Construccion Politecnico A

PRESUPUESTO PARA LA TERMINACION ( Area Tecnica + Areas Administrativas + Instalacion Electrica, Int.
y Exteriores) SEGUNDA
ETAPA; POLITECNICO CAMPO DE TIRO EN LA LOCALIDAD DE SAN PEDRO DE MACORIS
No.
1
1.1
1.2
PARTIDAS
TRABAJOS PRELIMINARES
Desyerbe, desbroque, bote y limpieza del
area a intervenir
Limpieza continua y final
CANTIDAD
UD
P.U.
VALOR
6,000.00
mts
175.00
1,050,000.00
1.00
PA
180,000.00
180,000.00
SUB-TOTAL
1,230,000.00
2
2.1
2,1,2
2,1,3
2,1,4
2,1,5
2.2
2,2,1
2.3
2,3,1
2,3,2
2,3,3
2.4
2,4,1
RAMPA PARA MINUSVALIDOS

Hormigon armado
Zapata de Muro 8 (0,60 * 0,20)
33/8L@25T
33/8L@40T
Columna circular
Columna (0,20*0,20) 41/2est 3/8@0,20
Losa de rampa mixta alijerada con bloque
Bloque
Bloques en muros de 6S.N.P.
Terminacion de superficie
Paete en muros maest. (int.)
Cantos en General
Torta sobre losa
Pintura
Pintura acrilica en muros (1er Nivel)
3
3.1
3,1,1
3.2
MODULOS DE SERVICIO
Cantos en general
Pisos
3,2,1
2,1,1
0.70
m3
6,885.00
4,819.50
0.70
13.77
0.13
99.93
m3
m3
m3
m2
8,340.00
21,635.00
24,330.00
2,575.00
5,838.00
297,913.95
3,162.90
257,319.75
25.13
m2
875.00
21,988.75
50.26
125.64
88.42
m2
ml
m2
315.00
96.00
695.00
15,831.90
12,061.44
61,451.90
50.26
m2
86.00
4,322.36
684,710.45
74.40
ml
96.00
7,142.40
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
208.50
m2
566.00
118,011.00
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.3
3,3,1
3,3,2
3.4
Piso Mosaico de granito fco. Bco. (30*30)

Zocalos Mosaico de granito (fco. Bco.)
Pisos de ceramica criolla (33*33) Bao
Revestimiento Ceramic
Ceramica espaola (20*20) C/brillo
Portaje
Puerta de EVERDOOR
Puerta de EVERDOOR (cab/baos)
Ventanas
208.50
125.80
325.25
m2
ml
m2
1,035.00
165.00
745.00
215,797.50
20,757.00
242,311.25
54.20
m2
800.00
43,360.00
55.50
10.00
m2
Und
4,205.00
4,505.00
233,377.50
45,050.00
3,4,1
3.5
3,5,1
3,5,2
3,5,3
3,5,4
3.6
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7
Ventanas AA reforzadas (espesor 0,053mm)

Pintura
Pintura de base (1 Mano) (Economica)
Pintura mantenimiento (Muros)
Pintura acrilica en Muros (1er Nivel)
Pintura acrilica en Techo
Instalaciones Sanitaria
Inodoros simplez (inc. Accs, M.O.)
Orinales sencillos
Tub. Y piezas drenaje pvc
Tub. Y piezas agua Pvc-hg
M.O. instalacion Tuberias
Ducha y brazo sencilla
Espejo 12*18 p/escuelas
12.56
m2
3,065.00
38,496.40
973.05
420.46
344.07
238.85
m2
m2
m2
m2
35.00
120.00
86.00
86.00
34,056.75
50,455.20
29,590.02
20,541.10
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
3,395.00
3,390.00
8,890.00
5,520.70
12,500.00
1,505.00
1,505.00
10,185.00
3,390.00
8,890.00
5,520.70
12,500.00
6,020.00
3,010.00
PRESUPUESTO PARA LA TERMINACION ( Area Tecnica + Areas Administrativas + Instalacion Electrica, Int. y Exteriores) SEGUNDA
No.
3.7
3,7,1
3,7,2
PARTIDAS
Techo
Fino de techo plano
Impermeavilizante polyester lona (e=3 mm)
CANTIDAD
UD
217.14
220.74
m2
m2
P.U.
455.00
323.00
VALOR
SUB-TOTAL
98,798.70
71,299.02
1,318,559.54
No.
4
PARTIDAS
CANTIDAD
AREA ADMINISTRATIVA
1er NIVEL
4.1
4,1,1 Fraguache (con llana)
1,422.38
4,1,2 Paete (techos, vigas, cols, muros H.A.)
1,422.38
4,1,3 Paete en muros Maest. (int. Y Ext.) N1
1,686.18
4,1,4 Cantos en general
1,152.43
4,1,5 Mochetas
533.75
4,1,6 Goteros de ranura
56.80
4.2
Pisos
4,2,1 Porcelanato Crema (0,30*0,30)
429.47
4,2,2 Pisos mosaicos granito Fdo. Bco. (30*30)
429.47
4,2,3 Ceramica de alto trafico
12.41
4.3
4,3,1 Ceramica en pared exterior
105.54
4,3,2 Porcelanato (0,30*0,30)
30.50
4,3,3 Ceramica importada (0,10*0,10) en estudian
6.50
4,3,4 Ceramica importada (0,10*0,10) cafeteria
6.50
4.4
Portaje
4,4,1 Puerta EVERDOOR con visor
42.81
4,4,2 Puerta EVERDOOR sin visor
12.81
4,4,3 Puerta enrrollables
28.35
4,4,4 Puerta EVERDOOR (cab/baos)
2.00
4,4,5 Puerta comerciales de aluminio y vidrio
12.60
4.5
Ventanas
4,5,1 Ventanas proyectadas aluminio y vidrio
112.04
4,5,2 Ventanas proyectadas y de vidrio fijos
30.30
4,5,3 Ventanas AA reforzadas (espesor 0,053mm)
1.00
4,5,4 Puerta de rejas de hierro (pasilla bibl)
35.51
4.6
Pintura
4,6,1 Pintura de base (1 mano) (economia)
3,069.04
4,6,2 Pintura mantenimiento (muros)
905.66
4,6,3 Pintura acrilica en muros (1er nivel)
548.94
4,6,4 Pintura acrilica en techo
1,422.38
4.7
Plafon
4,7,1 Plafon en PVC
88.64
4.8
Topes gabinetes
4,8,1 Tope granito
16.33
4,8,2 Tope de acero inoxidable
7.03
4,8,3 Tope de marmolite con lavado
1.15
4,8,4 Gabinetes metal en pared
64.90
4.9
Instalaciones sanitarias
4,9,1 Inodoros simplex (inc. Accs, M.O.)
3.00
4,9,2 Lavamanos blanco lucerna (mediano)
4.00
4,9,3 Fregadera sencillo Ac. Inox. (inc. Accs.)
1.00
4,9,4 Tub. Y piezas agua PVC-Hg
1.00
4,9,5 Tub. Y piezas drenaje PVC
1.00
4,9,6 Tub. Y piezas agua PVC-Hg (Cocina)
1.00
4,9,7 M. O Instalacion Tuberias
1.00
4,9,8 Columna agua fria dev 3/4
10.80
4,9,9 Columna agua fria caliente 3/4
3.60
4,9,10 Columna de agua fria de 1
3.60
4,9,11 Tuberia de A. P. de 3/4" (Inc. M.O.)
27.90
UD
P.U.
VALOR
m2
m2
m2
ml
m2
65.00
365.00
240.00
96.00
125.00
115.00
92,454.70
519,168.70
404,683.20
110,633.28
66,718.75
6,532.00
m2
m2
m2
1,605.00
1,035.00
1,250.00
689,299.35
444,501.45
15,512.50
m2
m2
m2
m2
800.00
1,870.00
2,055.00
2,055.00
84,432.00
57,035.00
13,357.50
13,357.50
m2
m2
m2
Und
m2
4,405.00
4,860.00
3,805.00
4,505.00
6,195.00
188,578.05
62,256.60
107,871.75
9,010.00
78,057.00
m2
m2
m2
P2
4,805.00
4,205.00
3,065.00
230.00
538,352.20
127,411.50
3,065.00
8,167.30
m2
m2
m2
m2
35.00
120.00
86.00
86.00
107,416.40
108,679.20
47,208.84
122,324.68
m2
705.00
62,491.20
ml
ml
ml
ml
1,365.00
1,965.00
3,750.00
1,945.00
22,290.45
13,813.95
4,312.50
126,230.50
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,395.00
2,110.00
2,935.00
5,520.70
8,890.00
1,820.00
17,500.00
627.00
720.00
1,020.20
387.00
10,185.00
8,440.00
2,935.00
5,520.70
8,890.00
1,820.00
17,500.00
6,771.60
2,592.00
3,672.72
10,797.30
SUB-TOTAL
No.
5
5,1
5,2
5,3
5,4
PARTIDAS
Miscelaneos
Junta de Expansion (aluminio) P/cub. Jun
Cuarto frio segn plano
Equipo de cuarto frio (PAGO* COTIZACION)
Puerta de cuarto frio
6
6,1
6,2
Piso
Piso Mos. Granito F/Blanco
Baranda de Hierro (Pasillo)
7
7,1
Bloque
Bloques Calados Tipo Ventana
8
8,1
8,2
8,3
8,4
8,5
2do. NIVEL
Terminacion de Superficie
Fraguache (Con Llana) (2do. Nivel)
Paete (Techo, Vigas, Cols. M.A.) (2d.N)
Paete en Muros Maest. (Int.) (2do. Nivel)
Cantos en General
9
9,1
9,2
10
10,1
10,2
10,3
11
11,1
11,2
11,3
12
12,1
12,2
13
13,1
13,2
13,3
14
14,1
14,2
14,3
14,4
15
15,1
15,2
16
16.1
16,2
16,3
16,4
17
17,1
17,2
17,3
PISOS
Piso Mos. Granito F/Blanco (2do. Niv.)
Piso H.A. Pul. Helipc. C. Junta , Euco800
Revestimiento Ceramica
Porcelanato en paredes
Moldura de cemento
Ceramica Espaola (20*20) C/Brillo lab.
Techo
Fino en Techo Plano (2do. Nivel)
Impermeabilizante polyester Lona (e= 3 mm)
Zabaleta en Techo (2do. Nivel)
Portaje
Puerta de EVERDOR ( en aulas)
Puerta corrediza de aluminio y vidrio
Ventanas
Ventanas AA Reforzadas (espesor 0.053mm)
Ventanas proyectadas de vidrio fija
Protectores de Hierro (pas.a blblioteca)
Pintura
Pintura de Base (1 Mano) ( Economica)
Pintura Mantenimiento (muros)
Pintura Acrilica en Muros
Pintura Acrilica en Techo
Plafon
Plafon en PVC
Plafon fisurado decorativo
Instalacion Sanitaria
Vertedero p/Baos (Revestido en Ceramica)
Fregadero Sencillo Ac. Inox. (inc. Accs.)
Llave empostrada y ducha emergencia
Tub. Y Piezas Agua pvc-hg (Cocina)
Miscelaneos
Baranda de Hierro (escalera)
Quiebrasoles metalicos en
CANTIDAD
UD
P.U.
VALOR
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
289.00
23,737.00
250,500.00
35,500.00
14,473.12
152,391.54
250,500.00
71,000.00
718.78
9.57
m2
ml
1,030.00
1,455.00
740,343.40
13,924.35
30.38
m2
1,085.80
32,986.60
SUB-TOTAL
5,609,966.38
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
67.00
347.00
305.00
96.00
85,030.37
440,381.17
433,825.90
146,188.80
356.18
370.85
m2
m2
1,040.00
1,310.00
370,427.20
485,813.50
168.08
38.14
30.00
m2
m2
m2
1,870.00
200.00
798.00
314,309.60
7,628.00
23,940.00
812.10
812.10
219.71
m2
m2
ml
475.00
320.00
149.00
385,747.50
259,872.00
32,736.79
49.11
12.40
m2
m2
4,405.00
6,193.00
216,329.55
76,793.20
59.15
15.37
35.51
m2
m2
p2
3,061.00
4,205.00
230.00
181,058.15
64,630.85
8,167.30
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
35.00
120.00
98.00
86.00
108,034.85
119,961.60
80,156.16
109,143.46
172.29
191.62
m2
m2
705.00
635.00
121,464.45
121,678.70
1.00
18.00
2.00
3.00
und
und
unds
unds
2,333.00
2,935.00
755.00
1,820.00
2,333.00
52,830.00
1,510.00
5,460.00
ml
ml
m2
1,455.00
1,455.00
3,096.00
1,967,771.10
1,045,024.65
86,378.40
1,352.42
718.23
27.90
No.
17,4
18
18,1
18,2
PARTIDAS
Bloque
Bloques en Muros de 6" S.N.P.
Bloques Calados (Tipo Vetana) ( 2do. N)
CANTIDAD
144.59
UD
ml
P.U.
290.00
VALOR
41,931.10
152.47
30.33
m2
m2
852.00
1,114.00
129,904.44
33,787.62
SUB-TOTAL
7,560,249.41
SUB-TOTAL AREAS ADMINISTRATIVA
9
13,170,215.79
PASARELAS
1
1,1
1,2
1,3
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. 82do.N)
2
2,1
2,2
2,3
TERMINACION DE SUPERFICIES
Fraguache 8 con llana)
Paete (Techos, Vigas, Cols. Muros H:AQ:)
Cantos en General
8.40
8.80
13.65
m2
m2
m2
19,323.00
32,521.00
13,497.00
162,313.20
286,184.80
184,234.05
632,732.05
345.40
345.40
547.00
m2
m2
ml
64.00
271.00
96.00
22,105.60
93,603.40
52,512.00
168,221.00
3
3,1
3,2
3,3
3,4
TERMINACION DE PISOS
Relleno Compactado Caliche (C/Eq. Manual)
H.A. B/Piso (chap.) e=0.08 (W2.3*150*1509
Pisos Mosaicos Granito Fdo. Bco. (30*30)
Zocalos Mosaico de Granito (fdo. Bco.)
39.50
145.00
145.00
13.20
m2
m2
m2
ml
652.00
566.00
1,035.00
162.00
25,754.00
82,070.00
150,075.00
2,138.40
260,037.40
4
4,1
4,2
4,3
4,4
TERMINACION DE TECHO
Fino en Techo Plano
Impermeabilizante polyester Lona (e= 3mm)
Zabaletas en Techo
Desague de Techo 3" pvc (Bajante)
145.00
144.68
93.00
24.00
m2
m2
m2
ml
455.00
325.00
145.00
245.00
65,975.00
47,021.00
13,485.00
5,880.00
132,361.00
SUB-TOTAL PASARELAS
10
10,1
10,1,1
10,1,2
10,1,3
10,1,4
10,1,5
10,1,6
10,1,7
10,1,8
10,1,9
10,1,10
10,1,11
10,1,12
10,1,13
10,1,14
10,1,15
1,193,351.45
MODULO INST. ELECTRICA

