Documentos de Académico
Documentos de Profesional
Documentos de Cultura
I- PRELIMINARES
1- Letrero en Obra (promocion) 1.00 pa 12,000.00
2- Caseta de materiales
a- Excavación en Tierra 0.38 m3 274.06
b- Hormigon simple para base parales 0.19 m3 4,358.49
c- Parales 4"x4" 49.50 p2 37.06
d- Parales de 2"x4" 82.85 p2 34.00
e- Correas de 2"X4" 24.75 p2 34.00
f- Durmientes de 2"x4" 99.00 p2 34.00
g- Plywood 4' x 8' x 3/4" 19.00 ud 1,225.00
h- Puerta Plywood 2.10 m2 687.83
i- Pernos 15.00 ud 25.00
j- Clavos c/cabeza 2" 15.00 lb 25.47
k- Piso H.S. Pulido (H=0.10mt) 16.00 m2 562.58
l- Techo de Zínc 1 Agua 23.05 m2 550.00
m- M.O. carpintería 608.60 p2 5.75
SUB-TOTAL PRELIMINARES
PRIMER NIVEL
2.-Movimiento de Tierra:
01 Extraccion de Capa Vegetal(H=0.30cms) 91.92 m3 147.32
b.-Excavacion Zapata de Muro y Zapata de Columnas 79.14 m3 298.95
13 Relleno Reposicion (manual) 81.82 m3 68.56
Bote de Material Sobrante de e= 1.25mts (prov. De la excavs. y
14 360.36 m3 300.00
extracciones de m.)
15 Relleno Compactacion con Material granulars 276.65 m3 733.92
Página 4
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
Página 5
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
Página 6
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml 2,070.82
b- Zócalo en escalones de granito fondo gris 10.80 ud 380.11
Página 7
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 8
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
2.-Movimiento de Tierra:
01 Extraccion de Capa Vegetal(H=0.30cms) 131.06 m3 147.32
b.-Excavacion Zapata de Muro y Zapata de Columnas 472.14 m3 298.95
13 Relleno Reposicion (manual) 415.88 m3 68.56
Bote de Material Sobrante de e= 1.25mts (prov. De la excavs. y
14 368.29 m3 300.00
extracciones de m.)
15 Relleno Compactacion con Material granulars 95.05 m3 733.92
Página 9
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 10
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
6.-INSTALACION SANITARIA
a- Inodoros Royal blanco (inc. accs, m.o.) 7.00 ud 5,812.09
b- Lavamanos Blanco (mediano) 5.00 ud 3,985.82
c- Orinal Simplex ( Inc. acces, y M.O.) 2.00 ud 4,893.13
d- Fregadero una boca 8.00 ud 4,886.13
e- Vertedero p/Baños (Revestido en Ceramica) 2.00 ud 3,948.02
f- Vertedero y lavamano exterior con llave de chorro 1.00 ud 16,131.88
g- Columna de agua fria de 1 1/2" 1.00 ud 1,064.44
h- Meseta de laboratorio de ciencia revestida de ceramica 14.54 ml 16,023.51
i- Ventilación de 3"en baños 4.00 ud 1,146.33
j- Tapon de registro 4" 2.00 ud 388.21
k Tapon de registro 3" 1.00 ud 349.21
l- Tapon de registro 2" 1.00 ud 293.47
m- Desague de Pisos 2" 3.00 ud 906.38
n Dispensador papel higienico 1.00 ud 1,158.26
ñ Accesorios para baños 7.00 ud 250.00
o Barra para discapacitados 2.24 ml 1,534.39
p Plafond en PVC 30.52 m2 750.00
q Ceramica Española(0.20x0.20) con brillo 81.88 m2 815.55
r Tub. y Piezas de pvc interiores p/aparatos 1.00 pa 7,200.00
s Mano de obra colocacion accesorios 1.00 p.a. 1,521.36
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3 21,753.40
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3 18,700.21
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3 21,916.06
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3 19,804.90
Página 12
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml 2,070.82
Página 13
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 14
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
2.-Movimiento de Tierra:
01 Extraccion de Capa Vegetal(H=0.30cms) 131.06 m3 147.32
b.-Excavacion Zapata de Muro y Zapata de Columnas 354.91 m3 298.95
13 Relleno Reposicion (manual) 308.30 m3 68.56
Bote de Material Sobrante de e= 1.25mts (prov. De la excavs. y
14 323.47 m3 300.00
extracciones de m.)
15 Relleno Compactacion con Material granulars 95.05 m3 792.14
Página 15
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 16
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 17
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 18
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
13.-INSTALACION ELECTRICA
a- Salida iluminacion en Techos 27.00 uds 1,214.64
b- Salida interruptores sencillos 2.00 uds 1,062.31
c- Salida interruptores dobles 6.00 uds 1,423.04
d.-Globo de 4"x6" 5.00 uds 679.35
e.-Salida tomacorriente 110 V doble, aterrizado y polarizado 11.00 uds 1,242.97
f.- Panel de distribuccion(PA)GE: de 6-12 Circuitos,formado por 7 Brks de
20 A/lP 1.00 uds 3,615.35
Vl SANITARIA EXTERIOR
a- Tinaco 500 Gls.(Acuap. Antialgas) inc/in. 2.00 ud 12,000.00
b- Tuberias de A.P. de 3/4" (inc.M.o.) 105.00 ud 118.37
c- Tuberia Drenaje 4" (M.o.emp.exc.) m.l. 25.00 ud 538.13
d- Camara de Inspeccion (60x70x70) 6.00 ud 3,297.17
e- Pozo Filtrante(perf.+Tubs de 8") 2un. 1.00 ud 155,269.40
f- Pozo Tubular(140 p.l.) tubos HG. (inc.Bomba) 1.00 ud 219,011.40
Página 21
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
4.- BLOQUES
a.- Bordillo de 0.15m ( B.N.P) 67.20 m2 802.57
7.- VARIOS
a.- Tablero de fibra de vidrio incluye aro y malla 2.00 uds 8,550.00
b.- poste de volleyball y cajualas 2.00 uds 6,750.84
c.- malla de voleyball 1.00 uds 895.00
8.- PINTURA
a.- Acrilica en columnas 25.48 m2 128.49
b.- Zeñalizacion en cancha 1.00 p.a. 11,000.00
Página 22
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.27 m2 788.34
b.- Bloques en muros de 6" S.N.P. 56.89 m2 802.57
6.- PINTURA
a.- Pintura de base(1 mano) (economica) 237.18 m2 46.64
b.- Pintura Acrilica (muros) 237.18 m2 128.49
Página 23
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
XIII.- MISCELANEOS
Letras de 8" en bronce con el nombre de la escuela impresa en vinil
a- 34.00 ud 1,160.00
adhesiva s/sintra 5"*20"
b- Señaliz. ACM grabado (4"*16") ( BAÑOS ) 5.00 ud 742.40
c- Señaliz. ACM grabado (4"*16"(DIRECCION ) 1.00 ud 742.40
d- Señaliz. ACM grabado(4"*16")(BIBLIOTECA) 1.00 ud 742.40
e- Señaliz. ACM grabado(4"*16")(LAB. INFORMATICA) 1.00 ud 742.40
f- Señaliz. ACM grabado(4"*16") (LAB.CIENCIAS) 1.00 ud 742.40
g- M.O. instalacion de letras 9.00 ud 10,750.00
h- Limpieza continua y fianl 1.00 p.a 115,000.00
SUB-TOTAL MISCELANEOS
Página 24
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 25
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 26
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 27
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 28
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 29
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
m.- Base de contador con breaker de 200 amperes-240V- 5 clips-Nema 3R. 1.00 ud 13,305.60
n.- Sistema de tierra. 1.00 ud 22,365.52
CANCHA:
Poste de acero cuadrado pintado, Marca IDE de fabricación local, de 20
a.- 2.00 ud 20,557.96
pies de alto con brazo para colocar dos luminarias.
lámpara Metal Halide de 400W.Mod. Flood Light de 400W, con
b.- 4.00 ud 11,066.75
Bombillo y balastro multitaps, base para poste.
Alimentador entre postes 1 y 2.formado por:2C thw No. 10 Fases.1C
c.- 120.00 pl 51.27
thw No. 12 Tierra.tuberia pvc-sdr-26-3/4"¢
d.- Registro pvc de 3"¢ en base de poste. 2.00 ud 380.84
Alimentación desde registro pvc hasta tope para luminaria , compuesto
e.- 50.00 pl 67.21
por: Conductor de vinyl No. 10/3.
Alimentador para conexión de luminarias .Compuesto por: Alambre de
f.- 20.00 pl 26.06
goma No. 10/3.
g.- caja 2" x4"x con KO de 1/2" can tapa metálica wp. 2.00 ud 126.18
Alimentador desde poste no. 1 hasta Centro de iluminación .
compuesto por:
h.- 4C- thw No. 10 Fases. 35.00 pl 96.60
2C- thw No. 12 Tierra.
Tuberia pvc-sdr-26- 3/4"¢
Página 30
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 31
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
Página 32
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 13.44 m2 738.37
b.- Bloques en muros de 6" S.N.P. 47.39 m2 753.39
13.- PINTURA
a.- Pintura de base premier tropical 130.45 m2 46.64
b.- Acrilica en pared 42.65 m2 128.49
c.- Acrilica en techos y vigas 32.67 m2 128.49
d.- Mantenimiento en paredes(H=1.50m) 52.13 m2 254.32
e.- Pintura Mantenimiento(rejas de hierro) 14.27 m2 159.29
XlX.- COMEDOR
1.- PRELIMINARES
a.- Limpieza y replanteo del modulo 1.00 p.a. 5,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 38.83 m2 738.37
b.- Bloques en muros de 6" S.N.P. 106.96 m2 753.39
Página 35
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
7.- PUERTAS
a- En Barras de 1/2" Marcos en 11/2"x 1 1/2") 90.38 p2 272.90
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud 6,203.47
8.- VENTANAS
Cerramiento en Durock 0.40 x 0.10 Armazon en Perfiles 4"x 4"(inc.
a- 31.68 m2 4,038.32
Dieño y arte)
10.- PINTURA
a.- Base premier tropical 266.31 m2 46.64
b.- Acrilica en Muros Modulo 266.31 m2 128.49
c.- Acrilica en techos Aluzinc 196.35 m2 114.22
d.- Mantenimiento en Puertas en Barras 8.40 m2 159.29
11.- MISCELANEOS
a.- Baranda en Rampas (Tubos H.G.1 1/2") 3.52 ml 2200
b.- Baranda en Dispensador (Tubos H.G.1 1/2") 19.20 ml 2,200.00
COMEDOR
XX.- COCINA
Página 36
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
1.- PRELIMINARES
a.- Limpieza y replanteo 1.00 p.a. 3,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.75 m2 738.37
b.- Bloques en muros de 6" S.N.P. 99.33 m2 753.39
c.- De 6" en Antepecho lL 21.76 ml 806.19
6.- PISOS
a- H.A.B/Piso (chap.) e=0.08 (con acero malla) 53.18 m2 451.52
b- Mosaicos de granito fondo gris (0,30 x 0.30 ) 53.18 m2 915.77
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 48.00 ml 178.76
7.- PUERTAS
a- En Tola 27.12 p2 448.05
Página 37
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
10.- PINTURA
a.- Base premier tropical 275.56 m2 46.64
b.- Acrilica en Muros Modulo 217.19 m2 128.49
c.- Acrilica en techos H.A. 58.37 m2 128.49
d.- Mantenimiento en Puertas en Tola 2.10 m2 159.29
11.- MISCELANEOS
Meseta Revest. En Ceramica (inc. Fregadero doble inxidable, gabinet
a.- 34.31 pl 4900.99
de pisos y pared,accs. E inst.)
COCINA
Página 38
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
SUB-TOTAL GENERAL
Página 39
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
RESUMEN
SUB-TOTAL PRELIMINARES
SUB-TOTAL BLOQUE B1
SUB-TOTAL BLOQUE B2
SUB-TOTAL BLOQUE B3
SUB-TOTAL BLOQUE B4
SUB-TOTAL BLOQUE DE COMEDOR 150 PERSONAS
SUB-TOTAL SANITARIA EXTERIOR
SUB-TOTAL CISTERNA DE 8,000 GLS.
SUB-TOTAL CASETA SOBRE CISTERNA
CAMARA SEPTICA DE DOS CAMARAS( 6.50 x 3.30 x 2.00) INCLUYE
REGISTRO Y FILTRANTE
CAMARA SEPTICA DE DOS CAMARAS( 6.50 x 3.30 x 2.00) INCLUYE
REGISTRO Y FILTRANTE
SUB-TOTAL AREAS EXTERIORES
SUB-TOTAL MISCELANEOS
SUB-TOTAL VERJA PERIMETRAL TIPO
SUB-TOTAL CANCHA MIXTA
SUB-TOTAL GRADERIA EN CANCHA
SUB-TOTAL INSTALACIONES ELECTRICAS
SUB-TOTAL LIMPIEZA CONTINUA Y FINAL
SUB-TOTAL GENERAL
Página 40
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
SUB-TOTAL GENERAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.02
SEGUROS Y FIANZAS 0.05
LEY -616 (Liq. Y prest. Laborales) 0.01
IMPREVISTOS 0.05
SUPERVISION 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
TRANSPORTE Y MOVILIZACION DE EQUIPOS PESADOS
( PALA, GREDA , RETROEXCAVADORA ,ETC. ) PA
Página 41
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
12,000.00 12,000.00
104.14
828.11
1,834.47 330.20
2,816.90 507.04
841.50 151.47
3,366.00 605.88
23,275.00 4,189.50
1,444.44 260.00
375.00 67.50
382.05 68.77
9,001.28 1,620.23
12,677.50 2,281.95
3,499.45 60,445.84 10,082.55
RD$ 72,445.84
48,379.21
8,708.26
Página 42
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
14,161.35 2,549.04
3,698.19 665.67
16,891.34 3,040.44
959,224.17 172,660.35
622,085.84 111,975.45
35,006.83 6,301.23
42,833.16 7,709.97
29,079.11 5,234.24
164,954.98 29,691.90
109,049.11 19,628.84
229,880.60 41,378.51
188,755.98 33,976.08
22,430.36 4,037.46
15,710.75 2,827.94
58,326.33 10,498.74
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
7,923.46 1,426.22
21,000.04 3,780.01
62,952.42 11,331.44
540,298.85 97,253.79
1,692.40 304.63
40,421.93 3,436,902.69 7,275.95
-
-
22,006.75 3,961.22
28,379.34 5,108.28
53,851.51 9,693.27
62,424.12 11,236.34
80,271.56 14,448.88
111,460.92 358,394.20 20,062.97
-
-
13,364.43 2,405.60
5,251.53 945.28
5,288.26 951.89
Página 43
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
144,193.86 25,954.89
98,270.72 17,688.73
52,145.80 9,386.24
7,297.06 325,811.66 1,313.47
-
-
40,684.63 7,323.23
19,929.10 3,587.24
9,786.26 1,761.53
39,089.04 7,036.03
7,896.04 1,421.29
16,131.88 2,903.74
1,064.44 191.60
232,981.84 41,936.73
4,585.32 825.36
776.42 139.76
349.21 62.86
293.47 52.82
2,719.14 489.45
1,158.26 208.49
1,750.00 315.00
3,437.03 618.67
22,890.00 4,120.20
66,777.23 12,019.90
7,200.00 1,296.00
1,521.36 481,020.67 273.84
-
-
176,658.97 31,798.61
331,804.23 59,724.76
32,362.18 540,825.38 5,825.19
-
-
39,236.43 7,062.56
5,332.91 959.92
2,586.41 465.55
2,781.62 49,937.37 500.69
Página 44
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
-
Página 45
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
215,747.00 38,834.46
215,747.00 -
-
56,420.82 10,155.75
31,017.35 5,583.12
27,450.00 114,888.17 4,941.00
-
-
181,763.30 32,717.39
28,919.90 210,683.20 5,205.58
-
-
60,373.15 10,867.17
99,794.33
17,962.98
131,681.81 23,702.73
11,548.53 303,397.82 2,078.74
-
RD$ 6,401,565.26
-
-
-
-
5,000.00 5,000.00 900.00
-
-
20,352.97 3,663.53
115,273.21 20,749.18
76,451.71 13,761.31
161,652.73 29,097.49
132,427.80 23,837.00
15,246.80 2,744.42
11,070.69 1,992.72
40,879.97 7,358.39
68,155.01 12,267.90
162,066.16 29,171.91
6,702.41 1,206.43
Página 46
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
8,701.36 1,566.24
8,041.09 1,447.40
21,258.58 3,826.54
63,771.78 11,478.92
546,022.38 98,284.03
40,723.88 1,498,798.53 7,330.30
-
-
-
64,203.02 11,556.54
82,625.74 14,872.63
149,715.50 296,544.26 26,948.79
-
Página 47
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
13,780.59 2,480.51
5,415.05 974.71
5,452.93 981.53
146,935.28 26,448.35
80,834.76 14,550.26
42,218.33 7,599.30
73,689.13 294,636.94 13,264.04
-
-
116,732.02 21,011.76
7,274.39 1,309.39
156,081.20 28,094.62
14,280.00 2,570.40
15,342.71 309,710.32 2,761.69
-
-
35,559.00 6,400.62
16,330.12 2,939.42
10,015.08 1,802.71
6,000.00 1,080.00
1,629.68 293.34
8,113.62 1,460.45
66,129.00 11,903.22
1,400.00 145,176.50 252.00
-
-
61,503.35 11,070.60
4,105.19 65,608.54 738.93
-
-
182,653.02 32,877.54
55,307.94 237,960.96 9,955.43
-
-
215,747.00 215,747.00 38,834.46
-
-
Página 48
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 77,470.82 4,941.00
-
Página 49
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
60,591.17 10,906.41
44,499.20 8,009.86
124,751.91 229,842.28 22,455.34
-
RD$ 3,376,496.15
-
-
-
-
10,000.00 10,000.00 1,800.00
-
-
19,307.76 3,475.40
141,146.25 25,406.33
28,512.73 5,132.29
110,487.00
19,887.66
69,759.10 369,212.84 12,556.64
-
-
48,379.21
8,708.26
14,161.35 2,549.04
3,698.19 665.67
16,891.34 3,040.44
959,224.17 172,660.35
622,085.84 111,975.45
35,006.83 6,301.23
42,833.16 7,709.97
29,079.11 5,234.24
164,954.98 29,691.90
109,049.11 19,628.84
229,880.60 41,378.51
188,755.98 33,976.08
22,430.36 4,037.46
15,710.75 2,827.94
Página 50
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
58,326.33 10,498.74
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
7,923.46 1,426.22
21,000.04 3,780.01
62,952.42 11,331.44
540,298.85 97,253.79
1,692.40 304.63
40,421.93 2,627,863.54 7,275.95
-
-
22,006.75 3,961.22
28,379.34 5,108.28
53,851.51 9,693.27
62,424.12 11,236.34
80,271.56 14,448.88
111,460.92 358,394.20 20,062.97
-
-
13,364.43 2,405.60
5,251.53 945.28
5,288.26 951.89
144,193.86 25,954.89
98,270.72 17,688.73
52,145.80 9,386.24
7,297.06 325,811.66 1,313.47
-
Página 51
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
40,684.63 7,323.23
19,929.10 3,587.24
9,786.26 1,761.53
39,089.04 7,036.03
7,896.04 1,421.29
16,131.88 2,903.74
1,064.44 191.60
232,981.84 41,936.73
4,585.32 825.36
776.42 139.76
349.21 62.86
293.47 52.82
2,719.14 489.45
1,158.26 208.49
1,750.00 315.00
3,437.03 618.67
22,890.00 4,120.20
66,777.23 12,019.90
7,200.00 1,296.00
1,521.36 481,020.67 273.84
-
-
176,658.97 31,798.61
331,804.23 59,724.76
32,362.18 540,825.38 5,825.19
-
-
39,236.43 7,062.56
5,332.91 959.92
2,586.41 465.55
2,781.62 49,937.37 500.69
-
-
215,747.00 38,834.46
215,747.00 -
-
Página 52
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
56,420.82 10,155.75
31,017.35 5,583.12
27,450.00 114,888.17 4,941.00
-
-
181,763.30 32,717.39
28,919.90 210,683.20 5,205.58
-
-
60,373.15 10,867.17
99,794.33
17,962.98
131,681.81 23,702.73
11,548.53 303,397.82 2,078.74
-
RD$ 5,607,781.85
-
-
-
-
5,000.00 5,000.00 900.00
-
-
20,352.97 3,663.53
115,273.21 20,749.18
76,451.71 13,761.31
161,652.73 29,097.49
132,427.80 23,837.00
15,246.80 2,744.42
11,070.69 1,992.72
40,879.97 7,358.39
68,155.01 12,267.90
162,066.16 29,171.91
6,702.41 1,206.43
8,701.36 1,566.24
8,041.09 1,447.40
21,258.58 3,826.54
63,771.78 11,478.92
Página 53
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
546,022.38 98,284.03
40,723.88 1,498,798.53 7,330.30
-
-
-
64,203.02 11,556.54
82,625.74 14,872.63
149,715.50 296,544.26 26,948.79
-
-
13,780.59 2,480.51
5,415.05 974.71
5,452.93 981.53
146,935.28 26,448.35
80,834.76 14,550.26
42,218.33 7,599.30
73,689.13 294,636.94 13,264.04
-
-
116,732.02 21,011.76
7,274.39 1,309.39
156,081.20 28,094.62
14,280.00 2,570.40
15,342.71 309,710.32 2,761.69
-
-
35,559.00 6,400.62
16,330.12 2,939.42
10,015.08 1,802.71
6,000.00 1,080.00
1,629.68 293.34
2,141.76 385.52
8,113.62 1,460.45
66,129.00 11,903.22
1,400.00 147,318.26 252.00
-
-
61,503.35 11,070.60
Página 54
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
Página 55
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
-
215,747.00 215,747.00 38,834.46
-
-
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 77,470.82 4,941.00
-
-
60,591.17 10,906.41
44,499.20 8,009.86
124,751.91 229,842.28 22,455.34
-
RD$ 3,378,637.91
-
-
-
-
10,000.00 10,000.00 1,800.00
-
-
19,307.76 3,475.40
106,100.34 19,098.06
21,137.05 3,804.67
97,041.00
17,467.38
75,292.91 318,879.06 13,552.72
-
-
56,527.90
10,175.02
46,068.92
8,292.41
40,964.92 7,373.69
146,299.95 26,333.99
88,229.50 15,881.31
35,570.14 6,402.63
Página 56
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
66,826.75 12,028.82
75,327.35 13,558.92
118,588.62 21,345.95
56,528.79 10,175.18
117,380.90 21,128.56
86,922.00 15,645.96
3,822.09 687.98
20,502.42 3,690.44
12,760.12 2,296.82
21,595.66 3,887.22
130,022.61 23,404.07
79,567.49 14,322.15
169,244.62 30,464.03
147,653.55 26,577.64
18,579.10 3,344.24
13,399.99 2,412.00
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
9,309.30 1,675.67
21,000.04 3,780.01
62,952.42 11,331.44
540,298.85 97,253.79
1,692.40 304.63
40,421.93 2,470,626.54 7,275.95
-
-
-
22,006.75 3,961.22
28,379.34 5,108.28
93,796.69 16,883.40
62,424.12 11,236.34
80,271.56 14,448.88
206,485.21 493,363.67 37,167.34
-
-
13,364.43 2,405.60
Página 57
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
5,251.53 945.28
5,288.26 951.89
144,193.86 25,954.89
150,713.97 27,128.51
52,145.80 9,386.24
7,297.06 378,254.91 1,313.47
-
-
34,872.54 6,277.06
15,943.28 2,869.79
9,786.26 1,761.53
7,896.04 1,421.29
15,685.79 2,823.44
2,292.66 412.68
1,991.60 358.49
776.42 139.76
1,500.00 270.00
1,812.76 326.30
21,547.50 3,878.55
6,854.72 1,233.85
59,314.95 10,676.69
6,000.00 1,080.00
1,141.02 187,415.54 205.38
-
-
160,404.61 28,872.83
301,958.61 54,352.55
31,017.14 493,380.36 5,583.09
-
-
39,236.43 7,062.56
5,042.24 907.60
3,424.91 616.48
22,609.08 4,069.63
2,781.62 73,094.28 500.69
-
-
Página 58
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
234,058.30 42,130.49
234,058.30 -
-
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 77,470.82 4,941.00
-
Página 59
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
201,422.40 36,256.03
28,919.90 230,342.30 5,205.58
-
-
122,368.00 22,026.24
7,326.71 1,318.81
150,260.00 279,954.71 27,046.80
-
-
32,795.28 5,903.15
2,124.62 382.43
8,538.24 1,536.88
3,396.75 611.42
13,672.67 2,461.08
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
17,375.40 3,127.57
968.07 174.25
24,726.00 4,450.68
25,780.05 4,640.41
27,719.00 4,989.42
44,967.94 8,094.23
15,235.30 2,742.35
1,119.44 201.50
3,208.43 577.52
3,450.00 621.00
27,030.00 4,865.40
15,681.00 2,822.58
8,700.00 1,566.00
216,960.63 -
-
-
5,271.00 948.78
5,171.30 930.83
2,266.00 407.88
12,696.66 2,285.40
1,970.26 354.65
6,871.77 1,236.92
744.84 134.07
1,978.81 356.19
4,168.22 750.28
1,513.00 272.34
223.01 40.14
42,874.87 -
-
-
4,004.00 720.72
3,168.00 570.24
247.76 44.60
607.90 109.42
776.42 139.76
156.48 28.17
1,051.97 189.35
2,736.00 492.48
Página 61
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
6,780.24 1,220.44
2,470.99 444.78
169.34 30.48
8,685.00 1,563.30
5,889.80 1,060.16
6,406.98 1,153.26
33,289.66 5,992.14
5,184.17 933.15
1,025.11 184.52
1,800.00 324.00
-
RD$ 84,449.82
-
-
-
4,004.00 720.72
3,168.00 570.24
247.76 44.60
607.90 109.42
776.42 139.76
156.48 28.17
1,051.97 189.35
2,736.00 492.48
6,780.24 1,220.44
2,470.99 444.78
169.34 30.48
8,685.00 1,563.30
5,889.80 1,060.16
6,406.98 1,153.26
33,289.66 5,992.14
5,184.17 933.15
1,025.11 184.52
1,800.00 324.00
-
RD$ 84,449.82
-
-
-
Página 62
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
2,500.00 450.00
-
-
18,385.54 3,309.40
8,287.57 1,491.76
28,155.00 5,067.90
1,459.64 262.74
99,372.42 17,887.04
-
-
53,056.61 9,550.19
10,801.13 1,944.20
28,906.90 5,203.24
-
-
53,932.70 9,707.89
-
-
2,578.87 464.20
6,071.12 1,092.80
1,006.46 181.16
6,609.10 1,189.64
-
-
466,885.12 84,039.32
-
-
17,100.00 3,078.00
13,501.68 2,430.30
895.00 161.10
-
-
3,273.93 589.31
11,000.00 1,980.00
RD$ 833,778.79
-
-
Página 63
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
-
1,500.00 270.00
-
-
4,154.75 747.86
519.68 93.54
2,955.00 531.90
-
-
34,442.76 6,199.70
20,134.72 3,624.25
166,935.92 30,048.47
-
-
19,921.35 3,585.84
45,658.21 8,218.48
-
-
2,578.87 464.20
6,609.10 1,189.64
-
-
11,062.08 1,991.17
30,475.26 5,485.55
RD$ 346,947.70
-
Página 64
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
39,440.00
7,099.20
3,712.00 668.16
742.40 133.63
742.40 133.63
742.40 133.63
742.40 133.63
96,750.00 17,415.00
115,000.00 20,700.00
-
RD$ 257,871.60
-
-
-
-
-
-
-
327,423.19 58,936.17
33,087.92 5,955.83
17,628.33 3,173.10
54,000.00 9,720.00
-
900.00 162.00
13,200.00 2,376.00
187,024.40 33,664.39
6,500.00 1,170.00
28,350.00 5,103.00
20,500.00 3,690.00
7,800.00 1,404.00
2,000.00 360.00
698,413.84 -
-
500.00 90.00
93.18 16.77
364.29 65.57
19.88 3.58
Página 65
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
132.00 23.76
2,088.83 375.99
1,242.19 223.59
1,545.13 278.12
1,284.99 231.30
2,616.38 470.95
921.02 165.78
513.76 92.48
370.05 66.61
16,000.00 2,880.00
27,691.70 -
-
RD$ 726,105.54
-
-
5,800.00 1,044.00
8,076.55 1,453.78
17,622.06 3,171.97
30,396.97 5,471.45
10,449.00 1,880.82
160,295.09 28,853.12
85,987.37 15,477.73
176,943.68 31,849.86
3,339.54 601.12
144,026.04 25,924.69
19,259.15 3,466.65
126,504.24 22,770.76
2,209.63 397.73
13,328.82 2,399.19
33,407.13 6,013.28
7,174.88 1,291.48
186,914.40 33,644.59
97,294.50 17,513.01
85,000.00 15,300.00
3,185.80 573.44
RD$ 1,217,214.85
Página 66
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
-
-
-
-
-
32,795.28 5,903.15
3,186.93 573.65
7,115.20 1,280.74
4,971.89 894.94
39,904.60
7,182.83
3,396.75 611.42
4,622.63
832.07
10,974.42
1,975.40
2,683.50
483.03
10,974.42
1,975.40
3,438.36 618.90
7,200.00 1,296.00
1,942.72 349.69
133,206.70 -
-
-
Página 67
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
29,778.57 5,360.14
2,124.62 382.43
8,538.24 1,536.88
7,457.84 1,342.41
27,386.73 4,929.61
16,018.38 2,883.31
14,520.24
2,613.64
3,396.75 611.42
4,466.62
803.99
4,797.45
863.54
3,140.89
565.36
11,321.10
2,037.80
3,140.89
565.36
14,743.30
2,653.79
Página 68
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
2,322.42 418.04
153,154.03 -
-
RD$ 286,360.74 #VALUE!
-
-
-
-
29,778.57 5,360.14
3,186.93 573.65
4,269.12 768.44
1,710.55 307.90
33,560.27 6,040.85
3,396.75 611.42
21,692.10
3,904.58
3,931.26
707.63
10,974.42
1,975.40
3,440.27
619.25
10,974.42
1,975.40
2,322.42 418.04
129,237.08 -
-
Página 69
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
29,778.57 5,360.14
2,124.62 382.43
8,538.24 1,536.88
9,943.78 1,789.88
3,396.75 611.42
7,737.60
1,392.77
14,392.35
2,590.62
2,322.42 418.04
78,234.32 -
-
RD$ 207,471.41 #VALUE!
-
-
12,468.75
2,244.38
1,348.94 242.81
2,195.45 395.18
7,187.72 1,293.79
328.86 59.19
4,876.88 877.84
738.17 132.87
177.36 31.92
54,884.33 9,879.18
-
Página 70
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
67,056.99
12,070.26
78,837.00
14,190.66
13,305.60
2,395.01
22,365.52 4,025.79
265,771.57 -
-
41,115.92
7,400.87
44,266.99
7,968.06
6,559.68
1,180.74
761.68 137.10
3,360.50
604.89
521.20
93.82
252.36 45.42
3,381.00
608.58
Página 71
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
15,624.00
2,812.32
9,583.00
1,724.94
2,970.45 534.68
17,200.00
3,096.00
145,596.78 -
-
411,368.35 -
-
540,605.43 -
-
-
116,715.60
21,008.81
3,000.00 540.00
119,715.60 -
-
1,697.40 305.53
5,962.00 1,073.16
205.54 37.00
1,771.00 318.78
401.96 72.35
99.76 17.96
42.64 7.68
42.64 7.68
98.96 17.81
80.40 14.47
426.40 76.75
Página 72
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
12.20 2.20
10,840.90 -
-
-
13,305.60 2,395.01
2,664.50 479.61
548.10 98.66
121.84 21.93
107.20 19.30
16,747.24 -
-
-
20,000.00 3,600.00
34,474.14 6,205.35
52,419.60 9,435.53
6,000.00 1,080.00
65,775.86 11,839.65
178,669.60 -
-
-
-
2,000.00 360.00
-
-
797.00 143.46
3,324.32 598.38
5,157.00 928.26
238.59 42.95
3,970.51 714.69
-
-
20,552.14 3,699.39
6,888.39 1,239.91
8,228.65 1,481.16
37,158.74 6,688.57
10,581.77 1,904.72
1,073.26 193.19
Página 73
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
-
9,923.69 1,786.26
35,703.15 6,426.57
-
-
1,255.58 226.00
18,675.45 3,361.58
7,971.53 1,434.88
4,451.23 801.22
-
-
3,397.82 611.61
11,730.40 15,128.22 2,111.47
-
-
600.00 108.00
4,207.22 757.30
3,089.73 556.15
-
-
4,858.56 874.54
1,062.31 191.22
1,423.04 256.15
2,535.84 9,879.75 456.45
-
-
8,149.94 1,466.99
16,529.65 2,975.34
2,529.45 27,209.04 455.30
-
-
Página 74
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
12,406.94 2,233.25
44,526.60 56,933.54 8,014.79
-
-
3,843.56 3,843.56 691.84
-
-
19,809.24 3,565.66
1,152.58 207.46
10,502.10 1,890.38
862.16 32,326.08 155.19
-
-
6,084.19 1,095.15
5,480.10 986.42
4,197.77 755.60
13,257.70 2,386.39
2,273.07 31,292.83 409.15
-
-
32,150.49 32,150.49 5,787.09
-
RD$ 394,611.46
-
-
-
5,000.00 900.00
-
-
9,614.10 1,730.54
6,026.83 1,084.83
Página 75
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
7,010.38 1,261.87
1,813.41 326.41
30,909.00 5,563.62
50,383.61 9,069.05
-
-
62,471.97 11,244.95
55,413.89 9,974.50
30,173.64 5,431.26
54,910.05 9,883.81
48,562.01 8,741.16
-
-
28,670.91 5,160.76
80,582.59 14,504.87
-
-
2,240.13 403.22
14,222.27 2,560.01
45,534.89 8,196.28
21,910.14 3,943.83
34,619.67 6,231.54
21,224.36 3,820.38
-
Página 76
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
77,489.86 13,948.17
157,164.45 28,289.60
9,653.04 244,307.35 1,737.55
-
-
24,664.70 4,439.65
6,203.47 30,868.17 1,116.62
-
-
127,933.98 127,933.98
23,028.12
-
-
412,335.00 74,220.30
27,171.52 439,506.52 4,890.87
-
-
12,420.70 2,235.73
34,218.17 6,159.27
22,427.10 4,036.88
1,338.04 70,404.01 240.85
-
-
7,744.00 1,393.92
42,240.00 49,984.00 7,603.20
-
-
37,736.18 6,792.51
8,223.31 1,480.20
22,850.78 4,113.14
2,587.03 465.67
1,092.21 72,489.51 196.60
-
RD$ 1,646,787.39
-
-
Página 77
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
-
3,000.00 540.00
-
-
2,349.75 422.96
1,506.71 271.21
3,527.61 634.97
644.46 116.00
8,772.00 1,578.96
15,610.48 2,809.89
-
-
28,707.75 5,167.40
13,830.57 2,489.50
12,788.83 2,301.99
12,249.17 2,204.85
14,715.76 2,648.84
4,722.33 850.02
75,284.04 13,551.13
-
-
19,013.03 3,422.35
74,834.23 13,470.16
17,542.69 3,157.68
-
-
2,678.37 482.11
17,004.59 3,060.83
41,244.41 7,423.99
1,431.84 257.73
-
-
24,011.83 4,322.13
48,700.65 8,766.12
8,580.48 81,292.96 1,544.49
-
-
12,151.12 2,187.20
Página 78
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
Página 79
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
1,758.77 316.58
4,269.12 768.44
2,124.62 382.43
4,907.28 883.31
29,200.00 5,256.00
6,670.96 1,200.77
4,101.91 738.34
4,648.50 836.73
13,806.00 2,485.08
3,277.50 589.95
1,677.60 301.97
5,235.65 942.42
688.77 123.98
1,096.24 197.32
3,733.00 671.94
2,760.00 496.80
-
RD$ 190,703.92
RD$ 34,028,439.43
Página 80
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
RD$ 12,000.00
RD$ 6,401,565.26
RD$ 3,376,496.15
RD$ 5,607,781.85
RD$ 5,565,954.79
RD$ #REF!
RD$ #REF!
RD$ -
RD$ -
RD$ -
RD$ #REF!
RD$ -
RD$ 726,105.54
RD$ 257,871.60
RD$ 1,217,214.85
RD$ #REF!
RD$ #REF!
RD$ #REF!
-
RD$
#REF!
Página 81
UNICACIONES
OLARES
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
RD$
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
100,000.00
146,848.00
225,800.00
#REF!
RD$
#REF!
Página 82
ANALISIS DE TERMINACION CENTROS EDUCATIVOS ( CE )
DESCRIPCION CANT. UD
MEZCLAS Y HORMIGONES
1er NIVEL
2do. NIVEL
3er. NIVEL
4to. NIVEL
5to. NIVEL
MUROS DE BLOQUES
1er NIVEL
Bloques de 0.20 m con ø 3/8" @ 0.40m B.N.P. Y 1 ø 3/8" @ 0.40m horizontal (Camaras Llenas)
Bloques de 8" 12.88 ud
Acero ø 3/8" 0.09 qqs
Alambre 0.18 lbs
Mezcla 1:3 0.04 m3
Hormigon 120 kg/cm2 0.08 m3
Colocación bloques 13.00 ud
Corte y amarre de acero 13.00 ud
Llenado de huecos 13.00 ud
Herramientas y equipos 1.00 m2
Bloques de 0.20 m con ø 3/8" @ 0.40m B.N.P. Y 1 ø 3/8" @ 0.60m horizontal (Camaras Llenas)
Bloques de 8" 12.88 ud
Acero ø 3/8" 0.08 qqs
Alambre 0.15 lbs
Mezcla 1:3 0.04 m3
Hormigon 120 kg/cm2 0.08 m3
Colocación bloques 13.00 ud
Corte y amarre de acero 13.00 ud
Llenado de huecos 13.00 ud
Herramientas y equipos 1.00 m3
2do NIVEL
3er. Nivel
4to. NIVEL
5to. NIVEL
1er. NIVEL
Fraguache
Mezcla 1:5 0.01 m3
Escoba 0.01 u
Aplicación 1.00 m2
Herramientas y equipos 1.00 m2
Cantos Unidad ml
Mortero 1 :1.5:5 0.00 m3
Madera de pino americano ( cepillada ) 0.11 p2
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
Gotero colgante
Madera de pino americano ( cepillada ) 0.22 p2
Mortero 1 :1.5:5 0.01 m3
Andamios 1.00 m2
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
Violinado en muros
Mortero 1 :1.5:5 0.01 m3
Mano de obra 12.50 ud
Herramientas y equipos 1.00 ml
Cantos y mochetas
Cantos 1.00 ml
Mochetas 0.15 m2
2do. NIVEL
Cantos Unidad ml
Mortero 1 :1.5:5 0.00 m3
Madera de pino americano ( cepillada ) 0.11 p2
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
Fraguache en techos
Mezcla 1:5 0.01 m3
Escoba 0.01 u
Aplicación 1.00 m2
Herramientas y equipos 1.00 m2
Cantos y mochetas
Cantos 1.00 ml
Mochetas 0.15 m2
3er. NIVEL
Cantos y mochetas
Cantos 1.00 ml
Mochetas 0.15 m2
4to. NIVEL
5to. NIVEL
TERMINACION DE PISOS
1er. NIVEL
Zabaleta
Mezcla 1:3 0.01 m3
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
2do. NIVEL
3er. NIVEL
TERMINACION DE ESCALERA
1er. NIVEL
2do. NIVEL
3er. NIVEL
TERMINACION DE TECHOS
1er. NIVEL
Zabaletas de techo
Mezcla 1:3 para un 2do.. Nivel 0.01 m3
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
2do. NIVEL
Zabaletas de techo
Mezcla 1:3 para un 3er. Nivel 0.01 m3
Mano de obra 1.00 ml
Herramientas y equipos 1.00 ml
PARA ESCALERA
REVESTIMIENTOS
1er. NIVEL
Perfiles metalico en muros
Perfiles metalico en muros 1.00 ml
Picado de superfiles 1.00 ml
Terminacion de superficie 1.00 ml
Colocación 1.00 ml
Herramientas y equipos 1.00 m2
Ladrillo de 2*2*8.
Ladrillo de 2*2*4. 65.00 u
Mezcla 1:3 0.01 m3
Estopa. 0.05 lb
Aceite de cocina 0.01 gl
Corte de chazos . 0.07 u
Colocación de ladrillo. 50.00 u
Herramientas y equipos 1.00 m2
2do. NIVEL
PINTURAS
1ER. NIVEL
Mantenimiento en puertas
Pintura de aceite 0.15 gls
Desperdicio 0.01 gls
Aguarras 0.10 gls
Materiales diversos 1.00 m2
Mano de obra pintura (2 mano) 1.00 m2
2do. NIVEL
3er. Nivel
4to. NIVEL
5to. NIVEL
MISCELANEOS
Asiento de arena
Suministro 1.00 m3
Regado 1.00 m3
ACERAS (e=0.10 m)
Hormigon 140 kg/cm2 0.08 m3
Mezcla 1:3 0.02 m3
Madera de pino americano ( Bruta ) 0.22 p2
Cantos 2.00 ml
Confección acera frotada y violinada 0.10 m3
Herramientas y equipos 1.00 m2
SEÑALIZACION EN PARQUEOS
Linea amarilla 40.00 ml
Flecha 6.00 ud
Aceras y paseos
Hormigón 140 kg/cm2 (1:3:5) 0.08 m3
Mezcla 1:3 0.02 m3
Madera de pino americano ( Bruta ) 0.22 p2
Cantos 2.00 ml
Mano de obra 0.10 m3
Herramientas y equipos P.A.
