{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["PLANTILLA PRESUPUESTO"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PLANTILLA PRESUPUESTO","index":0,"n_rows":141,"n_cols":12,"rows_kept":141,"cut":false,"hidden":false,"merged":[[69,1,69,6],[5,3,5,8],[102,1,102,6],[106,1,106,7],[108,1,108,6],[142,1,142,3],[141,1,141,3],[101,1,101,6],[68,1,68,6],[7,3,7,8],[18,1,18,6],[42,1,42,6],[97,1,97,6],[98,1,98,6],[99,1,99,6],[100,1,100,6],[13,0,14,11]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FICHA TECNICA"]
[]
["PROYECTO:CONSTRUCCION DE CISTERNA CON CAPACIDAD DE 800 m³, EN EL JARDIN BOTANICO DE LA PROVINCIA SANTIAGO DE LOS CABALLEROS, R.D."]
[]
[]
["ESTIMADO DE COSTO:",null,{"$f":"L127","v":0}]
[]
["ITEM","PARTIDAS",null,null,null,null,null,"CANTIDAD","UNIDAD","PRECIO U.","VALOR","SUBTOTAL"]
[]
[1,"PRELIMINARES"]
[]
[1.1000000000000001,"LIMPIEZA Y ACONDICIONAMIENTO DEL TERRENO",null,null,null,null,null,1089,"m²",0,{"$f":"+H23*J23","v":0}]
[1.2,"ALMACEN PARA MATERIALES (FURGON O CASETA EN PLYWOOD)",null,null,null,null,null,1,"ud",0,{"$f":"+H24*J24","v":0}]
[1.3,"PREPARACION DE ACCESO PARA CAMIONES, NIVELACION Y COMPACTACION",null,null,null,null,null,300,"ml",0,0]
[1.4,"RECONOCIMIENTO Y REPLANTEO",null,null,null,null,null,1089,"m²",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL PRELIMINARES RD$",{"$f":"SUM(K23:K26)","v":0}]
[]
[2,"MOVIMIENTO DE TIERRA"]
[]
[2.1,"EXCAVACION CON RETROEXCAVADORA 1M",null,null,null,null,null,961,"m³",0,{"$f":"+H32*J32","v":0}]
[2.2000000000000002,"BOTE DE MATERIAL INSERVIBLE (CON PALA Y CAMIONES DENTRO DEL JARDIN)",null,null,null,null,null,1249.3,"m³",0,0]
[2.2999999999999998,"RELLENO Y COMPACTACION 0.40 m CON GRANZOTE SEMI GRUESO",null,null,null,null,null,961,"m³",0,0]
[2.4,"RELLENO Y COMPACTACION RAMPA ESCALERA",null,null,null,null,null,981.49,"m³",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL MOVIMIENTO DE TIERRA RD$",{"$f":"SUM(K32:K35)","v":0}]
[]
[3,"HORMIGON ARMADO Y MUROS EN BLOQUES"]
[]
[3.1,"HORMIGON 180 kg/cm² PARA DESPLANTE DE VARILLAS (PLANTILLA)",null,null,null,null,null,90,"m³",0,{"$f":"+H41*J41","v":0}]
[3.2,"PLATEA DE FONDO DE CISTERNA Ø½\" @ 0.15 m A.D. (FC=250 kg/cm², CON ",null,null,null,null,null,93.34,"m³",0,0]
[null,"IMPERMEABILIZANTE)"]
[3.3,"MUROS DE HORMIGON ARMADO (Ø⅜\" @ 0.14m VERTICAL Y Ø⅜\" @ 0.20m ",null,null,null,null,null,82.252799999999993,"m³",0,0]
[null,"HORIZONTAL, AMBAS CARAS)"]
[3.4,"COLUMNA TIPO 2, 0.60m X 0.60m, 12 Ø1\" Y Ø⅜\" @ 0.15m; HORMIGON ",null,null,null,null,null,7.71,"m³",0,0]
[null,"INDUSTRIAL FC=250 kg/cm²"]
[3.5,"COLUMNA TIPO 1, 1.40m X 0.70m, 24 Ø1\" Y Ø⅜\" @ 0.10m; HORMIGON ",null,null,null,null,null,0.98,"m³",0,0]
[null,"INDUSTRIAL FC=250 kg/cm²"]
[3.6,"COLUMNA TIPO CL; 0.60 X 0.60 X0.30, 5 Ø1\" + 13Ø¾\" Y Ø⅜\" @ 0.15m; ",null,null,null,null,null,5.03,"m³",0,0]
[null,"HORMIGON INDUSTRIAL FC=250 kg/cm²"]
[3.7,"VIGA 0.30 X 0.62 my, 7 Ø¾\" + 4Ø¾\" ADIC. CON  Ø⅜\" @ 0.15m Y Ø⅜\" @ 0.10m, ",null,null,null,null,null,12.05,"m³",0,0]
[null,"G40 (FC=250 kg/cm², CON IMPERMEABILIZANTE)"]
