Professional Documents
Culture Documents
Diciembre 17 de 2012
ANALISIS
UNITARIOS
. . MATERIAL
DE
PRECIOS
UNIDAD
CANTIDAD
UNITARIO
TOTAL
PRELIMINARES
1.1.1
22G021
22G060
22G103
24C075
27A844
20H700
28A800
1.2.2
01A090
02A030
10B005
14A120
14A310
16B045
17A035
17A248
22G093
22G100
24C075
20H700
1.2.4
22G020
30A100
30A104
30A154
20H700
1.2.5
01A090
20H700
28A812
1.3.1
08M075
08E160
22G070
25I060
25I120
Localizacion y Replanteo
DURMIENTE ORDINARIO 4 MT
PLANCHON ORDINARIO 3 MT
VARA DE CLAVO
PUNTILLA DE 2" C.C
HILO POLIPROPILENO
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO DE TOPOGRAFIA
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
m2
ML
ML
ML
LBR
ML
...
% (M+MO)
...
MES
...
Letrinas en Mamposteria
RECEBO
CONCRETO COMUN DE 2500 PSI DI
SANITARIO ACUACER BLANCO
GANCHO ETERNIT
TEJA No.4 A.C.
TUBO DE GRES DE 4"X1 MTS AA
BISAGRA ACERO DE 3"
PORTACANDADO DE 3"
TABLA CHAPA ORDINARIO 0.30X3 M
VARA BASE PROM.= 7 cm (CLAVO)
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
und
M3
M3
UND
UND
UND
UND
UND
UND
ML
UND
LBR
...
% (M+MO)
...
% (M+MO)
...
Valla de identificacion
DURMIENTE ORDINARIO 3 MT
EXCAVACION MANUAL M.O.
DADOS CONCRETO SIMPLE 2000
RELLENO EN RECEBO COMPACTADO
VALLA LICENCIA DE CONSTRUCCION
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
und
UND
M3
M3
M3
UND
...
% (M+MO)
...
% (M+MO)
...
...
HR
...
HR
...
HR
20H700
20H701
M3
...
% (M+MO)
...
DD
...
...
HR
...
HR
UND
UND
1 de 139
790.00
1,500.00
966.00
1,286.50
2.64
3.0%
950.00
0.0003
1,500,000.00
0.05
12,705.37
0.10
0.10
1.00
8.00
4.00
10.00
3.00
1.00
14.00
5.00
1.20
30,000.00
255,472.60
161,000.00
388.00
24,897.00
6,252.00
237.51
889.37
1,450.00
4,634.00
3,357.00
0.25%
483,871.47
0.12%
483,871.47
6.93
12,705.37
2.0000
0.0240
0.0300
0.0240
1.0000
1,404.00
12,203.70
418,871.18
49,286.00
220,000.00
0.04%
248,745.76
0.01%
248,745.76
1.03
12,705.37
1.30
24,000.00
m3
und
UND
UND
ML
UND
ML
...
% (M+MO)
...
% (M+MO)
...
Provisional Agua
LLAVE S/CROM.JAR.R:60404 C/R
VALVULA/REGISTRO RW 1/2"
REPISA ORDINARIO 3 MT
CODO 45 PVCP 1/2"
TUBO PVCP RDE 13.5 1/2" (6ML)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB Instalaciones
SUBTOTAL MANO DE OBRA
ACOMETIDA DE 1" EN PISO
MEDIDOR DE 1" (suministro e instlacion)
DERECHOS DE CONEXIN
TOTAL UNITARIO
0.0200
0.0200
0.0200
0.0200
0.2000
0.3%
37,200.00
0.03
139,200.00
0.52
12,705.37
1.5000
1.5000
1.5000
7.5000
83.0000
11,500.00
19,836.00
966.00
270.51
664.37
1.31%
523,598.32
0.60%
523,598.32
29.91
13,975.91
281,164.00
353,028.00
1,205.15
15.80
30.00
19.32
25.73
0.53
91.38 *
28.50
28.50 *
450.00
450.00 *
0.00 *
635.27
635.27 *
1,205.15 *
493,698.26
3,000.00
25,547.26
161,000.00
3,104.00
99,588.00
62,520.00
712.53
889.37
20,300.00
23,170.00
4,028.40
403,859.56 *
1,209.68
1,209.68 *
590.32
590.32 *
0.00 *
88,038.70
88,038.70 *
493,698.26 *
250,059.15
2,808.00
292.89
12,566.14
1,182.86
220,000.00
236,849.89 *
87.06
87.06 *
32.94
32.94 *
0.00 *
13,089.27
13,089.27 *
250,059.15 *
42,087.92
31,200.00
31,200.00 *
110.00
110.00 *
4,176.00
4,176.00 *
0.00 *
6,601.92
6,601.92 *
42,087.92 *
533,612.02
17,250.00
29,754.00
1,449.00
2,028.83
55,142.71
105,624.54 *
6,872.11
6,872.11 *
3,141.59
3,141.59 *
0.00
417,973.78
417,973.78
0.00
0.00
0.00
533,612.02
*
*
*
*
. . MATERIAL
UNIDAD
1.3.2
13A090
13E161
13P367
22G100
Provisional Telefono
ALAMBRE TWTF/ATT 2X22
CAJA GALVANIZADA 5800 RECTAN.
TOMA SOBREPONER TELEFONO
VARA BASE PROM.= 7 cm (CLAVO)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA EE Electricos
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
glb
ML
UND
UND
UND
...
% (M+MO)
...
% (M+MO)
...
Provisional Energia
ALAMBRE TW 12
ALAMBRE TW 8
CABLE THW 1/0
CABLE THW 2/0
CABLE AISLADO No. 4 THHN-THWN
INTERRUPTOR SENCILLO AVE 400
TOMA SENCILLA AVE 606
CAJA GALVANIZADA 2400 CUADRA.
CAJA GALVANIZADA 5800 RECTAN.
CAJA GALVANIZADA OCTAGONAL
CAJA LUMINEX CTI-4 CIRCUITOS
INTER.ENCH.1X30 HQP/QPX -1030
ROSETA PORCELANA
TOMA DE 20 AMP. CODELCA
TUBO PVC CONDUIT 1/2" (3ML)
TUBO PVC CONDUIT 3/4" (3ML)
TUBO 3" CONDUIT
TRANSOFRMADOR TRIFASICO 45 KVA
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA EE Electricos
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN
SUBTOTAL OTROS
TOTAL UNITARIO
glb
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
ML
UND
...
% (M+MO)
...
% (M+MO)
...
20H700
20H701
1.3.3
13A050
13A070
13A180
13A185
13A220
13C160
13C265
13E126
13E131
13E136
13G060
13G160
13P335
13P369
25A030
25A031
13M011
13P100
20H700
20H701
...
HR
...
HR
CANTIDAD
UNITARIO
100.0000
5.0000
5.0000
2.0000
290.00
345.00
2,595.00
4,634.00
1.31%
277,804.55
0.60%
277,804.55
7.96
28,242.52
960.00
320.00
0.00
12.00
12.00
12.00
1.00
12.00
2.00
8.00
12.00
8.00
25.00
25.00
0.00
705.00
1,867.00
15,942.00
23,545.00
7,231.00
3,600.00
557.20
750.00
345.00
410.00
13,815.00
6,751.00
1,102.00
2,088.00
2,277.66
6,264.00
7,528.84
8,000,000.00
1.37%
2,425,018.83
0.60%
2,425,018.83
26.96
28,242.52
M2
16,067,674.37
TOTAL
283,114.13
29,000.00
1,725.00
12,975.00
9,268.00
52,968.00 *
3,642.75
3,642.75 *
1,666.83
1,666.83 *
0.00 *
224,836.55
224,836.55 *
283,114.13 *
2,472,684.27
676,800.00
597,440.00
0.00
0.00
0.00
43,200.00
6,686.40
9,000.00
345.00
4,920.00
27,630.00
54,008.00
13,224.00
16,704.00
56,941.50
156,600.00
0.00
0.00
1,663,498.90 *
33,115.33
33,115.33 *
14,550.11
14,550.11 *
0.00
761,519.93
761,519.93
0.00
0.00
2,472,684.27
*
*
*
*
20H700
20H701
und
UND
...
% (M+MO)
...
% (M+MO)
...
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ACUEDUCTO
DERECHOS DE CONEXIN
TOTAL UNITARIO
1,718,534.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
...
HR
UND
2 de 139
1.00
1,718,534.00
0.00
0.00
0.00
1,718,534.00
1,718,534.00
1,718,534.00
*
*
*
*
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL
20H700
20H701
und
UND
...
% (M+MO)
...
% (M+MO)
...
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ALCANTARILLADO
DERECHOS DE CONEXIN
TOTAL UNITARIO
1,531,552.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
...
HR
UND
1.00
1,531,552.00
0.00
0.00
0.00
1,531,552.00
1,531,552.00
1,531,552.00
*
*
*
*
20H700
20H701
und
UND
...
% (M+MO)
...
% (M+MO)
...
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ENERGIA
DERECHOS DE CONEXIN
TOTAL UNITARIO
1,038,896.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
...
HR
UND
1.00
1,038,896.00
0.00
0.00
0.00
1,038,896.00
1,038,896.00
1,038,896.00
*
*
*
*
20H700
20H701
1.5.2
20H700
20H701
28A800
und
UND
...
% (M+MO)
...
% (M+MO)
...
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN TELEFONO
DERECHOS DE CONEXIN
TOTAL UNITARIO
90,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
...
HR
UND
3 de 139
1.00
90,000.00
0.00
0.00
0.00
90,000.00
90,000.00
90,000.00
*
*
*
*
m2
23,649.60
...
% (MO)
...
% (MO)
HR
3%
12,389.60
1%
0.50
12,389.60
10,150.00
0.00 *
371.69
371.69 *
156.47
5,075.00
. . MATERIAL
UNIDAD
...
VJE
...
HR
HR
SUBTOTAL EQUIPO
- VOLQUETA (6M3)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA DEMOLICION
MANO DE OBRA CUADRILLA AA CARGUE
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
28A802
1.5.2
20H700
20H701
28A800
28A802
1.5.4
20H700
20H701
28A800
28A802
1.5.5
20H700
20H701
28A800
28A802
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
COMPRESOR DE 2 MARTILLOS
SUBTOTAL EQUIPO
VOLQUETA (6M3)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA DEMOLICION
MANO DE OBRA CUADRILLA AA CARGUE
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
UNITARIO
0.049
116,000.00
0.93
0.05
12,705.37
12,705.37
M2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
3%
9,311.26
1%
0.44
9,311.26
10,150.00
0.022
116,000.00
0.68
0.05
12,705.37
12,705.37
*
*
*
*
0.00
279.34
279.34
116.78
4,494.09
4,610.87
2,513.33
2,513.33
8,699.86
611.39
9,311.26
16,714.80
*
*
*
*
*
*
16,714.80
3%
9,311.26
1%
0.44
9,311.26
10,150.00
0.022
116,000.00
0.68
0.05
12,705.37
12,705.37
M3
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
5,231.47
5,656.85
5,656.85
11,769.02
620.58
12,389.60
23,649.60
16,714.80
M2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
TOTAL
0.00
279.34
279.34
116.78
4,494.09
4,610.87
2,513.33
2,513.33
8,699.86
611.39
9,311.26
16,714.80
*
*
*
*
*
*
170,611.98
2%
103,469.15
2%
3.75
103,469.15
10,150.00
0.217
116,000.00
7.66
0.48
12,705.37
12,705.37
0.00
2,069.38
2,069.38
1,891.77
38,048.35
39,940.12
25,133.33
25,133.33
97,355.21
6,113.94
103,469.15
170,611.98
*
*
*
*
*
*
CIMENTACION
PILOTES PREEXCAVADOS
2.1.1
-
20H700
2.1.2
04C010
24A060
20H701
4 de 139
ml
dd
m3
...
% (M+MO)
...
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
...
...
HR
0.1824
1.0000
19,778.90
25,000.00
0.0200
34,808.43
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
1,039,240.29
1,039,240.29
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,454.84
0.4880
12,705.37
1.05
0.03
2,030.00
2,204.00
2.0%
2,437.86
kg
KGR
KGR
...
...
% (M+MO)
...
94,745.98
3,608.21
25,000.00 *
28,608.21
696.17 *
696.17
24,019.85
24,019.85
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,119.93 *
59,241.39
*
0.00
6,200.22 *
6,200.22 *
94,745.98
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
. . MATERIAL
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
2.1.3
02A051
UNIDAD
CANTIDAD
UNITARIO
...
AA
Trasiego y
TOTAL
0.00 *
Manejo
HR
0.02
12,705.37
1.00
357,744.00
m3
M3
...
240.24
240.24 *
2,486.62 *
357,744.00
357,744.00
357,744.00 *
...
0.00 *
...
0.00 *
...
0.00 *
0.00
0.00 *
357,744.00 *
EXCAVACIONES
2.2.1
20H700
28A202
28A200
2.2.2
20H700
28A202
28A200
2.2.3
20H700
28A202
28A200
2.2.4
20H700
20H701
28A200
2.2.5
20H700
20H701
28A200
m3
...
% (MO)
...
HR
...
VJE
...
HR
5 de 139
2.0%
306.81
0.0580
104,400.00
0.1667
104,400.00
0.0609
5,036.07
0.00
6.14
6.14
6,058.25
6,058.25
17,399.83
17,399.83
306.81
306.81
23,771.02
*
*
*
*
*
*
m3
23,771.02
...
% (MO)
...
HR
...
VJE
...
HR
1 Ayudante
23,771.02
2.0%
306.81
0.0580
104,400.00
0.1667
104,400.00
0.0609
5,036.07
m3
...
% (MO)
...
HR
...
VJE
...
HR
2.0%
306.81
0.0580
104,400.00
0.1667
104,400.00
0.0609
5,036.07
*
*
*
*
*
0.00
6.14
6.14
6,058.25
6,058.25
17,399.83
17,399.83
306.81
306.81
23,771.02
*
*
*
*
*
*
39,678.90
2.0%
21,630.00
1.0%
21,630.00
0.1667
104,400.00
1.25
0.45
12,705.37
12,705.37
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
23,771.02
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
0.00
6.14
6.14
6,058.25
6,058.25
17,399.83
17,399.83
306.81
306.81
23,771.02
0.00
432.60
432.60
216.30
216.30
17,400.00
17,400.00
15,894.04
5,735.95
21,630.00
39,678.90
*
*
*
*
*
*
39,678.90
2.0%
21,630.00
1.0%
21,630.00
0.1667
104,400.00
1.25
0.45
12,705.37
12,705.37
0.00
432.60
432.60
216.30
216.30
17,400.00
17,400.00
15,894.04
5,735.95
21,630.00
*
*
*
*
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
39,678.90 *
TOTAL UNITARIO
2.2.6
20H700
20H701
28A200
2.2.7
20H700
20H701
28A200
2.2.8
20H700
20H701
28A200
TOTAL
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
39,678.90
2.0%
21,630.00
1.0%
21,630.00
0.1667
104,400.00
1.25
0.45
12,705.37
12,705.37
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
*
*
*
*
*
*
60,230.69
2.0%
41,583.19
1.0%
41,583.19
0.1667
104,400.00
2.40
0.87
12,705.37
12,705.37
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
0.00
432.60
432.60
216.30
216.30
17,400.00
17,400.00
15,894.04
5,735.95
21,630.00
39,678.90
0.00
831.66
831.66
415.83
415.83
17,400.00
17,400.00
30,555.95
11,027.24
41,583.19
60,230.69
*
*
*
*
*
*
60,230.69
2.0%
41,583.19
1.0%
41,583.19
0.1667
104,400.00
2.40
0.87
12,705.37
12,705.37
0.00
831.66
831.66
415.83
415.83
17,400.00
17,400.00
30,555.95
11,027.24
41,583.19
60,230.69
*
*
*
*
*
*
PERFILADA y PROTECCION
2.3.1
20H700
20H701
2.3.2
20H700
20H701
2.3.3
20H700
20H701
2.3.4
20H700
20H701
m2
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
% (MO)
...
% (MO)
...
...
HR
2,957.06
1.8%
2,875.52
1.0%
2,875.52
0.23
12,705.37
m2
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
% (MO)
...
% (MO)
...
...
HR
...
% (MO)
...
% (MO)
...
...
HR
1.8%
2,875.52
1.0%
2,875.52
0.23
12,705.37
...
% (MO)
...
% (MO)
6 de 139
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
1.8%
2,875.52
1.0%
2,875.52
0.23
12,705.37
m2
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
m2
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
1.8%
2,875.52
1.0%
2,875.52
0.00 *
52.78
52.78 *
28.76
. . MATERIAL
2.3.5
UNIDAD
20H701
UNITARIO
...
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
m2
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
20H700
CANTIDAD
...
% (MO)
...
% (MO)
...
...
HR
28.76 *
0.23
12,705.37
01D010
03A015
04I300
2.0%
2,875.52
1.0%
2,875.52
0.23
12,705.37
20H700
20H701
2.3.7
01D010
03A015
04I300
m2
M3
BTO
KG
...
% (M+MO)
...
% (M+MO)
...
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
MALLA ELECTROSOLDADA
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
20H700
20H701
0.0232
0.1450
0.71
41,667.00
20,500.00
2,088.00
1.3%
11,987.11
0.6%
11,987.11
0.52
12,705.37
0.0232
0.1450
0.71
41,667.00
20,500.00
2,088.00
1.3%
11,987.11
0.6%
11,987.11
0.52
12,705.37
m2
0.00 *
57.51
57.51 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,961.79 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,961.79
TOTAL UNITARIO
2.3.6
TOTAL
M3
BTO
KG
...
% (M+MO)
...
% (M+MO)
...
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
MALLA ELECTROSOLDADA
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
...
HR
12,219.65
966.67
2,972.50
1,476.22
5,415.39 *
160.61
160.61 *
71.92
71.92 *
0.00 *
6,571.72
6,571.72 *
12,219.65 *
12,219.65
966.67
2,972.50
1,476.22
5,415.39 *
160.61
160.61 *
71.92
71.92 *
0.00 *
6,571.72
6,571.72 *
12,219.65 *
TOTAL UNITARIO
RELLENOS
2.4.1
20H700
28A812
2.4.2
01A090
20H700
28A811
28A812
20H700
28A811
28A812
...
% (M+MO)
...
DD
...
...
HR
2.4.3
01A090
m3
7 de 139
2.0%
10,954.41
0.05
29,000.00
0.86
12,705.37
1.30
18,328.46
0.0%
1,277.29
0.0823985
0.0823985
128,774.00
90,644.00
0.1045526
12,216.70
1.30
20,559.23
0.00 *
219.09
219.09 *
1,450.00
1,450.00 *
0.00 *
10,954.41
10,954.41 *
12,623.50 *
m3
M3
...
% (M+MO)
...
DD
HR
...
...
HR
43,184.00
23,827.00
23,827.00 *
0.00
0.00 *
10,610.78
7,468.93
18,079.71 *
0.00 *
1,277.29
1,277.29 *
43,184.00 *
m3
M3
...
% (M+MO)
...
DD
HR
...
12,623.50
0.0%
1,277.29
0.0823985
0.0823985
128,774.00
90,644.00
46,084.00
26,727.00
26,727.00 *
0.00
0.00 *
10,610.78
7,468.93
18,079.71 *
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
UNITARIO
0.1045526
12,216.70
0.0525
0.0525
35,372.77
270,500.40
TOTAL
0.00 *
1,277.29
1,277.29 *
46,084.00 *
CONCRETOS CIMENTACION
2.5.1
02A010
02A030
20H600
50F120
2.5.2
02A010
02A035
22G121
24C075
20H600
28A816
50F120
2.5.3
02A010
02A035
22G121
24C075
20H600
28A816
50F120
m2
M3
M3
...
% ( MO )
...
MES/M3
...
m3
M3
M3
M3
LBR
...
% (M+MO)
...
HR
MES/M3
...
m3
M3
M3
M3
LBR
...
% (M+MO)
...
HR
MES/M3
...
...
HR
...
HR
2.5.4
02A010
02A035
22G121
24C075
20H600
28A816
50F120
*
*
2.5.5
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
BOMBEO
D
CONCRETO COMUN DE 4000 PSI DI
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
m3
M3
M3
M3
LBR
...
% (M+MO)
...
HR
MES/M3
...
...
HR
8 de 139
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
0.6%
19,807.04
0.0001
18,451,499.72
0.30
12,705.37
1.05
1.05
6.30
0.33
35,372.77
312,886.80
1,000.00
3,357.00
0.2%
506,625.51
1.04
0.0011
3,915.00
18,451,499.72
10.51
12,705.37
1.05
1.05
6.30
0.33
35,372.77
312,886.80
1,000.00
3,357.00
0.2%
506,625.51
1.04
0.0011
3,915.00
18,451,499.72
10.51
12,705.37
1.05
1.05
6.30
0.33
35,372.77
312,886.80
1,000.00
3,357.00
0.2%
506,625.51
1.04
0.0011
3,915.00
18,451,499.72
10.51
12,705.37
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
0.1%
670,633.70
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
21,001.95
1,857.07
14,201.27
16,058.34 *
112.95
112.95 *
1,081.96
1,081.96 *
0.00 *
3,748.70
3,748.70 *
21,001.95 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
. . MATERIAL
*
*
*
20H600
28A816
50B225
50D150
50D500
50F100
50F120
2.5.8
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
*
*
*
HR
2.5.6
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
*
*
UNIDAD
BOMBEO
D
CONCRETO COMUN DE 4000 PSI DI
DISTANCIADOR P/COLUMNA 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
Cinta PVC A-15
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
FORCLAMPS METALICO C/TORNILLO
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
2.5.9
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
2.5.10
02A010
02A035
21D300
22G120
20H600
28A816
50F120
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
BOMBEO
D
CONCRETO COMUN DE 4000 PSI DI
DISTANCIADOR P/COLUMNA 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
Cinta PVC A-15
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
FORCLAMPS METALICO C/TORNILLO
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
9 de 139
CANTIDAD
UNITARIO
19.65
12,705.37
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
0.1%
670,633.70
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
19.65
12,705.37
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
0.1%
670,633.70
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
19.65
12,705.37
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
0.1%
670,633.70
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
19.65
12,705.37
0.11
0.11
0.11
0.11
35,372.77
312,886.80
3,942.00
3,583.00
0.2%
45,467.37
0.4147
0.0001
3,915.00
18,451,499.72
m2
M3
M3
KGR
M3
...
% (M+MO)
...
HR
MES/M3
...
TOTAL
249,615.33
249,615.33 *
698,938.82 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
49,337.42
3,714.14
32,853.11
413.91
376.22
37,357.38 *
82.59
82.59 *
1,623.55
2,163.91
3,787.46 *
. . MATERIAL
UNIDAD
...
HR
2.5.11
CANTIDAD
0.64
UNITARIO
12,705.37
m2
TOTAL
0.00 *
8,109.99
8,109.99 *
49,337.42 *
19,373.20
Esmaltado
20H600
20H601
% (M+MO)
...
DD
...
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
21B140
20H600
20H701
21B140
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
SIKAFLOR - 3 QUARZ TOP
-
SUBTOTAL MATERIALES
20H600
2,053.20
0.0234
61,000.00
0.17
12,008.85
0.06
4,524.00
0.5%
285.12
0.5%
285.12
0.0011
12,008.85
0.30
3,538.00
0.5%
1,135.71
0.5%
1,135.71
0.006
12,008.85
5.00
2,610.00
0.5%
14,288.53
0.5%
14,288.53
KGR
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
KGR
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPO
% (M+MO)
0.00 *
2,053.20
2,053.20 *
3,506.75 *
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
KGR
KGR
28.74
28.74 *
1,424.80
1,424.80 *
287.97
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
14,431.41
...
20H701
1.4%
13,050.00
13,050.00 *
71.44
71.44 *
...
71.44
71.44 *
...
HR
0.00 *
0.10
12,008.85
1,238.53 *
TOTAL UNITARIO
14,431.41 *
430,051.00
2.6.1
02A010
02A035
21D300
20H600
28A816
22G120
50F120
2.6.2
02A010
02A035
21D300
20H600
28A816
22G120
50F120
1,238.53
m3
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
MES/M3
...
BOMBEO
DI
CONCRETO MR43 f'c=4.500 psi (31.5Mpa)
POLIETILENO C-4(1KG=10.66 M2)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
REGLA VIBRAORIA Briss Straton 8HP
TEXTURIZADO PAVIMENTO CONCRETO
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
10 de 139
463,755.24
1.00
1.00
0.11
35,372.77
325,832.40
3,942.00
0.2%
452,821.28
0.15
2.71
0.00
30,360.00
2,052.00
18,451,499.72
7.18
12,705.37
1.00
1.00
0.11
35,372.77
325,832.40
3,942.00
0.2%
452,821.28
0.15
2.71
0.00
30,360.00
2,052.00
18,451,499.72
m3
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
MES/M3
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
0.00
10,111.44 *
0.00 *
91,202.20
91,202.20 *
463,755.24 *
463,755.24
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
0.00
. . MATERIAL
2.6.3
02A010
02A035
21D300
20H600
28A816
22G120
50F120
2.6.4
02A035
02A035
20H600
28A816
UNIDAD
...
HR
20H600
( No Aplica )
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
CORTADORA DE CONCRETO
20H600
20H701
21B140
0.2%
452,821.28
0.15
2.71
0.00
30,360.00
2,052.00
18,451,499.72
7.18
12,705.37
1.00
1.00
21,344.00
26,564.00
0.0%
0.00
0.00
0.00
0.00
12,705.37
463,755.24
M3
M3
...
% (M+MO)
...
DIA
...
...
HR
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
0.00
10,111.44 *
0.00 *
91,202.20
91,202.20 *
463,755.24 *
47,908.00
ML
21,344.00
26,564.00
47,908.00 *
0.00
0.00 *
0.00
0.00 *
0.00 *
0.00
0.00 *
47,908.00 *
4,212.00
0.00
0.00 *
42.76
42.76 *
2.0%
2,138.22
0.05
44,746.05
2,031.02
2,031.02 *
0.17
12,705.37
2,138.22
0.00 *
2,138.22 *
4,212.00 *
SIKADUR 51 SL
ML
ML
...
% (M+MO)
...
% (M+MO)
...
...
HR
924.82
1.00
522.00
0.5%
915.66
0.5%
915.66
0.03
12,705.37
0.18
34,271.23
0.5%
6,942.57
0.5%
6,942.57
0.00 *
393.66
393.66 *
924.82 *
7,012.00
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPO
522.00
522.00 *
4.58
4.58 *
4.58
4.58 *
ML
KGR
20H701
35,372.77
325,832.40
3,942.00
TOTAL UNITARIO
1.00
1.00
0.11
0.00 *
91,202.20
91,202.20 *
463,755.24 *
SUBTOTAL MATERIALES
20H600
12,705.37
...
7.18
m3
HR
2.6.7
...
HR
DD
...
21B140
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
MES/M3
...
TOTAL
10,111.44 *
m3
...
% (M+MO)
...
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
2.6.6
UNITARIO
...
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
2.6.5
CANTIDAD
% (M+MO)
6,285.34
6,285.34 *
34.71
34.71 *
...
34.71
34.71 *
...
HR
0.00 *
0.05
12,705.37
657.23
657.23 *
TOTAL UNITARIO
7,012.00 *
REFUERZO CIMENTACION
2.7.1
04C010
24A060
20H701
11 de 139
kg
KGR
KGR
...
...
% (M+MO)
1.05
0.03
2,030.00
2,204.00
2.0%
2,437.86
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
. . MATERIAL
UNIDAD
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
2.7.2
04C010
24A060
20H701
2.7.3
04C010
24A060
20H701
2.7.4
04C010
24A060
20H701
2.7.5
04C010
24A060
20H701
2.7.6
04C010
24A060
20H701
2.7.7
04C010
24A060
20H701
CANTIDAD
UNITARIO
...
TOTAL
48.76 *
0.00
0.00 *
...
Manejo
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
0.02
12,705.37
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
12 de 139
HR
240.24
240.24 *
2,486.62 *
. . MATERIAL
2.7.8
04C010
24A060
20H701
2.7.9
04I300
24A060
20H701
UNIDAD
CANTIDAD
UNITARIO
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
0.02
12,705.37
1.05
0.03
2,088.00
2,204.00
2.0%
2,498.76
0.02
12,705.37
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
696,474.69
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
3,915.00
17,400.00
487.00
140.00
87.00
75,930.38
18,451,499.72
...
TOTAL
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
HR
M.3.78
kg
KG
KGR
...
...
% (M+MO)
...
...
240.24
240.24 *
2,486.62 *
2,548.74
2,192.40
66.12
2,258.52
0.00 *
49.98
49.98 *
0.00
0.00 *
Manejo
HR
240.24
240.24 *
2,548.74 *
ESTRUCTURA EN CONCRETO
ELEMENTOS VERTICALES EN CONCRETO
3.1.1
*
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
3.1.2
*
*
*
*
*
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
13 de 139
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
830,296.21
19.65
12,705.37
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
638,871.06
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
15.11
12,705.37
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
764.02
764.02
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
75,930.38
21,639.12
133,057.50
0.00
0.00
249,615.75
249,615.75
830,296.21
765,960.59
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
755.17
755.17
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35
0.00
0.00
192,012.12
192,012.12
765,960.59
*
*
*
*
*
*
*
*
. . MATERIAL
3.1.3
*
*
*
*
*
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
*
*
*
*
reforzado a
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
...
HR
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
UNITARIO
TOTAL
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
638,871.06
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
15.11
12,705.37
765,960.59
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
755.17
755.17
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35
0.00
0.00
192,012.12
192,012.12
765,960.59
*
*
*
*
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
CANTIDAD
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
3.1.4
UNIDAD
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
638,871.06
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
15.11
12,705.37
765,960.59
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
755.17
755.17
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35
0.00
0.00
192,012.12
192,012.12
765,960.59
*
*
*
*
VIGAS AEREAS
3.2.1
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
3.2.2
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
en
concreto
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
646,551.54
1.6000
35.0000
0.7500
6.5127
0.0012
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
15.72
12,705.37
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
14 de 139
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
730.09
730.09
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44
0.00
0.00
199,692.60
199,692.60
775,724.08
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
*
*
*
*
*
*
*
*
. . MATERIAL
UNIDAD
24C075
20H600
28A816
50F100
50F110
50F110
50F120
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
3.2.3
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
3.2.4
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
...
HR
concreto
CANTIDAD
UNITARIO
3.60
3,357.00
0.1%
646,551.54
1.6000
35.0000
0.7500
6.5127
0.0012
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
15.72
12,705.37
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
646,551.54
1.6000
35.0000
0.7500
6.5127
0.0012
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
15.72
12,705.37
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.1%
646,551.54
1.6000
35.0000
0.7500
6.5127
0.0012
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
15.72
12,705.37
TOTAL
12,085.20
446,858.94
730.09
730.09
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44
0.00
0.00
199,692.60
199,692.60
775,724.08
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
730.09
730.09
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44
0.00
0.00
199,692.60
199,692.60
775,724.08
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94
730.09
730.09
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44
0.00
0.00
199,692.60
199,692.60
775,724.08
*
*
*
*
*
*
*
*
*
*
*
*
PLACAS EN CONCRETO
3.3.1
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
3.3.2
15 de 139
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
m2
218,205.15
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
145,531.87
1.0368
8.4845
0.0005
3,915.00
7,000.00
18,451,499.72
2.41
12,705.37
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62
206.91
206.91
4,058.88
59,391.19
9,016.30
72,466.37
0.00
0.00
30,654.25
30,654.25
218,205.15
218,205.15
*
*
*
*
*
*
. . MATERIAL
UNIDAD
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
3.3.3
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
3.3.4
*
*
02A010
02A045
02A045
02A045
04U010
21D120
22G010
22G120
24C075
20H600
28A816
28A816
50F110
50F120
3.3.5
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
DESENCOFRANTE
BOCEL 1/2 LUNA 15mm C/MACHO
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
FORMALETA Entrepiso (Camilla+Cercha+Parales)
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
reforzado
16 de 139
CANTIDAD
UNITARIO
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
145,531.87
1.0368
8.4845
0.0005
3,915.00
7,000.00
18,451,499.72
2.41
12,705.37
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
...
HR
0.3675
0.3675
0.3675
0.3675
8.4000
0.1680
1.2600
2.8000
0.8400
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
203,744.61
1.4515
11.8782
0.0007
3,915.00
7,000.00
18,451,499.72
3.3778
12,705.37
0.29
0.29
0.29
0.29
3.0000
0.06
0.4500
1.0000
0.3000
35,372.77
347,652.00
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
177,467.35
0.6221
0.2300
8.9971
0.0003
3,915.00
150,000.00
7,000.00
18,451,499.72
3.73
12,705.37
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62
206.91
206.91
4,058.88
59,391.19
9,016.30
72,466.37
0.00
0.00
30,654.25
30,654.25
218,205.15
*
*
*
*
305,487.20
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M3/M3
M2/MES
MES/M3
...
TOTAL
12,999.49
114,985.90
4,135.11
8,824.41
3,024.00
2,117.47
1,890.00
10,032.40
2,819.88
160,828.66
289.68
289.68
5,682.43
83,147.67
12,622.82
101,452.91
0.00
0.00
42,915.95
42,915.95
305,487.20
283,864.64
10,399.60
102,209.69
3,308.09
7,059.53
1,080.00
756.24
675.00
3,583.00
1,007.10
130,078.24
241.79
241.79
2,435.33
34,500.00
62,979.39
6,240.79
106,155.51
0.00
0.00
47,389.11
47,389.11
283,864.64
*
*
*
*
*
*
*
*
218,205.15
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
145,531.87
1.0368
8.4845
0.0005
3,915.00
7,000.00
18,451,499.72
2.41
12,705.37
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62
206.91
206.91
4,058.88
59,391.19
9,016.30
72,466.37
0.00
0.00
30,654.25
30,654.25
218,205.15
*
*
*
*
. . MATERIAL
UNIDAD
3.3.6
CANTIDAD
UNITARIO
m2
TOTAL
19,373.20
Esmaltado
20H600
20H601
% (M+MO)
...
DD
...
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
21B140
20H600
20H701
21B140
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
SIKAFLOR - 3 QUARZ TOP
-
KGR
...
% (M+MO)
...
% (M+MO)
...
SUBTOTAL MATERIALES
20H600
0.17
12,008.85
0.06
4,524.00
0.5%
285.12
0.5%
285.12
...
HR
0.0011
12,008.85
0.30
3,538.00
0.5%
1,135.71
0.5%
1,135.71
0.006
12,008.85
5.00
2,610.00
0.5%
14,288.53
0.5%
14,288.53
KGR
...
HR
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPO
% (M+MO)
0.00 *
2,053.20
2,053.20 *
3,506.75 *
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
KGR
KGR
28.74
28.74 *
1,424.80
1,424.80 *
287.97
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
14,431.41
...
20H701
2,053.20
61,000.00
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
1.4%
0.0234
13,050.00
13,050.00 *
71.44
71.44 *
...
71.44
71.44 *
...
HR
0.00 *
0.10
12,008.85
1,238.53 *
TOTAL UNITARIO
14,431.41 *
3.3.7
1,238.53
m2
29,492.40
Esmaltado
20H600
20H601
% (M+MO)
...
DD
...
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
21B140
20H600
20H701
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
KGR
...
% (M+MO)
...
% (M+MO)
...