RED DE TIERRA
Cable de cobre No. 4/0 desnudo AWG, st
Barra de cobre con aisladores segn
Varilla de Aterrizaje de 8" Z/Cnector
Molde Thermoweld cc-2 M241
Fundente Thermoweld No. 90
Fundente
GEM
Reg. De insp. Segn det. No. 10 pln.IE-!%
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
pl
unds
unds
und
und
und
und
und
unds
unds
unds
unds
unds
unds
unds
214.00
4,205.00
655.00
4,382.00
4,382.00
4,382.00
4,382.00
4,382.00
350.00
317.00
421.00
555.00
527.50
2,155.00
2,535.00
449,400.00
16,820.00
16,375.00
4,382.00
4,382.00
4,382.00
4,382.00
4,382.00
7,000.00
12,680.00
25,260.00
2,775.00
52,750.00
646,500.00
25,350.00
No.
PARTIDAS
10,1,16 Conector de ojo sencillo No. 4/0 cobe est.
10,1,17 Conector de ojo doble No. 4/0 de cob. Est.
CANTIDAD
12.00
24.00
UD
unds
unds
P.U.
270.95
590.00
VALOR
3,251.40
14,160.00
SUB-TOTAL
1,294,231.40
10,2
10,2,1
10,2,2
10,2,3
10,2,4
10,2,5
10,2,6
10,2,7
10,2,8
10,2,9
10,2,10
10,2,11
10,2,12
10,2,13
10,2,14
10,2,15
10,2,16
10,2,17
ACOMETIDA MEDIA TENSION

Transf. (P:M.) 150 Kva/3
Alambre URD 2 C/N 100%
Tubo PVC SDR-26 3"
Estruct. Tipo MT-307/c con cut out y pr
Estructura tipo SS-1
Base de hormigon para transf.
Excavacion acometida electrica y telef.
Poste 35` H.A. Vibrado Nor (Inc. Tra&inc)
Acometida media tencion incluye alamb.
1/0 y 2 AAAC para Linea trifasica
Genrador 150 kw/187.5kva 3f. 208v
Hz. 1800 RPM BK 500/3A Caja y s. escape
Sistema de escape
Sistema de tuberias en hn para retorno
Tanque de gasoil de 1500 GL
Aislamiento Acustico
Tanque de diario de 150 gl, con visor
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
unds
unds
und
und
P.A.
unds
265,505.00
187.00
973.00
27,095.00
2,860.00
6,195.00
28,495.00
23,855.00
265,505.00
40,205.00
10,703.00
54,190.00
2,860.00
6,195.00
28,495.00
477,100.00
1.00
P.A.
50,500.00
50,500.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,127,500.00
12,180.00
16,110.00
71,997.00
57,845.00
17,050.00
1,127,500.00
12,180.00
16,110.00
71,997.00
57,845.00
17,050.00
2,238,435.00
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
PANELES Y EQUIPOS
Panel breaker PP,208V 500 Amp.
PCB,208 V. 3
Interruptor de transferencia autom.
Caja de Medicion N-3R,208 V
Base de Medicion de 134 clip
Caja de encend. Y apag. Exterior
Caja de encend. Y apag. Interior
Paneles Encendido de Luces Remoto
ALIMENTADORES DE BAJA TENCION
Alimentadores de encendido paneles contr
Alimentadores Electricos A-1
Alimentadores Electricos A2
Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Alimentador Elect. A18 y 19
Alimentador Elect. A22
Alimentador Elect. Bomba
Alimentador Elect. Bomba 3/4 HP
Excavacion Alimentadores
SISTEMA DE PROTECCIN ATMOSFERICA
Pararrayos Preventor LPA 1005 0 similar
Conector Mastil Para Cable 4/0
Varilla de Aterrizaje de 8`C/ Conector
Mastil de 3.75 Metros
Base Para Mastil
Abrazadera para Cable 4/0
Conectores, abrazaderas Etc.
Transportacion de equipos y Grua
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
und
und
und
und
und
und
unds
und
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
und
unds
unds
und
und
unds
P.A.
P.A.
139,326.00
56,252.00
284,059.00
43,639.00
6,437.00
72,085.00
25,670.00
36,615.00
139,326.00
56,252.00
284,059.00
43,639.00
6,437.00
72,085.00
77,010.00
36,615.00
86,475.00
1,832.00
2,563.00
2,563.00
1,120.00
201.00
279.00
152.00
234.00
62.00
115.00
44.00
305.00
86,475.00
137,400.00
128,150.00
320,375.00
140,000.00
10,050.00
211,761.00
129,808.00
73,476.00
26,350.00
14,375.00
1,760.00
47,580.00
61,815.00
9,162.00
655.00
10,963.00
9,247.00
193.00
3,318.00
165,700.00
61,815.00
18,324.00
1,965.00
10,963.00
9,247.00
11,580.00
3,318.00
165,700.00
No.
PARTIDAS
10,3,32 Interconeccion a la red y otros
10,3,33 Materiales varios
10,3,34 Mano de obra Electricidad General
CANTIDAD
1.00
1.00
1.00
UD
P.A.
P.A.
P.A.
P.U.
75,500.00
50,500.00
775,500.00
VALOR
75,500.00
50,500.00
775,500.00
SUB-TOTAL
3,227,395.00
10,3
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
10,3,32
10,3,33
10,3,34
10,3,35
ACOMETIDAS Y TELF. Y TV. CAB.

ACOMETIDA DE TELEFONO
Acometida Telefonica desde Punto Interc.
Registro No. 1 de 24*24*8"
Registro Metalico (12" * 10" *8") Telefon
Registro Metalico (10" * 10" *6")
Reg. De piso en fib. Vidrio
Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Acometida tele cable desde punto intc.
Registro metalico ( 6 * 6 * 4)
Registro de piso en fib. Vidrio
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
Curvas, Conectores, soportes, Etc.
ACOMETIDA COMPUTO
Registro 12 * 18 *8"
Registro metalico (12 * 12 * 8)"
Registro Electrico en fibra de Vidrio
Tubo PVC SDR-26 3"
Tubo EMT de (3" * 10`)
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
unds
unds
unds
uds
P.A.
2,255.00
4,743.00
3,805.00
2,000.00
905.00
60.00
8,755.00
973.00
817.00
585.00
21,255.00
676,500.00
4,743.00
3,805.00
6,000.00
1,810.00
240.00
26,265.00
19,460.00
40,850.00
20,475.00
21,255.00
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
121.00
145.00
155.00
60.00
4,830.00
817.00
585.00
185.00
22.00
36,300.00
725.00
155.00
180.00
28,980.00
16,340.00
29,250.00
2,775.00
22.00
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
20.00
40.00
15.00
1.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
und
unds
unds
P.A.
905.00
3,805.00
1,430.00
301.00
430.00
60.00
965.00
8,755.00
973.00
621.00
817.00
585.00
16,968.00
1,810.00
11,415.00
1,430.00
4,515.00
5,160.00
300.00
965.00
26,265.00
19,460.00
12,420.00
32,680.00
8,775.00
16,968.00
1,078,293.00
10,4
10,4,1
10,4,2
10,4,3
10,4,4
10,4,5
10,4,6
10,4,7
10,4,8
10,4,9
10,4,10
10,4,11
INSTALACIONES ELECTRICAS INTERIORES

Salida luz fluorescente techo
Salida cenital de pared
Salida de ilum. Incandecente
Salida iluminacion de emergencia
Salida para interuptor sencillo
Salida para TV cable
Salida tomacooriente 120 V
Salidas telefonicas
Salida de data (comp)
Panel dist. PMU, 208V 3F 5H
Lamp. Fluor. 2x4 d/Plaf. 3T5 D/parab. EL
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
3,389.00
1,220.00
1,088.00
200.00
1,039.00
878.00
1,073.00
788.00
1,601.00
16,538.00
4,837.00
1,155,649.00
37,820.00
38,080.00
12,800.00
52,989.00
23,706.00
286,491.00
42,552.00
148,893.00
16,538.00
715,876.00
No.
10,4,12
10,4,13
10,4,14
10,4,15
10,4,16
10,4,17
10,4,18
10,4,19
10,4,20
10,4,21
10,4,22
10,4,23
10,4,24
10,4,25
10,4,26
10,4,27
10,4,28
10,4,29
10,4,30
10,4,31
10,4,32
10,4,33
10,4,34
PARTIDAS
Lamp. Fluor. 4T5/28W D/superf. Elect.
Luminaria de emergencia 2 b 16 W
luminaria de techo tipo aplique
Luminaria incandecente de pare
Materiales varios
Salida timbre campana
Panel dist. 3f 8bks
Panel dist. 5h 3f 8bk
Ilum. Contra huella de 75 W empotrable
Salida tomacorriente 220V
Sal. de ilum. aviso navegacion noct.
Sal. de ilum. roja 160 W navegacion noct.
Foto control 120V, 15a, c/base
Interruptor piloto
Salida interruptor doble
Panel de distribucion 3f 5h 100 amp 14 bk
Salida de cuarto frio
Salida de lampara metalica h. superf.
Salida interruptor triple
Lampara Metal-Halide 400 W (pnat. Acril.)
Panel distribucion 3f 5h 11bk
Salida interruptor three way
CANTIDAD
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
UD
unds
unds
unds
unds
PA
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
P.U.
1,795.00
1,792.00
459.00
639.00
85,500.00
1,344.00
8,968.00
10,398.00
4,204.00
1,640.00
819.00
819.00
1,055.25
1,252.00
1,087.00
13,505.20
2,476.00
783.00
1,140.45
12,005.00
11,922.00
12,978.00
1,297.00
VALOR
646,200.00
134,400.00
9,180.00
28,755.00
85,500.00
8,064.00
62,776.00
51,990.00
54,652.00
36,080.00
3,276.00
1,638.00
4,221.00
7,512.00
8,696.00
13,505.20
4,952.00
2,349.00
6,842.70
72,030.00
11,922.00
12,978.00
2,594.00
SUB-TOTAL
3,801,506.90
SUB TOTAL MODULO INST. ELECTRICA
11,639,861.30
SUB TOTAL PRESUPUESTO
29,236,698.53
COSTO DIRECTO DEL PRESUPUESTO
29,236,698.53
MAS: GASTOS GENERALES

DIRECCION TECN. Y RESP. ADM.
GASTOS ADMINISTRATIVOS
TRANSPORTE
SEGUROS Y FIANZA
SUPERVISION
IMPREVISTOS
CODIA
10.00%
5.00%
2.00%
4.50%
5.00%
5.00%
0.10%
TOTAL GASTOS
2,923,669.85
1,461,834.93
584,733.97
1,315,651.43
1,461,834.93
1,461,834.93
29,236.70
38,475,495.27
VALOR EN LETRAS:
TRENTA Y OCHO MILLONES CUATROCIENTOS SETENTA Y CINCO MIL CUATROCIENTOS NOVENTICINCO PESOS CON VENTISIETE CENTAVOS
PREPARADO POR:
REVISADO POR:
No.
1
1.1
1.2
PARTIDAS
area a intervenir
CANTIDAD
UD
P.U.
VALOR
6,000.00
mts
150.00
900,000.00
1.00
PA
150,000.00
150,000.00
SUB-TOTAL
1,050,000.00
2
2.1
2,1,2
2,1,3
2,1,4
2,1,5
2.2
2,2,1
2.3
2,3,1
2,3,2
2,3,3
2.4
2,4,1

Hormigon armado
33/8L@25T
33/8L@40T
Columna circular
Columna (0,20*0,20) 41/2est 3/8@0,20
Bloque
Cantos en General
Torta sobre losa
Pintura
3
3.1
3,1,1
3.2
MODULOS DE SERVICIO
Cantos en general
Pisos
3,2,1
2,1,1
0.70
m3
6,880.00
4,816.00
0.70
13.77
0.13
99.93
m3
m3
m3
m2
8,335.00
21,630.00
24,325.00
2,570.00
5,834.50
297,845.10
3,162.25
256,820.10
25.13
m2
870.00
21,863.10
50.26
125.64
88.42
m2
ml
m2
310.00
91.00
691.00
15,580.60
11,433.24
61,098.22
50.26
m2
81.00
4,071.06
682,524.17
74.40
ml
91.00
6,770.40
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
208.50
m2
561.00
116,968.50
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.3
3,3,1
3,3,2
3.4

Portaje
Puerta de EVERDOOR
Ventanas
208.50
125.80
325.25
m2
ml
m2
1,030.00
160.00
740.00
214,755.00
20,128.00
240,685.00
54.20
m2
795.00
43,089.00
55.50
10.00
m2
Und
4,200.00
4,500.00
233,100.00
45,000.00
3,4,1
3.5
3,5,1
3,5,2
3,5,3
3,5,4
3.6
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7

