Escolar Documentos
Profissional Documentos
Cultura Documentos
Codia: 3966
Clculos, Diseos Estructurales, Presupuestos y Construcciones
Proyecto:
Presupuesto:
Construccin
Localidad:
CONSTANZA
Fecha:
Fecha de Impresin:
Propietario:
DESCRIPCION
IPREVISTOS
TOTAL GENERAL
CANTIDAD
UND
PRECIO
UNITARIO
5.00%
26.10%
VALOR
20-Aug-2011
12-Mar-13
SUB-TOTAL
% del Total
SUB-TOTAL
RD$496,530.71
RD$10,427,144.97
RD$10,427,144.97
Pagina 1/169
UNIDAD
REPLANTEO
Caseta de materirales
Replanteo
MOVIMIENTO DE TIERRA
Relleno compactado (Grava)
Relleno caliche
Compactacin
Excavacin terreno mixto
CON EQUIPO
Corte capa vegetal
Bote de capa vegetal con equipo(pala y camion)
Extraccin de material insebible
Nivelacin y compactacin del suelo de fundacin
Suministro de material de base
Distribucin y compactacin
Rechequeo de superficie y mojado
Ingenieria y replanteo(movimiento de tierras)
EXCAVACION EQUIPO MANUAL
Excavacin en tierra
Excavacion en caliche duro
Excavacin en roca con retro
Excavacin en roca con compresor
Extraccin capa vegetal
Relleno de reposicin
Bote de material sobrante
Movimiento interno de material(<10 mts)
DEMOLICIONES
Desmantelamiento verja
HORMIGON SIMPLE
Hormigon simple
Fc=140 Kg/Cm
Fc=160 Kg/Cm
Fc=180 Kg/Cm
Fc=210 Kg/Cm
Fc=140 Kg/Cm Zapata de Bordillos y verjas
Vaciados de hormigon simple
Analisis vaciado 10 m losas y vigas (meseta)
Analisis vaciado 20 m losas y vigas (winche)
Analisis vaciado 20 m en zapatas
Andamios para alinear columnas (Cepos)
HORMIGONES ARMADO
Hormigon armado con ligadora estacionaria
Zapata Muro Blocks 0.60 x 0.25
Zapata Muro Blocks 0.45x0.25
Zapata Muro Blocks 0.30 x 0.25
Zapata Muro Blocks 0.30 x 0.20
Zapata Rampa de la Escalera 0.60 x 0.25
Zapata Columna Z1.
Escalones zapata Muro Blocks 0.60 x 0.25
Columna C1 20x20
Columna C2 20x20
Vigas de carga en balcon
Dinteles con 3 1/2" + 2 3/8" de 0.20x0.30
Dinteles con 5 3/8" de 0.20x0.30
Dintel corrido con 6 3/8" de 0.20x0.30
Refuerzo plano (2.90 ml)
Vigas Porticos P1Y (todos los niveles promedio
0.30x0.40)
Vigas Porticos P2Y (todos los niveles promedio
0.30x0.40)
Losas de hormigon fondo septico y cisterna
Losas de hormigon septico y cisterna
Torta de hormigon armado
Losa aligerada con bovedas en sterofoam(1er nivel, Inc.
macizado)
Losas de hormigon
Vuelo de hormigon
Rampa escalera
Hormigon armado con concretera
Zapata Muro Blocks 0.60 x 0.25
Zapata Muro Blocks 0.45x0.25
Zapata Muro Blocks 0.30 x 0.25
Zapata Muro Blocks 0.30 x 0.20
Platea de fundacin
Zapata Rampa de la Escalera 0.60 x 0.25
Zapata de columnas
Zapata de columnas promedio
Zapata Z3
Zapata Z4
Zapata Z5
Zapata Z6
Zapata Z7
Zapata Z8
Pgina 2/169
Precio Unitario
UNIDAD
COSTO TOTAL
M2
M2
103,487.12
295.04
M2
M2
103,487.12
14,161.98
M3
M3
M2
M2
1,646.86
566.86
11.26
462.00
M3
M3
M2
M3
1,646.86
566.86
11.26
462.00
M3
M3E
M3C
M2
M3E
M3C
M2
TAREA
125.00
M3
125.00 M3E
12.00 M3C
1.50
M2
100.00 M3E
16.00 M3C
2.50
M2
1,500.00 TAREA
12.00
80.00
12.00
1.50
100.00
16.00
2.50
1,500.00
M3
M3
M3
M3
M3
M3
M3
M3
200.00
300.00
800.00
2,300.00
50.00
70.00
91.67
10.00
M3
M3
M3
M3
M3
M3
M3
M3
200.00
300.00
200.00
2,300.00
60.00
70.00
550.00
10.00
ML
2.00
ML
2.00
M3
M3
M3
M3
M3
3,483.90
3,703.10
3,846.95
4,386.80
3,492.50
M3
M3
M3
M3
M3
3,483.90
3,703.10
3,846.95
4,386.80
3,492.50
M3
M3
M3
M3
818.52
458.73
285.17
2,754.56
M3
M3
M3
UND
8,185.18
9,174.56
5,703.35
2,754.56
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
ML
6,892.37
7,282.17
8,088.62
7,854.91
6,200.13
6,953.47
8,326.33
24,542.84
16,366.67
13,396.02
15,762.61
14,598.26
18,167.54
2,201.44
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
ML
6,892.37
7,282.17
8,088.62
7,854.91
6,200.13
6,953.47
8,326.33
24,542.84
16,366.67
13,396.02
15,762.61
14,598.26
18,167.54
2,201.44
M3
18,607.76
M3
18,607.76
M3
M3
M3
M3
19,475.01
8,624.81
11,223.77
6,623.55
M3
M3
M3
M3
19,475.01
8,624.81
11,223.77
6,623.55
M3
M3
M3
M3
12,945.43
12,851.07
13,830.27
14,994.96
M3
M3
M3
M3
12,945.43
12,851.07
13,830.27
14,994.96
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
10,134.10
10,523.90
11,330.35
11,496.00
19,222.75
9,330.80
10,993.61
11,304.89
12,660.21
12,845.74
13,130.97
13,032.76
12,081.14
11,922.79
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
10,134.10
10,523.90
11,330.35
11,496.00
19,222.75
9,330.80
10,993.61
11,304.89
12,660.21
12,845.74
13,130.97
13,032.76
12,081.14
11,922.79
UNIDAD
3.2.12
3.2.13
3.2.14
3.2.15
3.2.16
3.2.17
3.2.19
3.2.21
3.2.22
3.2.23
3.2.24
3.2.25
3.2.26
3.2.27
3.2.28
3.2.29
3.2.30
3.2.31
3.2.32
3.2.78
3.2.79
3.2.80
3.2.81
3.2.82
3.2.84
3.2.87-a
3.2.87-b
3.2.87-c
3.2.87-d
3.2.87-e
3.2.88-a
3.2.88-b
3.2.88-c
3.2.88-d
3.2.96
3.2.97
3.2.93
3.2.94
3.2.95
3.2.96
3.2.97
3.2.98
3.2.97
3.2.98
3.2.97
3.2.98
3.2.97
3.2.98
3.2.97
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.98
3.2.116
3.2.117
3.2.98
3.2.119
3.2.120
3.2.121
3.2.122
3.2.123
3.2.124
3.2.125
3.2.126
3.2.127
3.2.128
3.2.129
3.2.130
3.2.131
3.2.132
3.2.133
3.2.134
3.2.135
3.2.136
Pgina 3/169
Precio Unitario
UNIDAD
COSTO TOTAL
M3
M3
M3
M3
M3
M3
M3
M3
M3
15,139.64
11,823.59
11,538.50
11,900.94
15,645.27
10,534.62
19,662.00
15,970.43
23,612.26
M3
M3
M3
M3
M3
M3
ML
M3
M3
15,139.64
11,823.59
11,538.50
11,900.94
15,645.27
10,534.62
19,662.00
15,970.43
23,612.26
M3
24,306.97
M3
24,306.97
M3
24,308.76
M3
24,308.76
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
ML
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
21,179.37
24,343.95
17,656.30
24,777.13
36,468.99
30,592.32
26,246.24
32,404.80
49,774.83
34,249.59
29,264.47
26,103.44
34,401.40
30,931.53
18,651.65
28,295.16
24,982.83
21,447.50
22,973.19
22,910.85
24,440.12
22,461.60
18,208.14
21,377.71
33,530.83
19,004.35
17,839.99
21,801.39
2,236.26
25,213.01
28,616.51
23,112.47
24,868.60
25,035.60
24,264.16
22,733.05
22,595.30
28,979.85
24,363.32
24,212.23
23,903.25
24,024.48
21,958.21
23,934.38
24,891.34
43,298.98
29,105.00
29,970.00
28,153.03
28,267.72
27,698.27
24,664.80
22,951.32
24,471.26
25,460.14
22,773.21
23,881.82
24,696.11
28,801.42
27,516.99
26,418.80
25,365.96
25,991.09
23,923.27
24,615.46
24,683.46
21,332.77
21,807.36
23,628.31
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
ML
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
21,179.37
24,343.95
17,656.30
24,777.13
36,468.99
30,592.32
26,246.24
32,404.80
49,774.83
34,249.59
29,264.47
26,103.44
34,401.40
30,931.53
18,651.65
28,295.16
24,982.83
21,447.50
22,973.19
22,910.85
24,440.12
22,461.60
18,208.14
21,377.71
33,530.83
19,004.35
17,839.99
21,801.39
2,236.26
25,213.01
28,616.51
23,112.47
24,868.60
25,035.60
24,264.16
22,733.05
22,595.30
28,979.85
24,363.32
24,212.23
23,903.25
24,024.48
21,958.21
23,934.38
24,891.34
43,298.98
29,105.00
29,970.00
28,153.03
28,267.72
27,698.27
24,664.80
22,951.32
24,471.26
25,460.14
22,773.21
23,881.82
24,696.11
28,801.42
27,516.99
26,418.80
25,365.96
25,991.09
23,923.27
24,615.46
24,683.46
21,332.77
21,807.36
23,628.31
3.2.225
3.2.226
3.2.240
3.2.251
3.2.252
3.2.250
3.2.255
4
4.1
4.2
4.3
5
5.1
5.1.1
5.1.2
5.1.3
5.1.4
5.1.5
5.1.6
5.1.7
5.1.8
5.1.9
5.1.10
5.1.11
5.1.12
5.1.13
5.1.14
5.2
5.2.1
5.2.2
5.2.3
5.2.4
5.2.5
5.2.6
5.2.7
5.2.8
UNIDAD
Precio Unitario
UNIDAD
COSTO TOTAL
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
19,629.24
17,948.04
20,266.43
23,312.21
16,380.66
20,264.61
29,594.39
24,893.91
23,952.79
23,927.72
24,327.47
20,325.34
42,281.96
26,593.21
22,797.88
11,866.55
14,465.51
10,291.23
7,368.90
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
19,629.24
17,948.04
20,266.43
23,312.21
16,380.66
20,264.61
29,594.39
24,893.91
23,952.79
23,927.72
24,327.47
20,325.34
42,281.96
26,593.21
22,797.88
11,866.55
14,465.51
10,291.23
7,368.90
M3
19,452.25
M3
3,552.43
M3
18,026.59
M3
2,128.20
M3
2,604.76
M3
18,741.84
M3
2,420.86
M3
18,331.21
M3
2,296.09
M3
18,628.13
M3
M3
M3
M3
M3
M3
M3
2,200.35
2,125.21
16,092.80
13,269.25
22,772.04
19,016.05
20,616.63
M3
M3
M3
M3
M3
M3
M3
18,376.54
15,791.14
1,931.14
13,269.25
22,772.04
19,016.05
20,616.63
M3
M3
M3
4,604.20
4,210.25
2,838.68
M3
M3
M3
4,604.20
4,210.25
2,838.68
M2
1,434.99
M2
1,434.99
M2
1,335.61
M2
1,335.61
M2
1,175.17
M2
1,175.17
M2
1,064.77
M2
1,064.77
M2
856.30
M2
856.30
M2
1,170.33
M2
1,170.33
M2
1,203.83
M2
1,203.83
M2
M2
M2
1,109.23
1,025.86
955.85
M2
M2
M2
1,109.23
1,025.86
955.85
M2
M2
M2
M2
952.67
786.43
680.02
710.02
M2
M2
M2
M2
952.67
786.43
680.02
710.02
M2
M2
1,403.12
1,292.71
M2
M2
1,403.12
1,292.71
M2
M2
1,146.57
1,036.17
M2
M2
1,146.57
1,036.17
M2
875.60
M2
875.60
M2
1,094.38
M2
1,094.38
M2
1,160.93
M2
1,160.93
M2
1,066.33
M2
1,066.33
Pgina 4/169
UNIDAD
5.2.12
5.2.13
5.3
5.3.1
5.3.2
5.3.4
5.3.5
5.3.6
5.3.7
5.3.8
5.3.9
6
6.1
6.1.1
6.1.2
6.1.3
6.1.4
6.1.5
6.1.6
6.1.7
6.1.8
6.1.9
6.1.12
6.2
6.2.1
6.2.2
6.2.3
6.2.4
6.2.5
7
7.1
7.2
7.3
7.4
7.09
7.09
7.09
7.13
7.14
7.16
7.17
7.18
7.19
8
8.1
8.1.1
8.1.2
8.1.3
8.1.4
8.1.5
8.1.6
8.1.7
8.1.8
8.1.10
8.1.11
8.1.12
8.1.13
8.2
8.2.1
8.2.2
8.2.3
8.2.3
8.2.4
8.2.5
8.3
8.3.1
8.3.2
Pgina 5/169
Precio Unitario
UNIDAD
COSTO TOTAL
M2
M2
982.96
912.95
M2
M2
982.96
912.95
M2
M2
M2
924.07
757.83
651.42
M2
M2
M2
924.07
757.83
651.42
M2
M2
M2
1,113.49
1,273.79
754.27
M2
M2
M2
1,113.49
1,273.79
754.27
M2
558.05
M2
558.05
M2
419.12
M2
419.12
M2
720.58
M2
720.58
M2
531.50
M2
531.50
M2
1,784.68
M2
1,330,713.44
M2
M2
M2
M2
M2
ML
M2
M2
ML
ML
51.38
306.74
251.55
221.78
248.15
57.56
578.88
220.17
143.20
112.64
M2
M2
M2
M2
M2
ML
M2
M2
ML
ML
51.38
306.74
251.55
221.78
221.78
57.56
578.88
220.17
143.20
112.64
M2
289.95
M2
289.95
M2
247.72
M2
247.72
M2
205.00
M2
205.00
M2
231.36
M2
231.36
ML
57.30
ML
57.30
M2
M2
ML
ML
ML
ML
ML
M2
M2
M2
M2
ML
ML
601.67
211.85
84.06
790.92
428.91
694.58
960.27
2,768.03
3,497.66
849.34
1,498.34
213.13
334.13
M2
M2
ML
ML
ML
ML
ML
M2
M2
M2
M2
M2
M2
601.67
211.85
84.06
2,372.75
428.91
694.58
960.27
206,771.95
353,158.62
849.34
1,498.34
2,293.28
334.13
M2
ML
M2
M2
M2
ML
ML
ML
M2
M2
M2
M2
1,151.51
246.26
1,811.51
372.76
748.89
225.68
1,683.89
444.39
1,188.89
394.89
803.89
356.39
M2
ML
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
1,151.51
246.26
1,811.51
372.76
748.89
225.68
1,683.89
444.39
1,188.89
394.89
803.89
356.39
M2
M2
M2
ML
ML
ML
646.95
282.39
733.59
299.31
844.77
352.44
M2
M2
M2
ML
ML
ML
646.95
282.39
733.59
299.31
844.77
352.44
M2
ML
2,390.77
876.62
ML
ML
2,390.77
876.62
UNIDAD
8.4
8.4.1
8.4.2
8.4.3
8.4.4
8.4.5
8.4.6
8.4.7
8.4.8
8.5
8.5.1
8.5.2
8.5.8
8.5.9
9
9.1.
9.2
9.3
9.4
9.5
9.6
9.11
10
10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
10.12
10.13
10.14
10.15
10.20
10.21
10.22
10.23
10.26
10.30
11
11.1
11.1.1
11.1.2
11.1.3
11.1.4
Pisos de piedra
Pisos de coralina
TERMINACION DE ESCALERAS
Escalones de granito blanco
Zcalos Escalera en granito blanco
Escalones de porcelanato
Zcalos de escalones de porcelanato
Escalones de marmol en entrada
Zcalos de marmol
Escalones de cemento frotado
RECUBRIMIENTOS
Cermica Italiana
Listelo de ceramica
Cermica Importada
Listelo de ceramica importada
Cermica Corriente
Listelo de ceramica economico
Cermica importada
Listelo de ceramica
Marmol travertino en paredes
Listelo de marmol
Losetas de ladrillo 4"x8"
Revestimiento de piedra
Meseta Cermica Italiana de 0.20 mts.
Meseta Cermica Importada normal de 0.20 mts
Meseta Cermica Italiana hasta 1.00 mts
Meseta Cermica Importada normal hasta 1.00 mts.
Meseta de Marmol travertino
Ladrillos rusticos
INSTALACION ELECTRICA
Salidas de luces y lamparas
Salidas sin rosetas
Luces Cenitales
Salidas de Lamparas fluorescentes
Salida de luz con lampara de superficie de dos tubos
11.1.5
11.6
Pgina 6/169
Precio Unitario
UNIDAD
COSTO TOTAL
M2
M2
566.38
507.05
M2
M2
566.38
507.05
M3
M3
M2
M2
M2
9,147.70
8,918.80
593.85
1,008.91
532.96
M2
M2
M2
M2
M2
914.77
445.94
593.85
1,008.91
532.96
M2
619.45
M2
619.45
M2
996.66
M2
996.66
M2
M2
M2
2,263.00
1,035.36
1,255.36
M2
M2
M2
2,263.00
1,035.36
1,255.36
ML
ML
M2
ML
ML
ML
ML
2,081.29
420.81
1,403.14
559.60
2,271.35
469.14
320.91
ML
ML
M2
ML
ML
ML
ML
2,081.29
420.81
1,403.14
559.60
2,271.35
469.14
320.91
M2
ML
M2
M2
M2
M2
M2
M2
M2
ML
M2
M2
UND
UND
UND
UND
UND
UND
1,875.43
980.27
1,215.43
760.27
800.94
331.27
1,240.94
760.27
2,435.32
594.08
1,118.88
1,232.12
1,012.29
843.90
3,109.22
2,277.62
949.08
1,939.44
M2
ML
M2
M2
M2
M2
M2
M2
M2
ML
M2
M2
UND
UND
UND
UND
UND
M2
1,875.43
980.27
1,215.43
760.27
800.94
331.27
1,240.94
760.27
2,435.32
594.08
1,118.88
1,232.12
1,012.29
843.90
3,109.22
2,277.62
949.08
1,939.44
UND
UND
UND
1,137.18
1,189.23
1,253.68
UND
UND
UND
1,137.18
1,189.23
1,253.68
UND
UND
2,325.28
4,585.58
UND
UND
2,325.28
4,585.58
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
1,081.49
1,341.73
1,614.31
1,415.73
1,848.61
1,026.96
1,340.29
1,602.85
962.50
1,424.08
970.37
740.94
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
1,081.49
1,341.73
1,614.31
1,415.73
1,848.61
1,026.96
1,340.29
1,602.85
962.50
1,424.08
1,026.96
740.94
PL
UND
26,569.50
898.09
PL
UND
26,569.50
898.09
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
951.12
1,229.00
1,423.77
1,330.40
1,692.30
894.07
1,026.86
837.34
1,255.16
1,625.60
840.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
951.12
1,229.00
1,423.77
1,330.40
1,692.30
894.07
1,026.86
837.34
1,255.16
1,625.60
840.00
UNIDAD
11.14.1
11.14.2
11.14.3
11.14.4
11.14.5
11.14.6
11.14.7
11.14.15
11.15
11.15.1
11.15.2
11.15.6
11.15.7
11.15.8
11.15.9
11.15.3
11.15.4
11.15.5
11.20.2
11.20.3
11.20.4
11.20.5
11.20.6
11.20.5
12
12.1
12.1.1
12.1.2
12.1.3
12.1.4
12.1.5
12.2
12.2.1
12.2.2
12.2.3
12.2.4
12.2.5
12.2.6
12.2.7
12.2.8
12.2.9
12.2.10
12.2.11
12.3
12.3.1
12.3.2
12.3.3
12.3.4
12.3.5
12.3.6
12.3.7
12.3.8
Pgina 7/169
Precio Unitario
UNIDAD
COSTO TOTAL
UND
UND
UND
UND
UND
UND
UND
UND
PL
7,564.02
3,485.47
3,332.14
5,061.32
5,917.59
7,592.01
11,433.96
1,683.75
UND
UND
UND
UND
UND
UND
UND
UND
ML
7,564.02
3,485.47
3,332.14
5,061.32
5,917.59
7,592.01
11,433.96
1,683.75
PL
19,286.46
ML
63,259.59
PL
PL
484.38
113.79
ML
ML
1,588.77
373.23
PL
54.18
ML
177.71
PL
PL
PL
44.89
70.00
183.52
ML
ML
ML
147.24
229.60
601.95
PL
326.88
ML
1,072.17
PL
PL
1,463.68
1,924.84
ML
ML
4,800.87
6,313.48
PL
UND
UND
UND
ML
903.44
260.53
1,505.29
7.10
ML
UND
UND
UND
ML
2,963.28
260.53
1,505.29
7.10
ML
1,332.52
ML
1,332.52
UND
1,486.51
UND
1,486.51
UND
6,774.13
UND
6,774.13
UND
UND
UND
UND
10,910.24
5,527.02
157,471.23
143,085.81
UND
UND
UND
UND
10,910.24
5,527.02
157,471.23
143,085.81
P.A.
P.A.
P.A.
P.A.
P.A.
15,460.94
15,360.60
23,554.44
23,157.26
1,449.95
P.A.
P.A.
P.A.
P.A.
P.A.
15,460.94
15,360.60
23,554.44
23,157.26
1,449.95
P.A.
P.A.
3,473.44
1,158.61
P.A.
P.A.
3,473.44
1,158.61
UND
UND
UND
UND
661.27
783.47
346.19
2,224.00
UND
UND
UND
UND
661.27
783.47
346.19
2,224.00
UND
UND
2,532.83
877.13
UND
UND
2,532.83
877.13
ML
ML
UND
978.64
147.49
339.10
ML
ML
ML
978.64
147.49
339.10
P.A.
3,633.77
P.A.
3,633.77
P.A.
2,026.90
P.A.
2,026.90
UND
1,233.66
P.A.
1,233.66
UND
1,396.86
P.A.
1,396.86
UND
1,873.50
P.A.
1,873.50
UND
2,683.00
P.A.
2,683.00
UND
1,154.15
P.A.
1,154.15
UND
1,204.27
P.A.
1,204.27
UNIDAD
12.3.12
12.3.13
12.4
12.4.07
12.4.08
12.4.09
12.4.10
12.4.11
12.4.12
12.4.10
12.4.11
12.4.12
12.4.13
12.4.14
12.4.15
12.4.16
12.4.17
12.4.18
12.4.19
12.4.20
12.4.21
12.4.30
12.4.31
12.4.32
12.4.33
12.4.34
12.5
12.5.1
12.5.2
12.5.3
12.5.4
12.5.5
12.5.6
12.5.7
12.5.30
12.5.31
12.5.32
12.5.11
12.6
12.6.1
12.6.2
12.6.3
12.6.4
12.6.8
12.6.9
12.6.10
12.6.11
12.6.12
12.6.15
12.6.16
12.6.20
12.6.21
12.6.22
12.7
12.7.1
12.7.2
12.8
12.8.1
12.8.2
12.8.3
12.8.4
12.8.5
12.8.6
12.8.7
12.8.34
12.8.35
12.8.36
12.8.37
12.8.38
12.8.38
12.8.40
12.8.47
12.3.10
12.3.11
Pgina 8/169
Precio Unitario
UNIDAD
COSTO TOTAL
ML
2,248.79
UND
2,248.79
ML
1,946.01
UND
1,946.01
ML
UND
UND
1,678.76
1,329.50
1,157.00
UND
UND
UND
1,678.76
1,329.50
1,157.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
P.A.
P.A.
P.A.
P.A.
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
17,109.39
26,351.46
5,511.43
5,533.98
8,285.55
17,109.39
26,351.46
5,511.43
5,533.98
8,285.55
14,029.50
7,548.36
10,879.84
10,879.84
4,181.86
UND
UND
UND
UND
UND
UND
UND
UND
UND
P.A.
