CUADRO COMPARATIVO

EMPRESA: GONZÁLEZ PIZANO Y CIA S.A.S. OBJETO: ESTRUCTURA.

PROYÉCTO: TACUARA CLUB RESIDENCIAL
TOT TOT
AL VALOR UNITARIO AL
VALOR VALOR UNITARIO CON VALOR UNITARIO LORENZO MEJÍA- VALOR UNITARIO SANTA VALOR UNITARIO CON VALOR UNITARIO
ITEM CANTIDAD. PRESUPUESTO TOTAL PRESUPUESTO UNIDAD JORGE ESCOBAR. TRA JUNCA. TOTAL CONTRATIS PABLO SAMACÁ. TOTAL CONTRATIS CONSTRUCCIONES. TOTAL CONTRATIS TECNICONST. TRA WILSON SARRIA. TOTAL CONTRATIS
EXCAVACION MANUAL + TRASIEGO 145.18 21,800 $ 3,164,924.00 M3 ## 15,700 $ 2,279,326.00 $ 16,500.00 $ 2,395,470.00 $ 21,000 $ 3,048,780.00 ## 16,900 $ 2,453,542.00
RELLENO COMPACTADO BASE 627.82 39,500 $ 24,798,890.00 M3 ## 36,000 $ 22,601,520.00 $ 15,000.00 $ 9,417,300.00 $ 34,900 $ 21,910,918.00 ## 15,100 $ 9,480,082.00
RELLENO EN ARENA DE PEÑA 71.40 53,600 $ 3,827,040.00 M3 ## 36,000 $ 2,570,400.00 $ 14,000.00 $ 999,600.00 $ 12,000 $ 856,800.00 ## 15,100 $ 1,078,140.00
CONCRETO POBRE E:0.05MTS 627.82 21,328 $ 13,389,831.05 M2 ## 13,000 $ 8,161,660.00 $ 4,000.00 $ 2,511,280.00 $ 6,000 $ 3,766,920.00 ## 4,050 $ 2,542,671.00
PERFILADA TERRENO 627.82 7,451 $ 4,677,886.82 M2 ## 5,500 $ 3,453,010.00 $ 2,100.00 $ 1,318,422.00 $ 2,500 $ 1,569,550.00 ## 2,150 $ 1,349,813.00
PLACA ALIGERADA E:0.80 MTS 563.94 365,268 $ 205,989,015.98 M2 ## 110,000 $ 62,033,400.00 $ 58,500.00 $ 32,990,490.00 $ 49,800 $ 28,084,212.00 ## 54,480 $ 30,723,451.20
ESTRUCTURA
MUROS INSITU CONCR. E=0.10 M. 8,168.26 84,767 $ 692,394,472.22 M2 ## 43,000 $ 351,235,008.00 $ 38,800.00 $ 316,928,332.80 $ 38,050 $ 310,802,140.80 ## 39,080 $ 319,215,444.48
MUROS INSITU CONCR. E=0.12 M. 564.48 97,191 $ 54,862,285.36 M2 ## 43,000 $ 24,272,640.00 $ 40,150.00 $ 22,663,872.00 $ 38,050 $ 21,478,464.00 ## 40,550 $ 22,889,664.00
MUROS INSITU CONCR. E=0.15 M. 561.60 98,391 $ 55,256,200.27 M2 ## 43,000 $ 24,148,800.00 $ 43,200.00 $ 24,261,120.00 $ 40,500 $ 22,744,800.00 ## 43,450 $ 24,401,520.00
MUROS INSITU CONCR. E=0.20 M. 126.72 168,119 $ 21,303,982.66 M2 ## 43,000 $ 5,448,960.00 $ 46,500.00 $ 5,892,480.00 $ 46,500 $ 5,892,480.00 ## 46,570 $ 5,901,350.40
MUROS INSITU CONCR. E=0.05 M. 241.92 70,196 $ 16,981,743.74 M2 ## 43,000 $ 10,402,560.00 $ 36,000.00 $ 8,709,120.00 $ 34,000 $ 8,225,280.00 ## 36,000 $ 8,709,120.00
MUROS INSITU CONCR. E=0.12 M. NO ESTRUCTURAL 155.52 81,937 $ 12,742,780.03 M2 ## 43,000 $ 6,687,360.00 $ 37,000.00 $ 5,754,240.00 $ 38,050 $ 5,917,536.00 ## 37,800 $ 5,878,656.00
