Академический Документы
Профессиональный Документы
Культура Документы
100.0
100.1
100.2
100.3
100.4
100.5
200.0
200.1
200.2
200.3
200.4
300.0
300.1
300.2
CONCEPTO
PRELIMINARES
Limpieza inicial
Construcciones temporales (Champa Contratista,
Bodega, Letrinas)
Cerramiento Perimetral con lminas de zinc cal. 28
Demolicion de estructura existente
Desalojo de escombro
MOVIMIENTO DE TIERRA
Descapote manual (espesor = 0.10 m) y desalojo de
material capa vegetal
Corte de terreno manual (espesor = 0.30m) y desalojo
de material sobrante
Relleno con 30% material del sitio y 70% material
selecto; compactacin en dos capas de 0.15 m
(volumen abundado en un 30%)
Trazo y nivelacin con topografia
FUNDACIONES DE CONCRETO
Excavacin estructural manual (sobreancho de 0.20m
a cada lado de las zapatas y 0.15m a cada lado de
vigas assmicas)
Relleno y compactacion manual con material
excavado para fundaciones
Mejoramiento con suelo-cemento en proporcion 1:10
(aproximadamente 3.53 bolsas de cemento por m3
300.3
300.4
300.5
300.6
300.7
400.0
400.1
450.0
451
451.1
451.2
451.3
451.4
451.5
451.6
451.7
451.8
452
452.1
452.2
452.3
453
453.1
453.2
500.0
500.1
500.2
500.3
500.4
500.5
550.0
550.1
550.2
550.3
550.4
550.5
600.0
600.1
600.2
600.3
600.4
700.0
700.1
700.2
700.3
700.4
700.5
700.6
700.7
800.0
800.1
800.2
800.3
900.0
900.1
900.2
900.3
900.4
900.5
1000.0
1000.1
1000.2
1000.3
1000.4
1000.5
PISOS
Conformacion Manual
Construccin de Cascote de concreto simple 2500 PSI
(t=10.0 cm), para nivelar superficie para instalacin
de piso
Suministro e Instalacin de Piso de Porcelanato con
acabado de madera a elegir por el dueo
Suministro e Instalacin de Piedra Natural cortada en
cuadro, en area de Ducha
Enchape de piedra laja / piedra de rio color blanco a
elegir por el dueo, en area de ducha
PUERTAS
Elaboracin e instalacin de Puerta tipo abatible P-1
de 0.70 x 2.15; de cuatro tableros segn plano;
madera slida a elegir por el dueo. Incluye marco y
molduras de madera
Elaboracin e instalacin de Puertas tipo celosa (P-2 a
P-4) de 0.70 x 2.15; madera slida a elegir por el
dueo. Incluye marco y molduras de madera
Elaboracin e instalacin de Puerta tipo vaivn P-5 de
0.90 x 2.15; madera slida a elegir por el dueo.
Incluye marco y molduras de madera
Herrajes de puerta abatible P-1; incluye cerradura,
bisagras y tope para puerta
Herrajes de puertas de celosa (P-2 a P-4); incluye
cerradura, bisagras y tope para puerta
Herrajes de puerta tipo vaivn (P5); incluye cerradura,
1000.6
1100.0
1100.1
1200.0
1201
1201.1
1201.2
1201.3
1201.4
1201.5
1202
1202.2
1202.3
1202.3
1203
1203.1
1203.3
1203.4
1300.0
1300.1
1300.2
1300.3
1300.4
1300.5
1300.7
1300.8
1300.9
1300.10
1300.11
1300.12
1300.13
1400.0
1400.1
1400.2
1400.3
1400.4
1400.5
1400.6
1500.0
1500.1
1600.0
1600.1
1600.2
1600.3
1600.4
U/MEDIDA CANTIDADES
m2
m2
ml
glb
glb
m3
m3
80.00
15.00
35.00
1.00
1.00
23.07
36.89
MATERIALES
EQUIPOS Y
MANO DE OBRAS TRANSPORTES
Autor:
0.10 hay
En esta actividad
materiales involucrados?