P.A.
P.A.
P.A.
P. A.
P. A.
P. A.
P. A.
P. A.
P. A.
P. A.
P. A.
P. A.
P. A.
P.A.
P.A.
P.A.
P.A.
P.A.
UND
UND
UND
UND
UND
UND
103,722.65
83,161.39
16,611.89
10,666.44
6,208.85
8,055.63
5,828.64
13,866.37
52,361.60
64,786.37
31,416.96
P.A.
P.A.
P.A.
P.A.
P.A.
UND
UND
UND
UND
UND
UND
103,722.65
83,161.39
16,611.89
10,666.44
6,208.85
8,055.63
5,828.64
13,866.37
52,361.60
64,786.37
31,416.96
UND
UND
UND
UND
UND
20,625.87
6,859.37
6,693.37
5,028.37
8,263.51
UND
UND
UND
UND
UND
20,625.87
6,859.37
6,693.37
5,028.37
8,263.51
UND
8,963.51
UND
8,963.51
UND
UND
UND
UND
UND
UND
UND
UND
7,092.51
6,114.37
3,392.65
6,714.51
8,817.51
3,219.14
2,614.14
286,902.38
UND
UND
UND
UND
UND
UND
UND
UND
7,092.51
6,114.37
3,392.65
6,714.51
8,817.51
3,219.14
2,614.14
286,902.38
UND
UND
7,282.09
8,424.03
UND
UND
7,282.09
8,424.03
5,533.98
8,285.55
16,463.40
18,671.05
31,585.22
7,988.91
7,003.95
4,463.05
5,572.23
4,765.45
5,533.98
8,285.55
16,463.40
18,671.05
31,585.22
7,988.91
7,003.95
4,463.05
5,572.23
4,765.45
14,029.50
7,548.36
10,879.84
10,879.84
4,181.86
ML
ML
ML
ML
ML
ML
ML
ML
ML
43.09
53.21
76.82
113.59
169.67
317.15
447.09
272.05
282.17
ML
ML
ML
ML
ML
ML
ML
ML
ML
43.09
53.21
76.82
113.59
169.67
317.15
447.09
272.05
282.17
ML
307.14
ML
307.14
ML
ML
ML
ML
ML
350.57
431.95
502.45
602.03
1,373.11
ML
ML
ML
ML
ML
350.57
431.95
502.45
602.03
1,373.11
UNIDAD
12.9.15
12.9.16
12.9.17
12.10
12.10.4
12.10.5
12.10.6
12.10.7
12.10.8
12.10.9
12.11
12.11.1
12.11.2
12.11.3
12.11.4
12.13
12.13.1
12.13.2
12.13.3
12.13.4
12.13.5
12.13.6
12.13.8
12.13.9
12.13.10
12.13.11
12.13.12
12.13.14
12.13.15
12.13.17
12.13.18
12.13.19
12.13.20
12.13.21
12.13.22
12.13.23
12.13.24
12.13.25
12.13.26
12.13.27
12.13.28a
12.13.28- Septico de doble camara de 4.70*2.6*1.90 (C1-3.15x2.20
b
C2-1.55x2.20)
12.13.29 Septico de triple camara con filtro invertido 10.05*3.05
(C1-4.00x2.50 C2-2.00x2.50)
12.13.30 Cisterna (34,000 galones)
12.13.31 Cisterna (28,600 galones)
Pgina 9/169
Precio Unitario
UNIDAD
COSTO TOTAL
ML
291.83
ML
291.83
ML
441.92
ML
441.92
ML
511.31
ML
511.31
ML
746.40
ML
746.40
ML
ML
ML
ML
ML
ML
987.88
139.94
216.91
307.57
565.15
855.30
ML
ML
ML
ML
ML
ML
987.88
139.94
216.91
307.57
565.15
855.30
UND
UND
UND
P.A.
P.A.
P.A.
UND
UND
UND
UND
UND
UND
UND
UND
UND
902.88
1,338.64
1,811.84
1,765.12
1,258.06
838.99
1,987.95
1,501.83
1,117.11
1,879.52
1,562.73
1,144.68
929.42
800.28
760.86
UND
UND
UND
P.A.
P.A.
P.A.
UND
UND
UND
UND
UND
UND
UND
UND
UND
902.88
1,338.64
1,811.84
1,765.12
1,258.06
838.99
1,987.95
1,501.83
1,117.11
1,879.52
1,562.73
1,144.68
929.42
929.42
760.86
UND
UND
UND
UND
2,381.90
6,534.32
4,644.60
6,225.79
UND
UND
UND
UND
2,381.90
6,534.32
4,644.60
6,225.79
UND
UND
UND
UND
UND
UND
2,819.71
1,526.52
749.91
582.81
749.91
971.87
UND
UND
UND
UND
UND
UND
2,819.71
1,526.52
749.91
582.81
749.91
971.87
UND
UND
UND
UND
1,009.58
1,044.93
972.01
1,133.54
UND
UND
UND
UND
1,009.58
1,044.93
972.01
1,133.54
M3
ML
ML
ML
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
P.A.
P.A.
ML
UND
UND
UND
UND
UND
1,098.56
55.44
92.40
12,129.17
848.69
44,073.06
221.46
351.56
2,462.27
30,047.00
63,242.27
125,907.87
27,542.25
21,674.97
11,170.49
12,395.89
4,165.34
5,803.42
599.68
2,023.33
6,812.52
10,816.95
5,226.27
7,439.69
M3
ML
ML
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
P.A.
P.A.
UND
UND
UND
UND
UND
UND
1,098.56
55.44
92.40
12,129.17
848.69
44,073.06
221.46
351.56
2,462.27
30,047.00
63,242.27
125,907.87
27,542.25
21,674.97
11,170.49
12,395.89
4,165.34
5,803.42
959.48
2,023.33
6,812.52
10,816.95
5,226.27
7,439.69
UND
45,572.34
UND
45,572.34
UND
128,492.65
UND
128,492.65
UND
UND
UND
761,605.50
553,495.31
471,828.35
UND
UND
UND
761,605.50
553,495.31
471,828.35
UNIDAD
Pgina 10/169
Precio Unitario
UNIDAD
COSTO TOTAL
UND
UND
UND
UND
UND
ML
UND
UND
UND
UND
UND
UND
UND
341,723.42
124,697.41
36,580.00
71,187.20
85,050.70
2,604.31
48,123.37
4,155.52
4,313.60
3,402.04
79,512.78
63,099.15
173,743.96
UND
UND
UND
UND
UND
ML
UND
UND
UND
UND
UND
UND
UND
341,723.42
124,697.41
36,580.00
71,187.20
85,050.70
2,604.31
48,123.37
4,155.52
4,313.60
3,402.04
79,512.78
63,099.15
173,743.96
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
13,651.30
8,022.51
6,232.16
8,216.96
2,544.02
2,210.68
3,862.01
8,601.03
6,078.07
4,523.83
6,272.51
11,585.16
7,466.96
5,093.27
5,331.81
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
P2
25,800.95
15,162.55
22,435.78
15,530.05
4,808.19
4,178.19
7,299.19
16,255.95
11,487.55
16,285.78
11,855.05
21,895.95
14,112.55
18,335.78
495.52
M2
M2
2,695.70
2,480.50
UND
UND
M2
M2
M2
M2
M2
M2
M2
M2
108.31
127.56
335.86
140.95
263.10
67.95
136.70
126.25
ML
UND
M3
UND
M2
M3
ML
ML
M2
ML
ML
ML
M2
P. A.
UND
UND
UND
ML
ML
P.A.
M2
M2
M2
UND
UND
UND
UND
UND
1,352.01
M2
M2
M2
M2
M2
M2
M2
M2
ML
108.31
127.56
335.86
140.95
263.10
263.10
136.70
126.25
1,352.01
1,290,986.56
UND
1,290,986.56
51,017.18
MES
255,085.89
94,956.70
82.77
5,779.62
994.40
882.30
242.75
3,925.30
2,049.02
532.94
22.06
18,854.60
62,383.18
217,345.87
39,919.91
633.56
399.72
796.16
29,570.58
31,919.39
973.94
10,500.00
1,774,234.65
51,006.41
1,043.16
1,626,349.12
MES
M2
M3
ML
ML
M2
ML
ML
ML
M2
ML
UND
UND
UND
UND
P.A.
P.A.
M2
M2
M3
UND
UND
UND
UND
UND
1,139,480.44
82.77
5,779.62
994.40
882.30
242.75
3,925.30
2,049.02
532.94
22.06
471.37
62,383.18
217,345.87
39,919.91
633.56
1,199.15
1,910.78
29,570.58
31,919.39
1,325.54
10,500.00
1,774,234.65
51,006.41
1,043.16
1,626,349.12
ELEMENTO
PRECIO
UNIDAD
5.00%
10.00%
15.00%
20.00%
25.00%
30.00%
35.00%
40.00%
45.00%
50.00%
55.00%
60.00%
65.00%
70.00%
$0.95
$100.00
$100.00
$0.50
$10.00
$150.00
$450.00
$700.00
$0.50
$5.00
$0.80
$1.50
$5.00
$275.00
$1,500.00
$500.00
$75.00
$2,500.00
$2,000.00
$1.50
$3.00
$6.00
%
%
%
%
%
%
%
%
%
%
%
%
%
%
P. A.
P. A.
P. A.
P. A.
ML
M3
M3
P. A.
UND
UND
P. A.
P. A.
ML
ML
P. A.
P. A.
P. A.
P. A.
P. A.
M2
M2
M2
$4,500.00
$2,000.00
$1,500.00
P. A.
P. A.
P. A.
$10.00
#########
#########
m2
p.a.
p.a.
#########
$6,000.00
$7,000.00
$4,000.00
p.a.
p.a.
p.a.
p.a.
PRECIO ALZADO
ALZ-001
ALZ-002
ALZ-003
ALZ-004
ALZ-005
ALZ-006
ALZ-007
ALZ-008
ALZ-009
ALZ-010
ALZ-011
ALZ-012
ALZ-013
ALZ-014
ALZ-015
ALZ-016
ALZ-017
ALZ-018
ALZ-019
ALZ-020
ALZ-021
ALZ-022
ALZ-023
ALZ-024
ALZ-025
ALZ-026
ALZ-027
ALZ-028
ALZ-029
ALZ-030
ALZ-031
ALZ-032
ALZ-033
ALZ-034
ALZ-035
ALZ-036
ALZ-037
ALZ-038
ALZ-039
ALZ-040
ALZ-041
ALZ-042
ALZ-043
ALZ-044
ALZ-045
ALZ-046
ALZ-047
ALZ-048
Desperdicio 5%
Desperdicio 10%
Desperdicio 15%
Desperdicio 20%
Desperdicio 25%
Desperdicio 30%
Desperdicio 35%
Desperdicio 40%
Desperdicio 45%
Desperdicio 50%
Desperdicio 55%
Desperdicio 60%
Desperdicio 65%
Desperdicio 70%
Transporte maco
Transporte ligadora
Madera a todo costo en escalon
zapata de
Canteo
de muros
reglas
Colocacion channel
Subida de materiales
Vaciado de hormigon
Encofrado de bajante
Subida de bloques
Colocacion tacos de madera
Tape electrico y cemento pvc
Tape electrico y cemento pvc
Colocacion tubo conduit de 1"
Mano de obra zanja de alta tencion
Mano de obra base transformador
Mano de obra instalacin bomba
Media caa
Corte y colocacin tubos pozos
Transporte equipos perforados
Preparacin superficie
Lijado de superficie
Lijado de superficie ventanas
Mano de obra verja de proteccin (40
ML)
Limpieza con detergente exterior
Lavado exterior
Preparacin superficie techo
impermeabilizar
Brigada para replanteo muros
Brigada para replanteo estructura
Brigada para replanteo estructura
sencilla
Instalacion Bombas de 10HP
Instalacion Bomba de eje vertical
Instalacion bomba sumergible
ELEMENTO
PRECIO ALZADO
PRECIO
UNIDAD
NUM.
ELEMENTO
PRECIO
UNIDAD
$305.00
$650.00
$55.00
$55.00
$55.00
$135.00
$72.00
$125.00
$600.00
$700.00
$1,050.00
$849.87
$921.34
$72.00
$0.30
$1,000.00
$1,100.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,000.00
$1,200.00
$450.00
$650.00
$300.00
$500.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$2,362.00
$12,325.00
$8,500.00
$6,150.00
$13,500.00
$9,000.00
$6,750.00
$14,475.00
$9,650.00
$15,550.00
$10,500.00
$8,000.00
2,500.00
FDA.
FDA.
FDA
FDA
LBS
M3
FDA
FDA.
FDA.
FDA.
FDA
FDA
FDA
FDA
GLS
M3
M3
M3.
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
QQ
QQ
QQ
QQ
QQ
QQ
QQ
QQ
QQ
QQ
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
Rollos
QQ
MATERIALES
MAT-001
MAT-002
MAT-003
MAT-004
MAT-005
MAT-006
MAT-007
MAT-008
MAT-009
MAT-010
MAT-011
MAT-012
MAT-013
MAT-014
MAT-015
MAT-016
MAT-017
MAT-018
MAT-019
MAT-020
MAT-021
MAT-022
MAT-023
MAT-024
MAT-025
MAT-026
MAT-027
MAT-028
MAT-029
MAT-030
MAT-031
MAT-032
MAT-033
MAT-034
MAT-035
MAT-036
MAT-037
MAT-038
MAT-039
MAT-040
MAT-041
MAT-042
MAT-043
MAT-044
MAT-045
MAT-046
MAT-047
MAT-048
MAT-049
MAT-050
Cemento gris
Cemento blanco
Cal tipo pomier o hidratada
Cal para replanteo
Colorantes (cromo)
Mezcla antillana
Marmolina
Derretido gris.
Derretido blanco.
Derretido a color
Rusticolor(fda. 55 lbs.)
Rusticolor blanco (55 lbs)
Rusticolor color (55 lbs)
Perrilla
Agua
Arena gruesa /bloques
Arena fina para paete
Arena lavada de planta
Gravilla de 1/4" a 3/4"
Gravilla de 3/8"
Grava de 1/2''
Grava de 3/4''
Grava de 1'' a 1 1/2"
Grava clasificada
Cascajo limpio/concreto
Arena triturada caliza (verjas y bordillos)
Caliche para relleno
Tierra negra
Acero de 1/4" fy= 2800 kg/cm.2
Acero de 3/8'' fy= 2800 kg/cm.2
Acero de 1/2'' fy= 2800 kg/cm.2
Acero de 3/4'' fy= 2800 kg/cm.2
Acero de 1'' fy= 2800 kg/cm.2
Acero de 1/4'' fy= 4200 kg/cm.2
Acero de 3/8'' fy= 4200 kg/cm.2
Acero de 1/2'' fy= 4200 kg/cm.2
Acero de 3/4" fy= 4200 kg/cm.2
Acero de 1" fy= 4200kg/cm2
Acero malla D2.3xD2.3 10X10
Acero malla D2.3xD2.3 15X15
Acero malla D2.3xD2.3 20X20
Acero malla D2.5xD2.5 10X10
Acero malla D2.5xD2.5 15X15
Acero malla D2.5xD2.5 20X20
Acero malla D2.7xD2.7 10X10
Acero malla D2.7xD2.7 15X15
Acero malla D2.9xD2.9 10X10
Acero malla D2.9xD2.9 15X15
Acero malla D2.9xD2.9 20X20
Acero malla fy= 4200 kg/cm.2
13
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-051
MAT-052
MAT-053
MAT-054
MAT-055
MAT-056
MAT-057
MAT-058
MAT-059
MAT-060
MAT-061
MAT-062
MAT-063
MAT-064
MAT-065
MAT-066
MAT-067
MAT-068
MAT-069
MAT-070
MAT-071
MAT-072
MAT-073
MAT-074
MAT-075
MAT-076
MAT-077
MAT-078
MAT-079
MAT-080
MAT-081
MAT-082
MAT-083
MAT-084
MAT-085
MAT-086
MAT-087
MAT-088
MAT-089
MAT-090
MAT-091
MAT-092
MAT-093
MAT-094
MAT-095
MAT-096
MAT-097
MAT-098
MAT-099
MAT-100
MAT-101
14
$177.62
$222.03
$266.43
$315.09
$393.98
$472.64
$709.54
$886.93
$1,064.32
$1,259.89
$1,574.98
$1,889.84
$177.62
$222.03
$266.43
$315.09
$393.98
$472.64
$709.54
$886.93
$1,064.32
$1,259.89
$1,574.98
$1,889.84
$40.00
$40.00
$11.00
$31.00
$26.00
$22.00
$23.42
$28.00
$24.00
$20.00
$100.00
6,119.00
6,394.50
6,568.50
6,742.50
7,032.50
7,660.64
8,067.80
8,294.00
8,520.20
8,746.40
9,726.60
$39.00
$41.00
$110.00
$110.00
$300.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
LBS
LBS
UND
UND
UND
UND
UND
UND.
UND
UND
UND.
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
P2
P2
P2
P2
P2
NUM.
ELEMENTO
PRECIO
UNIDAD
$1,653.05
$750.00
$160.00
$250.00
$385.00
$240.00
$220.00
$203.00
$379.16
$250.00
$200.00
$288.26
$220.00
$250.00
$350.00
$700.00
$32,000.00
$16,000.00
$300.00
$275.00
$42.88
$140.00
$105.00
$15.00
$40.00
$30.00
$3,627.82
$4.66
$1.58
$2.14
$463.72
$203.28
$28.00
$28.00
$28.00
$28.00
$70.00
$42.42
$530.25
$875.00
$1,662.50
$2,800.00
$191.10
$1,400.00
$38.96
$45.50
$37.45
$14.88
$192.50
$518.00
$770.00
UND.
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
UND.
UND
P2
P2
PAR
PAR
PAR
UND
UND
UND
M3
UND
UND
UND
PL
ROLL
LBS
LBS
LBS
LBS
LBS.
UND
UND
UND
UND
UND
PCHA
GLS.
UND
UND.
LBS.
UND.
P2
PCH
PCH
MATERIALES
MAT-102
MAT-103
MAT-104
MAT-105
MAT-106
MAT-107
MAT-108
MAT-109
MAT-110
MAT-111
MAT-112
MAT-113
MAT-114
MAT-115
MAT-116
MAT-117
MAT-118
MAT-119
MAT-120
MAT-121
MAT-122
MAT-123
MAT-124
MAT-125
MAT-126
MAT-127
MAT-128
MAT-129
MAT-130
MAT-131
MAT-132
MAT-133
MAT-134
MAT-135
MAT-136
MAT-137
MAT-138
MAT-139
MAT-140
MAT-141
MAT-142
MAT-143
MAT-144
MAT-145
MAT-146
MAT-147
MAT-148
MAT-149
MAT-150
MAT-151
MAT-152
15
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-153
MAT-154
MAT-155
MAT-156
MAT-157
MAT-158
MAT-159
MAT-160
MAT-161
MAT-162
MAT-163
MAT-164
MAT-165
MAT-165
MAT-166
MAT-167
MAT-168
MAT-169
MAT-170
MAT-171
MAT-172
MAT-173
MAT-174
MAT-175
MAT-176
MAT-177
MAT-178
MAT-179
MAT-180
MAT-181
MAT-182
MAT-183
MAT-184
MAT-185
MAT-186
MAT-187
MAT-188
MAT-189
MAT-190
MAT-191
MAT-192
MAT-193
MAT-194
MAT-195
MAT-196
MAT-197
MAT-198
MAT-199
MAT-200
MAT-201
MAT-202
Ply-wood 4'x8'x1/2"
Ply-wood 4'x 8'x3/4"(1 cara)
Ply-wood 4'x8'x3/4"(2 caras)
Tubo de 6"de acero
Tubo de 8"de acero
Laticrete
Derretido
Adoquines de cemento 8"x8"
Porcelanato para pisos
Zocalos de porcelanato
Ceramica importado
Ceramica importado
Ceramica importado
Ceramica importado
Zocalos ceramica importada
Pisos de marmol
Zocalos de marmol
Pisos de porcelanato
Zocalos de porcelanato
Zocalos mosaico gris 25 x 25
Zocalos mosaicos a colores 25
Baldosa granito gris 30 x 30
Baldosa granito blco. 30 x 30
Zocalos granito gris 7 x 30.
Zocalos granito blanco 7 x 30
Loseta de barro
Escalones de porcelanato
Escalones granito blanco c/c
Escalones granito blanco s/c
Escalones granito gris s/c
Escalones granito gris c/c
Descanso granito gris
Descanso granito blanco
Escalones de marmol
Zocalo escalera granito blanco
Zocalo escalera granito gris
Zocalos de marmol en escalera
Ceramica nacional 20 x 20
Ceramica nacional 20 x 20
Ceramica importada segunda
Ceramica importada
Marmol para paredes
Listelo de ceramica economico
Listelo de ceramica media
Listelo de ceramica importada
Listelo de marmol
Pintura economica
Pintura acrilica
Pintura semiglos
Pintura acrilica preparada
Pintura impermeabilizante
16
$1,330.00
$1,575.00
$2,275.00
$560.00
$700.00
$665.00
$637.00
$20.00
$1,200.00
$90.00
$350.00
$400.00
$1,200.00
$750.00
$111.30
$1,500.00
$300.00
$600.00
$125.00
$14.00
$11.38
$180.00
$245.00
$49.00
$63.00
$10.50
$800.00
$1,522.50
$779.94
$480.55
$659.58
$1,082.76
$1,508.61
$1,500.00
$262.50
$168.00
$220.00
$750.00
$350.00
$600.00
$1,200.00
$1,500.00
$60.00
$450.00
$650.00
$300.00
$180.00
$437.50
$805.00
$577.50
$500.00
PCH
PCH
PCH
PL
PL
FDA
FDA
UND
M2
ML
M2
M2
M2
M2
ML.
UND.
UND.
M2
UND.
UND.
UND.
M2
M2
ML.
ML.
UND
ML
ML
ML
ML
ML
M2
M2
ML.
ML
ML
ML
M2
M2
M2
M2
M2.
ML
ML
ML
ML
GLS.
GLS.
GLS.
GLS.
GLS.
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-203
MAT-204
MAT-205
MAT-206
MAT-207
MAT-208
MAT-209
MAT-210
MAT-211
MAT-212
MAT-213
MAT-214
MAT-215
MAT-216
MAT-216
MAT-217
MAT-218
MAT-219
MAT-220
MAT-221
MAT-222
MAT-223
MAT-224
MAT-225
MAT-225
MAT-225
MAT-226
MAT-227
MAT-228
MAT-229
MAT-230
MAT-231
MAT-232
MAT-233
MAT-234
MAT-235
MAT-236
MAT-237
MAT-238
MAT-239
MAT-240
MAT-241
MAT-242
MAT-243
MAT-244
MAT-245
MAT-246
MAT-247
MAT-248
MAT-249
17
$507.50
$550.00
$507.50
$550.00
$542.50
$630.35
$190.00
$240.00
GLS.
GLS.
GLS.
GLS.
GLS.
TAR
GLS.
M2
$300.00
$6,900.00
$6,431.00
$3,755.00
$1,551.29
$10,383.16
$6,000.00
$2,200.00
$3,865.00
$4,031.00
$17,797.50
$900.00
$1,158.00
$1,275.00
$1,326.00
$1,996.00
$2,500.00
$5,600.00
$700.00
$450.00
$3,500.00
$1,662.50
$2,300.00
$4,500.00
$12,800.00
$18,900.00
$1,895.00
$2,500.00
$1,400.00
$2,300.00
$1,350.00
$30.63
$56.88
$27.13
$21.00
$37.10
$425.00
$6,500.00
$1,500.00
$140.00
$682.50
$4,707.50
M2
UND
UND
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
PL.
PL.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-250
MAT-251
MAT-252
MAT-253
MAT-254
MAT-255
MAT-256
MAT-257
MAT-258
MAT-259
MAT-260
MAT-261
MAT-262
MAT-263
MAT-264
MAT-265
MAT-266
MAT-267
MAT-268
MAT-269
MAT-270
MAT-271
MAT-272
MAT-273
MAT-274
MAT-275
MAT-276
MAT-277
MAT-278
MAT-279
MAT-280
MAT-281
MAT-282
MAT-283
MAT-284
MAT-285
MAT-286
MAT-287
MAT-288
MAT-289
MAT-290
MAT-291
MAT-292
MAT-293
MAT-294
MAT-295
MAT-296
MAT-297
MAT-298
MAT-299
MAT-300
18
$3,643.50
$70.00
$70.00
$87.33
$516.00
$2,308.50
$567.00
$19.25
$1,312.50
$437.50
$618.63
$406.53
$22.44
$29.82
$44.14
$72.31
$8.22
$10.88
$16.01
$26.07
$34.89
$72.20
$102.56
$6.48
$8.33
$12.96
$17.33
$25.87
$54.79
$91.25
$195.80
$349.83
$515.41
$715.22
$14.32
$30.87
$50.15
$105.75
$179.37
$331.64
$466.93
$15.93
$22.09
$77.77
$12.39
$17.68
$25.97
$23.00
$11.13
$36.23
$112.00
UND.