[3.8,"LOSA H=0.20 m, Ø½\" @ 0.15 m, G60 A.D., ADIC. Ø½\" @ 0.20m A.D. G60 A.D. ",null,null,null,null,null,50.46,"m³",0,0]
[null,"(FC=250 kg/cm², CON IMPERMEABILIZANTE)"]
[3.9,"LOSA ESCALERA, Ø⅜\" @ 0.25m A.D. (FC=210 kg/cm²)",null,null,null,null,null,66.400000000000006,"m³",0,0]
[3.1,"RAMPA PARA MINUSVALIDOS, Ø⅜\" @ 0.25m A.D. (FC=210 kg/cm²)",null,null,null,null,null,53.12,"m³",0,0]
[3.11,"ACERA HORMIGON e=0.10m, MALLA ELECTRTOSOLDADA D2.3 10X10 FROTADO ",null,null,null,null,null,203.04,"m²",0,0]
[null,"(FC=210 kg/cm²)"]
[3.12,"JARDINERAS EN MUROS DE BLOQUES DE 6\", Ø⅜\" @ 0.40m",null,null,null,null,null,247.68,"m²",0,0]
[3.13,"VIGAS DE AMARRE JARDINERAS, 0.20X0.20m; 4Ø⅜\" Y Ø⅜\" @ 0.20m",null,null,null,null,null,8.26,"m³",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL HORMIGON ARMADO Y MUROS EN BLOQUES RD$",{"$f":"SUM(K41:K61)","v":0}]
[]
[4,"CRUZ ELECTRICIDAD Y PLOMERIA"]
[]
[4.0999999999999996,"PLACA DE ANCLAJE EN LOSA DE HORMIGON PARA ESTRUCTURA CRUZ,  ",null,null,null,null,null,1,"ud",0,{"$f":"+H67*J67","v":0}]
[null,"TOLA 1\" (0.9 X1.6), PERNOS DE ¾\" "]
[4.2,"ESTRUCTURA CRUZ EN VIGAS DE ACERO H=12\" X12\", RECUBRIMIENTO DE",null,null,null,null,null,1,"ud",0,0]
[null,"CRUZ EN FOAM 10 cm CON MALLA ELECTROSOLDADA Y PAÑETE PULIDO"]
[4.3,"LUCES DE ILUMINACION INTERNA, LUCES DE LED 2 X 2 (DETALLE PLANOS)",null,null,null,null,null,4,"ud",0,0]
[4.4000000000000004,"SISTEMA DE ILUMINACION, LUCES LED, EXTERIOR RAMPAS DE ESCALERAS, ",null,null,null,null,null,48,"ud",0,0]
[null,"DETALLES PLANOS (SOLO TUBERIAS EN PVC DE 1½\" SONDEADAS CON SOGA "]
[null,"PLASTICA DE ½\" Y CAJAS OCTAGONALES DE METAL)"]
[4.5,"SISTEMA DE LUCES ESPECIAL DE ILUMINACION VARIANTE PARA ALUMBRADO CRUZ ",null,null,null,null,null,8,"ud",0,0]
[null,"(SOLO TUBERIAS EN PVC DE 1½\" SONDEADAS CON SOGA PLASTICA DE ½\" "]
[null,"Y CAJAS OCTAGONALES DE METAL)"]
[4.5999999999999996,"PANEL DE CONTROL BOMBA",null,null,null,null,null,1,"ud",0,0]
[4.7,"TRANSFORMADOR TIPO PAD MOUNTED DE 75 KV",null,null,null,null,null,1,"ud",0,0]
[4.8,"MANO DE OBRA INSTALACION Y MATERIALES ELECTRICOS PARA CASETA DE BOMBA",null,null,null,null,null,1,"ud",0,0]
[4.9000000000000004,"BOMBAS DE 5 HP",null,null,null,null,null,2,"ud",0,0]
[4.0999999999999996,"TANQUES PRESURIZADOS, DE 120 GALONES ",null,null,null,null,null,2,"ud",0,0]
[4.1100000000000003,"TUBERIA EN ACERO GALVANIZADO 3\" PARA ENTRADA DE AGUA",null,null,null,null,null,3,"ml",0,0]
[4.12,"TUBERIA EN ACERO GALVANIZADO 6\" PARA SALIDA DE AGUA",null,null,null,null,null,3,"ml",0,0]
[4.13,"TUBERIA EN PVC 6\" PARA CASETA DE BOMBA, INCLUYE EXCAVACION",null,null,null,null,null,118,"ml",0,0]
[4.1399999999999997,"FLOTA",null,null,null,null,null,2,"ud",0,0]
[4.1500000000000004,"BLOQUES DE 6\" @ 0.40m EN CASETA DE BOMBA Y CUARTO ELECTRICO",null,null,null,null,null,58.8,"m²",0,0]
[4.16,"LOSA DE TECHO EN HORMIGON ARMADO, H=0.13 m, Ø⅜\" @ 0.25 m, HORMIGON ",null,null,null,null,null,2.34,"m³",0,0]
[null,"INDUSTRIAL FC=210 kg/cm²"]
[4.17,"LOSA DE PISOS EN HORMIGON ARMADO, H=0.13 m, Ø⅜\" @ 0.25 m, HORMIGON ",null,null,null,null,null,2.34,"m³",0,0]