0.10
0.03
25.69
7.97
0.03
12.39
0.00
0.00
3.84
200.00
350.00
0.03
0.03
0.03
3.48
1.08
0.03
4.97
1.54
0.03
8.89
5.21
2.76
1.62
0.03
0.03
6.11
1.90
0.03
3.88
1.21
0.03
21.28
6.45
6.60
2.00
0.03
0.03
0.92
8.19
99.86
0.29
2.54
30.99
0.03
0.03
0.03
12.27
3.81
0.03
47.96
m3
m2
122.98
45.09
m3
m3
26.25
12.48
m3
m3
kg
m2
m3
m2
24.49
568.86
32.37
6.36
75.63
12.57
m2
kg
m2
m3
ml
m2
m2
c/u
m2
kg
m2
m3
429.21
24.29
2.00
54.40
17.95
17.95
4.00
3.84
1745.91
101.20
6.53
14.37
4.46
0.03
0.92
8.19
99.86
0.64
4.42
3.29
22.22
0.29
2.54
30.99
0.20
1.37
1.02
6.90
0.03
0.03
0.03
0.03
0.03
0.03
0.03
27.34
8.49
0.03
0.92
8.19
99.86
0.29
2.54
30.99
0.03
0.03
0.03
21.47
6.66
0.03
3.57
1.11
0.03
12.27
3.81
0.03
62.11
19.27
0.03
174.62
54.19
0.03
4.78
4.25
1.48
1.32
0.03
0.03
70.87
pie-tablar
111.99
pie-tablar
m2
m2
m2
m2
m2
13.23
3.85
2.89
17.11
17.11
kg
m2
m3
m2
307.80
22.00
2.64
22.00
0.92
0.29
0.03
11.83
3.67
0.03
99.86
2.19
30.99
0.68
0.03
0.03
10.65
3.30
0.03
37.82
11.74
0.03
19.25
5.97
0.03
4.03
1.25
0.03
7.41
2.30
0.03
0.66
0.20
0.03
4.43
1.37
0.03
3.17
0.98
0.03
3.29
1.02
0.03
0.89
0.03
37.26
0.00
37.49
0.03
3.25
0.03
22.00
m2
67.87
m2
67.87
m2
ml
m2
23.76
67.87
273.93
ml
m2
ml
m2
ml
64.49
129.74
64.49
129.74
48.68
m2
Autor:
Este es el precio que se
estim x2.86
metro cuadrado
del porcelanato? Est muy
elevado
100.00
10.05
m2
Autor:
Este es el precio que se
estim
x metro cuadrado
100.00
del porcelanato? Est muy
elevado
37.80
m2
13.65
m2
32.80
13.90
4.31
0.03
8.30
2.57
0.03
1.25
0.39
0.03
12.53
3.89
0.03
16.55
5.14
0.03
11.67
3.62
0.03
9.14
2.84
0.03
185.10
57.44
0.03
211.30
65.58
0.03
226.69
70.35
0.03
26.64
8.27
0.03
44.91
13.94
0.03
40.39
12.53
0.03
61.94
19.22
0.03
7.50
2.33
0.03
34.04
ml
m2
64.82
64.82
m2
m2
m2
m2
63.43
0.82
1.39
1.00
c/u
3.00
c/u
1.00
c/u
Glb
Glb
1.00
3.00
1.00
Glb
1.80
m2
18.01
ml
5.82
ml
c/u
c/u
c/u
1.00
1.00
1.00
10.26
13.50
Autor:109.10
Cul es el objetivo?
26.53
3.18
4.19
33.86
8.23
0.03
0.03
0.03
0.03
8.05
2.50
0.03
9.72
3.02
0.03
3.07
89.47
0.95
27.77
0.03
0.03
200.41
62.20
0.03
462.22
143.45
0.03
205.56
63.79
0.03
316.94
98.36
0.03
0.28
0.09
0.03
0.33
0.10
0.03
80.11
24.86
0.03
28.28
47.13
8.78
14.63
0.03
0.03
11.96
ml
10.08
ml
3.20
ml
c/u
1.00
2.00
c/u
2.00
c/u
m2
c/u
ml
ml
c/u
Glb
Glb
1.83
1.00
35.00
35.00
1.00
1.00
1.00
2.00
c/u
125.14
38.84
0.03
35.65
11.06
0.03
126.72
39.33
0.03
132.65
41.17
0.03
22.04
6.84
0.03
20.86
6.47
0.03
10.57
3.28
0.03
26.69
8.28
0.03
2.56
0.80
0.03
1.99
0.62
0.03
2.56
0.80
0.03
70.60
34.04
2.24
1.99
1.56
0.69
0.62
0.48
0.03
0.03
0.03
230.66
0.11
0.35
0.03
28.00
c/u
2.00
c/u
2.00
c/u
c/u
11.00
2.00
c/u
17.00
c/u
1.00
c/u
64.49
m2
129.74
ml
m2
m2
m2
ml
m2
Glb
13.26
14.11
1.00
% DE A )
1.55
ml
Glb
Glb
372.15
1.00
1.00
53.56
0.01
COSTOS UNITARIOS
MATERIALES
MANO DE
OBRAS
EQUIPOS Y
TRANSPORTES
0.23
8.00
8.00
2.40
33.69
385.29
119.57
0.45
16.26
200.03
350.03
433.55
0.00
0.00
134.55
200.00
350.00
1.05
0.03
0.03
4.59
80.26
24.91
0.69
6.55
183.53
56.96
1.11
11.68
6.85
426.58
640.50
132.39
198.78
1.44
3.69
8.04
275.65
85.55
1.35
5.12
101.97
31.65
0.79
27.92
8.48
265.59
157.91
82.42
49.01
0.37
0.73
1.24
10.77
130.89
526.05
265.25
635.13
163.26
82.32
197.11
17.07
0.97
0.19
16.11
927.98
287.99
2.27
18.86
180.63
56.06
0.38
1.24
10.77
130.89
0.87
5.82
4.34
29.15
396.91
199.04
199.73
34.96
79.27
59.08
88.90
123.18
61.77
61.98
10.85
24.60
18.33
27.59