UND.
UND.
UND
UND.
UND.
PL.
UND.
UND.
UND.
UND.
UND.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
UND.
UND
UND
UND
UND
UND
UND
UND
UND
UND
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-301
MAT-302
MAT-303
MAT-304
MAT-305
MAT-306
MAT-307
MAT-308
MAT-309
MAT-310
MAT-311
MAT-312
MAT-313
MAT-314
MAT-315
MAT-316
MAT-317
MAT-318
MAT-319
MAT-320
MAT-321
MAT-322
MAT-323
MAT-324
MAT-325
MAT-326
MAT-327
MAT-328
MAT-329
MAT-330
MAT-331
MAT-332
MAT-333
MAT-334
MAT-335
MAT-336
MAT-337
MAT-338
MAT-339
MAT-340
MAT-341
MAT-342
MAT-343
MAT-344
MAT-345
MAT-346
MAT-347
MAT-348
MAT-349
MAT-350
MAT-351
19
$22.09
$7.00
$33.60
$68.95
$88.38
$9.91
$13.27
$307.55
$307.55
$201.50
$212.10
$63.63
$140.00
$13.27
$56.56
$70.70
$29.16
$56.56
$5.32
$5.32
$63.00
$85.00
$123.73
$60.10
$364.11
$26.19
$26.19
$6.57
$4.54
$10.21
$20.44
$7.84
$3.92
$2.30
$35.37
$22.69
$1.57
$3.85
$2.64
$2.15
$2.31
$2.59
$3.36
$7.23
$4.02
$3.58
$12.87
$11.53
$3.55
$2.67
$10.25
UND
UND
UND.
UND
UND.
UND.
UND.
UND.
UND
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
ND.
UND.
UND.
UND.
UND.
UND.
UND.
PL
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-352
MAT-353
MAT-354
MAT-355
MAT-356
MAT-357
MAT-358
MAT-359
MAT-360
MAT-361
MAT-362
MAT-363
MAT-364
MAT-365
MAT-366
MAT-367
MAT-368
MAT-369
MAT-370
MAT-371
MAT-372
MAT-373
MAT-374
MAT-375
MAT-376
MAT-377
MAT-378
MAT-379
MAT-380
MAT-381
MAT-382
MAT-383
MAT-384
MAT-385
MAT-386
MAT-387
MAT-388
MAT-389
MAT-390
MAT-391
MAT-392
MAT-393
MAT-394
MAT-395
MAT-396
MAT-397
MAT-398
MAT-399
MAT-400
MAT-401
MAT-402
20
$5.54
PL
$20.10
UND.
$12.00
UND.
$16.13
UND.
$7.84
UND.
$8.00
UND.
$550.00 CUARTO
$17.05
UND.
$26.08
UND.
$76.30
UND.
$108.26
UND.
$13.13
UND.
$40.57
UND.
$67.66
UND.
$707.00
UND.
$15.58
UND.
$41.83
UND.
$66.43
UND.
$954.45
UND.
$26.18
UND.
$81.94
UND.
$107.87
UND.
$138.71
UND.
$76.30
UND.
$139.48
UND.
$1,590.75
UND.
$55.37
UND.
$56.56
UND
565.60
UND.
565.60
UND.
$91.74
UND.
$55.37
UND.
$77.49
UND.
$91.74
UND.
$77.77
UND.
$134.33
UND.
$77.77
UND.
$134.33
UND.
$84.04
UND.
$426.51
UND.
$631.09
UND.
$98.56
UND.
$24.36
UND.
$44.31
UND.
$48.72
UND.
$61.50
UND.
$61.50
UND.
$70.70
UND.
$56.56
UND.
$72.35
PL
$53.03
UND.
NUM.
ELEMENTO
PRECIO
UNIDAD
$441.88
$866.08
$567.00
$8.86
$24.40
$1,650.85
$319.94
$197.96
$155.54
$1,675.00
$2,012.50
$4,509.00
$3,337.80
$110.00
$95.00
$145.00
$145.00
$87.50
$280.00
$141.40
$29.51
$33.60
$52.05
$2.35
$4.66
$9.56
$12.08
$18.03
$48.79
$61.50
$42.42
$113.12
$53.03
$152.01
$155.54
$127.26
$192.50
$85.47
$282.56
$246.75
$110.53
$81.34
$109.59
$84.42
$5.95
$95.97
$633.78
$189.91
$17.96
$102.06
$102.06
UND.
CUARTO
CUARTO
ROL
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
GLS.
GLS.
CUAR
GLS.
UND.
GLS.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
MATERIALES
MAT-403
MAT-404
MAT-405
MAT-406
MAT-407
MAT-408
MAT-409
MAT-410
MAT-411
MAT-412
MAT-413
MAT-414
MAT-415
MAT-416
MAT-417
MAT-418
MAT-419
MAT-420
MAT-421
MAT-422
MAT-423
MAT-424
MAT-425
MAT-426
MAT-427
MAT-428
MAT-429
MAT-430
MAT-431
MAT-432
MAT-433
MAT-434
MAT-435
MAT-436
MAT-437
MAT-438
MAT-439
MAT-440
MAT-441
MAT-442
MAT-443
MAT-444
MAT-445
MAT-446
MAT-447
MAT-448
MAT-449
MAT-450
MAT-451
MAT-452
MAT-453
21
NUM.
ELEMENTO
PRECIO
UNIDAD
$113.12
$113.12
$647.50
$892.50
$275.00
$4.20
$3.50
$19.38
$13.61
$25.28
$75.00
$5,316.64
$17.68
$40.67
$134.33
$20,000.00
$25,000.00
$150.00
$150.00
$250.00
$1,042.48
$1,679.13
$3,679.94
$1,707.41
$2,835.07
$4,860.63
$7,465.29
$10,470.67
$537.32
$537.32
$2,129.72
$497.25
$547.93
$618.63
$1,070.76
$1,325.63
$1,801.45
$3,126.52
$5,643.40
$53.03
$88.38
$265.13
$494.90
$586.81
$90.00
$82.92
$1,414.00
$1,834.67
$159.08
$1,100.00
$2,600.00
UND.
UND.
UND.
UND.
UND
PL
PL
PL.
PL.
PL.
UND
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
PL.
UND.
UND.
UND.
UND.
UND.
MATERIALES
MAT-454
MAT-455
MAT-456
MAT-457
MAT-458
MAT-459
MAT-460
MAT-461
MAT-462
MAT-463
MAT-464
MAT-465
MAT-466
MAT-467
MAT-468
MAT-469
MAT-470
MAT-471
MAT-472
MAT-473
MAT-474
MAT-475
MAT-476
MAT-477
MAT-478
MAT-479
MAT-480
MAT-481
MAT-482
MAT-483
MAT-484
MAT-485
MAT-486
MAT-487
MAT-488
MAT-489
MAT-490
MAT-491
MAT-492
MAT-493
MAT-494
MAT-495
MAT-496
MAT-497
MAT-498
MAT-499
MAT-500
MAT-501
MAT-502
MAT-503
MAT-504
Condulet de 3/4".
Condulet de 1".
Condulet de 3".
Registro 18"x18"x6"
Registro 8"x8"x4"
Alambre coaxial (telecable)
Alambre comunicacion (intercom)
Alambre HDB #6
Alambre AAAC #2
Alambre hdb #4
Perno partido 1/0
Porta-contador 100a
Bombillos 75 watts
Tapa ciega(para\tel)
Cinta adhesiva (tape 3m)
Intercon de 6 salidas instalado
Intercon de 8 salidas instalado
Breaker 15 y 20 amperes
Breaker 30 amperes.
Breaker 50 amperes.
Switch de seguridad 2/30.
Switch de seguridad 2/60.
Switch de seguridad 100/2 amp
Switch de seguridad 3/30.
Switch de seguridad 3/60.
Switch de seguridad de 3/100.
Switch de seguridad 2/200.
Switch de seguridad 3/200.
Zocalo p/cont. 30 amperes.
Zocalo p/cont. 60 amperes.
Zocalo p/cont. 100 amperes.
Caja breaker de 2 circuitos.
Caja breaker de 2 a 4 circ.
Caja breaker de 4 a 8 circ.
Caja breaker de 6 a 12 circ.
Caja breaker de 8 a 16 circ.
Caja breaker de 12 a 24 circ.
Caja breaker de 16 a 32 circ.
Caja breaker de 24 circ. Trifasica
Fusible de 30 amperes.
Fusible de 60 amperes.
Fusible de 100 amperes.
Fusible de 200 amperes.
Timbre campana 6"
Fusible tipo cinta de 3 amp
Cable urd #2
Base contador y breaker seg.
Luminaria incandesc. quarzo.
Interruptor piloto
Pararrayos 9 kv.
Cut out 100 amperes 15 kv.
22
NUM.
ELEMENTO
PRECIO
UNIDAD
$5,144.60
$2,644.18
$13.20
$135.00
$847.35
$241.48
$196.04
$158.02
$129.92
$78.21
$50.29
$33.69
$20.59
$12.56
$8.41
$5.31
$21.87
$44.34
$4,500.00
$59,800.00
$80,244.50
$185,000.00
$271,355.00
$112,645.31
$57,439.72
$46,672.60
$38,893.83
$29,170.38
$111.37
$159.08
$212.10
$424.20
$512.58
$1,272.60
$3,079.80
$26.53
$38.89
$74.24
$159.08
$247.45
$912.03
$1,600.00
$59.75
$1,508.00
$2,600.00
$160.00
$97.35
$97.35
$847.35
$2,644.18
$1,769.00
UND.
UND
PL.
UND.
UND
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
PL.
UND.
PL.
PL.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND
UND
UND
MATERIALES
MAT-505
MAT-506
MAT-507
MAT-508
MAT-509
MAT-510
MAT-511
MAT-512
MAT-513
MAT-514
MAT-515
MAT-516
MAT-517
MAT-518
MAT-519
MAT-520
MAT-521
MAT-522
MAT-523
MAT-524
MAT-525
MAT-526
MAT-527
MAT-528
MAT-529
MAT-530
MAT-531
MAT-532
MAT-533
MAT-534
MAT-535
MAT-536
MAT-537
MAT-538
MAT-539
MAT-540
MAT-541
MAT-542
MAT-543
MAT-544
MAT-545
MAT-546
MAT-547
MAT-548
MAT-549
MAT-550
MAT-551
MAT-552
MAT-553
MAT-554
MAT-555
23
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-556 Clevis completo con aislador
MAT-557 Aislador tipo pin
MAT-558 Cable urd #2
Guardacabo curvo sencillo p/cable de viento en
MAT-559 tornillo 5/8 x 12"
MAT-560 Tornillo pasante con tuercas 5/8" x 10"
Arandela cuadrada plana 2 x 2 x 3/16 (agujero
MAT-561 11/16)
MAT-562 Arandela de presin para tornillos 5/8"
MAT-563 Arandela cuadrada plana 4 x 4 x 3/16 (agujero
11/16
preformado para cable 8m-aw7 (gay 3/8")
MAT-564 Terminal
Cable
alumoweld
8m-aw7 (cable gay 3/8")
MAT-565
MAT-566 Varilla x 7 anclaje (1 ojo)
MAT-567 Anclas de hormign p/distribucin
Conector de compresin (bimetalico perno-partido
MAT-568 #2 aaac)
MAT-569 Grapa t/terminal #2/0 usa
MAT-570 Cruceta de madera tratada 3 x 4 x 5' 7"
MAT-571 Cruceta de madera tratada 3 x 4 x 8'
MAT-572 Fleje galvanizado 1-7/32 x 7/32 x 28" usa
MAT-573 Fleje galvanizado 1-7/32 x 7/32 x 24"
Horquilla 2 x 13/16 con pasador y terminal de
MAT-574 bola (clevis-compl)
Horquilla para aislador tipo carrete (racket MAT-575 secundario)
Aislador de porcelana tipo carrete (t/racket MAT-576 secundario)
MAT-577 Aislador para 7.2 kv tipo bola y zocalo
(t/suspension)
Tornillo
con cabeza de hongo y cuello cuadrado
MAT-578 3/8 x 4"
MAT-579 Tornillo rosca madera x 3"
Tornillo rosca corrida 5/8" x 18" con 4 tuercas y
MAT-580 arandelas
MAT-581 Tuerca de ojo para tornillo 5/8"
MAT-582 Arandela de presin para tornillos 5/8"
Espiga 5/8 x 5-3/4" para aislador con base 2" en
MAT-583 cabeza de poste
Horquilla para aislador tipo carrete (racket MAT-584 secundario)
MAT-585 Aislador de espiga para 13.2kv (pin)
MAT-586 Tornillo pasante con tuercas 5/8" x 16"
MAT-587 Alambre cobre/aluminio #6 awg-sdo para ligadura
MAT-588 Mangas perforadas
MAT-589 Elemento pulsador timbre
MAT-590 Elemento timbre.
MAT-591 Globos 8" completos
MAT-592 Globos 6" completos
MAT-593 Tornillos de 3"x1/4"
MAT-594 Varilla de tierra 5/8" x 10'
MAT-595 Conector de cobre de 5/8"
MAT-596 Cable de viento completo 50'
24
$175.00
$145.00
$62.64
UND
UND.
PL.
$143.10
$57.50
UND
UND
$8.28
$3.40
$45.50
$108.00
$12.38
$145.96
$36.77
UND
UND
UND
UND
UND
UND
UND
$87.50
$282.50
$481.15
$585.00
$113.40
$102.50
UND
UND.
UND.
UND.
UND.
UND.
$318.60
UND.
$148.50
UND.
$54.00
$391.50
UND.
UND.
$34.50
$21.33
UND.
UND.
$105.30
$102.10
$3.40
UND.
UND.
UND.
$140.00
UND.
$148.50
$157.50
$69.40
$10.65
$135.00
$65.00
$254.52
$437.50
$374.50
$10.50
$300.00
$60.00
$1,820.00
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND
UND
UND
UND
UND.
UND
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-597
MAT-598
MAT-599
MAT-600
MAT-601
MAT-602
MAT-603
MAT-604
MAT-605
MAT-606
MAT-607
MAT-608
MAT-609
MAT-610
MAT-611
MAT-612
MAT-613
MAT-614
MAT-615
MAT-616
MAT-617
MAT-618
MAT-619
MAT-620
MAT-621
MAT-622
MAT-623
MAT-624
MAT-625
MAT-626
MAT-627
MAT-628
MAT-629
MAT-630
MAT-631
MAT-632
MAT-633
MAT-634
25
UND.
UND.
UND.
UND.
UND.
PL
UND
GAL
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
PL.
UND
UND
UND
UND
UND
UND
UND
M2
M2
ML
UND
UND
UND
ML
ML
ML
PIES
NUM.
ELEMENTO
PRECIO
UNIDAD
$139.91
$425.00
$650.00
$750.00
$800.00
$1,400.00
$200.73
$210.00
$245.00
$5.25
$420.00
$700.00
$119.00
$525.00
$2,100.00
$252.00
$245.00
$1,400.00
$54,500.28
$52,000.48
$89,250.00
$88,883.00
$71,190.00
$44,835.16
$24,800.00
$23,800.00
$20,821.92
$15,400.00
$9,800.00
$33,582.50
$14,553.99
$7,500.00
$3,710.00
$5,372.50
$23,299.76
$17,432.48
$11,075.68
$437.50
$1,592.50
$1,102.50
$15.75
$420.00
$192.50
$600.00
$262.50
$10,500.00
$872.20
$3,937.50
$3,132.50
$638.00
PIES
M2
M2
M2
M2
M2
UND
P.A.
UND
PIES
UND
UND
UND
UND
UND
UND
UND
UND
UND.
UND.
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND.
UND.
UND.
UND
UND
UND
UND
UND
UND
UND
UND
PL
P2
P2
P2
P2
UND
UND
UND
UND
UND
MATERIALES
MAT-635
MAT-636
MAT-637
MAT-638
MAT-639
MAT-640
MAT-641
MAT-642
MAT-643
MAT-644
MAT-645
MAT-646
MAT-647
MAT-648
MAT-649
MAT-650
MAT-651
MAT-652
MAT-653
MAT-654
MAT-655
MAT-656
MAT-657
MAT-658
MAT-659
MAT-660
MAT-661
MAT-662
MAT-663
MAT-664
MAT-665
MAT-666
MAT-667
MAT-668
MAT-669
MAT-670
MAT-671
MAT-672
MAT-673
MAT-674
MAT-675
MAT-676
MAT-677
MAT-678
MAT-679
MAT-680
MAT-681
MAT-682
MAT-683
MAT-684
26
NUM.
ELEMENTO
PRECIO
UNIDAD
$22.40
$17.72
$23.63
$60.00
$3,062.50
$490.00
$200.00
$15,000.00
$18.38
$11.38
$2.10
$3.15
$3.15
$1,500.00
$1,000.00
$250.00
$1,400.00
$280.00
$3,668.00
$77.00
$658.00
$581.00
$87.50
$19.60
$112.00
PL
UND
UND
M2
UND
PL
UND
UND
LB
LB
UND
UND
UND
P2
P2
P2
UND
UND
ROLLO
UND
UND
UND
UND
UND
UND
MATERIALES
Tuberia de cobre de 3/8"
Tuerca de 3/8" de cobre
Codo de cobre de 3/4"
Fumigacion de terrenos
Caja seguridad c/llave(master)
Toldos de aluminio(esq. pvc)
Tanque de agua
Vibrador
Clavos c/cabeza 2"
Clavos s/cabeza de 1 1/2"
Tarugos de expansion #12
Tornillos rosca madera 2 1/2"
Tornillos para pestillos 3/4"
Tope de marmol
Tope de granito
Tope de marmolite
Fregadero cemento pulido
Chanel de aluminio de 1/2"x20'
Malla ciclonica de 6'(rollo de 50')
Palometas de 1 brazo
Tubos de 1 x 20'para verja ciclonica
Tubos de 1 x 15' para verja ciclonica
Planchuelas "x"x6'
Abradera para tubo de 1"
Palometas de doble brazo
MAT-710 Alambre de puas cal.14 (rollo 11o ml)
MAT-711 Grapas
MAT-712 Alambre de puas cal.16 (rollo 11o ml)
MAT-713 Angulares 1 1/2"x20'
MAT-714 Ducto 1 1/2"
MAT-715 Pestillos de pie
MAT-716 Pestillos de cadena
MAT-717 Acido muriatico
MAT-718 Ace (funda de 5 lbs).
MAT-719 Grama
MAT-720 Valvula de flota de 3"
MAT-721 Cheque vertical de 3"
MAT-722 Tubo de 3" de hg
MAT-723 Codo de 3" hg
MAT-724 Calentador de 6 galones
MAT-725 Calentador de 12 galones americano
MAT-726 Calentador de linea
MAT-727 Valvula de alivio
MAT-728 Paragomas
MAT-729 Tejas de barro
MAT-730 Cabellete tejas de barro
MAT-731 Tejas de barro lisas
MAT-732 Caballete de tejas
MAT-733 URD #2
MAT-734 Manguera de 3/4"x150
MAT-685
MAT-686
MAT-687
MAT-688
MAT-689
MAT-690
MAT-691
MAT-692
MAT-693
MAT-694
MAT-695
MAT-696
MAT-697
MAT-698
MAT-699
MAT-700
MAT-701
MAT-702
MAT-703
MAT-704
MAT-705
MAT-706
MAT-707
MAT-708
MAT-709
27
$481.95 ROLLOS
$28.88
LB
$326.20 ROLLOS
$700.00
UND
$8.51
PIES
$157.50
UND
$175.00
UND
$59.33 BOTELLA
$76.30
LBS
$105.00
M2
$2,012.50
LBS
$3,458.00
M2
$177.21
PL
$210.00
UND
$4,300.00
UND
$9,450.00
UND
$10,672.87
UND
$75.00
UND
$700.00
UND
$400.00
M2
$80.00
ML
$990.00
M2
$190.00
ML
$72.00
ML
$150.00
UND
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
MAT-735
MAT-736
MAT-737
MAT-738
MAT-739
MAT-740
MAT-741
MAT-742
MAT-743
MAT-744
MAT-745
MAT-746
MAT-747
MAT-748
MAT-749
MAT-750
MAT-751
MAT-752
MAT-753
MAT-754
MAT-755
MAT-756
MAT-757
MAT-758
MAT-759
MAT-760
MAT-761
MAT-762
TF-000
TF-001
TF-002
TF-003
TF-004
TF-005
TF-006
TF-007
TF-008
TF-009
TF-010
TF-011
TF-012
TF-013
TF-014
TF-015
28
UND
UND
UND
UND
M2
UND
UND
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
M3
M3
M3
M3
M3
M3
UND
UND
UND
UND
UND
UND
UND
PL
PL
PL
PL
PL
PL
PL
PL
PL
PL
UND
UND
UND
UND
UND
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
TF-016
TF-017
TF-018
TF-019
TF-020
TF-021
TF-022
TF-023
TF-024
TF-025
TF-026
TF-027
TF-028
TF-029
TF-030
TF-031
TF-032
TF-033
TF-034
TF-035
TF-036
TF-037
TF-038
TF-039
TF-040
TF-041
TF-042
TF-043
TF-044
TF-045
TF-046
TF-047
TF-048
TF-049
TF-050
TF-051
TF-052
TF-053
TF-054
TF-055
TF-056
EM-000
EM-001
EM-002
EM-003
EM-004
EM-005
EM-006
EM-007
EM-008
EM-009
29
$151.00
$153.00
$101.00
$172.85
$132.25
$349.25
$906.00
$24.50
$37.00
$107.00
$94.23
$153.12
$198.50
$755.00
$45.25
$74.25
$80.00
$102.00
$126.50
$515.00
$28.00
$52.25
$98.50
$128.75
$141.50
$164.72
$82.36
$455.00
$627.50
$147.32
$190.24
$310.88
$409.50
$83.52
$177.50
$266.80
$34.80
$82.50
$1,566.27
$199.55
$109.02
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
$75.00
$25.00
$75,000.00
$15,000.00
$6,375.00
$975.00
$1,050.00
$6,142.50
$1,197.00
LBS
LBS
UND
UND
UND
M2
M2
UND
UND
NUM.
ELEMENTO
PRECIO
UNIDAD
$924.00
$393.75
$446.25
$393.75
$550.00
$750.00
$1,119.00
$1,383.00
$300.00
$330.00
$75.00
$90.00
$60.00
$75.00
$300.00
$637.50
$450.00
$375.00
$397.50
$67,500.00
$30,000.00
$1,500.00
UND
P2
P2
P2
P2
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
P2
P2
P2
P2
UND
UND
UND
$400.00
$210.00
$63.00
$40.00
$875.00
$475.00
$425.00
$600.00
$600.00
$300.00
$600.00
$850.00
$210.00
$80.00
$110.00
$2,500.00
$2,200.00
$2,800.00
$2,500.00
$5,600.00
$5,000.00
$825.00
$900.00
$150.00
$180.00
$100.00
$460.00
$300.00
P2
PL
PL
PL.
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
P2
PL
PL
PL
PL
PL
PL
PL
PL
P2
P2
PL
P2
P2
MATERIALES
EM-010
EM-011
EM-012
EM-013
EM-014
EM-015
EM-016
EM-017
EM-018
EM-019
EM-020
EM-021
EM-022
EM-023
EM-024
EM-025
EM-026
EM-027
EM-028
EM-029
EM-030
EM-031
EB-000
EB-001
EB-002
EB-003
EB-004
EB-005
EB-006
EB-007
EB-008
EB-009
EB-010
EB-011
EB-012
EB-013
EB-014
EB-015
EB-016
EB-017
EB-018
EB-019
EB-018
EB-019
EB-020
EB-021
EB-022
EB-023
EB-024
EB-025
EB-026
30
NUM.
