OBISP ELECTRIC & MULTISERVICES, E.I.R.L.

B
Electricidad Residencial, Comercial e Industrial - Contratistas
Ave. Expreso V Centenario #37 Local 3-A, Villa Consuelo, Sant. Dgo. D.N
TEL: 809-792-1125 ǁ RNC: 130982481
O
obispelectric@hotmail.com
R
Cotz._0156 R Sant. Domingo D.N.

A
CLIENTE: 7/25/2022
RNC:
ORDEN Nº :

D
EMAIL:
ATENCIÓSr. Ricardo Tezon
TEL. :

O
LOCALIZACIÓN: Santo Domingo

R
PRESUPUESTO
REACONDICIONAMIENTO RESTAURANTE SR. RICARDO TEZON
No. DESCRIPCION DE PARTIDA Cantd Unid P.U. P.U+ITBIS SUB - TOTAL PU. M.O M.O.+ITBIS SUB-TOTAL T. GENERAL

1.00 Alimentación CDEE - Transformador

1.01 Alambre AWG 2/0 (Potencial) 70 PL 242.00 285.56 19,989.20 5,996.76 7,076.18 7,076.18 27,065.38
1.02 Alambre AWG 1/0 (Neutro) 35 PL 171.60 202.49 7,087.08 2,126.12 2,508.83 2,508.83 9,595.91
1.03 Alambre AWG #2 (Tierra) 35 PL 114.95 135.64 4,747.44 1,424.23 1,680.59 1,680.59 6,428.03
1.04 Tubo IMC 2" 1 Ud 2,735.85 3,228.30 3,228.30 968.49 1,142.82 1,142.82 4,371.12
1.05 Letra LB IMC 2" 2 Ud 632.50 746.35 1,492.70 447.81 528.42 528.42 2,021.12
1.06 Conector HUB 2" 2 Ud 261.80 308.92 617.85 185.35 218.72 218.72 836.57
1.07 Misceláneos 1 PA 2,515.91 2,515.91
TOTAL 52,834.02

2.00 Panelboard - Transformador

2.01 Sum- Panelboard de 200/ amp /3ph-120-208v, 60hz- 5 hilos Gabinete metálico NEMA 1 Compuesto por: 1 PA 60,000.00 70,800.00 70,800.00 21,240.00 25,063.20 25,063.20 95,863.20
2.02 Main Breaker de 200 amp / 3 polo, terasaki-22kic 1 Ud
2.03 Juego de barra en al, p/ 200 amp de fuerza 1 Ud
2.04 Juego de straps en cobre a plena carga 1 Ud
2.05 Barra de neutro y tierra para el 60% 1 Ud
2.06 Breaker de 75 a/ 3 polo, terasaki -10kic 1 Ud
2.07 Breaker de 50 a/ 3 polo, terasaki -10kic 2 Ud
2.08 Breaker de 100 a/ 3 polo, terasaki -10kic 1 Ud
2.09 Breaker de 60 a/ 3 polo, terasaki -10kic 1 Ud
2.10 Terminales deconexion a plena carga 1 Ud
2.11 Señalizacion 1 Ud
2.12 Gabnete de metal NM1, tamaño adecuado 1 Ud
2.13
2.14 Alambre AWG 2/0 (Potencial) 280 PL 242.00 285.56 79,956.80 23,987.04 28,304.71 28,304.71 108,261.51
2.15 Alambre AWG 1/0 (Neutro) 140 PL 171.60 202.49 28,348.32 8,504.50 10,035.31 10,035.31 38,383.63
2.16 Alambre AWG #2 (Tierra) 140 PL 114.95 135.64 18,989.74 5,696.92 6,722.37 6,722.37 25,712.11
2.17 Tubo IMC 2" 10 Ud 2,735.85 3,228.30 32,283.03 9,684.91 11,428.19 11,428.19 43,711.22
2.18 Tubo EMT 2" 3 Ud 1,417.90 1,673.12 5,019.37 1,505.81 1,776.86 1,776.86 6,796.22
2.19 Letra LB IMC 2" 6 Ud 632.50 746.35 4,478.10 1,343.43 1,585.25 1,585.25 6,063.35
2.20 Conector HUB 2" 2 Ud 261.80 308.92 617.85 185.35 218.72 218.72 836.57
2.21 Curva IMC 2" 8 Ud 419.10 494.54 3,956.30 1,186.89 1,400.53 1,400.53 5,356.84
2.22 Misceláneos 1 PA 11,756.07 11,756.07
TOTAL 342,740.71

