Академический Документы
Профессиональный Документы
Культура Документы
Diciembre 17 de 2012
ANALISIS DE
UNITARIOS
PRECIOS
. . MATERIAL
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
20H700
28A812
1.3.1
08M075
08E160
22G070
25I060
25I120
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
1.2.5
01A090
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
20H700
20H701
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
RAJON
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRO-COMPACTADOR
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
M3
...
% (M+MO)
...
DD
...
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
und
UND
UND
ML
UND
ML
...
% (M+MO)
...
% (M+MO)
...
...
HR
...
HR
UND
UND
1 de 144
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 *
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
533,612.02 *
TOTAL UNITARIO
1.3.2
13A090
13E161
13P367
22G100
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
TOTAL
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)
...
...
HR
...
HR
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
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
*
*
*
*
1.3.4
08M075
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 144
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
1.3.5
08M075
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
90,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
...
HR
UND
1.5.2
20H700
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
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
90,000.00
*
*
*
*
m2
23,649.60
...
% (MO)
...
3 de 144
1.00
0.00
0.00
0.00
90,000.00
90,000.00
90,000.00
3%
12,389.60
0.00 *
371.69
371.69 *
. . MATERIAL
20H701
28A800
28A802
UNIDAD
% (MO)
HR
...
VJE
...
HR
HR
1.5.2
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
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
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
1%
0.50
12,389.60
10,150.00
0.049
116,000.00
0.93
0.05
12,705.37
12,705.37
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
156.47
5,075.00
5,231.47
5,656.85
5,656.85
11,769.02
620.58
12,389.60
23,649.60
*
*
*
*
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
TOTAL
16,714.80
M2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
Demoliciones en
Concreto Reforzado de Cimientos
Estructuras Enterradas Aisladas (Incluye cargue y retiro)
1.5.5
UNITARIO
M2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
1.5.4
CANTIDAD
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
Pilotes Preexcavados de D=45 cm ( 1136 x 11+1m) Incluye:
Excavacin, Fundida, Localizacin, Prehuecos, Agua de
Carrotanques, Retiro de lodos y Descabece de pilotes de 45 cm
de diametro y L= 1,00 m de longitud
2.1.1
-
20H700
04C010
24A060
dd
m3
...
% (M+MO)
...
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
...
Bentonita (50kg)
Suministro Agua
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Grua p/excavacin Pinguelly 45Tn. 18m.
Cuchara Clamshell Bachy 7.5Tn.
Trepano de cruz
Bomba de membrana PDM
Bomba para agua
Tanque para lodo bentonitico 24m3
Mezclador para bentonita
Conjunto tuberia para vaciado
Vigas E-810 x 12m
Motosoldadora Hobarta 400A
Sacavueltas E-116
Equipo de laboratorio
SUBTOTAL EQUIPO
(no aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Palonero
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
2.1.2
-
ml
...
4 de 144
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
kg
KGR
KGR
...
0.1824
1.0000
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 *
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
CUADRILLA
AA
CANTIDAD
UNITARIO
2.0%
2,437.86
48.76
48.76 *
0.00
0.00 *
0.02
12,705.37
240.24
240.24 *
2,486.62 *
1.00
357,744.00
...
Trasiego y
Manejo
HR
2.1.3
02A051
TOTAL
m3
M3
...
357,744.00
357,744.00
357,744.00 *
...
0.00 *
...
0.00 *
...
0.00 *
0.00
0.00 *
357,744.00 *
EXCAVACIONES
Excavacion Mecanica a Niv. +2.40 Explanacin
retiro, cargue y transporte fuera de la obra )
2.2.1
20H700
28A202
28A200
-
20H700
28A200
-
20H700
28A200
-
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
RETROEXCAVADORA
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Excavacion
Manual
Dados
transporte fuera de la obra )
2.2.4
20H700
20H701
28A200
1 Ayudante
( incluye retiro,
(No aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H700
20H701
0.0580
104,400.00
0.1667
104,400.00
0.0609
5,036.07
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
*
*
*
*
*
*
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
*
*
*
*
*
*
23,771.02
2.0%
306.81
0.0580
104,400.00
0.1667
104,400.00
0.0609
5,036.07
m3
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
5 de 144
306.81
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
(No aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
2.0%
23,771.02
...
% (MO)
...
HR
...
VJE
...
HR
1 Ayudante
23,771.02
m3
...
% (MO)
...
HR
...
VJE
...
HR
2.2.5
28A200
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
RETROEXCAVADORA
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
m3
...
% (MO)
...
HR
...
VJE
...
HR
1 Ayudante
2.2.3
28A202
( incluye
2.2.2
28A202
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
RETROEXCAVADORA
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
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
0.00 *
432.60
432.60 *
216.30
216.30 *
17,400.00
. . MATERIAL
UNIDAD
...
HR
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Excavacion
Manual
Vigas Cimentacion
cargue y transporte fuera de la obra)
2.2.6
20H700
20H701
28A200
( incluye retiro,
(No aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H700
20H701
28A200
(No aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
2.2.8
20H700
20H701
28A200
( incluye retiro,
12,705.37
12,705.37
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
17,400.00 *
15,894.04
5,735.95
21,630.00 *
39,678.90 *
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
*
*
*
*
*
*
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
TOTAL
39,678.90
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
(No aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
1.25
0.45
UNITARIO
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.2.7
CANTIDAD
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
Perfilada Manual Fondo Excavacion
2.3.1
20H700
20H701
...
% (MO)
...
% (MO)
...
...
HR
2.3.2
20H700
20H701
20H700
20H701
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
2.3.3
2.3.4
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
m2
6 de 144
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
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
0.23
12,705.37
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
. . MATERIAL
20H700
20H701
2.3.5
UNIDAD
(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
20H700
20H701
CANTIDAD
UNITARIO
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
...
% (MO)
...
% (MO)
...
...
HR
01D010
03A015
04I300
20H700
20H701
2.3.7
01D010
03A015
04I300
2.0%
2,875.52
1.0%
2,875.52
0.23
12,705.37
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
0.00 *
2,875.52
2,875.52 *
2,957.06 *
0.00 *
57.51
57.51 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,961.79 *
0.00 *
52.78
52.78 *
28.76
28.76 *
2,961.79
TOTAL UNITARIO
2.3.6
TOTAL
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
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
20H700
28A811
28A812
2.4.3
01A090
...
% (M+MO)
...
DD
...
...
HR
2.4.2
01A090
m3
...
HR
m3
M3
7 de 144
2.0%
10,954.41
0.05
29,000.00
0.86
12,705.37
1.30
18,328.46
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
...
12,623.50
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
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 *
46,084.00
26,727.00
. . MATERIAL
20H700
28A811
28A812
UNIDAD
...
% (M+MO)
...
DD
HR
...
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
MOTONIVELADORA
VIBRO-COMPACTADOR
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
CANTIDAD
UNITARIO
0.0%
1,277.29
0.0823985
0.0823985
128,774.00
90,644.00
0.1045526
12,216.70
0.0525
0.0525
35,372.77
270,500.40
TOTAL
26,727.00 *
0.00
0.00 *
10,610.78
7,468.93
18,079.71 *
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
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 144
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
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
3,915.00
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
. . MATERIAL
50B225
50D150
50D500
50F100
50F120
*
*
*
20H600
28A816
50B225
50D150
50D500
50F100
50F120
20H600
28A816
50B225
50D150
50D500
50F100
50F120
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
20H600
28A816
50B225
50D150
50D500
50F100
50F120
2.5.10
-
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
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
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
2.5.9
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
02A010
...
HR
2.5.8
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
*
*
MES
SEM
DIA
DIA
MES/M3
...
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
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
m2
BOMBEO
M3
DI
9 de 144
CANTIDAD
UNITARIO
0.2000
5.0000
2.0000
0.2000
0.0011
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
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
35,372.77
TOTAL
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 *
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
. . MATERIAL
UNIDAD
02A035
21D300
22G120
20H600
28A816
50F120
M3
KGR
M3
...
% (M+MO)
...
HR
MES/M3
...
...
HR
2.5.11
CANTIDAD
UNITARIO
0.11
0.11
0.11
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
0.64
12,705.37
m2
TOTAL
32,853.11
413.91
376.22
37,357.38 *
82.59
82.59 *
1,623.55
2,163.91
3,787.46 *
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
SIKAFLIM
20H701
20H600
20H701
21B140
...
HR
Blanco para
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
20H600
20H701
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
KGR
...
% (M+MO)
...
% (M+MO)
...
0.30
3,538.00
0.5%
1,135.71
0.5%
1,135.71
...
HR
0.006
12,008.85
5.00
2,610.00
0.5%
14,288.53
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
0.5%
14,288.53
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 *
14,431.41
...
% (M+MO)
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
1,147.07
KGR
HERRAMIENTAS MENORES
28.74
28.74 *
1,424.80
1,424.80 *
287.97
KGR
KGR
SUBTOTAL MATERIALES
2,053.20
KGR
KGR
...
% (M+MO)
...
% (M+MO)
...
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
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 *
2.6.1
02A010
02A035
21D300
20H600
28A816
22G120
50F120
1,238.53
430,051.00
para
:
Area de
suministro,
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 144
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
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 *
. . MATERIAL
UNIDAD
2.6.2
02A010
02A035
21D300
20H600
28A816
22G120
50F120
...
HR
2.6.3
02A010
02A035
21D300
20H600
28A816
22G120
50F120
...
HR
2.6.4
02A035
02A035
20H600
28A816
...
HR
2.6.5
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
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
ML
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
...
CORTADORA DE CONCRETO
DD
...
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
21B140
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 AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H701
2,138.22
0.05
44,746.05
2,031.02
2,031.02 *
0.17
12,705.37
2,138.22
0.00 *
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
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPO
0.00 *
393.66
393.66 *
924.82 *
7,012.00
...
522.00
522.00 *
4.58
4.58 *
4.58
4.58 *
ML
KGR
SUBTOTAL MATERIALES
20H600
0.00
0.00 *
42.76
42.76 *
2.0%
4,212.00 *
SIKADUR 51 SL
0.00 *
0.00
0.00 *
47,908.00 *
2,138.22 *
2.6.7
21,344.00
26,564.00
47,908.00 *
0.00
0.00 *
0.00
0.00 *
TOTAL UNITARIO
0.00 *
91,202.20
91,202.20 *
463,755.24 *
2.6.6
21B140
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 *
4,212.00
...
0.00 *
91,202.20
91,202.20 *
463,755.24 *
47,908.00
( No Aplica )
20H600
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 *
463,755.24
m3
M3
M3
...
% (M+MO)
...
DIA
...
TOTAL
463,755.24
1.00
1.00
0.11
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
UNITARIO
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
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 *
11 de 144
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
TOTAL
7,012.00 *
REFUERZO CIMENTACION
2.7.1
04C010
24A060
20H701
CUADRILLA
AA
Trasiego y
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
...
20H701
CUADRILLA
AA
Trasiego y
...
20H701
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
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 *
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 *
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
2.7.6
04C010
24A060
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
2.7.5
04C010
24A060
2,486.62
2,131.50
66.12
2,197.62
Manejo
2.7.4
04C010
24A060
240.24
240.24 *
2,486.62 *
Manejo
2.7.3
04C010
24A060
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
2.7.2
04C010
24A060
2,486.62
2,131.50
66.12
2,197.62
...
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
12 de 144
240.24
240.24 *
2,486.62 *
. . MATERIAL
2.7.7
04C010
24A060
20H701
UNIDAD
CUADRILLA
AA
CANTIDAD
UNITARIO
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
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
...
Trasiego y
20H701
CUADRILLA
AA
...
Trasiego y
04I300
24A060
HR
Malla Electrosoldada
Placa Cimentacion
-
20H701
M.3.78
CUADRILLA
AA
kg
KG
KGR
...
MALLA ELECTROSOLDADA
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
Refuerzo
...
% (M+MO)
...
...
Trasiego y
0.00 *
48.76
48.76 *
0.00
0.00 *
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
2.7.9
2,486.62
2,131.50
66.12
2,197.62
Manejo
2.7.8
04C010
24A060
TOTAL
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
Columnas Circulares
f'c=5000 psi
3.1.1
*
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
3.1.2
en concreto
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
reforzado
a la vista
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
reforzado a la vista
13 de 144
19.65
12,705.37
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
830,296.21
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
3,915.00
17,400.00
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
. . MATERIAL
*
*
*
*
50D150
50D500
50F100
50F110
50F120
*
*
*
*
*
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
*
*
*
*
...
HR
reforzado a
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
...
HR
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
UNITARIO
5.0000
100.0000
35.0000
1.0000
0.0012
487.00
140.00
87.00
69,207.23
18,451,499.72
15.11
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%
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
TOTAL
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 *
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
SEM
DIA
DIA
M2/M3
MES/M3
...
3.1.3
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
Vigas Aereas Descolgadas Placa 2o Nivel, en concreto
reforzado a la vista f'c=5000 psi. Niv. +6.10
3.2.1
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
14 de 144
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
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
*
*
*
*
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
775,724.08 *
TOTAL UNITARIO
3.2.2
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
concreto
en
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
en
concreto
...
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
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
...
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
3.2.4
en
3.2.3
TOTAL
...
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
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
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
Placa Maciza h=25 cm en concreto reforzado a la vista
f' c=4000 psi. 2o Nivel - Niv. +6.10
3.3.1
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
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
15 de 144
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
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
. . MATERIAL
*
*
28A816
50F110
50F120
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
02A010
02A045
02A045
02A045
04U010
21D120
22G010
22G120
24C075
20H600
28A816
28A816
50F110
50F120
...
HR
reforzado
...
HR
16 de 144
12,705.37
TOTAL
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
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
*
*
*
*
305,487.20
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
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
2.41
3,915.00
7,000.00
18,451,499.72
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M3/M3
M2/MES
MES/M3
...
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
CASETON DE ICOPOR RECUPERABLE
FORMALETA Entrepiso (Camilla+Cercha+Parales)
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
1.0368
8.4845
0.0005
UNITARIO
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
3.3.5
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
...
HR
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
CANTIDAD
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
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
3.3.4
*
*
...
HR
3.3.3
*
*
...
HR
M2/MES
MES/M3
...
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
3.3.2
*
*
UNIDAD
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
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
*
*
*
*
*
*
*
*
. . MATERIAL
*
*
20H600
28A816
50F110
50F120
UNIDAD
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
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
3.3.6
CANTIDAD
UNITARIO
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
TOTAL
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
*
*
*
*
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
20H600
20H701
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
Tortas en Concreto ( 0.3 kg/m2 )
21B140
20H600
20H701
21B140
Blanco para
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
20H600
20H701
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
...
% (M+MO)
...
% (M+MO)
...
...
HR
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
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 *
14,431.41
...
% (M+MO)
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
1,147.07
KGR
HERRAMIENTAS MENORES
28.74
28.74 *
1,424.80
1,424.80 *
287.97
KGR
KGR
SUBTOTAL MATERIALES
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 *
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
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
17 de 144
1.4%
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
KGR
KGR
...
% (M+MO)
...
% (M+MO)
...
28.74
28.74 *
1,424.80
1,424.80 *
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
287.97
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol
Tortas en Concreto ( 0.3 kg/m2 )
21B140
20H600
20H701
21B140
Blanco para
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 - 1 METAL TOP
20H600
20H701
UNITARIO
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
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
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
...
HERRAMIENTAS MENORES
TOTAL
1,147.07
KGR
KGR
SUBTOTAL MATERIALES
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
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 AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol
Tortas en Concreto ( 0.3 kg/m2 )
21B140
20H600
20H701
21B140
Blanco para
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 - 1 METAL TOP
20H600
20H701
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
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)
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
HERRAMIENTAS MENORES
28.74
28.74 *
1,424.80
1,424.80 *
287.97
KGR
KGR
SUBTOTAL MATERIALES
1.4%
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 *
3.4.1
02A010
Escalera
Aerea No.1
Nucleo F1 - N1
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
m3
BOMBEO
M3
DI
18 de 144
1.05
35,372.77
753,117.19
37,141.41
*
*
*
*
. . MATERIAL
UNIDAD
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
...
HR
19 de 144
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
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
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
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
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
TOTAL
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
*
*
*
*
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
Escalera
Aerea No.4 Nucleo F1 - N6
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
3.4.4
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
...
HR
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
UNITARIO
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
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
3.4.3
...
HR
Escalera
Aerea No.2 Hall Recepcion F1 - P28 Oficinas
Camara de Comercio, en concreto reforzado a la vista
f'c=4000 psi Punto Fijo Principal Niv. +2.40 a +6.10
3.4.2
CANTIDAD
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
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
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
*
*
*
*
*
*
*
*
. . MATERIAL
UNIDAD
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
...
HR
20H600
28A816
50B225
50D150
50D500
50D400
50F120
20 de 144
3,357.00
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
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
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
...
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)
3.60
0.12%
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
Escalera
Aerea No.7 Nucleo F1 - N3
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
3.4.7
...
HR
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
UNITARIO
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
Escalera
Aerea No.6 Nucleo F1 - N5
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
3.4.6
...
HR
Escalera
Aerea No.5 Nucleo F1 - N7
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
3.4.5
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
TOTAL
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
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
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.8 Nucleo F1 - N2
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
3.4.8
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
*
*
*
*
...
HR
3.4.9
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
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
19.65
12,705.37
TOTAL
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
*
*
*
*
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
UNITARIO
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
...
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
CUADRILLA
AA
Trasiego y
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
...
20H701
CUADRILLA
AA
Trasiego y
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
3.5.2
04C010
24A060
2,486.62
2,131.50
66.12
2,197.62
...
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
21 de 144
240.24
240.24 *
2,486.62 *
. . MATERIAL
3.5.3
04C010
24A060
20H701
UNIDAD
CUADRILLA
AA
Trasiego y
CANTIDAD
UNITARIO
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
HR
0.02
12,705.37
kg
KGR
KGR
...
1.05
0.03
2,030.00
2,204.00
...
20H701
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
20H701
...
CUADRILLA
AA
Trasiego y
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 *
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 *
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 *
...
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
3.5.9
04C010
24A060
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
3.5.8
04C010
24A060
2,486.62
2,131.50
66.12
2,197.62
Manejo
3.5.7
04C010
24A060
240.24
240.24 *
2,486.62 *
Manejo
3.5.6
04C010
24A060
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
3.5.5
04C010
24A060
2,486.62
2,131.50
66.12
2,197.62
Manejo
3.5.4
04C010
24A060
TOTAL
22 de 144
...
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
CUADRILLA
AA
Trasiego y
CANTIDAD
UNITARIO
2.0%
2,437.86
48.76
48.76 *
0.00
0.00 *
HR
0.02
12,705.37
240.24
240.24 *
2,486.62 *
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
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
...
