Documentos de Académico
Documentos de Profesional
Documentos de Cultura
5146 - Presupuesto Mod. 70 m2 B
5146 - Presupuesto Mod. 70 m2 B
RESUMEN
IMPORTE
ALBAILERIA
$101,791.15
0.75265
$94,196.30
0.75748
INST. ELECTRICA
$8,105.00
0.05993
$7,331.60
0.05896
INST. HIDRO-SANITARIA
$8,430.00
0.06233
$7,601.40
0.06113
CARPINTERIA-HERRERIA
$3,525.00
0.02606
$3,172.50
0.02551
PINTURA
$9,009.00
0.06661
$8,108.10
0.06520
CANCELERIA Y VENTANAS
$4,383.00
0.03241
$3,944.70
0.03172
SUBTOTAL (1)
$135,243.15
1.00000
$124,354.60
1.00000
INDIRECTOS/ADMINISTRACION 12.00 %
$-
0.00000
$-
0.00000
SUBTOTAL (2)
$135,243.15
1.00000
$124,354.60
1.00000
10
IMSS (7.50 %)
$-
0.00000
$-
0.00000
11
TOTAL
$135,243.15
1.00000
$124,354.60
1.00000
12
$/M2 CONSTRUCCION
$1,932.05
COD.
IMPORTE
$1,776.49
1
2
3
4
5
CANTIDAD
PRECIO
UNITARIO
IMPORTE
% PRESUP.
TOTAL
VARIANTE
FACTIBLE
INFONAVIT-70
28-Feb-02
ALBAILERIA
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
6
7
8
M2
105.00
$2.00
$210.00
0.206%
$147.00
M2
105.00
$1.25
$131.25
0.129%
$91.88
M3
0.00
EXCAVACION EN MATERIAL
004 HERRAMIENTA MANUAL
M3
14.20
$15.00
$213.00
0.209%
$149.10
ZAPATA
CORRIDA
DE
CONCRETO
F'C=200KG/CM2 ARMADA CON 6 KG. DE ACERO
DE REFUERZO DEL No. 3 Y 1 KG. DE
ALAMBRON DE 1/4" CON SECCION DE 70 CM DE
ANCHO Y
20 DE ALTURA , INCLUYE
ELABORACION DEL CONCRETO, ARMADO Y
005 CURADO
M3
3.10
$1,724.00
$5,344.40
5.250%
$4,542.74
CONTRA
TRABE
DE
CONCRETO
F'C=200KG/CM2 ARMADA CON. 4 VARILLAS DE
ACERO DE REFUERZO DEL No. 3 Y ESTRIBOS
DE ALAMBRON DE 1/4" @ 20 CM. CON SECCION
DE 20 CM DE ANCHO Y 25 DE ALTURA ,
INCLUYE ELABORACION DEL CONCRETO,
ARMADO Y CURADO SEGN ESPECIFICACION
006 QUE
ML
22.00
$10.40
$228.80
0.225%
$205.92
1.00
$395.00
$395.00
0.388%
$355.50
10
11
12
TIPO
II
$-
$-
0.000%
$-
CON
13
17.60
$105.00
$1,848.00
1.815%
$1,663.20
14
17.60
$10.00
$176.00
0.173%
$140.80
15
25.60
$90.00
$2,304.00
2.263%
$2,043.65
A
16
17
18
19
20
21
22
23
24
11.25
$20.00
$225.00
0.221%
$202.50
7.00
$164.10
$1,148.70
1.128%
$918.96
34.00
$70.00
$2,380.00
2.338%
$2,023.00
RAMPA
DE
ESTACIONAMIENTO
CON
CONCRETO F'C=150 KG/CM2 DE 10 CM DE
013 ESPESOR, ACABADO ESCOBILLADO RECTO
M2
5.00
$76.00
$380.00
0.373%
$342.00
128.00
$105.00
$13,440.00
13.204%
$12,096.00
75.00
$95.00
$7,125.00
7.000%
$4,987.50
9.00
$35.00
$315.00
0.309%
$283.50
0.00
$85.00
5.00
$95.00
$-
$475.00
0.000%
0.467%
$-
$475.00
25
26
27
28
30
31
32
33
34
0.00
$95.00
$-
0.000%
$-
0.00
$93.00
$-
0.000%
$-
22.00
$103.00
$2,266.00
2.226%
$2,266.00
73.00
$249.00
$18,177.00
17.857%
$16,904.61
29
M2
19.00
$64.00
$1,216.00
1.195%
$1,216.00
M2
197.00
$64.00
$12,608.00
12.386%
$12,608.00
M2
198.00
$45.00
$8,910.00
8.753%
$8,910.00
M2
59.00
$45.00
$2,655.00
2.608%
$2,655.00
1.00
$3,500.00
$3,500.00
3.438%
$3,500.00
0.00
M2
$-
$-
0.000%
$-
A
35
36
37
38
68.00
$50.00
$3,400.00
3.340%
$3,400.00
M2
8.00
$135.00
$1,080.00
1.061%
$950.40
10.00
$115.00
$1,150.00
1.130%
$1,012.00
0.00
$13.00
$-
0.000%
$-
39
M2
40.00
$45.00
$1,800.00
1.768%
$1,620.00
40
4.00
$190.00
$760.00
0.747%
$760.00
41
ML
10.00
$130.00
$1,300.00
1.277%
$1,300.00
42
ML
10.00
$130.00
$1,300.00
1.277%
$1,300.00
43
PZA.