Excavacion
Excavacion en tierra 0.90 m3
Excavacion en caliche 0.05 m3
Excavacion en roca 0.05 m3
Movimiento de tierra:
Greader de 12 G 1.00 hora
Combustible 5.40 gls
Lubricantes 0.20 %
310.00 4,826.70
750.00 675.00
0.50 35.05
83.05 83.05 5,619.80
310.00 3,568.10
750.00 750.00
0.50 34.52
65.29 65.29 4,417.91
310.00 2,824.10
750.00 795.00
0.50 34.08
54.80 54.80 3,707.98
310.00 2,343.60
750.00 818.25
0.50 34.00
47.94 47.94 3,243.79
310.00 2,002.60
750.00 840.00
0.50 33.86
43.15 43.15 2,919.61
310.00 2,932.60
850.00 773.50
145.00 912.05
0.50 22.62
69.61 69.61 4,710.38
310.00 2,932.60
750.00 682.50
145.00 912.05
0.50 22.62
68.25 68.25 4,618.02
310.00 2,151.40
750.00 399.00
950.00 691.60
0.50 29.66
49.07 49.07 3,320.73
310.00 2,334.30
1,550.00 812.20
950.00 689.70
1.20 65.58
58.53 58.53 3,960.31
310.00 2,576.10
1,550.00 793.60
950.00 674.50
1.20 63.67
61.62 61.62 4,169.49
310.00 2,771.40
1,550.00 782.75
950.00 664.05
1.20 61.46
64.19 64.19 4,343.85
310.00 3,568.10
1,550.00 1,550.00
1.20 82.85
6.47 74.47
94.35 94.35
80.55 80.55 5,450.32
310.00 2,824.10
1,550.00 1,643.00
1.20 81.79
6.47 58.94
94.35 100.01
70.62 70.62 4,778.46
310.00 2,343.60
1,550.00 1,691.05
1.20 81.59
6.47 48.91
94.35 102.94
64.02 64.02 4,332.11
310.00 2,932.60
850.00 773.50
145.00 912.05
1.20 54.29
6.47 61.21
6.47 40.70
94.35 85.86
72.90 72.90 4,933.11
310.00 2,151.40
1,550.00 824.60
950.00 691.60
1.20 71.19
6.47 48.72
94.35 49.44
125.80 91.33
58.92 58.92 3,987.20
310.00 2,334.30
1,550.00 812.20
950.00 689.70
1.20 65.58
6.47 48.72
94.35 49.44
125.80 91.33
61.37 - 4,091.27
310.00 3,568.10
1,550.00 1,550.00
1.20 82.85
10.29 118.44
188.70 188.70
82.62 - 5,508.09
310.00 2,824.10
1,550.00 1,643.00
1.20 81.79
10.29 93.74
188.70 200.02
72.64 - 4,842.65
310.00 2,343.60
1,550.00 1,691.05
1.20 81.59
10.29 77.79
188.70 205.87
66.00 - 4,399.90
310.00 2,932.60
850.00 773.50
145.00 912.05
1.20 54.29
10.29 97.34
10.29 64.72
188.70 171.72
75.09 - 5,006.22
310.00 2,151.40
1,550.00 824.60
950.00 691.60
1.20 71.19
10.29 77.48
188.70 98.88
251.60 182.66
61.47 - 4,097.81
310.00 2,334.30
1,550.00 812.20
950.00 689.70
1.20 65.58
10.29 77.48
188.70 98.88
251.60 182.66
63.91 - 4,260.80
310.00 2,576.10
1,550.00 793.60
950.00 674.50
1.20 63.67
10.29 85.51
188.70 96.61
251.60 178.64
67.03 - 4,468.63
310.00 2,771.40
1,550.00 782.75
950.00 664.05
1.20 61.46
10.29 91.99
188.70 95.29
251.60 175.87
69.64 - 4,642.81
310.00 3,568.10
1,550.00 1,550.00
1.20 82.85
13.32 153.31
283.05 283.05
84.56 - 5,637.31
310.00 2,824.10
1,550.00 1,643.00
1.20 81.79
13.32 121.35
283.05 300.03
74.55 - 4,970.27
310.00 2,343.60
1,550.00 1,691.05
1.20 81.59
13.32 100.70
283.05 308.81
67.89 - 4,525.75
310.00 2,932.60
1,550.00 1,410.50
145.00 912.05
1.20 54.29
13.32 126.01
13.32 83.78
283.05 257.58
86.65 - 5,776.81
310.00 2,151.40
1,550.00 824.60
950.00 691.60
1.20 71.19
13.32 100.30
283.05 148.32
377.40 273.99
63.92 - 4,261.40
310.00 2,334.30
1,550.00 812.20
950.00 689.70
1.20 65.58
13.32 100.30
283.05 148.32
377.40 273.99
66.37 - 4,424.39
310.00 2,576.10
1,550.00 793.60
950.00 674.50
1.20 63.67
13.32 110.69
283.05 144.92
377.40 267.95
69.47 - 4,631.43
310.00 2,771.40
1,550.00 782.75
950.00 664.05
1.20 61.46
13.32 119.08
283.05 142.94
377.40 263.80
72.08 - 4,805.48
310.00 3,568.10
1,550.00 1,550.00
1.20 82.85
17.42 200.50
377.40 377.40
86.68 - 5,778.85
310.00 2,824.10
1,550.00 1,643.00
1.20 81.79
17.42 158.70
377.40 400.04
76.61 - 5,107.63
310.00 2,343.60
1,550.00 1,691.05
1.20 81.59
17.42 131.70
377.40 411.74
69.90 - 4,659.68
310.00 2,932.60
850.00 773.50
145.00 912.05
1.20 54.29
17.42 164.79
17.42 109.57
377.40 343.43
79.35 - 5,290.23
310.00 2,151.40
850.00 452.20
950.00 691.60
1.20 71.19
17.42 131.17
377.40 197.76
503.20 365.32
60.91 - 4,060.64
310.00 2,334.30
1,550.00 812.20
950.00 689.70
1.20 65.58
17.42 131.17
377.40 197.76
503.20 365.32
68.94 - 4,596.03
310.00 2,576.10
1,550.00 793.60
950.00 674.50
1.20 63.67
17.42 144.76
377.40 193.23
503.20 357.27
72.05 - 4,803.13
310.00 2,771.40
1,550.00 782.75
950.00 664.05
1.20 61.46
17.42 155.73
377.40 190.59
503.20 351.74
74.67 - 4,977.72
45.00 8.19
9.11 9.11
0.26 0.26 17.56
45.00 8.19
9.11 9.11
1.80 0.33
0.26 0.26 17.89
45.00 8.19
9.11 9.11
2.87 0.52
0.27 0.27 18.09
45.00 8.19
9.11 9.11
3.94 0.72
0.27 0.27 18.29
45.00 8.19
9.11 9.11
5.01 0.91
0.27 0.27 18.48
45.00 51.75
35.00 5.60
52.00 1.56
4.56 52.03
2.28 26.01
2.05 2.05 139.00
amaras Llenas)
35.00 450.63
2,318.80 211.01
38.00 6.92
4,417.91 172.30
3,320.73 259.02
16.39 213.07
0.98 12.74
3.65 47.45
20.60 20.60 1,393.74
amaras Llenas)
35.00 450.63
2,318.80 178.55
38.00 5.85
4,417.91 172.30
3,320.73 259.02
12.13 157.69
0.73 9.49
1.45 18.85
18.79 18.79 1,271.17
Unidad m2
35.00 450.63
2,318.80 85.80
38.00 2.81
4,417.91 172.30
3,320.73 259.02
12.13 157.69
0.98 12.74
3.65 47.45
17.83 17.83 1,206.27
Unidad m2
35.00 455.00
2,318.80 143.77
38.00 4.71
4,417.91 172.30
3,960.31 308.90
12.13 157.69
1.45 18.85
3.65 47.45
19.63 19.63 1,328.30
Unidad m2
28.00 364.00
2,318.80 143.77
38.00 4.71
4,417.91 136.96
3,960.31 190.09
10.95 142.35
1.45 18.85
3.65 47.45
15.72 15.72 1,063.90
Unidad m2
35.00 450.63
2,318.80 55.65
38.00 1.82
4,417.91 172.30
3,320.73 102.94
12.13 157.69
0.47 6.11
0.98 12.74
14.40 14.40 974.28
Unidad m2
28.00 360.50
2,318.80 55.65
38.00 1.82
4,417.91 136.96
3,960.31 75.25
10.95 142.35
0.47 6.11
0.98 12.74
11.87 11.87 803.25
Unidad m2
24.00 309.00
2,318.80 55.65
38.00 1.82
4,417.91 88.36
3,320.73 29.89
13.13 170.69
0.47 6.11
0.98 12.74
10.11 10.11 684.37
35.00 450.63
2,318.80 224.92
38.00 7.37
4,417.91 172.30
3,320.73 172.68
12.13 157.69
17.56 17.56
0.98 12.74
1.99 25.87
18.63 18.63 1,260.39
35.00 450.63
2,318.80 178.55
38.00 5.85
4,417.91 172.30
3,320.73 172.68
12.13 157.69
17.56 17.56
0.73 9.49
1.45 18.85
17.75 17.75 1,201.35
Unidad m2
35.00 450.63
2,318.80 55.65
38.00 1.82
4,417.91 172.30
3,320.73 102.94
12.13 157.69
17.56 17.56
0.98 12.74
1.99 25.87
14.96 14.96 1,012.16
Unidad m2
28.00 360.50
2,318.80 55.65
38.00 1.82
4,417.91 136.96
3,320.73 63.09
10.95 142.35
17.56 17.56
0.47 6.11
0.98 12.74
11.95 11.95 808.73
5 + VIOLINADO 869.77
Unidad m2
24.00 309.00
2,318.80 55.65
38.00 1.82
4,417.91 88.36
3,320.73 29.89
13.13 170.69
0.47 6.11
17.56 17.56
0.98 12.74
10.38 10.38 702.20
Unidad m2
28.00 360.50
2,318.80 71.88
38.00 2.36
4,417.91 136.96
3,320.73 159.40
10.95 142.35
0.73 9.49
17.56 17.56
1.45 18.85
13.79 13.79 933.14
Unidad m2
35.00 450.63
2,318.80 115.94
38.00 3.80
4,417.91 172.30
3,320.73 259.02
12.13 157.69
17.56 17.56
0.98 12.74
1.99 25.87
18.23 18.23 1,233.78
Unidad m2
35.00 450.63
2,318.80 104.35
38.00 3.42
4,417.91 172.30
3,320.73 259.02
12.13 157.69
0.98 12.74
1.99 25.87
17.79 17.79 1,203.81
35.00 450.63
2,318.80 211.01
38.00 6.92
5,450.32 212.56
3,987.20 207.33
12.13 157.69
17.89 17.89
0.98 12.74
1.99 25.87
1.25 16.25
19.78 19.78 1,338.67
35.00 450.63
2,318.80 178.55
38.00 5.85
5,450.32 212.56
3,987.20 311.00
12.13 157.69
17.89 17.89
0.98 12.74
1.99 25.87
1.25 16.25
20.84 20.84 1,409.87
Unidad m2
35.00 450.63
2,318.80 55.65
38.00 1.82
5,450.32 212.56
3,987.20 75.76
12.13 157.69
17.89 17.89
0.47 6.11
0.98 12.74
1.25 16.25
15.11 15.11 1,022.21
Unidad m2
28.00 360.50
2,318.80 55.65
38.00 1.82
5,450.32 212.56
3,987.20 75.76
10.95 142.35
17.89 17.89
0.47 6.11
0.98 12.74
1.01 13.13
13.48 13.48 911.99
Unidad m2
24.00 309.00
2,318.80 55.65
38.00 1.82
5,450.32 109.01
3,987.20 35.88
13.13 170.69
17.89 17.89
0.47 6.11
0.98 12.74
1.38 17.90
11.05 11.05 747.74
m2
35.00 455.00
2,318.80 178.55
38.00 5.85
5,508.09 214.82
4,097.81 319.63
18.09 18.09
12.13 157.69
0.98 12.74
1.99 25.87
1.89 24.57
21.19 21.19 1,434.00
35.00 450.63
2,318.80 55.65
38.00 1.82
5,508.09 214.82
4,097.81 77.86
12.13 157.69
18.09 18.09
0.47 6.11
0.98 12.74
1.89 24.57
15.30 15.30 1,035.28
Unidad m2
28.00 364.00
2,318.80 55.65
38.00 1.82
5,508.09 214.82
4,097.81 77.86
18.09 18.09
10.95 142.35
0.47 6.11
0.98 12.74
1.51 19.63
13.70 13.70 926.77
Unidad m2
24.00 309.00
2,318.80 55.65
38.00 1.82
5,508.09 110.16
4,097.81 36.88
13.13 170.69
0.47 6.11
18.09 18.09
0.98 12.74
2.33 30.23
11.27 11.27 762.64
35.00 450.63
2,318.80 115.94
38.00 3.80
5,508.09 214.82
4,097.81 213.09
12.13 157.69
12.13 12.13
0.73 9.49
1.45 18.85
1.89 24.57
18.32 18.32 1,239.33
Unidad m2
35.00 455.00
2,318.80 55.65
38.00 1.82
5,637.31 219.86
4,261.40 80.97
18.29 18.29
12.13 157.69
0.47 6.11
0.98 12.74
2.52 32.76
15.61 15.61 1,056.50
35.00 450.63
2,318.80 153.04
38.00 5.02
5,637.31 219.86
4,261.40 140.63
12.13 157.69
18.29 18.29
0.73 9.49
1.45 18.85
2.52 32.76
18.09 18.09 1,224.35
Unidad m2
28.00 364.00
2,318.80 55.65
38.00 1.82
5,637.31 219.86
4,261.40 80.97
18.29 18.29
10.95 142.35
0.47 6.11
0.98 12.74
2.01 26.13
13.92 13.92 941.84
Unidad m2
35.00 455.00
2,318.80 55.65
38.00 1.82
5,778.85 225.38
4,060.64 77.15
18.48 18.48
12.13 157.69
0.47 6.11
0.98 12.74
3.14 40.82
15.76 15.76 1,066.60
35.00 450.63
2,318.80 224.92
38.00 7.37
5,778.85 225.38
4,060.64 211.15
12.13 157.69
18.48 18.48
0.98 12.74
1.99 25.87
3.14 40.82
20.63 20.63 1,395.68
Unidad m2
28.00 364.00
2,318.80 55.65
38.00 1.82
5,778.85 225.38
4,060.64 77.15
18.48 18.48
10.95 142.35
0.47 6.11
0.98 12.74
2.52 32.76
14.05 14.05 950.49
4,710.38 103.63
45.00 1.49
17.56 17.56
111.88 111.88
3.52 3.52 238.08
4,710.38 103.63
45.00 1.49
17.56 17.56
87.91 87.91
3.16 3.16 213.75
4,710.38 103.63
45.00 1.49
87.91 87.91
2.90 2.90 195.93
3,243.79 25.95
45.00 0.45
13.20 13.20
0.59 0.59 40.19
4,710.38 18.84
45.00 4.91
38.29 38.29
0.93 0.93 62.97
4,710.38 103.63
45.00 1.49
17.56 17.56
113.96 113.96
3.55 3.55 240.19
4,710.38 103.63
45.00 1.49
17.56 17.56
164.13 164.13
4.30 4.30 291.11
45.00 9.81
4,710.38 47.10
17.56 17.56
88.36 88.36
2.44 2.44 165.27
4,710.38 42.39
1.42 17.75
0.90 0.90 61.04
40.19 40.19
213.75 32.06 72.25
310.00 16.43
4,710.38 103.63
45.00 1.49
17.56 17.56
96.00 96.00
3.53 3.53 238.64
310.00 16.43
4,710.38 103.63
45.00 1.49
96.00 96.00
3.26 3.26 220.81
310.00 16.43
4,710.38 103.63
45.00 1.49
96.00 96.00
3.26 3.26 220.81
15.00 75.00
2,200.00 110.00
38.00 3.80
85.55 427.75
152.65 534.28
308.05 2,156.35
45.80 160.28
92.42 646.91
215.00 10.75
44.61 44.61 4,169.73
Costo /ML 1,191.35
17.56 17.56
4,710.38 32.97
45.00 1.49
19.80 19.80
1.08 1.08 72.90
4,933.11 108.53
45.00 1.49
17.89 17.89
118.15 118.15
3.69 3.69 249.75
4,933.11 108.53
45.00 1.49
17.89 17.89
87.91 87.91
3.24 3.24 219.06
4,933.11 108.53
45.00 1.49
17.89 17.89
113.96 113.96
3.63 3.63 245.50
4,933.11 19.73
45.00 4.91
38.29 38.29
0.94 0.94 63.87
4,933.11 49.33
45.00 9.81
17.89 17.89
88.36 88.36
2.48 2.48 167.87
4,332.11 34.66
15.00 0.15
13.20 13.20
0.72 0.72 48.73
4,933.11 108.53
45.00 1.49
17.89 17.89
164.13 164.13
4.38 4.38 296.42
63.87 63.87
219.06 32.86 96.73
5,006.22 110.14
45.00 1.49
18.09 18.09
87.91 87.91
3.26 3.26 220.89
5,006.22 110.14
45.00 1.49
18.09 18.09
124.41 124.41
3.81 3.81 257.94
5,006.22 110.14
45.00 1.49
18.09 18.09
113.96 113.96
3.66 3.66 247.34
4,399.90 35.20
13.20 13.20
0.73 0.73 49.13
5,006.22 20.02
45.00 4.91
38.29 38.29
0.95 0.95 64.17
5,006.22 50.06
45.00 9.81
18.09 18.09
88.36 88.36
2.49 2.49 168.81
64.17 64.17
220.89 33.13 97.30
5,776.81 127.09
45.00 1.49
18.29 18.29
87.91 87.91
3.52 3.52 238.30
5,776.81 127.09
45.00 1.49
18.29 18.29
130.68 130.68
4.16 4.16 281.71
5,776.81 127.09
45.00 1.49
18.29 18.29
113.96 113.96
3.91 3.91 264.74
4,525.75 36.21
13.20 13.20
0.74 0.74 50.15
5,776.81 23.11
45.00 4.91
38.29 38.29
0.99 0.99 67.30
5,776.81 57.77
45.00 9.81
18.29 18.29
88.36 88.36
2.61 2.61 176.84
5,290.23 116.39
45.00 1.49
18.48 18.48
87.91 87.91
3.36 3.36 227.63
5,290.23 116.39
45.00 1.49
18.48 18.48
136.94 136.94
4.10 4.10 277.40
5,290.23 116.39
45.00 1.49
18.48 18.48
113.96 113.96
3.75 3.75 254.07
4,659.68 37.28
13.20 13.20
0.76 0.76 51.24
5,290.23 21.16
45.00 4.91
38.29 38.29
0.97 0.97 65.33
5,290.23 52.90
45.00 9.81
18.48 18.48
88.36 88.36
2.54 2.54 172.09
3,960.31 332.67
4,417.91 97.19
45.00 3.96
38.29 30.63
84.35 84.35
8.23 8.23 557.03
6,136.40 540.00
2,971.65 130.75
2,200.00 22.00
38.00 3.34
322.69 14.20
522.00 45.94
11.34 11.34 767.57
3,960.31 348.51
2,448.61 107.74
38.00 3.34
322.69 14.20
714.16 62.85
8.05 8.05 544.69
3,960.31 348.51
714.16 62.85
6.17 6.17 417.53
3,960.31 332.67
4,417.91 92.78
1,433.00 85.98
38.00 0.46
322.69 19.36
45.00 13.19
38.29 8.81
84.35 84.35
9.56 9.56 647.16
entre modulos y Area civica )
3,960.31 332.67
4,417.91 92.78
2,388.96 143.34
38.00 0.46
322.69 19.36
45.00 13.19
38.29 38.29
84.35 84.35
10.87 10.87 735.31
Unidad m2
5,950.80 499.87
4,417.91 92.78
2,916.67 160.42
38.00 4.18
35.00 0.53
42.00 12.35
38.29 76.58
522.00 41.76
322.69 17.75
200.00 200.00
16.59 16.59 1,122.81
Unidad m2
425.00 446.25
365.00 25.55
60.00 3.00
3,707.98 118.66
10.20 30.60
160.08 160.08
140.26 140.26
13.87 13.87 938.27
Unidad ml
87.00 91.35
365.00 8.03
3,707.98 7.42
10.20 10.20
60.51 60.51
2.66 2.66 180.17
Unidad ml
38.25 76.51
365.00 2.56
3,707.98 14.83
160.08 32.02
10.20 51.00
100.48 100.48
4.16 4.16 281.56
Unidad m2
3,960.31 332.67
4,417.91 97.19
310.00 13.95
45.00 5.94
38.29 30.63
119.07 119.07
8.99 8.99 608.44
Unidad m2
3,960.31 332.67
4,417.91 97.19
45.00 3.96
38.29 30.63
84.35 84.35
8.23 8.23 557.03
Unidad m2
3,960.31 332.67
4,417.91 97.19
45.00 3.96
84.35 84.35
7.77 7.77 525.94
Unidad ml
4,417.91 35.34
27.14 27.14
0.94 0.94 63.42
Unidad m2
425.00 446.25
365.00 25.55
60.00 3.00
4,778.46 152.91
10.20 30.60
160.08 160.08
140.26 140.26
7.13 7.13
6.47 0.45
14.49 14.49 980.72
Unidad ml
87.00 91.35
365.00 8.03
4,778.46 9.56
10.20 10.20
60.51 60.51
0.57 0.57
6.47 0.14
2.71 2.71 183.07
Unidad ml
38.25 76.50
0.57 0.57
365.00 2.56
6.47 0.05
4,778.46 19.11
160.08 32.02
10.20 51.00
100.48 100.48
4.23 4.23 286.52
Unidad m2
425.00 446.25
365.00 25.55
4,842.65 154.96
60.00 3.00
10.20 30.60
140.26 140.26
160.08 160.08
11.52 11.52
10.29 0.72
14.59 14.59 987.53
Unidad ml
87.00 91.35
365.00 8.03
4,842.65 9.69
10.20 10.20
60.51 60.51
1.04 1.04
10.29 0.23
2.72 2.72 183.77
38.25 76.50
1.04 1.04
365.00 2.56
10.29 0.07
4,842.65 19.37
100.48 100.48
3.00 3.00 203.02
1,350.00 1,350.00
365.00 9.13
4,417.91 30.93
3,960.31 99.01
143.61 143.61
166.37 166.37
244.29 244.29
30.65 30.65 2,073.99
Unidad ml
145.00 145.00
365.00 2.45
3,707.98 122.36
102.40 102.40
5.58 5.58 377.79
45.00 34.65
4,417.91 30.93
3,960.31 99.01
143.61 143.61
85.07 85.07
5.90 5.90 399.17
1,350.00 1,350.00
365.00 9.13
5,450.32 38.15
4,091.27 102.28
143.61 143.61
166.37 166.37
244.29 244.29
10.07 10.07
6.47 0.16
30.96 30.96 2,095.02
Unidad ml
145.00 145.00
365.00 2.45
4,778.46 157.69
102.40 102.40
0.26 0.26
6.47 0.01
6.12 6.12 413.93
1,350.00 1,350.00
365.00 9.13
5,508.09 38.56
4,260.80 106.52
143.61 143.61
166.37 166.37
244.29 244.29
14.08 14.08
10.29 0.26
31.09 31.09 2,103.91
Unidad ml
87.00 87.00
365.00 2.45
4,842.65 159.81
102.40 102.40
0.39 0.39
10.29 0.02
5.28 5.28 357.35
Unidad m2
5,450.32 327.02
45.00 0.59
76.38 76.38
6.06 6.06 410.05
Unidad m2
5,450.32 114.46
45.00 0.59
46.99 46.99
2.43 2.43 164.47
Unidad m2
4,417.91 92.78
45.00 0.59
46.99 46.99
2.11 2.11 142.47
Unidad ml
5,450.32 43.60
40.74 40.74
1.27 1.27 85.61
715.00 536.25
40.96 81.92
1,380.00 13.80
615.21 615.21 1,247.18
Costo/ml 287.37
1,155.00 866.25
64.96 129.92
1,380.00 13.80
703.71 703.71 1,713.68
Costo/ml 394.86
911.99 364.80
249.75 237.26
136.00 129.20
63.87 127.74
12.89 12.89 871.89
4,933.11 49.33
45.00 9.81
17.89 17.89
88.36 88.36
2.48 2.48 167.87
911.99 182.40
249.75 137.36
136.00 74.80
63.87 127.74
7.83 7.83 530.13
911.99 1,094.39
249.75 636.86
136.00 346.80
63.87 127.74
33.09 33.09 2,238.88
Unidad m2
5,508.09 330.49
45.00 0.59
76.38 76.38
6.11 6.11 413.57
Unidad m2
5,508.09 231.34
45.00 0.59
46.99 46.99
4.18 4.18 283.10
Unidad ml
5,508.09 44.06
40.74 40.74
1.27 1.27 86.07
715.00 1,001.00
40.96 81.92
1,380.00 13.80
645.97 645.97 1,742.69
Costo/ml 217.84
1,155.00 1,443.75
64.96 129.92
1,380.00 13.80
738.90 738.90 2,326.37
Costo/ml 321.32
5,006.22 50.06
45.00 9.81
18.09 18.09
88.36 88.36
2.49 2.49 168.81
926.77 1,112.12
257.94 657.75
136.12 347.11
64.17 128.34
33.68 33.68 2,279.00
926.77 185.35
257.94 141.87
136.12 74.87
64.17 128.34
7.96 7.96 538.39
Unidad m2
5,637.31 338.24
45.00 0.59
76.38 76.38
6.23 6.23 421.44
Unidad m2
5,637.31 45.10
40.74 40.74
1.29 1.29 87.13
715.00 1,430.00
40.96 81.92
1,380.00 13.80
676.73 676.73 2,202.45
Costo/ml 190.19
941.84 376.74
281.71 267.62
136.23 129.42
67.30 134.60
13.63 13.63 922.01
630.00 315.00
40.96 81.92
1,380.00 13.80
924.75 924.75 1,335.47
1,155.00 2,310.00
64.96 129.92
1,380.00 13.80
774.08 774.08 3,227.80
Costo/ml 278.74
5,776.81 57.77
45.00 9.81
18.29 18.29
88.36 88.36
2.61 2.61 176.84
Unidad m2
5,778.85 346.73
45.00 0.59
76.38 76.38
6.36 6.36 430.06
Unidad m2
5,778.85 46.23
40.74 40.74
1.30 1.30 88.27
715.00 536.25
40.96 81.92
1,380.00 13.80
738.25 738.25 1,370.22
Costo/ml 315.72
1,155.00 866.25
64.96 129.92
1,380.00 13.80
950.65 950.65 1,960.62
Costo/ml 451.76
5,290.23 52.90
45.00 9.81
18.48 18.48
88.36 88.36
2.54 2.54 172.09
941.84 376.74
238.30 226.39
128.88 122.44
67.30 134.60
12.90 12.90 873.07
Unidad m2
175.00 175.00
15.00 15.00
15.00 15.00
60.00 60.00
3.98 3.98 268.98
Unidad m2
375.00 393.75
475.00 33.25
4,710.38 103.63
60.00 3.00
5.10 17.85
253.55 253.55
12.08 12.08 817.11
12.00 780.00
4,417.91 53.01
60.00 3.00
226.00 1.13
5.10 0.36
6.44 322.00
17.39 17.39 1,176.89
6.80 476.00
4,417.91 53.01
190.00 19.00
60.00 3.00
226.00 1.13
5.10 0.36
4.51 315.70
13.02 13.02 881.22
Unidad m2
375.00 393.75
475.00 33.25
4,933.11 108.53
60.00 3.00
5.10 17.85
253.55 253.55
7.13 7.13
6.47 0.45
12.26 12.26 829.77
Unidad m2
375.00 393.75
475.00 33.25
5,006.22 110.14
60.00 3.00
5.10 17.85
253.55 253.55
11.52 11.52
10.29 0.72
12.36 12.36 836.14
253.00 13.92
253.00 1.39
9.92 9.92
21.41 21.41 46.64
685.00 75.35
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 128.49
1,043.00 153.32
1,043.00 15.33
315.00 31.50
9.92 9.92
22.84 22.84
21.41 21.41 254.32
1,043.00 76.66
1,043.00 7.67
315.00 20.79
9.92 9.92
22.84 22.84
21.41 21.41 159.29
253.00 27.83
253.00 2.78
9.92 9.92
21.41 21.41
14.27 14.27 76.21
685.00 75.35
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 128.49
1,043.00 153.32
1,043.00 15.33
315.00 31.50
9.92 9.92
95.00 95.00 305.07
253.00 13.92
1.43 0.08
253.00 1.39
9.92 9.92
21.41 21.41 46.72
685.00 75.35
1.43 0.16
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 128.65
1,043.00 76.66
1.43 0.11
1,043.00 7.67
315.00 20.79
9.92 9.92
22.84 22.84
21.41 21.41 159.40
1,043.00 153.32
1.43 0.21
1,043.00 15.33
315.00 31.50
1.43 0.14
9.92 9.92
22.84 22.84
21.41 21.41 254.67
685.00 75.35
1.43 0.16
685.00 7.54
7.35 7.35
9.92 9.92
21.41 21.41
14.27 14.27 136.00
253.00 13.92
2.51 0.14
253.00 1.39
9.92 9.92
21.41 21.41 46.78
685.00 75.35
2.51 0.28
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 128.77
1,043.00 153.32
2.51 0.37
1,043.00 15.33
315.00 31.50
2.51 0.25
9.92 9.92
22.84 22.84
21.41 21.41 254.94
1,043.00 76.66
2.51 0.18
1,043.00 7.67
315.00 20.79
9.92 9.92
22.84 22.84
21.41 21.41 159.47
685.00 75.35
2.51 0.28
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27
7.35 7.35 136.12
253.00 13.92
3.58 0.20
253.00 1.39
9.92 9.92
21.41 21.41 46.84
685.00 75.35
3.58 0.39
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 128.88
685.00 75.35
3.58 0.39
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27
7.35 7.35 136.23
1,043.00 153.32
3.58 0.53
1,043.00 15.33
315.00 31.50
3.58 0.36
9.92 9.92
22.84 22.84
21.41 21.41 255.21
1,043.00 76.66
3.58 0.26
1,043.00 7.67
315.00 20.79
9.92 9.92
22.84 22.84
21.41 21.41 159.55
253.00 13.92
4.66 0.26
253.00 1.39
9.92 9.92
21.41 21.41 46.90
685.00 75.35
4.66 0.51
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27 129.00
685.00 75.35
4.66 0.51
685.00 7.54
9.92 9.92
21.41 21.41
14.27 14.27
7.35 7.35 136.35
1,043.00 153.32
4.66 0.69
1,043.00 15.33
315.00 31.50
4.66 0.47
9.92 9.92
22.84 22.84
21.41 21.41 255.48
1,043.00 76.66
4.66 0.34
1,043.00 7.67
315.00 20.79
9.92 9.92
22.84 22.84
21.41 21.41 159.63
500.00 500.00
274.06 690.63
300.00 655.20
68.56 74.87
6,806.87 8,576.66
803.25 2,249.10
808.73 6,793.33
238.08 4,499.71
62.97 1,763.16
128.49 2,428.46
568.56 2,842.80 31,073.92
C/ML 2,219.57
200.00 200.00
274.06 87.70
597.19 191.10
7,202.85 3,385.34
9,435.59 943.56
808.73 3,881.90
238.08 1,190.40
40.19 40.19
62.97 755.64
128.49 642.45
500.00 500.00
2,714.00 2,714.00
1,416.00 708.00
39.00 39.00
250.00 250.00
750.00 750.00
32.00 32.00
1,347.90 1,347.90 17,659.18
500.00 650.00
83.92 83.92 733.92
375.00 487.50
68.56 68.56 556.06
375.00 487.50
109.69 109.69 597.19
500.00 500.00
68.56 68.56 568.56
433.00 541.25
80.46 80.46 621.71
750.00 750.00
68.56 68.56 818.56
350.00 350.00
54.13 433.00
129.00 129.00
950.00 95.00 1,007.00
C/M3 83.92
1,682.25 79,703.32
2,236.27 70,634.82
617.28 97,487.03
123.25 19,464.87
22.26 3,515.52 270,805.57
C/M2 1,714.72
1,500.00 1,500.00
274.06 5,549.72
68.56 694.17
300.00 2,126.25
6,654.27 44,916.32
788.34 23,650.20
862.42 38,808.90
62.69 9,403.50
1,160.00 87,000.00
450.00 33,750.00 247,399.06
C/ML 3,298.65
Unidad m2
3,960.31 332.67
4,417.91 92.78
42.00 9.24
38.29 76.58
1,076.32 107.63
9.28 9.28 628.18
Unidad ml
4,169.49 425.29
310.00 31.00
35.00 19.25
42.00 50.82
111.99 111.99
9.58 9.58 647.93
55.22 2,208.80
1,718.08 10,308.48 12,517.28
63.00 m2
2,000.00 2,000.00
274.06 4,439.77
300.00 6,318.00
68.56 719.88
11,663.11 41,987.20
15,396.35 55,426.86 110,891.71
C/ML 11,089.17
C/M2 5,280.56
69.00 m2
2,000.00 2,000.00
274.06 6,782.99
300.00 9,654.00
68.56 1,192.94
11,504.72 56,948.36
15,317.16 61,268.64 137,846.93
C/ML 13,784.69
C/M2 6,564.14
145.50 m2
2,000.00 2,000.00
274.06 9,805.87
300.00 13,953.00
68.56 1,480.90
11,478.33 136,936.48
20,570.45 226,274.95 390,451.19
C/ML 39,045.12
C/M2 18,592.91
11,423.00 152,839.74
240.19 22,957.36
40.19 3,841.36
62.97 6,018.67
128.49 12,281.07 197,938.21
20,142.30 33,234.80
240.19 2,041.62
40.19 341.62
62.97 2,140.98
128.49 1,092.17 38,851.17
11,423.00 135,019.86
240.19 20,276.84
40.19 3,392.84
62.97 5,315.93
128.49 10,847.13 174,852.59
20,142.30 26,587.84
240.19 1,369.08
40.19 229.08
62.97 1,889.10
128.49 732.39 30,807.50
11,423.00 117,199.98
240.19 17,596.32
40.19 2,944.32
62.97 4,613.18
128.49 9,413.18 151,766.98
20,142.30 19,940.88
240.19 696.55
40.19 116.55
62.97 1,637.22
128.49 372.62 22,763.82
3,320.73 3,486.77
714.16 749.87
2,200.00 4,862.00
38.00 167.96
371.09 820.12
872.08 5,813.87
238.51 - 15,900.59
15,900.59 94,449.50
247.34 16,650.93
49.13 3,307.43
64.17 13,764.47
136.12 9,163.60
87.13 1,716.46 139,052.39
C/UD 4,213.71
3,960.31 396.03
280.00 7,000.00
240.19 307.44
40.19 51.44
62.97 201.50
128.49 164.47 8,120.89
C/ML 2,424.15
4,091.27 409.13
294.00 7,350.00
245.50 314.24
48.73 62.37
63.87 204.38
136.00 174.08 8,514.21
C/ML 2,541.55
Unidad m2
3,960.31 514.84
4,417.91 92.78
42.00 9.24
38.29 76.58
84.35 84.35
11.67 11.67 789.46
500.00 500.00
274.06 920.84
157.69 2,523.01
68.56 143.98
6,806.87 11,435.54
803.25 4,498.20
803.25 11,245.50
195.93 1,097.21
220.81 3,577.12
62.69 7,021.28
10,693.20 1,283.18
6,048.05 1,088.65
128.49 2,081.54
568.56 4,548.48 51,964.53
Costo/ml= 5,196.45
Costo/m2= 1,299.11
286.53 17.19
225.00 17.55
3,960.31 237.62
803.25 321.30
238.08 130.94
62.97 125.94
128.49 70.67 921.21
286.53 17.19
225.00 17.55
3,960.31 237.62
803.25 160.65
238.08 59.52
62.97 125.94
128.49 70.67 689.14
286.53 32.23
225.00 32.91
3,960.31 445.53
803.25 481.95
238.08 226.18
62.97 125.94
128.49 122.07 1,466.81
Unidad m2
3,960.31 332.67
4,417.91 92.78
42.00 9.24
38.29 76.58
1,076.32 107.63
9.28 - 618.90
500.00 500.00
274.06 265.84
225.00 283.50
7,202.85 4,393.74
9,435.59 3,396.81
788.34 1,277.11
802.01 3,897.77
211.37 2,847.15
62.69 940.35
562.99 1,688.97
815.55 3,914.64
1,149.18 22,615.86
128.49 1,248.92 47,270.67
C/ML 15,756.89
200.00 200.00
274.06 345.32
225.00 369.00
7,202.85 5,042.00
9,435.59 5,189.57
15,839.36 3,643.05
788.34 1,371.71
802.01 5,172.96
211.37 3,358.67
62.69 1,204.90
562.99 2,156.25
815.55 6,997.42
1,149.18 27,361.98
128.49 1,440.37 63,853.20
C/ML 16,671.85
500.00 500.00
274.06 87.70
225.00 92.25
7,202.85 1,440.57
9,435.59 3,585.52
788.34 567.60
802.01 1,299.26
211.37 456.56
62.69 1,003.04
815.55 3,042.00
750.00 13,110.00
128.49 277.54 25,462.04
C/ML 4,777.12
C/PL 1,456.64
200.00 200.00
274.06 79.48
225.00 87.75
7,202.85 1,440.57
9,435.59 4,529.08
788.34 2,554.22
211.37 1,876.97
62.69 677.05
815.55 3,939.11 15,384.23
C/ML 2,229.60
50.00 50.00
274.06 79.48
225.00 87.75
7,202.85 1,440.57
9,435.59 1,887.12
788.34 2,341.37
211.37 2,498.39
62.69 714.67
815.55 7,217.62 16,316.96
C/ML 4,944.53
200.00 200.00
274.06 216.51
225.00 231.75
6,806.87 2,722.75
9,435.59 6,604.91
788.34 4,682.74
211.37 3,616.54
62.69 1,736.51
815.55 10,479.82
1,200.00 21,048.00 51,539.53
C/ML 7,809.02
150.00 150.00
274.06 32.89
225.00 23.40
6,806.87 408.41
684.37 136.87
702.20 280.88
238.08 214.27
62.69 125.38
568.56 90.97 1,463.08
1,461.08
200.00 200.00
274.06 657.74
157.69 1,291.46
68.56 213.91
6,806.87 8,168.24
803.25 3,213.00
803.25 6,426.00
195.93 783.72
220.81 4,045.24
62.69 4,388.30
10,693.20 6,415.92
6,048.05 2,612.76
128.49 1,403.11
568.56 2,387.95 42,207.36
Costo/ml= 2,110.37
150.00 150.00
274.06 499.89
157.69 848.68
68.56 166.85
6,806.87 6,371.23
803.25 2,506.14
803.25 5,012.28
195.93 611.30
220.81 2,947.81
62.69 3,209.73
10,693.20 5,004.42
6,048.05 1,741.84
128.49 1,072.63
568.56 1,569.23 31,712.02
Costo/ml= 2,032.82
150.00 150.00
274.06 458.78
157.69 829.44
68.56 71.73
6,806.87 5,697.35
803.25 2,241.07
803.25 5,602.67
195.93 546.64
220.81 2,618.25
62.69 3,498.10
10,693.20 4,475.10
6,048.05 3,796.66
128.49 1,523.57
568.56 1,196.25 32,705.62
Costo/ml= 2,344.49
500.00 500.00
274.06 920.84
157.69 2,523.01
68.56 143.98
6,806.87 11,435.54
803.25 4,498.20
803.25 11,245.50
195.93 1,097.21
220.81 3,577.12
62.69 7,021.28
10,693.20 1,283.18
6,048.05 1,088.65
128.49 2,081.54
568.56 4,548.48 51,964.53
Costo/ml= 5,196.45
Costo/m2= 1,299.11
300.00 300.00
274.06 3,571.55
157.69 5,080.71
68.56 558.42
6,806.87 44,353.56
803.25 17,446.59
803.25 43,616.48
195.93 4,255.60
220.81 19,183.97
62.69 13,616.27
128.49 13,954.01
568.56 9,159.50 175,096.66
Costo/ml= 3,260.65
200.00 200.00
274.06 697.21
157.69 946.13
68.56 109.01
6,806.87 8,658.34
803.25 3,405.78
803.25 8,514.45
195.93 830.74
220.81 3,744.94
62.69 2,658.06
128.49 4,969.99
568.56 1,137.12 35,871.77
Costo/ml= 3,587.18
200.00 200.00
45.00 424.80
420.00 285.60
35.00 10.15
45.00 26.10
305.07 610.14
173.97 173.97
120.00 240.00
250.00 500.00
34.06 34.06 2,504.82
274.06 246.65
286.53 14.33
759.47 37.97 298.95
Unidad m2
3,960.31 332.67
4,417.91 92.78
42.00 9.24
38.29 76.58
84.35 84.35
8.93 8.93 604.55
Unidad m2
3,960.31 514.84
4,417.91 92.78
42.00 9.24
38.29 76.58
10.20 10.20
10.55 10.55 714.19
950.00 997.50
68.56 68.56 1,066.06
20.00 20.00
759.47 562.01
225.00 99.45
68.56 20.57
6,648.49 2,260.49
803.25 963.90
61.04 85.46
63.42 190.26
254.32 356.05
125.00 375.00
1,160.00 3,480.00
126.20 126.20 8,539.39
Costo/ml 2,846.46
42.00 15,708.00
42.00 13,020.00
202.00 69,690.00
35.00 1,050.00
42.00 1,680.00
200.00 800.00
1,300.00 2,600.00
1,032.00 2,064.00
433.00 1,732.00
129.00 567.60 108,911.60
Costo*ML= 394.61
1,863.77 1,863.77
193.00 1,042.20
1,042.20 208.44 3,114.41
1,720.40 1,720.40
193.00 965.00
965.00 193.00 2,878.40
3,114.41 3,114.41
2,878.40 2,878.40
950.00 950.00 6,942.81
Rendim=90 77.14
370.22 481.29
77.14 77.14 558.43
30.00 6.00
225.00 45.00
30.00 6.00 57.00
370.22 462.78
80.46 80.46 543.24
375.00 487.50
109.69 109.69 597.19
68.56 89.13
80.46 80.46 169.59
68.56 89.13
68.56 68.56 157.69
ANALISIS DE HORMIGON CENTROS EDUCATIVOS ( CE )
DESCRIPCION CANT. UD PU
Materiales
Combustible (Gasolina) 2.00 gls 224.20
Lubricantes (20 %) 0.20 % 448.40
Mano de Obra
Capataz (AP) 1 hombre 8.00 hr 162.50
Cargadores de ligadora AP 8.00 hr 129.00
Maleteros (Liga hecha) (TNC) 3h 12.00 hr 81.25
Cargadores (Liga hecha) (TNC) 3h 12.00 hr 81.25
Cargadores (2gravas, 2arena, 2llenado) (TC) 24.00 hr 81.25
Cargador de cemento y agua (TNC) 8.00 hr 81.25
Equipos y Herramientas
Alquiler Ligadora 8.00 hr 350.00
Carretilla ( 5u/100m3)x4m3 0.20 u 3,500.00
Palas ( 7u/100m3)x4m3 0.28 u 750.00
Tanque de agua (4/20 usos) 0.20 u 1,350.00
ZAPATAS
Zapata de Muros (0.45 x 0.25)m
Hormigón Industrial 210 kg/cm2 1.05 m3 6,136.40
Ligado y vaciado 1.05 m3 522.00
Acero ø 3/8" 0.70 qqs 2,200.00
Alambre # 18 1.40 lbs 38.00
Mano de obra acero 0.70 qqs 322.69
Calzos 0.70 qqs 5.00
Herramientas y equipos 1.000 m2 132.21
Zapata de Escalera
Hormigón Industrial 210 kg/cm2 1.050 m3 6,136.40
Ligado y vaciado 1.050 m3 522.00
Acero ø 3/8" 0.500 qqs 2,200.00
Acero ø 1/2" 0.850 qqs 2,200.00
Alambre # 18 2.700 lbs 38.00
Mano de obra acero alta resistencia 1.350 qqs 322.69
Calzos 1.350 qqs 2.14
Herramientas y equipos 1.000 m2 157.54
Zap.Cols.ZCI( C1 y C3 )
Hormigón Industrial 210 kg/cm2 1.050 m3 6,136.40
Ligado y vaciado 1.050 m3 522.00
Acero ø 1/2" 0.840 qqs 2,200.00
Acero ø 3/4" 1.460 qqs 2,200.00
Alambre # 18 4.600 lbs 38.00
Mano de obra acero alta resistencia 2.300 qqs 322.69
Calzos 0.840 qqs 5.00
Herramientas y equipos 1.000 m2 194.59
VIGAS AMARRE
Viga de Amarre (A.N.P.) (0.20 x 0.20)m
Hormigón Industrial 210 kg/cm2 1.050 m3 6,136.40
Ligado y vaciado 1.050 m3 522.00
Acero ø 3/8" 3.230 qqs 2,200.00
Alambre # 18 6.460 lbs 38.00
Mano de obra acero alta resistencia 3.230 qqs 322.69
Encofrado (ATC) 25.000 ml 360.00
Herramientas y equipos 1.000 m2 365.78
COLUMNAS
Horm. Arm. en Cols. ( C1,) 0.25x0.45
Hormigón Industrial 210 kg/cm2 1.050 m3 6,136.40
Ligado y vaciado 1.050 m3 522.00
Acero ø 1/2" 2.730 qqs 2,200.00
Acero ø 3/8" 2.590 qqs 2,200.00
Alambre # 18 10.640 lbs 38.00
Mano de obra acero alta resistencia 5.320 qqs 322.69
Encofrado (ATC) 8.889 ml 692.00
Herramientas y equipos 1.000 m2 404.51
VIGAS PORTICOS
Viga V1X (0.25x0.50 ) en pasillo de aula inicial
Hormigón Industrial 210 kg/cm2 1.050 m3 6,136.40
Ligado y vaciado 1.050 m3 522.00
Acero ø 3/4" 0.480 qqs 2,200.00
Acero ø 1/2" 1.600 qqs 2,200.00
Acero ø 3/8" 2.110 qqs 2,200.00
Mano de obra acero alta resistencia 4.190 qqs 322.69
Alambre # 18 4.160 lbs 38.00
Encofrado (ATC) 11.429 ml 315.00
Herramientas y equipos 1.000 m2 319.79
AULA INICIAL
Zap.Cols.ZCI( C1 y C3 )
Hormigón Industrial 210 kg/cm2 1.05 m3 6,136.40
Ligado y vaciado 1.05 m3 522.00
Acero ø 1/2" 0.42 qqs 2,200.00
Acero ø 3/4" 0.73 qqs 2,200.00
Alambre # 18 2.30 lbs 38.00
Mano de obra acero alta resistencia 1.15 qqs 322.69
Calzos 0.42 qqs 5.00
Herramientas y equipos m2 149.73
Zapata de Escalera
Hormigón Industrial 210 kg/cm2 1.05 m3 6,136.40
Ligado y vaciado 1.05 m3 522.00
Acero ø 3/8" 0.50 qqs 2,200.00
Acero ø 1/2" 0.85 qqs 2,200.00
Alambre # 18 2.70 lbs 38.00
Mano de obra acero alta resistencia 1.35 qqs 322.69
Calzos 1.35 qqs 2.14
Herramientas y equipos m2 157.54
Viga de Amarre (A.N.P.) (0.20 x 0.20)m
Hormigón Industrial 210 kg/cm2 1.05 m3 6,136.40
Ligado y vaciado 1.05 m3 522.00
Acero ø 3/8" 3.23 qqs 2,200.00
Alambre # 18 6.46 lbs 38.00
Mano de obra acero alta resistencia 3.23 qqs #REF!
