Documente Academic
Documente Profesional
Documente Cultură
No.
PARTIDAS
CANT.
UNID.
P.U.
SUB-TOTAL
APARTAMENTOS TIPO C
PRIMER NIVEL
1
1.01
1.02
PRELIMINARES:
Replanteo en general
Caseta de materiales
1.00
1.00
PA
PA
15,551.60
40,310.76
15,551.60
40,310.76
MOVIMIENTO DE TIERRA:
Corte y bote de capa vegetal
Excavacin en zapata de muros
Relleno de reposicin
Bote de material sobrante
Relleno de caliche compactado
22.74
79.17
29.99
63.92
12.83
M3
M3
M3
M3
M3
92.55
253.40
68.57
236.88
686.12
2,104.22
20,060.52
2,056.68
15,142.56
8,802.94
3
3.01
3.02
3.03
3.02
3.03
3.04
3.05
17.42
0.80
0.43
12.83
1.62
0.62
0.12
M3
M3
M3
M3
M3
M3
M3
8,710.29
8,591.79
8,364.85
8,500.00
9,871.41
9,613.42
24,012.31
151,689.68
6,862.69
3,563.43
109,055.00
15,991.69
5,941.09
2,881.48
4
4.01
MUROS DE BLOQUES:
De 0.10 m s/cruce con 3/8" @ 0.80 mts
4.26
M2
776.01
3,305.80
4.02
3.73
M2
840.27
3,132.12
4.03
81.65
M2
1,111.37
90,738.08
1 de 44
1
1.01
1.02
CANT.
UNID.
P.U.
SUB-TOTAL
17.84
M3
14,206.16
253,463.95
Rampa de escalera
1.33
M3
18,331.45
24,470.29
1.03
0.51
M3
18,610.48
9,528.56
1.04
0.56
M3
19,426.95
10,879.09
1.05
Columna CE (0.20x0.20)m
0.42
M3
24,012.31
10,065.96
1.06
Dintel D (0.20x0.20)m
1.54
M3
20,616.76
31,667.35
1.07
0.08
M3
23,173.77
1,909.52
2
2.01
2.02
2.03
MUROS DE BLOQUES:
De 0.10 m s/cruce con 3/8" @ 0.80 mts
De 0.15 m s/cruce con 3/8" @ 0.80 mts
De 0.20 m c/cruce con 3/8" @ 0.60 mts
23.00
10.92
238.38
M2
M2
M2
783.93
848.19
1,119.29
18,033.18
9,263.45
266,818.94
3
3.01
3.02
3.02
3.03
3.04
3.05
3.06
3.07
TERMINACIN DE SUPERFICIE:
Paete interior en muros
Paete exterior en muros
Cantos
Paete en columnas aislada
Paete en techo
Estras en paete (para formar retalle)
Fraguache en muros
Careteo en elementos de H.A.
471.98
72.63
574.64
4.19
148.68
32.09
544.61
152.87
M2
M2
ML
M2
M2
ML
M2
M2
219.57
310.75
73.13
285.33
255.41
110.10
48.71
99.70
103,633.64
22,569.39
42,021.50
1,196.12
37,974.32
3,532.71
26,528.80
15,240.85
4
4.01
4.02
TERMINACIN DE PISO:
Piso de cermica a (0.30x0.30)m
Zcalo (0.07x0.30)m
129.60
127.91
M2
ML
937.69
107.87
121,523.99
13,797.99
5
5.01
5.02
5.03
5.04
TERMINACIN DE ESCALERA:
Escalones de granito fondo gris
Zcalo de granito fondo gris en escalera
Descanso de granito fondo gris en escalera
Zocalo en descanso
18.54
9.24
0.37
3.35
ML
ML
M2
ML
2,693.66
820.73
1,749.47
107.87
49,940.49
7,583.51
648.70
361.37
6
6.01
6.02
PINTURA:
Acrlica en general
Econmica en techo
548.81
148.68
M2
M2
102.08
68.42
56,020.94
10,172.53
REVESTIMIENTO:
248952002.xls.ms_office
2 de 44
CANT.
8.05
PUERTAS Y VENTANAS:
Puerta P1 (1.00x2.10) m apanelada de pino tratado, pintura
mantenimiento color blanco
Puerta P2 (0.80x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P3 (0.90x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P5 en closet apanelada de Plywood, pintura
mantenimiento color blanco
Ventana salomonica de aluminio
9
9.01
9.02
9.03
9.04
9.05
9.06
9.07
9.08
9.09
9.10
9.11
9.12
9.13
9.14
INSTALACIN SANITARIA:
Lavamanos simplex blanco
Inodoros Simplex Bco. con Tapa
Baera
Fregadero sencillo
Lavadero de granito sencillo
Juego de accesorios
Vlvula de paso de 3/4"
Ventilacin de 3"
Desage de Piso 2"
Caja de inspeccin (0,60x0,60x0,75) mts
Trampa de grasa de (1.10 x 1.10 x 0.75 mts) C/tee 0 3"
Columna de agua fria de 3/4"
Tuberas y Piezas
Mano de Obra de Plomero
8.01
8.02
8.03
8.04
10
UNID.