12.88
0.73
0.06
1.63
0.54
0.54
0.12
35.86
104.99
32.58
0.12
1.24
10.77
130.89
1614.53
829.25
652.11
501.06
257.35
202.38
52.38
3.04
0.20
28.16
1521.29
472.12
2.13
4.71
400.34
124.24
3.36
16.11
162.33
50.38
0.40
81.41
239.11
74.21
0.12
228.84
504.64
156.61
0.09
6.30
5.60
81.86
72.68
25.40
22.56
0.51
0.51
1.24
284.64
88.34
9.23
15.53
260.17
80.74
0.66
130.89
2.90
263.64
48.13
81.82
14.94
0.08
0.66
13.98
234.26
72.70
0.66
49.58
2566.74
796.57
2.04
25.25
1306.45
405.45
2.04
5.31
95.69
29.70
0.71
9.74
503.20
156.17
2.04
0.89
179.45
55.69
8.22
5.83
285.49
88.60
1.93
4.18
411.04
127.57
3.89
4.34
212.26
65.87
1.93
3.77
370.50
114.98
3.89
137.26
4868.00
1813.95
0.00
137.52
1005.00
376.75
0.30
16.93
515.90
122.85
1.13
18.24
455.86
141.47
0.98
10.90
282.40
87.64
1.02
1.67
81.28
25.22
1.94
16.45
812.26
252.08
1.94
21.71
1049.62
325.75
1.90
15.32
9.57
2.97
0.02
12.01
12.71
3.94
0.04
242.57
185.10
57.44
0.03
276.91
633.91
196.73
0.09
297.07
226.69
70.35
0.03
34.93
26.64
8.27
0.03
58.87
134.72
41.81
0.09
52.95
40.39
12.53
0.03
81.20
111.50
34.60
0.05
9.86
135.14
41.94
0.54
13.47
17.72
142.98
34.79
59.69
13.50
109.10
26.53
18.53
4.19
33.86
8.23
0.17
0.03
0.03
0.03
10.58
96.32
29.89
0.36
12.77
98.02
30.42
0.30
4.05
117.26
9.81
89.47
3.04
27.77
0.10
0.03
262.64
400.82
124.39
0.06
605.70
924.44
286.90
0.06
269.38
375.35
116.49
0.05
415.33
316.94
98.36
0.03
0.40
9.90
3.07
1.05
0.46
11.55
3.58
1.05
105.01
80.11
24.86
0.03
37.08
61.78
28.28
47.13
8.78
14.63
0.03
0.03
164.01
250.28
77.67
0.06
46.74
998.20
309.79
0.84
166.08
253.44
78.65
0.06
173.85
265.30
82.33
0.06
28.91
242.41
75.23
0.33
27.36
41.72
12.95
0.06
13.88
179.67
55.76
0.51
35.00
26.69
8.28
0.03
3.39
165.30
51.30
1.93
2.64
257.96
80.06
3.89
3.39
33.99
10.55
0.40
2.96
2.63
2.08
31.55
140.19
53.13
9.79
43.51
16.49
0.42
2.12
1.02
0.49
24.22
80.73
6.92
425.72
576.83
83.01
0.02
COSTOS
TOTALES
18.40
3.4%
0.0%
505.31
1.0%
569.15
200.03
350.03
1,750.82 USD
1.2%
0.4%
0.7%
3.6%
105.86
0.2%
241.59
0.5%
560.40
842.96
2,940.34 USD
1.1%
1.7%
6.0%
362.55
0.7%
134.40
0.3%
348.39
207.66
0.7%
0.4%
706.38
348.54
832.43
1,455.31 USD
1.4%
0.7%
1.7%
3.0%
1218.24
2.5%
1,642.92 USD
237.06
1540.37
0.5%
16.7%
3.1%
532.97
261.54
261.77
47.44
104.41
77.95
116.61
1.1%
0.5%
0.5%
0.1%
0.2%
0.2%
0.2%
137.69
4112.29
0.3%
8,176.15 USD
8.4%
2167.97
1089.65
854.68
2523.48
4.4%
2.2%
1.7%
5.2%
1995.54
4.1%
527.94
1,391.41 USD
1.1%
2.8%
213.11
0.4%
313.43
0.6%
661.34
1.4%
107.78
95.75
0.2%
0.2%
2.9%
1,440.66 USD
382.21
0.8%
341.57
0.7%
345.54
63.72
0.7%
0.1%
307.62
5,866.79 USD
0.6%
12.0%
3365.35
6.9%
1713.94
3.5%
126.10
0.3%
661.40
9,995.33 USD
1.4%
20.4%
243.36
0.5%
376.02
0.8%
542.50
1.1%
280.06
0.6%
489.38
1.0%
6681.95
13.6%
1382.05
1,609.27 USD
2.8%
3.3%
639.89
1.3%
598.32
1.2%
371.06
108.45
0.8%
5.3%
0.2%
1066.29
2.2%
1377.27
2.8%
12.56
0.0%
16.69
1,634.86 USD
0.0%
3.3%
242.57
0.5%
830.73
1.7%
297.07
0.6%
34.93
0.1%
176.61
0.4%
52.95
0.1%
0.3%
2,581.27 USD
146.15 USD
146.15
451.51 USD
0.3%
0.9%
0.0%
177.62
0.4%
78.39
17.72
142.98
34.79
385.52 USD
0.2%
0.0%
0.3%
0.1%
0.8%
126.57
0.3%
128.74
0.3%
12.95
117.26
2,643.89 USD
0.0%
0.2%
5.4%
525.27
1.1%
1211.40
2.5%
491.90
1.0%
415.33
3,194.38 USD
0.8%
6.5%
14.02
0.0%
16.18
0.0%
105.01
0.2%
37.08
61.78
0.1%
0.1%
328.01
0.7%
1308.83
2.7%
332.15
0.7%
347.69
0.7%
317.97
0.6%
54.73
0.1%
235.94
0.5%
35.00
903.60 USD
0.1%