17 de 139
2,053.20
61,000.00
0.17
12,008.85
0.06
4,524.00
0.5%
285.12
0.5%
285.12
0.0011
12,008.85
0.30
3,538.00
0.5%
1,135.71
0.5%
1,135.71
0.006
12,008.85
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
1.4%
0.0234
...
HR
0.00 *
2,053.20
2,053.20 *
3,506.75 *
287.97
KGR
...
HR
28.74
28.74 *
1,424.80
1,424.80 *
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
. . MATERIAL
21B140
UNIDAD
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
SIKAFLOR - 1 METAL TOP
SUBTOTAL MATERIALES
20H600
UNITARIO
KGR
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
SUBTOTAL EQUIPO
TOTAL
1,147.07 *
KGR
24,550.61
7.00
3,224.80
0.5%
24,307.54
0.5%
24,307.54
...
20H701
CANTIDAD
22,573.60
22,573.60 *
121.54
121.54 *
...
121.54
121.54 *
...
HR
0.00 *
0.14
12,008.85
1,733.94 *
TOTAL UNITARIO
24,550.61 *
3.3.8
1,733.94
m2
29,492.40
Esmaltado
20H600
20H601
% (M+MO)
...
DD
...
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
21B140
20H600
ANTISOL BLANCO
21B140
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
SIKAFLOR - 1 METAL TOP
-
20H600
20H701
SUBTOTAL MATERIALES
2,053.20
61,000.00
0.17
12,008.85
0.06
4,524.00
0.5%
285.12
0.5%
285.12
0.0011
12,008.85
0.30
3,538.00
0.5%
1,135.71
0.5%
1,135.71
0.006
12,008.85
7.00
3,224.80
0.5%
24,307.54
0.5%
24,307.54
KGR
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
SUBTOTAL EQUIPO
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
24,550.61
...
% (M+MO)
0.00 *
2,053.20
2,053.20 *
3,506.75 *
1,147.07
KGR
KGR
28.74
28.74 *
1,424.80
1,424.80 *
287.97
KGR
HERRAMIENTAS MENORES
- Equipo Traciego y Transporte Vertical/Horizontal Obra
20H701
1.4%
0.0234
22,573.60
22,573.60 *
121.54
121.54 *
...
121.54
121.54 *
...
HR
0.00 *
0.14
12,008.85
1,733.94
1,733.94 *
TOTAL UNITARIO
24,550.61 *
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
Escalera
Aerea No.1
Nucleo F1 - N1
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
concreto
18 de 139
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
3,915.00
17,400.00
487.00
140.00
140.00
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
. . MATERIAL
50F120
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.3
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.4
*
*
*
*
MES/M3
...
...
HR
3.4.2
UNIDAD
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
...
HR
Escalera
Aerea No.3 Hall Recepcion F1-A02 Oficinas
Camara de Comercio
en concreto reforzado a la vista
f'c=4000 psi. Niv. +2.40 a +6.10
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.4 Nucleo F1 - N6
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
concreto
19 de 139
UNITARIO
0.0010
18,451,499.72
19.65
12,705.37
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
TOTAL
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
19.65
12,705.37
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
*
*
*
*
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
*
*
*
*
*
*
*
*
. . MATERIAL
3.4.5
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.6
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.7
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.8
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
UNIDAD
Escalera
Aerea No.5 Nucleo F1 - N7
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
concreto
Escalera
Aerea No.6 Nucleo F1 - N5
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
concreto
Escalera
Aerea No.7 Nucleo F1 - N3
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
concreto
Escalera
Aerea No.8 Nucleo F1 - N2
en
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
concreto
UNITARIO
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
20 de 139
CANTIDAD
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
TOTAL
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
*
*
*
*
*
*
*
*
*
*
*
*
. . MATERIAL
*
*
*
*
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.9
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
UNIDAD
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
CANTIDAD
UNITARIO
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
TOTAL
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
*
*
*
*
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
0.12%
696,569.35
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
19.65
12,705.37
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59
806.71
806.71
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13
0.00
0.00
249,615.75
249,615.75
753,117.19
*
*
*
*
REFUERZO ESTRUCTURA
3.5.1
04C010
24A060
20H701
3.5.2
04C010
24A060
20H701
3.5.3
04C010
24A060
20H701
3.5.4
04C010
24A060
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
21 de 139
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
. . MATERIAL
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H701
3.5.5
04C010
24A060
20H701
3.5.6
04C010
24A060
20H701
3.5.7
04C010
24A060
20H701
3.5.8
04C010
24A060
20H701
3.5.9
04C010
24A060
20H701
3.5.10
04C010
24A060
20H701
UNIDAD
...
% (M+MO)
...
CANTIDAD
UNITARIO
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
...
TOTAL
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
22 de 139
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
. . MATERIAL
3.5.10
04C010
24A060
20H701
UNIDAD
AA
Trasiego y
CANTIDAD
UNITARIO
TOTAL
Manejo
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
0.02
12,705.37
1.0500
1.0500
7,600.00
2,791.54
2.0%
13,105.00
5.0%
13,105.00
1.0500
216.91
0.0902
0.0808
12,827.54
12,827.54
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
HR
240.24
240.24 *
2,486.62 *
ESTRUCTURAS METALICAS
4.1.1
04M001
04M002
20H600
20H701
4.1.2
04M001
04M002
20H600
20H701
4.1.3
04M001
04M002
20H600
20H701
4.1.4
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
23 de 139
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00
655.25
655.00
227.75
228.00
1,157.23
1,036.30
2,194.00
14,250.00
*
*
*
*
*
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
7,600.00
2,791.54
2.0%
13,105.00
5.0%
13,105.00
1.0500
216.91
0.0902
0.0808
12,827.54
12,827.54
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00
655.25
655.00
227.75
228.00
1,157.23
1,036.30
2,194.00
14,250.00
*
*
*
*
*
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
7,600.00
2,791.54
2.0%
13,105.00
5.0%
13,105.00
1.0500
216.91
0.0902
0.0808
12,827.54
12,827.54
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00
655.25
655.00
227.75
228.00
1,157.23
1,036.30
2,194.00
14,250.00
*
*
*
*
*
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
HR / KG
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
0.1%
7,941.00
0.9%
7,941.00
1.0000
216.91
0.0575
0.0515
0.0070
12,827.54
12,827.54
23,422.28
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00
73.63
74.00
216.91
217.00
738.10
660.97
164.75
1,564.00
8,241.00
*
*
*
*
*
. . MATERIAL
4.2.1
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
4.2.2
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
4.3.1
04M001
04M002
20H600
20H701
UNIDAD
CANTIDAD
UNITARIO
TOTAL
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
HR / KG
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
0.1%
7,941.00
0.9%
7,941.00
1.0000
216.91
0.0575
0.0515
0.0070
12,827.54
12,827.54
23,422.28
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00
73.63
74.00
216.91
217.00
738.10
660.97
164.75
1,564.00
8,241.00
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00
73.63
74.00
216.91
217.00
738.10
660.97
164.75
1,564.00
8,241.00
*
*
*
*
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
HR / KG
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
0.1%
7,941.00
0.9%
7,941.00
1.0000
216.91
0.0575
0.0515
0.0070
12,827.54
12,827.54
23,422.28
*
*
*
*
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
7,600.00
2,791.54
2.0%
13,105.00
5.0%
13,105.00
1.0500
216.91
0.0902
0.0808
12,827.54
12,827.54
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00
655.25
655.00
227.75
228.00
1,157.23
1,036.30
2,194.00
14,250.00
*
*
*
*
*
TABIQUERIA y MAMPOSTERIA
TABIQUES EN PLACA CEMENTICIA
Muro D01 en Doble Placa Cementicia Azul : Superboard de
dos ( 2 ) cara vista en lamina de fibrocemento de 10mm con
estructura galvanizada base 9 cal.24 con paral cada 40 cm
encintada y rematada
9.1.1
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
9.1.2
M2
UND
0.71
58,563.95
92,971.75
41,287.59
ML
1.75
7,615.04
13,356.78
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
GLN
0.14
43,503.63
6,090.51
m2
...
%
...
...
1.00
9,302.88
5%
15,256.97
9,302.88
76,951.93
762.85
762.85 *
15,256.97
15,256.97 *
92,971.75 *
M2
106,720.52
UND
0.71
78,065.75
55,036.35
ML
1.75
7,615.04
13,356.78
- TORNILLO AUTOPERFORANTE
- CORDON SELLANTE ELASTOMERICO
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
- VINILICO PREPARADO
FRESCASA 3.1/2"
GLN
0.14
43,503.63
6,090.51
m2
1.00
9,302.88
9,302.88
24 de 139
. . MATERIAL
UNIDAD
...
...
762.85 *
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
15,256.97
15,256.97 *
106,720.52 *
9.1.7
99,846.13
78,065.75
27,518.18
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
GLN
0.14
43,503.63
6,090.51
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
9,302.88
9,302.88
83,826.31
5%
15,256.97
762.85
SUBTOTAL HERRAMIENTAS
...
762.85 *
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
15,256.97
15,256.97 *
99,846.13 *
M2
115,612.01
UND
0.35
78,065.75
27,518.18
UND
0.35
58,563.95
20,643.79
ML
3.51
7,615.04
26,713.56
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
GLN
0.14
43,503.63
6,090.51
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
9,302.88
9,302.88
97,183.09
4%
17,666.07
762.85
SUBTOTAL HERRAMIENTAS
...
762.85 *
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
17,666.07
17,666.07 *
115,612.01 *
9.1.6
M2
0.35
9.1.5
762.85
0.35
15,256.97
UND
5%
UND
9.1.4
90,700.70
SUBTOTAL HERRAMIENTAS
TOTAL
UNITARIO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
9.1.3
CANTIDAD
Muro
HD-01
en Placa Sencilla Cementicia Azul :
Superboard una ( 1 ) cara vista en lamina de fibrocemento de
10mm con estructura galvanizada base 9 cal.24 con paral cada 40
cm encintada y rematada
M2
60,229.81
UND
0.35
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
- TORNILLO AUTOPERFORANTE
- CORDON SELLANTE ELASTOMERICO
UND
3.00
377.94
1,133.83
ML
1.00
2,323.26
2,323.26
- VINILICO PREPARADO
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
-
GLN
0.07
43,503.63
3,045.25
m2
...
1.00
9,302.88
9,302.88
49,805.79
5%
9,927.64
SUBTOTAL MATERIALES
...
496.38
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9,927.64
9,927.64 *
60,229.81 *
Muro
HD-01
en Placa Sencilla Cementicia Azul :
Superboard una ( 1 ) cara vista en lamina de fibrocemento de
12 mm con estructura galvanizada base 9 cal.24 con paral cada
40 cm encintada, masillada y rematada, con acabado en pintura
de vinilo blanco.
496.38
M2
60,229.81
UND
0.35
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
- TORNILLO AUTOPERFORANTE
- CORDON SELLANTE ELASTOMERICO
UND
3.00
377.94
1,133.83
ML
1.00
2,323.26
2,323.26
- VINILICO PREPARADO
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
-
GLN
0.07
43,503.63
3,045.25
m2
...
1.00
9,302.88
9,302.88
49,805.79
5%
9,927.64
496.38
SUBTOTAL MATERIALES
...
496.38
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9,927.64
9,927.64 *
60,229.81 *
Dilatacion Plastica en Z
ML
5,184.20
- Dilatacion Plastica en Z
SUBTOTAL MATERIALES
NO APLICA
-
ml
...
1.00
5,184.20
5,184.20
5,184.20
0%
0.00
0.00
SUBTOTAL MATERIALES
...
NOP APLICA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
25 de 139
0.00
0.00
0.00 *
5,184.20 *
. . MATERIAL
UNIDAD
9.2.1
01D010
03A015
03C001
06M070
21B160
20H600
28A840
01D010
03A015
03C001
06M070
21B160
20H600
28A840
0.03
0.25
0.02
12.50
0.25
41,667.00
20,500.00
3,500.00
2,511.90
8,071.00
0.2%
51,860.80
0.02
13,800.00
0.84
12,705.37
0.03
0.25
0.02
12.50
0.25
41,667.00
20,500.00
3,500.00
1,913.40
8,071.00
0.2%
51,860.80
0.02
13,800.00
0.84
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,088.00
2,204.00
...
% (M+MO)
...
2.0%
2,498.76
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
% (M+MO)
...
2.0%
2,437.86
0.02
12,705.37
0.0315
0.0315
0.0315
297,617.70
290.00
360.00
3.0%
25,819.62
0.0341
0.0148
2.0000
0.0133
0.1190
56,000.00
2,938.00
50.00
5,800.00
18.00
...
HR
9.2.2
TOTAL
50,966.37
1,271.68
5,166.00
52.50
31,398.80
2,033.89
39,922.87 *
120.00
120.00 *
276.00
276.00 *
0.00 *
10,647.51
10,647.51 *
50,966.37 *
m2
M3
BTO
BTO
UND
KGR
...
% (M+MO)
...
DD
...
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
CAL (10 kls)
BLOQUE CONCRETO 15 x 2 0 x 40 COLOR GRIS
TOXEMENT POLVO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
CORTADORA DE LADRILLO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
UNITARIO
m2
M3
BTO
BTO
UND
KGR
...
% (M+MO)
...
DD
...
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
CAL (10 kls)
BLOQUE CONCRETO 20 x 20 x 40 COLOR GRIS
TOXEMENT POLVO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
CORTADORA DE LADRILLO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
...
HR
43,485.12
1,271.68
5,166.00
52.50
23,917.55
2,033.89
32,441.62 *
120.00
120.00 *
276.00
276.00 *
0.00 *
10,647.51
10,647.51 *
43,485.12 *
REFUERZO CONFINAMIENTO
9.3.1
04C011
24A060
20H701
9.3.2
04C010
24A060
20H701
Grafil 5mm
Grafil 5mm
ALAMBRE NEGRO #18 (KG=111.11M)
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Acero PDR-60
HIERRO FIGURADO DE 60000 PSI
ALAMBRE NEGRO #18 (KG=111.11M)
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
2,548.74
2,192.40
66.12
2,258.52
0.00 *
49.98
49.98 *
0.00
0.00 *
Manejo
...
240.24
240.24 *
2,548.74 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
HR
240.24
240.24 *
2,486.62 *
CONFINAMIENTO y BORDILLOS
9.4.5
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.2
02A035
04U005
04U010
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
...
HR
26 de 139
28,730.82
1.29
12,705.37
ml
M3
UND
UND
9,374.96
9.14
11.34
9,395.43
781.31
781.31
1,907.12
43.48
100.00
77.14
2.14
2,129.89
0.00
0.00
16,424.19
16,424.19
28,730.82
28,730.82
0.0315
0.0315
0.0315
297,617.70
290.00
360.00
9,374.96
9.14
11.34
*
*
*
*
. . MATERIAL
20H600
22G120
28A816
50D500
50B225
50F030
9.4.3
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.4
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.5
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
9.4.6
02A110
20H600
9.4.7
01D010
03A015
20H600
UNIDAD
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
FORMALETA DE MADERA
VIBRADOR A GASOLINA
PARAL PLANO CON PASADOR
ANDAMIO TUBULAR SECCION
FORCLAMPS METALICO C/TORNILLO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
concreto
CANTIDAD
UNITARIO
3.0%
25,819.62
0.0341
0.0148
2.0000
0.0133
0.1190
56,000.00
2,938.00
50.00
5,800.00
18.00
1.29
12,705.37
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
...
HR
...
HR
297,617.70
290.00
360.00
3.0%
25,819.62
0.0341
0.0148
2.0000
0.0133
0.1190
56,000.00
2,938.00
50.00
5,800.00
18.00
1.29
12,705.37
...
HR
Dovelas en grouting
GROUTING 3000 PSI
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
(no aplica)
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
ml
M3
...
% (M+MO)
...
297,617.70
290.00
360.00
3.0%
55,327.76
0.0730
0.0317
4.2857
0.0285
0.2550
56,000.00
2,938.00
50.00
5,800.00
18.00
2.77
12,705.37
ml
M3
BTO
...
% (M+MO)
...
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
35,372.77
297,617.70
10,689.40
22,811.40
360.00
12,604.00
1,500.00
3,583.00
3,357.00
0.14%
141,060.89
1.0368
8.7987
0.0005
3,915.00
7,000.00
18,451,499.72
2.41
12,705.37
0.0095
341,950.60
1.3%
4,627.73
...
...
HR
27 de 139
*
*
*
*
9,374.96
9.14
11.34
9,395.43
781.31
781.31
1,907.12
43.48
100.00
77.14
2.14
2,129.89
0.00
0.00
16,424.19
16,424.19
28,730.82
*
*
*
*
61,566.04
0.0675
0.0675
0.0675
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
9,395.43
781.31
781.31
1,907.12
43.48
100.00
77.14
2.14
2,129.89
0.00
0.00
16,424.19
16,424.19
28,730.82
28,730.82
0.0315
0.0315
0.0315
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
TOTAL
0.11
12,705.37
0.0033
0.0209
41,667.00
20,500.00
2.7%
1,413.48
20,089.19
19.58
24.30
20,133.07
1,674.23
1,674.23
4,086.69
93.18
214.29
165.30
4.59
4,564.04
0.00
0.00
35,194.69
35,194.69
61,566.04
215,927.18
9,285.35
78,124.65
2,805.97
5,987.99
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
110,406.64
200.56
200.56
4,058.88
61,590.56
9,016.30
74,665.74
0.00
0.00
30,654.25
30,654.25
215,927.18
*
*
*
*
*
*
*
*
4,687.73
3,231.43
3,231.43 *
60.00
60.00 *
0.00
0.00
0.00
1,396.30
1,396.30
4,687.73
*
*
*
*
1,452.00
138.54
428.45
566.99
38.48
38.48 *
. . MATERIAL
UNIDAD
(no aplica)
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
9.4.8
50F120
CANTIDAD
UNITARIO
TOTAL
0.00
0.00 *
0.00
0.00 *
...
...
Manejo
HR
und
Car
...
Und
...
DIA
...
...
HR
0.07
12,705.37
0.0255
58,900.91
0.0006
496,076.59
0.04
17,400.00
0.16
12,705.37
0.0464
0.2900
0.2900
41,667.00
20,500.00
3,679.00
1.3%
18,126.65
0.6%
18,126.65
0.72
12,705.37
0.0464
0.2900
0.2900
41,667.00
20,500.00
3,679.00
1.3%
18,126.65
0.6%
18,126.65
0.72
12,705.37
0.0140
0.0870
0.0870
41,667.00
20,500.00
3,679.00
1.3%
7,870.99
0.6%
7,870.99
0.41
12,705.37
846.49
846.49 *
1,452.00 *
4,480.56
1,502.57
1,502.57 *
284.56
284.56 *
651.90
651.90 *
0.00 *
2,041.53
2,041.53 *
4,480.56 *
CUBIERTAS
BASES PARA IMPERMEABILIZACIONES
Pendientado y Afinado con Mortero Impermeabilizado, espesor
promedio e=6 cm, llenado con mortero y/o material aliviandado,
sobre Cubiertas Niv. +9.85
10.1.1
01D030
03A015
20H600
20H600
20H701
10.1.2
01D030
03A015
20H600
20H600
20H701
10.1.4
01D030
03A015
20H600
20H600
20H701
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.00 *
9,181.39
9,181.39 *
18,479.12 *
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
ml
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
18,479.12
1,933.35
5,945.00
1,066.91
8,945.26 *
243.71
243.71 *
108.76
108.76 *
...
HR
...
HR
18,479.12
1,933.35
5,945.00
1,066.91
8,945.26 *
243.71
243.71 *
108.76
108.76 *
0.00 *
9,181.39
9,181.39 *
18,479.12 *
8,022.73
583.34
1,783.50
320.07
2,686.91 *
104.51
104.51 *
47.23
47.23 *
0.00 *
5,184.07
5,184.07 *
8,022.73 *
8,022.73
CUBIERTA LIVIANA
10.2.1
20H600
20H701
m2
M2
1.00
193,244.35
UND
UND
...
% (MO)
...
% (MO)
3.00
2.00
209.00
302.00
3.0%
7,900.20
2.3%
7,900.20
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
28 de 139
193,244.35
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
. . MATERIAL
10.2.2
UNIDAD
20H701
...
m2
M2
1.00
193,244.35
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
209.00
302.00
3.0%
7,900.20
2.3%
7,900.20
0.62
12,705.37
...
HR
TOTAL
178.54 *
...
HR
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
10.2.3
UNITARIO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H600
CANTIDAD
0.62
12,705.37
0.00 *
7,900.20
7,900.20 *
202,791.10 *
202,791.10
193,244.35
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
202,791.10 *
m2
202,791.10
20H600
20H701
10.2.4
20H600
20H701
10.2.5
20H600
20H701
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
29 de 139
M2
1.00
193,244.35
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
209.00
302.00
3.0%
7,900.20
2.3%
7,900.20
0.62
12,705.37
ml
1.00
43,811.97
UND
UND
...
% (MO)
...
% (MO)
...
1.00
1.00
209.00
302.00
3.0%
5,530.90
2.3%
5,530.90
0.44
12,705.37
ml
1.00
89,880.49
UND
UND
...
% (MO)
...
% (MO)
...
2.00
2.00
209.00
302.00
3.0%
9,875.25
2.3%
9,875.25
0.78
12,705.37
...
HR
ml
...
HR
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
202,791.10 *
50,144.80
ml
...
HR
193,244.35
43,811.97
209.00
302.00
44,322.97 *
165.93
165.93 *
125.00
125.00 *
0.00 *
5,530.90
5,530.90 *
50,144.80 *
101,297.18
89,880.49
418.00
604.00
90,902.49 *
296.26
296.26 *
223.18
223.18 *
0.00 *
9,875.25
9,875.25 *
101,297.18 *
. . MATERIAL
10.2.6
20H600
20H701
10.2.7
20H600
20H701
10.2.8
20H600
20H701
UNIDAD
CANTIDAD
UNITARIO
TOTAL
m2
120,502.75
M2
1.00
110,956.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
209.00
302.00
3.0%
7,900.20
2.3%
7,900.20
0.62
12,705.37
M2
1.00
126,195.90
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
209.00
302.00
3.0%
7,900.20
2.3%
7,900.20
0.62
12,705.37
ml
1.00
72,849.62
UND
UND
...
% (MO)
...
% (MO)
...
2.00
2.00
209.00
302.00
3.0%
9,218.17
2.3%
9,218.17
0.73
12,705.37
...
HR
110,956.00
627.00
604.00
112,187.00 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
120,502.75 *
m2
...
HR
126,195.90
627.00
604.00
127,426.90 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
135,742.65 *
ml
...
HR
72,849.62
418.00
604.00
73,871.62 *
276.55
276.55 *
208.33
208.33 *
0.00 *
9,218.17
9,218.17 *
83,574.67 *
CUBIERTA LIVIANA
10.3.1
20H600
20H701
10.3.2
20H600
20H701
m3
m3
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
10.3.3
-
30 de 139
55,339.58
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
45,946.00
1.4%
53,807.46
0.6%
53,807.46
0.65
12,705.37
8.00
11,765.80
1.4%
104,833.33
0.6%
104,833.33
0.84
12,705.37
12.00
4,760.53
45,946.00
45,946.00 *
753.30
753.30 *
322.84
322.84 *
0.00 *
8,317.43
8,317.43 *
55,339.58 *
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
106,930.00
94,126.37
94,126.37 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
10,706.96
10,706.96 *
106,930.00 *
m2
und
...
69,190.00
57,126.37
57,126.37 *
. . MATERIAL
UNIDAD
20H600
% (M+MO)
...
% (M+MO)
...
20H701
10.3.9
20H600
20H701
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
10.3.13
20H600
20H701
Grama
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
10.3.14
20H600
20H701
10.3.15
20H600
20H701
10.3.16
20H600
20H701
UNITARIO
1.4%
67,833.33
0.6%
67,833.33
0.84
12,705.37
5.00
13,891.94
1.4%
80,166.67
0.6%
80,166.67
0.84
12,705.37
1.05
6,909.95
1.4%
9,866.67
0.6%
9,866.67
0.21
12,705.37
0.04
0.03
0.0112
0.0695
63,000.00
94,133.66
41,667.00
20,500.00
1.4%
8,304.71
0.6%
8,304.71
0.08
12,705.37
1.00
126,513.00
1.4%
129,500.00
0.6%
129,500.00
0.24
12,705.37
1.00
101,846.33
1.4%
104,833.33
0.6%
104,833.33
0.24
12,705.37
TOTAL
949.67
949.67 *
407.00
407.00 *
0.00 *
10,706.96
10,706.96 *
69,190.00 *
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
81,770.00
69,459.71
69,459.71 *
1,122.33
1,122.33 *
481.00
481.00 *
0.00 *
10,706.96
10,706.96 *
81,770.00 *
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
10,064.00
7,255.45
7,255.45 *
138.13
138.13 *
59.20
59.20 *
0.00 *
2,611.22
2,611.22 *
10,064.00 *
m2
m3
m3
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
8,470.80
2,520.00
2,824.01
465.82
1,424.18
7,234.01 *
116.27
116.27 *
49.83
49.83 *
0.00 *
1,070.70
1,070.70 *
8,470.80 *
132,090.00
126,513.00
126,513.00 *
1,813.00
1,813.00 *
777.00
777.00 *
0.00 *
2,987.00
2,987.00 *
132,090.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
m2
und
1.00
64,846.33
64,846.33
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
...
1.4%
67,833.33
64,846.33 *
949.67
949.67 *
10.3.17
20H600
...
HR
CANTIDAD
31 de 139
69,190.00
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
10.3.18
20H600
20H701
10.3.19
20H600
20H701
10.3.20
-
20H600
20H701
...
HR
UNITARIO
0.6%
67,833.33
0.24
12,705.37
1.00
89,513.00
1.4%
92,500.00
0.6%
92,500.00
0.24
12,705.37
1.00
101,846.33
1.4%
104,833.33
0.6%
104,833.33
0.24
12,705.37
1.00
101,846.33
1.4%
104,833.33
0.6%
104,833.33
0.24
12,705.37
0.0239
0.1494
41,667.00
20,500.00
1.3%
10,063.46
0.6%
10,063.46
0.47
12,705.37
0.0239
0.1494
0.1124
41,667.00
20,500.00
3,679.00
1.3%
10,476.91
0.6%
10,476.91
0.47
12,705.37
0.0239
0.1494
0.1124
41,667.00
20,500.00
3,679.00
1.3%
10,476.91
0.6%
10,476.91
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
und
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
...
% (M+MO)
...
% (M+MO)
...
...
HR
TOTAL
407.00
407.00 *
0.00 *
2,987.00
2,987.00 *
69,190.00 *
94,350.00
89,513.00
89,513.00 *
1,295.00
1,295.00 *
555.00
555.00 *
0.00 *
2,987.00
2,987.00 *
94,350.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
PAETE
11.1.1
01D010
03A015
20H600
20H701
11.1.2
01D010
03A015
21B160
20H600
20H701
11.1.3
01D010
03A015
21B160
20H600
20H701
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
TOXEMENT POLVO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
32 de 139
m2
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
10,258.14
996.12
3,063.05
4,059.17 *
134.31
134.31 *
60.38
60.38 *
0.00 *
6,004.28
6,004.28 *
10,258.14 *
10,679.87
996.12
3,063.05
413.46
4,472.63 *
140.10
140.10 *
62.86
62.86 *
0.00 *
6,004.28
6,004.28 *
10,679.87 *
10,679.87
996.12
3,063.05
413.46
4,472.63 *
140.10
140.10 *
62.86
62.86 *
. . MATERIAL
UNIDAD
11.1.4
01D010
03A015
20H600
20H701
11.1.5
01D010
03A015
20H600
20H701
...
HR
Paete
Vanos
Ventanas
y
Puertas con
impermeabilizado M:1:4 y espesor e=2 cm
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
mortero
CANTIDAD
UNITARIO
0.47
12,705.37
0.00
0.01
41,667.00
20,500.00
3.0%
3,155.14
2.0%
3,155.14
0.27
12,008.85
0.00
0.01
41,667.00
20,500.00
1.4%
1,767.25
0.6%
1,767.25
0.12
12,705.37
1.0500
2.0000
0.0300
80,576.87
2,660.00
3,400.00
1.4%
110,863.44
0.6%
110,863.44
1.64
12,705.37
0.0200
1.0500
4.0000
32,917.00
49,896.27
1,000.00
1.4%
68,018.56
0.6%
68,018.56
0.86
12,705.37
0.0200
1.0500
4.0000
32,917.00
49,896.27
1,000.00
1.4%
68,018.56
0.6%
68,018.56
0.86
12,705.37
TOTAL
0.00 *
6,004.28
6,004.28 *
10,679.87 *
ml
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
ml
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
96.67
297.25
393.92 *
94.65
94.65 *
63.10
63.10 *
0.00 *
3,281.35
3,281.35 *
3,833.03 *
1,802.60
48.33
148.63
196.96 *
24.74
24.74 *
10.60
10.60 *
0.00 *
1,570.29
1,570.29 *
1,802.60 *
REVESTIMIENTOS
12.1.1
12C100
21D235
03B001
20H600
20H701
PORCELANATO GRIS 45 x 90 cm
STONMIX LATEX
STONMIX BOQUILLA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
12.1.2
03B001
12G053
21D235
20H600
20H701
12.1.3
03B001
12G053
21D235
20H600
20H701
33 de 139
m2
M2
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
113,080.71
84,605.72
5,320.00
102.00
90,027.72 *
1,552.09
1,552.09 *
665.18
665.18 *
0.00 *
20,835.72
20,835.72 *
113,080.71 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
69,378.93
658.34
52,391.09
4,000.00
57,049.43 *
952.26
952.26 *
408.11
408.11 *
0.00 *
10,969.13
10,969.13 *
69,378.93 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
69,378.93
658.34
52,391.09
4,000.00
57,049.43 *
952.26
952.26 *
408.11
408.11 *
0.00 *
10,969.13
10,969.13 *
69,378.93 *
. . MATERIAL
12.2.1
12C150
21D460
21D470
20H600
20H701
12.2.2
12C150
21D460
21D470
20H600
20H701
12.2.3
12C150
04R10
21D460
21D470
20H600
20H701
12.2.4
12C150
04R10
21D460
21D470
20H600
20H701
12.3.1
04R111
04R111
04R111
21B125
20H600
20H701
12.3.2
04R111
UNIDAD
34 de 139
CANTIDAD
UNITARIO
TOTAL
ML
M2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
2.0000
0.0300
1.0500
324,816.63
2,846.20
3,638.00
1.4%
367,694.72
0.6%
367,694.72
1.64
12,705.37
1.0500
2.0000
0.0300
324,816.63
2,846.20
3,638.00
1.4%
367,694.72
0.6%
367,694.72
1.64
12,705.37
0.7350
2.0000
2.0000
0.0300
324,816.63
6,292.81
2,846.20
3,638.00
1.4%
313,091.00
0.6%
313,091.00
4.4047
12,705.37
0.7350
2.0000
2.0000
0.0300
324,816.63
6,292.81
2,846.20
3,638.00
1.4%
313,091.00
0.6%
313,091.00
4.4047
12,705.37
1.05
3.8430
2.0000
1.00
204,469.06
6,403.33
13,573.46
25,615.82
1.0%
306,475.44
1.8%
306,475.44
0.0%
306,475.44
0.62
23,276.80
375,048.62
341,057.46
5,692.40
109.14
346,859.00 *
5,147.73
5,147.73 *
2,206.17
2,206.17 *
0.00 *
20,835.72
20,835.72 *
375,048.62 *
ML
M2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
375,048.62
341,057.46
5,692.40
109.14
346,859.00 *
5,147.73
5,147.73 *
2,206.17
2,206.17 *
0.00 *
20,835.72
20,835.72 *
375,048.62 *
ML
M2
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
319,352.82
238,740.22
12,585.61
5,692.40
109.14
257,127.37 *
4,383.27
4,383.27 *
1,878.55
1,878.55 *
0.00 *
55,963.63
55,963.63 *
319,352.82 *
ML
M2
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
319,352.82
238,740.22
12,585.61
5,692.40
109.14
257,127.37 *
4,383.27
4,383.27 *
1,878.55
1,878.55 *
0.00 *
55,963.63
55,963.63 *
319,352.82 *
m2
M2
kg
und
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
314,948.61
214,692.51
24,608.00
27,146.92
25,615.82
292,063.25
3,064.75
3,064.75
5,408.42
5,408.42
0.00
0.00
14,412.19
14,412.19
314,948.61
m2
275,888.41
M2
1.05
192,665.70
202,298.98
*
*
*
*
*
*
. . MATERIAL
04R111
04R111
20H600
20H701
20H600
20H701
12.3.4
04R111
04R111
04R111
20H600
20H701
12.3.4
04R111
04R111
04R111
20H600
20H701
12.3.5
21D087
20H600
28A840
20H600
20H701
12.3.6
04R111
04R111
04R111
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12.3.3
04R111
04R111
04R111
UNIDAD
35 de 139
CANTIDAD
UNITARIO
3.8430
2.0000
6,403.33
13,573.46
1.0%
268,466.09
1.8%
268,466.09
0.0%
268,466.09
0.62
23,276.80
TOTAL
24,608.00
27,146.92
254,053.90
2,684.66
2,684.66
4,737.66
4,737.66
0.00
0.00
14,412.19
14,412.19
275,888.41
*
*
*
*
*
*
m2
194,663.41
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
117,389.72
6,403.33
13,573.46
1.0%
189,426.31
1.8%
189,426.31
0.0%
189,426.31
0.62
23,276.80
123,259.20
24,608.00
27,146.92
175,014.12
1,894.26
1,894.26
3,342.83
3,342.83
0.00
0.00
14,412.19
14,412.19
194,663.41
*
*
*
*
*
*
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
263,979.78
6,403.33
13,573.46
1.0%
343,345.88
1.8%
343,345.88
0.0%
343,345.88
0.62
23,276.80
352,838.41
277,178.77
24,608.00
27,146.92
328,933.69
3,433.46
3,433.46
6,059.07
6,059.07
0.00
0.00
14,412.19
14,412.19
352,838.41
*
*
*
*
*
*
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
263,979.78
6,403.33
13,573.46
1.0%
343,345.88
1.8%
343,345.88
0.0%
343,345.88
0.62
23,276.80
m2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0700
67,025.00
1.0%
6,971.13
0.6%
6,971.13
0.31
7,467.86
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
352,838.41
277,178.77
24,608.00
27,146.92
328,933.69
3,433.46
3,433.46
6,059.07
6,059.07
0.00
0.00
14,412.19
14,412.19
352,838.41
7,082.67
4,691.75
4,691.75
69.71
69.71
41.83
41.83
0.00
0.00
2,279.38
2,279.38
7,082.67
*
*
*
*
*
*
*
*
*
*
*
305,364.75
1.05
3.8430
2.0000
219,983.15
6,403.33
13,573.46
1.0%
297,149.42
1.8%
297,149.42
230,982.31
24,608.00
27,146.92
282,737.23 *
2,971.49
2,971.49 *
5,243.84
5,243.84 *
. . MATERIAL
UNIDAD
% (M+MO)
...