Pintura
Orinales sencillos
12.56
m2
3,060.00
38,433.60
973.05
420.46
344.07
238.85
m2
m2
m2
m2
30.00
115.00
81.00
81.00
29,191.50
48,352.90
27,869.67
19,346.85
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
3,390.00
3,385.00
8,885.00
5,515.70
12,000.00
1,500.00
1,500.00
10,170.00
3,385.00
8,885.00
5,515.70
12,000.00
6,000.00
3,000.00
No.
3.7
3,7,1
3,7,2
PARTIDAS
Techo
Fino de techo plano
CANTIDAD
UD
217.14
220.74
m2
m2
P.U.
450.00
318.00
VALOR
SUB-TOTAL
97,713.00
70,195.32
1,300,554.44
No.
4
PARTIDAS
CANTIDAD
AREA ADMINISTRATIVA
1er NIVEL
4.1
1,422.38
1,422.38
1,686.18
1,152.43
4,1,5 Mochetas
533.75
56.80
4.2
Pisos
429.47
429.47
12.41
4.3
105.54
4,3,2 Porcelanato (0,30*0,30)
30.50
6.50
6.50
4.4
Portaje
42.81
12.81
28.35
2.00
12.60
4.5
Ventanas
112.04
30.30
1.00
35.51
4.6
Pintura
3,069.04
905.66
548.94
1,422.38
4.7
Plafon
4,7,1 Plafon en PVC
88.64
4.8
Topes gabinetes
4,8,1 Tope granito
16.33
7.03
1.15
64.90
4.9
3.00
4.00
1.00
1.00
1.00
1.00
1.00
10.80
3.60
3.60
27.90
UD
P.U.
VALOR
m2
m2
m2
ml
m2
60.00
360.00
235.00
91.00
120.00
110.00
85,342.80
512,056.80
396,252.30
104,871.13
64,050.00
6,248.00
m2
m2
m2
1,600.00
1,030.00
1,245.00
687,152.00
442,354.10
15,450.45
m2
m2
m2
m2
795.00
1,865.00
2,050.00
2,050.00
83,904.30
56,882.50
13,325.00
13,325.00
m2
m2
m2
Und
m2
4,400.00
4,855.00
3,800.00
4,500.00
6,190.00
188,364.00
62,192.55
107,730.00
9,000.00
77,994.00
m2
m2
m2
P2
4,800.00
4,200.00
3,060.00
225.00
537,792.00
127,260.00
3,060.00
7,989.75
m2
m2
m2
m2
30.00
115.00
81.00
81.00
92,071.20
104,150.90
44,464.14
115,212.78
m2
700.00
62,048.00
ml
ml
ml
ml
1,360.00
1,960.00
3,745.00
1,940.00
22,208.80
13,778.80
4,306.75
125,906.00
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,390.00
2,105.00
2,930.00
5,515.70
8,885.00
1,815.00
17,000.00
622.00
715.00
1,015.20
382.00
10,170.00
8,420.00
2,930.00
5,515.70
8,885.00
1,815.00
17,000.00
6,717.60
2,574.00
3,654.72
10,657.80
SUB-TOTAL
No.
5
5,1
5,2
5,3
5,4
PARTIDAS
Miscelaneos
6
6,1
6,2
Piso
7
7,1
Bloque
8
8,1
8,2
8,3
8,4
8,5
2do. NIVEL
Cantos en General
9
9,1
9,2
10
10,1
10,2
10,3
11
11,1
11,2
11,3
12
12,1
12,2
13
13,1
13,2
13,3
14
14,1
14,2
14,3
14,4
15
15,1
15,2
16
16.1
16,2
16,3
16,4
17
17,1
17,2
17,3
PISOS
Moldura de cemento
Techo
Portaje
Ventanas
Pintura
Plafon
Plafon en PVC
Miscelaneos
CANTIDAD
UD
P.U.
VALOR
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
284.00
23,732.00
250,000.00
35,000.00
14,222.72
152,359.44
250,000.00
70,000.00
718.78
9.57
m2
ml
1,025.00
1,450.00
736,749.50
13,876.50
30.38
m2
1,080.80
32,834.70
SUB-TOTAL
5,535,126.73
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
62.00
342.00
300.00
91.00
78,684.82
434,035.62
426,714.00
138,574.80
356.18
370.85
m2
m2
1,035.00
1,305.00
368,646.30
483,959.25
168.08
38.14
30.00
m2
m2
m2
1,865.00
195.00
793.00
313,469.20
7,437.30
23,790.00
812.10
812.10
219.71
m2
m2
ml
470.00
315.00
144.00
381,687.00
255,811.50
31,638.24
49.11
12.40
m2
m2
4,400.00
6,187.00
216,084.00
76,718.80
59.15
15.37
35.51
m2
m2
p2
3,056.00
4,200.00
225.00
180,762.40
64,554.00
7,989.75
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
30.00
115.00
93.00
81.00
92,601.30
114,963.20
76,066.56
102,797.91
172.29
191.62
m2
m2
700.00
630.00
120,603.00
120,720.60
1.00
18.00
2.00
3.00
und
und
unds
unds
2,328.00
2,930.00
750.00
1,815.00
2,328.00
52,740.00
1,500.00
5,445.00
ml
ml
m2
1,450.00
1,450.00
3,091.00
1,961,009.00
1,041,433.50
86,238.90
1,352.42
718.23
27.90
No.
17,4
18
18,1
18,2
PARTIDAS
Bloque
CANTIDAD
144.59
UD
ml
P.U.
285.00
VALOR
41,208.15
152.47
30.33
m2
m2
847.00
1,109.00
129,142.09
33,635.97
SUB-TOTAL
7,472,990.16
9
13,008,116.89
PASARELAS
1
1,1
1,2
1,3
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. 82do.N)
2
2,1
2,2
2,3
Cantos en General
8.40
8.80
13.65
m2
m2
m2
19,318.00
32,516.00
13,492.00
162,271.20
286,140.80
184,165.80
632,577.80
345.40
345.40
547.00
m2
m2
ml
59.00
266.00
91.00
20,378.60
91,876.40
49,777.00
162,032.00
3
3,1
3,2
3,3
3,4
H.A. B/Piso (chap.) e=0.08 (W2.3*150*1509
39.50
145.00
145.00
13.20
m2
m2
m2
ml
647.00
561.00
1,030.00
157.00
25,556.50
81,345.00
149,350.00
2,072.40
258,323.90
4
4,1
4,2
4,3
4,4
Fino en Techo Plano
Zabaletas en Techo
145.00
144.68
93.00
24.00
m2
m2
m2
ml
450.00
320.00
140.00
240.00
65,250.00
46,297.60
13,020.00
5,760.00
130,327.60
SUB-TOTAL PASARELAS
10
10,1
10,1,1
10,1,2
10,1,3
10,1,4
10,1,5
10,1,6
10,1,7
10,1,8
10,1,9
10,1,10
10,1,11
10,1,12
10,1,13
10,1,14
10,1,15
1,183,261.30

RED DE TIERRA
Fundente
GEM
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
pl
unds
unds
und
und
und
und
und
unds
unds
unds
unds
unds
unds
unds
209.00
4,200.00
650.00
4,377.00
4,377.00
4,377.00
4,377.00
4,377.00
345.00
312.00
416.00
550.00
522.50
2,150.00
2,530.00
438,900.00
16,800.00
16,250.00
4,377.00
4,377.00
4,377.00
4,377.00
4,377.00
6,900.00
12,480.00
24,960.00
2,750.00
52,250.00
645,000.00
25,300.00
No.
PARTIDAS
CANTIDAD
12.00
24.00
UD
unds
unds
P.U.
265.95
585.00
VALOR
3,191.40
14,040.00
SUB-TOTAL
1,280,706.40
10,2
10,2,1
10,2,2
10,2,3
10,2,4
10,2,5
10,2,6
10,2,7
10,2,8
10,2,9
10,2,10
10,2,11
10,2,12
10,2,13
10,2,14
10,2,15
10,2,16
10,2,17

Tubo PVC SDR-26 3"
Sistema de escape
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
unds
unds
und
und
P.A.
unds
265,500.00
182.00
968.00
27,090.00
2,855.00
6,190.00
28,490.00
23,850.00
265,500.00
39,130.00
10,648.00
54,180.00
2,855.00
6,190.00
28,490.00
477,000.00
1.00
P.A.
50,000.00
50,000.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,127,000.00
12,175.00
16,105.00
71,992.00
57,345.00
16,550.00
1,127,000.00
12,175.00
16,105.00
71,992.00
57,345.00
16,550.00
2,235,160.00
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
PANELES Y EQUIPOS
PCB,208 V. 3
Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Base Para Mastil
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
und
und
und
und
und
und
unds
und
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
und
unds
unds
und
und
unds
P.A.
P.A.
139,321.00
56,247.00
284,054.00
43,634.00
6,432.00
72,080.00
25,665.00
36,610.00
139,321.00
56,247.00
284,054.00
43,634.00
6,432.00
72,080.00
76,995.00
36,610.00
86,470.00
1,827.00
2,558.00
2,558.00
1,115.00
196.00
274.00
147.00
229.00
57.00
110.00
39.00
300.00
86,470.00
137,025.00
127,900.00
319,750.00
139,375.00
9,800.00
207,966.00
125,538.00
71,906.00
24,225.00
13,750.00
1,560.00
46,800.00
61,810.00
9,157.00
650.00
10,958.00
9,242.00
188.00
2,818.00
165,200.00
61,810.00
18,314.00
1,950.00
10,958.00
9,242.00
11,280.00
2,818.00
165,200.00
No.
PARTIDAS
CANTIDAD
1.00
1.00
1.00
UD
P.A.
P.A.
P.A.
P.U.
75,000.00
50,000.00
775,000.00
VALOR
75,000.00
50,000.00
775,000.00
SUB-TOTAL
3,209,010.00
10,3
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
10,3,32
10,3,33
10,3,34
10,3,35

Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
ACOMETIDA COMPUTO
Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
unds
unds
unds
uds
P.A.
2,250.00
4,738.00
3,800.00
1,500.00
900.00
55.00
8,750.00
968.00
812.00
580.00
20,755.00
675,000.00
4,738.00
3,800.00
4,500.00
1,800.00
220.00
26,250.00
19,360.00
40,600.00
20,300.00
20,755.00
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
116.00
140.00
150.00
55.00
4,825.00
812.00
580.00
180.00
17.00
34,800.00
700.00
150.00
165.00
28,950.00
16,240.00
29,000.00
2,700.00
17.00
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
20.00
40.00
15.00
1.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
und
unds
unds
P.A.
900.00
3,800.00
1,425.00
296.00
425.00
55.00
960.00
8,750.00
968.00
616.00
812.00
580.00
16,963.00
1,800.00
11,400.00
1,425.00
4,440.00
5,100.00
275.00
960.00
26,250.00
19,360.00
12,320.00
32,480.00
8,700.00
16,963.00
1,071,518.00
10,4
10,4,1
10,4,2
10,4,3
10,4,4
10,4,5
10,4,6
10,4,7
10,4,8
10,4,9
10,4,10
10,4,11

Salidas telefonicas
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
3,384.00
1,215.00
1,083.00
175.00
1,034.00
873.00
1,068.00
783.00
1,596.00
16,533.00
4,832.00
1,153,944.00
37,665.00
37,905.00
11,200.00
52,734.00
23,571.00
285,156.00
42,282.00
148,428.00
16,533.00
715,136.00
No.
10,4,12
10,4,13
10,4,14
10,4,15
10,4,16
10,4,17
10,4,18
10,4,19
10,4,20
10,4,21
10,4,22
10,4,23
10,4,24
10,4,25
10,4,26
10,4,27
10,4,28
10,4,29
10,4,30
10,4,31
10,4,32
10,4,33
10,4,34
PARTIDAS
Materiales varios
Panel dist. 3f 8bks
Interruptor piloto
CANTIDAD
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
UD
unds
unds
unds
unds
PA
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
P.U.
1,790.00
1,787.00
454.00
634.00
85,000.00
1,339.00
8,963.00
10,393.00
4,199.00
1,635.00
814.00
814.00
1,050.25
1,247.00
1,082.00
13,500.20
2,471.00
778.00
1,135.45
12,000.00
11,917.00
12,973.00
1,292.00
VALOR
644,400.00
134,025.00
9,080.00
28,530.00
85,000.00
8,034.00
62,741.00
51,965.00
54,587.00
35,970.00
3,256.00
1,628.00
4,201.00
7,482.00
8,656.00
13,500.20
4,942.00
2,334.00
6,812.70
72,000.00
11,917.00
12,973.00
2,584.00
SUB-TOTAL
3,791,171.90
11,587,566.30
28,812,023.10
28,812,023.10

TRANSPORTE
SEGUROS Y FIANZA
SUPERVISION
IMPREVISTOS
CODIA
10.00%
5.00%
2.00%
4.50%
5.00%
5.00%
0.10%
TOTAL GASTOS
37,916,622.40
VALOR EN LETRAS:
TRENTA Y SIETE MILLONES NOVECIENTOS DIECISEIS MIL SEISCIENTOS VENTIDOS PESOS CON CUARENTA CENTAVOS
PREPARADO POR:
2,881,202.31
1,440,601.16
576,240.46
1,296,541.04
1,440,601.16
1,440,601.16
28,812.02
REVISADO POR:
No.
1
1.1
1.2
PARTIDAS
area a intervenir
CANTIDAD
UD
P.U.
VALOR
6,000.00
mts
180.00
1,080,000.00
1.00
PA
185,000.00
185,000.00
SUB-TOTAL
1,265,000.00
2
2.1
2,1,2
2,1,3
2,1,4
2,1,5
2.2
2,2,1
2.3
2,3,1
2,3,2
2,3,3
2.4
2,4,1

Hormigon armado
33/8L@25T
33/8L@40T
Columna circular
Columna (0,20*0,20) 41/2est 3/8@0,20
Bloque
Cantos en General
Torta sobre losa
Pintura
3
3.1
3,1,1
3.2
MODULOS DE SERVICIO
Cantos en general
Pisos
3,2,1
2,1,1
0.70
m3
6,895.00
4,826.50
0.70
13.77
0.13
99.93
m3
m3
m3
m2
8,350.00
21,645.00
24,340.00
2,585.00
5,845.00
298,051.65
3,164.20
258,319.05
25.13
m2
885.00
22,240.05
50.26
125.64
88.42
m2
ml
m2
325.00
106.00
705.00
16,334.50
13,317.84
62,336.10
50.26
m2
96.00
4,824.96
689,259.85
74.40
ml
106.00
7,886.40
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
208.50
m2
576.00
120,096.00
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.3
3,3,1
3,3,2
3.4

Portaje
Puerta de EVERDOOR
Ventanas
208.50
125.80
325.25
m2
ml
m2
1,045.00
175.00
755.00
217,882.50
22,015.00
245,563.75
54.20
m2
810.00
43,902.00
55.50
10.00
m2
Und
4,215.00
4,515.00
233,932.50
45,150.00
3,4,1
3.5
3,5,1
3,5,2
3,5,3
3,5,4
3.6
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7