Encofrado (ATC) 25.000 ml 185.00
Herramientas y equipos m2 #REF!
Losa Y vuelo del comedor (h=0.12 mts) Ø3/8''@25A.D.para comedor tipo 111
Hormigón210 kg/cm2 1.05 m3 6,136.40
Acero ø 3/8" 1.25 qqs 2,200.00
Alambre # 18 2.50 lbs 38.00
Ligado y vaciado 1.05 m3 522.00
Encofrado (ATC) 8.333 m2 250.00
Mano de obra acero grado 60 1.25 qqs #REF!
Herramientas y equipos 1.000 m2 #REF!
Losa caseta
Hormigón pre-mezclado 210 kg/cm2 1.05 m3 3,839.81
Ligado y vaciado 1.05 m3 714.16
Acero ø 3/8" " 1.60 qqs 2,200.00
Alambre # 18 3.20 lbs 38.00
Mano de obra acero alta resistencia 1.30 m2 322.69
Encofrado (ATC) 8.333 m2 240.00
Herramientas y equipos 1.000 m2 162.64
MISCELANEOS
VERJA PERIMETRAL
PARA DAJABON-BONITILLO
Horm. arm. en Cols. ( C6 )0.20x0.30m en modulo inicial
Hormigón Industrial 210 kg/cm2 1.05 m3 6,136.40
Ligado y vaciado 1.05 m3 522.00
Acero ø 1/2" 2.45 qqs #REF!
Acero ø 3/8" 2.34 qqs #REF!
Alambre # 18 9.58 lbs 38.00
Mano de obra acero alta resistencia 4.79 qqs #REF!
Encofrado (ATC) 16.667 ml 315.00
Herramientas y equipos m2 #REF!
PADRES DE LA CASAS
FECHA:SEPTIEMBRE 2013
SUB-TOTAL TOTAL
Costo/m3 522.00
448.40
89.68
1,300.00
1,032.00
975.00
975.00
1,950.00
650.00
2,800.00
700.00
210.00
270.00 11,400.08
Costo/m3 1,140.01
6,443.22
548.10
1,540.00
53.20
225.88
3.50
132.21 8,946.11
6,443.22
548.10
1,595.00
55.10
233.95
3.63
133.19 9,012.19
6,443.22
548.10
1,716.00
59.28
251.70
3.90
135.33 9,157.53
6,443.22
548.10
1,100.00
1,870.00
102.60
435.63
2.89
157.54 10,659.98
6,443.22
548.10
1,848.00
3,212.00
174.80
742.19
4.20
194.59 13,167.10
6,443.22
548.10
616.00
5,346.00
205.96
874.49
13.55
210.71 14,258.03
6,443.22
548.10
3,652.00
126.16
535.67
8.30
169.70 11,483.15
6,443.22
548.10
1,958.00
67.64
287.19
4.45
139.63 9,448.23
6,443.22
548.10
2,222.00
76.76
325.92
5.05
144.32 9,765.37
6,443.22
548.10
1,584.00
54.72
232.34
3.60
132.99 8,998.97
6,443.22
548.10
7,106.00
245.48
1,042.29
9,000.00
365.78 24,750.87
6,443.22
548.10
9,482.00
327.56
1,390.79
10,666.67
432.88 29,291.22
6,443.22
548.10
9,482.00
327.56
1,390.79
10,666.67
432.88 29,291.22
6,443.22
548.10
6,006.00
5,698.00
404.32
1,716.71
6,151.11
404.51 27,371.97
6,443.22
548.10
5,456.00
4,840.00
355.68
1,510.19
5,273.33
366.40 24,792.92
6,443.22
548.10
5,368.00
5,170.00
364.04
1,545.69
5,573.77
375.19 25,388.01
6,443.22
548.10
5,676.00
4,290.00
344.28
1,461.79
5,000.00
356.45 24,119.84
6,443.22
548.10
6,732.00
5,324.00
416.48
1,768.34
5,833.33
405.98 27,471.45
6,443.22
548.10
10,428.00
360.24
1,529.55
8,750.00
420.89 28,480.00
6,443.22
548.10
1,056.00
3,520.00
4,642.00
1,352.07
158.08
3,600.00
319.79 21,639.26
6,443.22
548.10
792.00
2,574.00
1,364.00
3,212.00
1,164.91
274.36
2,800.00
287.59 19,460.18
6,443.22
548.10
3,410.00
1,518.00
4,576.00
328.32
1,394.02
4,500.00
340.76 23,058.42
6,443.22
548.10
2,728.00
1,232.00
5,390.00
4,510.00
478.80
2,032.95
2,800.00
392.45 26,555.52
6,443.22
548.10
3,234.00
3,080.00
218.12
926.12
3,600.00
270.74 18,320.30
6,443.22
548.10
6,138.00
1,034.00
2,530.00
335.16
1,423.06
4,200.00
339.77 22,991.31
6,443.22
548.10
2,926.00
3,674.00
228.00
968.07
4,500.00
289.31 19,576.70
6,443.22
548.10
2,926.00
3,674.00
228.00
114.00
4,609.86
278.15 18,821.33
6,443.22
548.10
2,211.00
3,410.00
824.47
194.18
1,866.67
232.46 15,730.10
6,443.22
548.10
2,508.00
7,546.00
347.32
1,474.69
5,888.89
371.34 25,127.56
6,443.22
548.10
3,366.00
2,068.00
836.00
187.72
1,848.00
229.46 15,526.50
6,443.22
548.10
6,688.00
814.00
2,838.00
1,892.00
1,794.16
422.56
3,500.00
- 24,940.04
6,443.22
548.10
748.00
2,772.00
5,104.00
1,264.94
297.92
3,500.00
- 20,678.18
6,443.22
548.10
1,980.00
4,136.00
211.28
897.08
5,906.25
- 20,121.93
6,443.22
548.10
792.00
2,574.00
1,364.00
3,212.00
1,164.91
274.36
4,250.00
- 20,622.59
6,443.22
548.10
2,728.00
1,232.00
5,390.00
4,510.00
478.80
2,032.95
4,456.55
- 27,819.62
6,443.22
548.10
6,138.00
1,034.00
2,530.00
-
335.16
1,423.06
4,456.55
- 22,908.09
6,443.22
548.10
3,190.00
1,782.00
2,288.00
1,064.88
250.80
4,575.30
- 20,142.30
6,443.22
548.10
2,156.00
316.24
74.48
1,884.96
- 11,423.00
6,443.22
548.10
2,508.00
7,546.00
347.32
1,474.69
5,888.89
- 24,756.22
6,443.22
548.10
1,298.00
4,312.00
193.80
822.86
5,888.89
- 19,506.87
6,443.22
548.10
3,366.00
2,068.00
836.00
187.72
1,848.00
- 15,297.04
3,844.19
2,750.00
95.00
1,197.01
2,083.33
403.36
155.59 10,528.48
3,844.19
2,420.00
83.60
1,197.01
1,800.00
354.96
145.50 9,845.26
4,031.80
1,584.00
54.72
232.34
3.60
1,197.01
- 7,103.47
4,031.80
1,584.00
54.72
232.34
3.60
1,197.01
- 7,103.47
4,031.80
1,584.00
54.72
232.34
3.60
1,197.01
- 7,103.47
#REF!
548.10
#REF!
#REF!
#REF!
#REF!
7,906.67
#REF! #REF!
6,443.22
548.10
1,056.00
3,520.00
4,642.00
1,352.07
318.44
3,600.00
- 21,479.83
6,443.22
548.10
792.00
2,574.00
1,364.00
3,212.00
1,164.91
274.36
2,800.00
- 19,172.59
6,443.22
548.10
6,138.00
1,034.00
2,530.00
335.16
1,423.06
4,200.00
- 22,651.54
6,443.22
548.10
6,138.00
1,034.00
2,530.00
335.16
1,423.06
4,200.00
- 22,651.54
6,443.22
548.10
3,410.00
1,518.00
4,576.00
328.32
1,394.02
4,500.00
- 22,717.66
6,443.22
548.10
2,728.00
1,232.00
5,390.00
4,510.00
478.80
2,032.95
2,800.00
- 26,163.07
6,443.22
548.10
3,234.00
3,080.00
218.12
926.12
3,600.00
- 18,049.56
6,443.22
548.10
2,926.00
3,674.00
228.00
968.07
4,500.00
- 19,287.39
6,443.22
548.10
6,688.00
814.00
2,838.00
1,892.00
1,794.16
422.56
3,500.00
- 24,940.04
6,443.22
548.10
660.00
4,356.00
4,224.00
1,355.30
319.20
3,600.00
- 21,505.82
6,443.22
548.10
1,452.00
3,608.00
4,180.00
1,355.30
319.20
3,600.00
- 21,505.82
6,443.22
548.10
3,234.00
3,080.00
926.12
218.12
3,600.00
- 18,049.56
6,443.22
548.10
748.00
2,772.00
5,104.00
1,264.94
297.92
3,500.00
- 20,678.18
6,443.22
548.10
1,980.00
4,136.00
211.28
897.08
5,906.25
- 20,121.93
6,443.22
548.10
2,211.00
3,416.60
825.44
194.41
1,760.00
- 15,398.77
6,443.22
548.10
2,508.00
7,546.00
347.32
#REF!
5,888.89
#REF! #REF!
6,443.22
548.10
3,366.00
2,068.00
2,064.92
187.72 14,677.96
6,443.22
548.10
7,084.00
528.00
3,542.00
385.32
#REF!
3,216.67
#REF! #REF!
6,443.22
548.10
6,732.00
5,324.00
416.48
1,768.34
9,333.33
- 30,565.47
6,443.22
548.10
1,958.00
67.64
287.19
4.45
- 9,308.60
6,443.22
548.10
3,938.00
136.04
577.62
8.95
- 11,651.93
6,443.22
548.10
2,222.00
76.76
325.92
5.05
- 9,621.05
6,443.22
548.10
1,584.00
54.72
232.34
3.60
- 8,865.98
6,443.22
548.10
924.00
1,606.00
87.40
371.09
2.10
- 9,981.91
6,443.22
548.10
308.00
2,574.00
99.56
422.72
6.55
- 10,402.15
6,443.22
548.10
1,848.00
63.84
271.06
4.20
- 9,178.42
6,443.22
548.10
1,782.00
61.56
261.38
4.05
- 9,100.31
6,443.22
548.10
1,100.00
1,870.00
102.60
435.63
2.89
- 10,502.44
6,443.22
548.10
7,106.00
245.48
#REF!
4,625.00
#REF! #REF!
6,443.22
548.10
9,482.00
327.56
#REF!
6,166.67
#REF! #REF!
3,844.19
2,750.00
95.00
1,197.01
2,083.33
#REF!
#REF! #REF!
6,443.22
2,750.00
95.00
548.10
2,083.33
#REF!
#REF! #REF!
4,031.80
1,197.01
1,980.00
4,136.00
211.28
897.08
3,833.33
- 16,286.50
6,443.22
548.10
2,266.00
78.28
332.37
5.15
- 9,673.12
4,031.80
1,197.01
6,270.00
2,948.00
318.44
#REF!
4,625.00
#REF! #REF!
4,031.80
1,197.01
4,620.00
5,940.00
#REF!
364.80
7,000.00
#REF! #REF!
3,844.19
2,420.00
83.60
1,197.01
1,800.00
#REF!
#REF! #REF!
6,443.22
548.10
2,508.00
7,546.00
347.32
1,622.16
5,888.30
- 24,903.10
6,443.22
548.10
6,006.00
5,698.00
404.32
1,888.38
6,151.44
- 27,139.46
6,443.22
548.10
4,862.00
4,840.00
335.16
1,565.37
5,537.00
- 24,130.85
6,443.22
548.10
4,004.00
3,564.00
5,170.00
440.04
2,055.21
4,310.16
- 26,534.73
6,443.22
548.10
5,676.00
4,290.00
344.28
1,607.96
3,733.05
- 22,642.61
6,443.22
548.10
6,732.00
5,324.00
416.48
1,945.18
9,800.00
- 31,208.98
6,443.22
548.10
10,428.00
360.24
1,682.51
7,350.00
- 26,812.07
6,443.22
548.10
1,056.00
3,520.00
4,642.00
1,487.28
318.44
3,780.00
- 21,795.04
6,443.22
548.10
792.00
2,574.00
1,364.00
3,212.00
1,281.40
274.36
2,940.00
- 19,429.08
6,443.22
548.10
3,410.00
1,518.00
4,576.00
1,533.42
328.32
4,726.42
- 23,083.48
6,443.22
548.10
2,728.00
1,232.00
5,390.00
4,510.00
2,236.24
478.80
3,674.63
- 27,240.99
6,443.22
548.10
3,234.00
3,080.00
1,018.73
218.12
3,780.00
- 18,322.17
6,443.22
548.10
6,138.00
1,034.00
2,530.00
1,565.37
335.16
4,200.00
- 22,793.85
6,443.22
548.10
2,926.00
3,674.00
1,064.88
228.00
4,500.00
- 19,384.20
6,443.22
548.10
2,211.00
3,410.00
906.92
194.18
1,848.00
- 15,561.42
6,443.22
548.10
3,366.00
2,068.00
877.80
187.72
1,940.40
- 15,431.24
6,443.22
6,776.00
5,324.00
418.00
548.10
1,952.27
9,800.00
- 31,261.59
#REF!
548.10
#REF!
#REF!
#REF!
#REF!
1,799.64
3,377.52
#REF! #REF!
6,443.22
548.10
6,688.00
814.00
2,838.00
1,892.00
1,973.57
422.56
2,364.86
- 23,984.31
4,036.40
248.60
2,706.00
102.07
1,197.01
1,800.00
476.71
158.50 10,725.29
6,443.22
7,084.00
528.00
3,542.00
385.32
548.10
1,799.64
8,277.30
- 28,607.58
6,443.22
548.10
6,138.00
1,034.00
2,530.00
1,565.37
335.16
2,940.00
- 21,533.85
ALERA )
6,443.22
548.10
2,508.00
7,546.00
1,695.90
347.32
5,888.89
- 24,977.43
6,443.22
548.10
5,368.00
5,170.00
364.04
1,777.54
4,525.70
- 24,196.60
6,443.22
548.10
5,676.00
4,290.00
1,681.05
344.28
3,919.68
- 22,902.33
6,443.22
548.10
8,646.00
1,826.00
4,356.00
2,501.17
512.24
4,195.56
- 29,028.29
6,443.22
548.10
6,864.00
1,452.00
3,454.00
1,985.35
406.60
2,933.33
- 24,086.60
6,443.22
548.10
2,508.00
7,546.00
347.32
1,695.90
8,833.33
- 27,921.87
6,443.22
548.10
2,178.00
367.38
75.24
1,848.00
- 11,459.94
6,443.22
548.10
6,006.00
5,698.00
404.32
1,974.22
7,265.50
- 28,339.36
6,443.22
548.10
10,428.00
360.24
1,758.98
7,717.50
- 27,256.04
6,443.22
548.10
4,862.00
4,840.00
335.16
1,636.52
5,813.87
- 24,478.87
6,443.22
548.10
4,004.00
3,564.00
5,170.00
440.04
2,148.63
4,525.70
- 26,843.69
6,443.22
548.10
5,676.00
4,290.00
344.28
1,681.05
3,919.68
- 22,902.33
6,443.22
6,776.00
5,324.00
418.00
548.10
2,041.01
10,290.00
- 31,840.33
#REF!
548.10
#REF!
#REF!
#REF!
#REF!
1,881.44
3,546.38
#REF! #REF!
6,443.22
548.10
1,056.00
3,520.00
4,642.00
1,554.88
318.44
3,780.00
- 21,862.64
6,443.22
548.10
792.00
2,574.00
1,364.00
3,212.00
1,339.65
274.36
2,940.00
- 19,487.33
6,443.22
548.10
3,410.00
1,518.00
4,576.00
1,603.12
328.32
4,686.26
- 23,113.02
6,443.22
548.10
2,728.00
1,232.00
5,390.00
4,510.00
2,337.89
478.80
2,940.00
- 26,608.01
6,443.22
548.10
3,234.00
3,080.00
1,065.04
218.12
3,780.00
- 18,368.48
6,443.22
548.10
2,926.00
3,674.00
2,226.56
114.00
4,500.00
- 20,431.88
6,443.22
548.10
6,138.00
1,034.00
2,530.00
1,636.52
297.92
2,940.00
- 21,567.76
6,443.22
548.10
6,688.00
814.00
2,838.00
1,892.00
2,063.28
422.56
2,364.86
- 24,074.02
6,443.22
548.10
2,211.00
50.60
372.95
194.18
1,848.00
- 11,668.05
6,443.22
548.10
3,366.00
2,068.00
2,168.17
187.72
1,940.40
- 16,721.61
3,812.21
4,862.00
167.96
749.87
820.12
2,666.67
- 13,078.83
6,443.22
548.10
2,508.00
7,546.00
1,769.64
347.32
5,888.89
- 25,051.17
6,443.22
548.10
5,368.00
5,170.00
364.04
1,854.83
3,976.26
- 23,724.45
6,443.22
548.10
5,676.00
4,290.00
1,754.15
344.28
3,191.47
- 22,247.22
6,443.22
548.10
8,646.00
1,826.00
4,356.00
2,609.93
512.24
4,195.56
- 29,137.05
6,443.22
548.10
2,178.00
383.36
75.24
1,940.40
- 11,568.32
6,443.22
548.10
6,864.00
1,452.00
3,454.00
2,071.68
406.60
2,933.33
- 24,172.93
4,031.80
2,090.00
72.20
306.56
2.03
749.87
108.79 7,361.25
4,031.80
2,376.00
132.00
86.64
367.87
2.44
1,600.80
749.87
140.21 9,487.63
338.82
749.87
10,428.00
1,529.55
360.24
7,000.00
201.10 20,607.58
4,031.80
749.87
5,082.00
745.41
175.56
4,400.00
227.77 15,412.41
4,031.80
749.87
6,358.00
932.57
175.56
5,500.00
266.22 18,014.02
4,031.80
749.87
5,082.00
745.41
175.56
4,400.00
227.77 15,412.41
4,031.80
3,124.00
107.92
458.22
3.04
749.87
127.12 8,601.97
4,031.80
1,782.00
88.00
64.60
274.29
1.82
1,600.80
749.87
128.90 8,722.08
4,031.80
749.87
10,428.00
1,529.55
360.24
7,000.00
256.49 24,355.95
4,031.80
749.87
6,314.00
926.12
175.56
3,667.40
237.97 16,102.72
4,031.80
749.87
6,358.00
932.57
175.56
5,500.00
266.22 18,014.02
4,031.80
749.87
4,642.00
680.88
175.56
3,667.40
209.21 14,156.72
4,031.80
2,178.00
75.24
319.46
2.12
749.87
110.35 7,466.84
4,031.80
1,782.00
198.00
68.40
290.42
1.93
1,600.80
749.87
130.85 8,854.07
4,031.80
749.87
10,428.00
1,529.55
360.24
7,000.00
256.49 24,355.95
4,031.80
749.87
5,082.00
745.41
175.56
4,400.00
227.77 15,412.41
4,031.80
749.87
6,358.00
932.57
175.56
5,500.00
266.22 18,014.02
4,031.80
749.87
5,082.00
745.41
175.56
4,400.00
227.77 15,412.41
4,031.80
1,628.00
56.24
238.79
1.58
749.87
100.59 6,806.87
4,031.80
1,342.00
154.00
51.68
219.43
1.46
1,600.80
749.87
122.27 8,273.31
4,031.80
749.87
10,428.00
1,529.55
360.24
7,000.00
256.49 24,355.95
4,031.80
749.87
6,314.00
926.12
175.56
3,667.40
237.97 16,102.72
4,031.80
749.87
6,358.00
932.57
219.64
5,500.00
266.88 18,058.76
4,031.80
749.87
4,642.00
680.88
175.56
3,667.40
209.21 14,156.72
4,031.80
749.87
3,520.00
121.60
419.50
2,000.00
162.64 11,005.41
4,031.80
3,124.00
107.92
458.22
3.04
749.87
127.12 8,601.97
4,031.80
7,546.00
260.68
1,106.83
7.34
1,600.80
749.87
229.55 15,532.87
4,031.80
749.87
6,050.00
887.40
209.00
7,000.00
178.92 19,106.99
4,031.80
1,804.00
62.32
264.61
1.75
749.87
103.72 7,018.07
4,031.80
2,574.00
88.92
377.55
2.50
749.87
117.37 7,942.01
4,031.80
1,232.00
4,114.00
3,080.00
291.08
1,235.90
4,002.00
749.87
281.05 19,017.70
4,031.80
1,914.00
4,268.00
3,344.00
329.08
1,397.25
5,251.05
749.87
319.28 21,604.33
4,031.80
749.87
1,628.00
56.24
238.79
1.58
100.59 6,806.87
4,031.80
749.87
11,044.00
381.52
1,619.90
5,500.00
349.91 23,677.00
4,031.80
749.87
5,104.00
176.32
748.64
1,846.15
189.85 12,846.63
4,031.80
749.87
71.00
76.00
30.00
1,000.00
89.38 6,048.05
4,031.80
749.87
717.50
266.00
770.00
4,000.00
158.03 10,693.20
4,031.80
1,496.00
51.68
219.43
1.46
749.87
98.25 6,648.49
4,031.80
1,892.00
65.36
277.51
1.84
749.87
105.28 7,123.66
4,031.80
1,958.00
67.64
287.19
1.90
749.87
106.45 7,202.85
4,031.80
2,552.00
88.16
374.32
1,500.00
749.87
139.44 9,435.59
4,031.80
5,104.00
176.32
748.64
1,153.50
749.87
179.46 12,143.59
4,031.80
2,552.00
88.16
374.32
1,332.80
749.87
136.93 9,265.88
4,031.80
3,058.00
105.64
2.97
448.54
749.87
125.95 8,522.77
4,031.80
2,860.00
98.80
2.78
419.50
749.87
122.44 8,285.19
4,223.79
2,860.00
98.80
1,800.00
419.50
785.57
152.81 10,340.47
6,443.22
548.10
2,134.00
1,672.00
131.48
558.25
3.70
172.36 11,663.11
6,443.22
548.10
2,728.00
1,254.00
137.56
584.07
3,470.00
3.87
227.53 15,396.35
6,443.22
548.10
1,958.00
1,716.00
126.92
538.89
3.57
170.02 11,504.72
6,443.22
548.10
2,662.00
1,254.00
135.28
574.39
3,470.00
3.81
226.36 15,317.16
6,443.22
548.10
3,652.00
126.16
535.67
3.55
169.63 11,478.33
6,443.22
548.10
2,750.00
5,544.00
286.52
1,216.54
3,470.00
8.07
304.00 20,570.45
4,031.80
1,197.01
1,826.00
63.08
267.83
1.78
110.81 7,498.31
4,031.80
1,197.01
2,464.00
85.12
361.41
2.40
122.13 8,263.87
4,031.80
1,197.01
5,324.00
3,476.00
304.00
1,290.76
7,000.00
339.35 22,962.92
4,031.80
1,197.01
4,862.00
2,662.00
259.92
1,103.60
4,667.60
281.76 19,065.69
4,031.80
1,197.01
8,976.00
310.08
1,316.58
7,332.60
347.46 23,511.53
4,031.80
1,197.01
374.00
12.92
54.86
85.06 5,755.65
6,443.22
548.10
#REF!
#REF!
364.04
#REF!
5,250.00
#REF! #REF!
6,443.22
548.10
1,738.00
1,694.00
118.56
503.40
3.95
- 11,049.23
6,443.22
548.10
1,870.00
1,870.00
129.20
548.57
4.25
- 11,413.34
6,443.22
548.10
2,728.00
94.24
400.14
6.20
- 10,219.90
3,616.55
1,197.01 4,813.56
Viga V1X (0.25x0.50)
Viga V2X (0.25x0.60)
Viga V3X (0.20x0.50)
Viga V4X escalera (0.25x0.60)
Viga V5X (0.25x0.60)
Viga V1Y (0.25x0.50)
Viga V2Y (0.30x0.60)
Viga de Amarre (sobre muros sismo-res) (0.20x0.30)m
Viga de Amarre (sobre pandereta) (0.15x0.20)m
Dintel (0.15x0.30)
Rampa de Escalera ( e=0.15 mts )
zapata de rampa
LISTADO DE MATERIALES
FECHA:JULIO 2013
LISTADO DE INSUMOS UD PU
VARIOS
Carretilla ud 3,500.00
Pala ud 750.00
Tanque de agua ud 950.00
Gasolina gls 224.20
Alquiler Ligadora hr 350.00
Alquiler de maquito hr 350.00
Greader de 12 G hr 1,863.77
Rodillo CA-25 hr 1,720.40
Tractor D8K hr 3,888.82
Pala cargadora 950 hr 1,899.60
Gasoil gls 200.60
Camion de agua viaje 950.00
Alquiler de compresor hr 1,062.50
PAISAJISMO
Grama Enana( S/C y acondicionamiento del terreno )
esp. min. 0.20 ud 320.34
Arbustos ud 150.00
Palmas y Arboles ud 800.00
Frutales y Medicinales ud 1,500.00
Mantenimiento de plantas dia 1,500.00
PAISAJES
Avellano criolla de (5`a 6') ud 100.00
Duranta (1.5`) ud 25.00
Roble criollo amarillo de 5 a 7 ud 379.00
Cordyline rojo ud 50.00
Grama enana incl. Regado nivelado, tierra negra. m2 251.22
Grama enana incl. Regado nivelado, tierra negra,
acondicionamiento de terreno m2 291.22
Croto ud 40.00
Mara ud 1,200.00
Iris japonesa ud 40.00
Palma manila ud 725.00
Palma Rubelinei ud 200.00
Palma areca de 5' 7' 225.00
Yuvia de estrella ud 39.00
Arrayan ud 1,800.00
Lantana ud 135.00
Sania ud 29.00
Cika revoluta 1,200.00
Carmoni de 5' 7' 150.00
Gri gri de 5' 7 ' 1,200.00
Cordeline rojo 50.00
Fukintea de 1.5 35.00
Maguellito 50.00
Flambollan de 8' a 10' 200.00
Piedra de rio m3 950.00
Piedra de jardin Fund 500.00
Zafacones de jardín ud 550.00
Mangueras y herramientas de regado ud 1,250.00
Mantenimiento de plantas Dia 1,500.00
Mano de obra paisajista PA 12,000.00
Maguellito 50.00
Flambollan de 8' a 10' 200.00
Mantenimiento de plantas 1,500.00
FECHA:JULIO 2013 FECHA:JULIO 2017
mpieza del area .
xtracción de capa
egetal ( e=
ariable ),Corte de
rreno para nivelar solar
Bote de material de la
xtraccion de capa
egetal , Relleno
ompactado granular en
ea exterior con e =
ariable y Tala de
boles .
AULA INICIAL ZII
COMEDOR 75
ALUMNOS ZII
COMEDOR 160
ALUMNOS ZII
COMEDOR 256
ALUMNOS ZII
ZII ( 4 ESPACIOS )
ZII ( 3 ESPACIOS )
ZII ( 2 ESPACIOS )
AULA INICIAL ZI
700,000.00 1,200,000.00
AULA INICIAL ZI
1,400,000.00 1,900,000.00
AULA INICIAL ZI
1,800,000.00 2,300,000.00
COMEDOR 75
ALUMNOS ZI
1,200,000.00 1,700,000.00
COMEDOR 150
ALUMNOS ZI
1,600,000.00 2,100,000.00
COMEDOR 300
ALUMNOS ZI
2,000,000.00 2,500,000.00
ZI ( 4 ESPACIOS )
ZI ( 3 ESPACIOS )
ZI ( 2 ESPACIOS )
MEMORIA DE CALCULO
ESCUELA BASICA QUITA SUEÑO, HAINA
NO. DESCRIPCION CANTIDAD
MUROS DE BLOQUES
Bloques de 8" BNP con 3/8" 0.60 V y H para m2 6.87 0.80 4uds 21.98
Bloques de 8" BNP con 3/8" 0.40 V y 3/8" 0.60 H 6.87 0.80 4uds 21.98
para Mm1
Bloques de 8" SNP con 3/8" 0.40 V y H para Mm2 6.87 2.75 18.89 4uds 75.57
Bloques de 8" SNP con 3/8" 0.40 V y 3/8" 0.60 H 6.87 2.75 18.89 8uds 75.57
para Mm1
TERMINACION DE SUPERFICES
Pañete en Muros ( Interior y Exterior) 18.78
21.14 2.75 58.14
41.31 1.15 47.51
7.78 2.75 21.40
M2
INSTALACION SANITARIA
Ceramica 6.43 2.80 18.00 4MUROS
0.90 4UDS 3.60
0.90 4UDS 3.60
4.33 1.80 7.79
muro10 1.60 1.80 2.88 8UDS
1.30 1.80 2.34 2UDS
M2
TERMINACION DE PISOS
H.A.B/Piso (chap.) e=0.08 (con acero malla) 36.60 2.10
6.88 3.47
6.80 6.88 4UDS
6.88 4.33
M2
Mosaicos de granito fondo gris (0,30 x 0.30 ) M2
HORMIGON ARMADO
Columnas C1 ( 0.25 x 0.45 ) 0.25 0.45 3.20 2UDS
Columnas C2 ( 0.25 x 0.60 ) 0.60 0.25 3.20 17UDS
Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 0.60 0.25 0.25 0.25 3.20 4UDS
Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 0.60 0.25 0.20 0.20 3.20 10UDS
Columnas C5 ( 0.20 x 0.30 ) 0.20 0.30 5.00 3.20 2uds
Columnas CA (0.20 x 0.20 ) 5uds
Columnas C7 (0.20 x 0.30 )
Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 )
Columnas C6 (0.20 x 0.45 )
Columnas C7 (0.20 x 0.30 )
Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 )
Viga V1X ( 0.25 x 0.35 ) en pasillo 0.25 0.60 36.60 1UDS
Viga V2X ( 0.25 x 0.45 )=V5X 0.25 0.60 36.60 2UDS
Viga V3X de escalera ( 0.20 x 0.35 )
Viga V4X de escalera ( 0.20 x 0.45 )
Viga V1Y ( 0.20 x 0.35 )
Viga V2Y ( 0.20 x 0.45 )
Viga V3Y ( 0.25 x 0.45 )
Viga de amarre en muros resistente ( 0.20 x 0.35 ) 0.20 0.35 6.87 8uds
Viga de Amarre (sobre pandereta) (0.15x0.20)m 27.96 0.20 0.15
Losas maciza ( e=0.15 mts ) 9.63 36.65 0.15
Rampa de Escalera ( e=0.15 mts ) 2.70 1.64 0.15 2UDS 1.33
descanso 3.48 1.30 0.15 1UDS 1.36
MUROS DE BLOQUES
Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H 6.87 2.75 4.00
Mm2
Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 6.87 2.75 4.00
0.60 H para Mm1
INSTALACION SANITARIA
Ceramica Española (0.20x0.20) con brillo
Ceramica 6.43 2.80 18.00 4MUROS
0.90 4UDS 3.60
0.90 4UDS 3.60
4.33 1.80 7.79
muro10 1.60 1.80 2.88 8UDS
1.30 1.80 2.34 2UDS
TERMINACION DE ESCALERA
Descanso de granito fondo gris 1.30 3.48 4.52
Zócalo en descanso de granito fondo gris 3.28 3.40 6.68
Baranda de hierro
TERMINACION DE PISOS(inc.
Pulido,Brillado y Crstaz)
Mosaicos de granito fondo gris (B30 -NG327- 36.60 2.10
PL9)N2
6.88 3.47
6.80 6.88 4UDS
6.88 4.33
M2
MUROS DE BLOQUES
Bloques de 8" BNP con 3/8" 0.60 V y H para m2 6.83 0.80 4uds 21.86
Bloques de 8" BNP con 3/8" 0.40 V y 3/8" 0.60 H 6.83 0.80 4uds 21.86
para Mm1
Bloques de 8" SNP con 3/8" 0.40 V y H para Mm2 6.83 2.75 18.78 4uds 75.13
Bloques de 8" SNP con 3/8" 0.40 V y 3/8" 0.60 H 6.83 2.75 18.78 8uds 75.13
para Mm1
TERMINACION DE SUPERFICES
Pañete en Muros ( Interior y Exterior) 18.78
21.14 2.75 58.14
41.31 1.15 47.51
7.78 2.75 21.40
M2
INSTALACION SANITARIA
Ceramica 6.43 2.80 18.00 4MUROS
0.90 4UDS 3.60
0.90 4UDS 3.60
4.33 1.80 7.79
muro10 1.60 1.80 2.88 8UDS
1.30 1.80 2.34 2UDS
M2
TERMINACION DE PISOS
H.A.B/Piso (chap.) e=0.08 (con acero malla) 36.60 2.10
6.88 3.47
6.80 6.88 4UDS
6.88 4.33
M2
Mosaicos de granito fondo gris (0,30 x 0.30 ) M2
PROTECTORES METALICOS
Protectores de H.B/Cuad. 1/2"en Ventanas 60.81 M2 10.76 P2
HORMIGON ARMADO
Columnas C1 ( 0.25 x 0.45 ) 0.25 0.45 3.80 2UDS
Columnas C2 ( 0.25 x 0.60 ) 0.60 0.25 3.80 17UDS
Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 0.60 0.25 0.25 0.25 4UDS
Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 0.60 0.25 0.20 0.20 10UDS
Columnas C5 (0.20 x 0.30 ) 0.20 0.30 2uds
Columnas CA (0.20 x 0.20 ) 0.20 0.20 5uds
Viga V1X ( 0.25 x 0.50 ) en pasillo 0.25 50.00 36.60 1UDS
Viga V2X ( 0.25 x 0.60 )=V5X 0.25 60.00 36.60 2UDS
Viga V3X de escalera ( 0.20 x 0.50 ) 0.20 0.50 3.57
Viga V4X de escalera ( 0.25x 0.60) 0.25 60.00 3.57
Viga V1Y ( 0.25 x 0.50) 0.25 60.00 2.83 2uds
Viga V2Y ( 0.25 x 0.60 ) 0.25 60.00 6.87 4uds
Viga V3Y ( 0.25 x 0.60 ) 0.25 60.00 36.60
Viga de amarre en muros resistente ( 0.20 x 0.35 ) 0.20 0.35 6.87 8uds
Losas maciza ( e=0.15 mts ) 9.63 36.65 0.15 1.33
Rampa de Escalera ( e=0.15 mts ) 2.70 1.64 0.15 2UDS 1.36
descanso 3.48 1.30 0.15 1UDS
TERMINACION DE PISOS(inc.
Pulido,Brillado y Crstaz)
Mosaicos de granito fondo gris (B30 -NG327- 36.60 2.10
PL9)N2
6.88 3.47
6.80 6.88 4UDS
6.88 4.33 M2
MUROS DE BLOQUES
Bloques de 8" BNP con 3/8" 0.60 V y H para m2 2.90 0.80 12.00 3.03 0.80 30.26
Bloques de 8" BNP con 3/8" 0.40 V y 3/8" 0.60 H 6.43 0.80 8.00 41.15
para Mm1
Bloques de 6" B.N.P. 34.51 0.80 3.83 31.44
Bloques de 8" SNP con 3/8" 0.40 V y H para Mm2 6.43 2.75 4.00 70.73
Bloques de 8" SNP con 3/8" 0.40 V y 3/8" 0.60 H 6.43 2.75 4.00 70.73
para Mm1
TERMINACION DE SUPERFICES
Pañete en Muros ( Interior y Exterior) 18.78
21.14 2.75 58.14
41.31 1.15 47.51
7.78 2.75 21.40
M2
INSTALACION SANITARIA
Ceramica 6.43 2.80 18.00 4MUROS
0.90 4UDS 3.60
0.90 4UDS 3.60
4.33 1.80 7.79
muro10 1.60 1.80 2.88 8UDS
1.30 1.80 2.34 2UDS
M2
TERMINACION DE PISOS
H.A.B/Piso (chap.) e=0.08 (con acero malla) 36.60 2.10
6.88 3.47
6.80 6.88 4UDS
6.88 4.33
M2
Mosaicos de granito fondo gris (0,30 x 0.30 ) M2
SANITARIA EXTERIOR
Tinaco 500 Gls.(Acuap. Antialgas) inc/in.
Base Tinaco 2.00 p.a. 2,500.00
.
Cisterna (8,000 Gls.):
Losa cisterna 3/8" a 0.25 cms en A.D. 2.73 m3 9,443.24
Losa de Fondo 3/8" a 0.20 cms en A.D. 4.01 m3 6,912.47
Piezas e ins. Bomba 1.00 ud 10,500.00
b1
hormigon simple 39.60 1.00
39.60 2.03
10.70 1.00
10.70 2.00
entre b1 y b2
hormigon simple 7.60 36.60
7.60 4.00
menos 7.80 1.90 2uds
b2
hormigon simple 39.60 1.00
10.70 4.00
10.70 1.00
parqueo
hormigon simple 11.75 11.65
9.00 3.10
jardinera 2 linea 13.75 0.40
rampa
hormigon simple 27.60 1.50
4.00 2.30
bloque inicial
rampa 13.70 1.30
muros bloques 13.70 0.60
escalones 1.70 1.54
Muro de Contencion.
lado sur 27.70 mts
Limpieza y Replaneto muro de contencion 1.00 p.a. p.a.
Mov. De tierra:
Excavacion de material
Relleno de reposicion
Bote de Material
Hormigon Armado
Zapata de Columna
Columnas de Soporte
Muro de Contencion.
lado sur
Limpieza y Replaneto muro de contencion 1.00 p.a. p.a.
Contrafuerte 7uds
Limpieza y Replanteo contrafuerte
Mov. De tierra:
Excavacion de material
Relleno de reposicion
Bote de Material
Hormigon Armado
Zapata de Columna
Columnas de Soporte
Muro de Contencion.
lado este
Limpieza y Replaneto muro de contencion 1.00 p.a. p.a.
Excavacion zapata, Columnas y Muros contencion
9.85 1.95 1.20 m3
Relleno de reposicion (manual)
9.85 1.95 0.75 m3
Bote de material Sobrante (e=1.30%)
9.85 1.95 1.20 m3
Zapata Muro Contencion
9.85 1.95 0.45 m3
Muro de Contencion
9.85 0.38 3.70 m3
Lloradero de 4"
0.50 uds 22.00 uds
Contrafuerte 5uds
Limpieza y Replanteo contrafuerte
Mov. De tierra:
Excavacion de material
Relleno de reposicion
Bote de Material
Hormigon Armado
Zapata de Columna
Columnas de Soporte
Muro de Contencion.
lado sur
Limpieza y Replaneto muro de contencion 1.00 p.a. p.a.