HR
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
12.3.7
04R111
04R111
04R111
20H600
20H701
12.3.8
04R111
04R111
04R111
04R111
20H600
20H701
UNITARIO
0.0%
297,149.42
0.62
23,276.80
1.05
3.8430
2.0000
117,389.72
6,403.33
13,573.46
1.0%
189,426.31
1.8%
189,426.31
0.0%
189,426.31
0.62
23,276.80
TOTAL
0.00
0.00 *
14,412.19
14,412.19 *
305,364.75 *
m2
194,663.41
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
123,259.20
24,608.00
27,146.92
175,014.12
1,894.26
1,894.26
3,342.83
3,342.83
0.00
0.00
14,412.19
14,412.19
194,663.41
*
*
*
*
*
*
m2
M2
UND
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
1.05
5.00
3.8430
2.0000
62,833.33
21,760.26
6,403.33
13,573.46
1.0%
240,943.39
1.8%
240,943.39
0.0%
240,943.39
0.62
23,276.80
247,604.78
65,975.00
108,801.28
24,608.00
27,146.92
226,531.20
2,409.43
2,409.43
4,251.96
4,251.96
0.00
0.00
14,412.19
14,412.19
247,604.78
*
*
*
*
*
*
SOLADOS
BASES
13.1.1
01D030
03A015
20H600
20H701
0.0209
41,667.00
871.58
BTO
...
% (M+MO)
...
% (M+MO)
...
0.1307
20,500.00
1.4%
6,274.70
0.6%
6,274.70
2,680.09
3,551.67 *
87.85
87.85 *
37.65
37.65 *
0.49
12,705.37
...
HR
9,951.87
0.00 *
6,274.70
6,274.70 *
9,951.87 *
m2
M3
0.0294
41,667.00
1,223.53
BTO
...
% (M+MO)
...
% (M+MO)
...
0.1835
20,500.00
1.4%
8,808.48
0.6%
8,808.48
3,762.34
4,985.87 *
123.32
123.32 *
52.85
52.85 *
0.6933
12,705.37
ml
M3
BTO
UND
KGR
...
GLB
...
DD
...
...
0.02
0.09
6.00
0.08
41,667.00
20,500.00
346.00
8,071.00
1.00
200.00
0.01
13,800.00
03A015
13.1.4
01D010
03A015
06M015
21B160
20H700
28A840
13.1.4
01D010
03A015
M3
01D030
20H701
m2
13.1.2
20H600
(maposteria+paete)
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
36 de 139
...
HR
ml
M3
BTO
13,970.52
0.04
0.21
41,667.00
20,500.00
0.00 *
8,808.48
8,808.48 *
13,970.52 *
658.31
1,805.79
2,076.00
645.39
5,185.48
200.00
200.00
70.66
70.66
14,025.22
14,025.22
19,481.36
1,544.01
4,235.34
*
*
*
*
*
. . MATERIAL
06M015
21B160
20H700
28A840
UNIDAD
UND
KGR
...
GLB
...
DD
...
...
CANTIDAD
UNITARIO
14.07
0.19
346.00
8,071.00
2.35
200.00
0.01
13,800.00
TOTAL
4,869.10
1,513.72
12,162.17
200.00
200.00
70.66
70.66
33,259.25
33,259.25
45,692.08
45,692.08
*
*
*
*
*
SOLADOS
12.2.1
01D030
03A015
03B001
06M104
20H600
20H701
12.2.2
01D030
03A015
03B001
06M104
20H600
20H701
13.2.5
12C120
20H600
20H701
13.2.6
12C120
20H600
20H701
20H600
20H701
13.2.7
12C100
21D235
03B001
37 de 139
m2
M3
BTO
KG
M2
...
% (M+MO)
...
% (M+MO)
...
M2
...
HR
0.0200
0.1254
0.2000
1.0500
41,667.00
20,500.00
3,400.00
48,616.16
1.4%
69,511.84
0.6%
69,511.84
1.0000
13,450.88
1.13
12,705.37
84,352.95
833.34
2,570.70
680.00
51,046.97
55,131.01
973.17
973.17
417.07
417.07
13,450.88
13,450.88
14,380.83
14,380.83
84,352.95
*
*
*
*
*
*
m2
M3
BTO
KG
0.0200
0.1254
0.2000
41,667.00
20,500.00
3,400.00
M2
...
% (M+MO)
...
% (M+MO)
...
M2
...
HR
1.0500
51,217.35
1.4%
72,243.09
0.6%
72,243.09
1.0000
13,450.88
1.13
12,705.37
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
87,138.83
833.34
2,570.70
680.00
53,778.22
57,862.26
1,011.40
1,011.40
433.46
433.46
13,450.88
13,450.88
14,380.83
14,380.83
87,138.83
*
*
*
*
*
*
120,000.00
1.050
107,006.72
1.4%
117,647.06
0.6%
117,647.06
0.42
12,705.37
1.050
69,658.45
1.4%
78,431.37
0.6%
78,431.37
0.42
12,705.37
1.0500
2.0000
0.0300
90,015.39
2,660.00
3,400.00
1.4%
120,773.88
0.6%
120,773.88
1.64
12,705.37
112,357.06
112,357.06 *
1,647.06
1,647.06 *
705.88
705.88 *
0.00 *
5,290.00
5,290.00 *
120,000.00 *
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
73,141.37
73,141.37 *
1,098.04
1,098.04 *
470.59
470.59 *
0.00 *
5,290.00
5,290.00 *
80,000.00 *
m2
M2
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
123,189.36
94,516.16
5,320.00
102.00
99,938.16 *
1,690.83
1,690.83 *
724.64
724.64 *
0.00 *
20,835.72
20,835.72 *
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
123,189.36 *
TOTAL UNITARIO
13.2.8
03B001
12G053
21D235
20H600
20H701
13.2.9
03B001
12G053
21D235
20H600
20H701
03B001
12G053
21D235
20H600
20H701
03B001
12G053
21D235
20H600
20H701
13.2.12
03B001
12G053
21D235
20H600
20H701
STONMIX BOQUILLA
STONMIX BOQUILLA
LOSETA LISTON PREPULID 40 x 40
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.2.11
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
STONMIX BOQUILLA
LOSETA PREFABRICADA CONCRETO AZUL 40 x 40
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
3,400.00
27,169.75
1,000.00
1.4%
44,177.37
0.6%
44,177.37
0.86
12,705.37
0.2000
1.0500
4.0000
3,400.00
27,169.75
1,000.00
1.4%
44,177.37
0.6%
44,177.37
0.86
12,705.37
0.2000
1.0500
4.0000
3,400.00
42,744.15
1,000.00
1.4%
60,530.49
0.6%
60,530.49
0.86
12,705.37
0.2000
1.0500
4.0000
3,400.00
61,363.82
1,000.00
1.4%
80,081.14
0.6%
80,081.14
0.86
12,705.37
0.2000
1.0500
4.0000
3,400.00
42,744.15
1,000.00
1.4%
60,530.49
0.6%
60,530.49
0.86
12,705.37
1.000
318,039.22
45,060.92
680.00
28,528.24
4,000.00
33,208.24 *
618.48
618.48 *
265.06
265.06 *
0.00 *
10,969.13
10,969.13 *
45,060.92 *
45,060.92
680.00
28,528.24
4,000.00
33,208.24 *
618.48
618.48 *
265.06
265.06 *
0.00 *
10,969.13
10,969.13 *
45,060.92 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
61,741.10
680.00
44,881.35
4,000.00
49,561.35 *
847.43
847.43 *
363.18
363.18 *
0.00 *
10,969.13
10,969.13 *
61,741.10 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
81,682.77
680.00
64,432.01
4,000.00
69,112.01 *
1,121.14
1,121.14 *
480.49
480.49 *
0.00 *
10,969.13
10,969.13 *
81,682.77 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
13.2.13
m2
12C120
m2
38 de 139
0.2000
1.0500
4.0000
ml
BTO
13.2.10
TOTAL
61,741.10
680.00
44,881.35
4,000.00
49,561.35 *
847.43
847.43 *
363.18
363.18 *
0.00 *
10,969.13
10,969.13 *
61,741.10 *
406,000.00
318,039.22
. . MATERIAL
20H600
20H701
02A035
02A045
20H600
20H701
STONMIX BOQUILLA
TABLETA GRIS LISA SAHARA 30 x 30 ALFA
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.2.16
21B140
13.2.15
03B001
12G053
21D235
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.2.14
02A010
UNIDAD
Sika Floor 21
UNITARIO
1.4%
398,039.22
0.6%
398,039.22
6.30
12,705.37
m2
318,039.22 *
5,572.55
5,572.55 *
2,388.24
2,388.24 *
0.00 *
80,000.00
80,000.00 *
406,000.00 *
m2
1.0000
2,054.00
2,054.00
m2
1.0000
1,723.00
1,723.00
m3
0.0600
552,673.00
33,160.38
36,937.38 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
3,400.00
43,669.26
1,000.00
1.4%
61,501.85
0.6%
61,501.85
0.86
12,705.37
13.45
3,552.00
0.5%
51,106.04
0.5%
51,106.04
m2
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPO
TOTAL
36,937.38
% (M+MO)
62,731.89
680.00
45,852.72
4,000.00
50,532.72 *
861.03
861.03 *
369.01
369.01 *
0.00 *
10,969.13
10,969.13 *
62,731.89 *
51,617.10
...
20H701
...
HR
KGR
SUBTOTAL MATERIALES
20H600
...
% (M+MO)
...
% (M+MO)
...
CANTIDAD
47,774.40
47,774.40 *
255.53
255.53 *
...
255.53
255.53 *
...
HR
0.00 *
0.28
12,008.85
3,331.64 *
TOTAL UNITARIO
Guardaescoba
h=7 cm
13.2.21
03B001
12G053
21D235
20H600
20H701
Guardaescoba Z6
altura h=10 cm
06M104
20H701
Z4
en
STONMIX BOQUILLA
LOCETA ETRUSCA ALFA 7 x 25 cm
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
01D030
03A015
03B001
20H600
51,617.10 *
13.2.22
ml
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
18,889.82
460.00
9,628.60
280.00
10,368.60 *
259.27
259.27 *
111.12
111.12 *
0.1353
4.0000
0.2800
3,400.00
2,407.15
1,000.00
1.4%
18,519.43
0.6%
18,519.43
0.64
12,705.37
M3
BTO
KG
0.0040
0.0251
0.0400
41,667.00
20,500.00
3,400.00
166.67
514.14
136.00
ML
1.0500
39,000.00
40,950.00
1.4%
52,552.43
...
HR
ml
0.00 *
8,150.83
8,150.83 *
18,889.82 *
56,293.66
MATIZ PHB
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
PULIDA PISO
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.4.1
3,331.64
...
% (M+MO)
...
% (M+MO)
...
ML
...
HR
0.6%
52,552.43
0.2000
13,450.88
0.85
12,705.37
41,766.81 *
735.73
735.73 *
315.31
315.31 *
2,690.18
2,690.18 *
10,785.62
10,785.62 *
56,293.66 *
ML
M3
0.1470
35,372.77
5,199.80
M3
0.1470
281,984.40
41,451.71
02A010
BOMBEO
DI
02A035
39 de 139
124,466.52
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL
22G120
MADERA ORDINARIA
M3
0.1470
3,583.00
526.70
21B140
KGR
0.7000
3,224.80
2,257.36
21B140
ANTISOL BLANCO
KGR
0.7000
3,538.00
2,476.60
01D010
ARENA DE PENA
M3
0.0149
41,667.00
621.69
03A015
BTO
0.0777
20,500.00
1,593.07
06K042
UND
18.5500
340.11
6,309.10
04M001
ANGULO 3"x5/16"
KG
6.3560
4,479.52
28,471.82
20H600
1.4%
117,681.20
0.3%
117,681.20
364.55
1.2192
3,915.00
4,773.24
SUBTOTAL MATERIALES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
20H701
28A816
...
HERRAMIENTAS MENORES
% (M+MO)
VIBRADOR A GASOLINA
HR
SUBTOTAL EQUIPO
88,907.84 *
1,647.54
1,647.54 *
...
5,137.79 *
...
HR
0.00 *
2.21
13,029.61
28,773.35
TOTAL UNITARIO
13.4.2
21B101
21B102
06V128
20H600
20H600
20H701
28A816
13.4.3
01D010
03A015
06K042
02A010
02A035
22G120
04I300
20H600
20H701
20H601
28A816
01D030
03A015
06V111
20H600
28,773.35 *
124,466.52 *
13.4.4
28,773.35
Incluye
ML
Car
Und
UND
GLB
...
% (M+MO)
...
% (M+MO)
HR
...
...
HR
0.0510
0.0020
1.00
5.00
58,900.91
496,076.59
26,196.04
120.00
1.4%
40,336.04
0.6%
0.14
40,336.04
3,915.00
0.75
12,705.37
m2
M3
BTO
UND
M3
M3
M3
KG
...
% (M+MO)
...
% (M+MO)
DD
HR
...
...
HR
3,005.15
1,012.75
26,196.04
600.00
30,813.94 *
564.70
564.70 *
242.02
549.67
791.68 *
0.00 *
9,522.10
9,522.10 *
41,692.42 *
47,480.56
0.01
0.06
9.51
0.0525
0.0525
0.0525
2.42
41,667.00
20,500.00
982.00
35,372.77
313,316.00
3,583.00
2,088.00
1.4%
45,161.71
0.6%
0.0234
0.0000
45,161.71
61,000.00
3,915.00
0.84
12,705.37
0.0078
0.0522
1.25
41,667.00
20,500.00
37,592.00
2.0%
8,018.53
468.75
1,153.13
9,341.63
1,857.07
16,449.09
188.11
5,059.22
34,517.00 *
623.08
623.08 *
270.97
1,424.80
0.00
1,695.77 *
0.00 *
10,644.71
10,644.71 *
47,480.56 *
ML
M3
BTO
UND
...
% (M+MO)
...
...
327.00
1,070.10
46,990.00
48,387.10
160.37
160.37 *
0.00 *
0.00
0.00 *
...
Manejo
HR
0.66
12,216.70
1.1000
8,236.00
1.4%
14,258.30
0.6%
14,258.30
0.41
12,705.37
8,018.53
8,018.53 *
56,566.00 *
IMPERMEABILIZACION
14.1.1
21B100
20H600
20H701
40 de 139
m2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
14,537.76
9,059.60
9,059.60 *
193.92
193.92 *
85.55
85.55 *
0.00 *
5,198.70
5,198.70 *
14,537.76 *
. . MATERIAL
UNIDAD
14.2.1
20H600
20H701
14.2.2
20H600
20H701
14.2.3
20H600
20H701
14.2.4
20H600
20H701
14.3.1
41 de 139
UNITARIO
TOTAL
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
1.4%
47,391.03
0.6%
47,391.03
0.73
12,008.85
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
1.4%
47,391.03
0.6%
47,391.03
0.73
12,008.85
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
1.4%
47,391.03
0.6%
47,391.03
0.73
12,008.85
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
1.4%
47,391.03
0.6%
47,391.03
0.73
12,008.85
0.0056
0.0323
1.0000
0.2874
0.2874
1.0000
0.0003
474,346.56
1,255,884.75
1,632.34
2,811.85
2,934.10
539.03
2,661,808.83
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
m2
Rollo
Rollo
M2
ML/M2
ML/M2
UND/M2
UND/M2
CANTIDAD
57,820.02
2,635.26
40,512.41
1,632.34
808.13
843.26
539.03
702.39
. . MATERIAL
20H600
20H701
UNIDAD
HERRAMIENTAS MENORES
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
14.4.1
20H600
20H701
14.4.2
20H600
20H701
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
UNITARIO
4.42
114.97
1.4%
56,686.29
0.6%
56,686.29
0.71
12,008.85
0.0056
0.0323
0.6452
0.2874
0.2874
1.0000
0.0003
4.41
472,723.09
1,251,586.45
54,826.13
2,802.22
2,924.06
537.19
2,652,698.71
114.58
1.4%
89,781.82
0.6%
89,781.82
0.67
12,008.85
0.0056
0.0323
0.6452
0.2874
0.2874
1.0000
0.0003
4.41
472,723.09
1,063,625.81
46,592.46
2,802.22
2,924.06
537.19
2,652,698.71
114.58
1.4%
78,406.53
0.6%
78,406.53
0.67
12,008.85
0.39
1.72
6.00
2.00
1.0500
0.0700
17,962.64
6,368.78
316.09
1,943.04
1,450.00
41,860.00
1.5%
44,658.55
0.6%
44,658.55
0.6801
24,207.87
0.39
2.58
9.00
2.00
1.0500
0.0700
39,185.14
6,368.78
316.09
1,943.04
1,450.00
41,860.00
1.5%
69,812.91
0.6%
69,812.91
1.11
24,207.87
TOTAL
507.80
48,180.61 *
793.61
793.61 *
340.12
340.12 *
0.00 *
8,505.68
8,505.68 *
57,820.02 *
m2
Rollo
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
91,577.46
2,626.24
40,373.76
35,371.70
805.36
840.37
537.19
699.99
505.63
81,760.23 *
1,256.95
1,256.95 *
538.69
538.69 *
0.00 *
8,021.59
8,021.59 *
91,577.46 *
m2
Rollo
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
79,974.66
2,626.24
34,310.51
30,059.65
805.36
840.37
537.19
699.99
505.63
70,384.94 *
1,097.69
1,097.69 *
470.44
470.44 *
0.00 *
8,021.59
8,021.59 *
79,974.66 *
CIELORRASOS
17.1.1
20H600
20H701
17.1.2
20H600
20H701
42 de 139
m2
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
7,005.43
10,954.30
1,896.55
3,886.08
1,522.50
2,930.20
28,195.05 *
687.88
687.88 *
267.95
267.95 *
0.00 *
16,463.50
16,463.50 *
45,614.38 *
m2
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
15,282.20
16,431.45
2,844.82
3,886.08
1,522.50
2,930.20
42,897.25 *
1,072.72
1,072.72 *
418.88
418.88 *
0.00 *
26,915.66
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
26,915.66 *
71,304.50 *
17.1.3
20H600
20H701
17.1.4
04R111
04R111
04R111
20H600
20H701
17.1.5
04R111
04R111
04R111
20H600
20H701
TOTAL
m2
UND
ML
UND
ML
M2
GLN
M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.39
1.72
6.00
2.00
1.0500
0.0700
1.0500
17,962.64
6,368.78
316.09
1,943.04
1,450.00
41,860.00
13,357.90
1.6%
58,684.35
0.6%
58,684.35
0.6801
24,207.87
1.05
3.8430
2.0000
129,932.08
6,403.33
13,573.46
0.7%
215,099.26
0.0%
215,099.26
0.0%
215,099.26
1.11
24,207.87
7,005.43
10,954.30
1,896.55
3,886.08
1,522.50
2,930.20
14,025.80
42,220.85 *
915.40
915.40 *
352.11
352.11 *
0.00 *
16,463.50
16,463.50 *
59,951.86 *
59,951.86
m2
216,590.85
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
136,428.68
24,608.00
27,146.92
188,183.60
1,491.59
1,491.59
0.00
0.00
0.00
0.00
26,915.66
26,915.66
216,590.85
*
*
*
*
*
*
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
105,503.51
6,403.33
13,573.46
0.8%
189,449.26
0.0%
189,449.26
0.0%
189,449.26
1.11
24,207.87
190,940.85
110,778.68
24,608.00
27,146.92
162,533.60
1,491.59
1,491.59
0.00
0.00
0.00
0.00
26,915.66
26,915.66
190,940.85
190,940.85
*
*
*
*
*
*
VENTANERIA
VENTANAS EXTERIORES
Ventana AE01a - V1 + V5
1.62 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal. (Son 4 Und)
18.1.1
20H600
20H701
18.1.2
Ventana AE01b - V1 + V5
1.62 x 12.78 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal (Son 8 Und)
43 de 139
m2
751,357.00
M2
1.0000
372,564.06
372,564.06
M2
1.0000
281,057.09
281,057.09
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
653,621.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
751,357.00
751,357.00
756,068.00
*
*
*
*
*
. . MATERIAL
20H600
20H701
UNIDAD
Ventana AE01c - V1 + V5
1.62 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal (Son 2 Und)
18.1.3
20H600
20H701
Ventana AE01d - V1 + V5
1.62 x 12.78 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Via 40 (Son 2 Und)
18.1.4
20H600
20H701
Ventana AE 12b - V1
3.24 x 14.15 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-5 + Ch 1/16" o
equivalente. Fachada Via 40 (Son 1 Und)
18.1.5
20H600
20H701
18.1.6
20H600
20H701
44 de 139
CANTIDAD
UNITARIO
TOTAL
M2
1.0000
375,249.33
375,249.33
M2
1.0000
283,082.82
283,082.82
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
658,332.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
756,068.00
756,068.00
1.0000
379,315.71
379,315.71
M2
1.0000
286,150.44
286,150.44
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
665,466.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
763,202.00
763,202.00
1.0000
379,259.28
379,259.28
M2
1.0000
286,107.87
286,107.87
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
665,367.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
763,103.00
763,103.00
1.0000
356,185.11
356,185.11
M2
1.0000
268,701.04
268,701.04
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
624,886.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
722,622.00
722,622.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
6,262,857.00
M2
5.9780
549,780.34
3,286,586.89
M2
5.9780
414,746.57
2,479,355.02
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
722,622.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
763,103.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
763,202.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
5,765,941.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
*
*
*
*
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
6,262,857.00 *
6,262,857.00
0.00
#DIV/0!
#DIV/0!
TOTAL UNITARIO
18.1.7
20H600
20H701
Ventana AE 13b - V1 + V5
4.86 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS.Sistema NS25-6 + Ch
1/8" o equivalente. Fachada Paseo Peatonal (Son 2 Und)
m2
M2
1.0000
369,729.45
369,729.45
M2
1.0000
278,918.70
278,918.70
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
Ventana AE 14b - V1 + V5
3.24 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8" o equivalente.
Fachada Paseo Peatonal (Son 2 Und)
18.1.8
20H600
20H701
Ventana AE 15a - V1 + V5
0.76 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 1/16" o equivalente. Fachada Via 40 (Son 3 Und)
18.1.9
20H600
20H701
18.1.10
Ventana AE 15b - V1 + V5
0.50 x 7.50 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 o
equivalente. Fachada Via 40 (Son 1 Und)
- Perfileria Sistema NS25-4 Aluminio Duranar Arcadia Silver
20H600
20H701
TOTAL
45 de 139
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
746,384.00
m2
648,648.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
746,384.00
746,384.00
1.0000
379,670.82
379,670.82
M2
1.0000
286,418.33
286,418.33
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
666,089.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
763,825.00
763,825.00
1.0000
439,602.90
439,602.90
M2
1.0000
331,630.25
331,630.25
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
771,233.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
868,969.00
868,969.00
*
*
*
*
*
*
*
*
*
*
*
*
929,337.00
M2
1.0000
474,012.66
474,012.66
M2
1.0000
357,588.49
357,588.49
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
868,969.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
763,825.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
831,601.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
929,337.00
929,337.00
*
*
*
*
*
. . MATERIAL
UNIDAD
Ventana AE 17a - V1
14.60 x 4.74 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/16" o
equivalente. Acceso (Son 2 Und)
18.1.11
20H600
20H701
18.1.12
20H600
20H701
Ventana AE 17b - V1
14.60 x 6.99 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/4" o
equivalente. Acceso (Son 1 Und)
18.1.13
20H600
20H701
18.1.14
20H600
20H701
18.1.15
Ventana AE 18 - V1 + V5
15.12 x 2.88 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo Peatonal (Son 2 Und)
- Perfileria Sistema NS25-6 Aluminio Duranar Arcadia Silver
20H600
20H701
46 de 139
CANTIDAD
UNITARIO
m2
TOTAL
621,999.00
M2
1.0000
298,830.00
298,830.00
M2
1.0000
225,433.15
225,433.15
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
524,263.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
621,999.00
621,999.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
6,222,199.00
1.0000
349,976.10
349,976.10
M2
1.0000
264,017.05
264,017.05
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
613,993.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
711,729.00
711,729.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
6,222,199.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
757,082.00
M2
1.0000
375,827.31
375,827.31
M2
1.0000
283,518.84
283,518.84
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
711,729.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
659,346.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
80,188.68 *
757,082.00 *
757,082.00
Ventana AE 19a - V1 + V5
1.62 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo Peatonal (Son 1 Und)
18.1.16
20H600
20H701
Ventana AE 19b - V1 + V5
1.62 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo (Son 1 Und)
18.1.17
20H600
20H701
18.1.18
20H600
20H701
Ventana AE 21b - V1
1.70 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 o equivalente. Paseo
Peatonal (Son 1 Und)
18.1.19
20H600
20H701
Ventana AE 22b - V1
7.49 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/4" Plaza
Comidas (Son 1 Und)
18.1.20
TOTAL
47 de 139
m2
757,082.00
M2
1.0000
375,827.31
375,827.31
M2
1.0000
283,518.84
283,518.84
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
659,346.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
757,082.00
757,082.00
1.0000
333,562.38
333,562.38
M2
1.0000
251,634.77
251,634.77
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
585,197.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
682,933.00
682,933.00
2.9400
686,166.60
2,017,329.81
M2
2.9400
517,634.46
1,521,845.30
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
0.0000
22,000.75
m2
3,539,175.11
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
0.00
0.00
3,556,722.28
3,792,477.00
1.0000
370,230.48
370,230.48
M2
1.0000
279,296.67
279,296.67
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
649,527.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
747,263.00
747,263.00
748,376.00
M2
1.0000
370,864.89
370,864.89
M2
1.0000
279,775.26
279,775.26
...
*
*
*
*
*
*
*
*
*
*
*
*
747,263.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
3,556,722.28
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
682,933.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
650,640.15
*
*
*
*
*
. . MATERIAL
UNIDAD
20H600
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
20H701
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
18.1.21
20H600
20H701
Ventana AE 26 - V6
0.81 x 2.70 m
Vidrio Solarban 60VT
II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12 mm +
Traslucido 6mm HS. Sistema NS25-2 o equivalente. Plaza
Comidas (Son 15 Und)
18.1.22
20H600
20H701
Ventana AE 27b - V4 + V1
17.41 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expancion (Son 1Und)
18.1.23
20H600
20H701
Ventana AE 30d - V1 + V4
9.04 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expansin (Son 1 Und)
18.1.26
20H600
20H701
18.1.26
Ventana AE 30d - V1 + V4
9.04 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expansin (Son 1 Und)
48 de 139
CANTIDAD
UNITARIO
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
TOTAL
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
748,376.00
748,376.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
1.0000
382,580.10
382,580.10
M2
1.0000
288,613.05
288,613.05
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
671,193.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
768,929.00
768,929.00
1.0000
354,183.84
354,183.84
M2
1.0000
267,191.31
267,191.31
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
621,375.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
719,111.00
719,111.00
1.0000
322,093.98
322,093.98
M2
1.0000
242,983.17
242,983.17
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
662,813.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
719,111.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
768,929.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
565,077.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
662,813.00
662,813.00
*
*
*
*
*
. . MATERIAL
20H600
20H701
UNIDAD
18.1.27
20H600
20H701
Ventana AE 30e - V1 + V4
9.04 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expansion (Son 1 Und)
18.1.28
20H600
20H701
Ventana AE 31 - V1 + V5
3.24 x 7.75 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS + Vidrio Solarban 60VT II 6mm HS#2 +
PVB Opaco + Gris 4mm HS. Sistema NS25-6 + Ch 1/8".
Fachada Paseo (Son 1 Und)
18.1.29
20H600
20H701
Puerta Pivotante AE 31 - V1
1.62 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Fachada Paseo Pdeatonal (Son 1 Und)
18.1.30
20H600
20H701
49 de 139
CANTIDAD
UNITARIO
TOTAL
M2
1.0000
322,093.98
322,093.98
M2
1.0000
242,983.17
242,983.17
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
565,077.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
662,813.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
1.0000
369,650.22
369,650.22
M2
1.0000
278,858.93
278,858.93
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
m2
648,509.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
746,245.00
1.0000
342,936.03
342,936.03
M2
1.0000
258,706.12
258,706.12
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
601,642.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
699,378.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
6,117,269.00
M2
3.9690
830,291.81
3,295,428.19
M2
3.9690
626,360.49
2,486,024.77
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
14.4663
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
699,378.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
746,245.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
5,781,452.96
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
318,268.87
318,268.87
6,117,269.00
6,117,269.00
0.00
#DIV/0!
#DIV/0!
*
*
*
*
*
. . MATERIAL
UNIDAD
Ventana AE 32 - V1
4.86 x 6.60 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/8".
(Son
1 Und)
18.1.31
20H600
20H701
18.1.32
20H600
20H701
CANTIDAD
UNITARIO
m2
TOTAL
746,591.00
M2
1.0000
369,847.44
369,847.44
M2
1.0000
279,007.71
279,007.71
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
648,855.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
746,591.00
746,591.00
0.00
0.00
0.00
Ventana AE 33 - V1 + V5
6.48 x 7.75 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS + Vidrio Solarban 60VT II 6mm HS#2 +
PVB Opaco + Gris 4mm HS. Sistema NS25-6 + Ch 1/8".
Fachada Paseo (Son 1 Und)
m2
M2
1.0000
199,578.75
199,578.75
M2
1.0000
150,559.40
150,559.40
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
*
*
*
447,874.00
350,138.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
447,874.00
447,874.00
0.00
0.00
0.00
*
*
*
*
*
REJILLAS en ALUMINIO
18.2.1
20H600
20H701
18.2.2
20H600
20H701
18.2.3
20H600
Rejilla AE 60
7.20 x 0.90
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion anodizado
natural. En el interior de las rejas se colocara un mosquito de
malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325. Servicios
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Rejilla AE 61
3.24 x 1.00
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion anodizado
natural. En el interior de las rejas se colocara un mosquito de
malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325. Sala
Maquinas
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
286,000.00
40,000.00
1.0%
2,262,641.35
2.0%
2,262,641.35
1.0%
2,262,641.35
9.61
22,000.75
1,799,561.22
251,686.88
2,051,248.11
22,626.41
22,626.41
45,252.83
45,252.83
22,626.41
22,626.41
211,393.24
211,393.24
2,353,147.00
*
*
*
*
*
1,138,785.00
3.05
3.05
286,000.00
40,000.00
1.0%
1,094,985.58
2.0%
1,094,985.58
1.0%
1,094,985.58
4.65
22,000.75
und
M2
M2
...
% (M+MO)
...
50 de 139
6.29
6.29
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Rejilla AE 62b
6.51 x 2.05
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion anodizado
natural. En el interior de las rejas se colocara un mosquito de
malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325. Sala
Maquinas
2,353,147.00
870,881.98
121,801.68
992,683.66
10,949.86
10,949.86
21,899.71
21,899.71
10,949.86
10,949.86
102,301.92
102,301.92
1,138,785.00
*
*
*
*
*
4,545,800.00
12.16
12.16
286,000.00
40,000.00
1.0%
4,370,961.54
3,476,385.20
486,207.72
3,962,592.92
43,709.62
43,709.62 *
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
% (M+MO)
...
HR
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Rejilla AE 63b
6.52 x 2.05
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion anodizado
natural. En el interior de las rejas se colocara un mosquito de
malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325. Sala
Maquinas
18.2.4
20H600
20H701
20H600
20H701
18.2.6
20H600
20H701
18.2.7
20H600
20H701
4,370,961.54
1.0%
4,370,961.54
18.56
22,000.75
12.16
12.16
286,000.00
40,000.00
1.0%
4,372,698.08
2.0%
4,372,698.08
1.0%
4,372,698.08
18.57
22,000.75
87,419.23
87,419.23
43,709.62
43,709.62
408,368.62
408,368.62
4,545,800.00
3,477,766.33
486,400.89
3,964,167.22
43,726.98
43,726.98
87,453.96
87,453.96
43,726.98
43,726.98
408,530.86
408,530.86
4,547,606.00
53.49
53.49
286,000.00
40,000.00
1.0%
19,234,647.12
2.0%
19,234,647.12
1.0%
19,234,647.12
81.68
22,000.75
15,298,016.69
2,139,582.75
17,437,599.45
192,346.47
192,346.47
384,692.94
384,692.94
192,346.47
192,346.47
1,797,047.67
1,797,047.67
20,004,033.00
Ventana AI 1a - V3
14.60 x 4.67 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Foyer Nivel 3 (Son 2 Und)
Perfileria Sistema NS25-6 + Ch 1/8".Aluminio Duranar Arcadia
Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm
HS + Separador 12 mm + Incoloro 6mm HS.
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
-
6.43
6.43
286,000.00
40,000.00
1.0%
2,313,478.85
2.0%
2,313,478.85
1.0%
2,313,478.85
9.82
22,000.75
20H600
51 de 139
*
*
*
*
*
*
*
*
*
*
*
*
1,839,994.14
257,341.84
2,097,335.98
23,134.79
23,134.79
46,269.58
46,269.58
23,134.79
23,134.79
216,142.87
216,142.87
2,406,018.00
*
*
*
*
*
6,247,859.00
16.71
16.71
286,000.00
40,000.00
1.0%
6,007,556.73
2.0%
6,007,556.73
1.0%
6,007,556.73
25.51
22,000.75
m2
4,778,029.07
668,255.81
5,446,284.89
60,075.57
60,075.57
120,151.13
120,151.13
60,075.57
60,075.57
561,271.84
561,271.84
6,247,859.00
711,729.00
M2
1.0000
349,976.10
349,976.10
M2
1.0000
264,017.05
264,017.05
2.0%
292,452.83
613,993.15
5,849.06
...
% (M+MO)
2,406,018.00
VENTANAS INTERIORES
18.3.1
20,004,033.00
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
4,547,606.00
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
UNITARIO
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
18.2.5
CANTIDAD
*
*
*
*
*
. . MATERIAL
20H701
UNIDAD
...
% (M+MO)
...
% (M+MO)
...
HR
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Puerta Pivotante AI 1a - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Foyer Nivel 3. (Son 4 Und)
18.3.2
20H600
20H701
Ventana AI 1b - V3
14.60 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Foyer Nivel 1 (Son 1 und)
18.3.3
20H600
20H701
Puerta Pivotante AI 1b - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Foyer Nivel 1. (Son 4 Und)
18.3.4
20H600
20H701
Ventana AI 10 - V3
3.24 x 1.00 m
Vidrio Solarban 60VT
II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador 12 mm
+ Incoloro 6mm HS. Cabina de Cobro Nivel 1
(Son 1 und)
18.3.5
20H600
20H701
Ventana AI 11 - V3
16.40 x 6.00 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Bar Nivel 3 (Son 1 und)
18.3.6
20H600
52 de 139
CANTIDAD
UNITARIO
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
TOTAL
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
711,729.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
1.0000
349,976.10
349,976.10
M2
1.0000
264,017.05
264,017.05
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
613,993.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
711,729.00
711,729.00
0.00
0.00
0.00
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
m2
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
734,484.00
M2
1.0000
362,946.45
362,946.45
M2
1.0000
273,801.70
273,801.70
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
*
*
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
711,729.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
636,748.15
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
734,484.00
*
*
*
*
*
711,729.00
M2
1.0000
349,976.10
349,976.10
M2
1.0000
264,017.05
264,017.05
2.0%
292,452.83
613,993.15
5,849.06
5,849.06 *
...
% (M+MO)
...
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
% (M+MO)
...
