Escolar Documentos
Profissional Documentos
Cultura Documentos
FECHA : 09/04/2008
LOCALIZACIN: CONSTANZA
PROVINCIA : La Vega
No.
CANT.
UNIDAD
P.U.
VALOR
PRIMER NIVEL
1.0 PRELIMINARES
1.1 Replanteo del solar
88.00
ml.
99.63
Sub-Total 1
2.0
2.2
2.3
2.4
MOVIMIENTO DE TIERRA
Excavacin de cimientos
Bote de escombro
Relleno compactado de caliche
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.10
3.11
236.25
283.35
283.35
M3
M3
M3
8,767.73
220.00
100.00
311.70
Sub-Total 2
61.48
2.07
22.30
0.45
0.46
1.28
0.25
0.50
0.44
1.74
0.67
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
8,767.73
51,975.00
28,335.00
88,320.48
168,630.48
7,770.58
8,049.38
6,235.82
16,263.76
16,005.91
16,990.14
15,189.82
16,047.75
12,575.60
12,260.22
19,032.97
477,734.95
16,662.21
139,058.77
7,318.69
7,362.72
21,764.38
3,862.22
8,023.88
5,533.26
21,332.79
12,752.09
3.12
3.13
3.14
3.15
3.16
3.17
3.18
3.19
7.50
0.91
0.30
0.21
0.80
0.32
38.00
1.00
M3
M3
M3
M3
M3
M3
M3
M3
15,417.55
14,465.62
14,465.62
16,789.12
19,274.87
18,482.87
11,677.37
17,373.01
Sub-Total 3
4.0 MUROS DE :
4.1 Bloques de 8'' SNP, batones 3/8 @ 0.80 + 3/8 transversal cada 3 lneas
448.46
M2
1,340,514.36
1,039.94
Sub-Total 4
5.0
5.1
5.2
5.3
5.4
5.5
5.6
5.7
TERMINACIN DE SUPERFICIE
Fraguache
Empaete interior
Empaete exterior ( incluyendo andamio )
Empaete de tech ( en yeso )
Cornisa interior ( en yeso )
Cornisa exterior ( en cemento )
Cantos en general
863.09
522.09
121.60
230.00
95.00
126.72
250.00
M2
M2
M2
M2
ML
ML
ML
241.50
180.00
M2
ML
51.77
231.28
259.78
160.00
160.00
390.00
59.27
REVESTIMIENTOS
De cermica en baos
De cermica en cocinas
De cermica en rea de lavado
77.78
15.30
6.00
M2
M2
M2
Sub-Total 7
44,685.38
120,748.59
31,588.97
36,800.00
15,200.00
49,420.80
14,818.08
313,261.82
669.67
114.26
Sub-Total 6
7.0
7.1
7.2
7.3
466,371.71
466,371.71
Sub-Total 5
6.0 TERMINACIN DE PISO
6.1 Piso de cermica de primera de 0.40 x 0.40 ( porcelana too )
6.2 Zcalo de porcelanato de 0.007 x 0.40 mts
115,631.62
13,163.72
4,339.69
3,525.72
15,419.90
5,914.52
443,740.23
17,373.01
161,726.16
20,565.93
182,292.09
700.00
700.00
700.00
54,446.00
10,710.00
4,200.00
69,356.00
8.0
8.1
8.2
8.3
8.4
ESCALERAS
Escalones de cermica ( huella y contra huella )
Zcalo de cermica
Descanso en cermica
Baranda y pasamanos en hierro
28.00
9.00
4.62
4.20
ML
ML
M2
ML
380.00
249.47
1,247.37
2,900.00
Sub-Total 8
9.0
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
9.9
9.1
9.1
9.1
9.1
9.1
9.2
9.2
INSTALACIN SANITARIA
Baeras de metal
Inodoro corriente
Inodoros
Lavamanos de pedestal
Pileta en rea de servicio revestida en cermica
Pileta en rea de lavado revestida en cermica
Fregaderos dobles inoxidable
Barras niqueladas
Duchas incluyendo mezcladota saico
Desage de piso de 2''
Lavaderos de granito
Tuberas y piezas galvanizadas
Tuberas y piezas PVC
Excavacin tuberas
Mano de obra plomero
Salida de gas propano
4.00
2.00
4.00
4.00
2.00
2.00
2.00
4.00
4.00
8.00
2.00
1.00
1.00
1.00
1.00
2.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
P.A.
P.A.
P.A.
P.A.
UD
30,828.08
6,900.17
2,714.00
5,685.00
7,647.00
2,300.00
3,000.00
3,776.00
500.00
2,351.00
342.00
2,410.00
4,000.00
6,000.00
2,500.00
40,790.61
1,500.00
Sub-Total 9
10.0
10.1
10.2
10.3
COCINA Y PANTRY
Tope
Gabinetes de pared en pino tratado
Gabinetes de piso en pino tratado
33.00
78.06
65.00
P2
P2
P2
Sub-Total 10
10,640.00
2,245.23
5,762.85
12,180.00
27,600.68
5,428.00
22,740.00
30,588.00
4,600.00
6,000.00
7,552.00
2,000.00
9,404.00
2,736.00
4,820.00
4,000.00
6,000.00
2,500.00
40,790.61
3,000.00
179,759.29
250.00
1,200.00
1,200.00
8,250.00
93,672.00
78,000.00
179,922.00
11.1
11.2
11.3
11.4
11.5
11.6
11.7
11.8
11.9
11.1
11.1
11.1
11.1
11.1
Luces cenitales
Interruptores sencillo
Interruptores dobles
Interruptores three way
Interruptor cuatro vas
Toma corriente sencillo
Toma corriente doble 110 v
Toma corriente 220 v
Salidas para telfonos
Salidas para antenas
Registro elctrico
Salida para calentador
Panel de distribucin
Mano de obra elctrica
34.00
21.00
4.00
6.00
2.00
4.00
44.00
4.00
4.00
10.00
7.00
2.00
2.00
1.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
P.A
832.06
869.00
1,080.86
1,196.00
1,416.00
798.00
798.00
1,582.00
780.00
975.00
470.00
954.00
3,500.00
20,000.00
Sub-Total 11
12.0 PORTAJE:
12.1 puertas interior en pino tratado
12.2 puertas en caoba principal
289.30
23.00
P2
P2
150,570.77
275.00
608.70
Sub-Total 11
13.0
12.1
12.2
12.3
12.4
VENTANAS
Ventana corrediza francesa
Puerta corre diza ( en rea de barcn )
Ventana de celosa en baos
Herraje en balcn
14.0
14.1
14.2
14.3
14.4
PINTURA:
Exterior
Techo
Interior
base
295.00
115.45
96.00
1.00
P2
P2
P2
P.A
15.0 CLSET:
79,557.50
14,000.10
93,557.60
280.00
280.00
