Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PROYECTO:
(MAM - CASTELLANO), DE DOS NIVELES C
PROPIETARIO MUNICIPALIDAD DE COMITANCILLO, SAN
PRESUPUESTO DESGLOSADO
PRIMER NIVEL
1 Trazo y replanteo m² 268.00 Q 7.0000
Regla de 2"x3"x10' docena 5 Q 235.00
Cal hidratada Saco 2 Q 35.00
Clavo de 3" Libra 5 Q 7.50
Total de materiales
Levantado de muro de
12 0.14x0.19x0.39m m² 147.48 Q 140.00
Cemento 4,000 psi saco 28 Q 78.00
Arena de río m³ 4 Q 250.00
block de 0.14x0.19x0.39 de 35 kg/cm² u 1,770 Q 4.50
Total de materiales
SEGUNDO NIVEL
31 Solera intermedia ml 198.7 Q 125.00
Cemento 4,000 psi saco 50 Q 78.00
Arena de río m³ 3 Q 250.00
Piedrín triturado m³ 4 Q 300.00
Hierro No. 3 varilla 125 Q 18.00
Hierro No. 2 varilla 125 Q 8.00
Madera docena 3 Q 420.00
Clavo de 3" Libra 20 Q 7.00
Alambre de amarre Libra 77 Q 6.50
Total de materiales + equipo
PUESTO DESGLOSADO
SUB-TOTAL TOTAL
PRIMER NIVEL
Q 1,175.00
Q 70.00
Q 37.50
Q 1,282.50
Q 201.00
Q 60.300
Q 1,543.80
Q 332.20
Q 1,876.0000
Q 1,933.58
Q 580.070
Q 2,513.65
Q 571.85
Q 3,085.5000
Q 417.75
Q 125.330
Q 543.08
Q 125.32
Q 668.4000
Q 5,460.00
Q 1,250.00
Q 1,800.00
Q 5,000.00
Q 487.50
Q 380.00
Q 14,377.50
Q 1,700.00
Q 510.000
Q 16,587.50
Q 3,812.500
Q 20,400.0000
Q 2,106.00
Q 500.00
Q 900.00
Q 2,250.00
Q 208.00
Q 95.00
Q 6,059.00
Q 880.00
Q 264.000
Q 7,203.00
Q 1,597.000
Q 8,800.0000
Q 5,148.00
Q 1,250.00
Q 1,800.00
Q 828.00
Q 368.00
Q 162.50
Q 9,556.50
Q 4,749.80
Q 1,424.940
Q 15,731.24
Q 3,699.760
Q 19,431.0000
Q 936.00
Q 435.00
Q 3,568.50
Q 4,939.50
Q 2,176.65
Q 653.000
Q 7,769.15
Q 1,559.35
Q 9,328.5000
Q 3,120.00
Q 750.00
Q 1,200.00
Q 1,500.00
Q 1,242.00
Q 840.00
Q 70.00
Q 403.00
Q 9,125.00
Q 3,206.70
Q 962.010
Q 13,293.71
Q 3,096.090
Q 16,389.8000
Q 1,560.00
Q 250.00
Q 600.00
Q 936.00
Q 416.00
Q 1,260.00
Q 70.00
Q 188.50
Q 5,280.50
Q 2,949.60
Q 884.880
Q 9,114.98
Q 1,946.020
Q 11,061.0000
Q 3,900.00
Q 750.00
Q 1,200.00
Q 2,250.00
Q 1,000.00
Q 1,260.00
Q 140.00
Q 500.50
Q 11,000.50
Q 6,957.30
Q 2,087.19
Q 20,044.99
Q 4,802.510
Q 24,847.5000
Q 390.00
Q 87.50
Q 126.00
Q 126.00
Q 160.00
Q 630.00
Q 56.00
Q 39.00
Q 1,614.50
Q 611.10
Q 183.33
Q 2,408.93
Q 384.670
Q 2,793.6000
Q 2,184.00
Q 1,000.00
Q 7,965.00
Q 11,149.00
Q 4,424.40
Q 1,327.320
Q 16,900.72
Q 3,746.48
Q 20,647.2000
Q 5,148.00
Q 1,250.00
Q 1,800.00
Q 3,250.00
Q 990.00
Q 2,124.00
Q 1,680.00
Q 280.00
Q 1,150.50
Q 17,672.50
Q 4,204.86
Q 1,261.460
Q 23,138.82
Q 5,655.330
Q 28,794.1500
Q 1,170.00