P.U.
SUB-TOTAL
10.20
1.68
M2
M2
814.05
814.05
8,303.28
1,367.60
4.00
UD
8,500.00
34,000.00
4.00
UD
4,500.00
18,000.00
6.00
UD
4,500.00
27,000.00
12.60
M2
1,279.20
16,117.92
22.88
M2
2,739.60
62,682.05
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
4.00
2.00
2.00
1.00
1.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
P.A.
P.A.
2,103.67
4,179.01
11,664.00
6,339.56
3,528.29
1,832.26
480.52
949.92
747.23
2,182.20
6,541.15
328.07
3,589.34
3,769.61
4,207.35
8,358.02
23,328.01
12,679.12
7,056.57
3,664.52
961.05
1,899.83
1,494.46
8,728.81
13,082.31
656.13
3,589.34
3,769.61
22.00
20.00
UD
UD
836.16
870.10
18,395.52
17,401.92
28.00
2.00
2.00
2.00
2.00
22.00
22.00
UD
UD
UD
UD
UD
UD
UD
950.30
685.30
590.17
1,398.40
1,092.17
48.00
18.00
1.00
UD
2,643.16
INSTALACION ELECTRICA
248952002.xls.ms_office
26,608.51
1,370.59
1,180.34
2,796.79
2,184.34
1,056.00
396.00
2,643.16
3 de 44
No.
PARTIDAS
CANT.
10.16
11
11.01
11.02
11.03
11.04
11.05
VARIOS:
Baranda de hierro en balcon
Escalera de emergencia
Gabinete de piso en pino tratado
Gabinete de pared en pino tratado
Tope de marmolite en cocina
10.11
10.12
10.13
10.14
10.15
UNID.
P.U.
SUB-TOTAL
2,643.16
1.00
UD
2,643.16
80.00
PL
58.69
80.00
1.00
1.00
PL
UD
PA
58.69
1,386.00
280.24
1.00
PA
3,503.01
1,386.00
280.24
3,503.01
6.00
8.88
1.97
1.97
3.87
ML
ML
PL
PL
P2
1,740.00
4,519.20
1,548.00
1,260.00
382.80
10,440.00
40,130.50
3,046.46
2,479.68
1,482.81
3.36
M2
648.00
2,177.28
4,695.36
4,695.36
9.24
ML
1,925.36
17,790.35
19.80
M2
559.63
11,080.74
1.01
Losa de techo
17.84
M3
14,632.34
261,067.87
1.02
Rampa de escalera
1.33
M3
18,881.40
25,204.40
1.03
0.51
M3
19,168.79
9,814.42
1.04
0.56
M3
20,009.76
11,205.46
1.05
Columna CE (0.20x0.20)m
0.42
M3
24,732.68
10,367.94
1.06
Dintel D (0.15x0.20)m
1.54
M3
21,235.27
32,617.37
1.07
0.08
M3
23,868.98
1,966.80
2
2.01
MUROS DE BLOQUES:
De 0.10 m s/cruce con 3/8" @ 0.80 mts
23.00
M2
807.45
18,574.17
248952002.xls.ms_office
4 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
2.02
250.38
M2
873.64
218,739.18
3
3.01
TERMINACIN DE SUPERFICIE:
Paete interior en muros
481.99
M2
226.16
109,006.12
3.02
3.02
Cantos
3.03
3.04
Paete en techo
3.05
3.06
53.85
M2
320.07
17,235.11
574.64
ML
75.32
43,282.15
4.19
M2
293.89
1,232.00
148.68
M2
263.07
39,113.55
32.09
ML
113.40
3,638.70
Fraguache en muros
535.84
M2
50.17
26,884.50
3.07
152.87
M2
102.69
15,698.08
4
4.01
TERMINACIN DE PISO:
Piso de cermica a (0.30x0.30)m
129.60
M2
965.82
125,169.71
4.02
Zcalo (0.07x0.30)m
127.63
ML
111.11
14,180.82
18.54
ML
2,774.47
51,438.71
ML
845.35
7,811.02
TERMINACIN DE ESCALERA:
5.01
5.02
9.24
5.03
0.37
M2
1,801.95
668.16
5.04
Zocalo en descanso
3.35
ML
111.11
372.21
PINTURA:
6.01
Acrlica en general
540.03
M2
102.08
55,125.41
6.02
Econmica en techo
148.68
M2
68.42
10,172.53
7
7.01
REVESTIMIENTO:
Cermica blanco brillante (0.20x0.30)m
10.20
M2
838.47
8,552.38
7.02
1.68
M2
838.47
1,408.63
4.00
UD
6,158.98
24,635.92
4.00
UD
2,149.06
8,596.22
6.00
UD
2,149.06
12,894.34
12.60
M2
1,279.20
16,117.92
8
8.01
8.02
8.03
8.04
PUERTAS Y VENTANAS:
Puerta P1 (1.00x2.10) m apanelada de pino tratado, pintura
mantenimiento color blanco
Puerta P2 (0.80x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P3 (0.90x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P5 en closet apanelada de Plywood, pintura
mantenimiento color blanco
248952002.xls.ms_office
5 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
8.05
22.88
M2
2,739.60
62,682.05
9
9.01
INSTALACIN SANITARIA:
Lavamanos simplex blanco
2.00
UD
2,166.78
4,333.57
9.02
2.00
UD
4,304.38
8,608.77
9.03
Baera
2.00
UD
12,013.92
24,027.85
9.04
Fregadero sencillo
2.00
UD
6,529.75
13,059.49
9.05
2.00
UD
3,634.14
7,268.27
9.06
Juego de accesorios
2.00
UD
1,887.23
3,774.46
9.04
Ventilacin de 3"
2.00
UD
978.41
1,956.83
9.05
2.00
UD
769.64
1,539.29
9.06
2.00
UD
337.91
675.82
9.07
Tuberas y Piezas
1.00
P.A.