Manejo
3.5.10
04C010
24A060
20H701
CUADRILLA
AA
Trasiego y
...
20H701
CUADRILLA
AA
Trasiego y
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
Manejo
3.5.10
04C010
24A060
TOTAL
...
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
Suministro, Fabricacin, Montaje Estructura Metalica Cubierta
en Aluminio Extruido AW7020
4.1.1
04M001
04M002
20H600
20H701
4.1.2
04M001
04M002
20H600
20H701
4.1.3
04M001
04M002
20H600
20H701
23 de 144
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
*
*
*
*
*
. . MATERIAL
4.1.4
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
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
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
...
% (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
24 de 144
*
*
*
*
*
*
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
kg
TABIQUERIA y MAMPOSTERIA
9.1.1
M2
92,971.75
*
*
*
*
*
. . MATERIAL
TORNILLO AUTOPERFORANTE
VINILICO PREPARADO
UNIDAD
CANTIDAD
UNITARIO
TOTAL
UND
0.71
58,563.95
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
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
m2
...
1.00
9,302.88
9,302.88
76,951.93
HERRAMIENTAS MENORES
5%
15,256.97
762.85
SUBTOTAL HERRAMIENTAS
MANO DE OBRA
...
...
762.85 *
15,256.97
15,256.97 *
92,971.75 *
9.1.2
-
TORNILLO AUTOPERFORANTE
VINILICO PREPARADO
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
M2
106,720.52
UND
0.71
78,065.75
55,036.35
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
m2
1.00
9,302.88
9,302.88
15,256.97
90,700.70
762.85
HERRAMIENTAS MENORES
...
%
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
...
5%
762.85 *
15,256.97
15,256.97 *
106,720.52 *
9.1.3
6,090.51
M2
99,846.13
UND
0.35
78,065.75
27,518.18
UND
0.35
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
TORNILLO AUTOPERFORANTE
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
VINILICO PREPARADO
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
...
%
5%
15,256.97
83,826.31
762.85
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9.1.4
762.85 *
15,256.97
15,256.97 *
99,846.13 *
Mixta y Doble
dos ( 2 ) cara
con estructura
cm encintada y
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
TORNILLO AUTOPERFORANTE
UND
6.00
377.94
2,267.67
ML
2.00
2,323.26
4,646.51
VINILICO PREPARADO
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
...
%
4%
17,666.07
97,183.09
762.85
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
17,666.07 *
115,612.01 *
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
9.1.5
-
TORNILLO AUTOPERFORANTE
VINILICO PREPARADO
M2
60,229.81
UND
0.35
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
UND
3.00
377.94
1,133.83
ML
1.00
2,323.26
2,323.26
GLN
0.07
43,503.63
3,045.25
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
1.00
9,302.88
9,302.88
9,927.64
49,805.79
496.38
SUBTOTAL MATERIALES
...
496.38
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9,927.64
...
%
5%
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.
9.1.6
762.85 *
17,666.07
25 de 144
M2
60,229.81
UND
0.35
58,563.95
20,643.79
ML
1.75
7,615.04
13,356.78
. . MATERIAL
UNIDAD
TORNILLO AUTOPERFORANTE
VINILICO PREPARADO
CANTIDAD
UNITARIO
UND
3.00
377.94
1,133.83
ML
1.00
2,323.26
2,323.26
GLN
0.07
43,503.63
3,045.25
FRESCASA 3.1/2"
m2
1.00
9,302.88
9,302.88
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
...
%
5%
9,927.64
49,805.79
496.38
SUBTOTAL MATERIALES
...
496.38
MANO DE OBRA
...
9,927.64
9.1.7
-
TOTAL
9,927.64 *
60,229.81 *
5,184.20
Dilatacion Plastica en Z
ML
Dilatacion Plastica en Z
SUBTOTAL MATERIALES
ml
1.00
5,184.20
5,184.20
NO APLICA
...
%
0%
0.00
5,184.20
0.00
SUBTOTAL MATERIALES
...
0.00
NOP APLICA
...
0.00
0.00 *
5,184.20 *
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
...
HR
9.2.2
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
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
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 *
...
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
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
Refuerzo
CUADRILLA
AA
Trasiego y
...
20H701
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
Refuerzo
CUADRILLA
AA
Trasiego y
0.00 *
49.98
49.98 *
0.00
0.00 *
Manejo
9.3.2
04C010
24A060
2,548.74
2,192.40
66.12
2,258.52
...
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
CONFINAMIENTO y BORDILLOS
26 de 144
240.24
240.24 *
2,486.62 *
. . MATERIAL
9.4.5
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
02A035
04U005
04U010
...
HR
20H600
22G120
28A816
50D500
50B225
50F030
...
HR
9.4.3
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.4
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
...
HR
concreto
...
HR
9.4.5
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
27 de 144
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
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
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
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
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
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
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
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
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)
297,617.70
290.00
360.00
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
TOTAL
28,730.82
0.0315
0.0315
0.0315
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
UNITARIO
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
CANTIDAD
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
9.4.2
UNIDAD
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
3,915.00
7,000.00
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
. . MATERIAL
50F120
9.4.6
02A110
20H600
9.4.7
01D010
03A015
20H600
UNIDAD
MES/M3
...
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)
...
ml
M3
BTO
...
% (M+MO)
...
MANO DE OBRA
Refuerzo
CUADRILLA
AA
...
HR
CANTIDAD
UNITARIO
0.0005
18,451,499.72
2.41
12,705.37
0.0095
341,950.60
1.3%
4,627.73
...
...
HR
0.11
12,705.37
0.0033
0.0209
41,667.00
20,500.00
2.7%
1,413.48
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
...
...
Trasiego y
50F120
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 *
0.00
0.00 *
0.00
0.00 *
Manejo
HR
9.4.8
TOTAL
und
Car
...
Und
...
DIA
...
...
HR
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
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)
28 de 144
18,479.12
1,933.35
5,945.00
1,066.91
8,945.26 *
243.71
243.71 *
108.76
108.76 *
...
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
. . MATERIAL
20H701
UNIDAD
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
...
% (M+MO)
...
...
HR
CANTIDAD
UNITARIO
0.6%
7,870.99
0.41
12,705.37
TOTAL
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
10.2.2
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
0.62
12,705.37
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
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
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
...
HR
...
HR
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 *
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
Panel Metalico para Cubierta , tipo sandwich, inyectado en
linea continua con poliuretano expandido de alta densidad (38
kg/m3) , cara externa preimpermeabilizada con una membrana
flexible de poliolefina termoplastica TPO y cara interna en lamina
de acero galvanizada prepintada, Tipo TECHMET DRY de
Metecno
20H600
20H701
10.2.4
-
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
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
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 *
ml
ml
1.00
43,811.97
43,811.97
UND
UND
1.00
1.00
209.00
302.00
209.00
302.00
Tornillos Traxxx 3
Tornillo Graxx 1
29 de 144
50,144.80
. . MATERIAL
20H600
20H701
10.2.6
20H600
20H701
20H701
20H701
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
ml
...
HR
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
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
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
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
TOTAL
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
5,530.90
m2
10.2.8
UNITARIO
20H600
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
10.2.7
20H600
cal. 24
CANTIDAD
3.0%
...
HR
20H701
...
% (MO)
...
% (MO)
...
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
10.2.5
20H600
UNIDAD
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 *
120,502.75
...
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
m3
55,339.58
20H600
30 de 144
m3
1.00
45,946.00
45,946.00
...
% (M+MO)
1.4%
53,807.46
45,946.00 *
753.30
. . MATERIAL
20H701
20H701
20H701
20H701
10.3.13
20H600
10.3.9
20H600
10.3.3
20H600
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
10.3.2
20H600
UNIDAD
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
...
% (M+MO)
...
...
HR
CANTIDAD
UNITARIO
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
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
TOTAL
753.30 *
322.84
322.84 *
0.00 *
8,317.43
8,317.43 *
55,339.58 *
m2
106,930.00
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
69,190.00
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
57,126.37
57,126.37 *
949.67
949.67 *
407.00
407.00 *
0.00 *
10,706.96
10,706.96 *
69,190.00 *
m2
81,770.00
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
10,064.00
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
8,470.80
20H600
20H701
10.3.15
20H600
31 de 144
m3
m3
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
und
...
% (M+MO)
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
. . MATERIAL
20H701
20H600
20H701
20H600
20H701
(Capparis
UVP
...
HR
Uva de Playa
...
HR
20H701
10.3.20
-
...
HR
Palo
...
HR
Verde
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
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
1.00
64,846.33
1.4%
67,833.33
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
...
% (M+MO)
...
% (M+MO)
...
1.4%
104,833.33
0.6%
104,833.33
...
HR
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
1,813.00 *
777.00
777.00 *
0.00 *
2,987.00
2,987.00 *
132,090.00 *
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 *
69,190.00
64,846.33
64,846.33 *
949.67
949.67 *
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
m2
und
TOTAL
106,930.00
m2
und
...
% (M+MO)
...
% (M+MO)
...
20H701
PAV
0.6%
m2
und
...
% (M+MO)
...
% (M+MO)
...
UNITARIO
m2
und
...
% (M+MO)
...
% (M+MO)
...
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
m2
und
...
% (M+MO)
...
% (M+MO)
...
10.3.19
20H600
Olivo
10.3.18
20H600
OV
20H701
20H600
Arbol
...
HR
10.3.17
...
% (M+MO)
...
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 Siembra de
adoratissima) de h=1.50 m
10.3.16
UNIDAD
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
Paete P-1 : Paete Corriente sobre Muros Interiores con
mortero M.1:4 y espesor e=2 cm
11.1.1
01D010
03A015
20H600
20H701
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
32 de 144
m2
M3
BTO
...
% (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 *
. . MATERIAL
UNIDAD
HR
11.1.2
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
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
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
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Paete
Vanos
Ventanas
y
Puertas con mortero
impermeabilizado M:1:4 y espesor e=2 cm
11.1.4
01D010
03A015
20H600
20H701
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
Panete
e=2cm
11.1.5
01D010
03A015
20H600
20H701
Filos y
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
UNITARIO
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
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
32,917.00
49,896.27
TOTAL
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 *
0.00 *
6,004.28
6,004.28 *
10,679.87 *
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 *
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
ml
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
12.1.2
03B001
12G053
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
m2
M2
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
33 de 144
0.00 *
20,835.72
20,835.72 *
113,080.71 *
ml
BTO
M2
113,080.71
84,605.72
5,320.00
102.00
90,027.72 *
1,552.09
1,552.09 *
665.18
665.18 *
69,378.93
658.34
52,391.09
. . MATERIAL
UNIDAD
21D235
20H600
KGR
...
% (M+MO)
...
% (M+MO)
...
20H701
12.1.3
03B001
12G053
21D235
20H600
20H701
21D470
20H600
20H701
21D460
21D470
20H600
20H701
12.2.3
12C150
04R10
21D460
21D470
20H600
20H701
12.2.4
12C150
04R10
21D460
21D470
20H600
20H701
12.2.2
12C150
12.2.1
12C150
21D460
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
34 de 144
...
HR
CANTIDAD
UNITARIO
4.0000
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
1.0500
324,816.63
2,846.20
TOTAL
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 *
ML
M2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
2.0000
0.0300
3,638.00
1.4%
367,694.72
0.6%
367,694.72
1.64
12,705.37
M2
1.0500
324,816.63
KG
KG
...
% (M+MO)
...
% (M+MO)
...
2.0000
0.0300
2,846.20
3,638.00
1.4%
367,694.72
0.6%
367,694.72
1.64
12,705.37
M2
0.7350
324,816.63
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
2.0000
2.0000
0.0300
6,292.81
2,846.20
3,638.00
1.4%
313,091.00
0.6%
313,091.00
4.4047
12,705.37
M2
0.7350
324,816.63
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
2.0000
2.0000
0.0300
6,292.81
2,846.20
3,638.00
1.4%
313,091.00
0.6%
313,091.00
...
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
...
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
...
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
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
. . MATERIAL
12.3.1
04R111
04R111
04R111
21B125
20H600
20H701
...
HR
m2
M2
04R111
04R111
04R111
20H600
20H701
enchapada
kg
und
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
en
04R111
04R111
04R111
20H600
20H701
04R111
04R111
04R111
20H600
20H701
04R111
04R111
04R111
20H600
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
0.00 *
55,963.63
55,963.63 *
319,352.82 *
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 *
35 de 144
3.8430
2.0000
1.05
192,665.70
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
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
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
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
202,298.98
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
12.3.4
1,878.55 *
275,888.41
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12.3.4
TOTAL
m2
M2
UNITARIO
madera
12.3.3
CANTIDAD
...
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
12.3.2
20H701
UNIDAD
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
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
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
*
*
*
*
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
14,412.19 *
352,838.41 *
12.3.5
21D087
20H600
28A840
...
HR
04R111
04R111
04R111
20H600
20H701
04R111
04R111
04R111
20H600
20H701
04R111
04R111
04R111
04R111
20H600
20H701
M2
1.0%
6,971.13
0.6%
6,971.13
0.31
7,467.86
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
3.8430
2.0000
1.05
219,983.15
6,403.33
13,573.46
1.0%
297,149.42
1.8%
297,149.42
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
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
230,982.31
24,608.00
27,146.92
282,737.23
2,971.49
2,971.49
5,243.84
5,243.84
0.00
0.00
*
*
*
*
14,412.19
14,412.19 *
305,364.75 *
194,663.41
M2
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
67,025.00
m2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Revestimiento T - ? :
Revestimiento Zocalo Columnas
Pabellon Exposiciones Niv.+2.40 en Chapa Metalica de 1/8"
color Software SW7074 con aros de planchuela 3/6"x2" cada
20 cm.
12.3.8
0.0700
m2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12.3.7
m2
GLN
...
% (M+MO)
...
% (M+MO)
...
GRANYACRIL
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO MENOR
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA 1 Oficial
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
12.3.6
TOTAL
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
Afinado pisos con mortero M.1:3 e = 2 cm
m2
01D030
M3
0.0209
41,667.00
871.58
03A015
0.1307
20,500.00
20H600
BTO
...
% (M+MO)
...
% (M+MO)
...
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
13.1.1
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 AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
36 de 144
...
HR
9,951.87
0.00 *
6,274.70
6,274.70 *
9,951.87 *
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL
m2
01D030
M3
0.0294
41,667.00
1,223.53
03A015
0.1835
20,500.00
20H600
BTO
...
% (M+MO)
...
% (M+MO)
...
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
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
13.1.2
20H701
13.1.4
01D010
03A015
06M015
21B160
20H700
28A840
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
20H700
28A840
ml
M3
BTO
UND
KGR
...
GLB
...
DD
...
...
13.1.4
01D010
03A015
06M015
21B160
...
HR
(maposteria+paete)
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
LADRILLO TOLETE MACIZO NATURAL 20x10x6
TOXEMENT POLVO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
CORTADORA DE LADRILLO
SUBTOTAL EQUIPO
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
ml
M3
BTO
UND
KGR
...
GLB
...
DD
...
...
13,970.52
0.04
0.21
14.07
0.19
41,667.00
20,500.00
346.00
8,071.00
2.35
200.00
0.01
13,800.00
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
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
Solado S - 1 : Piso en Baldosa Matiz PHB fondo crema 60
x 60 Alfa. Incluye mortero 1:3, boquilla blanca, destronque
(#36), 3 pulidas (#60,120,220) , para Foyer y Circulaciones
Publico
12.2.1
01D030
03A015
03B001
06M104
20H600
20H701
12.2.2
01D030
03A015
03B001
06M104
20H600
20H701
20H701
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
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
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
Piso en Madera
terminado Abedul ,
-
0.0200
0.1254
0.2000
1.0500
m2
12C120
M3
BTO
KG
M2
...
% (M+MO)
...
% (M+MO)
...
M2
...
HR
13.2.5
20H600
m2
Natural
m2
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
*
*
*
*
*
*
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
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
37 de 144
m2
...
% (M+MO)
...
% (M+MO)
...
1.050
107,006.72
1.4%
117,647.06
0.6%
117,647.06
112,357.06
112,357.06 *
1,647.06
1,647.06 *
705.88
705.88 *
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.2.6
12C120
20H600
20H701
13.2.7
12C100
21D235
03B001
20H600
20H701
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
13.2.8
03B001
12G053
21D235
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
13.2.9
03B001
STONMIX BOQUILLA
12G053
21D235
20H600
20H701
03B001
12G053
21D235
20H600
20H701
13.2.11
03B001
12G053
21D235
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
STONMIX BOQUILLA
LOSETA PREFABRICADA CONCRETO AZUL 40 x 40
PEGACOR BLANCO/PEGALIT
38 de 144
UNITARIO
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
M2
1.0500
90,015.39
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
2.0000
0.0300
2,660.00
3,400.00
1.4%
120,773.88
0.6%
120,773.88
1.64
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
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
TOTAL
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
...
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 *
123,189.36 *
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
13.2.10
CANTIDAD
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
81,682.77
680.00
64,432.01
4,000.00
. . MATERIAL
20H600
20H701
UNIDAD
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
13.2.12
03B001
12G053
21D235
20H600
20H701
STONMIX BOQUILLA
LOSETA PREFABRICADA CONCRETO 40x40
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
...
% (M+MO)
...
% (M+MO)
...
...
HR
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
12C120
m2
20H600
20H701
02A035
02A045
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
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 *
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.000
318,039.22
1.4%
398,039.22
0.6%
398,039.22
6.30
12,705.37
318,039.22
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
36,937.38 *
03B001
12G053
21D235
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
Sika Floor 21
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
KGR
SUBTOTAL MATERIALES
20H701
0.00 *
10,969.13
10,969.13 *
81,682.77 *
m2
13.2.15
20H600
69,112.01 *
1,121.14
1,121.14 *
480.49
480.49 *
406,000.00
TOTAL UNITARIO
21B140
TOTAL
13.2.14
02A010
UNITARIO
ml
13.2.13
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)
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
0.00 *
10,969.13
10,969.13 *
62,731.89 *
51,617.10
...
HERRAMIENTAS MENORES
62,731.89
680.00
45,852.72
4,000.00
50,532.72 *
861.03
861.03 *
369.01
369.01 *
47,774.40
47,774.40 *
255.53
255.53 *
...
255.53
255.53 *
...
HR
12,008.85
3,331.64
3,331.64 *
TOTAL UNITARIO
13.2.21
0.00 *
0.28
51,617.10 *
39 de 144
ml
18,889.82
. . MATERIAL
UNIDAD
03B001
12G053
21D235
20H600
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
20H701
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
Guardaescoba Z6
altura h=10 cm
13.2.22
01D030
03A015
03B001
06M104
20H600
20H701
13.4.1
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
UNITARIO
TOTAL
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
0.6%
52,552.43
0.2000
13,450.88
0.85
12,705.37
...
HR
CANTIDAD
ml
...
