34 12.61

m2 m2

88$.10 #00.28

28,624.13 11,3$2.$3

214.87 123.00 67.34 40$.21 1$1.11 184.6# 634.20 2$.22

m2 m2 m2 m2 m2 m2 m" m2

41.66 41.66 41.66 246.2$ 2$6.86 21#.81 63.71 274.28

8,#$1.48 $,124.18 2,80$.38 ##,782.#6 38,814.11 40,$#6.71 40,404.88 6,#17.34

30.60

m"

662.00

20,2$7.20

 a bcde-

TERMINACION DE TECO Gino en ec/o P"ano ( 3er. @ie" ) aba"eta de ec/o ( 3er. @ie" ) m!ermeab. ( Gibra Po"ig"a)(4g53.00mm *eague de ec/o F3 !c (>aante) Iotero 'o"gante *eague de ec/o ( 'aida Libre en ?ue"o

2 a b-

20$.17 63.06 230.40 32.00 $4.76 4.00

m2 m" m2 m" m" ud

36#.73 80.24 440.00 1#0.1# 168.20 3$0.00

7$,8$7.$0 $,0$#.#3 101,376.00 6,086.08 #,210.63 1,400.00

TERMINACION DE ESCALERA <ca"one Iranito GIri (3er.@ie" ) =ca"o <ca"era Iranito Gdo. Iri

2#.70 10.80

m" m"

2,086.27 386.22

61,#62.22 4,171.18

3 a bcdeg-


10.00 $.00 2.00 2.00 1.00 4.00 1.00


3,730.06 1,214.64 1,062.31 1,423.04 1,344.22 1,267.#2 678.60

37,300.60 6,073.20 2,124.62 2,846.08 1,344.22 $,071.68 678.60

8 a bcdeg/i-

INSTALACION SANITARIA nodoro ;OE9L b"anco (inc. acc, m.o.) Laamano >"anco ( 9<'9 ) (mediano) Orina"e :PL< ( nc. acce, + :.O. ub. + Piea de !c interiore !a!arato ?enti"aci=n !c dr-41 F3% ?enti"aci=n !c dr-41 F4% ?ertedero !>aCo ( ;eetido en 'eramic 'erJmica <!aCo"a (20A20) '>ri""o *eague de Pio 2% (baCo + "aadero)

6.00 4.00 2.00 1.00 4.00 4.00 2.00 7#.#2 4.00

ud ud ud !a m" m" ud m2 ud

6,040.#0 4,17#.23 $,121.#4 6,000.00 41#.$$ $60.#4 4,1$7.#0 837.0# 6$0.00

36,24$.40 16,716.#2 10,243.88 6,000.00 1,678.20 2,243.76 8,31$.80 66,#00.23 2,600.00

4 a b-


20$.18 7$.32

m2 m"

#$8.44 181.#4

1#6,6$2.72 13,703.72

27.04

m2

3,626.00

#8,047.04

4.00 6.00

ud ud

#,403.47 4,$7$.00

37,613.88 27,4$0.00

7#0.2# 1#$.$4

m2 m2

46.78 136.12

36,#6#.77 26,616.#0

363.14 21.#0 231.60

m2 m2 m2

128.77 136.23 2$4.#4

46,761.$4 2,#83.44 $#,044.10

15 VENTANAS ( C6'7* $#7$9!o$# ) a- ?entana 99 ;eorada (e!eor 0.040mm) 11 PUERTAS ( So*%! D#$;o ) a- Puerta de aCo ) 1" PINTURA ( To7!* ) a- Pintura de bae Primer ro!ica" b- Pintura 9cr"ica en :uro <&terior Pintura 9cr"ica en :uro nterior obre c- ( 1.$0mt. ) , Loa , ?iga + 'o". d- Pintura 9cr"ica en ( 9nte!ec/o 'ara e&t e- :antenimiento en :uro nterior H51.$0mt

SUBTOTAL TERCER NIVEL SUBTOTAL 1 AULA + BIBLIOT. + COCINA + DEPOSITO + BAÑOS VIII.

.

1 a-


" a bc-


de-

-

deg/i "mnCo !Drtu&+-

ORMIGON ARMADO a!ata de :uro :m1 + :m2 imoreitente en <e ( 1,2,4 ,6 ,10,11 + 12) (0.80 & 0.30)m a!ata :uro "imite !ai""o (0.40 & 0.2$)m a!ata :uro de 6% (0.4$ & 0.2$)m a!ata de muro con reuero de ( 0.17 &(0.17B 0.40 B 0.17) ) a!ata combinada '1 ( <5 0.4$ mt ) a!ata combinada '2 ( <5 0.4$ mt ) ?iga de 9marre ([email protected].) (0.20 & 0.20)m ?iga de 9marre ([email protected].) (0.1$ & 0.20)m 'o"umna( '1,) 0.2$&0.40 'o"umna ( '2 ) (0.2$&0.60) 'o"umna '3 (0.2$A0.60 )B( 0.2$ 0.20 ) 'o"umna ( '4 )0.2$&0.60B 0.20&0.20 'o"umna ( '$ ) 0.6A0.2$ 'o"umna ( '6 )0.20&0.4$ 'o"umna( '7 ) 0.20&0.30 'o"umna ( '8 ) 0.6A0.2$ B 0.30 0.20 ?iga ?1 (0.2$&0.3$ ) ?iga ?2 (0.2$&0.4$ )5 ?iga?$ ?iga ?3 eca"era ( 0.20 & 0.3$ ) ?iga ?4 eca"era ( 0.2$ & 0.4$ ) ?iga ?1E ( 0.2$  0.3$ ) ?iga ?2E 9!orticada ( 0.30  0.4$ ) ?iga ?3E ( 0.2$  0.4$ ) Loa macia ( e50.1$m ) *inte" ( 0.1$  0.30 ) ;am!a de <ca"era e5 0.1$m

/ a-

MUROS DE BLO0UES >"oDue de 8% >[email protected]. F38%0.40 ? + H

a bc-

RD

1.00 !.a.

10,000.00

10,000.00

131.06 472.14 41$.88

m3 m3 m3

147.32 2#8.#$ 68.$6

1#,307.76 141,146.2$ 28,$12.73

368.2# #$.0$

m3 m3

300.00 $#7.1#

110,487.00 $6,762.#1

$.4$ 1.$7 0.41

m3 m3 m3

8,876.#2 #,01#.#7 #,01#.#7

48,37#.21 14,161.3$ 3,6#8.1#

1.80 80.21 $1.02 1.81 1.81 0.87 $.87 3.48 6.61 $.22 0.78 0.$2 1.83 3.21 8.26 0.26 0.40 0.43 0.#7 3.22 47.70 0.07 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

#,384.08 11,#$8.#1 12,1#2.#8 1#,340.7# 23,664.73 36,142.26 31,4$6.36 31,33$.#$ 34,777.70 36,160.1$ 28,7$6.87 30,212.#8 31,872.31 20,##$.70 1#,368.3# 2$,381.10 21,47$.06 18,426.6$ 21,64#.$3 23,226.4# 11,327.02 24,177.11 17,#6$.30

16,8#1.34 #$#,224.17 622,08$.84 3$,006.83 42,833.16 31,443.77 184,648.83 10#,04#.11 22#,880.60 188,7$$.#8 22,430.36 1$,710.7$ $8,326.33 67,3#6.20 1$#,#82.#0 6,$##.0# 8,$#0.02 7,#23.46 21,000.04 74,78#.30 $40,2#8.8$ 1,6#2.40 40,421.#3

14$.21

m2

1,266.#4

183,#72.36

bcde-

 a bcdeg-

2 a bcdeg/i "mnCo !Dr-

3 a bc-

>"oDue de 8% >@P ( en *i. 'abbaCo , debao de eca"era) >"oDue de 6% >@P ( Pandereta de *i. en baCo + area adm. ) >"oDue de 8% @P con 38% 0.40 ? + H >"oDue de 8% @P ( en *iiion 'abbaCo , debao de eca"era) >"oDue de 6% [email protected]. (*i. 9rea adm.+ baCo)

INSTALACION SANITARIA nodoro ;o+a" b"anco (inc. acc, m.o.) Laamano >"anco (mediano) Orina"e im!"e& ( nc. acce, + :.O. Gregadero una boca ?ertedero !>aCo (;eetido en 'eramica) ?ertedero + "aamano e&terior con ""ae de c/orro 'o"umna de agua ria de 1 12% :eeta en "aboratorio de ciencia reetida de ceramica ?enti"aci=n 3% a!on de regitro de 4% a!on de regitro de 3% a!on de regitro de 2% *eague de Pio 2% *i!enador !a!e" /igienico 9cceorio !ara baCo >arra !ara dica!acitado P"aond en P?' 'erJmica <!aCo"a (20A20) '>ri""o ub. + Piea de !c interiore !a!arato :ano de obra co"ocacion acceorio TERMINACION DE PISOS H.9.>Pio (c/a!.) e50.08 (K2.3A1$0A1$0) :oaico de granito ondo gri (0,30 & 0.30 ) oca"o granito ondo gri ( 0,10 & 0,07 )

12.42

m2

#67.2$

12,013.2$

21.64 22$.3#

m2 m2

788.34 1,176.26

17,0$#.68 26$,117.24

26.#1

m2

#84.81

26,$01.24

$$.2$

m2

802.$7

44,341.##

338.34 132.#$ 133.88 60$.17 $33.23 836.34 43.#0

m2 m2 m2 m2 m2 m" m"

3#.$0 3#.$0 3#.$0 238.27 221.$6 62.3$ 166.22

13,364.43 $,2$1.$3 $,288.26 144,1#3.86 118,142.44 $2,14$.80 7,2#7.06

7.00 $.00 2.00 8.00 2.00

ud ud ud ud ud

$,812.0# 3,#8$.82 4,8#3.13 4,886.13 3,#48.02

40,684.63 1#,#2#.10 #,786.26 3#,08#.04 7,8#6.04

1.00 1.00

ud ud

16,131.88 1,064.44

16,131.88 1,064.44

14.$4 m" 4.00 ud 2.00 ud 1.00 ud 1.00 ud 3.00 ud 1.00 ud 6.00 ud 2.24 m" 30.$2 m2 81.88 m2 1.00 !a 1.00 !.a.