HR
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Puerta Pivotante AI 11 - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Bar Nivel 3. (Son 2 Und)
18.3.7
20H600
20H701
CANTIDAD
UNITARIO
3.0%
292,452.83
1.0%
292,452.83
3.6448
22,000.75
und
TOTAL
8,773.58
8,773.58
2,924.53
2,924.53
80,188.68
80,188.68
711,729.00
711,729.00
0.00
0.00
0.00
*
*
*
6,222,199.00
M2
5.9780
545,903.62
3,263,411.83
M2
5.9780
411,822.03
2,461,872.08
2.0%
292,452.83
3.0%
292,452.83
1.0%
292,452.83
21.7887
22,000.75
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
5,725,283.91
5,849.06
5,849.06
8,773.58
8,773.58
2,924.53
2,924.53
479,367.92
479,367.92
6,222,199.00
*
*
*
*
*
CARPINTERIA METALICA
PUERTAS
EXTERIORES
CORTAFUEGO
RF60
Marco y Premarco en Chapa Galvanizada BWG No.22
galvanizado en caliente po imersion. Terminacion imprimacion
electrostatica. Las uniones con pared deberan ser selladas con
sellador a base de silicona transparente. Hoja Batiente de chapa
galvanizada BWG No.22 electrosoldada. Panel sandwich 40mm
de espesor. Doble contacto. Relleno : aislante termico
homologado segun ensayo. Chapa de acero mas chapa de zinc
en ambos lado de la chapa. Guardapie de aluminio fijado con
tornillo de acero galvanizado. Rejilla de Ventilacion Superior
minimo 1.20m . Bisagras : 3 piezas galvanizadas ajustables por
jamba. Superficie mate croamdo. Terminacion 1 : imprimacion
electrostatica (ambos lados). Burlete de Neopreno en todo el
perimetro.
19.1.1 a 19.1.7
04R050
04R052
04R053
23A001
20H600
20H701
19.1.1
UND
UND
KG
GLN
M2
ML
ML
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Puerta CE 01
1.26 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada. Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado
- Puerta CE 01
M2
1.26 x 2.45 m
2.02
1.17
0.73
0.07
1.00
1.00
1.00
98,020.00
2,135.42
5,763.54
26,627.08
212,710.36
177,616.88
177,616.88
2.0%
1,079,012.82
3.0%
1,079,012.82
1.0%
1,079,012.82
12.59
24,207.87
M2
*
*
*
*
*
3.09
1,143,753.48
3,530,767.00
3,530,767.00 *
Puerta CE 03a
1.62 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada. Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
Rejilla de Ventilacion
- Puerta CE 03a
M2
TOTAL UNITARIO
19.1.3
1,143,753.59
197,770.37
2,506.87
4,194.98
1,863.90
212,710.36
177,616.88
177,616.88
774,280.23
21,580.26
21,580.26
32,370.38
32,370.38
10,790.13
10,790.13
304,732.59
304,732.59
1,143,753.59
1,143,753.59
1.62 x 2.45 m
M2
M2
TOTAL UNITARIO
3.97
1,143,753.59
4,539,558.00
4,539,558.00 *
53 de 139
. . MATERIAL
UNIDAD
Puerta CE 03b
1.62 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada. Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
Rejilla de Ventilacion
19.1.4
- Puerta CE 03b
1.62 x 2.45 m
CANTIDAD
UNITARIO
M2
M2
3.97
1,143,753.59
TOTAL UNITARIO
- Puerta CE 04
1.86 x 2.45 m
M2
M2
4.56
1,143,753.79
TOTAL UNITARIO
- Puerta CE 06
2.06 x 2.45 m
M2
M2
5.05
1,143,753.72
TOTAL UNITARIO
- Puerta CE 07
5,772,525.00
5,772,525.00 *
Puerta CE 07
1.86 x 2.10 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada. Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
19.1.9
5,212,086.00
5,212,086.00 *
Puerta CE 06
2.06 x 2.45 m
PORTON ENROLLABLE
RF60 en 1 hoja en lamas metalicas de chaoa galvanizada a 2
caras de 1mm de epesor. Relleno ignifugo segn ensayo y 63 mm
de espesor total. Guias metalicas en "U" con sitema de anclaje a
pared. Cartelas laterales metalicas con rodamientos para sujetar
ehe de hoja sin muelles dimensionados. Activacion mediante
motor segun proveedor. La puerta abre y cierra electricamente, al
saltar la seal de incendio, cierra automaticamente con velocidad
constante
19.1.8
4,539,558.00
4,539,558.00 *
Puerta CE 04
1.86 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada. Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado
19.1.5
TOTAL
1.86 x 2.10 m
M2
M2
3.91
1,143,864.57
TOTAL UNITARIO
4,467,935.00
4,467,935.00 *
19.2.1 a
PUERTAS
INTERIORES
Marco y Premarco en Chapa Galvanizada BWG No.22
galvanizado en caliente po imersion. Terminacion imprimacion
electrostatica. Las uniones con pared deberan ser selladas con
sellador a base de silicona transparente. Hoja Batiente de chapa
galvanizada BWG No.22 electrosoldada. Panel sandwich 40mm
de espesor. Doble contacto. Relleno : aislante termico
homologado segun ensayo. Chapa de acero mas chapa de zinc
en ambos lado de la chapa. Guardapie de aluminio fijado con
tornillo de acero galvanizado. Rejilla de Ventilacion Superior
minimo 1.20m . Bisagras : 3 piezas galvanizadas ajustables por
jamba. Superficie mate croamdo. Terminacion 1 : imprimacion
electrostatica (ambos lados). Burlete de Neopreno en todo el
perimetro.
19.2.24
04R050
04R052
04R053
23A001
23A001
23A001
20H600
20H701
19.2.1
UND
UND
KG
UND
GLN
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Puerta
C 01
1.86 x 2.10
- Puerta
C 01
1.86 x 2.10
M2
Pasillos de Escape
2.45
1.43
0.88
2.45
0.07
1.90
62,833.33
2,135.42
5,763.54
19,520.00
26,627.08
18,952.63
2.0%
313,955.76
3.0%
313,955.76
1.0%
313,955.76
2.74
24,207.87
Puerta
C 02a
1.86 x 2.10
Manten.
- Puerta C 02a 1.86 x 2.10
M2
Puerta
C 03a
1.86 x 2.10
*
*
*
*
*
3.91
332,793.14
1,299,890.00
1,299,890.00 *
M2
M2
3.91
332,793.14
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.3
M2
TOTAL UNITARIO
19.2.2
332,793.10
153,887.34
3,042.97
5,092.09
47,843.52
1,770.70
36,010.00
247,646.62
6,279.12
6,279.12
9,418.67
9,418.67
3,139.56
3,139.56
66,309.14
66,309.14
332,793.10
M2
Nivel 1
54 de 139
. . MATERIAL
- Puerta
UNIDAD
C 03a
1.86 x 2.10
M2
CANTIDAD
3.91
UNITARIO
332,793.14
Puerta
C 03b
1.86 x 2.10
- Puerta
C 03b
1.86 x 2.10
M2
Nivel 1
M2
3.91
332,793.14
Puerta
C 03c
0.96 x 2.10
- Puerta
C 03c
0.96 x 2.10
M2
Nivel 1
M2
2.02
332,793.15
Puerta C 04
de Rack
- Puerta C 04
1.41 x 2.10
1.41 x 2.10
M2
M2
2.96
335,153.33
Puerta
C 05
1.86 x 2.10
- Puerta
C 05
1.86 x 2.10
Acceso Cocina
M2
M2
3.91
332,793.14
Puerta
C 06
1.86 x 2.10
- Puerta
C 06
1.86 x 2.10
M2
Cocina
M2
3.91
332,793.14
Puerta
C 07
0.96 x 2.10
- Puerta
C 07
0.96 x 2.10
M2
Cocina
M2
2.02
332,793.15
Puerta
Cocina
- Puerta
C 08
0.96 x 2.10
C 08
0.96 x 2.10
M2
M2
2.02
332,793.15
Puerta
C 10
1.26 x 2.10
- Puerta
C 10
1.26 x 2.10
M2
M2
2.65
332,792.89
Puerta
C 13
0.76 x
Camerinos, Control
0.76 x 2.10
- Puerta C 13
2.10
Deposito, Bao
M2
M2
1.60
332,792.61
Puerta
C 14
Servicio
- Puerta C 14
531,137.00
531,137.00 *
TOTAL UNITARIO
19.2.13
880,570.00
880,570.00 *
TOTAL UNITARIO
19.2.12
670,911.00
670,911.00 *
TOTAL UNITARIO
19.2.11
670,911.00
670,911.00 *
TOTAL UNITARIO
19.2.10
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.9
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.8
992,389.00
992,389.00 *
TOTAL UNITARIO
19.2.7
670,911.00
670,911.00 *
TOTAL UNITARIO
19.2.6
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.5
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.4
TOTAL
0.96 x 2.10
Baos Discapacitados,
0.96 x 2.10
M2
M2
2.02
332,793.15
670,911.00
670,911.00 *
TOTAL UNITARIO
19.3.1 a
CORTINAS
ENRROLLABLES
Marco y Premarco en Perfiles de alenacion de aluminio. Hoja
Batiente bastidor de perfiles de aleacion de aluminio, terminado
anodizado natural, con tablero ciego compuesto por dos chapas
de aluminio espe. 1.25 mm CORTINA ENROLLABLE con perfiles
de aluminio de extrusion . Guas metalicas de seguridad de 80x60
cm. Perfil de aleacion de aluminio. Accionamiento : moor
semiblindado con alimentacion trifasica. Acople al eje de la cortina
mediant enganaje y contramarcha. Freno magnetico. Eventual
accionamiento manual.
19.3.8
04M001
04M002
04M003
04M004
23A001
04M005
20H600
20H701
19.3.1
Puerta C 25a
4.95 x 4.20 m
- Puerta C 25a
4.95 x 4.20 m
CORTINA ENROLLABLE
M2
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
36.559
1.097
0.731
41.312
36.559
36.687
4,255.54
5,212.66
5,923.48
191.37
1,000.00
445.00
0.1%
281,194.18
0.9%
281,194.18
34.940
207.51
m2
1.0000
101,606.73
HR / KG
HR / KG
HR / KG
2.116
1.895
0.259
12,216.70
12,216.70
22,306.93
20.79
392,965.61
392,965.61
155,578.87
5,717.11
4,331.14
7,906.00
36,559.11
16,325.62
226,417.86
307.05
307.05 *
2,607.39
2,607.39 *
7,250.27
7,250.27 *
101,606.73
*
25,853.57
23,151.87
5,770.89
54,776.32 *
392,965.61 *
M2
M2
8,169,755.00
8,169,755.00 *
TOTAL UNITARIO
55 de 139
. . MATERIAL
19.3.2
UNIDAD
Puerta C 25b
6.21 x 4.20 m
- Puerta C 25b
6.21 x 4.20 m
CORTINA ENROLLABLE
CANTIDAD
UNITARIO
M2
M2
26.08
392,965.61
Puerta C 25c
3.53 x 3.95 m
CORTINA ENROLLABLE
M2
- Puerta C 25c
3.53 x 3.95 m
Estacionamiento VIP
M2
13.94
392,965.61
04R200
04R200
04R200
20H700
20H600
20H701
19.5.4
04R200
04R200
04R200
20H700
20H600
20H701
19.5.5
04R200
04R200
04R200
20H700
20H600
20H701
19.5.4
20H600
20H701
19.6.1
5,479,316.00
5,479,316.00 *
TOTAL UNITARIO
19.5.4
10,249,329.00
10,249,329.00 *
TOTAL UNITARIO
19.3.3
TOTAL
ML
ml
ml
m2
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
56 de 139
50,715.56
23,582.73
135,047.62
111,447.44
2.0%
371,933.96
3.0%
371,933.96
1.0%
371,933.96
4.94
22,880.78
394,250.00
76,073.34
35,374.10
141,800.00
5,572.37
258,819.81
7,438.68
7,438.68
11,158.02
11,158.02
3,719.34
3,719.34
113,114.15
113,114.15
394,250.00
394,250.00
*
*
*
*
*
*
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
2.91
1.00
5%
50,715.56
27,893.25
23,582.73
155,416.74
2.0%
226,117.92
3.0%
226,117.92
1.0%
226,117.92
2.75
22,880.78
239,685.00
50,715.56
81,118.44
23,582.73
7,770.84
163,187.58
4,522.36
4,522.36
6,783.54
6,783.54
2,261.18
2,261.18
62,930.35
62,930.35
239,685.00
*
*
*
*
*
*
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
2.91
1.00
5%
50,715.56
27,893.25
23,582.73
155,416.74
2.0%
226,117.92
3.0%
226,117.92
1.0%
226,117.92
2.75
22,880.78
239,685.00
50,715.56
81,118.44
23,582.73
7,770.84
163,187.58
4,522.36
4,522.36
6,783.54
6,783.54
2,261.18
2,261.18
62,930.35
62,930.35
239,685.00
*
*
*
*
*
*
ML
ml
ml
KG
GLN
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
3.00
0.45
0.03
30,801.48
16,940.63
5,533.00
25,562.00
2.0%
147,895.28
3.0%
147,895.28
1.0%
147,895.28
2.75
22,880.78
156,769.00
30,801.48
50,821.89
2,479.39
862.17
84,964.93
2,957.91
2,957.91
4,436.86
4,436.86
1,478.95
1,478.95
62,930.35
62,930.35
156,769.00
M2
UND
GLB
GLN
1.50
1.50
1.05
5%
0.55
2.41
0.48
327,294.00
7,925.21
81,700.00
178,820.38
19,108.65
39,397.72
*
*
*
*
*
*
. . MATERIAL
UNIDAD
1.02
0.02
11,130.20
85,500.00
45%
250,800.00
UND
GLB
GLN
GLN
GLN
1.70
7.49
1.50
3.18
0.08
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
45%
778,872.24
UND
GLB
GLN
GLN
GLN
0.99
4.38
0.88
1.86
0.04
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
45%
456,000.00
UND
GLB
GLN
GLN
GLN
0.57
2.52
0.50
1.07
0.03
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
45%
261,761.03
UND
GLB
GLN
GLN
GLN
0.33
1.46
0.29
0.62
0.01
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
45%
152,000.00
UND
GLB
GLN
GLN
GLN
0.43
1.90
0.38
0.81
0.02
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
Porcentaje Contrato
45%
197,600.00
Divisones
DUCHAS
BAOS
Divisones y Puertas en Vidrio Templado 3 mm o Vidrio
Laminado (3+3 mm), con chapetas en acero inoxidable para
divisiones y con bisagra para puerta de vaiven en aluminio
anodizado negro, tipo Casma Ref. 51000/620 o equivalente
m2
1.05
4.00
1.00
1.00
121,625.84
19,639.50
37,063.64
36,049.04
2.0%
354,134.17
3.0%
354,134.17
1.0%
354,134.17
3.40
22,000.75
19.6.3
19.6.4
Porcentaje Contrato
19.6.5
Porcentaje Contrato
19.6.6
19.6.7
19.6.9
04R111
04R112
21B125
21B130
20H600
20H701
19.6.7
UNITARIO
GLN
GLN
19.6.2
CANTIDAD
de 0.90x2.00 m,
325,127.97
34,742.99
71,632.22
20,737.11
3,759.70
456,000.00
205,200.00
661,200.00 *
M2
186,635.60
19,943.78
41,119.57
11,903.88
2,158.21
261,761.03
117,792.47
379,553.50 *
M2
108,375.99
11,581.00
23,877.41
6,912.37
1,253.23
152,000.00
68,400.00
220,400.00 *
M2
140,888.79
15,055.30
31,040.63
8,986.08
1,629.20
197,600.00
88,920.00
286,520.00 *
375,382.22
127,707.13
78,558.00
37,063.64
36,049.04
279,377.81
7,082.68
7,082.68
10,624.03
10,624.03
3,541.34
3,541.34
74,756.36
74,756.36
375,382.22
*
*
*
*
*
*
M2
M2
1.80
375,382.22
675,688.00
675,688.00 *
555,335.86
59,342.88
122,351.65
35,420.09
6,421.76
778,872.24
350,492.51
1,129,364.75 *
M2
TOTAL UNITARIO
19.6.8
11,405.41
2,067.83
250,800.00
112,860.00
363,660.00 *
M2
M2
UND
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
de 0.70x2.00 m,
M2
M2
57 de 139
1.40
375,382.14
525,535.00
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
525,535.00 *
TOTAL UNITARIO
19.6.9
- Puerta Ducha
TOTAL
M2
M2
2.80
375,382.14
1,051,070.00
1,051,070.00 *
TOTAL UNITARIO
CARPINTERIA MADERA
PUERTAS
EN
MADERA
Hojas en madera entamborada con alma de tablex, 2 laminas de
20.1.1 a 20.1.12
9mm, mas refuerzo de 18mm, con acabado en lamina de alta
presion e=0.7 mm Tipo 2163 MT de Formica o equivalente, y con
bisagra de pivote, segun detalle especifico
-
20H600
20H701
20.2.1
20H600
20H701
20.2.2
20H600
20H701
20.2.3
20H600
20H701
M2
und
und
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
58 de 139
0.6911
0.8667
0.3931
0.1912
0.3333
7.5751
0.2580
66,628.00
106,995.16
79,900.00
31,850.00
33,872.00
26.60
3,759.00
2.0%
258,173.45
3.0%
258,173.45
1.0%
258,173.45
3.03
22,880.78
273,663.85
46,043.67
92,728.17
31,410.29
6,089.64
11,290.67
201.50
969.77
188,733.69
5,163.47
5,163.47
7,745.20
7,745.20
2,581.73
2,581.73
69,439.75
69,439.75
273,663.85
*
*
*
*
*
*
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.3700
2.3700
2,518,438.03
77,889.84
2.0%
8,371,832.72
3.0%
8,371,832.72
1.0%
8,371,832.72
96.96
22,880.78
8,874,142.68
5,968,698.14
184,598.91
6,153,297.05
167,436.65
167,436.65
251,154.98
251,154.98
83,718.33
83,718.33
2,218,535.67
2,218,535.67
8,874,142.68
*
*
*
*
*
*
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.9495
0.9495
2,518,438.03
77,889.84
2.0%
3,354,031.72
3.0%
3,354,031.72
1.0%
3,354,031.72
38.85
22,880.78
3,555,273.62
2,391,256.91
73,956.40
2,465,213.31
67,080.63
67,080.63
100,620.95
100,620.95
33,540.32
33,540.32
888,818.40
888,818.40
3,555,273.62
*
*
*
*
*
*
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.7880
1.7880
2,518,438.03
77,889.84
2.0%
6,315,964.94
3.0%
6,315,964.94
1.0%
6,315,964.94
73.15
22,880.78
6,694,922.83
4,502,967.20
139,267.03
4,642,234.23
126,319.30
126,319.30
189,478.95
189,478.95
63,159.65
63,159.65
1,673,730.71
1,673,730.71
6,694,922.83
*
*
*
*
*
*
. . MATERIAL
20.2.4
20H600
20H701
UNIDAD
20.3.2
20H600
20H701
MUEBLES
DE
MADERA
Muebles de Piso, en madera de aglomerado tipo MDF de 2mm y
listones de cedro, con acabado en triplex de madera roble
mallado natural
Mueble M - 02
L = 4.90
Recepcion Niv. +0.00
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Mueble M - 03
L = 7.12
20H600
20H701
20.3.4
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.7880
1.7880
2,518,438.03
77,889.84
2.0%
6,315,964.94
3.0%
6,315,964.94
1.0%
6,315,964.94
73.15
22,880.78
MUEBLES
DE
MADERA
Muebles de Piso, en madera de aglomerado tipo MDF de 2mm y
listones de cedro, con acabado en triplex de madera roble
mallado natural
Mueble M - 04
L = 2.64
Piso+Gabinete Cocineta
Niv.+14.00
- TRIPLEX PERILLO 2.44x1.22 4mm
- LAMINA TABLEX 1.53x2.44x9mm
59 de 139
*
*
*
*
*
*
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
2.0%
5,275,589.86
3.0%
5,275,589.86
1.0%
5,275,589.86
61.10
22,880.78
2,005,232.41
995,687.19
679,242.63
131,687.45
40,380.51
4,357.33
20,971.03
3,877,558.55
105,511.80
105,511.80
158,267.70
158,267.70
52,755.90
52,755.90
1,398,031.31
1,398,031.31
5,592,125.25
*
*
*
*
*
*
4,059,468.70
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
13.60
10.85
6.17
3.00
30.86
118.91
4.05
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
2.0%
3,829,687.45
3.0%
3,829,687.45
1.0%
3,829,687.45
44.35
22,880.78
1,455,650.19
722,795.15
493,079.83
95,595.33
29,313.26
3,163.10
15,223.42
2,814,820.28
76,593.75
76,593.75
114,890.62
114,890.62
38,296.87
38,296.87
1,014,867.18
1,014,867.18
4,059,468.70
*
*
*
*
*
*
5,898,656.56
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,694,922.83
4,502,967.20
139,267.03
4,642,234.23
126,319.30
126,319.30
189,478.95
189,478.95
63,159.65
63,159.65
1,673,730.71
1,673,730.71
6,694,922.83
5,592,125.25
18.74
14.94
8.50
4.13
42.51
163.81
5.58
MUEBLES
DE
MADERA
Muebles de Piso, en madera de aglomerado tipo MDF de 2mm y
listones de cedro, con acabado en triplex de madera roble
mallado natural
20.3.3
TOTAL
Und
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Mueble M - 01
L = 6.75
Recepcion Niv. -5.65
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
-
20H701
UNITARIO
MUEBLES
DE
MADERA
Muebles de Piso, en madera de aglomerado tipo MDF de 2mm y
listones de cedro, con acabado en triplex de madera roble
mallado natural
20.3.1
20H600
CANTIDAD
19.77
15.76
8.97
4.36
44.84
172.79
5.88
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
2.0%
5,564,770.34
3.0%
5,564,770.34
1.0%
5,564,770.34
64.45
22,880.78
2,115,148.85
1,050,265.60
716,475.18
138,905.87
42,593.96
4,596.18
22,120.55
4,090,106.20
111,295.41
111,295.41
166,943.11
166,943.11
55,647.70
55,647.70
1,474,664.14
1,474,664.14
5,898,656.56
2,706,000.00
und
UND
UND
9.07
7.23
106,995.16
66,628.00
970,321.42
481,807.79
*
*
*
*
*
*
. . MATERIAL
UNIDAD
20H600
20H701
20.3.5
20H600
20H701
20.4.1
20H600
20H701
20.4.2
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
MUEBLES
DE
MADERA
Muebles de Piso, en madera de aglomerado tipo MDF de 2mm y
listones de cedro, con acabado en triplex de madera roble
mallado natural
Mueble M - 05
L = 4.68
Piso+Gabinete Cocineta
Niv.+19.25
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H600
20H701
CANTIDAD
UNITARIO
4.11
2.00
20.57
79.27
2.70
79,900.00
31,850.00
950.00
26.60
3,759.00
2.0%
2,552,830.19
3.0%
2,552,830.19
1.0%
2,552,830.19
29.57
22,880.78
TOTAL
328,681.93
63,722.86
19,539.91
2,108.49
10,147.77
1,876,330.19
51,056.60
51,056.60
76,584.91
76,584.91
25,528.30
25,528.30
676,500.00
676,500.00
2,706,000.00
*
*
*
*
*
*
4,797,000.00
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
16.08
12.82
7.29
3.55
36.46
140.52
4.79
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
2.0%
4,525,471.70
3.0%
4,525,471.70
1.0%
4,525,471.70
52.41
22,880.78
1,720,115.24
854,113.82
582,663.43
112,963.26
34,638.94
3,737.78
17,989.23
3,326,221.70
90,509.43
90,509.43
135,764.15
135,764.15
45,254.72
45,254.72
1,199,250.00
1,199,250.00
4,797,000.00
*
*
*
*
*
*
Und
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
21.00
0.0674
19.8947
8,747.27
115,000.08
7,489.27
2.0%
400,943.40
3.0%
400,943.40
1.0%
400,943.40
2.64
22,880.78
Und
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
8.40
0.0270
7.9579
8,747.27
115,000.08
7,489.27
2.0%
160,377.36
3.0%
160,377.36
1.0%
160,377.36
1.06
22,880.78
425,000.00
183,692.76
7,752.60
148,996.94
340,442.30
8,018.87
8,018.87
12,028.30
12,028.30
4,009.43
4,009.43
60,501.10
60,501.10
425,000.00
170,000.00
73,477.10
3,101.04
59,598.78
136,176.92
3,207.55
3,207.55
4,811.32
4,811.32
1,603.77
1,603.77
24,200.44
24,200.44
170,000.00
*
*
*
*
*
*
*
*
*
*
*
*
PORCELANA SANITARIA
21.1.1
12A101
21.1.2
21.1.2
1.28 Entrada
CORONA ERIE
1.28 Entrada
CORONA ERIE
1.28 Entrada
1.28 Entrada
und
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.0000
410,900.00
410,900.00
410,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
410,900.00
1.06
und
UND
...
% (M+MO)
60 de 139
410,900.00
410,900.00
1.0000
410,900.00
410,900.00
410,900.00
0.00
*
*
*
*
*
. . MATERIAL
UNIDAD
...
% (M+MO)
...
% (M+MO)
...
HR
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.3)
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
21.1.3
12A103
21.1.4
12A103
21.1.5
12A104
21.1.6
12A106
m2
UND
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.2)
TOTAL UNITARIO
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
m2
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
Lavamanos
de
Sobreponer
en
Acero
Inoxidable
TRAMONTINA Ref. 43-AA-94108
LAVAPLATOS DE EMPOTRAR DE 60x40 cm EN ACERO
INOXIDABLE MARCA SOCODA CON DESAGUE y SIFON
PARA LAVAPLATOS Ref.
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.5)
TOTAL UNITARIO
UNITARIO
UND
1.06
368,900.00
1.0000
332,900.00
m2
12A105
UND
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.5)
TOTAL UNITARIO
*
*
*
332,900.00
332,900.00
332,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
332,900.00
*
*
*
*
*
*
*
*
159,900.00
1.0000
159,900.00
159,900.00
159,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159,900.00
*
*
*
*
86,084.00
1.0000
86,084.00
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
368,900.00
368,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
368,900.00
m2
368,900.00
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
UND
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
410,900.00
m2
21.1.7
CANTIDAD
86,084.00
86,084.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86,084.00
1.0000
195,904.00
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
*
*
*
*
195,904.00
195,904.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
195,904.00
*
*
*
*
GRIFERIAS
21.2.1
12A118
61 de 139
und
und
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
936,000.00
1.0000
936,000.00
936,000.00
936,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
936,000.00
*
*
*
*
. . MATERIAL
UNIDAD
21.2.2
und
12A117
und
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.3)
TOTAL UNITARIO
21.2.3
12A119
12A115
21.2.5
12A115
21.2.6
12A117
21.2.7
12A116
UNITARIO
1.0000
169,453.00
Griferia de Sensor para Lavamanos marca TOTO Ref. 5AATEL 5 CC10-CP o equivalente, de igual calidad o superior
Griferia de Sensor para Lavamanos marca TOTO Ref. 5AATEL 5 CC10-CP
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
62 de 139
169,453.00
169,453.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
169,453.00
*
*
*
*
und
und
1.0000
458,413.00
und
und
998,000.00
998,000.00
*
*
*
*
998,000.00
998,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
998,000.00
und
*
*
*
*
182,770.00
1.0000
182,770.00
182,770.00
182,770.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
182,770.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
% (M+MO)
...
% (M+MO)
...
998,000.00
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
998,000.00
998,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
998,000.00
und
und
998,000.00
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
458,413.00
458,413.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
458,413.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
TOTAL
169,453.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.3)
TOTAL UNITARIO
21.2.4
CANTIDAD
*
*
*
*
936,000.00
1.0000
936,000.00
936,000.00
936,000.00
0.00
0.00 *
0.00
0.00 *
. . MATERIAL
UNIDAD
12A122
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
12A116
und
und
1.0000
97,997.00
und
und
12A116
und
1.0000
936,000.00
Llave Terminales manguera para pocetas de aseo, Ref. BL9977-11, color Cromo-Blister , tipo Gricol o equivalente, de igual
calidad o superior
und
12A121
und
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.8)
TOTAL UNITARIO
*
*
*
936,000.00
936,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
936,000.00
*
*
*
*
182,770.00
1.0000
182,770.00
182,770.00
182,770.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
182,770.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.11
936,000.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
97,997.00
97,997.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
97,997.00
und
21.2.10
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
TOTAL
0.00
0.00 *
0.00
936,000.00 *
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.9
UNITARIO
% (M+MO)
...
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
21.2.8
CANTIDAD
*
*
*
*
27,060.00
1.0000
27,060.00
27,060.00
27,060.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27,060.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
*
*
*
*
ACCESORIOS
Dispensador para Papel Higienico, de sobreponer en la pared,
en acero inoxidable satinado 304, para rollo 200/400 m,
importado Ref. AA-8AA-845 o equivalente.
21.3.1
12A107
21.3.2
12A109
63 de 139
und
146,236.16
UND
1.0000
142,150.00
142,150.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
800.00
63.00
120.00
1,600.00
126.00
120.00
143,996.00
0.00
0.00
0.00
0.00
0.00
0.00
2,240.16
146,236.16
0.32
7,058.47
und
126,472.09
UND
1.0000
122,256.00
122,256.00
UND
2.0000
800.00
1,600.00
*
*
*
*
. . MATERIAL
UNIDAD
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TORNILLO 1.1/2"X11/4
HERRAMIENTAS MENORES
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
21.3.3
12A108
21.3.4
12A108
21.3.5
12A108
21.3.6
12A110
21.3.7
12A110
64 de 139
2.0000
1.0000
0.32
UNITARIO
63.00
120.00
7,467.86
m2
TOTAL
126.00
120.00
124,102.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
126,472.09
*
*
*
*
174,216.09
UND
1.0000
170,000.00
170,000.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
800.00
63.00
120.00
1,600.00
126.00
120.00
171,846.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
174,216.09
0.32
7,467.86
m2
*
*
*
*
111,041.09
UND
1.0000
106,825.00
106,825.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
800.00
63.00
120.00
1,600.00
126.00
120.00
108,671.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
111,041.09
m2
UND
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
0.32
1.0000
1.0000
1.0000
1.0000
0.32
7,467.86
26,116.84
800.00
63.00
120.00
7,467.86
Jgo
29,469.93
26,116.84
800.00
63.00
120.00
27,099.84
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
29,469.93
*
*
*
*
*
*
*
*
247,402.09
Jgo
1.0000
241,340.00
241,340.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
800.00
63.00
120.00
3,200.00
252.00
240.00
245,032.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
247,402.09
0.32
7,467.86
Jgo
*
*
*
*
149,370.09
Jgo
1.0000
143,308.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
800.00
63.00
120.00
0.32
7,467.86
143,308.00
3,200.00
252.00
240.00
147,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
149,370.09 *
TOTAL UNITARIO
21.3.8
12A112
21.4.1
12A111
TOTAL
Jgo
586,878.09
Jgo
1.0000
580,816.00
580,816.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
800.00
63.00
120.00
3,200.00
252.00
240.00
584,508.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
586,878.09
0.32
7,467.86
und
*
*
*
*
115,409.39
M2
1.0000
103,359.87
103,359.87
ROLL
CART
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.1333
0.1500
5,000.00
26,100.00
666.67
3,915.00
107,941.53
0.00
0.00
0.00
0.00
0.00
0.00
7,467.86
115,409.39
1.00
7,467.86
*
*
*
*
REJILLAS
21.5.1
03B001
17B600
21D235
21.5.2
03B001
17B610
21D235
und
4,420.49
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Taparegistro plastico
CEMENTO BLANCO (40kg)
Taparregistro en Acero Inoxidable con cerradura
PEGACOR BLANCO/PEGALIT
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
0.0025
1.0000
0.2000
0.35
0.0025
1.0000
0.2000
0.35
32,917.00
1,550.00
1,000.00
7,467.86
32,917.00
24,165.48
1,000.00
7,467.86
82.29
1,550.00
200.00
1,832.29
0.00
0.00
0.00
0.00
0.00
0.00
2,588.20
4,420.49
27,035.97
82.29
24,165.48
200.00
24,447.77
0.00
0.00
0.00
0.00
0.00
0.00
2,588.20
27,035.97
*
*
*
*
*
*
*
*
CERRADUIRAS
22.1.1
19C230
27A650
22.1.2
19C230
27A650
65 de 139
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
0.10
37,900.00
6,500.00
2%
46,192.78
1.02
7,467.86
47,116.64
37,900.00
650.00
38,550.00
923.86
923.86
0.00
0.00
0.00
0.00
7,642.78
47,116.64
*
*
*
*
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
1.00
0.10
49,900.00
6,500.00
2%
58,192.78
59,356.64
49,900.00
650.00
50,550.00
1,163.86
1,163.86 *
0.00
0.00 *
. . MATERIAL
UNIDAD
% (M+MO)
...
HR
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
22.1.3
19C230
27A650
22.1.4
19C230
27A650
22.1.5
19C010
27A650
22.2.1
17A278
22.2.2
19C230
27A650
UNITARIO
1.02
7,467.86
1.00
0.10
39,900.00
6,500.00
2%
48,192.78
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.02
7,467.86
1.0000
0.1000
57,900.00
6,500.00
2%
66,192.78
1.02
7,467.86
und
UND
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
1.00
954,900.00
136,000.00
2%
1,164,784.17
6.75
7,467.86
1.0000
1,942.81
2%
4,259.42
0.31
7,467.86
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
0.00
0.00 *
7,642.78
59,356.64 *
49,156.64
39,900.00
650.00
40,550.00
963.86
963.86
0.00
0.00
0.00
0.00
7,642.78
49,156.64
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.0000
0.1000
55,900.00
6,500.00
2%
64,192.78
1.02
7,467.86
1.0000
0.1000
144,194.00
6,500.00
0%
152,486.78
1.02
7,467.86
67,516.64
57,900.00
650.00
58,550.00
1,323.86
1,323.86
0.00
0.00
0.00
0.00
7,642.78
67,516.64
1,188,079.85
954,900.00
159,440.00
1,114,340.00
23,295.68
23,295.68
0.00
0.00
0.00
0.00
50,444.17
1,188,079.85
4,344.61
1,942.81
1,942.81
85.19
85.19
0.00
0.00
0.00
0.00
2,316.61
4,344.61
65,476.64
55,900.00
650.00
56,550.00
1,283.86
1,283.86
0.00
0.00
0.00
0.00
7,642.78
65,476.64
152,486.78
144,194.00
650.00
144,844.00
0.00
0.00
0.00
0.00
0.00
0.00
7,642.78
152,486.78
PINTURA
23.1.1
23A135
27A650
27A805
m2
GLN
RLL
PLG
VINILICO PREPARADO
CINTA DE ENMASCARAR 1" (CREPE)
LIJA PARA AGUA # 80
66 de 139
*
*
*
*
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
UND
22.2.3
19C230
27A650
CANTIDAD
0.0700
0.0200
0.0200
41,860.00
6,500.00
870.00
6,700.60
2,930.20
130.00
17.40
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
. . MATERIAL
20H600
20H701
20H600
20H701
23.1.3
23A135
27A650
27A805
20H600
20H701
23.1.4
23A135
23A136
27A650
27A805
20H600
20H701
VINILICO PREPARADO
CINTA DE ENMASCARAR 1" (CREPE)
LIJA PARA AGUA # 80
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA CC Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
23.2.1
23A009
23A076
23A084
23G050
27A805
20H600
20H701
23.2.2
23A009
23A076
23A084
23G050
27A805
20H600
20H701
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA CC Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
23.1.2
23A135
27A650
27A805
UNIDAD
67 de 139
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
UNITARIO
3.8%
6,336.15
2.0%
6,336.15
0.1405
23,199.21
0.0700
0.0200
0.0200
41,860.00
6,500.00
870.00
3.8%
6,336.15
2.0%
6,336.15
0.1405
23,199.21
0.0700
0.0200
0.0200
41,860.00
6,500.00
870.00
2.0%
6,336.15
1.9%
6,336.15
0.1405
23,199.21
0.0700
0.0420
0.0200
0.0200
103,100.00
97,728.00
6,500.00
870.00
1.5%
14,727.52
1.0%
14,727.52
0.1405
23,199.21
0.07
0.06
0.02
0.03
0.11
58,320.00
66,664.00
49,560.00
10,700.00
928.00
1.3%
18,590.86
0.6%
18,590.86
0.3949
23,199.21
TOTAL
3,077.60 *
237.73
237.73 *
126.72
126.72 *
0.00 *
3,258.55
3,258.55 *
6,700.60 *
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
6,700.60
2,930.20
130.00
17.40
3,077.60 *
237.73
237.73 *
126.72
126.72 *
0.00 *
3,258.55
3,258.55 *
6,700.60 *
6,583.12
2,930.20
130.00
17.40
3,077.60 *
126.72
126.72 *
120.25
120.25 *
0.00 *
3,258.55
3,258.55 *
6,583.12 *
m2
GLN
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
15,091.98
7,217.00
4,104.58
130.00
17.40
11,468.98 *
217.18
217.18 *
147.28
147.28 *
0.00 *
3,258.55
3,258.55 *
15,091.98 *
m2
GLN
GLN
GLN
GLN
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
Ml
GLN
GLN
GLN
GLN
PLG
...