Q 250.00
Q 600.00
Q 1,200.00
Q 540.00
Q 420.00
Q 126.00
Q 130.00
Q 4,436.00
Q 1,400.00
Q 420.000
Q 6,256.00
Q 744.000
Q 7,000.0000
Q 1,482.00
Q 347.50
Q 507.00
Q 630.00
Q 882.00
Q 420.00
Q 49.00
Q 214.50
Q 4,532.00
Q 988.50
Q 296.550
Q 5,817.05
Q 1,596.700
Q 7,413.7500
Q 3,588.00
Q 1,000.00
Q 1,500.00
Q 870.00
Q 1,638.00
Q 840.00
Q 105.00
Q 357.50
Q 9,898.50
Q 214.50
Q 64.350
Q 10,177.35
Q 2,465.650
Q 12,643.0000
Q 4,836.00
Q 1,250.00
Q 1,800.00
Q 1,800.00
Q 3,096.00
Q 420.00
Q 630.00
Q 19.50
Q 13,851.50
Q 3,575.00
Q 1,072.500
Q 18,499.00
Q 4,251.000
Q 22,750.0000
Q 3,588.00
Q 1,000.00
Q 1,500.00
Q 1,500.00
Q 1,620.00
Q 420.00
Q 91.00
Q 481.00
Q 10,200.00
Q 3,261.500
Q 978.450
Q 14,439.950
Q 3,350.050
Q 17,790.0000
Q 390.00
Q 82.50
Q 120.00
Q 216.00
Q 72.00
Q 420.00
Q 49.00
Q 214.50
Q 1,564.00
Q 993.60
Q 298.080
Q 2,855.68
Q 456.320
Q 3,312.0000
Q 6,318.00
Q 1,500.00
Q 2,400.00
Q 3,420.00
Q 1,200.00
Q 1,680.00
Q 375.00
Q 225.00
Q 225.00
Q 175.00
Q 390.00
Q 17,908.00
Q 8,119.00
Q 2,435.700
Q 28,462.70
Q 6,837.30
Q 35,300.0000
Q 4,836.00
Q 1,250.00
Q 1,800.00
Q 2,610.00
Q 840.00
Q 1,260.00
Q 300.00
Q 150.00
Q 150.00
Q 140.00
Q 325.00
Q 13,661.00
Q 5,918.00
Q 1,775.400
Q 21,354.40
Q 5,276.60
Q 26,631.0000
Q 11,475.00
Q 130.00
Q 11,605.00
Q 2,118.00
Q 635.400
Q 14,358.40
Q 3,291.600
Q 17,650.0000
Q 2,496.00
Q 1,200.00
Q 1,200.00
Q 2,640.00
Q 600.00
Q 600.00
Q 225.00
Q 8,961.00
Q 12,640.00
Q 3,792.00
Q 25,393.00
Q 6,207.000
Q 31,600.0000
Q 2,418.00
Q 750.00
Q 2,750.00
Q 15,200.00
Q 2,500.00
Q 1,100.00
Q 24,718.00
Q 7,932.50
Q 2,379.750
Q 35,030.25
Q 8,598.50
Q 43,628.7500
Q 1,794.00
Q 400.00
Q 600.00
Q 2,794.00
Q 1,783.20
Q 534.960
Q 5,112.16
Q 831.84
Q 5,944.0000
Q 250.00
Q 133.00
Q 70.00
Q 1,200.00
Q 100.00
Q 180.00
Q 3,800.00
Q 500.00
Q 100.00
Q 6,333.00
Q 900.00
Q 270.000
Q 7,503.00
Q 1,497.00
Q 9,000.0000
Q 200.00
Q 1,000.00
Q 1,225.00
Q 100.00
Q 100.00
Q 2,625.00
Q 400.00
Q 120.000
Q 3,145.00
Q 455.00
Q 3,600.0000
Q 1,250.00
Q 3,900.00
Q 140.00
Q 500.00
Q 5,790.00
Q 2,637.00
Q 791.100
Q 9,218.10
Q 1,989.15
Q 11,207.2500
Q 560.00
Q 195.00
Q 40.00
Q 100.00
Q 600.00
Q 390.00
Q 250.00
Q 300.00
Q 2,435.00
Q 1,400.00
Q 420.000
Q 4,255.00
Q 745.00
Q 5,000.0000
Q 240.00
Q 60.00
Q 17.50
Q 35.00
Q 15.00
Q 312.00
Q 37.50
Q 90.00
Q 3,480.00
Q 1,600.00
Q 5,887.00
Q 1,500.00
Q 450.000
Q 7,837.00
Q 1,663.00
Q 9,500.0000
SEGUNDO NIVEL
Q 3,900.00
Q 750.00
Q 1,200.00
Q 2,250.00
Q 1,000.00
Q 1,260.00
Q 140.00
Q 500.50