3,697.02
3,697.02
9.08
1.00
P.A.
11,091.06
11,091.06
22.00
UD
836.16
18,395.52
20.00
UD
870.10
17,401.92
28.00
UD
950.30
2.00
UD
685.30
1,370.59
2.00
UD
590.17
1,180.34
2.00
UD
1,398.40
2,796.79
2.00
UD
1,092.17
2,184.34
22.00
UD
48.00
1,056.00
22.00
UD
18.00
396.00
1.00
UD
2,643.16
1.00
UD
2,643.16
94.00
PL
58.69
94.00
PL
58.69
1.00
UD
1,020.00
1.00
PA
300.68
300.68
3,758.48
3,758.48
INSTALACION ELECTRICA
10
10.01 Salidas de Luces cenitales.
10.02 Salidas con Interruptores sencillos Bticino modus.
Salidas con tomacorrientes 110v Dobles Bticino modus
10.03
con polo a tierra.
10.04 Salidas para telefonos (no incluye accesorio).
26,608.51
2,643.16
2,643.16
5,517.05
5,517.05
1.00
PA
1,020.00
6 de 44
No.
PARTIDAS
CANT.
UNID.
P.U.
SUB-TOTAL
11
VARIOS:
11.01 Baranda de hierro en balcon
6.00
ML
1.97
PL
1.97
PL
3.87
P2
382.80
1,482.81
3.36
M2
648.00
2,177.28
1,740.00
10,440.00
1,548.00
3,046.46
1,260.00
2,479.68
19.67
M3
15,071.31
296,494.87
1.02
0.56
M3
19,647.54
11,002.62
1.03
0.56
M3
20,610.05
11,541.63
1.04
Columna CE (0.20x0.20)m
0.49
M3
25,474.66
12,390.87
1.05
Dintel D (0.15x0.20)m
1.54
M3
21,872.32
33,595.89
2
2.01
MUROS DE BLOQUES:
De 0.10 m s/cruce con 3/8" @ 0.80 mts
23.00
M2
831.67
19,131.40
2.02
311.55
M2
899.85
280,346.84
558.70
M2
232.94
130,145.76
TERMINACIN DE SUPERFICIE:
3.01
3.02
3.02
Cantos
3.03
3.04
Paete en techo
3.05
3.06
79.17
M2
329.67
26,099.92
694.64
ML
77.58
53,890.22
4.86
M2
302.71
1,472.39
163.94
M2
270.96
44,421.28
32.09
ML
116.80
3,747.86
Fraguache en muros
637.87
M2
51.68
32,963.89
3.07
168.80
M2
105.77
17,853.89
4
4.01
TERMINACIN DE PISO:
Piso de cermica a (0.30x0.30)m
129.60
M2
994.79
128,924.80
4.02
Zcalo (0.07x0.30)m
127.63
ML
114.44
14,606.24
248952002.xls.ms_office
7 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
TERMINACIN DE ESCALERA:
5.01
18.54
ML
2,857.71
52,981.87
5.02
9.24
ML
870.71
8,045.35
5.03
0.37
M2
1,856.01
688.21
5.04
Zocalo en descanso
3.35
ML
114.44
383.38
PINTURA:
6.01
Acrlica en general
642.74
M2
102.08
65,609.37
6.02
Econmica en techo
163.94
M2
68.42
11,216.45
7
7.01
REVESTIMIENTO:
Cermica blanco brillante (0.20x0.30)m
10.20
M2
863.62
8,808.95
7.02
1.68
M2
863.62
1,450.89
4.00
UD
6,158.98
24,635.92
4.00
UD
2,149.06
8,596.22
6.00
UD
2,149.06
12,894.34
12.60
M2
1,279.20
16,117.92
22.88
M2
2,739.60
62,682.05
8.05
PUERTAS Y VENTANAS:
Puerta P1 (1.00x2.10) m apanelada de pino tratado, pintura
mantenimiento color blanco
Puerta P2 (0.80x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P3 (0.90x2.10) m apanelada de Plywood, pintura
mantenimiento color blanco
Puerta P5 en closet apanelada de Plywood, pintura
mantenimiento color blanco
Ventana salomonica de aluminio
9
9.01
INSTALACIN SANITARIA:
Lavamanos simplex blanco
2.00
UD
2,231.79
4,463.58
9.02
2.00
UD
4,433.51
8,867.03
9.03
Baera
2.00
UD
12,374.34
24,748.68
9.04
Fregadero sencillo
2.00
UD
6,725.64
13,451.28
9.05
2.00
UD
3,743.16
7,486.32
9.06
Juego de accesorios
2.00
UD
1,943.85
3,887.69
9.04
Ventilacin de 3"
2.00
UD
1,007.77
2,015.53
9.05
2.00
UD
792.73
1,585.47
9.06
2.00
UD
348.05
696.09
9.07
Tuberas y Piezas
1.00
P.A.