1.8%
218.54
0.4%
341.90
0.7%
44.93
0.1%
41.76
185.82
70.64
0.1%
0.4%
0.1%
0.2%
0.2%
1.3%
111.87 USD
111.87
659.86 USD
0.0%
659.86
1.3%
0.0%
48,981.88 USD
4898.19
2449.09
56,329.17 USD
563.29
8449.38
65,341.83 USD
0.0%
0.0%
100.0%
10.0%
5.0%
86%
BASE
PROYECTO: CONSTRUCCIN DE RANCHO PLAY
PRESUPUESTO BASE
ETAPA
CONCEPTO
100.0 PRELIMINARES
100.1 Limpieza inicial
Construcciones temporales (Champa Contratista,
100.2
Bodega, Letrinas)
Cerramiento Perimetral con lminas de zinc cal. 28
100.3
100.4
100.5
200.0
200.1
200.2
200.3
200.4
300.0
300.1
300.2
U/MED
IDA
m2
m2
ml
glb
glb
m3
m3
m3
m2
m3
m3
300.4
300.5
300.6
300.7
400.0
400.1
m3
m3
kg
m2
m3
m2
450.0
451
451.1
451.2
451.3
451.4
451.5
451.6
451.7
451.8
452
452.1
452.2
452.3
453
453.1
453.2
500.0
500.1
500.2
500.3
500.4
500.5
550.0
m2
kg
m2
m3
ml
m2
m2
c/u
m2
kg
m2
m3
pie-tabl
pie-tabl
m2
m2
m2
m2
m2
600.1
600.2
600.3
600.4
700.0
700.1
700.2
700.3
700.4
700.5
700.6
m2
m3
m2
m2
550.5
600.0
kg
m2
m2
ml
m2
ml
m2
ml
m2
ml
m2
m2
700.7
800.0
800.1
m2
800.2
800.3
m2
ml
900.3
900.4
900.5
1000.0
1000.1
PISOS
Conformacion Manual
Construccin de Cascote de concreto simple 2500 PSI
(t=10.0 cm), para nivelar superficie para instalacin
de piso
Suministro e Instalacin de Piso de Porcelanato con
acabado de madera a elegir por el dueo
Suministro e Instalacin de Piedra Natural cortada en
cuadro, en area de Ducha
Enchape de piedra laja / piedra de rio color blanco a
elegir por el dueo, en area de ducha
PUERTAS
Elaboracin e instalacin de Puerta tipo abatible P-1
de 0.70 x 2.15; de cuatro tableros segn plano;
madera slida a elegir por el dueo. Incluye marco y
molduras de madera
Elaboracin e instalacin de Puertas tipo celosa (P-2 a
m2
m2
m2
m2
c/u
c/u
c/u
Glb
Glb
Glb
1000.6
m2
m2
Agua Potable
ml
1201.2
1201.3
1201.4
1201.5
1202
ml
c/u
c/u
c/u
Aguas Negras
ml
ml
1202.3
c/u
1203.1
1203.2
1203.3
1203.4
1300.0
1300.1
1300.2
1300.3
1300.4
m2
c/u
ml
ml
c/u
Glb
Glb
c/u
c/u
1300.12
1300.13
1400.0
1400.1
1400.2
1400.3
1400.4
1400.5
1400.6
1500.0
1500.1
1600.0
1600.1
c/u
c/u
c/u
c/u
c/u
c/u
m2
ml
m2
m2
m2
ml
m2
Glb
ml
Glb
Glb
BASE
CIN DE RANCHO PLAYA HERMOSA, LEON
PRESUPUESTO BASE
CANTIDA MATERIAL
COSTOS
MATERIAL
DES
ES
UNITARIOS
ES
COSTOS TOTALES
CANTIDA
DES
1,642.92 USD
80.00
15.00
35.00
1.00
1.00
0.10
0.23
8.00
25.69
33.69
385.29
12.39
0.00
0.00
16.26
200.03
350.03
433.55
0.00
0.00
18.40
230.00
505.31
28.00
569.15
70.00
200.03
350.03
1.00
1.00
1,750.82 USD
23.07
36.89
3.48
4.59
80.26
4.97
6.55
183.53
47.96
122.98
8.89
5.21
11.68
6.85
426.58
640.50
105.86
22.00
241.59
34.00
560.40
45.00
842.96
120.00
2,940.34 USD
45.09
26.25
6.11
8.04
275.65
3.88
5.12
101.97
12.48
24.49
568.86
32.37
6.36
21.28
6.45
27.92
8.48
265.59
157.91
0.92
8.19
99.86
1.24
10.77
130.89
526.05
265.25
635.13
362.55
40.00
134.40
25.00
348.39
12.00
207.66
20.00
706.38
560.00
348.54
832.43
30.00
7.00
1,455.31 USD
75.63
12.27
16.11
927.98
1218.24
76.00
237.06
12.57
14.37
18.86
13.00
180.63
8,176.15 USD
1540.37
429.21
24.29
2.00
54.40
17.95
17.95
4.00
3.84
0.92
8.19
99.86
0.64
4.42
3.29
22.22
1.24
10.77
130.89
0.87
5.82
4.34
29.15
396.91
199.04
199.73
34.96
79.27
59.08
88.90
27.34
35.86
104.99
532.97
435.00
261.54
261.77
47.44
104.41
77.95
116.61
25.00
2.00
58.00
20.00
20.00
4.00
137.69
4.00
4112.29
1745.91
101.20
6.53
0.92
8.19
99.86
1.24
10.77
130.89
1614.53
829.25
652.11
70.87
21.47
28.16
4.71