Q 11,000.50
Q 6,954.50
Q 2,086.35
Q 20,041.35
Q 4,796.150
Q 24,837.5000
Q 390.00
Q 87.50
Q 126.00
Q 126.00
Q 160.00
Q 630.00
Q 56.00
Q 39.00
Q 1,614.50
Q 611.10
Q 183.33
Q 2,408.93
Q 384.670
Q 2,793.6000
Q 1,794.00
Q 750.00
Q 6,885.00
Q 9,429.00
Q 3,690.00
Q 1,107.000
Q 14,226.00
Q 2,994.00
Q 17,220.0000
Q 3,588.00
Q 1,000.00
Q 1,500.00
Q 2,000.00
Q 750.00
Q 1,440.00
Q 1,260.00
Q 196.00
Q 799.50
Q 12,533.50
Q 2,875.50
Q 862.650
Q 16,271.65
Q 3,856.850
Q 20,128.5000
Q 1,404.00
Q 250.00
Q 600.00
Q 1,350.00
Q 630.00
Q 420.00
Q 154.00
Q 162.50
Q 4,970.50
Q 1,700.00
Q 510.000
Q 7,180.50
Q 1,319.500
Q 8,500.0000
Q 1,326.00
Q 312.50
Q 456.00
Q 690.00
Q 306.00
Q 420.00
Q 98.00
Q 403.00
Q 4,011.50
Q 1,718.20
Q 515.460
Q 6,245.16
Q 1,564.840
Q 7,810.0000
Q 624.00
Q 140.00
Q 204.00
Q 216.00
Q 72.00
Q 840.00
Q 49.00
Q 214.50
Q 2,359.50
Q 1,713.60
Q 514.080
Q 4,587.18
Q 1,124.820
Q 5,712.0000
Q 858.00
Q 197.50
Q 288.00
Q 540.00
Q 176.00
Q 840.00
Q 119.00
Q 455.00
Q 3,473.50
Q 2,407.20
Q 722.160
Q 6,602.86
Q 1,220.540
Q 7,823.4000
Q 468.00
Q 100.00
Q 144.00
Q 288.00
Q 210.00
Q 84.00
Q 39.00
Q 2,475.00
Q 15.00
Q 3,823.00
Q 1,068.00
Q 320.400
Q 5,211.40
Q 983.000
Q 6,194.4000
Q 6,760.00
Q 5,460.00
Q 126.00
Q 320.00
Q 9,300.00
Q 12,180.00
Q 250.00
Q 100.00
Q 400.00
Q 34,896.00
Q 9,500.000
Q 2,850.000
Q 47,246.000
Q 11,654.000
Q 58,900.0000
Q 858.00
Q 400.00
Q 400.00
Q 960.00
Q 225.00
Q 225.00
Q 112.50
Q 3,180.50
Q 4,480.00
Q 1,344.00
Q 9,004.50
Q 2,195.500
Q 11,200.0000
Q 1,950.00
Q 500.00
Q 2,250.00
Q 12,825.00
Q 2,000.00
Q 950.00
Q 20,475.00
Q 6,557.50
Q 1,967.250
Q 28,999.75
Q 7,066.50
Q 36,066.2500
Q 250.00
Q 112.00
Q 98.00
Q 600.00
Q 280.00
Q 240.00
Q 3,200.00
Q 500.00
Q 100.00
Q 5,380.00
Q 400.00
Q 120.000
Q 5,900.00
Q 800.00
Q 6,700.0000
Q 100.00
Q 500.00
Q 525.00
Q 50.00
Q 50.00
Q 1,225.00
Q 200.00
Q 60.000
Q 1,485.00
Q 315.00
Q 1,800.0000
Q 1,150.00
Q 3,600.00
Q 120.00
Q 500.00
Q 5,370.00
Q 2,463.00
Q 738.900
Q 8,571.90
Q 1,895.85
Q 10,467.7500
Q 3,000.00
Q 3,000.00
Q 600.00
Q 180.000
Q 3,780.00
Q 720.000
Q 4,500.0000
Q 45.00
Q 200.00
Q 245.00
Q 300.00
Q 360.000
Q 905.00
Q 149.200
Q 1,054.2000
Q 10,800.00
Q 840.00
Q 1,200.00
Q 8,500.00
Q 21,340.00
Q 1,000.00
Q 300.000
Q 22,640.00
Q 5,360.000
Q 28,000.0000
Q 550.00
Q 180.00
Q 315.00
Q 16.00
Q 60.00
Q 16.00
Q 1,137.00
Q 500.00
Q 150.000
Q 1,787.00
Q 413.000
Q 2,200.0000
TOTAL
PRIMER NIVEL
Q 1,876.0000
Q 3,085.5000
Q 668.4000
Q 20,400.0000
Q 8,800.0000
Q 19,431.0000