% (M+MO)
...
% (M+MO)
...
ML
...
HR
460.00
9,628.60
280.00
10,368.60 *
259.27
259.27 *
111.12
111.12 *
0.00 *
8,150.83
8,150.83 *
18,889.82 *
56,293.66
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
DI
124,466.52
02A010
BOMBEO
02A035
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
20H701
28A816
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
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
21B101
21B102
06V128
20H600
20H600
20H701
28A816
13.4.3
01D010
03A015
06K042
02A010
02A035
22G120
04I300
20H600
20H701
20H601
28A816
28,773.35 *
124,466.52 *
13.4.2
28,773.35
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
BLOQUE No. 5
STA.FE
BOMBEO
DI
CONCRETO COMUN DE 3000 PSI DI
MADERA ORDINARIA
MALLA ELECTROSOLDADA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
ALLANADORA ALLEN
VIBRADOR A GASOLINA
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
40 de 144
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
...
...
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
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 *
. . MATERIAL
UNIDAD
HR
13.4.4
01D030
03A015
06V111
20H600
Incluye
MANO DE OBRA
Refuerzo
CUADRILLA
AA
UNITARIO
0.84
12,705.37
10,644.71
10,644.71 *
47,480.56 *
0.0078
0.0522
1.25
41,667.00
20,500.00
37,592.00
2.0%
8,018.53
327.00
1,070.10
46,990.00
48,387.10
160.37
160.37 *
...
0.00 *
0.00
0.00 *
...
Trasiego y
TOTAL
ML
M3
BTO
UND
...
% (M+MO)
...
CANTIDAD
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
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
8,018.53
8,018.53 *
56,566.00 *
IMPERMEABILIZACION
Impermeabilizacin Muro de Contencin con Cemento marino
liquido, tipo toxement o similar.
14.1.1
21B100
20H600
20H701
14.2.1
20H600
20H701
20H701
20H701
14.2.3
20H600
14.2.2
20H600
41 de 144
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 *
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)
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
. . MATERIAL
14.2.4
20H600
20H701
20H701
20H600
20H701
20H701
m2
14.4.2
20H600
...
HR
14.4.1
CANTIDAD
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
14.3.1
20H600
UNIDAD
42 de 144
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
TOTAL
284.35 *
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
4.42
474,346.56
1,255,884.75
1,632.34
2,811.85
2,934.10
539.03
2,661,808.83
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
0.00 *
8,717.69
8,717.69 *
48,338.85 *
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
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
57,820.02
2,635.26
40,512.41
1,632.34
808.13
843.26
539.03
702.39
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 *
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL
CIELORRASOS
17.1.1
20H600
20H701
17.1.2
20H600
20H701
17.1.3
20H600
20H701
17.1.4
04R111
04R111
04R111
20H600
20H701
04R111
04R111
04R111
20H600
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
ML
UND
ML
M2
GLN
M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
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
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
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 *
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
26,915.66 *
71,304.50 *
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
3.8430
2.0000
1.05
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
1.05
3.8430
2.0000
105,503.51
6,403.33
13,573.46
0.8%
189,449.26
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
kg
und
...
% (M+MO)
...
43 de 144
17,962.64
6,368.78
316.09
1,943.04
1,450.00
41,860.00
m2
M2
0.39
1.72
6.00
2.00
1.0500
0.0700
m2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Cielorraso Falso CR - 8 :
en Panel custico de Aluminio
colort Software SW7074, suspendido con sistema de perfileria
oculta. Recinto Ampliacion Ferial
17.1.5
m2
190,940.85
110,778.68
24,608.00
27,146.92
162,533.60 *
1,491.59
1,491.59 *
. . 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
CANTIDAD
UNITARIO
0.0%
189,449.26
0.0%
189,449.26
1.11
24,207.87
TOTAL
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)
m2
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
18.1.1
20H600
20H701
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
20H701
80,188.68
80,188.68 *
756,068.00 *
756,068.00
M2
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
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
763,202.00
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
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)
m2
M2
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
18.1.4
20H600
658,332.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
756,068.00
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
80,188.68
80,188.68 *
751,357.00 *
751,357.00
m2
20H701
653,621.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
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)
18.1.2
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
751,357.00
...
% (M+MO)
...
% (M+MO)
44 de 144
763,103.00
665,367.15
5,849.06
5,849.06 *
8,773.58
. . MATERIAL
UNIDAD
...
% (M+MO)
...
HR
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
M2
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
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
722,622.00
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
und
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
6,262,857.00
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 *
6,262,857.00 *
6,262,857.00
0.00
#DIV/0!
#DIV/0!
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
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
746,384.00
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
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)
m2
M2
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
18.1.8
20H600
80,188.68
80,188.68 *
763,103.00 *
763,103.00
20H701
22,000.75
18.1.7
20H600
3.6448
8,773.58 *
2,924.53
2,924.53 *
20H701
292,452.83
18.1.6
20H600
1.0%
TOTAL
m2
20H701
UNITARIO
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
CANTIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
45 de 144
763,825.00
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
. . MATERIAL
M2
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
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
20H701
80,188.68
80,188.68 *
929,337.00 *
929,337.00
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
621,999.00
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
und
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
6,222,199.00
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
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)
m2
M2
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
18.1.13
20H600
831,601.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
929,337.00
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)
18.1.12
20H600
80,188.68
80,188.68 *
868,969.00 *
868,969.00
20H701
771,233.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
18.1.11
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
868,969.00
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)
20H701
TOTAL
18.1.10
20H600
UNITARIO
m2
20H701
CANTIDAD
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
UNIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
46 de 144
711,729.00
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
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
20H701
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
m2
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
757,082.00
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
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)
m2
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
757,082.00
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
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)
m2
M2
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
18.1.17
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
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)
20H701
80,188.68
80,188.68 *
711,729.00 *
711,729.00
18.1.16
20H600
22,000.75
20H701
2,924.53 *
3.6448
18.1.15
20H600
TOTAL
und
20H701
UNITARIO
18.1.14
20H600
CANTIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
47 de 144
682,933.00
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
. . MATERIAL
M2
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
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
20H701
80,188.68
80,188.68 *
747,263.00 *
747,263.00
M2
1.0000
370,864.89
370,864.89
M2
1.0000
279,775.26
279,775.26
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
748,376.00
650,640.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
748,376.00 *
748,376.00
und
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
6,222,199.00
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 *
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)
m2
M2
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
18.1.22
20H600
649,527.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
747,263.00
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)
18.1.21
20H600
0.00
0.00 *
3,556,722.28 *
3,792,477.00
20H701
3,539,175.11
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
18.1.20
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
3,556,722.28
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)
20H701
TOTAL
18.1.19
20H600
UNITARIO
und
20H701
CANTIDAD
18.1.18
20H600
UNIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
48 de 144
768,929.00
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
. . MATERIAL
M2
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
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
20H701
80,188.68
80,188.68 *
662,813.00 *
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
662,813.00
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 *
und
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
6,222,199.00
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 *
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)
m2
M2
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
18.1.28
20H600
565,077.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
662,813.00
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)
18.1.27
20H600
80,188.68
80,188.68 *
719,111.00 *
719,111.00
20H701
621,375.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
18.1.26
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
719,111.00
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)
20H701
TOTAL
18.1.26
20H600
UNITARIO
m2
20H701
CANTIDAD
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
UNIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
49 de 144
746,245.00
648,509.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
M2
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
20H701
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 *
und
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
6,117,269.00
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!
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)
m2
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
746,591.00
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
18.1.32
20H600
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
699,378.00
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)
20H701
80,188.68
80,188.68 *
746,245.00 *
18.1.31
20H600
22,000.75
20H701
2,924.53 *
3.6448
18.1.30
20H600
TOTAL
m2
20H701
UNITARIO
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
CANTIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
REJILLAS en ALUMINIO
50 de 144
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
. . MATERIAL
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-ALN325. Servicios
18.2.1
20H600
20H701
20H701
20H701
20H701
20H701
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
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
2.0%
4,370,961.54
1.0%
4,370,961.54
18.56
22,000.75
3,476,385.20
486,207.72
3,962,592.92
43,709.62
43,709.62 *
87,419.23
87,419.23 *
43,709.62
43,709.62 *
408,368.62
408,368.62 *
4,545,800.00 *
4,547,606.00
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
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
51 de 144
6.29
6.29
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
2,353,147.00
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Rejilla
AE 64b
31.62 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-ALN325. Sala Maquinas
18.2.5
20H600
UNITARIO
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
CANTIDAD
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
18.2.3
20H600
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
18.2.2
20H600
UNIDAD
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 *
20,004,033.00
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 *
. . MATERIAL
Rejilla AE 66
4.05 x 1.81
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.
Grupo electrogeno
18.2.6
20H600
20H701
20H701
CANTIDAD
UNITARIO
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Rejilla AE 72
17.40 x 1.03
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.
Ventilacion Baos Interiores
18.2.7
20H600
UNIDAD
2,406,018.00
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
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
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
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 *
VENTANAS INTERIORES
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)
m2
M2
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
18.3.1
20H600
20H701
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
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
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 *
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)
m2
M2
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
18.3.3
20H600
80,188.68
80,188.68 *
711,729.00 *
und
20H701
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
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
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
711,729.00
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
52 de 144
711,729.00
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
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
TOTAL
0.00
0.00
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)
und
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
18.3.4
20H600
20H701
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
20H701
80,188.68
80,188.68 *
734,484.00 *
M2
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
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
711,729.00
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
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)
und
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
18.3.7
20H600
636,748.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
m2
20H701
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
734,484.00
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
479,367.92
479,367.92 *
6,222,199.00 *
m2
20H701
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
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
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6,222,199.00
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CARPINTERIA METALICA
53 de 144
6,222,199.00
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 *
. . MATERIAL
19.1.1 a 19.1.7
04R050
04R052
04R053
23A001
20H600
20H701
UNIDAD
19.1.1
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
M2
Puerta CE 01
M2
1.26 x 2.45 m
UNITARIO
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
3.09
1,143,753.48
TOTAL UNITARIO
19.1.3
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
M2
Puerta CE 03a
M2
1.62 x 2.45 m
3.97
1,143,753.59
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
M2
Puerta CE 03b
M2
1.62 x 2.45 m
*
*
*
304,732.59
304,732.59 *
1,143,753.59 *
1,143,753.59
3,530,767.00
4,539,558.00
3.97
1,143,753.59
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
M2
Puerta CE 04
M2
1.86 x 2.45 m
TOTAL UNITARIO
19.1.8
4,539,558.00 *
TOTAL UNITARIO
19.1.5
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
3,530,767.00 *
TOTAL UNITARIO
19.1.4
TOTAL
M2
UND
UND
KG
GLN
M2
ML
ML
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
4.56
1,143,753.79
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
54 de 144
M2
. . MATERIAL
UNIDAD
Puerta CE 06
2.06 x 2.45 m
M2
CANTIDAD
5.05
UNITARIO
1,143,753.72
TOTAL UNITARIO
19.1.9
TOTAL
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.
M2
Puerta CE 07
M2
1.86 x 2.10 m
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
3.91
332,793.14
M2
Puerta
C 02a
1.86 x 2.10
Manten.
Puerta C 02a 1.86 x 2.10
M2
3.91
332,793.14
Puerta
C 03a
1.86 x 2.10
Puerta
C 03a
1.86 x 2.10
Nivel 1
M2
3.91
332,793.14
C 03b
1.86 x 2.10
Puerta
C 03b
1.86 x 2.10
Nivel 1
M2
3.91
332,793.14
Puerta
C 03c
0.96 x 2.10
Puerta
C 03c
0.96 x 2.10
Nivel 1
M2
M2
2.02
332,793.15
1.41 x 2.10
1.41 x 2.10
M2
M2
2.96
335,153.33
C 05
1.86 x 2.10
Puerta
C 05
1.86 x 2.10
Acceso Cocina
M2
M2
3.91
332,793.14
1,299,890.00
1,299,890.00 *
Puerta
C 06
1.86 x 2.10
Puerta
C 06
1.86 x 2.10
C 07
992,389.00
992,389.00 *
Puerta
Puerta
670,911.00
670,911.00 *
Cocina
M2
M2
TOTAL UNITARIO
19.2.9
1,299,890.00
1,299,890.00 *
TOTAL UNITARIO
19.2.8
1,299,890.00
M2
TOTAL UNITARIO
19.2.7
1,299,890.00
1,299,890.00 *
Puerta
Puerta
C 04
de Rack
Puerta C 04
1,299,890.00
M2
TOTAL UNITARIO
19.2.6
66,309.14
66,309.14 *
332,793.10 *
1,299,890.00 *
TOTAL UNITARIO
19.2.5
M2
TOTAL UNITARIO
19.2.4
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
3.91
332,793.14
1,299,890.00
1,299,890.00 *
0.96 x 2.10
Cocina
M2
55 de 144
. . MATERIAL
Puerta
UNIDAD
C 07
0.96 x 2.10
M2
CANTIDAD
2.02
UNITARIO
332,793.15
TOTAL UNITARIO
19.2.10
-
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 2.10
Camerinos, Control
Puerta C 13
0.76 x 2.10
Puerta
C 14
Servicio
Puerta C 14
880,570.00
880,570.00 *
Deposito, Bao
M2
M2
1.60
332,792.61
TOTAL UNITARIO
19.2.13
670,911.00
670,911.00 *
TOTAL UNITARIO
19.2.12
670,911.00
670,911.00 *
TOTAL UNITARIO
19.2.11
TOTAL
531,137.00
531,137.00 *
0.96 x 2.10
Baos Discapacitados,
0.96 x 2.10
M2
M2
2.02
332,793.15
TOTAL UNITARIO
670,911.00
670,911.00 *
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
-
Fabricacion
Montaje
Pintura
Puerta C 25a
4.95 x 4.20 m
CORTINA ENROLLABLE
Puerta C 25a
4.95 x 4.20 m
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
M2
Puerta C 25b
6.21 x 4.20 m
Puerta C 25b
6.21 x 4.20 m
CORTINA ENROLLABLE
M2
26.08
392,965.61
20H600
20H701
10,249,329.00
10,249,329.00 *
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
5,479,316.00
5,479,316.00 *
04R200
04R200
04R200
20H700
8,169,755.00
M2
TOTAL UNITARIO
19.5.4
*
25,853.57
23,151.87
5,770.89
54,776.32 *
392,965.61 *
8,169,755.00 *
TOTAL UNITARIO
19.3.3
101,606.73
M2
TOTAL UNITARIO
19.3.2
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 *
ML
ml
ml
m2
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
56 de 144
1.50
1.50
1.05
5%
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 *
. . MATERIAL
UNIDAD
CANTIDAD
UNITARIO
394,250.00 *
394,250.00
TOTAL UNITARIO
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
19.6.2
19.6.3
TOTAL
57 de 144
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
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
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
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
62,930.35
62,930.35 *
156,769.00 *
UND
GLB
GLN
GLN
GLN
0.55
2.41
0.48
1.02
0.02
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
45%
250,800.00
178,820.38
19,108.65
39,397.72
11,405.41
2,067.83
250,800.00
112,860.00
363,660.00 *
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
*
*
*
*
62,930.35
62,930.35 *
239,685.00 *
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
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
*
*
*
*
M2
M2
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
325,127.97
34,742.99
71,632.22
20,737.11
3,759.70
456,000.00
205,200.00
661,200.00 *
. . MATERIAL
UNIDAD
19.6.4
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
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
1.80
375,382.22
19.6.7 a
19.6.9
04R111
04R112
21B125
21B130
20H600
20H701
19.6.7
-
M2
Puerta Ducha
M2
TOTAL UNITARIO
19.6.8
-
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 *
675,688.00
675,688.00 *
M2
Puerta Ducha
M2
de 0.70x2.00 m,
1.40
375,382.14
TOTAL UNITARIO
19.6.9
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
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
M2
UND
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
M2
0.57
2.52
0.50
1.07
0.03
Porcentaje Contrato
19.6.6
UNITARIO
UND
GLB
GLN
GLN
GLN
19.6.5
CANTIDAD
525,535.00
525,535.00 *
M2
Puerta Ducha
M2
2.80
375,382.14
TOTAL UNITARIO
1,051,070.00
1,051,070.00 *
CARPINTERIA MADERA
PUERTAS EN MADERA
Hojas en madera entamborada con alma de tablex, 2 laminas
20.1.1 a 20.1. de 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
M2
und
und
UND
GN
UND
UND
LIB
...
% (M+MO)
58 de 144
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
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
. . 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
20.2.1
CANTIDAD
UNITARIO
3.0%
258,173.45
1.0%
258,173.45
3.03
22,880.78
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
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
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
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
18.74
14.94
106,995.16
66,628.00
TOTAL
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
8,874,142.68
20H600
20H701
20.2.2
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
3,555,273.62
20H600
20H701
20.2.3
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
6,694,922.83
20H600
20H701
20.2.4
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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 *
Und
6,694,922.83
20H600
20H701
M3
Gln/M3
...
% (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
20.3.1
Mueble M - 01
L = 6.75
Recepcion Niv. -5.65
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
*
*
*
*
1,673,730.71
1,673,730.71 *
6,694,922.83 *
5,592,125.25
und
UND
UND
59 de 144
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
2,005,232.41
995,687.19
. . MATERIAL
20H600
20H701
20H701
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
-
20H701
20H701
8.50
4.13
42.51
163.81
5.58
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
L = 7.12
Mueble M - 04
L = 2.64
Piso+Gabinete Cocineta Niv.
+14.00
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
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
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"
60 de 144
*
*
*
*
1,398,031.31
1,398,031.31 *
5,592,125.25 *
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
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
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
9.07
7.23
4.11
2.00
20.57
79.27
2.70
106,995.16
66,628.00
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
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
20.3.5
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
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
TOTAL
4,059,468.70
und
UND
UND
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
20.3.4
20H600
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
20.3.3
20H600
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
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
20.3.2
20H600
UNIDAD
970,321.42
481,807.79
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
4,797,000.00
16.08
12.82
7.29
3.55
36.46
106,995.16
66,628.00
79,900.00
31,850.00
950.00
*
*
*
676,500.00
676,500.00 *
2,706,000.00 *
und
UND
UND
UND
GN
UND
1,720,115.24
854,113.82
582,663.43
112,963.26
34,638.94
. . MATERIAL
20H600
20H701
20H701
20H701
CANTIDAD
UNITARIO
140.52
4.79
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
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
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
1.0000
410,900.00
TOTAL
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
425,000.00
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
20.4.2
20H600
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
20.4.1
20H600
UNIDAD
Und
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
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
CORONA ERIE
1.28 Entrada
12A101
CORONA ERIE
1.28 Entrada
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
MATERIALES
NO APLICA
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
21.1.2
CORONA ERIE
1.28 Entrada
21.1.2
CORONA ERIE
1.28 Entrada
12A103
m2
UND
...
