Tecnología y fuerzo humano, al servicio del campo humano

NOMBRE PA: 1800 METROS EN PASO VAJITO CONSTANZA

MODELO: CULTIVO PROTEGIDO MODELO CPD-1600 (LLAVE EN MANO)
TECNOLIGÍA: CULTIVO PROTEGIDO
LUGAR: LA VEGA, CONSTANZA, REPUBLICA DOMINICANA
SUPERFICIE: 1800.00 m2
US $/m2: 14.52 PT: COPREDOME.
DESCRIPCIÓN: Fecha: 10 DIC. 2009

Sistema de CULTIVO PROTEGIDO TROPICALIZADO, de madera, con riego por GOTEO PARA EL CULTIVO DE HORTALIZAS con mangeras de
riego de 16 mm con un caudal nominal de funconamiento de los gteros de 1.00 lt/h colocados cada 20 cm. Separación entre líneas de cultivo aproximadamente
1.00 m, incluyendo sistema de fertirrigacion, riego completo para el area en cuestion, asi como tambien sistema de impulsion.

CANT CONCEPTO PRECIO SUBTOTAL ITBIS TOTAL

GASTOS DIRECTOS
PILARES
12 Puntales de Acacia de 14' (de 6.00") $172.41 $2,068.97 $331.03 $2,400.00
24 Puntales de Acacia de 16' (de 6.00") $193.97 $4,655.17 $744.83 $5,400.00
24 Puntales de Acacia de 18' (de 6.00") $215.52 $5,172.41 $827.59 $6,000.00
24 Puntales de Acacia de 20' (de 6.00") $237.07 $5,689.66 $910.34 $6,600.00
24 Puntales de Acacia de 22' (de 6.00") $264.01 $6,336.21 $1,013.79 $7,350.00
24 Puntales de Acacia de 24' (de 6.00") $290.95 $6,982.76 $1,117.24 $8,100.00
21 Puntales de Acacia de 28' (de 6.00") $334.05 $7,015.09 $1,122.41 $8,137.50
CUBIERTA
53 Cubierta de cacia fino de 16' (de 4.00") $172.41 $9,137.93 $1,462.07 $10,600.00
53 Cubierta de Acacia fino de 18' (de 4.00") $193.97 $10,280.17 $1,644.83 $11,925.00
TRATADO MADERA
30 Galones de Gasoil $135.00 $4,050.00 $648.00 $4,698.00
3 Litros de clopyrifhos $538.79 $1,616.38 $258.62 $1,875.00
EMPARRADO
157 Puntales de Acacia Grueso de 10' (de 4.00") $140.09 $21,993.53 $3,518.97 $25,512.50
7500 Abrazaderas plasticas para cordel (Anillos) $1.55 $11,637.93 $1,862.07 $13,500.00
7500 Sugetador de cordel a la colgadera (Ganchos) $3.62 $27,155.17 $4,344.83 $31,500.00
12 Grapas Staple 1x9. (Lb) $25.71 $308.48 $49.36 $357.84
15 Cordel ( Soga rafia) $109.01 $1,635.12 $261.62 $1,896.74
FAJILLA (Madera)
50 Fajilla de 1"x2"x10' pino criollo $45.26 $2,262.93 $362.07 $2,625.00
ANTESALA ( Madera )
10 Madera de 1"x3"x10' pino criollo $64.66 $646.55 $103.45 $750.00
36 Block de 6" $30.17 $1,086.21 $173.79 $1,260.00
CABLEADO (Bajante simple)
2.5 152 m Cable de Acero galvanizado 1/4" (6.00mm) $5,370.22 $13,425.56 $2,148.09 $15,573.65
104 Tensores para cable con gancho y ojo 7/8" 22x2 $224.18 $23,314.78 $3,730.37 $27,045.15

3 (qq) Alambre liso galvanizado calibre 10 $2,180.97 $6,542.90 $1,046.86 $7,589.76

8 (qq) Alambre liso galvanizado calibre 8 $2,180.97 $17,447.72 $2,791.64 $20,239.36

36 Tornillo esparrago FB42B de 1/2"x 6' $106.38 $3,829.86 $612.78 $4,442.63
408 Tuerca Acero galvanizado de 1/2" $2.18 $889.86 $142.38 $1,032.24
408 Arandela plana Acero galvanizado de 1/2" $1.98 $808.97 $129.43 $938.40
GRAPADO
8 Grapas zinc 1/2" (12 unidades) $1,293.10 $10,344.83 $1,655.17 $12,000.00
ZAPATA DE ANCLAJES
5 Arena Itabo lavada $808.19 $4,040.95 $646.55 $4,687.50
7 Grava triturada de 3/4" $862.07 $6,034.48 $965.52 $7,000.00
40 Cemento portlan Gris Tipo 3 $240.00 $9,600.00 $1,536.00 $11,136.00
2.5 Acero redonda de 3/8" (qq) $1,694.32 $4,235.80 $677.73 $4,913.53
15 Alambre dulce (lb.) $49.57 $743.53 $118.97 $862.50
RECUBRIMIRNTO

Polietileno Co-extruido, 3 capas, tratado anti UV, anti goteo, 0.20 mm de

3 espesor calibre 800 (Rollo de 6x70) $16,215.00 $48,645.00 $0.00 $48,645.00

Polietileno Co-extruido, 3 capas, tratado anti UV, anti goteo, 0.20 mm de

3 espesor calibre 800 (Rollo de 5.4x72) $15,778.00 $47,334.00 $0.00 $47,334.00
3 Malla antiinsectos (Rollo de (3.40)x102) $16,606.00 $49,818.00 $0.00 $49,818.00
3 Malla antiinsectos (Rollo de (1.50)x100) $7,182.56 $21,547.67 $0.00 $21,547.67