ELEMENTO
PRECIO
UNIDAD
MATERIALES
EB-027
EB-028
EB-029
EB-030
EB-031
EB-032
PIS-000
PIS-001
PIS-002
PIS-003
PIS-004
PIS-005
PIS-006
PIS-007
PIS-008
PIS-009
PIS-010
PIS-011
PIS-012
PIS-013
PIS-014
PIS-015
PIS-016
PIS-017
PIS-018
PIS-019
PIS-020
PIS-021
PIS-000
PIS-001
PIS-002
PIS-003
PIS-002
PIS-003
31
$275.00
$550.00
$425.00
$325.00
$200.00
$150.00
P2
P2
P2
P2
P2
P2
$14,281.57
$24,610.00
UND
UND
$39,017.13
$348.00
UND
SACO
$20,664.63
UND
$22,569.75
UND
$26,590.47
$141.65
$143.10
$1,745.39
$7,733.82
UND
UND
UND
UND
UND
$5,786.00
UND
$6,101.19
$4,368.08
$5,258.14
UND
UND
UND
$2,112.29
$6,298.12
UND
UND
$1,733.68
UND
$5,443.93
$1,099.68
$233.61
UND
FUNDA
UND
$1,661.21
UND
$1,596.07
UND
$1,457.63
$44.68
$37.58
UND
UND
UND
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
$35.10
M3
ALB-002Ayudante albaileria
$556.92
DIA
ALB-003Albail de primera
#######
DIA
ALB-004Maestro albail
#######
DIA
$13.13
UND.
$10.95
UND.
$12.13
UND.
$12.13
UND.
$22.51
UND.
$18.70
UND.
ALB-011Bloque irregular
$24.63
UND.
ALB-012Bloque de cristal.
$66.56
UND.
$24.22
UND.
$1.45
UND.
$13.20
M2
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
$20.90
M2
$31.54
M2
ALB-018Resane frotado.
$19.80
M2
$52.23
M2
$24.98
M2
M2
ALB-023Paete en ladrillos
M2
$175.50
M2
M2
$113.96
M2
$107.25
M2
$96.00
M2
ALB-031Paete rasgado.
$151.97
M2
$182.34
M2
$51.21
M2
$227.94
M2
ALB-035Marmolina frotada.
$182.34
M2
ALB-033Natilla.
ALB-036Perrilla.
$182.34
M2
Terminacin de pto. Arcos hasta
40cms. De ancho incluyendo 2 caras,
44 ALB-037fondo y cantos
$607.86
ML.
45 ALB-038Cantos en vigas, columnas, antepechos y$38.29
mochetas ML.
46 ALB-039Estrias.
47 ALB-040Goteros colgantes.
48 ALB-041Goteros en ranura.
32
$71.83
ML.
$88.36
ML.
$76.60
ML.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
49
50
51
52
53
54
55
56
57
58
59
60
61
62
ALB-042Capitel de 20 a 30 cms.
$468.00
UND
$202.62
ML
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
M2
ML.
$153.18
ML.
ALB-048Rstico en decoraciones
$219.96
M2
$35.10
ML.
$52.65
ML.
$76.38
M2
ALB-055Zabaletas en pisos
Capa atrmica (paja de arroz, desp.,
de cermica de barro, aliven, etc.) sin
63 ALB-056fino y sin subida de materiales.
64 ALB-057Piso rejonado sin pulir.
65
66
67
$166.41
$46.99
M2
$189.36
M2
$35.10
ML.
$52.65
ML.
$53.25
M2
$72.28
M2
$84.35
M2
$112.44
M2
$84.35
M2
$112.44
M2
$119.07
$52.23
M2
M2
$319.11
M2
$369.52
M2
$165.75
M2
$165.75
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
33
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
$46.73
ML.
ML.
ML.
ML.
ALB-093Zocalos de Marmol
ALB-094Zocalo de ceramica nacional
$146.86
ML
$46.73
ML.
$195.76
M2.
$151.28
M2
$151.28
M2
$321.75
M2
$100.48
ML.
ML.
M.L.
ML.
ML.
ML.
34
$271.67
ML.
$332.78
ML.
$341.34
ML.
$280.24
ML.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
$412.11
ML
$166.41
M2
$266.23
M2
$532.47
M2
$443.73
M2
$309.55
M2
$253.55
M2
#######
UND.
#######
UND.
#######
UND.
#######
#######
$166.41
UND.
UND.
M.L.
$190.17
$204.77
M.L.
M.L.
$253.55
M2
$280.24
M2
$332.78
M2
$380.36
$221.84
M2
UND.
$578.79
UND.
$380.36
M2
$443.73
M2
$332.78
$255.29
M2
M2
$145.82
ML.
$280.24
M2
$292.50
UND.
UND.
UND.
UND.
UND.
UND.
35
$190.17
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
149
150
151
152
153
154
155
156
157
158
159
160
161
$133.12
UND.
UND.
UND.
ALB-145Montura dispensadores
$133.12
UND.
$204.75
M2
MILL.
MILL.
MILL.
#######
P. A.
$511.65
M2
$332.78
M2
$380.36
M2
$345.76
M2
$130.56
M2
#######
M3
$488.86
#######
M3
M2
$332.78
ML.
$409.58
ML.
$532.47
M2
$532.47
M2
$532.47
$443.73
M2
M2
$665.58
M2
$317.81
M3
$111.99
ML.
177 ALB-170ancho.
$169.74
178 ALB-171Construccin de contenes con bordillo $100.29
de 25 cms. dede
alto
por 15 cms.
de
contenes
con bordillo
179 ALB-172Construccin
$100.29
ML.
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
de 30x8x10cms.
36
ML.
ML.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7 ALB-173Construccin de bordillos.
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
$68.96
ML.
#######
M3
$882.58
M3
$882.58
M3
$882.58
M3
#######
UND.
#######
UND.
$414.46
$607.86
UND.
UND.
$578.62
UND.
#######
UND.
#######
UND.
$765.87
UND.
#######
UND.
$765.87
UND.
$919.05
UND.
$152.31
UND.
$114.88
ML.
$191.47
ML.
$510.58
UND.
$120.93
UND.
$227.94
. $182.36
ALB-195Colocacin caballete de tejas
ALB-196Llenado de huecos de bloques,
$0.98
bastonesde
a 0.80
M de bloques,
Llenado
huecos
ALB-197
$1.45
bastones a 0.60 M
ALB-198Llenado de huecos de bloques,
$1.99
bastones a 0.40 M.
ALB-199Llenado de huecos de bloques,
$3.65
Bastones
a 0.20de
Mvarillas en bloques,
Corte
y
amarre
ALB-200
$0.47
Bastones a 0.80 M.
ALB-201Corte y amarre de varillas en bloques,
$0.73
bastones a 0.60 M.
ALB-202Corte y amarre de varillas en bloques,
$0.98
bastones a 0.40 M.
ALB-203Corte y amarre de varillas en bloques,
$1.45
Bastones a 0.20 M.
37
M2
ML.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
UND.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
ALB-204Pulido a helicoptero
$87.75
ML.
$93.60
M3
$117.00
M2
$99.45
M3
$526.50
M3
$93.60
M3
$5.56
M2
$125.78
M2
$1.24
M2
$234.00
M3
ALB-207Entrada,regado,nivelado,mojado
ALB-208Lig. y vac. de vigas y losas.
ALB-209Ligado cal - arena
ALB-210Andamios para paete
ALB-211Pulido y brillado.
ALB-212Andamios
ALB-213Subida de matl. para fino.
ALB-214Sub. materiales de bloques
$1.17
$332.78
M2
$332.78
M2
$703.71
C/U
$966.35
C/U
UND
C/U
#######
C/U
#######
UND.
$703.71
UND.
UND.
UND.
#######
UND.
UND.
UND.
UND.
UND.
#######
UND.
PLO-016Bidet corriente
#######
P.A.
#######
UND
UND.
PLO-019Baera standar
#######
UND.
#######
UND.
#######
UND.
UND.
UND.
$615.21
PLO-024Montura jacuzzi
#######
P.A.
$117.00
UND
$880.71
UND.
UND.
UND.
$615.21
UND.
$966.35
UND.
38
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
$792.21
UND.
$966.35
UND.
#######
UND.
UND.
PLO-035Lavaplatos domesticos
#######
UND.
#######
UND.
#######
UND.
UND.
PLO-039Vertederos de hierro
$966.35
UND.
PLO-040Vertederos de cemento
$177.00
UND.
$880.71
UND.
PLO-042Orinales sencillos
$880.71
UND.
$439.64
UND.
$792.21
UND.
PLO-045Orinales de falda
#######
UND.
UND.
$966.35
UND.
$703.71
UND.
$792.21
UND.
#######
UND.
#######
UND.
PLO-062Instalacin ventilacin de 2
$615.21
UND.
PLO-063Instalacin ventilacin de 3
$703.71
UND.
PLO-064Instalacin ventilacin de 4
$792.21
UND.
PLO-065Instalacin ventilacin de 5 o ms
#######
UND.
UND.
$615.21
UND.
$703.71
UND.
$880.71
UND.
$0.00
UND.
$528.14
UND.
PLO-070Columna bajante de ms de 4
PLO-071M.o. de desage pluvial 2" por planta
39
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
$615.21
UND.
$703.71
UND.
UND.
$966.35
UND.
#######
UND.
#######
UND.
#######
UND.
#######
UND.
$38.54
ML.
$47.10
ML.
$47.10
ML.
$78.51
ML.
$98.49
ML.
$615.21
UND.
$615.21
UND.
$792.21
UND.
$615.21
UND.
UND.
UND.
UND.
UND.
UND.
$234.00
$43.88
ML.
UND
UND
$22.84
ML.
$25.69
ML.
$31.40
ML.
$40.82
ML.
$14.27
ML.
$17.13
ML.
$19.98
ML.
$8.14
ML.
$25.69
ML.
$28.55
ML.
$53.53
$880.71
#######
ML.
UND
UND
#######
UND
40
#######
UND
$880.71
UND
#######
UND
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7 PLO-115Salida de tuberia de cobre soldada o
339
roscada
1"(columna)
dede
tuberia
de cobre soldada o
340 PLO-116Salida
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
roscada
11/4"(columna)
Conexiondeo empalmes
a tuberia
PLO-117existente agua potable en 1/2" y 3/4'
PLO-118Conexion o empalmes a tuberia
existente
potable aentuberia
1"
Conexion agua
o empalmes
PLO-119existente agua potable en 1" a 11/2"
PLO-120Conexion o empalmes a tuberia
existente agua
potable aentuberia
1" a 2"
Conexion
o empalmes
PLO-121existente agua potable en 21/2" y mas
PLO-122Conexion o empalmes a tuberia
existente arrastre en2"
PLO-123Conexion o empalmes a tuberia
existente arrastre en 3"
PLO-124Conexion o empalmes a tuberia
existente arrastre en 4"
PLO-125Conexion o empalmes a tuberia
existente arrastre en 6"
PLO-126Conexion o empalmes a tuberia
existente arrastre en 21/2" y mas
PLO-127Inst. llave de chorro jardin
#######
UND
#######
UND
$703.71
ML.
$880.71
ML.
#######
ML.
#######
ML.
#######
ML.
$528.14
ML.
$703.71
ML.
$880.71
ML.
#######
ML.
#######
ML.
$792.21
UND.
$351.14
UND.
$528.14
UND.
$966.35
UND.
#######
UND.
#######
UND.
#######
UND.
UND.
UND.
$5.21
M.L.
$10.42
M.L.
M.L.
$13.03
M.L.
$18.56
M.L.
$21.41
M.L.
$26.06
M.L.
$28.55
M.L.
$34.26
M.L.
$37.11
M.L.
$22.84
M.L.
$22.84
M.L.
$31.40
M.L.
$38.54
M.L.
$47.10
M.L.
$78.51
M.L.
$98.49
M.L.
$37.91
M.L.
$46.33
M.L.
$58.97
M.L.
$65.99
M.L.
41
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
$89.86
M.L.
$139.00
M.L.
$18.25
M.L.
$22.46
M.L.
$28.08
M.L.
$33.70
M.L.
$37.91
M.L.
$46.33
M.L.
$58.97
M.L.
$65.99
M.L.
#######
UND.
$210.60
UND
PLO-169Instalacion registro
$702.00
UND
$842.40
UND
HORA
PIN-001Maestro pintores
$21.56
HORA
PIN-002Operarios pintores
$15.27
HORA
$17.60
HORA
$172.50
UND
$38.54
M2
$131.96
M2
$58.53
M2
#######
P.A.
$244.38
HT.
$195.50
M2
$117.00
HORA
$50.12
HORA
$58.50
HORA
$35.29
HORA
$0.00
42
$141.31
M.L.
$158.44
M.L.
$177.00
M.L.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7 CAR-009Columnas tapa y tapa de hasta 0.30
418
419
420
421
422
423
424
425
426
427
428
429
mts. de ancho
Columnas tapa y tapa de hasta 0.30
CAR-010
mts. hasta 0.40 mts. de ancho
Columnas tapa y tapa de hasta 0.40
CAR-011
mts. hasta 0.50 mts. de ancho
CUADRADO RESTANGULARES
CAR-012
De 0.20 x 0.20 mts. hasta 0.30 x 0.30
CAR-013
mts.
De ms de 0.30 x 0.30 mts. Hasta
CAR-014
0.40 x 0.40 mts.
De ms de 0.40 x 0.40 mts. Hasta
CAR-015
0.50 x 0.50 mts.
De ms de 0.50 x 0.50 mts. Hasta
CAR-016
0.60 x 0.60 mts.
De ms de 0.60 x 0.60 mts. Hasta
CAR-017
0.70 x 0.70 mts.
De ms de 0.70 x 0.70 mts. Hasta
CAR-018
0.80 x 0.80 mts.
De ms de 0.80 x 0.80 mts. Hasta
CAR-019
1.00 x 1.00 mts.
CONFECCION E INSTALACION DE
MOLDES PARA COLMUMNAS
CAR-020
CONICAS O REDONDAS
Confeccin de moldes para columnas
442
43
$88.50
M.L.
$107.06
M.L.
$122.76
$0.00
M.L.
$122.76
M.L
$158.44
M.L
$177.00
M.L
$281.20
M.L
$318.31
M.L
$351.14
M.L
$422.51
M.L
$0.00
$388.25
M.L
$158.44
ML
$299.75
ML
$158.44
ML
$0.00
$0.00
$128.47
M2
$161.30
M2
$0.00
$128.47
M.L.
$88.50
M.L.
$107.06
M.L.
$107.06
M.L.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
Los moldes de ms de 2
CAR-042
metros de largo se pagarn como
44
$122.76
M.L.
$141.31
M.L.
$158.44
M.L.
$52.81
M.L.
$25.69
M.L.
$37.11
M.L.
$177.00
M.L.
$246.94
M.L.
$0.00
$0.00
$0.00
$107.06
M'
$122.76
M'
$141.31
M'
$158.44
M'
$177.00
M'
$0.00
$0.00
$351.14
$0.00
m2
p.a.
$37.11
M.L
$0.00
$0.00
$351.14
M'
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
$0.00
Antepecho de hasta 0.50 mts. Por
CAR-059
$37.11
cada 0.10 mts. De altura
cornisa (precio alzado)
CAR-060
$0.00
DESENCOFRADOS
CAR-061
$0.00
En columnas (rea de contacto entre
CAR-062
$18.56
el forro y el concreto)
en vigas dinteles y arcos (rea de
CAR-063
$21.41
contados entre el foro y concreto)
Falso pisos, hasta 2.75 mst
CAR-064
$22.84
De mas de 2.75 mts se pagaran
RD$1.50 por cada metro cuadrado
CAR-065
$0.00
adicional.
ESTRUCTURAS VARIAS
CAR-066
$0.00
Confeccin de tijerilla con clavos, por
CAR-067
$21.41
cada pie cuadrado de madera
Confeccin de tijerilla con tornillos, por
CAR-068
$37.11
cada pie cuadrado de madera
Instalacin de tijerillas
CAR-069
$0.00
Instalacin de planchas de zinc, sin
CAR-070
$28.55
enlatado
Instalacin de planchas de zinc, con
CAR-071
$47.10
enlatado
Instalacin de planchas de asbesto
CAR-072
$52.81
cemento de 3 x 6 con enlatado
Instalacin de planchas de asbesto
CAR-073
$41.39
cemento de 3 x 6 sin enlatado
Instalacin de planchas de asbesto
CAR-074
$59.95
cemento de 3 x 8 con enlatado
Instalacin de planchas de asbesto
CAR-075
$52.81
cemento de 3 x 8 sin enlatado
Instalacin de caballetes
CAR-076
$37.11
Instalacin de planchas de sisal
CAR-077
$88.50
cemento de 3 x 2 con enlatado
Las condiciones de zinc y abesto
cemento indicadas anteriormente, es
hasta 4 metros a partir de la altura del
Caballete: de mas de 4 metros, se
CAR-078
$0.00
pagaran a base de precio
TRABAJOS DE TERMINACION
CAR-079
$0.00
Montura de marcos de madera
CAR-080
$41.39
corriente (pino y maderas similares)
Montura de marcos de madera
CAR-081
$52.81
preciosa
Montura de marcos de metal
CAR-082
$69.94
Confeccin de puertas con clavos
CAR-083
$21.41
Confeccin de puertas en plumilla
CAR-084
$41.39
Confeccin de puertas forradas de
CAR-085
$52.81
zinc
Confeccin
de puertas biseladas con
CAR-086
$41.39
clavos
Montura de puertas de pino
CAR-087
$351.14
Montura de puertas paneladas de tipo
CAR-088
$439.64
corriente
Montura de puertas de vaivn
CAR-089
$528.14
45
ML
M.L
M.L
M.L
M2
P'
P'
UD
UD
UD
UD
UD
UD
UD
UD
Ud.
Ud.
Ud.
P2
P2
P2
P2
Ud.
Ud.
Ud.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
Montura de puertas plegadizas de
7
499 CAR-090corredera
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
$528.14
Ud.
$703.71
Ud.
$703.71
$351.14
$262.64
Ud.
Ud.
Ud.
$0.00
Ud.
$0.00
$0.00
$122.76
$177.00
$0.00
$141.31
M2
M2
M2
M2
M2
$177.00
M2
$192.70
M2
$192.70
M2
$0.00
M2
#######
UND.
CAR-107
M.o.colocacion tranzo plywood
ELE-000MANO DE OBRA ELECTRICA
$263.25
UND
$401.14
UND.
$521.48
UND.
$641.82
UND.
$486.05
UND.
$631.86
UND.
UND.
UND.
UND.
UND.
UND.
$0.20
$9.00
$401.14
46
PL
PL
UND.
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
$401.14
UND.
$562.18
UND.
$281.09
UND.
$936.96
UND.
$270.00
UND.
$90.77
UND.
$504.00
UND.
562
563
564
565
566
QQ.
$322.69
QQ.
QQ.
ELE-023Colocacion de breakers.
ELE-024M.o. modulo completo.
ELE-025M.o.inst.electrica en general
#######
P.A.
$360.00
UND.
$936.00
UND.
$160.59
UND
$196.63
UND
ELE-030Alimentacion electrica
$495.00
UND
$600.00
UND.
$480.00
UND.
$201.00
UND.
ELE-034Colocacion lamparas
VAR-000M ANO DE OBRA ACERO
$160.60
UND
VAR-001Maestro reforzador
$166.65
HORA
$105.75
HORA
$92.70
HORA
VAR-004Ayudante reforzador
$71.40
HORA
$214.66
QQ.
QQ.
VAR-005Varilla trabajada
$0.20
569
570
571
572
573
574
QQ.
UND.
UND.
%
VAR-017Tercer Nivel
$18.00
VAR-018Cuarto Nivel
$24.00
VAR-019Quinto Nivel
$30.00
VAR-020Sexto Nivel
$36.00
$27.00
UND
$180.00
UND
47
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
ML
$10.53
P2
$3.69
P2
$3.69
P2
$4.00
P2
$336.96
UND.
$315.90
UND.
$0.20
$42.12
M3
$84.24
ML
$421.20
ML
$18.95
M2
MO-004Demolicion
MO-005Carguio manual
$84.24
M3
MO-006Chequeador camiones
$252.72
DIA
MO-007Ingeniero
#######
DIA
MO-008Topografo
#######
DIA
MO-009Cadenero
$702.00
DIA
MO-010Peon
$561.60
DIA
$561.60
DIA
$9.82
M3
$157.95
M3
$315.90
DIA
$315.90
DIA
$315.90
DIA
$315.90
DIA
MO-018Nivelador
$526.50
DIA
MO-019Operador ginche
#######
DIA
MO-020Operador ligadora
$737.10
DIA
MO-021Aguatero
$263.25
DIA
$21.06
P2
$280.80
M3
MO-024Excavacion en caliche
$315.90
M3
MO-025Excavacion en roca(manual)
$842.40
M3
MO-026Operador tractor
$526.50
DIA
$526.50
DIA
$315.90
DIA
MO-029Operador rodillo
$526.50
DIA
$84.24
M3
MO-031M. o. madera
$10.53
P2
$63.18
UND
$210.60
UND
$21.06
UND
$315.90
DIA
MO-035Operador vibrador
48
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
MO-036Excavacion en tierra
$210.60
M3
$280.80
UND.
MO-038Relleno zanjas(manual)
$32.85
M3
$842.40
DIA
$21.06
UND
$7.37
ML
CAR-001
M.o. mad. col.con tapas .00-.3
$105.30
ML.
CAR-002
M.o. mad. col.con tapas .30-.4
$105.30
ML.
CAR-003
M.o. mad.col.con tapas .40-.50
$140.40
ML.
CAR-004
M.o. mad. a todo costo columnas 15 x 20
$182.52
ML.
CAR-005
M.o. mad. a todo costo columnas 15 x 30
$182.52
ML.
CAR-006
M.o. mad. a todo costo columnas 15 x 40
$228.15
ML.
CAR-007
M.o. mad. a todo costo columnas 20 x 20
$319.41
ML.
CAR-008
M.o. mad. a todo costo columnas 20 x 30
$319.41
ML.
CAR-009
M.o. mad. a todo costo columnas 20 x 35
$319.41
ML.
CAR-010
M.o. mad. a todo costo columnas 20 x 40
$319.41
ML.
CAR-011
M.o. mad. a todo costo columnas 20 x 70
$365.04
ML.
CAR-012
M.o. mad. a todo costo columnas 40 x 40
$380.25
ML.
CAR-013
M.o. mad. a todo costo columnas 45 x 45
$425.88
ML.
CAR-014
M.o. mad. a todo costo columnas 50 x 80
$684.45
ML.
CAR-015
M.o. mad. a todo costo columnas 75 x 75
$874.58
M2
CAR-016
M.o. mad. a todo costo muros una cara e=0.20
$570.38a e=0.30
M2
CAR-017
M.o. mad. a todo costo muros dos cara e=0.30
#######
a e=0.40
M2
CAR-018
M.o. mad. a todo costo muros dos cara e=0.60
#######
M2
CAR-019
M.o. mad. a todo costo columnas 40 x 40
$410.67
ML.
CAR-020
M.o. mad. a todo costo viga terminacion$855.56
cornisa
ML.
CAR-021
M.o. mad. a todo costo viga amarre .10 x.15
$182.52
ML.
CAR-022
M.o. mad. a todo costo viga amarre .15 x.20
$182.52
ML.
CAR-023
M.o. mad. a todo costo viga amarre .15 x.30
$182.52
ML.
CAR-024
M.o. mad. a todo costo viga amarre .20 x.20
$182.52
ML.
CAR-025
M.o. mad. a todo costo viga amarre .20 x.30
$182.52
ML.
CAR-026
M.o. mad. a todo costo viga carga .20 x $228.15
.40
ML.
CAR-027
M.o. mad. a todo costo viga carga .15 x.20
$228.15
ML.
CAR-028
M.o. mad. a todo costo viga carga .15 x.30
$228.15
ML.
CAR-029
M.o. mad. a todo costo viga carga .15 x $273.78
.40
ML.
CAR-030
M.o. mad. a todo costo viga carga .15 x.50
$273.78
ML.
CAR-031
M.o. mad. a todo costo viga carga .20 x.30
$296.60
ML.
CAR-032
M.o. mad. a todo costo viga carga .20 x.40
$319.41
ML.
CAR-033
M.o. mad. a todo costo viga carga .20 x $376.45
.50
ML.
CAR-034
M.o. mad. a todo costo viga carga .20 x.60
$479.12
ML.
CAR-035
M.o. mad. a todo costo viga carga .30 x.30
$319.41
ML.
CAR-036
M.o. mad. a todo costo viga carga .30 x $414.18
.40
ML.
CAR-037
M.o. mad. a todo costo viga carga .30 x $593.19
.50
ML.
