5. presupuesto general
1
CAPITULO SUBCAPITULO ACTIVIDAD CODIGO ITEM UNIDAD CANTIDAD VALOR UNITARIO VALOR TOTAL 1.PRELIMINARES 1.1 CAMPAMENTO P. CAMP 01 CAMPAMENTO UN 1 $768,134.30 $768,134.30 1.2 DESCAPOTE P. DESC 01 DESCAPOTE M2 162 $25,610.86 $4,148,959.32 1.3 REPLANTEO 1.3.2 CIMENTACIÓN GENERAL P. REPL 03 CIMENTACION M2 162 $6,207.02 $1,005,537.24 1.3.3 PILOTES P. REPL 03 PILOTES M2 18.85 $6,207.02 $117,002.33 2. EXCAVACIONES 2.1 CIMENTACION 2.2.1 EXCAVACION PILOTES M. CIM 01 PILOTES M3 339.3 $524,740.00 $178,044,282.00 2.2.2 EXCAVACION GENERAL M. CIM 02 CIMENTACION M3 162 $36,611.98 $5,931,140.76 3. ESTRUCTURA 3.1 CIMENTACION 2.3.1 PILOTES E. CIM 01 PILOTES M3 339.3 $524,740.00 $178,044,282.00 2.3.2 DEMOLICION PILOTES E. CIM 02 DEMOLICION PILOTES M3 7.54 $39,882,230.00 $300,712,014.20 2.3.3 PLACA FLOTANTE E. CIM 03 PLACA FLOTANTE M3 64.8 $20,664,901.00 $1,339,085,584.80 3.2 PISOS TIPO 3.2.1 COLUMNAS E.PRIM 01 COLUMNAS M3 25.2 $615,020.54 $15,498,517.61 3.2.2 PLACA ALIGERADA E.PRIM 02 PLACA ALIGERADA M2 972 $129,900.58 $126,263,363.76 3.3 PISOS TIPO 3.3.1 ESCALERAS E. PRIM 04 ESCALERAS M3 5.3 837441.7578 4438441.316 4. CERRAMIENTOS 4.1 PISOS TIPO 4.2.1 MAMPOSTERIA REFORZADA E. PRIM 03 MAMPOSTERIA M2 1108.56 $66,702.03 $73,943,202.38 4.2.2 VENTANERIA E. SEG 10 VENTANERIA UN 54 $120,000.00 $6,480,000.00 5. DIVISIONES 5.1 PISOS TIPO 5.1.1 DIVISIONES E. SEG 05 MUROS M2 1231.2 $79,779.34 $98,224,323.41 6. ACABADOS 6.1 PISOS TIPO 6.2.1 PAREDES E. SEG 09 PAREDES M2 1108.56 $16,863.76 $18,694,489.79 6.2.2 MADERA PISO E. SEG 08 PISO M2 972 $59,990.00 $58,310,280.00 6.2.3 PUERTAS BANOS E. SEG 07 PUERTA UN 12 $140,296.00 $1,683,552.00 6.2.4 PUERTAS OFICINAS E. SEG 06 PUERTA UN 30 $168,545.40 $5,056,362.00 7. INSTALACIONES 7.1 DUCTOS 7.1.1 DUCTO VERTICAL E. DUC 01 DUCTO ML 17.3 $86,900.16 $1,503,372.77 TOTAL $2,417,952,841.97
-
Upload
maria-jose-aristizabal -
Category
Data & Analytics
-
view
87 -
download
0
Transcript of 5. presupuesto general
CAPITULO SUBCAPITULO ACTIVIDAD CODIGO ITEM UNIDAD CANTIDAD VALOR UNITARIO VALOR TOTAL1.PRELIMINARES 1.1 CAMPAMENTO P. CAMP 01 CAMPAMENTO UN 1 $768,134.30 $768,134.30
1.2 DESCAPOTE P. DESC 01 DESCAPOTE M2 162 $25,610.86 $4,148,959.32
1.3 REPLANTEO 1.3.2 CIMENTACIÓN GENERAL P. REPL 03 CIMENTACION M2 162 $6,207.02 $1,005,537.241.3.3 PILOTES P. REPL 03 PILOTES M2 18.85 $6,207.02 $117,002.33
2. EXCAVACIONES 2.1 CIMENTACION 2.2.1 EXCAVACION PILOTES M. CIM 01 PILOTES M3 339.3 $524,740.00 $178,044,282.002.2.2 EXCAVACION GENERAL M. CIM 02 CIMENTACION M3 162 $36,611.98 $5,931,140.76
3. ESTRUCTURA 3.1 CIMENTACION 2.3.1 PILOTES E. CIM 01 PILOTES M3 339.3 $524,740.00 $178,044,282.002.3.2 DEMOLICION PILOTES E. CIM 02 DEMOLICION PILOTES M3 7.54 $39,882,230.00 $300,712,014.202.3.3 PLACA FLOTANTE E. CIM 03 PLACA FLOTANTE M3 64.8 $20,664,901.00 $1,339,085,584.80
3.2 PISOS TIPO 3.2.1 COLUMNAS E.PRIM 01 COLUMNAS M3 25.2 $615,020.54 $15,498,517.613.2.2 PLACA ALIGERADA E.PRIM 02 PLACA ALIGERADA M2 972 $129,900.58 $126,263,363.76
3.3 PISOS TIPO 3.3.1 ESCALERAS E. PRIM 04 ESCALERAS M3 5.3 837441.7578 4438441.316
4. CERRAMIENTOS 4.1 PISOS TIPO 4.2.1 MAMPOSTERIA REFORZADA E. PRIM 03 MAMPOSTERIA M2 1108.56 $66,702.03 $73,943,202.384.2.2 VENTANERIA E. SEG 10 VENTANERIA UN 54 $120,000.00 $6,480,000.00
5. DIVISIONES 5.1 PISOS TIPO 5.1.1 DIVISIONES E. SEG 05 MUROS M2 1231.2 $79,779.34 $98,224,323.41
6. ACABADOS 6.1 PISOS TIPO 6.2.1 PAREDES E. SEG 09 PAREDES M2 1108.56 $16,863.76 $18,694,489.796.2.2 MADERA PISO E. SEG 08 PISO M2 972 $59,990.00 $58,310,280.006.2.3 PUERTAS BANOS E. SEG 07 PUERTA UN 12 $140,296.00 $1,683,552.006.2.4 PUERTAS OFICINAS E. SEG 06 PUERTA UN 30 $168,545.40 $5,056,362.00
7. INSTALACIONES 7.1 DUCTOS 7.1.1 DUCTO VERTICAL E. DUC 01 DUCTO ML 17.3 $86,900.16 $1,503,372.77
TOTAL $2,417,952,841.97
