Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Presupuesto TELLO
Presupuesto TELLO
Presupuesto TELLO
Presupuesto
5.02 ZAPATAS
5.04 COLUMNAS
5.05 GARGOLAS
5.06 VIGAS
6.00 ALBAÑILERIA
5.02 ZAPATAS
5.04 COLUMNAS
5.05 GARGOLAS
5.06 VIGAS
6.00 ALBAÑILERIA
4.10 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA 6"·MAXIMO m3 30.54 163.14
5.04 COLUMNAS
5.04.01 COLUMNAS CONCRETO f'c=210 kg/cm2 m3 9.21 364.85
5.06 VIGAS
5.08 ESCALERAS
6.00 ALBAÑILERIA
4.10 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA 6"·MAXIMO m3 21.54 163.14
5.04 COLUMNAS
5.06 VIGAS
6.00 ALBAÑILERIA
4.12 CIMIENTO PARA BANCAS DE CONCRETO MEZCLA C:H - 1:10 m3 2.88 174.16
4.13 SOBRECIMIENTO PARA BANCAS DE CONCRETO CICLOPEO C:H - 1:8 m3 2.88 139.51
9.03 PISO DE CERAMICA DE 0.40x0.40 mts - CRETA GRIS - ALTO TRANSITO m2 451.80 43.86
11.00 CUBIERTAS
11.01 CUBIERTA LADRILLO PASTELERO ASENTADO CON BARRO E=2" C/ FRAGUA m2 252.40 29.83
14.00 CERRAJERIA
14.02 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 8.00 60.42
16.00 PINTURA
17.03 JUNTA DE DILATACION EN COBERTURA PASTELERO CON MORTERO ASFALTICO ml 152.47 3.47
17.04 JUNTA DE DILATACION RELLENA CON MORTERO ASFALTICO E=1" ml 36.40 2.96
17.05 SELLADO DE JUNTA CON SILICONA e=1.5cm EN VENTANAS ml 193.29 2.90
17.06 PIZARRA CEMENTO 5.0 X 1.20 SIN TIZERO. UND 8.00 203.30
9.02 VEREDA DE CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 64.15 46.77
9.03 PISO DE CERAMICA DE 0.40x0.40 mts - CRETA GRIS - ALTO TRANSITO m2 315.59 43.86
11.00 CUBIERTAS
11.01 CUBIERTA LADRILLO PASTELERO ASENTADO CON BARRO E=2" C/ FRAGUA m2 190.00 29.83
14.00 CERRAJERIA
16.00 PINTURA
17.03 JUNTA DE DILATACION EN COBERTURA PASTELERO CON MORTERO ASFALTICO ml 112.55 3.47
17.04 JUNTA DE DILATACION RELLENA CON MORTERO ASFALTICO E=1" ml 43.05 2.96
17.06 PIZARRA CEMENTO 5.0 X 1.20 SIN TIZERO. UND 2.00 203.30
9.02 VEREDA DE CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 42.93 46.77
14.00 CERRAJERIA
14.02 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 3.00 60.42
16.00 PINTURA
9.02 VEREDA DE CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 28.23 46.77
11.00 CUBIERTAS
11.01 CUBIERTA LADRILLO PASTELERO ASENTADO CON BARRO E=2" C/ FRAGUA m2 53.47 29.83
13.04 PUERTA METALICA LAC 1/16" CON MARCO 2"X2"X1/4" Y REFUERZOS m2 0.30 260.45
14.00 CERRAJERIA
16.00 PINTURA
17.03 JUNTA DE DILATACION EN COBERTURA PASTELERO CON MORTERO ASFALTICO ml 25.97 3.47
17.08 URINARIO CORRIDO SEGÚN DISEÑO REV. C/MAYOLICA 20X20 ml 2.75 136.76
14.00 CERRAJERIA