280.00
20,000.00
Sub-Total 12
121.60
M2
121.60
M2
522.09
M2
M2
863.90
Sub-Total 13
28,290.13
18,249.05
4,323.45
7,176.02
2,832.01
3,192.01
35,112.11
6,328.00
3,120.00
9,750.00
3,290.00
1,908.00
7,000.00
20,000.00
82,600.00
32,326.00
26,880.00
20,000.00
161,806.00
82.00
54.00
82.00
54.00
9,971.20
6,566.40
42,811.38
46,650.60
105,999.58
297.02
P2
275.00
Sub-Total 14
81,680.50
81,680.50
3,533,318.01
0.45
0.46
1.28
0.25
0.50
0.44
1.74
0.90
0.67
5.04
1.05
2.35
0.25
0.84
0.42
0.21
0.80
0.32
35.29
1.00
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
16,263.76
16,005.91
16,990.14
15,189.82
16,047.75
12,575.60
12,260.22
14,745.52
19,032.97
15,417.55
13,835.62
14,807.62
15,607.93
14,465.62
14,465.62
16,789.12
19,274.87
18,482.87
11,677.37
16,562.20
Sub-Total 1
2.0 MUROS DE :
2.1 Bloques de 8'' SNP, batones 3/8 @ 0.80 + 3/8 transversal cada 3 lneas
448.48
M2
703,546.03
1,039.94
Sub-Total 2
3.0 TERMINACIN DE SUPERFICIE
3.1 Fraguache
863.09
M2
7,136.42
7,136.41
21,242.48
3,631.60
8,023.88
5,533.26
21,332.79
13,270.97
12,752.09
77,704.45
14,527.41
34,797.92
3,901.98
12,151.12
6,075.56
3,525.72
15,419.90
5,914.52
412,094.54
17,373.01
466,392.51
466,392.51
51.77
44,685.38
3.2
3.3
3.4
3.5
3.6
3.7
Empaete interior
Empaete exterior ( incluyendo andamio )
Empaete de tech ( en yeso )
Cornisa interior ( en yeso )
Cornisa exterior ( en cemento )
Cantos en general
522.09
121.60
230.00
95.00
126.72
250.00
M2
M2
M2
ML
ML
ML
231.28
259.78
160.00
160.00
390.00
59.27
Sub-Total 3
4.0 TERMINACIN DE PISO
4.1 Piso de cermica de primera de 0.40 x 0.40 ( porcelana too )
4.2 Zcalo de parcela nato de 0.007 x 0.40 mts
241.50
180.00
M2
M2
313,261.82
669.67
114.26
Sub-Total 4
5.0
5.1
5.2
5.3
REVESTIMIENTOS
De cermica en baos
De cermica en cocinas
De cermica en rea de lavado
77.78
15.30
6.00
M2
M2
M2
ESCALERAS
Escalones de cermica ( huella y contra huella )
Zcalo de cermica
Descanso en cermica
Baranda y pasamanos en hierro
28.00
9.00
4.62
4.20
ML
ML
M2
ML
700.00
700.00
700.00
INSTALACIN SANITARIA
Baeras de metal
Inodoro corriente
Inodoros
4.00
2.00
4.00
UD
UD
UD
54,446.00
10,710.00
4,200.00
69,356.00
380.00
249.47
1,247.37
2,900.00
Sub-Total 6
7.0
7.1
7.2
7.3
161,726.16
20,565.93
182,292.09
Sub-Total 5
6.0
6.1
6.2
6.3
6.4
120,748.59
31,588.97
36,800.00
15,200.00
49,420.80
14,818.08
10,640.00
2,245.23
5,762.85
12,180.00
30,828.08
6,900.17
2,714.00
5,685.00
27,600.68
5,428.00
22,740.00
7.4
7.5
7.6
7.7
7.8
7.9
7.1
7.1
7.1
7.1
7.1
7.2
7.2
Lavamanos de pedestal
Pileta en rea de servicio revestida en cermica
Pileta en rea de lavado revestida en cermica
Fregaderos dobles inoxidable
Barras niqueladas
Duchas incluyendo mezcladota saico
Desage de piso de 2''
Lavaderos de granito
Tuberas y piezas galvanizadas
Tuberas y piezas PVC
Excavacin tuberas
Obra de mano plomero
Salida de gas propano
4.00
2.00
2.00
2.00
4.00
4.00
8.00
2.00
1.00
1.00
1.00
1.00
2.00
UD
UD
UD
UD
UD
UD
UD
UD
P.A.
P.A.
P.A.
P.A.
UD
7,647.00
2,300.00
3,000.00
3,776.00
500.00
2,351.00
342.00
2,410.00
4,000.00
6,000.00
2,500.00
40,790.61
1,500.00
Sub-Total 7
8.0
8.1
8.2
8.3
COCINA Y PANTRY
Tope
Gabinetes de pared en pino tratado
Gabinetes de piso en pino tratado
9.0
9.1
9.2
9.3
9.4
9.5
9.6
9.7
9.8
9.9
9.1
9.1
9.1
9.1
9.1
INSTALACIN ELCTRICA
Luces cenitales
Interruptores Sencillo
Interruptores dobles
Interruptores three way
Interruptor cuatro vas
Toma corriente sencillo
Toma corriente doble 110 v
Toma corriente 220 v
Salidas para telfonos
Salidas para antenas
Registro elctrico
Salida para calentador
Panel de distribucin
Mano de obra elctrica
33.00
78.06
65.00
P2
P2
P2
179,759.29
250.00
1,200.00
1,200.00
Sub-Total 8
34.00
21.00
4.00
6.00
2.00
4.00
44.00
4.00
4.00
10.00
7.00
2.00
2.00
1.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
P.A
30,588.00
4,600.00
6,000.00
7,552.00
2,000.00
9,404.00
2,736.00
4,820.00
4,000.00
6,000.00
2,500.00
40,790.61
3,000.00
8,250.00
93,672.00
78,000.00
179,922.00
832.06
869.00
1,080.86
1,196.00
1,416.00
798.00
798.00
1,582.00
780.00
975.00
470.00
954.00
3,500.00
38,091.31
28,290.13
18,249.05
4,323.45
7,176.02
2,832.01
3,192.01
35,112.11
6,328.00
3,120.00
9,750.00
3,290.00
1,908.00
7,000.00
38,091.31
Sub-Total 9
10.0 PORTAJE:
10.1 puertas interior en pino tratado
10.2 puertas en caoba principal
289.30
23.00
P2
P2
168,662.08
275.00
608.70
Sub-Total 10
11.0
11.1
11.2
11.3
11.4
VENTANAS
Ventana corrediza francesa
Puerta corre diza ( en rea de balcn )
Ventana de celosa en baos
Herraje en balcn
12.0
12.1
12.2
12.3
12.4
PINTURA:
Exterior
Techo
Interior
base
295.00
115.45
96.00
1.00
P2
P2
P2
P.A
93,557.60
280.00
280.00
280.00
20,000.00
Sub-Total 11
121.60
121.60
522.09
863.90
297.02
M2
M2
M2
M2
P2
82.00
54.00
82.00
54.00