1.00
$800.00
$800.00
0.786%
$800.00
44
0.00
45
PZA.
0.00
46
PZA.
47
PZA.
48
49
50
$-
$-
0.000%
$-
$250.00
$-
0.000%
$-
0.00
$150.00
$-
0.000%
$-
0.00
$450.00
$-
0.000%
$-
MT.
0.00
$250.00
$-
0.000%
$-
M2
12.00
$95.00
$1,140.00
1.120%
$1,048.80
M2
9.00
$35.00
$315.00
0.309%
$315.00
51
PZA.
0.00
$150.00
52
PZA.
1.00
$120.00
$120.00
0.118%
$120.00
53
LOTE
1.00
$300.00
$300.00
0.295%
$300.00
54
12.00
$115.00
$1,380.00
1.356%
$1,311.00
$400.00
0.393%
$400.00
LOTE
1.00
$400.00
56
ML
0.00
$25.00
57
5.00
$175.00
55
58
59
TOTAL
$-
$-
0.000%
0.000%
$-
$-
$875.00
0.860%
$831.25
$101,791.15
100.000%
$94,196.30
INFONAVIT-70
28-Feb-02
INSTALACION ELECTRICA
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
CANTIDAD
PRECIO UNITARIO
IMPORTE
21.00
$120.00
$2,520.00
0.00
195
3.00
100
300
4.00
100
400
PZA.
1.00
2500
2500
ML
25.00
37
925
CENTRO
DE
CARGA
QO8
CON
3
INTERRUPTORES TERMOMAGNETICOS DE
007 15-20 AMS.
PZA.
1.00
650
650
SUMINISTRO
E
INSTALACION
DE
CONTACTOS, APAGADORES, CONECTORES
TV Y TELEFONO ETC. MARCA LUMINEX
008 LINEA ECONOMICA.
PZA.
27.00
30
810
% PRESUP.
TOTAL
31.092%
0.000%
3.701%
VARIANTE
FACTIBLE
$2,268.00
$-
$287.10
4.935%
$380.00
30.845%
$2,250.00
11.413%
$832.50
8.020%
$585.00
9.994%
$729.00
1
2
3
4
5
6
7
8
9
10
11
CANTIDAD
PRECIO UNITARIO
IMPORTE
% PRESUP. TOTAL
VARIANTE
FACTIBLE
INFONAVIT-70
28-Feb-02
INSTALACION HIDROSANITARIA
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
14.00
$100.00
$1,400.00
16.607%
$1,260.00
1.00
$1,150.00
$1,150.00
13.642%
$1,035.00
SAL.
2.00
$100.00
$200.00
2.372%
$191.40
PZA.
2.00
$30.00
$60.00
0.712%
$57.00
42.00
$22.00
$924.00
10.961%
$831.60
30.00
$22.00
$660.00
7.829%
$594.00
12
65.00
$22.00
$1,430.00
16.963%
$1,287.00
13
14
15
ML
0.00
$2,500.00
12.00
$22.00
$264.00
3.132%
$237.60
PZA.
1.00
$67.00
$67.00
0.795%
$60.30
16
1.00
$75.00
$75.00
0.890%
$67.50
17
2.00
$650.00
$1,300.00
15.421%
$1,170.00
PAQ.
$-
0.000%
$-
INFONAVIT-70
28-Feb-02
CARPINTERIA-HERRERIA
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
SUMINISTRO Y COLOCACION DE PUERTA SOLIDA DE TABLERO
VALSAPANEL
EN
ACCESO
PRINCIPAL.INCLUYE
FIJOS,
HERRAJES Y CERRADURA.
001
PZA.
SUMINISTRO Y COLOCACION DE PUERTA DE TAMBOR CAOBILLA
002 INTERIORES. INCLUYE HERRAJES Y CERRADURA.
PZA.
SUMINISTRO Y COLOCACION DE CLOSET EN RECAMARAS,
003 INCLUYE DIVISIONES Y TUBO COLGADOR
PZA.