% (M+MO)
...
% (M+MO)
...
...
18,952.63
4,216.54
3,999.84
793.45
321.20
97.50
9,428.52
250.23
250.23 *
111.55
111.55 *
0.00 *
9,162.34
9,162.34 *
18,952.63 *
18,952.63
10,629.33
0.04
0.03
0.01
0.02
0.06
58,320.00
66,664.00
49,560.00
10,700.00
928.00
1.3%
10,426.54
0.6%
10,426.54
2,319.09
2,199.91
436.40
176.66
53.63
5,185.69
140.23
140.23 *
62.56
62.56 *
0.00 *
. . MATERIAL
UNIDAD
HR
23.3.1
23C110
23C112
23G050
27A650
20H600
20H701
Pintura P - 5 :
23.3.2
23C110
23C112
23G050
27A650
20H600
20H701
23.3.3
23C110
23C112
23G050
27A650
20H600
20H701
Pintura P - 5 :
CANTIDAD
UNITARIO
0.2259
23,199.21
0.0511
0.0511
0.1206
0.0511
79,045.00
79,045.00
10,700.00
6,500.00
0.0%
12,360.38
0.0%
12,360.38
0.1144
23,199.21
0.0089
0.0089
0.0210
0.0089
79,045.00
79,045.00
10,700.00
6,500.00
0.0%
2,998.27
0.0%
2,998.27
0.0564
23,199.21
0.0089
0.0089
0.0210
0.0089
79,045.00
79,045.00
10,700.00
6,500.00
0.0%
2,998.27
0.0%
2,998.27
0.0564
23,199.21
m2
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
...
HR
TOTAL
5,240.86
5,240.86 *
10,629.33 *
12,360.38
4,041.94
4,041.94
1,290.48
332.38
9,706.75 *
0.00
0.00 *
0.00
0.00 *
0.00 *
2,653.63
2,653.63 *
12,360.38 *
2,998.27
703.22
703.22
224.52
57.83
1,688.79 *
0.00
0.00 *
0.00
0.00 *
0.00 *
1,309.48
1,309.48 *
2,998.27 *
2,998.27
703.22
703.22
224.52
57.83
1,688.79 *
0.00
0.00 *
0.00
0.00 *
0.00 *
1,309.48
1,309.48 *
2,998.27 *
EQUIPOS ESPECIALES
Escaleras Mecanicas, capacidad 9000 pasajeros/hora, inclinacion
35, velociad 30m/m, altura 4.04 m, tipo Mitsubishi o
equivalente
25.1.1
08M075
20H700
20H701
25.1.2
08M075
20H700
20H701
25.1.3
08M075
20H700
und
UND
...
% (M+MO)
...
% (M+MO)
...
143,919,376.87
1.0000
143,919,376.87
...
HR
und
UND
...
% (M+MO)
...
% (M+MO)
...
1.0000
127,782,885.60
68 de 139
und
UND
...
% (M+MO)
...
*
*
*
*
*
*
127,782,885.60
...
HR
143,919,376.87
143,919,376.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
143,919,376.87
127,782,885.60
127,782,885.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
127,782,885.60
*
*
*
*
*
*
180,000,000.00
1.0000
180,000,000.00
180,000,000.00
180,000,000.00 *
0.00
0.00 *
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
- ( No Aplica )
SUBTOTAL EQUIPO
- ( No Aplica )
SUBTOTAL TRANSPORTE
- ( No Aplica )
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
UNITARIO
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
180,000,000.00
...
HR
*
*
*
*
ASEO y LIMPIEZA
26.1.1
20H600
21D100
20H600
28A840
26.1.2
21D087
20H600
28A840
26.2.1
20H600
21D100
27A711
27A725
20H600
28A840
m2
GLB
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
...
HR
...
HR
69 de 139
120.00
275.00
0.9%
1,964.28
0.6%
1,964.28
0.24
7,467.86
60.00
137.50
197.50
18.09
18.09
11.79
11.79
0.00
0.00
1,766.78
1,766.78
1,994.16
*
*
*
*
*
m2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
m2
GLB
KGR
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
1,994.16
0.5000
0.5000
0.1500
0.1500
14,558.00
4,400.00
1.0%
4,610.48
0.6%
4,610.48
0.24
7,467.86
1.0000
1.0000
0.0150
0.0150
120.00
275.00
656.25
4,050.00
0.9%
2,982.10
0.6%
2,982.10
0.34
7,467.86
4,682.69
2,183.70
660.00
2,843.70
44.56
44.56
27.66
27.66
0.00
0.00
1,766.78
1,766.78
4,682.69
3,027.61
120.00
275.00
9.84
60.75
465.59
27.61
27.61
17.89
17.89
0.00
0.00
2,516.51
2,516.51
3,027.61
*
*
*
*
*
*
*
*
*
*
UNIDAD
CANTIDAD
UNITARIO
TOTAL
INSTALACIONES HIDROSANITARIAS
DESAGUES, CLOACALES, SECUNDARIOS y VENTILACIONES
6.1.1
104,765.00
25K159
25K164
m
un
1.050
0.144
20,316.67
17,166.84
25K080
un
0.040
24,578.36
973.62
25K110
un
...
% (MAT+MO)
...
0.040
50,993.60
2%
44,209.08
2,020.01
26,797.78
884.18
884.18
0.00
0.00
0.00
0.00
17,411.30
17,411.30
6.1.1 a
20H600
45,093.00
...
...
HR
0.813
21,413.54
un
1.000
43,900.00
25K080
un
0.040
24,578.36
973.62
25K110
un
...
% (MAT+MO)
...
0.040
50,993.60
2%
58,501.91
2,020.01
46,893.63
1,170.04
1,170.04
0.00
0.00
0.00
0.00
11,608.28
11,608.28
0.05
59,672.00
...
HR
0.542
21,413.54
m
un
1.050
0.112
9,483.33
2,500.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
17,720.21
1,019.87
11,749.05
354.40
354.40
0.00
0.00
0.00
0.00
5,971.17
5,971.17
0.38
18,075.00
...
...
HR
0.279
21,413.54
un
un
1.000
4,300.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
7,304.18
1,019.87
5,811.44
146.08
146.08
0.00
0.00
0.00
0.00
1,492.75
1,492.75
-0.27
7,450.00
...
0.070
21,413.54
m
un
1.050
0.112
9,483.33
2,500.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
17,720.21
1,019.87
11,749.05
354.40
354.40
0.00
0.00
0.00
0.00
5,971.17
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
18,075.00
...
...
HR
25,525.00
7,450.00
4,300.00
25K158
25K163
6.1.3 a
9,957.50
280.11
...
HR
18,075.00
6.1.2 b
25K053
6.1.3
25,525.00
...
43,900.00
25K158
25K163
6.1.2 a
59,672.00
6.1.2
un
25K054
20H600
45,093.00 *
TOTAL UNITARIO
6.1.1 b
-0.26 *
21,332.50
2,471.66
0.279
21,413.54
9,957.50
280.11
*
*
*
*
UNIDAD
CANTIDAD
UNITARIO
6.1.3 b
25K053
un
un
1.000
4,300.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
7,304.18
1,019.87
5,811.44
146.08
146.08
0.00
0.00
0.00
0.00
1,492.75
1,492.75
-0.27
7,450.00
6.1.4
0.070
21,413.54
m
un
1.050
0.112
6,742.65
2,500.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
14,034.47
1,019.87
8,871.33
280.69
280.69
0.00
0.00
0.00
0.00
5,163.14
5,163.14
-0.16
14,315.00
0.24
21,413.54
un
un
1.000
4,300.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
7,102.68
1,019.87
5,811.44
142.05
142.05
0.00
0.00
0.00
0.00
1,291.24
1,291.24
0.27
7,245.00
...
0.060
21,413.54
m
un
1.050
0.063
6,650.00
1,500.00
6,982.50
94.06
25K080
un
0.013
24,578.36
319.03
25K110
50,993.60
un
...
% (MAT+MO)
...
0.013
20H600
2%
12,602.97
661.90
8,057.48
252.06
252.06
0.00
0.00
0.00
0.00
4,545.49
4,545.49
-0.03
12,855.00
0.212
21,413.54
6.1.5 b
25K052
un
un
1.000
2,500.00
4,480.00
2,500.00
25K080
un
0.010
24,578.36
245.78
25K110
50,993.60
un
...
% (MAT+MO)
...
0.010
20H600
2%
4,392.09
509.94
3,255.72
87.84
87.84
0.00
0.00
0.00
0.00
1,136.37
1,136.37
0.07
4,480.00
6.1.7
...
*
*
*
*
*
*
*
*
*
*
*
*
*
*
12,855.00
...
...
HR
*
*
*
17,335.00
...
HR
7,245.00
4,300.00
25K157
25K162
6.1.5 a
7,079.78
280.11
6.1.4 b
25K053
...
HR
14,315.00
...
...
HR
21,560.00
6.1.5
...
HR
...
7,450.00
4,300.00
25K158
25K163
6.1.4 a
TOTAL
5,971.17 *
0.38 *
18,075.00 *
0.053
21,413.54
17,335.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
m
un
1.050
0.063
6,650.00
1,500.00
6,982.50
94.06
25K080
un
0.013
24,578.36
319.03
25K110
50,993.60
un
...
% (MAT+MO)
...
0.013
20H600
2%
12,602.97
661.90
8,057.48
252.06
252.06
0.00
0.00
0.00
0.00
4,545.49
4,545.49
-0.03
12,855.00
12,855.00
...
...
HR
0.212
21,413.54
un
un
1.000
2,500.00
4,480.00
2,500.00
25K080
un
0.010
24,578.36
245.78
25K110
50,993.60
un
...
% (MAT+MO)
...
0.010
20H600
2%
4,392.09
509.94
3,255.72
87.84
87.84
0.00
0.00
0.00
0.00
1,136.37
1,136.37
0.07
4,480.00
...
...
HR
0.053
21,413.54
m
un
1.000
0.063
3,817.10
1,500.00
3,817.10
94.06
25K080
un
0.010
24,578.36
245.78
25K110
50,993.60
un
...
% (MAT+MO)
...
0.010
20H600
2%
8,623.03
509.94
4,666.88
172.46
172.46
0.00
0.00
0.00
0.00
3,956.15
3,956.15
-0.49
8,795.00
0.185
21,413.54
6.1.8 b
25K052
un
un
1.000
2,500.00
4,355.00
2,500.00
25K080
un
0.010
24,578.36
245.78
25K110
50,993.60
un
...
% (MAT+MO)
...
0.010
20H600
2%
4,269.52
509.94
3,255.72
85.39
85.39
0.00
0.00
0.00
0.00
1,013.80
1,013.80
0.09
4,355.00
6.1.9
218pa14
218pa83
218xx230
218xx231
501a.1
6.1.9 a
6.1.9 b
218pa84
218xx230
218xx231
...
...
HR
0.047
21,413.54
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
9,234.00
m
un
1.050
0.127
4,650.00
900.00
4,882.50
114.58
un
0.001
24,578.36
36.81
un
...
% (MAT+MO)
...
0.001
50,993.60
2%
9,052.50
76.37
5,110.26
181.05
181.05
0.00
0.00
0.00
0.00
3,942.23
3,942.23
0.45
9,234.00
...
un
un
un
un
11,681.00
...
HR
8,795.00
...
...
HR
13,150.00
25K157
25K162
6.1.8 a
6.1.5 b
25K052
TOTAL
6.1.8
UNITARIO
CANTIDAD
25K157
25K162
6.1.7 a
UNIDAD
0.184
1.000
0.001
0.001
21,413.54
1,300.00
24,578.36
50,993.60
2,447.00
1,300.00
36.81
76.37
*
*
*
*
*
*
*
501a.1
6.1.10
CANTIDAD
2%
UNITARIO
2,399.07
...
...
HR
0.046
21,413.54
TOTAL
1,413.19
47.98
47.98
0.00
0.00
0.00
0.00
985.88
985.88
-0.05
2,447.00
un
un
un
m
un
1.000
1.000
1.000
1.000
11,204.67
6,957.22
9,483.33
9,851.00
un
0.040
24,578.36
983.13
un
...
% (MAT+MO)
...
0.040
50,993.60
2%
66,715.18
2,039.74
40,519.10
1,334.30
1,334.30
0.00
0.00
0.00
0.00
26,196.08
26,196.08
-0.48
68,049.00
6.1.11
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.1.12
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
...
% (MAT+MO)
...
UNIDAD
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
6.1.13
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
1.223
21,413.54
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
m3
0.126
31,700.00
3,980.45
m3
0.263
270,500.40
71,019.14
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28
5,440.78
5,440.78
0.00
0.00
0.00
0.00
...
m2
0.217
286,603.15
m2
0.217
234,493.51
*
*
*
*
*
*
*
4.646
21,413.54
*
*
*
*
50,800.22
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
m3
0.126
31,700.00
3,980.45
m3
0.263
270,500.40
71,019.14
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28
5,440.78
5,440.78
0.00
0.00
0.00
0.00
*
*
*
*
390,369.00
...
...
m2
0.217
286,603.15
m2
0.217
234,493.51
HR
*
*
*
62,089.16
un
m3
kg
un
un
un
...
% (MAT+MO)
...
390,369.00
...
HR
11,204.67
6,957.22
9,483.33
9,851.00
un
m3
kg
un
un
un
...
% (MAT+MO)
...
68,049.00
...
...
HR
4.646
21,413.54
*
*
*
*
62,089.16
50,800.22
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
m3
0.235
31,700.00
731,943.00
7,463.35
m3
0.492
270,500.40
133,161.10
un
m3
kg
un
un
1.398
0.223
2.440
256.840
4.901
18,620.32
41,667.00
2,227.20
350.00
5,500.00
26,024.47
9,274.86
5,434.33
89,894.04
26,957.51
*
*
*
*
04P015
04P100
6.1.14
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
6.1.15
5,163.00
2%
510,073.71
...
...
TOTAL
25,305.75
323,515.41
10,201.47
10,201.47
0.00
0.00
0.00
0.00
m2
0.406
286,603.15
116,417.35
m2
0.406
234,493.51
95,250.57
HR
0.000
8.712
21,413.54
211,667.92
186,558.30
186,558.30
-0.10
731,943.00
un
0.126
31,700.00
3,980.45
m3
0.263
270,500.40
71,019.14
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28
5,440.78
5,440.78
0.00
0.00
0.00
0.00
un
m3
kg
un
un
un
...
% (MAT+MO)
...
...
...
m2
0.217
286,603.15
62,089.16
m2
0.217
234,493.51
50,800.22
HR
4.646
21,413.54
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
un
un
m
un
1.000
1.000
1.050
1.000
30,521.76
21,291.50
20,316.67
20,347.84
30,521.76
21,291.50
21,332.50
20,347.84
un
0.080
24,578.36
1,966.27
un
...
% (MAT+MO)
...
0.080
50,993.60
2%
128,558.94
4,079.49
99,539.36
2,571.18
2,571.18
0.00
0.00
0.00
0.00
29,019.58
29,019.58
-0.12
131,130.00
25K110
1.355
21,413.54
un
un
un
m
un
1.000
1.000
1.000
1.000
11,204.67
6,957.22
9,483.33
9,851.00
25K080
un
0.040
24,578.36
983.13
25K110
50,993.60
un
...
% (MAT+MO)
...
0.040
20H600
2%
65,257.34
2,039.74
40,519.10
1,305.15
1,305.15
0.00
0.00
0.00
0.00
24,738.24
24,738.24
-0.48
66,562.00
6.1.17
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
66,562.00
...
...
HR
131,130.00
...
...
HR
390,369.00
25K080
UNITARIO
4.901
m3
6.1.16
CANTIDAD
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
25K055
25K054
25K159
25k056
20H600
un
...
% (MAT+MO)
...
04P100
UNIDAD
1.155
21,413.54
11,204.67
6,957.22
9,483.33
9,851.00
*
*
*
*
*
*
*
un
un
un
m
un
1.000
1.000
1.050
1.000
6,863.00
4,609.80
6,650.00
4,575.00
51,807.00
25K080
un
0.040
24,578.36
983.13
25K110
50,993.60
un
...
% (MAT+MO)
0.040
20H600
2%
50,791.42
2,039.74
26,053.18 *
1,015.83
6,863.00
4,609.80
6,982.50
4,575.00
6.1.18
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
UNIDAD
UNITARIO
...
...
HR
1.155
21,413.54
TOTAL
1,015.83
0.00
0.00
0.00
0.00
24,738.24
24,738.24
-0.25
51,807.00
un
un
un
m
un
1.000
1.000
1.000
1.000
2,564.06
1,300.00
4,650.00
1,710.00
25K080
un
0.037
24,578.36
912.91
25K110
20H600
un
...
% (MAT+MO)
...
0.037
50,993.60
2%
42,280.03
1,894.04
13,031.01
845.60
845.60
0.00
0.00
0.00
0.00
29,249.02
29,249.02
0.37
43,126.00
...
HR
6.1.19
ml
6.1.19 a
1.366
21,413.54
m
un
1.050
0.167
30,020.80
21,708.70
218xx230
un
0.020
24,578.36
491.57
218xx231
50,993.60
un
...
% (MAT+MO)
...
0.020
501a.1
2%
42,351.18
1,019.87
36,658.63
847.02
847.02
0.00
0.00
0.00
0.00
5,692.55
5,692.55
-0.21
43,198.00
...
0.266
21,413.54
un
un
1.000
40,012.58
218xx230
un
0.020
24,578.36
491.57
218xx231
50,993.60
un
...
% (MAT+MO)
...
0.020
501a.1
2%
42,947.15
1,019.87
41,524.02
858.94
858.94
0.00
0.00
0.00
0.00
1,423.14
1,423.14
-0.10
43,806.00
0.066
21,413.54
6.1.20
ml
46,701.00
6.1.20 a
24,808.00
m
un
1.050
0.167
16,650.00
9,398.00
17,482.50
1,569.47
un
0.010
24,578.36
245.78
un
...
% (MAT+MO)
...
0.010
50,993.60
2%
24,321.41
509.94
19,807.69
486.43
486.43
0.00
0.00
0.00
0.00
4,513.73
4,513.73
0.16
24,808.00
6.1.20 b
...
...
HR
*
*
*
*
*
*
*
*
*
*
*
*
40,012.58
43,806.00
...
...
HR
31,521.84
3,625.35
218pa68
*
*
*
43,198.00
6.1.19 b
87,004.00
2,564.06
1,300.00
4,650.00
1,710.00
218pa9
218pa67
...
HR
43,126.00
...
CANTIDAD
...
0.211
21,413.54
*
*
*
*
*
*
*
*
*
*
*
*
*
*
un
un
1.000
19,580.00
21,893.00
19,580.00
un
0.010
24,578.36
245.78
un
...
0.010
50,993.60
509.94
20,335.72 *
6.1.21
CANTIDAD
2%
UNITARIO
21,464.15
...
...
HR
0.053
21,413.54
429.28
429.28
0.00
0.00
0.00
0.00
1,128.43
1,128.43
-0.43
21,893.00
un
un
2.000
10,883.58
21,767.17
un
1.000
291,361.76
291,361.76
un
0.298
500.00
149.07
un
0.011
24,578.36
268.69
un
...
% (MAT+MO)
...
0.011
50,993.60
2%
343,129.11
557.45
314,104.15
6,862.58
6,862.58
0.00
0.00
0.00
0.00
29,024.96
29,024.96
0.31
349,992.00
6.1.22
...
...
HR
1.355
21,413.54
un
un
2.000
10,883.58
21,767.17
un
1.000
510,427.45
510,427.45
un
0.307
500.00
153.52
un
0.011
24,578.36
276.71
un
...
% (MAT+MO)
...
0.011
50,993.60
2%
562,223.90
574.10
533,198.94
11,244.48
11,244.48
0.00
0.00
0.00
0.00
29,024.96
29,024.96
-0.38
573,468.00
6.1.23
*
*
*
*
*
*
*
*
*
*
*
*
573,468.00
...
...
HR
349,992.00
1.355
21,413.54
un
*
*
*
*
*
*
*
14,634,560.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
...
glb
0.00 *
1.000
14,634,560.00
0.00
(No Aplica)
0.00 *
0.00 *
14,634,560.00 *
TOTAL UNITARIO
6.1.24
14,634,560.00
14,634,560.00 *
TOTAL
UNIDAD
% (MAT+MO)
...
un
14,634,560.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
...
glb
0.00 *
1.000
14,634,560.00
14,634,560.00
14,634,560.00 *
(No Aplica)
0.00
0.00 *
UNIDAD
CANTIDAD
UNITARIO
14,634,560.00 *
TOTAL UNITARIO
6.1.25
un
14,634,560.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
14,634,560.00
(No Aplica)
0.00
0.00 *
0.00 *
14,634,560.00 *
TOTAL UNITARIO
6.2.1
6.2.1 a
-
6.2.2 b
-
6.2.2
6.2.2 a
6.2.2 b
-
14,634,560.00
14,634,560.00 *
TOTAL
0.00 *
ml
233,673.00
199,502.00
m
...
% (MAT+MO)
...
1.000
158,953.00
2%
195,590.06
...
...
HR
1.711
21,413.54
un
un
un
...
% (MAT+MO)
...
107,328.33
7,170.92
2%
33,500.84
0.190
21,413.54
25,961.00
3,469.06
29,430.06
670.02
670.02
0.00
0.00
0.00
0.00
4,070.78
4,070.78
0.14
34,171.00
ml
146,601.00
131,117.00
m
...
% (MAT+MO)
...
1.000
97,405.00
2%
128,546.50
...
...
HR
1.454
21,413.54
un
un
un
...
% (MAT+MO)
...
*
*
*
*
*
*
97,405.00
97,405.00
2,570.93
2,570.93
0.00
0.00
0.00
0.00
31,141.50
31,141.50
-0.43
131,117.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
15,484.00
0.167
0.333
58,443.00
5,937.81
2%
15,179.94
...
...
HR
34,171.00
0.242
0.484
...
...
HR
158,953.00
158,953.00
3,911.80
3,911.80
0.00
0.00
0.00
0.00
36,637.06
36,637.06
0.14
199,502.00
0.162
21,413.54
9,740.50
1,979.27
11,719.77
303.60
303.60
0.00
0.00
0.00
0.00
3,460.17
3,460.17
0.47
15,484.00
*
*
*
*
*
*
*
6.2.3
6.2.3 a
-
6.2.3 b
-
6.2.4
6.2.2 b
-
6.2.5
6.2.5 a
-
6.2.2 a
6.2.5 b
-
UNIDAD
CANTIDAD
UNITARIO
TOTAL
ml
121,333.00
106,068.00
m
...
% (MAT+MO)
...
1.050
69,378.00
2%
103,988.40
...
...
HR
1.454
21,413.54
un
un
un
...
% (MAT+MO)
...
46,483.26
4,856.46
2%
14,965.40
0.162
21,413.54
9,516.67
1,988.56
11,505.23
299.31
299.31
0.00
0.00
0.00
0.00
3,460.17
3,460.17
0.29
15,265.00
ml
96,665.00
87,173.00
m
...
% (MAT+MO)
...
1.000
60,085.00
2%
85,463.59
...
...
HR
1.185
21,413.54
un
un
un
...
% (MAT+MO)
...
60,085.00
60,085.00
1,709.27
1,709.27
0.00
0.00
0.00
0.00
25,378.59
25,378.59
0.14
87,173.00
32,908.55
3,004.25
2%
9,306.34
0.132
21,413.54
5,484.76
1,001.42
6,486.18
186.13
186.13
0.00
0.00
0.00
0.00
2,820.16
2,820.16
-0.47
9,492.00
ml
80,157.00
69,251.00
m
...
% (MAT+MO)
...
1.000
42,515.00
2%
67,893.59
...
...
HR
1.185
21,413.54
un
un
un
...
% (MAT+MO)
...
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
9,492.00
0.167
0.333
...
...
HR
15,265.00
0.205
0.409
...
...
HR
72,846.90
72,846.90
2,079.77
2,079.77
0.00
0.00
0.00
0.00
31,141.50
31,141.50
-0.17
106,068.00
42,515.00
42,515.00
1,357.87
1,357.87
0.00
0.00
0.00
0.00
25,378.59
25,378.59
-0.46
69,251.00
*
*
*
*
*
*
*
*
*
*
*
*
*
*
10,906.00
0.242
0.484
28,707.00
1,918.00
2%
10,691.79
6,943.76
927.87
7,871.63 *
213.84
213.84 *
0.00
...
HR
0.132
21,413.54
TOTAL
0.00
0.00
0.00
2,820.16
2,820.16
0.37
10,906.00
48,384.00
6.2.6 a
44,670.00
6.2.6 b
-
6.2.7
6.2.7 b
-
6.2.8
6.2.7 a
UNITARIO
ml
CANTIDAD
...
UNIDAD
6.2.6
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
m
...
% (MAT+MO)
...
1.000
26,382.82
2%
43,794.11
...
...
HR
0.813
21,413.54
un
un
un
...
% (MAT+MO)
...
10,553.13
422.13
2%
3,640.69
0.081
21,413.54
1,758.85
140.71
1,899.56
72.81
72.81
0.00
0.00
0.00
0.00
1,741.13
1,741.13
0.49
3,714.00
ml
39,487.00
36,837.00
m
...
% (MAT+MO)
...
1.000
19,005.00
2%
36,115.08
...
...
HR
un
un
un
...
% (MAT+MO)
...
0.799
21,413.54
0.167
0.333
3,801.00
760.20
2%
2,597.91
...
...
HR
0.080
21,413.54
19,005.00
19,005.00
722.30
722.30
0.00
0.00
0.00
0.00
17,110.08
17,110.08
-0.38
36,837.00
2,650.00
633.50
253.40
886.90
51.96
51.96
0.00
0.00
0.00
0.00
1,711.01
1,711.01
0.13
2,650.00
m
un
1.050
0.144
20,316.67
17,166.84
25K080
un
0.040
24,578.36
973.62
25K110
un
...
% (MAT+MO)
...
0.040
50,993.60
2%
44,209.08
2,020.01
26,797.78
884.18
884.18
0.00
0.00
0.00
0.00
17,411.30
17,411.30
20H600
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
45,093.00
...
...
HR
*
*
*
104,765.00
25K159
25K164
6.2.8 a
3,714.00
0.167
0.333
...
...
HR
26,382.82
26,382.82
875.88
875.88
0.00
0.00
0.00
0.00
17,411.30
17,411.30
0.00
44,670.00
0.813
21,413.54
21,332.50
2,471.66
*
*
*
*
*
-0.26 *
45,093.00 *
6.2.8 b
un
59,672.00
1.000
43,900.00
25K080
un
0.040
24,578.36
973.62
25K110
un
...
% (MAT+MO)
...
0.040
50,993.60
2%
58,501.91
2,020.01
46,893.63
1,170.04
1,170.04
0.00
0.00
0.00
0.00
11,608.28
11,608.28
0.05
59,672.00
...
...
HR
0.542
21,413.54
43,900.00
m
un
1.050
0.112
9,483.33
2,500.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
17,720.21
1,019.87
11,749.05
354.40
354.40
0.00
0.00
0.00
0.00
5,971.17
5,971.17
0.38
18,075.00
0.279
21,413.54
un
un
1.000
4,300.00
25K080
un
0.020
24,578.36
491.57
25K110
50,993.60
un
...
% (MAT+MO)
...
0.020
20H600
2%
7,304.18
1,019.87
5,811.44
146.08
146.08
0.00
0.00
0.00
0.00
1,492.75
1,492.75
-0.27
7,450.00
6.2.10
-
...
0.070
21,413.54
un
m3
1.000
211,358.82
211,358.82
m3
0.063
281,984.00
17,764.99
kg
0.011
43,900.00
2%
250,921.90
...
HR
21,413.54
21,301.19 *
-0.34 *
1.000
211,358.82
211,358.82
m3
0.063
281,984.00
17,764.99
kg
0.011
43,900.00
255,940.00
...
% (MAT+MO)
496.90
229,620.72 *
2%
250,921.90
...
5,018.44
5,018.44 *
0.00
...
0.00 *
0.00
*
*
*
255,940.00 *
(No Aplica)
21,301.19
un
SUBTOTAL TRANSPORTE
0.00 *
0.995
m3
SUBTOTAL EQUIPOS
5,018.44
496.90
*
*
*
0.00
...
TOTAL UNITARIO
0.00 *
0.00
6.2.11
5,018.44 *
...
229,620.72 *
(No Aplica)
SUBTOTAL EQUIPOS
*
*
*
255,940.00
...
% (MAT+MO)
7,450.00
4,300.00
9,957.50
280.11
6.2.9 b
25K053
...
HR
18,075.00
...
...
HR
25,525.00
25K158
25K163
6.2.9 a
TOTAL
un
UNITARIO
6.2.9
CANTIDAD
25K054
20H600
UNIDAD
...
HR
0.00 *
0.995
21,413.54
21,301.19
21,301.19 *
-0.34 *
255,940.00 *
6.2.12
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.2.13
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.2.14
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.2.15
UNIDAD
CANTIDAD
UNITARIO
TOTAL
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
m3
0.235
31,700.00
7,463.35
m3
0.492
270,500.40
133,161.10
1.398
0.223
2.440
256.840
4.901
4.901
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
510,073.71
26,024.47
9,274.86
5,434.33
89,894.04
26,957.51
25,305.75
323,515.41
10,201.47
10,201.47
0.00
0.00
0.00
0.00
un
m3
kg
un
un
un
...
% (MAT+MO)
...
731,943.00
...
...
m2
0.406
286,603.15
m2
0.406
234,493.51
HR
0.000
8.712
21,413.54
un
m3
0.126
31,700.00
3,980.45
m3
0.263
270,500.40
71,019.14
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28
5,440.78
5,440.78
0.00
0.00
0.00
0.00
...
...
m2
0.217
286,603.15
62,089.16
m2
0.217
234,493.51
50,800.22
HR
4.646
21,413.54
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
m3
0.177
31,700.00
5,597.52
m3
0.369
270,500.40
99,870.96
1.048
0.167
1.830
192.630
3.676
3.676
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
382,555.81
19,518.38
6,956.15
4,075.75
67,420.62
20,218.16
18,979.34
242,636.89
7,651.12
7,651.12
0.00
0.00
0.00
0.00
...
...
m2
0.305
286,603.15
87,313.13
m2
0.305
234,493.51
71,438.02
HR
6.534
21,413.54
158,751.15
139,918.92
139,918.92
-0.08
548,958.00
1.000
110,169.61
110,169.61
un
0.167
458,419.50
76,556.06
un
0.050
24,578.36
1,228.92
un
0.050
50,993.60
SUBTOTAL MATERIALES
...
SUBTOTAL HERRAMIENTAS
% (MAT+MO)
...
...
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
226,079.00
2,549.68
190,504.26 *
2%
221,645.76
4,432.92
4,432.92 *
0.00 *
0.00
*
*
*
0.00
(No Aplica)
SUBTOTAL EQUIPOS
548,958.00
390,369.00
95,250.57
211,667.92
186,558.30
186,558.30
-0.10
731,943.00
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
un
m3
kg
un
un
un
...
% (MAT+MO)
...
116,417.35
un
m3
kg
un
un
un
...
% (MAT+MO)
...
...
0.00 *
UNIDAD
HR
CANTIDAD
1.454
UNITARIO
21,413.54
0.32 *
226,079.00 *
TOTAL UNITARIO
6.2.16
un
un
2.000
72,017.08
144,034.15
un
1.000
3,664,698.77
3,664,698.77
un
2.109
500.00
1,054.42
un
0.076
24,578.36
1,860.62
un
0.076
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
4,159,266.00
SUBTOTAL EQUIPOS
2%
4,077,711.73
...
0.00
0.00 *
0.00
...
HR
0.00 *
12.245
21,413.54
0.03 *
4,159,266.00 *
TOTAL UNITARIO
262,203.47
262,203.47 *
6.2.17
81,554.23
81,554.23 *
...
3,860.30
3,815,508.26 *
(No Aplica)
31,141.50
31,141.50 *
TOTAL
un
7,317,280.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
...
glb
0.00 *
1.000
7,317,280.00
7,317,280.00
7,317,280.00 *
0.00
(No Aplica)
0.00 *
0.00 *
7,317,280.00 *
TOTAL UNITARIO
6.3.1
239,008.00
6.3.1 a
199,493.00
1.050
170,520.00
Vaselina x tarro
un
0.010
5,000.00
SUBTOTAL MATERIALES
...
2%
193,715.02
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.010
200,000.00
0.00
...
HR
0.00 *
0.683
21,413.54
0.11 *
199,493.00 *
TOTAL UNITARIO
un
39,515.00
un
0.516
46,382.61
23,943.81
un
0.129
77,962.25
10,061.49
Vaselina x tarro
un
0.034
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
38,740.47
...
0.00
...
0.00 *
0.00
...
HR
21,413.54
4,564.98
-0.27 *
39,515.00 *
TOTAL UNITARIO
0.00 *
0.213
4,564.98 *
6.3.2
774.81
774.81 *
170.18
34,175.48 *
(No Aplica)
14,621.43
14,621.43 *
6.3.1 b
1,903.57
1,903.57 *
3,874.30
3,874.30 *
47.59
179,093.59 *
...
179,046.00
138,550.00
UNIDAD
CANTIDAD
UNITARIO
1.050
84,629.09
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
6.3.2 a
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
106,597.00
2%
103,281.89
0.006
200,000.00
HR
0.00 *
0.672
21,413.54
14,390.13
14,390.13 *
0.50 *
106,597.00 *
un
un
0.800
22,540.43
18,032.35
un
0.200
29,273.29
5,854.66
Vaselina x tarro
un
0.053
5,000.00
SUBTOTAL MATERIALES
...
6.3.2 b
% (MAT+MO)
31,953.00
SUBTOTAL EQUIPOS
2%
31,326.96
...
626.54
626.54 *
0.00
...
0.00 *
0.00
267.39
24,154.40 *
(No Aplica)
...