14.02 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 4.00 60.42
16.00 PINTURA
9.02 VEREDA DE CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 36.05 46.77
9.08 LOSA DE PATIO DE CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 694.01 42.51
9.09 GRADAS
9.10 RAMPAS
17.04 JUNTA DE DILATACION RELLENA CON MORTERO ASFALTICO E=1" ml 463.54 2.96
17.10 TAPA JUNTA METALICA EN MODULOS (VERTICAL) MAS PARAPETOS DE ESCALERA ml 47.60 16.02
18.00 SALIDAS
20.02 RELLENO COMPACTADO ZANJA TERRENO NORMAL PARA CUBRIR CABLE-0.50 M PROFUNDIDA m3 12.72 16.47
22.01 TABLERO TD - B AUT 1-3x60A, 4-2x15, 4-2x20, ITM DIFERENCIAL 1-3x60A UND 1.00 882.84
24.00 ARTEFACTOS
24.02 ARTEF. FLUOR 2/20 W EMPOTRADO EN MARCO DEALUM (DIF. PLAS) UND 8.00 89.91
24.06 BRAQUETES ECONOMICOS DE PARED-TIPO RSP-SIMILAR-P/MODULO AULAS 2DO PISO UND 5.00 155.43
18.00 SALIDAS
20.02 RELLENO COMPACTADO ZANJA TERRENO NORMAL PARA CUBRIR CABLE-0.50 M PROFUNDIDA m3 6.62 16.47
22.03 TABLERO TD - A AUT 1-3x50A, 4-2x15, 4-2x20, ITM DIFERENCIAL 1-3x50A UND 1.00 913.97
24.00 ARTEFACTOS
24.02 ARTEF. FLUOR 2/20 W EMPOTRADO EN MARCO DEALUM (DIF. PLAS) UND 6.00 89.91
24.06 BRAQUETES ECONOMICOS DE PARED-TIPO RSP-SIMILAR-P/MODULO AULAS 2DO PISO UND 4.00 155.43
18.00 SALIDAS
24.00 ARTEFACTOS
18.00 SALIDAS
20.02 RELLENO COMPACTADO ZANJA TERRENO NORMAL PARA CUBRIR CABLE-0.50 M PROFUNDIDA m3 11.57 16.47
22.05 TABLERO TD - E AUT 1-2x25A, 1-2x15, 2-2x20, ITM DIFERENCIAL 1-2x25A UND 1.00 561.77
24.00 ARTEFACTOS
24.06 BRAQUETES ECONOMICOS DE PARED-TIPO RSP-SIMILAR-P/MODULO AULAS 2DO PISO UND 2.00 155.43
18.00 SALIDAS
20.02 RELLENO COMPACTADO ZANJA TERRENO NORMAL PARA CUBRIR CABLE-0.50 M PROFUNDIDA m3 57.81 16.47
24.00 ARTEFACTOS
25.01 INODORO TANQUE BAJO DE LOSA 1ERA CALIDAD ADULTO (NAC. BLANCO) pza 12.00 109.50
25.04 TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA COLOR BLANCO UND 2.00 27.00
26.03 CAJA DE REG. ALB. 12"X24" C/TAPA CONCRETO UND 5.00 166.16
28.00 PRUEBAS
29.00 VARIOS
29.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANIT. - ELECT. m3 14.66 25.62
29.02 RELLENO MANUAL CON MATERIAL PROPIO (REDES EXT. ELEC. SANIT.) m3 14.66 17.07
29.03 TANQUE ELEVADO PVC - 1500 LTS. INC. ACCESORIOS UND 1.00 677.95
29.05 CISTERNA DE CAPACIDAD 2.5 M3 DE PVC - INC ACCESORIOS UND 2.00 1,732.05
COSTO DIRECTO
UTILIDAD 10%
--------------------
SUBTOTAL
==========
TOTAL PRESUPUESTO
56,374.89
6,132.50
4,230.36
1,389.38
512.76
50,242.39
21,555.74
116.92
539.22
3,707.80
1,807.10
1,237.94
454.89
389.40
1,757.32
352.64
3,351.16