% (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 6.18.2)
TOTAL UNITARIO
21.1.4
m2
61 de 144
410,900.00
410,900.00
410,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1.06
0.00
0.00 *
410,900.00 *
und
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
MATERIALES
NO APLICA
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
und
UND
410,900.00
1.0000
410,900.00
410,900.00
410,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1.06
0.00
0.00 *
410,900.00 *
368,900.00
1.0000
368,900.00
368,900.00
368,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
368,900.00
332,900.00
*
*
*
*
. . MATERIAL
UNIDAD
12A103
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
21.1.5
m2
12A104
UND
21.1.6
Lavamanos de Sobreponer en
TRAMONTINA Ref. 43-AA-94108
12A106
Inoxidable
MATERIALES
12A105
332,900.00
1.0000
159,900.00
m2
UND
MATERIALES
*
*
*
*
159,900.00
*
*
*
*
86,084.00
1.0000
86,084.00
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)
...
...
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
332,900.00
159,900.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
159,900.00
m2
UND
TOTAL
159,900.00
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
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
21.1.7
1.0000
UNITARIO
...
% (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 6.18.6)
TOTAL UNITARIO
Acero
CANTIDAD
*
*
*
*
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
und
12A118
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
936,000.00
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
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
62 de 144
und
936,000.00
936,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
936,000.00 *
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.2
21.2.3
936,000.00
1.0000
169,453.00
1.0000
169,453.00
169,453.00
169,453.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
169,453.00 *
. . MATERIAL
12A119
UNIDAD
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
und
und
12A115
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
458,413.00
und
12A115
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
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
1.0000
998,000.00
Griferia de Sensor para Lavamanos marca TOTO Ref. 5AATEL 5 CC10-CP o equivalente, de igual calidad o superior
und
12A116
und
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
998,000.00
1.0000
998,000.00
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
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 *
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 *
und
und
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
63 de 144
998,000.00
998,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
998,000.00 *
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
998,000.00
998,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
998,000.00 *
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.7
458,413.00
998,000.00
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.6
TOTAL
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)
...
21.2.5
12A122
1.0000
UNITARIO
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.4
21.2.8
CANTIDAD
1.0000
97,997.00
97,997.00
97,997.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
97,997.00 *
. . MATERIAL
UNIDAD
21.2.9
und
12A116
und
Minusvalidos marca
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
CANTIDAD
UNITARIO
936,000.00
1.0000
936,000.00
und
12A116
und
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
182,770.00
1.0000
182,770.00
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
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
936,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
936,000.00 *
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
21.2.10
TOTAL
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
21.3.1
12A107
und
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
21.3.2
12A109
12A108
0.32
7,058.47
und
UND
1.0000
122,256.00
122,256.00
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
124,102.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
126,472.09
21.3.3
146,236.16
*
*
*
126,472.09
0.32
7,467.86
m2
UND
1.0000
170,000.00
170,000.00
UND
UND
2.0000
2.0000
800.00
63.00
1,600.00
126.00
64 de 144
174,216.09
*
*
*
*
. . MATERIAL
UNIDAD
HERRAMIENTAS MENORES
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
21.3.4
12A108
21.3.5
12A108
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
106,825.00
106,825.00
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
21.3.8
12A112
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
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
Jgo
1.0000
143,308.00
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
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
149,370.09
0.32
7,467.86
Jgo
Jgo
1.0000
580,816.00
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
4.0000
4.0000
2.0000
800.00
63.00
120.00
65 de 144
*
*
*
*
*
*
*
*
*
*
*
*
*
*
149,370.09
247,402.09
111,041.09
1.0000
12A110
7,467.86
120.00
171,846.00
0.00
0.00
0.00
0.00
0.00
0.00
2,370.09
174,216.09
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12A110
0.32
120.00
TOTAL
UND
21.3.7
1.0000
UNITARIO
21.3.6
-
CANTIDAD
*
*
*
*
586,878.09
580,816.00
3,200.00
252.00
240.00
584,508.00
0.00
0.00 *
0.00
0.00 *
0.00
. . MATERIAL
UNIDAD
...
HR
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
21.4.1
12A111
CANTIDAD
0.32
UNITARIO
7,467.86
und
TOTAL
0.00 *
2,370.09
586,878.09 *
115,409.39
M2
1.0000
103,359.87
ROLL
CART
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.1333
0.1500
5,000.00
26,100.00
1.00
7,467.86
0.0025
1.0000
0.2000
32,917.00
1,550.00
1,000.00
0.35
7,467.86
0.0025
1.0000
0.2000
32,917.00
24,165.48
1,000.00
103,359.87
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 *
REJILLAS
Rejillas para Desague en aluminio de
8x16cmx2", de Colrejillas o equivalente
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
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
und
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.35
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
22.1.3
19C230
27A650
color cromado
66 de 144
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)
...
% (M+MO)
...
HR
1.00
0.10
49,900.00
6,500.00
2%
58,192.78
1.02
7,467.86
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
0.10
39,900.00
6,500.00
2%
48,192.78
1.02
7,467.86
59,356.64
49,900.00
650.00
50,550.00
1,163.86
1,163.86
0.00
0.00
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
*
*
*
*
*
*
*
*
. . MATERIAL
22.1.4
19C230
27A650
22.2.1
17A278
22.2.2
19C230
27A650
19C230
27A650
UND
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
UND
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.0000
0.1000
57,900.00
6,500.00
2%
66,192.78
1.02
7,467.86
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
22.2.3
UNITARIO
und
MANIJA ANTIPANICO
CERRADURA EXT.ANTIP. 0707718
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
CANTIDAD
TOTAL
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
22.1.5
19C010
27A650
UNIDAD
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
20H600
20H701
23.1.2
23A135
27A650
27A805
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
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
67 de 144
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
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 *
m2
GLN
RLL
PLG
VINILICO PREPARADO
CINTA DE ENMASCARAR 1" (CREPE)
LIJA PARA AGUA # 80
0.0700
0.0200
0.0200
6,700.60
2,930.20
130.00
17.40
. . MATERIAL
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
23.1.3
23A135
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
23.1.4
23A135
23A136
27A650
27A805
20H600
20H701
23.2.1
23A009
23A076
23A084
23G050
27A805
20H600
20H701
23.2.2
23A009
23A076
23A084
23G050
27A805
20H600
20H701
23.3.1
Pintura P - 5 :
23C110
23C112
23G050
27A650
20H600
20H701
UNIDAD
68 de 144
...
% (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
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
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
TOTAL
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)
...
...
HR
...
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
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
m2
GLN
GLN
GLN
RLL
...
% (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 *
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 *
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 *
. . MATERIAL
UNIDAD
HR
23.3.2
Pintura P - 5 :
23C110
23C112
23G050
27A650
20H600
20H701
23.3.3
23C110
23C112
23G050
27A650
20H600
20H701
Pintura P - 5 :
Pintura Trafico numeracion
Parqueos y
Columnas
TRAFICO AMARILLO 659/13712
TRAFICO BLANCO 653/13713
THINNER 2103
CINTA DE ENMASCARAR 1" (CREPE)
SUBTOTAL HERRAMIENTAS
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
CANTIDAD
UNITARIO
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
TOTAL
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
25.1.1
Escaleras
Mecanicas, capacidad 9000 pasajeros/hora,
inclinacion 35, velociad 30m/m, altura 4.04 m, tipo Mitsubishi
o equivalente
08M075
Escaleras
Mecanicas, capacidad 9000 pasajeros/hora,
inclinacion 35, velociad 30m/m, altura 4.04 m, tipo Mitsubishi
o equivalente
20H700
20H701
20H700
20H701
08M075
20H701
1.0000
143,919,376.87
und
UND
...
% (M+MO)
...
% (M+MO)
...
1.0000
127,782,885.60
und
UND
...
% (M+MO)
...
% (M+MO)
...
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
20H600
1.0000
180,000,000.00
...
HR
m2
HERRAMIENTAS MENORES
GLB
69 de 144
*
*
*
*
*
*
*
*
*
*
*
180,000,000.00
180,000,000.00
180,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180,000,000.00
ASEO y LIMPIEZA
26.1.1
127,782,885.60
...
HR
25.1.3
20H700
UND
...
% (M+MO)
...
% (M+MO)
...
143,919,376.87
...
HR
25.1.2
08M075
und
1,994.16
0.5000
120.00
60.00
*
*
*
*
*
*
. . MATERIAL
UNIDAD
21D100
20H600
28A840
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
26.1.2
21D087
20H600
28A840
26.2.1
20H600
21D100
27A711
27A725
20H600
28A840
UNITARIO
0.5000
275.00
0.9%
1,964.28
0.6%
1,964.28
0.24
7,467.86
TOTAL
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
HIDROFUGO-R P/FACHADAS
PIGMENTO COLORANTE TIPO KEIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO MENOR
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA 1 Oficial
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
KG
KG
...
% (M+MO)
...
% (M+MO)
...
m2
GLB
KGR
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
...
HR
70 de 144
CANTIDAD
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
0.040
50,993.60
2,020.01
20H600
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
2%
44,209.08
26,797.78 *
884.18
6.1.1 a
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
-
...
% (MAT+MO)
45,093.00
...
884.18 *
0.00
0.00 *
...
0.00
0.00 *
...
HR
0.813
21,413.54
-0.26 *
TOTAL UNITARIO
6.1.1 b
un
un
1.000
43,900.00
25K080
un
0.040
24,578.36
973.62
25K110
50,993.60
un
...
% (MAT+MO)
...
0.040
20H600
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
6.1.2 a
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
6.1.3
...
*
*
*
*
*
9,957.50
280.11
6.1.2 b
25K053
...
HR
18,075.00
...
HR
25,525.00
25K158
25K163
59,672.00
...
6.1.2
45,093.00 *
25K054
17,411.30
17,411.30 *
21,332.50
2,471.66
0.070
21,413.54
*
*
*
*
*
*
*
7,450.00
4,300.00
*
*
*
*
*
*
*
25,525.00
25K158
25K163
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 *
6.1.3 a
...
18,075.00
9,957.50
280.11
21,413.54
TOTAL
0.00
0.00
5,971.17
5,971.17
0.38
18,075.00
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
...
...
HR
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
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
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
6.1.5
14,315.00
...
...
HR
*
*
*
21,560.00
...
HR
7,450.00
4,300.00
25K158
25K163
6.1.4 a
0.279
UNITARIO
...
HR
CANTIDAD
6.1.4
UNIDAD
6.1.3 b
25K053
0.053
21,413.54
*
*
*
*
*
*
*
*
*
*
*
*
*
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
6.1.7
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
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
...
...
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
...
...
HR
0.047
21,413.54
m
un
1.050
0.127
4,650.00
900.00
4,882.50
114.58
218xx230 -
un
0.001
24,578.36
36.81
218xx231 -
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
6.1.9 a
218pa14
218pa83
501a.1
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
11,681.00
9,234.00
...
...
HR
8,795.00
...
...
HR
13,150.00
25K157
25K162
6.1.8 a
6.1.8
4,480.00 *
25K157
25K162
6.1.7 a
TOTAL
0.184
21,413.54
*
*
*
*
*
UNIDAD
CANTIDAD
UNITARIO
6.1.9 b
218pa84 218xx230 218xx231 501a.1
6.1.10
un
un
un
un
...
% (MAT+MO)
...
1.000
0.001
0.001
1,300.00
24,578.36
50,993.60
2%
2,399.07
...
...
HR
0.046
21,413.54
2,447.00
1,300.00
36.81
76.37
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
...
...
HR
1.223
21,413.54
un
Recebo B-200
m3
0.126
31,700.00
3,980.45
02A030
m3
0.263
270,500.40
71,019.14
02B010
01D010
04C010
06Q010
22G044
22G082
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
04P100
m2
0.217
234,493.51
6.1.12
HR
4.646
21,413.54
un
Recebo B-200
m3
0.126
31,700.00
3,980.45
02A030
m3
0.263
270,500.40
71,019.14
02B010
01D010
04C010
06Q010
22G044
22G082
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
04P100
m2
0.217
234,493.51
50,800.22
HR
4.646
21,413.54
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
390,369.00
04P015
*
*
*
50,800.22
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
m3
kg
un
un
un
...
% (MAT+MO)
...
62,089.16
01D200
390,369.00
04P015
11,204.67
6,957.22
9,483.33
9,851.00
68,049.00
01D200
0.45 *
9,234.00 *
TOTAL
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
*
*
*
*
*
*
*
*
6.1.13
TOTAL
un
Recebo B-200
m3
0.235
31,700.00
7,463.35
02A030
m3
0.492
270,500.40
133,161.10
02B010
01D010
04C010
06Q010
22G044
22G082
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
...
...
04P015
m2
0.406
286,603.15
04P100
m2
0.406
234,493.51
HR
0.000
8.712
6.1.14
21,413.54
un
Recebo B-200
m3
0.126
31,700.00
3,980.45
02A030
m3
0.263
270,500.40
71,019.14
02B010
01D010
04C010
06Q010
22G044
22G082
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
04P100
m2
0.217
234,493.51
50,800.22
HR
4.646
21,413.54
6.1.15
112,889.38
99,497.61
99,497.61
-0.05
390,369.00
un
25K055
25K054
25K159
25k056
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
25K080
un
0.080
24,578.36
1,966.27
25K110
50,993.60
un
...
% (MAT+MO)
...
0.080
20H600
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
6.1.16
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
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
66,562.00
...
...
HR
131,130.00
...
...
HR
390,369.00
04P015
95,250.57
211,667.92
186,558.30
186,558.30
-0.10
731,943.00
116,417.35
01D200
UNITARIO
CANTIDAD
01D200
UNIDAD
1.155
21,413.54
11,204.67
6,957.22
9,483.33
9,851.00
*
*
*
*
*
*
*
6.1.17
CANTIDAD
UNITARIO
TOTAL
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
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
1,015.83
0.00
0.00
0.00
0.00
24,738.24
24,738.24
-0.25
51,807.00
UNIDAD
6.1.18
51,807.00
...
...
HR
1.155
21,413.54
6,863.00
4,609.80
6,982.50
4,575.00
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
1.366
21,413.54
6.1.19
ml
87,004.00
6.1.19 a
43,198.00
m
un
1.050
0.167
30,020.80
21,708.70
218xx230 -
un
0.020
24,578.36
491.57
218xx231 -
un
...
% (MAT+MO)
...
0.020
50,993.60
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
501a.1
6.1.19 b
...
...
HR
0.266
21,413.54
un
un
1.000
40,012.58
218xx230 -
un
0.020
24,578.36
491.57
218xx231 -
un
...
% (MAT+MO)
...
0.020
50,993.60
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
501a.1
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
43,806.00
...
...
HR
31,521.84
3,625.35
218pa68
2,564.06
1,300.00
4,650.00
1,710.00
218pa9
218pa67
43,126.00
...
...
HR
0.066
21,413.54
40,012.58
*
*
*
*
*
*
*
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
6.1.20 b
UNITARIO
...
HR
0.211
21,413.54
0.00
0.00
0.00
4,513.73
4,513.73
0.16
24,808.00
un
un
1.000
19,580.00
19,580.00
un
0.010
24,578.36
245.78
un
...
% (MAT+MO)
...
0.010
50,993.60
2%
21,464.15
509.94
20,335.72
429.28
429.28
0.00
0.00
0.00
0.00
1,128.43
1,128.43
-0.43
21,893.00
6.1.21
...
...
HR
0.053
21,413.54
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
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
...
...
HR
21,893.00
1.355
21,413.54
un
*
*
*
*
*
*
*
14,634,560.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
14,634,560.00
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.1.24
0.00 *
1.000
(No Aplica)
Redondeo a entero ms cercano
TOTAL
CANTIDAD
...
UNIDAD
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
14,634,560.00 *
un
14,634,560.00
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.1.25
14,634,560.00 *
un
14,634,560.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
ml
233,673.00
6.2.1 a
199,502.00
6.2.2 b
-
m
...
% (MAT+MO)
...
1.000
158,953.00
2%
195,590.06
...
...
HR
1.711
21,413.54
un
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
un
un
...
% (MAT+MO)
...
6.2.2
ml
146,601.00
6.2.2 a
131,117.00
0.242
0.484
107,328.33
7,170.92
2%
33,500.84
...
...
HR
m
...
% (MAT+MO)
...
...
*
*
*
*
*
*
*
34,171.00
14,634,560.00 *
6.2.1
14,634,560.00
(No Aplica)
Redondeo a entero ms cercano
14,634,560.00
(No Aplica)
Redondeo a entero ms cercano
TOTAL
0.190
21,413.54
1.000
97,405.00
2%
128,546.50
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
*
*
*
*
*
*
*
97,405.00
97,405.00 *
2,570.93
2,570.93 *
0.00
0.00 *
0.00
6.2.2 b
-
21,413.54
un
TOTAL
0.00
31,141.50
31,141.50
-0.43
131,117.00
121,333.00
6.2.3 a
106,068.00
6.2.3 b
-
0.167
0.333
58,443.00
5,937.81
2%
15,179.94
...
...
HR
m
...
% (MAT+MO)
...
0.162
21,413.54
1.050
69,378.00
2%
103,988.40
...
...
HR
1.454
21,413.54
un
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
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
un
un
...
% (MAT+MO)
...
6.2.4
ml
96,665.00
6.2.2 a
87,173.00
6.2.2 b
-
6.2.5
0.205
0.409
46,483.26
4,856.46
2%
14,965.40
...
...
HR
m
...
% (MAT+MO)
...
0.162
21,413.54
1.000
60,085.00
2%
85,463.59
...
...
HR
1.185
21,413.54
un
un
un
...
% (MAT+MO)
...
ml
*
*
*
*
*
*
*
*
*
*
*
*
*
*
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
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
*
*
*
*
*
*
*
*
*
*
*
*
*
*
9,492.00
0.167
0.333
32,908.55
3,004.25
2%
9,306.34
...
...
HR
*
*
*
15,265.00
15,484.00
ml
1.454
UNITARIO
CANTIDAD
6.2.3
...
HR
un
un
...
% (MAT+MO)
...
UNIDAD
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
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
80,157.00
*
*
*
*
*
*
*
6.2.5 a
-
6.2.5 b
-
m
...
% (MAT+MO)
...
69,251.00
1.000
42,515.00
2%
67,893.59
...
...
HR
1.185
21,413.54
un
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
ml
48,384.00
6.2.6 a
44,670.00
6.2.6 b
-
0.242
0.484
28,707.00
1,918.00
2%
10,691.79
...
...
HR
m
...
% (MAT+MO)
...
0.132
21,413.54
1.000
26,382.82
2%
43,794.11
...
...
HR
0.813
21,413.54
un
6,943.76
927.87
7,871.63
213.84
213.84
0.00
0.00
0.00
0.00
2,820.16
2,820.16
0.37
10,906.00
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
un
un
...
