Академический Документы
Профессиональный Документы
Культура Документы
UBICACIN:
FECHA: 17-Aug-2016
No
PARTIDA
1.1.11.21.31.31.42.-
PRELIMINARES
Replanteo
Relleno Acera
Demolicion Conten
Demolicion Acera
Bote de Material (Producto de la demolicion)
CANT
UNIDAD
1
15.00
100.00
100.00
71.80
PA
M3
ML
M2
M3
P.U.
5,000.00
821.82
87.12
167.91
283.64
VALOR
5,000.00
12,327.25
8,711.60
16,791.11
20,365.09
----------------
SUB-TOTAL
63,195.06
CONSTRUCCION DE :
2.1- Construccin de Conten (Secc= 0.09 Mt2),(Horm. 1:2:4),
100.00
ML
617.04
61,704.16
150.00
M2
826.35
123,953.03
----------------
185,657.19
2,500.00
----------------
2,500.00
5.-
MISCELANEOS
5.04- Limpieza Final
1.00
PA
2,500.00
PREPARADO POR:
ING. MANUEL VARGAS
6,283.81
25,135.23
4,524.34
--------------------35,943.38
287,295.63
Personal
Capataz
3.00
Peones
3.00
35.901
43.08
CANT.
2.000
1.000
1.000
CANT.
2.000
1.000
1.000
CANT.
1.00
10.00
2.00
0.20
2.00
2.00
CANT.
1.00
10.00
2.00
0.20
2.00
2.00
CANT.
1.000
2.000
1.000
Descripcin
Regado y mojado de material (Caliche)
Traslado material (1 TC = 3.33 m3 / dia).
Alquiler Compactador Manual (Rend. 12 m3/dia en zanjas)
Combustible (Rend. 2gln/da)
Operador cat. 2
Depreciacin herramientas (carretilla, pala, pico, etc)
12.00
CANT.
1.09
0.21
1.00
1.00
0.50
1.00
12.00
CANT.
15.96
1.45
3.00
1.00
1.00
0.50
RELLENO DE REPOSICION
CONSTRUCCION CONTEN
Descripcin
Area de seccin: 0.156 m2, Volumen / metro: 0.156 m3
Longitud total: 10 m
Madera (110p2/10 usos + 10% desp.).
Clavos (5 lb. / 100 p2).
Hormign 1:2:4 + 2% desp.
Mortero 1:2 para pulido. (esp.: 2cm)
Construccin contn.
1.00
CANT.
1.00
2.00
2.00
2.00
2.00
1.00
1.00
5.00
6.00
1.00
4.00
2.00
20.00
Area de seccin: m2
CANT.
12.20
3.94
1.02
0.10
10.00
150.00
CANT.
150.00
172.50
150.00
15.75
Carpinteria
1 .-Materiales
1.A madera (4 uso)
x-x madera de 2" x 4" (4 uso)
y-y madera de 2" x 4" ( 4 uso)
Estacas, madera de 1" x 4" ( separadas c/2 mt)
1.B Clavos
1.D Hilo
1.E Tiza
116.99
59.37
4.47
5.00
1.00
1.00
1.00
2.00
4.00
3.- Herramientas
Cinta Metrica
Martillo
Nivel de Burbujas
Machete
Serrucho
Mandarria
1.00
1.00
1.00
1.00
1.00
1.00
Estampado
1 .-Materiales
POLVO COLORANTE, (SALOMON SGS 427 RED)
PRIMER, (SUPER SEAL, 1 GL) REND 18 M2/GL (A DOS MANOS )
APLICACION PRIMER, (SUPER SEAL, 1 GL) REND 15 M2/GL (A DOS
FIBRA (CONFIBER MONO 3/4") (REND 1 LB/M3)
30.00
10.00
150.00
0.00
3.00
5.00
3.- Herramientas(Depreciacion)
Carretillas
Pico
Pala
Cubos
Manguera
Pasarela (2 X 1" X 8" X 12")
Pison para aplicacion del estampado
Frotador
Violidadores
Tanque
PLANTILLA MOLDE, (MAT BRICK PAVER RB. M-19)
2.00
2.00
4.00
2.00
1.00
4.00
2.00
2.00
2.00
1.00
6.00
CANT.
13.21
0.63
60.00
0.50
CANT.
11.84
1.00
69.04
0.50
CANT.
8.00
0.45
0.90
50.00
1.00
CANT.
0.45
0.90
50.00
9.00
1.00
CANT.