16,023.$1 1,146.33 388.21 34#.21 2#3.47 #06.38 1,1$8.26 2$0.00 1,$34.3# 7$0.00 81$.$$ 7,200.00 1,331.1#

232,#81.78 4,$8$.32 776.42 34#.21 2#3.47 2,71#.14 1,1$8.26 1,$00.00 3,437.03 22,8#0.00 66,777.23 7,200.00 1,331.1#

31#.0$

m2

4#8.60

1$#,078.33

31#.0$ 17#.73

m2 m"

#36.48 180.06

2#8,783.#4 32,362.18

8 a b-

de-

ACERAS PERIMETRALES 'ontrucci=n de bordi""o 2L (/540m) ;e""eno com!actado (e 5 0.20mt ) 9cera de /ormig=n im!"e io"inado(e 5 0.10 m) + 95 0.80m en "atera" 9cera de /ormig=n im!"e io"inado (e 5 0.10 m) + 95 1,0$ m en rente aba"eta

4 a-

VENTANAS ( C6'7* $#7$9!o$# ) ?entana 99 ;eorada (e!eor 0.0$3mm)

15 a b-

PUERTAS DE EVERDOOR (So*%! D#$;o) Puerta <erdoor (1,00 A 2.7$) nc. raga"u& Puerta en aCo) 0.70&1.40

c-

c-

PROTECTORES METALICOS ( So*. D#$;o 11 ) a- Protectore de H.>'uad. 12%en ?entana b- Protectore de Hierro (
TERMINACION DE ESCALERA <ca"one granito ondo gri =ca"o en eca"one de granito ondo gri *ecano de granito ondo gri =ca"o en decano de granito ondo gri

1- a-

PINTURA ( To7!* ) *e bae tro!ica" 9cr"ica en muro ( nterior + e&terior ) "oa, ?iga + 'o"umna :antenimiento en muro (/51.$0m) :antenimiento ( Protectore de /ierro)

bcd-

44.23 8.#3

m" m3

887.10 $#7.1#

3#,236.43 $,332.#1

$.87

m2

$$#.83

3,286.20

38.7$ 44.23

m2 m"

$$#.83 62.8#

21,6#3.41 2,781.62

$8.2$

m2

3,626.00

211,214.$0

6.00 und $.00 und

#,403.47 6,203.47

$6,420.82 31,017.3$

6.00 und

4,$7$.00

27,4$0.00

626.77 #3.2#

!2 !2

2#0.00 310.00

181,763.30 28,#1#.#0

2#.$2 36.00 4.86 6.27

m" ud m2 m"

2,060.43 37$.#6 #36.48 180.06

60,823.8# 13,$34.$6 4,$$1.2# 1,128.#8

1,183.07

m2

46.64

$$,178.38

1,027.$0 1$$.$7 $8.2$

m2 m2 m2

128.4# 2$4.32 1$#.2#

132,023.48 3#,$64.$6 #,278.64

$,000.00

$,000.00

36,77$.$1 31,#8$.27 31,8$4.88 3$,4$0.16

22,06$.31 12#,$40.34 76,4$1.71 161,6$2.73

SUBTOTAL PRIMER NIVEL I= SEGUNDO NIVEL ( / A6*!#+ E#!*$!# + B!;o#) 1 a-


1.00 !.a.

" a bcd-

ORMIGON ARMADO 'o"umna( '1,) 0.2$&0.40 'o"umna ( '2 ) (0.2$&0.60) 'o"umna '3 (0.2$A0.60 )B( 0.2$ 0.2$ ) 'o"umna ( '4 )0.2$&0.60B 0.20&0.20

0.60 4.0$ 2.40 4.$6

m3 m3 m3 m3

eg/i "mnCo !-

'o"umna ( '$ ) 0.6A0.2$ B 0.30 0.20 'o"umna ( '6 )0.20&0.4$ 'o"umna( '7 ) 0.20&0.30 'o"umna( '8 ) 0.60 & 0.2$B 0.20 & 0.30 ?iga ?1 (0.2$&0.3$ ) ?iga ?2 (0.2$&0.4$ )5 ?iga?$ ?iga ?3 eca"era ( 0.20 & 0.3$ ) ?iga ?4 eca"era ( 0.2$ & 0.4$ ) ?iga ?1E ( 0.2$  0.3$ ) ?iga ?2E 9!orticada ( 0.30  0.4$ ) ?iga ?3E ( 0.2$  0.4$ ) Loa macia ( e50.1$m ) ;am!a de <ca"era e5 0.1$m

- a bcd-

MUROS DE BLO0UES >"oDue de 8% >"oDue de 6% Pandereta de cubicu"o en baCo + !aamano en ue"o (H50.8$ mt.) >"oDue de 6% ( ante!ec/o ), >"oDue de 8% en diiione de baCo

/ a bcdeg/-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o + ram!a Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa, ?iga + 'o". ) PaCete en :uro ( <&terior ) PaCete en :uro ( nterior ) PaCete en 9nte!ec/o 'anto en Ienera" ( nc. 9nte!ec/o )

 a bcd2 a bcdeg/i "-

3.60 0.$4 0.36 1.26 3.21 8.26 0.26 0.40 0.43 0.#7 3.22 47.70 2.2$

m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3 m3

36,78$.$0 2#,21$.21 30,7$1.#3 32,444.42 21,232.0# 1#,620.60 2$,778.4# 21,7$3.40 18,700.21 21,#16.06 23,664.7$ 11,447.01 18,0##.$0

132,427.80 1$,776.21 11,070.6# 40,87#.#7 68,1$$.01 162,066.16 6,702.41 8,701.36 8,041.0# 21,2$8.$8 76,200.$0 $46,022.38 40,723.88

22#.#6

m2

#72.14

223,$$3.31

8$.86 m2 28.6$ m2 1#.41 mt2

861.#2 881.00 #72.14

74,004.4$ 2$,240.6$ 18,86#.24

338.34 132.#$ 133.88 60$.17 2$7.$6 340.17 68.0$ 1,081.63

m2 m2 m2 m2 m2 m2 m2 m"

40.73 40.73 40.73 242.80 247.0$ 216.36 2$6.86 63.11

13,780.$# $,41$.0$ $,4$2.#3 146,#3$.28 63,630.20 73,$##.18 17,47#.32 68,261.67

TERMINACION DE TECO Gino en ec/o P"ano aba"eta
32$.11 81.#$ 341.$0 43.#0

m2 m" m2 m2

361.87 7#.1# 440.00 168.20

117,647.$6 6,48#.62 1$0,260.00 7,383.#8

INSTALACION SANITARIA nodoro ;o+a" b"anco (inc. acc, m.o.) Laamano >"anco (mediano) Orina"e im!"e& ( nc. acce, + :.O. ?ertedero !>aCo (;eetido en 'eramica) ?enti"aci=n 3% *eague de Pio 2% >aante de decarga de 4% 9cceorio !ara baCo P"aond en P?' a!on de regitro de 4% a!on de regitro de 2% >aante !"uia" de 4%

6.00 4.00 2.00 2.00 2.00 2.00 1.00 6.00 30.11 2.00 1.00 $.00

ud ud ud ud ud ud ud ud m2 ud ud ud

$,#26.$0 4,082.$3 $,007.$4 4,0$6.81 1,181.$2 #41.$7 1,$#0.1$ 2$0.00 7$0.00 38#.26 300.8# 2,326.37

3$,$$#.00 16,330.12 10,01$.08 8,113.62 2,363.04 1,883.14 1,$#0.1$ 1,$00.00 22,$82.$0 778.$2 300.8# 11,631.8$

mn C

'erJmica <!aCo"a (20A20) '>ri""o ub. + Piea de !c interiore !a!arato :ano de obra co"ocacion acceorio

3

TERMINACION DE PISOS :oaico de granito ondo gri (0,30 & 0.30 )

a b-

oca"o granito ondo gri ( 0,10 & 0,07 )

72.73 m2 1.00 ud 1.00 !.a.