[null,"INDUSTRIAL FC=210 kg/cm²",null,null,null,null,null,1,"lote",0,0]
[4.18,"MANO DE OBRA PLOMERIA Y PIEZAS"]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL CRUZ, ELECTRICIDAD Y PLOMERIA RD$",{"$f":"SUM(K67:K91)","v":0}]
[]
[5,"TERMINACIONES"]
[]
[5.0999999999999996,"FRAGUACHE",null,null,null,null,null,306.48,"m²",0,{"$f":"+H98*J98","v":0}]
[5.2,"RECUBRIMIENTO DE JARDINERAS EN PIEDRAS DE LAJAS, COLOR GRIS",null,null,null,null,null,306.48,"m²",0,0]
[5.3,"CANTOS",null,null,null,null,null,208.8,"ml",0,0]
[5.4,"PASAMANOS EN ACERO INOXIDABLE (VER DETALLES EN PLANOS)",null,null,null,null,null,60,"ml",0,0]
[5.5,"ESCALERA INSPECCION CISTERNA, EN ACERO INOXIDABLE",null,null,null,null,null,4.5999999999999996,"ml",0,0]
[5.6,"PUERTA DE ACCESO, EN ACERO GALVANIZADO",null,null,null,null,null,1,"ud",0,0]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL TERMINACIONES RD$",{"$f":"SUM(K98:K103)","v":0}]
[]
[6,"MISCELANEOS"]
[]
[6.1,"LIMPIEZA FINAL DE TERMINACION",null,null,null,null,null,1,"P/A",0,{"$f":"+H109*J109","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL MISCELANEOS RD$",{"$f":"SUM(K109)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"SUBTOTAL GENERAL DE COSTOS DIRECTOS RD$",{"$f":"SUM(L28:L111)","v":0}]
[null,null,null,null,null,null,"GASTOS INDIRECTOS"]
[null,null,null,null,null,null,"DIRECCION TECNICA Y RESPONSABILIDAD",null,0.1,{"$f":"L114*0.1","v":0}]
[null,null,null,null,null,null,"GASTOS ADMINISTRATIVOS",null,0.03,{"$f":"L114*0.03","v":0}]
[null,null,null,null,null,null,"IMPREVISTOS",null,0.05,{"$f":"L114*0.05","v":0}]
[null,null,null,null,null,null,"TRANSPORTE ",null,2.5000000000000001E-2,{"$f":"L114*0.025","v":0}]
[null,null,null,null,null,null,"SUPERVISION",null,0.05,{"$f":"+L114*0.05","v":0}]
[null,null,null,null,null,null,"SEGUROS Y FIANZAS",null,3.5000000000000003E-2,{"$f":"L114*0.035","v":0}]
[null,null,null,null,null,null,"PENSION Y JUBILACION",null,0.01,{"$f":"L114*0.01","v":0}]
[null,null,null,null,null,null,"CODIA",null,1E-3,{"$f":"L114*0.001","v":0}]
[null,null,null,null,null,null,"Itbis (18% DE LA DIRECCION TECNICA Y RESPONSABILIDAD)",null,"18% DEL 10%",{"$f":"J116*0.18","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"SUBTOTAL GENERAL GASTOS INDIRECTOS….....RD$",null,{"$f":"SUM(J116:J124)","v":0}]
[null,null,null,null,null,null,null,null,null,"TOTAL GENERAL…………….…………………RD$",null,{"$f":"+L114+L126","v":0}]
[]
["SON:"]
[]
["NOTAS:","1.-TODO HORMIGON UTILIZADO SERA FC=250 kg/cm²  CON FIBRA Y ADITIVO PARA SER IMPERMEABLE"]
[null,"2.-TODAS LAS UNIONES LOSA MURO LLEVARAN JUNTAS WATER STOP DE 9\" EN TODO EL PERIMETRO"]
[null,"3.-LA PARTIDA IMPREVISTOS SOLO PODRÁ SER USADA CON PREVIA JUSTIFICACIÓN Y SOLO CON EL VISTO BUENO DE LA PARTE AUTORIZADA"]
[null,"4.- LAS CANTIDADES DE ESTE PRESUPUESTO SERAN PAGADAS DE ACUERDO AL LEVANTAMIENTO DE OBRA A SER INCLUIDO  "]
[null,"EN LAS CUBICACIONES REALIZADAS POR LA SUPERVISION Y APROBADAS POR LA PARTE AUTORIZDA"]
[]
[]
[]
[]
[]
["ELABORADO POR:",null,null,null,null,null,null,"APROBADO POR:"]