8/10/2019 Resumen Apu

1/4

01 CANT VR. UNIT

1.1.1 Derecho conexion prov. energia 45 kVA MES 6 105,000.00$

1.1.2 Derecho conexion prov. Acueducto MES 6 195,000.00$

1.2.1 Instalacin provisional energa GL 1 3,994,451.58$1.2.2 Instalacin provisional acueducto GL 1 1,638,747.00$

1.2.3 Instalacin provisional telfonos GL 1 719,572.70$

1.3. DESCAPOTE Y REPLANTEO

1.3.1 Descapote a maquina 30 cm GL 1 5,317,392.64$

1.3.2 Trabajos topograficos varios GL 1 419,454.30$

1.4. CERRAMIENTO/CAMPAMENTO/VARIOS

1.4.1 Cerramiento teja trapez.ACESCO, con angulo GL 1 2,447,947.81$

1.4.2 Campamento madera-eternit, 1 piso GL 1 1,241,258.06$

1.4.3 Vallas/seales/medidas de seguridad GL 1 2,431,156.00$1.4.5 Dotacin campamento GL 1 11,357,388.00$

TOTAL CAPTULO

02 PILOTAJE

2.1 Pilotes prexc. fundidos in situ Dim. = 0.30 m ml 2,312.00 102,466.87$

2.2 Descabece Pilotes L=0,65m ml 74.75 31,138.74$

TOTAL CAPTULO

0.3 CIMENTACION

3.1 REPLANTEO EXCAVACIN Y RELLENO3.1.1 Localizacin y replanteo m2 614.8 11,975.90$

3.1.2 Excavacion manual (incl. placa de piso y vigas ) M3 123.67 28,639.10$

3.1.3 Excavacion Mecnica losa de cimentacin M3 286.78 21,050.00$

3.1.4 Excavacion manual pozo y tanque M3 15.05 28,639.10$

3.1.5 Relleno recebo compactado M3 48.03 58,013.29$

3.1.6 Relleno de casetones con grava M3 9.11 85,708.60$

3.2 CONCRETOS

3.2.1 Concreto de limpieza vigas cime. y placa alige. M3 20.54 330,400.00$

3.2.2 Concreto vigas de cimentacion M3 91.73 469,631.63$

3.2.3 Concreto placa contrapiso e=0.10 M3 19.45 505,626.01$3.2.4 Concreto dados de cimentacin M3 49.48 498,141.74$

3.2.5 Concreto placa aligerada M3 59.58 462,661.33$

3.2.6 Concreto placa y muros pozo eyector M3 2.67 475,970.20$

3.2.7 Concreto placa y muros tanque M3 10.13 475,970.20$

3.3 REFUERZO Suministro y manejo de Hierro

3.3.1 Vigas de cimentacion KG 11700.82 2,624.71$

3.3.2 Placa contrapiso e=0.10 KG 768.77 2,624.71$

SUB-TOTAL

SUB-TOTAL

SUB-TOTAL

TRABAJOS PRELIMINARES

1.1. DERECHOS CONEXIN SERVICIOS

SUB-TOTAL

1.2. INSTALACIONES PROVISIONALES

SUB-TOTAL

SUB-TOTAL

SUB-TOTAL

8/10/2019 Resumen Apu

2/4

3.3.3 Dados de cimentacin KG 5024.90 2,624.71$

3.3.4 Placa aligerada KG 3234.13 2,624.71$

3.3.5 Placa y muros pozo eyector KG 174.07 2,624.71$

3.3.6 Placa y muros tanque KG 1212.53 2,624.71$

TOTAL CAPTULO

04 4.1. CONCRETOS

4.1.1 Concreto de columnas y pantallas M3 63.68 648,405.27$

4.1.2 concreto Placas 2 PISO M3 66.87 502,181.86$

4.1.3 concreto Placas 3 PISO M3 43.56 502,181.86$

4.1.4 concreto Placas 4 PISO M3 43.56 502,181.86$

4.1.5 concreto Placas 5 PISO M3 43.92 502,181.86$

4.1.6 concreto Placas cubierta M3 49.08 487,649.65$

4.1.7 concreto Placas ascensor M3 4.73 487,649.65$

4.1.8 Concreto Placas de escaleras M3 7.74 595,789.19$

4.2. REFUERZO4.2.1 Refuerzo de columnas y pantallas KG 19766.22 2,624.71$

4.2.2 Refuerzo Placas 2 PISO KG 9458.38 2,624.71$

4.2.3 Refuerzo Placas 3 PISO KG 5981.18 2,624.71$

4.2.4 Refuerzo Placas 4 PISO KG 5792.15 2,624.71$

4.2.5 Refuerzo Placas 5 PISO KG 5701.90 2,624.71$

4.2.6 Refuerzo Placas cubierta KG 5840.30 2,624.71$

4.2.7 Refuerzo Placas ascensor KG 572.90 2,624.71$

4.2.8 Refuerzo de placas de escaleras KG 872.46 2,624.71$

TOTAL CAPTULO05

5.1 Perfiles de escalera mtalica KG 253.10 3,492.56$

5.2 Placas de anclaje UN 4.00 72,903.50$

TOTAL CAPTULO

TOTAL PROYECTO ANTES DE LA IVA

ESTRUCTURA

SUB-TOTAL

SUB-TOTAL

ESTRUCTURA METLICA

TOTAL COSTOS DIRECTOSTOTAL GASTOS GENERALES

TOTAL GASTOS INDIRECTOSImprevistos

Utilidad

SUB-TOTAL

8/10/2019 Resumen Apu

3/4

VR. PARCIAL

$630,000.00

$1,170,000.00

$1,800,000.00

$3,994,451.58$1,638,747.00

$719,572.70

$6,352,771.28

$5,317,392.64

$419,454.30

$5,736,846.95

$2,447,947.81

$1,241,258.06

$2,431,156.00

$11,357,388.00

$17,477,749.87

$31,367,368.10

$236,903,403.44

$2,327,620.82

$239,231,024.26

$239,231,024.26

$7,362,783.32

$3,541,797.50

$6,036,719.00

$431,018.46

$2,786,378.32

$780,805.35

$20,939,501.94

$6,786,416.00

$43,079,309.42

$9,834,425.89

$24,648,053.30

$27,565,362.04

$1,270,840.43

$4,821,578.13

$118,005,985.21

$30,711,294.36

$2,017,800.61

8/10/2019 Resumen Apu

4/4

$13,188,920.35

$8,488,671.50

$456,883.79

$3,182,543.25

$58,046,113.88

$196,991,601.03

$41,290,447.59

$33,580,900.98

$21,875,041.82

$21,875,041.82

$22,055,827.29

$23,933,845.01

$2,306,582.86

$4,611,408.33

$171,529,095.71

$51,880,654.59

$24,825,532.94

$15,698,880.90

$15,202,731.40

$14,965,851.05

$15,329,111.33

$1,503,698.08

$2,289,957.10

$141,696,417.41

$313,225,513.12

$883,967.63

$291,613.98

$1,175,581.61

$781,991,088.12

$0.00

$0.00

$0.00

$0.00