SUMINISTRO
E
INSTALACION
DE
COCINA
INTEGRAL
004
PZA.
005 PUERTA METALICA SALIDA COCINA A PATIO SERV.
TOTAL
PZA.
CANTIDAD
PRECIO
UNITARIO
1.00
$750.00
5.00
$450.00
0.00
$3,500.00
0.00
$4,500.00
1.00
$525.00
% PRESUP.
TOTAL
IMPORTE
VARIANTE
FACTIBLE
$750.00
21.277%
$675.00
$2,250.00
63.830%
$2,025.00
$$-
0.000%
0.000%
$$-
$525.00
14.894%
$472.50
$3,525.00
100.000%
$3,172.50
INFONAVIT-70
28-Feb-02
PINTURA
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
CANTIDAD
PRECIO
UNITARIO
M2
19.00
$25.00
M2
198.00
$25.00
M2
0.00
$85.00
M2
128.00
$28.00
TOTAL
SOLO SE APLICA PINTURA EN LOSAS Y MUROS DE BAOS Y
COCINA EN INTERIORES. EL RESTO DE MUROS Y LOSAS,
QUEDAN CON ACABADO DE YESO.
IMPORTE
% PRESUP. VARIANTE
TOTAL
FACTIBLE
$475.00
5.273%
$427.50
$4,950.00
54.945%
$4,455.00
$-
0.000%
$-
$3,584.00
39.782%
$3,225.60
$9,009.00
100.000%
$8,108.10
INFONAVIT-70
28-Feb-02
CANCELERIA Y VENTANAS
CLAVE
ESPECIFICACION ORIGINAL
UNIDAD
VENTANA VA-X0DE ALUMINIO ANODIZADO
DUROVAL G-2 Y CRYSTAL FILTRASOL DE
3MM DIMENSIONES DE 1.50X1.20 M CON ,
PERFIL 1 1/2"".
001
PZA.
VENTANA VA-X0DE ALUMINIO ANODIZADO
DUROVAL G-2 Y CRYSTAL FILTRASOL DE
3MM DIMENSIONES DE 1.20X1.20 M , PERFIL
1 1/2"".
001
PZA.
VENTANA VA-X0DE ALUMINIO ANODIZADO
DUROVAL G-2 Y CRYSTAL FILTRASOL DE
3MM DIMENSIONES DE 0.90X1.20 M , PERFIL
1 1/2"".
004
PZA.
VENTANA VA-X0DE ALUMINIO ANODIZADO
DUROVAL G-2 Y CRYSTAL FILTRASOL DE
3MM DIMENSIONES DE 0.60X0.60 M , PERFIL
1 1/2"".
006
PZA.
PUERTA CANCEL DE BAO CON ALUMINIO
ANODIZADO
DURANODIC
Y
ACRILICO
OPALINO DE 1.83 X 2.00 M.
009
PZA.
TOTAL
CANTIDAD
PRECIO UNITARIO
IMPORTE
0.00
$532.00
$-
5.00
$486.00
$2,430.00
3.00
$437.00
$1,311.00
2.00
$321.00
$642.00
0.00
$900.00
$-
$4,383.00
% PRESUP. TOTAL
0.000%
VARIANTE
FACTIBLE
$-
55.441%
$2,187.00
29.911%
$1,179.90
14.648%
$577.80
0.000%
100.000%
$-
$3,944.70
PRESUPUESTO
PAGO CONTADO
ING. ENRIQUE SILVA ROMO
2139078
No.
MATERIAL
INST. ELECTRICA
CANTIDAD
UNIDAD
TOTAL
0.00
$18.50
30.00
$7.50
$258.75
14.00
ROLLO
$360.00
$5,796.00
24.00
ROLLO
$172.00
$4,747.20
26.00
ROLLO
$112.00
$3,348.80
18.00
ROLLO
$86.00
$1,780.20
6.00
PZA
$462.00
$3,187.80
1.00
LOTE
$1,025.00
$1,178.75
$-
6.00
PZA
$850.00
$5,865.00
100.00
PZA
$18.50
$2,127.50
66.00
PZA
$18.60
$1,411.74
6.00
PZA
$24.00
$165.60
200.00
PZA
$5.00
$1,150.00
16.00
ROLLO
$96.00
$1,766.40
8.00
ROLLO
$150.00
$1,380.00
10.00
PZA
$28.00
$322.00
20.00
PZA
$37.00
$851.00
24.00
PZA
$124.00
$3,422.40
1.00
PZA
$136.00
$156.40
4.00
PZA
$11.00
$50.60
4.00
PZA
$33.00
$151.80
6.00
LOTE
$172.00
$1,186.80
3.00
TRAMO
$13.00
$44.85
TOTAL
Confidencial
P.U.
01/26/2012
$40,349.59
Pgina 16