PRESUPUESTO CONSTRUCCIN DE 3 AULAS EN LA ESCUELITA DEL BARRIO SANTA ROSA

(COSTOS UNITARIOS Y TOTALES POR ETAPA Y SUB-ETAPA)

Dimensiones 7.15x 8.15 metros
CANTIDA COSTO MANO
MATERIALES MANO OBRA IMPUESTOS TOTAL
D UNITARIO OBRA
PRESUPUESTO CONSTRUCCION ESCUELA RURAL
0-10 Preliminares C$ 12,674.10
Limpieza Inicial M 444 C$ 7.00 C$ 3,108.00 C$ 528.36 C$ 2,579.64
Trazo y Nivelacin M 444 C$ 10.00 C$ 4,440.00 C$ 754.80 C$ 3,685.20
Cuartn de 2" x 2" x 4f Und 78 C$ 13.00 C$ 1,014.00 C$ 172.38 C$ 841.62
Reglas de 1"x3"x5f Und 45 C$ 13.00 C$ 585.00 C$ 99.45 C$ 485.55
Clavos de 2 1/2" Lbs 3 C$ 22.00 C$ 66.00 C$ 11.22 C$ 54.78
Fabricacion de obras de madera
Tablas de 1"x12"x12f Und 18 C$ 96.00 C$ 1,728.00 C$ 293.76 C$ 1,434.24
Viga de 2"x4"x12f Und 30 C$ 64.00 C$ 1,920.00 C$ 326.40 C$ 1,593.60
Reglas de 1"x4"x12f Und 48 C$ 32.00 C$ 1,536.00 C$ 261.12 C$ 1,274.88
Clavos de 4" Lbs 6 C$ 22.00 C$ 132.00 C$ 22.44 C$ 109.56
Clavos de 3" Lbs 4.5 C$ 22.00 C$ 99.00 C$ 16.83 C$ 82.17
Clavos de 2 1/2" Lbs 3 C$ 22.00 C$ 66.00 C$ 11.22 C$ 54.78
Tablon de 2"x12"x12f Lbs 3 C$ 192.00 C$ 576.00 C$ 97.92 C$ 478.08
0-30 FUNDACIONES C$ 132,716.17
Armadura de acero de 3/8" , 1/4" (Z, P Y VA) ML 1727.25 C$ 40.00 C$ 69,090.00 C$ 11,745.30 C$ 57,344.70
Excavacin estructural M 28.8 C$ 250.00 C$ 7,200.00 C$ 1,224.00 C$ 5,976.00
Relleno y compactacin M 32.31 C$ 300.00 C$ 9,693.00 C$ 1,647.81 C$ 8,045.19
Botar tierra sobrante de excavacin M 33.48 C$ 200.00 C$ 6,696.00 C$ 1,138.32 C$ 5,557.68
Colocacin de formaletas M 59 C$ 90.00 C$ 5,310.00 C$ 902.70 C$ 4,407.30
Fundir concreto zapatas,pedestal y viga asismica M 6.9 C$ 1,300.00 C$ 8,970.00 C$ 1,524.90 C$ 7,445.10
Relleno y compactacin de fondo M 35 C$ 250.00 C$ 8,750.00 C$ 1,487.50 C$ 7,262.50
Hierro corrugado de 3/8" qq 9 C$ 250.00 C$ 2,250.00 C$ 382.50 C$ 1,867.50
Hierro liso de 1/4" qq 6 C$ 1,480.00 C$ 8,880.00 C$ 1,509.60 C$ 7,370.40
Alambre de amarre Lbs 45 C$ 25.00 C$ 1,125.00 C$ 191.25 C$ 933.75
Cemento Bolsas 57 C$ 230.00 C$ 13,110.00 C$ 2,228.70 C$ 10,881.30
Arena motastepe M 3.9 C$ 1,300.00 C$ 5,070.00 C$ 861.90 C$ 4,208.10
Grava M 5.19 C$ 1,200.00 C$ 6,228.00 C$ 1,058.76 C$ 5,169.24
Agua Glns 399 C$ 1.00 C$ 399.00 C$ 67.83 C$ 331.17
Tablas de 1"x10"x 10f Und 123 C$ 54.00 C$ 6,642.00 C$ 1,129.14 C$ 5,512.86
Reglas de 1"x2"x12f Und 12 C$ 24.00 C$ 288.00 C$ 48.96 C$ 239.04