827.44 6,000.00 1,1#8.07

60,17#.71 6,000.00 1,1#8.07

30$.#8 174.6$

m2 m"

#4#.34 181.10

2#0,47#.0$ 31,62#.12

$#.76

m2

3,626.00

216,68#.76

4.00 Mnd 2.00 und 6.00 und

#,403.47 6,203.47 4,$7$.00

37,613.88 12,406.#4 27,4$0.00

8 a-


4 a bc-

PUERTAS ( So*%! D#$;o ) Puerta <erdoor (1,00 A 2.7$) nc. raga"u& Puerta en
15 a-

BARANDAS >aranda de /ierro obre muro de b"oDue

80.$0

m"

662.00

$3,2#1.00

11 a bcd-

TERMINACION DE ESCALERA <ca"one granito ondo gri =ca"o en eca"one de granito ondo gri *ecano de granito ondo gri =ca"o en decano de granito ondo gri

27.88 34.00 14.66 16.7$

m" ud m2 m"

2,076.82 381.$6 #4#.34 181.10

$7,#01.74 12,#73.04 13,#17.32 3,033.43

1" a b-

PINTURA ( To7!* ) *e bae ro!ica" 9cr"ica en muro e&terior 9cr"ica en muro interiore , "oa , iga + co"umna 9cr"ica en ( ante!ec/o 'ara e&terior )

1,202.#2 2$7.$6

m2 m2

46.72 136.00

$6,200.42 3$,028.16

#4$.36 28.6$

m2 m2

128.6$ 136.12

121,620.$6 3,8##.84

1,000.00

1,000.00

30,#78.06 24,426.8$ 2$,4#8.66 22,6#3.36 22,328.70 17,#11.13 16,434.18 18,#$2.2# 13,2$4.14

#,603.20 14,167.$7 12,4#4.34 4,$38.67 $,3$8.8# 6,268.#0 $,7$1.#6 11,7$0.42 21,604.2$

cd-

Puerta en aCo) ( 0.70&1.40 )

SUBTOTAL SEGUNDO NIVEL =. TERCER NIVEL (C!>! &$ E#!*$!) 1 a-

REPLANTEO ;e!"anteo de" area

1.00 !.a.

" a bcdeg/i-

ORMIGON ARMADO 'o"umna '1 'o"umna '2 'o"umna '10 'o"umna '11 (2$A2$) 8F12% et. 38%N20 'o"umna '92 ?iga ?9 ( <e 12 + 7) 8F34et.38N20 ?iga ?> ( <e 12 + 7) 8F34et.38N20 ?iga ?1E ( eccion > ) 4F12% Loa de tec/o macia e50.12mt

0.31 0.$8 0.4# 0.20 0.24 0.3$ 0.3$ 0.62 1.63

m3 m3 m3 m3 m3 m3 m3 m3 m3

-

Loa macia ( e50.1$m )

4.42

m3

11,$$$.43

$1,07$.00

- a b-

MUROS DE BLO0UES >"oDue de 8% >"oDue en :uro de 6% ( ante!ec/o ),

4#.#8 8.#0

m2 m2

##3.#$ 881.00

4#,677.62 7,840.#0

/ a bcdeg/-

TERMINACION DE SUPERFICES Graguac/e en Loa + ?ue"o + ram!a Graguac/e en ?iga Graguac/e en 'o"umna PaCete en ( Loa, ?iga + 'o". ) PaCete en muro e&teriore PaCete en muro interiore PaCete en 9nte!ec/o 'anto en Ienera" ( nc. 9nte!ec/o )

2$.2# 10.18 16.#6 $2.43 4#.#8 4#.#8 21.14 132.#4

m2 m2 m2 m2 m2 m2 m2 m"

41.66 41.66 41.66 246.2$ 2$6.86 21#.81 264.38 63.71

1,0$3.$8 424.10 706.$$ 12,#10.8# 12,837.86 10,#86.10 $,$88.## 8,46#.61

 a bcd-

TERMINACION DE TECO Gino en ec/o P"ano aba"eta
30.18 22.24 34.63 8.$$

m2 m" m2 m"

36#.73 80.24 440.00 16#.#2

11,1$8.4$ 1,784.$4 1$,237.20 1,4$2.82

2 a-


4.7#

m2

3,626.00

17,368.$4

3 a-

PUERTAS ( So*%! D#$;o ) Puerta <erdoor (1,00 A 2.7$) nc. raga"u&

1.00

ud

#,403.47

#,403.47

8 a b-

PINTURA ( To7!* ) >ae tro!ica" 9cr"ica en muro e&teriore 9cr"ica en muro interiore ,"oa , iga + co"umna 9cr"ica en ( ante!ec/o cara e&terior )

1$2.3# 4#.#8

m2 m2

46.78 136.12

7,128.80 6,803.28

102.41 8.#0

m2 m2

128.77 136.23

13,187.34 1,212.4$

cd-

SUBTOTAL TERCER NIVEL R.D 

SUBTOTAL BLO0UE

=I INSTALACION SANITARIA E=TERIOR 1a bcde-

SANITARIA E=TERIOR inaco $00 I".( 9ntia"ga)ncn uberia de agua !otab"e de 34 % ( nc. :.o. ) uberia *renae 4% *;-41( m.o. em!. e&c.) 'Jmara de n!ecci=n ( 60A70A70)m Poo Gi"t. ( Per. B ub. Hierro de 12% )de 1$0 a 160

2.00 $0.00 2$.00 6.00

ud m" m" ud

12,000.00 118.37 34$.80 3,313.7$

24,000.00 $,#18.$0 8,64$.00 1#,882.$0

1.00

ud

1#7,126.#0

1#7,126.#0

-

Poo tubu"ar de 140 !" tubo de HI inc" bomba

1.00

ud

21#,011.40

21#,011.40

1.00 1.00 1.00 1.00 14.12 63.40 82.42 2.73 4.01 37.62 37.62 17.80

ud ud ud ud m3 m3 m3 m3 m3 m2 m2 m"

3,4$0.00 27,030.00 1$,681.00 8,700.00 68.$6 274.06 300.00 #,443.24 6,#12.47 1,1#$.32 236.72 62.8#

3,4$0.00 27,030.00 1$,681.00 8,700.00 #68.07 17,37$.40 24,726.00 2$,780.0$ 27,71#.00 44,#67.#4 8,#0$.41 1,11#.44

1$.06 0.$2 $.1$ 1$.82 31.60 32.44 $.1$ 3.87 32.44 32.44 1.40

!2 m3 m2 m2 m" m2 m2 m2 m2 m2 m2

3$0.00 #,#44.80 440.00 802.$7 62.3$ 211.83 144.63 $11.32 128.4# 46.64 1$#.2#

$,271.00 $,171.30 2,266.00 12,6#6.66 1,#70.26 6,871.77 744.84 1,#78.81 4,168.22 1,$13.00 223.01

2,200.00 2,200.00 38.00 60.7# 388.21 78.24 322.6# 240.00

4,004.00 3,168.00 247.76 607.#0 776.42 1$6.48 1,0$1.#7 2,736.00

SUBTOTAL INSTALACION SANITARIA E=TERIOR =II CISTERNA (8,555 GLS. ) 1 a bcdeg/i "-

C#%$! ( 8,555 ?*# ) : ta!a de citerna ( ga"aniada ) >omba !cit. 2 HP anDue 120 I". ( Preuriado en Gibra ) !iea e int. (bomba 2 HP ma+er) ;e""eno ;e!oici=n (manua") <&caaci=n en ierra >ote de :ateria" obrante (e51.2$) Loa 'iterna (F38 N 0 .2$ 9.*.) Loa de Gondo F38% N 0.20 9.*. >"oDue en :uro de 8% >[email protected]. PaCete Pu"ido aba"eta en Pio SUBTOTAL

CISTERNA (8,555 G*#.)

=III CASETA SOBRE CISTERNA 1 a bcdeg/i -

C!#$%! #o<$ #%$!: Puerta de ;ea de /ierro ( >arra '. 12 Loa + ?ue"o ( /50.12 ) m!ermeab. ( Gibra Po"ig"a)(4g53.00mm >"oDue en :uro de 6% [email protected]. 'anto en Ienera" PaCete en :uro :aetreado ( nterior ) Gino en ec/o nc"inado Pio H.. Grotado (H50.10mt) Pintura 9cr"ica (muro) Pintura de bae Primer ro!ica" Pintura :antenimiento (rea de /ierro) SUBTOTAL CASETA SOBRE CISTERNA

=IV CAMARA SEPTICA DE DOS CAMARAS (/.3@"./5@".13) 1 a bcdeg/-

C'!! #7%! 9cero F38% +52,800 gcm2 9cero F12% +52,800 gcm2 9"ambre du"ce @o. 18 ubo P?' *;-32.$ F4% (emi!rei=n) a!=n regitro !c de 4% ee !c 'H-40 drenae :.o. 'o"ocaci=n acero en genera" :adera a todo coto en "oa en gra".