3,807.93
3,807.93
9.08
1.00
P.A.
11,423.79
11,423.79
8.01
8.02
8.03
8.04
248952002.xls.ms_office
8 de 44
CANT.
INSTALACION ELECTRICA
10
10.01 Salidas de Luces cenitales.
10.02 Salidas con Interruptores sencillos Bticino modus.
UNID.
P.U.
SUB-TOTAL
22.00
UD
836.16
18,395.52
20.00
UD
870.10
17,401.92
28.00
UD
950.30
2.00
UD
685.30
1,370.59
2.00
UD
590.17
1,180.34
2.00
UD
1,398.40
2,796.79
2.00
UD
1,092.17
2,184.34
22.00
UD
48.00
1,056.00
22.00
UD
18.00
396.00
1.00
UD
2,643.16
1.00
UD
2,643.16
10.03
26,608.51
2,643.16
2,643.16
108.00
PL
58.69
108.00
1.00
1.00
1.00
PL
UD
PA
PA
58.69
1,020.00
326.97
4,087.16
1,020.00
326.97
4,087.16
25.97
M2
455.99
11,841.99
18.02
M2
224.07
4,037.71
119.95
M2
444.27
53,289.76
10.12
11
TERMINACION DE TECHO:
11.01 Fino de mezcla en techo plano
11.02 Fino de mezcla en techo inclinado area de escalera
Fino de mezcla en techo tipo Bermuda (incluye terminaciones en
11.03
techo)
11.04 Impermeabilizante
6,338.74
6,338.74
163.94
M2
382.80
62,756.23
11.05 Zabaleta
18.70
ML
71.41
1,335.37
11.06 Antepecho
10.20
ML
778.84
7,944.13
6.00
ML
1,740.00
10,440.00
1.97
PL
1,548.00
3,046.46
1.97
PL
1,260.00
2,479.68
3.87
P2
12
VARIOS:
248952002.xls.ms_office
382.80
1,482.81
9 de 44
CANT.
UNID.
SUB-TOTAL
P.U.
1.00
P.A.
12,000.00
12,000.00
4,180.80
INSTALACION ELECTRICA
Salidas de Luces cenitales.
5.00
UD
836.16
1.02
1.00
UD
870.10
870.10
1.03
2.00
UD
1,057.31
2,114.62
1.04
1.00
UD
1,270.51
1,270.51
1.05
4.00
UD
48.00
192.00
1.06
4.00
UD
18.00
72.00
1.07
1.00
UD
1,440.00
1,440.00
1.00
UD
2,673.16
70.00
PL
58.69
1.08
1.09
2,673.16
4,108.44
1.10
Materiales Menores
1.00
PA
135.77
135.77
1.11
1.00
PA
1,697.12
1,697.12
1.00
1.01
2.00
UD
1,961.33
3,922.66
1.02
1.00
UD
250.56
250.56
1.03
2.00
UD
482.33
964.66
1.04
2.00
UD
56.39
112.78
1.05
2.00
UD
13.87
27.74
1.06
2.00
UD
17.80
35.59
1.07
2.00
UD
275.48
550.97
1.08
4.00
UD
8.81
35.23
1.09
4.00
UD
9.85
39.41
248952002.xls.ms_office
10 de 44
CANT.
UNID.
SUB-TOTAL
P.U.