1750.00
1089.65
854.68
2523.48
100.00
7.00
1995.54
72.00
527.94
112.00
1521.29
111.99
3.57
2167.97
400.34
1,391.41 USD
13.23
12.27
16.11
162.33
213.11
13.00
3.85
62.11
81.41
239.11
313.43
4.00
2.89
174.62
228.84
504.64
661.34
3.00
17.11
4.78
6.30
81.86
107.78
18.00
17.11
4.25
5.60
72.68
95.75
18.00
1,440.66 USD
307.80
0.92
1.24
284.64
382.21
310.00
22.00
11.83
15.53
260.17
341.57
23.00
2.64
99.86
130.89
263.64
345.54
3.00
22.00
2.19
2.90
48.13
63.72
22.00
22.00
10.65
13.98
234.26
307.62
22.00
5,866.79 USD
67.87
37.82
49.58
2566.74
3365.35
68.00
67.87
19.25
25.25
1306.45
1713.94
68.00
23.76
4.03
5.31
95.69
126.10
24.00
67.87
7.41
9.74
503.20
661.40
68.00
9,995.33 USD
273.93
0.66
0.89
179.45
243.36
260.00
64.49
4.43
5.83
285.49
376.02
60.00
129.74
3.17
4.18
411.04
542.50
130.00
64.49
3.29
4.34
212.26
280.06
65.00
129.74
2.86
3.77
370.50
489.38
130.00
48.68
100.00
137.26
4868.00
6681.95
50.00
10.05
100.00
137.52
1005.00
1382.05
11.00
1,609.27 USD
37.80
13.65
16.93
515.90
639.89
40.00
32.80
13.90
18.24
455.86
598.32
33.00
34.04
8.30
10.90
282.40
371.06
34.00
2,581.27 USD
64.82
1.25
1.67
81.28
108.45
65.00
64.82
12.53
16.45
812.26
1066.29
65.00
63.43
16.55
21.71
1049.62
1377.27
65.00
0.82
11.67
15.32
9.57
12.56
1.00
1.39
9.14
12.01
12.71
16.69
1.50
1,634.86 USD
1.00
185.10
242.57
185.10
242.57
1.00
3.00
211.30
276.91
633.91
830.73
3.00
1.00
226.69
297.07
226.69
297.07
1.00
1.00
26.64
34.93
26.64
34.93
1.00
3.00
44.91
58.87
134.72
176.61
3.00
1.00
40.39
52.95
40.39
52.95
1.00
146.15 USD
1.80
61.94
81.20
111.50
146.15
2.00
451.51 USD
18.01
7.50
9.86
135.14
177.62
20.00
5.82
10.26
13.47
59.69
78.39
7.00
1.00
1.00
1.00
13.50
109.10
26.53
17.72
142.98
34.79
13.50
109.10
26.53
17.72
142.98
34.79
1.00
1.00
1.00
385.52 USD
11.96
8.05
10.58
96.32
126.57
12.00
10.08
9.72
12.77
98.02
128.74
11.00
3.20
3.07
4.05
9.81
12.95
4.00
1.00
89.47
117.26
89.47
117.26
1.00
2,643.89 USD
2.00
200.41
262.64
400.82
525.27
2.00
2.00
462.22
605.70
924.44
1211.40
2.00
1.83
205.56
269.38
375.35
491.90
2.00
1.00
316.94
415.33
316.94
415.33
1.00
3,194.38 USD
35.00
0.28
0.40
9.90
14.02
267.00
35.00
0.33
0.46
11.55
16.18
80.00
1.00
80.11
105.01
80.11
105.01
1.00
1.00
28.28
37.08
28.28
37.08
8.00
1.00
47.13
61.78
47.13
61.78
1.00
2.00
125.14
164.01
250.28
328.01
2.00
28.00
35.65
46.74
998.20
1308.83
28.00
2.00
126.72
166.08
253.44
332.15
2.00
2.00
132.65
173.85
265.30
347.69
2.00
11.00
22.04
28.91
242.41
317.97
11.00
2.00
20.86
27.36
41.72
54.73
2.00
17.00
10.57
13.88
179.67
235.94
17.00
1.00
26.69
35.00
26.69
35.00
1.00
903.60 USD
64.49
2.56
3.39
165.30
218.54
70.00
129.74
1.99
2.64
257.96
341.90
130.00
13.26
2.56
3.39
33.99
44.93
14.00
14.11
2.24
2.96
31.55
41.76
14.00
70.60
34.04
1.99
1.56
2.63
2.08
140.19
53.13
185.82
70.64
72.00
34.00
111.87 USD
230.66
0.11
0.49
24.22
111.87
230.00
659.86 USD
1.00
1.00
1.55
372.15
425.72
576.83
659.86
1.60
1.00
1.00
1.00
1.00
48,981.88 USD
4898.19
2449.09
56,329.17 USD
563.29
8449.38
65,341.83 USD
CONST. NAVARRETE
ING. RICARD
MATERIAL COSTOS
ES
UNITARIOS MATERIALES
19.00
9.00
$
$
$
$
532.00
630.00
115.00
896.00
780.50
290.00
320.00
1,563.20
5.20
114.40
5.20
176.80
12.00
6.10
$
$
$
135.00 $
72.00 $
1,890.00 $
540.00
732.00
3,016.00
5.00
200.00
2.90
72.50
33.50
9.00
$
$
360.00 $
- $
402.00
180.00
$
$
$
9.00 $
96.00 $
1.65
13.25
120.00
$
$
$
$
588.00 $
270.00 $
672.00 $