HR
0.00 *
0.335
21,413.54
7,172.56
7,172.56 *
-0.50 *
31,953.00 *
TOTAL UNITARIO
6.3.3
87,004.00
6.3.3 a
43,978.00
218pa9
1.050
30,020.80
31,521.84
218pa67
un
0.167
21,708.70
3,625.35
218xx230
un
0.006
24,578.36
147.47
218xx231
un
0.006
50,993.60
501a.1
2%
43,115.36
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.351
21,413.54
7,514.73
7,514.73 *
0.34 *
43,978.00 *
TOTAL UNITARIO
6.3.3 b
862.31
862.31 *
305.96
35,600.63 *
(No Aplica)
un
218pa68
un
0.818
40,012.58
218xx230
un
0.027
24,578.36
663.12
218xx231
un
0.027
50,993.60
1,375.79
501a.1
2%
42,182.16
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
43,026.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
843.64
843.64 *
0.00
...
0.00 *
0.00
32,712.89
34,751.79 *
...
(No Aplica)
...
HR
0.00 *
0.347
21,413.54
7,430.37
7,430.37 *
0.20 *
43,026.00 *
TOTAL UNITARIO
1,248.97
0.00
...
TOTAL UNITARIO
2,065.64
1,248.97 *
31.22
2,065.64 *
88,860.54
88,891.77 *
TOTAL
6.3.4
6.3.4 a
46,701.00
27,207.00
218pa8
1.050
16,650.00
17,482.50
218pa64
un
0.167
20,900.00
3,490.30
218xx230
un
0.004
24,578.36
98.31
218xx231
un
0.004
50,993.60
203.97
501a.1
2%
26,673.39
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
...
533.47
533.47 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
21,275.09 *
...
0.00 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.00 *
0.252
21,413.54
0.15 *
27,207.00 *
TOTAL UNITARIO
6.3.4 b
un
218pa65
un
0.806
20,900.00
16,841.29
218xx230
un
0.018
24,578.36
435.72
218xx231
un
0.018
50,993.60
501a.1
2%
19,112.05
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
19,494.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.043
21,413.54
-0.30 *
19,494.00 *
TOTAL UNITARIO
6.3.5
6.3.13
39,243.00
21,972.00
218pa7
1.050
13,316.67
13,982.50
218pa61
un
0.167
8,900.00
1,486.30
218xx230
un
0.003
24,578.36
73.74
218xx231
un
0.003
50,993.60
152.98
501a.1
2%
21,541.35
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
15,695.52 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.273
21,413.54
5,845.83
5,845.83 *
-0.18 *
21,972.00 *
TOTAL UNITARIO
6.3.14
430.83
430.83 *
(No Aplica)
un
218pa62
un
0.795
17,900.00
14,235.43
218xx230
un
0.012
24,578.36
293.20
218xx231
un
0.012
50,993.60
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
17,271.00
SUBTOTAL EQUIPOS
2%
16,932.50
...
338.65
338.65 *
0.00
...
0.00 *
0.00
608.31
15,136.94 *
(No Aplica)
...
HR
0.00 *
0.084
21,413.54
1,795.56
1,795.56 *
-0.15 *
17,271.00 *
TOTAL UNITARIO
6.3.6
19,805.00
6.3.6 a
15,219.00
218pa6
1.050
6,983.33
7,332.50
218pa58
un
0.167
2,300.00
384.10
218xx230
un
0.002
24,578.36
49.16
218xx231
un
0.002
50,993.60
101.99
501a.1
2%
14,920.88
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
7,867.74 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.329
21,413.54
7,053.14
7,053.14 *
-0.30 *
15,219.00 *
TOTAL UNITARIO
6.3.6 b
298.42
298.42 *
(No Aplica)
931.04
931.04 *
382.24
382.24 *
904.00
18,181.01 *
(No Aplica)
5,398.30
5,398.30 *
TOTAL
un
218pa59
un
0.611
5,900.00
3,602.85
218xx230
un
0.007
24,578.36
165.10
218xx231
un
0.007
50,993.60
501a.1
2%
4,495.91
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
4,586.00
...
% (MAT+MO)
...
342.53
4,110.48 *
89.92
89.92 *
UNIDAD
CANTIDAD
UNITARIO
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.018
21,413.54
0.17 *
4,586.00 *
TOTAL UNITARIO
6.3.7
6.3.9
14,298.00
11,464.00
218pa5
1.050
5,316.67
5,582.50
218pa55
un
0.167
1,300.00
217.10
218xx230
un
0.002
24,578.36
49.16
218xx231
un
0.002
50,993.60
101.99
501a.1
2%
11,239.42
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
5,950.74 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.247
21,413.54
-0.21 *
11,464.00 *
TOTAL UNITARIO
Accesorios PVCP 1,1/2" (se excluyen las uniones)
un
218pa56
un
0.564
3,500.00
1,974.72
218xx230
un
0.005
24,578.36
124.81
218xx231
un
0.005
50,993.60
501a.1
2%
2,778.53
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
2,834.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.020
21,413.54
420.08
420.08 *
-0.10 *
2,834.00 *
TOTAL UNITARIO
6.3.8
6.3.8 a
11,652.00
9,950.00
218pa4
1.050
4,316.67
4,532.50
218pa52
un
0.167
1,000.00
167.00
218xx230
un
0.001
24,578.36
24.58
218xx231
un
0.001
50,993.60
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
9,754.79
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.233
21,413.54
4,979.71
4,979.71 *
0.12 *
9,950.00 *
TOTAL UNITARIO
6.3.9 b
195.10
195.10 *
...
50.99
4,775.07 *
(No Aplica)
55.57
55.57 *
258.94
2,358.46 *
(No Aplica)
5,288.67
5,288.67 *
6.3.10
224.79
224.79 *
(No Aplica)
385.43
385.43 *
TOTAL
0.00
(No Aplica)
un
218pa53
un
0.453
1,900.00
218xx230
un
0.004
24,578.36
89.05
218xx231
un
0.004
50,993.60
184.76
501a.1
2%
1,668.76
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
1,702.00
...
% (MAT+MO)
1,134.32 *
...
0.00
...
0.00 *
0.00
...
HR
21,413.54
534.43
-0.13 *
1,702.00 *
TOTAL UNITARIO
0.00 *
0.025
534.43 *
6.3.9
33.38
33.38 *
(No Aplica)
SUBTOTAL EQUIPOS
860.51
7,067.00
UNIDAD
CANTIDAD
UNITARIO
1.050
3,316.67
3,482.50
un
0.167
600.00
100.20
un
0.001
24,578.36
24.58
un
0.001
50,993.60
SUBTOTAL MATERIALES
...
6.3.9 a
% (MAT+MO)
6,260.00
SUBTOTAL EQUIPOS
2%
6,137.17
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.116
21,413.54
0.09 *
6,260.00 *
TOTAL UNITARIO
Accesorios PVCP 1" (se excluyen las uniones)
un
un
0.421
800.00
un
0.003
24,578.36
72.43
un
0.003
50,993.60
150.27
2%
791.17
SUBTOTAL MATERIALES
-
807.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
0.00 *
807.00 *
TOTAL UNITARIO
6.3.10
6,714.00
6.3.10 a
5,446.00
1.050
2,394.00
2,513.70
un
0.167
400.00
66.80
un
0.004
24,578.36
90.94
un
0.004
50,993.60
188.68
2%
5,339.01
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
2,860.12 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.116
21,413.54
2,478.89
2,478.89 *
0.21 *
5,446.00 *
TOTAL UNITARIO
6.3.10 b
106.78
106.78 *
(No Aplica)
un
un
1.000
634.00
634.00
un
0.005
24,578.36
122.89
un
0.005
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
1,268.00
SUBTOTAL EQUIPOS
2%
1,243.56
...
24.87
24.87 *
0.00
...
0.00 *
0.00
254.97
1,011.86 *
(No Aplica)
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
-0.43 *
1,268.00 *
TOTAL UNITARIO
15.82
15.82 *
336.78
559.47 *
(No Aplica)
2,478.89
2,478.89 *
122.74
122.74 *
50.99
3,658.27 *
(No Aplica)
TOTAL
6.3.11
6.3.11 a
5,754.00
4,928.00
218pa1
1.050
1,920.39
2,016.41
218pa43
un
0.167
200.00
33.40
218xx230
un
0.004
24,578.36
98.31
218xx231
un
0.004
50,993.60
203.97
501a.1
2%
4,831.00
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
...
% (MAT+MO)
...
96.62
96.62 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
2,352.10 *
...
0.00 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.00 *
0.116
21,413.54
0.38 *
4,928.00 *
TOTAL UNITARIO
6.3.11 b
2,478.89
2,478.89 *
TOTAL
un
218pa44
un
1.000
200.00
200.00
218xx230
un
0.005
24,578.36
122.89
218xx231
un
0.005
50,993.60
254.97
501a.1
2%
809.56
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
826.00
...
% (MAT+MO)
577.86 *
...
16.19 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
0.25 *
826.00 *
TOTAL UNITARIO
6.3.12
16.19
un
2.000
27,169.98
54,339.95
un
1.000
936,717.65
936,717.65
un
0.782
500.00
391.20
un
0.028
24,578.36
690.30
un
0.028
50,993.60
1,432.20
2%
1,071,327.12
SUBTOTAL MATERIALES
-
1,092,754.00
...
% (MAT+MO)
993,571.30 *
...
21,426.54 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
3.631
21,413.54
77,755.82
77,755.82 *
0.34 *
1,092,754.00 *
TOTAL UNITARIO
6.3.13
21,426.54
u
un
2.000
20,019.74
40,039.49
un
1.000
707,505.88
707,505.88
un
0.576
500.00
288.25
un
0.021
24,578.36
508.64
un
0.021
50,993.60
1,055.29
2%
806,690.63
SUBTOTAL MATERIALES
-
822,824.00
...
% (MAT+MO)
749,397.55 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
822,824.00 *
TOTAL UNITARIO
6.3.14
16,133.81
16,133.81 *
(No Aplica)
u
un
2.000
10,883.58
21,767.17
un
1.000
290,781.37
290,781.37
un
0.298
500.00
149.07
un
0.011
24,578.36
268.69
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
349,992.00
2%
343,129.21
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
349,992.00 *
TOTAL UNITARIO
6.3.15
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
u
un
2.000
7,198.50
14,396.99
un
1.000
218,697.06
218,697.06
un
0.225
500.00
112.59
un
0.008
24,578.36
202.94
261,315.00
UNIDAD
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
0.008
UNITARIO
50,993.60
2%
256,191.31
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.044
21,413.54
-0.14 *
261,315.00 *
TOTAL UNITARIO
22,360.69
22,360.69 *
6.3.16
5,123.83
5,123.83 *
421.04
233,830.62 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
un
2.000
2,478.25
146,484.00
4,956.50
un
1.000
123,038.24
123,038.24
un
0.152
500.00
76.13
un
0.006
24,578.36
137.21
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
143,611.32
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
146,484.00 *
TOTAL UNITARIO
6.3.17
2,872.23
2,872.23 *
(No Aplica)
SUBTOTAL EQUIPOS
284.67
128,492.75 *
un
2.000
1,734.50
3,469.00
un
1.000
77,314.71
77,314.71
un
0.225
500.00
112.62
un
0.007
24,578.36
166.07
un
0.007
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
97,459.00
2%
95,547.87
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.660
21,413.54
14,140.91
14,140.91 *
0.17 *
97,459.00 *
TOTAL UNITARIO
6.3.18
1,910.96
1,910.96 *
(No Aplica)
SUBTOTAL EQUIPOS
344.56
81,406.95 *
u
un
2.000
1,479.35
2,958.70
un
1.000
63,031.37
63,031.37
un
0.180
500.00
90.21
un
0.005
24,578.36
118.25
un
0.005
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
77,008.00
2%
75,498.19
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.423
21,413.54
9,054.31
9,054.31 *
-0.16 *
77,008.00 *
TOTAL UNITARIO
6.3.19
1,509.96
1,509.96 *
(No Aplica)
SUBTOTAL EQUIPOS
245.34
66,443.88 *
u
un
2.000
702.12
1,404.24
un
1.000
47,168.63
47,168.63
un
0.155
500.00
77.51
un
0.004
24,578.36
88.90
un
0.004
50,993.60
184.45
2%
53,847.94
SUBTOTAL MATERIALES
-
54,925.00
...
% (MAT+MO)
48,923.73 *
...
1,076.96 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
1,076.96
...
HR
0.00 *
0.230
21,413.54
4,924.21
UNIDAD
CANTIDAD
UNITARIO
0.10 *
54,925.00 *
TOTAL UNITARIO
6.3.20
-
un
2.000
334.78
42,288.00
669.56
un
1.000
34,968.63
34,968.63
un
0.510
500.00
254.77
un
0.008
24,578.36
208.73
un
0.008
50,993.60
2%
41,458.96
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
-0.14 *
42,288.00 *
TOTAL UNITARIO
un
2.000
183.67
367.34
un
1.000
29,150.00
29,150.00
un
0.679
500.00
339.74
un
0.009
24,578.36
222.67
un
0.009
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
36,175.00
SUBTOTAL EQUIPOS
2%
35,465.96
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
-0.28 *
36,175.00 *
TOTAL UNITARIO
un
un
1.000
396,689.22
Vaselina x tarro
un
0.012
5,000.00
SUBTOTAL MATERIALES
...
2%
450,327.96
% (MAT+MO)
459,335.00
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.502
21,413.54
0.48 *
459,335.00 *
TOTAL UNITARIO
un
un
1.000
259,648.04
Vaselina x tarro
un
0.011
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
317,500.00
2%
311,274.99
...
56.49
6,225.50
6,225.50 *
0.00
...
0.00 *
0.00
259,648.04
259,704.53 *
(No Aplica)
SUBTOTAL EQUIPOS
53,580.05
53,580.05 *
6.3.23
58.69
9,006.56
9,006.56 *
396,689.22
396,747.91 *
(No Aplica)
SUBTOTAL EQUIPOS
4,924.21
4,924.21 *
6.3.22
709.32
709.32 *
461.99
30,541.74 *
(No Aplica)
4,924.21
4,924.21 *
6.3.21
829.18
829.18 *
433.06
36,534.74 *
(No Aplica)
TOTAL
4,924.21 *
...
HR
0.00 *
2.408
21,413.54
51,570.46
51,570.46 *
-0.49 *
317,500.00 *
TOTAL UNITARIO
6.3.24
218pa462 -
un
2.000
10,883.58
434,808.00
21,767.17
un
1.000
373,905.88
373,905.88
221he27
218xx280
un
0.307
500.00
153.52
218xx230
un
0.011
24,578.36
276.71
218xx231
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
...
2%
426,282.83
8,525.66
8,525.66 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
574.10
396,677.37 *
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
SUBTOTAL TRANSPORTE
-
...
HR
0.00 *
1.383
21,413.54
-0.49 *
434,808.00 *
TOTAL UNITARIO
6.3.25
218pa462 -
un
2.000
10,883.58
21,767.17
221he27
un
1.000
257,751.96
257,751.96
218xx280
un
0.307
500.00
153.52
218xx230
un
0.011
24,578.36
276.71
218xx231
un
0.011
50,993.60
501a.1
2%
310,128.91
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
316,331.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
-0.49 *
316,331.00 *
TOTAL UNITARIO
6.3.26
6,202.58
6,202.58 *
574.10
280,523.45 *
(No Aplica)
un
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.051
24,578.36
1,261.36
un
0.051
50,993.60
2,616.99
SUBTOTAL MATERIALES
...
2%
36,552.39
% (MAT+MO)
409,609.00
37,283.00
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
TOTAL UNITARIO
.
731.05
731.05 *
183.67
9,315.70 *
(No Aplica)
un
Acople fleximetal
un
1.000
5,500.00
un
0.241
500.00
120.44
un
0.048
21,500.00
1,035.79
un
1.000
340,344.12
340,344.12
SUBTOTAL MATERIALES
...
2%
365,025.83
% (MAT+MO)
372,326.00
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.842
21,413.54
-0.35 *
372,326.00 *
TOTAL UNITARIO
18,025.49
18,025.49 *
6.3.27
7,300.52
7,300.52 *
5,500.00
347,000.34 *
(No Aplica)
29,605.46
29,605.46 *
TOTAL
0.00
un
43,905,200.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
(No Aplica)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
...
glb
0.00 *
1.000
43,905,200.00
43,905,200.00
43,905,200.00 *
0.00
0.00 *
0.00 *
43,905,200.00 *
6.3.28
UNIDAD
CANTIDAD
UNITARIO
un
49,757,200.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
49,757,200.00
(No Aplica)
0.00
0.00 *
0.00 *
49,757,200.00 *
TOTAL UNITARIO
6.3.29
49,757,200.00
49,757,200.00 *
TOTAL
un
14,634,560.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
...
glb
0.00 *
1.000
14,634,560.00
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
14,634,560.00 *
TOTAL UNITARIO
6.4.1
6.4.1 a
34,469.00
24,590.00
1.050
16,800.00
17,640.00
un
0.167
2,350.00
392.45
un
0.002
24,578.36
49.16
un
0.002
48,900.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
24,108.31
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.277
21,413.54
-0.47 *
24,590.00 *
TOTAL UNITARIO
6.4.1 b
5,928.90
5,928.90 *
482.17
482.17 *
(No Aplica)
SUBTOTAL EQUIPOS
97.80
18,179.41 *
un
un
0.807
6,500.00
5,245.34
un
0.006
24,578.36
158.67
un
0.006
48,900.00
2%
9,685.13
SUBTOTAL MATERIALES
-
9,879.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
193.70
193.70 *
(No Aplica)
SUBTOTAL EQUIPOS
315.69
5,719.71 *
...
HR
0.00 *
0.185
21,413.54
3,965.43
3,965.43 *
0.17 *
9,879.00 *
6.4.2
UNIDAD
CANTIDAD
UNITARIO
18,942.00
1.050
8,488.42
8,912.84
un
0.167
1,312.19
219.14
un
0.001
24,578.36
24.58
un
0.001
48,900.00
SUBTOTAL MATERIALES
...
6.4.2 a
% (MAT+MO)
13,220.00
SUBTOTAL EQUIPOS
2%
12,961.07
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.175
21,413.54
-0.29 *
13,220.00 *
TOTAL UNITARIO
Accesorios CPVC 1" (se excluyen las uniones)
un
un
0.816
3,620.13
2,952.87
un
0.006
24,578.36
140.34
un
0.006
48,900.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
5,722.00
SUBTOTAL EQUIPOS
2%
5,609.97
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.104
21,413.54
-0.17 *
5,722.00 *
TOTAL UNITARIO
218pa11
218pa73
218xx230
218xx232
6.4.3 a
501a.1
10,374.00
9,072.00
1.050
5,017.70
5,268.58
un
0.167
700.00
116.90
un
0.001
24,578.36
24.58
un
0.001
48,900.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
8,894.51
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.160
21,413.54
-0.40 *
9,072.00 *
TOTAL UNITARIO
Accesorios CPVC 3/4" (se excluyen las uniones)
un
218pa74
un
0.608
1,200.00
218xx230
un
0.003
24,578.36
74.77
218xx232
un
0.003
48,900.00
148.76
501a.1
2%
1,276.38
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
1,302.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.015
21,413.54
0.09 *
1,302.00 *
TOTAL UNITARIO
6.4.4 a
322.76
322.76 *
6.4.4
25.53
25.53 *
...
730.09
953.62 *
(No Aplica)
3,435.55
3,435.55 *
6.4.3 b
177.89
177.89 *
48.90
5,458.96 *
(No Aplica)
2,237.56
2,237.56 *
6.4.3
112.20
112.20 *
...
279.21
3,372.41 *
(No Aplica)
3,755.62
3,755.62 *
6.5.2 b
259.22
259.22 *
48.90
9,205.45 *
(No Aplica)
TOTAL
7,613.00
6,607.00
1.050
3,053.12
3,205.78
un
0.167
400.00
66.80
un
0.001
24,578.36
24.58
un
0.001
48,900.00
2%
6,477.52
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
48.90
3,346.05 *
129.55
129.55 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
0.00 *
0.00
...
HR
0.00 *
0.146
21,413.54
-0.07 *
6,607.00 *
TOTAL UNITARIO
6.4.4 b
un
un
0.686
550.00
un
0.003
24,578.36
67.46
un
0.003
48,900.00
134.22
2%
986.48
SUBTOTAL MATERIALES
-
1,006.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.019
21,413.54
-0.21 *
1,006.00 *
TOTAL UNITARIO
6.1.1 a
-
m
m
UND
UND
...
% (MAT+MO)
...
178,347.00
1.000
2.00
2.00
96,845.74
209.00
302.00
2%
115,279.04
...
...
HR
0.813
21,413.54
6.4.6
un
un
UND
UND
...
% (MAT+MO)
...
46,940.54
209.00
302.00
2%
59,570.82
...
...
HR
0.542
21,413.54
46,940.54
418.00
604.00
47,962.54
1,191.42
1,191.42
0.00
0.00
0.00
0.00
11,608.28
11,608.28
-0.23
60,762.00
u
un
2.000
334.78
669.56
un
1.000
34,968.63
34,968.63
un
0.510
500.00
254.77
un
0.008
24,578.36
208.73
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
41,458.96
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.14 *
42,288.00 *
u
2.000
183.67
367.34
un
1.000
29,150.00
29,150.00
un
0.679
500.00
339.74
un
0.009
24,578.36
222.67
un
0.009
50,993.60
2%
35,465.96
SUBTOTAL HERRAMIENTAS
(No Aplica)
*
*
*
0.00
...
un
829.18
SUBTOTAL MATERIALES
433.06
0.00 *
TOTAL UNITARIO
0.00
...
829.18 *
6.4.7
36,534.74 *
42,288.00
(No Aplica)
SUBTOTAL EQUIPOS
60,762.00
1.000
2.00
2.00
117,585.00 *
TOTAL UNITARIO
6.1.1 b
117,585.00
96,845.74
418.00
604.00
97,867.74
2,305.58
2,305.58
0.00
0.00
0.00
0.00
17,411.30
17,411.30
0.38 *
407.36
407.36 *
6.4.5
19.73
19.73 *
377.42
579.11 *
(No Aplica)
3,131.47
3,131.47 *
TOTAL
36,175.00
...
% (MAT+MO)
...
461.99
30,541.74 *
709.32
709.32 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
-0.28 *
36,175.00 *
TOTAL UNITARIO
un
2.000
334.78
669.56
un
1.000
33,484.31
33,484.31
un
0.510
500.00
254.77
un
0.008
24,578.36
208.73
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
40,774.00
SUBTOTAL EQUIPOS
2%
39,974.65
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
-0.14 *
40,774.00 *
TOTAL UNITARIO
un
5,225,000.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
5,225,000.00
0.00
(No Aplica)
0.00 *
0.00 *
5,225,000.00 *
TOTAL UNITARIO
6.4.10
un
1,045,000.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
...
glb
0.00 *
1.000
1,045,000.00
(No Aplica)
0.00
0.00 *
0.00 *
1,045,000.00 *
TOTAL UNITARIO
6.4.11
un
7,315,000.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
1,045,000.00
1,045,000.00 *
5,225,000.00
5,225,000.00 *
4,924.21
4,924.21 *
6.4.9
799.49
799.49 *
...
433.06
35,050.43 *
(No Aplica)
4,924.21
4,924.21 *
6.4.8
TOTAL
SUBTOTAL TRANSPORTE
Sucontrato para suministro de Equipo Eyector segn
especificaciones
...
glb
0.00 *
1.000
7,315,000.00
7,315,000.00
7,315,000.00 *
0.00
0.00 *
0.00 *
7,315,000.00 *
TOTAL UNITARIO
SALIDAS SANITARIAS PVCS (PARAL VERTICAL HASTA RAMAL HORIZONTAL MAS CERCANO).
6.5.1
-
un
un
60,063.00
3.000
4,300.00
12,900.00
UNIDAD
CANTIDAD
UNITARIO
1.000
9,483.33
9,483.33
un
0.084
24,578.36
2,067.53
un
0.084
50,993.60
un
1.137
1,200.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
58,885.35
...
0.00 *
0.00
...
HR
0.00 *
1.344
21,413.54
-0.05 *
60,063.00 *
TOTAL UNITARIO
un
un
3.000
1,300.00
3,900.00
1.248
4,650.00
5,802.27
un
0.061
24,578.36
1,493.59
un
0.061
50,993.60
3,098.80
un
1.085
500.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
41,573.00
SUBTOTAL EQUIPOS
2%
40,757.82
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.210
21,413.54
0.02 *
41,573.00 *
TOTAL UNITARIO
un
un
1.000
5,172.67
5,172.67
un
1.355
3,985.76
5,399.41
1.084
6,650.00
7,206.87
un
0.076
24,578.36
1,864.56
un
0.000
50,993.60
un
1.355
600.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
49,575.00
SUBTOTAL EQUIPOS
2%
48,603.37
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.314
21,413.54
28,147.06
28,147.06 *
-0.44 *
49,575.00 *
TOTAL UNITARIO
6.5.4
972.07
972.07 *
0.00
812.80
20,456.31 *
(No Aplica)
un
un
3.000
1,300.00
3,900.00
1.248
4,650.00
5,802.27
un
0.061
24,578.36
1,493.59
un
0.061
50,993.60
3,098.80
un
1.085
500.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
41,573.00
SUBTOTAL EQUIPOS
2%
40,757.82
...
0.00
0.00 *
0.00
...
HR
0.00 *
1.210
21,413.54
25,920.59
25,920.59 *
0.02 *
41,573.00 *
TOTAL UNITARIO
6.5.5
815.16
815.16 *
...
542.58
14,837.24 *
(No Aplica)
25,920.59
25,920.59 *
6.5.3
815.16
815.16 *
542.58
14,837.24 *
(No Aplica)
28,780.13
28,780.13 *
1,177.71
0.00
...
6.5.2
1,364.77
1,177.71 *
4,289.58
30,105.22 *
(No Aplica)
TOTAL
un
un
3.000
1,300.00
3,900.00
1.248
4,650.00
5,802.27
un
0.061
24,578.36
1,493.59
un
0.061
50,993.60
3,098.80
un
1.085
500.00
2%
40,757.82
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
...
815.16
815.16 *
0.00 *
0.00
542.58
14,837.24 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
41,573.00
...
0.00 *
UNIDAD
HR
CANTIDAD
1.210
UNITARIO
21,413.54
0.02 *
41,573.00 *
TOTAL UNITARIO
6.5.6
un
un
1.000
5,172.67
5,172.67
un
1.355
3,985.76
5,399.41
1.084
6,650.00
7,206.87
un
0.076
24,578.36
1,864.56
un
0.000
50,993.60
0.00
un
1.355
600.00
812.80
2%
48,603.37
SUBTOTAL MATERIALES
-
49,575.00
...
% (MAT+MO)
20,456.31 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.314
21,413.54
-0.44 *
49,575.00 *
TOTAL UNITARIO
un
un
SUBTOTAL MATERIALES
-
49,471.00
1.000
20,555.88
2%
46,889.11
937.78
0.082
20,000.00
1,644.17
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
20,555.88
20,555.88 *
937.78 *
1,644.17 *
0.00
28,147.06
28,147.06 *
6.5.7
972.07
972.07 *
(No Aplica)
25,920.59
25,920.59 *
TOTAL
...
HR
0.00 *
1.230
21,413.54
26,333.23
26,333.23 *
-0.07 *
49,471.00 *
TOTAL UNITARIO
SALIDAS SANITARIAS PVCS (PARAL VERTICAL HASTA RAMAL HORIZONTAL MAS CERCANO).
6.6.1
un
un
2.250
1,900.00
4,275.00
un
1.000
3,700.00
3,700.00
un
1.000
1,389.22
1,389.22
un
1.000
1,479.35
1,479.35
un
1.000
1,735.36
1,735.36
2.000
4,316.67
8,633.33
un
0.041
24,578.36
995.92
un
0.041
50,993.60
2,066.26
2%
51,511.12
SUBTOTAL MATERIALES
-
52,541.00
...
% (MAT+MO)
24,274.44 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.34 *
52,541.00 *
TOTAL UNITARIO
6.6.2
27,236.68
27,236.68 *
1,030.22
1,030.22 *
(No Aplica)
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.046
24,578.36
1,135.27
un
0.046
50,993.60
2,355.39
SUBTOTAL MATERIALES
...
2%
36,164.70
% (MAT+MO)
36,888.00
8,928.02 *
...
723.29 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
723.29
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
0.00 *
36,888.00 *
6.6.3
UNIDAD
CANTIDAD
UNITARIO
un
un
2.000
200.00
400.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.036
24,578.36
878.68
un
0.036
50,993.60
1,823.02
0.020
36,164.70
SUBTOTAL MATERIALES
-
35,899.00
...
% (MAT+MO)
7,939.05 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.02 *
35,899.00 *
TOTAL UNITARIO
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.046
24,578.36
1,135.27
un
0.046
50,993.60
2,355.39
SUBTOTAL MATERIALES
...
2%
36,164.70
% (MAT+MO)
36,888.00
8,928.02 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
0.00 *
36,888.00 *
TOTAL UNITARIO
un
un
4.217
200.00
843.31
un
1.406
300.00
421.65
39,979.00
un
1.406
168.90
237.39
un
1.406
183.67
258.15
un
1.406
234.78
329.99
4.217
1,316.67
5,551.78
un
0.041
24,578.36
1,000.59
un
0.041
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
39,195.19
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.330
21,413.54
28,476.38
28,476.38 *
-0.10 *
39,979.00 *
TOTAL UNITARIO
6.6.6
783.90
783.90 *
2,075.95
10,718.81 *
(No Aplica)
27,236.68
27,236.68 *
6.6.5
723.29
723.29 *
(No Aplica)
27,236.68
27,236.68 *
6.6.4
723.29
723.29 *
(No Aplica)
TOTAL
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.051
24,578.36
1,261.36
un
0.051
50,993.60
2,616.99
SUBTOTAL MATERIALES
...
2%
36,552.39
% (MAT+MO)
37,283.00
9,315.70 *
...
0.00
...
0.00 *
0.00
731.05
731.05 *
(No Aplica)
SUBTOTAL EQUIPOS
183.67
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
6.6.7
UNIDAD
CANTIDAD
UNITARIO
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.046
24,578.36
1,135.27
un
0.046
50,993.60
2,355.39
SUBTOTAL MATERIALES
...
2%
36,164.70
% (MAT+MO)
36,888.00
8,928.02 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
0.00 *
36,888.00 *
TOTAL UNITARIO
6.6.8
723.29
723.29 *
(No Aplica)
TOTAL
un
un
3.000
200.00
600.00
un
1.000
300.00
300.00
un
1.000
168.90
168.90
un
1.000
183.67
183.67
un
1.000
234.78
234.78
3.000
1,316.67
3,950.00
un
0.051
24,578.36
1,261.36
un
0.051
50,993.60
2,616.99
SUBTOTAL MATERIALES
...
2%
36,552.39
% (MAT+MO)
37,283.00
9,315.70 *
...
731.05 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
731.05
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
TOTAL UNITARIO
PUNTOS HIDRAULICOS DE AGUA CALIENTE CPVC (paral correspondiente al tramo vertical). PARAL DE TECHO h max=2.00m.
6.7.1
un
un
3.000
550.00
1,650.00
un
1.000
700.00
700.00
un
1.000
637.54
637.54
un
1.000
731.26
731.26
un
1.000
234.78
234.78
2.000
3,053.12
6,106.24
un
0.039
24,578.36
952.90
un
0.039
48,900.00
1,895.85
2%
40,145.26
SUBTOTAL MATERIALES
-
40,948.00
...
% (MAT+MO)
12,908.58 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.17 *
40,948.00 *
TOTAL UNITARIO
6.7.2
27,236.68
27,236.68 *
802.91
802.91 *
(No Aplica)
un
un
3.000
550.00
1,650.00
un
1.000
700.00
700.00
un
1.000
637.54
637.54
un
1.000
731.26
731.26
un
1.000
234.78
234.78
2.000
3,053.12
6,106.24
un
0.039
24,578.36
952.90
un
0.039
48,900.00
1,895.85
2%
40,145.26
SUBTOTAL MATERIALES
-
40,948.00
...
% (MAT+MO)
12,908.58 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
802.91
802.91 *
(No Aplica)
...
HR
0.00 *
1.272
21,413.54
27,236.68
UNIDAD
CANTIDAD
UNITARIO
TOTAL
27,236.68 *
-0.17 *
40,948.00 *
TOTAL UNITARIO
6.8.1
un
Acople fleximetal
un
1.000
5,500.00
un
0.278
500.00
138.81
un
0.049
36,900.00
1,808.84
2%
25,974.73
SUBTOTAL MATERIALES
-
26,494.00
...
% (MAT+MO)
7,447.65 *
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.865
21,413.54
-0.22 *
26,494.00 *
TOTAL UNITARIO
6.8.2
un
17,141.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
16,805.35
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.785
21,413.54
-0.45 *
17,141.00 *
TOTAL UNITARIO
6.8.3
un
19,356.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
18,976.47
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.89
21,413.54
0.00 *
19,356.00 *
TOTAL UNITARIO
6.8.4
un
m3
0.021
41,125.00
883.04
un
0.174
18,620.32
3,248.50
2%
28,349.48
SUBTOTAL MATERIALES
-
28,916.00
...
% (MAT+MO)
3,248.50 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.172
21,413.54
-0.47 *
28,916.00 *
TOTAL UNITARIO
un
Acople fleximetal
un
1.000
5,500.00
un
0.241
500.00
120.34
un
0.048
21,500.00
1,034.97
2%
23,633.09
SUBTOTAL HERRAMIENTAS
24,106.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.841
21,413.54
18,012.75
18,012.75 *
0.25 *
24,106.00 *
TOTAL UNITARIO
6.8.6
472.66
472.66 *
5,500.00
5,620.34 *
(No Aplica)
25,100.98
25,100.98 *
6.8.5
566.99
566.99 *
(No Aplica)
18,976.47
18,976.47 *
379.53
379.53 *
(No Aplica)
SUBTOTAL EQUIPOS
16,805.35
16,805.35 *
336.11
336.11 *
(No Aplica)
SUBTOTAL EQUIPOS
18,527.08
18,527.08 *
519.49
519.49 *
(No Aplica)
SUBTOTAL EQUIPOS
5,500.00
un
Acople fleximetal
un
1.000
5,500.00
24,119.00
5,500.00
un
0.241
500.00
120.44
UNIDAD
un
CANTIDAD
UNITARIO
0.048
21,500.00
2%
23,645.93
...
% (MAT+MO)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.842
21,413.54
0.15 *
24,119.00 *
TOTAL UNITARIO
6.8.7
-
un
un
SUBTOTAL MATERIALES
-
12,291.00
0.190
500.00
95.08
2%
12,049.98
241.00
...
% (MAT+MO)
95.08 *
...
241.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.558
21,413.54
0.02 *
12,291.00 *
TOTAL UNITARIO
6.8.8
un
157,284.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
154,200.00
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
7.201
21,413.54
(No Aplica)
0.00
0.00 *
0.00 *
157,284.00 *
TOTAL UNITARIO
6.8.9
un
345,344.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
338,572.55
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
glb
0.00 *
15.811
21,413.54
(No Aplica)
0.00
0.00 *
0.00 *
345,344.00 *
TOTAL UNITARIO
6.8.10
un
1,585,313.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
1,554,228.43
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
glb
0.00 *
1.000
1,554,228.43
(No Aplica)
0.00
0.00 *
0.00 *
1,585,313.00 *
TOTAL UNITARIO
6.8.11
un
207,813.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
203,738.24
...
SUBTOTAL EQUIPOS
4,074.76
4,074.76 *
0.00
(No Aplica)
...
