Sinco Presupuesto - Algodonal Santa Lucía 31.01.19
Sinco Presupuesto - Algodonal Santa Lucía 31.01.19
Sinco Presupuesto - Algodonal Santa Lucía 31.01.19
COSTOS DIRECTOS
CAPITULO No. 1 PRELIMINARES
2.003 BASE EN CONCRETO POBRE FC=14MPA. ESPESOR MINIMO 5CM M3 4.4 407,108.30
12.003 PUERTA METALICA - P3. ANCHO 1.0M, ALTO 2.15M. REJILLA INF. UN 1 777,769.20
PUERTA METALICA - P4. ANCHO 0.8M, ALTO 2.15M.
12.004 VIDRIO/METAL UN 1 645,540.00
PUERTA METALICA - P5. ANCHO 0.8M, ALTO 2.15M.
12.005 METAL/METAL UN 4 601,056.04
VENTANA EN ALUMINIO SISTEMA CORREDIZO 5020. CON VIDRIO
12.02 CRUDO 6MM. COLOR NATURAL. M2 90.32 158,534.29
CAPITULO No. 15 APARATOS SANITARIOS Y ACCESORIOS
SUM. E INST. DE LAVAMANOS INSTIT. POCETA ACERO INOX.
15.001 38CM DE DIAMETRO DE SOBREPONER. UN 5 208,835.85
0
1/31/2019
%Inc % Inc
Valor Total Cap Tipo de Costo
Área de
Contrucción 642
912,616,535.84 Vr./m2
76,856,957.58 8.42 $ 119,715
2,379,255.15
8,022,613.20
1,903,200.00
3,738,708.00
13,310,877.92
29,991,708.00
3,357,389.11
5,627,700.40
561,800.00
7,963,705.80
82,119,574.11 9 $ 127,912
8,385,830.01
6,367,335.20
1,791,276.54
14,352,168.39
23,374,871.32
10,810,273.99
17,037,818.65
99,675,365.96 10.92 $ 155,258
18,421,597.92
2,021,446.27
36,538,615.80
42,430,815.85
262,890.11
181,090,224.86 19.84 $ 282,072
45,642,900.89
23,549,650.72
28,143,818.05
7,428,795.05
19,133,322.82
7,147,246.64
17,575,374.35
4,921,132.24
2,503,091.22
387,584.84
304,877.24
563,718.46
206,355.42
5,851,200.00
4,366,528.44
1,102,353.71
12,262,274.79
66,490,825.73 7.29 $ 103,568
51,037,773.58
4,534,433.43
10,918,618.71
45,289,377.97 4.96 $ 70,544
127,013.62
1,481,936.72
359,099.13
836,250.80
114,412.99
728,871.68
443,477.65
214,099.77
70,685.59
220,662.00
2,613,115.41
820,998.16
904,801.20
1,059,762.28
1,642,357.83
489,718.63
313,090.68
91,541.88
401,805.80
843,106.79
107,249.78
821,059.39
10,528,760.33
3,503,437.80
597,120.24
2,072,908.08
6,796,327.82
1,268,533.59
2,450,217.11
107,867.10
545,998.39
230,678.35
265,510.00
349,370.00
118,818.00
768,749.40
979,964.00
99,417,783.24 10.89 $ 154,856
1,176,940.20
6,643,330.33
2,382,724.18
331,953.60
1,478,319.13
435,506.37
680,144.55
331,851.00
707,621.88
87,301.27
722,537.46
403,529.00
513,494.68
901,777.28
564,792.75
67,144.58
508,131.78
508,131.78
1,016,263.56
508,131.78
442,801.34
598,254.88
298,950.52
113,565.76
1,650,062.54
1,200,060.16
6,477,632.80
4,532,784.00
1,062,798.25
196,801.23
4,862,567.43
4,728,381.42
2,537,614.65
8,959,388.58
3,579,282.90
10,148,314.80
296,158.17
1,170,509.44
551,020.87
219,792.95
1,229,100.54
1,544,894.40
659,041.95
215,468.61
762,832.00
68,565.10
182,380.85
2,951,602.08
299,672.06
2,422,416.13
4,120,939.66
11,364,500.00
13,579,937.60 1.49 $ 21,153
13,128,148.67
451,788.93
26,317,958.92 2.88 $ 40,994
19,019,540.94
3,536,011.10
1,731,916.75
2,030,490.13
56,191,360.24 6.16 $ 87,525
1,100,107.93
6,371,213.28
2,544,367.26
16,750,303.41
1,523,685.24
9,502,907.22
1,805,335.14
9,034,477.79
886,731.49
189,325.85
5,887,414.90
595,490.73
115,508,874.95 12.66 $ 179,920
28,411,461.99
82,654,148.38
824,191.79
3,619,072.79
25,463,071.62 2.79 $ 39,662
5,425,911.04
1,890,810.15
777,769.20
645,540.00
2,404,224.16
14,318,817.07
12,574,735.40 1.38 $ 19,587
1,044,179.25
204,392.31
190,846.66
617,332.42
1,181,336.10
281,962.78
1,801,941.40
4,336,522.16
464,000.00
887,041.52
142,080.80
1,423,100.00
6,513,652.02 0.71 $ 10,146
1,103,952.79
355,821.65
383,304.73
1,039,962.61
1,741,647.42
1,888,962.82
401,000.46 0.04 $ 625
401,000.46
5,125,835.18 0.56 $ 7,984
4,277,835.18
848,000.00
912,616,535.84 99.99 1,421,521.08
1
2
3
4
5
6
7
8
9
10
11
12
15
16
17
19
Total COSTOS DIRECTOS
RESUMIDO CAPITULO METRO2 M2 Presupuestado: 642.00
Descripción Vr Total M2 % Vr M2 Ptto
COSTOS DIRECTOS
PRELIMINARES 76,856,958 642 8.42% 119,714.89
CIMENTACION 82,119,574 642 9.00% 127,912.11
ESTRUCTURA 99,675,366 642 10.92% 155,257.58
MAMPOSTERIA 181,090,225 642 19.84% 282,072.00
PREFABRICADOS Y ELEMENTOS NO
66,490,826 642 7.29% 103,568.26
ESTRUCTURALES
HIDROSANITARIO 45,289,378 642 4.96% 70,544.20
ELECTRICO 99,417,783 642 10.89% 154,856.36
PAÑETES 13,579,938 642 1.49% 21,152.55
ENCHAPES Y MESONES 26,317,959 642 2.88% 40,993.71
PISOS 56,191,360 642 6.16% 87,525.48
CUBIERTAS 115,508,875 642 12.66% 179,920.37
CARPINTERIA METALICA 25,463,072 642 2.79% 39,662.11
APARATOS SANITARIOS Y
12,574,735 642 1.38% 19,586.82
ACCESORIOS
PINTURAS E
6,513,652 642 0.71% 10,145.88
IMPERMEABILIZACIONES
CERRADURAS, VIDRIOS, ESPEJOS 401,000 642 0.04% 624.61
ASEO Y VARIOS 5,125,835 642 0.56% 7,984.17
Total COSTOS DIRECTOS 912,616,536 100.00% 1,421,521.08