968.00 $
924.00
397.50
840.00
1,489.00
10.00
16.00
760.00 $
1,216.00
50.00
1.00
1.00
10.40
31.20
104.00
4.50
2.30
30.00
30.00
11.03
$
$
104.00
31.20
0.60 $
CANTIDA
DES
2,401.50
$
$
$
207.00 $
60.00
11.15
290.00 $
320.00 $
$
3.00
1,162.00
$
$
$
$
0.50 $
COSTOS TOTALES
1.05
8.80
303.00
22.50
4.26
54.00
16.00 $
21.00
208.00 $
273.00
5,807.25
8,517.61
1,261.75
1,869.11
30.00
1.05 $
1.65
456.75 $
717.75
191.80
$
$
$
$
$
$
9.00
96.00
5.00
3.00
7.00
$
$
$
$
$
$
13.30
120.00
0.47
7.80
5.80
11.30
$
$
$
$
$
$
225.00
192.00
100.00
60.00
28.00
$
$
$
$
$
$
332.50
240.00
27.26
156.00
116.00
45.20
17.02
1.58
47.20
17.02
17.02
4.00
50.00 $
58.60
200.00 $
234.40
9.60
3,409.50
5,052.50
1.05 $
1.65
1,837.50 $
2,887.50
350.00
$
$
9.00 $
96.00 $
13.25
120.00
$
$
$
900.00 $
672.00 $
1,136.00 $
1,325.00
840.00
1,596.00
22.50
2.00
8.00 $
10.50
576.00 $
756.00
58.00
5.00 $
7.50
560.00 $
840.00
84.00
834.00
1,194.60
10.00 $
16.00
130.00 $
208.00
10.00
50.00 $
57.80
200.00 $
231.20
10.00
120.00 $
160.00
360.00 $
480.00
2.73
5.00 $
9.40
90.00 $
169.20
10.00
3.00 $
5.90
$
$
54.00 $
1,397.00 $
106.20
2,017.60
10.00
1.20 $
1.90
372.00 $
589.00
212.00
11.00 $
15.90
253.00 $
365.70
24.21
96.00 $
120.00
288.00 $
360.00
3.21
3.00 $
5.95
66.00 $
130.90
21.40
19.00 $
26.00
418.00 $
572.00
21.40
4,164.00
5,767.20
44.00 $
62.00
2,992.00 $
4,216.00
64.00
9.50 $
12.50
646.00 $
850.00
64.00
3.50 $
5.70
84.00 $
136.80
18.00
6.50 $
8.30
442.00 $
564.40
64.00
2,196.50
3,577.70
0.62
161.20
100.00
5.00 $
8.45
300.00 $
507.00
80.00
2.00 $
4.00
260.00 $
520.00
48.00
3.50 $
6.40
227.50 $
416.00
80.00
1.50 $
2.80
195.00 $
364.00
48.00
19.00 $
25.70
950.00 $
1,285.00
30.00
24.00 $
29.50
264.00 $
324.50
$
$
20.50 $
26.00
1,904.50
2,530.40
820.00 $
1,040.00
8.40
61.00
20.50 $
26.00
676.50 $
858.00
26.00
12.00 $
18.60
408.00 $
632.40
31.60
2,011.00
2,721.40
0.50
32.50
83.43
8.50 $
12.30
552.50 $
799.50
83.43
22.00 $
28.40
1,430.00 $
1,846.00
81.00
15.00 $
20.30
15.00 $
20.30
0.96
9.00 $
15.40
13.50 $
23.10
1.47
1,733.00
1,733.00
245.00 $
245.00
245.00 $
245.00
1.00
298.00 $
298.00
894.00 $
894.00
3.00
310.00 $
310.00
310.00 $
310.00
1.00
55.00 $
55.00
55.00 $
55.00
1.00
48.00 $
48.00
144.00 $
144.00
1.00
85.00 $
85.00
85.00 $
85.00
1.00
98.00 $
3.00 $
98.00
5.20
196.00
196.00
$
1,860.60 $
238.00
196.00
4.00
196.00
2,404.40
382.40
60.00 $
104.00
30.00
4.00 $
7.20
28.00 $
50.40
$
$
$
25.00 $
100.00 $
25.00 $
35.00
155.00
38.00
$
$
$
25.00 $
100.00 $
25.00 $
35.00
155.00
38.00
212.60
353.00
25.00
1.00
1.00
1.00
4.00 $
7.20
48.00 $
86.40
20.00
6.00 $
11.20
66.00 $
123.20
30.00
0.90 $
2.10
3.60 $
8.40
3.50
95.00 $
135.00
$
$
95.00 $
1,410.00 $
135.00
1,669.00
1.00
190.00 $
220.00
380.00 $
440.00
2.00
230.00 $
265.00
460.00 $
530.00
2.00
35.00 $
47.00
70.00 $
94.00
1.50
500.00 $
605.00
500.00 $
605.00
1.00
3,608.80
4,837.35
4.40 $
6.45
1,174.80 $
1,722.15
180.00
3.00 $
4.20
240.00 $
336.00
20.00
150.00 $
220.00
150.00 $
220.00
1.00
25.00 $
45.00
200.00 $
360.00
4.00
35.00 $
65.00
35.00 $
65.00
1.00
80.00 $
97.00
160.00 $
194.00
1.00
20.00 $
26.00
560.00 $
728.00
20.00
220.00 $
231.00
440.00 $
462.00
6.00
160.00 $
177.00
320.00 $
354.00
1.00
21.00 $
24.40
231.00 $
268.40
6.00
4.00 $
6.40
8.00 $
12.80
2.00
5.00 $
6.40
85.00 $
108.80
5.00 $
6.20
5.00 $
6.20
776.70 $
1,080.97
10.00
2.00
2.50 $
3.65
175.00 $
255.50
41.60
2.35 $
2.95