1.10
1.00
UD
1,320.00
1.11
2.00
UD
180.00
360.00
1.12
1.13
1.14
Materiales menores
1.15
1,320.00
1.00
UD
4,800.00
4,800.00
12.00
UD
30.00
360.00
1.00
PA
766.77
766.77
5,111.84
5,111.84
1.00
PA
2.00
UD
1,961.33
3,922.66
1.02
1.00
UD
250.56
250.56
1.03
2.00
UD
482.33
964.66
1.04
2.00
UD
56.39
112.78
1.05
2.00
UD
13.87
27.74
1.06
2.00
UD
17.80
35.59
1.07
2.00
UD
275.48
550.97
1.08
4.00
UD
8.81
35.23
UD
9.85
1.09
39.41
4.00
1.10
1.00
UD
1,320.00
1.11
2.00
UD
180.00
360.00
1.12
1.00
UD
4,800.00
4,800.00
1.13
12.00
UD
30.00
360.00
1.14
Materiales menores
1.00
PA
766.77
766.77
1.15
1.00
PA
5,111.84
5,111.84
1,320.00
1.02
ALIMENTACION
PRINCIPAL
PRIMARIA
SECUNDARIA (ESTIMADA SEGN PLANO)
postes HA. De 40 pies pretensado.(inc. Transporte e izado)
Cono de alivio exterior.
1.03
1.00
UD
3,540.00
3,540.00
1.04
Tornillos 5/8"x12"
2.00
UD
54.28
108.55
1.05
1.00
UD
4,680.00
4,680.00
1.06
Pararrayos 9 KV
1.00
UD
1,680.00
1,680.00
1.00
1.01
248952002.xls.ms_office
Y
1.00
UD
29,760.00
29,760.00
1.00
UD
1,478.40
1,478.40
11 de 44
CANT.
UNID.
SUB-TOTAL
P.U.
1.07
1.00
UD
942.00
1.08
2.00
UD
460.80
921.60
942.00
1.09
65.00 PL
167.04
10,857.60
1.10
60.00 PL
36.05
2,162.88
1.12
1.13
1.11
1.00
UD
63,929.35
63,929.35
1.00
UD
482.33
482.33
2.00
UD
33.59
67.18
1.14
4.00
UD
1,961.33
7,845.31
1.15
1.00
UD
250.56
250.56
1.16
2.00
UD
9.95
19.90
1.00
UD
7,680.00
7,680.00
45,600.00
45,600.00
3,600.00
3,600.00
5,400.00
5,400.00
1.17
1.18
(nema-3R) con:
Barras 100% UL
MCB 125A/2P
6 Zocalos 30A,1F, 5 clips.
1 Zocalo 40A,1F, 5 clips.
6 Breakers 30A/2P
1.19
1 Breaker 40A/2P
Alimentador desde transformador hasta Modulo de Medicion y
transferencia formado por:
2 Conductores THW # 1/0 (Pot.)
1.00
UD
1.21
22.00 PL
1.00 UD
1.00 UD
1.22
1.00
UD
1.23
4.32
1.24
Materiales Menores
1.00
1.25
Mano de Obra
1.00
420.00
420.00
M3
288.00
1,244.16
PA
1,820.06
1,820.06
PA
36,401.13
36,401.13
MOVIMIENTO DE TIERRA:
Excavacion
37.82
M3
253.40
9,583.40
1.02
36.47
M3
236.88
8,639.16
1.03
Relleno de Reposicion
9.77
M3
68.57
669.91
248952002.xls.ms_office
12 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
2
2.01
1.44
M3
12,214.32
17,588.62
2.02
1.44
M3
7,834.68
11,281.94
2.03
0.50
M3
33,210.25
16,605.12
2.04
0.63
M3
33,210.25
20,922.46
45.14
M2
1,523.89
68,788.58
54.74
M2
214.10
11,719.89
MUROS DE BLOQUES:
3.01
4
4.01
TERMINACION DE SUPERFICIE:
Panete pulido
4.02
1.00
PA
310.75
310.75
4.03
12.40
ML
66.54
825.05
4.04
Cantos
8.00
ML
73.13
585.01
4.05
1.00
UD
2,280.00
2,280.00
4
4.01
VARIOS
Bomba de 1 HP
1.00
UD
15,360.00
15,360.00
4.02
1.00
UD
14,394.00
14,394.00
4.03
Tuberas y Piezas
1.00
PA
1,500.00
1,500.00
4.04
1.00
PA
5,760.00
5,760.00
SUB-TOTAL CISTERNA
HORMIGN ARMADO:
En losa
0.40
M3
10,244.36
4,097.74
2
2.01
MUROS DE BLOQUES:
De 0.15mts s/cruce 3/8" a 0.80 mts
9.00
M2
848.19
7,633.74
248952002.xls.ms_office
13 de 44
No.
PARTIDAS
CANT.
UNID.