0.54
9.00
1.28
1.08
ZAPATA DE COLUMNA
1.2
Descripcin
Acero 1/2'' @ 0.15 mts G-60 + 5% desp.
Mano de Obra Acero
Hormign 1:3:5 + 2% desp..(Inc. Lig. y Vaciado a mano)
Alambre #18 (1.50 lb/qq)
CANT.
2.74
2.74
2.27
5.49
CANT.
12.50
15.00
0.024
0.02
0.04
0.03
13.00
13.00
1.00
27.333333
Viga de Amarre 20x30, (4 3/8 ), Est. 3/8 @ 0.20
Acero 3/8" x 20' grado 40 + 10% desp.
M.O. acero
Madera bruta amer. (4 usos)
Clavos corrientes (5 lb. / 100 pie madera)
Clavos de acero ( lb / metro)
Alambre calibre #14 ( lb. / metro)
Confeccin e instalacin de madera
Desencofrado
Horm. 1:2:4, lig. + 10% desp.
3.19
27.33
160.67
32.13
6.83
6.83
27.33
21.87
1.72
101.21
20.24
1.81
1.81
7.25
7.25
11.60
1.22
5.932
5.932
5.932
358.785
71.76
3.16
5.93
39.546
39.546
6.62
CERAMICA PARED
Preparacin terreno
Horm. 1:3:5 + 5% desp. h=.10 m.
Mortero Pega. + 5% desp.
Baldosas + transporte + 10% desp.
Derretido. + 10% desp.
Colocacin
26.55
0.266
0.1407
29.21
1.0620
26.55
CERAMICA PISO
Preparacin terreno
Horm. 1:3:5 + 5% desp. h=.10 m.
Mortero pega. + 5% desp.
Baldosas + transporte + 10% desp.
Derretido. + 10% desp.
Colocacin
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
MEZCLA DE EMPAETE:
Arena fina + 2% desp.
Cal hidratada + 2% desp. (50 lbs.)
Mano de obra mezclado (un pen)
1.02
3.06
0.50
45.24
9.46
0.50
1.102
0.02171
0.0333
0.0250
0.0703
0.1590
1.00
0.02171
0.0333
0.1820
0.0230
1.00
0.02600
0.0333
1.4402
0.0703
0.1590
Mano de obra
CANTOS Y MOCHETAS:
Mortero 1:4 p/empaete + 10% desp., 1.67 cm.
Reglas (2 de 1"x4"x3.28' / 10 usos)
Mano de obra
1.00
0.00367
0.1093
1.00
1.00
0.0473
0.3333
0.0473
1.00
3.00
IMPERMEABILIZANTE ACRILICO:
Limpieza superficie
Sellador ALM + 10% desp.
Silicool + 10% desp.
Mano de obra
1.00
0.090
0.090
1.00
LUZ CENITAL:
Tubo "x20' PVC SDR-26 + 15% desp.
Caja octagonal
Alambre #12 TW
Roseta de porcelana
Cinta adhesiva "3M" (rollo)
0.08
1.00
1.00
1.00
1.00
40.00
1.00
0.05
0.0125
1.00
1.00
1.00
60.00
1.00
2.00
0.05
0.0125
1.00
INTERRUPTOR DOBLE:
Tubo "x20' PVC SDR-26 + 15% desp.
Caja rectangular "
Alambre #12 TW
Accesorio
Codos plsticos "
Cinta adhesiva "3M" (rollo)
Cemento PVC + 30% desp. ( gl.)
Mano de obra
Beneficios contratistas elctricos
1.00
1.00
60.00
1.00
1.00
0.05
0.0125
1.00
9.00
1.00
0.0420
5.00
5.00
10.00
1.00
0.06
1.00
10.00
0.50
359.01
M2
dias
1,200.00
3,600.00
dias
500.00
1,500.00
223.01
8,006.42
M3
283.64
12,219.39
25,325.81
Costo/M2 =
70.54
VALOR
1,000.00
500.00
237.50
1,737.50
223.01
60
166.232
401.695
458.521
UND.
H/dia
da
dia
gln
dia
pa
P.U
500.00
500.00
1,350.00
191.40
500.00
16.38
$ total
Costo/M3
VALOR
546.00
102.50
1,350.00
191.40
250.00
16.38
2,456.28
204.69
UND.
M3
H/dia
da
dia
gln
dia
P.U
329.50
600.00
600.00
1,226.93
178.50
1,000.00
VALOR
5,258.82
871.42
1,800.00
1,226.93
178.50
500.00
pa
26.14
$ total
Costo/M3
26.14
9,861.80
821.82
P.U
14.00
VALOR
h/da
h/da
h/da
h/da
h/da
h/da
h/da
1,200.00
600.00
600.00
600.00
600.00
600.00
600.00
Subtotal (1) =
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
600.00
600.00
7,200.00
UD.