1.82 1.44 6.$2 10.00 2.00 2.00 3.26 11.40

DD DD ud !" ud ud DD m2

i "mnCo !D-

<&caacione en tierra :.o. Ligado + aciado en /.a. ;e""eno re!oici=n (manua") >ote de materia" obrante (e51.30) m Hormig=n en "igadora 13$ (140 gcm2) Hormig=n en "igadora 124 (180 gcm2) >"oDue en muro 8% >[email protected]. PaCete !u"ido aba"eta en !io a!a de H.9.e50.08 mt ( cJmara !tica)

24.74 3.46 2.47 28.#$ 1.71 1.7$ 27.8$ 21.#0 16.30 2.00

m3 m3 m3 m3 m3 m3 m2 m2 m" ud

274.06 714.16 68.$6 300.00 3,444.33 3,661.13 1,1#$.32 236.72 62.8# #00.00

6,780.24 2,470.## 16#.34 8,68$.00 $,88#.80 6,406.#8 33,28#.66 $,184.17 1,02$.11 1,800.00

2,200.00 2,200.00 38.00 60.7# 388.21 78.24 322.6# 240.00 274.06 714.16 68.$6 300.00 3,444.33 3,661.13 1,1#$.32 236.72 62.8# #00.00

4,004.00 3,168.00 247.76 607.#0 776.42 1$6.48 1,0$1.#7 2,736.00 6,780.24 2,470.## 16#.34 8,68$.00 $,88#.80 6,406.#8 33,28#.66 $,184.17 1,02$.11 1,800.00

CAMARA SEPTICA DE DOS CAMARAS (/.3@"./5@".13) =V CAMARA SEPTICA DE DOS CAMARAS (/.3@"./5@".13) 1 a bcdeg/i "mnCo !D-

C'!! #7%! 9cero F38% +52,800 gcm2 9cero F12% +52,800 gcm2 9"ambre du"ce @o. 18 ubo P?' *;-32.$ F4% (emi!rei=n) a!=n regitro !c de 4% ee !c 'H-40 drenae :.o. 'o"ocaci=n acero en genera" :adera a todo coto en "oa en gra". <&caacione en tierra :.o. Ligado + aciado en /.a. ;e""eno re!oici=n (manua") >ote de materia" obrante (e51.2$) m Hormig=n en "igadora 13$ (140 gcm2) Hormig=n en "igadora 124 (180 gcm2) >"oDue en muro 8% >[email protected]. PaCete !u"ido aba"eta en !io a!a de H.9.e50.08 mt ( cJmara !tica)

1.82 1.44 6.$2 10.00 2.00 2.00 3.26 11.40 24.74 3.46 2.47 28.#$ 1.71 1.7$ 27.8$ 21.#0 16.30 2.00

DD DD ud !" ud ud DD m2 m3 m3 m3 m3 m3 m3 m2 m2 m" ud

CAMARA SEPTICA DE DOS CAMARAS (/.3@"./5@".13) =VI AREAS E=TERIORES 1 a b-

1#.47 10.00

m" ud

1,461.08 4,$00.00

28,447.23 4$,000.00

cd-

ACCESO PRINCIPAL ,AREA CIVICA Qardinera de 1 "inea con b"oDue 6% >anco de Iranito in <!a"dar Pio H. G. io"inado, H50.10mt con Ø 14 a 0.40 mt >ae + o!e (9ta de >andera)

1#1.3$ 1.00

m2 ud

#$0.2$ 13,317.0#

181,830.34 13,317.0#

" a bc-

PAISAJISMO Pa"ma :ani"a Pa"ma ;obe"ini inia

10.00 3.00 300.00

ud ud ud

72$.00 200.00 2#.00

7,2$0.00 600.00 8,700.00

d-

1.00

ud

1,800.00

1,800.00

e-

9rra+an Irama
4$0.$0 3.00

m2 dia

2#1.22 1,$00.00

131,1#4.61 4,$00.00

- a bcdeg/i "mn-

TARJA EN BRONCE ( ".55@1.5 ) Lim!iea + ;e!"anteo <&caaci=n en ierra ;e""eno 'om!actado 'a"ic/e (a mano) a!ata :uro de 6% (0.4$A0.20)3F38%LN40 Loa u!erior (/50.10 mt) F38N2$9.*. >"oDue en :uro de 6% >[email protected]. >"oDue en :uro de 6% [email protected]. PaCete en :uro :aetreado 'anto en Ienera" Pintura 9cr"ica (muro) P"aca tara (acri". bri"".) (18% A 30%) >ordi""o (2 L.>"oc) ;e""eno 'om!actado 'a"ic/e (a mano) 9cera H. . (io"inado, H50.10mt)

1.00 0.$0 0.#0 0.20 0.10 0.80 4.00 4.00 8.00 4.00 1.00 10.40 1.04 8.32

mod m3 m3 m3 m3 m2 m2 m2 m" m2 ud m" m3 m2

$00.00 274.06 $#7.1# 7,202.8$ 10,224.42 $$#.83 788.34 236.16 62.3$ 128.4# 16,000.00 887.10 $#7.1# $6$.63

$00.00 137.03 $37.47 1,440.$7 1,022.44 447.86 3,1$3.36 #44.64 4#8.80 $13.#6 16,000.00 #,22$.84 621.08 4,706.04

34.00 6.00

ud ud

1,160.00 742.40

3#,440.00 4,4$4.40

1.00

ud

742.40

742.40

1.00

ud

742.40

742.40

1.00 1.00 1.00

ud !.a !.a

742.40 10,7$0.00

742.40 10,7$0.00 0.00

$,800.00 274.06 274.06 68.$6 300.00 8,021.21

$,800.00 3,#73.87

SUBTOTAL AREAS E=TERIORES =VII MISCELANEOS 1 a bcdeg-

MISCELANEOS Letra de 8% en bronce con e" nombre de "a eCa"i. 9': grabado (4%A16%) ( >9RO ) eCa"i. 9': grabado (4%A16%)(*;<''O@ ) eCa"i. 9': grabado(4%A16%)(>>LO<'9) eCa"iacion 9': grabado (4%A16%) ( L9>O;9O;O *< @GO;:9'9 ) :.O. inta"acion de "etra Lim!iea ina"

SUBTOTAL MISCELANEOS

=VIII VERJA PERIMETRAL EN MUROS (".5 '%  L 1/5.15 '* ) 1a bcde-

VERJA PERIMETRAL Lim!iea + ;e!"anteo de" 9rea <&caaci=n en a!. 'o". <&caaci=n en a!.muro ( 0.70A0.70A0.8 ;e""eno ;e!oici=n (manua") >ote de :ateria" obrante (e51.30) a!ata :uro de 6% + co"umna.

1/5.15 1.00 14.$0 $0.44 20.$# 38.80 12.61

'* !.a m3 m3 m3 m3 m3

1,411.6$ 11,640.00 101,147.46

g/i "mnCo !Dr-

'o"umna (20 A 20) 4F12%et. F38%N 20 'o". o!. Puerta (3$A3$)4F12%B4F38 ?iga de 9marre (1$A20)4F38%et.F38%N20 >"oDue en :uro de 6% >[email protected]. >"oDue en :uro ?io"inado de 6% [email protected]. Graguac/e ( ?iga + 'o". ) PaCete ( ?iga, 'o"., ) 'anto en ( ?iga + 'o". ) Pintura 9cr"ica en ( ?iga + 'o". ) Pintura 9cr"ica en :uro ( 'OLO; I; ) 9"ambre rinc/era ('oto) nc. Pa"omet Puerta de o"a 'orredia (en era) Pintura :antenimiento Puerta

$.18 0.8# 4.20 84.06 3##.2# 11#.24 11#.24 #82.20 11#.24 7#8.$8 140.10 12.00 24.00

m3 m3 m3 m2 m2 m2 m2 m" m2 m2 m" m2 m2

22,007.#2 21,$#3.11 21,743.$3 788.34 862.#8 3#.$0 238.27 62.3$ 128.4# 128.4# 4$0.00 8,$00.00 1$#.20

114,001.03 1#217.87 #1,322.83 66,267.86 344,$7#.28 4,70#.#8 28,411.31 61,240.17 1$321.1$ 63,04$.00 102,000.00 3,820.80

und Mnd Mnd !" Mnd !" Mnd Mnd Mnd Mnd Mnd Mnd Mnd Qgo Mnd Mnd Mnd Mnd !." !." Mnd Mnd Mnd Mnd Mnd Mnd Mnd

61,#71.84 $,121.44 2,1#$.44 28.73 12$.00 #7.18 6$#.17 670.30 67#.64 1$3.16 1,2#4.24 3,642.06 72.87 36$.40 1,84$.73 387.61 $7#.42 $8.63 74.13 74.13 $,27$.68 336.16 24,116.40 1,$00.00 2$,000.00 12,468.7$ 2,000.00

61,#71.84 10,242.88 2,1#$.44 2,873.00 2$0.00 4,8$#.00 6$#.17 2,681.20 1,3$#.28 1,22$.28 2,$88.48 3,642.06 72.87 730.80 3,6#1.46 387.61 2,8#7.10 117.26 18,$32.$0 #,266.2$ $,27$.68 336.16 24,116.40 1,$00.00 2$,000.00 12,468.7$ 2,000.00

SUBTOTAL VERJA PERIMETRAL EN MUROS =I= INSTALACION ELECTRICA INST.ELECTRICA GENERAL: (INCL. M!o &$ O<! )