3.00 Alimentacion Panelboar - Panel load Aires

3.01 Alambre AWG #2 (Potencial) 30 PL 114.95 135.64 4,069.23 1,220.77 1,440.51 1,440.51 5,509.74
3.02 Alambre AWG #8 (Neutro) 15 PL 29.92 35.31 529.58 158.88 187.47 187.47 717.06
3.03 Alambre AWG #10 (Tierra) 15 PL 18.15 21.42 321.26 96.38 113.72 113.72 434.98
3.04 Tubo EMT 1 1/2" 2 Ud 1,207.80 1,425.20 2,850.41 855.12 1,009.04 1,009.04 3,859.45
3.05 Letra LB EMT 1 1/2" 2 Ud 573.10 676.26 1,352.52 405.75 478.79 478.79 1,831.31
3.06 Conector EMT 1 1 /2" 2 Ud 261.80 308.92 617.85 185.35 218.72 218.72 836.57
3.07 Misceláneos 1 PA 1,318.91 1,318.91
TOTAL 14,508.01

4.00 Alimentacion Panelboar - Panel load Uso General

4.01 Alambre AWG #6 (Potencial) 110 PL 47.85 56.46 6,210.93 1,863.28 2,198.67 2,198.67 8,409.60
4.02 Alambre AWG #8 (Neutro) 55 PL 29.92 35.31 1,941.81 582.54 687.40 687.40 2,629.21
4.03 Alambre AWG #10 (Tierra) 55 PL 18.15 21.42 1,177.94 353.38 416.99 416.99 1,594.92
4.04 Tubo EMT 1" 5 Ud 856.90 1,011.14 5,055.71 1,516.71 1,789.72 1,789.72 6,845.43
4.05 Letra LB EMT 1" 2 Ud 372.75 439.85 879.69 263.91 311.41 311.41 1,191.10
4.06 Conector EMT 1" 2 Ud 128.10 151.16 302.32 90.69 107.02 107.02 409.34
4.07 Misceláneos 1 PA 2,107.96 2,107.96
TOTAL 23,187.56

5.00 Alimentacion Panelboar - Panel load Tomacorrientes

5.01 Alambre AWG #8 (Potencial) 90 PL 29.92 35.31 3,177.50 953.25 1,124.84 1,124.84 4,302.34
5.02 Alambre AWG #10 (Neutro) 45 PL 18.15 21.42 963.77 289.13 341.17 341.17 1,304.94
5.03 Alambre AWG #10 (Tierra) 45 PL 18.15 21.42 963.77 289.13 341.17 341.17 1,304.94
5.04 Tubo EMT 1" 4 Ud 856.90 1,011.14 4,044.57 1,213.37 1,431.78 1,431.78 5,476.35
5.05 Letra LB EMT 1" 2 Ud 372.75 439.85 879.69 263.91 311.41 311.41 1,191.10
5.06 Conector EMT 1" 2 Ud 128.10 151.16 302.32 90.69 107.02 107.02 409.34
5.07 Misceláneos 1 PA 1,398.90 1,398.90
TOTAL 15,387.90

6.00 Alimentacion Panelboar - Panel load Luminarias

6.01 Alambre AWG #8 (Potencial) 70 PL 29.92 35.31 2,471.39 741.42 874.87 874.87 3,346.26
6.02 Alambre AWG #10 (Neutro) 35 PL 18.15 21.42 749.60 224.88 265.36 265.36 1,014.95
6.03 Alambre AWG #10 (Tierra) 35 PL 18.15 21.42 749.60 224.88 265.36 265.36 1,014.95
6.04 Tubo EMT 1" 30 Ud 856.90 1,011.14 30,334.26 9,100.28 10,738.33 10,738.33 41,072.59
6.05 Letra LB EMT 1" 2 Ud 372.75 439.85 879.69 263.91 311.41 311.41 1,191.10
6.06 Conector EMT 1" 2 Ud 128.10 151.16 302.32 90.69 107.02 107.02 409.34
6.07 Misceláneos 1 PA 4,804.92 4,804.92
TOTAL 52,854.11
Control
ALIMENTACION Y CANALIZACION AIRES ACONDICIONADOS