Contrafuerte 7uds
Limpieza y Replanteo contrafuerte
Mov. De tierra:
Excavacion de material
Relleno de reposicion
Bote de Material
Hormigon Armado
Zapata de Columna
Columnas de Soporte
TOTAL
TOTAL*PF
27.45
112.80
66.30
27.84
81.00
39.00
2.30
22.64
10.70
390.03
TOTAL
13.35
55.10
32.23
13.62
39.55
18.90
0.96
11.32
4.46
236.86
236.86
l diferencia
10.77
43.93
26.01
10.82
31.56
15.38
0.34
8.49
5.12
152.41
190.51
81.15
10.07
34.59
13.52
174.15
174.15
5.66 M3
2.11 M3
4.54 M3
8.24 M3
33.84 M3
8.95 M3
8.35 M3
24.30 M3
11.70 M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
300.52
116.27
95.01
42.79
554.59
72.02
3.60
3.60
7.79
23.04
4.68
114.73
76.86
23.87
187.14
29.79
317.66
317.66
77.20
22.66
99.86
57.42
3.39
60.81
654.32
0.72 M3
8.16 M3
2.69 M3
6.72 M3
0.38 M3
0.96 M3
0.36 M3
1.26 M3
0.54 M3
0.36 M3
1.26 M3
5.49 M3
10.98 M3
0.26 M3
0.40 M3
0.43 M3
0.97 M3
3.22 M3
3.85 M3
0.84 M3
52.94 M3
2.69 M3
75.57 m2
75.57 m2
ml
72.02
3.60
3.60
7.79
23.04
4.68
M2 114.73
6.40 m2
6.68 ml
6.68 ml
76.86
23.87
187.14
29.79
317.66
TOTAL*PF
25.83
88.05
58.74
20.25
54.60
29.04
2.30
22.64
10.70
312.15
TOTAL
13.35
42.73
28.45
9.83
26.35
13.92
0.92
11.89
4.46
189.87
189.87
l diferencia
9.15
34.64
23.18
7.97
21.66
11.64
0.34
7.77
5.12
121.47
151.84
81.15
10.07
34.59
13.52
174.15
174.15
5.66 M3
2.11 M3
6.18 M3
8.24 M3
33.84 M3
8.95 M3
8.35 M3
24.30 M3
11.70 M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
M2
M2
M2
300.52
116.27
95.01
42.79
554.59
72.02
3.60
3.60
7.79
23.04
4.68
114.73
76.86
23.87
187.14
29.79
317.66
317.66
77.20
22.66
99.86
57.42
3.39
60.81
654.32
0.86 M3
8.16 M3
2.40 M3
7.22 M3
0.38 M3
0.64 M3
4.58 M3
10.98 M3
0.26 M3
0.40 M3
0.43 M3
0.97 M3
3.22 M3
3.85 M3
52.94 M3
2.69 M3
42.60 ml
72.02
3.60
3.60
7.79
23.04
4.68
114.73
m2
ml
ml
76.86
23.87
187.14
29.79
317.66
62.21
2.26
64.47
451.65
575.68
TOTAL*PF
19.64
70.88
48.45
14.52
39.68
20.54
2.30
27.82
10.70
254.52
TOTAL
13.35
34.14
23.31
6.96
18.89
9.67
0.92
13.91
4.46
157.00
157.00
l diferencia
2.95
28.20
19.32
5.82
16.07
8.45
0.34
10.43
5.12
120.89
120.89
81.15
10.07
34.59
13.52
174.15
174.15
5.66 M3
2.11 M3
8.24 M3
8.24 M3
33.84 M3
8.95 M3
8.35 M3
24.30 M3
11.70 M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
m2
m2
m2
m2
m2
m2
300.52
116.27
95.01
42.79
554.59
72.02
3.60
3.60
7.79
23.04
4.68
114.73
76.86
23.87
187.14
29.79
317.66
317.66
77.20
22.66
99.86
341.48
396.59
39.60
80.39
10.70
21.40
278.16
30.40
14.82
39.60
42.80
10.70
136.89
27.90
5.50
41.40
9.20
17.81
8.22
2.62
56.10
2.33
1.00
57.10
35.69
33.31
21.41
51.00
22.00
1.00
57.10
35.69
33.31
21.41
55.63
22.00
1.00
57.10
35.69
33.31
8.64
13.85
22.00
1.00
57.10
35.69
33.31
21.41
55.63
22.00
ENMIENDA ADICIONALES
PRESUPUESTO BASE
I- PRELIMINARES
1- Letrero en Obra (promocion) 1.00 pa
2- Caseta de materiales
a- Excavación en Tierra 0.38 m3
b- Hormigon simple para base parales 0.19 m3
c- Parales 4"x4" 49.50 p2
d- Parales de 2"x4" 82.85 p2
e- Correas de 2"X4" 24.75 p2
f- Durmientes de 2"x4" 99.00 p2
g- Plywood 4' x 8' x 3/4" 19.00 ud
h- Puerta Plywood 2.10 m2
i- Pernos 15.00 ud
j- Clavos c/cabeza 2" 15.00 lb
k- Piso H.S. Pulido (H=0.10mt) 16.00 m2
l- Techo de Zínc 1 Agua 23.05 m2
m- M.O. carpintería 608.60 p2
SUB-TOTAL PRELIMINARES
PRIMER NIVEL
Acrílica en muros ( Interior y exterior )Sobre(1.50 mts) losas, Vigas y Columnas 776.67 m2
b-
c- Mantenimiento en muros (h=1.50m) 517.78 m2
d- Pintura Mantenimiento ( Protectores Metales) 72.50 m2
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3
o- Losas maciza ( e=0.15 mts ) 47.70 m3
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2
c- Bloques de 6" SNP. 173.70 m2
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2
b- Fraguache en Viga 132.95 m2
c- Fraguache en Columnas 133.88 m2
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2
e- Pañete en Muros ( Exterior) 327.20 m3
f- Pañete en Muros ( Interior ) 195.13 ml
g- Cantos en General 1,167.63 ml
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml
b- Zócalo en escalones de granito fondo gris 10.80 ml
Acrílica en muros ( Interior y exterior )Sobre(1.50 mts) losas, Vigas y Columnas 776.67 m2
b-
c- Mantenimiento en muros (h=1.50m) 517.78 m2
d- Pintura Mantenimiento ( Protectores Metales) 72.50 m2
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3
o- Losas maciza ( e=0.15 mts ) 47.70 m3
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2
c- Bloques de 6" SNP. 173.70 m2
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2
b- Fraguache en Viga 132.95 m2
c- Fraguache en Columnas 133.88 m2
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2
e- Pañete en Muros ( Exterior) 327.20 m3
f- Pañete en Muros ( Interior ) 195.13 ml
g- Cantos en General 1,167.63 ml
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml
b- Zócalo en escalones de granito fondo gris 10.80 ml
4.- BLOQUES
a.- Bordillo de 0.15m ( B.N.P) 67.20 m2
7.- VARIOS
a.- Tablero de fibra de vidrio incluye aro y malla 2.00 uds
b.- poste de volleyball y cajualas 2.00 uds
c.- malla de voleyball 1.00 uds
8.- PINTURA
a.- Acrilica en columnas 25.48 m2
b.- Zeñalizacion en cancha 1.00 p.a.
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.27 m2
b.- Bloques en muros de 6" S.N.P. 56.89 m2
6.- PINTURA
a.- Pintura de base(1 mano) (economica) 237.18 m2
b.- Pintura Acrilica (muros) 237.18 m2
XIV.- MISCELANEOS
Letras de 8" en bronce con el nombre de la escuela impresa en vinil adhesiva
34.00 ud
a- s/sintra 5"*20"
b- Señaliz. ACM grabado (4"*16") ( BAÑOS ) 5.00 ud
c- Señaliz. ACM grabado (4"*16"(DIRECCION ) 1.00 ud
d- Señaliz. ACM grabado(4"*16")(BIBLIOTECA) 1.00 ud
e- Señaliz. ACM grabado(4"*16")(LAB. INFORMATICA) 1.00 ud
f- Señaliz. ACM grabado(4"*16") (LAB.CIENCIAS) 1.00 ud
g- M.O. instalacion de letras 9.00 ud
h- Limpieza continua y fianl 1.00 p.a
SUB-TOTAL MISCELANEOS
CANCHA:
Poste de acero cuadrado pintado, Marca IDE de fabricación local, de 20 pies de
2.00 ud
a.- alto con brazo para colocar dos luminarias.
lámpara Metal Halide de 400W.Mod. Flood Light de 400W, con Bombillo y
4.00 ud
b.- balastro multitaps, base para poste.
Alimentador entre postes 1 y 2.formado por:2C thw No. 10 Fases.1C thw No. 12
120.00 pl
c.- Tierra.tuberia pvc-sdr-26-3/4"¢
d.- Registro pvc de 3"¢ en base de poste. 2.00 ud
Alimentación desde registro pvc hasta tope para luminaria , compuesto por:
50.00 pl
e.- Conductor de vinyl No. 10/3.
Alimentador para conexión de luminarias .Compuesto por: Alambre de goma No.
20.00 pl
f.- 10/3.
g.- caja 2" x4"x con KO de 1/2" can tapa metálica wp. 2.00 ud
Alimentador desde poste no. 1 hasta Centro de iluminación .
compuesto por:
4C- thw No. 10 Fases. 35.00 pl
2C- thw No. 12 Tierra.
h.- Tuberia pvc-sdr-26- 3/4"¢
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 13.44 m2
b.- Bloques en muros de 6" S.N.P. 47.39 m2
13.- PINTURA
a.- Pintura de base premier tropical 130.45 m2
b.- Acrilica en pared 42.65 m2
c.- Acrilica en techos y vigas 32.67 m2
d.- Mantenimiento en paredes(H=1.50m) 52.13 m2
e.- Pintura Mantenimiento(rejas de hierro) 14.27 m2
XX.- COMEDOR
1.- PRELIMINARES
a.- Limpieza y replanteo del modulo 1.00 p.a.
7.- PUERTAS
a- En Barras de 1/2" Marcos en 11/2"x 1 1/2") 90.38 p2
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud
8.- VENTANAS
Cerramiento en Durock 0.40 x 0.10 Armazon en Perfiles 4"x 4"(inc. Dieño y arte) 31.68 m2
a-
10.- PINTURA
a.- Base premier tropical 266.31 m2
b.- Acrilica en Muros Modulo 266.31 m2
c.- Acrilica en techos Aluzinc 196.35 m2
d.- Mantenimiento en Puertas en Barras 8.40 m2
11.- MISCELANEOS
a.- Baranda en Rampas (Tubos H.G.1 1/2") 3.52 ml
b.- Baranda en Dispensador (Tubos H.G.1 1/2") 19.20 ml
COMEDOR
XXl.- COCINA
1.- PRELIMINARES
a.- Limpieza y replanteo 1.00 p.a.
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.75 m2
b.- Bloques en muros de 6" S.N.P. 99.33 m2
c.- De 6" en Antepecho lL 21.76 ml
6.- PISOS
a- H.A.B/Piso (chap.) e=0.08 (con acero malla) 53.18 m2
b- Mosaicos de granito fondo gris (0,30 x 0.30 ) 53.18 m2
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 48.00 ml
7.- PUERTAS
a- En Tola 27.12 p2
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud
8.- TERMINACION DE TECHOS
a- Fino de techo plano 196.35 m2
b.- Zabaleta en Techo 43.60 ml
c.- Impermeabilizante (fibra Poliglass)(4kg=3.00mm) 43.60 m2
d.- Desague de Techo H.A. pvc 3" (inc. Bajante) 43.60 ml
e.- Gotero de Ranura 43.60 ml
10.- PINTURA
a.- Base premier tropical 275.56 m2
b.- Acrilica en Muros Modulo 217.19 m2
c.- Acrilica en techos H.A. 58.37 m2
d.- Mantenimiento en Puertas en Tola 2.10 m2
11.- MISCELANEOS
Meseta Revest. En Ceramica (inc. Fregadero doble inoxidable, gabinet de pisos y
34.31 pl
a.- pared,accs. E inst.)
COCINA
SUB-TOTAL GENERAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
SEGUROS Y FIANZAS 0.05
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
IMPREVISTOS 0.05
ITEBIS ( 18% ) 0.18
CODIA 0.00
ESTUDIO DE SUELO *SOLICITAR PAGO EN CUBICACION PA
LEVANTAMIENTO TOPOGRAFICO PA
PROBETAS PA
PRIMER NIVEL
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.12 m3
b- Columnas C2 ( 0.25 x 0.60 ) 4.11 m3
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 0.29 m3
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 2.16 m3
j- Viga V2X ( 0.25 x 0.45 )=V5X 2.72 m3
k.- Viga V3X de escalera ( 0.20 x 0.35 ) 0.03 m3
l.- Viga V4X de escalera ( 0.20 x 0.45 ) 0.07 m3
t.- Losas maciza ( e=0.15 mts ) 5.20 m3
r.- Rampa de Escalera ( e=0.15 mts ) 0.44 m3
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 22.50 m2
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 4.81 m2
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.26 m3
b- Columnas C2 ( 0.25 x 0.60 ) 4.11 m3
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 2.66 m3
q Losas maciza ( e=0.15 mts ) 5.20 m3
r Rampa de Escalera ( e=0.15 mts ) 0.44 m3
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 22.50 m2
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 4.81 m2
EXTERIOR
VERJA PERIMETRAL EN MURO (H= 2.50 mts y L=530.55ml) 262.59 ADICIONAL
VERJA PERIMETRAL
Excavacion Zap. De Muro (0.45*0.80) 97.65 m3
Relleno de Reposicion (manual) 76.50 m3
Bloque en muros de 6" B.N.P. 68.87 m2
Bloque en muros de 6" S.N.P. 71.25 m2
NUEVAS PARTIDAS
I- PRELIMINARES
a.- Letrero en Obra (promocion) 1.00 pa
b.- Alquiler de Baños Moviles p/empelado 2 uds mensual durantes un(1.00) año 30.00 uds/mes
Instalacion del \Sistema de electricidad p/iluminar e electricidad del lugar
c.-
c1.- alimentador alambre de 6" 1,500.00 pl
c2.- alimentador alambre de 8" 1,200.00 pl
c3.- alimentador alambre de 12" 950.00 pl
c4.- toma corriente doble 25.00 uds
c5.- caja de breakers 1.00 uds
d.- Instalacion Sistema de Agua Potable para el lugar de trabajo
d1.- Replanteo 450.00 ml
d2.- movimiento de tierra
d2.1 Excavacion en caliche 283.50 m3
d2.2- relleno de material p/excavaciones previas 269.33 m3
d2.3 bote de material 17.73 m3
d3.- suministro y colocacion de tuberias de 11/2" 95.36 ml
d4.- Suministro y colocacion de tuberias de 1" 90.36 ml
d5.- Suministro y colocacion de tuberias de 1/2" 250.00 ml
Pago de Partida de Mantenimiento de Obra ya que las paralizaciones no han
e.- sido por culpa nuestra
e.1- Sereno 12.00 homb./mes
e.2- Guarda Almacen 12.00 homb./mes
e.3- Personal de Limpieza(corte de Grama y Arboles Pequeños)2 personas 24.00 homb./mes
15.- VARIOS
a- Barandas de hierro sobre muros de bloques 42.10 ml
b.- Andamio Bloques1 exteriores 909.92 m2
c.- Cepos de Columnas 33.00 uds
2 HORMIGON ARMADO
r Columnas C5 ( 0.20 x 0.30 ) 3.60 m3
s- Columnas CA (0.20 x 0.20 ) 0.54 m3
t.- Viga de amarre en muros resistente ( 0.20 x 0.35 ) 3.85 M3
v.- Viga de Amarre (sobre pandereta) (0.15x0.20)m 0.84 M3
w.- Pichones de columnas 5.90 m3
y.- Columnas falsas 1.05 m3
2- HORMIGON ARMADO
a- Columnas C3 ( 0.25 x 0.45 + 0.20 x 0.20 ) 0.93 m3
b- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 1.14 m3
c- Viga V4X ( 0.25 x 0.45 ) 0.41 m3
d- Viga V6X ( 0.25 x 0.45 ) 0.41 m3
e- Dintel ( 0.20 x 0.30 ) 0.27 m3
f- Losas maciza ( e=0.15 mts ) 4.80 m3
g.- Viga de Amarre 0.20*0.2m 0.14 m3
3- MUROS DE BLOQUES
a- Bloques de 8" 41.16 m2
b- Bloques en Muros de 6" 8.57 m2
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2
b- Pañete en muros interiores 48.03 m2
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2
d- Fraguache en Losa y Vuelo y rampa 62.61 m2
e- Cantos 132.94 ml
f- Goteros Colgantes en borde pasillo 8.77 ml
5- TERMINACION DE TECHO
a- Fino en Techo Plano 32.00 m2
b- Zabaleta En Techo 23.00 ml
c- Bajante pluvial de 3" 1.00 ud
d- Impermeabilizante de (e= 3.0 mm) 34.63 m2
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 23.00 ml
9- VARIOS
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
a- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 18.45 ml
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
b- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 15.89 ml
15.- VARIOS
a- Andamio Bloques1 exteriores 909.92 m2
b.- Cepos de Columnas 33.00 uds
SUB-TOTAL PRIMER NIVEL BLOQUE B
2 HORMIGON ARMADO
r Columnas C5 ( 0.20 x 0.30 ) 3.60 m3
s- Columnas CA (0.20 x 0.20 ) 0.54 m3
t.- Viga de amarre en muros resistente ( 0.20 x 0.35 ) 3.85 M3
v.- Viga de Amarre (sobre pandereta) (0.15x0.20)m 0.84 M3
w.- Pichones de columnas 5.90 m3
y.- Columnas falsas 1.05 m3
12. VARIOS
a- Barandas de hierro sobre muros de bloques 42.10 ml
1- REPLANTEO
a- Replanteo del area 1.00 p.a.
b.- Charancha 32.00 m2
2- HORMIGON ARMADO
a- Columnas C3 ( 0.25 x 0.45 + 0.20 x 0.20 ) 0.93 m3
b- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 1.14 m3
c- Viga V4X ( 0.25 x 0.45 ) 0.41 m3
d- Viga V6X ( 0.25 x 0.45 ) 0.41 m3
e- Dintel ( 0.20 x 0.30 ) 0.27 m3
f- Losas maciza ( e=0.15 mts ) 4.80 m3
g.- Viga de Amarre 0.20*0.2m 0.14 m3
3- MUROS DE BLOQUES
a- Bloques de 8" 41.16 m2
b- Bloques en Muros de 6" 8.57 m2
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2
b- Pañete en muros interiores 48.03 m2
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2
d- Fraguache en Losa y Vuelo y rampa 62.61 m2
e- Cantos 132.94 ml
f- Goteros Colgantes en borde pasillo 8.77 ml
5- TERMINACION DE TECHO
a- Fino en Techo Plano 32.00 m2
b- Zabaleta En Techo 23.00 ml
c- Bajante pluvial de 3" 1.00 ud
d- Impermeabilizante de (e= 3.0 mm) 34.63 m2
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 23.00 ml
9- VARIOS
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
a- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 18.45 ml
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
b- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 15.89 ml
16.- VARIOS
a- Barandas de hierro sobre muros de bloques 42.10 ml
b.- Andamio Bloques3 exteriores 909.92 m2
c.- Cepos de Columnas 33.00 uds
1.- Preliminares
a.- Repalnteo 1.00 m3
MURO CONTENCION
Movimiento de Tierra
Excavacion Zapata de Muros Y Columnas 31.29 m3
Bote De Material Sobrante 40.68 m3
Hormigon Armado
Zapata de Muros H. A. 16.38 m3
Muros de Contencion 20.20 m3
HORMIGON ARMADO
Muros de Contencion (Lateral Este) 4.97 m3
EXTERIOR
VERJA PERIMETRAL EN MURO (H= 2.50 mts y L=530.55ml) 262.59 ADICIONAL
VERJA PERIMETRAL
Excavacion Zap. De Muro (0.45*0.80) 97.65 m3
Relleno de Reposicion (manual) 76.50 m3
Bloque en muros de 6" B.N.P. 68.87 m2
Bloque en muros de 6" S.N.P. 71.25 m2
VERJA PERIMETRAL
Relleno de reposicion (manual) 76.43 m3
Bote de material Sobrante (e=1.25) 65.97 m3
Zapata de muro de 6" (0.45*0.20) 3 3/8" l a 40T 23.59 m3
Zapata Col. (0.70*0.70*0.25) 6 308" a 0.20 10.55 m3
Columna (0.20*0.20) 6.80 m3
viga de Amarre (0.15*0.20) 8.95 m3
Bloques de Muro de 6" B.N.P. 177.18 m2
Bloques en muros violinados de 6" S.N.P. 1,041.26 m2
Fraguache (viga y Columna) 405.64 m3
Pañete (viga y Columna) 405.64 m3
AREA DE PARQUEO
Volumen de excavacion 13.18 m3
Relleno de reposicion 7.40 m3
Bote de Material Sobrante 7.10 m3
Bloque de 6" 43.14 m3
Hormigon en Zapata 3.29 m3
AREA CIVICA
MURO DE HORMIGON
Volumen de excavacion 13.12 m3
Zapata de Hormigon 4.41 m3
Hormigon de Muro 8.23 m3
MOVIMIENTO DE TIERRA
Excavación Zapata Muros y Columnas 7.84 m3
Relleno de reposición Manual 4.82 m3
Bote de material Sobrante 3.92 m3
Relleno compactado con material Granular 7.56 m3
HORMIGON ARMADO
Zapata de Muros 3.01 m3
Vigas de Amarre A.N.P. 0.83 m3
Viga Perimetral 0.83 m3
Losa Maciza (e=0.15m) 3.24 m3
Dintel (0.15x0.30)m 0.50 m3
MURO DE BLOQUES
Bloques de 6" B.N.P. 22.15 m2
Bloques de 6" S.N.P. 80.40 m2
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2
b- Pañete en muros interiores 48.03 m2
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2
d- Fraguache en Losa y Vuelo y rampa 62.61 m2
e- Cantos 132.94 ml
f- Goteros Colgantes en borde pasillo 8.77 ml
5- TERMINACION DE TECHO
a- Fino en Techo Plano 11.56 m2
b- Zabaleta En Techo 12.00 ml
c- Bajante pluvial de 3" 1.00 ud
d- Impermeabilizante de (e= 3.0 mm) 14.06 m2
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 12.00 ml
MOVIMIENTO DE TIERRA
Excavación Zapata Muros y Columnas 8.64 m3
Relleno de reposición Manual 4.86 m3
Bote de material Sobrante 4.91 m3
Relleno compactado con material Granular 4.05 m3
HORMIGON ARMADO
Zapata de Muros 2.16 m3
Vigas de Amarre A.N.P. 0.48 m3
Viga Perimetral 0.36 m3
Losa Maciza (e=0.15m) 1.73 m3
Dintel (0.15x0.30)m 0.54 m3
Acera exterior 13.20 m2
MURO DE BLOQUES
Bloques de 6" B.N.P. 9.60 m2
Bloques de 6" S.N.P. 33.60 m2
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2
b- Pañete en muros interiores 48.03 m2
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2
d- Fraguache en Losa y Vuelo y rampa 62.61 m2
e- Cantos 132.94 ml
f- Goteros Colgantes en borde pasillo 8.77 ml
5- TERMINACION DE TECHO
a- Fino en Techo Plano 11.56 m2
b- Zabaleta En Techo 12.00 ml
c- Bajante pluvial de 3" 1.00 ud
d- Impermeabilizante de (e= 3.0 mm) 14.06 m2
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 12.00 ml
6- VENTANAS ( Cumplir especificaciones )
a- Tola 2.31 m2
ORDEN DE CAMBIO
AREA DE PARQUEO
Volumen de excavacion 13.18 m3
Relleno de reposicion 7.40 m3
Bote de Material Sobrante 7.10 m3
Bloque de 6" 43.14 m3
Hormigon en Zapata 3.29 m3
AREA CIVICA
MURO DE HORMIGON
Volumen de excavacion 13.12 m3
Zapata de Hormigon 4.41 m3
Hormigon de Muro 8.23 m3
MOVIMIENTO DE TIERRA
Excavación Zapata Muros y Columnas 7.84 m3
Relleno de reposición Manual 4.82 m3
Bote de material Sobrante 3.92 m3
Relleno compactado con material Granular 7.56 m3
HORMIGON ARMADO
Zapata de Muros 3.01 m3
Vigas de Amarre A.N.P. 0.83 m3
Viga Perimetral 0.83 m3
Losa Maciza (e=0.15m) 3.24 m3
Dintel (0.15x0.30)m 0.50 m3
MURO DE BLOQUES
Bloques de 6" B.N.P. 22.15 m2
Bloques de 6" S.N.P. 80.40 m2
BLOQUE 1
PRIMER NIVEL
Salida Luz Cenital 30.00 ud
Salida Interruptor Simple Levintong 4.00 ud
Salida Interruptor doble Levintong 3.00 ud
Salida Tomacorriente 110 V Levintong aterrizado 15.00 ud
Salida Tomacorriente 220 V Levintong aterrizado 2.00 ud
Salida Data 6.00 ud
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud
RE: 12X12X6 NEMA 1 1.00 ud
RT: 10X10X4 NEMA 1 1.00 ud
RD: 6X6X4 NEMA 1 1.00 ud
SEGUNDO NIVEL
Salida Luz Cenital 33.00 ud
Salida Interruptor Simple Levintong 2.00 ud
Salida Interruptor doble Levintong 5.00 ud
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud
RE: 12X12X6 NEMA 1 1.00 ud
BLOQUE 11
PRIMER NIVEL
Salida Luz Cenital 26.00 ud
Salida Interruptor Simple Levintong 2.00 ud
Salida Interruptor doble Levintong 5.00 ud
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud
RE: 12X12X6 NEMA 1 1.00 ud
SEGUNDO NIVEL
Salida Luz Cenital 39.00 ud
Salida Interruptor Simple Levintong 2.00 ud
Salida Interruptor doble Levintong 5.00 ud
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud
RE: 12X12X6 NEMA 1 1.00 ud
BLOQUE 111
AULA INICIAL
Salida Luz Cenital 21.00 ud
Salida Interruptor Simple Levintong 2.00 ud
Salida Interruptor doble Levintong 4.00 ud
Salida Tomacorriente 110 V Levintong aterrizado 6.00 ud
Salida Data 6.00 ud
Panel Distruibucion (P-B111) G.E. O Similar 1.00 ud
BLOQUE 1V
COMEDOR TIPO lll Y COCINA
Salida Luz Cenital (tubo y caja) 16.00 ud
Salida Tomacorriente 110 V (tubo y caja) 12.00 ud
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
SEGUROS Y FIANZA (ORDENES DE CAMBIO) 0.05
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.001
ESTUDIO DE SUELO *SOLICITAR PAGO EN CUBICACION PA
LEVANTAMIENTO TOPOGRAFICO PA
CONTROL DE CALIDAD ( ROTURA DE PROBETA ) PA
GASTOS ADMINISTRATIVOS POR PARALIZACION YA QUE LA
PARALIZACIONES NO HAN SIDO POR CULPA NUESTRA PA
TRANSPORTE Y MOVILIZACION DE EQUIPOS PESADOS
( RETROEXCAVADORA , PALA, GREDA ,ETC. ) PA
EJECUTADO
INA
PURD$ TOTAL aumento cantidad nuevas patidas ITEBIS
12,000.00 12,000.00
-
-
274.06 104.14
4,358.49 828.11
37.06 1,834.47
34.00 2,816.90
34.00 841.50
34.00 3,366.00
1,225.00 23,275.00
687.83 1,444.44
25.00 375.00
25.47 382.05
562.58 9,001.28
550.00 12,677.50
5.75 3,499.45
-
-
-
-
-
-
-
-
10,000.00 10,000.00
-
-
298.95 116,600.90
68.56 16,239.07
300.00 57,153.00
733.92 127,814.77
-
-
8,876.92 48,379.21
9,019.97 14,161.35
9,019.97 3,698.19
9,384.08 16,891.34
11,958.91 959,224.17
12,192.98 622,085.84
19,340.79 35,006.83
23,664.73 42,833.16
33,424.26 29,079.11
28,101.36 164,954.98
31,335.95 109,049.11
34,777.70 229,880.60
36,160.15 188,755.98
28,756.87 22,430.36
30,212.98 15,710.75
31,872.31 58,326.33
20,995.70 67,396.20
19,368.39 159,982.90
25,381.10 6,599.09
21,475.06 8,590.02
18,426.65 7,923.46
21,649.53 21,000.04
19,550.44 62,952.42
11,327.02 540,298.85
24,177.11 1,692.40
17,965.30 40,421.93
-
1,266.94 22,006.75
1,225.36 28,379.34
788.34 53,851.51
1,176.26 62,424.12
1,134.42 80,271.56
802.57 111,460.92
-
-
39.50 13,364.43
39.50 5,251.53
39.50 5,288.26
238.27 144,193.86
221.56 98,270.72
62.35 52,145.80
166.22 7,297.06
-
-
5,812.09 40,684.63
3,985.82 19,929.10
4,893.13 9,786.26
4,886.13 39,089.04
3,948.02 7,896.04
16,131.88 16,131.88
1,064.44 1,064.44
16,023.51 232,981.84
1,146.33 4,585.32
388.21 776.42
349.21 349.21
293.47 293.47
906.38 2,719.14
1,158.26 1,158.26
250.00 1,750.00
1,534.39 3,437.03
750.00 22,890.00
815.55 66,777.23
7,200.00 7,200.00
1,521.36 1,521.36
-
-
498.60 176,658.97
936.48 331,804.23
180.06 32,362.18
-
887.10 39,236.43
597.19 5,332.91
559.83 2,586.41
62.89 2,781.62
-
-
3,626.00 215,747.00
-
-
9,403.47 56,420.82
6,203.47 31,017.35
4,575.00 27,450.00
-
-
290.00 181,763.30
310.00 28,919.90
-
-
46.64 60,373.15
128.49 99,794.33
254.32 131,681.81
159.29 11,548.53
-
-
-
-
-
5,000.00 5,000.00
-
33,921.61 20,352.97
28,462.52 115,273.21
31,854.88 76,451.71
35,450.16 161,652.73
36,785.50 132,427.80
28,234.81 15,246.80
30,751.93 11,070.69
32,444.42 40,879.97
21,232.09 68,155.01
19,620.60 162,066.16
25,778.49 6,702.41
21,753.40 8,701.36
18,700.21 8,041.09
21,916.06 21,258.58
19,804.90 63,771.78
11,447.01 546,022.38
18,099.50 40,723.88
1,209.78 64,203.02
1,167.69 82,625.74
861.92 149,715.50
40.73 13,780.59
40.73 5,415.05
40.73 5,452.93
242.80 146,935.28
247.05 80,834.76
216.36 42,218.33
63.11 73,689.13
361.87 116,732.02
79.19 7,274.39
440.00 156,081.20
350.00 14,280.00
167.57 15,342.71
5,926.50 35,559.00
4,082.53 16,330.12
5,007.54 10,015.08
6,000.00 6,000.00
407.42 1,629.68
4,056.81 8,113.62
827.44 66,129.00
350.00 1,400.00
2,070.82 61,503.35
380.11 4,105.19
949.34 -
181.10 -
3,626.00 215,747.00
9,403.47 37,613.88
6,203.47 12,406.94
4,575.00 27,450.00
46.72 60,591.17
136.00 44,499.20
128.65 124,751.91
-
-
-
10,000.00 10,000.00
147.32 19,307.76
298.95 141,146.25
68.56 28,512.73
300.00 110,487.00
733.92 69,759.10
8,876.92 48,379.21
9,019.97 14,161.35
9,019.97 3,698.19
9,384.08 16,891.34
11,958.91 959,224.17
12,192.98 622,085.84
19,340.79 35,006.83
23,664.73 42,833.16
33,424.26 29,079.11
28,101.36 164,954.98
31,335.95 109,049.11
34,777.70 229,880.60
36,160.15 188,755.98
28,756.87 22,430.36
30,212.98 15,710.75
31,872.31 58,326.33
20,995.70 67,396.20
19,368.39 159,982.90
25,381.10 6,599.09
21,475.06 8,590.02
18,426.65 7,923.46
21,649.53 21,000.04
19,550.44 62,952.42
11,327.02 540,298.85
24,177.11 1,692.40
17,965.30 40,421.93
1,266.94 22,006.75
1,225.36 28,379.34
788.34 53,851.51
1,176.26 62,424.12
1,134.42 80,271.56
802.57 111,460.92
39.50 13,364.43
39.50 5,251.53
39.50 5,288.26
238.27 144,193.86
221.56 98,270.72
62.35 52,145.80
166.22 7,297.06
5,812.09 40,684.63
3,985.82 19,929.10
4,893.13 9,786.26
4,886.13 39,089.04
3,948.02 7,896.04
16,131.88 16,131.88
1,064.44 1,064.44
16,023.51 232,981.84
1,146.33 4,585.32
388.21 776.42
349.21 349.21
293.47 293.47
906.38 2,719.14
1,158.26 1,158.26
250.00 1,750.00
1,534.39 3,437.03
750.00 22,890.00
815.55 66,777.23
7,200.00 7,200.00
1,521.36 1,521.36
498.60 176,658.97
936.48 331,804.23
180.06 32,362.18
887.10 39,236.43
597.19 5,332.91
559.83 24,979.61
62.89 2,781.62
3,626.00 215,747.00
9,403.47 56,420.82
6,203.47 31,017.35
4,575.00 27,450.00
290.00 181,763.30
310.00 28,919.90
46.64 60,373.15
128.49 99,794.33
254.32 131,681.81
159.29 11,548.53
-
-
-
-
5,000.00 5,000.00
33,921.61 20,352.97
28,462.52 115,273.21
31,854.88 76,451.71
35,450.16 161,652.73
36,785.50 132,427.80
28,234.81 15,246.80
30,751.93 11,070.69
32,444.42 40,879.97
21,232.09 68,155.01
19,620.60 162,066.16
25,778.49 6,702.41
21,753.40 8,701.36
18,700.21 8,041.09
21,916.06 21,258.58
19,804.90 63,771.78
11,447.01 546,022.38
18,099.50 40,723.88
1,209.78 64,203.02
1,167.69 82,625.74
861.92 149,715.50
40.73 13,780.59
40.73 5,415.05
40.73 5,452.93
242.80 146,935.28
247.05 80,834.76
216.36 42,218.33
63.11 73,689.13
361.87 116,732.02
79.19 7,274.39
440.00 156,081.20
225.89 9,216.31
167.57 15,342.71
5,926.50 35,559.00
4,082.53 16,330.12
5,007.54 10,015.08
6,000.00 6,000.00
407.42 1,629.68
535.44 2,141.76
4,056.81 8,113.62
827.44 66,129.00
350.00 1,400.00
2,076.82 61,681.55
381.56 4,120.85
949.34 -
181.10 -
3,262.00 194,089.00
9,403.47 37,613.88
6,203.47 12,406.94
4,575.00 27,450.00
46.72 60,591.17
136.00 44,499.20
128.65 124,751.91
10,000.00 10,000.00
147.32 -
298.95 106,100.34
68.56 21,137.05
300.00 97,041.00
792.14 75,292.91
-
-
8,577.83 48,550.52
8,499.80 17,934.58
9,800.22 40,964.92
10,034.29 112,785.42
7,849.60 70,253.92
9,410.09 -
12,950.92 66,826.75
11,126.64 75,327.35
7,953.63 93,057.47
9,696.19 -
9,148.94 -
8,161.69 -
9,800.22 4,508.10
18,638.56 20,502.42
22,000.20 12,760.12
24,822.60 21,595.66
22,150.36 130,022.61
22,864.22 58,989.69
25,604.33 169,244.62
25,769.22 13,399.99
23,819.36 18,579.10
25,769.22 -
20,995.70 67,396.20
19,368.39 159,982.90
25,381.10 6,599.09
21,475.06 8,590.02
21,649.53 9,309.30
21,649.53 21,000.04
19,550.44 -
11,327.02 540,298.85
24,177.11 1,692.40
17,965.30 40,421.93
-
-
1,266.94 22,006.75
1,225.36 28,379.34
788.34 16,902.01
1,176.26 62,424.12
1,134.42 80,271.56
802.57 69,574.79
-
-
39.50 13,364.43
39.50 5,251.53
39.50 5,288.26
238.27 144,193.86
221.56 122,897.12
62.35 52,145.80
166.22 7,297.06
-
-
5,812.09 34,872.54
3,985.82 15,943.28
4,893.13 9,786.26
3,948.02 7,896.04
15,685.79 15,685.79
1,146.33 2,292.66
995.80 1,991.60
388.21 776.42
250.00 1,500.00
906.38 1,812.76
750.00 21,547.50
1,713.68 6,854.72
815.55 59,314.95
6,000.00 6,000.00
1,141.02 1,141.02
-
-
498.60 158,385.28
936.48 297,482.24
180.06 31,017.14
-
887.10 39,236.43
564.64 5,042.24
583.46 3,424.91
583.46 22,609.08
62.89 2,781.62
-
-
3,626.00 234,058.30
-
-
9,403.47 37,613.88
6,203.47 12,406.94
4,575.00 27,450.00
-
-
290.00 201,422.40
310.00 28,919.90
-
-
353.44 122,368.00
78.06 7,326.71
440.00 150,260.00
-
-
1,214.64 32,795.28
1,062.31 2,124.62
1,423.04 8,538.24
679.35 3,396.75
1,242.97 13,672.67
3,615.35 3,615.35
-
-
46.64 59,951.52
128.49 145,173.14
254.32 39,564.56
159.29 10,282.17
-
-
-
12,000.00 24,000.00
118.37 12,428.85
538.13 13,453.25
3,297.17 19,783.02
155,269.40 155,269.40
219,011.40 219,011.40
-
-
-
1,000.00 1,000.00
274.06 17,375.40
68.56 968.07
300.00 24,726.00
9,443.24 25,780.05
6,912.47 27,719.00
1,195.32 44,967.94
236.72 15,235.30
62.89 1,119.44
141.03 3,208.43
3,450.00 3,450.00
27,030.00 27,030.00
15,681.00 15,681.00
8,700.00 8,700.00
-
-
-
350.00 5,271.00
9,944.80 5,171.30
440.00 2,266.00
802.57 12,696.66
62.35 1,970.26
211.83 6,871.77
144.63 744.84
511.32 1,978.81
128.49 4,168.22
46.64 1,513.00
159.29 223.01
-
-
-
2,200.00 4,004.00
2,200.00 3,168.00
38.00 247.76
60.79 607.90
388.21 776.42
78.24 156.48
322.69 1,051.97
240.00 2,736.00
274.06 6,780.24
714.16 2,470.99
68.56 169.34
300.00 8,685.00
3,444.33 5,889.80
3,661.13 6,406.98
1,195.32 33,289.66
236.72 5,184.17
62.89 1,025.11
900.00 1,800.00
-
-
-
-
-
2,200.00 4,004.00
2,200.00 3,168.00
38.00 247.76
60.79 607.90
388.21 776.42
78.24 156.48
322.69 1,051.97
240.00 2,736.00
274.06 6,780.24
714.16 2,470.99
68.56 169.34
300.00 8,685.00
3,444.33 5,889.80
3,661.13 6,406.98
1,195.32 33,289.66
236.72 5,184.17
62.89 1,025.11
900.00 1,800.00
-
-
-
-
-
-
2,500.00 2,500.00
-
-
147.32 18,385.54
274.06 8,287.57
300.00 28,155.00
68.56 1,459.64
597.19 99,372.42
-
-
7,018.07 53,056.61
7,942.01 10,801.13
19,017.70 28,906.90
-
-
802.57 53,932.70
-
-
236.16 2,578.87
238.27 6,071.12
39.50 1,006.46
62.35 6,609.10
-
-
1,122.32 466,885.12
-
-
8,550.00 17,100.00
6,750.84 13,501.68
895.00 895.00
-
-
128.49 3,273.93
11,000.00 11,000.00
-
-
-
-
-
1,500.00 1,500.00
-
-
274.06 4,154.75
68.56 519.68
300.00 2,955.00
-
-
6,806.87 34,442.76
23,687.90 20,134.72
12,851.11 166,935.92
-
-
788.34 19,921.35
802.57 45,658.21
-
-
236.16 2,578.87
62.35 6,609.10
-
-
46.64 11,062.08
128.49 30,475.26
-
-
-
1,160.00 39,440.00
742.40 3,712.00
742.40 742.40
742.40 742.40
742.40 742.40
742.40 742.40
10,750.00 96,750.00
115,000.00 115,000.00
-
-
-
-
-
-
-
950.25 456,918.21
1,461.08 21,916.20
17,628.33 17,628.33
4,500.00 54,000.00
-
150.00 900.00
1,200.00 13,200.00
291.22 187,024.40
50.00 6,500.00
35.00 28,350.00
25.00 20,500.00
50.00 7,800.00
200.00 2,000.00
-
-
500.00 500.00
274.06 93.18
597.19 364.29
68.56 19.88
300.00 132.00
7,202.85 2,088.83
10,351.61 1,242.19
559.83 1,545.13
788.34 1,284.99
802.57 2,616.38
236.16 921.02
62.35 513.76
128.49 370.05
16,000.00 16,000.00
-
-
-
-
-
5,800.00 5,800.00
274.06 8,076.55
274.06 17,622.06
597.19 30,396.97
300.00 10,449.00
6,648.49 160,295.09
8,021.21 85,987.37
22,007.92 176,943.68
12,368.68 3,339.54
21,593.11 144,026.04
788.34 19,259.15
862.98 126,504.24
39.50 2,209.63
238.27 13,328.82
62.35 33,407.13
128.49 7,174.88
128.49 186,914.40
450.00 97,294.50
8,500.00 85,000.00
159.29 3,185.80
-
-
-
-
-
-
-
1,214.64 32,795.28
1,062.31 3,186.93
1,423.04 7,115.20
1,242.97 4,971.89
9,976.15 39,904.60
679.35 3,396.75
4,622.63 4,622.63
106.57 3,197.10
2,683.50 2,683.50
86.14 6,029.80
286.53 3,438.36
1,200.00 7,200.00
971.36 1,942.72
-
-
-
1,102.91 29,778.57
1,062.31 2,124.62
1,423.04 8,538.24
1,242.97 7,457.84
1,304.13 27,386.73
762.78 16,018.38
3,630.06 14,520.24
679.35 3,396.75
4,466.62 4,466.62
106.61 4,797.45
3,140.89 3,140.89
107.82 11,321.10
3,140.89 3,140.89
134.03 14,743.30
2,322.42 2,322.42
-
-
-
-
-
-
-
1,102.91 29,778.57
1,062.31 3,186.93
1,423.04 4,269.12
1,710.55 1,710.55
1,242.97 33,560.27
679.35 3,396.75
3,615.35 21,692.10
3,931.26 3,931.26
106.61 3,198.30
3,440.27 3,440.27
246.22 17,235.40
2,322.42 2,322.42
-
-
-
1,102.91 29,778.57
1,062.31 2,124.62
1,423.04 8,538.24
1,242.97 9,943.78
679.35 3,396.75
7,737.60 7,737.60
106.61 14,392.35
2,322.42 2,322.42
-
-
-
-
-
12,468.75 12,468.75
1,348.94 1,348.94
2,195.45 2,195.45
7,187.72 7,187.72
328.86 328.86
2,438.44 4,876.88
738.17 738.17
44.34 177.36
54,884.33 54,884.33
-
67,056.99 67,056.99
716.70 78,837.00
13,305.60 13,305.60
22,365.52 22,365.52
-
-
20,557.96 41,115.92
11,066.75 44,266.99
51.27 6,152.40
380.84 761.68
67.21 3,360.50
26.06 521.20
126.18 252.36
96.60 3,381.00
15,624.00 15,624.00
191.66 9,583.00
287.00 2,970.45
8,600.00 17,200.00
-
-
-
-
-
-
-
116,715.60 116,715.60
3,000.00 3,000.00
-
-
1,697.40 1,697.40
29.81 5,962.00
205.54 205.54
17.71 1,771.00
100.49 401.96
49.88 99.76
21.32 42.64
21.32 42.64
98.96 98.96
4.02 80.40
21.32 426.40
0.61 12.20
13,305.60 13,305.60
106.58 2,664.50
274.05 548.10
15.23 121.84
13.40 107.20
20,000.00 20,000.00
17,237.07 34,474.14
291.22 52,419.60
6,000.00 6,000.00
65,775.86 65,775.86
-
-
2,000.00 2,000.00
-
-
147.32 797.00
298.95 3,324.32
300.00 5,157.00
68.56 238.59
733.92 3,970.51
-
-
8,155.61 20,552.14
7,653.77 6,888.39
17,143.03 8,228.65
10,739.52 37,158.74
23,003.84 10,581.77
21,465.14 1,073.26
-
-
738.37 9,923.69
753.39 35,703.15
-
-
35.20 1,255.58
197.04 18,675.45
223.48 7,971.53
59.66 4,451.23
-
-
127.45 3,397.82
440.00 11,730.40
-
-
600.00 600.00
4,207.22 4,207.22
3,089.73 3,089.73
-
-
1,214.64 4,858.56
1,062.31 1,062.31