Pintura
Orinales sencillos
12.56
m2
3,075.00
38,622.00
973.05
420.46
344.07
238.85
m2
m2
m2
m2
45.00
130.00
96.00
96.00
43,787.25
54,659.80
33,030.72
22,929.60
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
3,405.00
3,400.00
8,900.00
5,530.70
13,500.00
1,515.00
1,515.00
10,215.00
3,400.00
8,900.00
5,530.70
13,500.00
6,060.00
3,030.00
No.
3.7
3,7,1
3,7,2
PARTIDAS
Techo
Fino de techo plano
CANTIDAD
UD
217.14
220.74
m2
m2
P.U.
465.00
333.00
VALOR
SUB-TOTAL
100,970.10
73,506.42
1,354,569.74
No.
4
PARTIDAS
CANTIDAD
AREA ADMINISTRATIVA
1er NIVEL
4.1
1,422.38
1,422.38
1,686.18
1,152.43
4,1,5 Mochetas
533.75
56.80
4.2
Pisos
429.47
429.47
12.41
4.3
105.54
4,3,2 Porcelanato (0,30*0,30)
30.50
6.50
6.50
4.4
Portaje
42.81
12.81
28.35
2.00
12.60
4.5
Ventanas
112.04
30.30
1.00
35.51
4.6
Pintura
3,069.04
905.66
548.94
1,422.38
4.7
Plafon
4,7,1 Plafon en PVC
88.64
4.8
Topes gabinetes
4,8,1 Tope granito
16.33
7.03
1.15
64.90
4.9
3.00
4.00
1.00
1.00
1.00
1.00
1.00
10.80
3.60
3.60
27.90
UD
P.U.
VALOR
m2
m2
m2
ml
m2
75.00
375.00
250.00
106.00
135.00
125.00
106,678.50
533,392.50
421,545.00
122,157.58
72,056.25
7,100.00
m2
m2
m2
1,615.00
1,045.00
1,260.00
693,594.05
448,796.15
15,636.60
m2
m2
m2
m2
810.00
1,880.00
2,065.00
2,065.00
85,487.40
57,340.00
13,422.50
13,422.50
m2
m2
m2
Und
m2
4,415.00
4,870.00
3,815.00
4,515.00
6,205.00
189,006.15
62,384.70
108,155.25
9,030.00
78,183.00
m2
m2
m2
P2
4,815.00
4,215.00
3,075.00
240.00
539,472.60
127,714.50
3,075.00
8,522.40
m2
m2
m2
m2
45.00
130.00
96.00
96.00
138,106.80
117,735.80
52,698.24
136,548.48
m2
715.00
63,377.60
ml
ml
ml
ml
1,375.00
1,975.00
3,760.00
1,955.00
22,453.75
13,884.25
4,324.00
126,879.50
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,400.00
2,120.00
2,945.00
5,530.70
8,900.00
1,830.00
18,500.00
637.00
730.00
1,030.20
397.00
10,200.00
8,480.00
2,945.00
5,530.70
8,900.00
1,830.00
18,500.00
6,879.60
2,628.00
3,708.72
11,076.30
SUB-TOTAL
No.
5
5,1
5,2
5,3
5,4
PARTIDAS
Miscelaneos
6
6,1
6,2
Piso
7
7,1
Bloque
8
8,1
8,2
8,3
8,4
8,5
2do. NIVEL
Cantos en General
9
9,1
9,2
10
10,1
10,2
10,3
11
11,1
11,2
11,3
12
12,1
12,2
13
13,1
13,2
13,3
14
14,1
14,2
14,3
14,4
15
15,1
15,2
16
16.1
16,2
16,3
16,4
17
17,1
17,2
17,3
PISOS
Moldura de cemento
Techo
Portaje
Ventanas
Pintura
Plafon
Plafon en PVC
Miscelaneos
CANTIDAD
UD
P.U.
VALOR
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
299.00
23,747.00
251,500.00
36,500.00
14,973.92
152,455.74
251,500.00
73,000.00
718.78
9.57
m2
ml
1,040.00
1,465.00
747,531.20
14,020.05
30.38
m2
1,095.80
33,290.40
SUB-TOTAL
5,759,630.68
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
77.00
357.00
315.00
106.00
97,721.47
453,072.27
448,049.70
161,416.80
356.18
370.85
m2
m2
1,050.00
1,320.00
373,989.00
489,522.00
168.08
38.14
30.00
m2
m2
m2
1,880.00
210.00
808.00
315,990.40
8,009.40
24,240.00
812.10
812.10
219.71
m2
m2
ml
485.00
330.00
159.00
393,868.50
267,993.00
34,933.89
49.11
12.40
m2
m2
4,415.00
6,203.00
216,820.65
76,917.20
59.15
15.37
35.51
m2
m2
p2
3,071.00
4,215.00
240.00
181,649.65
64,784.55
8,522.40
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
45.00
130.00
108.00
96.00
138,901.95
129,958.40
88,335.36
121,834.56
172.29
191.62
m2
m2
715.00
645.00
123,187.35
123,594.90
1.00
18.00
2.00
3.00
und
und
unds
unds
2,343.00
2,945.00
765.00
1,830.00
2,343.00
53,010.00
1,530.00
5,490.00
ml
ml
m2
1,465.00
1,465.00
3,106.00
1,981,295.30
1,052,206.95
86,657.40
1,352.42
718.23
27.90
No.
17,4
18
18,1
18,2
PARTIDAS
Bloque
CANTIDAD
144.59
UD
ml
P.U.
300.00
VALOR
43,377.00
152.47
30.33
m2
m2
862.00
1,124.00
131,429.14
34,090.92
SUB-TOTAL
7,734,743.11
9
13,494,373.79
PASARELAS
1
1,1
1,2
1,3
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. 82do.N)
2
2,1
2,2
2,3
Cantos en General
8.40
8.80
13.65
m2
m2
m2
19,333.00
32,531.00
13,507.00
162,397.20
286,272.80
184,370.55
633,040.55
345.40
345.40
547.00
m2
m2
ml
74.00
281.00
106.00
25,559.60
97,057.40
57,982.00
180,599.00
3
3,1
3,2
3,3
3,4
H.A. B/Piso (chap.) e=0.08 (W2.3*150*1509
39.50
145.00
145.00
13.20
m2
m2
m2
ml
662.00
576.00
1,045.00
172.00
26,149.00
83,520.00
151,525.00
2,270.40
263,464.40
4
4,1
4,2
4,3
4,4
Fino en Techo Plano
Zabaletas en Techo
145.00
144.68
93.00
24.00
m2
m2
m2
ml
465.00
335.00
155.00
255.00
67,425.00
48,467.80
14,415.00
6,120.00
136,427.80
SUB-TOTAL PASARELAS
10
10,1
10,1,1
10,1,2
10,1,3
10,1,4
10,1,5
10,1,6
10,1,7
10,1,8
10,1,9
10,1,10
10,1,11
10,1,12
10,1,13
10,1,14
10,1,15
1,213,531.75

RED DE TIERRA
Fundente
GEM
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
pl
unds
unds
und
und
und
und
und
unds
unds
unds
unds
unds
unds
unds
224.00
4,215.00
665.00
4,392.00
4,392.00
4,392.00
4,392.00
4,392.00
360.00
327.00
431.00
565.00
537.50
2,165.00
2,545.00
470,400.00
16,860.00
16,625.00
4,392.00
4,392.00
4,392.00
4,392.00
4,392.00
7,200.00
13,080.00
25,860.00
2,825.00
53,750.00
649,500.00
25,450.00
No.
PARTIDAS
CANTIDAD
12.00
24.00
UD
unds
unds
P.U.
280.95
600.00
VALOR
3,371.40
14,400.00
SUB-TOTAL
1,321,281.40
10,2
10,2,1
10,2,2
10,2,3
10,2,4
10,2,5
10,2,6
10,2,7
10,2,8
10,2,9
10,2,10
10,2,11
10,2,12
10,2,13
10,2,14
10,2,15
10,2,16
10,2,17

Tubo PVC SDR-26 3"
Sistema de escape
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
unds
unds
und
und
P.A.
unds
265,515.00
197.00
983.00
27,105.00
2,870.00
6,205.00
28,505.00
23,865.00
265,515.00
42,355.00
10,813.00
54,210.00
2,870.00
6,205.00
28,505.00
477,300.00
1.00
P.A.
51,500.00
51,500.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,127,510.00
12,190.00
16,120.00
72,007.00
58,845.00
18,050.00
1,127,510.00
12,190.00
16,120.00
72,007.00
58,845.00
18,050.00
2,243,995.00
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
PANELES Y EQUIPOS
PCB,208 V. 3
Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Base Para Mastil
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
und
und
und
und
und
und
unds
und
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
und
unds
unds
und
und
unds
P.A.
P.A.
139,336.00
56,262.00
284,069.00
43,649.00
6,447.00
72,095.00
25,680.00
36,625.00
139,336.00
56,262.00
284,069.00
43,649.00
6,447.00
72,095.00
77,040.00
36,625.00
86,485.00
1,842.00
2,573.00
2,573.00
1,130.00
211.00
289.00
162.00
244.00
72.00
125.00
54.00
315.00
86,485.00
138,150.00
128,650.00
321,625.00
141,250.00
10,550.00
219,351.00
138,348.00
76,616.00
30,600.00
15,625.00
2,160.00
49,140.00
61,825.00
9,172.00
665.00
10,973.00
9,257.00
203.00
4,318.00
166,700.00
61,825.00
18,344.00
1,995.00
10,973.00
9,257.00
12,180.00
4,318.00
166,700.00
No.
PARTIDAS
CANTIDAD
1.00
1.00
1.00
UD
P.A.
P.A.
P.A.
P.U.
76,500.00
51,500.00
776,500.00
VALOR
76,500.00
51,500.00
776,500.00
SUB-TOTAL
3,264,165.00
10,3
10,3
10,3,1
10,3,2
10,3,3
10,3,4
10,3,5
10,3,6
10,3,7
10,3,8
10,3,9
10,3,10
10,3,11
10,3,12
10,3,13
10,3,14
10,3,15
10,3,16
10,3,17
10,3,18
10,3,19
10,3,20
10,3,21
10,3,22
10,3,23
10,3,24
10,3,25
10,3,26
10,3,27
10,3,28
10,3,29
10,3,30
10,3,31
10,3,32
10,3,33
10,3,34
10,3,35

Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
ACOMETIDA COMPUTO
Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
unds
unds
unds
uds
P.A.
2,265.00
4,753.00
3,815.00
3,000.00
915.00
70.00
8,765.00
983.00
827.00
595.00
22,255.00
679,500.00
4,753.00
3,815.00
9,000.00
1,830.00
280.00
26,295.00
19,660.00
41,350.00
20,825.00
22,255.00
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
131.00
155.00
165.00
70.00
4,840.00
827.00
595.00
195.00
32.00
39,300.00
775.00
165.00
210.00
29,040.00
16,540.00
29,750.00
2,925.00
32.00
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
20.00
40.00
15.00
1.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
und
unds
unds
P.A.
915.00
3,815.00
1,440.00
311.00
440.00
70.00
975.00
8,765.00
983.00
631.00
827.00
595.00
17,968.00
1,830.00
11,445.00
1,440.00
4,665.00
5,280.00
350.00
975.00
26,295.00
19,660.00
12,620.00
33,080.00
8,925.00
17,968.00
1,092,833.00
10,4
10,4,1
10,4,2
10,4,3
10,4,4
10,4,5
10,4,6
10,4,7
10,4,8
10,4,9
10,4,10
10,4,11

Salidas telefonicas
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
3,399.00
1,230.00
1,098.00
210.00
1,040.00
888.00
1,083.00
798.00
1,611.00
16,548.00
4,847.00
1,159,059.00
38,130.00
38,430.00
13,440.00
53,040.00
23,976.00
289,161.00
43,092.00
149,823.00
16,548.00
717,356.00
No.
10,4,12
10,4,13
10,4,14
10,4,15
10,4,16
10,4,17
10,4,18
10,4,19
10,4,20
10,4,21
10,4,22
10,4,23
10,4,24
10,4,25
10,4,26
10,4,27
10,4,28
10,4,29
10,4,30
10,4,31
10,4,32
10,4,33
10,4,34
PARTIDAS
Materiales varios
Panel dist. 3f 8bks
Interruptor piloto
CANTIDAD
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
UD
unds
unds
unds
unds
PA
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
P.U.
1,805.00
1,802.00
469.00
649.00
86,500.00
1,354.00
8,978.00
10,408.00
4,214.00
1,650.00
829.00
829.00
1,065.25
1,262.00
1,097.00
13,515.20
2,486.00
793.00
1,150.45
12,015.00
11,932.00
12,988.00
1,307.00
VALOR
649,800.00
135,150.00
9,380.00
29,205.00
86,500.00
8,124.00
62,846.00
52,040.00
54,782.00
36,300.00
3,316.00
1,658.00
4,261.00
7,572.00
8,776.00
13,515.20
4,972.00
2,379.00
6,902.70
72,090.00
11,932.00
12,988.00
2,614.00
SUB-TOTAL
3,819,157.90
11,741,432.30
29,758,167.43
29,758,167.43

TRANSPORTE
SEGUROS Y FIANZA
SUPERVISION
IMPREVISTOS
CODIA
10.00%
5.00%
2.00%
4.50%
5.00%
5.00%
0.10%
TOTAL GASTOS
2,975,816.74
1,487,908.37
595,163.35
1,339,117.53
1,487,908.37
1,487,908.37
29,758.17
39,161,748.34
VALOR EN LETRAS:
TRENTA Y NUEVE MILLONES CIENTOS SESENTA Y UN MIL SETESIENTOS CUARENTA Y OCHO PESOS CON TRENTA Y CUATRO CENTAVOS
PREPARADO POR:
REVISADO POR:
PRESUPUESTO PARA LA TERMINACION ( Area Tecnica + areas Administrativas + Instalacion Electrica, Int. Y Exteriores) SEGUNDA ETAPA;
POLITECNICO CAMPO DE TIROEN LA LOCALIDAD DE SAN PEDRO DE MACORIS
No.
1.00
1.10
1.20
PARTIDAS
Desyerbe, desbroque, bote y Limpieza del area a
intervenir
CANTIDAD
UD
P.U.
VALOR
6,000.00
m2
150.00
900,000.00
1.00
P.A.
175,000.00
175,000.00
1,075,000.00
1,075,000.00
SUB-TOTAL TRABAJOS PRELIMINARES

2.00
2.10
2,1,1
2,1,2
2,1,3
2,1,4
2,1,5
2.20
2,2,1
2.30
2,3,1
2,3,2
2,3,3
2.40
2,4,1

Hormigon armado
Zapata de Muro 8 (0,60 * 0,20) 33/8L@25T
Zapata de Muro 8 (0,45 * 0,25) 33/8L@40T
Columna circular
Columna (20*20) 41/2est 3/8@20
Bloque
Cantos en General
Torta sobre losa
Pintura
SUB-TOTAL
0.70
0.70
13.77
0.13
99.93
m3
m3
m3
m3
m2
6,880.00
8,335.00
21,630.00
24,325.00
2,575.00
4,816.00
5,834.50
297,845.10
3,162.25
257,319.75
25.13
m2
870.00
21,863.10
50.26
125.64
88.42
m2
ml
m2
310.00
91.00
691.00
15,580.60
11,433.24
61,098.22
50.26
m2
81.00
4,071.06
683,023.82
SUB-TOTAL RAMPA PARA MINUSVALIDOS