7.00 Canalizacion y Registro

7.01 Registro NM3 15"X15"4" 2 Ud 1,024.00 1,208.32 2,416.64 724.99 855.49 855.49 3,272.13
7.02 Registro NM3 12"X12"4" 1 Ud 485.00 572.30 572.30 171.69 202.59 202.59 774.89
7.03 Tubo EMT 2" 1 Ud 1,417.90 1,673.12 1,673.12 501.94 592.29 592.29 2,265.41
7.04 Letra LB IMC 2" 2 Ud 632.50 746.35 1,492.70 447.81 528.42 528.42 2,021.12
7.05 Conector HUB 2" 2 Ud 261.80 308.92 617.85 185.35 218.72 218.72 836.57
7.06 Misceláneos 1 PA 917.01 917.01
TOTAL 10,087.13

8.00 Aire #1
8.01 Alambre AWG #10 (Potencial) 50 PL 18.15 21.42 1,070.85 321.26 379.08 379.08 1,449.93
8.02 Alambre AWG #10 (Neutro) 25 PL 18.15 21.42 535.43 160.63 189.54 189.54 724.97
8.03 Alambre AWG #12 (Tierra) 25 PL 10.67 12.59 314.77 94.43 111.43 111.43 426.19
8.04 Tubo IMC 1/2" 3 Ud 528.15 623.22 1,558.04 467.41 551.55 551.55 2,109.59
8.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
8.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
8.07 Breakers 30/2 GE 1 Ud 799.70 943.65 943.65 283.09 334.05 334.05 1,277.70
8.08 Misceláneos 1 PA 681.79 681.79
TOTAL 7,499.70

9.00 Aire #2
9.01 Alambre AWG #10 (Potencial) 90 PL 18.15 21.42 1,927.53 578.26 682.35 682.35 2,609.88
9.02 Alambre AWG #10 (Neutro) 45 PL 18.15 21.42 963.77 289.13 341.17 341.17 1,304.94
9.03 Alambre AWG #12 (Tierra) 45 PL 10.67 12.59 566.58 169.97 200.57 200.57 767.15
9.04 Tubo IMC 1/2" 3 Ud 528.15 623.22 1,558.04 467.41 551.55 551.55 2,109.59
9.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
9.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
9.07 Breakers 30/2 GE 1 Ud 799.70 943.65 943.65 283.09 334.05 334.05 1,277.70
9.08 Misceláneos 1 PA 889.88 889.88
TOTAL 9,788.66

10.00 Aire #3
10.01 Alambre AWG #10 (Potencial) 110 PL 18.15 21.42 2,355.87 706.76 833.98 833.98 3,189.85
10.02 Alambre AWG #10 (Neutro) 55 PL 18.15 21.42 1,177.94 353.38 416.99 416.99 1,594.92
10.03 Alambre AWG #12 (Tierra) 55 PL 10.67 12.59 692.48 207.74 245.14 245.14 937.62
10.04 Tubo IMC 1/2" 6 Ud 528.15 623.22 3,427.69 1,028.31 1,213.40 1,213.40 4,641.10
10.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
10.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
10.07 Breakers 30/2 GE 1 Ud 799.70 943.65 943.65 283.09 334.05 334.05 1,277.70
10.08 Misceláneos 1 PA 1,247.07 1,247.07
TOTAL 13,717.80

11.00 Aire #4
11.01 Alambre AWG #10 (Potencial) 130 PL 18.15 21.42 2,784.21 835.26 985.61 985.61 3,769.82
11.02 Alambre AWG #10 (Neutro) 65 PL 18.15 21.42 1,392.11 417.63 492.81 492.81 1,884.91
11.03 Alambre AWG #12 (Tierra) 65 PL 10.67 12.59 818.39 245.52 289.71 289.71 1,108.10
11.04 Tubo IMC 1/2" 7 Ud 528.15 623.22 4,050.91 1,215.27 1,434.02 1,434.02 5,484.93
11.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
11.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
11.07 Breakers 30/2 GE 1 Ud 799.70 943.65 943.65 283.09 334.05 334.05 1,277.70
11.08 Misceláneos 1 PA 1,435.50 1,435.50
TOTAL 15,790.49