1 a bcdeg/i "mnCo !Drtu&+a1 b1-

INST.TRANSFORMADOR TIPO POSTE: ACCESORIOS E INSTALACION TRANSF.TIPO P. ran. (.P.) 37.$ ?9 1F 1.00 'ut-out 100 9m!. 2.00 Pararra+o #.0  1.00 9"Jmbre 999' S 20 100.00 Guib"e Lin 3.0 9m! 2.00 9"Jmbre H*> (renado) S 2 $0.00 aba"eta o e!iga de 1.00 Ira!a termina" @0. 2 4.00 Ira!a 'a"iente 2.00 orni""o $8% A 12% 8.00 ?ari""a de tierra $8% & 6 2.00 ?iento 'om!"eto 1.00 9i"ador de u!enci=n ti!o c"ei 1.00 9i"ador de u!enci=n ti!o cam!ana 2.00 ubo :' de 2% 2.00 'ondu"et de 2% 1.00 ubo !c dr-26 F 2% (emi-!rei=n) $.00 'ura de 2 reorada !c 2.00 9"ambre HK S2 2$0.00 9"ambre HK S4 12$.00 -1$09,1F,120240,@-3; 1.00 Portacontador 100 9m!. 1.00 Pote 3$ H.9. ?ibrado @or (nc.raTinc) 1.00 <&caaci=n !ara Pote 1.00 Leantamiento + dieCo de !"ano 1.00 ntercone&i=n a com!aCia ditribuidora 1.00 Giana de !o"ia + icio ocu"to 1.00

" a bcdeg/i-

INSTALACION LABORATORIO INFORMATICA Lam!. G"uor. 2&4 dP"a. 3$ *Parab.  (8 - 16 'to.) 1.00

Mnd Mnd Mnd und Mnd und Mnd. Mnd und

3,630.08 1,423.64 4#6.24 12.67 61.$$ 1$4.87 1#4.04 1,384.11 2,020.#2

14,$20.32 1,423.64 1,488.72 $0.68 61.$$ 61#.48 1#4.04 30,4$0.42 2,020.#2

- a bcdeg/i -

INSTALACION ELECTRICA A ACONDICIONADO a"ida Pane" > (2 cto) 1.00 9"ambre / S 8 9KI 2 Linea 22$.00 >reacer 40 9m!. 2.00 ubo !c *;-26 12%& 20 4.00 'aa 2&4% 2.00 a!a 'iega Ia". 2.00 'onector 'uro de 12% 2.00 'ondu"e& de 12% 2$.00 orni""o iraondo 18.00 arugo !"Jtico 18.00

Mnd. PL Mnd Mnd Mnd Mnd Mnd P" Mnd Mnd

741.76 2#.80 26#.41 77.$8 4#.88 44.00 12.88 $.40 0.#4 0.61

741.76 6,70$.00 $38.82 310.32 ##.76 88.00 2$.76 13$.00 16.#2 10.#8

/ a b-

E0UIPO AACONDICIONADO Mnid. 99cond. !"it $on. (';emoto) nta"aci=n de 99 $ ton ti!o !"it cono"a en tec/o a contro" remoto , itema de cone&i=n + tubera 1$V

1.00

und

116,783.81

116,783.81

1.00

ud

3,000.00

3,000.00

$6.32 27.71 61.$$ 46#.22 3.36 84.00 126.00

2,2$2.80 $$.42 61.$$ 1,876.88 16.80 2$2.00 2$2.00

 a bcdeg-

SISTEMA ATERRIAJE 'ab"e H*> S 6 'onector 9L 10 ;egitro 4&4&2 @ema 3; ?ari""a $8& 6 cconector a" 'arbon minera" 'acao

2.

PRIMER NIVEL BA6*!#, P!#**o  L!ob. >ao 'onumo) a"ida interru!tore enci""o a"ida interru!tor dob"e a"ida interru!tor /ree Ka+ a"ida interru!tor tri!"e a"ida omacorriente 120 ? Pane" de ditribucion (!- ciencia) I < = imi"ar .'at @o. "- 816' con  8 - >; 20P a"ida e"eonica a"ida Para 9ntena

a bcdeg-

/i-

40.00 P" 2.00 P" 1.00 Mnd. 4.00 Mnd $.00 Lb 3.00 Gd 2.00 'arr

27.00 1.00 3.00 1.00 1.00 27.00

ud ud ud ud ud ud

1,214.64 1,062.31 1,423.04 1,344.22 1,706.$6 1,267.#2

32,7#$.28 1,062.31 4,26#.12 1,344.22 1,706.$6 34,233.84

1.00 1.00 1.00

ud ud ud

4,101.#1 7#3.07 0.00

4,101.#1 7#3.07 0.00

-

9"imentadore a !ane" ( P$ - 'iencia ) ormado !or  2' - HK @o.8 G 1' - HK @o.10 @ 1' - HK @o.12  *ucto P?' 34WX *; -26 - a"ida imbre 'am!ana "- a"ida Pu"ador imbre m- I"obo n- Pane" de *itribuci=n ( P - >omba ) I.<. = imi"ar 'at. @o. L- 418' C- 9"imentador ( ! - bomba ) ormado !or 2' - HK @o.8 G 1' - HK @o.10 @ 1' - HK @o.12  *ucto P?' 34 X, *;-26 o- ;< 10V 10VV4V @ema 1 !- Lam!ara <&t. HP de 1$00 D- 9"imentadore "Jm!ara HP Gorma do !or 2' - HK @o 12 1 - *ucto P?' 1V2 X, *;- 26 r- ;egitro de b"oc 0.40 & 0.40 con ta!a - ;< 10V 10VV4V @ema 1 t- LJm!;a G"uorecente 440 ,ba"Jtro e"ectr=nico, diuor ;a!ra. :arca i"ania, mode"o 413 - u- Pane" *itribuci=n ( P - P$ ) I < = imi"ar .'at @o. "- 816' con  6 - >; 20P - 9"imentador a !ane" ( P - P$ ) ormado !or  2' - HK @o.4 G 1' - HK @o.6 @ 1' - HK @o.10  *ucto P?' 112X, *;-26

3. a b-

cdeg/-

SEGUNDO NIVEL BA6*!#, P!#**o  L!ob. >ao 'onumo) LJm!ara G"uorecente 440 ,ba"Jtro e"ectr=nico, diuor ;a!ra. :arca i"ania, mode"o 1413 - a"ida interru!tor dob"e a"ida interru!tore enci""o a"ida omacorriente 110? Leitongg aterriado a"ida omacorriente 110? MP Leintong aterriado a"ida *ata Pane" *itribuci=n ( P3 - normJtica ) I < = imi"ar .'at @o. " - 1632 ' con 

108.00 1.00 1.00 $.00

!" ud ud ud

#7.22 1,16$.60 1,200.00 473.10

10,4##.76 1,16$.60 1,200.00 2,36$.$0

1.00

ud

2,34#.$#

2,34#.$#

180.00 1.00 4.00

!" ud ud

#7.22 #71.36 #,#76.1$

17,4##.60 #71.36 3#,#04.60

286.00 1.00 1.00

!" ud ud

27.31 1,200.00 #71.36

7,810.66 1,200.00 #71.36

6.00

ud

1.00

ud

3,6$$.01

3,6$$.01

30.00

!"

244.#2

7,347.60

2$.00

ud

1,214.64

30,366.00

16.00 $.00 2.00

ud ud ud

3,730.06 1,423.04 1,062.31

$#,680.#6 7,11$.20 2,124.62

6.00

ud

1,267.#2

7,607.$2

20.00 20.00

ud ud

1,834.11 7#3.07

36,682.20 1$,861.40

3,730.06

22,380.36

i-

-

8. a b-

4. a bc-

de-

-

g/-

i-

14 - >; 20P 9"imentadore a !ane" (P3 - normJtica) ormado !or  2' - HK @o.4 G 1' - HK @o.6 @ 1' - HK @o.8  *ucto P?' 112WX *; -26 I"obo ;< 10V 10VV4V @ema 1

1.00

ud

8,840.$2

8,840.$2

30.00 $.00 1.00

!" ud ud

244.#2 473.10 #71.36

7,347.60 2,36$.$0 #71.36

TERCER NIVEL BC!>! &$ E#!*$! a"ida Lu 'enita" (>ob. >ao 'onumo) a"ida interru!tore enci""o

1.00 1.00

ud ud

CANCA: TIPO II. Pote de acero cuadrado !intado, :arca *< de 2.00 con brao !ara co"ocar do "uminaria. "Jm!ara :eta" Ha"ide de 400K.:od. G"ood Lig/ 4.00 ba"atro mu"tita!, bae !ara !ote. 9"imentador entre !ote 1 + 2. 120.00 ormado !or 2' t/ @o. 10 Gae. 1' t/ @o. 12 ierra. tuberia !c-dr-26-34%Y ;egitro !c de 3%Y en bae de !ote. 2.00 9"imentaci=n dede regitro !c /ata to!e !ara $0.00 "uminaria. 'om!ueto !or 'onductor de in+" @o. 103c. 9"imentador !ara cone&i=n de "uminaria. 20.00 'om!ueto !or 9"ambre de goma @o. 123c caa 2% &4%& con O de 12% can ta!a metJ"ica  2.00 9"imentador dede !ote @o. 1 /ata 'entro de 3$.00 com!ueto !or 4'- t/ @o. 10 Gae. 2'- t/ @o. 12 ierra. uberia !c-dr-26- 34%Y 'entro de 'ontro" de "uminaci=n en barra de 1.00 nc"u+e Pane"board LIX 1009-1G- 120240?-3H-@ema-1. con 1-:LO 2- >r de 302 *X I<. 1- >arra de conectore de neutro.