Clavos de 2 1/2" Lbs 9 C$ 22.00 C$ 198.00 C$ 33.66 C$ 164.34
0-40 EXTRUCTURA DE CONCRETO C$ 226,786.71
Armadura de acero de 3/8" , 1/4" (VI, VC, C) ML 3432 C$ 22.00 C$ 75,504.00 C$ 12,835.68 C$ 62,668.32
Colocacin de formaletas para columnas M 44 C$ 90.00 C$ 3,960.00 C$ 673.20 C$ 3,286.80
Colocacin de formaletas para vigas M 342 C$ 100.00 C$ 34,200.00 C$ 5,814.00 C$ 28,386.00
Fundir (VI, VC y C) M 30 C$ 100.00 C$ 3,000.00 C$ 510.00 C$ 2,490.00
Hierro corrugado de 3/8" qq 18 C$ 1,495.00 C$ 26,910.00 C$ 4,574.70 C$ 22,335.30
Hierro liso de 1/4" qq 12 C$ 1,480.00 C$ 17,760.00 C$ 3,019.20 C$ 14,740.80
Cemento Bolsas 252 C$ 230.00 C$ 57,960.00 C$ 9,853.20 C$ 48,106.80
Arena motastepe M 18 C$ 1,300.00 C$ 23,400.00 C$ 3,978.00 C$ 19,422.00
Grava M 24 C$ 1,200.00 C$ 28,800.00 C$ 4,896.00 C$ 23,904.00
Agua Glns 1743 C$ 1.00 C$ 1,743.00 C$ 296.31 C$ 1,446.69
0-50 MAMPOSTERIA C$ 38,196.23
Pared de bloques de 6" M 147.66 C$ 5.32 785.5512 C$ 133.54 C$ 652.01
Mamposteria de bloque de 6" (pared exterior) Unid 1980 C$ 17.00 C$ 33,660.00 C$ 5,722.20 C$ 27,937.80
Cemento Unid 36 C$ 230.00 C$ 8,280.00 C$ 1,407.60 C$ 6,872.40
Arena M3 2.34 C$ 1,300.00 C$ 3,042.00 C$ 517.14 C$ 2,524.86
Agua Glns 252 C$ 1.00 C$ 252.00 C$ 42.84 C$ 209.16
0-60 TECHOS Y FASCIAS C$ 132,831.54
Platinas de anclaje 3"x2"x4"x1/8" Unid 30 C$ 250.00 C$ 7,500.00 C$ 1,275.00 C$ 6,225.00
Platinas de refuerzo 4"x12"x1/4" Unid 9 C$ 150.00 C$ 1,350.00 C$ 229.50 C$ 1,120.50
Perlines 2"x 6"x1/16"(cubierta vm-1) Unid 30 C$ 745.00 C$ 22,350.00 C$ 3,799.50 C$ 18,550.50
Perlines 2"x 4"x1/16"(cubieta vm-2 y clavadores) Unid 69 C$ 580.00 C$ 40,020.00 C$ 6,803.40 C$ 33,216.60
Angular 2"x2"x1/8" ML 3 C$ 560.00 C$ 1,680.00 C$ 285.60 C$ 1,394.40
Electrodo 6011-1/8" Lbs 24 C$ 50.00 C$ 1,200.00 C$ 204.00 C$ 996.00
Pintura corro stop Glns 9 C$ 700.00 C$ 6,300.00 C$ 1,071.00 C$ 5,229.00
Zinc ondulado de 12f cal 26 Unid 42 C$ 535.00 C$ 22,470.00 C$ 3,819.90 C$ 18,650.10
Zinc ondulado de 10f cal 26 Unid 42 C$ 445.00 C$ 18,690.00 C$ 3,177.30 C$ 15,512.70
Zinc ondulado de 8f cal 26 Unid 21 C$ 355.00 C$ 7,455.00 C$ 1,267.35 C$ 6,187.65
Zinc ondulado de 6f cal 26 Unid 42 C$ 265.00 C$ 11,130.00 C$ 1,892.10 C$ 9,237.90
Zinc liso 3f x 6f cal 26 Unid 21 C$ 265.00 C$ 5,565.00 C$ 946.05 C$ 4,618.95
Goloso punta de broca de 3/4" Unid 1254 C$ 1.00 C$ 1,254.00 C$ 213.18 C$ 1,040.82