3
3.01
TERMINACIN DE SUPERFICIE:
Panete
19.62
M2
219.57
4,307.97
3.02
Cantos
26.40
ML
73.13
1,930.54
4
4.01
TERMINACIN DE TECHOS:
Fino de techo
3.96
M2
429.81
1,702.05
5
5.01
PINTURA:
Acrlica
19.62
M2
102.08
2,002.77
6
6.01
PORTAJE:
Puerta de hierro (1.20x2.00)
2.40
M2
4,320.00
10,366.39
42.50
M3
253.40
10,769.29
36.46
M3
236.88
8,635.61
4.65
M3
68.57
318.84
P.U.
SUB-TOTAL
MOVIMIENTO DE TIERRA:
1.01
Excavacin en tierra
1.02
Bote de escombros
1.03
2
2.01
HORMIGN ARMADO:
Losa de techo
2.04
M3
10,244.36
20,898.50
2.02
Losa de Fondo
2.04
M3
8,244.36
16,818.50
3
3.01
MUROS DE BLOQUES:
Muros de bloques de 0.15mts c/cruce a 3/8" a 0.60 mts BNP
40.92
M2
1,111.37
45,477.40
TERMINACIN DE SUPERFICIE:
4.01
57.92
M2
214.10
12,400.73
4.02
18.60
ML
66.54
1,237.58
5
5.01
VARIOS:
Tapa de H.S.
1.00
UD
1,555.20
1,555.20
248952002.xls.ms_office
14 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
SUB-TOTAL
GASTOS GENERALES:
Direccin Tcnica
Seguros y Fianzas (segn factura)
Gastos Administrativos
Liquidacin y Prestaciones Laborales
Transporte
Supervisin e Inspeccin Obras
Estudios y Diseos
Publicidad
10.00%
4.00%
3.00%
1.00%
1.50%
5.00%
5.00%
3.00%
590,931.51
236,372.61
177,279.45
59,093.15
88,639.73
295,465.76
295,465.76
177,279.45
5.00%
295,465.76
SUB-TOTAL GENERAL
Imprevistos
248952002.xls.ms_office
15 de 44
CANT.
UNID.
P.U.
SUB-TOTAL
TOTAL GENERAL
___________________________________
___________________________________
________________________________
___________________________________
Revisado Por:
___________________________________
___________________________________
Contratista
Sometido por:
248952002.xls.ms_office
16 de 44
TOTAL
RD$
55,862.36
48,166.92
295,985.06
97,176.00
497,190.34
248952002.xls.ms_office
17 de 44
TOTAL
RD$
341,984.72
294,115.57
252,697.33
135,321.98
58,534.07
66,193.47
248952002.xls.ms_office
18 de 44
TOTAL
RD$
9,670.88
157,799.97
93,475.13
248952002.xls.ms_office
19 de 44
TOTAL
RD$
91,236.30
88,627.82
1,589,657.24
2,086,847.58
352,244.26
248952002.xls.ms_office
20 de 44
TOTAL
RD$
237,313.35
256,090.21
139,350.53
60,290.10
65,297.94
9,961.01
248952002.xls.ms_office
21 de 44
TOTAL
RD$
124,926.45
80,032.43
248952002.xls.ms_office
22 de 44
TOTAL
RD$
92,789.59
19,626.23
1,437,922.10
365,025.88
299,478.24
310,595.21
143,531.04
248952002.xls.ms_office
23 de 44
TOTAL
RD$
62,098.81
76,825.82
10,259.84
124,926.45
82,433.39
248952002.xls.ms_office
24 de 44
TOTAL
RD$
94,787.94
141,205.19
248952002.xls.ms_office
25 de 44
TOTAL
RD$
29,448.95
1,740,616.76
18,754.52
18,754.52
248952002.xls.ms_office
26 de 44
TOTAL
RD$
18,658.21
18,658.21
18,658.21
18,658.21
248952002.xls.ms_office
27 de 44
TOTAL
RD$
230,891.01
230,891.01
248952002.xls.ms_office
28 de 44
TOTAL
RD$
18,892.47
66,398.14
68,788.58
15,720.70
37,014.00
206,813.89
4,097.74
7,633.74
248952002.xls.ms_office
29 de 44
TOTAL
RD$
6,238.51
1,702.05
2,002.77
10,366.39
32,041.20
19,723.74
37,717.00
45,477.40
13,638.31
1,555.20
248952002.xls.ms_office
30 de 44
TOTAL
RD$
118,111.65
5,909,315.13
1,920,527.42
7,829,842.55
248952002.xls.ms_office
31 de 44
TOTAL
RD$
8,125,308.30
248952002.xls.ms_office
32 de 44
PARTIDA
*
UD
*
P.U.