1,214.64 1,062.31

1,214.64 1,062.31

ud

20,$$7.#6

41,11$.#2

ud

11,$6#.78

46,27#.13

!"

$1.27

6,1$2.73

ud !"

380.84 67.21

761.6# 3,360.38

!"

26.06

$21.23

ud !"

126.18 #6.60

2$2.3$ 3,380.8#

ud

1$,624.00

1$,624.00

-

"-

1- >arra de conectore de tierra.. 2-'ontactore 'L2$ (2$<4$H)9-L-2000 I<. 2-e"ectore itc/ de tre !oicione (O@-OGG-9MO) 2- Lu indicadora. 9"imentador a 'entro de 'ontro" de "uminaci=n $0.00 2' t/ @o. 4 ae 1' t/ @o. 6 @eutro 1' t/ @o. 10 ierra. uberia !c de 1%Y <&caaci=n de ( 0.30 & 0.30 11$.00 ) 10.3$ Pedeta" de /.a. ;edondo con diJmetro de ( !ar 2.00

!"

1#1.66

#,$82.#8

m3 ud

287.00 8,600.00

2,#70.4$ 17,200.00

SUBTOTAL INSTALACIONES ELECTRICAS ==. AREA RECREO EDUC. INICIAL + OTROS a- @ie"acion + Pre!aracion de" 9rea uminitro + co"ocacion de co"um!io  o". b- *ieCo ) c- Irama enana(inc". uminitro,acond. erreno + co"ocacion d- Pintura nanti" en :uro e- obogan % LL< < % ( o". :ode"o )

R.D 

1.00

!a

20,000.00

20,000.00

2.00 180.00

ud m2

17,237.07 2#1.22

34,474.14 $2,41#.60

1.00 1.00

!a ud

6,000.00 6$,77$.86

6,000.00 6$,77$.86

1.00

!a

2,000.00

2,000.00

$.41 11.12 17.1# 3.48 $.41

m3 m3 m3 m3 m3

147.32 2#8.#$ 300.00 68.$6 733.#2

7#7.00 3,324.32 $,1$7.00 238.$# 3,#70.$1

2.$2 0.#0 0.48 3.46 0.46 0.0$

m3 m3 m3 m3 m3 m3

8,1$$.61 7,6$3.77 17,143.03 10,73#.$2 23,003.84 21,46$.14

20,$$2.14 6,888.3# 8,228.6$ 37,1$8.74 10,$81.77 1,073.26

13.44 47.3#

m2 m2

738.37 7$3.3#

#,#23.6# 3$,703.1$

==I. MODULO TIPO COCINA 1 a-

LIMPIEA Y REPLANTEO Lim!iea + re!"anteo (cocina)

" a bcde-

MOVIMIENTO DE TIERRA <&tracci=n de ca!a egeta" (/50.30m) <&caacione (/50.80m) >ote de materia" obrante (e51.30) ;e""eno de re!oici=n ;e""eno com!actado con materia" granu"ar

- a bcde-

ORMIGON ARMADO EN: a!ata muro de 0.1$m a!ata de co"umna (1.00A1.00A0.30) ?iga (0.30A0.1$) Loa + ue"o (/51$ cm.) 'o"umna (0.30A0.1$) *inte" (1$A20)

/ a b-

MUROS DE BLO0UES >"oDue en :uro de 6% >[email protected]. >"oDue en :uro de 6% [email protected].

 a bcd-

TERMINACION DE SUPERFICIES 'areteo en "oa, iga + co"umna PaCete en muro PaCete en tec/o , ?iga + 'o". 'anto en genera"

3$.67 #4.78 3$.67 74.61

m2 m2 m2 m"

3$.20 1#7.04 223.48 $#.66

1,2$$.$8 18,67$.4$ 7,#71.$3 4,4$1.23

2 ! b-

TERMINACION DE TECOS Gino de mec"a tec/o inc"inado m!ermeab. ( Gibra Po"ig"a)(4g53.00mm

26.66 26.66

m2 m2

127.4$ 440.00

3,3#7.82 11,730.40

3 a bc-

INSTALACION SANITARIA ubera + !iea de P?'-HI ram!a de Iraa (#0A#0A80) 'Jmara de n!ecci=n (60A70A70)

1.00 1.00 1.00

!a ud ud

600.00 4,207.22 3,08#.73

600.00 4,207.22 3,08#.73

8 a bcd-

INSTALACION ELECTRICA a"ida Lu 'enita" (>ob. >ao 'onumo) a"ida interru!tore enci""o a"ida nterru!tor *ob"e a"ida tomacorriente dob"e

4.00 1.00 1.00 2.00

ud ud ud ud

1,214.64 1,062.31 1,423.04 1,267.#2

4,8$8.$6 1,062.31 1,423.04 2,$3$.84

4 a bc-

PISOS ( So*. $#7. $ $* &$7%o. &$ S67$ H. . >ao Pio (c/a!a!ote) e50.08:t Pio mo. Iran. (>30-@I327-PL#) @1 Iri oca"o mo. Iran. (>30-@I327-PL#) @1

18.0$ 18.0$ 14.1$

m2 m2 m"

4$1.$2 #1$.77 178.76

8,14#.#4 16,$2#.6$ 2,$2#.4$

15 a b-

PUERTAS ( EVERDOOR ) ( So*. E#7$9#. ) Puerta en
2.00 1$3.$4

ud !2

6,203.47 2#0.00

12,406.#4 44,$26.60

1.06

m2

3,626.00

3,843.$6

24.10 1.#3 21.10 1$.30

m" m3 m2 m"

821.#6 $#7.1# 4#7.73 $6.3$

1#,80#.24 1,1$2.$8 10,$02.10 862.16

130.4$ 42.6$ 3$.67 $2.13 14.27

m2 m2 m2 m2 m2

46.64 128.4# 128.4# 2$4.32 1$#.2#

6,084.1# $,480.10 4,$83.24 13,2$7.70 2,273.07

11 VENTANAS ( C6'7* $#7$9!o$# ) a- ?entana 99 ;eorada (e!eor 0.040mm) 1" a bcd-

ACERAS PERIMETRALES 'ontruccion de bordi""o 2L (/540m) ;e""eno com!actado (/50.10m) Hormigon im!"e (/50.10m) aba"eta

1- a bcde-

PINTURA ( So*%! $#7$9!o$# ) Pintura de bae Primer ro!ica" 9cri"ica en !arede 9cri"ica en tec/o + iga :antenimiento en !arede (/51.$0m) Pintura :antenimiento (rea de /ierro)

1/ a-

MESETA DE COCINA ( $ D$%!**$# $ 7*!o :eeta 'ocina (reet. con cerJmica) 2m,eta :eeta iene nc"uida e" Iabinete de Pio B Gregadero enci""o

6.$6

!"

4,#00.##

SUBTOTAL MODULO TIPO COCINA

32,1$0.4#

R.D 

==II. COMEDOR 1 !

PRELIMINARES Lim!iea E ;e!"anteo *e" :odu"o

" a bcde-

MOVIMIENTO DE TIERRA <&traccion *e 'a!a ?egeta" (H50.30) <&caacion a!ata 'o"um.H51.00 <&caacion a!ata :uro H51.00 ;e""eno *e ;e!oicion (:anua") >ote de materia" obrante (<51.30) ;e""eno com!actado con materia" granu"ar

- a bcde-

ORMIGON ARMADO E (ORM. IND.): 9P99 *< :M;O (0.4$&0.2$) a!. 'o". (2.10&1.20&0.30) F12%N10 9.*. ?iga Perimetra" >[email protected] (0.1$&0.20) 'o"umna (0.20&0.3$) ?iga (0.20&0.40)

/ a b-

1.00

!a

$,000.00

$,000.00

6$.26 20.16 23.4$ 26.4$ 103.03 68.6$

m3 m3 m3 m3 m3 m3

147.32 2#8.#$ 2#8.#$ 68.$6 300.00 733.#2

#,614.10 6,026.83 7,010.38 1,813.41 30,#0#.00 $0,383.61

7.66 6.0$ 1.$1 2.36 2.64

m3 m3 m3 m3 m3

8,1$$.61 #,1$#.32 1#,#82.$4 21,11#.2$ 18,3#4.70

62,471.#7 $$,413.8# 30,173.64 4#,841.43 48,$62.01

MUROS DE BLO0UES *e 6% (>@P) *e 6% (@P)