3.00
3.10
3,1,1
3.20
3,2,1
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.30
3,3,1
3,3,2
3.40
3,4,1
3.50
3,5,1
3,5,2
3,5,3
3,5,4
3.60
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7
3.70
3,7,1
683,023.82
MODULOS DE SERVICIO
1er Nivel
Cantos en general
Pisos
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
Portaje
Puerta de EVERDOOR
Ventanas
Pintura
Orinales sencillos
Techo
Fino de techo plano
74.40
ml
91.00
6,770.40
208.50
208.50
125.80
325.25
m2
m2
ml
m2
561.00
1,030.00
160.00
745.00
116,968.50
214,755.00
20,128.00
242,311.25
54.20
m2
795.00
43,089.00
55.50
10.00
m2
Und
4,200.00
4,500.00
233,100.00
45,000.00
12.56
m2
3,060.00
38,433.60
973.05
420.46
344.07
238.85
m2
m2
m2
m2
30.00
115.00
81.00
81.00
29,191.50
48,352.90
27,869.67
19,346.85
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
217.14
m2
3,390.00
3,385.00
8,885.00
5,515.70
12,000.00
1,500.00
1,500.00
10,170.00
3,385.00
8,885.00
5,515.70
12,000.00
6,000.00
3,000.00
450.00
97,713.00
3,7,2
220.74
m2
320.00
70,636.80
1,302,622.17
1,302,622.17
SUB-TOTAL MODULO DE SERVICIOS

4.00
4.10
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,6
4.20
4,2,1
4,2,2
4,2,3
4.30
4,3,1
4,3,2
4,3,3
4,3,4
4.40
4,4,1
4,4,2
4,4,3
4,4,4
4,4,5
4.50
4,5,1
4,5,2
4,5,3
4,5,4
4.60
4,6,1
4,6,2
4,6,3
4,6,4
4.70
4,7,1
4.80
4,8,1
4,8,2
4,8,3
4,8,4
4.90
4,9,1
4,9,2
4,9,3
4,9,4
4,9,5
4,9,6
4,9,7
4,9,8
4,9,9
4,9,10
4,9,11
4.10
4,10,1
4,10,2
4,10,3
4,10,4
4.11
4,11,1
AREA ADMINISTRATIVA
1er NIVEL
Fraguache (con llana)
Paete (techos, vigas, cols., muros H.A.)
Paete en muros Maest. (int. Y Ext.) N1
Cantos en general
Mochetas
Goteros de ranura
Pisos
Porcelanato Crema (0,30*0,30)
Pisos mosaicos granito Fdo. Bco. (30*30)
Ceramica de alto trafico
Ceramica en pared exterior
Porcelanato (0,30*0,30)
Ceramica importada (0,10*0,10) en estudian
Ceramica importada (0,10*0,10) cafeteria
Portaje
Puerta EVERDOOR con visor
Puerta EVERDOOR sin visor
Puerta enrrollables
Puerta EVERDOOR (cab/baos)
Puerta comerciales de aluminio y vidrio
Ventanas
Ventanas proyectadas aluminio y vidrio
Ventanas proyectadas y de vidrio fijos
Puerta de rejas de hierro (pasilla bibl)
Pintura
Pintura de base (1 mano) (economia)
Pintura mantenimiento (muros)
Pintura acrilica en muros (1er nivel)
Pintura acrilica en techo
Plafon
Plafon en PVC
Topes gabinetes
Tope granito
Tope de acero inoxidable
Tope de marmolite con lavamano
Gabinetes metal en pared
Inodoros simplex (inc. Accs, M.O.)
Lavamanos blanco lucerna (mediano)
Fregadero sencillo Ac. Inox. (inc. Accs.)
Tub. Y piezas agua PVC-Hg
Tub. Y piezas drenaje PVC
Tub. Y piezas agua PVC-Hg (Cocina)
M. O Instalacion Tuberias
Columna agua fria dev 3/4
Columna agua fria caliente 3/4
Columna de agua fria de 1
Tuberia de A. P. de 3/4" (Inc. M.O.)
Miscelaneos
Piso
1,422.38
1,422.38
1,686.18
1,152.43
533.75
56.80
m2
m2
m2
ml
m2
ml
60.00
266.00
240.00
91.00
120.00
110.00
85,342.80
378,353.08
404,683.20
104,871.13
64,050.00
6,248.00
429.47
429.47
12.41
m2
m2
m2
1,600.00
1,030.00
1,245.00
687,152.00
442,354.10
15,450.45
105.54
30.50
6.50
6.50
m2
m2
m2
m2
795.00
1,865.00
2,050.00
2,050.00
83,904.30
56,882.50
13,325.00
13,325.00
42.81
12.81
28.35
2.00
12.60
m2
m2
m2
Und
m2
4,400.00
4,855.00
3,800.00
4,500.00
6,190.00
188,364.00
62,192.55
107,730.00
9,000.00
77,994.00
112.04
30.30
1.00
35.51
m2
m2
m2
P2
4,800.00
4,200.00
3,060.00
225.00
537,792.00
127,260.00
3,060.00
7,989.75
3,069.04
905.66
548.94
1,422.38
m2
m2
m2
m2
30.00
115.00
81.00
81.00
92,071.20
104,150.90
44,464.14
115,212.78
88.64
m2
700.00
62,048.00
16.33
7.03
1.15
64.90
ml
ml
ml
ml
1,360.00
1,960.00
3,745.00
1,940.00
22,208.80
13,778.80
4,306.75
125,906.00
3.00
4.00
1.00
1.00
1.00
1.00
1.00
10.80
3.60
3.60
27.90
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,390.00
2,105.00
2,930.00
5,515.70
8,885.00
1,815.00
17,000.00
622.00
715.00
1,015.20
382.00
10,170.00
8,420.00
2,930.00
5,515.70
8,885.00
1,815.00
17,000.00
6,717.60
2,574.00
3,654.72
10,657.80
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
284.00
23,732.00
250,000.00
35,000.00
14,222.72
152,359.44
250,000.00
70,000.00
1,030.00
740,343.40
718.78
m2
4,11,2
4.12
4,12,1

Bloque
9.57
ml
1,450.00
13,876.50
30.38
m2
1,080.80
32,834.70
5,413,447.81
2do. NIVEL
4.13
4,13,1
4,13,2
4,13,3
4,13,4
4.14
4,14,1
4,14,2
4.15
4,15,1
4,15,2
4,15,3
4.16
4,16,1
4,16,2
4,16,3
4.17
4,17,1
4,17,2
4.18
4,18,1
4,18,2
4,18,3
4.19
4,19,1
4,19,2
4,19,3
4,19,4
4.20
4,20,1
4,20,2
4.21
4,21,1
4,21,2
4,21,3
4,21,4
4.22
4,22,1
4,22,2
4,22,3
4,22,4
4.23
4,23,1
4,23,2
Paete (Techo, Vigas, Cols. M.A.) (2d.Nivel)
Cantos en General
PISOS
Moldura de cemento
Techo
Portaje
Ventanas
Pintura
Plafon
Plafon en PVC
Miscelaneos
Bloque
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
62.00
342.00
300.00
90.05
78,684.82
434,035.62
426,714.00
137,128.14
356.18
370.85
m2
m2
1,035.00
1,305.00
368,646.30
483,959.25
168.08
38.14
30.00
m2
m2
m2
1,865.00
195.00
793.00
313,469.20
7,437.30
23,790.00
812.10
812.10
219.71
m2
m2
ml
471.00
318.00
146.00
382,499.10
258,247.80
32,077.66
49.11
12.40
m2
m2
4,400.00
6,187.00
216,084.00
76,718.80
59.15
15.37
35.51
m2
m2
p2
3,056.00
4,200.00
225.00
180,762.40
64,554.00
7,989.75
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
30.00
115.00
93.00
81.00
92,601.30
114,963.20
76,066.56
102,797.91
172.29
191.62
m2
m2
700.00
630.00
120,603.00
120,720.60
1.00
18.00
2.00
3.00
und
und
und
und
2,328.00
2,930.00
750.00
1,815.00
2,328.00
52,740.00
1,500.00
5,445.00
1,352.42
718.23
27.90
144.59
ml
ml
m2
ml
1,450.00
1,450.00
3,091.00
285.00
1,961,009.00
1,041,433.50
86,238.90
41,208.15
152.47
30.33
m2
m2
847.00
1,109.00
129,142.09
33,635.97
7,475,231.32

5.00
5.10
5,1,1
5,1,2
5,1,3
12,888,679.13
PASARELAS
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. (2do.N)
8.40
8.80
13.65
m2
m2
m2
19,318.00
32,516.00
13,492.00
162,271.20
286,140.80
184,165.80
632,577.80
5.20
5,2,1
5,2,2
Paete (Techos, Vigas, Cols. Muros H.A.)
345.40
345.40
m2
m2
59.00
266.00
20,378.60
91,876.40
5,2,3
Cantos en General
547.00
ml
91.00
49,777.00
162,032.00
5.30
5,3,1
5,3,2
5,3,3
5,3,4
H.A. B/Piso (chap.) e=0.08 (W2.3*150*150)
39.50
145.00
145.00
13.20
m2
m2
m2
ml
647.00
561.00
1,030.00
157.00
25,556.50
81,345.00
149,350.00
2,072.40
258,323.90
5.40
5,4,1
5,4,2
5,4,3
5,4,4
Fino en Techo Plano
Zabaletas en Techo
145.00
144.68
93.00
24.00
m2
m2
ml
ml
450.00
328.00
140.00
240.00
65,250.00
47,455.04
13,020.00
5,760.00
131,485.04
SUB-TOTAL PASARELAS
6.00
6.10
6,1,1
6,1,2
6,1,3
6,1,4
6,1,5
6,1,6
6,1,7
6,1,8
6,1,9
6,1,10
6,1,11
6,1,12
6,1,13
6,1,14
6,1,15
6,1,16
6,1,17
1,184,418.74

RED DE TIERRA
Varilla de Aterrizaje de 8 C/nector
Fundente
GEM
Reg. De insp. Segn det. No. 10 pln.IE-15
Conector de ojo sencillo No. 4/0 cobe est.
Conector de ojo doble No. 4/0 de cob. Est.
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
12.00
24.00
pl
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
209.00
4,200.00
650.00
4,377.00
4,377.00
4,377.00
4,377.00
4,377.00
343.00
312.00
416.00
550.00
522.50
2,150.00
2,530.00
266.00
585.00
438,900.00
16,800.00
16,250.00
4,377.00
4,377.00
4,377.00
4,377.00
4,377.00
6,860.00
12,480.00
24,960.00
2,750.00
52,250.00
645,000.00
25,300.00
3,192.00
14,040.00
1,280,667.00
6.20
6,2,1
6,2,2
6,2,3
6,2,4
6,2,5
6,2,6
6,2,7
6,2,8
6,2,9,1
6,2,9,2
6,2,10
6,2,10,1
6,2,11
6,2,12
6,2,13
6,2,14
6,2,15

Transf. (P.M.) 150 Kva/3
Tubo PVC SDR-26 3"
Excavacion acometida elect. y telef.
Genrador 150 kw/187.5 kva 3f. 208v
Sistema de escape
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
und
und
und
und
P.A.
und
265,500.00
182.00
968.00
27,090.00
2,855.00
6,190.00
28,490.00
23,850.00
265,500.00
39,130.00
10,648.00
54,180.00
2,855.00
6,190.00
28,490.00
477,000.00
1.00
P.A.
50,000.00
50,000.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,127,000.00
12,175.00
16,105.00
71,992.00
57,345.00
16,550.00
1,127,000.00
12,175.00
16,105.00
71,992.00
57,345.00
16,550.00
2,235,160.00
6.30
6,3,1
6,3,2
6,3,3
PANELES Y EQUIPOS
PCB,208 V. 3
1.00
1.00
1.00
und
und
und
139,321.00
56,247.00
284,054.00
139,321.00
56,247.00
284,054.00
6,3,4
6,3,5
6,3,6
6,3,7
6,3,8
6,3,9
6,3,9,1
6,3,9,2
6,3,9,3
6,3,9,4
6,3,9,5
6,3,9,6
6,3,9,7
6,3,9,8
6,3,9,9
6,3,9,10
6,3,9,11
6,3,9,12
6,3,9,13
6,3,10
6,3,10,1
6,3,10,2
6,3,10,3
6,3,10,4
6,3,10,5
6,3,10,6
6,3,10,7
6,3,10,8
6,3,10,9
6,3,10,10
6,3,10,11

Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Base Para Mastil
Interconeccion a la red y otros
Materiales varios
Mano de obra Electricidad General
6.40
6,4,1
6,4,1,1
6,4,1,2
6,4,1,3
6,4,1,4
6,4,1,5
6,4,1,6
6,4,1,7
6,4,1,8
6,4,1,9
6,4,1,10
6,4,1,11
6,4,2
6,4,2,1
6,4,2,2
6,4,2,3
6,4,2,4
6,4,2,5
6,4,2,6
6,4,2,7
6,4,2,8
6,4,2,9
6,4,3
6,4,3,1
6,4,3,2
6,4,3,3
6,4,3,4
6,4,3,5
6,4,3,6
6,4,3,7
6,4,3,8
6,4,3,9

Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
ACOMETIDA COMPUTO
Tubo PVC SDR-26 3"
1.00
1.00
1.00
3.00
1.00
und
und
und
unds
und
43,634.00
6,432.00
72,080.00
25,665.00
36,610.00
43,634.00
6,432.00
72,080.00
76,995.00
36,610.00
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
86,470.00
1,827.00
2,558.00
2,558.00
1,115.00
196.00
274.00
147.00
229.00
57.00
110.00
39.00
300.00
86,470.00
137,025.00
127,900.00
319,750.00
139,375.00
9,800.00
207,966.00
125,538.00
71,906.00
24,225.00
13,750.00
1,560.00
46,800.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
und
und
P.A.
P.A.
P.A.
P.A.
P.A.
61,810.00
9,157.00
650.00
10,958.00
9,242.00
188.00
2,818.00
165,200.00
75,000.00
50,000.00
775,000.00
61,810.00
18,314.00
1,950.00
10,958.00
9,242.00
11,280.00
2,818.00
165,200.00
75,000.00
50,000.00
775,000.00
3,209,010.00
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
und
und
und
und
P.A.
2,250.00
4,738.00
3,800.00
1,500.00
900.00
55.00
8,750.00
968.00
812.00
580.00
20,755.00
675,000.00
4,738.00
3,800.00
4,500.00
1,800.00
220.00
26,250.00
19,360.00
40,600.00
20,300.00
20,755.00
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
116.00
140.00
150.00
55.00
4,825.00
812.00
580.00
180.00
17.00
34,800.00
700.00
150.00
165.00
28,950.00
16,240.00
29,000.00
2,700.00
17.00
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
900.00
3,800.00
1,425.00
296.00
425.00
55.00
960.00
8,750.00
968.00
1,800.00
11,400.00
1,425.00
4,440.00
5,100.00
275.00
960.00
26,250.00
19,360.00
6,4,3,10
6,4,3,11
6,4,3,12
6,4,3,13

Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
6.50
6,5,1
6,5,2
6,5,3
6,5,4
6,5,5
6,5,6
6,5,7
6,5,8
6,5,9
6,5,10
6,5,11
6,5,12
6,5,13
6,5,14
6,5,15
6,5,16
6,5,17
6,5,18
6,5,19
6,5,20
6,5,21
6,5,22
6,5,23
6,5,24
6,5,25
6,5,26
6,5,27
6,5,28
6,5,29
6,5,30
6,5,31
6,5,32
6,5,33
6,5,34

Salida Luz Fluorescente Techo
Salida Cenital de pared
Salida de Ilum. Incaandecente de techo
Salida para Iluminacion de Emergencia
Salida para Interrutor sencillo
Salida para TV Cable
Salida Tomacorriente 120 V
Salida Telefonicas
Salida de Data (Computo)
Panel Dist. PMU, 208V 3F 5H
Lamp. Fluor. 2 x 4 d/Plaf. 3T5 D/Parab. El
Lamp. Fluor. 4T5/28W d/Superf. Elect.
Iluminaria de emergencia 2 b 16 w
Iluminaria de techo tipo Aplique
Iluminaria Incandescente de pared
Materiales Varios
Salida Timbre Campana
Panel dist. 3f con 8 bks
Panel de dist. 5h 3f con 8 bk
Ilum. Contra huella 75 w Empotrable
Sal. De ilum. Aviso navegacion Noct.
Sal. Ilum. Roja 160w de Naveg. Nocturna
Foto control 120v, 15a. c/base
Interruptor piloto
Salida Interruptor Doble
Panel dist. 3f 5h 100 amp 14 bk
Salida de lamp metal h. superf.
Salida Interruptor Triple
Lampara Metal-Halide 400W (Pnat. Acril.)
Panel dist. 3f 5h 11 bk
Salida Interruptor Thre Way
20.00
40.00
15.00
1.00
und
unds
unds
P.A.
616.00
812.00
580.00
15,963.00
12,320.00
32,480.00
8,700.00
15,963.00
1,070,518.00
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
unds
unds
unds
unds
unds
unds
unds
pl
unds
und
unds
unds
P.A.
unds
unds
P.A.
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
und
unds
unds
unds
unds
und
und
unds
3,384.00
1,215.00
1,083.00
175.00
1,034.00
873.00
1,068.00
783.00
1,596.00
16,533.00
4,832.00
1,790.00
1,787.00
454.00
634.00
95,000.00
1,339.00
8,963.00
10,393.00
4,199.00
1,535.00
814.00
814.00
1,050.25
1,247.00
1,082.00
13,500.20
2,471.00
778.00
1,135.45
12,000.00
11,917.00
12,973.00
1,292.00
1,153,944.00
37,665.00
37,905.00
11,200.00
52,734.00
23,571.00
285,156.00
42,282.00
148,428.00
16,533.00
715,136.00
644,400.00
134,025.00
9,080.00
28,530.00
95,000.00
8,034.00
62,741.00
51,965.00
54,587.00
33,770.00
3,256.00
1,628.00
4,201.00
7,482.00
8,656.00
13,500.20
4,942.00
2,334.00
6,812.70
72,000.00
11,917.00
12,973.00
2,584.00
SUB-TOTAL MODULO INST. ELECTRICA
3,798,971.90
11,594,326.90
SUB-TOTAL PRESUPUESTO
28,728,070.76
28,728,070.76

DIRECCION TECN. Y RESP. ADM
TRANSPORTE (2%)
SEGUROS Y FIANZAS (4.5%)
SUPERVISION (5%)
IMPREVISTOS (5%)
CODIA(0.10%)
TOTAL GASTOS
TOTAL GENERAL DEL PRESUPUESTO
VALOR EN LETRAS:
0.10
0.05
0.02
0.05
0.05
0.05
0.00
2,872,807.08
1,436,403.54
574,561.42
1,292,763.18
1,436,403.54
1,436,403.54
28,728.07
9,078,070.36
37,806,141.13
TREINTA Y SIETE MILLONES, OCHOCIENTOS SEIS MIL , CIENTO CUARENTA Y UN

MIL PESOS CON 13/100.
Preparado por:
Ing. Ivan Medos Mallol
Revisado por:
Ing. Jose Tul Hernandez
No.
1.00
1.10
1.20
PARTIDAS
intervenir
CANTIDAD
UD
P.U.
VALOR
6,000.00
m2
157.50
945,000.00
1.00
P.A.
183,750.00
183,750.00

2.00
2.10
2,1,1
2,1,2
2,1,3
2,1,4
2,1,5
2.20
2,2,1
2.30
2,3,1
2,3,2
2,3,3
2.40
2,4,1

Hormigon armado
Zapata de Muro 8 (0,60 * 0,20) 33/8L@25T
Zapata de Muro 8 (0,45 * 0,25) 33/8L@40T
Columna circular
Columna (20*20) 41/2est 3/8@20
Bloque
Cantos en General
Torta sobre losa
Pintura
SUB-TOTAL
1,128,750.00
0.70
0.70
13.77
0.13
99.93
m3
m3
m3
m3
m2
7,224.00
8,751.75
22,711.50
25,541.25
2,703.75
5,056.80
6,126.23
312,737.36
3,320.36
270,185.74
25.13
m2
913.50
22,956.26
50.26
125.64
88.42
m2
ml
m2
325.50
95.55
725.55
16,359.63
12,004.90
64,153.13
50.26
m2
85.05
4,274.61
717,175.01

3.00
3.10
3,1,1
3.20
3,2,1
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.30
3,3,1
3,3,2
3.40
3,4,1
3.50
3,5,1
3,5,2
3,5,3
3,5,4
3.60
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7
3.70
3,7,1
717,175.01
MODULOS DE SERVICIO
1er Nivel
Cantos en general
Pisos
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
Portaje
Puerta de EVERDOOR
Ventanas
Pintura
Orinales sencillos
Techo
Fino de techo plano
74.40
ml
95.55
7,108.92
208.50
208.50
125.80
325.25
m2
m2
ml
m2
589.05
1,081.50
168.00
782.25
122,816.93
225,492.75
21,134.40
254,426.81
54.20
m2
834.75
45,243.45
55.50
10.00
m2
Und
4,410.00
4,725.00
244,755.00
47,250.00
12.56
m2
3,213.00
40,355.28
973.05
420.46
344.07
238.85
m2
m2
m2
m2
31.50
120.75
85.05
85.05
30,651.08
50,770.55
29,263.15
20,314.19
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
3,559.50
3,554.25
9,329.25
5,791.49
12,600.00
1,575.00
1,575.00
10,678.50
3,554.25
9,329.25
5,791.49
12,600.00
6,300.00
3,150.00
472.50
102,598.65
217.14
m2
3,7,2
220.74
m2
336.00
74,168.64
1,367,753.28
1,367,753.28

4.00
4.10
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,6
4.20
4,2,1
4,2,2
4,2,3
4.30
4,3,1
4,3,2
4,3,3
4,3,4
4.40
4,4,1
4,4,2
4,4,3
4,4,4
4,4,5
4.50
4,5,1
4,5,2
4,5,3
4,5,4
4.60
4,6,1
4,6,2
4,6,3
4,6,4
4.70
4,7,1
4.80
4,8,1
4,8,2
4,8,3
4,8,4
4.90
4,9,1
4,9,2
4,9,3
4,9,4
4,9,5
4,9,6
4,9,7
4,9,8
4,9,9
4,9,10
4,9,11
4.10
4,10,1
4,10,2
4,10,3
4,10,4
4.11
4,11,1
AREA ADMINISTRATIVA
1er NIVEL
Cantos en general
Mochetas
Goteros de ranura
Pisos
Portaje
Puerta enrrollables
Ventanas
Pintura
Plafon
Plafon en PVC
Topes gabinetes
Tope granito
Miscelaneos
Piso
1,422.38
1,422.38
1,686.18
1,152.43
533.75
56.80
m2
m2
m2
ml
m2
ml
63.00
279.30
252.00
95.55
126.00
115.50
89,609.94
397,270.73
424,917.36
110,114.69
67,252.50
6,560.40
429.47
429.47
12.41
m2
m2
m2
1,680.00
1,081.50
1,307.25
721,509.60
464,471.81
16,222.97
105.54
30.50
6.50
6.50
m2
m2
m2
m2
834.75
1,958.25
2,152.50
2,152.50
88,099.52
59,726.63
13,991.25
13,991.25
42.81
12.81
28.35
2.00
12.60
m2
m2
m2
Und
m2
4,620.00
5,097.75
3,990.00
4,725.00
6,499.50
197,782.20
65,302.18
113,116.50
9,450.00
81,893.70
112.04
30.30
1.00
35.51
m2
m2
m2
P2
5,040.00
4,410.00
3,213.00
236.25
564,681.60
133,623.00
3,213.00
8,389.24
3,069.04
905.66
548.94
1,422.38
m2
m2
m2
m2
31.50
120.75
85.05
85.05
96,674.76
109,358.45
46,687.35
120,973.42
88.64
m2
735.00
65,150.40
16.33
7.03
1.15
64.90
ml
ml
ml
ml
1,428.00
2,058.00
3,932.25
2,037.00
23,319.24
14,467.74
4,522.09
132,201.30
3.00
4.00
1.00
1.00
1.00
1.00
1.00
10.80
3.60
3.60
27.90
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,559.50
2,210.25
3,076.50
5,791.49
9,329.25
1,905.75
17,850.00
653.10
750.75
1,065.96
401.10
10,678.50
8,841.00
3,076.50
5,791.49
9,329.25
1,905.75
17,850.00
7,053.48
2,702.70
3,837.46
11,190.69
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
298.20
24,918.60
262,500.00
36,750.00
14,933.86
159,977.41
262,500.00
73,500.00
1,081.50
777,360.57
718.78
m2
4,11,2
4.12
4,12,1

Bloque
9.57
ml
1,522.50
14,570.33
30.38
m2
1,134.84
34,476.44
5,684,120.20
2do. NIVEL
4.13
4,13,1
4,13,2
4,13,3
4,13,4
4.14
4,14,1
4,14,2
4.15
4,15,1
4,15,2
4,15,3
4.16
4,16,1
4,16,2
4,16,3
4.17
4,17,1
4,17,2
4.18
4,18,1
4,18,2
4,18,3
4.19
4,19,1
4,19,2
4,19,3
4,19,4
4.20
4,20,1
4,20,2
4.21
4,21,1
4,21,2
4,21,3
4,21,4
4.22
4,22,1
4,22,2
4,22,3
4,22,4
4.23
4,23,1
4,23,2
Cantos en General
PISOS
Moldura de cemento
Techo
Portaje
Ventanas
Pintura
Plafon
Plafon en PVC
Miscelaneos
Bloque
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
65.10
359.10
315.00
94.55
82,619.06
455,737.40
448,049.70
143,984.55
356.18
370.85
m2
m2
1,086.75
1,370.25
387,078.62
508,157.21
168.08
38.14
30.00
m2
m2
m2
1,958.25
204.75
832.65
329,142.66
7,809.17
24,979.50
812.10
812.10
219.71
m2
m2
ml
494.55
333.90
1,461.05
401,624.06
271,160.19
321,007.30
49.11
12.40
m2
m2
4,620.00
6,496.35
226,888.20
80,554.74
59.15
15.37
35.51
m2
m2
p2
3,208.80
4,410.00
236.25
189,800.52
67,781.70
8,389.24
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
31.50
120.75
97.65
85.05
97,231.37
120,711.36
79,869.89
107,937.81
172.29
191.62
m2
m2
735.00
661.50
126,633.15
126,756.63
1.00
18.00
2.00
3.00
und
und
und
und
2,444.40
3,076.50
787.50
1,905.75
2,444.40
55,377.00
1,575.00
5,717.25
1,352.42
718.23
27.90
144.59
ml
ml
m2
ml
1,522.50
1,522.50
3,245.55
299.25
2,059,059.45
1,093,505.18
90,550.85
43,268.56
152.47
30.33
m2
m2
889.35
1,164.45
135,599.19
35,317.77
8,136,318.64

5.00
5.10
5,1,1
5,1,2
5,1,3
13,820,438.84
PASARELAS
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. (2do.N)
8.40
8.80
13.65
m2
m2
m2
20,283.90
34,141.80
14,166.60
170,384.76
300,447.84
193,374.09
664,206.69
5.20
5,2,1
5,2,2
345.40
345.40
m2
m2
61.95
279.30
21,397.53
96,470.22
5,2,3
Cantos en General
547.00
ml
95.55
52,265.85
170,133.60
5.30
5,3,1
5,3,2
5,3,3
5,3,4
H.A. B/Piso (chap.) e=0.08 (W2.3*150*150)
39.50
145.00
145.00
13.20
m2
m2
m2
ml
679.35
589.05
1,081.50
164.85
26,834.33
85,412.25
156,817.50
2,176.02
271,240.10
5.40
5,4,1
5,4,2
5,4,3
5,4,4
Fino en Techo Plano
Zabaletas en Techo
145.00
144.68
93.00
24.00
m2
m2
ml
ml
472.50
344.40
147.00
252.00
68,512.50
49,827.79
13,671.00
6,048.00
138,059.29
SUB-TOTAL PASARELAS
6.00
6.10
6,1,1
6,1,2
6,1,3
6,1,4
6,1,5
6,1,6
6,1,7
6,1,8
6,1,9
6,1,10
6,1,11
6,1,12
6,1,13
6,1,14
6,1,15
6,1,16
6,1,17
1,243,639.68

RED DE TIERRA
Fundente
GEM
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
12.00
24.00
pl
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
219.45
4,410.00
682.50
4,595.85
4,595.85
4,595.85
4,595.85
4,595.85
360.15
327.60
436.80
577.50
548.63
2,257.50
2,656.50
279.30
614.25
460,845.00
17,640.00
17,062.50
4,595.85
4,595.85
4,595.85
4,595.85
4,595.85
7,203.00
13,104.00
26,208.00
2,887.50
54,862.50
677,250.00
26,565.00
3,351.60
14,742.00
1,344,700.35
6.20
6,2,1
6,2,2
6,2,3
6,2,4
6,2,5
6,2,6
6,2,7
6,2,8
6,2,9,1
6,2,9,2
6,2,10
6,2,10,1
6,2,11
6,2,12
6,2,13
6,2,14
6,2,15