% (MAT+MO)
...
6.2.7
ml
39,487.00
6.2.7 a
36,837.00
6.2.7 b
-
0.167
0.333
10,553.13
422.13
2%
3,640.69
...
...
HR
m
...
% (MAT+MO)
...
un
un
un
...
% (MAT+MO)
...
0.081
21,413.54
1.000
19,005.00
2%
36,115.08
...
...
HR
...
...
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
3,714.00
10,906.00
TOTAL
6.2.6
UNITARIO
un
un
...
% (MAT+MO)
...
CANTIDAD
UNIDAD
0.799
21,413.54
0.167
0.333
3,801.00
760.20
2%
2,597.91
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
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
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
*
6.2.8
UNIDAD
HR
CANTIDAD
0.080
UNITARIO
21,413.54
104,765.00
m
un
1.050
0.144
20,316.67
17,166.84
25K080
un
0.040
24,578.36
973.62
25K110
un
...
0.040
50,993.60
2,020.01
26,797.78 *
20H600
2%
44,209.08
884.18
884.18 *
0.00
% (MAT+MO)
...
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
...
SUBTOTAL TRANSPORTE
...
HR
45,093.00
0.00 *
0.813
21,413.54
un
un
1.000
43,900.00
25K080
un
0.040
24,578.36
973.62
25K110
50,993.60
un
...
% (MAT+MO)
...
0.040
20H600
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
59,672.00
...
...
HR
6.2.9
6.2.9 a
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
*
*
*
*
*
*
*
*
*
*
*
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
45,093.00 *
25K054
17,411.30
17,411.30 *
-0.26 *
TOTAL UNITARIO
6.2.8 b
21,332.50
2,471.66
0.00 *
0.00
1,711.01
1,711.01 *
0.13 *
2,650.00 *
25K159
25K164
6.2.8 a
TOTAL
*
*
*
*
*
*
*
255,940.00
496.90
229,620.72 *
2%
250,921.90
5,018.44
5,018.44 *
0.00
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
0.00
...
HR
0.00 *
0.995
21,413.54
-0.34 *
TOTAL UNITARIO
6.2.11
255,940.00 *
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
255,940.00
SUBTOTAL EQUIPOS
2%
250,921.90
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.995
21,413.54
-0.34 *
TOTAL UNITARIO
un
Recebo B-200
m3
0.235
31,700.00
7,463.35
02A030
m3
0.492
270,500.40
133,161.10
02B010
01D010
04C010
06Q010
22G044
22G082
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
...
...
04P015
m2
0.406
286,603.15
04P100
m2
0.406
234,493.51
HR
0.000
8.712
6.2.13
21,413.54
un
Recebo B-200
m3
0.126
31,700.00
3,980.45
02A030
m3
0.263
270,500.40
71,019.14
02B010
01D010
04C010
06Q010
22G044
22G082
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
04P100
m2
0.217
234,493.51
6.2.14
HR
*
*
*
*
*
*
390,369.00
04P015
95,250.57
211,667.92
186,558.30
186,558.30
-0.10
731,943.00
116,417.35
01D200
255,940.00 *
01D200
21,301.19
21,301.19 *
6.2.12
5,018.44
5,018.44 *
496.90
229,620.72 *
(No Aplica)
21,301.19
21,301.19 *
TOTAL
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
01D200
Recebo B-200
m3
0.177
31,700.00
548,958.00
5,597.52
02A030
m3
0.369
270,500.40
99,870.96
02B010
01D010
04C010
06Q010
22G044
22G082
un
m3
kg
un
un
un
...
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
19,518.38
6,956.15
4,075.75
67,420.62
20,218.16
18,979.34
242,636.89 *
UNIDAD
% (MAT+MO)
...
CANTIDAD
UNITARIO
2%
382,555.81
...
...
04P015
m2
0.305
286,603.15
04P100
m2
0.305
234,493.51
6.2.15
HR
6.534
21,413.54
87,313.13
71,438.02
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
...
% (MAT+MO)
SUBTOTAL EQUIPOS
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
2%
221,645.76
...
2,549.68
4,432.92
4,432.92 *
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.454
21,413.54
31,141.50
31,141.50 *
0.32 *
TOTAL UNITARIO
6.2.16
226,079.00 *
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
2%
4,077,711.73
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
12.245
21,413.54
0.03 *
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)
SUBTOTAL EQUIPOS
*
*
*
190,504.26 *
226,079.00
(No Aplica)
7,651.12
7,651.12 *
0.00
0.00 *
0.00
0.00 *
TOTAL
4,159,266.00 *
un
7,317,280.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
7,317,280.00
7,317,280.00
7,317,280.00 *
(No Aplica)
0.00
0.00 *
0.00 *
TOTAL UNITARIO
7,317,280.00 *
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
...
179,046.00
47.59
179,093.59 *
UNIDAD
% (MAT+MO)
CANTIDAD
2%
UNITARIO
193,715.02
...
SUBTOTAL EQUIPOS
...
0.010
200,000.00
0.00
...
HR
0.00 *
0.683
21,413.54
0.11 *
TOTAL UNITARIO
199,493.00 *
un
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
...
6.3.1 b
% (MAT+MO)
39,515.00
SUBTOTAL EQUIPOS
2%
38,740.47
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.213
21,413.54
-0.27 *
TOTAL UNITARIO
39,515.00 *
6.3.2
6.3.2 a
1.050
84,629.09
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
138,550.00
106,597.00
2%
103,281.89
0.006
200,000.00
31.22
2,065.64
2,065.64 *
1,248.97
1,248.97 *
0.00
...
HR
0.00 *
0.672
21,413.54
14,390.13
14,390.13 *
0.50 *
TOTAL UNITARIO
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 *
267.39
24,154.40 *
(No Aplica)
0.00
...
HR
0.00 *
0.335
21,413.54
7,172.56
7,172.56 *
-0.50 *
TOTAL UNITARIO
88,860.54
88,891.77 *
4,564.98
4,564.98 *
774.81
774.81 *
...
170.18
34,175.48 *
(No Aplica)
14,621.43
14,621.43 *
1,903.57
1,903.57 *
3,874.30
3,874.30 *
TOTAL
31,953.00 *
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
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
2%
43,115.36
...
0.00
...
0.00 *
862.31
862.31 *
(No Aplica)
SUBTOTAL EQUIPOS
305.96
35,600.63 *
0.00
...
HR
0.00 *
0.351
21,413.54
7,514.73
7,514.73 *
0.34 *
43,978.00 *
6.3.3 b
UNIDAD
CANTIDAD
UNITARIO
un
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
2%
42,182.16
218pa68
SUBTOTAL MATERIALES
501a.1
43,026.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.347
21,413.54
0.20 *
TOTAL UNITARIO
43,026.00 *
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
2%
26,673.39
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
21,275.09 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.252
21,413.54
5,398.30
5,398.30 *
0.15 *
TOTAL UNITARIO
6.3.4 b
533.47
533.47 *
(No Aplica)
27,207.00 *
un
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
SUBTOTAL MATERIALES
...
218pa65
501a.1
% (MAT+MO)
19,494.00
SUBTOTAL EQUIPOS
2%
19,112.05
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
382.24
382.24 *
0.00
...
0.00 *
904.00
18,181.01 *
(No Aplica)
0.00
...
HR
0.00 *
0.043
21,413.54
931.04
931.04 *
-0.30 *
TOTAL UNITARIO
19,494.00 *
6.3.5
39,243.00
6.3.13
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
2%
21,541.35
SUBTOTAL MATERIALES
501a.1
...
% (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 *
TOTAL UNITARIO
6.3.14
430.83
430.83 *
(No Aplica)
7,430.37
7,430.37 *
843.64
843.64 *
32,712.89
34,751.79 *
...
(No Aplica)
TOTAL
21,972.00 *
un
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
...
218pa62
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
17,271.00
608.31
15,136.94 *
2%
16,932.50
338.65
338.65 *
0.00
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
0.00
...
HR
0.00 *
0.084
21,413.54
-0.15 *
TOTAL UNITARIO
17,271.00 *
6.3.6
6.3.6 a
19,805.00
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
2%
14,920.88
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
7,867.74 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.329
21,413.54
-0.30 *
TOTAL UNITARIO
15,219.00 *
un
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
2%
4,495.91
218pa59
SUBTOTAL MATERIALES
501a.1
4,586.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.018
21,413.54
385.43
385.43 *
0.17 *
TOTAL UNITARIO
4,586.00 *
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
2%
11,239.42
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
5,950.74 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.247
21,413.54
5,288.67
5,288.67 *
-0.21 *
TOTAL UNITARIO
6.3.10
224.79
224.79 *
(No Aplica)
89.92
89.92 *
342.53
4,110.48 *
(No Aplica)
7,053.14
7,053.14 *
6.3.6 b
298.42
298.42 *
(No Aplica)
1,795.56
1,795.56 *
TOTAL
11,464.00 *
un
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
SUBTOTAL MATERIALES
...
218pa56
501a.1
% (MAT+MO)
2,834.00
2%
2,778.53
...
0.00
...
0.00 *
0.00
...
HR
21,413.54
420.08
-0.10 *
TOTAL UNITARIO
0.00 *
0.020
420.08 *
6.3.8
55.57
55.57 *
(No Aplica)
SUBTOTAL EQUIPOS
258.94
2,358.46 *
2,834.00 *
11,652.00
6.3.8 a
UNIDAD
CANTIDAD
UNITARIO
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
0.12 *
TOTAL UNITARIO
9,950.00 *
un
un
0.453
1,900.00
218xx230 -
un
0.004
24,578.36
89.05
218xx231 -
un
0.004
50,993.60
184.76
2%
1,668.76
218pa53
SUBTOTAL MATERIALES
501a.1
1,702.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.025
21,413.54
534.43
534.43 *
-0.13 *
TOTAL UNITARIO
1,702.00 *
6.3.9
6.3.9 a
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
...
% (MAT+MO)
7,067.00
6,260.00
SUBTOTAL EQUIPOS
2%
6,137.17
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.116
21,413.54
2,478.89
2,478.89 *
0.09 *
TOTAL UNITARIO
.
122.74
122.74 *
50.99
3,658.27 *
(No Aplica)
6,260.00 *
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
...
15.82
15.82 *
0.00
...
0.00 *
336.78
559.47 *
(No Aplica)
0.00
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
0.00 *
TOTAL UNITARIO
33.38
33.38 *
...
860.51
1,134.32 *
(No Aplica)
4,979.71
4,979.71 *
6.3.9 b
195.10
195.10 *
50.99
4,775.07 *
(No Aplica)
TOTAL
807.00 *
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 *
106.78
106.78 *
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.116
21,413.54
0.21 *
TOTAL UNITARIO
6.3.10 b
5,446.00 *
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
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
-0.43 *
TOTAL UNITARIO
1,268.00 *
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
2%
4,831.00
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
2,352.10 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.116
21,413.54
2,478.89
2,478.89 *
0.38 *
TOTAL UNITARIO
6.3.11 b
96.62
96.62 *
(No Aplica)
24.87
24.87 *
...
254.97
1,011.86 *
(No Aplica)
2,478.89
2,478.89 *
TOTAL
4,928.00 *
un
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
SUBTOTAL MATERIALES
...
2%
809.56
218pa44
501a.1
% (MAT+MO)
826.00
577.86 *
...
16.19 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.011
21,413.54
231.70
231.70 *
0.25 *
TOTAL UNITARIO
6.3.12
16.19
826.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
3.631
21,413.54
0.34 *
TOTAL UNITARIO
77,755.82
77,755.82 *
6.3.13
21,426.54
1,092,754.00 *
un
822,824.00
2.000
20,019.74
40,039.49
UNIDAD
CANTIDAD
UNITARIO
TOTAL
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
-
...
% (MAT+MO)
749,397.55 *
...
16,133.81 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
TOTAL UNITARIO
6.3.14
16,133.81
822,824.00 *
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 *
TOTAL UNITARIO
6.3.15
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
349,992.00 *
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
22,360.69
22,360.69 *
-0.14 *
TOTAL UNITARIO
6.3.16
5,123.83
5,123.83 *
(No Aplica)
SUBTOTAL EQUIPOS
421.04
233,830.62 *
261,315.00 *
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 *
TOTAL UNITARIO
6.3.17
2,872.23
2,872.23 *
(No Aplica)
SUBTOTAL EQUIPOS
284.67
128,492.75 *
146,484.00 *
un
2.000
1,734.50
97,459.00
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
...
344.56
81,406.95 *
UNIDAD
% (MAT+MO)
CANTIDAD
2%
UNITARIO
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 *
TOTAL UNITARIO
6.3.18
1,910.96
1,910.96 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
97,459.00 *
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 *
TOTAL UNITARIO
6.3.19
1,509.96
1,509.96 *
(No Aplica)
SUBTOTAL EQUIPOS
245.34
66,443.88 *
77,008.00 *
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 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
0.10 *
TOTAL UNITARIO
6.3.20
1,076.96
1,076.96 *
(No Aplica)
54,925.00 *
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
2%
41,458.96
SUBTOTAL MATERIALES
-
42,288.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.14 *
TOTAL UNITARIO
6.3.21
829.18
829.18 *
(No Aplica)
SUBTOTAL EQUIPOS
433.06
36,534.74 *
42,288.00 *
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
2%
35,465.96
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
461.99
30,541.74 *
709.32
709.32 *
0.00
...
36,175.00
0.00 *
0.00
...
0.00 *
UNIDAD
HR
CANTIDAD
0.230
UNITARIO
21,413.54
-0.28 *
TOTAL UNITARIO
6.3.22
36,175.00 *
un
un
1.000
396,689.22
Vaselina x tarro
un
0.012
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
459,335.00
2%
450,327.96
...
0.00 *
0.00
...
HR
0.00 *
2.502
21,413.54
0.48 *
TOTAL UNITARIO
459,335.00 *
un
un
1.000
259,648.04
Vaselina x tarro
un
0.011
5,000.00
2%
311,274.99
SUBTOTAL MATERIALES
-
317,500.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.408
21,413.54
51,570.46
51,570.46 *
-0.49 *
TOTAL UNITARIO
317,500.00 *
6.3.24
218pa462 -
un
2.000
10,883.58
21,767.17
221he27
un
1.000
373,905.88
373,905.88
218xx280 -
un
0.307
500.00
153.52
218xx230 -
un
0.011
24,578.36
276.71
218xx231 -
un
0.011
50,993.60
2%
426,282.83
SUBTOTAL MATERIALES
501a.1
434,808.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
8,525.66
8,525.66 *
0.00
...
0.00 *
574.10
396,677.37 *
(No Aplica)
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
-0.49 *
TOTAL UNITARIO
434,808.00 *
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
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
316,331.00
SUBTOTAL EQUIPOS
2%
310,128.91
...
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
-0.49 *
TOTAL UNITARIO
6.3.26
6,202.58
6,202.58 *
574.10
280,523.45 *
(No Aplica)
56.49
6,225.50
6,225.50 *
259,648.04
259,704.53 *
(No Aplica)
SUBTOTAL EQUIPOS
53,580.05
53,580.05 *
6.3.23
9,006.56
0.00
...
58.69
9,006.56 *
396,689.22
396,747.91 *
(No Aplica)
SUBTOTAL EQUIPOS
4,924.21
4,924.21 *
TOTAL
316,331.00 *
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
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
409,609.00
37,283.00
UNIDAD
un
CANTIDAD
UNITARIO
0.051
50,993.60
2%
36,552.39
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.43 *
TOTAL UNITARIO
37,283.00 *
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
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.842
21,413.54
-0.35 *
TOTAL UNITARIO
372,326.00 *
un
43,905,200.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
43,905,200.00
43,905,200.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.3.28
43,905,200.00 *
un
49,757,200.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
49,757,200.00
49,757,200.00
49,757,200.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.3.29
0.00 *
1.000
(No Aplica)
Redondeo a entero ms cercano
43,905,200.00
(No Aplica)
Redondeo a entero ms cercano
18,025.49
18,025.49 *
6.3.27
7,300.52
7,300.52 *
5,500.00
347,000.34 *
(No Aplica)
27,236.68
27,236.68 *
731.05
731.05 *
2,616.99
9,315.70 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
49,757,200.00 *
un
14,634,560.00
0.00
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
TOTAL
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
14,634,560.00
14,634,560.00
14,634,560.00 *
(No Aplica)
0.00
0.00 *
0.00 *
TOTAL UNITARIO
14,634,560.00 *
6.4.1
34,469.00
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
...
6.4.1 a
% (MAT+MO)
24,590.00
2%
24,108.31
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.277
21,413.54
-0.47 *
TOTAL UNITARIO
6.4.1 b
24,590.00 *
un
un
0.807
6,500.00
5,245.34
un
0.006
24,578.36
158.67
un
0.006
48,900.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
9,879.00
SUBTOTAL EQUIPOS
2%
9,685.13
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.185
21,413.54
0.17 *
TOTAL UNITARIO
9,879.00 *
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
3,755.62
3,755.62 *
-0.29 *
TOTAL UNITARIO
6.5.2 b
259.22
259.22 *
48.90
9,205.45 *
(No Aplica)
3,965.43
3,965.43 *
6.4.2
193.70
193.70 *
315.69
5,719.71 *
(No Aplica)
5,928.90
5,928.90 *
482.17
482.17 *
(No Aplica)
SUBTOTAL EQUIPOS
97.80
18,179.41 *
13,220.00 *
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)
...
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
5,722.00
279.21
3,372.41 *
2%
5,609.97
112.20
112.20 *
0.00
...
0.00 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.00 *
0.104
21,413.54
-0.17 *
TOTAL UNITARIO
5,722.00 *
10,374.00
218pa11
1.050
5,017.70
5,268.58
218pa73
un
0.167
700.00
116.90
218xx230 -
un
0.001
24,578.36
24.58
218xx232 -
un
0.001
48,900.00
SUBTOTAL MATERIALES
...
6.4.3 a
501a.1
% (MAT+MO)
9,072.00
SUBTOTAL EQUIPOS
2%
8,894.51
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.160
21,413.54
-0.40 *
TOTAL UNITARIO
9,072.00 *
un
un
0.608
1,200.00
218xx230 -
un
0.003
24,578.36
74.77
218xx232 -
un
0.003
48,900.00
148.76
2%
1,276.38
218pa74
SUBTOTAL MATERIALES
501a.1
1,302.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.015
21,413.54
0.09 *
TOTAL UNITARIO
1,302.00 *
6.4.4
6.4.4 a
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
7,613.00
6,607.00
SUBTOTAL EQUIPOS
2%
6,477.52
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.146
21,413.54
3,131.47
3,131.47 *
-0.07 *
TOTAL UNITARIO
6.4.4 b
129.55
129.55 *
48.90
3,346.05 *
(No Aplica)
6,607.00 *
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 *
TOTAL UNITARIO
6.1.1 a
-
407.36
407.36 *
6.4.5
19.73
19.73 *
377.42
579.11 *
(No Aplica)
322.76
322.76 *
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
TOTAL
1,006.00 *
m
m
m
UND
178,347.00
1.000
2.00
96,845.74
209.00
117,585.00
96,845.74
418.00
Tornillo Graxx 1
SUBTOTAL MATERIALES
-
UNIDAD
UND
CANTIDAD
UNITARIO
302.00
604.00
97,867.74 *
2%
115,279.04
2,305.58
2,305.58 *
0.00
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
0.00 *
...