38.83 106.#6

m2 m2

738.37 7$3.3#

28,670.#1 80,$82.$#

 a bcde-

TERMINACION DE SUPERFICIES 'areteo
63.64 63.64 220.22 367.2$ 27.00 1.00

m2 m2 m2 m" m2 !a

3$.20 223.48 206.77 $#.66 1,282.21 21,224.36

2,240.13 14,222.27 4$,$34.8# 21,#10.14 34,61#.67 21,224.36

2 a bc3 a b-

PISO H. 9. (:a""a <"ect. 20A20) >ao Pio H50.08m Pio :oaico *e Iranito GIri (0.30A0.30) oca"o *e Iranito (0.07  0.30) PUERTAS arra *e 12% :arco
171.62 171.62 $4.00

m2 m2 m"

4$1.$2 #1$.77 178.76

77,48#.86 1$7,164.4$ #,6$3.04

#0.38 1.00

!2 ud

272.#0 6,203.47

24,664.70 6,203.47

8

VENTANAS

'<;;9:<@O <@ *M;O' 0.40&0.10 9;:9O@ <@ P<;GL< 4%&4% (inc. *ieCo + arte)

31.68

m2

4,038.32

127,#33.#8

1#6.3$

m2

2,100.00

412,33$.00

b-

TERMINACION DE TECO aante
43.60

m"

623.20

27,171.$2

15 a bcd-

PINTURA >ae (arra

266.31 266.31 1#6.3$ 8.40

m2 m2 m2 m2

46.64 128.4# 114.22 1$#.2#

12,420.70 34,218.17 22,427.10 1,338.04

11 a b-

MISCELANEOS >aranda aranda
3.$2 1#.20

m" m"

2,200.00 2,200.00

7,744.00 42,240.00

1" a bcde-

ACERAS PERIMETRAL EN AREA E=TERIOR 'O@;M''O@ >O;*LLO 2L (H50.40m) ;e""eno 'om!actado (H50.30m) HO;:IO@ :PL< (?OL@9*O H50.10m) aba"eta H. .
4$.#1 13.77 4$.#1 43.71 2.20

m" m3 m2 m" m2

821.#6 $#7.1# 4#7.73 $6.3$ 4#6.46

37,736.18 8,223.31 22,8$0.78 2,463.06 1,0#2.21

a-

4 a-

R.D 

SUBTOTAL COMEDOR ==III COCINA 1 a-

PRELIMINARES Lim!iea + re!"anteo

" a bcde- a bcdeg-

MOVIMIENTO DE TIERRA <&traccion *e 'a!a ?egeta" (H50.30) <&caacion a!ata 'o"um.H51.00 <&caacion a!ata :uro H51.00 ;e""eno *e ;e!oicion (:anua") >ote de materia" obrante (<51.2$) ;e""eno com!actado con materia" granu"ar ORMIGON ARMADO E (ORM. IND.): 9P99 *< :M;O (0.4$&0.2$) a!. 'o". (2.10&1.20&0.30) ?iga Perimetra" >[email protected] (0.1$&0.20) 'o"umna (0.20&0.3$) ?iga (0.20&0.40) *inte" (0.1$&0.20) Loa E ?ue"o H50.1$ mt

/ a-

MUROS DE BLO0UES *e 6% (>@P)

1.00

!a

3,000.00

3,000.00

1$.#$ $.04 11.80 #.40 2#.24 21.27

m3 m3 m3 m3 m3 m3

147.32 2#8.#$ 2#8.#$ 68.$6 300.00 733.#2

2,34#.7$ 1,$06.71 3,$27.61 644.46 8,772.00 1$,610.48

3.$2 1.$1 0.64 0.$8 0.80 0.22 7.01

m3 m3 m3 m3 m3 m3 m3

8,1$$.61 #,1$#.32 1#,#82.$4 21,11#.2$ 18,3#4.70 21,46$.14 10,73#.$2

28,707.7$ 13,830.$7 12,788.83 12,24#.17 14,71$.76 4,722.33 7$,284.04

2$.7$

m2

738.37

1#,013.03

bc-

*e 6% (@P) *e 6% en ante!ec/o 1L

##.33 21.76

m2 m"

7$3.3# 806.1#

74,834.23 17,$42.6#

 a bcd-

TERMINACION DE SUPERFICIES 'areteo
76.0# 76.0# 1##.47 24.00

m2 m2 m2 m"

3$.20 223.48 206.77 $#.66

2,678.37 17,004.$# 41,244.41 1,431.84

2 a bc-

PISO H. 9. (:a""a <"ect. 20A20) >ao Pio H50.08m Pio :oaico *e Iranito GIri (0.30A0.30) oca"o *e Iranito (0.07  0.30)

$3.18 $3.18 48.00

m2 m2 m"

4$1.$2 #1$.77 178.76

24,011.83 48,700.6$ 8,$80.48

3 a b-

PUERTAS
27.12 1.00

!2 ud

448.0$ 6,203.47

12,1$1.12 6,203.47

8 a bcde-

TERMINACION DE TECO Gino ec/o P"ano aba"eta aante) Iotero *e ;anura

$8.37 21.$6 6$.72 8.00 21.76

m2 m" m2 m" m"

304.37 71.$3 440.00 287.37 11$.61

17,766.08 1,$42.1# 28,#16.80 2,2#8.#$ 2,$1$.67

4 a bcde-

INSTALACION SANITARIA ram!a *e Iraa #0�&80 Laamano
1.00 6.00 60.00 10.00 2.00

ud ud m" m" ud

4,207.22 4,08#.#6 118.37 436.32 3,08#.73

4,207.22 24,$3#.76 7,102.20 4,363.20 6,17#.46

15 a bcd-

PINTURA >ae (
27$.$6 217.1# $8.37 2.10

m2 m2 m2 m2

46.64 128.4# 128.4# 1$#.2#

12,8$2.12 27,#06.74 7,4##.#6 334.$1

11

MISCELANEOS :eeta ;eet.
34.31

!"

4,#00.##

168,1$2.#7

23.$6 7.07 23.$6 21.76

m" m3 m2 m"

821.#6 $#7.1# 4#7.73 $6.3$

1#,36$.38 4,222.13 11,726.$2 1,226.18

a-

1" a bcd-

ACERAS PERIMETRAL 'O@;M''O@ >O;*LLO 2L (H50.40m) ;e""eno 'om!actado (H50.30m) HO;:IO@ :PL< (?OL@9*O H50.10m) aba"eta SUBTOTAL COCINA

R.D 

==IV. INSTALACION ELECTRICA DE COMEDOR Y COCINA a- a"ida omb. *e >ao b#.00 ud 'on. 26120 c- a"ida *e omacorriente *ob"e 120 'on ierra 12.00 ud d- a"ida *e omacorriente 220 'on ierra 1.00 ud e- a"ida *e nteru!tor *ob"e 3.00 ud - a"ida *e nteru!tor enci""o 2.00 ud g- a"ida *e nterru!tor /ree Ka+ 4.00 ud /- a"ida *e 9banico *e ec/o d 8.00 ud i- a"ida *e 'ontro" *e 9banico 8.00 ud - Pane" <"ctrico Ie *e 8-16B>reae 1.00 ud - 9"ambre / S8 t. (Para 9"imentaci=n) 1$0.00 !" "- 9"ambre / S6 t. (Para 9"imentaci=n) 300.00 !" m- >reaer Ie. *e 60a2 (<@'LOM;<)@ema-1 1.00 ud n- ubo Pc dr-26 *e 1%18 8.00 ud o- 'ura Pc ;eorada *e 1% 4.00 ud Pane" <"ctrico Ie *e 2-4 'ircuito (Protecc. !1.00 P9. *e Lnea) D- <&caaci=n *e ana 4.00 m3 Poo *e ierra 'on re ?ari""a [%8, :J r1.00 P9. 'arb=n E ierra @egra - 9"ambre *e 9terriae @o.6 60.00 !"

3,730.06

74,601.20

1,214.64

10,#31.76

1,267.#2 1,7$8.77 1,423.04 1,062.31 1,226.82 3,6$0.00 833.87 4,101.#1 30.## 46.02 3,277.$0 20#.70 1$.43

1$,21$.04 1,7$8.77 4,26#.12 2,124.62 4,#07.28 2#,200.00 6,670.#6 4,101.#1 4,648.$0 13,806.00 3,277.$0 1,677.60 61.72

688.77

688.77

274.06

1,0#6.24

3,733.00

3,733.00

46.00

2,760.00

SUBTOTAL INSTALACION ELECTRICA DE COMEDOR Y COCINA

R.D 

==V CANCA MI=TA 1 a-

LIMPIEA Y REPLANTEO ;e!"anteo

" a bcde-

MOVIMIENTO DE TIERRA: <&tracci=n de ca!a egeta" ( /5 0.30 cm ) <&caaci=n >ote de materia" obrante (e51.30) m ;e""eno de re!oici=n ;e""eno com!actado ( e50.30 m )

- a bc-

ORMIGON ARMADO EN: a!ata de muro bordi""o ( 0.4$A0.20 ) m a!ata co"umna o!orte (0.80A1.70A0.$0) m 'o"umna o!orte

/ a-

BLO0UES >ordi""o de 0.1$ m ( >[email protected].)

 a bcd-

TERMINACION DE SUPERFICES PaCete en e&terior PaCete "io en co"umna Graguac/e 'anto en genera"

1.00 !.a.