2,970.87
4,870.48
3,611.52
95.88
26.40
539.61
124.87
127.05
145.41
159.86
237.54
116.56
464.06
560.02
918.11
96.15
16,014.83
51.46
495.20
3,206.39
1,438.87
810.21
330.29
244.91
1,742.69
325.54
1,724.21
25.87
2,085.82
3,419.51
113.86
9,060.30
45.18
296.54
1,626.79
849.27
460.32
217.34
116.91
995.78
194.88
1,075.38
1,205.54
1,976.37
291,048.28
1,620.70
650.94
969.76
21,881.22
7,183.34
3,732.48
2,244.86
2,624.07
1,421.89
4,674.58
28,480.34
1,555.10
1,085.72
8,689.37
2,357.76
970.04
759.05
6,371.39
1,340.34
5,351.57
218,396.13
8,117.98
5,963.90
1,060.94
1,093.14
32,655.95
20,287.85
4,158.28
8,209.82
23,637.43
6,045.34
6,022.34
11,569.75
58,922.29
15,870.98
19,663.43
23,387.88
256.42
87.80
138.23
30.39
44,508.74
12,977.55
15,600.30
15,930.89
50,297.32
11,182.73
17,416.40
11,200.40
10,497.79
20,669.89
12,800.82
7,073.81
795.26
239,216.48
1,223.56
491.43
732.13
17,804.75
6,029.15
3,132.72
1,874.45
2,213.30
1,062.40
3,492.73
21,234.25
1,695.57
1,238.53
3,954.67
1,808.20
977.30
736.00
4,968.58
1,034.53
3,963.34
424.16
433.37
175,458.92
7,576.58
5,630.99
969.25
976.34
24,788.07
15,390.34
3,189.04
6,208.69
20,227.56
5,139.88
5,186.42
9,901.26
47,820.85
12,583.68
16,731.31
18,505.86
192.59
65.85
103.95
22.79
37,223.38
10,223.04
12,405.53
14,594.81
37,629.89
8,387.71
13,062.39
8,306.44
7,873.35
23,495.00
15,523.53
6,885.18
1,086.29
74,664.46
559.83
224.85
334.98
6,543.41
2,056.77
1,068.75
370.08
1,052.85
465.29
1,529.67
18,427.11
3,366.35
1,242.52
2,235.32
4,328.92
887.26
1,384.44
4,982.30
36,033.75
12,283.84
3,360.27
6,182.47
2,741.10
11,643.17
2,771.31
5,251.68
3,620.18
4,737.50
1,071.95
1,665.35
855.38
1,144.82
7,369.24
2,888.53
3,578.27
902.44
13,100.36
10,265.16
2,356.86
478.34
39,280.80
438.13
175.97
262.16
3,531.58
909.77
472.68
31.95
611.26
351.23
1,154.69
12,403.32
1,885.62
1,155.33
905.56
3,144.79
644.56
1,000.67
3,514.04
152.75
12,672.25
4,835.74
1,532.37
1,744.84
1,558.53
3,495.56
929.37
1,530.70
1,035.49
4,310.11
1,005.78
1,565.44
662.79
1,076.10
30.84
11.74
10.22
8.88
10,235.52
5,519.82
4,256.08
459.62
22,365.16
4,156.39
1,669.37
2,487.02
16,761.84
3,909.39
12,852.45
1,446.93
501.58
401.79
543.56
186,415.66
52,379.97
10,535.01
10,859.43
9,010.27
760.26
18,119.06
3,095.94
14,852.47
14,852.47
32,974.29
9,221.24
3,937.10
19,815.95
3,201.93
2,509.19
692.74
7,529.09
7,529.09
50,386.11
8,223.17
2,412.72
39,750.22
2,289.68
240.96
483.36
63.92
1,501.44
2,854.97
2,854.97
15,152.74
4,954.71
6,274.64
2,129.20
630.63
1,163.56
4,794.41
650.94
1,319.72