1,423.04 1,423.04
1,267.92 2,535.84
-
-
451.52 8,149.94
915.77 16,529.65
178.76 2,529.45
-
-
6,203.47 12,406.94
290.00 44,526.60
-
-
3,626.00 3,843.56
-
-
821.96 19,809.24
597.19 1,152.58
497.73 10,502.10
56.35 862.16
-
-
46.64 6,084.19
128.49 5,480.10
128.49 4,197.77
254.32 13,257.70
159.29 2,273.07
-
-
4,900.99 32,150.49
-
-
-
-
-
5,000.00 5,000.00
-
-
147.32 9,614.10
298.95 6,026.83
298.95 7,010.38
68.56 1,813.41
300.00 30,909.00
733.92 50,383.61
-
-
8,155.61 62,471.97
9,159.32 55,413.89
19,982.54 30,173.64
21,119.25 54,910.05
18,394.70 48,562.01
-
-
738.37 28,670.91
753.39 80,582.59
-
-
35.20 2,240.13
223.48 14,222.27
206.77 45,534.89
59.66 21,910.14
1,282.21 34,619.67
21,224.36 21,224.36
-
-
451.52 77,489.86
915.77 157,164.45
178.76 9,653.04
-
-
272.90 24,664.70
6,203.47 6,203.47
-
-
4,038.32 127,933.98
-
-
2,100.00 412,335.00
623.20 27,171.52
-
-
46.64 12,420.70
128.49 34,218.17
114.22 22,427.10
159.29 1,338.04
-
-
2200 7,744.00
2,200.00 42,240.00
-
-
821.96 37,736.18
597.19 8,223.31
497.73 22,850.78
56.35 2,587.03
496.46 1,092.21
-
-
-
-
-
3,000.00 3,000.00
-
-
147.32 2,349.75
298.95 1,506.71
298.95 3,527.61
68.56 644.46
300.00 8,772.00
733.92 15,610.48
-
-
8,155.61 28,707.75
9,159.32 13,830.57
19,982.54 12,788.83
21,119.25 12,249.17
18,394.70 14,715.76
21,465.14 4,722.33
10,739.52 75,284.04
-
-
738.37 19,013.03
753.39 74,834.23
806.19 17,542.69
-
-
35.20 2,678.37
223.48 17,004.59
206.77 41,244.41
59.66 1,431.84
-
-
451.52 24,011.83
915.77 48,700.65
178.76 8,580.48
-
-
448.05 12,151.12
6,203.47 6,203.47
-
-
304.37 59,763.05
71.53 3,118.71
440.00 19,184.00
287.37 12,529.33
115.61 5,040.60
-
-
4,207.22 4,207.22
4,089.96 24,539.76
118.37 7,102.20
436.32 4,363.20
3,089.73 6,179.46
-
-
46.64 12,852.12
128.49 27,906.74
128.49 7,499.96
159.29 334.51
-
-
4,900.99 168,152.97
-
-
821.96 19,365.38
597.19 4,222.13
497.73 11,726.52
56.35 1,226.18
-
-
-
-
3,730.06 74,601.20
1,214.64 10,931.76
1,267.92 15,215.04
1,758.77 1,758.77
1,423.04 4,269.12
1,062.31 2,124.62
1,226.82 4,907.28
3,650.00 29,200.00
833.87 6,670.96
4,101.91 4,101.91
30.99 4,648.50
46.02 13,806.00
3,277.50 3,277.50
209.70 1,677.60
15.43 61.72
688.77 688.77
274.06 1,096.24
3,733.00 3,733.00
46.00 2,760.00
32,703,280.55
3,270,328.06
981,098.42
817,582.01
1,471,647.62
327,032.81
1,635,164.03
3,270,328.06
1,635,164.03
588,659.05
3,270.33
75,000.00
80,000.00
75,000.00
14,230,274.40
46,933,554.95
-
-
-
-
8,876.92 1,864.15
9,019.97 4,870.78
9,019.97 37,252.48
19,340.79 7,542.91
23,664.71 3,786.35
33,424.26 3,342.43
28,101.36 143,316.94
34,777.70 54,253.21
20,995.70 12,387.46
19,368.39 52,875.70
19,368.39 72,631.46
18,426.65 3,501.06
21,649.53 80,103.26
11,327.02 5,550.24
17,965.30 7,904.73
-
1,266.94 5,688.56
1,225.36 26,786.37
1,176.26 25,948.30
1,134.42 4,957.42
-
-
221.56 24,604.24
-
-
815.55 26,790.82
-
-
3,626.00 4,750.06
-
-
290.00 7,989.50
-
-
-
-
-
-
33,921.61 4,070.59
28,462.52 116,980.96
31,854.88 9,237.92
35,450.16 76,572.35
19,620.60 53,368.03
25,778.49 773.35
21,753.40 1,522.74
11,447.01 59,524.45
18,099.50 7,963.78
-
1,209.78 27,220.05
1,167.69 5,616.59
-
-
827.44 28,803.19
-
3,626.00 19,109.02
-
-
-
-
733.92 58,053.07
-
-
8,876.92 1,864.15
9,019.97 4,870.78
9,019.97 52,045.23
28,101.36 10,959.53
31,335.95 5,013.75
28,756.87 293,032.51
30,212.98 62,238.74
31,872.31 202,070.45
25,381.10 89,849.09
21,475.06 18,468.55
18,426.65 2,026.93
21,649.53 3,680.42
24,177.11 98,159.07
11,327.02 5,550.24
24,177.11 2,417.71
17,965.30 7,904.73
1,266.94 5,688.56
1,176.26 25,948.30
1,134.42 4,957.42
-
221.56 24,559.93
-
-
815.55 26,790.82
-
-
3,626.00 4,750.06
-
-
290.00 7,989.50
-
-
-
-
-
-
33,921.61 8,819.62
28,462.52 116,980.96
35,450.16 94,297.43
11,447.01 59,524.45
18,099.50 7,963.78
-
-
1,209.78 27,220.05
1,167.69 5,616.59
-
-
827.44 28,803.19
-
-
19,550.44 97,165.69
-
792.14 62,729.57
-
-
8,577.83 48,550.52
8,499.80 17,934.58
9,019.97 74,324.55
9,800.22 39,788.89
10,034.29 226,774.95
12,950.92 41,313.43
11,126.64 195,050.00
18,638.56 20,502.42
22,000.20 30,580.28
24,822.60 2,482.26
22,150.36 112,966.84
25,604.33 39,942.75
23,819.36 1,905.55
20,995.70 12,387.46
19,368.39 16,656.82
25,381.10 2,791.92
21,475.06 3,650.76
21,649.53 3,463.92
21,649.53 68,412.51
11,327.02 5,550.24
24,177.11 2,417.71
17,965.30 7,904.73
1,266.94 16,330.86
1,225.36 22,044.23
1,176.26 20,772.75
815.55 34,253.10
3,626.00 129,665.76
440.00 24,239.60
950.25 296,734.57
291.22 133,562.23
5,800.00 5,800.00
274.06 8,076.55
274.06 17,622.06
597.19 30,396.97
300.00 10,449.00
6,648.49 160,295.09
8,021.21 85,987.37
22,007.92 176,943.68
12,368.68 3,339.54
21,593.11 144,026.04
788.34 19,259.15
862.98 126,504.24
39.50 2,209.63
238.27 13,328.82
62.35 33,407.13
128.49 7,174.88
128.49 186,914.40
450.00 97,294.50
8,500.00 85,000.00
159.29 3,185.80
274.06 26,761.96
597.19 45,685.04
788.34 54,292.98
862.98 61,487.33
950.25 163,671.06
950.25 39,083.78
950.25 15,622.11
60,000.00 60,000.00
4,500.00 135,000.00
45.24 67,861.80
18.24 21,891.36
6.66 6,322.44
1,425.00 35,625.00
7,500.00 7,500.00
65.00 29,250.00
298.95 84,752.33
68.65 18,489.16
300.00 5,317.50
186.00 17,736.96
153.00 13,825.08
135.00 33,750.00
15,000.00 180,000.00
18,500.00 222,000.00
18,500.00 444,000.00
-
-
-
350.00 33,810.00
-
-
9,150.01 75,396.08
9,488.11 321,077.64
10,502.44 93,996.84
9,150.01 76,402.58
9,488.11 230,561.07
10,502.44 122,878.55
26,510.88 22,799.36
15,042.97 2,106.02
19,418.81 64,082.07
20,881.84 17,540.75
9,019.97 2,254.99
559.83 58,838.13
-
2,070.82 61,503.35
380.11 4,105.19
926.38 5,928.83
177.01 1,217.83
622.00 4,154.96
1,191.35 60,627.80
1,191.35 9,256.79
-
662.00 27,870.20
135.00 122,839.20
1,000.00 33,000.00
-
-
-
-
-
36,785.50 132,427.80
28,234.81 15,246.80
19,804.90 76,193.41
19,804.90 16,612.35
19,891.95 117,362.51
19,891.95 20,846.76
-
949.34 182,653.02
181.10 57,528.23
-
926.38 5,928.83
177.01 1,182.43
622.00 4,154.96
-
-
254.32 146,406.94
-
1,191.35 56,112.59
1,191.35 13,819.66
1,000.00 1,000.00
23,250.96 21,623.39
29,092.69 33,165.67
27,905.15 11,441.11
27,905.15 11,441.11
22,699.91 6,128.98
11,768.28 56,487.74
18,638.96 2,609.45
1,380.99 56,841.55
906.38 7,767.68
274.05 12,921.46
219.29 10,532.50
245.73 15,385.16
42.91 2,686.60
64.00 8,508.16
167.75 1,471.17
373.05 11,937.60
80.67 1,855.41
2,978.97 2,978.97
460.20 15,936.73
898.34 20,661.82
3,626.00 18,130.00
9,403.47 9,403.47
46.84 7,192.75
136.23 6,248.87
128.88 16,308.48
1,192.84 22,007.85
1,192.84 18,954.18
-
-
-
350.00 33,810.00
-
9,150.01 75,396.08
9,488.11 321,077.64
10,502.44 93,996.84
9,150.01 76,402.58
9,488.11 230,561.07
10,502.44 122,878.55
15,042.97 2,106.02
19,418.81 49,641.80
20,881.84 16,311.80
9,019.97 5,220.46
559.83 58,838.13
-
2,070.82 61,503.35
380.11 4,105.19
926.38 5,928.83
177.01 1,217.83
622.00 4,154.96
1,191.35 60,627.80
1,191.35 9,256.79
-
135.00 122,839.20
1,000.00 33,000.00
-
-
-
-
-
36,785.50 132,427.80
28,234.81 15,246.80
19,804.90 76,193.41
19,804.90 16,612.35
19,891.95 117,362.51
19,891.95 20,846.76
949.34 182,653.02
181.10 57,528.23
-
926.38 5,928.83
177.01 1,182.43
622.00 4,154.96
-
-
254.32 146,406.94
-
-
662.00 27,870.20
1,191.35 56,112.59
1,191.35 13,819.66
1,000.00 1,000.00
350.00 11,200.00
23,250.96 21,623.39
29,092.69 33,165.67
27,905.15 11,441.11
27,905.15 11,441.11
22,699.91 6,128.98
11,768.28 56,487.74
18,638.96 2,609.45
1,380.99 56,841.55
906.38 7,767.68
274.05 12,921.46
219.29 10,532.50
245.73 15,385.16
42.91 2,686.60
64.00 8,508.16
167.75 1,471.17
373.05 11,937.60
80.67 1,855.41
2,978.97 2,978.97
460.20 15,936.73
898.34 20,661.82
3,626.00 18,130.00
9,403.47 9,403.47
46.84 7,192.75
136.23 6,248.87
128.88 16,308.48
1,192.84 22,007.85
1,192.84 18,954.18
-
350.00 33,810.00
-
9,019.97 74,324.55
9,800.22 80,753.81
10,034.29 339,560.37
10,502.44 93,996.84
9,410.09 78,574.25
12,950.92 314,707.36
11,126.64 130,181.69
11,126.64 1,557.73
11,126.64 36,717.91
11,126.64 18,358.96
11,126.64 5,118.25
9,800.22 2,450.06
-
559.83 58,838.13
1,191.35 56,112.59
1,191.35 13,819.66
-
662.00 27,870.20
135.00 122,839.20
1,000.00 33,000.00
-
-
2,500.00 5,000.00
-
-
59.82 1,166.49
-
-
59.82 430.70
-
-
2,500.00 2,500.00
59.82 906.27
-
2,500.00 2,500.00
59.82 906.27
-
-
-
59.82 3,948.12
-
-
-
59.82 2,273.16
680.94 132,740.74
1,714.72
270,805.57
573.80 20,949.44
581.85 21,243.34
1,965.97 19,659.70
12,517.28 12,517.28
136.57 2,064.94
68.65 691.99
300.00 1,890.00
18,500.00 111,000.00
15,600.00 15,724.80
136.57 29,499.12
455.34 57,372.84
300.00 81,000.00
647.93 77,751.60
628.18 75,381.60
3,500.00 3,500.00
298.95 9,354.15
300.00 12,204.00
8,213.71 157,785.37
9,608.46 19,216.92
9,696.19 6,205.56
15,174.88 46,283.38
16,245.33 22,905.92
21,198.53 7,631.47
13,117.97 188,636.41
3,500.00 3,500.00
298.95 9,354.15
300.00 12,204.00
9,592.15 157,119.42
12,885.37 260,284.47
3,500.00 3,500.00
298.95 9,354.15
300.00 12,204.00
8,213.71 157,785.37
9,608.46 19,216.92
9,696.19 6,205.56
15,174.88 46,283.38
16,245.33 22,905.92
21,198.53 7,631.47
13,117.97 65,196.31
298.95 8,200.20
9,592.15 44,507.58
12,885.37 103,727.23
136.57 501,187.32
455.34 194,170.64
127.83 660,050.21
3,000.00 30,000.00
1,500.00 12,000.00
298.95 9,354.15
300.00 12,204.00
9,592.15 157,119.42
12,885.37 260,284.47
13,117.97 65,196.31
135.00 92,080.80
135.00 92,080.80
135.00 46,040.40
135.00 46,040.40
1,000.00 33,000.00
1,000.00 33,000.00
1,000.00 24,000.00
1,000.00 18,000.00
274.06 26,761.96
597.19 45,685.04
788.34 54,292.98
862.98 61,487.33
597.19 45,643.23
300.00 19,791.00
6,648.49 156,837.88
8,021.21 84,623.77
22,007.92 149,653.86
21,593.11 193,258.33
788.34 139,678.08
862.98 898,586.55
39.50 16,022.78
238.27 96,651.84
274.06 3,612.11
68.56 507.34
300.00 2,130.00
802.57 34,622.87
7,202.85 23,697.38
298.95 3,922.22
9,592.15 42,301.38
12,885.37 106,046.60
136.57 86,457.00
193.73 51,350.07
127.83 61,107.85
6,500.00 6,500.00
3,302.57 357,007.82
3,231.90 64,638.00
3,557.05 71,141.00
4,500.00 18,000.00
1,000.00 1,000.00
59.82 1,794.51
298.95 2,343.77
68.56 330.46
225.00 882.00
619.25 4,681.53
9,003.27 27,099.84
27,289.67 22,650.43
19,287.39 16,008.53
11,422.78 37,009.81
24,756.22 12,378.11
788.34 17,461.73
802.01 64,481.60
274.05 12,921.46
219.29 10,532.50
245.73 15,385.16
42.91 2,686.60
64.00 8,508.16
167.75 1,471.17
373.05 4,312.46
80.67 968.04
2,978.97 2,978.97
460.20 6,471.56
898.34 10,780.08
3,626.00 8,376.06
9,403.47 9,403.47
46.84 4,138.78
136.23 5,558.18
128.88 6,129.53
1,000.00 1,000.00
59.82 717.80
298.95 2,582.93
68.56 333.20
225.00 1,105.65
619.25 2,507.96
9,003.27 19,447.06
27,289.67 13,099.04
19,287.39 6,943.46
11,422.78 19,807.10
24,756.22 13,368.36
650.00 8,580.00
788.34 7,568.06
802.01 26,947.54
274.05 12,921.46
219.29 10,532.50
245.73 15,385.16
42.91 2,686.60
64.00 8,508.16
167.75 1,471.17
373.05 4,312.46
80.67 968.04
2,978.97 2,978.97
460.20 6,471.56
898.34 10,780.08
6,500.00 15,015.00
9,403.47 9,403.47
46.84 4,138.78
136.23 5,558.18
128.88 6,129.53
274.06 3,612.11
68.56 507.34
300.00 2,130.00
802.57 34,622.87
7,202.85 23,697.38
298.95 3,922.22
9,592.15 42,301.38
12,885.37 106,046.60
147.32 22,837.55
136.57 86,457.00
455.34 120,692.42
127.83 61,107.85
147.32 189,223.77
136.57 501,187.32
455.34 194,170.64
127.83 682,560.13
3,000.00 30,000.00
1,500.00 12,000.00
1,000.00 1,000.00
298.95 2,343.77
68.56 330.46
225.00 882.00
619.25 4,681.53
9,003.27 27,099.84
27,289.67 22,650.43
19,287.39 16,008.53
11,422.78 37,009.81
24,756.22 12,378.11
788.34 17,461.73
802.01 64,481.60
1,214.64 36,439.20
1,051.32 4,205.28
1,448.04 4,344.12
1,242.97 18,644.55
1,677.66 3,355.32
762.78 4,576.68
10,533.14 10,533.14
1,464.13 1,464.13
971.36 971.36
531.00 531.00
1,214.64 40,083.12
1,051.32 2,102.64
1,423.04 7,115.20
1,242.97 9,943.76
6,641.16 6,641.16
1,464.13 1,464.13
1,214.64 31,580.64
1,051.32 2,102.64
1,423.04 7,115.20
1,242.97 9,943.76
5,076.36 5,076.36
1,464.13 1,464.13
1,214.64 47,370.96
1,051.32 2,102.64
1,423.04 7,115.20
1,242.97 9,943.76
7,176.20 7,176.20
1,464.13 1,464.13
1,214.64 25,507.44
1,051.32 2,102.64
1,423.04 5,692.16
1,242.97 7,457.82
762.78 4,576.68
4,874.10 4,874.10
321.72 5,147.52
356.87 4,282.44
78,625.37 78,625.37
5,500.00 5,500.00
130.00 2,600.00
105.00 420.00
580.00 3,480.00
500.00 2,500.00
38.46 4,615.20
720.00 2,160.00
317.96 953.88
400.00 1,200.00
400.00 2,400.00
152.14 1,217.12
190.17 950.85
42.45 1,061.25
110.00 660.00
28.30 169.80
76.07 304.28
346.87 693.74
85.00 170.00
112.29 1,122.90
705.01 4,230.06
202.34 607.02
33,000.00 33,000.00
36,000.00 36,000.00
45,000.00 45,000.00
60.00 42,000.00
150.00 450.00
4,500.00 9,000.00
1,300.00 1,300.00
2,500.00 5,000.00
15.00 750.00
7,500.00 7,500.00
45.00 225.00
350.00 350.00
5,500.00 11,000.00
360.00 30,600.00
900.00 13,500.00
130.00 11,050.00
630.00 1,890.00
250.00 1,500.00
30,000.00 30,000.00
5,000.00 5,000.00
2,500.00 2,500.00
25,000.00 25,000.00
62.00 12,400.00
5,110.00 5,110.00
2,000.00 8,000.00
1,040.85 1,040.85
372.61 1,490.44
465.00 372,000.00
685.00 685.00
32.25 129.00
7,500.00 22,500.00
75.00 26,250.00
750.00 2,250.00
10,000.00 10,000.00
950.00 19,000.00
909,111.76 163,640.12
909,111.76 236,369.06
30,000.00 30,000.00
12,366,079.74
1,236,607.97
370,982.39
309,151.99
554,635.39
123,660.80
618,303.99
1,236,607.97
222,589.44
12,366.08
179,000.00
230,000.00
210,000.00
650,000.00
100,000.00
6,053,906.02
RD$ 6,053,906.02
RD$ 18,419,985.77
19,764,964.23
38,184,950.00
-
-
-
-
-
ANALISIS SANITARIOS Y MANO DE OBRA PLOMERO
Orinales sencillo
Desague de 2" 1.00 u 792.21 792.21
Salida agua fría 1.00 u 615.21 615.21
Instalación aparato 1.00 ud 880.71 880.71
Inodoros blanco
Inodoro 1.00 ud 4,921.78 4,921.78
Tapa y asiento y accesoris 1.00 ud 850.00 850.00
Instalacion 1.00 ud 2,288.13 2,288.13
Orinales Sencillos
Orinal Sencillo 1.00 ud 3,600.00 3,600.00
Llave cromada 1.00 ud 145.00 145.00
Accesorios 1.00 ud 60.00 60.00
Instalacion 1.00 ud 2,288.13 2,288.13
Fregadero sencillo
Fregadero sencillo 1.00 ud 1,450.00 1,450.00
Mezcaladora para fregadero 1.00 ud 750.00 750.00
Accesorios 1.00 ud 575.00 575.00
Mano de obra 1.00 ud 2,111.13 2,111.13
Fregadero doble
Fregadero doble 1.00 ud 2,600.00 2,600.00
Mezcaladora para fregadero 1.00 ud 750.00 750.00
Accesorios 1.00 ud 575.00 575.00
Mano de obra 1.00 ud 2,111.13 2,111.13
Ventilación de 3"
Tubo de 3" SDR-32.5 0.50 ud 715.00 357.50
Codo 3" 1.00 u 40.96 40.96
Cemento PVC 0.03 gl 1,380.00 44.16
Mano de obra 1.00 ud 703.71 703.71
C/ML
Ventilación de 3" 2do, nivel
Tubo de 3" SDR-32.5 0.50 ud 715.00 357.50
Codo 3" 1.00 u 40.96 40.96
Cemento PVC 0.03 gl 1,380.00 44.16
Mano de obra 1.00 ud 738.90 738.90
C/ML
Ventilación de 3" 3er, nivel
Tubo de 3" SDR-32.5 0.50 ud 715.00 357.50
Codo 3" 1.00 u 40.96 40.96
Cemento PVC 0.03 gl 1,380.00 44.16
Mano de obra 1.00 ud 774.08 774.08
C/ML
Ventilación de 4"
Tubo de 4" SDR-32.5 0.50 ud 1,155.00 577.50
Codo 4" 1.00 u 64.96 64.96
Cemento PVC 0.03 gl 1,380.00 44.16
Mano de obra 1.00 ud 792.21 792.21
C/ML
Desague de piso de 2"
Sifón de 2" 1.000 ud 113.690 113.69
Tubo de 2" 0.060 ud 325.000 19.50
Cemento PVC 0.010 gl 1,380.000 13.80
Parrilla de 2" aluminio 1.000 ud 55.680 55.68
Instalación 1.000 ud 703.710 703.71
Precio/pl
Pozo Tub. ( 100 p.l ) Tubos HN(Inc. Bomb
Perforación de pozo 100.00 pl 500.00 50,000.00
Bomba Electrica sumergible, marca UNITRE de
10 HP (incluye instalación) 1.00 ud 45,000.00 45,000.00
Tubos de hierro negro de 8" 5.00 ud 13,000.00 65,000.00
Piezas especiales y electricidad 1.00 pa 5,000.00 5,000.00
Mano de obra instalación 1.00 pa 5,000.00 5,000.00
Costo/PL
TOTAL RD$
2,288.13
1,934.13
2,288.13
2,111.13
2,402.54
2,030.84
2,402.54
2,216.69
2,516.94
2,127.54
2,516.94
2,322.24
8,059.91
4,706.82
6,093.13
4,886.13
6,036.13
8,174.32
4,803.53
6,207.54
6,106.69
8,288.72
4,900.23
6,321.94
6,247.24
1,146.33
395.29
1,181.52
407.42
1,216.70
419.55
1,478.83
509.94
906.38
941.57
976.75
4,329.25
2,722.07
9,701.52
4,240.78
13,215.02
3,958.91
4,071.61
4,172.60
4,966.74
1,064.44
1,104.05
1,143.66
107.72
117.48
143.10
176.98
219.81
262.94
343.88
654.60
262.82
520.80
995.80
820.80
5,468.11
68,500.00
856.25
170,000.00
1,700.00
15,343.69
153,918.50
160,075.24
6,565.00
225.00
166,865.24
293.47
349.21
388.21
300.89
357.39
396.39
308.32
365.57
404.57
1,113.20
1,546.11
1,148.35
1,590.15
1,183.50
1,634.18
2,167.65
1,451.82
1,911.98
MANO DE OBRA CENTROS EDUCATIVOS ( CE )
FECHA: OCTUBRE 2012
Listado de Mano de Obra ud. p.u.
MOVIMIENTO DE TIERRA
CASO II
Escuela hasta con 12 Aulas + Comedor +cancha PA 143,000.00
Escuela con 12 @ 18 Aulas + Comedor +cancha PA 179,000.00
COLOCACION DE BLOQUES
Colocación bloques de 4“ ud 17.34
Colocación bloques de 6“ ud 16.39
Colocación bloques de 8“ ud 16.39
Corte y amarre de acero a 0.20 m ud 1.45
Corte y amarre de acero a 0.40 m ud 0.98
Corte y amarre de acero a 0.60 m ud 0.73
Corte y amarre de acero a 0.80 m ud 0.47
Llenado de huecos a 0.20 m ud 3.65
Llenado de huecos a 0.40 m ud 1.99
Llenado de huecos a 0.60 m ud 1.45
Llenado de huecos a 0.80 m ud 0.98
VARILLEROS
Mano de obra acero grado 40 (1er. Nivel) qq 283.89
Mano de obra acero alta resistencia (1er nivel) qq 426.75
Mano de obra acero en dinteles y vigas de amarre 1er. Nivel ml 94.62
Labores de malla electrosoldadas qq 426.75
Labores de confeccion de escalera corriente tramos 2,488.15
Labores de confeccion de escalera corriente qq 1,261.63
Mano de obra acero grado 40 ( 2do.. Nivel) qq 236.13
Mano de obra acero alta resistencia (2do nivel) qq 354.96
Mano de obra acero en dinteles y vigas de amarre 2do. Nivel ml 104.08
Mano de obra acero grado 40 3er. Nivel qq 246.86
Mano de obra acero alta resistencia 3er. Nivel qq 371.09
Mano de obra acero en dinteles y vigas de amarre 3er. Nivel ml 82.28
Mano de obra acero grado 40 4to. Nivel qq 257.59
Mano de obra acero alta resistencia 4to. Nivel qq 387.23
Mano de obra acero en dinteles y vigas de amarre 4to. Nivel ml 85.86
Calzos qq 2.14
Transporte interno acero normal qqs 21.47
Transporte interno acero alta resistencia qqs 32.27
Subida de acero normal al 2do. Nivel qq 18.67
Subida de acero de alta resistencia al 2do. Nivel qq 28.06
TERMINACION DE SUPERFICIES
Pañete en muros interiores m2 118.79
Pañete en muros exteriores m2 151.19
Pañete en muros exteriores 2do. Nivel m2 118.15
Pañete en muros exteriores 3er. Nivel m2 124.41
Pañete en muros exteriores 4to. Nivel m2 130.68
Pañete en muros exteriores 5to. Nivel m2 136.94
Pañete en vigas y techo m2 154.00
Pañete en techo maestreado m2 169.92
Pañete en columnas aisladas m2 164.13
Pañete rústico m2 66.56
Pañete pulido sin color m2 144.93
Violinado de juntas bloques ud 1.96
Fraguache m2 17.83
Careteo con llana m2 28.24
Repello en muro m2 70.58
Repello en techo m2 118.79
Resane frotado m2 26.76
Resane con goma m2 42.62
Cantos ml 51.74
Estrias ml 97.07
Goteros colgantes ml 119.40
Goteros de ranuras ml 103.51
Colocacion cubrefalta de aluminio ml 55.92
Colocacion del foam ml 27.98
-
TERMINACION DE PISOS -
Pulidoy brillado piso de granito m2 189.54
Pulidoy brillado piso de granito (P. Viejo) m2 160.08
Piso de hormigón frotado esp 10 cm. m2 113.99
Piso de hormigón pulido esp 10 cm. m2 160.90
Piso de cemento pulido (solo fino) m2 70.58
Pulido, brillado y cristalizado de piso de granito m2 160.08
Colocación piso de granito (0.30 x 0.30) m m2 140.26
Terminación helipcótero m2 75.00
Zabaletas de piso ml 27.14
Corte chazos 0.20 mt ( mosaico,ceramica y porcelanato ) ud 5.10
Corte chazos piso de ceramica ud 10.20
Corte chazos de cerámica ud 10.20
Corte chazos zocalo de granito ud 10.20
Colocación zócalos de granito ml 60.51
Colocación quicios y entrepuertas ml 100.48
Confección acera frotada y violinada m3 1,076.32
Confección conten ml 111.99
Confecciòn de Bordillo ml 68.96
TERMINACION DE TECHOS
Fino en techo plano m2 76.38
Fino en techo inclinado m2 46.99
Fino en séptico y cisterna m2 46.99
Fino en techo bermuda m2 190.36
Zabaletas de techo ml 40.74
Colocación de tejas m2 227.94
REVESTIMIENTOS
Corte de ceramica para revestimientos ud 5.10
Colocación ceramica para revestimiento 0.20 x 0.20 m m2 253.55
Colocacion de tableta tipo ladrillo ud 4.51
Colocacion de ladrillo limpio a una cara ud 6.44
TERMINACION DE ESCALERAS
Confección escalones de cemento ml 143.61
Terminación escalón de cemento ml 85.07
Montura escalones huellas y contrahuellas ml 166.37
Montura escalones en accesos ml 190.31
Limpieza escalones ml 244.29
Colocación zócalos en escalones ud 102.40
CONFECCION DE ANDAMIOS
Confección andamios p/bloques m2 9.11
Confección andamios exteriores p2 4.56
Desmonte de andamios exteriores p2 2.28
Division de plywood de dos cara m2 173.97
ENCOFRADOS
PRIMER NIVEL
Madera ATC (0.25x0.45)m Columnas ml 705.00
Madera ATC (0.17x0.25)m Columnas ml 600.00
Madera ATC (0.25x0.20)m Columnas ml 600.00
Madera ATC (0.60x0.25)m Columnas ml 845.00
Madera ATC (0.25x0.25)m Columnas ml 600.00
Madera ATC Columnas de amarre (0.20 x 0.20)m ml 300.00
Madera ATC Columnas de amarre (0.15 x 0.25)m ml 300.00
Madera ATC Columnas de amarre (0.15 x 0.15)m ml 300.00
Madera ATC (0.50x0.30)m Columnas ml 810.00
Madera ATC (0.50x0.25)m Columnas ml 775.00
Madera ATC (0.25x0.35)m Columnas ml 635.00
Madera ATC (0.20 x 0.43)m Columnas ml 670.00
Madera ATC (0.20 x 0.25)m Columnas ml 600.00
Madera ATC (0.20 x 0.60)m Columnas ml 810.00
Madera ATC (0.35x 0.35)m Columnas ml 460.00
Encofrado viga de Amarre (0.20 x 0.40)m ATC ml 270.00
Encofrado viga de Amarre (0.20 x 0.15)m ATC ml 220.00
Encofrado viga (0.25x 0.60)m ATC ml 930.00
Encofrado viga (0.25x 0.45)m ATC ml 520.00
Encofrado viga (0.20x 0.45)m ATC ml 450.00
Encofrado viga (0.15x 0.30)m ATC ml 330.00
Encofrado viga (0.15x 0.40)m ATC ml 330.00
Encofrado viga (0.20x 0.30)m ATC ml 330.00
Encofrado dinteles (0.15x 0.20)m ATC ml 280.00
Encofrado losas (e=0.15)m m2 250.00
Andamios m2 60.00
Rampa de escalera de piso a techo ud 4,658.50
Rampa de escalera de piso a techo m2 1,725.37
SEGUNDO NIVEL
Madera ATC (0.25x0.45)m Columnas ml 740.25
Madera ATC (0.17x0.25)m Columnas ml 630.00
Madera ATC (0.25x0.20)m Columnas ml 630.00
Madera ATC (0.60x0.25)m Columnas ml 887.25
Madera ATC Columnas de amarre (0.20 x 0.20)m ml 315.00
Encofrado viga de Amarre (0.20 x 0.40)m ATC ml 283.50
Encofrado viga (0.25x 0.60)m ATC ml 850.50
Encofrado viga (0.25x 0.45)m ATC ml 546.00
Encofrado viga (0.20x 0.45)m ATC ml 472.50
Encofrado losas (e=0.15)m m2 262.50
TERCER NIVEL
Madera ATC (0.25x0.45)m Columnas ml 777.26
Madera ATC (0.17x0.25)m Columnas ml 661.50
Madera ATC (0.25x0.20)m Columnas ml 661.50
Madera ATC (0.60x0.25)m Columnas ml 931.61
Madera ATC Columnas de amarre (0.20 x 0.20)m ml 330.75
Encofrado viga de Amarre (0.20 x 0.40)m ATC ml 297.68
Encofrado viga (0.25x 0.60)m ATC ml 893.03
Encofrado viga (0.25x 0.45)m ATC ml 573.30
Encofrado viga (0.20x 0.45)m ATC ml 496.13
Encofrado losas (e=0.15)m m2 275.63
MEZCLAS Y HORMIGONES
1er NIVEL
HORMIGON INDUSTRIAL
SUMINISTRO HORMIGON
1.00 M3 6,500.00
INDUSTRIAL 210 KGS/CMS2
LIGADO Y VACIADO CON
LIGADORA (REND. 10.00 M3)
Materiales
Combustible (Gasolina) 2.00 gls 224.20
Lubricantes (20 %) 0.20 % 2,200.00
Mano de Obra
Capataz (AP) 1 hombre 8.00 hr 162.50
Cargadores de ligadora AP 8.00 hr 129.00
Maleteros (Liga hecha) (TNC) 3h 12.00 hr 81.25
Cargadores (Liga hecha) (TNC) 3h 12.00 hr 81.25
Cargadores (2gravas, 2arena, 2llenado)
(TC) 24.00 hr 81.25
Cargador de cemento y agua (TNC) 4.00 hr 81.25
Equipos y Herramientas
Alquiler Ligadora 8.00 hr 350.00
Carretilla ( 5u/100m3)x4m3 0.20 u 3,500.00
Palas ( 7u/100m3)x4m3 0.28 u 750.00
Tanque de agua (4/20 usos) 0.20 u 1,450.00
ITEBIS 18%
Characha
Madera parales de 2*4 0.93 p2 42.00
Enlate demadera 0.93 p2 42.00
Clavos madera 0.15 lib 35.00
Maestro 0.15 dia 1,300.00
Carpintero 0.15 dia 1,032.00
Peones 0.30 dia 550.00
4,671.00
675.00
35.05
80.72
983.12 6,444.89
3,453.00
750.00
34.52
63.56
774.19 5,075.27
2,733.00
795.00
34.08
53.43
650.79 4,266.30
2,268.00
818.25
34.00
46.80
570.07 3,737.12
1,938.00
840.00
33.86
42.18
513.73 3,367.77
2,838.00
773.50
912.05
22.62
68.19
830.58 5,444.94
2,838.00
1,137.50
912.05
45.24
73.99
901.22 5,908.00
1,350.56
2,082.00
718.20
691.60
59.33
53.27
891.89 5,846.85
1,350.56
2,259.00
707.40
689.70
54.65
55.66
921.05 6,038.02
1,350.56
2,493.00
691.20
674.50
53.06
58.68
957.78 6,278.78
1,350.56
2,682.00
681.75
664.05
51.22
61.19
988.34 6,479.11
6,500.00
Costo/m3 6,500.00
448.40
440.00
1,300.00
1,032.00
975.00
975.00
1,950.00
325.00
2,800.00
700.00
210.00
290.00 11,445.40
2,060.17
13,505.57
Costo/m3 1,350.56
6,803.06
4,180.00
144.40
613.11
9.50
1,418.09
197.52
6,562.62 19,928.30
6,803.06
2,376.00
770.00
108.68
461.45
7.15
1,867.60
1,418.09
207.18
7,216.15 21,235.36
246.65
14.33
37.97
298.95
89.13
68.56
157.69
39.06
39.06
5.25
195.00
154.80
165.00
Costo*ML= 59.82
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIONES
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
PRESUPUESTO BASE
I- PRELIMINARES
1- Letrero en Obra (promocion) 1.00 pa 12,000.00
2- Caseta de materiales
a- Excavación en Tierra 0.38 m3 274.06
b- Hormigon simple para base parales 0.19 m3 4,158.49
c- Parales 4"x4" 49.50 p2 37.06
d- Parales de 2"x4" 82.85 p2 34.00
e- Correas de 2"X4" 24.75 p2 34.00
f- Durmientes de 2"x4" 99.00 p2 34.00
g- Plywood 4' x 8' x 3/4" 19.00 ud 1,225.00
h- Puerta Plywood 2.10 m2 687.83
i- Pernos 15.00 ud 25.00
j- Clavos c/cabeza 2" 15.00 lb 25.47
k- Piso H.S. Pulido (H=0.10mt) 16.00 m2 562.58
l- Techo de Zínc 1 Agua 23.05 m2 550.00
m- M.O. carpintería 608.60 p2 5.75
SUB-TOTAL PRELIMINARES
PRIMER NIVEL
2.-Movimiento de Tierra:
a.-Extraccion de Capa Vegetal(H=0.30cms) m3 147.32
b.-Excavacion Zapata de Muro y Zapata de Columnas 79.14 m3 298.95
c.-Relleno Reposicion (manual) 81.82 m3 68.56
Bote de Material Sobrante de e= 1.25mts (prov. De la excavs. y
d- 360.36 m3 300.00
extracciones de m.)
e- Relleno Compactacion con Material granulars 276.65 m3 733.92
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3 21,753.40
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3 18,700.21
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3 21,916.06
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3 19,804.90
o- Losas maciza ( e=0.15 mts ) 47.70 m3 11,447.01
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3 21,753.40
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3 18,700.21
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3 21,916.06
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3 19,804.90
o- Losas maciza ( e=0.15 mts ) 47.70 m3 11,447.01
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
2.-Movimiento de Tierra:
01 Extraccion de Capa Vegetal(H=0.30cms) 131.06 m3 147.32
b.-Excavacion Zapata de Muro y Zapata de Columnas 354.91 m3 298.95
13 Relleno Reposicion (manual) 308.30 m3 68.56
Bote de Material Sobrante de e= 1.25mts (prov. De la excavs. y
14 323.47 m3 300.00
extracciones de m.)
15 Relleno Compactacion con Material granulars 95.05 m3 792.14
13.-INSTALACION ELECTRICA
a- Salida iluminacion en Techos 27.00 uds 1,214.64
b- Salida interruptores sencillos 2.00 uds 1,062.31
c- Salida interruptores dobles 6.00 uds 1,423.04
d.-Globo de 4"x6" 5.00 uds 679.35
e.-Salida tomacorriente 110 V doble, aterrizado y polarizado 11.00 uds 1,242.97
Panel de distribuccion(PA)GE: de 6-12 Circuitos,formado por 7 Brks de
f.- 1.00 uds 3,615.35
20 A/lP
Vl SANITARIA EXTERIOR
a- Tinaco 500 Gls.(Acuap. Antialgas) inc/in. 2.00 ud 12,000.00
b- Tuberias de A.P. de 3/4" (inc.M.o.) 105.00 ud 118.37
c- Tuberia Drenaje 4" (M.o.emp.exc.) m.l. 25.00 ud 538.13
d- Camara de Inspeccion (60x70x70) 6.00 ud 3,297.17
e- Pozo Filtrante(perf.+Tubs de 8") 2un. 1.00 ud 155,269.40
f- Pozo Tubular(140 p.l.) tubos HG. (inc.Bomba) 1.00 ud 219,011.40
4.- BLOQUES
a.- Bordillo de 0.15m ( B.N.P) 67.20 m2 802.57
7.- VARIOS
a.- Tablero de fibra de vidrio incluye aro y malla 2.00 uds 8,550.00
b.- poste de volleyball y cajualas 2.00 uds 6,750.84
c.- malla de voleyball 1.00 uds 895.00
8.- PINTURA
a.- Acrilica en columnas 25.48 m2 128.49
b.- Zeñalizacion en cancha 1.00 p.a. 11,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.27 m2 788.34
b.- Bloques en muros de 6" S.N.P. 56.89 m2 802.57
6.- PINTURA
a.- Pintura de base(1 mano) (economica) 237.18 m2 46.64
b.- Pintura Acrilica (muros) 237.18 m2 128.49
XIII.- MISCELANEOS
Letras de 8" en bronce con el nombre de la escuela impresa en vinil
a- 34.00 ud 1,160.00
adhesiva s/sintra 5"*20"
b- Señaliz. ACM grabado (4"*16") ( BAÑOS ) 5.00 ud 742.40
c- Señaliz. ACM grabado (4"*16"(DIRECCION ) 1.00 ud 742.40
d- Señaliz. ACM grabado(4"*16")(BIBLIOTECA) 1.00 ud 742.40
e- Señaliz. ACM grabado(4"*16")(LAB. INFORMATICA) 1.00 ud 742.40
f- Señaliz. ACM grabado(4"*16") (LAB.CIENCIAS) 1.00 ud 742.40
g- M.O. instalacion de letras 9.00 ud 10,750.00
h- Limpieza continua y fianl 1.00 p.a 115,000.00
SUB-TOTAL MISCELANEOS
m.- Base de contador con breaker de 200 amperes-240V- 5 clips-Nema 3R. 1.00 ud 13,305.60
n.- Sistema de tierra. 1.00 ud 22,365.52
CANCHA:
Poste de acero cuadrado pintado, Marca IDE de fabricación local, de 20
a.- 2.00 ud 20,557.96
pies de alto con brazo para colocar dos luminarias.
lámpara Metal Halide de 400W.Mod. Flood Light de 400W, con
b.- 4.00 ud 11,066.75
Bombillo y balastro multitaps, base para poste.
Alimentador entre postes 1 y 2.formado por:2C thw No. 10 Fases.1C
c.- 120.00 pl 51.27
thw No. 12 Tierra.tuberia pvc-sdr-26-3/4"¢
d.- Registro pvc de 3"¢ en base de poste. 2.00 ud 380.84
Alimentación desde registro pvc hasta tope para luminaria , compuesto
e.- 50.00 pl 67.21
por: Conductor de vinyl No. 10/3.
Alimentador para conexión de luminarias .Compuesto por: Alambre de
f.- 20.00 pl 26.06
goma No. 10/3.
g.- caja 2" x4"x con KO de 1/2" can tapa metálica wp. 2.00 ud 126.18
Alimentador desde poste no. 1 hasta Centro de iluminación .
compuesto por:
h.- 4C- thw No. 10 Fases. 35.00 pl 96.60
2C- thw No. 12 Tierra.
Tuberia pvc-sdr-26- 3/4"¢
5.- ACOMETIDAELECTRICAAIREACODICIOADO
a.- Panel similar a G.E. Cat Tl. 2-4C con: 1-breakers de 40/2 1.00 ud 1,697.40
b.- Alambre thw No.8 200.00 ud 29.81
c.- Tuberia EMT de 3/4" 1.00 ud 205.54
d.- Alambre thw No. 10 100.00 ud 17.71
e.- Tuberia pvc sdr-26 de 3/4" 4.00 ud 100.49
f.- Caja 2"x4" 2.00 ud 49.88
g.- Conector recto de 3/4" emt 2.00 ud 21.32
h.- Conector curvo de 3/4" emt 2.00 ud 21.32
i.- Condulet de 3/4" 1.00 ud 98.96
j.- Abrazadera emt de 3/4" 20.00 ud 4.02
k.- Tornillo tirafondo no. 10 20.00 ud 21.32
l.- Tarugo Plastico 20.00 ud 0.61
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 13.44 m2 738.37
b.- Bloques en muros de 6" S.N.P. 47.39 m2 753.39
13.- PINTURA
a.- Pintura de base premier tropical 130.45 m2 46.64
b.- Acrilica en pared 42.65 m2 128.49
c.- Acrilica en techos y vigas 32.67 m2 128.49
d.- Mantenimiento en paredes(H=1.50m) 52.13 m2 254.32
e.- Pintura Mantenimiento(rejas de hierro) 14.27 m2 159.29
XlX.- COMEDOR
1.- PRELIMINARES
a.- Limpieza y replanteo del modulo 1.00 p.a. 5,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 38.83 m2 738.37
b.- Bloques en muros de 6" S.N.P. 106.96 m2 753.39
7.- PUERTAS
a- En Barras de 1/2" Marcos en 11/2"x 1 1/2") 90.38 p2 272.90
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud 6,203.47
8.- VENTANAS
Cerramiento en Durock 0.40 x 0.10 Armazon en Perfiles 4"x 4"(inc.
a- 31.68 m2 4,038.32
Dieño y arte)
10.- PINTURA
a.- Base premier tropical 266.31 m2 46.64
b.- Acrilica en Muros Modulo 266.31 m2 128.49
c.- Acrilica en techos Aluzinc 196.35 m2 114.22
d.- Mantenimiento en Puertas en Barras 8.40 m2 159.29
11.- MISCELANEOS
a.- Baranda en Rampas (Tubos H.G.1 1/2") 3.52 ml 2200
b.- Baranda en Dispensador (Tubos H.G.1 1/2") 19.20 ml 2,200.00
COMEDOR
XX.- COCINA
1.- PRELIMINARES
a.- Limpieza y replanteo 1.00 p.a. 3,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.75 m2 738.37
b.- Bloques en muros de 6" S.N.P. 99.33 m2 753.39
c.- De 6" en Antepecho lL 21.76 ml 806.19
6.- PISOS
a- H.A.B/Piso (chap.) e=0.08 (con acero malla) 53.18 m2 451.52
b- Mosaicos de granito fondo gris (0,30 x 0.30 ) 53.18 m2 915.77
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 48.00 ml 178.76
7.- PUERTAS
a- En Tola 27.12 p2 448.05
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud 6,203.47
10.- PINTURA
a.- Base premier tropical 275.56 m2 46.64
b.- Acrilica en Muros Modulo 217.19 m2 128.49
c.- Acrilica en techos H.A. 58.37 m2 128.49
d.- Mantenimiento en Puertas en Tola 2.10 m2 159.29
11.- MISCELANEOS
Meseta Revest. En Ceramica (inc. Fregadero doble inoxidable, gabinet
a.- 34.31 pl 4,900.99
de pisos y pared,accs. E inst.)