UD.
UD.
UD.
UD.
96.67
24.30
43.12
12.50
5.00
Subtotal (2) =
483.33
145.80
43.12
50.00
10.00
732.25
P2
11.36
Subtotal (3) =
Total =
Costo/M3 =
227.25
227.25
8,159.50
582.82
UND.
Area de seccin: m2
UND.
p2
lb
m3
m3
m
0.1
P.U
VALOR
35.70
50.00
3,829.63
3,841.15
123.77
$ total
Costo/ML
435.54
197.05
3,906.22
393.95
1,237.66
6,170.42
617.04
1.50
100.00
m2
UND.
m2
m2
m2
m3
P.U
27.96
98.96
30.00
3,829.63
$/M2
p2
p2
p2
lb
lb
caja
46.00
46.00
46.00
27.73
139.20
35.00
VALOR
4,194.17
17,070.31
4,500.00
60,316.66
86,081.14
573.87
$/M2
5,381.39
2,731.05
205.84
138.65
139.20
35.00
8,631.13
57.54
h/dia
h/dia
h/dia
1,200.00
600.00
600.00
DIA
$/M2
1,200.00
1,200.00
2,400.00
4,800.00
32.00
UD
UD
UD
UD
UD
UD
20.98
18.88
10.49
12.59
16.79
10.49
20.98
18.88
10.49
12.59
16.79
10.49
90.22
0.60
$/M2
LB
GL
M2
LB
72.36
950.00
31.72
125.39
2,170.80
9,500.00
5,657.84
0.00
17,328.64
104.0978125
96
$/M2
115.52
h/dia
h/dia
1,000.00
600.00
DIA
$/M2
3,000.00
3,000.00
6,000.00
40.00
UD
UD
UD
UD
UD
P2
UD
UD
UD
UD
UD.
44.62
9.44
7.21
3.15
18.88
46.00
16.79
52.45
10.49
6.71
84.93
89.24
18.88
28.84
6.29
18.88
184.00
33.57
104.91
20.98
6.71
509.60
1,021.90
6.81
826.35
$/M2
Costo $/M2 =
ICULAR:
1.40
100.00
m2
UND.
m2
m2
m2
m3
UND.
fda
m3
gl
P.U
25.42
89.96
27.27
3,829.63
COSTO
Costo $/M2 =
VALOR
1,653.26
6,728.81
1,773.82
26,153.31
36,309.20
558.26
P.U
224.16
960.00
0.50
VALOR
2,961.15
600.00
30.00
#REF!
da
500.00
Costo/M3
250.00
3,841.15
UND.
fda
m3
gl
da
P.U
224.16
761.25
0.50
500.00
Costo/M3
VALOR
2,654.05
759.73
34.52
250.00
3,698.30
UND.
Fda
M3
M3
Gls
M3
P.U
224.16
960.00
860.00
0.50
582.82
Costo/M3
VALOR
1,793.28
432.00
774.00
25.00
582.82
3,607.10
UND.
m3
m3
gl
fda
m3
P.U
960.00
860.00
0.50
224.16
582.82
Costo/M3
VALOR
430.37
774.00
25.00
2,017.44
582.82
3,829.63
5.0833333333
96
20
UND.
qq
ML
M3
Lb
1.2
P.U
2,192.80
85.22
3,841.15
36.17
Costo/M3
0.25
VALOR
1,180.74
766.96
4,900.35
38.95
5,141.33
2.16
19.2
2.7428571429
UND.
qq
qq
M3
Lb
P.U
2,192.80
300.00
3,841.15
36.17
Costo/M3
VALOR
6,014.54
822.86
8,711.74
198.42
7,290.53
UND.
UD.
UD.
M3
qq
Lb
M3
UD.
UD.