Tubo PVC SDR-26 3"
Sistema de escape
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
und
und
und
und
P.A.
und
278,775.00
191.10
1,016.40
28,444.50
2,997.75
6,499.50
29,914.50
25,042.50
278,775.00
41,086.50
11,180.40
56,889.00
2,997.75
6,499.50
29,914.50
500,850.00
1.00
P.A.
52,500.00
52,500.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,183,350.00
12,783.75
16,910.25
75,591.60
60,212.25
17,377.50
1,183,350.00
12,783.75
16,910.25
75,591.60
60,212.25
17,377.50
2,346,918.00
6.30
6,3,1
6,3,2
6,3,3
PANELES Y EQUIPOS
PCB,208 V. 3
1.00
1.00
1.00
und
und
und
146,287.05
59,059.35
298,256.70
146,287.05
59,059.35
298,256.70
6,3,4
6,3,5
6,3,6
6,3,7
6,3,8
6,3,9
6,3,9,1
6,3,9,2
6,3,9,3
6,3,9,4
6,3,9,5
6,3,9,6
6,3,9,7
6,3,9,8
6,3,9,9
6,3,9,10
6,3,9,11
6,3,9,12
6,3,9,13
6,3,10
6,3,10,1
6,3,10,2
6,3,10,3
6,3,10,4
6,3,10,5
6,3,10,6
6,3,10,7
6,3,10,8
6,3,10,9
6,3,10,10
6,3,10,11

Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Base Para Mastil
Materiales varios
6.40
6,4,1
6,4,1,1
6,4,1,2
6,4,1,3
6,4,1,4
6,4,1,5
6,4,1,6
6,4,1,7
6,4,1,8
6,4,1,9
6,4,1,10
6,4,1,11
6,4,2
6,4,2,1
6,4,2,2
6,4,2,3
6,4,2,4
6,4,2,5
6,4,2,6
6,4,2,7
6,4,2,8
6,4,2,9
6,4,3
6,4,3,1
6,4,3,2
6,4,3,3
6,4,3,4
6,4,3,5
6,4,3,6
6,4,3,7
6,4,3,8
6,4,3,9

Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
ACOMETIDA COMPUTO
Tubo PVC SDR-26 3"
1.00
1.00
1.00
3.00
1.00
und
und
und
unds
und
45,815.70
6,753.60
75,684.00
26,948.25
38,440.50
45,815.70
6,753.60
75,684.00
80,844.75
38,440.50
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
90,793.50
1,918.35
2,685.90
2,685.90
1,170.75
205.80
287.70
154.35
240.45
59.85
115.50
40.95
315.00
90,793.50
143,876.25
134,295.00
335,737.50
146,343.75
10,290.00
218,364.30
131,814.90
75,501.30
25,436.25
14,437.50
1,638.00
49,140.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
und
und
P.A.
P.A.
P.A.
P.A.
P.A.
64,900.50
9,614.85
682.50
11,505.90
9,704.10
197.40
2,958.90
173,460.00
78,750.00
52,500.00
813,750.00
64,900.50
19,229.70
2,047.50
11,505.90
9,704.10
11,844.00
2,958.90
173,460.00
78,750.00
52,500.00
813,750.00
3,369,460.50
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
und
und
und
und
P.A.
2,362.50
4,974.90
3,990.00
1,575.00
945.00
57.75
9,187.50
1,016.40
852.60
609.00
21,792.75
708,750.00
4,974.90
3,990.00
4,725.00
1,890.00
231.00
27,562.50
20,328.00
42,630.00
21,315.00
21,792.75
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
121.80
147.00
157.50
57.75
5,066.25
852.60
609.00
189.00
17.85
36,540.00
735.00
157.50
173.25
30,397.50
17,052.00
30,450.00
2,835.00
17.85
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
945.00
3,990.00
1,496.25
310.80
446.25
57.75
1,008.00
9,187.50
1,016.40
1,890.00
11,970.00
1,496.25
4,662.00
5,355.00
288.75
1,008.00
27,562.50
20,328.00
6,4,3,10
6,4,3,11
6,4,3,12
6,4,3,13

Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
6.50
6,5,1
6,5,2
6,5,3
6,5,4
6,5,5
6,5,6
6,5,7
6,5,8
6,5,9
6,5,10
6,5,11
6,5,12
6,5,13
6,5,14
6,5,15
6,5,16
6,5,17
6,5,18
6,5,19
6,5,20
6,5,21
6,5,22
6,5,23
6,5,24
6,5,25
6,5,26
6,5,27
6,5,28
6,5,29
6,5,30
6,5,31
6,5,32
6,5,33
6,5,34

Salida Telefonicas
Materiales Varios
Interruptor piloto
20.00
40.00
15.00
1.00
und
unds
unds
P.A.
646.80
852.60
609.00
16,761.15
12,936.00
34,104.00
9,135.00
16,761.15
1,124,043.90
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
unds
unds
unds
unds
unds
unds
unds
pl
unds
und
unds
unds
P.A.
unds
unds
P.A.
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
und
unds
unds
unds
unds
und
und
unds
3,553.20
1,275.75
1,137.15
183.75
1,085.70
916.65
1,121.40
822.15
1,675.80
17,359.65
5,073.60
1,879.50
1,876.35
476.70
665.70
99,750.00
1,405.95
9,411.15
10,912.65
4,408.95
1,611.75
854.70
854.70
1,102.76
1,309.35
1,136.10
14,175.21
2,594.55
816.90
1,192.22
12,600.00
12,512.85
13,621.65
1,356.60
1,211,641.20
39,548.25
39,800.25
11,760.00
55,370.70
24,749.55
299,413.80
44,396.10
155,849.40
17,359.65
750,892.80
676,620.00
140,726.25
9,534.00
29,956.50
99,750.00
8,435.70
65,878.05
54,563.25
57,316.35
35,458.50
3,418.80
1,709.40
4,411.05
7,856.10
9,088.80
14,175.21
5,189.10
2,450.70
7,153.34
75,600.00
12,512.85
13,621.65
2,713.20
3,988,920.50
12,174,043.25
30,451,800.05
30,451,800.05

TRANSPORTE (2%)
SUPERVISION (5%)
IMPREVISTOS (5%)
CODIA(0.10%)
TOTAL GASTOS
VALOR EN LETRAS:
0.10
0.05
0.02
0.05
0.05
0.05
0.00
3,045,180.01
1,522,590.00
609,036.00
1,370,331.00
1,522,590.00
1,522,590.00
30,451.80
9,622,768.82
40,074,568.87
CUARENTA MILLONES, SETENTA Y CUATRO MIL , QUINIENTO SESENTA Y OCHO

PESOS CON 87/100.
Preparado por:
Revisado por:
No.
1.00
1.10
1.20
PARTIDAS
intervenir
CANTIDAD
UD
P.U.
VALOR
6,000.00
m2
165.00
990,000.00
1.00
P.A.
192,500.00
192,500.00
1,182,500.00
1,182,500.00

2.00
2.10
2,1,1
2,1,2
2,1,3
2,1,4
2,1,5
2.20
2,2,1
2.30
2,3,1
2,3,2
2,3,3
2.40
2,4,1

Hormigon armado
Zapata de Muro 8 (0,60 * 0,20) 33/8L@25T
Zapata de Muro 8 (0,45 * 0,25) 33/8L@40T
Columna circular
Columna (20*20) 41/2est 3/8@20
Bloque
Cantos en General
Torta sobre losa
Pintura
SUB-TOTAL
0.70
0.70
13.77
0.13
99.93
m3
m3
m3
m3
m2
7,568.00
9,168.50
23,793.00
26,757.50
2,832.50
5,297.60
6,417.95
327,629.61
3,478.48
283,051.73
25.13
m2
957.00
24,049.41
50.26
125.64
88.42
m2
ml
m2
341.00
100.10
760.10
17,138.66
12,576.56
67,208.04
50.26
m2
89.10
4,478.17
751,326.20

3.00
3.10
3,1,1
3.20
3,2,1
3,2,2
3,2,3
3,2,4
3,2,5
3,2,6
3.30
3,3,1
3,3,2
3.40
3,4,1
3.50
3,5,1
3,5,2
3,5,3
3,5,4
3.60
3,6,1
3,6,2
3,6,3
3,6,4
3,6,5
3,6,6
3,6,7
3.70
3,7,1
751,326.20
MODULOS DE SERVICIO
1er Nivel
Cantos en general
Pisos
H.A. B/piso (chap.) e=0,08 (W2,3*150*150)
Portaje
Puerta de EVERDOOR
Ventanas
Pintura
Orinales sencillos
Techo
Fino de techo plano
74.40
ml
100.10
7,447.44
208.50
208.50
125.80
325.25
m2
m2
ml
m2
617.10
1,133.00
176.00
819.50
128,665.35
236,230.50
22,140.80
266,542.38
54.20
m2
874.50
47,397.90
55.50
10.00
m2
Und
4,620.00
4,950.00
256,410.00
49,500.00
12.56
m2
3,366.00
42,276.96
973.05
420.46
344.07
238.85
m2
m2
m2
m2
33.00
126.50
89.10
89.10
32,110.65
53,188.19
30,656.64
21,281.54
3.00
1.00
1.00
1.00
1.00
4.00
2.00
Und
Und
Und
Und
P.A.
Und
Und
3,729.00
3,723.50
9,773.50
6,067.27
13,200.00
1,650.00
1,650.00
11,187.00
3,723.50
9,773.50
6,067.27
13,200.00
6,600.00
3,300.00
495.00
107,484.30
217.14
m2
3,7,2
220.74
m2
352.00
77,700.48
1,432,884.39
1,432,884.39

4.00
4.10
4,1,1
4,1,2
4,1,3
4,1,4
4,1,5
4,1,6
4.20
4,2,1
4,2,2
4,2,3
4.30
4,3,1
4,3,2
4,3,3
4,3,4
4.40
4,4,1
4,4,2
4,4,3
4,4,4
4,4,5
4.50
4,5,1
4,5,2
4,5,3
4,5,4
4.60
4,6,1
4,6,2
4,6,3
4,6,4
4.70
4,7,1
4.80
4,8,1
4,8,2
4,8,3
4,8,4
4.90
4,9,1
4,9,2
4,9,3
4,9,4
4,9,5
4,9,6
4,9,7
4,9,8
4,9,9
4,9,10
4,9,11
4.10
4,10,1
4,10,2
4,10,3
4,10,4
4.11
4,11,1
AREA ADMINISTRATIVA
1er NIVEL
Cantos en general
Mochetas
Goteros de ranura
Pisos
Portaje
Puerta enrrollables
Ventanas
Pintura
Plafon
Plafon en PVC
Topes gabinetes
Tope granito
Miscelaneos
Piso
1,422.38
1,422.38
1,686.18
1,152.43
533.75
56.80
m2
m2
m2
ml
m2
ml
66.00
292.60
264.00
100.10
132.00
121.00
93,877.08
416,188.39
445,151.52
115,358.24
70,455.00
6,872.80
429.47
429.47
12.41
m2
m2
m2
1,760.00
1,133.00
1,369.50
755,867.20
486,589.51
16,995.50
105.54
30.50
6.50
6.50
m2
m2
m2
m2
874.50
2,051.50
2,255.00
2,255.00
92,294.73
62,570.75
14,657.50
14,657.50
42.81
12.81
28.35
2.00
12.60
m2
m2
m2
Und
m2
4,840.00
5,340.50
4,180.00
4,950.00
6,809.00
207,200.40
68,411.81
118,503.00
9,900.00
85,793.40
112.04
30.30
1.00
35.51
m2
m2
m2
P2
5,280.00
4,620.00
3,366.00
247.50
591,571.20
139,986.00
3,366.00
8,788.73
3,069.04
905.66
548.94
1,422.38
m2
m2
m2
m2
33.00
126.50
89.10
89.10
101,278.32
114,565.99
48,910.55
126,734.06
88.64
m2
770.00
68,252.80
16.33
7.03
1.15
64.90
ml
ml
ml
ml
1,496.00
2,156.00
4,119.50
2,134.00
24,429.68
15,156.68
4,737.43
138,496.60
3.00
4.00
1.00
1.00
1.00
1.00
1.00
10.80
3.60
3.60
27.90
Und
Und
Und
Und
Und
Und
P.A.
ml
ml
ml
ml
3,729.00
2,315.50
3,223.00
6,067.27
9,773.50
1,996.50
18,700.00
684.20
786.50
1,116.72
420.20
11,187.00
9,262.00
3,223.00
6,067.27
9,773.50
1,996.50
18,700.00
7,389.36
2,831.40
4,020.19
11,723.58
50.08
6.42
1.00
2.00
ml
m2
P.A.
Unds.
312.40
26,105.20
275,000.00
38,500.00
15,644.99
167,595.38
275,000.00
77,000.00
1,133.00
814,377.74
718.78
m2
4,11,2
4.12
4,12,1

Bloque
9.57
ml
1,595.00
15,264.15
30.38
m2
1,188.88
36,118.17
5,954,792.60
2do. NIVEL
4.13
4,13,1
4,13,2
4,13,3
4,13,4
4.14
4,14,1
4,14,2
4.15
4,15,1
4,15,2
4,15,3
4.16
4,16,1
4,16,2
4,16,3
4.17
4,17,1
4,17,2
4.18
4,18,1
4,18,2
4,18,3
4.19
4,19,1
4,19,2
4,19,3
4,19,4
4.20
4,20,1
4,20,2
4.21
4,21,1
4,21,2
4,21,3
4,21,4
4.22
4,22,1
4,22,2
4,22,3
4,22,4
4.23
4,23,1
4,23,2
Cantos en General
PISOS
Moldura de cemento
Techo
Portaje
Ventanas
Pintura
Plafon
Plafon en PVC
Miscelaneos
Bloque
1,269.11
1,269.11
1,422.38
1,522.80
m2
m2
m2
ml
68.20
376.20
330.00
99.06
86,553.30
477,439.18
469,385.40
150,840.95
356.18
370.85
m2
m2
1,138.50
1,435.50
405,510.93
532,355.18
168.08
38.14
30.00
m2
m2
m2
2,051.50
214.50
872.30
344,816.12
8,181.03
26,169.00
812.10
812.10
219.71
m2
m2
ml
518.10
349.80
160.60
420,749.01
284,072.58
35,285.43
49.11
12.40
m2
m2
4,840.00
6,805.70
237,692.40
84,390.68
59.15
15.37
35.51
m2
m2
p2
3,361.60
4,620.00
247.50
198,838.64
71,009.40
8,788.73
3,086.71
999.68
817.92
1,269.11
m2
m2
m2
m2
33.00
126.50
102.30
89.10
101,861.43
126,459.52
83,673.22
113,077.70
172.29
191.62
m2
m2
770.00
693.00
132,663.30
132,792.66
1.00
18.00
2.00
3.00
und
und
und
und
2,560.80
3,223.00
825.00
1,996.50
2,560.80
58,014.00
1,650.00
5,989.50
1,352.42
718.23
27.90
144.59
ml
ml
m2
ml
1,595.00
1,595.00
3,400.10
313.50
2,157,109.90
1,145,576.85
94,862.79
45,328.97
152.47
30.33
m2
m2
931.70
1,219.90
142,056.30
36,999.57
8,222,754.45