Q 9,328.5000
Q 16,389.8000
Q 11,061.0000
Q 24,847.5000
Q 2,793.6000
Q 20,647.2000
Q 28,794.1500
Q 7,000.0000
Q 7,413.7500
Q 12,643.0000
Q 22,750.0000
Q 17,790.0000
Q 3,312.0000
Q 35,300.0000
Q 26,631.0000
Q 17,650.0000
Q 31,600.0000
Q 43,628.7500
Q 5,944.0000
Q 9,000.0000
Q 3,600.0000
Q 11,207.2500
Q 5,000.0000
Q 9,500.0000
SEGUNDO NIVEL
Q 24,837.5000
Q 2,793.6000
Q 17,220.0000
Q 20,128.5000
Q 8,500.0000
Q 7,810.0000
Q 5,712.0000
Q 7,823.4000
Q 6,194.4000
Q 58,900.0000
Q 11,200.0000
Q 36,066.2500
Q 6,700.0000
Q 1,800.0000
Q 10,467.7500
Q 4,500.0000
Q 1,054.2000
Q 28,000.0000
Q 2,200.0000
###
OS MIL QUETZALES CON 0/100
AMPLIACIÓN ESCUELA PRIMARIA BILIGUE INTERCULTURAL (MAM - CASTELLANO), DE DOS NIVELES
PROYECTO:
CON CUATRO AULAS.
PROPIETARIO MUNICIPALIDAD DE COMITANCILLO, SAN MARCOS
SEGUNDO NIVEL
31 Solera intermedia Q 24,837.50 3.55%
32 Solera silarde muro de
Levantado Q 2,793.60 0.40%
33 0.14x0.19x0.39m Q 17,220.00 2.46%
34 Columna C-1 Q 20,128.50 2.88%
35 Columna C-2 Q 8,500.00 1.21%
36 Viga V-1 Q 7,810.00 1.12%
37 Solera corona Q 5,712.00 0.82%
38 Solera mojinete Q 7,823.40 1.12%
39 Baranda de proteccion Q 6,194.40 0.88%
40 Cubierta Q 58,900.00 8.41%
41 Repello + cernido losa, columnas vigas Q 11,200.00 1.60%
42 Piso de granito Q 36,066.25 5.15%
43 Instalacion electrica Q 6,700.00 0.96%
44 Puertas Q 1,800.00 0.26%
45 Ventanas Q 10,467.75 1.50%
46 Medidas de mitigacion Q 4,500.00 0.64%
47 Limpieza final de obra Q 1,054.20 0.15%
48 Equipamiento Q 28,000.00 4.00%
49 Señalizacion norma NRD-2 Q 2,200.00 0.31%
INVERSION MENSUAL EN Q Q 79,979.20 Q 88,143.45 Q 70,908.75 Q111,181.00 Q 87,880.00 Q 87,001.60 Q120,184.05 Q 54,721.95
INVERSION MENSUAL ACUMULADA EN Q Q 79,979.20 Q168,122.65 Q239,031.40 Q350,212.40 Q438,092.40 Q525,094.00 Q645,278.05 Q700,000.00
INVERSION MENSUAL EN % 11.43% 12.59% 10.13% 15.88% 12.55% 12.43% 17.17% 7.82%
INVERSION MENSUAL ACUMULADA EN % 11.43% 24.02% 34.15% 50.03% 62.58% 75.01% 92.18% 100.00%
PROYECTO: AMPLIACIÓN ESCUELA PRIMARIA BILIGUE INTERCULTURAL (MAM - CASTELL
PROPIETARIO MUNICIPALIDAD DE COMITANCILLO, SAN MARCOS
PLAN DE ANTICIPO
COTIZADO
PRIMER NIVEL
1 Trazo y replanteo m² Q 7.00 268.00 Q 1,876.00
2 Excavación estructural m3 Q 75.00 41.14 Q 3,085.50
3 Relleno sobre cimiento m3 Q 40.00 16.71 Q 668.40
4 Zapatas Tipo 1 Unidad Q 1,200.00 17.00 Q 20,400.00
5 Zapatas Tipo 2 Unidad Q 800.00 11.00 Q 8,800.00
6 Cimiento Corrido ml Q 225.00 86.36 Q 19,431.00