49
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
7
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
CAR-038
M.o. mad. a todo costo viga carga .30 x $661.64
.60
ML.
CAR-039
M.o. mad. a todo costo viga carga .35 x $524.75
.60
ML.
CAR-040
M.o. mad. a todo costo viga carga .35 x.70
$638.82
ML.
CAR-041
M.o. mad. a todo costo viga carga .35 x2.00
#######
ML.
CAR-042
M.o. mad. a todo costo dint. 15x20 hasta2.0
$159.71
ML.
CAR-043
M.o. mad. a todo costo dint. 15x30 hasta2.0
$159.71
ML.
CAR-044
M.o. mad. a todo costo dint. 15x40 hasta2.0
$159.71
ML.
CAR-045
M.o. mad. a todo costo dint. 20x20 hasta2.0
$159.71
ML.
CAR-046
M.o. mad. a todo costo dint. 20x30 hasta2.0
$159.71
ML.
CAR-047
M.o. mad. a todo costo dint. 20x40 hasta2.0
$159.71
ML.
CAR-048
M.o. todo costofalso piso hasta 3.00 ml. $304.20
M2
CAR-049
M.o. todo costofalso piso hasta 3.50 ml. $342.23
M2
CAR-050
M.o. todo costofalso piso hasta 4.00 ml. $380.25
M2
CAR-051
M.o. todo costofalso piso hasta 5.00 ml. $456.30
M2
CAR-052
M.o. todo costofalso piso hasta 6.00 ml. $532.35
M2
CAR-053
M.o. todo costo guarderas
$46.80
ML.
#######
UND
CAR-054
M.o. mad. a todo costo rampas lisas
CAR-055
M.o. mad. a todo costo antepecho de 15x20
$70.20
ML.
CAR-056
M.o. mad. a todo costo antepecho de 15x40
$70.20
ML.
CAR-057
M.o. mad. a todo costo antepecho de 15x80
$105.30
ML.
CAR-058
M.o. mad. a todo costo antepecho de 15x90
$105.30
ML.
CAR-059
M.o. mad. a todo costo antepecho de 20x20
$70.20
ML.
CAR-060
M.o. mad. a todo costo antepecho de 20x40
$70.20
ML.
CAR-061
M.o. mad. a todo costo antepecho de 20x80
$105.30
ML.
CAR-062
M.o. mad. a todo costo antepecho de 20x90
$105.30
ML.
CAR-063
M.o. mad. a todo costo andamios
$70.20
M2
$351.00
M2
CAR-065
M.o. mad. a todo costo muro (lmax=1.20)
$409.50
ML
CAR-066
M.o. mad. a todo costo muro (lmax=1.50)
$468.00
ML
CAR-067
M.o. mad. a todo costo muro (lmax=2.00)
$585.00
ML
CAR-064
M.o. mad. a todo costo techos
CAR-068
Cepos de varilla
#######
UND
CAR-069
Apuntalamiento
$11.70
M2
CAR-070
Columnca Circular D=0.50
$585.00
ML
DETALLES ORNAMENTALES EN YESO Y PERRILLAS
MO-105Cornisas de yeso sencillas
$234.00
ML.
MO-106Cornisas de yeso
$351.00
ML.
MO-107Rosetas en yeso
$292.50
UND
MO-108Paete en yeso
$175.50
M2
MO-109Perrillas en ventanas
$468.00
ML
#######
ML
MO-110Perrillas en columnas
#######
ML
MO-110Capiteles sencillos
#######
UND
#######
UND
50
1
2
Codia: 3966
3 Clculos, Diseos Estructurales, Presupuestos y Construcciones
4
ELEMENTO
PRECIO UNIDAD
5 NUM.
TARIFA MINIMA
6
707
7
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
UND
UND
MO-113Colocacion lonas
$117.00
UND
MO-114Colocacion tejas
$234.00
M2
$58.50
ML
MO-115Colocacion caballete
MO-116Colocacin y siembra de grama
$87.75
M2
$468.00
P.A.
MO-118Excavacin hoyos
$46.80
P.A.
$56.16
P2
UND
$52.67
P.A.
UND
UND
51
HERRAMIENTAS Y EQUIPOS
HE-001 M.o.inst.elect.sist.primario
#######
P.A.
#######
P.A.
#######
P.A.
HE-004 Vaciadores
$125.00
DIA
$125.00
DIA
$140.00
DIA
$125.00
DIA
$250.00
ML
$580.00
M3
#######
MES
$742.00
DIA
#######
DIA
$180.00
HR
$350.00
HR
#######
UND.
$795.00
HR
$850.00
DIA
$495.00
HR
$500.00
HR
$300.00
DIA
$300.00
DIA
$610.00
DIA
#######
UND
$445.00
HR
$0.00
DIA
#######
DIA
$0.00
DIA
$7.00
M3
$6.00
M3
$4.00
KM/M
$500.00
DIA
$500.00
UND
$0.00
M3
$50.00
DIA
#######
M3
$10.00
M3
$7.50
M3
$3.75
UND
$1.00
M3
$750.00
UND
UND
UND
UND
M3
M3
M3
169
HERRAMIENTAS Y EQUIPOS
HE-047 Alquiler carretilla
HE-048 Perforacion pozo tubular
HE-049 Perforacion pozo en roca
HE-049 Perforacion pozo a 150'
HE-050 Alquiler vibrador
HE-051 Pulido piso con helicoptero
HE-052 Corte de violines
HE-051 Pulido piso con helicoptero
$20.00
$35.00
$125.00
#######
$5.00
$35.00
$16.00
$45.00
UND
PL
PL
PL
M3
M2
ML
M2
169
ANALISIS DE COSTOS
REPLANTEO
0.1
MAT097
MAT097
MAT097
MAT097
MAT097
MAT134
MAT133
MAT003
MO008
MO008
MO009
ALB004
ALZ002
Caseta de materirales
Madera horizontal 2"x4" (Un
uso)
Madera Vertical 2"x4" (Un
uso)
Madera en techo 2"x4" (Un
uso)
Madera en correas 1"x4" (Un
uso)
Estacas (10 usos
27x1"x4"x3')
Clavos
Bisagras de 8" (Tipo T)
Portacandado
Zinc calibre 34
Planchas de plywood de 1/2"
Mano de obra muros caseta
Colocacin de techo
Desperdicio de materiales
(10%) Indirectos
Gastos
Factor
0.2
MAT097
MAT097
MAT134
MAT133
MAT003
MO008
MO009
ALB004
MO010
ALZ002
Replanteo
Enlates de madera (Un uso)
Estacas (10 usos
27x1"x4"x3')
Clavos
Hilos
Cal
Agrimensor
Cadenero
Maestro
Obrero
Desperdicio de materiales
(10%)Precio Unitario/M2 (48
2
M ):
Gastos Indirectos
Factor
MOVIMIENTO DE
1.1
MAT024
ALB207
HE021
MO039
MAT416
MAT418
MAT416
ALZ015
1.2
MAT027
ALB207
HE021
MO039
MAT416
MAT418
MAT416
ALZ015
1.3
HE021
MO039
MAT416
MAT418
MAT416
ALZ015
1.4
MO036
MO025
MO024
CANTI DAD
UNI DAD
PRECI O
141.360 P2
39.00
85.330 P2
39.00
170.667 P2
39.00
53.330 P2
39.00
1.600 P2
39.00
22.614 Lbs
28.00
3.000 und
42.42
1.000 und
55.00
25.000
Planchas191.10
16.000
Planchas
#######
46.080 M2
874.58
26.400 M2
351.00
1.00 p.a. #######
CANTI DAD
36.670
2.700
3.184
1.000
1.000
1.000
1.000
1.000
1.000
1.00
UNI DAD
PRECI O
P2
P2
Lbs
Bollo
Fda
Dia
Dia
Dia
Dia
p.a.
39.00
39.00
28.00
203.28
55.00
#######
821.34
#######
657.07
#######
VALOR
VALOR
######
######
CANTI DAD
1.200
1.200
1.000
1.000
0.075
0.015
0.400
1.000
UNI DAD
M3
M3
M3
M3
Gls
Gls
Gls
P. A.
PRECI O
SUB- TOTAL
1,430.13
105.30
89.14
203.28
55.00
8,213.40
821.34
1,299.87
657.07
1,287.45 ########
1.361
Factor
SUB- TOTAL
5,513.04
3,327.87
6,656.01
2,079.87
62.40
633.20
127.26
55.00
4,777.50
########
########
9,266.40
9,407.92 ########
1.361 ########
VALOR
295.04
401.55
SUB- TOTAL
####### 1,440.00
99.45
119.34
300.00
7.50
985.61
24.64
110.00
8.25
145.00
2.18
110.00
44.00
0.95
0.95
1,646.86
1.361 2,241.38
Factor
######
######
CANTI DAD
1.200
1.200
1.000
1.000
0.075
0.015
0.400
1.000
UNI DAD
M3
M3
M3
M3
Gls
Gls
Gls
P. A.
PRECI O
300.00
99.45
300.00
985.61
110.00
145.00
110.00
0.95
VALOR
1.361
Factor
######
######
CANTI DAD
1.000
1.000
0.030
0.002
0.012
0.010
UNI DAD
M2
M2
Gls
Gls
Gls
P. A.
PRECI O
300.00
985.61
110.00
145.00
110.00
0.95
VALOR
CANTI DAD
0.500
0.250
0.250
UNI DAD
M3
M3
M3
PRECI O
246.40
985.61
369.60
SUB- TOTAL
VALOR
11.26
15.32
SUB- TOTAL
123.20
246.40
92.40
1.361
-54
566.86
771.50
0.30
6.11
3.30
0.22
1.32
0.01
1.361
Factor
SUB- TOTAL
360.00
119.34
7.50
24.64
8.25
2.18
44.00
0.95
462.00
628.78
ANALISIS DE COSTOS
2
HORMIGON SIMPLE
2.1 Hormigon simple
2.1.1
MAT001
MAT018
MAT021
MAT015
2.1.2
MAT001
MAT018
MAT021
MAT015
2.1.3
MAT001
MAT018
MAT021
MAT015
2.1.4
MAT001
MAT018
MAT021
MAT015
2.1.6
MAT001
MAT018
MAT021
MAT015
Fc=140 Kg/Cm
Cemento
Arena
Gravilla
Agua
Precio Unitario/M3 + Gastos
Indirectos
Fc=160 Kg/Cm
Cemento
Arena
Gravilla
Agua
Precio Unitario/M3 + Gastos
Indirectos
Fc=180 Kg/Cm
Cemento
Arena
Gravilla
Agua
Precio Unitario/M3 + Gastos
Indirectos
Fc=210 Kg/Cm
Cemento
Arena
Gravilla
Agua
Precio Unitario/M3 + Gastos
Indirectos
Fc=140 Kg/Cm Zapata de
Bordillos y verjas
Cemento
Arena
Gravilla
Agua
Precio Unitario/M3 + Gastos
Indirectos
Factor
Factor
Factor
Factor
Factor
2.2 Vaciados de
Analisis vaciado
10 m
hormigon
simple
2.2.1
losas
y vigas (meseta)
VOLUMERN
UNITARIO
Liga Seca
MOa1.- Carretilleros
014
MOa2.- Llenadores
015
Meseta( 2.40 a 2.50 Mt)Alt.
MOb1.- Tiradores
016
MOb2.- Tiradores
016
Llenadores (Arriba)
MOc1.- Carretilleros
017
Nivelador
MOd1.- Tendedor
018
MOMaquinista
020
MOAguatero
021
MOCapataz
009
HEAlquiler Ligadora
022
ALZTransporte Ligadora (1/2 T.)
016
HEAlquiler Carretillas
040
MATAlquiler Palas
609
MATTanques de Agua
691
Construccin Meseta doble
##### Altura
Construccin meseta
MATGasolina
416
MATAceite
418
p).- Vibrado
MATVibrador
692
MOOperador vibrador
035
Precio Unitario: $
/10M3 Unitario/M3 + Gastos
Precio
Indirectos
CANTI DAD
UNI DAD
6.500
0.524
0.960
58.000
PRECI O
PRECI O
UNI DAD
7.500
0.500
0.900
52.000
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
8.230
0.440
0.880
56.000
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
10.000
0.440
0.880
56.000
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
6.500
0.524
0.960
58.000
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
SUB- TOTAL
M3
VALOR
SUB- TOTAL
CANTI DAD
10.000
######
######
######
VALOR
H/da
H/da
H/da
H/da
da
P. A.
U
U
U
616.01
862.41
308.00
821.34
610.00
100.00
750.00
350.00
200.00
######
12.000 M2
82.77
2.500 GLS
110.00
0.500Cuarto 145.00
######
10.000 M3 #######
1.000 H/da 369.60
739.20
739.20
0.00
739.20
739.20
0.00
739.20
0.00
616.01
862.41
308.00
821.34
610.00
100.00
20.00
245.00
40.00
0.00
99.32
275.00
72.50
0.00
50.00
369.60
8,185.18
818.52
1.361 1,114.00
-55
ANALISIS DE COSTOS
2.2.2
CANTI DAD
20.000
UNI DAD
PRECI O
######
######
######
######
VALOR
SUB- TOTAL
M3
1.000 H/da
1.000 H/da
1.000 H/da
1.000 H/da
1.000 da
1.000 P. A.
4.000
U
7.000
U
4.000
U
5.000 GLS
1.000Cuarto
616.01
862.41
308.00
821.34
610.00
100.00
750.00
350.00
200.00
110.00
145.00
10.000 M3 #######
1.000 H/da 369.60
739.20
739.20
0.00
1,850.00
0.00
369.60
739.20
0.00
616.01
862.41
308.00
821.34
610.00
100.00
20.00
245.00
40.00
550.00
145.00
0.00
50.00
369.60
9,174.56
458.73
1.361
624.33
CANTI DAD
20.000
######
######
######
######
######
######
######
UNI DAD
PRECI O
VALOR
2.000 H/da
2.000 H/da
2.000 H/da
1.000 H/da
8.000 P2
1.000 H/da
1.000 H/da
1.000 H/da
1.000 da
1.000 P. A.
4.000
U
3.000
U
4.000
U
5.000 GLS
1.000Cuarto
369.60
369.60
125.00
616.01
39.00
60.00
308.00
821.34
750.00
350.00
200.00
350.00
200.00
110.00
145.00
---20.000 M3 #######
1.000 H/da 369.60
120.000 p2
39.00
739.20
739.20
250.00
616.01
312.00
60.00
308.00
821.34
5.00
35.00
40.00
105.00
40.00
550.00
145.00
0.00
100.00
369.60
468.00
1.361
CANTI DAD
UNI DAD
25.600 p2
6.400 lbs
128.000 p2
-56
SUB- TOTAL
M3
PRECI O
VALOR
5,703.35
285.17
388.12
SUB- TOTAL
39.00
998.40
28.00
179.20
12.32 1,576.96 2,754.56
1.361 3,748.96
ANALISIS DE COSTOS
3
HORMIGONES ARMADO
3.1 Hormigon armado con
ligadora
3.1.1
$I$84
MAT030
MAT075
VAR008
$I$13
0
ALZ002
3.1.2
$I$84
MAT030
MAT075
VAR008
$I$13
0
ALZ002
3.1.3
$I$84
MAT030
MAT075
VAR008
$I$13
0
ALZ002
3.1.4
$I$70
MAT030
MAT075
VAR008
$I$13
0
ALZ002
3.1.5
$I$70
MAT030
MAT075
VAR008
$I$13
0
ALZ017
ALZ002
3.1.8
CANTI DAD
1.000
0.460
0.920
6.667
1.000
1.00
CANTI DAD
1.000
0.540
1.080
8.889
1.000
1.00
(43/8"Long. y a 0.25
Transv.)
Hormigon Simple(Fc= 140
Kg/Cm2)
Cuanta ( 3/8" @ 0.25)
Alambre #18 (2.0#/qq)
Colocacin Refuerzo
Vaciado Hormign
Desperdicio de materiales
(10%)
Precio Unitario/M3 + Gastos
Indirectos
3.1.1 Zapata Columna Z1.
1
Volumen unitario
SUB- TOTAL
PRECI O
VALOR
SUB- TOTAL
1.000
0.710
1.420
13.333
1.000
1.00
CANTI DAD
UNI DAD
1.000
0.674
1.348
16.667
1.000
1.00
CANTI DAD
UNI DAD
PRECI O
PRECI O
PRECI O
Mt3 #######
qq #######
Lbs
40.00
ML
71.55
Mt3
818.52
und
100.00
p.a.
45.42
CANTI DAD
UNI DAD
0.150
M3
PRECI O
Mt3 #######
qq #######
Lbs
40.00
ML
71.55
Mt3
818.52
p.a.
84.55
CANTI DAD
UNI DAD
1.460
M3
1.460
0.910
1.820
0.910
1.460
1.00
-57
VALOR
UNI DAD
0.150
0.053
0.105
1.000
0.150
1.00
PRECI O
CANTI DAD
0.060
0.028
0.055
0.400
0.060
1.000
1.00
$I$70
MAT030
MAT075
VAR008
$I$13
0
ALZ002
UNI DAD
PRECI O
VALOR
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
SUB- TOTAL
209.03
65.19
2.21
28.62
49.11
100.00
499.58
45.42 8,326.33
1.361
679.93
VALOR
SUB- TOTAL
522.59
124.34
4.21
71.55
122.78
930.02
84.55 6,200.13
1.361 8,438.38
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
3/8" de unitario
0.20x0.20
Volumen
$I$84 Hormigon simple 180 kg/cm2
MATRefuerzo Acero 3/8"
030
MATAlambre No.18
075
CARMadera a todo costo
045
$I$13
Vaciado con ginche y
0
ligadora
estacionaria
VAREnvarillado
008
ALZDesperdicio de materiales
002
(10%)
Precio Unitario/M3 + Gastos
Indirectos
3.1.2 Columna C1 20x20
6
Volumen unitario
UNI DAD
M3
0.040
0.074
0.111
1.000
0.040
1.000
1.00
CANTI DAD
0.040
Columna C2 20x20
Volumen unitario
CANTI DAD
UNI DAD
M3
CANTI DAD
UNI DAD
M3
CANTI DAD
UNI DAD
M3
-58
PRECI O
Mt3 #######
qq #######
qq #######
Lbs
40.00
ML
319.41
Mt3
818.52
qq
214.66
p.a. 337.66
CANTI DAD
UNI DAD
0.480
M3
0.480
0.591
0.305
1.345
3.000
0.480
0.896
1.00
PRECI O
Mt3 #######
qq #######
qq #######
Lbs
40.00
ML
319.41
Mt3
818.52
qq
214.66
p.a. 350.84
0.236
0.236
0.350
0.196
0.819
2.620
0.236
0.546
1.00
PRECI O
Mt3 #######
qq #######
qq #######
Lbs
40.00
ML
319.41
Mt3
818.52
qq
214.66
p.a. 233.83
0.236
0.236
0.400
0.196
0.894
2.620
0.236
0.596
1.00
Mt3 #######
qq #######
Lbs
40.00
ML
159.71
Mt3
818.52
ML
71.55
p.a.
59.71
0.105
0.105
0.267
0.117
0.576
2.620
0.105
0.384
1.00
PRECI O
PRECI O
VALOR
SUB- TOTAL
153.88
174.78
4.44
159.71
32.74
71.55
656.81
59.71 ########
1.361 ########
VALOR
SUB- TOTAL
403.16
630.65
276.35
23.04
836.85
85.78
82.43 2,572.09
233.83 ########
1.361 ########
VALOR
SUB- TOTAL
907.11
944.80
462.95
35.76
836.85
193.01
127.94 3,859.26
350.84 ########
1.361 ########
VALOR
SUB- TOTAL
907.11
826.70
462.95
32.76
836.85
193.01
117.20 3,714.24
337.66 ########
1.361 ########
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
1.806
M3
1.806
2.001
2.331
6.498
30.100
1.806
30.100
1.00
Mt3
qq
qq
Lbs
ML
Mt3
ML
p.a.
PRECI O
#######
#######
#######
40.00
159.71
818.52
71.55
#######
VALOR
SUB- TOTAL
6,947.59
4,726.36
5,506.29
259.93
4,807.27
1,478.24
2,153.66 ########
2,587.93 ########
1.361 ########
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
2.070
M3
-59
SUB- TOTAL
CANTI DAD
UNI DAD
0.410
M3
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
2.900
ml
0.023
0.601
0.267
0.902
2.655
2.900
0.023
2.900
1.00
VALOR
2.070
4.061
6.091
34.500
2.070
34.500
1.00
0.410
1.354
2.030
6.833
0.410
6.833
1.00
PRECI O
Mt3
qq
qq
qq
Lbs
ML
Mt3
ML
p.a.
PRECI O
CANTI DAD
UNI DAD
M3
3.530
8.100
1.000
4.940
21.060
29.450
3.530
14.040
1.00
Mt3
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
414.18
818.52
214.66
#######
PRECI O
CANTI DAD
UNI DAD
M3
1.800
4.140
0.600
0.530
2.480
11.625
15.025
1.800
7.750
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
SUB- TOTAL
#######
89.25
####### 1,419.09
#######
630.18
####### 2,131.47
40.00
106.20
414.18 1,201.12
818.52
18.99
71.55
207.50 6,384.18
580.38
580.38 2,201.44
1.361 2,996.16
3.530
1.800
VALOR
PRECI O
#######
#######
#######
#######
#######
40.00
414.18
818.52
214.66
#######
VALOR
SUB- TOTAL
0.00
########
########
2,362.00
########
842.40
########
2,889.37
3,013.83 ########
6,568.54 ########
1.361 ########
VALOR
SUB- TOTAL
6,924.51
9,778.68
1,417.20
1,251.86
5,857.76
465.00
6,223.05
1,473.33
1,663.62 ########
3,505.50 ########
1.361 ########
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
1.000
M3
1.000
1.200
2.082
1.000
1.200
1.00
CANTI DAD
UNI DAD
M3
$I$84
MAT050
MAT031
MAT030
MAT075
MAT085
VAR021
VAR005
CAR048
VAR005
$I$13
0
ALZ002
CANTI DAD
UNI DAD
M3
PRECI O
VALOR
SUB- TOTAL
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
M3
51.420
33.840
48.320
12.820
122.280
595.000
595.000
61.140
116.320
33.840
51.420
1.00
Mt3
qq
qq
qq
Lbs
und
und
qq
m2
qq
Mt3
p.a.
#######
#######
#######
#######
40.00
100.00
27.00
214.66
304.20
214.66
818.52
#######
CANTI DAD
UNI DAD
PRECI O
1.000
M3
PRECI O
VALOR
SUB- TOTAL
########
########
########
########
4,891.20
########
########
########
########
7,264.09
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
0.370
M3
0.370
0.752
1.128
3.100
0.370
0.752
1.00
-60
PRECI O
#####
1.000
1.700
2.550
8.333
1.000
1.700
1.00
SUB- TOTAL
1.000
0.800
0.800
1.600
0.800
1.000
1.00
VALOR
1.000
1.000
1.300
2.082
6.920
1.000
1.300
1.00
PRECI O
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
3.1.1
00
Rampa escalera
Volumen unitario
CANTI DAD
UNI DAD
0.760
M3
0.760
0.530
0.900
2.145
9.530
0.760
1.430
1.00
PRECI O
Mt3
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
40.00
319.41
818.52
214.66
#######
UNI DAD
PRECI O
VALOR
SUB- TOTAL
2,923.68
1,251.86
2,125.80
85.80
3,043.98
622.07
306.96 ########
1,036.02 ########
1.361 ########
CANTI DAD
1.000
0.460
0.920
6.667
1.000
1.00
CANTI DAD
1.000
0.540
1.080
8.889
1.000
1.00
SUB- TOTAL
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
1.000
0.710
1.420
13.333
1.000
1.00
CANTI DAD
UNI DAD
1.000
0.674
1.348
16.667
1.000
1.00
CANTI DAD
UNI DAD
0.060
0.028
0.055
0.400
0.060
1.000
1.00
-61
VALOR
PRECI O
PRECI O
PRECI O
Mt3 #######
qq #######
Lbs
40.00
ML
71.55
Mt3
580.00
und
100.00
p.a.
65.28
VALOR
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
SUB- TOTAL
421.95
65.19
2.21
28.62
34.80
100.00
718.05
65.28 ########
1.361
977.27
ANALISIS DE COSTOS
Volumen unitario
MAT088
MAT035
MAT035
MAT075
VAR005
ALZ017
HE009
ALZ002
UNI DAD
M3
PRECI O
VALOR
SUB- TOTAL
13.950
0.000
46.938
93.875
46.938
128.880
13.950
1.00
Mt3
qq
qq
Lbs
qq
ml
Mt3
p.a.