COCINA
SUB-TOTAL GENERAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.100
GASTOS ADMINISTRATIVOS 0.030
TRANSPORTE 0.025
SEGUROS Y FIANZAS 0.045
LEY -616 (Liq. Y prest. Laborales) 0.010
IMPREVISTOS 0.050
ITEBIS ( 18% ) 0.180
CODIA 0.001
ESTUDIO DE SUELO *SOLICITAR PAGO EN CUBICACION PA
LEVANTAMIENTO TOPOGRAFICO PA
PROBETA PA
total ejecutadoOR
NOTAS:
Preliminares
Repalnteo 1.00 p.a. 3,500.00
Movimiento de Tierra
Excavacion Zapata de Muros Y Columnas 31.29 m3 298.95
Bote De Material Sobrante 40.68 m3 300.00
Hormigon Armado
Zapata de Contrafuerte 19.21 m3 8,213.71
Zapata de Muros de Contencion 2.00 m3 9,608.46
Zapata de Columnas 0.64 m3 9,696.19
Vigas de Amarre (0.45*0.30)m 3.05 m3 15,174.88
Vigas de Amarre (0.25*0.25)m 1.41 m3 16,245.33
Columnas de Amarre (0.30*0.30)m 0.36 m3 21,198.53
Muros de Contencion 14.38 m3 13,117.97
Muros de Contencion
Preliminares
Repalnteo 1.00 m3 3,500.00
Movimiento de Tierra
Excavacion Zapata de Muros Y Columnas 31.29 m3 298.95
Bote De Material Sobrante 40.68 m3 300.00
Hormigon Armado
Zapata de Muros H. A. 16.38 m3 9,592.15
Muros de Contencion 20.20 m3 12,885.37
sub.-total
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
SUPERVISION 0.05
LEY -616 (Liq. Y prest. Laborales) 0.01
EJECUTADO
MUROS DE BLOQUES
Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 1.84 m2 1,167.69
HORMIGON ARMADO
Viga V3Y ( 0.25 x 0.60 ) 1.94 m3 21,084.93
sub.-total
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Fiscalizacion e inspeccion Obra Presupuesto Adicionales Completivo 0.05
EJECUTADO
BLOQUE 1 NIVEL 2
HORMIGON ARMADO
Viga V3X de escalera (0.20 x 0.35 ) 0.03 m3 25,778.49
Viga V4X de escalera ( 0.25 x 0.45 ) 0.07 m3 21,753.40
Losas maciza ( e=0.15 mts ) 4.31 m3 11,447.01
Rampa de Escalera ( e=0.15 mts ) 0.03 ud 18,099.50
Viga de Amarre (A.N.P.) (0.15x0.20)m 2.60 m3 19,418.81
BLOQUE 3
Viga de Amarre (A.N.P.) (0.15x0.20)m 1.16 m3 19,418.81
HORMIGON ARMADO
Muros de Contencion (Lateral Este) 4.97 m3 13,117.97
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
BLOQUE 1
NIVEL 2
HORMIGON ARMADO
Columnas Cl 0.12 m3 33,921.61
Columnas C2 4.11 m3 28,462.52
Columnas C3 1.52 m3 35,450.16
HORMIGON ARMADO
Columnas C3 0.92 m3 23,250.96
Columnas C4 1.14 m3 24,092.67
Vigas V-4X 0.33 m3 29,780.33
Vigas V-5X 0.33 m3 27,905.15
Dintel (0.20*0.30) 0.27 m3 22,699.91
Losas de Entrepisos e=0.15cms 4.49 m3 10,769.45
Viga de Amarre 0.20*0.20m 0.14 m3 18,638.96
BLOQUES
Bloques en muros de 6" B.N.P. 8.57 m2 865.87
Bloques en muros de 8" S.N.P. 38.58 m2 1,380.99
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores 47.15 m2 218.24
Pañete liso en muros interiores 48.03 m2 248.93
Pañete liso en Sup. Hormigon 62.61 m2 244.68
Fraguache en sup. De hormigon 62.61 m2 40.53
Goteros colgantes 7.32 ml 166.88
Cantos en general 108.73 ml 63.41
TERMINACION DE TECHOS
Fino de techo plano 25.31 m2 374.11
Zabaleta en Techo 21.23 ml 80.82
Antepecho (inc. Pañete y cantos) 21.56 ml 532.51
Desague de Techo pvc 3" (inc. Bajante) 1.00 UDS 618.13
BLOQUE 2
NIVEL 2
HORMIGON ARMADO
Columnas C2 4.11 m3 28,462.52
Losas de Entrepisos e=0.15cms 4.31 m3 11,447.01
AULA INICIAL
HORMIGON ARMADO
Zapata Aislada de Columnas Z4 6.31 m3 9,410.09
Viga de Amarre ANP 0.20*0.20 1.09 m3 18,638.56
Vigas V-4X 2.17 m3 25,381.10
Vigas V-5X 1.56 m3 21,649.53
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
ORDEN DE CAMBIO
AREA DE PARQUEO
Volumen de excavacion 13.18 m3 274.06
Relleno de reposicion 7.40 m3 68.56
Bote de Material Sobrante 7.10 m3 300.00
Bloque de 6" 43.14 m3 802.57
Hormigon en Zapata 3.29 m3 7,202.85
AREA CIVICA
MURO DE HORMIGON
Volumen de excavacion 13.12 m3 298.95
Zapata de Hormigon 4.41 m3 9,592.15
Hormigon de Muro 8.23 m3 12,885.37
BLOQUE l
JUNTAS DE FOAM NIVEL l
Juntas de Expansion Vertical Foam 50.89 m3 1,191.35
Juntas de Expansion Horizontal Foam 7.77 m3 1,191.35
NIVEL2
Juntas de Expansion Vertical Foam 47.10 m3 1,191.35
Juntas de Expansion Horizontal Foam 11.60 m3 1,191.35
BLOQUE 2
JUNTAS DE FOAM NIVEL l
Juntas de Expansion Vertical Foam 18.50 m3 1,191.35
Juntas de Expansion Horizontal Foam 15.89 m3 1,191.35
BLOQUE 3
AULA INICIAL JUNTAS FOAM
Juntas de Expansion Vertical Foam 10.08 m3 1,191.35
Juntas de Expansion Horizontal Foam 6.07 m3 1,191.35
BLOQUE 2
NIVEL 3 CAJA DE ESCALERA
Limpieza y replanteo 1.00 p.a. 1,000.00
HORMIGON ARMADO
Columnas C3 0.93 m3 23,250.96
Columnas C4 1.14 m3 29,092.69
Vigas V3X 0.33 m3 27,905.15
Vigas V9X 0.33 m3 27,905.15
Dintel (0.20*0.30) 0.27 m3 22,699.91
Losas de Entrepisos e=0.15cms 4.49 m3 10,769.45
BLOQUES
Bloques en muros de 6" B.N.P. 8.57 m2 865.87
Bloques en muros de 8" S.N.P. 38.58 m2 1,380.99
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores 47.15 m2 218.24
Pañete liso en muros interiores 48.03 m2 248.93
Pañete liso en Sup. Hormigon 62.61 m2 244.68
Fraguache en sup. De hormigon 62.61 m2 40.53
Goteros colgantes 7.32 ml 166.89
Cantos en general 108.00 ml 63.41
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
EJECUTADO
BLOQUE l Nl
ACERAS PERIMETRALES
Hormigon Simple Violinado (H=.010mts) 105.10 m3 559.83
BLOQUE l N2
Hormigon Simple Viga V2Y (0.25x0.60) 2.88 m3 19,804.90
BLOQUE 2 N1
ACERAS PERIMETRALES
Hormigon Simple Violinado (H=.010mts) 105.10 m3 559.83
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
CEPOS DE COLUMNA
Bloque 1 (Administracion) 33.00 ud 1,000.00
Bloque 2 (multiuso) 33.00 ud 1,000.00
Bloque 3 (Aula inicial) 24.00 ud 1,000.00
BAÑO VESTIDOR
LIMPIEZA Y REPLANTEO
Limpieza de Area y replanteo de Modulo 1.00 p.a. 1,000.00
MOVIMIENTO DE TIERRA
Excavación Zapata Muros y Columnas 7.84 m3 298.95
Relleno de reposición Manual 4.82 m3 68.56
Bote de material Sobrante 3.92 m3 225.00
Relleno compactado con material Granular 7.56 m3 619.25
HORMIGON ARMADO
Zapata de Muros 3.01 m3 9,003.27
Vigas de Amarre A.N.P. 0.83 m3 27,289.67
Viga Perimetral 0.83 m3 19,287.39
Losa Maciza (e=0.15m) 3.24 m3 11,422.78
Dintel (0.15x0.30)m 0.50 m3 24,756.22
MURO DE BLOQUES
Bloques de 6" B.N.P. 22.15 m2 788.34
Bloques de 6" S.N.P. 80.40 m2 802.01
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
BLOQUE 2 NIVEL 2
PISO
Zocalo Mosaico Granito 192.40 ml 181.10
Piso Mosaico Granito 305.40 m2 949.34
ENTRADA GENERAL
2C-AAAO.1/0 689.00 pl 21.00
Trasformadorde37.5KVA Q tipo poste blindaddo 7200 120/240 Q 1.00 ud 43,660.00
Alimetador desde Transformador hasta Panel Board, Ducto PVC
182.00 pl 796.33
"QSRD 26 e !MC 2Q
Panel Board Barras 200 Amperes 1 con Man BRK 200/P 1.00 ud 35,231.64
Tubo !MC 2Q 1.00 ud 3,112.85
Condulet 2Q 1.00 ud 402.00
Uso de Gruas e Izado de postes 1.00 ud 21,000.00
Hoyos y Encofrado de Postes 3.00 ud 1,500.00
EST MT-109 1.00 ud 14,900.00
EST MT-108 1.00 ud 8,000.00
EST MT-105 2.00 ud 3,370.00
EST- PO-110 3.00 ud 950.00
H.A.100B 2.00 ud 4,000.00
EST-PR-101 3.00 ud 4,305.00
EST-TR-105 1.00 ud 6,246.00
EST-F1.BT 2.00 ud 950.00
EST-AL-BT 1.00 ud 500.00
EST-SU-BT 1.00 ud 450.00
EST-AP-103 4.00 ud 8,212.00
EXCAVACION (1.2X0.50X150.02)MTS 90.00 m3 286.73
Portacontador con MB 200/2 nema 3r 1.00 ud 13,305.60
RE 15"x15"x16" NEMA 1 1.00 ud 2,322.42
EXTERIORES ENTRE B1 Y B2
H.A Malla Elec. Entre Bloque uno y dos 218.40 m2 950.25
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
ITEBIS ( 18% ) 0.18
CODIA 0.00
EJECUTADO
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores (47.15) m2 218.24
Pañete liso en muros interiores (48.03) m2 248.93
Pañete liso en Sup. Hormigon (62.61) m2 244.68
Fraguache en sup. De hormigon (62.61) m2 40.53
Goteros colgantes (7.32) ml 166.89
Cantos en general (108.73) ml 63.41
AULA INICIAL
MUROS DE BLOQUES
Viga de Amarre A.N.P. 20*20 (1.09) m3 18,638.56
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores (47.15) m2 218.24
Pañete liso en muros interiores (48.03) m2 248.93
Pañete liso en Sup. Hormigon (62.61) m2 244.68
Fraguache en sup. De hormigon (62.61) m2 40.53
Goteros colgantes (7.32) ml 166.89
Cantos en general (108.73) ml 63.41
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores 47.15 m2 274.05
Pañete liso en muros interiores 48.03 m2 216.36
Pañete liso en Sup. Hormigon 62.61 m2 242.80
Fraguache en sup. De hormigon 62.61 m2 40.73
Goteros colgantes 7.32 ml 167.57
Cantos en general 108.73 ml 63.11
TERMINACION DE SUPERFICIE
Pañete liso en muros exteriores 47.15 m2 247.05
Pañete liso en muros interiores 48.03 m2 216.36
Pañete liso en Sup. Hormigon 62.61 m2 242.80
Fraguache en sup. De hormigon 62.61 m2 40.73
Goteros colgantes 7.32 ml 167.57
Cantos en general 108.73 ml 63.11
EXTERIOR
VERJA PERIMETRAL EN MURO (H= 2.50 mts y L=530.55ml) 262.59 ADICIONAL
VERJA PERIMETRAL
Excavacion Zap. De Muro (0.45*0.80) 97.65 m3 274.06
Relleno de Reposicion (manual) 76.50 m3 597.19
Bloque en muros de 6" B.N.P. 68.87 m2 788.34
Bloque en muros de 6" S.N.P. 71.25 m2 862.98
BLOQUE 1
PRIMER NIVEL
Salida Luz Cenital 30.00 ud 1,214.64
Salida Interruptor Simple Levintong 4.00 ud 1,051.32
Salida Interruptor doble Levintong 3.00 ud 1,448.04
Salida Tomacorriente 110 V Levintong aterrizado 15.00 ud 1,242.97
Salida Tomacorriente 220 V Levintong aterrizado 2.00 ud 1,677.66
Salida Data 6.00 ud 762.78
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud 10,533.14
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
RT: 10X10X4 NEMA 1 1.00 ud 971.36
RD: 6X6X4 NEMA 1 1.00 ud 531.00
SEGUNDO NIVEL
Salida Luz Cenital 33.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud 6,641.16
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
BLOQUE 11
PRIMER NIVEL
Salida Luz Cenital 26.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud 5,076.36
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
SEGUNDO NIVEL
Salida Luz Cenital 39.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud 7,176.20
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
BLOQUE 111
AULA INICIAL
Salida Luz Cenital 21.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 4.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 6.00 ud 1,242.97
Salida Data 6.00 ud 762.78
Panel Distruibucion (P-B111) G.E. O Similar 1.00 ud 4,874.10
BLOQUE 1V
COMEDOR TIPO lll Y COCINA
Salida Luz Cenital (tubo y caja) 16.00 ud 321.72
Salida Tomacorriente 110 V (tubo y caja) 12.00 ud 356.87
ENTRADA GENERAL
Trasformadorde37.5KVA Q tipo poste blindaddo 7200 120/240 Q 1.00 ud 78,625.37
2C-AAA # 1/0 360.00 pl 21.00
EST-TR-105 1.00 ud 6,246.00
Poste HA.-40 2.00 ud 24,116.40
Poste HA.-40 1.00 ud 33,426.98
HA.-100A 1.00 ud 3,330.73
ENTRADA GENERAL
2C-AAAO.1/0 (689.00) pl 21.00
Trasformadorde37.5KVA Q tipo poste blindaddo 7200 120/240 Q (1.00) ud 43,660.00
Alimetador desde Transformador hasta Panel Board, Ducto PVC
(182.00) pl 796.33
"QSRD 26 e !MC 2Q
Panel Board Barras 200 Amperes 1 con Man BRK 200/P (1.00) ud 35,231.64
Tubo !MC 2Q (1.00) ud 3,112.85
Condulet 2Q (1.00) ud 402.00
Uso de Gruas e Izado de postes (1.00) ud 21,000.00
Hoyos y Encofrado de Postes (3.00) ud 1,500.00
EST MT-109 (1.00) ud 14,900.00
EST MT-108 (1.00) ud 8,000.00
EST MT-105 (2.00) ud 3,370.00
EST- PO-110 (3.00) ud 950.00
H.A.100B (2.00) ud 4,000.00
EST-PR-101 (3.00) ud 4,305.00
EST-TR-105 (1.00) ud 6,246.00
EST-F1.BT (2.00) ud 950.00
EST-AL-BT (1.00) ud 500.00
EST-SU-BT (1.00) ud 450.00
EST-AP-103 (4.00) ud 8,212.00
EXCAVACION (1.2X0.50X150.02)MTS (90.00) m3 286.73
Portacontador con MB 200/2 nema 3r (1.00) ud 13,305.60
RE 15"x15"x16" NEMA 1 (1.00) ud 2,322.42
MOVIMIENTO DE TIERRA
Excavacion Zapata de Muros y Columnas 106.17 m3 298.95
Relleno de reposicion (manual) 15.88 m3 68.56
HORMIGON ARMADO
Zapata Muro Limite Pasillo (0.40x0.25)m 5.16 m3 9,019.97
Zapata aislada Z1 (E=0.45mts) 12.67 m3 9,150.01
Zapata aislada Z2 (E=0.45mts) 19.44 m3 9,488.11
Zapata aislada Z3 (E=0.45mts) 10.40 m3 10,502.44
Zapata aislada Z4 (E=0.45mts) 9.00 m3 10,242.36
Viga de Amarre (A.N.P.) (0.20x0.20)m 1.74 m3 13,644.97
Viga de Amarre (A.N.P.) (0.15x0.20)m 1.73 m3 15,042.97
Columnas C1 (0.45x0.25) 0.97 m3 25,018.62
Columnas C2 (0.60x0.25) 10.85 m3 21,988.31
Columnas C3 (0.45x0.25)+(0.20x0.20) 2.56 m3 28,003.51
Columnas C4 (0.60x0.25)+(0.20x0.20) 7.98 m3 27,677.16
Columnas C5 (0.20x0.20) 0.55 m3 28,153.89
Columnas CA (0.20x0.20) 0.92 m3 26,510.88
Viga V1X (0.25x0.50) 3.79 m3 21,391.60
Viga V2X (0.25x0.60) 4.55 m3 19,004.27
Viga V3X (0.20x0.50) 0.37 m3 22,728.25
Viga V4X escalera (0.25x0.60) 0.56 m3 19,628.47
Viga V5X (0.25x0.60) 3.27 m3 19,004.27
Viga V1Y (0.25x0.50) 0.53 m3 17,958.50
Viga V2Y (0.30x0.60) 3.98 m3 20,713.23
Viga de Amarre (sobre muros sismo-res) (0.20x0.30)m 2.60 m3 19,418.81
Losa Maciza (e=0.15cms) 4.31 m3 11,327.02
MUROS DE BLOQUES
Bloques de 8" sismo-resistentes BNP. 11.56 m2 967.25
Bloques de 8" SNP con 3/8" 0.60 V y H. 4.23 m2 1,176.26
Bloques de 6" (div. Area adm Aulas y Baños) 38.62 m2 802.57
Bloques de 4" SNP (div. Baños) 15.75 m2 697.25
PRIMER NIVEL BLOQUE B-2 ADM+3AUL+ESC
HORMIGON ARMADO
Zapata Muro Mm1 Sismo-resistentes Ejes (1,2,4,6,10,11 y 12) 1.24 m3 8,876.92
Zapata Muro Limite Pasillo (0.40x0.25)m 1.47 m3 9,019.97
Zapata Muro 6" (0.45x0.25)m 7.14 m3 9,019.97
Zapata aislada Z1 (E=0.35mts) 8.66 m3 9,384.08
Zapata aislada Z2 (E=0.40mts) 9.25 m3 11,438.74
Zapata aislada Z3 (E=0.40mts) 5.78 m3 12,297.02
Zapata aislada Z4 (E=0.40mts) 6.94 m3 9,514.13
Viga de Amarre (A.N.P.) (0.20x0.20)m 4.10 m3 8,993.96
Viga de Amarre (A.N.P.) (0.15x0.20)m 0.97 m3 25,018.62
Columnas C1 (0.45x0.25) 10.72 m3 21,988.31
Columnas C2 (0.60x0.25) 2.26 m3 28,003.50
Columnas C3 (0.45x0.25)+(0.20x0.20) 7.03 m3 27,677.16
Columnas C4 (0.60x0.25)+(0.20x0.20) 0.57 m3 27,370.45
Columnas C5 (0.20x0.30) 0.51 m3 28,153.89
Columnas CA (0.20x0.20) 0.68 m3 26,510.88
Viga V1X (0.25x0.50) 3.79 m3 21,391.60
Viga V2X (0.25x0.60) 4.55 m3 19,004.27
Viga V3X (0.20x0.50) 0.35 m3 22,728.25
Viga V4X escalera (0.25x0.60) 0.46 m3 19,628.47
Viga V5X (0.25x0.60) 3.27 m3 19,004.27
Viga V6X escalera (0.25x0.60) 0.46 m3 19,628.47
Viga V1Y (0.25x0.50) 0.53 m3 17,958.50
Viga V2Y (0.30x0.60) 3.98 m3 23,704.19
Viga V3Y (0.25x0.60) 1.03 m3 21,084.93
Viga de Amarre (sobre muros sismo-res) (0.20x0.30)m 1.49 m3 19,418.81
Viga de Amarre (sobre pandereta) (0.15x0.20)m 1.73 m3 20,881.84
Losa Maciza (e=0.15cms) 4.31 m3 11,327.02
Dintel (0.15x0.30) 0.17 m3 24,177.11
MUROS DE BLOQUES
Bloques de 8" sismo-resistentes BNP. 4.09 m2 1,225.36
Bloques de 6" BNP (Pandereta div. Baños, area) 2.86 m2 788.34
Bloques de 4" SNP (div. Baños) 15.75 m2 697.25
VERJA PERIMETRAL
Relleno de reposicion (manual) 76.43 m3 597.19
Bote de material Sobrante (e=1.25) 65.97 m3 300.00
Zapata de muro de 6" (0.45*0.20) 3 3/8" l a 40T 23.59 m3 6,648.49
Zapata Col. (0.70*0.70*0.25) 6 308" a 0.20 10.55 m3 8,021.21
Columna (0.20*0.20) 6.80 m3 22,007.92
viga de Amarre (0.15*0.20) 8.95 m3 21,593.11
Bloques de Muro de 6" B.N.P. 177.18 m2 788.34
Bloques en muros violinados de 6" S.N.P. 1,041.26 m2 862.98
Fraguache (viga y Columna) 405.64 m3 39.50
Pañete (viga y Columna) 405.64 m3 238.27
BLOQUE 1
TERCER NIVEL (CAJA ESCALERA)
MUROS DE BLOQUES
De o.2o mts SNP (mm1) (38.58) m2 1,380.99
De o.2o mts SNP (mm1) 38.58 m2 993.95
BLOQUE 2
TERCER NIVEL (CAJA ESCALERA)
MUROS DE BLOQUES
De o.2o mts SNP (mm1) (38.58) m2 1,380.99
De o.2o mts SNP (mm1) 38.58 m2 993.95
COMEDOR
HORMIGON ARMADO
Zapata de col. 1.00x1.00x0.30m 2.40 m3 11,646.81
SUB-TOTAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
EJECUTADO
TA SUEÑO 2
NCIA DE SAN CRISTYOBAL , R. D.
S+ BIBLIOTECA +EMFERMERIA
COCINA-COMEDOR + OTROS .-
ACUMULADO ANTERIOR VALOR PRESENTE
VALOR SUB-TOTAL CANTIDAD VALOR RD$ CANTIDAD
- -
- -
- -
10,000.00 10,000.00 1.00 10,000.00
- -
- -
19,307.76 -
106,100.34 81.93 24,492.97
21,137.05 53.41 3,661.79
97,041.00 27.82 8,346.00
75,292.91 318,879.06 59.80 47,369.97
- -
- -
56,527.90 4.23 36,284.22
- -
10,974.42 -
2,683.50 -
10,974.42 -
3,438.36 -
7,200.00 -
1,942.72 -
133,206.70 -
-
-
29,778.57 -
2,124.62 -
8,538.24 -
7,457.84 -
27,386.73 -
16,018.38 -
14,520.24 -
3,396.75 -
4,466.62 -
4,797.45 -
3,140.89 -
11,321.10 -
3,140.89 -
14,743.30 -
2,322.42 -
153,154.03 -
-
RD$ 286,360.74 -
-
-
-
-
29,778.57 -
3,186.93 -
4,269.12 -
1,710.55 -
33,560.27 -
3,396.75 -
21,692.10 -
3,931.26 -
10,974.42 -
3,440.27 -
10,974.42 -
2,322.42 -
129,237.08 -
-
-
29,778.57 -
2,124.62 -
8,538.24 -
9,943.78 -
3,396.75 -
7,737.60 -
14,392.35 -
2,322.42 -
78,234.32 -
-
RD$ 207,471.41 -
-
-
12,468.75 -
1,348.94 -
2,195.45 -
7,187.72 -
328.86 -
4,876.88 -
738.17 -
177.36 -
54,884.33 -
-
67,056.99 -
78,837.00 -
13,305.60 -
22,365.52 -
265,771.57 -
-
41,115.92 -
44,266.99 -
6,559.68 -
761.68 -
3,360.50 -
521.20 -
252.36 -
3,381.00 -
15,624.00 -
9,583.00 -
2,970.45 -
17,200.00 -
145,596.78 -
-
411,368.35 -
-
540,605.43 -
-
-
116,715.60 -
3,000.00 -
119,715.60 -
-
1,697.40 -
5,962.00 -
205.54 -
1,771.00 -
401.96 -
99.76 -
42.64 -
42.64 -
98.96 -
80.40 -
426.40 -
12.20 -
10,840.90 -
-
-
13,305.60 -
2,664.50 -
548.10 -
121.84 -
107.20 -
16,747.24 - -
- -
- -
20,000.00 1.00 20,000.00
34,474.14 -
52,419.60 -
6,000.00 -
65,775.86 -
178,669.60 - -
- -
- -
- -
2,000.00 -
-
-
797.00 -
3,324.32 -
5,157.00 -
238.59 -
3,970.51 -
-
-
20,552.14 -
6,888.39 -
8,228.65 -
37,158.74 -
10,581.77 -
1,073.26 -
-
-
9,923.69 -
35,703.15 -
-
-
1,255.58 -
18,675.45 -
7,971.53 -
4,451.23 -
-
-
3,397.82 -
11,730.40 15,128.22 -
-
-
600.00 -
4,207.22 -
3,089.73 -
-
-
4,858.56 -
1,062.31 -
1,423.04 -
2,535.84 9,879.75 -
-
-
8,149.94 -
16,529.65 -
2,529.45 27,209.04 -
-
-
12,406.94 -
44,526.60 56,933.54 -
-
-
3,843.56 3,843.56 -
-
-
19,809.24 -
1,152.58 -
10,502.10 -
862.16 32,326.08 -
-
-
6,084.19 -
5,480.10 -
4,197.77 -
13,257.70 -
2,273.07 31,292.83 -
-
-
32,150.49 32,150.49 -
- -
RD$ 394,611.46 - -
- -
- -
- -
5,000.00 1.00 5,000.00
- -
- -
9,614.10 -
6,026.83 20.16 6,026.83
7,010.38 23.45 7,010.38
1,813.41 26.45 1,813.41
30,909.00 34.01 10,203.00
50,383.61 55.30 40,585.78
- -
- -
62,471.97 7.66 62,471.97
55,413.89 -
30,173.64 1.51 30,173.64
54,910.05 2.36 49,841.43
48,562.01 2.64 48,562.01
- -
- -
28,670.91 38.83 28,670.91
80,582.59 93.20 70,215.95
- -
- -
2,240.13 63.64 2,240.13
14,222.27 63.64 14,222.27
45,534.89 200.10 41,374.68
21,910.14 367.25 21,910.14
34,619.67 27.00 34,619.67
21,224.36 -
- -
- -
77,489.86 166.80 75,313.54
157,164.45 144.00 131,870.88
9,653.04 244,307.35 -
- -
- -
24,664.70 -
6,203.47 30,868.17 -
- -
- -
127,933.98 127,933.98 -
- -
- -
412,335.00 196.35 412,335.00
27,171.52 439,506.52 -
- -
- -
12,420.70 266.31 12,420.70
34,218.17 100.00 12,849.00
22,427.10 -
1,338.04 70,404.01 -
- -
- -
7,744.00 -
42,240.00 49,984.00 -
- -
- -
37,736.18 32.10 26,384.92
8,223.31 13.77 8,223.31
22,850.78 28.80 14,334.62
2,587.03 -
1,092.21 72,489.51 2.20 1,092.21
- -
RD$ 1,646,787.39 - -
- -
- -
- -
3,000.00 1.00 3,000.00
- -
- -
2,349.75 -
1,506.71 -
3,527.61 11.12 3,324.32
644.46 3.48 238.59
8,772.00 17.19 5,157.00
15,610.48 5.41 3,970.51
- -
- -
28,707.75 2.52 20,552.14
13,830.57 0.90 8,243.39
12,788.83 -
12,249.17 0.46 9,714.86
14,715.76 0.48 8,829.46
4,722.33 0.05 1,073.26
75,284.04 3.46 37,158.74
- -
- -
19,013.03 13.44 9,923.69
74,834.23 40.20 30,286.28
17,542.69 -
- -
- -
2,678.37 30.20 1,063.04
17,004.59 26.30 5,877.52
41,244.41 94.78 19,597.66
1,431.84 24.00 1,431.84
- -
- -
24,011.83 18.05 8,149.94
48,700.65 18.05 16,529.65
8,580.48 81,292.96 -
- -
- -
12,151.12 -
6,203.47 18,354.59 -
- -
- -
59,763.05 -
3,118.71 -
19,184.00 -
12,529.33 -
5,040.60 62,881.76 -
-
- -
4,207.22 0.80 3,365.78
24,539.76 -
7,102.20 -
4,363.20 -
6,179.46 1.00 3,089.73
- -
- -
12,852.12 -
27,906.74 -
7,499.96 -
334.51 48,593.33 -
- -
- -
168,152.97 168,152.97 -
- -
- -
19,365.38 23.56 19,365.38
4,222.13 1.93 1,152.58
11,726.52 21.10 10,502.10
1,226.18 36,540.21 -
- -
RD$ 870,420.21 - -
- -
- -
74,601.20 -
10,931.76 -
15,215.04 -
1,758.77 -
4,269.12 -
2,124.62 -
4,907.28 -
29,200.00 -
6,670.96 -
4,101.91 -
4,648.50 -
13,806.00 -
3,277.50 -
1,677.60 -
5,235.65 -
688.77 -
1,096.24 -
3,733.00 -
2,760.00 -
- -
3,413,153.90 1,527,362.33
1,023,946.17 458,208.70
853,288.47 381,840.58
1,535,919.25 687,313.05
341,315.39 152,736.23
1,706,576.95 763,681.17
614,367.70 274,925.22
34,131.54 15,273.62
75,000.00 75,000.00
80,000.00 80,000.00
75,000.00 9,752,699.37 75,000.00
19,764,964.23
19,764,964.23
3,500.00 1.00 3,500.00
916,185.22 916,185.22
91,618.52 91,618.52
27,485.56 27,485.56
22,904.63 22,904.63
45,809.26 45,809.26
9,161.85 9,161.85
16,491.33 16,491.33
916.19 916.19
214,387.34 214,387.34
4,305.33 4,305.33
1,291.60 1,291.60
1,076.33 1,076.33
430.53 430.53
379,588.49 379,588.49
45,809.26 45,809.26
4,305.33 4,305.33
774.96 774.96
43.05 43.05
437,624.89 437,624.89
190,386.73 190,386.73
19,038.67 19,038.67
5,711.60 5,711.60
4,759.67 4,759.67
1,903.87 1,903.87
187,069.78 187,069.78
19,047.61 19,047.61
3,426.96 3,426.96
190.39 190.39
241,148.55 241,148.55
- -
21,390.88 0.92 21,390.88
27,465.64 1.14 27,465.64
9,827.51 0.33 9,827.51
9,208.70 0.33 9,208.70
6,128.98 0.27 6,128.98
48,354.83 4.49 48,354.83
2,609.45 0.14 2,609.45
- -
- -
7,420.51 8.57 7,420.51
53,278.59 38.58 53,278.59
- -
- -
10,290.02 47.15 10,290.02
11,956.11 48.03 11,956.11
15,319.41 62.61 15,319.41
2,537.58 62.61 2,537.58
1,221.56 7.32 1,221.56
6,894.57 108.73 6,894.57
- -
- -
9,468.72 25.31 9,468.72
1,715.81 21.23 1,715.81
11,480.92 21.56 11,480.92
618.13 1.00 618.13
- -
116,980.96 4.11 116,980.96
49,336.61 4.31 49,336.61
- -
59,377.67 6.31 59,377.67
20,316.03 1.09 20,316.03
55,076.99 2.17 55,076.99
33,773.27 1.56 33,773.27
924,420.25 924,420.25
92,442.03 92,442.03
27,732.61 27,732.61
23,110.51 23,110.51
9,244.20 9,244.20
129,871.04 129,871.04
92,442.02 92,442.02
16,639.56 16,639.56
924.42 924.42
392,406.39 392,406.39
- -
21,623.39 0.93 21,623.39
33,165.67 1.14 33,165.67
9,208.70 0.33 9,208.70
9,208.70 0.33 9,208.70
6,128.98 0.27 6,128.98
48,354.83 4.49 48,354.83
- -
- -
7,420.51 8.57 7,420.51
53,278.59 38.58 53,278.59
- -
- -
10,290.02 47.15 10,290.02
11,956.11 48.03 11,956.11
15,319.41 62.61 15,319.41
2,537.58 62.61 2,537.58
1,221.63 7.32 1,221.63
6,848.28 108.00 6,848.28
- -
923,277.14 256,802.70
92,327.71 25,680.27
27,698.31 7,704.08
23,081.93 6,420.07
9,232.77 2,568.03
26,186.83 26,186.83
92,327.71 92,327.71
16,618.99 4,622.45
923.28 256.80
288,397.53 165,766.24
72,708.44 72,708.44
1,572,122.54 1,572,122.54
157,212.25 157,212.25
47,163.68 47,163.68
39,303.06 39,303.06
15,721.23 15,721.23
42,870.24 42,870.24
157,212.25 157,212.25
28,298.21 28,298.21
1,572.12 1,572.12
489,353.04 489,353.04
- -
2,343.77 7.84 2,343.77
330.46 4.82 330.46
882.00 3.92 882.00
4,681.53 7.56 4,681.53
- -
27,099.84 3.01 27,099.84
22,650.43 0.83 22,650.43
16,008.53 0.83 16,008.53
37,009.81 3.24 37,009.81
12,378.11 0.50 12,378.11
- -
17,461.73 22.15 17,461.73
64,481.60 80.40 64,481.60
- -
117,362.51 5.90 117,362.51
117,362.51 5.90 117,362.51
1,025,204.19 1,025,204.19
102,520.42 102,520.42
30,756.13 30,756.13
25,630.10 25,630.10
10,252.04 10,252.04
65,828.92 65,828.92
102,520.42 102,520.42
18,453.68 18,453.68
1,025.20 1,025.20
356,986.91 356,986.91
1,177,590.91 1,177,590.91
117,759.09 117,759.09
35,327.73 35,327.73
29,439.77 29,439.77
11,775.91 11,775.91
79,238.23 79,238.23
117,759.09 117,759.09
21,196.64 21,196.64
1,177.59 1,177.59
413,674.05 413,674.05
- -
(10,290.02) (47.15) (10,290.02)
(11,956.11) (48.03) (11,956.11)
(15,319.41) (62.61) (15,319.41)
(2,537.58) (62.61) (2,537.58)
(1,221.63) (7.32) (1,221.63)
(6,894.57) (108.73) (6,894.57)
- -
(10,290.02) (47.15) (10,290.02)
(11,956.11) (48.03) (11,956.11)
(15,319.41) (62.61) (15,319.41)
(2,537.58) (62.61) (2,537.58)
(1,221.63) (7.32) (1,221.63)
(6,894.57) (108.73) (6,894.57)
- -
12,921.46 47.15 12,921.46
10,391.77 48.03 10,391.77
15,201.71 62.61 15,201.71
2,550.11 62.61 2,550.11
1,226.61 7.32 1,226.61
6,861.95 108.73 6,861.95
- -
11,648.41 47.15 11,648.41
10,391.77 48.03 10,391.77
15,201.71 62.61 15,201.71
2,550.11 62.61 2,550.11
1,226.61 7.32 1,226.61
6,861.95 108.73 6,861.95
45,643.23 - 45,643.23
19,791.00 76.43 19,791.00
156,837.88 65.97 156,837.88
84,623.77 23.59 84,623.77
149,653.86 10.55 149,653.86
193,258.33 6.80 193,258.33
139,678.08 177.18 139,678.08
898,586.55 1,041.26 898,586.55
16,022.78 1,041.26 16,022.78
96,651.84 405.64 96,651.84
27,952.34 - 27,952.34
5,552,901.26 5,552,901.26
555,290.13 555,290.13
166,587.04 166,587.04
138,822.53 138,822.53
55,529.01 55,529.01
(219,680.81) (219,680.81)
555,290.13 555,290.13
99,952.22 99,952.22
5,552.90 5,552.90
554,635.39 554,635.39
1,911,978.54 1,911,978.54
oc 16,354,701.48
pb 19,764,964.23
total 36,119,665.71
VALOR PRESENTE ACUMULADO A LA FECHA
VALOR RD$ CANTIDAD VALOR RD$
1.00 12,000.00
-
-
0.38 104.14
-
-
-
24.75 841.50
99.00 3,366.00
-
2.10 1,444.44
-
15.00 382.10
16.00 9,001.28
23.05 12,677.50
182.58 1,049.84
- -
-
- -
- -
- -
- -
- -
- -
1.00 10,000.00
- -
- -
79.14 23,658.90
81.82 5,609.58
98.85 29,655.00
29.58 21,709.35
- -
- -
5.45 48,379.21
1.57 14,161.35
0.41 3,698.19
1.74 33,652.97
1.73 40,939.98
47.70 540,298.85
0.07 1,692.40
2.25 40,421.93
- -
- -
17.37 22,006.75
23.16 28,379.34
68.31 45,061.51
53.07 62,424.12
70.76 80,271.56
138.88 111,460.92
- -
- -
338.34 11,879.23
132.95 5,227.83
133.88 5,288.26
605.17 144,193.86
443.54 98,270.72
836.34 52,145.80
43.90 7,080.97
- -
- -
-
-
-
-
2.00 7,896.04
-
1.00 1,064.44
-
4.00 4,585.32
2.00 776.42
1.00 349.21
1.00 293.47
-
-
-
-
-
81.88 65,244.00
1.00 7,200.00
-
- -
- -
354.31 152,761.07
354.31 262,588.99
-
- -
- -
44.23 39,236.43
8.93 5,332.91
4.62 24,979.61
44.23 2,781.62
- -
- -
-
- -
-
-
-
-
- -
- -
626.77 -
93.29 24,384.60
- -
- -
1,294.45 59,134.86
776.67 61,675.20
-
-
- -
- -
- -
- -
- -
- -
1.00 5,000.00
- -
- -
0.60 20,352.97
4.05 115,273.21
2.40 62,117.02
4.56 161,652.73
-
-
0.36 7,995.50
-
3.21 56,477.36
8.26 120,862.90
0.26 6,702.41
0.40 8,701.36
0.43 6,919.08
-
-
47.70 546,022.38
2.25 40,723.88
- -
- -
- -
53.07 64,203.02
70.76 82,625.74
173.70 107,921.00
- -
- -
338.34 13,282.87
132.95 5,415.05
133.88 5,452.93
605.17 146,935.28
327.20 80,834.76
195.13 42,218.33
1,167.63 60,257.43
- -
- -
322.58 116,732.02
91.86 7,274.39
-
40.80 14,280.00
91.56 7,138.48
- -
-
-
-
-
1.00 6,000.00
4.00 814.84
2.00 8,113.62
79.92 66,129.00
-
- -
- -
29.70 61,503.35
6.00 2,280.66
- -
- -
-
282.20 51,106.42
- -
- -
-
-
-
-
-
-
- -
- -
1,296.90 54,561.02
327.20 34,000.00
969.70 51,460.00
- -
- -
- -
- -
- -
- -
1.00 10,000.00
- -
- -
- -
472.14 40,528.65
415.88 6,217.71
368.29 22,860.00
95.05 51,697.32
- -
- -
5.45 48,379.21
1.57 14,161.35
0.41 3,698.19
-
-
-
28,817.78
40,939.98
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
47.70 540,298.85
0.07 1,692.40
2.25 40,421.93
- -
- -
17.37 22,006.75
23.16 28,379.34
68.31 53,851.51
53.07 62,424.12
70.76 74,769.62
138.88 46,276.19
- -
- -
338.34 13,281.48
132.95 5,251.53
133.88 5,288.26
605.17 134,853.67
443.54 98,270.72
836.34 51,829.06
43.90 7,080.97
- -
- -
-
-
-
-
-
-
1.00 1,064.44
-
4.00 2,292.66
2.00 776.42
1.00 349.21
1.00 293.47
3.00 2,719.14
-
-
-
-
80.00 65,244.00
1.00 7,200.00
-
- -
- -
354.31 154,256.87
354.31 260,247.79
179.73 28,809.60
- -
- -
44.23 39,236.43
8.93 5,332.91
44.62 24,979.61
44.23 -
- -
- -
-
-
-
-
-
-
- -
- -
-
93.29 24,384.60
- -
- -
1,294.45 52,096.88
776.67 51,396.00
-
-
- -
- -
- -
- -
- -
- -
1.00 5,000.00
- -
- -
0.60 20,352.97
4.05 115,273.21
2.40 62,117.02
4.56 161,652.73
3.60 49,292.57
-
0.36 11,070.69
-
3.21 56,477.36
8.26 120,862.90
0.26 6,702.41
0.40 8,701.36
0.43 6,919.08
0.97 18,847.81
3.22 58,820.55
47.70 546,022.38
2.25 40,723.88
- -
- -
- -
53.07 64,203.02
70.76 63,580.72
173.70 123,564.85
- -
- -
338.34 13,282.46
132.95 5,415.05
133.88 5,452.93
605.17 146,935.28
327.20 80,834.76
195.13 42,218.33
1,167.63 52,412.86
- -
- -
322.58 116,732.02
91.86 7,274.39
354.73 -
40.80 9,216.31
91.56 7,138.48
- -
- -
-
-
-
1.00 6,000.00
4.00 1,629.68
4.00 2,141.76
-
79.92 61,727.02
-
- -
- -
29.70 61,681.55
10.80 2,289.36
- -
- -
-
305.40 48,915.11
- -
- -
-
-
-
-
-
-
- -
- -
1,296.90 54,561.02
327.20 40,800.00
969.70 51,460.00
- -
- -
- -
- -
- -
- -
1.00 10,000.00
- -
- -
131.06 -
354.91 24,492.97
308.30 3,661.79
323.47 8,346.00
95.05 47,369.97
- -
- -
6.59 36,284.22
5.42 46,068.92
4.18 10,682.24
14.58 35,621.73
11.24 17,190.62
3.78 35,570.14
-
-
-
-
-
-
-
1.10 20,502.42
-
-
5.87 85,721.89
3.48 59,904.26
6.61 125,461.22
5.22 147,653.55
-
-
3.21 51,019.55
8.26 47,065.19
0.26 6,599.09
-
0.43 7,793.83
0.97 21,000.04
-
45.06 510,395.52
-
-
- -
- -
- -
17.37 11,022.38
23.16 21,321.26
118.98 21,915.85
53.07 38,204.92
70.76 73,691.92
257.28 23,499.25
- -
- -
300.19 11,857.51
132.95 5,251.53
133.88 5,288.26
460.02 109,608.97
409.12 90,644.63
558.15 34,800.65
38.10 6,332.98
- -
- -
-
-
-
-
-
2.00 2,292.66
-
2.00 776.42
-
2.00 1,812.76
-
4.00 6,854.72
72.73 59,314.95
1.00 6,000.00
-
- -
- -
250.30 124,799.58
286.30 268,114.22
150.60 27,117.04
- -
- -
33.40 29,629.14
5.16 2,913.54
5.87 3,424.91
33.40 19,487.56
-
- -
- -
64.55 234,058.30
- -
-
-
-
-
- -
- -
694.56 201,422.40
-
-
- -
300.00 106,032.00
82.60 6,447.76
341.50 -
- -
- -
23.00 27,936.72
1.60 1,699.70
4.00 5,692.16
-
5.00 6,214.85
0.80 2,892.28
- -
- -
1,050.40 48,990.66
500.00 64,245.00
-
-
- -
- -
- -
- -
-
105.00 12,428.85
25.00 13,453.25
6.00 19,783.02
-
-
- -
- -
- -
1.00 1,000.00
63.40 17,375.40
14.12 968.07
82.42 24,726.00
2.73 25,780.05
4.01 27,719.00
37.62 44,967.94
64.36 15,235.30
17.80 1,119.44
22.75 3,208.43
-
-
-
-
- -
- -
- -
-
0.52 5,171.30
-
15.82 12,696.66
31.60 1,970.26
32.44 6,871.77
5.15 744.84
-
-
-
-
- -
- -
- -
1.82 4,004.00
1.44 3,168.00
6.52 247.76
10.00 607.90
2.00 776.42
2.00 156.48
3.26 1,051.97
11.40 2,736.00
24.74 6,780.24
3.46 2,470.99
2.47 169.34
28.95 8,685.00
1.71 5,889.80
1.75 6,406.98
27.85 33,289.66
21.90 5,184.17
16.30 1,025.11
2.00 1,800.00
- -
- -
- -
- -
- -
1.82 4,004.00
1.44 3,168.00
6.52 247.76
10.00 607.90
2.00 776.42
2.00 156.48
3.26 1,051.97
11.40 2,736.00
24.74 6,780.24
3.46 2,470.99
2.47 169.34
28.95 8,685.00
1.71 5,889.80
1.75 6,406.98
27.85 33,289.66
21.90 5,184.17
16.30 1,025.11
2.00 1,800.00
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
418.11 397,309.03
15.00 21,916.20