9,971.20
6,566.40
42,811.38
46,650.60
105,999.58
275.00
Sub-Total 13
CUARTO NIVEL
82,600.00
32,326.00
26,880.00
20,000.00
161,806.00
Sub-Total 12
13.0 CLSET:
13.1 Closet en pino tratados ( con tramo interior )
79,557.50
14,000.10
81,680.50
81,680.50
2,737,063.58
2,737,063.58
5,474,127.15
0.45
0.46
1.28
0.25
0.50
0.44
1.74
0.90
0.67
5.04
1.05
2.35
0.25
0.84
0.42
0.21
0.80
0.32
35.29
1.00
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
16,263.76
16,005.91
16,990.14
15,189.82
16,047.75
12,575.60
12,260.22
14,745.52
18,012.84
14,527.72
13,835.62
14,807.62
15,607.93
14,465.62
14,465.62
16,789.12
19,274.87
18,482.87
11,677.37
16,562.20
Sub-Total 1
2.0 MUROS DE :
2.1 Bloques de 6'' SNP, batones 3/8 @ 0.80 + 3/8 transversal cada 3 lneas
448.48
M2
698,271.16
585.31
Sub-Total 2
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
TERMINACIN DE SUPERFICIE
Fraguache
Empaete interior
Empaete exterior ( incluyendo andamio )
Empaete de tech ( en yeso )
Cornisa interior ( en yeso )
Cornisa exterior ( en cemento )
Cantos en general
863.09
522.09
642.09
230.00
95.00
126.72
250.00
M2
M2
M2
M2
ML
ML
ML
7,318.69
7,136.41
21,764.38
3,631.60
8,023.88
5,533.26
21,332.79
13,270.97
12,068.60
73,219.71
14,527.41
34,797.92
3,901.98
12,151.12
6,075.56
3,525.72
15,419.90
5,914.52
412,094.54
16,562.20
262,498.49
262,498.49
51.77
231.28
259.78
160.00
160.00
390.00
59.27
44,685.38
120,748.59
166,800.65
36,800.00
15,200.00
49,420.80
14,818.08
Sub-Total 3
4.0 TERMINACIN DE PISO
4.1 Piso de cermica de primera de 0.40 x 0.40 ( porcelana too )
4.2 Zcalo de parcela nato de 0.007 x 0.40 mts
241.50
180.00
M2
M2
448,473.50
669.67
114.26
Sub-Total 4
5.0
5.1
5.2
5.3
REVESTIMIENTOS
De cermica en baos
De cermica en cocinas
De cermica en rea de lavado
77.78
15.30
6.00
M2
M2
M2
182,292.09
700.00
700.00
700.00
Sub-Total 5
6.0
6.1
6.2
6.3
6.4
ESCALERAS
Escalones de cermica ( huella y contra huella )
Zcalo de cermica
Descanso en cermica
Baranda y pasamanos en hierro
28.00
9.00
4.62
4.20
ML
ML
M2
ML
INSTALACIN SANITARIA
Baeras de metal
Inodoro corriente
Inodoros
Lavamanos de pedestal
Pileta en rea de servicio revestida en cermica
Pileta en rea de lavado revestida en cermica
Fregaderos dobles inoxidable
Barras niqueladas
Duchas incluyendo mezcladota saico
Desage de piso de 2''
Desage de techo de 3''
Lavaderos de granito
Tuberas y piezas galvanizadas
4.00
2.00
4.00
4.00
2.00
2.00
2.00
4.00
4.00
8.00
150.00
2.00
1.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
ML
UD
P.A.
54,446.00
10,710.00
4,200.00
69,356.00
380.00
249.47
1,247.37
2,900.00
Sub-Total 6
7.0
7.1
7.2
7.3
7.4
7.5
7.6
7.7
7.8
7.9
7.1
7.1
7.1
7.1
161,726.16
20,565.93
10,640.00
2,245.23
5,762.85
12,180.00
30,828.08
6,900.17
2,714.00
5,685.00
7,647.00
2,300.00
3,000.00
3,776.00
500.00
2,351.00
342.00
134.00
2,410.00
4,000.00
27,600.68
5,428.00
22,740.00
30,588.00
4,600.00
6,000.00
7,552.00
2,000.00
9,404.00
2,736.00
20,100.00
4,820.00
4,000.00
1.00
1.00
1.00
2.00
P.A.
P.A.
P.A.
UD
6,000.00
2,500.00
46,820.60
1,500.00
Sub-Total 7
6,000.00
2,500.00
46,820.60
3,000.00
205,889.28
271.00
335.00
80.18
64.00
M2
M2
ML
M2
391.30
300.00
61.94
670.28
Sub-Total 8
9.0
9.1
9.2
9.3
COCINA Y PANTRY
Tope
Gabinetes de pared en pino tratado
Gabinetes de piso en pino tratado
33.00
78.06
65.00
P2
P2
P2
254,407.07
250.00
1,200.00
1,200.00
8,250.00
93,672.00
78,000.00
0.00
179,922.00
832.06
869.00
1,080.86
1,196.00
1,416.00
798.00
798.00
1,582.00
780.00
975.00
954.00
3,500.00
20,000.00
28,290.13
18,249.05
4,323.45
7,176.02
2,832.01
3,192.01
35,112.11
6,328.00
3,120.00
9,750.00
1,908.00
7,000.00
20,000.00
Sub-Total 9
10.0
10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
10.9
10.1
10.1
10.1
10.1
INSTALACIN ELCTRICA
Luces cenitales
Interruptores Sencillo
Interruptores dobles
Interruptores three way
Interruptor cuatro vas
Toma corriente sencillo
Toma corriente doble 110 v
Toma corriente 220 v
Salidas para telfonos
Salidas para antenas
Salida para calentador
Panel de distribucin
Mano de obra elctrica
34.00
21.00
4.00
6.00
2.00
4.00
44.00
4.00
4.00
10.00
2.00
2.00
1.00
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
UD
P.A
106,042.40
100,500.00
4,966.66
42,898.01
Sub-Total 10
11.0 PORTAJE:
11.1 puertas interior en pino tratado
11.2 puertas en caoba principal
289.30
23.00
P2
P2
147,280.77
275.00
608.70
Sub-Total 11
12.0
12.1
12.2
12.3
12.4
VENTANAS
Ventana corrediza francesa
Puerta corre diza ( en rea de barcn )
Ventana de celosa en baos
Herraje en balcn y rea posterior
295.00
115.45
96.00
1.00
P2
P2
P2
P.A
93,557.60
300.00
300.00
280.00
20,000.00
Sub-Total 12
13.0
13.1
13.2
13.3
13.4
PINTURA:
Exterior
Techo
Interior
base
121.60
121.60
522.09
863.90
M2
M2
M2
M2
297.02
P2