305.50 $
383.95
48.00
2.50 $
3.45
35.00 $
48.30
10.00
4.00 $
6.35
56.00 $
88.90
12.78
$
$
2.00 $
1.80 $
2.95
2.70
$
$
$
$
$
212.40
91.92
276.00
276.00
816.00
82.90
31.60
1.20
144.00
61.20
816.00
-
$
$
$
$
$
$
104.00
1.00
510.00 $
510.00
816.00 $
816.00
1.00
1.00
46,139.93
2,306.99
3,229.79
51,676.71
516.77
52,193.47
1.60
MATERIA
COSTOS
LES
UNITARIOS MATERIALES COSTOS TOTALES
2,197.14
120.48
CANTIDA MATERIA
DES
LES
0.00
1.16
0.00
100.00
17.38
20.95
521.29
628.62
25.24
13.63
15.33
681.43
766.61
50.00
0.00
0.00
170.36
511.07
0.00
0.00
170.36
511.07
995.71
0.00
10.56
0.00
109.85
19.00
2.00
0.00
10.56
0.00
329.54
57.00
3.00
1.36
9.54
42.52
297.65
57.00
10.00
0.03
2.49
3.54
258.67
2,308.82
100.00
5.00
0.00
10.56
0.00
116.50
49.17
7.00
0.00
5.62
0.00
25.30
26.97
5.00
53.39
71.79
122.80
165.11
13.64
15.00
0.00
10.56
0.00
92.95
22.20
10.00
1.29
2.49
392.30
753.63
2,900.00
0.59
8.18
143.10
13.29
201.02
183.99
609.61
298.98
856.35
2,258.94
24.00
12.00
5.00
100.00
15.50
23.00
837.14
1,241.91
39.23
11.03
2.00
20.00
15.00
-
22.49
33.90
674.62
1,017.04
79.75
11.50
1,485.38
1.29
2.49
248.33
477.05
380.00
0.59
8.18
143.10
0.00
2.56
1.53
4.09
13.29
211.24
0.85
5.11
3.92
12.95
139.14
226.10
0.00
43.49
26.10
16.35
226.11
333.76
40.20
86.98
66.69
51.79
18.50
3.20
28.24
140.00
140.00
4.00
5.00
100.00
0.80
1.80
2.00
35.00
15.33
21.12
147.19
202.79
18.50
15.00
1,571.55
1.29
2.49
453.15
870.53
1,000.00
0.59
8.18
143.10
13.29
201.02
183.99
286.20
298.98
402.04
1,790.12
12.00
6.50
5.00
100.00
10.22
12.61
592.84
731.18
18.00
35.00
10.22
12.61
858.60
1,058.94
410.00
3.00
1,233.78
15.50
23.00
155.03
229.98
9.54
11.03
15.33
21.12
153.32
211.24
9.54
70.00
211.24
257.24
576.70
702.27
2.73
110.00
2.56
5.11
25.55
51.11
9.54
2.50
1.53
3.92
15.33
39.18
2,453.08
9.54
3.50
1.29
2.49
274.48
527.29
380.00
0.59
8.18
13.29
197.97
321.70
22.00
10.00
143.10
201.02
459.35
645.28
2.65
110.34
1.53
3.92
32.81
83.85
22.00
32.37
40.89
692.67
874.96
22.00
3.00
5,270.87
32.37
45.49
2,071.55
2,911.07
63.00
30.00
12.95
15.50
828.62
992.16
63.00
25.00
8.18
10.56
147.19
190.12
22.44
2.38
15.33
18.40
981.26
1,177.51
63.00
7.94
2,370.97
0.00
0.85
0.00
85.18
30.00
0.80
2.56
5.11
204.43
408.86
67.00
1.80
2.21
3.85
106.30
184.80
12.00
3.00
1.53
3.92
122.66
313.46
67.00
2.00
1.19
2.83
57.24
135.74
67.00
3.00
25.55
32.37
766.61
971.04
0.50
200.00
25.55
32.37
214.65
271.89
0.50
200.00
56.36
8.00
2,493.76
14.31
20.61
872.91
1,257.41
14.31
20.51
372.06
533.29
15.00
8.00
14.48
22.25
457.58
703.06
31.32
6.00
60.32
2.00
0.00
653.00
0.00
4,255.60
56.85
10.56
653.00
881.20
1,506.57
60.32
15.00
25.55
653.00
2,069.85
2,621.81
60.32
10.00
22.15
653.00
21.26
27.80
0.80
5.00
22.15
653.00
32.56
42.57
0.70
5.00
2,131.18
289.61
395.23
289.61
395.23
1.00
200.00
286.20
391.82
858.60
1,175.47
3.00
230.00
286.20
391.82
286.20
391.82
1.00
250.00
40.89
56.22
40.89
56.22
1.00
20.00
40.89
56.22
40.89
56.22
1.00
60.00
40.89
56.22
40.89
56.22
1.00
20.00
1.80
50.00
15.00
10.00
561.50
109.03
140.37
436.12
561.50
544.29
2.18
5.08
65.42
152.30
2.86
5.76
71.55
143.95
6.00
15.00
28.96
153.32
28.96
41.23
165.59
41.23
28.96
153.32
28.96
41.23
165.59
41.23
1.00
1.00
1.00
5.00
120.00
30.00
1,616.18
4.77
8.18
95.40
163.54
7.80
10.00
11.93
15.33
357.75
459.97
5.38
12.00
8.18
11.58
28.62
40.55
3.00
5.00
85.18
134.58
85.18
134.58
817.55
2.00
80.00
81.77
100.51
163.54
201.02