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- -
- -
1.00 5,800.00
29.47 8,076.55
64.30 17,622.06
50.90 30,396.97
34.83 10,329.00
24.11 160,295.09
10.72 85,987.37
8.04 176,943.68
0.27 3,339.54
6.67 144,026.04
24.43 19,259.15
146.59 125,641.26
55.94 2,209.63
55.94 13,328.82
535.80 27,471.41
-
-
216.21 97,294.50
-
-
- -
- -
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
1.00 20,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- -
- -
- -
- -
- -
1.00 5,000.00
- -
- -
65.26 -
20.16 6,026.83
23.45 7,010.38
26.45 1,813.41
103.03 10,203.00
68.65 40,585.78
- -
- -
7.66 62,471.97
6.05 -
1.51 30,173.64
2.60 49,841.43
2.64 48,562.01
- -
- -
38.83 28,670.91
106.96 70,215.95
- -
- -
63.64 2,240.13
63.64 14,222.27
220.22 41,374.68
367.25 21,910.14
27.00 34,619.67
1.00 -
- -
- -
171.62 75,313.54
171.62 131,870.88
54.00 -
- -
- -
-
-
-
-
-
- -
- -
196.35 412,335.00
-
- -
- -
266.31 12,420.70
266.31 12,849.00
-
-
- -
- -
-
-
- -
- -
45.91 26,384.92
13.77 8,223.31
45.91 14,334.62
45.91 -
2.20 1,092.21
- -
- -
- -
- -
- -
1.00 3,000.00
- -
- -
-
-
11.12 3,324.32
3.48 238.59
17.19 5,157.00
5.41 3,970.51
- -
- -
2.52 20,552.14
0.90 8,243.39
-
0.46 9,714.86
0.48 8,829.46
0.05 1,073.26
3.46 37,158.74
- -
- -
13.44 9,923.69
40.20 30,286.28
-
- -
- -
30.20 1,063.04
26.30 5,877.52
94.78 19,597.66
24.00 1,431.84
- -
- -
18.05 8,149.94
18.05 16,529.65
-
- -
- -
- -
18,354.59 -
- -
- -
-
-
-
-
-
-
-
0.80 3,365.78
-
-
-
2.00 3,089.73
- -
- -
-
-
-
-
-
-
-
-
- -
23.56 19,365.38
7.07 1,152.58
23.56 10,502.10
21.76 -
- -
- -
- -
- -
20.00 -
9.00 -
12.00 -
1.00 -
3.00 -
2.00 -
4.00 -
8.00 -
8.00 -
1.00 -
150.00 -
300.00 -
1.00 -
8.00 -
4.00 -
1.00 -
4.00 -
1.00 -
60.00 -
- -
-
15,273,065.00
- 1,527,362.33
- 458,208.70
- 381,840.58
- 687,313.05
- 152,736.23
- 763,681.17
- 274,925.22
- 15,273.62
- 75,000.00
80,000.00
75,000.00
- 4,491,340.90
- 19,764,964.23
- 19,764,964.23
1.00 3,500.00
- -
- -
31.29 9,354.15
40.68 12,204.00
- -
- -
19.21 157,785.37
2.00 19,216.92
0.64 6,205.56
3.05 46,283.38
1.41 22,905.92
0.36 7,631.47
14.38 188,636.41
- -
- -
- -
- -
1.00 3,500.00
- -
- -
31.29 9,354.15
40.68 12,204.00
- -
- -
16.38 157,119.42
20.20 260,284.47
916,185.22
- 91,618.52
- 27,485.56
- 22,904.63
- 45,809.26
- 9,161.85
- 16,491.33
- 916.19
214,387.34
- 1,130,572.56
1.84 2,148.55
1.94 40,904.76
43,053.31
- 4,305.33
- 1,291.60
- 1,076.33
- 430.53
379,588.49
45,809.26
4,305.33
- 774.96
- 43.05
437,624.89
- 480,678.20
0.03 773.35
0.07 1,522.74
4.31 49,336.61
0.03 542.99
2.60 50,488.91
1.16 22,525.82
4.97 65,196.31
190,386.73
19,038.67
5,711.60
4,759.67
1,903.87
187,069.78
19,047.61
3,426.96
190.39
241,148.55
431,535.28
0.12 4,070.59
4.11 116,980.96
1.52 53,884.24
1.00 1,000.00
- -
0.92 21,390.88
1.14 27,465.64
0.33 9,827.51
0.33 9,208.70
0.27 6,128.98
4.49 48,354.83
0.14 2,609.45
- -
- -
8.57 7,420.51
38.58 53,278.59
- -
- -
47.15 10,290.02
48.03 11,956.11
62.61 15,319.41
62.61 2,537.58
7.32 1,221.56
108.73 6,894.57
- -
- -
25.31 9,468.72
21.23 1,715.81
21.56 11,480.92
1.00 618.13
- -
4.11 116,980.96
4.31 49,336.61
- -
6.31 59,377.67
1.09 20,316.03
2.17 55,076.99
1.56 33,773.27
27.43 8,200.20
4.64 44,507.58
8.05 103,727.23
924,420.25
92,442.03
27,732.61
23,110.51
9,244.20
129,871.04
92,442.02
16,639.56
924.42
392,406.39
1,316,826.64
13.18 3,612.11
7.40 507.34
7.10 2,130.00
43.14 34,622.87
3.29 23,697.38
13.12 3,922.22
4.41 42,301.38
8.23 106,046.60
633.06 86,457.00
265.06 51,350.07
478.04 61,107.85
50.89 60,627.80
7.77 9,256.79
47.10 56,112.59
11.60 13,819.66
18.50 22,039.98
15.89 18,930.55
47.10 56,112.59
11.60 13,819.66
10.08 12,008.81
6.07 7,231.49
1.00 1,000.00
- -
0.93 21,623.39
1.14 33,165.67
0.33 9,208.70
0.33 9,208.70
0.27 6,128.98
4.49 48,354.83
- -
- -
8.57 7,420.51
38.58 53,278.59
- -
- -
47.15 10,290.02
48.03 11,956.11
62.61 15,319.41
62.61 2,537.58
7.32 1,221.63
108.00 6,848.28
- -
256,802.70
25,680.27
7,704.08
6,420.07
2,568.03
26,186.83
92,327.71
4,622.45
256.80
165,766.24
422,568.94
72,708.44
72,708.44
3,669.82 501,187.32
426.43 194,170.64
5,163.50 660,050.21
10.00 30,000.00
8.00 12,000.00
105.10 58,838.13
2.88 57,038.11
105.10 58,838.13
1,572,122.54
157,212.25
47,163.68
39,303.06
15,721.23
42,870.24
157,212.25
28,298.21
1,572.12
489,353.04
2,061,475.58
629.41 84,970.35
629.41 84,970.35
33.00 33,000.00
33.00 33,000.00
24.00 24,000.00
189.30 34,282.23
305.40 289,928.44
1.00 1,000.00
- -
7.84 2,343.77
4.82 330.46
3.92 882.00
7.56 4,681.53
- -
3.01 27,099.84
0.83 22,650.43
0.83 16,008.53
3.24 37,009.81
0.50 12,378.11
- -
22.15 17,461.73
80.40 64,481.60
- -
5.90 117,362.51
5.90 117,362.51
1,025,204.19
102,520.42
30,756.13
25,630.10
10,252.04
65,828.92
102,520.42
18,453.68
1,025.20
356,986.91
1,382,191.10
192.40 34,843.64
305.40 289,928.44
689.00 14,469.00
1.00 43,660.00
182.00 144,932.06
1.00 35,231.64
1.00 3,112.85
1.00 402.00
1.00 21,000.00
3.00 4,500.00
1.00 14,900.00
1.00 8,000.00
2.00 6,740.00
3.00 2,850.00
2.00 8,000.00
3.00 12,915.00
1.00 6,246.00
2.00 1,900.00
1.00 500.00
1.00 450.00
4.00 32,848.00
90.00 25,805.70
1.00 13,305.60
1.00 2,322.42
35.76 129,665.76
384.58 111,528.20
218.40 207,534.60
1,177,590.91
117,759.09
35,327.73
29,439.77
11,775.91
79,238.23
117,759.09
21,196.64
1,177.59
413,674.05
1,591,264.95
(38.58) (53,278.59)
- -
(47.15) (10,290.02)
(48.03) (11,956.11)
(62.61) (15,319.41)
(62.61) (2,537.58)
(7.32) (1,221.63)
(108.73) (6,894.57)
(1.09) (20,316.03)
(38.58) (53,278.59)
- -
(47.15) (10,290.02)
(48.03) (11,956.11)
(62.61) (15,319.41)
(62.61) (2,537.58)
(7.32) (1,221.63)
(108.73) (6,894.57)
41.16 40,910.98
- -
47.15 12,921.46
48.03 10,391.77
62.61 15,201.71
62.61 2,550.11
7.32 1,226.61
108.73 6,861.95
126.54 16,279.37
41.16 40,910.98
- -
47.15 11,648.41
48.03 10,391.77
62.61 15,201.71
62.61 2,550.11
7.32 1,226.61
108.73 6,861.95
97.65 26,761.96
76.50 45,685.04
68.87 54,292.98
71.25 61,487.33
172.24 163,671.06
41.13 39,083.78
16.44 15,622.11
30.00 36,439.20
4.00 4,205.28
3.00 4,344.12
15.00 18,644.55
2.00 3,355.32
6.00 4,576.68
1.00 10,533.14
1.00 1,464.13
1.00 971.36
1.00 531.00
33.00 40,083.12
2.00 2,102.64
5.00 7,115.20
8.00 9,943.76
1.00 6,641.16
1.00 1,464.13
26.00 31,580.64
2.00 2,102.64
5.00 7,115.20
8.00 9,943.76
1.00 5,076.36
1.00 1,464.13
39.00 47,370.96
2.00 2,102.64
5.00 7,115.20
8.00 9,943.76
1.00 7,176.20
1.00 1,464.13
21.00 25,507.44
2.00 2,102.64
4.00 5,692.16
6.00 7,457.82
6.00 4,576.68
1.00 4,874.10
16.00 5,147.52
12.00 4,282.44
1.00 78,625.37
360.00 7,560.00
1.00 6,246.00
2.00 48,232.80
1.00 33,426.98
1.00 3,330.73
(689.00) (14,469.00)
(1.00) (43,660.00)
(182.00) (144,932.06)
(1.00) (35,231.64)
(1.00) (3,112.85)
(1.00) (402.00)
(1.00) (21,000.00)
(3.00) (4,500.00)
(1.00) (14,900.00)
(1.00) (8,000.00)
(2.00) (6,740.00)
(3.00) (2,850.00)
(2.00) (8,000.00)
(3.00) (12,915.00)
(1.00) (6,246.00)
(2.00) (1,900.00)
(1.00) (500.00)
(1.00) (450.00)
(4.00) (32,848.00)
(90.00) (25,805.70)
(1.00) (13,305.60)
(1.00) (2,322.42)
106.17 31,739.52
15.88 1,088.73
5.16 46,543.05
12.67 115,930.63
12.67 184,448.86
19.44 109,225.38
10.40 92,181.24
9.00 23,742.25
1.74 26,024.34
1.73 24,268.06
0.97 238,573.16
10.85 71,688.99
2.56 220,863.74
7.98 15,484.64
0.55 24,390.01
0.92 81,074.16
3.79 86,469.43
4.55 8,409.45
0.37 10,991.94
0.56 62,143.96
3.27 9,518.01
0.53 82,438.66
3.98 50,488.91
2.60 48,819.46
11.56 11,181.41
4.23 4,975.58
38.62 30,995.25
15.75 10,981.69
1.24 11,007.38
1.47 13,259.36
7.14 64,402.59
8.66 81,266.13
8.66 105,808.35
9.25 71,076.78
5.78 66,028.06
6.94 36,875.24
4.10 24,268.06
0.97 235,714.68
10.72 63,287.91
2.26 194,570.43
7.03 15,601.16
0.57 14,358.48
0.51 18,027.40
0.68 81,074.16
3.79 86,469.43
4.55 7,954.89
0.35 9,029.10
0.46 62,143.96
3.27 9,029.10
0.46 9,518.01
0.53 94,342.68
3.98 21,717.48
1.03 28,934.03
1.49 36,125.58
1.73 48,819.46
4.31 4,110.11
4.09 5,011.72
2.86 2,254.65
15.75 10,981.69
- 45,643.23
76.43 19,791.00
65.97 156,837.88
23.59 84,623.77
10.55 149,653.86
6.80 193,258.33
177.18 139,678.08
1,041.26 898,586.55
1,041.26 16,022.78
405.64 96,651.84
- (53,278.59)
(38.58) 38,346.59
- (53,278.59)
(38.58) 38,346.59
- 27,952.34
5,552,901.26
555,290.13
166,587.04
138,822.53
55,529.01
(219,680.81)
555,290.13
99,952.22
5,552.90
554,635.39
1,911,978.54
7,464,879.80
MINISTERIO DE OBRAS PUBLICAS Y COMUNICACIO
MOPC, SANTO DOMINGO, REP. DOM.
PRESUPUESTOS DE EDIFICACIONES.
PRESUPUESTO BASE
I- PRELIMINARES
1- Letrero en Obra (promocion) - pa 12,000.00
2- Caseta de materiales
a- Excavación en Tierra 0.38 m3 274.06
b- Hormigon simple para base parales 0.19 m3 4,358.49
c- Parales 4"x4" 49.50 p2 37.06
d- Parales de 2"x4" 82.85 p2 34.00
e- Correas de 2"X4" 24.75 p2 34.00
f- Durmientes de 2"x4" 99.00 p2 34.00
g- Plywood 4' x 8' x 3/4" 19.00 ud 1,225.00
h- Puerta Plywood 2.10 m2 687.83
i- Pernos 15.00 ud 25.00
j- Clavos c/cabeza 2" 15.00 lb 25.47
k- Piso H.S. Pulido (H=0.10mt) 16.00 m2 562.58
l- Techo de Zínc 1 Agua 23.05 m2 550.00
m- M.O. carpintería 608.60 p2 5.75
SUB-TOTAL PRELIMINARES
PRIMER NIVEL
Acrílica en muros ( Interior y exterior )Sobre(1.50 mts) losas, Vigas y Columnas 776.67 m2 128.49
b-
c- Mantenimiento en muros (h=1.50m) 517.78 m2 254.32
d- Pintura Mantenimiento ( Protectores Metales) 72.50 m2 159.29
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3 21,753.40
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3 18,700.21
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3 21,916.06
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3 19,804.90
o- Losas maciza ( e=0.15 mts ) 47.70 m3 11,447.01
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml 2,070.82
b- Zócalo en escalones de granito fondo gris 10.80 ml 380.11
Acrílica en muros ( Interior y exterior )Sobre(1.50 mts) losas, Vigas y Columnas 776.67 m2 128.49
b-
c- Mantenimiento en muros (h=1.50m) 517.78 m2 254.32
d- Pintura Mantenimiento ( Protectores Metales) 72.50 m2 159.29
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.60 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.05 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 2.40 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 4.56 m3 35,450.16
e- Columnas C5 ( 0.25 x 0.60 +0.20 x 0.30 ) 3.60 m3 36,785.50
f- Columnas C6 (0.20 x 0.45 ) 0.54 m3 28,234.81
g- Columnas C7 (0.20 x 0.30 ) 0.36 m3 30,751.93
h- Columnas C8 ( 0.25 x 0.60 +0.20 x 0.30 ) 1.26 m3 32,444.42
i- Viga V1X ( 0.25 x 0.35 ) en pasillo 3.21 m3 21,232.09
j- Viga V2X ( 0.25 x 0.45 )=V5X 8.26 m3 19,620.60
k- Viga V3X de escalera ( 0.20 x 0.35 ) 0.26 m3 25,778.49
l- Viga V4X de escalera ( 0.20 x 0.45 ) 0.40 m3 21,753.40
m- Viga V1Y ( 0.20 x 0.35 ) 0.43 m3 18,700.21
n- Viga V2Y ( 0.20 x 0.45 ) 0.97 m3 21,916.06
ñ- Viga V3Y ( 0.25 x 0.45 ) 3.22 m3 19,804.90
o- Losas maciza ( e=0.15 mts ) 47.70 m3 11,447.01
p- Rampa de Escalera ( e=0.15 mts ) 2.25 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 53.07 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 70.76 m2 1,167.69
c- Bloques de 6" SNP. 173.70 m2 861.92
4 TERMINACION DE SUPERFICES
a.- Fraguache en Losa de Entrepiso/Vuelo y Rampa 338.34 m2 40.73
b- Fraguache en Viga 132.95 m2 40.73
c- Fraguache en Columnas 133.88 m2 40.73
d- Pañete en ( Losa , Vigas y Cols. ) 605.17 m2 242.80
e- Pañete en Muros ( Exterior) 327.20 m3 247.05
f- Pañete en Muros ( Interior ) 195.13 ml 216.36
g- Cantos en General 1,167.63 ml 63.11
6- TERMINACION DE ESCALERA
a- Escalones granito fondo gris(2do. Nivel) 29.70 ml 2,076.82
b- Zócalo en escalones de granito fondo gris 10.80 ml 381.56
Panel de distribuccion(PA)GE: de 6-12 Circuitos,formado por 7 Brks de 20 A/lP 1.00 uds 3,615.35
f.-
Acrílica en muros ( Interior y exterior )Sobre(1.50 mts) losas, Vigas y Columnas 1,129.84 m2 128.49
b-
c- Mantenimiento en muros (h=1.50m) 155.57 m2 254.32
d- Pintura Mantenimiento ( Protectores Metales) 64.55 m2 159.29
4.- BLOQUES
a.- Bordillo de 0.15m ( B.N.P) 67.20 m2 802.57
7.- VARIOS
a.- Tablero de fibra de vidrio incluye aro y malla 2.00 uds 8,550.00
b.- poste de volleyball y cajualas 2.00 uds 6,750.84
c.- malla de voleyball 1.00 uds 895.00
8.- PINTURA
a.- Acrilica en columnas 25.48 m2 128.49
b.- Zeñalizacion en cancha 1.00 p.a. 11,000.00
XllI.- CONSTRUCCION DE GRADERIAS
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.27 m2 788.34
b.- Bloques en muros de 6" S.N.P. 56.89 m2 802.57
6.- PINTURA
a.- Pintura de base(1 mano) (economica) 237.18 m2 46.64
b.- Pintura Acrilica (muros) 237.18 m2 128.49
XIV.- MISCELANEOS
Letras de 8" en bronce con el nombre de la escuela impresa en vinil adhesiva
34.00 ud 1,160.00
a- s/sintra 5"*20"
b- Señaliz. ACM grabado (4"*16") ( BAÑOS ) 5.00 ud 742.40
c- Señaliz. ACM grabado (4"*16"(DIRECCION ) 1.00 ud 742.40
d- Señaliz. ACM grabado(4"*16")(BIBLIOTECA) 1.00 ud 742.40
e- Señaliz. ACM grabado(4"*16")(LAB. INFORMATICA) 1.00 ud 742.40
f- Señaliz. ACM grabado(4"*16") (LAB.CIENCIAS) 1.00 ud 742.40
g- M.O. instalacion de letras 9.00 ud 10,750.00
h- Limpieza continua y fianl 1.00 p.a 115,000.00
SUB-TOTAL MISCELANEOS
VERJA PERIMETRAL TIPO (H=2.50 mt y L= 200.00 ml )Esta dependera de la dimension del terreno
XVl.- y sera pagada de acuerdo a volumetria reportada por el supervisor en obra
a- Limpieza y Replanteo del Area 1.00 p.a 5,800.00
b- Excavación en Zap. Cols. (0.70*0.70*0,80) 29.47 m3 274.06
c- Excavación en Zap. muros(0.45*0,80) 64.30 m3 274.06
d- Relleno Reposición (manual) 50.90 m3 597.19
e- Bote de Material Sobrante (e=1.30) 34.83 m3 300.00
f- Zapata Muro de 6" (0.45*0.20) 3Ø3/8" L@40T 24.11 m3 6,648.49
g- Zapata Col, (0.70*0.70*0.25) 6Ø3/8" A.D. 10.72 m3 8,021.21
h- Columna (20 * 20) 4Ø1/2"est. Ø3/8"@ 20 8.04 m2 22,007.92
i- Col. Soporte puertas (35*35) 4Ø1/2"+4Ø3/8"est. Ø3/8"@ 20 0.27 m2 12,368.68
j- Viga de Amarre (15*20)4Ø3/8"est.Ø3/8"@20 6.67 m2 21,593.11
k- Bloques en Muros de 6" B.N.P. 24.43 m2 788.34
l- Bloques en Muros Violinados de 6" S.N.P. 146.59 ml 862.98
m- Fraguache ( Vigas y Cols. ) 55.94 m2 39.50
n- Pañete ( Vigas, Cols., ) 55.94 ml 238.27
ñ- Cantos en ( Vigas y Cols. ) 535.80 m2 62.35
o- Pintura Acrílica en vigas y col. 55.84 m2 128.49
p.- Pintura Acrílica en Muros (color Gris) 1,454.70 m2 128.49
q.- Alambre Trinchera (T/Costo) Inc. Palomet 216.21 ml 450.00
r.- Puerta de Tola Corrediza (ver verja) 10.00 m2 8,500.00
s.- Pintura Mantenimiento Puertas 20.00 m2 159.29
CANCHA:
Poste de acero cuadrado pintado, Marca IDE de fabricación local, de 20 pies de
2.00 ud 20,557.96
a.- alto con brazo para colocar dos luminarias.
lámpara Metal Halide de 400W.Mod. Flood Light de 400W, con Bombillo y
4.00 ud 11,066.75
b.- balastro multitaps, base para poste.
Alimentador entre postes 1 y 2.formado por:2C thw No. 10 Fases.1C thw No. 12
120.00 pl 51.27
c.- Tierra.tuberia pvc-sdr-26-3/4"¢
d.- Registro pvc de 3"¢ en base de poste. 2.00 ud 380.84
Alimentación desde registro pvc hasta tope para luminaria , compuesto por:
50.00 pl 67.21
e.- Conductor de vinyl No. 10/3.
Alimentador para conexión de luminarias .Compuesto por: Alambre de goma No.
20.00 pl 26.06
f.- 10/3.
g.- caja 2" x4"x con KO de 1/2" can tapa metálica wp. 2.00 ud 126.18
Alimentador desde poste no. 1 hasta Centro de iluminación .
compuesto por:
4C- thw No. 10 Fases. 35.00 pl 96.60
2C- thw No. 12 Tierra.
h.- Tuberia pvc-sdr-26- 3/4"¢
INSTALACIONES ELECTRICAS
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 13.44 m2 738.37
b.- Bloques en muros de 6" S.N.P. 47.39 m2 753.39
13.- PINTURA
a.- Pintura de base premier tropical 130.45 m2 46.64
b.- Acrilica en pared 42.65 m2 128.49
c.- Acrilica en techos y vigas 32.67 m2 128.49
d.- Mantenimiento en paredes(H=1.50m) 52.13 m2 254.32
e.- Pintura Mantenimiento(rejas de hierro) 14.27 m2 159.29
14.- MESETA DE COCINA (ver detalles en plano)
Meseta Cocina (revest. Con Cerámica) 2m, esta meseta tiene incluida el gabinete
6.56 pl 4,900.99
a.- de piso+fregadero sencillo
XX.- COMEDOR
1.- PRELIMINARES
a.- Limpieza y replanteo del modulo 1.00 p.a. 5,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 38.83 m2 738.37
b.- Bloques en muros de 6" S.N.P. 106.96 m2 753.39
7.- PUERTAS
a- En Barras de 1/2" Marcos en 11/2"x 1 1/2") 90.38 p2 272.90
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud 6,203.47
8.- VENTANAS
Cerramiento en Durock 0.40 x 0.10 Armazon en Perfiles 4"x 4"(inc. Dieño y arte) 31.68 m2 4,038.32
a-
9.- TERMINACION DE TECHOS
En Aluzinc cal. 26 con Aislante Pretintado (inc. Tijerilla Metalica-ver
196.35 m2 2,100.00
a- especificaciones)
b- Caños y Bajantes en techo de Alucinz 43.60 m2 623.20
10.- PINTURA
a.- Base premier tropical 266.31 m2 46.64
b.- Acrilica en Muros Modulo 266.31 m2 128.49
c.- Acrilica en techos Aluzinc 196.35 m2 114.22
d.- Mantenimiento en Puertas en Barras 8.40 m2 159.29
11.- MISCELANEOS
a.- Baranda en Rampas (Tubos H.G.1 1/2") 3.52 ml 2200
b.- Baranda en Dispensador (Tubos H.G.1 1/2") 19.20 ml 2,200.00
COMEDOR
XXl.- COCINA
1.- PRELIMINARES
a.- Limpieza y replanteo 1.00 p.a. 3,000.00
4.- BLOQUES
a.- Bloques en muros de 6" B.N.P. 25.75 m2 738.37
b.- Bloques en muros de 6" S.N.P. 99.33 m2 753.39
c.- De 6" en Antepecho lL 21.76 ml 806.19
6.- PISOS
a- H.A.B/Piso (chap.) e=0.08 (con acero malla) 53.18 m2 451.52
b- Mosaicos de granito fondo gris (0,30 x 0.30 ) 53.18 m2 915.77
c- Zocalos granito fondo gris ( 0,10 x 0,07 ) 48.00 ml 178.76
7.- PUERTAS
a- En Tola 27.12 p2 448.05
b- Puertas en Everdoor (1.00 x 2.10 ) 1.00 ud 6,203.47
10.- PINTURA
a.- Base premier tropical 275.56 m2 46.64
b.- Acrilica en Muros Modulo 217.19 m2 128.49
c.- Acrilica en techos H.A. 58.37 m2 128.49
d.- Mantenimiento en Puertas en Tola 2.10 m2 159.29
11.- MISCELANEOS
Meseta Revest. En Ceramica (inc. Fregadero doble inoxidable, gabinet de pisos y
34.31 pl 4,900.99
a.- pared,accs. E inst.)
COCINA
XXlL.- INSTALACION ELECTRICA DE COMEDOR Y COCINA
a.- Salida EMT de Lámpara Flourescente de 2T8/32w inc./Lámpara 20.00 ud 3,730.06
b.- Salidas deLuz Cenital con Bom. De Bajo Consumo 9.00 ud 1,214.64
c.- Salidas de tomacorrientes 110V doble. Aterrizado y polarizado. 12.00 ud 1,267.92
d.- Salidas de tomacorrientes 220V con tierra. 1.00 ud 1,758.77
e.- Salidas de interruptores doble. 3.00 ud 1,423.04
f.- Salidas de interruptores sencillos . 2.00 ud 1,062.31
g.- Salidas de interruptores three way. 4.00 ud 1,226.82
h.- Salida de abanico de techo kdk 8.00 ud 3,650.00
i.- Salida de control de abanico 8.00 ud 833.87
j.- Panel electrico G:E. de 8-16 + breakers 1.00 ud 4,101.91
k.- Alambre Thw No.8 st. (para alimentacion) 150.00 pl 30.99
l.- Alambre Thw No.6 st. (para alimentacion) 300.00 pl 46.02
m.- Breakers G.E. de 60 A/2 (encloure) Nema-1 1.00 ud 3,277.50
n.- Tubos ovc sdr-26 de 1" x 18" 8.00 ud 209.70
o.- Curva pvc Reforzada de 1" 4.00 ud 15.43
p.- Panel Electrico G,E. de 2-4 Circuito (protecc. De lineas) 1.00 p.a. 688.77
q.- Excavacion de Zanja 4.00 m3 274.06
r.- Pozo de tierra con tres Varillas 5/8" x 8", mas carbon y tierra negra 1.00 p.a. 3,733.00
t.- Alambre de Aterrizaje No. 6 60.00 pl 46.00
SUB-TOTAL GENERAL
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.10
GASTOS ADMINISTRATIVOS 0.03
TRANSPORTE 0.03
SEGUROS Y FIANZAS 0.05
LEY -616 (Liq. Y prest. Laborales) 0.01
Fiscalizacion e inspeccion Presupuesto Base 0.05
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.10
IMPREVISTOS 0.05
ITEBIS ( 18% ) 0.18
CODIA 0.00
ESTUDIO DE SUELO *SOLICITAR PAGO EN CUBICACION PA
LEVANTAMIENTO TOPOGRAFICO PA
PROBETAS PA
PRIMER NIVEL
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.12 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.11 m3 28,462.52
c- Columnas C3 ( 0.25 x 0.60 + 0.25 x 0.25 ) 0.29 m3 31,854.88
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 2.16 m3 35,450.16
j- Viga V2X ( 0.25 x 0.45 )=V5X 2.72 m3 19,620.60
k.- Viga V3X de escalera ( 0.20 x 0.35 ) 0.03 m3 25,778.49
l.- Viga V4X de escalera ( 0.20 x 0.45 ) 0.07 m3 21,753.40
t.- Losas maciza ( e=0.15 mts ) 5.20 m3 11,447.01
r.- Rampa de Escalera ( e=0.15 mts ) 0.44 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 22.50 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 4.81 m2 1,167.69
2 HORMIGON ARMADO
a- Columnas C1 ( 0.25 x 0.45 ) 0.26 m3 33,921.61
b- Columnas C2 ( 0.25 x 0.60 ) 4.11 m3 28,462.52
d- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 2.66 m3 35,450.16
q Losas maciza ( e=0.15 mts ) 5.20 m3 11,447.01
r Rampa de Escalera ( e=0.15 mts ) 0.44 m3 18,099.50
3 MUROS DE BLOQUES
a- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y H Mm2 22.50 m2 1,209.78
b- Bloques de 8" S.N.P.con acero 3/8" 0.40 V y 3/8" 0.60 H para Mm1 4.81 m2 1,167.69
EXTERIOR
VERJA PERIMETRAL EN MURO (H= 2.50 mts y L=530.55ml) 262.59 ADICIONAL
VERJA PERIMETRAL
Excavacion Zap. De Muro (0.45*0.80) 97.65 m3 274.06
Relleno de Reposicion (manual) 76.50 m3 597.19
Bloque en muros de 6" B.N.P. 68.87 m2 788.34
Bloque en muros de 6" S.N.P. 71.25 m2 862.98
NUEVAS PARTIDAS
I- PRELIMINARES
a.- Letrero en Obra (promocion) 1.00 pa 60,000.00
b.- Alquiler de Baños Moviles p/empelado 2 uds mensual durantes un(1.6) año 30.00 uds/mes 4,500.00
15.- VARIOS
a- Barandas de hierro sobre muros de bloques 42.10 ml 662.00
b.- Andamio Bloques1 exteriores 909.92 m2 135.00
c.- Cepos de Columnas 33.00 uds 5,600.00
2 HORMIGON ARMADO
r Columnas C5 ( 0.20 x 0.30 ) 3.60 m3 36,785.50
s- Columnas CA (0.20 x 0.20 ) 0.54 m3 28,234.81
t.- Viga de amarre en muros resistente ( 0.20 x 0.35 ) 3.85 M3 19,804.90
v.- Viga de Amarre (sobre pandereta) (0.15x0.20)m 0.84 M3 19,804.90
w.- Pichones de columnas 5.90 m3 19,891.95
y.- Columnas falsas 1.05 m3 19,891.95
1- REPLANTEO
a- Replanteo del area 1.00 p.a. 1,000.00
2- HORMIGON ARMADO
a- Columnas C3 ( 0.25 x 0.45 + 0.20 x 0.20 ) 0.93 m3 23,250.96
b- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 1.14 m3 29,092.69
c- Viga V4X ( 0.25 x 0.45 ) 0.41 m3 27,905.15
d- Viga V6X ( 0.25 x 0.45 ) 0.41 m3 27,905.15
e- Dintel ( 0.20 x 0.30 ) 0.27 m3 22,699.91
f- Losas maciza ( e=0.15 mts ) 4.80 m3 11,768.28
g.- Viga de Amarre 0.20*0.2m 0.14 m3 18,638.96
3- MUROS DE BLOQUES
a- Bloques de 8" 41.16 m2 1,380.99
b- Bloques en Muros de 6" 8.57 m2 906.38
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2 274.05
b- Pañete en muros interiores 48.03 m2 219.29
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2 245.73
d- Fraguache en Losa y Vuelo y rampa 62.61 m2 42.91
e- Cantos 132.94 ml 64.00
f- Goteros Colgantes en borde pasillo 8.77 ml 167.75
5- TERMINACION DE TECHO
a- Fino en Techo Plano 32.00 m2 373.05
b- Zabaleta En Techo 23.00 ml 80.67
c- Bajante pluvial de 3" 1.00 ud 2,978.97
d- Impermeabilizante de (e= 3.0 mm) 34.63 m2 460.20
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 23.00 ml 898.34
9- VARIOS
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
a- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 18.45 ml 1,192.84
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
b- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 15.89 ml 1,192.84
15.- VARIOS
a- Andamio Bloques1 exteriores 909.92 m2 135.00
b.- Cepos de Columnas 33.00 uds 5,600.00
2 HORMIGON ARMADO
r Columnas C5 ( 0.20 x 0.30 ) 3.60 m3 36,785.50
s- Columnas CA (0.20 x 0.20 ) 0.54 m3 28,234.81
t.- Viga de amarre en muros resistente ( 0.20 x 0.35 ) 3.85 M3 19,804.90
v.- Viga de Amarre (sobre pandereta) (0.15x0.20)m 0.84 M3 19,804.90
w.- Pichones de columnas 5.90 m3 19,891.95
y.- Columnas falsas 1.05 m3 19,891.95
12. VARIOS
a- Barandas de hierro sobre muros de bloques 42.10 ml 662.00
1- REPLANTEO
a- Replanteo del area 1.00 p.a. 1,000.00
b.- Charancha 32.00 m2 350.00
2- HORMIGON ARMADO
a- Columnas C3 ( 0.25 x 0.45 + 0.20 x 0.20 ) 0.93 m3 23,250.96
b- Columnas C4 ( 0.25 x 0.60 + 0.20 x 0.20 ) 1.14 m3 29,092.69
c- Viga V4X ( 0.25 x 0.45 ) 0.41 m3 27,905.15
d- Viga V6X ( 0.25 x 0.45 ) 0.41 m3 27,905.15
e- Dintel ( 0.20 x 0.30 ) 0.27 m3 22,699.91
f- Losas maciza ( e=0.15 mts ) 4.80 m3 11,768.28
g.- Viga de Amarre 0.20*0.2m 0.14 m3 18,638.96
3- MUROS DE BLOQUES
a- Bloques de 8" 41.16 m2 1,380.99
b- Bloques en Muros de 6" 8.57 m2 906.38
4- TERMINACION DE SUPERFICES
a- Pañete en muros exteriores 47.15 m2 274.05
b- Pañete en muros interiores 48.03 m2 219.29
c- Pañete en ( Losa, Vigas y Cols. ) 62.61 m2 245.73
d- Fraguache en Losa y Vuelo y rampa 62.61 m2 42.91
e- Cantos 132.94 ml 64.00
f- Goteros Colgantes en borde pasillo 8.77 ml 167.75
5- TERMINACION DE TECHO
a- Fino en Techo Plano 32.00 m2 373.05
b- Zabaleta En Techo 23.00 ml 80.67
c- Bajante pluvial de 3" 1.00 ud 2,978.97
d- Impermeabilizante de (e= 3.0 mm) 34.63 m2 460.20
e- Antepecho incl. Bloques, pañete, pintura, cantos.con H=0.40mts. 23.00 ml 898.34
6- VENTANAS ( Cumplir especificaciones )
a- Ventanas AA Reforzadas (espesor 0.053mm) 5.00 m2 3,626.00
9- VARIOS
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
a- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 18.45 ml 1,192.84
Junta de expansion vertical en union muros de bloques y columnas de porticos,
con laminas de poliuretano expandido foam, masilla compresible, de alta
b- plasticidad y acero 3/8 fijos a las columnas, con resina epoxica, cada 0.80cm. 15.89 ml 1,192.84
1.- Preliminares
a.- Repalnteo 1.00 p.a. 3,500.00
1.- Preliminares
a.- Repalnteo 1.00 m3 3,500.00
MURO CONTENCION
Movimiento de Tierra
Excavacion Zapata de Muros Y Columnas 31.29 m3 298.95
Bote De Material Sobrante 40.68 m3 300.00
Hormigon Armado
Zapata de Muros H. A. 16.38 m3 9,592.15
Muros de Contencion 20.20 m3 12,885.37
HORMIGON ARMADO
Muros de Contencion (Lateral Este) 4.97 m3 13,117.97
EXTERIOR
VERJA PERIMETRAL EN MURO (H= 2.50 mts y L=530.55ml) + 262.59 ADICIONAL
VERJA PERIMETRAL
Excavacion Zap. De Muro (0.45*0.80) 97.65 m3 274.06
Relleno de Reposicion (manual) 76.50 m3 597.19
Bloque en muros de 6" B.N.P. 68.87 m2 788.34
Bloque en muros de 6" S.N.P. 71.25 m2 862.98
VERJA PERIMETRAL
Relleno de reposicion (manual) 76.43 m3 597.19
Bote de material Sobrante (e=1.25) 65.97 m3 300.00
Zapata de muro de 6" (0.45*0.20) 3 3/8" l a 40T 23.59 m3 6,648.49
Zapata Col. (0.70*0.70*0.25) 6 308" a 0.20 10.55 m3 8,021.21
Columna (0.20*0.20) 6.80 m3 22,007.92
viga de Amarre (0.15*0.20) 8.95 m3 21,593.11
Bloques de Muro de 6" B.N.P. 177.18 m2 788.34
Bloques en muros violinados de 6" S.N.P. 1,041.26 m2 862.98
Fraguache (viga y Columna) 405.64 m3 39.50
Pañete (viga y Columna) 405.64 m3 238.27
AREA DE PARQUEO
Volumen de excavacion 13.18 m3 274.06
Relleno de reposicion 7.40 m3 68.56
Bote de Material Sobrante 7.10 m3 300.00
Bloque de 6" 43.14 m3 802.57
Hormigon en Zapata 3.29 m3 7,202.85
AREA CIVICA
MURO DE HORMIGON
Volumen de excavacion 13.12 m3 298.95
Zapata de Hormigon 4.41 m3 9,592.15
Hormigon de Muro 8.23 m3 12,885.37
BAÑO VESTIDOR
1.- LIMPIEZA Y REPLANTEO
a Limpieza de Area y replanteo de Modulo 1.00 p.a. 1,000.00
b Sum. Y col. De charancha 30.00 ml 59.82
ORDEN DE CAMBIO
AREA DE PARQUEO
Volumen de excavacion 13.18 m3 274.06
Relleno de reposicion 7.40 m3 68.56
Bote de Material Sobrante 7.10 m3 300.00
Bloque de 6" 43.14 m3 802.57
Hormigon en Zapata 3.29 m3 7,202.85
AREA CIVICA
MURO DE HORMIGON
Volumen de excavacion 13.12 m3 298.95
Zapata de Hormigon 4.41 m3 9,592.15
Hormigon de Muro 8.23 m3 12,885.37
BAÑO VESTIDOR
LIMPIEZA Y REPLANTEO
Limpieza de Area y replanteo de Modulo 1.00 p.a. 1,000.00
MOVIMIENTO DE TIERRA
Excavación Zapata Muros y Columnas 7.84 m3 298.95
Relleno de reposición Manual 4.82 m3 68.56
Bote de material Sobrante 3.92 m3 225.00
Relleno compactado con material Granular 7.56 m3 619.25
HORMIGON ARMADO
Zapata de Muros 3.01 m3 9,003.27
Vigas de Amarre A.N.P. 0.83 m3 27,289.67
Viga Perimetral 0.83 m3 19,287.39
Losa Maciza (e=0.15m) 3.24 m3 11,422.78
Dintel (0.15x0.30)m 0.50 m3 24,756.22
MURO DE BLOQUES
Bloques de 6" B.N.P. 22.15 m2 788.34
Bloques de 6" S.N.P. 80.40 m2 802.01
BLOQUE 1
PRIMER NIVEL
Salida Luz Cenital 30.00 ud 1,214.64
Salida Interruptor Simple Levintong 4.00 ud 1,051.32
Salida Interruptor doble Levintong 3.00 ud 1,448.04
Salida Tomacorriente 110 V Levintong aterrizado 15.00 ud 1,242.97
Salida Tomacorriente 220 V Levintong aterrizado 2.00 ud 1,677.66
Salida Data 6.00 ud 762.78
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud 10,533.14
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
RT: 10X10X4 NEMA 1 1.00 ud 971.36
RD: 6X6X4 NEMA 1 1.00 ud 531.00
SEGUNDO NIVEL
Salida Luz Cenital 33.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B1) G.E. O Similar 1.00 ud 6,641.16
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
BLOQUE 11
PRIMER NIVEL
Salida Luz Cenital 26.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud 5,076.36
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
SEGUNDO NIVEL
Salida Luz Cenital 39.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 5.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 8.00 ud 1,242.97
Panel Distruibucion (P-B2) G.E. O Similar 1.00 ud 7,176.20
RE: 12X12X6 NEMA 1 1.00 ud 1,464.13
BLOQUE 111
AULA INICIAL
Salida Luz Cenital 21.00 ud 1,214.64
Salida Interruptor Simple Levintong 2.00 ud 1,051.32
Salida Interruptor doble Levintong 4.00 ud 1,423.04
Salida Tomacorriente 110 V Levintong aterrizado 6.00 ud 1,242.97
Salida Data 6.00 ud 762.78
Panel Distruibucion (P-B111) G.E. O Similar 1.00 ud 4,874.10
BLOQUE 1V
COMEDOR TIPO lll Y COCINA
Salida Luz Cenital (tubo y caja) 16.00 ud 321.72
Salida Tomacorriente 110 V (tubo y caja) 12.00 ud 356.87
SUB-TOTAL RD$
GASTOS GENERALES
DIRECCION TECN. Y RESP. ADM. 0.100
GASTOS ADMINISTRATIVOS 0.030
TRANSPORTE 0.025
SEGUROS Y FIANZA (ORDENES DE CAMBIO) 0.045
LEY -616 (Liq. Y prest. Laborales) 0.010
Fiscalizacion e inspeccion Presupuesto Base 0.050
Supervision, Fiscalizacion e inspeccion Obra Presupuesto Adicionales 0.100
ITEBIS ( 18% ) 0.180
CODIA 0.001
ESTUDIO DE SUELO *SOLICITAR PAGO EN CUBICACION PA
LEVANTAMIENTO TOPOGRAFICO PA
CONTROL DE CALIDAD ( ROTURA DE PROBETA ) PA
GASTOS ADMINISTRATIVOS POR PARALIZACION YA QUE LA
PARALIZACIONES NO HAN SIDO POR CULPA NUESTRA PA
TRANSPORTE Y MOVILIZACION DE EQUIPOS PESADOS
( RETROEXCAVADORA , PALA, GREDA ,ETC. ) PA
RD$
EJECUTADO RD$
TOTAL EJECUTADO
ACIONES
COLARES
SUEÑO 2
IA DE SAN CRISTYOBAL , R. D.