0.00 *
0.00
1,554,228.43
1,554,228.43 *
31,084.57
31,084.57 *
(No Aplica)
338,572.55
338,572.55 *
6,771.45
6,771.45 *
(No Aplica)
154,200.00
154,200.00 *
3,084.00
3,084.00 *
(No Aplica)
SUBTOTAL EQUIPOS
11,954.90
11,954.90 *
18,025.49
18,025.49 *
472.92
472.92 *
1,035.79
5,620.44 *
...
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
203,738.24
203,738.24
UNIDAD
CANTIDAD
UNITARIO
TOTAL
203,738.24 *
0.00
0.00 *
0.00 *
207,813.00 *
6.8.12
un
98,813.00
un
1.000
59,400.00
59,400.00
m3
0.025
41,667.00
1,046.82
un
0.183
18,620.32
3,402.24
un
0.007
88,900.00
609.13
un
0.025
3,500.00
...
% (MAT+MO)
2%
96,875.49
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
0.164
228,395.39
(No Aplica)
0.00
0.00 *
0.00 *
98,813.00 *
TOTAL UNITARIO
6.17.14
un
19,594.00
0.00
...
% (MAT+MO)
0.00 *
2%
19,209.80
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
384.20
384.20 *
37,475.49
37,475.49 *
1,937.51
1,937.51 *
(No Aplica)
SUBTOTAL EQUIPOS
87.93
59,400.00 *
...
HR
0.00 *
0.897
21,413.54
19,209.80
19,209.80 *
0.00 *
19,594.00 *
TOTAL UNITARIO
ABRAZADERAS
6.9.1
un
2,881.00
un
0.003
139,084.00
un
0.082
5,900.00
483.46
un
1.000
1,300.00
1,300.00
2%
2,587.96
0.002
20,000.00
...
% (MAT+MO)
2,200.71 *
...
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
glb
0.200
1,000.00
HR
0.018
21,413.54
0.30 *
2,881.00 *
TOTAL UNITARIO
un
2,973.00
un
0.003
139,084.00
un
0.088
5,900.00
518.77
un
1.000
1,300.00
1,300.00
2%
2,634.06
0.002
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.242
1,000.00
HR
0.019
21,413.54
TOTAL UNITARIO
43.96
43.96 *
glb
52.68
52.68 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
SUBTOTAL MANO DE OBRA
417.25
2,236.02 *
387.25
387.25 *
6.9.2
200.00
200.00 *
40.97
40.97 *
51.76
51.76 *
417.25
241.80
241.80 *
398.04
398.04 *
0.50 *
2,973.00 *
6.9.3
UNIDAD
CANTIDAD
UNITARIO
un
3,361.00
un
0.003
139,084.00
un
0.113
5,900.00
668.92
un
1.000
1,300.00
1,300.00
2%
2,934.21
0.003
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
...
glb
0.312
1,000.00
0.00 *
HR
0.026
21,413.54
-0.37 *
3,361.00 *
TOTAL UNITARIO
241fi21
241xx23
501a.1
un
un
0.003
139,084.00
un
0.150
5,900.00
884.00
un
1.000
1,300.00
1,300.00
2%
3,363.02
0.004
20,000.00
SUBTOTAL MATERIALES
108a.5
3,917.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
0.00 *
glb
0.412
1,000.00
HR
0.036
21,413.54
241fi21
241xx23
501a.1
108a.5
-0.23 *
3,917.00 *
un
4,009.00
un
0.003
139,084.00
un
0.156
5,900.00
919.73
un
1.000
1,300.00
1,300.00
2%
3,434.04
0.004
20,000.00
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
glb
0.429
1,000.00
HR
0.037
21,413.54
-0.35 *
4,009.00 *
un
4,287.00
un
0.003
139,084.00
417.25
un
0.174
5,900.00
1,027.13
un
1.000
1,300.00
1,300.00
2%
3,648.30
0.004
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2,744.38 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.479
1,000.00
HR
0.042
21,413.54
903.92
903.92 *
-0.06 *
4,287.00 *
TOTAL UNITARIO
478.75
478.75 *
6.9.7
87.04
87.04 *
72.97
72.97 *
797.06
797.06 *
TOTAL UNITARIO
428.69
428.69 *
6.9.6
77.94
77.94 *
68.68
68.68 *
417.25
2,636.98 *
310a.17
761.76
761.76 *
SUBTOTAL HERRAMIENTAS
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
412.03
412.03 *
TOTAL UNITARIO
212xx27
74.92
74.92 *
...
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
6.9.5
67.26
67.26 *
417.25
2,601.25 *
310a.17
548.04
548.04 *
212xx27
311.78
311.78 *
6.9.4
56.69
56.69 *
58.68
58.68 *
SUBTOTAL TRANSPORTE
417.25
2,386.17 *
TOTAL
un
4,474.00
un
0.003
139,084.00
417.25
un
0.186
5,900.00
1,099.40
un
1.000
1,300.00
1,300.00
2%
3,792.14
...
% (MAT+MO)
2,816.65 *
75.84
UNIDAD
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
75.84 *
0.005
20,000.00
0.00
SUBTOTAL TRANSPORTE
...
glb
0.512
1,000.00
0.00 *
HR
0.046
21,413.54
0.42 *
4,474.00 *
TOTAL UNITARIO
6.9.8
-
un
un
0.003
139,084.00
417.25
un
0.223
5,900.00
1,313.99
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
4,219.48
84.39
0.006
20,000.00
111.36
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,028.00
3,031.25 *
84.39 *
111.36 *
0.00
...
0.00 *
glb
0.612
1,000.00
612.46
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
5,028.00 *
TOTAL UNITARIO
6.9.9
-
un
5,585.00
un
0.003
139,084.00
417.25
un
0.259
5,900.00
1,529.37
un
1.000
1,300.00
1,300.00
2%
4,649.57
92.99
0.006
20,000.00
129.61
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
3,246.63 *
92.99 *
129.61 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.713
1,000.00
712.84
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
5,585.00 *
TOTAL UNITARIO
6.9.10
212xx27
241fi21
241xx23
501a.1
108a.5
un
6,326.00
un
0.003
139,084.00
417.25
un
0.308
5,900.00
1,815.98
un
1.000
1,300.00
1,300.00
2%
5,221.47
0.008
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
3,533.24 *
104.43
104.43 *
153.90
153.90 *
0.00
310a.17
975.49
975.49 *
512.43
512.43 *
93.17
93.17 *
TOTAL
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.846
1,000.00
846.43
HR
0.079
21,413.54
1,688.24
846.43 *
1,688.24 *
-0.23 *
6,326.00 *
TOTAL UNITARIO
6.10.1
-
m
gal
1,591.00
0.006
44,900.00
2%
1,559.82
...
% (MAT+MO)
274.53 *
...
0.00
...
0.00 *
0.00
31.20
31.20 *
(No Aplica)
SUBTOTAL EQUIPOS
274.53
...
HR
0.00 *
0.060
21,413.54
1,285.29
1,285.29 *
UNIDAD
CANTIDAD
UNITARIO
1,591.00 *
TOTAL UNITARIO
6.10.2
-
m
gal
1,872.00
0.007
44,900.00
2%
1,835.63
...
% (MAT+MO)
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.071
21,413.54
-0.34 *
1,872.00 *
TOTAL UNITARIO
6.10.3
-
m
gal
2,203.00
0.008
44,900.00
2%
2,159.48
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.083
21,413.54
0.33 *
2,203.00 *
TOTAL UNITARIO
6.10.4
-
m
gal
2,592.00
0.010
44,900.00
2%
2,541.20
...
% (MAT+MO)
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.098
21,413.54
-0.02 *
2,592.00 *
TOTAL UNITARIO
6.10.5
-
m
gal
3,049.00
0.012
44,900.00
2%
2,988.76
...
% (MAT+MO)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.115
21,413.54
0.47 *
3,049.00 *
TOTAL UNITARIO
6.10.6
-
m
gal
3,587.00
0.014
44,900.00
2%
3,516.95
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.135
21,413.54
-0.29 *
3,587.00 *
TOTAL UNITARIO
6.10.7
-
2,898.04
2,898.04 *
70.34
70.34 *
618.91
618.91 *
(No Aplica)
SUBTOTAL EQUIPOS
2,462.75
2,462.75 *
59.78
59.78 *
526.01
526.01 *
...
(No Aplica)
SUBTOTAL EQUIPOS
2,094.12
2,094.12 *
50.82
50.82 *
...
447.08
447.08 *
(No Aplica)
SUBTOTAL EQUIPOS
1,779.41
1,779.41 *
43.19
43.19 *
380.07
380.07 *
(No Aplica)
SUBTOTAL EQUIPOS
1,512.75
1,512.75 *
36.71
36.71 *
322.88
322.88 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
-0.02 *
m
gal
4,221.00
0.016
44,900.00
2%
4,138.01
...
% (MAT+MO)
728.21
728.21 *
82.76
UNIDAD
CANTIDAD
UNITARIO
...
82.76 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.159
21,413.54
0.23 *
4,221.00 *
TOTAL UNITARIO
6.10.8
-
m
gal
4,965.00
0.019
44,900.00
2%
4,867.41
...
% (MAT+MO)
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.187
21,413.54
0.24 *
4,965.00 *
TOTAL UNITARIO
6.10.9
-
m
gal
5,842.00
0.022
44,900.00
2%
5,727.47
...
% (MAT+MO)
...
114.55
114.55 *
0.00
...
0.00 *
0.00
1,007.86
1,007.86 *
(No Aplica)
SUBTOTAL EQUIPOS
4,010.78
4,010.78 *
97.35
97.35 *
856.63
856.63 *
(No Aplica)
SUBTOTAL EQUIPOS
3,409.80
3,409.80 *
TOTAL
...
HR
0.00 *
0.220
21,413.54
4,719.61
4,719.61 *
-0.01 *
5,842.00 *
TOTAL UNITARIO
OBRAS COMPLEMENTARIAS
.
6.11.1
Lavado de tanques
un
845,204.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
845,204.00
845,204.00 *
0.00
(No Aplica)
0.00 *
0.00 *
845,204.00 *
TOTAL UNITARIO
6.11.2
un
359,041.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
359,041.00
0.00
0.00 *
0.00 *
359,041.00 *
TOTAL UNITARIO
6.11.3
359,041.00
(No Aplica)
Redondeo a entero ms cercano
0.00 *
1.000
359,041.00 *
845,204.00
Prueba de presin
un
373,849.00
(No Aplica)
SUBTOTAL MATERIALES
...
0.00 *
UNIDAD
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
un
SUBTOTAL EQUIPOS
...
CANTIDAD
2%
UNITARIO
152,418.63
1.092
200,000.00
0.00
...
HR
0.00 *
7.118
21,413.54
0.15 *
373,849.00 *
TOTAL UNITARIO
Prueba de flujo
un
un
243,366.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
238,594.12
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
11.142
21,413.54
0.00 *
243,366.00 *
TOTAL UNITARIO
6.11.5
un
un
164,712.00
0.00
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
0.00 *
2%
161,482.35
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
7.541
21,413.54
0.00 *
164,712.00 *
TOTAL UNITARIO
21B160
20H700
M2
Malla Plastica
M2
SUBTOTAL MATERIALES
...
- HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
-
6,580.00
1.00
5,216.00
2.0%
6,450.98
5,216.00
5,216.00 *
...
129.02
129.02 *
(No Aplica)
SUBTOTAL EQUIPO
161,482.35
161,482.35 *
6.11.6
3,229.65
3,229.65 *
(No Aplica)
SUBTOTAL EQUIPOS
238,594.12
238,594.12 *
4,771.88
4,771.88 *
(No Aplica)
SUBTOTAL EQUIPOS
152,418.63
152,418.63 *
6.11.4
218,381.85
218,381.85 *
3,048.37
3,048.37 *
TOTAL
0.00
...
0.00 *
...
HR
0.00 *
0.06
21,413.54
1,234.98
1,234.98 *
TOTAL UNITARIO
6,580.00 *
INSTALACION A GAS
.
6.12.1
27,379.00
6.12.1 a
25,079.00
1.030
16,046.67
16,528.07
un
0.153
1,542.80
236.40
un
0.151
500.00
75.70
un
0.028
8,250.00
234.66
2%
23,687.67
0.005
200,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
17,074.82 *
473.75 *
0.00
...
HR
0.00 *
0.386
17,116.00
0.05 *
25,079.00 *
TOTAL UNITARIO
6.12.1 b
-
6,612.85
6,612.85 *
917.53
917.53 *
473.75
un
un
2,300.00
0.504
2,088.00
1,052.47
UNIDAD
CANTIDAD
UNITARIO
un
0.046
500.00
23.20
un
0.019
8,250.00
154.36
2%
2,254.78
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
1,230.03 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.048
21,413.54
0.12 *
2,300.00 *
TOTAL UNITARIO
6.12.2
6.12.2 a
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
2%
112,140.16
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
-
138,500.00
115,632.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.006
200,000.00
0.00
...
HR
0.00 *
0.672
17,116.00
0.07 *
115,632.00 *
TOTAL UNITARIO
Accesorio Hierro Dctil (HD) ranurado 4" (se excluyen las
uniones). NO incluye los acoples laterales
Codo 90 Hierro dctil ranurado HD 4"
un
22,868.00
un
0.535
23,513.03
12,568.13
un
0.134
36,520.23
4,880.18
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
22,419.29
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.224
21,413.54
0.33 *
22,868.00 *
TOTAL UNITARIO
6.12.3
6.12.3 a
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
104,055.00
80,057.00
2%
77,567.64
0.005
200,000.00
HR
0.00 *
0.505
21,413.54
-0.01 *
80,057.00 *
un
23,998.00
0.800
16,928.51
un
0.200
21,985.08
Vaselina x tarro
un
0.040
5,000.00
SUBTOTAL MATERIALES
...
SUBTOTAL HERRAMIENTAS
% (MAT+MO)
2%
23,527.44
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
470.55
0.00 *
0.00
...
HR
0.00 *
0.252
21,413.54
5,386.80
5,386.80 *
0.01 *
23,998.00 *
TOTAL UNITARIO
200.82
0.00
...
6.12. 4
4,397.02
470.55 *
13,542.81
18,140.64 *
(No Aplica)
SUBTOTAL EQUIPOS
10,807.39
10,807.39 *
un
938.01
0.00
TOTAL UNITARIO
Accesorio Hierro Dctil (HD) ranurado 3" (se excluyen las
uniones). NO incluye los acoples laterales
Codo 90 Hierro dctil ranurado HD 3"
1,551.35
938.01 *
...
6.12.3 b
23.45
1,551.35 *
66,736.80
66,760.25 *
4,792.33
4,792.33 *
448.39
448.39 *
...
178.66
17,626.96 *
(No Aplica)
11,502.13
11,502.13 *
1,248.97
1,248.97 *
6.12.2. b
31.22
2,242.80
2,242.80 *
100,606.80
100,638.02 *
...
SUBTOTAL TRANSPORTE
1,024.76
1,024.76 *
45.10
45.10 *
(No Aplica)
TOTAL
69,610.00
UNIDAD
CANTIDAD
UNITARIO
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
6.12.4 a
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
59,729.00
2%
57,692.66
0.004
200,000.00
HR
0.00 *
0.455
21,413.54
9,748.92 *
0.33 *
59,729.00 *
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
un
un
0.336
6,814.64
2,286.90
un
0.336
8,793.08
2,950.84
un
0.127
500.00
63.60
un
0.025
8,250.00
209.87
2%
9,687.27
SUBTOTAL MATERIALES
-
9,881.00
...
% (MAT+MO)
5,511.20 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.195
21,413.54
-0.02 *
9,881.00 *
TOTAL UNITARIO
6.12.5
6.12.5 a
m
1.050
32,944.00
0.002
5,000.00
218xx400
240xx1
Vaselina x tarro
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,928.00
40,552.00
2%
39,414.98
0.002
200,000.00
788.30
348.57
348.57 *
0.00
...
HR
0.00 *
0.225
21,413.54
4,815.06
4,815.06 *
0.15 *
40,552.00 *
TOTAL UNITARIO
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las uniones)
un
un
0.364
5,958.14
2,169.96
un
0.364
7,687.92
2,799.95
218xx280
un
0.121
500.00
218et281
un
0.024
8,250.00
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
9,376.00
SUBTOTAL EQUIPOS
2%
9,191.93
...
183.84
183.84 *
0.00
...
0.00 *
0.00
60.34
199.13
5,229.39 *
(No Aplica)
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.23 *
9,376.00 *
TOTAL UNITARIO
8.71
788.30 *
6.12.5 b
34,591.20
34,599.91 *
4,176.08
4,176.08 *
193.75
193.75 *
(No Aplica)
9,748.92
6.12.4 b
108a.6
882.17
0.00
...
TOTAL UNITARIO
501a.1
1,153.85
882.17 *
22.05
1,153.85 *
47,921.68
47,943.74 *
TOTAL
6.12.6
34,459.00
6.38.5
30,253.00
218xx399
1.050
24,708.00
240xx1
Vaselina x tarro
un
0.001
5,000.00
501a.1
2%
29,415.49
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
108a.6
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
6.24
25,949.64 *
...
25,943.40
588.31
588.31 *
0.001
200,000.00
249.69
249.69 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.00 *
0.162
21,413.54
3,465.85
3,465.85 *
-0.49 *
30,253.00 *
TOTAL UNITARIO
TOTAL
Accesorio H/N acero roscado 150 lbs 1,1/2" (se excluyen las
uniones)
un
un
0.224
5,265.56
1,181.80
un
0.224
6,794.27
1,524.90
218xx280
un
0.066
500.00
218et281
un
0.013
8,250.00
SUBTOTAL MATERIALES
...
6.38.6
501a.1
% (MAT+MO)
4,206.00
2%
4,123.73
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.060
21,413.54
1,275.71
1,275.71 *
-0.21 *
4,206.00 *
TOTAL UNITARIO
6.12.7
82.47
82.47 *
(No Aplica)
SUBTOTAL EQUIPOS
32.86
108.45
2,848.02 *
un
2.000
20,019.74
40,039.49
un
1.000
707,505.88
707,505.88
un
0.576
500.00
288.25
un
0.021
24,578.36
508.64
un
0.021
50,993.60
1,055.29
2%
806,690.63
SUBTOTAL MATERIALES
-
822,824.00
...
% (MAT+MO)
749,397.55 *
...
16,133.81 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
822,824.00 *
TOTAL UNITARIO
6.12.8
16,133.81
un
2.000
10,883.58
21,767.17
un
1.000
290,781.37
290,781.37
un
0.298
500.00
149.07
un
0.011
24,578.36
268.69
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
349,992.00
2%
343,129.21
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
349,992.00 *
TOTAL UNITARIO
6.12.9
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
u
un
2.000
7,198.50
14,396.99
un
1.000
218,697.06
218,697.06
un
0.225
500.00
112.59
un
0.008
24,578.36
202.94
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
261,315.00
2%
256,191.31
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.044
21,413.54
-0.14 *
261,315.00 *
TOTAL UNITARIO
22,360.69
22,360.69 *
6.12.10
5,123.83
5,123.83 *
(No Aplica)
SUBTOTAL EQUIPOS
421.04
233,830.62 *
un
2.000
2,478.25
146,484.00
4,956.50
un
1.000
123,038.24
123,038.24
un
0.152
500.00
76.13
UNIDAD
CANTIDAD
UNITARIO
un
0.006
24,578.36
un
0.006
50,993.60
2%
143,611.32
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
146,484.00 *
TOTAL UNITARIO
6.12.11
284.67
2,872.23
2,872.23 *
137.21
128,492.75 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
un
2.000
1,734.50
3,469.00
un
1.000
77,314.71
77,314.71
un
0.225
500.00
112.62
un
0.007
24,578.36
166.07
un
0.007
50,993.60
2%
95,547.87
SUBTOTAL MATERIALES
-
97,459.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.660
21,413.54
14,140.91
14,140.91 *
0.17 *
97,459.00 *
TOTAL UNITARIO
6.12.12
1,910.96
1,910.96 *
(No Aplica)
SUBTOTAL EQUIPOS
344.56
81,406.95 *
u
un
2.000
702.12
1,404.24
un
1.000
47,168.63
47,168.63
un
0.155
500.00
77.51
un
0.004
24,578.36
88.90
un
0.004
50,993.60
184.45
2%
53,847.94
SUBTOTAL MATERIALES
-
54,925.00
...
% (MAT+MO)
48,923.73 *
...
1,076.96 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
0.10 *
54,925.00 *
TOTAL UNITARIO
6.12.13
1,076.96
un
2.000
10,883.58
21,767.17
un
1.000
267,112.75
267,112.75
un
0.298
500.00
149.07
un
0.011
24,578.36
268.69
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
325,850.00
2%
319,460.59
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
325,850.00 *
TOTAL UNITARIO
6.12.14
6,389.21
6,389.21 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
289,855.13 *
un
2.000
7,198.50
14,396.99
un
1.000
255,888.24
255,888.24
un
0.225
500.00
112.59
un
0.008
24,578.36
202.94
un
0.008
50,993.60
2%
293,382.49
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
...
5,867.65
5,867.65 *
0.00 *
0.00
421.04
271,021.80 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
299,250.00
...
0.00 *
UNIDAD
HR
CANTIDAD
1.044
UNITARIO
21,413.54
-0.14 *
299,250.00 *
TOTAL UNITARIO
un
2.000
2,478.25
271,524.00
4,956.50
un
1.000
245,626.47
245,626.47
un
0.152
500.00
76.13
un
0.006
24,578.36
137.21
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
266,199.56
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
0.45 *
271,524.00 *
TOTAL UNITARIO
un
un
0.003
139,084.00
un
0.113
5,900.00
668.92
un
1.000
1,300.00
1,300.00
2%
2,934.21
0.003
20,000.00
SUBTOTAL MATERIALES
-
3,361.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.312
1,000.00
HR
0.026
21,413.54
241fi21
241xx23
501a.1
108a.5
548.04 *
-0.37 *
un
4,009.00
un
0.003
139,084.00
un
0.156
5,900.00
919.73
un
1.000
1,300.00
1,300.00
2%
3,434.04
0.004
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.429
1,000.00
HR
0.037
21,413.54
-0.35 *
4,009.00 *
un
4,287.00
un
0.003
139,084.00
417.25
un
0.174
5,900.00
1,027.13
un
1.000
1,300.00
1,300.00
2%
3,648.30
0.004
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2,744.38 *
87.04
87.04 *
0.00
...
0.00 *
glb
0.479
1,000.00
HR
0.042
21,413.54
478.75
478.75 *
903.92
903.92 *
-0.06 *
4,287.00 *
TOTAL UNITARIO
72.97
72.97 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
6.13.4
797.06
797.06 *
428.69
428.69 *
77.94
77.94 *
...
TOTAL UNITARIO
68.68
68.68 *
6.13.3
417.25
2,636.98 *
548.04
3,361.00 *
310a.17
311.78
311.78 *
TOTAL UNITARIO
212xx27
56.69
56.69 *
6.13.2
58.68
58.68 *
417.25
2,386.17 *
15,118.58
15,118.58 *
6.13.1
5,323.99
5,323.99 *
284.67
251,080.98 *
(No Aplica)
22,360.69
22,360.69 *
6.12.15
TOTAL
un
4,474.00
UNIDAD
CANTIDAD
UNITARIO
un
0.003
139,084.00
417.25
un
0.186
5,900.00
1,099.40
un
1.000
1,300.00
1,300.00
2%
3,792.14
0.005
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2,816.65 *
0.00
...
glb
0.512
1,000.00
0.00 *
HR
0.046
21,413.54
0.42 *
4,474.00 *
TOTAL UNITARIO
un
un
0.003
139,084.00
417.25
un
0.223
5,900.00
1,313.99
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
4,219.48
84.39
0.006
20,000.00
111.36
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,028.00
3,031.25 *
84.39 *
111.36 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.612
1,000.00
612.46
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
5,028.00 *
TOTAL UNITARIO
6.9.6
un
5,585.00
un
0.003
139,084.00
417.25
un
0.259
5,900.00
1,529.37
un
1.000
1,300.00
1,300.00
2%
4,649.57
92.99
0.006
20,000.00
129.61
...
% (MAT+MO)
3,246.63 *
...
SUBTOTAL EQUIPOS
...
92.99 *
129.61 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.713
1,000.00
712.84
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
5,585.00 *
TOTAL UNITARIO
6.14.1
un
0.900
7,926.67
un
1.000
649.60
649.60
un
2.000
858.40
1,716.80
un
1.000
910.00
910.00
un
0.534
500.00
un
0.107
8,250.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
36,217.00
SUBTOTAL TRANSPORTE
-
616.41
0.024
200,000.00
4,780.00
616.41 *
4,780.00 *
0.00
...
HR
0.00 *
0.899
21,413.54
-0.05 *
36,217.00 *
un
Conexin aparatos
Manguera de conexin flexible L.=100 cm, conectores de acero
recubiertos con nitrilo
Cinta tefln - rollo
52,957.00
un
1.000
21,900.00
un
0.839
500.00
un
0.159
8,250.00
SUBTOTAL MATERIALES
...
19,261.08
19,261.08 *
TOTAL UNITARIO
881.91
30,820.64
267.25
2%
6.14.2
7,134.00
11,559.56 *
975.49
975.49 *
6.13.5
512.43
512.43 *
93.17
93.17 *
SUBTOTAL TRANSPORTE
75.84
75.84 *
TOTAL
% (MAT+MO)
...
21,900.00
419.36
1,309.98
23,629.34 *
2%
51,918.77
1,038.38
1,038.38 *
UNIDAD
CANTIDAD
UNITARIO
SUBTOTAL EQUIPOS
...
0.00 *
0.00
TOTAL
0.00
(No Aplica)
...
HR
0.00 *
1.321
21,413.54
28,289.43
28,289.43 *
-0.15 *
52,957.00 *
TOTAL UNITARIO
RED DE INCENDIO
6.15.1
239,008.00
6.15.1 a
199,493.00
1.050
170,520.00
Vaselina x tarro
un
0.010
5,000.00
SUBTOTAL MATERIALES
...
2%
193,715.02
0.010
200,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
HR
0.00 *
0.683
21,413.54
0.11 *
199,493.00 *
un
39,515.00
un
0.516
46,382.61
23,943.81
un
0.129
77,962.25
10,061.49
Vaselina x tarro
un
0.034
5,000.00
2%
38,740.47
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.213
21,413.54
-0.27 *
39,515.00 *
TOTAL UNITARIO
6.15.2
6.15.2 a
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
138,500.00
115,632.00
2%
112,140.16
0.006
200,000.00
HR
0.00 *
0.672
17,116.00
0.07 *
115,632.00 *
un
22,868.00
0.535
23,513.03
un
0.134
36,520.23
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
SUBTOTAL HERRAMIENTAS
% (MAT+MO)
2%
22,419.29
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
448.39
0.00 *
0.00
...
HR
0.00 *
0.224
21,413.54
4,792.33
4,792.33 *
0.33 *
22,868.00 *
TOTAL UNITARIO
178.66
0.00
...
6.15.3
4,880.18
448.39 *
12,568.13
17,626.96 *
(No Aplica)
SUBTOTAL EQUIPOS
11,502.13
11,502.13 *
un
1,248.97
0.00
TOTAL UNITARIO
Accesorio Hierro Dctil (HD) ranurado 4" (se excluyen las
uniones). NO incluye los acoples laterales
Codo 90 Hierro dctil ranurado HD 4"
2,242.80
1,248.97 *
...
6.15.2 b
31.22
2,242.80 *
100,606.80
100,638.02 *
4,564.98
4,564.98 *
774.81
774.81 *
170.18
34,175.48 *
(No Aplica)
14,621.43
14,621.43 *
TOTAL UNITARIO
1,903.57
1,903.57 *
6.15.1 b
3,874.30
3,874.30 *
47.59
179,093.59 *
179,046.00
104,055.00
UNIDAD
CANTIDAD
UNITARIO
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
SUBTOTAL MATERIALES
...
6.15.3 a
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
80,057.00
2%
77,567.64
0.005
200,000.00
HR
0.00 *
0.505
21,413.54
10,807.39
10,807.39 *
-0.01 *
80,057.00 *
un
un
0.800
16,928.51
13,542.81
un
0.200
21,985.08
4,397.02
Vaselina x tarro
un
0.040
5,000.00
SUBTOTAL MATERIALES
...
6.15.3 b
% (MAT+MO)
23,998.00
SUBTOTAL EQUIPOS
2%
23,527.44
...
470.55
470.55 *
0.00
...
0.00 *
0.00
200.82
18,140.64 *
(No Aplica)
...
HR
0.00 *
0.252
21,413.54
5,386.80
5,386.80 *
0.01 *
23,998.00 *
TOTAL UNITARIO
6.15.4
69,610.00
6.15.4 a
59,729.00
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
2%
57,692.66
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
47,921.68
22.05
47,943.74 *
1,153.85
1,153.85 *
0.004
200,000.00
882.17
882.17 *
0.00
0.00 *
0.455
21,413.54
9,748.92
9,748.92 *
0.33 *
59,729.00 *
TOTAL UNITARIO
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
un
un
0.336
6,814.64
2,286.90
un
0.336
8,793.08
2,950.84
un
0.127
500.00
63.60
un
0.025
8,250.00
209.87
2%
9,687.27
6.15.4 b
SUBTOTAL MATERIALES
-
9,881.00
...
% (MAT+MO)
5,511.20 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.195
21,413.54
-0.02 *
9,881.00 *
TOTAL UNITARIO
6.15.5
6.15.5 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,928.00
40,552.00
34,591.20
8.71
34,599.91 *
2%
39,414.98
0.002
200,000.00
788.30
788.30 *
348.57
348.57 *
0.00
4,176.08
4,176.08 *
193.75
193.75 *
(No Aplica)
938.01
0.00
...
TOTAL UNITARIO
1,551.35
938.01 *
23.45
1,551.35 *
66,736.80
66,760.25 *
TOTAL
...
HR
0.00 *
0.225
21,413.54
4,815.06
UNIDAD
CANTIDAD
UNITARIO
0.15 *
40,552.00 *
TOTAL UNITARIO
6.15.5 b
TOTAL
4,815.06 *
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las uniones)
un
un
0.364
5,958.14
2,169.96
un
0.364
7,687.92
2,799.95
un
0.121
500.00
60.34
un
0.024
8,250.00
199.13
2%
9,191.93
SUBTOTAL MATERIALES
-
9,376.00
...
% (MAT+MO)
5,229.39 *
...
183.84 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.23 *
9,376.00 *
TOTAL UNITARIO
6.15.7
183.84
un
2.000
20,019.74
40,039.49
un
1.000
793,588.24
793,588.24
un
0.576
500.00
288.25
un
0.021
24,578.36
508.64
un
0.021
50,993.60
1,055.29
2%
892,772.98
SUBTOTAL MATERIALES
-
910,628.00
...
% (MAT+MO)
835,479.90 *
...
17,855.46 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
910,628.00 *
TOTAL UNITARIO
6.15.8
17,855.46
u
un
2.000
10,883.58
21,767.17
un
1.000
290,781.37
290,781.37
un
0.298
500.00
149.07
un
0.011
24,578.36
268.69
un
0.011
50,993.60
2%
343,129.21
SUBTOTAL MATERIALES
-
349,992.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
349,992.00 *
TOTAL UNITARIO
6.15.9
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
u
un
2.000
2,478.25
4,956.50
un
1.000
123,038.24
123,038.24
un
0.152
500.00
76.13
un
0.006
24,578.36
137.21
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
146,484.00
2%
143,611.32
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
146,484.00 *
TOTAL UNITARIO
6.15.10
2,872.23
2,872.23 *
(No Aplica)
SUBTOTAL EQUIPOS
284.67
128,492.75 *
un
2.000
27,169.98
1,235,868.00
54,339.95
un
1.000
1,077,025.43
1,077,025.43
un
0.782
500.00
391.20
un
0.028
24,578.36
690.30
un
0.028
50,993.60
1,432.20
UNIDAD
CANTIDAD
UNITARIO
...
% (MAT+MO)
1,133,879.08 *
2%
1,211,634.90
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
3.631
21,413.54
0.40 *
1,235,868.00 *
TOTAL UNITARIO
un
2.000
2,478.25
4,956.50
un
1.000
621,590.20
621,590.20
un
0.152
500.00
76.13
un
0.006
24,578.36
137.21
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
655,007.00
SUBTOTAL EQUIPOS
2%
642,163.28
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
655,007.00 *
TOTAL UNITARIO
6.15.12
12,843.27
12,843.27 *
...
284.67
627,044.71 *
(No Aplica)
un
2.000
1,734.50
3,469.00
un
1.000
388,556.86
388,556.86
un
0.225
500.00
112.62
un
0.007
24,578.36
166.07
un
0.007
50,993.60
2%
406,790.03
SUBTOTAL MATERIALES
-
414,926.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.660
21,413.54
0.17 *
414,926.00 *
TOTAL UNITARIO
6.15.13
un
210pr1
un
501a.1
1,297,363.00
1.000
1,209,691.18
2%
1,271,924.40
...
% (MAT+MO)
...
25,438.49
25,438.49 *
0.00
...
0.00 *
0.00
1,209,691.18
1,209,691.18 *
(No Aplica)
SUBTOTAL EQUIPOS
14,140.91
14,140.91 *
SUBTOTAL MATERIALES
8,135.80
8,135.80 *
344.56
392,649.11 *
(No Aplica)
77,755.82
77,755.82 *
6.15.11
24,232.70
24,232.70 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
...
HR
0.00 *
2.906
21,413.54
62,233.22
62,233.22 *
0.12 *
1,297,363.00 *
TOTAL UNITARIO
INSTALACION DE ROCIADORES
.
6.16.1
6.16.1 a
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
138,500.00
115,632.00
31.22
100,638.02 *
2%
112,140.16
0.006
200,000.00
2,242.80
2,242.80 *
1,248.97
1,248.97 *
0.00
100,606.80
...
HR
0.00 *
0.672
17,116.00
11,502.13
11,502.13 *
0.07 *
115,632.00 *
6.16.1 b
UNIDAD
CANTIDAD
UNITARIO
un
22,868.00
un
0.535
23,513.03
12,568.13
un
0.134
36,520.23
4,880.18
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
22,419.29
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.224
21,413.54
0.33 *
22,868.00 *
TOTAL UNITARIO
6.16.2
104,055.00
6.16.2 a
80,057.00
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
SUBTOTAL MATERIALES
...
2%
77,567.64
0.005
200,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
0.00
...
HR
0.00 *
0.505
21,413.54
-0.01 *
80,057.00 *
un
23,998.00
un
0.800
16,928.51
13,542.81
un
0.200
21,985.08
4,397.02
Vaselina x tarro
un
0.040
5,000.00
2%
23,527.44
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.252
21,413.54
0.01 *
23,998.00 *
TOTAL UNITARIO
6.16. 3
6.16.3 a
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
69,610.00
59,729.00
2%
57,692.66
0.004
200,000.00
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
Codo 90 Acero roscado 150 libras H/N 2,1/2"
882.17
0.00
...