12.00 Aire #5
12.01 Alambre AWG #12 (Potencial) 50 PL 10.67 12.59 629.53 188.86 222.85 222.85 852.38
12.02 Alambre AWG #12 (Neutro) 25 PL 10.67 12.59 314.77 94.43 111.43 111.43 426.19
12.03 Alambre AWG #12 (Tierra) 25 PL 10.67 12.59 314.77 94.43 111.43 111.43 426.19
12.04 Tubo IMC 1/2" 3 Ud 528.15 623.22 1,558.04 467.41 551.55 551.55 2,109.59
12.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
12.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
12.07 Breakers 20/2 GE 1 Ud 709.00 836.62 836.62 250.99 296.16 296.16 1,132.78
12.08 Misceláneos 1 PA 577.67 577.67
TOTAL 6,354.34

13.00 Aire #6
13.01 Alambre AWG #12 (Potencial) 110 PL 10.67 12.59 1,384.97 415.49 490.28 490.28 1,875.24
13.02 Alambre AWG #12 (Neutro) 55 PL 10.67 12.59 692.48 207.74 245.14 245.14 937.62
13.03 Alambre AWG #12 (Tierra) 55 PL 10.67 12.59 692.48 207.74 245.14 245.14 937.62
13.04 Tubo IMC 1/2" 6 Ud 528.15 623.22 3,427.69 1,028.31 1,213.40 1,213.40 4,641.10
13.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
13.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
13.07 Breakers 20/2 GE 1 Ud 709.00 836.62 836.62 250.99 296.16 296.16 1,132.78
13.08 Misceláneos 1 PA 1,035.39 1,035.39
TOTAL 11,389.30

14.00 Aire #7
14.01 Alambre AWG #12 (Potencial) 110 PL 10.67 12.59 1,384.97 415.49 490.28 490.28 1,875.24
14.02 Alambre AWG #12 (Neutro) 55 PL 10.67 12.59 692.48 207.74 245.14 245.14 937.62
14.03 Alambre AWG #12 (Tierra) 55 PL 10.67 12.59 692.48 207.74 245.14 245.14 937.62
14.04 Tubo IMC 1/2" 6 Ud 528.15 623.22 3,427.69 1,028.31 1,213.40 1,213.40 4,641.10
14.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
14.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
14.07 Breakers 20/2 GE 1 Ud 709.00 836.62 836.62 250.99 296.16 296.16 1,132.78
14.08 Misceláneos 1 PA 1,035.39 1,035.39
TOTAL 11,389.30

15.00 Alimentacion Compresor Conservador

15.01 Alambre AWG #10 (Potencial) 200 PL 18.15 21.42 4,283.40 1,285.02 1,516.32 1,516.32 5,799.72
15.02 Alambre AWG #10 (Neutro) 100 PL 18.15 21.42 2,141.70 642.51 758.16 758.16 2,899.86
15.03 Alambre AWG #12 (Tierra) 100 PL 10.67 12.59 1,259.06 377.72 445.71 445.71 1,704.77
15.04 Tubo IMC 1/2" 5 Ud 528.15 623.22 3,116.09 934.83 1,103.09 1,103.09 4,219.18
15.05 Letra LB IMC 1/2" 2 Ud 198.00 233.64 467.28 140.18 165.42 165.42 632.70
15.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
15.07 Breakers 30/2 GE 1 Ud 61.60 72.69 72.69 21.81 25.73 25.73 98.42
15.08 Misceláneos 1 PA 1,555.15 1,555.15
TOTAL 17,106.64

16.00 Alimentador Compresor Cuarto Frio

16.01 Alambre AWG #10 (Potencial) 200 PL 18.15 21.42 4,283.40 1,285.02 1,516.32 1,516.32 5,799.72
16.02 Alambre AWG #10 (Neutro) 100 PL 18.15 21.42 2,141.70 642.51 758.16 758.16 2,899.86
16.03 Alambre AWG #12 (Tierra) 100 PL 10.67 12.59 1,259.06 377.72 445.71 445.71 1,704.77
16.04 Tubo IMC 1/2" 5 Ud 198.00 233.64 1,168.20 350.46 413.54 413.54 1,581.74
16.05 Letra LB IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
16.06 Conector IMC 1/2" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
16.07 Breakers 30/2 GE 1 Ud 709.00 836.62 836.62 250.99 296.16 296.16 1,132.78
16.08 Misceláneos 1 PA 1,351.26 1,351.26
TOTAL 14,863.81