#######
#######
#######
40.00
214.66
100.00
580.00
#######
########
0.00
########
3,755.00
########
########
8,091.00
########
1.361
########
########
########
########
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.150
M3
0.150
0.053
0.105
1.000
0.150
1.00
MAT088
MAT033
MAT033
MAT033
MAT075
VAR005
HE009
ALZ002
CANTI DAD
#####
CANTI DAD
UNI DAD
#####
M3
56.200
0.000
50.117
0.267
100.766
50.383
56.200
1.00
Mt3
qq
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
#######
40.00
214.66
580.00
#######
PRECI O
PRECI O
CANTI DAD
UNI DAD
#####
M3
42.970
0.000
40.936
0.000
0.000
81.871
40.936
42.970
34.650
1.00
Mt3
qq
qq
qq
qq
Lbs
qq
Mt3
ML
p.a.
#######
#######
#######
#######
#######
40.00
214.66
580.00
182.52
#######
CANTI DAD
UNI DAD
PRECI O
5.632
M3
985.28
124.34
4.21
71.55
87.00 1,399.62
127.24 9,330.80
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
629.55
4,030.65
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
0.00
0.00
3,274.84
8,787.22
########
6,324.32 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
5.632
8.261
16.522
8.261
5.632
1.00
CANTI DAD
UNI DAD
8.366
M3
PRECI O
VALOR
SUB- TOTAL
8.366
12.802
25.603
12.802
8.366
1.00
CANTI DAD
UNI DAD
6.144
M3
6.144
10.001
20.003
10.001
6.144
1.00
-62
Mt3 #######
qq #######
Lbs
40.00
ML
71.55
Mt3
580.00
p.a. 127.24
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
3.2.1
1.F
Zapata Z6
Volumen unitario
MAT088
MAT033
MAT075
VAR005
HE009
ALZ002
UNI DAD
M3
-63
PRECI O
VALOR
SUB- TOTAL
7.689
13.602
27.203
13.602
7.689
1.00
CANTI DAD
UNI DAD
1.264
M3
1.264
1.603
3.206
1.603
1.264
1.00
MAT088
MAT033
MAT075
VAR005
HE009
ALZ002
MAT088
MAT033
MAT033
MAT075
CANTI DAD
7.689
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
4.205
M3
PRECI O
VALOR
SUB- TOTAL
4.205
5.107
10.214
5.107
4.205
1.00
CANTI DAD
UNI DAD
#####
M3
PRECI O
26.610
0.000
53.471
8.137
123.217
61.609
26.610
1.00
Mt3
qq
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
#######
40.00
214.66
580.00
#######
PRECI O
CANTI DAD
UNI DAD
#####
M3
14.400
14.081
2.918
33.999
16.999
14.400
1.00
Mt3
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
40.00
214.66
580.00
#######
PRECI O
CANTI DAD
UNI DAD
#####
M3
27.631
20.052
9.872
59.847
29.923
27.631
1.00
Mt3
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
40.00
214.66
580.00
#######
PRECI O
CANTI DAD
UNI DAD
6.967
M3
6.967
5.407
3.002
16.818
8.409
6.967
1.00
Mt3
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
40.00
214.66
580.00
#######
CANTI DAD
UNI DAD
PRECI O
#####
M3
VALOR
SUB- TOTAL
########
0.00
########
########
4,928.69
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
########
6,892.61
1,359.95
3,649.09
8,352.00 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
2,393.86
6,423.34
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
########
7,089.70
672.71
1,805.06
4,040.80 ########
7,537.52 ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
VAR005
HE009
ALZ002
Colocacin de refuerzo
Vaciado de Hormign con
bomba
y grua de materiales
Desperdicio
(10%) Unitario/M3 + Gastos
Precio
Indirectos
3.2.1 Zapata de Muro de Contension
7
Volumen unitario
28.377 qq
214.66 6,091.49
11.405 Mt3
580.00 6,614.61 ########
1.00 p.a. ####### ######## ########
1.361 ########
MAT088
MAT033
MAT033
MAT075
VAR005
HE009
ALZ002
3/8" de unitario
0.20x0.20
Volumen
MAT090
MAT030
MAT075
CAR045
HE009
VAR008
ALZ002
UNI DAD
M3
81.170
46.183
13.837
120.040
60.020
81.170
1.00
Mt3
qq
qq
Lbs
qq
Mt3
p.a.
#######
#######
#######
40.00
214.66
580.00
#######
CANTI DAD
UNI DAD
PRECI O
0.040
M3
0.040
0.074
0.111
1.000
0.040
1.000
1.00
MAT090
MAT035
MAT034
MAT075
CAR010
HE009
VAR005
ALZ002
CANTI DAD
#####
-64
PRECI O
Mt3 #######
qq #######
Lbs
40.00
ML
159.71
Mt3
580.00
ML
71.55
p.a.
71.50
CANTI DAD
UNI DAD
#####
M3
434.971
550.017
197.174
#######
#######
434.971
747.191
1.00
Mt3
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
40.00
570.38
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
6.230
M3
6.230
0.000
9.505
7.896
26.101
30.348
6.230
17.401
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
PRECI O
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
VALOR
SUB- TOTAL
########
########
########
4,801.59
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
281.30
174.78
4.44
159.71
23.20
71.55
786.48
71.50 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
########
########
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
########
1,044.05
########
3,613.40
3,735.24 ########
######## ########
1.361 ########
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
#####
M3
96.620
63.835
255.194
44.822
545.777
288.720
96.620
363.851
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
#####
M3
MAT090
MAT037
MAT035
MAT034
MAT075
CAR010
HE009
VAR005
ALZ002
57.970
38.301
153.143
26.893
327.506
173.230
57.970
218.337
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
#####
M3
MAT090
MAT037
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
63.770
38.301
106.186
26.893
257.071
190.550
63.770
171.381
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.243
M3
MAT090
MAT037
MAT035
MAT034
MAT075
CAR010
HE009
VAR005
ALZ002
Volumen unitario
3/8"@0.20)
Volumen
unitario
MAT090
MAT031
MAT030
MAT075
CAR010
HE009
VAR005
ALZ002
0.243
0.800
0.211
1.516
2.700
0.243
1.011
1.00
-65
VALOR
SUB- TOTAL
########
########
########
########
########
########
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
########
########
########
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
########
########
########
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
0.216
M3
0.216
0.000
0.301
0.451
2.700
0.216
2.700
1.00
PRECI O
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
3/8"@0.20)
Volumen
unitario
MAT090
MAT031
MAT030
MAT075
CAR010
HE009
VAR005
ALZ002
UNI DAD
M3
MAT090
MAT037
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
PRECI O
Mt3
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.630
M3
Mt3
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
684.45
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.630
M3
Mt3
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.429
M3
0.429
0.000
1.802
1.185
4.481
3.500
0.429
2.987
1.00
Volumen unitario
CANTI DAD
0.630
0.000
2.403
0.914
4.975
3.500
0.630
3.317
1.00
PRECI O
Mt3
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.315
M3
0.315
0.000
2.403
1.185
5.382
3.500
0.315
3.588
1.00
VALOR
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
684.45
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.315
M3
VALOR
SUB- TOTAL
3,015.18
0.00
5,676.36
2,798.35
215.28
1,490.58
248.68
770.19 ########
1,421.46 ########
1.361 ########
VALOR
SUB- TOTAL
4,430.48
0.00
7,095.45
2,158.11
235.06
2,395.58
365.40
840.97 ########
1,752.11 ########
1.361 ########
VALOR
SUB- TOTAL
4,430.48
0.00
5,676.36
2,158.11
199.01
1,490.58
365.40
712.00 ########
1,503.19 ########
1.361 ########
VALOR
SUB- TOTAL
3,015.18
0.00
4,257.27
2,798.35
179.23
1,490.58
248.68
641.22 ########
1,263.05 ########
1.361 ########
VALOR
SUB- TOTAL
2,215.24
0.00
5,676.36
2,798.35
215.28
2,395.58
182.70
770.19 ########
1,425.37 ########
1.361 ########
VALOR
-66
SUB- TOTAL
0.429
0.630
0.000
3.004
0.914
5.877
3.500
0.630
3.918
1.00
MAT090
MAT031
MAT031
MAT031
MAT030
MAT075
CAR010
HE009
ALZ002
MAT090
M3
0.429
0.000
2.403
1.185
5.382
3.500
0.429
3.588
1.00
MAT090
MAT031
MAT031
MAT030
MAT075
CAR010
HE009
VAR005
ALZ002
3.2.7
8
UNI DAD
0.216
0.534
0.361
1.342
2.700
0.216
0.895
1.00
MAT090
MAT031
MAT031
MAT030
MAT075
CAR010
HE009
VAR005
ALZ002
MAT090
MAT031
MAT031
MAT030
MAT075
CAR010
HE009
VAR005
ALZ002
CANTI DAD
0.216
SUB- TOTAL
ANALISIS DE COSTOS
MAT037
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
Acero 1"
Acero 3/4"
Acero 3/8"
Alambre No.18
Madera a todo costo
Vaciado de Hormign con
bomba
y grua
Envarillado
Desperdicio de materiales
(10%) Unitario/M3 + Gastos
Precio
Indirectos
0.000 qq #######
0.00
1.202 qq ####### 2,838.18
1.185 qq ####### 2,798.35
3.580 Lbs
40.00
143.18
3.500 ML
319.41 1,117.94
0.315 Mt3
580.00
182.70
2.386 qq
214.66
512.25 ########
1.00 p.a. 980.78
980.78 ########
1.361 ########
-67
ANALISIS DE COSTOS
1. 440
UNI DAD
0.551
M3
0.551
0.000
2.403
0.905
4.963
4.100
0.551
3.308
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
1. 440
UNI DAD
PRECI O
0.551
M3
0.551
0.000
1.802
0.905
4.061
4.100
0.551
2.708
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
1.346
M3
1.346
8.534
0.000
1.818
15.528
3.740
1.346
10.352
1.00
Mt3
qq
qq
qq
Lbs
Ml
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
684.45
580.00
214.66
#######
1. 440
UNI DAD
PRECI O
0.788
M3
0.788
0.000
3.605
1.567
7.758
3.150
0.788
5.172
1.00
Mt3
qq
qq
qq
Lbs
Ml
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
425.88
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
5.130
M3
5.130
0.000
0.000
0.000
8.721
13.082
24.290
5.130
8.721
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
9.073
M3
9.073
6.755
13.968
22.706
2.440
68.804
29.100
9.073
45.869
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
UNI DAD
PRECI O
1. 440
-68
PRECI O
VALOR
SUB- TOTAL
3,876.67
0.00
5,676.36
2,137.95
198.50
1,746.11
319.73
710.17 ########
1,466.55 ########
1.361 ########
VALOR
SUB- TOTAL
3,876.67
0.00
4,257.27
2,137.95
162.45
1,746.11
319.73
581.20 ########
1,308.14 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
0.00
4,293.40
621.13
2,559.84
780.91
2,222.18 ########
4,210.73 ########
1.361 ########
VALOR
SUB- TOTAL
6,709.66
0.00
8,514.54
3,701.21
310.31
1,341.52
456.75
1,110.17 ########
2,214.42 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
0.00
0.00
########
523.26
########
2,975.40
1,872.05 ########
8,698.45 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
########
5,764.38
2,752.14
########
5,262.34
9,846.25 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
Volumen unitario
7.746
M3
7.746
3.555
4.055
11.770
9.278
42.987
29.100
7.746
28.658
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
MAT090
MAT035
MAT035
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
MAT090
MAT035
MAT035
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
1. 440
UNI DAD
7.746
M3
7.746
3.555
2.252
1.367
12.040
28.822
29.100
7.746
19.215
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
3.728
M3
3.728
3.555
1.501
2.001
4.386
17.165
13.398
3.728
11.443
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
#####
M3
15.173
3.555
17.122
24.663
2.440
71.670
50.616
15.173
47.780
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
5.336
M3
5.336
3.555
2.102
6.537
6.341
27.802
20.580
5.336
18.534
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
1. 440
UNI DAD
PRECI O
5.336
M3
########
8,395.91
9,577.44
########
########
1,719.48
########
4,492.83
6,151.72 ########
######## ########
1.361 ########
VALOR
########
8,395.91
5,320.17
3,229.68
########
1,152.89
########
4,492.68
4,124.65 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
8,395.91
3,546.30
4,726.36
########
686.58
########
2,161.95
2,456.36 ########
7,784.78 ########
1.361 ########
VALOR
SUB- TOTAL
########
8,395.91
########
########
5,764.38
2,866.81
########
8,800.34
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
8,395.91
4,965.39
########
########
1,112.07
########
3,094.88
3,978.61 ########
######## ########
1.361 ########
VALOR
-69
SUB- TOTAL
SUB- TOTAL
ANALISIS DE COSTOS
MAT035
MAT035
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
Acero 1"
Acero 3/4"
Acero 1/2"
Acero 3/8"
Alambre No.18
Madera a todo costo
Vaciado de Hormign con
bomba
y grua
Envarillado
Desperdicio de materiales
(10%) Unitario/M3 + Gastos
Precio
Indirectos
3.2.8 Muro MH2 Techo
8-d
Volumen unitario
MAT090
MAT035
MAT035
MAT035
MAT035
MAT075
CAR010
HE009
VAR005
ALZ002
3.2.9
7
Volumen unitario
MAT090
MAT032
MAT030
MAT075
CAR036
HE009
VAR005
ALZ002
3/8" deunitario
0.20x0.30
Volumen
UNI DAD
M3
PRECI O
2.284
0.000
0.000
0.267
2.632
4.348
9.135
2.284
2.899
1.00
Mt3
qq
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
PRECI O
1. 440
UNI DAD
7.680
M3
7.680
8.538
13.565
1.974
36.115
26.600
7.680
24.077
1.00
Mt3
qq
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.096
M3
0.096
0.200
0.256
0.684
2.400
0.096
0.456
1.00
MAT090
MAT031
MAT030
MAT075
CAR045
HE009
VAR008
ALZ002
MAT090
MAT030
MAT030
MAT075
1. 440
2.284
Mt3 #######
qq #######
qq #######
Lbs
40.00
ML
414.18
Mt3
580.00
qq
214.66
p.a. 292.63
CANTI DAD
UNI DAD
1.806
M3
PRECI O
1.806
2.001
2.331
6.498
30.100
1.806
30.100
1.00
Mt3
qq
qq
Lbs
ML
Mt3
ML
p.a.
#######
#######
#######
40.00
159.71
580.00
71.55
#######
CANTI DAD
UNI DAD
PRECI O
2.070
M3
VALOR
########
0.00
0.00
630.18
6,216.78
173.93
9,378.72
1,324.72
622.26 ########
3,780.67 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
4,662.59
1,444.59
########
4,454.40
5,168.26 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
675.12
472.42
603.92
27.34
994.03
55.68
97.82 3,218.96
292.63 ########
1.361 ########
VALOR
SUB- TOTAL
########
4,726.36
5,506.29
259.93
4,807.27
1,047.48
2,153.66 ########
3,120.17 ########
1.361 ########
VALOR
SUB- TOTAL
2.070
4.061
6.091
34.500
2.070
34.500
1.00
CANTI DAD
UNI DAD
0.410
M3
PRECI O
VALOR
-70
SUB- TOTAL
SUB- TOTAL
ANALISIS DE COSTOS
CAR045
HE009
VAR008
ALZ002
6.833 ML
0.410 Mt3
6.833 ML
1.00 p.a.
-71
159.71 1,091.35
580.00
237.80
71.55
488.93 8,938.57
812.60
812.60 ########
1.361 ########
ANALISIS DE COSTOS
3.2.9
6
Volumen unitario
MAT090
MAT032
MAT031
MAT030
MAT075
CAR036
HE009
VAR008
ALZ002
UNI DAD
ml
0.042
0.901
0.700
0.496
3.147
3.490
0.042
3.490
1.00
Volumen unitario
MAT090
MAT037
MAT037
MAT037
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
#######
#######
#######
#######
40.00
414.18
580.00
71.55
709.51
CANTI DAD
UNI DAD
PRECI O
0.396
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
907.67
CANTI DAD
UNI DAD
PRECI O
0.352
M3
0.352
0.000
1.202
0.000
0.564
2.648
4.400
0.352
1.766
1.00
Volumen unitario
MAT090
MAT038
MAT037
MAT037
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
915.73
CANTI DAD
UNI DAD
PRECI O
0.352
M3
0.352
0.000
0.000
0.534
0.564
1.646
4.400
0.352
1.098
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
739.60
CANTI DAD
UNI DAD
PRECI O
0.264
M3
0.264
0.000
0.451
0.100
0.432
1.475
3.300
0.264
0.983
1.00
-72
PRECI O
Mt3
qq
qq
qq
Lbs
ML
Mt3
ML
p.a.
0.396
0.000
0.901
0.000
0.620
2.282
4.950
0.396
1.522
1.00
MAT090
MAT037
MAT036
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT037
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
3.490
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
596.85
VALOR
SUB- TOTAL
294.52
2,128.63
1,654.23
1,172.31
125.87
1,445.49
24.29
249.71 7,804.56
709.51 2,236.26
1.361 3,043.55
VALOR
SUB- TOTAL
2,784.87
0.00
2,128.63
0.00
1,465.38
91.30
2,050.19
229.68
326.63 9,984.35
907.67 ########
1.361 ########
VALOR
SUB- TOTAL
2,475.44
0.00
2,838.18
0.00
1,332.17
105.94
1,822.39
204.16
379.00 ########
915.73 ########
1.361 ########
VALOR
SUB- TOTAL
2,475.44
0.00
0.00
1,260.36
1,332.17
65.86
1,822.39
204.16
235.61 8,135.59
739.60 ########
1.361 ########
VALOR
SUB- TOTAL
1,856.58
0.00
1,064.32
236.32
1,021.33
58.98
1,366.79
153.12
211.02 6,565.31
596.85 ########
1.361 ########
ANALISIS DE COSTOS
UNI DAD
M3
0.416
0.000
0.000
0.934
0.639
2.360
5.200
0.416
1.573
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
946.80
CANTI DAD
UNI DAD
PRECI O
0.380
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
838.22
CANTI DAD
UNI DAD
PRECI O
0.380
M3
0.380
0.000
0.000
0.534
0.602
1.703
4.750
0.380
1.135
1.00
MAT090
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
785.32
CANTI DAD
UNI DAD
PRECI O
0.296
M3
0.296
0.000
0.000
0.400
0.470
1.305
3.700
0.296
0.870
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
CANTI DAD
UNI DAD
0.136
M3
0.136
0.000
0.000
0.267
0.432
1.049
1.700
0.136
0.699
1.00
-73
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.380
0.000
0.601
0.133
0.602
2.004
4.750
0.380
1.336
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
0.416
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
VALOR
SUB- TOTAL
2,925.52
0.00
0.00
2,205.64
1,509.79
94.38
2,153.74
241.28
337.66 ########
946.80 ########
1.361 ########
VALOR
SUB- TOTAL
2,672.35
0.00
1,419.09
315.09
1,420.98
80.15
1,967.36
220.40
286.74 9,220.38
838.22 ########
1.361 ########
VALOR
SUB- TOTAL
2,672.35
0.00
0.00
1,260.36
1,420.98
68.11
1,967.36
220.40
243.68 8,638.56
785.32 ########
1.361 ########
VALOR
SUB- TOTAL
####### 2,081.62
#######
0.00
#######
0.00
#######
945.27
####### 1,110.14
40.00
52.21
414.18 1,532.47
580.00
171.68
214.66
186.80 6,688.21
608.02
608.02 ########
1.361 ########
PRECI O
VALOR
SUB- TOTAL
#######
956.42
#######
0.00
#######
0.00
#######
630.18
####### 1,021.33
40.00
41.95
414.18
704.11
580.00
78.88
214.66
150.09 3,941.26
358.30
358.30 ########
1.361 ########
ANALISIS DE COSTOS
UNI DAD
M3
0.184
0.000
0.000
0.334
0.320
0.980
2.300
0.184
0.653
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
M3
CANTI DAD
UNI DAD
PRECI O
M3
CANTI DAD
UNI DAD
0.309
M3
PRECI O
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
674.43
CANTI DAD
UNI DAD
PRECI O
0.240
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
SUB- TOTAL
VALOR
SUB- TOTAL
2,346.04
0.00
0.00
1,512.44
1,243.36
70.00
1,727.13
193.49
250.45 8,077.20
734.29 ########
1.361 ########
VALOR
SUB- TOTAL
####### 1,687.80
#######
0.00
#######
0.00
#######
945.27
#######
976.92
40.00
48.83
414.18 1,242.54
580.00
139.20
214.66
174.69 5,736.78
521.53
521.53 ########
1.361 ########
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.240
0.000
0.000
0.334
0.414
1.121
2.400
0.240
0.747
1.00
-74
PRECI O
0.240
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
VALOR
####### 1,293.98
#######
0.00
#######
0.00
#######
787.73
#######
754.90
40.00
39.19
414.18
952.61
580.00
106.72
214.66
140.19 4,482.85
407.53
407.53 ########
1.361 ########
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
734.29
0.309
0.000
0.000
0.534
0.526
1.590
3.860
0.309
1.060
1.00
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.240
0.000
0.000
0.400
0.414
1.221
3.000
0.240
0.814
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.334
0.334
0.000
0.000
0.640
0.526
1.750
4.170
0.334
1.167
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
0.184
VALOR
SUB- TOTAL
2,171.64
0.00
0.00
1,260.36
1,243.36
63.60
1,598.73
179.10
227.54 7,418.76
674.43 ########
1.361 ########
VALOR
SUB- TOTAL
####### 1,687.80
#######
0.00
#######
0.00
#######
787.73
#######
976.92
40.00
44.83
414.18
994.03
580.00
139.20
214.66
160.37 5,269.97
479.09
479.09 ########
1.361 ########
ANALISIS DE COSTOS
UNI DAD
M3
0.192
0.000
0.000
0.334
0.320
0.980
2.400
0.192
0.653
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
M3
PRECI O
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
660.75
PRECI O
CANTI DAD
UNI DAD
M3
0.783
0.000
5.069
0.000
2.533
11.403
10.440
0.783
7.602
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.044
M3
1.044
0.000
3.492
0.000
2.082
8.361
10.440
1.044
5.574
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.240
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
VALOR
SUB- TOTAL
####### 1,350.24
#######
0.00
#######
0.00
#######
787.73
#######
754.90
40.00
39.19
414.18
994.03
580.00
111.36
214.66
140.19 4,595.40
417.76
417.76 ########
1.361 ########
0.783
0.240
0.000
0.751
0.000
0.602
2.029
2.400
0.240
1.353
1.00
-75
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.292
0.292
0.000
0.601
0.000
0.489
1.634
3.650
0.292
1.090
1.00
MAT090
MAT037
MAT036
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT037
MAT036
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
0.192
VALOR
SUB- TOTAL
2,053.49
0.00
1,419.09
0.00
1,154.55
65.38
1,511.76
169.36
233.89 7,268.27
660.75 ########
1.361 ########
VALOR
SUB- TOTAL
5,998.28
0.00
########
0.00
5,982.94
456.13
4,324.04
454.14
1,631.90 ########
3,082.10 ########
1.361 ########
VALOR
SUB- TOTAL
7,997.71
0.00
8,248.46
0.00
4,916.68
334.42
4,324.04
605.52
1,196.46 ########
2,762.33 ########
1.361 ########
VALOR
SUB- TOTAL
####### 1,838.55
#######
0.00
####### 1,773.86
#######
0.00
####### 1,421.69
40.00
81.17
414.18
994.03
580.00
139.20
214.66
290.41 7,192.80
653.89
653.89 ########
1.361 ########
ANALISIS DE COSTOS
UNI DAD
M3
0.630
0.000
1.802
0.000
1.354
4.735
6.300
0.630
3.157
1.00
MAT090
MAT038
MAT037
MAT037
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
CANTI DAD
0.630
-76
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.913
M3
1.913
0.000
6.308
1.334
3.017
15.990
12.750
1.913
10.660
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.913
M3
1.913
0.000
5.933
1.334
3.017
15.426
12.750
1.913
10.284
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
4.720
M3
4.720
1.600
9.838
3.135
7.448
33.032
28.590
4.720
22.021
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
5.690
M3
5.690
1.600
9.388
3.335
8.858
34.772
34.490
5.690
23.181
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.733
M3
1.733
0.000
3.492
1.584
2.890
11.950
10.500
1.733
7.966
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
VALOR
SUB- TOTAL
4,826.20
0.00
4,257.27
0.00
3,198.80
189.40
2,609.33
365.40