P.U
26.10
13.17
250.00
2,192.80
31.87
3,841.15
0.82
1.75
VALOR
326.25
197.50
6.00
41.12
1.20
126.76
10.66
22.77
0.00
0.00
13.27
745.52
PA
13.27
Costo/M2
ml
18.6666666667
1.4358974359
136.6666666667
1.7521367521
1.64 m3
qq
m
pt
lb
lb
lb
m
m2
m3
2,192.80
81.08
35.70
30.43
53.10
34.64
120.83
24.17
3,829.63
M3
6,990.72
2,216.19
5,735.95
977.72
362.67
236.59
3,302.69
528.52
6,594.62
$16,430.29
1.16 m3
3/8" a 20 cms
qq
qq
qq
0.0490873852 23.6313259503
0.7853981634 118.1566297514
7.625
1.3186813187
2,192.80
2,192.80
243.24
2,891.60
13,156.80
3,560.39
0.0490873852
23.6313259503
3.938554325
pt
lb
lb
lb
m
m
m2
m3
35.70
30.43
53.10
34.64
138.56
178.83
20.94
3,829.63
M3
3,613.20
615.90
96.11
62.70
1,004.56
1,296.52
242.90
4,664.49
$25,620.01
2,192.80
243.24
24.32
35.70
30.43
53.10
34.64
300.00
25.78
3,829.63
M3
13,007.47
1,442.88
144.26
12,808.62
2,183.66
167.80
205.42
11,863.80
1,019.50
25,333.00
$10,306.34
6.3
qq
qq
qq
pt
lb
lb
lb
m2
m2
m3
m2
m3
m3
m2
fda
m2
m2
m3
m3
m2
fda
m2
26.55 m2
34.23
3,607.10
#REF!
400.00
350.00
200.00
M2
908.81
957.69
#REF!
11,682.00
371.70
5,310.00
#REF!
#REF! m2
34.23
3,607.10
#REF!
600.00
350.00
200.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
M2
#REF!
m3
fda
da
950.00
70.00
500.00
M3
969.00
214.20
250.00
$1,433.20
gl
fda
da
m3
0.50
224.16
500.00
1,433.20
M3
22.62
2,120.55
250.00
1,579.39
$3,972.56
m3
pt
u
da
lb
m2
3,972.56
154.14
1,461.13
938.18
27.66
129.35
M2
86.24
5.13
36.53
65.95
4.40
129.35
$327.60
m3
pt
pt
da
m2
3,972.56
154.14
32.45
938.18
168.85
M2
86.24
5.13
5.91
21.58
168.85
$287.71
m3
pt
pt
da
lb
3,972.56
154.14
32.45
938.18
27.66
103.29
5.13
46.74
65.95
4.40
m2
115.13
M2
115.13
$340.64
m3
pt
m
3,972.56
154.14
39.36
M
14.58
16.85
39.36
$70.79
m2
m3
pt
m3
m2
m
287.16
3,698.30
141.29
553.51
178.59
36.08
M2
287.16
174.93
47.09
26.18
178.59
108.25
$822.20
m2
gl
gl
m2
31.12
622.95
1,007.07
38.76
M2
31.12
56.07
90.64
38.76
$216.59
gl
m2
m2
705.64
6.96
34.39
20.00%
M2
56.45
6.96
34.39
19.56
$117.36
u
u
p
u
u
56.18
34.85
7.15
47.20
190.35
56.18
34.85
286.18
47.20
9.52
u
u
262.82
403.43
20.00%
Unid.
3.29
403.43
168.13
$1,008.78
u
u
p
u
u
u
u
u
56.18
29.70
7.15
33.04
5.35
190.35
262.82
403.43
20.00%
Unid.
56.18
29.70
429.27
33.04
10.69
9.52
3.29
403.43
195.02
$1,170.14
u
u
p
u
u
u
u
u
56.18
29.70
7.15
148.81
5.35
190.35
262.82
488.83
20.00%
Unid.
56.18
29.70
429.27
148.81
5.35
9.52
3.29
488.83
234.19
$1,405.14
u
u
u
u
u
u
u
m3
u
u
152.22
483.93
289.10
5.88
6.68
100.41
621.93
4,929.27
6,464.95
61.80
1,369.98
483.93
12.14
29.40
33.40
1,004.10
621.93
295.76
6,464.95
618.00
86.15
15.00%
Unid.
43.08
1,640.04
$12,616.71
1400.00 m.
3
u.
10
usos
25%
10%
10
pies
3.000
pies
4
u.
Rend./lb.
87
u.
Rend./m.
Rend./m.
Rend./m.
Rend./m.
Rend./m.
0.001
0.0012
0.0012
0.0012
0.0012
rollo
da
da
da
da
9210.53
1382.00
pt
pt
529.63
1059.25
2.00
2.00
2.00
2.00
2.00
lb
pt
u
u
u
u
u
30.43
35.70
106.29
500.00
900.00
1,300.00
5,000.00
Unid.
ML
16,116.53
37,815.32
212.58
1,000.00
1,800.00
2,600.00
10,000.00
$69,544.43
$49.67