7 Levantado de muro sobre cimiento m² Q 150.00 62.19 Q 9,328.50
8 Viga de amarre ml Q 230.00 71.26 Q 16,389.80
9 Solera de hidrofuga ml Q 150.00 73.74 Q 11,061.00
10 Solera intermedia ml Q 125.00 198.78 Q 24,847.50
11 Solera silar ml Q 160.00 17.46 Q 2,793.60
12 Levantado de muro de 0.14x0.19x0.39m m² Q 140.00 147.48 Q 20,647.20
13 Columna C-1 ml Q 315.00 91.41 Q 28,794.15
14 Columna C-2 ml Q 125.00 56.00 Q 7,000.00
15 Viga V-2 ml Q 375.00 19.77 Q 7,413.75
16 Viga V-3 ml Q 470.00 26.90 Q 12,643.00
17 Viga V-4 ml Q 350.00 65.00 Q 22,750.00
18 Viga V-5 ml Q 300.00 59.30 Q 17,790.00
19 Solera corona ml Q 200.00 16.56 Q 3,312.00
20 Losa tradicional m² Q 500.00 70.60 Q 35,300.00
21 Rampa m² Q 495.00 53.80 Q 26,631.00
22 Baranda de proteccion de rampa ml Q 250.00 70.60 Q 17,650.00
23 Repello + cernido losa, columnas vigas m² Q 100.00 316.00 Q 31,600.00
24 Piso de granito m² Q 275.00 158.65 Q 43,628.75
25 Piso de concreto cernido m² Q 200.00 29.72 Q 5,944.00
26 Instalacion electrica unidad Q 9,000.00 1.00 Q 9,000.00
27 Puertas unidad Q 900.00 4.00 Q 3,600.00
28 Ventanas m² Q 425.00 26.37 Q 11,207.25
29 Drenaje global Q 5,000.00 1.00 Q 5,000.00
30 Instalaciones hidraulicas unidad Q 9,500.00 1.00 Q 9,500.00
SEGUNDO NIVEL
31 Solera intermedia ml Q 125.00 198.70 Q 24,837.50
32 Solera silar ml Q 160.00 17.46 Q 2,793.60
33 Levantado de muro de 0.14x0.19x0.39m m² Q 140.00 123.00 Q 17,220.00
34 Columna C-1 ml Q 315.00 63.90 Q 20,128.50
35 Columna C-2 ml Q 125.00 68.00 Q 8,500.00
36 Viga V-1 ml Q 250.00 31.24 Q 7,810.00
37 Solera corona ml Q 200.00 28.56 Q 5,712.00
38 Solera mojinete ml Q 195.00 40.12 Q 7,823.40
39 Baranda de proteccion ml Q 290.00 21.36 Q 6,194.40
40 Cubierta m² Q 310.00 190.00 Q 58,900.00
41 Repello + cernido losa, columnas vigas m² Q 100.00 112.00 Q 11,200.00
42 Piso de granito m² Q 275.00 131.15 Q 36,066.25
43 Instalacion electrica unidad Q 6,700.00 1.00 Q 6,700.00
44 Puertas unidad Q 900.00 2.00 Q 1,800.00
45 Ventanas m² Q 425.00 24.63 Q 10,467.75
46 Medidas de mitigacion Unidad Q 3.75 1200.00 Q 4,500.00
47 Limpieza final de obra Unidad Q 1,054.20 1.00 Q 1,054.20
48 Equipamiento Unidad Q 28,000.00 1.00 Q 28,000.00
49 Señalizacion norma NRD-2 Unidad Q 220.00 10.00 Q 2,200.00
TOTALES Q 700,000.00
RCULTURAL (MAM - CASTELLANO), DE DOS NIVELES CON CUATRO AULAS.
IPO
ANTICIPO
3.55%
0.40%
2.46%
2.88%
1.21%
1.12%
0.82%
1.12%
0.88%
8.41%
1.60%
5.15%
0.96%
0.26%
1.50%
0.64%
0.15%
4.00%
0.31%
100.00% Q 140,000.00 20.00%