677.61 ########
1,612.40 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
3,150.91
7,127.10
639.59
5,280.80
1,109.25
2,288.23 ########
4,914.73 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
3,150.91
7,127.10
617.06
5,280.80
1,109.25
2,207.63 ########
4,815.72 ########
1.361 ########
VALOR
SUB- TOTAL
########
3,779.67
########
7,404.63
########
1,321.26
########
2,737.60
4,727.04 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
3,779.67
########
7,877.27
########
1,390.87
########
3,300.20
4,976.06 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
8,248.46
3,741.70
6,826.47
477.98
4,348.89
1,004.85
1,710.07 ########
3,854.22 ########
ANALISIS DE COSTOS
1.361 ########
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
M3
1.730
0.000
4.318
1.334
2.890
12.814
10.500
1.730
8.542
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.510
M3
Volumen unitario
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.250
M3
1.250
0.000
2.654
0.800
2.038
8.237
7.590
1.250
5.491
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
UNI DAD
1.510
0.000
2.553
1.017
2.489
9.089
9.150
1.510
6.059
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT036
MAT035
MAT075
HE009
CANTI DAD
1.730
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.510
M3
1.510
0.000
3.304
1.267
2.489
10.591
9.150
1.510
7.061
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
414.18
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
3.475
M3
3.475
5.067
5.032
3.035
5.410
27.816
21.060
3.475
18.544
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
3.230
M3
VALOR
########
0.00
########
3,150.91
6,826.47
512.54
4,348.89
1,003.40
1,833.71 ########
4,004.19 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
6,031.13
2,402.57
5,878.77
363.57
3,789.75
875.80
1,300.73 ########
3,126.14 ########
1.361 ########
VALOR
SUB- TOTAL
8,790.63
0.00
6,267.76
1,890.54
4,812.59
329.49
3,143.63
725.00
1,178.80 ########
2,713.84 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
7,804.99
2,993.36
5,878.77
423.64
3,789.75
875.80
1,515.63 ########
3,390.10 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
7,168.32
########
1,112.65
########
2,015.44
3,980.70 ########
9,098.37 ########
1.361 ########
VALOR
-77
SUB- TOTAL
SUB- TOTAL
ANALISIS DE COSTOS
VAR005
ALZ002
Envarillado
Desperdicio de materiales
(10%) Unitario/M3 + Gastos
Precio
Indirectos
3.2.1 Vigas Porticos Eje EX Techo
28
(6to
nivel)
Volumen
unitario
15.796 qq
214.66 3,390.79 ########
1.00 p.a. ####### 8,079.99 ########
1.361 ########
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
UNI DAD
M3
2.890
2.800
3.980
1.734
4.533
19.571
17.520
2.890
13.047
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
M3
1.733
0.000
1.502
2.801
2.890
10.790
10.500
1.733
7.194
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
1.730
M3
1.730
0.000
1.878
2.785
2.890
11.329
10.500
1.730
7.552
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.040
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.990
M3
0.990
0.000
0.751
1.567
1.536
5.782
6.000
0.990
3.854
1.00
-78
PRECI O
1.733
1.040
0.000
0.751
1.167
1.881
5.699
6.300
1.040
3.799
1.00
MAT090
MAT038
MAT037
MAT036
MAT036
MAT035
MAT075
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
CANTI DAD
2.890
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
2.132
M3
VALOR
SUB- TOTAL
########
6,614.43
9,401.47
4,096.18
########
782.85
########
1,676.20
2,800.77 ########
6,940.94 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
3,547.72
6,616.91
6,826.47
431.61
6,707.61
1,004.85
1,544.16 ########
3,995.14 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
4,434.66
6,577.52
6,826.47
453.14
6,707.61
1,003.40
1,621.19 ########
4,087.69 ########
1.361 ########
VALOR
SUB- TOTAL
7,963.24
0.00
1,773.86
2,757.04
4,442.43
227.94
4,024.57
602.91
815.50 ########
2,260.75 ########
1.361 ########
VALOR
SUB- TOTAL
7,584.03
0.00
1,773.86
3,702.32
3,627.94
231.26
3,832.92
574.20
827.39 ########
2,215.39 ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
HE009
VAR005
ALZ002
2.132 Mt3
580.00 1,236.44
8.350 qq
214.66 1,792.37 ########
1.00 p.a. ####### 4,783.65 ########
1.361 ########
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
M3
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.921
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.366
M3
1.366
0.000
2.629
0.000
2.226
7.281
8.280
1.366
4.854
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
-79
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
0.921
0.000
0.751
0.500
1.442
4.040
5.580
0.921
2.693
1.00
MAT090
MAT038
MAT037
MAT036
MAT036
MAT035
MAT075
HE009
VAR005
ALZ002
UNI DAD
0.842
0.000
0.601
0.400
1.323
3.486
5.100
0.842
2.324
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CANTI DAD
0.842
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
8.614
M3
8.614
8.201
3.230
2.801
8.627
34.288
35.160
8.614
22.859
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
6.414
M3
6.414
0.000
5.533
1.601
6.169
19.954
26.180
6.414
13.303
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
7.585
M3
VALOR
SUB- TOTAL
6,446.43
0.00
1,419.09
945.27
3,124.47
139.43
3,257.98
488.07
498.83 ########
1,631.96 ########
1.361 ########
VALOR
SUB- TOTAL
7,053.15
0.00
1,773.86
1,181.59
3,405.82
161.59
3,564.62
534.01
578.12 ########
1,825.28 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
6,208.52
0.00
5,256.82
291.24
5,289.43
792.40
1,041.98 ########
2,934.64 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
7,628.67
6,616.91
########
1,371.53
########
4,996.24
4,906.87 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
3,781.09
########
798.16
########
3,720.18
2,855.54 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
CAR036
HE009
VAR005
ALZ002
30.960 ML
638.82
7.585 Mt3
580.00
21.795 qq
214.66
1.00 p.a. #######
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
M3
1.764
3.200
2.003
0.000
1.718
10.381
7.200
1.764
6.921
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.911
M3
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.269
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.836
M3
0.836
0.000
3.154
0.400
0.915
6.705
5.970
0.836
4.470
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.951
M3
0.951
0.800
1.727
0.000
1.016
5.315
6.790
0.951
3.543
1.00
-80
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
1.269
0.536
1.227
0.767
1.116
5.469
5.180
1.269
3.646
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
UNI DAD
1.911
0.000
1.352
0.400
1.179
4.396
7.800
1.911
2.931
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
MAT035
CANTI DAD
1.764
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
9.310
M3
########
4,399.42
4,678.45 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
7,559.34
4,730.54
0.00
4,057.52
415.26
4,599.50
1,023.12
1,485.66 ########
3,738.43 ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
3,192.95
945.27
2,783.88
175.84
4,982.80
1,108.38
629.08 ########
2,845.77 ########
1.361 ########
VALOR
SUB- TOTAL
9,722.12
1,266.19
2,897.43
1,811.77
2,635.83
218.74
3,309.09
736.08
782.59 ########
2,337.98 ########
1.361 ########
VALOR
SUB- TOTAL
6,402.76
0.00
7,450.22
945.27
2,161.93
268.18
3,813.76
484.76
959.47 ########
2,248.64 ########
1.361 ########
VALOR
SUB- TOTAL
7,282.20
1,889.84
4,079.88
0.00
2,398.88
212.58
4,337.59
551.35
760.54 ########
2,151.29 ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
MAT075
CAR036
HE009
VAR005
ALZ002
Alambre No.18
Madera a todo costo
Vaciado de Hormign con
bomba
y grua
Envarillado
Desperdicio de materiales
(10%) Unitario/M3 + Gastos
Precio
Indirectos
3.2.1 Vigas V1 Entrepiso 8vo
46
Volumen unitario
57.876 Lbs
40.00
38.000 ML
638.82
9.310 Mt3
580.00
38.584 qq
214.66
1.00 p.a. #######
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
M3
6.938
0.000
9.463
2.801
11.285
35.323
49.560
6.938
23.549
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.050
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
#######
PRECI O
CANTI DAD
UNI DAD
M3
2.815
4.001
0.751
0.000
3.986
13.106
5.630
2.815
8.737
1.00
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
#######
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
0.225
M3
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
CANTI DAD
UNI DAD
0.392
M3
0.392
0.000
0.676
0.200
0.815
2.536
2.800
0.392
1.691
1.00
-81
PRECI O
2.815
0.225
0.000
1.802
0.000
0.338
3.211
1.800
0.225
2.141
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
UNI DAD
1.050
0.000
1.802
0.000
1.906
5.563
7.500
1.050
3.708
1.00
MAT090
MAT038
MAT037
MAT036
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
MAT090
MAT038
MAT037
MAT036
CANTI DAD
6.938
2,315.02
########
5,399.80
8,282.39 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
########
0.00
########
6,616.91
########
1,412.94
########
4,024.27
5,055.02 ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
8,043.67
0.00
4,257.27
0.00
4,502.02
222.51
4,791.15
609.00
796.05 ########
2,322.17 ########
1.361 ########
VALOR
SUB- TOTAL
########
9,449.18
1,773.86
0.00
9,413.99
524.23
5,780.21
1,632.70
1,875.51 ########
5,201.44 ########
1.361 ########
VALOR
SUB- TOTAL
####### 1,723.64
#######
0.00
####### 4,257.27
#######
0.00
#######
799.30
40.00
128.45
638.82 1,149.88
580.00
130.50
214.66
459.54 9,513.44
864.86
864.86 ########
1.361 ########
PRECI O
Mt3
qq
qq
qq
qq
Lbs
ML
Mt3
qq
p.a.
#######
#######
#######
#######
#######
40.00
638.82
580.00
214.66
947.69
CANTI DAD
UNI DAD
PRECI O
0.715
M3
VALOR
SUB- TOTAL
3,002.97
0.00
1,596.48
472.64
1,924.33
101.44
1,788.70
227.36
362.93 ########
947.69 ########
1.361 ########
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
MAT035
MAT075
CAR036
HE009
VAR005
ALZ002
Acero 3/8"
Alambre No.18
Madera a todo costo
Vaciado de Hormign con
bomba
y grua
Envarillado
Desperdicio de materiales
(10%) Unitario/M3 + Gastos
Precio
Indirectos
3.2.2 Losas de fondo septico y
00
cisterna
Volumen unitario
MAT090
MAT030
MAT075
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
1.000
M3
1.000
1.200
2.082
1.000
1.200
1.00
MAT090
MAT030
MAT075
CAR048
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
M3
MAT090
HE009
ALZ002
CANTI DAD
UNI DAD
M3
PRECI O
VALOR
SUB- TOTAL
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
1.000
M3
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
Volumen unitario
#####
M3
30.940
3.690
65.033
16.470
163.006
264.000
264.000
81.503
169.420
3.690
30.940
1.00
MAT090
MAT050
MAT031
MAT030
MAT075
MAT085
VAR021
VAR005
CAR048
VAR005
HE009
ALZ002
Volumen unitario
SUB- TOTAL
1.000
1.000
1.000
2.000
1.000
1.000
1.00
VALOR
1.000
1.000
1.300
2.082
6.920
1.000
1.300
1.00
PRECI O
MAT090
MAT031
MAT030
MAT050
MAT031
MAT075
VAR005
CAR048
VAR005
VAR005
HE009
ALZ002
PRECI O
VALOR
SUB- TOTAL
Mt3
qq
qq
qq
Lbs
und
und
qq
m2
qq
Mt3
p.a.
#######
#######
#######
#######
40.00
100.00
27.00
214.66
304.20
214.66
580.00
#######
########
9,225.00
########
########
6,520.22
########
7,128.00
########
########
792.10
########
########
1.361
########
########
3,552.43
########
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
9.950
M3
########
########
9,813.64
########
########
732.08
594.00
########
2,266.38
1,590.86
5,771.00
########
1.361
########
########
2,128.20
########
VALOR
SUB- TOTAL
-82
CANTI DAD
UNI DAD
PRECI O
ANALISIS DE COSTOS
Volumen unitario
#####
MAT090
MAT050
MAT031
MAT031
MAT030
MAT075
MAT085
VAR021
MAT085
VAR021
VAR005
CAR048
VAR005
HE009
ALZ002
M3
########
########
0.00
########
########
4,081.14
########
6,858.00
########
2,457.00
8,761.18
########
3,291.44
########
########
1.361
########
########
2,604.76
########
VALOR
SUB- TOTAL
########
########
0.00
########
########
1,732.58
########
2,916.00
########
2,457.00
3,554.17
########
1,645.72
8,758.00
########
1.361
########
########
2,420.86
########
VALOR
SUB- TOTAL
########
########
########
0.00
3,877.53
########
4,104.00
########
3,291.44
########
########
1.361
########
########
2,296.09
########
VALOR
SUB- TOTAL
########
########
########
0.00
4,489.84
########
4,104.00
########
3,291.44
########
########
1.361
########
########
2,200.35
########
VALOR
SUB- TOTAL
espesor de 0.20
Volumen unitario
MAT090
MAT050
MAT031
MAT030
MAT075
MAT031
MAT031
MAT031
MAT031
VAR005
VAR005
CAR048
VAR005
HE009
ALZ002
M3
PRECI O
CANTI DAD
UNI DAD
#####
M3
PRECI O
Volumen unitario
MAT090
MAT050
MAT031
MAT030
MAT075
MAT031
VAR021
CAR048
VAR005
HE009
ALZ002
CANTI DAD
UNI DAD
#####
M3
PRECI O
Volumen unitario
UNI DAD
Volumen unitario
MAT090
MAT031
MAT030
MAT075
MAT031
VAR021
CAR048
CANTI DAD
#####
-83
CANTI DAD
UNI DAD
4.740
M3
4.740
1.601
7.100
17.402
0.000
0.000
27.870
PRECI O
ANALISIS DE COSTOS
CAR048
HE009
ALZ002
7.350 m2
304.20 2,235.87 ########
4.740 Mt3
580.00 2,749.20 ########
1.00 p.a. ####### 6,804.55 2,125.21
1.361 ########
MAT090
MAT030
MAT075
CAR048
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
1.000
M3
1.000
1.700
2.550
8.333
1.000
1.700
1.00
-84
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
0.370
M3
0.370
1.000
1.500
3.100
0.370
1.000
1.00
PRECI O
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
3.2.2
51
Volumen unitario
MAT090
MAT030
MAT075
CAR048
HE009
VAR005
ALZ002
CANTI DAD
UNI DAD
7.750
M3
VALOR
SUB- TOTAL
7.750
7.119
10.678
51.680
7.750
7.119
1.00
CANTI DAD
UNI DAD
#####
M3
79.820
279.907
43.165
484.607
469.510
79.820
323.071
1.00
Mt3
qq
qq
Lbs
M2
Mt3
qq
p.a.
#######
#######
#######
40.00
304.20
580.00
214.66
#######
CANTI DAD
UNI DAD
PRECI O
1.280
M3
1.280
0.530
0.900
2.145
2.000
1.280
2.000
1.00
-85
PRECI O
Mt3
qq
qq
Lbs
und
Mt3
und
p.a.
PRECI O
#######
#######
#######
40.00
#######
580.00
#######
#######
VALOR
SUB- TOTAL
########
########
########
########
########
########
######## ########
######## ########
1.361 ########
VALOR
SUB- TOTAL
9,001.60
1,251.86
2,125.80
85.80
7,020.00
742.40
3,762.80 ########
2,399.03 ########
1.361 ########
ANALISIS DE COSTOS
MORTEROS
4.1
MAT001
MAT018
MAT015
Mortero 1:3
Cemento
Arena
Agua
Precio Unitario + Gastos
Indirectos
Mortero Bastardo 1:1:4
Cemento
Arena Fina
Cal
Agua
Precio Unitario + Gastos
Indirectos
Mortero 1:6
Cemento
Arena
Agua
Precio Unitario + Gastos
Indirectos
4.2
MAT001
MAT017
MAT003
MAT015
4.3
MAT001
MAT018
MAT015
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
8.750
1.100
5.700
60.000
PRECI O
CANTI DAD
UNI DAD
PRECI O
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
-86
ANALISIS DE COSTOS
5
BLOQUES
5.1 Bloques primera
5.1.1 calidad
Bloques de 0.20 primera
(3
/8" a 0.40 y 2 3/8 a 0.40m
MAT- "Horizontal
Suministro y todos los
078
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%) Unitario + Gastos
Precio
Indirectos
5.1.2 Bloques de 0.20 primera (8"3 /8" a 0.40 y todos los
huecos llenos) BNP
MATSuministro
078
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%) Unitario + Gastos
Precio
Indirectos
5.1.3 Bloques de 0.15 primera
(6"- 3 /8" a 0.40 y 2 3
y todos los
MAT- /8"Horizontal
Suministro
079
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
Vertical
MAT-030
Horizontal
MAT-030
MAT-075 Alambre #18(2#/qq)
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
006
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%) Unitario + Gastos
Precio
Indirectos
5.1.4 Bloques de 0.15 primera (6"3 /8" a 0.40 y todos los
llenos) BNP
MAT- huecos
Suministro
079
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
Vertical
MAT-030
Horizontal
MAT-030
MAT-075 Alambre #18(2#/qq)
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
006
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%)
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.113 Mt3 #######
0.031 qq #######
0.037 qq #######
0.136 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.000 p.a. 130.45
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.1125 Mt3 #######
0.031
0.062
13.000
13.000
13.000
1.00
CANTI DAD
qq #######
qq #######
Lbs
40.00
U.
0.98
U.
3.65
U.
12.13
Mt2
1.24
p.a. 121.42
UNI DAD
PRECI O
13.000 U.
26.00
0.020 Mt3 #######
0.075 Mt3 #######
0.031 qq #######
0.041 qq #######
0.144 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
10.95
Mt2
1.24
1.00 p.a. 106.83
CANTI DAD
UNI DAD
PRECI O
13.000 U.
26.00
0.020 Mt3 #######
0.075 Mt3 #######
0.031 qq #######
0.000 qq #######
0.062 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
10.95
Mt2
1.24
1.00 p.a.
96.80
-87
VALOR
SUB- TOTAL
403.00
126.16
391.94
0.00
72.75
87.39
5.42
12.74
47.45
157.69
0.00
130.45 1,434.99
1.361 1,953.02
VALOR
SUB- TOTAL
403.00
126.16
391.94
0.00
72.75
0.00
2.46
12.74
47.45
157.69
0.00
121.42 1,335.61
1.361 1,817.77
VALOR
SUB- TOTAL
338.00
90.93
261.29
0.00
72.75
97.08
5.75
12.74
47.45
142.35
0.00
106.83 1,175.17
1.361 1,599.41
VALOR
SUB- TOTAL
338.00
90.93
261.29
0.00
72.75
0.00
2.46
12.74
47.45
142.35
0.00
96.80 1,064.77
1.361 1,449.15
ANALISIS DE COSTOS
5.1.5
MAT080
$I$75
7
$I$70
CANTI DAD
UNI DAD
PRECI O
13.000 U.
22.00
0.012 Mt3 #######
0.038 Mt3 #######
Mortero 1:3
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
005
ALBAndamios
212
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
5.1.6 Bloques 0.20 primera (8" - 2
3/8"Horizontal y 3/8" @
0.40) SNP
MAT-078 Suministro
$I$75 Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
201
ALBLlenados Huecos
197
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
5.1.7 Bloques de 0.20 primera (3
/8" a 0.40 y 1 3/8" a 0.40m
MAT- Horizontal)
Suministro SNP
078
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%) Unitario + Gastos
Precio
Indirectos
5.1.8 Bloques de 0.20 primera (3
/8" a 0.60 y 1 3/8" a 0.60m
MAT- Horizontal)
Suministro SNP
078
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
202
ALBLlenados Huecos
199
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicio de materiales
002
(10%) Unitario + Gastos
Precio
Indirectos
5.1.9 Bloques 0.20 primera (8" -
@ 0.60) SNP
MAT- 3/8"
Suministro
0.031 qq #######
0.000 qq #######
0.062 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
13.13
Mt2
1.24
1.00 p.a.
77.85
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.057 Mt3 #######
0.025
0.037
0.123
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
12.13
Mt2
1.24
p.a. 106.39
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.057 Mt3 #######
0.031 qq #######
0.031 qq #######
0.123 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.000 p.a. 109.44
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.045 Mt3 #######
0.025 qq #######
0.018 qq #######
0.086 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.000 p.a. 100.84
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.045 Mt3 #######
078
$I$75
7
$I$70
Mortero 1:3
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
MATVertical
030
MATHorizontal
030
MATAlambre #18(2#/qq)
075
ALBColocacin Refuerzo
201
ALBLlenados Huecos
197
ALBColocacion del block
008
ALBAndamios
212
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
5.1.1 Bloques 0.20 primera (8"-
0
3/8"
@ 0.80) SNP
MATSuministro
078
$I$75
Mortero 1:3
7
$I$70
Hormign en Huecos 1:3:5
0.025
0.049
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
12.13
Mt2
1.24
p.a.
93.26
CANTI DAD
UNI DAD
PRECI O
13.000 U.
31.00
0.027 Mt3 #######
0.034 Mt3 #######
-88
VALOR
SUB- TOTAL
286.00
55.71
130.65
0.00
72.75
0.00
2.46
12.74
47.45
170.69
0.00
77.85
856.30
1.361 1,165.42
VALOR
SUB- TOTAL
403.00
126.16
196.84
0.00
58.34
87.39
4.94
9.49
18.85
157.69
1.24
106.39 1,170.33
1.361 1,592.82
VALOR
SUB- TOTAL
403.00
126.16
196.84
0.00
72.75
72.83
4.93
12.74
47.45
157.69
0.00
109.44 1,203.83
1.361 1,638.41
VALOR
SUB- TOTAL
403.00
125.23
156.78
0.00
58.34
43.70
3.46
12.74
47.45
157.69
0.00
100.84 1,109.23
1.361 1,509.66
VALOR
SUB- TOTAL
403.00
125.23
156.78
0.00
58.34
0.00
1.98
9.49
18.85
157.69
1.24
93.26 1,025.86
1.361 1,396.20
VALOR
403.00
125.23
117.76
SUB- TOTAL
ANALISIS DE COSTOS
MAT030
MAT030
MAT075
ALB200
ALB196
ALB008
ALB212
ALZ002
0.019
0.000
0.037
13.000
13.000
13.000
1.000
1.00
-89
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
12.13
Mt2
1.24
p.a.
86.90
0.00
43.70
0.00
1.48
6.11
12.74
157.69
1.24
86.90
955.85
1.361 1,300.91
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
13.000 U.
26.00
0.01975 Mt3 #######
0.030 Mt3 #######
0.025
0.041
0.132
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
10.95
Mt2
1.24
p.a.
86.61
CANTI DAD
UNI DAD
PRECI O
13.000 U.
26.00
0.01975 Mt3 #######
0.02250 Mt3 #######
0.019
0.000
0.037
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
10.95
Mt2
1.24
p.a.
71.49
CANTI DAD
UNI DAD
PRECI O
VALOR
VALOR
SUB- TOTAL
338.00
90.93
78.39
0.00
43.70
0.00
1.48
6.11
12.74
142.35
1.24
71.49
786.43
1.361 1,070.33
VALOR
13.000 U.
22.00
0.012 Mt3 #######
0.011 Mt3 #######
286.00
55.83
39.19
0.019
0.000
0.038
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
13.13
Mt2
1.24
p.a.
61.82
44.88
0.00
1.52
6.11
12.74
170.69
1.24
61.82
1.361
CANTI DAD
UNI DAD
PRECI O
SUB- TOTAL
338.00
90.93
104.52
0.00
58.34
97.08
5.26
9.49
18.85
142.35
1.24
86.61
952.67
1.361 1,296.58
VALOR
13.000 U.
23.42
0.016 Mt3 #######
0.017 Mt3 #######
304.46
73.38
58.79
0.019
0.000
0.038
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
10.95
Mt2
1.24
p.a.