*
FER-2
FER-15
COT-44
VAR-010
ALB-296
0.49
0.98
1.05
8.89
1.05
QQ
LBS
M3
QQ
M3
2,300.00
30.00
6,000.00
82.00
500.00
COSTO/M3
FER-2
FER-15
COT-44
VAR-010
ALB-296
0.52
1.03
1.05
6.67
1.05
QQ
LBS
M3
QQ
M3
2,300.00
30.00
6,000.00
82.00
500.00
COSTO/M3
FER-2
FER-15
VAR-010
MEZ-010
HOR-001
0.81
1.61
0.81
13.33
1.05
QQ
LBS
QQ
M3
M3
2,300.00
30.00
6,000.00
82.00
500.00
COSTO/M3
FER-4
FER-15
COT-44
VAR-010
ALB-296
Zapata de Columnas CE
acero 1/2" x 20' -G40
alambre dulce #18
Hormign 210 KG/cms2 Industrial
por quintal de varilla trabajada
Vaciado de hormign
1.17
2.34
1.05
1.17
1.05
QQ
LBS
M3
QQ
M3
2,300.00
30.00
6,000.00
246.00
500.00
COSTO/M3
FER-4
FER-2
FER-15
COT-44
VAR-010
ALB-296
Zapata de escalera
acero 3/8" x 20' -G40
acero 1/2" x 20' -G40
alambre dulce #18
Hormign 210 KG/cms2 Industrial
por quintal de varilla trabajada
Vaciado de hormign
0.40
0.67
2.14
1.05
1.07
1.05
QQ
QQ
LBS
M3
QQ
M3
2,300.00
2,300.00
30.00
6,000.00
246.00
500.00
COSTO/M3
33 de 44
COT-44
FER-2
FER-2
FER-15
VAR-010
ALB-296
MTC-161
PARTIDA
Hormign 210 KG/cms2 Industrial
Acero estructural 3/8"+7 % desp.
Acero estructural 1/2"+7 % desp.
Alambre dulce No. 18
M.O. Acero
Vaciado de hormign
Moldes en losas c/Alt. de 3.50 m. 1er. nivel
CANT.
1.05
2.40
1.12
7.04
3.52
1.05
6.67
1.05
1.56
1.76
6.65
12.50
3.32
1.05
1.05
1.93
1.71
7.27
12.50
3.64
1.05
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
M3
QQ
QQ
LBS
ML
QQ
m3
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
COSTO/M3
COSTO/M3
COT-44
FER-2
FER-3
FER-15
MTC-079
VAR-010
ALB-296
M3
QQ
QQ
LBS
ML
QQ
m3
COSTO/M3
COSTO/M3
COSTO/M3
COT-44
FER-2
FER-3
FER-15
MTC-079
VAR-010
ALB-296
P.U.
6,000.00
2,300.00
2,300.00
30.00
246.00
500.00
350.00
COSTO/M3
COSTO/M3
COSTO/M3
COT-44
FER-2
FER-3
FER-15
MTC-079
VAR-010
ALB-296
UD
M3
qq
qq
lbs
qq
m3
m2
1.05
1.56
1.73
6.58
12.50
3.29
1.05
M3
QQ
QQ
LBS
ML
QQ
m3
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
COSTO/M3
COSTO/M3
248952002.xls.ms_office
34 de 44
COT-44
FER-2
FER-3
FER-15
MTC-079
VAR-010
ALB-296
CANT.
1.05
1.93
1.71
7.27
12.50
3.64
1.05
1.05
1.28
2.91
8.39
25.00
4.20
1.05
1.05
2.8940
5.7880
25.00
2.8940
1.0500
M3
QQ
QQ
LB
ML
QQ
M3
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
M3
QQ
LBS
ML
QQ
m3
6,000.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
COSTO/M3
COSTO/M3
FER-2
FER-3
FER-15
MTC-151
VAR-010
ALB-296
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
COSTO/M3
COSTO/M3
FER-2
FER-15
MTC-151
VAR-010
ALB-296
M3
QQ
QQ
LBS
ML
QQ
m3
P.U.
COSTO/M3
COSTO/M3
COSTO/M3
COT-44
FER-2
FER-5
FER-15
MTC-007
VAR-010
ALB-296
UD
1.05
0.9614
2.9138
7.7504
25.00
3.8752
1.0500
M3
QQ
QQ
LBS
ML
QQ
m3
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
35 de 44
CANT.
FER-2
FER-15
MTC-151
VAR-010
ALB-296
1.05
3.6700
7.3400
33.33
3.6700
1.0500
1.05
1.0934
3.8850
9.9568
33.33
4.9784
1.0500
1.05
1.9370
3.8740
1.9370
1.0500
8.33
M3
QQ
QQ
LBS
ML
QQ
m3
6,000.00
2,300.00
2,300.00
30.00
250.00
246.00
500.00
M3
qq
lbs
qq
m3
m2
6,000.00
2,300.00
30.00
246.00
500.00
280.00
COSTO/M3
COSTO/M3
COSTO/M3
1
2
3
4
5
6
6,000.00
2,300.00
30.00
250.00
246.00
500.00
COSTO/M3
COSTO/M3
COSTO/M3
COT-44
FER-2
FER-15
VAR-010
ALB-296
MTC-161
M3
QQ
LBS
ML
QQ
m3
P.U.