0.00
0.00 *
HR
0.813
21,413.54
6.1.1 b
-
6.4.6
117,585.00 *
un
un
UND
UND
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
17,411.30
17,411.30 *
0.38 *
TOTAL UNITARIO
TOTAL
2.00
...
% (MAT+MO)
...
60,762.00
1.000
2.00
2.00
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
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
...
433.06
829.18
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.14 *
TOTAL UNITARIO
42,288.00 *
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
2%
35,465.96
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.28 *
TOTAL UNITARIO
6.4.8
709.32
709.32 *
461.99
30,541.74 *
(No Aplica)
SUBTOTAL EQUIPOS
36,175.00 *
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
2%
39,974.65
...
799.49
799.49 *
0.00
...
0.00 *
433.06
35,050.43 *
(No Aplica)
SUBTOTAL EQUIPOS
*
*
*
0.00
...
829.18 *
6.4.7
36,534.74 *
42,288.00
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
-0.14 *
40,774.00 *
6.4.9
UNIDAD
CANTIDAD
UNITARIO
un
5,225,000.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
5,225,000.00
5,225,000.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.4.10
5,225,000.00 *
un
1,045,000.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
1,045,000.00
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.4.11
1,045,000.00 *
un
7,315,000.00
(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 *
(No Aplica)
5,225,000.00
(No Aplica)
Redondeo a entero ms cercano
TOTAL
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
7,315,000.00
7,315,000.00
7,315,000.00 *
(No Aplica)
0.00
0.00 *
0.00 *
TOTAL UNITARIO
7,315,000.00 *
SALIDAS SANITARIAS PVCS (PARAL VERTICAL HASTA RAMAL HORIZONTAL MAS CERCANO).
6.5.1
un
un
3.000
4,300.00
12,900.00
1.000
9,483.33
9,483.33
un
0.084
24,578.36
2,067.53
un
0.084
50,993.60
4,289.58
un
1.137
1,200.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
60,063.00
2%
58,885.35
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.344
21,413.54
-0.05 *
TOTAL UNITARIO
6.5.2
28,780.13
28,780.13 *
1,177.71
1,177.71 *
(No Aplica)
SUBTOTAL EQUIPOS
1,364.77
30,105.22 *
60,063.00 *
un
un
3.000
1,300.00
41,573.00
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
...
542.58
14,837.24 *
UNIDAD
% (MAT+MO)
CANTIDAD
2%
UNITARIO
40,757.82
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.210
21,413.54
0.02 *
TOTAL UNITARIO
6.5.3
41,573.00 *
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 *
TOTAL UNITARIO
49,575.00 *
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 *
TOTAL UNITARIO
41,573.00 *
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
un
1.085
500.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
41,573.00
SUBTOTAL EQUIPOS
2%
40,757.82
...
815.16
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.210
21,413.54
25,920.59
25,920.59 *
0.02 *
TOTAL UNITARIO
6.5.6
542.58
815.16 *
3,098.80
14,837.24 *
(No Aplica)
25,920.59
25,920.59 *
6.5.5
815.16
815.16 *
...
542.58
14,837.24 *
(No Aplica)
28,147.06
28,147.06 *
6.5.4
972.07
972.07 *
(No Aplica)
25,920.59
25,920.59 *
815.16
815.16 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
41,573.00 *
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 *
...
972.07 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
972.07
0.00
...
HR
0.00 *
1.314
21,413.54
28,147.06
28,147.06 *
-0.44 *
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
6.5.7
-
49,575.00 *
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,471.00
1.000
20,555.88
2%
46,889.11
20,555.88
937.78
0.082
20,000.00
1,644.17
20,555.88 *
937.78 *
1,644.17 *
TOTAL
0.00
...
HR
0.00 *
1.230
21,413.54
26,333.23
26,333.23 *
-0.07 *
TOTAL UNITARIO
49,471.00 *
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 *
...
1,030.22 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.34 *
TOTAL UNITARIO
6.6.2
52,541.00 *
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 *
TOTAL UNITARIO
6.6.3
723.29
723.29 *
(No Aplica)
27,236.68
27,236.68 *
1,030.22
36,888.00 *
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 *
...
723.29 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
723.29
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
UNIDAD
CANTIDAD
UNITARIO
-0.02 *
TOTAL UNITARIO
6.6.4
35,899.00 *
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
0.046
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
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
0.00 *
TOTAL UNITARIO
36,888.00 *
un
un
4.217
200.00
843.31
un
1.406
300.00
421.65
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)
39,979.00
SUBTOTAL EQUIPOS
2%
39,195.19
...
0.00
0.00 *
0.00
...
HR
0.00 *
1.330
21,413.54
-0.10 *
TOTAL UNITARIO
39,979.00 *
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 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.43 *
TOTAL UNITARIO
6.6.7
731.05
731.05 *
(No Aplica)
28,476.38
28,476.38 *
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 *
183.67
8,928.02 *
...
(No Aplica)
TOTAL
37,283.00 *
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)
...
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
36,888.00
8,928.02 *
723.29
723.29 *
0.00
...
0.00 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.00 *
1.272
21,413.54
0.00 *
TOTAL UNITARIO
6.6.8
27,236.68
27,236.68 *
TOTAL
36,888.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
731.05
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.43 *
TOTAL UNITARIO
37,283.00 *
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 *
...
802.91 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.272
21,413.54
-0.17 *
TOTAL UNITARIO
6.7.2
27,236.68
27,236.68 *
802.91
40,948.00 *
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 *
...
802.91 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
802.91
0.00
...
HR
0.00 *
1.272
21,413.54
27,236.68
27,236.68 *
-0.17 *
TOTAL UNITARIO
40,948.00 *
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)
...
5,500.00
7,447.65 *
519.49
519.49 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
0.00 *
0.00
...
HR
0.00 *
0.865
21,413.54
-0.22 *
TOTAL UNITARIO
6.8.2
26,494.00 *
un
17,141.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
16,805.35
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.785
21,413.54
-0.45 *
TOTAL UNITARIO
6.8.3
17,141.00 *
un
19,356.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
18,976.47
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.89
21,413.54
0.00 *
TOTAL UNITARIO
6.8.4
19,356.00 *
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 *
TOTAL UNITARIO
28,916.00 *
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 MATERIALES
-
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 *
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 *
TOTAL
24,106.00 *
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
2%
23,645.93
SUBTOTAL MATERIALES
-
24,119.00
...
% (MAT+MO)
5,620.44 *
...
0.00
...
0.00 *
472.92
472.92 *
(No Aplica)
SUBTOTAL EQUIPOS
5,500.00
0.00
...
HR
0.00 *
0.842
21,413.54
18,025.49
18,025.49 *
0.15 *
24,119.00 *
6.8.7
-
UNIDAD
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
12,291.00
0.190
500.00
95.08
2%
12,049.98
241.00
95.08 *
...
241.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.558
21,413.54
0.02 *
TOTAL UNITARIO
6.8.8
12,291.00 *
un
157,284.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
154,200.00
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
7.201
21,413.54
154,200.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.8.9
157,284.00 *
un
345,344.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
338,572.55
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
15.811
21,413.54
338,572.55 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.8.10
345,344.00 *
un
1,585,313.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
1,554,228.43
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
1,554,228.43
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.8.11
1,585,313.00 *
un
207,813.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
203,738.24
...
0.00
...
0.00 *
4,074.76
4,074.76 *
(No Aplica)
SUBTOTAL EQUIPOS
1,554,228.43
1,554,228.43 *
(No Aplica)
31,084.57
31,084.57 *
(No Aplica)
338,572.55
(No Aplica)
Redondeo a entero ms cercano
6,771.45
6,771.45 *
(No Aplica)
154,200.00
(No Aplica)
Redondeo a entero ms cercano
3,084.00
3,084.00 *
(No Aplica)
SUBTOTAL EQUIPOS
11,954.90
11,954.90 *
TOTAL
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
203,738.24
203,738.24
203,738.24 *
(No Aplica)
0.00
0.00 *
0.00 *
207,813.00 *
6.8.12
-
un
un
98,813.00
1.000
59,400.00
59,400.00
UNIDAD
CANTIDAD
UNITARIO
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
Cal - empaque 10 kg
un
0.025
3,500.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
2%
96,875.49
...
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
0.164
228,395.39
0.00
0.00 *
0.00 *
TOTAL UNITARIO
98,813.00 *
un
19,594.00
0.00
...
% (MAT+MO)
0.00 *
2%
19,209.80
...
0.00
...
0.00 *
384.20
384.20 *
37,475.49
37,475.49 *
(No Aplica)
6.17.14
1,937.51
1,937.51 *
87.93
59,400.00 *
(No Aplica)
TOTAL
0.00
...
HR
0.00 *
0.897
21,413.54
19,209.80
19,209.80 *
0.00 *
TOTAL UNITARIO
19,594.00 *
ABRAZADERAS
.
6.9.1
un
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
SUBTOTAL MATERIALES
-
2,881.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2,200.71 *
0.00
...
glb
0.200
1,000.00
0.00 *
HR
0.018
21,413.54
0.30 *
TOTAL UNITARIO
2,881.00 *
un
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
SUBTOTAL MATERIALES
-
2,973.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
0.00
...
glb
0.242
1,000.00
0.00 *
HR
0.019
21,413.54
241.80
241.80 *
398.04
398.04 *
0.50 *
TOTAL UNITARIO
6.9.3
43.96
43.96 *
SUBTOTAL TRANSPORTE
52.68
52.68 *
417.25
2,236.02 *
387.25
387.25 *
6.9.2
200.00
200.00 *
40.97
40.97 *
SUBTOTAL TRANSPORTE
51.76
51.76 *
417.25
2,973.00 *
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
SUBTOTAL MATERIALES
-
3,361.00
...
% (MAT+MO)
...
417.25
2,386.17 *
58.68
58.68 *
UNIDAD
SUBTOTAL EQUIPOS
...
CANTIDAD
0.003
UNITARIO
20,000.00
0.00
SUBTOTAL TRANSPORTE
...
glb
0.312
1,000.00
311.78
0.00 *
HR
0.026
21,413.54
548.04
311.78 *
548.04 *
-0.37 *
TOTAL UNITARIO
6.9.4
3,361.00 *
un
212xx27
un
0.003
139,084.00
241fi21
un
0.150
5,900.00
884.00
241xx23
un
1.000
1,300.00
1,300.00
501a.1
2%
3,363.02
0.004
20,000.00
SUBTOTAL MATERIALES
108a.5
3,917.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
310a.17
0.00
...
glb
0.412
1,000.00
0.00 *
HR
0.036
21,413.54
-0.23 *
TOTAL UNITARIO
3,917.00 *
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
919.73
241xx23
un
1.000
1,300.00
1,300.00
501a.1
2%
3,434.04
0.004
20,000.00
SUBTOTAL MATERIALES
108a.5
4,009.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
310a.17
0.00
...
glb
0.429
1,000.00
0.00 *
HR
0.037
21,413.54
428.69
428.69 *
797.06
797.06 *
-0.35 *
TOTAL UNITARIO
6.9.6
77.94
77.94 *
SUBTOTAL TRANSPORTE
68.68
68.68 *
417.25
2,636.98 *
4,009.00 *
un
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
SUBTOTAL MATERIALES
...
2%
3,648.30
0.004
20,000.00
% (MAT+MO)
4,287.00
2,744.38 *
...
SUBTOTAL EQUIPOS
...
0.00
SUBTOTAL TRANSPORTE
...
glb
0.479
1,000.00
HR
0.042
21,413.54
0.00 *
478.75
478.75 *
903.92
903.92 *
-0.06 *
TOTAL UNITARIO
6.9.7
87.04
87.04 *
72.97
72.97 *
761.76
761.76 *
412.03
412.03 *
6.9.5
74.92
74.92 *
SUBTOTAL TRANSPORTE
67.26
67.26 *
417.25
2,601.25 *
56.69
56.69 *
TOTAL
4,287.00 *
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 *
75.84
75.84 *
93.17
93.17 *
0.00
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
glb
0.512
1,000.00
HR
0.046
21,413.54
0.42 *
TOTAL UNITARIO
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
SUBTOTAL TRANSPORTE
...
glb
0.612
1,000.00
612.46
0.00 *
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
TOTAL UNITARIO
6.9.9
5,028.00 *
un
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
SUBTOTAL MATERIALES
...
2%
4,649.57
92.99
0.006
20,000.00
129.61
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,585.00
3,246.63 *
92.99 *
129.61 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.713
1,000.00
712.84
0.00 *
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
TOTAL UNITARIO
975.49
975.49 *
6.9.8
512.43
512.43 *
TOTAL
6.9.10
5,585.00 *
un
212xx27
un
0.003
139,084.00
417.25
241fi21
un
0.308
5,900.00
1,815.98
241xx23
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
5,221.47
0.008
20,000.00
501a.1
108a.5
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
6,326.00
3,533.24 *
104.43 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.846
1,000.00
846.43
0.00 *
HR
0.079
21,413.54
1,688.24
153.90
153.90 *
310a.17
104.43
846.43 *
1,688.24 *
-0.23 *
TOTAL UNITARIO
6,326.00 *
6.10.1
-
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
1,591.00
0.006
44,900.00
2%
1,559.82
274.53 *
...
0.00
...
0.00 *
31.20
31.20 *
(No Aplica)
SUBTOTAL EQUIPOS
274.53
0.00
...
HR
0.00 *
0.060
21,413.54
1,285.29
1,285.29 *
-0.02 *
1,591.00 *
6.10.2
-
UNIDAD
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
1,872.00
0.007
44,900.00
2%
1,835.63
...
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 *
TOTAL UNITARIO
6.10.3
-
1,872.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,203.00
0.008
44,900.00
2%
2,159.48
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.083
21,413.54
0.33 *
TOTAL UNITARIO
6.10.4
-
2,203.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,592.00
0.010
44,900.00
2%
2,541.20
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.098
21,413.54
-0.02 *
TOTAL UNITARIO
6.10.5
-
2,592.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
3,049.00
0.012
44,900.00
2%
2,988.76
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.115
21,413.54
0.47 *
TOTAL UNITARIO
6.10.6
-
3,049.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
3,587.00
0.014
44,900.00
2%
3,516.95
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.135
21,413.54
-0.29 *
TOTAL UNITARIO
6.10.7
-
3,587.00 *
gal
SUBTOTAL MATERIALES
...
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
% (MAT+MO)
4,221.00
0.016
44,900.00
2%
4,138.01
728.21
728.21 *
82.76
UNIDAD
CANTIDAD
UNITARIO
...
82.76 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.159
21,413.54
0.23 *
TOTAL UNITARIO
6.10.8
-
4,221.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
4,965.00
0.019
44,900.00
2%
4,867.41
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.187
21,413.54
0.24 *
TOTAL UNITARIO
6.10.9
-
4,965.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
5,842.00
0.022
44,900.00
2%
5,727.47
...
114.55
114.55 *
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
0.00
...
HR
0.00 *
0.220
21,413.54
4,719.61
4,719.61 *
-0.01 *
TOTAL UNITARIO
5,842.00 *
OBRAS COMPLEMENTARIAS
.
6.11.1
Lavado de tanques
un
845,204.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.00 *
1.000
845,204.00
845,204.00 *
(No Aplica)
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.11.2
845,204.00 *
un
359,041.00
(No Aplica)
SUBTOTAL MATERIALES
0.00
...
0.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
glb
359,041.00
359,041.00
359,041.00 *
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.11.3
0.00 *
1.000
(No Aplica)
Redondeo a entero ms cercano
845,204.00
Prueba de presin
Ejecucin de la totalidad de las pruebas de presin para
garantizar y certificar la totalidad de las redes de suministro de
agua ejecutadas
359,041.00 *
un
373,849.00
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
un
SUBTOTAL EQUIPOS
...
0.00 *
2%
152,418.63
3,048.37
1.092
200,000.00
218,381.85
3,048.37 *
218,381.85 *
0.00
...
HR
0.00 *
7.118
21,413.54
0.15 *
TOTAL UNITARIO
6.11.4
373,849.00 *
Prueba de flujo
un
un
243,366.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
238,594.12
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
11.142
21,413.54
0.00 *
TOTAL UNITARIO
6.11.5
243,366.00 *
un
un
164,712.00
(No Aplica)
SUBTOTAL MATERIALES
-
0.00
...
% (MAT+MO)
0.00 *
2%
161,482.35
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
7.541
21,413.54
0.00 *
TOTAL UNITARIO
21B160
20H700
164,712.00 *
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 *
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
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
17,074.82 *
...
SUBTOTAL EQUIPOS
...
473.75 *
0.005
200,000.00
917.53
917.53 *
473.75
0.00
...
HR
0.00 *
0.386
17,116.00
6,612.85
6,612.85 *
0.05 *
25,079.00 *
6.12.1 b
UNIDAD
CANTIDAD
UNITARIO
un
un
0.504
2,088.00
un
0.046
500.00
23.20
un
0.019
8,250.00
154.36
2%
2,254.78
SUBTOTAL MATERIALES
-
2,300.00
...
% (MAT+MO)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.048
21,413.54
0.12 *
TOTAL UNITARIO
2,300.00 *
6.12.2
6.12.2 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
2,242.80
1,248.97
1,248.97 *
0.00
...
HR
0.00 *
0.672
17,116.00
11,502.13
11,502.13 *
0.07 *
TOTAL UNITARIO
115,632.00 *
un
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
...
6.12.2. b
% (MAT+MO)
22,868.00
SUBTOTAL EQUIPOS
2%
22,419.29
...
448.39
448.39 *
0.00
...
0.00 *
178.66
17,626.96 *
(No Aplica)
0.00
...
HR
0.00 *
0.224
21,413.54
4,792.33
4,792.33 *
0.33 *
TOTAL UNITARIO
22,868.00 *
6.12.3
104,055.00
6.12.3 a
80,057.00
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
2%
77,567.64
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
66,736.80
23.45
66,760.25 *
1,551.35
1,551.35 *
0.005
200,000.00
938.01
938.01 *
0.00
...