2.00
200.00
186.03
216.70
372.06
433.39
2.00
450.00
22.15
35.78
33.22
53.66
1.00
250.00
85.18
129.47
85.18
129.47
1.00
180.00
4,355.03
4.09
7.33
735.95
1,318.57
130.00
0.30
5.11
9.71
102.21
194.21
20.00
0.35
153.32
209.54
153.32
209.54
1.00
88.00
131.18
174.28
524.70
697.10
4.00
30.00
255.54
339.01
255.54
339.01
1.00
50.00
44.29
69.85
44.29
69.85
2.00
85.00
11.93
15.84
238.50
316.87
28.00
30.00
61.33
71.55
367.97
429.30
2.00
50.00
233.39
291.31
233.39
291.31
2.00
80.00
11.93
16.18
71.55
97.10
1.00
18.00
15.33
19.59
30.66
39.18
1.00
20.00
25.55
29.81
255.54
298.13
17.00
10.00
23.17
27.43
46.34
54.86
1.00
25.00
828.92
2.90
4.26
120.48
177.17
75.00
2.00
1.29
2.39
62.15
114.48
15.00
2.00
2.90
4.60
28.96
46.00
5.20
2.00
2.90
4.60
37.01
58.78
15.00
1.50
2.21
2.21
3.92
3.41
183.59
69.98
60.00
15.00
1.50
1.50
0.07
1.09
7.09
324.82
107.67
113.39
113.39
827.20
101.00
2.00
0.00
0.00
0.00
1.00
0.00
0.00
436.21
517.00
697.94
827.20
1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
41,663.41
2,499.80
2,649.79
46,813.01
468.13
7,021.95
54,303.09
INGENIO S.A
COSTOS
UNITARIOS
MATERIALES
COSTOS TOTALES
2,180.45
2.84
200.00
283.50
31.03
504.80
783.20
22.28
750.00
1,113.75
1,947.28
3.05
38.00
57.86
4.57
171.00
260.35
15.23
570.00
867.83
7.61
500.00
761.25
5,676.65
10.66
344.19
524.03
7.61
134.85
205.31
21.47
204.60
292.78
13.65
222.00
303.03
0.84
1,700.00
2,448.00
7.09
144.45
120.00
1,200.00
170.10
1,733.40
1,971.29
15.23
432.93
597.44
17.23
917.13
1,373.85
7,148.37
2,394.47
0.84
222.76
320.77
7.09
144.45
1.23
2.74
3.05
53.29
92.50
320.00
22.59
252.00
280.00
140.00
131.12
462.24
34.72
383.67
426.30
213.15
22.84
277.50
422.49
1,868.11
0.84
586.21
844.14
7.09
144.45
60.00
650.00
85.05
938.93
2,885.79
54.30
630.00
977.45
4.65
1,230.00
1,908.35
1,825.61
15.23
105.27
145.27
120.12
667.80
1,145.94
161.70
300.30
441.44
4.06
23.85
38.73
5.68
33.39
54.23
1,151.24
0.84
222.76
320.77
14.18
220.00
311.85
159.39
292.41
422.39
0.00
0.00
66.00
96.23
4.37
6,234.59
46.55
1,890.00
2,932.34
38.79
1,575.00
2,443.61
3.69
53.43
82.89
12.31
500.00
775.75
1,091.60
1.23
24.00
36.89
2.77
120.60
185.36
4.57
36.00
54.81
3.05
134.00
204.02
4.57
201.00
306.02
304.50
100.00
152.25
304.50
100.00
152.25
1,225.93
13.34
450.88
751.84
13.34
120.00
200.10
8.75
187.92
273.99
0.00
2,361.06
2.92
120.64
175.89
21.47
904.80
1,294.77
14.58
603.20
879.47
7.29
4.00
5.83
7.29
3.50
5.10
1,562.40
252.00
200.00
252.00
289.80
690.00
869.40
315.00
250.00
315.00
25.20
20.00
25.20
75.60
60.00
75.60
25.20
20.00
25.20
127.58
70.88
14.04
90.00
127.58
0.00
3,179.68
554.58
150.00
210.60
21.06
90.00
126.36
7.02
168.48
42.12
5.00
120.00
30.00
7.02
168.48
42.12
445.85
14.04
78.00
109.51
16.85
64.56
90.64
7.02
15.00
21.06
112.32
160.00
224.64
2,179.25
248.40
400.00
496.80
543.38
900.00
1,086.75
316.25
250.00
316.25
279.45
180.00
279.45
4,685.20
0.78
39.00
101.40
0.91
7.00
18.20
228.80
88.00
228.80
78.00
120.00
312.00
117.00
50.00
117.00
221.00
170.00
442.00
78.00
840.00
2,184.00
130.00
100.00
260.00
208.00
160.00
416.00
46.80
18.00
46.80
52.00
20.00
52.00
26.00
170.00
442.00
65.00
25.00
65.00
500.14
3.07
150.00
230.55
3.07
30.00
46.11
3.07
10.40
15.98
2.31
22.50
34.58
2.31
2.31
90.00
22.50
3.07
202.00
138.33
34.58
310.47
310.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$43,179.55
$2,158.98
$2,590.77
$47,929.30
$479.29
$7,189.40
$55,597.99