88,500.00
34,635.00
26,880.00
20,000.00
170,015.00
82.00
54.00
82.00
54.00
Sub-Total 13
14.0 CLSET:
14.1 Closet en pino tratados ( con tramo interior )
79,557.50
14,000.10
9,971.20
6,566.40
42,811.38
46,650.60
105,999.58
275.00
Sub-Total 14
81,680.50
81,680.50
2,930,471.11
1.00
P.A
2,500.00
2,500.00
22.38
M3
220.00
4,923.60
11.25
M3
7,595.55
85,449.99
238.80
M2
670.28
160,063.20
447.60
447.60
170.00
28.00
M2
M2
M2
ML
230.43
82.00
58.87
390.00
103,141.91
36,703.20
10,007.16
10,920.00
30,000.00
60,000.00
2.00
Unidas
SUB-TOTAL VERJA
473,709.06
1.00
P.A
1,500.00
1,500.00
2.20
M3
250.00
550.00
1.24
0.80
M3
M3
7,159.32
12,879.39
8,877.55
10,303.51
30.80
M2
670.28
20,644.67
75.00
75.00
20.00
8.64
7.50
M2
M2
M2
M2
M2
130.43
82.00
58.87
391.30
593.10
9,782.49
6,150.00
1,177.31
3,380.84
4,448.27
1.00
Unidas
5,600.00
5,600.00
1.00
1.00
P.A
P.A
7,000.00
3,500.00
7,000.00
3,500.00
6.0 HERRAJE
1.00
P.A
1,500.00
1,500.00
2.93
M3
250.00
732.50
1.50
0.86
M3
M3
7,159.32
12,879.39
10,738.97
11,076.27
30.00
M2
670.28
20,108.44
70.00
70.00
25.00
9.18
7.04
M2
M2
M2
M2
M2
230.43
82.00
58.87
391.30
593.10
16,130.33
5,740.00
1,471.64
3,592.14
4,175.45
2.00
Unidas
6,000.00
12,000.00
1.00
P.A
5,000.00
5,000.00
6.0 HERRAJE
92,265.74
1.00
1.00
1.00
1.00
P.A
P.A
P.A
P.A
100,000.00
30,000.00
25,000.00
15,000.00
100,000.00
30,000.00
25,000.00
15,000.00
1.5
1.6
1.7
1.8
1.9
1.00 UNIDAD
1.00 UNIDAD
1.00
P.A
1.00
P.A
1.00
P.A
20,000.00
15,000.00
15,000.00
20,000.00
10,000.00
20,000.00
15,000.00
15,000.00
20,000.00
10,000.00
250,000.00
1.00
1.00
1.00
1.00
P.A
P.A
P.A
P.A
28,000.00
20,000.00
38,000.00
20,000.00
28,000.00
20,000.00
38,000.00
20,000.00
106,000.00
1.0 MISCELNEO
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
1.0
2.0
3.0
4.0
GASTOS GENERALES:
Caseta para materiales
Seguro social y contra accidentes
Transporte
Liquidacin obrero
32.00
57.00
444.00
1.00
1.00
1.00
1.00
1.00
M2
M2
M2
P.A
P.A
P.A
P.A
P.A
1,319.58
554.22
730.89
9,000.00
70,000.00
15,000.00
10,000.00
11,000.00
42,226.57
31,590.75
324,517.21
9,000.00
70,000.00
15,000.00
10,000.00
11,000.00
SUB-TOTAL MISCELNEO
513,334.52
SUB-TOTAL GENERAL
13,456,140.23
1.00
0.03
0.02
0.01
P.A.
15,000.00
336,403.51
269,122.80
134,561.40
5.0
6.0
7.0
8.0
Gastos administrativos
Direccin tcnica y responsabilidad
Imprevistos
Tramicion de plano ( legalizacin de plano )
0.02
0.10
0.02
1.00
P.A.
269,122.80
1,345,614.02
269,122.80
200,000.00
FECHA: 09/04/2008
16,295,087.58
ANLISIS DE COSTOS
Ing. Romulo Sanchez
FECHA : 10/08/2009
LOCALIZACIN: CONSTANZA
PROVINCIA : LA VEGA
DESCRIPCIN
CANTIDAD
UNID.
VALOR
TOTAL
REPLANTEO
CHARRANCHA (Para casa de 10.00 X 20.00 mt.)
a) Clavos corrientes
b) Cal de 50 lbs.
c) Madera en bruto
d) Hilo
e) Pen
f) Carpintero de segunda
2.00
3.00
67.00
0.33
3.00
2.00
Lbs.
fda.
p2
rollo
dia
dia
30.00
90.00
45.00
100.00
400.00
700.00
Unidad:
Metro lineal:
60.00
270.00
3,015.00
33.00
1,200.00
1,400.00
$5,978.00
$99.63
RELLENOS:
RELLENO DE CALICHE
a) Caliche fino
b) Regado mojado y apisonado
1.30
1.30
m3
dia
160.00
79.77
208.00
103.70
Metro Cb..
$311.70
0.65
0.58
1.23
m3
m3
dia
250.00
250.00
79.77
Metro Cb..
162.50
145.00
98.12
$405.62
HORMIGONES SIMPLES:
HORMIGN ( 1:3:5 ) EN LIGADORA
a) Arena gruesa lavada
b) Grava combinada
c) Agua
d) Cemento gris
e) Mezclado en ligadora
0.5229
0.8544
60.00
6.40
1.38
m3
m3
gl
fds.
m3
1,000.00
1,000.00
0.50
270.00
750.00
Metro Cb..
522.90
854.40
30.00
1,728.00
1,035.00
$4,170.30
0.4483
0.8976
60.00
m3
m3
gl
1,000.00
1,000.00
0.50
448.30
897.60
30.00
d) Cemento gris
e) Mezclado en ligadora
8.23
1.35
fds.
m3
270.00
750.00
Metro Cb..
2,222.10
1,012.50
$5,930.57
ACERO DE 3/8"
a) Acero de 3/8"
b) Alambre No.18
1.00
2.00
qq
lb
1,800.00
45.00
Quintal
1,800.00
90.00
$1,890.00
ACERO DE 1/2"
a) Acero de 1/2"
b) Alambre No.18
1.00
2.00
qq
lb
1,800.00
45.00
Quintal
1,800.00
90.00
$1,890.00
1,700.00
60.00
4,516.25
650.00
Metro Cb..
2,261.00
240.00
4,606.58
663.00
$7,770.58
ACEROS
Z1.Tipo platea, H=0.35 Mts (1:3:5), acero de 3/8'' @0.18 AD, Arriba y abajo + adicionales de 1/2'' AD
a) Acero 3/8" + 5% desp.
1.380
qq
1,890.00
2,608.20
b) Mano de obra de acero
2.860
M2
60.00
171.60
c) Hormign (1:3:5) en ligadora + 2% desp.
1.02
m3
4,516.25
4,606.58
d) Vaciado con carretillas
1.02
m3
650.00
663.00
$8,049.38
ZAP.MURO 45 X 25, (1:3:5), 3 DE 3/8" , 3/8" @.25
a) Acero 3/8" + 2% desp.
0.849
qq
1,650.00
1,401.24
b) Mano de obra de acero
17.760
ML
40.00
710.40
c) Hormign (1:3:5) en ligadora + 2% desp.
1.02
m3
4,516.25
4,606.58
d) Vaciado con carretillas
1.02
m3
750.00
765.00
Metro Cb..
$7,595.55
HORMIGN ARMADO COLUMNAS:
COLUMNA C1, de 0.20 x 0.40, (1:2:4), 8 DE 1/2", Estr.3/8" @ 0.15 + gancho de 3/8''
a) Acero de 3/8'' + 10% desp.