529.07
107.74
560.54
1,626.40
138,669.97
37,855.42
5,417.54
9,361.27
7,183.78
582.34
13,156.25
2,154.24
11,139.43
11,139.43
23,283.27
6,441.19
3,000.30
13,841.78
2,499.94
1,984.25
515.69
5,667.70
5,667.70
40,195.74
8,899.76
603.18
29,686.07
1,006.73
1,672.08
135.54
362.52
47.94
1,126.08
2,132.08
2,132.08
11,071.12
3,805.59
4,168.09
1,752.08
469.46
875.90
3,153.19
491.43
989.79
390.55
127.43
747.39
406.60
40,963.07
14,300.95
5,293.93
3,905.08
3,041.14
353.81
410.67
584.71
711.61
1,420.19
1,420.19
5,045.12
2,007.84
1,254.49
1,782.79
2,067.85
978.75
1,089.10
4,977.11
2,753.67
2,223.44
7,544.62
4,243.08
3,301.54
295.59
90.36
181.26
23.97
56.72
56.72
5,030.07
931.79
2,740.63
150.01
891.00
67.69
248.95
224.85
224.85
33,952.72
10,090.13
4,979.63
1,005.01
557.54
2,319.00
493.31
735.64
1,343.90
1,343.90
3,759.05
862.12
1,320.32
129.89
1,446.72
3,106.71
188.50
2,918.21
1,595.01
1,595.01
6,555.42
3,775.66
2,779.76
934.81
770.46
78.14
86.21
680.20
120.48
241.68
31.96
240.84
45.24
3,439.22
394.09
2,035.27
501.71
171.60
90.05
246.50
2,448.27
175.97
90.12
1,806.09
376.09
2,542.73
61.53
61.53
166.08
166.08
84.22
84.22
304.92
241.68
7.99
55.25
24.08
24.08
1,812.99
277.25
1,077.65
458.09
88.91
88.91
73,959.56
2,581.18
2,581.18
65,195.58
1,686.06
29,502.37
1,241.57
1,188.53
53.04
32,765.58
31,647.46
1,118.12
6,182.80
1,669.37
1,372.08
513.91
762.55
761.24
1,103.65
16,436.42
5,038.52
1,922.24
955.68
621.04
1,242.56
297.00
517.84
517.84
1,295.07
325.89
209.50
759.68
49.34
49.34
1,135.81
882.84
252.97
2,164.21
2,164.21
6,235.63
2,742.40
719.28
1,533.44
463.36
777.15
11,386.28
3,560.85
1,441.68
716.76
232.89
931.92
237.60
517.84
517.84
693.50
169.60
109.03
414.87
24.67
24.67
1,166.94
913.97
252.97
706.90
706.90
4,715.58
2,056.80
539.46
1,150.08
347.52
621.72
2,982.36
1,292.16
360.42
465.78
465.96
517.84
517.84
49.34
49.34
1,123.02
514.20
608.82
4,369.08
479.22
360.42
118.80
517.84
517.84
1,078.86
296.42
190.56
591.88
49.34
49.34
757.63
561.77
195.86
629.59
629.59
856.60
202.94
310.86
342.80
59.35
59.35
59.35
8,157.98
2,433.22
1,481.09
952.13
2,620.54
2,620.54
3,104.22
1,279.39
1,824.83
14,482.21
1,987.58
1,314.00
271.30
172.28
54.00
24.00
152.00
3,141.99
1,277.10
132.80
830.80
173.74
10.27
44.22
93.90
49.16
224.67
117.17
188.16
3,725.22
1,057.10
351.48
141.84
542.42
466.88
148.26
474.88
138.36
206.92
109.54
87.54
82.56
82.56
5,544.86
375.59
250.25
677.95
776.97
3,464.10
397.34
397.34
61.88
291.69
43.77
1,257,724.80
125,772.48
125,772.48
1,509,269.76
286,761.25
1,796,031.01