HR
0.00 *
0.505
21,413.54
10,807.39
10,807.39 *
-0.01 *
TOTAL UNITARIO
31.22
2,242.80 *
100,606.80
100,638.02 *
1,024.76
1,024.76 *
45.10
45.10 *
1,052.47
1,230.03 *
...
(No Aplica)
TOTAL
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
...
6.12.3 b
% (MAT+MO)
23,998.00
2%
23,527.44
...
0.00
...
0.00 *
470.55
470.55 *
(No Aplica)
SUBTOTAL EQUIPOS
200.82
18,140.64 *
0.00
...
HR
0.00 *
0.252
21,413.54
5,386.80
UNIDAD
CANTIDAD
UNITARIO
5,386.80 *
0.01 *
TOTAL UNITARIO
23,998.00 *
6.12. 4
69,610.00
6.12.4 a
59,729.00
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
2%
57,692.66
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
0.004
200,000.00
0.00
...
HR
0.00 *
0.455
21,413.54
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
6.12.4 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 *
TOTAL UNITARIO
9,881.00 *
6.12.5
6.12.5 a
218xx400 -
1.050
32,944.00
240xx1
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
49,928.00
40,552.00
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
2%
39,414.98
0.002
200,000.00
8.71
788.30
788.30 *
348.57
348.57 *
0.00
...
HR
0.00 *
0.225
21,413.54
4,815.06
4,815.06 *
0.15 *
TOTAL UNITARIO
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
218xx280 -
un
0.121
500.00
60.34
218et281
un
0.024
8,250.00
199.13
501a.1
2%
9,191.93
6.12.5 b
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
9,376.00
...
% (MAT+MO)
5,229.39 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
183.84
183.84 *
(No Aplica)
0.00
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.823
0.23 *
TOTAL UNITARIO
34,591.20
34,599.91 *
4,176.08
4,176.08 *
193.75
193.75 *
(No Aplica)
9,748.92
9,748.92 *
TOTAL UNITARIO
108a.6
882.17
882.17 *
501a.1
22.05
1,153.85
1,153.85 *
47,921.68
47,943.74 *
TOTAL
9,376.00 *
6.12.6
6.38.5
218xx399 -
34,459.00
30,253.00
1.050
24,708.00
25,943.40
501a.1
Vaselina x tarro
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
108a.6
UNIDAD
un
CANTIDAD
UNITARIO
0.001
5,000.00
2%
29,415.49
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.001
200,000.00
249.69
249.69 *
0.00
...
HR
0.00 *
0.162
21,413.54
3,465.85
3,465.85 *
-0.49 *
TOTAL UNITARIO
588.31
588.31 *
6.24
25,949.64 *
...
TOTAL
30,253.00 *
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 *
TOTAL UNITARIO
6.12.7
82.47
82.47 *
(No Aplica)
SUBTOTAL EQUIPOS
32.86
108.45
2,848.02 *
4,206.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
TOTAL UNITARIO
6.12.8
16,133.81
822,824.00 *
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 *
TOTAL UNITARIO
6.12.9
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
349,992.00 *
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
2%
256,191.31
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
421.04
233,830.62 *
5,123.83
5,123.83 *
0.00
...
261,315.00
0.00 *
0.00
...
0.00 *
UNIDAD
HR
CANTIDAD
1.044
UNITARIO
21,413.54
22,360.69
22,360.69 *
-0.14 *
TOTAL UNITARIO
6.12.10
TOTAL
261,315.00 *
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 *
TOTAL UNITARIO
6.12.11
2,872.23
2,872.23 *
(No Aplica)
SUBTOTAL EQUIPOS
284.67
128,492.75 *
146,484.00 *
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 *
TOTAL UNITARIO
6.12.12
1,910.96
1,910.96 *
(No Aplica)
SUBTOTAL EQUIPOS
344.56
81,406.95 *
97,459.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
0.10 *
TOTAL UNITARIO
6.12.13
1,076.96
54,925.00 *
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 *
6,389.21
6,389.21 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
289,855.13 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
325,850.00 *
UNIDAD
CANTIDAD
UNITARIO
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
299,250.00
SUBTOTAL EQUIPOS
2%
293,382.49
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
1.044
21,413.54
-0.14 *
TOTAL UNITARIO
299,250.00 *
un
2.000
2,478.25
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)
271,524.00
SUBTOTAL EQUIPOS
2%
266,199.56
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
0.45 *
TOTAL UNITARIO
271,524.00 *
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
...
56.69
56.69 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.312
1,000.00
311.78
0.00 *
HR
0.026
21,413.54
548.04
311.78 *
548.04 *
-0.37 *
TOTAL UNITARIO
6.13.2
58.68
58.68 *
417.25
2,386.17 *
3,361.00 *
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
919.73
241xx23
un
1.000
1,300.00
1,300.00
501a.1
2%
3,434.04
0.004
20,000.00
SUBTOTAL MATERIALES
108a.5
4,009.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
310a.17
0.00
...
glb
0.429
1,000.00
0.00 *
HR
0.037
21,413.54
428.69
428.69 *
797.06
797.06 *
-0.35 *
TOTAL UNITARIO
6.13.3
77.94
77.94 *
SUBTOTAL TRANSPORTE
68.68
68.68 *
417.25
2,636.98 *
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
5,867.65
5,867.65 *
421.04
271,021.80 *
(No Aplica)
TOTAL
4,009.00 *
un
un
0.003
139,084.00
4,287.00
417.25
un
0.174
5,900.00
1,027.13
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2,744.38 *
UNIDAD
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
2%
3,648.30
0.004
20,000.00
0.00
...
glb
0.479
1,000.00
0.00 *
HR
0.042
21,413.54
-0.06 *
TOTAL UNITARIO
4,287.00 *
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 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.512
1,000.00
HR
0.046
21,413.54
0.00 *
0.42 *
TOTAL UNITARIO
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)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,028.00
3,031.25 *
84.39 *
111.36 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.612
1,000.00
612.46
0.00 *
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
TOTAL UNITARIO
6.9.6
5,028.00 *
un
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
SUBTOTAL MATERIALES
...
2%
4,649.57
92.99
0.006
20,000.00
129.61
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,585.00
3,246.63 *
92.99 *
129.61 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.713
1,000.00
712.84
0.00 *
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
TOTAL UNITARIO
975.49
975.49 *
512.43
512.43 *
6.13.5
93.17
93.17 *
75.84
75.84 *
903.92
903.92 *
6.13.4
478.75
478.75 *
87.04
87.04 *
SUBTOTAL TRANSPORTE
72.97
72.97 *
TOTAL
6.14.1
5,585.00 *
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
267.25
un
0.107
8,250.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
...
36,217.00
7,134.00
881.91
11,559.56 *
2%
30,820.64
616.41
616.41 *
UNIDAD
SUBTOTAL EQUIPOS
...
CANTIDAD
0.024
UNITARIO
200,000.00
0.00
...
HR
0.00 *
0.899
21,413.54
-0.05 *
TOTAL UNITARIO
6.14.2
19,261.08
19,261.08 *
4,780.00
4,780.00 *
TOTAL
36,217.00 *
Conexin aparatos
un
un
1.000
21,900.00
un
0.839
500.00
419.36
un
0.159
8,250.00
1,309.98
2%
51,918.77
SUBTOTAL MATERIALES
-
52,957.00
...
% (MAT+MO)
23,629.34 *
...
0.00
...
0.00 *
1,038.38
1,038.38 *
(No Aplica)
SUBTOTAL EQUIPOS
21,900.00
0.00
...
HR
0.00 *
1.321
21,413.54
28,289.43
28,289.43 *
-0.15 *
TOTAL UNITARIO
52,957.00 *
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
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
193,715.02
0.010
200,000.00
3,874.30
3,874.30 *
1,903.57
1,903.57 *
0.00
...
HR
0.00 *
0.683
21,413.54
14,621.43
14,621.43 *
0.11 *
TOTAL UNITARIO
47.59
179,093.59 *
179,046.00
199,493.00 *
un
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
...
6.15.1 b
% (MAT+MO)
39,515.00
2%
38,740.47
...
0.00
...
0.00 *
774.81
774.81 *
(No Aplica)
SUBTOTAL EQUIPOS
170.18
34,175.48 *
0.00
...
HR
0.00 *
0.213
21,413.54
4,564.98
4,564.98 *
-0.27 *
TOTAL UNITARIO
39,515.00 *
6.15.2
138,500.00
6.15.2 a
115,632.00
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
2%
112,140.16
2,242.80
2,242.80 *
0.006
200,000.00
1,248.97
1,248.97 *
31.22
100,638.02 *
...
100,606.80
0.00
...
HR
0.00 *
0.672
17,116.00
11,502.13
11,502.13 *
0.07 *
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
115,632.00 *
un
un
0.535
23,513.03
un
0.134
36,520.23
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
6.15.2 b
% (MAT+MO)
22,868.00
2%
22,419.29
...
0.00
...
HR
0.00 *
0.224
21,413.54
0.33 *
22,868.00 *
6.15.3
104,055.00
6.15.3 a
80,057.00
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
66,736.80
23.45
66,760.25 *
2%
77,567.64
0.005
200,000.00
1,551.35
1,551.35 *
938.01
938.01 *
0.00
...
HR
0.00 *
0.505
21,413.54
10,807.39
10,807.39 *
-0.01 *
TOTAL UNITARIO
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
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.252
21,413.54
0.01 *
TOTAL UNITARIO
23,998.00 *
6.15.4
6.15.4 a
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
69,610.00
59,729.00
SUBTOTAL EQUIPOS
...
2%
57,692.66
22.05
1,153.85
1,153.85 *
0.004
200,000.00
882.17
882.17 *
47,921.68
47,943.74 *
...
SUBTOTAL TRANSPORTE
5,386.80
5,386.80 *
470.55
470.55 *
200.82
18,140.64 *
(No Aplica)
0.00
...
HR
0.00 *
0.455
21,413.54
9,748.92
9,748.92 *
0.33 *
TOTAL UNITARIO
4,792.33
4,792.33 *
TOTAL UNITARIO
448.39
0.00 *
178.66
0.00
...
4,880.18
448.39 *
12,568.13
17,626.96 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
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
6.15.4 b
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
9,881.00
5,511.20 *
193.75
193.75 *
0.00
...
0.00 *
UNIDAD
CANTIDAD
UNITARIO
0.00
...
HR
0.00 *
0.195
21,413.54
-0.02 *
TOTAL UNITARIO
9,881.00 *
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)
49,928.00
40,552.00
SUBTOTAL EQUIPOS
...
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 *
TOTAL UNITARIO
8.71
788.30 *
34,591.20
34,599.91 *
...
SUBTOTAL TRANSPORTE
4,176.08
4,176.08 *
TOTAL
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
un
0.024
8,250.00
SUBTOTAL MATERIALES
...
6.15.5 b
% (MAT+MO)
9,376.00
2%
9,191.93
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.185
21,413.54
3,962.54
3,962.54 *
0.823
0.23 *
TOTAL UNITARIO
6.15.7
183.84
183.84 *
(No Aplica)
SUBTOTAL EQUIPOS
60.34
199.13
5,229.39 *
9,376.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
2.676
21,413.54
57,293.08
57,293.08 *
-0.44 *
TOTAL UNITARIO
6.15.8
17,855.46
910,628.00 *
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 *
6,862.58
6,862.58 *
(No Aplica)
SUBTOTAL EQUIPOS
557.45
313,523.75 *
0.00
...
HR
0.00 *
1.383
21,413.54
29,605.46
29,605.46 *
0.20 *
349,992.00 *
UNIDAD
CANTIDAD
UNITARIO
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 *
TOTAL UNITARIO
6.15.10
2,872.23
2,872.23 *
...
284.67
128,492.75 *
(No Aplica)
146,484.00 *
un
2.000
27,169.98
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
2%
1,211,634.90
SUBTOTAL MATERIALES
-
1,235,868.00
...
% (MAT+MO)
1,133,879.08 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
3.631
21,413.54
77,755.82
77,755.82 *
0.40 *
TOTAL UNITARIO
6.15.11
24,232.70
24,232.70 *
(No Aplica)
1,235,868.00 *
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 *
TOTAL UNITARIO
6.15.12
12,843.27
12,843.27 *
...
284.67
627,044.71 *
(No Aplica)
655,007.00 *
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
414,926.00
SUBTOTAL EQUIPOS
2%
406,790.03
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.660
21,413.54
0.17 *
TOTAL UNITARIO
414,926.00 *
6.15.13
un
210pr1
un
501a.1
14,140.91
14,140.91 *
SUBTOTAL MATERIALES
8,135.80
8,135.80 *
344.56
392,649.11 *
(No Aplica)
TOTAL
1,297,363.00
1.000
1,209,691.18
2%
1,271,924.40
...
% (MAT+MO)
...
1,209,691.18
1,209,691.18 *
25,438.49
25,438.49 *
0.00
UNIDAD
CANTIDAD
UNITARIO
...
0.00 *
TOTAL
0.00
...
HR
0.00 *
2.906
21,413.54
62,233.22
62,233.22 *
0.12 *
TOTAL UNITARIO
1,297,363.00 *
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
2%
112,140.16
0.006
200,000.00
0.00
...
HR
0.00 *
0.672
17,116.00
11,502.13
11,502.13 *
0.07 *
TOTAL UNITARIO
115,632.00 *
un
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
...
6.16.1 b
% (MAT+MO)
22,868.00
SUBTOTAL EQUIPOS
2%
22,419.29
...
448.39
448.39 *
0.00
...
0.00 *
178.66
17,626.96 *
(No Aplica)
0.00
...
HR
0.00 *
0.224
21,413.54
4,792.33
4,792.33 *
0.33 *
TOTAL UNITARIO
22,868.00 *
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
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
23.45
1,551.35
1,551.35 *
0.005
200,000.00
938.01
938.01 *
0.00
...
HR
0.00 *
0.505
21,413.54
10,807.39
10,807.39 *
-0.01 *
TOTAL UNITARIO
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
...
6.16.2 b
% (MAT+MO)
23,998.00
SUBTOTAL EQUIPOS
2%
23,527.44
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.252
21,413.54
5,386.80
5,386.80 *
0.01 *
TOTAL UNITARIO
470.55
470.55 *
200.82
18,140.64 *
(No Aplica)
6.16. 3
66,736.80
66,760.25 *
1,248.97
1,248.97 *
2,242.80
2,242.80 *
31.22
100,638.02 *
100,606.80
23,998.00 *
69,610.00
UNIDAD
CANTIDAD
UNITARIO
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
6.16.3 a
% (MAT+MO)
59,729.00
SUBTOTAL EQUIPOS
...
2%
57,692.66
0.004
200,000.00
HR
0.00 *
0.455
21,413.54
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
un
0.025
8,250.00
SUBTOTAL MATERIALES
...
6.16.3 b
% (MAT+MO)
9,881.00
SUBTOTAL EQUIPOS
2%
9,687.27
...
193.75
193.75 *
0.00
...
0.00 *
63.60
209.87
5,511.20 *
(No Aplica)
0.00
...
HR
0.00 *
0.195
21,413.54
4,176.08
4,176.08 *
-0.02 *
TOTAL UNITARIO
9,881.00 *
6.16. 4
49,928.00
6.16.4 a
40,552.00
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
-
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 *
TOTAL UNITARIO
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
6.16.4 b
SUBTOTAL MATERIALES
-
9,376.00
...
% (MAT+MO)
5,229.39 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.185
21,413.54
0.23 *
TOTAL UNITARIO
9,376.00 *
6.16.5
6.16.5 a
218xx399 -
1.050
24,708.00
240xx1
Vaselina x tarro
un
0.001
5,000.00
SUBTOTAL MATERIALES
...
3,962.54
3,962.54 *
183.84
183.84 *
(No Aplica)
108a.6
8.71
788.30 *
501a.1
34,591.20
34,599.91 *
9,748.92
9,748.92 *
TOTAL UNITARIO
882.17
0.00
...
1,153.85
882.17 *
22.05
1,153.85 *
47,921.68
47,943.74 *
...
TOTAL
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
34,459.00
30,253.00
25,943.40
6.24
25,949.64 *
2%
29,415.49
0.001
200,000.00
588.31
588.31 *
249.69
UNIDAD
CANTIDAD
UNITARIO
...
249.69 *
0.00
...
HR
0.00 *
0.162
21,413.54
-0.49 *
TOTAL UNITARIO
30,253.00 *
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
32.86
218et281
un
0.013
8,250.00
108.45
501a.1
2%
4,123.73
6.16.5 b
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
4,206.00
...
% (MAT+MO)
2,848.02 *
...
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.060
21,413.54
-0.21 *
TOTAL UNITARIO
4,206.00 *
6.16.6
6.16.6 a
1.050
21,720.82
Vaselina x tarro
un
0.001
5,000.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
32,682.00
27,036.00
2%
26,278.51
0.001
200,000.00
5.80
525.57
525.57 *
231.99
231.99 *
0.00
...
HR
0.00 *
0.162
21,413.54
3,465.85
3,465.85 *
-0.07 *
TOTAL UNITARIO
22,806.86
22,812.66 *
1,275.71
1,275.71 *
82.47
82.47 *
(No Aplica)
3,465.85
3,465.85 *
TOTAL
27,036.00 *
Accesorio H/N acero roscado 150 lbs 1,1/4" (se excluyen las
uniones)
un
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
6.16.6 B
SUBTOTAL MATERIALES
-
5,646.00
...
% (MAT+MO)
4,259.32 *
...
110.70 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
110.70
0.00
...
HR
0.00 *
0.060
21,413.54
1,275.71
1,275.71 *
0.27 *
TOTAL UNITARIO
5,646.00 *
6.16.7
6.16.7 a
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
SUBTOTAL MATERIALES
-
24,124.00
21,824.00
...
% (MAT+MO)
17,074.82 *
...
SUBTOTAL EQUIPOS
...
409.93 *
0.005
200,000.00
917.53
917.53 *
409.93
0.00
...
HR
0.00 *
0.160
21,413.54
3,421.57
3,421.57 *
0.16 *
21,824.00 *
6.216.7 b
UNIDAD
CANTIDAD
UNITARIO
TOTAL
un
un
0.504
2,088.00
un
0.046
500.00
23.20
un
0.019
8,250.00
154.36
2%
2,254.78
SUBTOTAL MATERIALES
-
2,300.00
...
% (MAT+MO)
1,230.03 *
...
0.00
...
0.00 *
45.10
45.10 *
(No Aplica)
SUBTOTAL EQUIPOS
1,052.47
0.00
...
HR
0.00 *
0.048
21,413.54
1,024.76
1,024.76 *
0.12 *
TOTAL UNITARIO
2,300.00 *
6.16.8
35,125.00
6.44.2
un
20,661.00
un
SUBTOTAL MATERIALES
...
1.000
20,661.00
20,661.00 *
(No Aplica)
SUBTOTAL HERRAMIENTAS
0.00
...