1.370
qq
1,800.00
2,466.01
b) Acero de 1/2" + 10% desp.
2.420
qq
1,800.00
4,356.00
c) Mano de obra acero
12.50
ml.
40.00
500.00
g) Alambre calibre # 14
3.13
lb.
45.00
140.63
h) Encofrado y desencofrado
12.50
m
125.00
1,562.50
i) Hormign (1:2:4) en ligadora +10% desp.
1.10
m3
5,930.57
6,523.62
j) Vaciado a mano
1.10
m3
650.00
715.00
Metro Cb.. $16,263.76
COLUMNA C2, de .20 x0.40 (1:2:4), 4 de 1/2" + 4 DE 3/8", Estr.3/8" @ 0.15 + gancho de 3/8''
a) Acero de 3/8'' + 10% desp.
2.351
qq
1,800.00
4,232.03
b) Acero de 1/2" + 10% desp.
1.265
qq
1,800.00
2,277.00
c) Mano de obra acero
12.500
ml.
40.00
500.00
g) Alambre calibre # 14
4.350
lb.
45.00
195.75
h) Encofrado y desencofrado
12.500
m
125.00
1,562.50
i) Hormign (1:2:4) en ligadora +10% desp.
1.100
m3
5,930.57
6,523.62
j) Vaciado a mano
1.100
m3
650.00
715.00
Metro Cb.. $16,005.91
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,665.24
4,148.18
666.80
187.54
2,083.75
6,523.62
715.00
$16,990.14
qq
ml
lb
ml
m3
m3
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
5,014.80
666.80
185.85
2,083.75
6,523.62
715.00
$15,189.82
qq
ML
lb.
m
m3
m3
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
6,606.00
500.00
140.63
1,562.50
6,523.62
715.00
$16,047.75
qq
qq
ml.
lb.
m3
m
m3
1,800.00
1,800.00
60.00
45.00
5,930.57
125.00
650.00
3,654.00
792.00
272.40
51.08
6,523.62
567.50
715.00
3.670
12.500
3.13
12.50
1.10
1.10
Metro Cb..
$12,575.60
qq
ml
M3
ml
M3
1,800.00
60.00
5,930.57
125.00
650.00
Metro Cb..
$5,022.00
$1,500.00
$6,523.62
$3,125.00
$715.00
$16,885.62
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
70.00
45.00
125.00
5,930.57
650.00
Metro Cb..
3,834.00
558.00
226.10
36.00
400.00
6,523.62
682.50
$12,260.22
1,800.00
4,211.98
0.270
5.560
1.39
5.56
1.10
1.05
qq
qq
lb.
m
m3
m3
1,800.00
50.00
45.00
450.00
5,930.57
650.00
Metro Cb..
485.82
278.00
62.55
2,502.00
6,523.62
682.50
$14,745.52
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,394.00
2,088.00
480.00
135.00
1,500.00
6,523.62
715.00
$13,835.62
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
4,266.00
1,188.00
480.00
135.00
1,500.00
6,523.62
715.00
$14,807.62
qq
qq
qq
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,484.00
3,564.00
480.00
135.00
1,500.00
6,523.62
715.00
$15,607.93
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,484.00
2,628.00
480.00
135.00
1,500.00
6,523.62
715.00
$14,465.62
qq
qq
ML
lb.
m
m3
m3
1,800.00
1,800.00
40.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,484.00
2,628.00
480.00
135.00
1,500.00
6,523.62
715.00
$14,465.62
1,800.00
1,800.00
1,800.00
70.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,484.00
1,440.00
3,564.00
700.00
112.50
1,250.00
6,523.62
715.00
$16,789.12
3.850
33.33
8.33
33.33
1.10
1.10
qq
ml.
lb.
m
m3
m3
1,800.00
50.00
45.00
125.00
5,930.57
650.00
Metro Cb..
6,930.00
1,666.50
374.96
4,166.25
6,523.62
715.00
$20,376.34
2.820
16.66
4.17
16.66
1.10
1.10
qq
ml.
lb.
m
m3
m3
1,800.00
50.00
45.00
125.00
5,930.57
650.00
5,076.00
833.00
187.43
2,082.50
6,523.62
715.00
Metro Cb..
$15,417.55
3.660
25.00
6.25
25.00
1.10
1.10
qq
ml
lb.
m
m3
m3
1,800.00
50.00
45.00
125.00
5,930.57
650.00
Metro Cb..
6,588.00
1,250.00
281.25
3,125.00
6,523.62
715.00
$18,482.87
2.280
1.820
25.00
6.25
25.00
1.10
1.10
qq
qq
ml.
lb.
m
m3
m3
1,800.00
1,800.00
50.00
45.00
125.00
5,930.57
650.00
Metro Cb..
4,104.00
3,276.00
1,250.00
281.25
3,125.00
6,523.62
715.00
$19,274.87
3.660
25.00
6.25
25.00
1.10
qq
ml.
lb.
m
m3
1,800.00
50.00
45.00
125.00
5,930.57
6,588.00
1,250.00
281.25
3,125.00
6,523.62
k) Vaciado a mano
1.10
m3
650.00
Metro Cb..
715.00
$18,482.87
1.496
7.690
1.496
1.25
7.69
1.10
1.10
qq
ML
qq
lb.
m
m3
m3
1,800.00
85.00
50.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,692.80
653.65
74.80
56.25
961.25
6,523.62
715.00
$11,677.37
1.400
7.140
1.400
1.07
7.14
1.10
1.10
qq
ML
qq
lb.
m
m
m
1,800.00
85.00
20.00
35.00
125.00
5,930.57
650.00
Metro Cb..
2,520.00
606.90
28.00
37.49
892.50
6,523.62
715.00
$11,323.51
1.6200
8.3300
1.6200
1.25
8.35
1.10
1.10
qq
ML
qq
lb.
m
m
m
1,800.00
85.00
20.00
45.00
125.00
5,930.57
650.00
Metro Cb..
2,916.00
708.05
32.40
56.25
1,043.75
6,523.62
715.00
$11,995.07
1.818
10.000
10.000
1.50
10.00
1.10
1.10
qq
ML
qq
lb.
m
m
m
1,800.00
85.00
20.00
45.00
125.00
5,930.57
650.00
Metro Cb..
3,273.26
850.00
200.00
67.50
1,250.00
6,523.62
715.00
$12,879.39
1.14
1.62
1.00
2.14
7.14
1.10
qq
qq
rampa
lb.
m
m3
1,800.00
1,800.00
1,500.00
45.00
500.00
5,930.57
2,052.00
2,916.00
1,500.00
96.39
3,570.00
6,523.62
j) Vaciado a mano
1.10
m3
650.00
Metro Cb..
715.00
$17,373.01
MORTEROS:
MORTERO (1:3) PARA COLOCAR BLOCKS:
a) Arena gruesa +2% desp.
b) Agua
c) Cemento gris
d) Mano de obra mezclado (un pen)
0.998
69.04
11.51
0.50
m
gls.
fda.
dia
1,000.00
0.50
270.00
350.00
Metro Cb..