COSTO/M3
COSTO/M3
COSTO/M3
FER-2
FER-3
FER-15
MTC-151
VAR-010
ALB-296
UD
COSTO/M3
COSTO/M3
Torta de H.A. Con Malla Electrosoldada D 2.3 x 2.3 150 x 150 2.40 x 40,
Hormign 210 KG/cms2 Industrial
Acero malla (D2.3 x D2.3, 100 x 100,Rollo 2.40 x 40.00 m., 4.85 qq)
Mano de obra acero
Madera pino americana bruta
Clavos, hilos y otros
Mano de obra vaciado de hormigon
248952002.xls.ms_office
1.05
1.00
1.00
2.20
1.00
1.05
M3
m2
m2
P2
PA
PA
6,000.00
156.25
40.00
35.00
40.00
500.00
36 de 44
CANT.
UD
P.U.
COSTO/M3
COSTO/M2
COSTO/M2
COSTO/M2
COT-44
FER-15
VAR-010
ALB-296
MTC-161
1.05
2.4400
4.8800
2.4400
1.0500
6.67
M3
qq
lbs
qq
m3
m2
6,000.00
2,300.00
30.00
246.00
500.00
280.00
COSTO/M3
COT-44
FER-2
FER-15
VAR-010
ALB-296
1.05
1.2200
2.4400
1.2200
1.0500
M3
qq
lbs
qq
m3
6,000.00
2,300.00
30.00
246.00
500.00
COSTO/M3
COT-44
FER-2
FER-15
VAR-010
ALB-296
MTC-161
1.05
1.4000
2.8000
1.4000
1.0500
8.33
M3
qq
lbs
qq
m3
m2
6,000.00
2,300.00
30.00
246.00
350.00
280.00
COSTO/M3
COT-44
FER-2
FER-15
VAR-010
ALB-296
1.05
1.4000
2.8000
1.4000
1.0500
M3
qq
lbs
qq
m3
6,000.00
2,300.00
30.00
246.00
500.00
COSTO/M3
COT-44
FER-2
1.05
1.28
248952002.xls.ms_office
M3
QQ
6,000.00
2,300.00
37 de 44
CANT.
2.91
8.39
25.00
4.20
1.05
UD
QQ
LB
ML
QQ
M3
P.U.
2,300.00
30.00
620.00
280.00
500.00
COSTO/M3
248952002.xls.ms_office
38 de 44
1,127.00
29.40
6,300.00
728.89
525.00
8,710.29
1,189.10
31.02
6,300.00
546.67
525.00
8,591.79
1,856.10
48.42
4,842.00
1,093.33
525.00
8,364.85
2,688.70
70.14
6,300.00
287.57
525.00
9,871.41
920.00
1,541.00
64.20
6,300.00
263.22
525.00
9,613.42
248952002.xls.ms_office
39 de 44
6,300.00
3,599.44
4,044.11
199.40
3,125.00
817.53
525.00
18,610.48
19,168.79
19,743.86
6,300.00
4,435.58
3,928.57
218.20
3,125.00
894.60
525.00
19,426.95
20,009.76
20,610.05
6,300.00
3,577.08
3,986.34
197.31
3,125.00
808.96
525.00
18,519.69
19,075.28
19,647.54
248952002.xls.ms_office
40 de 44
6,300.00
4,435.58
3,928.57
218.20
3,125.00
894.60
525.00
19,426.95
20,009.76
20,610.05
6,300.00
2,954.01
6,699.03
251.82
6,250.00
1,032.46
525.00
24,012.31
24,732.68
25,474.66
6,300.00
6,656.20
173.64
6,250.00
711.92
525.00
20,616.76
21,235.27
21,872.32
6,300.00
2,211.29
6,701.67
232.51
6,250.00
953.30
525.00
23,173.77
248952002.xls.ms_office
41 de 44
6,300.00
8,441.00
220.20
8,333.33
902.82
525.00
24,722.35
25,464.02
26,227.94
6,300.00
2,514.80
8,935.56
298.71
8,333.33
1,224.69
525.00
28,132.09
28,976.05
29,845.33
6,300.00
4,455.10
116.22
476.50
525.00
2,333.33
14,206.16
14,632.34
15,071.31
6,300.00
156.25
40.00
77.00
40.00
525.00
248952002.xls.ms_office
42 de 44
6,300.00
5,612.00
146.40
600.24
525.00
1,866.67
15,050.31
6,300.00
2,806.00
73.20
300.12
525.00
10,004.32
6,300.00
3,220.00
84.00
344.40
367.50
2,333.33
12,649.23
6,300.00
3,220.00
84.00
344.40
525.00
10,473.40
6,300.00
2,954.01
248952002.xls.ms_office
43 de 44
248952002.xls.ms_office
44 de 44