Acero 3/8 (saroff) qq 3 C$ 1,495.00 C$ 4,485.00 C$ 762.45 C$ 3,722.55
Pleycem 4"x8"x11mm Unid 5 C$ 480.00 C$ 2,400.00 C$ 408.00 C$ 1,992.00
Cuarton de 2"x2"x10ft Unid 108 C$ 33.00 C$ 3,564.00 C$ 605.88 C$ 2,958.12
Gibson punta de broca de 1" acerado Unid 1560 C$ 1.00 C$ 1,560.00 C$ 265.20 C$ 1,294.80
Pintura para pleycem Glns 3 C$ 295.00 C$ 885.00 C$ 150.45 C$ 734.55
Brochas de 2" Unid 9 C$ 20.00 C$ 180.00 C$ 30.60 C$ 149.40
0-70 ACABADOS C$ 43,040.68
Piqueteo de vigas y columnas Ml 619.74 C$ 22.15 C$ 13,727.24 C$ 2,333.63 C$ 11,393.61
Repello fino M 424.6 C$ 65.00 C$ 27,599.00 C$ 4,691.83 C$ 22,907.17
Arena M 3 C$ 375.00 C$ 1,125.00 C$ 191.25 C$ 933.75
Cemento Unid 36 C$ 230.00 C$ 8,280.00 C$ 1,407.60 C$ 6,872.40
Agua Glns 3 C$ 375.00 C$ 1,125.00 C$ 191.25 C$ 933.75
0-80 CIELO RASO C$ 87,735.15
Pleycem texturizado 2ftx2ftx6mm Unid 399 C$ 45.00 C$ 17,955.00 C$ 3,052.35 C$ 14,902.65
Crostin 12ft Unid 495 C$ 70.00 C$ 34,650.00 C$ 5,890.50 C$ 28,759.50
Crotin 2ft Unid 1758 C$ 25.00 C$ 43,950.00 C$ 7,471.50 C$ 36,478.50
Angular 1"x12ft aluminio Unid 87 C$ 60.00 C$ 5,220.00 C$ 887.40 C$ 4,332.60
Remaches 1/8" Cajas 6 C$ 485.00 C$ 2,910.00 C$ 494.70 C$ 2,415.30
Clavos de acero 1" negro Cajas 12 C$ 85.00 C$ 1,020.00 C$ 173.40 C$ 846.60
0-90 PISO C$ 162,066.79
Losa de concreto de 2500psi M 190.77 C$ 77.01 C$ 14,691.20 C$ 2,497.50 C$ 12,193.69
Cemento Unid 81 C$ 230.00 C$ 18,630.00 C$ 3,167.10 C$ 15,462.90
Arena motastepe M 6 C$ 1,300.00 C$ 7,800.00 C$ 1,326.00 C$ 6,474.00
piedrin M 9 C$ 1,000.00 C$ 9,000.00 C$ 1,530.00 C$ 7,470.00
Agua Glns 492 C$ 295.00 C$ 145,140.00 C$ 24,673.80 C$ 120,466.20
120 PUERTAS C$ 7,470.00
Puertas de 1,00m x 2.33m (entradas principales) Unid 3 C$ 400.00 C$ 1,200.00 C$ 204.00 C$ 996.00
Puertas de 1,00m x 2.33m (entradas principales) Unid 3 C$ 2,600.00 C$ 7,800.00 C$ 1,326.00 C$ 6,474.00
130 VENTANA C$ 90,924.84
Ventanas de madera de 1,20m x 2,72m Unid 12 C$ 5,500.00 C$ 66,000.00 C$ 11,220.00 C$ 54,780.00
Verjas para ventana de 1,20m x 2,72m Unid 12 C$ 3,300.00 C$ 39,600.00 C$ 6,732.00 C$ 32,868.00
Pintura Glns 6 C$ 550.00 C$ 3,300.00 C$ 561.00 C$ 2,739.00
Disluyente Glns 3 C$ 180.00 C$ 540.00 C$ 91.80 C$ 448.20
Brochas de 1 1/2" Unid 6 C$ 18.00 C$ 108.00 C$ 18.36 C$ 89.64
COSTO TOTAL DEL PROYECTO CON DEDUCCION DE IMPUESTOS C$ 934,442.21