0.00 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
0.00 *
(No Aplica)
0.00
0.00 *
0.00 *
TOTAL UNITARIO
6.44.3
501a.1
105xx2
20,661.00 *
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
7,482.00
1.000
5,000.00
2%
7,307.74
0.550
51.00
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
28.04
28.04 *
0.00
...
HR
0.00 *
0.108
21,413.54
2,307.74
2,307.74 *
0.07 *
TOTAL UNITARIO
7,482.00 *
6.44.4
un
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
6,982.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
375.61 *
SUBTOTAL TRANSPORTE
-
46.72
46.72 *
0.00
...
HR
0.00 *
0.300
21,413.54
6,424.06
6,424.06 *
-0.39 *
TOTAL UNITARIO
6.17.1
135.99
135.99 *
146.15
146.15 *
5,000.00
5,000.00 *
20,661.00
6,982.00 *
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
...
2,386.17 *
58.68
58.68 *
56.69
56.69 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.312
1,000.00
311.78
0.00 *
HR
0.026
21,413.54
548.04
417.25
311.78 *
548.04 *
-0.37 *
3,361.00 *
6.17.2
UNIDAD
CANTIDAD
UNITARIO
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
919.73
241xx23
un
1.000
1,300.00
1,300.00
501a.1
2%
3,434.04
0.004
20,000.00
SUBTOTAL MATERIALES
108a.5
4,009.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
310a.17
0.00
...
glb
0.429
1,000.00
0.00 *
HR
0.037
21,413.54
-0.35 *
TOTAL UNITARIO
4,009.00 *
un
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
SUBTOTAL MATERIALES
...
2%
3,648.30
0.004
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
4,287.00
2,744.38 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.479
1,000.00
HR
0.042
21,413.54
0.00 *
903.92
903.92 *
-0.06 *
TOTAL UNITARIO
4,287.00 *
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 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.512
1,000.00
HR
0.046
21,413.54
0.00 *
512.43
512.43 *
975.49
975.49 *
0.42 *
TOTAL UNITARIO
6.17.5
93.17
93.17 *
75.84
75.84 *
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)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
5,028.00
3,031.25 *
84.39 *
111.36 *
0.00
SUBTOTAL TRANSPORTE
...
glb
0.612
1,000.00
612.46
0.00 *
HR
0.055
21,413.54
1,188.24
612.46 *
1,188.24 *
0.32 *
TOTAL UNITARIO
478.75
478.75 *
6.17.4
87.04
87.04 *
72.97
72.97 *
797.06
797.06 *
428.69
428.69 *
6.17.3
77.94
77.94 *
SUBTOTAL TRANSPORTE
68.68
68.68 *
417.25
2,636.98 *
TOTAL
6.17.6
-
5,028.00 *
un
un
5,585.00
0.003
139,084.00
417.25
UNIDAD
CANTIDAD
UNITARIO
un
0.259
5,900.00
1,529.37
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
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
SUBTOTAL TRANSPORTE
...
glb
0.713
1,000.00
712.84
0.00 *
HR
0.066
21,413.54
1,402.94
712.84 *
1,402.94 *
-0.01 *
TOTAL UNITARIO
6.17.7
5,585.00 *
un
212xx27
un
0.003
139,084.00
417.25
241fi21
un
0.308
5,900.00
1,815.98
241xx23
un
1.000
1,300.00
1,300.00
SUBTOTAL MATERIALES
...
2%
5,221.47
0.008
20,000.00
501a.1
108a.5
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
6,326.00
3,533.24 *
310a.17
0.00
SUBTOTAL TRANSPORTE
...
glb
0.846
1,000.00
846.43
0.00 *
HR
0.079
21,413.54
1,688.24
846.43 *
1,688.24 *
-0.23 *
TOTAL UNITARIO
6.18.1
-
6,326.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,203.00
0.008
44,900.00
2%
2,159.48
SUBTOTAL EQUIPOS
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.083
21,413.54
0.33 *
TOTAL UNITARIO
6.18.2
-
2,203.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
2,592.00
0.010
44,900.00
2%
2,541.20
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.098
21,413.54
-0.02 *
TOTAL UNITARIO
6.18.3
-
2,592.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
3,049.00
0.012
44,900.00
2%
2,988.76
...
59.78
59.78 *
0.00
...
0.00 *
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)
153.90
153.90 *
104.43
104.43 *
TOTAL
0.00
...
HR
0.00 *
0.115
21,413.54
2,462.75
2,462.75 *
0.47 *
3,049.00 *
6.18.4
-
UNIDAD
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
3,587.00
0.014
44,900.00
2%
3,516.95
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.135
21,413.54
-0.29 *
TOTAL UNITARIO
6.18.5
-
3,587.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
4,221.00
0.016
44,900.00
2%
4,138.01
...
0.00
0.00 *
0.00
...
HR
0.00 *
0.159
21,413.54
0.23 *
TOTAL UNITARIO
6.18.6
-
4,221.00 *
gal
SUBTOTAL MATERIALES
...
% (MAT+MO)
5,842.00
0.022
44,900.00
2%
5,727.47
...
114.55
114.55 *
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
TOTAL
0.00
...
HR
0.00 *
0.220
21,413.54
4,719.61
4,719.61 *
-0.01 *
TOTAL UNITARIO
5,842.00 *
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)
49,928.00
40,552.00
SUBTOTAL EQUIPOS
...
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 *
TOTAL UNITARIO
788.30
788.30 *
8.71
34,599.91 *
...
34,591.20
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
un
0.024
8,250.00
SUBTOTAL MATERIALES
...
6.20.1 b
% (MAT+MO)
9,376.00
2%
9,191.93
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.185
183.84
183.84 *
(No Aplica)
SUBTOTAL EQUIPOS
60.34
199.13
5,229.39 *
21,413.54
3,962.54
3,962.54 *
0.823
0.23 *
9,376.00 *
UNIDAD
CANTIDAD
UNITARIO
TOTAL
6.20.2
6.20.2 a
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
-
24,124.00
21,824.00
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
17,074.82 *
409.93 *
0.00
...
HR
0.00 *
0.160
21,413.54
0.16 *
TOTAL UNITARIO
6.20.2 b
3,421.57
3,421.57 *
917.53
917.53 *
409.93
21,824.00 *
un
un
0.504
2,088.00
un
0.046
500.00
23.20
un
0.019
8,250.00
154.36
2%
2,254.78
SUBTOTAL MATERIALES
-
2,300.00
...
% (MAT+MO)
1,230.03 *
...
0.00
...
0.00 *
45.10
45.10 *
(No Aplica)
SUBTOTAL EQUIPOS
1,052.47
0.00
...
HR
0.00 *
0.048
21,413.54
1,024.76
1,024.76 *
0.12 *
TOTAL UNITARIO
2,300.00 *
6.20.3
14,647.00
6.20.4 a
13,474.00
1.000
8,534.88
un
0.129
739.23
un
0.109
500.00
54.67
un
0.020
8,250.00
167.33
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
2%
12,690.91
0.003
200,000.00
0.00
...
HR
0.00 *
0.224
17,116.00
3,838.35
3,838.35 *
0.16 *
TOTAL UNITARIO
6.20.4 b
529.11
529.11 *
253.82
253.82 *
95.67
8,852.56 *
...
8,534.88
13,474.00 *
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 *
23.00
23.00 *
(No Aplica)
SUBTOTAL EQUIPOS
599.48
0.00
...
HR
0.00 *
0.020
17,116.00
343.41
343.41 *
-0.07 *
TOTAL UNITARIO
1,173.00 *
6.20.4
12,871.00
6.20.4 a
1.000
7,500.00
7,500.00
un
0.129
649.60
84.07
un
0.096
500.00
48.05
11,840.00
UNIDAD
un
CANTIDAD
UNITARIO
0.018
8,250.00
2%
11,152.09
...
% (MAT+MO)
SUBTOTAL EQUIPOS
...
0.002
200,000.00
0.00
...
HR
0.00 *
0.197
17,116.00
3,372.94
3,372.94 *
-0.09 *
TOTAL UNITARIO
6.20.4 b
464.95
464.95 *
223.04
223.04 *
147.04
7,779.15 *
...
TOTAL
11,840.00 *
un
un
0.614
858.40
un
0.029
500.00
14.51
un
0.020
8,250.00
167.55
2%
1,010.62
SUBTOTAL MATERIALES
-
1,031.00
...
% (MAT+MO)
708.85 *
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.018
17,116.00
301.77
301.77 *
0.17 *
TOTAL UNITARIO
6.20.5
20.21
20.21 *
(No Aplica)
SUBTOTAL EQUIPOS
526.79
1,031.00 *
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
2%
143,611.32
SUBTOTAL MATERIALES
-
146,484.00
...
% (MAT+MO)
...
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.706
21,413.54
15,118.58
15,118.58 *
0.45 *
TOTAL UNITARIO
6.20.6
2,872.23
2,872.23 *
(No Aplica)
SUBTOTAL EQUIPOS
284.67
128,492.75 *
146,484.00 *
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 *
(No Aplica)
SUBTOTAL EQUIPOS
0.00
...
0.00 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
4,924.21 *
0.10 *
TOTAL UNITARIO
6.20.7
1,076.96
54,925.00 *
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
2%
35,465.96
SUBTOTAL MATERIALES
-
36,175.00
...
% (MAT+MO)
...
0.00
...
0.00 *
709.32
709.32 *
(No Aplica)
SUBTOTAL EQUIPOS
461.99
30,541.74 *
0.00
...
HR
0.00 *
0.230
21,413.54
4,924.21
UNIDAD
CANTIDAD
UNITARIO
TOTAL
4,924.21 *
-0.28 *
36,175.00 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
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 *
3,357,903.80
3,357,903.80 *
(No Aplica)
SUBTOTAL EQUIPOS
164,856,703.92
0.00
...
HR
0.00 *
141.896
21,413.54
3,038,486.11
3,038,486.11 *
0.17 *
TOTAL UNITARIO
171,253,094.00 *
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
SUBTOTAL TRANSPORTE
...
m3
0.160
41,468.00
6,634.88
0.00 *
HR
7.026
21,413.54
150,456.86
6,634.88 *
150,456.86 *
0.45 *
TOTAL UNITARIO
7.11.3
8,133.71
8,133.71 *
28,535.29
256,228.83 *
1,645.00
Caero MT 6 x 6"
423,939.00 *
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
...
2%
311,611.15
0.087
22,000.00
6,232.22
6,232.22 *
1,903.49
1,903.49 *
0.00
SUBTOTAL TRANSPORTE
...
m3
0.123
41,468.00
5,083.78
0.00 *
HR
5.384
21,413.54
115,283.22
21,864.34
196,327.93 *
1,260.43
5,083.78 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
115,283.22 *
0.35 *
TOTAL UNITARIO
7.11.4
Caero MT 4 x 6"
TOTAL
324,831.00 *
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
14,712.31
un
1.502
10,701.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
229,004.66
0.064
22,000.00
1,398.89 *
0.00
...
m3
0.090
41,468.00
3,736.10
0.00 *
HR
3.956
21,413.54
84,722.24
3,736.10 *
84,722.24 *
0.26 *
TOTAL UNITARIO
7.11.5
238,720.00 *
un
un
Recebo B-200
m3
0.225
31,700.00
7,137.22
m3
0.471
270,500.40
127,342.34
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)
831,493.00
SUBTOTAL EQUIPOS
24,199.96
331,324.72 *
2%
473,925.00
...
9,478.50
9,478.50 *
(No Aplica)
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
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
0.00 *
HR
6.659
21,413.54
142,600.27
348,089.11 *
142,600.27 *
0.39 *
TOTAL UNITARIO
7.11.6
1,398.89
SUBTOTAL TRANSPORTE
4,580.09
4,580.09 *
16,068.22
144,282.43 *
831,493.00 *
un
568,207.00
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
TOTAL
un
Recebo B-200
m3
0.154
31,700.00
4,877.27
m3
0.322
270,500.40
87,020.35
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
...
6,477.20
6,477.20 *
(No Aplica)
SUBTOTAL EQUIPOS
16,537.23
226,413.24 *
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
m3
1.600
35,843.00
57,335.26
0.00 *
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 *
97,446.97 *
0.27 *
TOTAL UNITARIO
7.11.7
Caero BT 4 x 4"
97,446.97
568,207.00 *
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
un
1.502
6,426.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
160,281.19
0.064
22,000.00
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 *
TOTAL UNITARIO
7.11.8
3,205.62
1,398.89 *
9,649.04
3,205.62 *
7,124.91
75,558.95 *
169,556.00 *
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
...
34.46
6,826.68 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
% (MAT+MO)
CANTIDAD
2%
UNITARIO
9,338.24
...
0.00
...
0.00 *
186.76
186.76 *
(No Aplica)
SUBTOTAL EQUIPOS
TOTAL
0.00
...
HR
0.00 *
0.117
21,413.54
2,511.55
2,511.55 *
TOTAL UNITARIO
7.11.9
9,525.00 *
un
un
Recebo B-200
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
2%
176,816.83
SUBTOTAL MATERIALES
-
310,222.00
...
% (MAT+MO)
...
3,536.34
3,536.34 *
(No Aplica)
SUBTOTAL EQUIPOS
9,028.77
123,614.05 *
0.00
...
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
m3
0.873
35,843.00
31,303.13
0.00 *
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 *
0.15 *
TOTAL UNITARIO
7.11.10
Caero CD 6 x 4"
53,202.78
53,202.78 *
310,222.00 *
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
...
97,604.54 *
1,645.62
1,645.62 *
0.00
SUBTOTAL TRANSPORTE
...
m3
0.132
41,468.00
5,493.83
0.00 *
HR
4.247
21,413.54
90,947.06
3,771.03
3,771.03 *
1,089.68
5,493.83 *
90,947.06 *
-0.09 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
7.11.11
Caero CD 4 x 4"
TOTAL
199,462.00 *
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
un
1.502
4,745.00
7,124.91
un
1.502
6,426.00
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
160,281.19
0.064
22,000.00
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 *
TOTAL UNITARIO
7.11.12
3,205.62
3,205.62 *
9,649.04
75,558.95 *
926.30
169,556.00 *
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
9,338.24
...
0.00
...
0.00 *
186.76
186.76 *
(No Aplica)
SUBTOTAL EQUIPOS
34.46
6,826.68 *
0.00
...
HR
0.00 *
0.117
21,413.54
2,511.55
2,511.55 *
TOTAL UNITARIO
7.11.13
9,525.00 *
un
un
Recebo B-200
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)
...
310,222.00
9,028.77
123,614.05 *
2%
176,816.83
3,536.34
3,536.34 *
0.00
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
...
TOTAL
0.00 *
0.00
SUBTOTAL TRANSPORTE
...
m3
0.873
35,843.00
31,303.13
0.00 *
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 *
53,202.78 *
0.15 *
TOTAL UNITARIO
7.11.12
53,202.78
310,222.00 *
un
4,415.00
.
-
1.050
1,150.00
un
0.352
599.00
211.11
un
0.008
24,578.36
196.63
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
4,328.43
...
86.57
86.57 *
0.00
...
0.00 *
407.95
2,023.19 *
(No Aplica)
SUBTOTAL EQUIPOS
1,207.50
0.00
...
HR
0.00 *
0.108
21,413.54
2,305.24
2,305.24 *
TOTAL UNITARIO
7.11.13
4,415.00 *
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
SUBTOTAL MATERIALES
...
% (MAT+MO)
2%
6,183.33
...
0.00
...
0.00 *
123.67
123.67 *
(No Aplica)
SUBTOTAL EQUIPOS
509.94
3,224.16 *
0.00
...
HR
0.00 *
0.138
21,413.54
2,959.18
2,959.18 *
*
6,307.00 *
CALCULO DE CUADRILLAS
Clave
2012
Descripcin
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
0.125
0.125
24.6%
33,627.68
47,947.72
Total
Cuadrilla AA 1Of+2Ay (Albaile hora
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
jor
jor
0.250
0.125
24.6%
33,627.68
47,947.72
Total
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
Cuadrilla AA (Albaileria)
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
1 Of hora
O00052
Cuadrilla BB (Instalaciones)
O00004
O00005
Ayudante Instalaciones
Oficial Instalaciones
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
jor
jor
0.000
0.125
24.6%
33,627.68
47,947.72
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
jor
jor
%
0.125
0.125
Incremento Oficio
Subtotal 2
15%
24.6%
33,627.68
47,947.72
4,580.26
23,199.21
O00054
Cuadrilla DD (Carpinteria) (
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
jor
jor
%
0.125
0.125
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
20%
hora
24.6%
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
Total
O00006
O00007
O00901
4,203.46
5,993.46
10,196.92
16,190.39
2,428.56
18,618.95
Total
O00055
4,203.46
5,993.46
10,196.92
1,019.69
11,216.62
2,759.29
21,413.54
O00053
O00901
0.00
5,993.46
5,993.46
1,474.39
7,467.86
Total
O00901
4,203.46
0.00
4,203.46
1,034.05
5,237.51
Total
O00901
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
O00051
O00901
Total
24,207.87
hora
jor
jor
%
0.125
0.125
33,627.68
47,947.72
4,203.46
5,993.46
10,196.92
O00901
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
Total
40%
24.6%
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%
11.62500%
6.96000%
%
TRABAJADOR
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
3.00000%
3.87500%
0.00000%
SUBSIDIO FAMILIAR
SENA
BIENESTAR FAMILIAR
DOTACION
EXAMEN MEDICO
TOTAL
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
78.02948%
MES
DIA (jornal)
HORA
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
%
TOTAL
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
12.00000%
15.50000%
6.96000%
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
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
1.100
1,441,472.82
48,049.09
6,006.14
1,610,542.08
53,684.74
6,710.59
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
63,559.57
21,186.52
38,053.73
0.00
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
90,625.83
30,208.61
54,258.56
0.00
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
84.90448%
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
0.00
0.00
0.00
0.00
0.00
37,588.99
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
0.00
0.00
0.00
0.00
0.00
53,595.92
CONTRAMAESTRO
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
MAESTRO DE OBRA
1.100
2,098,832.29
69,961.08
8,745.13
EJERO OBRA
%
%
PATRON
TRABAJADOR
871,013.00
87,101.30
0.00
36,292.21
0.00
72,584.42
0.00
8,710.13
0.00
13,065.20
0.00
101,599.16
0.00
78,391.17
26,130.39
101,255.26
33,751.75
60,622.50
0.00
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
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
131,954.21
43,984.74 155,771.51
51,923.84
79,002.26
0.00
93,261.91
0.00
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
0.00
0.00
0.00
0.00
0.00
59,882.14
45,403.60
22,701.80
34,052.70
37,230.95
17,026.35
885,704.85
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
0.00
0.00
0.00
0.00
0.00
92,122.94
RABAJADOR