VIGA AEREA CONCRETO 3000 PSI. 27.17 2,048,138 $ 55,647,896.42 M3 ## 240,000 $ 6,520,800.00 $ 95,000.00 $ 2,581,150.00 $ 349,600 $ 9,498,632.00 ## 98,200 $ 2,668,094.00
PLACA AEREA E=.125 INCLUYE BALCON 448.43 90,823 $ 40,727,959.68 M2 ## 42,000 $ 18,834,060.00 $ 34,500.00 $ 15,470,835.00 $ 37,600 $ 16,860,968.00 ## 34,870 $ 15,636,754.10
VIGA AEREA CONCRETO 3000 PSI. CUBIERTA 2.48 2,048,138 M3 $ 349,600
$ 5,079,381.05 ## 240,000 $ 595,200.00 $ 95,000.00 $ 235,600.00 $ 867,008.00 ## 98,345 $ 243,895.60
PLACA AEREA E=.125 INCLUYE BALCON 5,110.16 90,823 $ 464,122,361.25 M2 ## 42,000 $ 214,626,720.00 $ 34,500.00 $ 176,300,520.00 $ 37,600 $ 192,142,016.00 ## 34,890 $ 178,293,482.40
ESCALERAS 3000 PSI F.S.I. 17.60 1,445,528 $ 25,439,057.89 M3 ## 850,000 $ 14,958,691.00 $ 630,000.00 $ 11,087,029.80 $ 125,400 $ 2,206,846.88 ## 633,000 $ 11,139,825.18
MUROS INSITU CONCR. E=0.10 M. 127.05 84,767 $ 10,769,583.83 M2 ## 43,000 $ 5,463,150.00 $ 38,000.00 $ 4,827,900.00 $ 38,050 $ 4,834,252.50 ## 38,200 $ 4,853,310.00
TANQUE DE ALMACENAMIENTO DE AGUA
PLACA CONTRAPISO E=0.20 M 97.86 220,000 $ 21,529,200.00 M2 ## 48,000 $ 4,697,280.00 $ 34,500.00 $ 3,376,170.00 $ 30,200 $ 2,955,372.00 ## 34,870 $ 3,412,378.20
MURO TANQUE FUNDIDO INSITU 0.20MTS 151.67 240,000 $ 36,400,800.00 M2 ## 65,000 $ 9,858,550.00 $ 43,350.00 $ 6,574,894.50 $ 46,500 $ 7,052,655.00 ## 43,450 $ 6,590,061.50
PLACA AEREA E=.15 97.86 145,905 $ 14,278,289.72 M2 ## 42,000 $ 4,110,120.00 $ 37,500.00 $ 3,669,750.00 $ 40,000 $ 3,914,400.00 ## 37,800 $ 3,699,108.00
TRASIEGO $ 82,526,400.00 ## $ 802,959,215.00 $ 657,965,576.10 $ 674,630,031.18 ## $ 661,160,363.06
FORMALETA $ 64,675,800.00
TRASIEGO $ 3,000,000.00
TOTAL PRESUPUESTO. $ 1,933,585,781.98
HIERRO ## $ 384,358,501.00 $ 384,358,501.00 $ 384,358,501.00 ## $ 384,358,501.00
CONCRETO ## $ 698,784,000.00 $ 698,784,000.00 $ 698,784,000.00 ## $ 698,784,000.00
COSETONES ## $ 3,600,000.00 $ 3,600,000.00 $ 3,600,000.00 ## $ 3,600,000.00
TRASIEGO ## $ 77,000,000.00 $ 77,000,000.00 $ 77,000,000.00 ## $ 77,000,000.00
NOMINA MANEJADORES EQUIPOS ## $ - $ - $ - ##
SUBTOTAL ## $ 1,966,701,716.00 $ 1,821,708,077.10 $ 1,838,372,532.18 ## $ 1,824,902,864.06

## $ 33,115,934.02 $ (111,877,704.88) $ (95,213,249.80) ## $ (108,682,917.92)

1 APTO 1 APTO 1 PARQUEADERO 1 CUOTA INCIIAL