Polietileno Co-extruido, 3 capas, tratado anti UV, anti goteo,( Agrofrio)

3 Faldon. $7,475.00 $22,425.00 $0.00 $22,425.00

Polietileno Co-extruido, 3 capas, tratado anti UV, anti goteo,( Agroclips)

2 Aleron y Fajilla. $3,335.00 $6,670.00 $0.00 $6,670.00

Polietileno Co-extruido, 3 capas, tratado anti UV, anti goteo de 300 micras
2 (Rollo de 1.4x80), Canal. $7,475.00 $14,950.00 $0.00 $14,950.00
7 Polizon ( Driza para bandera blanca 328') $3,530.50 $24,713.50 $0.00 $24,713.50
2 Cinta pegante proteccion de 14.00 cm $862.50 $1,725.00 $0.00 $1,725.00
SISTEMA DE RIEGO
1 1 Tub SDR-26 (PSI-160) 3" $950.47 $950.47 $152.08 $1,102.55
ACCESORIOS RED PRINCIPAL
2 Cinta Teflon $37.50 $75.00 $0.00 $75.00
 1 Pegamento P/PVC $1,125.00 $1,125.00 $0.00 $1,125.00
TUB TERCIARIA
4 1 Tub SDR-26 (PSI-160) 3" $950.47 $3,801.88 $608.30 $4,410.18
LATERALES

2400 Metros Mangera de riego de 16 mm de 1.00 lt/h a 0.02 m $10.00 $24,000.00 $0.00 $24,000.00
36 salida directa a c/junta de 16mm PVC $15.00 $540.00 $0.00 $540.00
36 Mts. Tub. PE PN 2.5 de 16 mm $9.00 $324.00 $0.00 $324.00
36 Anillas de Cierre PE de 16mm $8.00 $288.00 $0.00 $288.00
1200 Plastico Murch (1000.00m) $5.31 $6,375.00 $0.00 $6,375.00
CABEZAL DE FILTRADO Y ARQUILLO TIPO DE RIEGO
4 4-Te a 90° presion PVC 3" $128.73 $514.91 $82.39 $597.30
2 2-Codo a 90° PVC 3" $105.52 $211.03 $33.77 $244.80
6 6-Reduccion presion PVC 3@2" $109.91 $659.48 $105.52 $765.00
6 6 Codo a 90° PVC 2" $36.40 $218.41 $34.94 $253.35
6 6 Adaptador R/mde 2" $58.19 $349.14 $55.86 $405.00
6 6-Valvula de esfera PP PN16 TD de 2" $2,715.52 $16,293.10 $2,606.90 $18,900.00
3 3 Valvula ramal de 3/4"x20 mm $44.77 $134.30 $21.49 $155.79
1 1 Tub SDR-26 (PSI-160) 3" $950.47 $950.47 $152.08 $1,102.55
1 1 Tub SDR-26 (PSI-160) 2" $449.07 $449.07 $71.85 $520.92
3 3-Filtro de Malla de 120 mhs de 2" $4,000.00 $12,000.00 $0.00 $12,000.00
2 2- Manometro de Gilerina de 6 Kg. $618.15 $1,236.30 $0.00 $1,236.30
2 2-Collarin toma simple de 63" x 1/2" $140.00 $280.00 $0.00 $280.00
2 2- Tuerca acero de 1/2 x 1/4" $23.28 $46.55 $7.45 $54.00
1 1 Collarin toma simple de 63 X 1" $160.00 $160.00 $0.00 $160.00
1 1 Ventosa Bif. PVC de 1" $1,225.00 $1,225.00 $0.00 $1,225.00
SISTEMA DE FERTIRRIGACION
3 3-Collarin toma simple de 63 X 1" $160.00 $480.00 $0.00 $480.00
1 1-Collarin toma simple de 90 X 1" $210.00 $210.00 $0.00 $210.00
8 Codo a 90° PVC 1" $12.25 $97.97 $15.67 $113.64
1 1 Tub SCH-40 (PSI-160) 1" $168.10 $168.10 $26.90 $195.00
2 Te a 90° presion PVC 1" $14.25 $28.50 $4.56 $33.06
10 Adaptador R/M de 1" $10.53 $105.26 $16.84 $122.10
3 3-Valvula de esfera metalica de 1" $465.52 $1,396.55 $223.45 $1,620.00
6 Adaptador R/H de 1" $10.53 $63.16 $10.10 $73.26
6 Union universal PVC de 1" $84.05 $504.31 $80.69 $585.00
3 Inyector Venturi de bajo caudal a 1" $3,437.50 $10,312.50 $0.00 $10,312.50
3 Tanque mallado metalico de 1000 lt $1,681.03 $5,043.10 $806.90 $5,850.00
EQUIPO DE BOMBEO

Motobomba a gasolina de eje horizontal HONDA B-130 para un rendimiento

1 de 160 gpm y un TDH a vencer de 90 pies y una potencia de 5.5 HP a 3" $36,000.00 $36,000.00 $0.00 $36,000.00
$595,434.64 $42,076.11 $637,510.75

CANT CONCEPTO PRECIO SUBTOTAL ITBIS TOTAL

GASTOS INDIRECTOS
INSTALACIÓN $180,000.00 $180,000.00 $0.00 $180,000.00
TRANSPORTE $51,000.86 $51,000.86 $0.00 $51,000.86
DISEÑO, REPLANTEO, DIRECCIONY SUPERVISION TECNICA $15,000.00 $15,000.00 $0.00 $15,000.00
5% BENEFICIOS $63,751.07 $63,751.07 $0.00 $63,751.07
TOTAL RD$: $905,186.57 $42,076.11 $947,262.68

TOTAL $947,262.68

Ing. Francisco A. Padilla V..