2,$00.00

2,$00.00

124.80 30.24 #3.8$ 21.2# 166.40

m3 m3 m3 m3 m3

147.32 274.06 300.00 68.$6 $#7.1#

18,38$.$4 8,287.$7 28,1$$.00 1,4$#.64 ##,372.42

7.$6 1.36 1.$2

m3 m3 m3

7,018.07 7,#42.01 1#,017.70

$3,0$6.61 10,801.13 28,#06.#0

67.20

m2

802.$7

$3,#32.70

10.#2 2$.48 2$.48 106.00

m2 m2 m2 m"

236.16 238.27 3#.$0 62.3$

2,$78.87 6,071.12 1,006.46 6,60#.10

2 a-

TERMINACION DE PISOS *e H.9. con ma""a e"ectroo"dada 14% (H50.10)

3 ! < 

VARIOS ab"ero de ibra de idrio inc"u+e aro + ma""a Pote o""e+ba"" + caue"a (ubo 2 1210\ +  :a""a de o""e+ba""

8 a b-

PINTURA 9cri"ica en co"umna eCa"iacion en canc/a

416.00

m2

1,122.32

466,88$.12

2.00 ud 2.00 und 1.00 und

8,$$0.00 6,7$0.84 8#$.00

17,100.00 13,$01.68 8#$.00

2$.48 1.00

m2 !a

128.4# 11,000.00

3,273.#3 11,000.00

1.00

!.a

1,$00.00

1,$00.00

1$.16 m3 7.$8 m3 #.8$ :t]

274.06 68.$6 300.00

4,1$4.7$ $1#.68 2,#$$.00

6,806.87 23,687.#0 12,8$1.11

34,442.76 20,134.72 166,#3$.#2

SUBTOTAL CANCA MI=TA ==VI CONSTRUCCION GRADERIAS 1 a-

TRABAJOS PRELIMINARES Lim!iea + re!"anteo

" a bc-

MOVIMIENTO DE TIERRA <&caaci=n en ierra ;e""eno de re!oici=n >ote de :ateria" obrante (e51.2$)

- a bc-

ORMIGON ARMADO a!ata de :uro 6% (0.4$A0.2$)338%LN40 ?iga Promedio

Loa de aiento ( /50.13 m )

$.06 :t] 0.8$ :t] 12.## :t]

/ a b-

MUROS >"oDue en :uro de 6% >[email protected]. >"oDue en :uro de 6% [email protected].

2$.27 :t^ $6.8# :t^

788.34 802.$7

1#,#21.3$ 4$,6$8.21

 a b-

TERMINACION DE SUPERFICIE PaCete en :uro + aiento 'anto en Ienera"

217.#6 :t^ $76.84 :L

236.16 62.3$

$1,473.43 3$,#6$.#7

2 a b-

PINTURA Pintura de >ae ( 1 :ano ) (
237.18 :t^ 237.18 :t^

46.64 128.4#

11,062.08 30,47$.26

SUBTOTAL CONST. GRADERIAS

RESUMEN SUBTOTAL PRELIMINARES SUBTOTAL AREA ADM. + AULA INICIAL

RD

R.D  R.D 

SUBTOTAL 1 AULA + BIBLIOT. + COCINA + DEPOSITO + BAÑOS SUBTOTAL LAB. SUBTOTAL SANITARIA E=TERIOR SUBTOTAL CISTERNA (8,555 G*#.) SUBTOTAL CASETA SOBRE CISTERNA SUBTOTAL CAM. SEPT. DOBLE (/.3@"./5@".13) SUBTOTAL CAM. SEPT. DOBLE (/.3@"./5@".13) SUBTOTAL AREAS E=TERIORES . SUBTOTAL MISCELANEOS SUBTOTAL VERJA PERIMETRAL EN MUROS (".5)

R.D  R.D  R.D  R.D  R.D  R.D  R.D  R.D  R.D  R.D 

SUBTOTAL INSTALACIONES ELECTRICAS

R.D 

SUBTOTAL CANCA MI=TA

R.D 

SUBTOTAL GRADERIA EN CANCA MI=TA

R.D 

SUBTOTAL AREA RECREO EDUC. INICIAL + OTROS

R.D 

SUBTOTAL MODULO TIPO COCINA +COMEDOR

R.D 

SUBTOTAL GENERAL

R.D 

GASTOS GENERALES *;<''O@ <'@. E ;<P. 9*:. I9O 9*:@;9?O ;9@PO;<  ( 16_ ) P;O><9 <M*O *< M
10.00_ 3.00_ 3.2$_ 4.$0_ 1.00_ $.00_ $.00_ 0.10_ 16.00_ P9 P9

3,84#,$73.0$ 1,1$4,871.#1 1,2$1,111.24 1,732,307.87 384,#$7.30 1,#24,786.$2 1,#24,786.$2 38,4#$.73 61$,#31.6# 2$,000.00 7$,000.00

R.D 

S

A + 1 AULA + SEPTICO METRAL+ LAB.)

SUBTOTAL 1",555.55

25,"3"."1 3","3"."1

2,55.55

"3,"/4.-5

",/-",11."-

-/8,--3.58

"58,".5"

0.00 0.00

"32,-81.81

21,442.-

-58,511.8/

8/,1/8.52

48,5/3.5/

82,81."-

1"/,23.5

122,"3.8/

48,-5.35

1-,"5.55 /,24",8"".44

-,555.55

1,52-,5-8."5

125,-14.2/

"",/2".5"

2,85"./5

,/-4.55

13",/5/.4/

"58,/"2.548,5/3.5/

2,52-.88

124,"1.-" ",-1-,"18./3

-,555.55

1,55,-35.-3

"12,48/.1-

"2-,2/."/

"5",544.45

22,1--./5

,/-4.55

1","1.14

"15,-2.// 48,5/3.5/

2,52-.88

13",-3.3

",15,33.-/ 4,12,812.85

8,55.55

"--,53.15

",42,455.54

-14,54./

-/8,212."2

185,"18./-

2,51.-1

-58,511.8/

8/,1/8.52

0.00 0.00

48,5/3.5/

15,458.2

1"/,23.5

122,"3.8/ /,444,814.23

/,555.55

1,"8/,85".-

""5,342.83

"",/2".5"

2,85"./5

,/-4.55

13",/5/.4/

"58,/"2.548,5/3.5/

2,52-.88

124,"1.-" ",42,/4.8

/,555.55

1,"/4,884.4-

"12,48/.1-

"2-,2/."/

148,445.1/

22,1--./5

,/-4.55

15,4//.14

"15,-2.//

48,5/3.5/

2,52-.88

13",-3.3

",31,838.1/ 15,-/8,13.2

15,555.55

-2,"12.2

-,11,""5.51

/4,55.3

-/,28-.-8

/85,85.//

/45,""/./

3",--5.3 "11,"1/.5

11/,888.13

"15,28-."5

85,5-8.3"

"-2,5/.52 2,228,1-5.45

,555.55

1,"3,3-2.1"

-/1,223.2

-4/,/.""

"81,381.12

185,5".24

-"",158.13

"12,284.32

33,/35.8" -,"41.55

83,8".-

"12,3/8.48 -,35/,844.15

1,555.55

1/",21-."5

3,18."

",433.28

"4,2--.51 13,-28./

4,/5-./3

"8,--1.83 --8,8/2."4 15,311,832."4

/3/,8/.-5 /3/,8/.-5

"52,/"".-1 "52,/"".-1

/",83/.83 /",83/.83

8/,//4.8" 8/,//4.8"

8/,//4.8" 8/,//4.8"

"28,4/.22

1/,5//.21

-4,3/4.54 /2",-88.-2

2,831.25 2,831.25

1,5-3,415."2 1,5-3,415."2

"55,4/5./3

5,8"4.33

8,23".-"

114,38-.81

/,323./

144,2"3.-1

138,42".88

","32.4

1/3,"51.3

41-,52".31

138,224.25

",555.55

1-,/83./"

8/,/8".4

/,2"2.8/

-",--.85

1,1"8.""

3,842.4

4,834.3

"3,"54.5/

2,4--./

-,8/-.2

-",-"2.53

-1,238."4

-",15./4 -4/,442.4-

,555.55

15,33.--

"/2,/2".4/

154,"-.5

1-4,31./2

"//,-53.- -5,828.13

1"3,4--.48

/-4,52."

35,/5/.51

/4,48/.55

3",-2./ 1,2/1,4/.85

-,555.55

-",/11.51

12","48./

111,-84.4

2",-4."1

81,"4".42

18,-/.4

-,5-4.24

/2,-41.8/

/8,4-.--

128,1".43

-2,/5."1 8"-,8"/."1

18,"4.44 18,"4.44

",55.55

1,225.13

4",32/.2

-,4-".35

12,"2.

/22,88.1"

-1,/42.28

1/,"3-.48--,338.34

1,55.55

3,2"4./-

""1,1-./5

2,34.2

83,/-4./1

/1,-3.-/",144.1-

3","3"."1 4,12,812.85

presupuesto de escuela

Recommend Documents