5.00
5.10
5,1,1
5,1,2
5,1,3
14,177,547.05
PASARELAS
HORMIGONES
Columna C2(30*40) 12 1/2" e 3/8" @20
Viga V2(15*50) 41/2" +23/8"e 3/8"@20
Losas ( h=0.13) 3/8" a 0.25 A. D. (2do.N)
8.40
8.80
13.65
m2
m2
m2
21,249.80
35,767.60
14,841.20
178,498.32
314,754.88
202,582.38
695,835.58
5.20
5,2,1
5,2,2
345.40
345.40
m2
m2
64.90
292.60
22,416.46
101,064.04
5,2,3
Cantos en General
547.00
ml
100.10
54,754.70
178,235.20
5.30
5,3,1
5,3,2
5,3,3
5,3,4
H.A. B/Piso (chap.) e=0.08 (W2.3*150*150)
39.50
145.00
145.00
13.20
m2
m2
m2
ml
711.70
617.10
1,133.00
172.70
28,112.15
89,479.50
164,285.00
2,279.64
284,156.29
5.40
5,4,1
5,4,2
5,4,3
5,4,4
Fino en Techo Plano
Zabaletas en Techo
145.00
144.68
93.00
24.00
m2
m2
ml
ml
495.00
360.80
154.00
264.00
71,775.00
52,200.54
14,322.00
6,336.00
144,633.54
SUB-TOTAL PASARELAS
6.00
6.10
6,1,1
6,1,2
6,1,3
6,1,4
6,1,5
6,1,6
6,1,7
6,1,8
6,1,9
6,1,10
6,1,11
6,1,12
6,1,13
6,1,14
6,1,15
6,1,16
6,1,17
1,302,860.61

RED DE TIERRA
Fundente
GEM
2,100.00
4.00
25.00
1.00
1.00
1.00
1.00
1.00
20.00
40.00
60.00
5.00
100.00
300.00
10.00
12.00
24.00
pl
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
und
229.90
4,620.00
715.00
4,814.70
4,814.70
4,814.70
4,814.70
4,814.70
377.30
343.20
457.60
605.00
574.75
2,365.00
2,783.00
292.60
643.50
482,790.00
18,480.00
17,875.00
4,814.70
4,814.70
4,814.70
4,814.70
4,814.70
7,546.00
13,728.00
27,456.00
3,025.00
57,475.00
709,500.00
27,830.00
3,511.20
15,444.00
1,408,733.70
6.20
6,2,1
6,2,2
6,2,3
6,2,4
6,2,5
6,2,6
6,2,7
6,2,8
6,2,9,1
6,2,9,2
6,2,10
6,2,10,1
6,2,11
6,2,12
6,2,13
6,2,14
6,2,15

Tubo PVC SDR-26 3"
Sistema de escape
1.00
215.00
11.00
2.00
1.00
1.00
1.00
20.00
und
pl
und
und
und
und
P.A.
und
292,050.00
200.20
1,064.80
29,799.00
3,140.50
6,809.00
31,339.00
26,235.00
292,050.00
43,043.00
11,712.80
59,598.00
3,140.50
6,809.00
31,339.00
524,700.00
1.00
P.A.
55,000.00
55,000.00
1.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
P.A.
P.A.
1,239,700.00
13,392.50
17,715.50
79,191.20
63,079.50
18,205.00
1,239,700.00
13,392.50
17,715.50
79,191.20
63,079.50
18,205.00
2,458,676.00
6.30
6,3,1
6,3,2
6,3,3
PANELES Y EQUIPOS
PCB,208 V. 3
1.00
1.00
1.00
und
und
und
153,253.10
61,871.70
312,459.40
153,253.10
61,871.70
312,459.40
6,3,4
6,3,5
6,3,6
6,3,7
6,3,8
6,3,9
6,3,9,1
6,3,9,2
6,3,9,3
6,3,9,4
6,3,9,5
6,3,9,6
6,3,9,7
6,3,9,8
6,3,9,9
6,3,9,10
6,3,9,11
6,3,9,12
6,3,9,13
6,3,10
6,3,10,1
6,3,10,2
6,3,10,3
6,3,10,4
6,3,10,5
6,3,10,6
6,3,10,7
6,3,10,8
6,3,10,9
6,3,10,10
6,3,10,11

Alim.Elect. A6,7,8,16,19 y20
Alim.Elect. A9,10,11,12,13,14,15,17,18 y 21
Base Para Mastil
Materiales varios
6.40
6,4,1
6,4,1,1
6,4,1,2
6,4,1,3
6,4,1,4
6,4,1,5
6,4,1,6
6,4,1,7
6,4,1,8
6,4,1,9
6,4,1,10
6,4,1,11
6,4,2
6,4,2,1
6,4,2,2
6,4,2,3
6,4,2,4
6,4,2,5
6,4,2,6
6,4,2,7
6,4,2,8
6,4,2,9
6,4,3
6,4,3,1
6,4,3,2
6,4,3,3
6,4,3,4
6,4,3,5
6,4,3,6
6,4,3,7
6,4,3,8
6,4,3,9

Tubo PVC SDR-26 3"
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Ascesorios varios
ACOMETIDA TV CABLE
Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
Tubo EMT (3/4" * 10`)
ACOMETIDA COMPUTO
Tubo PVC SDR-26 3"
1.00
1.00
1.00
3.00
1.00
und
und
und
unds
und
47,997.40
7,075.20
79,288.00
28,231.50
40,271.00
47,997.40
7,075.20
79,288.00
84,694.50
40,271.00
1.00
75.00
50.00
125.00
125.00
50.00
759.00
854.00
314.00
425.00
125.00
40.00
156.00
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
pl
m3
95,117.00
2,009.70
2,813.80
2,813.80
1,226.50
215.60
301.40
161.70
251.90
62.70
121.00
42.90
330.00
95,117.00
150,727.50
140,690.00
351,725.00
153,312.50
10,780.00
228,762.60
138,091.80
79,096.60
26,647.50
15,125.00
1,716.00
51,480.00
1.00
2.00
3.00
1.00
1.00
60.00
1.00
1.00
1.00
1.00
1.00
und
und
und
und
und
und
P.A.
P.A.
P.A.
P.A.
P.A.
67,991.00
10,072.70
715.00
12,053.80
10,166.20
206.80
3,099.80
181,720.00
82,500.00
55,000.00
852,500.00
67,991.00
20,145.40
2,145.00
12,053.80
10,166.20
12,408.00
3,099.80
181,720.00
82,500.00
55,000.00
852,500.00
3,529,911.00
300.00
1.00
1.00
3.00
2.00
4.00
3.00
20.00
50.00
35.00
1.00
pl
und
und
P.A.
und
und
und
und
und
und
P.A.
2,475.00
5,211.80
4,180.00
1,650.00
990.00
60.50
9,625.00
1,064.80
893.20
638.00
22,830.50
742,500.00
5,211.80
4,180.00
4,950.00
1,980.00
242.00
28,875.00
21,296.00
44,660.00
22,330.00
22,830.50
300.00
5.00
1.00
3.00
6.00
20.00
50.00
15.00
1.00
pl
unds
und
unds
unds
unds
unds
pl
P.A.
127.60
154.00
165.00
60.50
5,307.50
893.20
638.00
198.00
18.70
38,280.00
770.00
165.00
181.50
31,845.00
17,864.00
31,900.00
2,970.00
18.70
2.00
3.00
1.00
15.00
12.00
5.00
1.00
3.00
20.00
unds
unds
und
unds
unds
P.A.
und
unds
unds
990.00
4,180.00
1,567.50
325.60
467.50
60.50
1,056.00
9,625.00
1,064.80
1,980.00
12,540.00
1,567.50
4,884.00
5,610.00
302.50
1,056.00
28,875.00
21,296.00
6,4,3,10
6,4,3,11
6,4,3,12
6,4,3,13

Tubo EMT (2" * 10`)
Tubo EMT (1" * 10`)
6.50
6,5,1
6,5,2
6,5,3
6,5,4
6,5,5
6,5,6
6,5,7
6,5,8
6,5,9
6,5,10
6,5,11
6,5,12
6,5,13
6,5,14
6,5,15
6,5,16
6,5,17
6,5,18
6,5,19
6,5,20
6,5,21
6,5,22
6,5,23
6,5,24
6,5,25
6,5,26
6,5,27
6,5,28
6,5,29
6,5,30
6,5,31
6,5,32
6,5,33
6,5,34

Salida Telefonicas
Materiales Varios
Interruptor piloto
20.00
40.00
15.00
1.00
und
unds
unds
P.A.
677.60
893.20
638.00
17,559.30
13,552.00
35,728.00
9,570.00
17,559.30
1,177,569.80
341.00
31.00
35.00
64.00
51.00
27.00
267.00
54.00
93.00
1.00
148.00
360.00
75.00
20.00
45.00
1.00
6.00
7.00
5.00
13.00
22.00
4.00
2.00
4.00
6.00
8.00
1.00
2.00
3.00
6.00
6.00
1.00
1.00
2.00
unds
unds
unds
unds
unds
unds
unds
pl
unds
und
unds
unds
P.A.
unds
unds
P.A.
unds
unds
unds
unds
unds
unds
unds
unds
unds
unds
und
unds
unds
unds
unds
und
und
unds
3,722.40
1,336.50
1,191.30
192.50
1,137.40
960.30
1,174.80
861.30
1,755.60
18,186.30
5,315.20
1,969.00
1,965.70
499.40
697.40
104,500.00
1,472.90
9,859.30
11,432.30
4,618.90
1,688.50
895.40
895.40
1,155.28
1,371.70
1,190.20
14,850.22
271,810.00
780.00
1,140.00
12,500.00
12,000.00
13,000.00
1,300.00
1,269,338.40
41,431.50
41,695.50
12,320.00
58,007.40
25,928.10
313,671.60
46,510.20
163,270.80
18,186.30
786,649.60
708,840.00
147,427.50
9,988.00
31,383.00
104,500.00
8,837.40
69,015.10
57,161.50
60,045.70
37,147.00
3,581.60
1,790.80
4,621.10
8,230.20
9,521.60
14,850.22
543,620.00
2,340.00
6,840.00
75,000.00
12,000.00
13,000.00
2,600.00
4,709,350.12
13,284,240.62
32,131,358.87
32,131,358.87

TRANSPORTE (2%)
SUPERVISION (5%)
IMPREVISTOS (5%)
CODIA(0.10%)
0.10
0.05
0.02
0.05
0.05
0.05
0.00
3,213,135.89
1,606,567.94
642,627.18
1,445,911.15
1,606,567.94
1,606,567.94
32,131.36
TOTAL GASTOS
10,153,509.40
42,284,868.27
VALOR EN LETRAS:
CUARENTA Y DOS MILLONES, DOCIENTO OCHENTA Y CUATRO MIL,

OCHOCIENTO SESENTA Y OCHO PESOS CON 27/100.
Preparado por:
Revisado por:
1,182,500.00
5,297.60
6,417.95
327,629.61
3,478.48
283,051.73
24,049.41
17,138.66
12,576.56
67,208.04
4,478.17
751,326.20

Construccion Politecnico A

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Construccion Politecnico A

Uploaded by

Copyright:

Available Formats

PRESUPUESTO PARA LA TERMINACION ( Area Tecnica + Areas Administrativas + Instalacion Electrica, Int.

RAMPA PARA MINUSVALIDOS

H.A. B/piso (chap.) e=0,08 (W2,3*150*150)

Piso Mosaico de granito fco. Bco. (30*30)

Ventanas AA reforzadas (espesor 0,053mm)

MODULO INST. ELECTRICA

ACOMETIDA MEDIA TENSION

ACOMETIDAS Y TELF. Y TV. CAB.

INSTALACIONES ELECTRICAS INTERIORES

SUB TOTAL PRESUPUESTO

COSTO DIRECTO DEL PRESUPUESTO

MAS: GASTOS GENERALES

RAMPA PARA MINUSVALIDOS

H.A. B/piso (chap.) e=0,08 (W2,3*150*150)

Piso Mosaico de granito fco. Bco. (30*30)

Ventanas AA reforzadas (espesor 0,053mm)

MODULO INST. ELECTRICA

ACOMETIDA MEDIA TENSION

ACOMETIDAS Y TELF. Y TV. CAB.

INSTALACIONES ELECTRICAS INTERIORES

SUB TOTAL PRESUPUESTO

COSTO DIRECTO DEL PRESUPUESTO

MAS: GASTOS GENERALES

RAMPA PARA MINUSVALIDOS

H.A. B/piso (chap.) e=0,08 (W2,3*150*150)

Piso Mosaico de granito fco. Bco. (30*30)

Ventanas AA reforzadas (espesor 0,053mm)

MODULO INST. ELECTRICA

ACOMETIDA MEDIA TENSION

ACOMETIDAS Y TELF. Y TV. CAB.

INSTALACIONES ELECTRICAS INTERIORES

SUB TOTAL PRESUPUESTO

COSTO DIRECTO DEL PRESUPUESTO

MAS: GASTOS GENERALES

SUB-TOTAL TRABAJOS PRELIMINARES

RAMPA PARA MINUSVALIDOS

SUB-TOTAL RAMPA PARA MINUSVALIDOS

Impermeavilizante polyester lona (e=3 mm)

SUB-TOTAL MODULO DE SERVICIOS

Baranda de Hierro (Pasillo)

SUB-TOTAL AREAS ADMINISTRATIVA

MODULO INST. ELECTRICA

ACOMETIDA MEDIA TENSION

Caja de Medicion N-3R,208 V

ACOMETIDAS Y TELF. Y TV. CAB.

Tubo EMT de (3" * 10`)

INSTALACIONES ELECTRICAS INTERIORES

SUB-TOTAL MODULO INST. ELECTRICA

COSTO DIRECTO DEL PRESUPUESTO

MAS: GASTOS GENERALES

TREINTA Y SIETE MILLONES, OCHOCIENTOS SEIS MIL , CIENTO CUARENTA Y UN

SUB-TOTAL TRABAJOS PRELIMINARES

RAMPA PARA MINUSVALIDOS

SUB-TOTAL RAMPA PARA MINUSVALIDOS

Impermeavilizante polyester lona (e=3 mm)

SUB-TOTAL MODULO DE SERVICIOS

Baranda de Hierro (Pasillo)

SUB-TOTAL AREAS ADMINISTRATIVA

MODULO INST. ELECTRICA

ACOMETIDA MEDIA TENSION

Caja de Medicion N-3R,208 V

ACOMETIDAS Y TELF. Y TV. CAB.

Tubo EMT de (3" * 10`)

INSTALACIONES ELECTRICAS INTERIORES

H.A. B/piso (chap.) e=0,08 (W2,3150150)

H.A. B/piso (chap.) e=0,08 (W2,3150150)

H.A. B/piso (chap.) e=0,08 (W2,3150150)