998.00
34.52
3,107.70
175.00
$4,655.38
1.02
3.06
0.50
m
fda.
dia
1,050.00
90.00
350.00
Metro Cb..
1,071.00
275.40
175.00
$1,521.40
1.102
9.46
45.24
0.50
m
fda.
gls.
dia
1,521.40
270.00
0.50
350.00
Metro Cb..
1,676.58
2,554.20
22.62
175.00
$4,428.40
1.02
100.00
3.06
17.66
0.50
m3
gls.
fda.
fda.
dia
1,050.00
0.50
90.00
270.00
350.00
Metro Cb..
1,071.00
50.00
275.40
4,768.20
175.00
$6,339.60
1.02
3.06
0.50
m3
fda.
dia
1,000.00
90.00
350.00
Metro Cb..
1,020.00
275.40
175.00
$1,470.40
1.20
5.24
70.00
0.50
m3
fda.
gls.
dia
1,470.40
1,764.48
270.00
1,414.80
0.50
35.00
350.00
175.00
Metro Cuadrado$3,389.28
13.00
13.00
0.0312
0.01
0.0300
0.0230
13.00
ud
ud
m3
m3
qq
da
ud
17.00
1.00
4,655.38
4,457.07
1,800.00
100.00
1.00
221.00
13.00
145.25
44.57
54.00
2.30
13.00
k) Colocacin de bloques
13.00
ud
11.00
143.00
Metro Cuadrado $585.31
13.00
13.00
0.0390
0.0680
0.0400
0.0230
13.00
13.00
ud
ud
m3
m3
qq
da
ud
ud
Metro Cuadrado
22.00
2.00
4,655.38
4,457.07
1,800.00
100.00
1.00
12.00
286.00
26.00
181.56
303.08
72.00
2.30
13.00
156.00
$1,039.94
1.10
12.50
4.50
12.50
1.00
1.00
1.00
M3
M2
%
M2
ML
m3
M3
5,930.57
65
4350
50
65
900
10.75
/ M2
$6,527.18
$812.50
$195.75
$625.00
$65.00
$900.00
$10.75
$730.89
EMPAETES :
FRAGUACHE:
a) Mortero 1:4 para empaete +20% desp.
b) Regla
c) Mano de obra
0.0065
0.0333
1.00
m3
4,678.22
p
41.00
m2
20.00
Metro Cuadrado
30.41
1.37
20.00
$51.77
m3
4,678.22
p
41.00
m2
20.00
Metro Cuadrado
121.63
13.67
20.00
$155.30
0.0260
0.0333
0.0230
0.1590
1.00
m3
4,678.22
p
42.00
da
1,000.00
lb
33.00
m2
80.00
Metro Cuadrado
121.63
1.40
23.00
5.25
80.00
$231.28
0.0325
0.0333
0.0703
0.1590
1.00
m3
4,678.22
p
42.00
da
300.00
lb
33.00
m2
80.00
Metro Cuadrado
152.04
1.40
21.09
5.25
80.00
$259.78
0.0325
0.0333
m3
p
4,678.22
42.00
152.04
1.40
d) Confeccin de andamios
e) Clavos corrientes
f) Mano de obra
0.0703
0.1590
1.00
da
lb
m2
Metro Cuadrado
300.00
33.00
80.00
21.09
5.25
80.00
$259.78
CANTOS :
a) Mortero 1:4 para empaete +20% desp.
b) Regla
f) Mano de obra
0.0043
0.2180
1.00
4,678.22
42.00
30.00
Metro
20.12
9.16
30.00
$59.27
TERMINACIN DE TECHOS :
FINO TECHO PLANO
a) Mortero 1:3 + 5% desp.
b) Regla
c) Subida de materiales
d) Mano de Obra
0.0630
0.3333
0.0630
1.00
m3
4,655.38
P2
42.00
m3
400.00
m2
80.00
Metro Cuadrado
293.29
14.00
25.20
80.00
$391.30
SABALETAS
a) Mortero 1:3
b) Subida de materiales
c) Mano de Obra
0.0105
0.0105
1.00
m3
m3
m
4,655.38
42.00
35.00
Metro Lineal
48.88
0.44
35.00
$84.32
DESAGES PLUVIALES:
DESAGES PLUVIALES DE 3" :
a) Tubo de 3" x 20' PVC SDR-26 + 5% desp.
b) Codos de 3" PVC drenaje
c) Cemento PVC + 25% desp.
d) Confeccin de hueco
0.1833
0.67
0.0119
0.07
u.
ud.
gl.
da
380.00
52.00
165.00
400.00
Metro lineal
69.65
34.84
1.96
28.00
$134.46
0.1833
0.67
0.0166
0.07
u.
ud.
ud.
da
500.00
60.00
165.00
400.00
91.65
40.20
2.74
28.00
$162.59
10.00
4,655.38
400.00
5.00
500.00
70.00
150.00
10.00
24.67
440.00
25.00
16.50
3.50
150.00
$669.67
400
4,655.38
500
5
30
70
Metro lineal
36
24.67
16.5
14
30
7.00
$114.26
m3
P2
ml.
Metro
PISO DE porcelana too chino de 0.40 x 0.40
a) Preparacin del terreno
c) Mortero 1:3 imp. + 5% desp.
d) Baldosas + 10 % desp.
e) Corte de chazos
f) Lechada de cemento blanco + 10% desp.
g) Estopa (1lb./20 m2)
h) Colocacin
1.00
0.0053
1.10
5.00
0.033
0.05
1.00
m2
m3
m2
ud.
fds.
lb.
m2
Metro2
0.09
0.005
0.033
1.00
1.00
0.10
m2
m3
fda.
ud
ml
lb.
1.00
0.084
0.088
1.00
0.80
m2
m3
pc
m2
m
Metro 2
20.00
5,536.63
42.00
76.33
35.00
20.00
465.08
3.70
76.33
28.00
$593.10
1.00
0.080
0.088
1.00
0.80
m2
m3
pc
m2
m
Metro2
20.00
5,536.63
42.00
60.00
35.00
20.00
442.93
3.70
60.00
28.00
$554.63
1.00
0.1360
10.0000
0.1050
0.0880
1.00
m2
qq
M2
m3
pc
m2
Metro2
50.00
1,800.00
60.00
5,930.57
42.00
70.00
50.00
244.80
600.00
622.71
3.70
70.00
$1,591.21
INSTALACIN ELCTRICA :
LUCES CENITALES :
a) Ducto plstico 1/2" x 10 ' + 15 % desp.
b) Caja octagonal
c) Alambre No. 12 tw st.
d) Roseta
e) Cinta adhesiva " 3M " (rollo)
f) Cemento PVC + 25 % desp. ( 1/4 galn)
g) Mano de obra
2.00
1.00
40.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
ud.
ud.