HR
0.00 *
0.455
21,413.54
9,748.92
9,748.92 *
0.33 *
59,729.00 *
TOTAL UNITARIO
1,153.85
882.17 *
6.16.3 b
22.05
1,153.85 *
47,921.68
47,943.74 *
5,386.80
5,386.80 *
470.55
470.55 *
200.82
18,140.64 *
(No Aplica)
10,807.39
10,807.39 *
TOTAL UNITARIO
Accesorio Hierro Dctil (HD) ranurado 3" (se excluyen las
uniones). NO incluye los acoples laterales
Codo 90 Hierro dctil ranurado HD 3"
938.01
938.01 *
23.45
1,551.35
1,551.35 *
6.16.2 b
66,736.80
66,760.25 *
4,792.33
4,792.33 *
448.39
448.39 *
178.66
17,626.96 *
(No Aplica)
TOTAL
un
9,881.00
un
0.336
6,814.64
2,286.90
un
0.336
8,793.08
2,950.84
un
0.127
500.00
63.60
un
0.025
8,250.00
209.87
2%
9,687.27
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
5,511.20 *
...
193.75 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
193.75
...
HR
0.00 *
0.195
21,413.54
4,176.08
4,176.08 *
UNIDAD
CANTIDAD
UNITARIO
9,881.00 *
TOTAL UNITARIO
6.16. 4
6.16.4 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,928.00
40,552.00
2%
39,414.98
0.002
200,000.00
HR
0.00 *
0.225
21,413.54
4,815.06 *
0.15 *
40,552.00 *
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las uniones)
un
un
0.364
5,958.14
2,169.96
un
0.364
7,687.92
2,799.95
un
0.121
500.00
60.34
un
0.024
8,250.00
199.13
2%
9,191.93
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
9,376.00
...
% (MAT+MO)
5,229.39 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
183.84
183.84 *
(No Aplica)
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.23 *
9,376.00 *
TOTAL UNITARIO
6.16.5
34,459.00
6.16.5 a
30,253.00
218xx399
1.050
24,708.00
240xx1
Vaselina x tarro
un
0.001
5,000.00
SUBTOTAL MATERIALES
...
501a.1
108a.6
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
2%
29,415.49
0.001
200,000.00
218xx280
218et281
501a.1
249.69
0.00
HR
0.00 *
0.162
21,413.54
3,465.85
3,465.85 *
-0.49 *
30,253.00 *
TOTAL UNITARIO
Accesorio H/N acero roscado 150 lbs 1,1/2" (se excluyen las
uniones)
Codo 90 Acero roscado 150 libras H/N 1,1/2"
588.31
249.69 *
...
6.24
588.31 *
6.16.5 b
25,943.40
25,949.64 *
un
4,206.00
un
0.224
5,265.56
1,181.80
un
0.224
6,794.27
1,524.90
un
0.066
500.00
un
0.013
8,250.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
4,123.73
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
82.47
82.47 *
0.00
...
0.00 *
0.00
32.86
108.45
2,848.02 *
(No Aplica)
...
HR
0.00 *
0.060
21,413.54
1,275.71
1,275.71 *
-0.21 *
4,206.00 *
TOTAL UNITARIO
4,815.06
348.57
0.00
...
TOTAL UNITARIO
788.30
348.57 *
6.16.4 b
8.71
788.30 *
34,591.20
34,599.91 *
TOTAL
-0.02 *
6.16.6
32,682.00
6.16.6 a
27,036.00
1.050
21,720.82
Vaselina x tarro
un
0.001
5,000.00
2%
26,278.51
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
22,806.86
5.80
22,812.66 *
525.57
UNIDAD
CANTIDAD
UNITARIO
...
SUBTOTAL EQUIPOS
...
525.57 *
0.001
200,000.00
0.00
...
HR
0.00 *
0.162
21,413.54
-0.07 *
27,036.00 *
TOTAL UNITARIO
Accesorio H/N acero roscado 150 lbs 1,1/4" (se excluyen las
uniones)
Codo 90 Acero roscado 150 libras H/N 1,1/4"
6.16.6 B
3,465.85
3,465.85 *
231.99
231.99 *
TOTAL
un
5,646.00
un
0.500
3,596.00
1,798.00
un
0.500
4,640.00
2,320.00
un
0.066
500.00
32.86
un
0.013
8,250.00
108.45
2%
5,535.03
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
4,259.32 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
110.70
110.70 *
(No Aplica)
...
HR
0.00 *
0.060
21,413.54
1,275.71
1,275.71 *
0.27 *
5,646.00 *
TOTAL UNITARIO
6.16.7
24,124.00
6.16.7 a
21,824.00
1.030
16,046.67
16,528.07
un
0.153
1,542.80
236.40
un
0.151
500.00
75.70
un
0.028
8,250.00
234.66
2%
20,496.39
0.005
200,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
17,074.82 *
409.93 *
0.00
...
HR
0.00 *
0.160
21,413.54
0.16 *
21,824.00 *
TOTAL UNITARIO
6.216.7 b
un
un
0.504
un
0.046
500.00
un
0.019
8,250.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,300.00
2,088.00
2%
2,254.78
...
23.20
154.36
45.10
45.10 *
0.00
...
0.00 *
0.00
1,052.47
1,230.03 *
(No Aplica)
SUBTOTAL EQUIPOS
3,421.57
3,421.57 *
917.53
917.53 *
409.93
...
HR
0.00 *
0.048
21,413.54
1,024.76
1,024.76 *
0.12 *
2,300.00 *
TOTAL UNITARIO
6.16.8
35,125.00
6.44.2
un
20,661.00
un
1.000
20,661.00
...
20,661.00 *
0.00
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
0.00 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
0.00 *
(No Aplica)
0.00
0.00 *
0.00 *
20,661.00 *
TOTAL UNITARIO
6.44.3
-
20,661.00
un
un
SUBTOTAL MATERIALES
...
7,482.00
1.000
5,000.00
5,000.00
5,000.00 *
105xx2
UNIDAD
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
Andamio tubular seccin completa, incluyendo los dos laterales y
correspondiente cruceta
...
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
2%
7,307.74
0.550
51.00
0.00
...
HR
0.00 *
0.108
21,413.54
0.07 *
7,482.00 *
TOTAL UNITARIO
Montaje de rociador tipo Pendent K=5,6 (Cobertura Normal
Temperatura) 1/2", acabado cromado. NO INCLUYE
SUMINISTRO
un
6,982.00
218xx280
un
0.147
500.00
73.29
218et281
un
0.037
8,250.00
302.32
501a.1
2%
6,799.67
0.916
51.00
SUBTOTAL MATERIALES
105xx2
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
Andamio tubular seccin completa, incluyendo los dos laterales y
correspondiente cruceta
...
SUBTOTAL EQUIPOS
...
375.61 *
SUBTOTAL TRANSPORTE
-
0.00
HR
0.00 *
0.300
21,413.54
-0.39 *
6,982.00 *
TOTAL UNITARIO
un
un
0.003
139,084.00
un
0.113
5,900.00
668.92
un
1.000
1,300.00
1,300.00
2%
2,934.21
0.003
20,000.00
SUBTOTAL MATERIALES
-
3,361.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.312
1,000.00
HR
0.026
21,413.54
241fi21
241xx23
501a.1
108a.5
548.04 *
-0.37 *
un
4,009.00
un
0.003
139,084.00
un
0.156
5,900.00
919.73
un
1.000
1,300.00
1,300.00
2%
3,434.04
0.004
20,000.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.429
1,000.00
HR
0.037
21,413.54
-0.35 *
4,009.00 *
un
4,287.00
un
0.003
139,084.00
417.25
un
0.174
5,900.00
1,027.13
un
1.000
1,300.00
1,300.00
2%
3,648.30
0.004
20,000.00
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
2,744.38 *
87.04
87.04 *
0.00
...
0.00 *
glb
0.479
1,000.00
HR
0.042
21,413.54
TOTAL UNITARIO
72.97
72.97 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
797.06
797.06 *
SUBTOTAL HERRAMIENTAS
428.69
428.69 *
77.94
77.94 *
...
TOTAL UNITARIO
68.68
68.68 *
6.17.3
417.25
2,636.98 *
548.04
3,361.00 *
310a.17
311.78
311.78 *
TOTAL UNITARIO
212xx27
56.69
56.69 *
6.17.2
58.68
58.68 *
417.25
2,386.17 *
6,424.06
6,424.06 *
46.72
46.72 *
...
6.17.1
135.99
135.99 *
2,307.74
2,307.74 *
6.44.4
28.04
28.04 *
146.15
146.15 *
TOTAL
478.75
478.75 *
903.92
903.92 *
-0.06 *
4,287.00 *
6.17.4
-
UNIDAD
CANTIDAD
UNITARIO
un
un
0.003
139,084.00
417.25
un
0.186
5,900.00
1,099.40
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
3,792.14
0.005
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
4,474.00
2,816.65 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
glb
0.512
1,000.00
HR
0.046
21,413.54
0.42 *
4,474.00 *
un
un
0.003
139,084.00
417.25
un
0.223
5,900.00
1,313.99
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
4,219.48
84.39
0.006
20,000.00
111.36
% (MAT+MO)
5,028.00
3,031.25 *
...
SUBTOTAL EQUIPOS
...
84.39 *
111.36 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.612
1,000.00
612.46
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
5,028.00 *
TOTAL UNITARIO
6.17.6
-
un
5,585.00
un
0.003
139,084.00
417.25
un
0.259
5,900.00
1,529.37
un
1.000
1,300.00
1,300.00
2%
4,649.57
92.99
0.006
20,000.00
129.61
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
3,246.63 *
92.99 *
129.61 *
0.00
...
0.00 *
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
glb
0.713
1,000.00
712.84
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
5,585.00 *
TOTAL UNITARIO
6.17.7
212xx27
241fi21
241xx23
501a.1
108a.5
un
SUBTOTAL MATERIALES
...
6,326.00
un
0.003
139,084.00
417.25
un
0.308
5,900.00
1,815.98
un
1.000
1,300.00
1,300.00
2%
5,221.47
0.008
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
3,533.24 *
310a.17
153.90 *
0.00
...
0.00 *
glb
0.846
1,000.00
846.43
HR
0.079
21,413.54
1,688.24
846.43 *
1,688.24 *
-0.23 *
6,326.00 *
TOTAL UNITARIO
153.90
SUBTOTAL TRANSPORTE
Corte de lmina galvanizada y figurado para abrazaderas. INDICE
GENERAL
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
SUBTOTAL MANO DE OBRA
6.18.1
104.43
104.43 *
975.49
975.49 *
TOTAL UNITARIO
512.43
512.43 *
6.17.5
93.17
93.17 *
75.84
75.84 *
TOTAL
m
gal
2,203.00
0.008
44,900.00
2%
2,159.48
...
% (MAT+MO)
380.07
380.07 *
43.19
UNIDAD
CANTIDAD
UNITARIO
...
43.19 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.083
21,413.54
0.33 *
2,203.00 *
TOTAL UNITARIO
6.18.2
-
m
gal
2,592.00
0.010
44,900.00
2%
2,541.20
...
% (MAT+MO)
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.098
21,413.54
-0.02 *
2,592.00 *
TOTAL UNITARIO
6.18.3
-
m
gal
3,049.00
0.012
44,900.00
2%
2,988.76
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.115
21,413.54
0.47 *
3,049.00 *
TOTAL UNITARIO
6.18.4
-
m
gal
3,587.00
0.014
44,900.00
2%
3,516.95
...
% (MAT+MO)
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.135
21,413.54
-0.29 *
3,587.00 *
TOTAL UNITARIO
6.18.5
-
m
gal
4,221.00
0.016
44,900.00
2%
4,138.01
...
% (MAT+MO)
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.159
21,413.54
0.23 *
4,221.00 *
TOTAL UNITARIO
6.18.6
-
m
gal
5,842.00
0.022
44,900.00
2%
5,727.47
...
% (MAT+MO)
...
114.55
114.55 *
0.00
...
0.00 *
0.00
1,007.86
1,007.86 *
(No Aplica)
SUBTOTAL EQUIPOS
3,409.80
3,409.80 *
82.76
82.76 *
728.21
728.21 *
...
(No Aplica)
SUBTOTAL EQUIPOS
2,898.04
2,898.04 *
70.34
70.34 *
...
618.91
618.91 *
(No Aplica)
SUBTOTAL EQUIPOS
2,462.75
2,462.75 *
59.78
59.78 *
526.01
526.01 *
(No Aplica)
SUBTOTAL EQUIPOS
2,094.12
2,094.12 *
50.82
50.82 *
447.08
447.08 *
(No Aplica)
SUBTOTAL EQUIPOS
1,779.41
1,779.41 *
TOTAL
...
HR
0.00 *
0.220
21,413.54
4,719.61
4,719.61 *
-0.01 *
5,842.00 *
UNIDAD
CANTIDAD
UNITARIO
TOTAL
6.20.1
6.20.1 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,928.00
40,552.00
2%
39,414.98
0.002
200,000.00
348.57
348.57 *
0.00
...
HR
0.00 *
0.225
21,413.54
4,815.06
4,815.06 *
0.15 *
40,552.00 *
TOTAL UNITARIO
6.20.1 b
788.30
788.30 *
8.71
34,599.91 *
34,591.20
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las uniones)
un
un
0.364
5,958.14
2,169.96
un
0.364
7,687.92
2,799.95
un
0.121
500.00
60.34
un
0.024
8,250.00
199.13
2%
9,191.93
SUBTOTAL MATERIALES
-
9,376.00
...
% (MAT+MO)
5,229.39 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
183.84
183.84 *
(No Aplica)
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.23 *
9,376.00 *
TOTAL UNITARIO
6.20.2
24,124.00
6.20.2 a
21,824.00
1.030
16,046.67
16,528.07
un
0.153
1,542.80
236.40
un
0.151
500.00
75.70
un
0.028
8,250.00
234.66
2%
20,496.39
0.005
200,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
17,074.82 *
409.93 *
0.00
...
HR
0.00 *
0.160
21,413.54
0.16 *
21,824.00 *
TOTAL UNITARIO
6.20.2 b
un
un
0.504
un
0.046
500.00
un
0.019
8,250.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,300.00
2,088.00
2%
2,254.78
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00 *
0.00
...
HR
0.00 *
0.048
21,413.54
1,024.76
1,024.76 *
0.12 *
2,300.00 *
TOTAL UNITARIO
45.10
0.00
...
23.20
154.36
45.10 *
1,052.47
1,230.03 *
(No Aplica)
SUBTOTAL EQUIPOS
3,421.57
3,421.57 *
917.53
917.53 *
409.93
6.20.3
6.20.4 a
14,647.00
1.000
8,534.88
8,534.88
un
0.129
739.23
95.67
un
0.109
500.00
54.67
un
0.020
8,250.00
167.33
SUBTOTAL MATERIALES
...
13,474.00
8,852.56 *
UNIDAD
% (MAT+MO)
CANTIDAD
2%
UNITARIO
12,690.91
...
SUBTOTAL EQUIPOS
...
0.003
200,000.00
0.00
...
HR
0.00 *
0.224
17,116.00
3,838.35
3,838.35 *
0.16 *
13,474.00 *
TOTAL UNITARIO
6.20.4 b
529.11
529.11 *
253.82
253.82 *
TOTAL
un
un
0.614
976.85
un
0.033
500.00
16.51
un
0.023
8,250.00
190.67
2%
1,150.07
SUBTOTAL MATERIALES
-
1,173.00
...
% (MAT+MO)
806.66 *
...
0.00
...
0.00 *
0.00
23.00
23.00 *
(No Aplica)
SUBTOTAL EQUIPOS
599.48
...
HR
0.00 *
0.020
17,116.00
343.41
343.41 *
-0.07 *
1,173.00 *
TOTAL UNITARIO
6.20.4
12,871.00
6.20.4 a
11,840.00
1.000
7,500.00
7,500.00
un
0.129
649.60
84.07
un
0.096
500.00
48.05
un
0.018
8,250.00
147.04
2%
11,152.09
0.002
200,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
7,779.15 *
223.04 *
0.00
...
HR
0.00 *
0.197
17,116.00
-0.09 *
11,840.00 *
TOTAL UNITARIO
6.20.4 b
un
un
0.614
un
0.029
500.00
14.51
un
0.020
8,250.00
167.55
2%
1,010.62
SUBTOTAL MATERIALES
-
1,031.00
858.40
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.018
17,116.00
301.77
301.77 *
0.17 *
1,031.00 *
TOTAL UNITARIO
6.20.5
20.21
20.21 *
526.79
708.85 *
(No Aplica)
u
un
2.000
2,478.25
4,956.50
un
1.000
123,038.24
123,038.24
un
0.152
500.00
76.13
un
0.006
24,578.36
137.21
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
146,484.00
SUBTOTAL EQUIPOS
2%
143,611.32
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
146,484.00 *
TOTAL UNITARIO
2,872.23
2,872.23 *
284.67
128,492.75 *
(No Aplica)
6.20.6
3,372.94
3,372.94 *
464.95
464.95 *
223.04
54,925.00
UNIDAD
CANTIDAD
UNITARIO
TOTAL
un
2.000
702.12
1,404.24
un
1.000
47,168.63
47,168.63
77.51
un
0.155
500.00
un
0.004
24,578.36
88.90
un
0.004
50,993.60
184.45
2%
53,847.94
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
48,923.73 *
...
1,076.96 *
0.00
(No Aplica)
SUBTOTAL EQUIPOS
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
0.10 *
54,925.00 *
TOTAL UNITARIO
4,924.21
4,924.21 *
6.20.7
1,076.96
un
2.000
183.67
36,175.00
367.34
un
1.000
29,150.00
29,150.00
un
0.679
500.00
339.74
un
0.009
24,578.36
222.67
un
0.009
50,993.60
2%
35,465.96
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
709.32
709.32 *
(No Aplica)
SUBTOTAL EQUIPOS
461.99
30,541.74 *
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.28 *
36,175.00 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
UNIDAD
CANTIDAD
UNITARIO
TOTAL
INSTALACIONES ELECTRICAS
SISTEMA DE ENERGIA ININTERRUPTIBLE
7.7.1
-
501a.1
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
171,253,094.00
1.000
164,856,703.92
2%
167,895,190.03
164,856,703.92 *
...
0.00
...
0.00 *
0.00
3,357,903.80
3,357,903.80 *
(No Aplica)
SUBTOTAL EQUIPOS
164,856,703.92
SUBTOTAL TRANSPORTE
...
HR
0.00 *
141.896
21,413.54
3,038,486.11
3,038,486.11 *
0.17 *
171,253,094.00 *
TOTAL UNITARIO
7.11.2
Caero MT 8 x 6"
ml
423,939.00
m3
0.040
41,125.00
Recebo B-600
m3
0.120
26,680.00
3,201.60
8.400
23,419.00
196,719.60
un
2.667
9,798.00
26,127.35
un
2.667
10,701.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
406,685.69
0.113
22,000.00
2,484.26
2,484.26 *
0.00
...
0.00 *
m3
0.160
41,468.00
6,634.88
HR
7.026
21,413.54
150,456.86
6,634.88 *
150,456.86 *
0.45 *
423,939.00 *
TOTAL UNITARIO
Caero MT 6 x 6"
8,133.71
8,133.71 *
7.11.3
28,535.29
256,228.83 *
1,645.00
ml
324,831.00
m3
0.031
41,125.00
Recebo B-600
m3
0.092
26,680.00
2,453.13
6.436
23,419.00
150,730.71
un
2.043
9,798.00
20,019.32
un
2.043
10,701.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
1,260.43
21,864.34
196,327.93 *
2%
311,611.15
0.087
22,000.00
6,232.22
6,232.22 *
1,903.49
1,903.49 *
0.00
0.00 *
SUBTOTAL TRANSPORTE
Excavacin manual en recebo compactado. Incluye M.O., H.M,
cargue, retiro, disposicin de escombros
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
m3
0.123
41,468.00
5,083.78
HR
5.384
21,413.54
115,283.22
5,083.78 *
115,283.22 *
0.35 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
UNIDAD
CANTIDAD
UNITARIO
7.11.4
Caero MT 4 x 6"
TOTAL
324,831.00 *
TOTAL UNITARIO
ml
238,720.00
m3
0.023
41,125.00
926.30
Recebo B-600
m3
0.068
26,680.00
1,802.82
4.730
23,419.00
110,772.78
un
1.502
9,798.00
un
1.502
10,701.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
14,712.31
16,068.22
144,282.43 *
2%
229,004.66
0.064
22,000.00
4,580.09
4,580.09 *
1,398.89
1,398.89 *
0.00
0.00 *
SUBTOTAL TRANSPORTE
Excavacin manual en recebo compactado. Incluye M.O., H.M,
cargue, retiro, disposicin de escombros
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
m3
0.090
41,468.00
3,736.10
HR
3.956
21,413.54
84,722.24
3,736.10 *
84,722.24 *
0.26 *
238,720.00 *
TOTAL UNITARIO
7.11.5
un
un
Recebo B-200
m3
0.225
31,700.00
7,137.22
m3
0.471
270,500.40
127,342.34
831,493.00
un
1.337
18,620.32
24,887.28
m3
0.213
41,667.00
8,869.57
un
0.053
88,900.00
4,752.83
kg
2.333
2,227.20
5,196.86
un
294.740
350.00
103,159.12
un
4.687
5,500.00
25,779.55
un
4.687
5,163.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
473,925.00
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Excavacin manual en material comn. Incluye M.O., H.M, cargue,
retiro, disposicin de escombros
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
...
0.00 *
m3
2.341
35,843.00
83,902.29
m2
1.003
144,877.41
145,302.75
m2
1.003
118,536.07
118,884.08
HR
6.659
21,413.54
348,089.11 *
0.39 *
831,493.00 *
TOTAL UNITARIO
un
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
142,600.27
142,600.27 *
7.11.6
9,478.50
9,478.50 *
(No Aplica)
SUBTOTAL EQUIPOS
24,199.96
331,324.72 *
568,207.00
m3
0.154
31,700.00
4,877.27
m3
0.322
270,500.40
87,020.35
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
UNIDAD
CANTIDAD
UNITARIO
TOTAL
un
0.913
18,620.32
17,006.91
m3
0.145
41,667.00
6,061.09
un
0.037
88,900.00
3,247.88
kg
1.595
2,227.20
3,551.31
un
201.413
350.00
70,494.56
un
3.203
5,500.00
17,616.65
un
3.203
5,163.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
323,860.21
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Excavacin manual en material comn. Incluye M.O., H.M, cargue,
retiro, disposicin de escombros
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
...
0.00 *
m3
1.600
35,843.00
57,335.26
m2
0.685
144,877.41
99,293.73
m2
0.685
118,536.07
81,240.33
HR
4.551
21,413.54
237,869.32 *
0.27 *
568,207.00 *
TOTAL UNITARIO
Caero BT 4 x 4"
97,446.97
97,446.97 *
7.11.7
6,477.20
6,477.20 *
(No Aplica)
SUBTOTAL EQUIPOS
16,537.23
226,413.24 *
ml
169,556.00
m3
0.023
41,125.00
926.30
Recebo B-600
m3
0.068
26,680.00
1,802.82
4.730
11,851.04
56,055.88
un
1.502
4,745.00
7,124.91
un
1.502
6,426.00
2%
160,281.19
0.064
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
9,649.04
75,558.95 *
3,205.62
3,205.62 *
1,398.89
1,398.89 *
0.00
0.00 *
SUBTOTAL TRANSPORTE
Excavacin manual en recebo compactado. Incluye M.O., H.M,
cargue, retiro, disposicin de escombros
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
m3
0.113
41,468.00
4,670.13
HR
3.956
21,413.54
84,722.24
4,670.13 *
84,722.24 *
0.17 *
169,556.00 *
TOTAL UNITARIO
7.11.8
Caero BT 2"
ml
9,525.00
1.000
5,539.95
5,539.95
un
0.223
5,541.25
1,235.67
un
0.001
24,578.36
16.61
un
0.001
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
9,338.24
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
HR
186.76
186.76 *
(No Aplica)
SUBTOTAL EQUIPOS
34.46
6,826.68 *
0.00 *
0.117
21,413.54
2,511.55
2,511.55 *
*
9,525.00 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
7.11.9
UNIDAD
un
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
CANTIDAD
UNITARIO
TOTAL
310,222.00
m3
0.084
31,700.00
2,662.83
m3
0.176
270,500.40
47,510.20
un
0.499
18,620.32
9,285.20
m3
0.079
41,667.00
3,309.15
un
0.020
88,900.00
1,773.23
kg
0.871
2,227.20
1,938.90
un
109.965
350.00
38,487.67
un
1.749
5,500.00
un
1.749
5,163.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
176,816.83
...
0.00 *
0.00
...
0.00 *
m3
0.873
35,843.00
31,303.13
m2
0.374
144,877.41
54,211.05
m2
0.374
118,536.07
HR
2.485
21,413.54
0.15 *
310,222.00 *
TOTAL UNITARIO
Caero CD 6 x 4"
53,202.78
53,202.78 *
7.11.10
44,354.50
129,868.68 *
3,536.34
0.00
...
9,028.77
3,536.34 *
(No Aplica)
SUBTOTAL EQUIPOS
9,618.10
123,614.05 *
ml
199,462.00
m3
0.026
41,125.00
Recebo B-600
m3
0.079
26,680.00
2,120.80
6.300
11,851.04
74,661.55
un
1.766
4,745.00
8,381.59
un
1.766
6,426.00
11,350.92
2%
188,551.60
0.075
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
1,089.68
97,604.54 *
3,771.03
3,771.03 *
1,645.62
1,645.62 *
0.00
0.00 *
SUBTOTAL TRANSPORTE
Excavacin manual en recebo compactado. Incluye M.O., H.M,
cargue, retiro, disposicin de escombros
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
m3
0.132
41,468.00
5,493.83
HR
4.247
21,413.54
90,947.06
5,493.83 *
90,947.06 *
-0.09 *
199,462.00 *
TOTAL UNITARIO
7.11.11
Caero CD 4 x 4"
ml
169,556.00
m3
0.023
41,125.00
Recebo B-600
m3
0.068
26,680.00
1,802.82
4.730
11,851.04
56,055.88
926.30
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
UNIDAD
CANTIDAD
UNITARIO
un
1.502
4,745.00
un
1.502
6,426.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
160,281.19
0.064
22,000.00
3,205.62
1,398.89
1,398.89 *
0.00
SUBTOTAL TRANSPORTE
...
m3
0.113
41,468.00
4,670.13
0.00 *
HR
3.956
21,413.54
84,722.24
4,670.13 *
84,722.24 *
0.17 *
169,556.00 *
TOTAL UNITARIO
7.11.12
9,649.04
3,205.62 *
7,124.91
75,558.95 *
TOTAL
Caero CD 2"
ml
9,525.00
1.000
5,539.95
5,539.95
un
0.223
5,541.25
1,235.67
un
0.001
24,578.36
16.61
un
0.001
50,993.60
2%
9,338.24
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
186.76
186.76 *
(No Aplica)
SUBTOTAL EQUIPOS
34.46
6,826.68 *
SUBTOTAL TRANSPORTE
...
HR
0.00 *
0.117
21,413.54
2,511.55
2,511.55 *
9,525.00 *
TOTAL UNITARIO
7.11.13
un
un
310,222.00
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
m3
0.084
31,700.00
2,662.83
m3
0.176
270,500.40
47,510.20
un
0.499
18,620.32
9,285.20
m3
0.079
41,667.00
3,309.15
un
0.020
88,900.00
1,773.23
kg
0.871
2,227.20
1,938.90
un
109.965
350.00
38,487.67
un
1.749
5,500.00
9,618.10
un
1.749
5,163.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
176,816.83
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
Excavacin manual en material comn. Incluye M.O., H.M, cargue,
retiro, disposicin de escombros
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
en obra
...
0.00 *
m3
0.873
35,843.00
31,303.13
m2
0.374
144,877.41
54,211.05
m2
0.374
118,536.07
44,354.50
HR
2.485
21,413.54
129,868.68 *
3,536.34
3,536.34 *
(No Aplica)
SUBTOTAL EQUIPOS
9,028.77
123,614.05 *
53,202.78
53,202.78 *
0.15 *
310,222.00 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
Arquitectos
EV+PP
UNIDAD
CANTIDAD
UNITARIO
un
TOTAL
4,415.00
1.050
1,150.00
1,207.50
un
0.352
599.00
211.11
un
0.008
24,578.36
196.63
un
0.008
50,993.60
2%
4,328.43
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
86.57
86.57 *
(No Aplica)
SUBTOTAL EQUIPOS
407.95
2,023.19 *
SUBTOTAL TRANSPORTE
...
HR
0.00 *
0.108
21,413.54
2,305.24
2,305.24 *
4,415.00 *
TOTAL UNITARIO
7.11.13
un
6,307.00
1.050
2,030.00
2,131.50
un
0.352
956.00
336.94
un
0.010
24,578.36
245.78
un
0.010
50,993.60
2%
6,183.33
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
HR
123.67
123.67 *
(No Aplica)
SUBTOTAL EQUIPOS
509.94
3,224.16 *
0.00 *
0.138
21,413.54
2,959.18
2,959.18 *
*
6,307.00 *
Descripcin
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
Unidad
Cantidad
Precio con
prestaciones
hora
jor
jor
0.125
0.125
24.6%
33,627.68
47,947.72
Total
O00051
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
hora
jor
jor
0.250
0.125
24.6%
33,627.68
47,947.72
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
hora
jor
jor
0.125
0.000
24.6%
33,627.68
47,947.72
O00004
O00005
Ayudante Instalaciones
Oficial Instalaciones
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
hora
jor
jor
0.000
0.125
24.6%
33,627.68
47,947.72
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
hora
jor
jor
0.125
0.125
10%
24.6%
33,627.68
47,947.72
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
hora
jor
jor
%
0.125
0.125
15%
24.6%
33,627.68
47,947.72
4,203.46
5,993.46
10,196.92
16,190.39
2,428.56
18,618.95
4,580.26
23,199.21
hora
jor
jor
%
0.125
0.125
20%
24.6%
Total
O00055
4,203.46
5,993.46
10,196.92
1,019.69
11,216.62
2,759.29
21,413.54
Total
O00054
0.00
5,993.46
5,993.46
1,474.39
7,467.86
Total
O00053
4,203.46
0.00
4,203.46
1,034.05
5,237.51
Total
O00052
8,406.92
5,993.46
14,400.38
3,542.49
18,565.72
Total
O00050
4,203.46
5,993.46
10,196.92
2,508.44
12,705.37
Total
O00050
Total
33,627.68
47,947.72
4,203.46
5,993.46
10,196.92
16,190.39
3,238.08
19,428.47
4,779.40
24,207.87
hora
O00006
O00007
O00901
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
Total
jor
jor
%
0.125
0.125
40%
24.6%
33,627.68
47,947.72
4,203.46
5,993.46
10,196.92
16,190.39
6,476.16
22,666.55
5,575.97
28,242.52
%
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
12.00000%
15.50000%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
84.90448%
SUELDO MES
546,749.01
54,674.90
22,781.21
45,562.42
5,467.49
8,201.24
63,775.44
65,609.88
84,746.10
38,053.73
21,869.96
10,934.98
16,402.47
17,933.37
8,201.24
1,010,963.42
MES
DIA (Jornal)
HORA
1,010,963.42
33,698.78
4,212.35
MES
DIA
HORA
MES
DIA
HORA
2,452,436.24
81,747.87
10,218.48
2,021,926.84
67,397.56
8,424.70
%
PATRON
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
9.00000%
%
TRABAJADOR
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
3.00000%
PENSION
RIESGOS PROFESIONALES
SUBSIDIO FAMILIAR
SENA
BIENESTAR FAMILIAR
DOTACION
EXAMEN MEDICO
TOTAL
11.62500%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
78.02948%
MES
DIA (jornal)
HORA
3.87500%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
6.87500%
con prestaciones
con prestaciones
con prestaciones
AYUDANTE OBRA
OFICIAL DE OBRA
1.100
SUELDO MES
779,577.00
77,957.70
32,482.37
64,964.75
7,795.77
11,693.66
90,933.62
93,549.24
120,834.44
54,258.56
31,183.08
15,591.54
23,387.31
25,570.13
11,693.66
1,441,472.82
EJERO DE OBRA
1.100
1,441,472.82
48,049.09
6,006.14
%
TOTAL
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
12.00000%
AYUDANTE OBRA
%
%
PATRON
TRABAJADOR
546,749.01
54,674.90
0.00
22,781.21
0.00
45,562.42
0.00
5,467.49
0.00
8,201.24
0.00
63,775.44
0.00
49,207.41
16,402.47
SUELDO MES
871,013.00
87,101.30
36,292.21
72,584.42
8,710.13
13,065.20
101,599.16
104,521.56
135,007.02
60,622.50
34,840.52
17,420.26
26,130.39
28,569.23
13,065.20
1,610,542.08
CONTRAMAESTRO
1.100
1,610,542.08
53,684.74
6,710.59
OFICIAL OBRA
%
%
PATRON
TRABAJADOR
779,577.00
77,957.70
0.00
32,482.37
0.00
64,964.75
0.00
7,795.77
0.00
11,693.66
0.00
90,933.62
0.00
70,161.93
23,387.31
SUELDO MES
1,135,090.00
113,509.00
47,295.42
94,590.83
11,350.90
17,026.35
132,402.37
136,210.80
175,938.95
79,002.26
45,403.60
22,701.80
34,052.70
37,230.95
17,026.35
2,098,832.29
2,098,832.29
69,961.08
8,745.13
EJERO OBRA
%
PATRON
871,013.00
87,101.30
36,292.21
72,584.42
8,710.13
13,065.20
101,599.16
78,391.17
15.50000%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
84.90448%
63,559.57
38,053.73
21,869.96
10,934.98
16,402.47
17,933.37
8,201.24
426,625.42
973,374.43
32,445.81
4,055.73
21,186.52
0.00
0.00
0.00
0.00
0.00
0.00
37,588.99
90,625.83
54,258.56
31,183.08
15,591.54
23,387.31
25,570.13
11,693.66
608,299.90
1,387,876.90
46,262.56
5,782.82
30,208.61
0.00
0.00
0.00
0.00
0.00
0.00
53,595.92
101,255.26
60,622.50
34,840.52
17,420.26
26,130.39
28,569.23
13,065.20
679,646.93
1,550,659.93
51,688.66
6,461.08
CONTRAMAESTRO
MAESTRO DE OBRA
1.100
SUELDO MES
1,339,970.00
133,997.00
55,832.08
111,664.17
13,399.70
20,099.55
156,300.56
160,796.40
207,695.35
93,261.91
53,598.80
26,799.40
40,199.10
43,951.02
20,099.55
2,477,664.59
1.100
2,477,664.59
82,588.82
10,323.60
EJERO OBRA
%
TRABAJADOR
0.00
0.00
0.00
0.00
0.00
0.00
26,130.39
CONTRAMAESTRO DE OBRA
MAESTRO DE OBRA
%
%
%
%
PATRON
TRABAJADOR PATRON TRABAJADOR
1,135,090.00
1,339,970.00
113,509.00
0.00
133,997.00
0.00
47,295.42
0.00
55,832.08
0.00
94,590.83
0.00
111,664.17
0.00
11,350.90
0.00
13,399.70
0.00
17,026.35
0.00
20,099.55
0.00
132,402.37
0.00
156,300.56
0.00
102,158.10
34,052.70
120,597.30
40,199.10
33,751.75
0.00
0.00
0.00
0.00
0.00
0.00
59,882.14
131,954.21
79,002.26
45,403.60
22,701.80
34,052.70
37,230.95
17,026.35
885,704.85
43,984.74
155,771.51
0.00
93,261.91
0.00
53,598.80
0.00
26,799.40
0.00
40,199.10
0.00
43,951.02
0.00
20,099.55
78,037.44 1,045,571.65
2,020,794.85
67,359.83
8,419.98
2,385,541.65
79,518.06
9,939.76
51,923.84
0.00
0.00
0.00
0.00
0.00
0.00
92,122.94