17.00 Extractor #1
17.01 Alambre AWG #10 (Potencial) 130 PL 18.15 21.42 2,784.21 835.26 985.61 985.61 3,769.82
17.02 Alambre AWG #10 (Neutro) 65 PL 18.15 21.42 1,392.11 417.63 492.81 492.81 1,884.91
17.03 Alambre AWG #12 (Tierra) 65 PL 10.67 12.59 818.39 245.52 289.71 289.71 1,108.10
17.04 Tubo IMC 3/4" 7 Ud 198.00 233.64 1,518.66 455.60 537.61 537.61 2,056.27
17.05 Letra LB IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
17.06 Conector IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
17.07 Misceláneos 1 PA 921.28 921.28
TOTAL 10,134.05

18.00 Extractor #2
18.01 Alambre AWG #10 (Potencial) 150 PL 18.15 21.42 3,212.55 963.77 1,137.24 1,137.24 4,349.79
18.02 Alambre AWG #10 (Neutro) 75 PL 18.15 21.42 1,606.28 481.88 568.62 568.62 2,174.90
18.03 Alambre AWG #12 (Tierra) 75 PL 10.67 12.59 944.30 283.29 334.28 334.28 1,278.58
18.04 Tubo IMC 3/4" 7 Ud 198.00 233.64 1,635.48 490.64 578.96 578.96 2,214.44
18.05 Letra LB IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
18.06 Conector IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
18.07 Misceláneos 1 PA 1,041.14 1,041.14
TOTAL 11,452.52

19.00 Inyectora #1
19.01 Alambre AWG #10 (Potencial) 130 PL 18.15 21.42 2,784.21 835.26 985.61 985.61 3,769.82
19.02 Alambre AWG #10 (Neutro) 65 PL 18.15 21.42 1,392.11 417.63 492.81 492.81 1,884.91
19.03 Alambre AWG #12 (Tierra) 65 PL 10.67 12.59 818.39 245.52 289.71 289.71 1,108.10
19.04 Tubo IMC 3/4" 7 Ud 198.00 233.64 1,518.66 455.60 537.61 537.61 2,056.27
19.05 Letra LB IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
19.06 Conector IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
19.07 Misceláneos 1 PA 921.28 921.28
TOTAL 10,134.05

20.00 Inyectora #2
20.01 Alambre AWG #10 (Potencial) 200 PL 18.15 21.42 4,283.40 1,285.02 1,516.32 1,516.32 5,799.72
20.02 Alambre AWG #10 (Neutro) 100 PL 18.15 21.42 2,141.70 642.51 758.16 758.16 2,899.86
20.03 Alambre AWG #12 (Tierra) 5 PL 10.67 12.59 62.95 18.89 22.29 22.29 85.24
20.04 Tubo IMC 3/4" 1 Ud 198.00 233.64 116.82 35.05 41.35 41.35 158.17
20.05 Letra LB IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
20.06 Conector IMC 3/4" 2 Ud 61.60 72.69 145.38 43.61 51.46 51.46 196.84
20.07 Misceláneos 1 PA 933.67 933.67
TOTAL 10,270.34

M.O.= Mano de Obras Gastos Directos

P.U.= Precio unitario Sub-Total General 498,597.01
Nota: Mano de Obra 162,893.41
Precios sujetos a variación por taza del dólar en productos importados. Total Neto 661,490.43
Sujeto a variación
Gastos Indirectos
Dirección Técnica 10.00% 66,149.04 66,149.04
Preparado por: Gastos Administrativos 0.00% - -
Ing. Jorge A. Girón Seguridad Social Obreros 0.00% - -
Pólizas y Fianzas 0.00% - -
Email: obispelectric@hotmail.com Fondo de Pensiones y Jubilaciones 0.00% - -
No de Cuenta Banco Popular Cuenta Corriente: 784289456 Liquid./Prestaciones Laborales 0.00% - -
Transportes 1.50% 9,922.36 9,922.36
Total Gastos Indirectos 76,071.40

SUBTOTAL GENERAL 737,561.83

ITBIS 18% (SOBRE DIR. TECNICA) 13,276.11
0.10 TOTAL GENERAL RD$ 750,837.94