70.00
24.00
8.00
41.00
100.00
165.00
300.00
Unidad
140.00
24.00
320.00
41.00
5.00
2.06
300.00
$832.06
INTERRUPTORES SENCILLOS :
a) Ducto plstico 1/2" x 10 ' + 15 % desp.
b) Caja rectangular de 1/2 "
c) Alambre No. 12 tw st. + 6 % desp.
d)Interruptor sencillo
e) Codos plsticos de 1/2 "
f) Cinta adhesiva "3M"
g) Cemento PVC + 30% desp. ( 1/4 galn)
h) Mano de obra
2.00
1.00
40.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
73.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
320.00
73.00
4.80
5.00
2.06
300.00
$868.86
INTERRUPTORES DOBLES :
a) Ducto plstico 1/2" x 10 ' + 15 % desp.
b) Caja rectangular de 1/2 "
c) Alambre No. 12 tw st. + 6 % desp.
d)Interruptor doble
e) Codos plsticos de 1/2 "
f) Cinta adhesiva "3M"
g) Cemento PVC + 30% desp. ( 1/4 galn)
h) Mano de obra
2.00
1.00
60.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
125.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
480.00
125.00
4.80
5.00
2.06
300.00
$1,080.86
INTERRUPTORES TRIPLES :
a) Ducto plstico 1/2" x 10 ' + 15 % desp.
b) Caja rectangular de 1/2 "
c) Alambre No. 12 tw st. + 6 % desp.
d)Interruptor triple
e) Codos plsticos de 1/2 "
f) Cinta adhesiva "3M"
g) Cemento PVC + 30% desp. ( 1/4 galn)
h) Mano de obra
2.00
1.00
80.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
230.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
640.00
230.00
4.80
5.00
2.06
300.00
$1,345.86
2.00
1.00
60.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
240.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
480.00
240.00
4.80
5.00
2.06
300.00
1,195.86
2.00
1.00
80.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
300.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
640.00
300.00
4.80
5.00
2.06
300.00
$1,415.86
INTERRUPTORES PILOTOS :
a) Ducto plstico 1/2" x 10 ' + 15 % desp.
b) Caja rectangular de 1/2 "
c) Alambre No. 12 tw st. + 6 % desp.
d)Interruptor piloto
e) Codos plsticos de 1/2 "
f) Cinta adhesiva "3M"
g) Cemento PVC + 30% desp. ( 1/4 galn)
h) Mano de obra
2.00
1.00
60.00
1.00
1.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
rollo
ud.
ud.
70.00
24.00
8.00
250.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
480.00
250.00
4.80
5.00
2.06
300.00
$1,205.86
2.00
1.00
60.00
1.00
2.00
0.05
0.0125
1.00
ud.
ud.
p
ud.
ud.
ud.
ud.
ud.
70.00
24.00
3.20
125.00
4.80
100.00
165.00
300.00
Unidad
140.00
24.00
192.00
125.00
9.60
5.00
2.06
300.00
$797.66
4.00
1.00
80.00
40.00
1.00
ud.
ud.
p
p.
ud.
90.00
24.00
9.00
3.20
1.05
360.00
24.00
720.00
128.00
1.05
2.00
0.05
0.0125
1.00
ud.
ud.
ud.
ud.
7.00
100.00
165.00
300.00
Unidad
14.00
5.00
2.06
300.00
$1,554.11
SALIDA CALENTADOR:
Caja rectangular ".
Alambre #12 TW+ 5% desp.
Accesorio.
Codos plsticos ".
Cinta adhesiva "3M" (rollo).
Cemento PVC + 25% desp. ( gl.)
Mano de obra.
2.00
1.00
40.00
1.00
2.00
0.05
0.0125
1.00
u
u
p
u
u
u
u
u
90.00
24.00
3.20
300.94
7.00
100.00
165.00
300.00
Unidad
180.00
24.00
128.00
300.94
14.00
5.00
2.06
300.00
$ 954.00
SALIDA TELEFONO:
Tubo 1/2" x 20 PVC SDR- 26 + 15 % desp.
Caja rectangular ".
Alambre dulce #18+ 5% desp.
Accesorio (tapa ciega pvc).
Codos plsticos ".
Cemento PVC + 30% desp. ( gl.)
Mano de obra.
2.00
1.00
0.33
1.00
2.00
0.0125
1.00
u
u
lb
u
u
u
u
90.00
24.00
45.00
245.09
7.00
165.00
300.00
Unidad
180.00
24.00
14.85
245.09
14.00
2.06
300.00
$780.00
2.00
1.00
0.33
1.00
2.00
0.0125
1.00
u
u
lb
u
u
u
u
90.00
24.00
45.00
440.09
7.00
165.00
300.00
Unidad
180.00
24.00
14.85
440.09
14.00
2.06
300.00
$975.00
6.00
1.00
1.00
6.00
u
u
u
u
167.04
870.00
384.00
119.70
20.00%
Unid.
1,002.24
870.00
384.00
718.20
525.65
$3,500.09
u.
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
290.00
110.00
80.00
20.00
25.00
170.00
20.00
506.80
10.00
30.00
27.00
6,500.00
49.30
110.00
80.00
20.00
25.00
40.80
40.00
456.12
30.00
60.00
54.00
4,300.00
0.17
1.00
1.00
1.00
1.00
0.24
2.00
0.90
3.00
2.00
2.00
1.00
1.00
1.00
1.00
0.03
1.50
0.00
u.
u.
u.
fda.
rollo
0.00
1,300.00
205.00
110.00
165.00
10.00
Unidad
1,300.00
205.00
110.00
4.95
15.00
$6,900.17
u.
u.
u.
u.
u.
u.
pinta
290.00
110.00
80.00
20.00
25.00
30.00
170.00
unidad
49.30
110.00
80.00
20.00
25.00
30.00
27.20
$341.50
u.
u.
u.
u.
u.
u.
pinta
350.00
110.00
120.00
20.00
25.00
30.00
170.00
unidad
59.50
110.00
120.00
20.00
25.00
30.00
39.10
$403.60
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
u.
fda.
rollo
290.00
80.00
20.00
25.00
170.00
38.00
506.00
4.50
19.50
5.00
1,900.00
37.80
500.00
10.00
Unidad
49.30
80.00
20.00
25.00
40.80
38.00
258.06
9.00
39.00
10.00
1,900.00
37.80
15.00
10.00
$2,531.96
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
290.00
80.00
20.00
25.00
170.00
38.00
506.00
20.00
20.00
2,300.00
45.00
95.70
80.00
20.00
50.00
40.80
114.00
237.82
100.00
60.00
2,300.00
45.00
0.17
1.00
1.00
1.00
0.24
1.00
0.51
2.00
2.00
2.00
1.00
1.00
0.03
1.00
2.00
1.00
1.00
1.00
0.03
2.00
2.00
2.00
2.00
2.00
0.00
u.
u.
u.
tubo
fda.
u.
u.
u.
u.
rollo
0.00
0.17
1.00
1.00
1.00
0.35
1.00
0.17
2.00
1.00
1.00
1.00
1.00
1.00
0.04
1.00
1.00
1.00
1.00
0.70
0.12
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
jgo.
u.
fda.
u.
u.
u.
u.