BIBLIOTECA +EMFERMERIA
OCINA-COMEDOR + OTROS .-
AUMENTO DE NUEVAS
TOTAL PRESUP. BASE ITEBIS
CANTIDAD PARTIDAS
- -
-
-
104.14 18.75
828.11 149.06
1,834.47 330.20
2,816.90 507.04
841.50 151.47
3,366.00 605.88
23,275.00 4,189.50
1,444.44 260.00
375.00 67.50
382.05 68.77
9,001.28 1,620.23
12,677.50 2,281.95
3,499.45
-
- 60,445.84
-
-
-
-
-
-
10,000.00 1,800.00
- -
- -
-
116,600.90 20,988.16
16,239.07 2,923.03
57,153.00 10,287.54
127,814.77 23,006.66
- -
- -
48,379.21 8,708.26
14,161.35 2,549.04
3,698.19 665.67
16,891.34 3,040.44
959,224.17 172,660.35
622,085.84 111,975.45
35,006.83 6,301.23
42,833.16 7,709.97
29,079.11 5,234.24
164,954.98 29,691.90
109,049.11 19,628.84
229,880.60 41,378.51
188,755.98 33,976.08
22,430.36 4,037.46
15,710.75 2,827.94
58,326.33 10,498.74
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
7,923.46 1,426.22
21,000.04 3,780.01
62,952.42 11,331.44
540,298.85 97,253.79
1,692.40 304.63
40,421.93 7,275.95
-
- -
22,006.75 3,961.22
28,379.34 5,108.28
53,851.51 9,693.27
62,424.12 11,236.34
80,271.56 14,448.88
111,460.92 20,062.97
- -
- -
13,364.43 2,405.60
5,251.53 945.28
5,288.26 951.89
144,193.86 25,954.89
98,270.72 17,688.73
52,145.80 9,386.24
7,297.06 1,313.47
- -
- -
40,684.63 7,323.23
19,929.10 3,587.24
9,786.26 1,761.53
39,089.04 7,036.03
7,896.04 1,421.29
16,131.88 2,903.74
1,064.44 191.60
232,981.84 41,936.73
4,585.32 825.36
776.42 139.76
349.21 62.86
293.47 52.82
2,719.14 489.45
1,158.26 208.49
1,750.00 315.00
3,437.03 618.67
22,890.00 4,120.20
66,777.23 12,019.90
7,200.00 1,296.00
1,521.36 273.84
- -
- -
176,658.97 31,798.61
331,804.23 59,724.76
32,362.18 5,825.19
- -
- -
39,236.43 7,062.56
5,332.91 959.92
2,586.41 465.55
2,781.62 500.69
- -
- -
215,747.00 38,834.46
- -
- -
56,420.82 10,155.75
31,017.35 5,583.12
27,450.00 4,941.00
- -
- -
181,763.30 32,717.39
28,919.90 5,205.58
- -
- -
60,373.15 10,867.17
99,794.33 17,962.98
131,681.81 23,702.73
11,548.53 2,078.74
- -
- 6,405,837.83
- -
- -
- -
-
5,000.00 900.00
-
- -
20,352.97 3,663.53
115,273.21 20,749.18
76,451.71 13,761.31
161,652.73 29,097.49
132,427.80 23,837.00
15,246.80 2,744.42
11,070.69 1,992.72
40,879.97 7,358.39
68,155.01 12,267.90
162,066.16 29,171.91
6,702.41 1,206.43
8,701.36 1,566.24
8,041.09 1,447.40
21,258.58 3,826.54
63,771.78 11,478.92
546,022.38 98,284.03
40,723.88 7,330.30
-
-
64,203.02 11,556.54
82,625.74 14,872.63
149,715.50 26,948.79
-
-
13,780.59 2,480.51
5,415.05 974.71
5,452.93 981.53
146,935.28 26,448.35
80,834.76 14,550.26
42,218.33 7,599.30
73,689.13 13,264.04
-
-
116,732.02 21,011.76
7,274.39 1,309.39
156,081.20 28,094.62
14,280.00 2,570.40
15,342.71 2,761.69
-
-
35,559.00 6,400.62
16,330.12 2,939.42
10,015.08 1,802.71
6,000.00 1,080.00
1,629.68 293.34
8,113.62 1,460.45
66,129.00 11,903.22
1,400.00 252.00
-
-
61,503.35 11,070.60
4,105.19 738.93
-
-
- -
- -
-
-
215,747.00 38,834.46
-
-
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 4,941.00
-
-
60,591.17 10,906.41
44,499.20 8,009.86
124,751.91 22,455.34
-
3,212,224.32
-
- -
- -
- -
-
10,000.00 1,800.00
-
-
19,307.76 3,475.40
141,146.25 25,406.33
28,512.73 5,132.29
110,487.00 19,887.66
69,759.10 12,556.64
-
-
48,379.21 8,708.26
14,161.35 2,549.04
3,698.19 665.67
16,891.34 3,040.44
959,224.17 172,660.35
622,085.84 111,975.45
35,006.83 6,301.23
42,833.16 7,709.97
29,079.11 5,234.24
164,954.98 29,691.90
109,049.11 19,628.84
229,880.60 41,378.51
188,755.98 33,976.08
22,430.36 4,037.46
15,710.75 2,827.94
58,326.33 10,498.74
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
7,923.46 1,426.22
21,000.04 3,780.01
62,952.42 11,331.44
540,298.85 97,253.79
1,692.40 304.63
40,421.93 7,275.95
-
-
22,006.75 3,961.22
28,379.34 5,108.28
53,851.51 9,693.27
62,424.12 11,236.34
80,271.56 14,448.88
111,460.92 20,062.97
-
-
13,364.43 2,405.60
5,251.53 945.28
5,288.26 951.89
144,193.86 25,954.89
98,270.72 17,688.73
52,145.80 9,386.24
7,297.06 1,313.47
-
-
40,684.63 7,323.23
19,929.10 3,587.24
9,786.26 1,761.53
39,089.04 7,036.03
7,896.04 1,421.29
16,131.88 2,903.74
1,064.44 191.60
232,981.84 41,936.73
4,585.32 825.36
776.42 139.76
349.21 62.86
293.47 52.82
2,719.14 489.45
1,158.26 208.49
1,750.00 315.00
3,437.03 618.67
22,890.00 4,120.20
66,777.23 12,019.90
7,200.00 1,296.00
1,521.36 273.84
-
-
176,658.97 31,798.61
331,804.23 59,724.76
32,362.18 5,825.19
-
39,236.43 7,062.56
5,332.91 959.92
24,979.61 4,496.33
2,781.62 500.69
-
-
215,747.00 38,834.46
-
-
56,420.82 10,155.75
31,017.35 5,583.12
27,450.00 4,941.00
-
-
181,763.30 32,717.39
28,919.90 5,205.58
-
-
60,373.15 10,867.17
99,794.33 17,962.98
131,681.81 23,702.73
11,548.53 2,078.74
-
- 6,479,636.13
-
-
-
5,000.00 900.00
20,352.97 3,663.53
115,273.21 20,749.18
76,451.71 13,761.31
161,652.73 29,097.49
132,427.80 23,837.00
15,246.80 2,744.42
11,070.69 1,992.72
40,879.97 7,358.39
68,155.01 12,267.90
162,066.16 29,171.91
6,702.41 1,206.43
8,701.36 1,566.24
8,041.09 1,447.40
21,258.58 3,826.54
63,771.78 11,478.92
546,022.38 98,284.03
40,723.88 7,330.30
-
-
64,203.02 11,556.54
82,625.74 14,872.63
149,715.50 26,948.79
-
-
13,780.59 2,480.51
5,415.05 974.71
5,452.93 981.53
146,935.28 26,448.35
80,834.76 14,550.26
42,218.33 7,599.30
73,689.13 13,264.04
-
-
116,732.02 21,011.76
7,274.39 1,309.39
156,081.20 28,094.62
9,216.31 1,658.94
15,342.71 2,761.69
-
-
35,559.00 6,400.62
16,330.12 2,939.42
10,015.08 1,802.71
6,000.00 1,080.00
1,629.68 293.34
2,141.76 385.52
8,113.62 1,460.45
66,129.00 11,903.22
1,400.00 252.00
-
-
61,681.55 11,102.68
4,120.85 741.75
-
-
- -
- -
-
-
194,089.00 34,936.02
-
-
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 4,941.00
-
-
60,591.17 10,906.41
44,499.20 8,009.86
124,751.91 22,455.34
3,187,838.25
10,000.00 1,800.00
-
-
- -
106,100.34 19,098.06
21,137.05 3,804.67
97,041.00 17,467.38
75,292.91 13,552.72
- -
- -
48,550.52 8,739.09
17,934.58 3,228.22
40,964.92 7,373.69
112,785.42 20,301.38
70,253.92 12,645.71
- -
66,826.75 12,028.82
75,327.35 13,558.92
93,057.47 16,750.34
- -
- -
- -
4,508.10 811.46
20,502.42 3,690.44
12,760.12 2,296.82
21,595.66 3,887.22
130,022.61 23,404.07
58,989.69 10,618.14
169,244.62 30,464.03
13,399.99 2,412.00
18,579.10 3,344.24
- -
67,396.20 12,131.32
159,982.90 28,796.92
6,599.09 1,187.84
8,590.02 1,546.20
9,309.30 1,675.67
21,000.04 3,780.01
- -
540,298.85 97,253.79
1,692.40 304.63
40,421.93 7,275.95
- -
- -
22,006.75 3,961.22
28,379.34 5,108.28
16,902.01 3,042.36
62,424.12 11,236.34
80,271.56 14,448.88
69,574.79 12,523.46
- -
- -
13,364.43 2,405.60
5,251.53 945.28
5,288.26 951.89
144,193.86 25,954.89
122,897.12 22,121.48
52,145.80 9,386.24
7,297.06 1,313.47
- -
- -
34,872.54 6,277.06
15,943.28 2,869.79
9,786.26 1,761.53
7,896.04 1,421.29
15,685.79 2,823.44
2,292.66 412.68
1,991.60 358.49
776.42 139.76
1,500.00 270.00
1,812.76 326.30
21,547.50 3,878.55
6,854.72 1,233.85
59,314.95 10,676.69
6,000.00 1,080.00
1,141.02 205.38
- -
- -
158,385.28 28,509.35
297,482.24 53,546.80
31,017.14 5,583.09
- -
- -
39,236.43 7,062.56
5,042.24 907.60
3,424.91 616.48
22,609.08 4,069.63
2,781.62 500.69
- -
- -
234,058.30 42,130.49
- -
- -
37,613.88 6,770.50
12,406.94 2,233.25
27,450.00 4,941.00
- -
- -
201,422.40 36,256.03
28,919.90 5,205.58
- -
- -
122,368.00 22,026.24
7,326.71 1,318.81
150,260.00 27,046.80
- -
- -
32,795.28 5,903.15
2,124.62 382.43
8,538.24 1,536.88
3,396.75 611.42
13,672.67 2,461.08
3,615.35 650.76
- -
- -
59,951.52 10,791.27
145,173.14 26,131.17
39,564.56 7,121.62
10,282.17 1,850.79
-
4,658,496.81
-
- -
- -
24,000.00 4,320.00
12,428.85 2,237.19
13,453.25 2,421.59
19,783.02 3,560.94
155,269.40 27,948.49
219,011.40 39,422.05
443,945.92
- -
- -
- -
1,000.00 180.00
17,375.40 3,127.57
968.07 174.25
24,726.00 4,450.68
25,780.05 4,640.41
27,719.00 4,989.42
44,967.94 8,094.23
15,235.30 2,742.35
1,119.44 201.50
3,208.43 577.52
3,450.00 621.00
27,030.00 4,865.40
15,681.00 2,822.58
8,700.00 1,566.00
- 216,960.63
- -
- -
5,271.00 948.78
5,171.30 930.83
2,266.00 407.88
12,696.66 2,285.40
1,970.26 354.65
6,871.77 1,236.92
744.84 134.07
1,978.81 356.19
4,168.22 750.28
1,513.00 272.34
223.01 40.14
- 42,874.87
- -
- -
4,004.00 720.72
3,168.00 570.24
247.76 44.60
607.90 109.42
776.42 139.76
156.48 28.17
1,051.97 189.35
2,736.00 492.48
6,780.24 1,220.44
2,470.99 444.78
169.34 30.48
8,685.00 1,563.30
5,889.80 1,060.16
6,406.98 1,153.26
33,289.66 5,992.14
5,184.17 933.15
1,025.11 184.52
1,800.00 324.00
- 84,449.82 -
-
- -
- -
- -
4,004.00 720.72
3,168.00 570.24
247.76 44.60
607.90 109.42
776.42 139.76
156.48 28.17
1,051.97 189.35
2,736.00 492.48
6,780.24 1,220.44
2,470.99 444.78
169.34 30.48
8,685.00 1,563.30
5,889.80 1,060.16
6,406.98 1,153.26
33,289.66 5,992.14
5,184.17 933.15
1,025.11 184.52
1,800.00 324.00
- 84,449.82 -
-
- -
- -
- -
- -
2,500.00 450.00
- -
- -
18,385.54 3,309.40
8,287.57 1,491.76
28,155.00 5,067.90
1,459.64 262.74
99,372.42 17,887.04
- -
- -
53,056.61 9,550.19
10,801.13 1,944.20
28,906.90 5,203.24
- -
- -
53,932.70 9,707.89
- -
- -
2,578.87 464.20
6,071.12 1,092.80
1,006.46 181.16
6,609.10 1,189.64
- -
- -
466,885.12 84,039.32
- -
- -
17,100.00 3,078.00
13,501.68 2,430.30
895.00 161.10
- -
- -
3,273.93 589.31
11,000.00 1,980.00
- 833,778.79
- -
- -
- -
- -
1,500.00 270.00
- -
- -
4,154.75 747.86
519.68 93.54
2,955.00 531.90
- -
- -
34,442.76 6,199.70
20,134.72 3,624.25
166,935.92 30,048.47
- -
- -
19,921.35 3,585.84
45,658.21 8,218.48
- -
- -
2,578.87 464.20
6,609.10 1,189.64
- -
- -
11,062.08 1,991.17
30,475.26 5,485.55
- 346,947.70
- -
- -
39,440.00 7,099.20
3,712.00 668.16
742.40 133.63
742.40 133.63
742.40 133.63
742.40 133.63
96,750.00 17,415.00
115,000.00 20,700.00
- -
- 257,871.60
- -
- -
- -
- -
- -
456,918.21 82,245.28
21,916.20 3,944.92
17,628.33 3,173.10
54,000.00 9,720.00
- -
900.00 162.00
13,200.00 2,376.00
187,024.40 33,664.39
6,500.00 1,170.00
28,350.00 5,103.00
20,500.00 3,690.00
7,800.00 1,404.00
2,000.00 360.00
- 816,737.14
- -
500.00 90.00
93.18 16.77
364.29 65.57
19.88 3.58
132.00 23.76
2,088.83 375.99
1,242.19 223.59
1,545.13 278.12
1,284.99 231.30
2,616.38 470.95
921.02 165.78
513.76 92.48
370.05 66.61
16,000.00 2,880.00
- 27,691.70 -
- -
-
- -
- -
5,800.00 1,044.00
8,076.55 1,453.78
17,622.06 3,171.97
30,396.97 5,471.45
10,449.00 1,880.82
160,295.09 28,853.12
85,987.37 15,477.73
176,943.68 31,849.86
3,339.54 601.12
144,026.04 25,924.69
19,259.15 3,466.65
126,504.24 22,770.76
2,209.63 397.73
13,328.82 2,399.19
33,407.13 6,013.28
7,174.88 1,291.48
186,914.40 33,644.59
97,294.50 17,513.01
85,000.00 15,300.00
3,185.80 573.44
- 1,217,214.85
- -
- -
- -
- -
- -
- -
32,795.28 5,903.15
3,186.93 573.65
7,115.20 1,280.74
4,971.89 894.94
39,904.60 7,182.83
3,396.75 611.42
4,622.63 832.07
3,197.10 575.48
2,683.50 483.03
6,029.80 1,085.36
3,438.36 618.90
7,200.00 1,296.00
1,942.72 349.69
- -
- -
- -
29,778.57 5,360.14
2,124.62 382.43
8,538.24 1,536.88
7,457.84 1,342.41
27,386.73 4,929.61
16,018.38 2,883.31
14,520.24 2,613.64
3,396.75 611.42
4,466.62 803.99
4,797.45 863.54
3,140.89 565.36
11,321.10 2,037.80
3,140.89 565.36
14,743.30 2,653.79
2,322.42 418.04
- -
- -
- 273,638.80
- -
- -
- -
- -
29,778.57 5,360.14
3,186.93 573.65
4,269.12 768.44
1,710.55 307.90
33,560.27 6,040.85
3,396.75 611.42
21,692.10 3,904.58
3,931.26 707.63
3,198.30 575.69
3,440.27 619.25
17,235.40 3,102.37
2,322.42 418.04
- -
- -
- -
29,778.57 5,360.14
2,124.62 382.43
8,538.24 1,536.88
9,943.78 1,789.88
3,396.75 611.42
7,737.60 1,392.77
14,392.35 2,590.62
2,322.42 418.04
- -
- -
- 205,956.27
- -
- -
12,468.75 2,244.38
1,348.94 242.81
2,195.45 395.18
7,187.72 1,293.79
328.86 59.19
4,876.88 877.84
738.17 132.87
177.36 31.92
54,884.33 9,879.18
- -
67,056.99 12,070.26
78,837.00 14,190.66
13,305.60 2,395.01
22,365.52 4,025.79
- -
- -
41,115.92 7,400.87
44,266.99 7,968.06
6,152.40 1,107.43
761.68 137.10
3,360.50 604.89
521.20 93.82
252.36 45.42
3,381.00 608.58
15,624.00 2,812.32
9,583.00 1,724.94
2,970.45 534.68
17,200.00 3,096.00
- 410,961.07 -
- -
- 410,961.07
- -
- -
- -
- -
116,715.60 21,008.81
3,000.00 540.00
- 119,715.60 -
- -
1,697.40 305.53
5,962.00 1,073.16
205.54 37.00
1,771.00 318.78
401.96 72.35
99.76 17.96
42.64 7.68
42.64 7.68
98.96 17.81
80.40 14.47
426.40 76.75
12.20 2.20
10,840.90 -
-
-
13,305.60 2,395.01
2,664.50 479.61
548.10 98.66
121.84 21.93
107.20 19.30
16,747.24
-
-
20,000.00 3,600.00
34,474.14 6,205.35
52,419.60 9,435.53
6,000.00 1,080.00
65,775.86 11,839.65
178,669.60
- -
- -
2,000.00 360.00
- -
- -
797.00 143.46
3,324.32 598.38
5,157.00 928.26
238.59 42.95
3,970.51 714.69
- -
- -
20,552.14 3,699.39
6,888.39 1,239.91
8,228.65 1,481.16
37,158.74 6,688.57
10,581.77 1,904.72
1,073.26 193.19
- -
- -
9,923.69 1,786.26
35,703.15 6,426.57
- -
- -
1,255.58 226.00
18,675.45 3,361.58
7,971.53 1,434.88
4,451.23 801.22
- -
- -
3,397.82 611.61
11,730.40 2,111.47
- -
- -
600.00 108.00
4,207.22 757.30
3,089.73 556.15
- -
- -
4,858.56 874.54
1,062.31 191.22
1,423.04 256.15
2,535.84 456.45
- -
- -
8,149.94 1,466.99
16,529.65 2,975.34
2,529.45 455.30
- -
- -
12,406.94 2,233.25
44,526.60 8,014.79
- -
- -
3,843.56 691.84
- -
- -
19,809.24 3,565.66
1,152.58 207.46
10,502.10 1,890.38
862.16 155.19
- -
- -
6,084.19 1,095.15
5,480.10 986.42
4,197.77 755.60
13,257.70 2,386.39
2,273.07 409.15
- -
- -
32,150.49 5,787.09
- -
- 394,611.46
- -
- -
- -
5,000.00 900.00
- -
- -
9,614.10 1,730.54
6,026.83 1,084.83
7,010.38 1,261.87
1,813.41 326.41
30,909.00 5,563.62
50,383.61 9,069.05
- -
- -
62,471.97 11,244.95
55,413.89 9,974.50
30,173.64 5,431.26
54,910.05 9,883.81
48,562.01 8,741.16
- -
- -
28,670.91 5,160.76
80,582.59 14,504.87
- -
- -
2,240.13 403.22
14,222.27 2,560.01
45,534.89 8,196.28
21,910.14 3,943.83
34,619.67 6,231.54
21,224.36 3,820.38
- -
- -
77,489.86 13,948.17
157,164.45 28,289.60
9,653.04 1,737.55
- -
- -
24,664.70 4,439.65
6,203.47 1,116.62
- -
- -
127,933.98 23,028.12
- -
- -
412,335.00 74,220.30
27,171.52 4,890.87
- -
- -
12,420.70 2,235.73
34,218.17 6,159.27
22,427.10 4,036.88
1,338.04 240.85
- -
- -
7,744.00 1,393.92
42,240.00 7,603.20
- -
- -
37,736.18 6,792.51
8,223.31 1,480.20
22,850.78 4,113.14
2,587.03 465.67
1,092.21 196.60
- -
- 1,646,787.39
- -
- -
- -
3,000.00 540.00
- -
- -
2,349.75 422.96
1,506.71 271.21
3,527.61 634.97
644.46 116.00
8,772.00 1,578.96
15,610.48 2,809.89
- -
- -
28,707.75 5,167.40
13,830.57 2,489.50
12,788.83 2,301.99
12,249.17 2,204.85
14,715.76 2,648.84
4,722.33 850.02
75,284.04 13,551.13
- -
- -
19,013.03 3,422.35
74,834.23 13,470.16
17,542.69 3,157.68
- -
- -
2,678.37 482.11
17,004.59 3,060.83
41,244.41 7,423.99
1,431.84 257.73
- -
- -
24,011.83 4,322.13
48,700.65 8,766.12
8,580.48 1,544.49
- -
- -
12,151.12 2,187.20
6,203.47 1,116.62
- -
- -
59,763.05 10,757.35
3,118.71 561.37
19,184.00 3,453.12
12,529.33 2,255.28
5,040.60 907.31
- -
- -
4,207.22 757.30
24,539.76 4,417.16
7,102.20 1,278.40
4,363.20 785.38
6,179.46 1,112.30
- -
- -
12,852.12 2,313.38
27,906.74 5,023.21
7,499.96 1,349.99
334.51 60.21
- -
- -
168,152.97 30,267.53
- -
- -
19,365.38 3,485.77
4,222.13 759.98
11,726.52 2,110.77
1,226.18 220.71
- -
- 870,420.21
- -
- -
74,601.20 13,428.22
10,931.76 1,967.72
15,215.04 2,738.71
1,758.77 316.58
4,269.12 768.44
2,124.62 382.43
4,907.28 883.31
29,200.00 5,256.00
6,670.96 1,200.77
4,101.91 738.34
4,648.50 836.73
13,806.00 2,485.08
3,277.50 589.95
1,677.60 301.97
61.72 11.11
688.77 123.98
1,096.24 197.32
3,733.00 671.94
2,760.00 496.80
185,529.99 -
-
-
32,691,280.55 5,884,430.50
-
-
3,269,128.06 588,443.05
980,738.42 176,532.91
817,282.01 147,110.76
1,471,107.62 264,799.37
326,912.81 58,844.30
1,634,564.03 294,221.52
3,269,128.06 588,443.05
1,634,564.03 294,221.52
588,443.05 105,919.75
3,269.13 588.44
75,000.00 13,500.00
80,000.00 14,400.00
75,000.00 13,500.00
14,225,137.20 2,560,524.70
-
46,916,417.75 8,444,955.20
-
-
-
-
-
-
- -
- -
- -
-
- -
1,864.15 335.55
4,870.78 876.74
37,252.48 6,705.45
7,542.91 1,357.72
3,786.35 681.54
3,342.43 601.64
143,316.94 25,797.05
54,253.21 9,765.58
12,387.46 2,229.74
52,875.70 9,517.63
72,631.46 13,073.66
3,501.06 630.19
80,103.26 14,418.59
5,550.24 999.04
7,904.73 1,422.85
-
-
- -
5,688.56 1,023.94
26,786.37 4,821.55
25,948.30 4,670.69
4,957.42 892.34
- -
- -
24,604.24 4,428.76
- -
- -
26,790.82 4,822.35
- -
- -
4,750.06 855.01
- -
- -
7,989.50 1,438.11
- -
- 618,698.43
- -
- -
- -
- -
4,070.59 732.71
116,980.96 21,056.57
9,237.92 1,662.83
76,572.35 13,783.02
53,368.03 9,606.25
773.35 139.20
1,522.74 274.09
59,524.45 10,714.40
7,963.78 1,433.48
-
-
- -
27,220.05 4,899.61
5,616.59 1,010.99
- -
- -
28,803.19 5,184.57
- -
-
19,109.02 3,439.62
- -
410,763.02
-
- -
- -
- -
58,053.07 10,449.55
- -
- -
1,864.15 335.55
4,870.78 876.74
52,045.23 9,368.14
10,959.53 1,972.72
5,013.75 902.48
293,032.51 52,745.85
62,238.74 11,202.97
202,070.45 36,372.68
89,849.09 16,172.84
18,468.55 3,324.34
2,026.93 364.85
3,680.42 662.48
98,159.07 17,668.63
5,550.24 999.04
2,417.71 435.19
7,904.73 1,422.85
-
-
5,688.56 1,023.94
25,948.30 4,670.69
4,957.42 892.34
-
- -
24,559.93 4,420.79
- -
- -
26,790.82 4,822.35
- -
- -
4,750.06 855.01
- -
- -
7,989.50 1,438.11
- -
- 1,018,889.54
- -
- -
- -
- -
8,819.62 1,587.53
116,980.96 21,056.57
94,297.43 16,973.54
59,524.45 10,714.40
7,963.78 1,433.48
- -
- -
27,220.05 4,899.61
5,616.59 1,010.99
- -
- -
28,803.19 5,184.57
- -
- -
97,165.69 17,489.82
- -
446,391.76
-
-
-
-
62,729.57 11,291.32
- -
- -
48,550.52 8,739.09
17,934.58 3,228.22
74,324.55 13,378.42
39,788.89 7,162.00
226,774.95 40,819.49
41,313.43 7,436.42
195,050.00 35,109.00
20,502.42 3,690.44
30,580.28 5,504.45
2,482.26 446.81
112,966.84 20,334.03
39,942.75 7,189.70
1,905.55 343.00
12,387.46 2,229.74
16,656.82 2,998.23
2,791.92 502.55
3,650.76 657.14
3,463.92 623.51
68,412.51 12,314.25
5,550.24 999.04
2,417.71 435.19
7,904.73 1,422.85
-
-
16,330.86 2,939.55
22,044.23 3,967.96
20,772.75 3,739.10
-
-
34,253.10 6,165.56
-
-
129,665.76 23,339.84
-
-
24,239.60 4,363.13
1,285,388.96
-
-
-
-
296,734.57 53,412.22
133,562.23 24,041.20
430,296.80
-
5,800.00 1,044.00
8,076.55 1,453.78
17,622.06 3,171.97
30,396.97 5,471.45
10,449.00 1,880.82
160,295.09 28,853.12
85,987.37 15,477.73
176,943.68 31,849.86
3,339.54 601.12
144,026.04 25,924.69
19,259.15 3,466.65
126,504.24 22,770.76
2,209.63 397.73
13,328.82 2,399.19
33,407.13 6,013.28
7,174.88 1,291.48
186,914.40 33,644.59
97,294.50 17,513.01
85,000.00 15,300.00
3,185.80 573.44
1,217,214.85
-
-
-
-
-
26,761.96 4,817.15
45,685.04 8,223.31
54,292.98 9,772.74
61,487.33 11,067.72
188,227.31 -
-
163,671.06 29,460.79
39,083.78 7,035.08
15,622.11 2,811.98
218,376.95
-
-
-
-
-
60,000.00 10,800.00
135,000.00 24,300.00
67,861.80 12,215.12
21,891.36 3,940.44
6,322.44 1,138.04
35,625.00 6,412.50
7,500.00 1,350.00
-
29,250.00 5,265.00
-
84,752.33 15,255.42
18,489.16 3,328.05
5,317.50 957.15
17,736.96 3,192.65
13,825.08 2,488.51
33,750.00 6,075.00
720,000.00 129,600.00
888,000.00 159,840.00
888,000.00 159,840.00
3,033,321.63
-
- -
- -
- -
33,810.00 6,085.80
- -
- -
75,396.08 13,571.29
321,077.64 57,793.98
93,996.84 16,919.43
76,402.58 13,752.46
230,561.07 41,500.99
122,878.55 22,118.14
22,799.36 4,103.88
2,106.02 379.08
64,082.07 11,534.77
17,540.75 3,157.34
2,254.99 405.90
-
-
- -
58,838.13 10,590.86
-
- -
61,503.35 11,070.60
4,105.19 738.93
5,928.83 1,067.19
1,217.83 219.21
4,154.96 747.89
-
-
60,627.80 10,913.00
9,256.79 1,666.22
-
- -
27,870.20 5,016.64
122,839.20 22,111.06
184,800.00 33,264.00
-
-
- 1,604,048.23
- -
- -
- -
- -
132,427.80 23,837.00
15,246.80 2,744.42
76,193.41 13,714.81
16,612.35 2,990.22
117,362.51 21,125.25
20,846.76 3,752.42
- -
-
182,653.02 32,877.54
57,528.23 10,355.08
-
- -
5,928.83 1,067.19
1,182.43 212.84
4,154.96 747.89
- -
- -
146,406.94 26,353.25
- -
-
56,112.59 10,100.27
13,819.66 2,487.54
-
-
846,476.29
-
-
-
-
1,000.00 180.00
-
-
21,623.39 3,892.21
33,165.67 5,969.82
11,441.11 2,059.40
11,441.11 2,059.40
6,128.98 1,103.22
56,487.74 10,167.79
2,609.45 469.70
-
-
56,841.55 10,231.48
7,767.68 1,398.18
-
-
12,921.46 2,325.86
10,532.50 1,895.85
15,385.16 2,769.33
2,686.60 483.59
8,508.16 1,531.47
1,471.17 264.81
-
-
11,937.60 2,148.77
1,855.41 333.97
2,978.97 536.21
15,936.73 2,868.61
20,661.82 3,719.13
-
-
18,130.00 3,263.40
-
-
9,403.47 1,692.62
-
-
7,192.75 1,294.70
6,248.87 1,124.80
16,308.48 2,935.53
-
-
3,961.41
22,007.85
3,411.75
18,954.18
-
411,627.86
-
- -
- -
- -
33,810.00 6,085.80
-
- -
75,396.08 13,571.29
321,077.64 57,793.98
93,996.84 16,919.43
76,402.58 13,752.46
230,561.07 41,500.99
122,878.55 22,118.14
2,106.02 379.08
49,641.80 8,935.52
16,311.80 2,936.12
5,220.46 939.68
-
- -
58,838.13 10,590.86
-
- -
61,503.35 11,070.60
4,105.19 738.93
5,928.83 1,067.19
1,217.83 219.21
4,154.96 747.89
-
-
60,627.80 10,913.00
9,256.79 1,666.22
-
- -
122,839.20 22,111.06
184,800.00 33,264.00
-
- 1,540,674.92
- -
- -
- -
- -
132,427.80 23,837.00
15,246.80 2,744.42
76,193.41 13,714.81
16,612.35 2,990.22
117,362.51 21,125.25
20,846.76 3,752.42
-
-
182,653.02 32,877.54
57,528.23 10,355.08
-
- -
5,928.83 1,067.19
1,182.43 212.84
4,154.96 747.89
- -
- -
146,406.94 26,353.25
- -
- -
27,870.20 5,016.64
-
-
56,112.59 10,100.27
13,819.66 2,487.54
-
874,346.49
-
-
-
-
1,000.00 180.00
11,200.00 2,016.00
-
-
21,623.39 3,892.21
33,165.67 5,969.82
11,441.11 2,059.40
11,441.11 2,059.40
6,128.98 1,103.22
56,487.74 10,167.79
2,609.45 469.70
-
-
56,841.55 10,231.48
7,767.68 1,398.18
-
-
12,921.46 2,325.86
10,532.50 1,895.85
15,385.16 2,769.33
2,686.60 483.59
8,508.16 1,531.47
1,471.17 264.81
-
-
11,937.60 2,148.77
1,855.41 333.97
2,978.97 536.21
15,936.73 2,868.61
20,661.82 3,719.13
-
-
18,130.00 3,263.40
-
-
9,403.47 1,692.62
-
-
7,192.75 1,294.70
6,248.87 1,124.80
16,308.48 2,935.53
-
-
3,961.41
22,007.85
3,411.75
18,954.18
-
422,827.86
2,837,849.27 -
-
-
- -
33,810.00 6,085.80
-
- -
74,324.55 13,378.42
80,753.81 14,535.69
339,560.37 61,120.87
93,996.84 16,919.43
78,574.25 14,143.37
314,707.36 56,647.32
130,181.69 23,432.70
1,557.73 280.39
36,717.91 6,609.22
18,358.96 3,304.61
5,118.25 921.29
2,450.06 441.01
- -
- -
58,838.13 10,590.86
-
-
56,112.59 10,100.27
13,819.66 2,487.54
-
- -
27,870.20 5,016.64
122,839.20 22,111.06
184,800.00 33,264.00
1,674,391.56
- -
- -
13,000.00 2,340.00
13,000.00
-
- -
- -
1,166.49 209.97
1,166.49 -
- -
- -
430.70 77.53
430.70 -
- -
- -
2,500.00 450.00
906.27 163.13
3,406.27 -
-
- -
2,500.00 450.00
906.27 163.13
3,406.27 -
- -
- -
- -
3,948.12 710.66
3,948.12 -
- -
- -
- -
2,273.16 409.17
2,273.16 -
-
-
132,740.74 23,893.33
48,745.00
270,805.57
20,949.44 3,770.90
21,243.34 3,823.80
19,659.70 3,538.75
12,517.28 2,253.11
-
-
4,520.12 813.62
691.99 124.56
1,890.00 340.20
111,000.00 19,980.00
15,724.80 2,830.46
-
-
64,573.20 11,623.18
57,372.84 10,327.11
81,000.00 14,580.00
77,751.60 13,995.29
75,381.60 13,568.69
967,822.22
-
-
-
3,500.00 630.00
-
-
9,354.15 1,683.75
12,204.00 2,196.72
-
-
157,785.37 28,401.37
19,216.92 3,459.05
6,205.56 1,117.00
46,283.38 8,331.01
22,905.92 4,123.07
7,631.47 1,373.66
188,636.41 33,954.55
473,723.18
-
-
-
3,500.00 630.00
-
-
9,354.15 1,683.75
12,204.00 2,196.72
-
-
157,119.42 28,281.50
260,284.47 46,851.20
442,462.04
-
-
3,500.00 630.00
-
-
9,354.15 1,683.75
12,204.00 2,196.72
-
-
157,785.37 28,401.37
19,216.92 3,459.05
6,205.56 1,117.00
46,283.38 8,331.01
22,905.92 4,123.07
7,631.47 1,373.66
65,196.31 11,735.34
350,283.08 -
-
8,200.20 1,476.04
44,507.58 8,011.36
103,727.23 18,670.90
156,435.01 -
-
730,294.18 131,452.95
194,170.64 34,950.72
1,368,327.50 246,298.95
2,292,792.32 -
-
30,000.00 5,400.00
12,000.00 2,160.00
42,000.00 -
-
-
9,354.15 1,683.75
12,204.00 2,196.72
-
-
157,119.42 28,281.50
260,284.47 46,851.20
-
-
65,196.31 11,735.34
504,158.35
-
-
92,080.80 16,574.54
92,080.80 16,574.54
46,040.40 8,287.27
46,040.40 8,287.27
276,242.40
-
184,800.00 33,264.00
184,800.00 33,264.00
134,400.00 24,192.00
100,800.00 18,144.00
604,800.00
-
-
-
26,761.96 4,817.15
45,685.04 8,223.31
54,292.98 9,772.74
61,487.33 11,067.72
188,227.31 -
-
163,671.06 29,460.79
39,083.78 7,035.08
15,622.11 2,811.98
218,376.95
-
45,643.23 8,215.78
19,791.00 3,562.38
156,837.88 28,230.82
84,623.77 15,232.28
149,653.86 26,937.69
193,258.33 34,786.50
139,678.08 25,142.05
898,586.55 161,745.58
16,022.78 2,884.10
96,651.84 17,397.33
1,800,747.32
-
3,612.11 650.18
507.34 91.32
2,130.00 383.40
34,622.87 6,232.12
23,697.38 4,265.53
64,569.70
-
-
3,922.22 706.00
42,301.38 7,614.25
106,046.60 19,088.39
152,270.20
-
86,457.00 15,562.26
51,350.07 9,243.01
61,107.85 10,999.41
198,914.92
-
6,500.00 1,170.00
357,007.82 64,261.41
64,638.00 11,634.84
71,141.00 12,805.38
18,000.00 3,240.00
517,286.82
-
-
-
-
1,000.00 180.00
1,794.51 323.01
-
-
2,343.77 421.88
330.46 59.48
882.00 158.76
4,681.53 842.68
-
-
27,099.84 4,877.97
22,650.43 4,077.08
16,008.53 2,881.54
37,009.81 6,661.77
12,378.11 2,228.06
-
-
17,461.73 3,143.11
64,481.60 11,606.69
-
-
12,921.46 2,325.86
10,532.50 1,895.85
15,385.16 2,769.33
2,686.60 483.59
8,508.16 1,531.47
1,471.17 264.81
-
-
4,312.46 776.24
968.04 174.25
2,978.97 536.21
6,471.56 1,164.88
10,780.08 1,940.41
-
-
8,376.06 1,507.69
-
-
9,403.47 1,692.62
-
-
4,138.78 744.98
5,558.18 1,000.47
6,129.53 1,103.32
318,744.50
-
-
-
1,000.00 180.00
717.80 129.20
-
-
2,582.93 464.93
333.20 59.98
1,105.65 199.02
2,507.96 451.43
-
-
19,447.06 3,500.47
13,099.04 2,357.83
6,943.46 1,249.82
19,807.10 3,565.28
13,368.36 2,406.30
8,580.00 1,544.40
-
-
7,568.06 1,362.25
26,947.54 4,850.56
-
-
12,921.46 2,325.86
10,532.50 1,895.85
15,385.16 2,769.33
2,686.60 483.59
8,508.16 1,531.47
1,471.17 264.81
-
-
4,312.46 776.24
968.04 174.25
2,978.97 536.21
6,471.56 1,164.88
10,780.08 1,940.41
-
-
15,015.00 2,702.70
-
-
9,403.47 1,692.62
-
-
4,138.78 744.98
5,558.18 1,000.47
6,129.53 1,103.32
241,269.29
-
-
-
3,612.11 650.18
507.34 91.32
2,130.00 383.40
34,622.87 6,232.12
23,697.38 4,265.53
64,569.70 -
-
-
3,922.22 706.00
42,301.38 7,614.25
106,046.60 19,088.39
152,270.20 -
-
22,837.55 4,110.76
86,457.00 15,562.26
120,692.42 21,724.64
61,107.85 10,999.41
291,094.82 -
-
189,223.77 34,060.28
501,187.32 90,213.72
194,170.64 34,950.72
682,560.13 122,860.82
1,567,141.86 -
-
30,000.00 5,400.00
12,000.00 2,160.00
42,000.00 -
-
-
-
1,000.00 180.00
-
-
2,343.77 421.88
330.46 59.48
882.00 158.76
4,681.53 842.68
-
-
27,099.84 4,877.97
22,650.43 4,077.08
16,008.53 2,881.54
37,009.81 6,661.77
12,378.11 2,228.06
-
-
17,461.73 3,143.11
64,481.60 11,606.69
206,327.81 -
-
-
36,439.20 6,559.06
4,205.28 756.95
4,344.12 781.94
18,644.55 3,356.02
3,355.32 603.96
4,576.68 823.80
10,533.14 1,895.97
1,464.13 263.54
971.36 174.84
531.00 95.58
-
-
40,083.12 7,214.96
2,102.64 378.48
7,115.20 1,280.74
9,943.76 1,789.88
6,641.16 1,195.41
1,464.13 263.54
152,414.79 -
-
-
31,580.64 5,684.52
2,102.64 378.48
7,115.20 1,280.74
9,943.76 1,789.88
5,076.36 913.74
1,464.13 263.54
-
-
47,370.96 8,526.77
2,102.64 378.48
7,115.20 1,280.74
9,943.76 1,789.88
7,176.20 1,291.72
1,464.13 263.54
132,455.62 -
-
-
25,507.44 4,591.34
2,102.64 378.48
5,692.16 1,024.59
7,457.82 1,342.41
4,576.68 823.80
4,874.10 877.34
50,210.84 -
-
-
5,147.52 926.55
4,282.44 770.84
9,429.96 -
-
-
-
78,625.37 14,152.57
5,500.00 990.00
2,600.00 468.00
420.00 75.60
3,480.00 626.40
2,500.00 450.00
4,615.20 830.74
2,160.00 388.80
953.88 171.70
1,200.00 216.00
2,400.00 432.00
1,217.12 219.08
950.85 171.15
1,061.25 191.03
660.00 118.80
169.80 30.56
304.28 54.77
693.74 124.87
170.00 30.60
1,122.90 202.12
4,230.06 761.41
607.02 109.26
33,000.00 5,940.00
36,000.00 6,480.00
45,000.00 8,100.00
42,000.00 7,560.00
450.00 81.00
9,000.00 1,620.00
1,300.00 234.00
5,000.00 900.00
750.00 135.00
7,500.00 1,350.00
225.00 40.50
350.00 63.00
11,000.00 1,980.00
30,600.00 5,508.00
13,500.00 2,430.00
11,050.00 1,989.00
1,890.00 340.20
1,500.00 270.00
30,000.00 5,400.00
5,000.00 900.00
2,500.00 450.00
25,000.00 4,500.00
12,400.00 2,232.00
5,110.00 919.80
8,000.00 1,440.00
1,040.85 187.35
1,490.44 268.28
372,000.00 66,960.00
685.00 123.30
129.00 23.22
22,500.00 4,050.00
26,250.00 4,725.00
2,250.00 405.00
10,000.00 1,800.00
19,000.00 3,420.00
236,369.06 42,546.43
30,000.00 5,400.00
1,175,480.82
100,000.00
RD$ 95,143,395.09
-
-
-
-
-