rollo
dia
40.00
40.00
44.00
140.00
500.00
80.00
15.00
40.00
12.00
10.00
Unidad
80.00
40.00
44.00
140.00
15.00
160.00
30.00
80.00
24.00
20.00
$3,776.32
990.00
130.00
60.00
80.00
170.00
38.00
506.00
38.00
20.00
1,700.00
55.00
12.00
50.00
500.00
40.00
15.00
40.00
10.00
10.00
400.00
Unidad
168.30
130.00
60.00
80.00
59.50
38.00
86.02
76.00
20.00
1,700.00
55.00
12.00
50.00
20.00
40.00
15.00
40.00
10.00
7.00
48.00
$2,714.82
990.00
130.00
60.00
80.00
170.00
38.00
506.00
38.00
20.00
4,700.00
55.00
12.00
50.00
500.00
40.00
15.00
10.00
10.00
10.00
400.00
Unidad
168.30
130.00
60.00
80.00
59.50
38.00
86.02
76.00
20.00
4,700.00
55.00
12.00
50.00
20.00
40.00
15.00
10.00
10.00
7.00
48.00
$5,684.82
0.17
0.22
1.00
1.00
1.00
1.00
0.24
2.00
0.46
4.00
1.00
1.00
8.00
2.00
1.00
0.03
2.00
1.10
0.12
u.
u.
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
%
u.
u.
fda.
u.
rollo
dia
290.00
38.55
80.00
20.00
25.00
110.00
170.00
38.00
506.00
38.00
1,181.00
24.75
2,300.00
22.00
8.50
500.00
50.00
10.00
400.00
Unidad
49.30
8.48
80.00
20.00
25.00
110.00
40.80
76.00
232.76
152.00
1,181.00
24.75
184.00
44.00
8.50
15.00
100.00
11.00
48.00
$2,410.59
0.17
0.11
1.00
1.00
1.00
1.00
0.24
1.00
0.37
2.00
0.04
1.00
1.00
8.00
1.00
1.00
0.03
1.00
0.50
0.12
u.
u.
u.
u.
u.
u.
pinta
u.
u.
u.
gal.
u.
u.
%
u.
u.
fda.
u.
rollo
dia
290.00
38.55
80.00
20.00
25.00
110.00
170.00
38.00
506.00
38.00
1,900.00
1,181.00
24.75
2,300.00
22.00
8.50
500.00
50.00
10.00
400.00
Unidad
49.30
4.24
80.00
20.00
25.00
110.00
40.80
38.00
187.22
76.00
76.00
1,181.00
24.75
184.00
22.00
8.50
15.00
50.00
5.00
48.00
$2,244.81
0.33
1.00
1.00
2.00
0.24
2.00
0.47
4.00
2.00
1.00
1.00
1.00
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
u.
290.00
80.00
20.00
25.00
170.00
38.00
506.00
38.00
23.50
900.00
675.00
25.00
95.70
80.00
20.00
50.00
40.80
76.00
237.82
152.00
47.00
900.00
675.00
25.00
1.00
0.03
2.00
2.00
2.00
2.00
1.40
0.25
u.
fda.
u.
u.
u.
u.
rollo
dia
1.40
500.00
40.00
15.00
10.00
10.00
10.00
400.00
Unidad
1.40
15.00
80.00
30.00
20.00
20.00
14.00
100.00
$2,679.72
LAVAMANOS DE PESDESTAL
a) Tubo 2", PVC SDR-41 + 10 % desp.
b) Yee reducida de 4" x 2", PVC, drenaje
c) Codo de 2"x 45, PVC, drenaje
d) Codo 2" x 90, PVC, drenaje
e) Cemento PVC criollo + 25 % desp.
f) Tee 1/2" galv. (fra y caliente)
g) Tubo 1/2", galv. + 10% desp.
h) Codo 1/2", galv. (fra y caliente)
i) Reduccin bushing de 1/2" a 3/8", galv.
k) Lavamano de pedestal
l) Mezcladora SAYCO con boquilla, cromada
m) Sifn de 1-1/4", cromado, NIBCO
n) Cola de extensin 1-1/4" x 8", cromada,
o) Cemento blanco
p) Llave angular 3/8'
q) Niple 3/8" x 2-1/2", cromado
r) Cubre falta 3/8", cromado
s) Tubo flexible cromado
t) Tefln + 25 % desp.
u) Excavar y tapar zanja (tierra)
0.33
1.00
1.00
2.00
0.24
2.00
0.47
4.00
2.00
1.00
1.00
1.00
1.00
0.03
2.00
2.00
2.00
2.00
1.40
0.25
u.
u.
u.
u.
pinta
u.
u.
u.
u.
u.
u.
u.
u.
fda.
u.
u.
u.
u.
rollo
dia
2,900.00
80.00
20.00
25.00
170.00
38.00
506.00
38.00
35.00
3,700.00
1,900.00
40.00
50.00
500.00
40.00
15.00
10.00
7.00
10.00
400.00
Unidad
957.00
80.00
20.00
50.00
40.80
76.00
237.82
152.00
70.00
3,700.00
1,900.00
40.00
50.00
15.00
80.00
30.00
20.00
14.00
14.00
100.00
$7,646.62
0.08
1.00
1.00
gl
m2
m2
491.00
4.00
25.00
20.00%
M2
39.33
4.00
25.00
13.67
$82.00
0.08
1.00
1.00
1.00
gl
m2
m2
m2
491.00
4.00
25.00
36.90
20.00%
M2
39.28
4.00
25.00
36.90
13.66
$118.84
PINTURA BASE
a) Pintura
b) Pulido de paredes
c) Aplicacin ( dos manos)
d) Desp. y retoques
0.10
1.00
1.00
gl
m2
m2
160.00
4.00
25.00
20.00%
16.00
4.00
25.00
9.00
$54.00
PINTURA
PINTURA ACRILICA EXTERIOR:
Pintura
Piedra sobre paredes.
Aplicacin (dos manos).
Desperdicios y retoques.
Metro Cuadrado
FECHA: 09/07/2009
"ESTOS PRECIOS PUEDEN VARIAR EN EL TRANSCURSO DE LA OBRA Y ESTN
SUJETOS A REVISIN"
Valor
270
1000
Unidad
Fda
M3
Arena
Acero
Block 6
Block 8
1000
1800
17
22
M3
qq
ud
ud
DECIMO MES
$1,040,435.01
$2,486,527.14
NOVENO MES
$3,063,579.36
OCTAVO MES
$1,332,965.75
SEPTIMO MES
SEXTO MES
$1,240,469.98
$1,590,955.05
QUINTO MES
CUARTO MES
$1,208,652.04
$1,371,525.91
TERCER MES
SEGUNDO MES
PRIMER MES
$712,142.39
$1,174,944.81
86,527.14
$3,063,579.36
Series1
GASTO DIRECTOS
1
2
3
4
5
6
7
8
9
10
PRIMER MES
SEGUNDO MES
TERCER MES
CUARTO MES
QUINTO MES
SEXTO MES
SEPTIMO MES
OCTAVO MES
NOVENO MES
DECIMO MES
$1,174,944.81
$712,142.39
$1,371,525.91
$1,208,652.04
$1,590,955.05
$1,240,469.98
$1,332,965.75
$3,063,579.36
$2,486,527.14
$1,040,435.01
$15,222,197.44