64.55
44.88
0.00
1.52
6.11
12.74
142.35
1.24
64.55
1.361
CANTI DAD
UNI DAD
SUB- TOTAL
680.02
925.50
SUB- TOTAL
710.02
966.33
PRECI O
###### U.
28.00
###### Mt3 #######
###### Mt3 #######
0.031 qq #######
0.041 qq #######
0.144 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.00 p.a. 127.56
-90
VALOR
SUB- TOTAL
364.00
126.16
391.94
0.00
72.75
97.08
5.75
12.74
47.45
157.69
0.00
127.56 1,403.12
1.361 1,909.65
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
13.000 U.
28.00
0.027 Mt3 #######
0.1125 Mt3 #######
0.031
qq #######
qq #######
0.062 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.00 p.a. 117.52
CANTI DAD
UNI DAD
PRECI O
13.0000 U.
24.00
0.01975 Mt3 #######
0.0750 Mt3 #######
0.031 qq #######
0.041 qq #######
0.144 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
10.95
Mt2
1.24
1.00 p.a. 104.23
CANTI DAD
UNI DAD
PRECI O
13.0000 U.
24.00
0.0198 Mt3 #######
0.0750 Mt3 #######
0.031 qq #######
0.000 qq #######
0.062 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
10.95
Mt2
1.24
1.00 p.a.
94.20
CANTI DAD
UNI DAD
PRECI O
13.000 U.
20.00
0.012 Mt3 #######
0.050 Mt3 #######
0.031 qq #######
0.000 qq #######
0.062 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
13.13
Mt2
1.24
1.00 p.a.
79.60
-91
VALOR
SUB- TOTAL
364.00
126.16
391.94
0.00
72.75
0.00
2.46
12.74
47.45
157.69
0.00
117.52 1,292.71
1.361 1,759.38
VALOR
SUB- TOTAL
312.00
90.93
261.29
0.00
72.75
97.08
5.75
12.74
47.45
142.35
0.00
104.23 1,146.57
1.361 1,560.48
VALOR
SUB- TOTAL
312.00
90.93
261.29
0.00
72.75
0.00
2.46
12.74
47.45
142.35
0.00
94.20 1,036.17
1.361 1,410.23
VALOR
SUB- TOTAL
260.00
55.71
174.20
0.00
72.75
0.00
2.46
12.74
47.45
170.69
0.00
79.60
875.60
1.361 1,191.69
ANALISIS DE COSTOS
5.2.6
CANTI DAD
PRECI O
0.025
0.041
0.132
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
12.13
Mt2
1.24
p.a.
99.49
CANTI DAD
UNI DAD
PRECI O
13.000 U.
28.00
0.027 Mt3 #######
0.057 Mt3 #######
0.031 qq #######
0.031 qq #######
0.123 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.000 p.a. 105.54
CANTI DAD
UNI DAD
PRECI O
13.000 U.
28.00
0.027 Mt3 #######
0.045 Mt3 #######
0.025 qq #######
0.018 qq #######
0.086 Lbs
40.00
13.000 U.
0.98
13.000 U.
3.65
13.000 U.
12.13
Mt2
1.24
1.000 p.a.
96.94
CANTI DAD
UNI DAD
PRECI O
13.000 U.
28.00
0.027 Mt3 #######
0.045 Mt3 #######
Mortero 1:3
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
Vertical
Horizontal
Alambre #18(2#/qq)
Colocacin Refuerzo
Llenados Huecos
Colocacion del block
Andamios
Desperdicios (10% Mat.)
Precio Unitario + Gastos
Indirectos
0.025
UNI DAD
13.000 U.
28.00
0.027 Mt3 #######
0.045 Mt3 #######
0.049
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
12.13
Mt2
1.24
p.a.
89.36
CANTI DAD
UNI DAD
PRECI O
13.000 U.
28.00
0.027 Mt3 #######
0.034 Mt3 #######
-92
0.019
0.000
0.037
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
12.13
Mt2
1.24
p.a.
83.00
CANTI DAD
UNI DAD
13.000
U.
PRECI O
24.00
VALOR
SUB- TOTAL
364.00
126.16
156.78
0.00
58.34
97.08
5.26
9.49
18.85
157.69
1.24
99.49 1,094.38
1.361 1,489.45
VALOR
SUB- TOTAL
364.00
126.16
196.84
0.00
72.75
72.83
4.93
12.74
47.45
157.69
0.00
105.54 1,160.93
1.361 1,580.03
VALOR
SUB- TOTAL
364.00
125.23
156.78
0.00
58.34
43.70
3.46
12.74
47.45
157.69
0.00
96.94 1,066.33
1.361 1,451.28
VALOR
SUB- TOTAL
364.00
125.23
156.78
0.00
58.34
0.00
1.98
9.49
18.85
157.69
1.24
89.36
982.96
1.361 1,337.81
VALOR
SUB- TOTAL
364.00
125.23
117.76
0.00
43.70
0.00
1.48
6.11
12.74
157.69
1.24
83.00
912.95
1.361 1,242.52
VALOR
312.00
SUB- TOTAL
ANALISIS DE COSTOS
$I$75
7
$I$70
MAT030
MAT030
MAT075
ALB201
ALB197
ALB006
ALB212
ALZ002
Mortero 1:3
Hormign en Huecos 1:3:5
Refuerzo en Huecos ( 3/8")
Vertical
Horizontal
Alambre #18(2lb/qq)
Colocacin Refuerzo
Llenados Huecos
Colocacion del block
Andamios
Desperdicios (10% Mat.)
Precio Unitario + Gastos
Indirectos
-93
qq #######
qq #######
Lbs
40.00
qq
0.73
Mt3
1.45
U.
10.95
Mt2
1.24
p.a.
84.01
90.93
104.52
0.00
58.34
97.08
5.26
9.49
18.85
142.35
1.24
84.01
924.07
1.361 1,257.66
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
13.000 U.
24.00
0.01975 Mt3 #######
0.02250 Mt3 #######
0.019
0.000
0.037
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
10.95
Mt2
1.24
p.a.
68.89
CANTI DAD
UNI DAD
PRECI O
13.000 U.
20.00
0.01213 Mt3 #######
0.01125 Mt3 #######
0.019
0.000
0.038
13.000
13.000
13.000
1.000
1.00
qq #######
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
13.13
Mt2
1.24
p.a.
59.22
CANTI DAD
UNI DAD
VALOR
SUB- TOTAL
312.00
90.93
78.39
0.00
43.70
0.00
1.48
6.11
12.74
142.35
1.24
68.89
757.83
1.361 1,031.41
VALOR
260.00
55.83
39.19
0.00
44.88
0.00
1.52
6.11
12.74
170.69
1.24
59.22
1.361
SUB- TOTAL
651.42
886.58
PRECI O
13.000
U
45.50
0.023 M3 #######
13.000
U
24.22
1.00 p.a. 101.23
VALOR
SUB- TOTAL
591.50
105.90
314.86
101.23
1,113.49
1.361 1,515.46
CANTI DAD
UNI DAD
PRECI O
25.000 U.
11.00
0.060 Mt3 #######
1.000 Mt2
1.24
25.000 U.
24.22
1.00 p.a. 115.80
CANTI DAD
UNI DAD
PRECI O
13.000 U.
23.42
0.02250 Mt3 #######
0.01975 Mt3 #######
0.019
0.038
13.000
13.000
13.000
1.000
1.00
-94
qq #######
Lbs
40.00
qq
0.47
Mt3
0.98
U.
10.95
Mt2
1.24
p.a.
68.57
VALOR
SUB- TOTAL
275.00
276.25
1.24
605.50
115.80 1,273.79
1.361 1,733.63
VALOR
SUB- TOTAL
304.46
103.59
68.81
0.00
44.88
1.52
6.11
12.74
142.35
1.24
68.57
754.27
1.361 1,026.56
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
13.000 U.
26.00
0.01975 Mt3 #######
0.02250 Mt3 #######
1.00 p.a.
50.73
CANTI DAD
UNI DAD
PRECI O
13.000 U.
22.00
0.01213 Mt3 #######
0.01125 Mt3 #######
1.00 p.a.
38.10
CANTI DAD
UNI DAD
PRECI O
13.000 U.
24.00
0.01975 Mt3 #######
0.02250 Mt3 #######
1.00 p.a.
48.13
CANTI DAD
UNI DAD
PRECI O
13.000 U.
20.00
0.01213 Mt3 #######
0.01125 Mt3 #######
1.00 p.a.
35.50
CANTI DAD
Volumen unitario
######
######
77.00
######
######
VALOR
286.00
55.83
39.19
38.10
1.361
VALOR
312.00
90.93
78.39
48.13
1.361
VALOR
260.00
55.83
39.19
35.50
1.361
UNI DAD
PRECI O
VALOR
m2
U.
U.
U.
U.
#######
#######
44.68
37.58
########
########
########
########
###### m2
941.85
###### ml
52.67
###### m2
221.87
###### m2
368.55
1.00 p.a. #######
-95
VALOR
338.00
90.93
78.39
50.73
1.361
SUB- TOTAL
558.05
759.51
SUB- TOTAL
419.12
570.42
SUB- TOTAL
529.45
720.58
SUB- TOTAL
390.52
531.50
SUB- TOTAL
########
########
########
######## ########
######## 1,784.68
1.361 2,428.95
ANALISIS DE COSTOS
TERMINACION DE
SUPERFICIE
6.1 Paetes con mortero
arena azul-calcemento
6.1.1 Careteo con llana (Mt2)
MAT001
MAT018
MAT015
ALB016
CANTI DAD
Cemento
Arena
Agua
Mano de Obra
Precio Unitario + Gastos
Indirectos
0.060
0.012
0.600
1.000
CANTI DAD
0.025
1.000
1.000
0.100
1.00
CANTI DAD
0.025
1.000
1.000
0.100
1.00
CANTI DAD
0.025
1.000
1.000
0.074
1.00
CANTI DAD
0.025
1.000
1.000
0.074
1.00
CANTI DAD
UNI DAD
PRECI O
Fdas 305.00
Mt3 #######
Gls
0.30
Mt2
20.90
UNI DAD
PRECI O
Mt3 #######
Mt2
164.13
Mt2
5.56
P2
39.00
p.a.
27.89
UNI DAD
PRECI O
Mt3 #######
Mt2
113.96
Mt2
5.56
P2
39.00
p.a.
22.87
UNI DAD
PRECI O
Mt3 #######
Mt2
87.91
Mt2
5.56
P2
39.00
p.a.
20.16
UNI DAD
PRECI O
Mt3 #######
Mt2
111.88
Mt2
5.56
P2
39.00
p.a.
22.56
UNI DAD
PRECI O
CANTI DAD
######
-96
1.000
0.020
1.000
1.000
0.100
1.000
1.00
UNI DAD
PRECI O
Mt2 #######
Mt3 #######
Mt2
281.04
Mt2
87.91
P2
39.00
M2
5.56
p.a.
46.26
VALOR
18.30
12.00
0.18
20.90
1.361
VALOR
105.26
164.13
5.56
3.90
27.89
1.361
VALOR
105.26
113.96
5.56
3.90
22.87
1.361
VALOR
105.26
87.91
5.56
2.89
20.16
1.361
VALOR
105.26
111.88
5.56
2.89
22.56
1.361
VALOR
1.68
8.66
3.20
38.29
0.50
5.23
1.361
VALOR
70.00
84.21
281.04
87.91
3.90
5.56
46.26
1.361
SUB- TOTAL
51.38
69.93
SUB- TOTAL
306.74
417.47
SUB- TOTAL
251.55
342.36
SUB- TOTAL
221.78
301.84
SUB- TOTAL
248.15
337.73
SUB- TOTAL
57.56
78.34
SUB- TOTAL
578.88
787.86
ANALISIS DE COSTOS
CANTI DAD
0.018
0.062
1.000
0.100
1.000
1.00
CANTI DAD
PRECI O
Mt3 #######
FDA
305.00
Mt2
5.56
P2
39.00
Mt2
96.00
p.a.
20.02
UNI DAD
PRECI O
CANTI DAD
UNI DAD
PRECI O
UNI DAD
CANTI DAD
individuales
(Mezcla
Mezcla preparada
(Antillana,
pegatodo,
etc)
Mano de Obra
0.667
1.000
1.000
0.100
1.00
Andamios
Reglas
Desperdicios (10% Mat.)
Precio Unitario + Gastos
Indirectos
CANTI DAD
0.667
1.000
1.000
0.100
1.00
CANTI DAD
0.667
1.000
1.000
0.074
1.00
CANTI DAD
0.667
1.000
1.000
0.074
1.00
CANTI DAD
UNI DAD
UNI DAD
PRECI O
funda 135.00
Mt2
125.74
Mt2
5.56
P2
39.00
p.a.
22.52
UNI DAD
PRECI O
funda 135.00
Mt2
87.91
Mt2
5.56
P2
39.00
p.a.
18.64
UNI DAD
PRECI O
funda 135.00
Mt2
111.88
Mt2
5.56
P2
39.00
p.a.
21.03
UNI DAD
0.0107 Mt3
0.222 P2
0.082 P2
1.000 ML
1.000 p.a.
1.00 p.a.
-97
PRECI O
funda 135.00
Mt2
164.13
Mt2
5.56
P2
39.00
p.a.
26.36
PRECI O
135.00
39.00
39.00
38.29
0.50
5.21
VALOR
75.78
18.91
5.56
3.90
96.00
20.02
1.361
VALOR
1.68
46.67
71.83
10.00
13.02
1.361
VALOR
1.68
8.66
3.20
88.36
0.50
10.24
1.361
VALOR
90.00
164.13
5.56
3.90
26.36
1.361
VALOR
90.00
125.74
5.56
3.90
22.52
1.361
VALOR
90.00
87.91
5.56
2.89
18.64
1.361
VALOR
90.00
111.88
5.56
2.89
21.03
1.361
VALOR
1.44
8.66
3.20
38.29
0.50
5.21
1.361
SUB- TOTAL
220.17
299.65
SUB- TOTAL
143.20
194.90
SUB- TOTAL
112.64
153.30
SUB- TOTAL
289.95
394.62
SUB- TOTAL
247.72
337.15
SUB- TOTAL
205.00
279.01
SUB- TOTAL
231.36
314.88
SUB- TOTAL
57.30
77.99
ANALISIS DE COSTOS
TERMINACION DE
7.1
Fino en Techos Planos
TECHOS
$I$75 Mortero 1:3
7
ALZSubida Materiales
020
MATReglas
097
ALBMano de Obra
051
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
CANTI DAD
0.100
0.040
0.107
1.000
1.00
7.2
Fino en Techos Inclinados
$I$75 Mortero 1:3
7
ALZSubida Materiales
020
MATReglas
097
ALBMano de Obra
052
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
CANTI DAD
0.030
0.022
0.107
1.000
1.00
7.3
Zabaletas
$I$75 Mortero 1:3
7
ALZSubida Materiales
020
ALBMano de Obra
050
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
7.4
Bajante Pluvial en Tubo PVC
MAT- 4"
PVC 4"
279
MATCodos de 4"
369
ALBM.O.Plomeria incluye Acue
213
$I$70
Hormign 1:3:5
ALZVaciado Hormign
021
ALZMano Obra Encofrado
022
Precio Unitario/Ml
Precio Unitario + Gastos
Indirectos
7.09
$I$10
88
$I$11
96
$I$12
13
ALZ023
ALZ002
7.10
$I$10
88
$I$11
96
$I$12
13
ALZ023
ALZ002
7.11
$I$10
88
$I$11
96
$I$12
13
ALZ023
ALZ002
CANTI DAD
UNI DAD
PRECI O
Mt3 #######
Mt3
150.00
P2
39.00
Mt2
76.38
p.a.
54.70
UNI DAD
PRECI O
Mt3 #######
Mt3
150.00
P2
39.00
Mt2
46.99
p.a.
19.26
UNI DAD
PRECI O
CANTI DAD
20.00
UNI DAD
CANTI DAD
UNI DAD
0.200 Mt2
0.550 Mt2
2.000 Ml
2.500 U.
1.00 p.a.
CANTI DAD
UNI DAD
0.400 Mt2
0.950 Mt2
2.000 Ml
5.000 U.
1.00 p.a.
CANTI DAD
UNI DAD
0.600 Mt2
1.350 Mt2
2.000 Ml
7.500 U.
1.00 p.a.
-98
PRECI O
0.500 U.
91.25
2.000 U.
66.43
1.000 U.
234.00
0.100 Mt3 #######
0.100 Mt3
450.00
1.000 p.a. 700.00
PRECI O
757.83
221.78
57.56
0.50
38.99
PRECI O
757.83
221.78
57.56
0.50
63.14
PRECI O
757.83
221.78
57.56
0.50
87.30
VALOR
460.42
6.00
4.17
76.38
54.70
1.361
VALOR
138.13
3.30
4.17
46.99
19.26
1.361
VALOR
23.02
0.75
52.65
7.64
1.361
VALOR
SUB- TOTAL
601.67
818.87
SUB- TOTAL
211.85
288.33
SUB- TOTAL
84.06
114.41
SUB- TOTAL
912.50
132.86
234.00
348.39
45.00
700.00 2,372.75
790.92
1.361 1,076.44
VALOR
151.57
121.98
115.12
1.25
38.99
1.361
VALOR
303.13
210.69
115.12
2.50
63.14
1.361
VALOR
SUB- TOTAL
428.91
583.75
SUB- TOTAL
694.58
945.32
SUB- TOTAL
454.70
299.40
115.12
3.75
87.30
960.27
1.361 1,306.93
ANALISIS DE COSTOS
7.13
74.700
99.000
641.000
158.000
75.000
804.000
88.850
72.000
180.000
36.000
20.000
74.700
1.000
CANTI DAD
100.970
576.000
160.000
#######
111.450
72.000
516.000
92.000
#######
100.970
1.000
CANTI DAD
CANTI DAD
Area Total
MAT-729Tejas
$I$778 Mortero 1:3
MO-114 Mano de obra tejas de barro
ALZ-002 Desperdicios (10% Mat.)
UNI DAD
PRECI O
UNI DAD
CANTI DAD
PRECI O
UNI DAD
PRECI O
UNI DAD
PRECI O
1.000
M2
1.000
m2 990.00
0.030
M3 #######
1.000
ML 234.00
1.000 p.a. 136.21
7.18
CANTI DAD
UNI DAD
PRECI O
1.000
ML
1.000
ML
80.00
0.012
M3 #######
1.000
ML
58.50
1.000 p.a.
19.38
7.19
-99
CANTI DAD
SUB- TOTAL
VALOR
SUB- TOTAL
M2
P2
41.00 ########
P2
41.00 6,560.00
P2
41.00 ########
Lbs
28.00 3,120.60
UND
300.00 ########
UND
60.00 ########
UND ####### ########
U.
0.50
543.22
M2
351.00 ######## ########
p.a. ####### ####### 3,497.66
1.000
M2
1.000
m2 400.00
0.030
M3 #######
1.000
M2 234.00
1.000 p.a.
77.21
7.17
VALOR
M2
P2
41.00 4,059.00
P2
41.00 ########
P2
41.00 6,478.00
P2
41.00 3,075.00
P2
41.00 ########
Lbs
28.00 2,487.80
UND
300.00 ########
UND
60.00 ########
UND ####### ########
U.
0.50
10.00
M2
351.00 ######## ########
p.a. ####### ####### 2,768.03
UNI DAD
PRECI O
1.000
ML
1.000
ML 190.00
0.012
M3 #######
1.000
ML
58.50
1.000 p.a.
30.38
VALOR
400.00
138.13
234.00
77.21
VALOR
SUB- TOTAL
849.34
849.34
SUB- TOTAL
990.00
138.13
234.00 1,498.34
136.21 1,498.34
VALOR
80.00
55.25
58.50
19.38
VALOR
190.00
55.25
58.50
30.38
SUB- TOTAL
213.13
213.13
SUB- TOTAL
334.13
334.13
ANALISIS DE COSTOS
TERMINACION DE
PISOS Y ACERAS
8.1 Pisos de ceramica
8.1.1 Piso de porcelanato
MAT- Porcelanato
169
$I$75
Mortero 1:3
7
MATDerretido
159
ALBColocacin y corte chazos
082
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.2 Zocalo de porcelanato
MAT- Ceramica Importado
170
$I$77
Mortero 1:3
8
MATDerretido
159
ALBColocacin y corte chazos
094
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.3 Piso de porcelanato
MAT- Porcelanato
163
$I$75
Mortero 1:3
7
MATDerretido
159
ALBColocacin y corte chazos
082
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.4 Zocalo de porcelanato
MAT- Ceramica Importado
166
$I$75
Mortero 1:3
7
MATDerretido
159
ALBColocacin y corte chazos
094
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.5 Piso de Ceramica importada
MATLosas de Cermica
161
MATLaticrete
158
MATDerretido
159
ALBColocacin y corte chazos
080
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.6 Zocalos de ceramica
MAT- importada
Zocalo de Ceramica
162
MATLaticrete
158
MATDerretido
159
ALBColocacin y corte chazos
094
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.7 Piso de Ceramica de primera
MATLosas de Cermica
161
MATLaticrete
158
MATDerretido
159
ALBColocacin y corte chazos
080
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.8 Zocalos de ceramica de
MAT- primera
Zocalo de Ceramica
162
MATLaticrete
158
MATDerretido
159
ALBColocacin y corte chazos
094
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
8.1.1 Piso de Ceramica
0
MATLosas de Cermica
161
MAT- Laticrete
158
MATDerretido
159
ALBColocacin y corte chazos
080
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
CANTI DAD
######
1.000
0.030
1.000
1.000
1.00
CANTI DAD
######
UNI DAD
CANTI DAD
UNI DAD
1.000
1.000
1.000
1.000
1.00
CANTI DAD
0.10
######
PRECI O
UNI DAD
266.23
164.68
PRECI O
1.000 ML
240.00
0.002 Mt3 #######
1.000 Mt2
637.00
1.000 ML
46.73
1.00 p.a.
33.89
CANTI DAD
0.10
######
PRECI O
VALOR
VALOR
125.00
9.67
42.47
46.73
22.39
1.361
VALOR
UNI DAD
Mt2
Mt2
Mt2
Mt2
p.a.
UNI DAD
1.000 Ml
0.070 Mt2
1.000 Mt2
1.000 ML
1.00 p.a.
1.000
1.000
1.000
1.000
1.00
CANTI DAD
0.10
######
PRECI O
350.00
665.00
637.00
221.84
68.08
PRECI O
VALOR
240.00
9.67
42.47
46.73
33.89
1.361
-100
246.26
335.16
SUB- TOTAL
VALOR
372.76
507.33
SUB- TOTAL
VALOR
SUB- TOTAL
111.30
665.00
637.00
46.73
20.52
111.30
4.66
42.47
46.73
20.52
225.68
1.361
307.15
TERMINACION 0.00
DE PISOS
Precio
Y ACERAS
Unitario + Gastos Indirectos
0. 00
1.000 Ml
0.070 Mt2
1.000 Mt2
1.000 ML
1.00 p.a.
1.000
1.000
1.000
1.000
1.00
SUB- TOTAL
350.00
66.50
42.47
221.84
68.08
748.89
1.361 1,019.24
PRECI O
210.00
665.00
637.00
146.86
40.40
VALOR
210.00
4.66
42.47
146.86
40.40
1.361
0.10
######
SUB- TOTAL
266.23
164.68 1,811.51
1.361 2,465.47
0.10
######
SUB- TOTAL
600.00
138.13
42.47
266.23
104.68 1,151.51
1.361 1,567.21
######
PRECI O
M2
600.00
Mt3 #######
Mt2
637.00
Mt2
266.23
p.a. 104.68
1.000 ML
125.00
0.002 Mt3 #######
1.000 Mt2
637.00
1.000 ML
46.73
1.00 p.a.
22.39
CANTI DAD
######
UNI DAD
Mt2
Mt2
Mt2
Mt2
p.a.
750.00
665.00
637.00
221.84
108.08
SUB- TOTAL
444.39
604.81
0. 00
750.00
66.50
42.47
221.84
108.08 1,188.89
1.361 1,618.08
ANALISIS DE COSTOS
CANTI DAD
0.10
######
UNI DAD
1.000 Ml
0.070 Mt2
1.000 Mt2
1.000 ML
1.00 p.a.
PRECI O
165.00
665.00
637.00
146.86
35.90
VALOR
165.00
4.66
42.47
146.86
35.90
1.361
0.10
######
1.000
1.000
1.000
1.000
1.00
CANTI DAD
0.10
######
Mt2
Mt2
Mt2
Mt2
p.a.
UNI DAD
1.000 Ml
0.070 Mt2
1.000 Mt2
1.000 ML
1.00 p.a.
400.00
665.00
637.00
221.84
73.08
PRECI O
130.00
665.00
637.00
146.86
32.40
SUB- TOTAL
394.89
537.45
0. 00
400.00
66.50
42.47
221.84
73.08
803.89
1.361 1,094.09
VALOR
130.00
4.66
42.47
146.86
32.40
1.361
SUB- TOTAL
356.39
485.05
CANTI DAD
######
1.000
0.030
1.000
1.000
1.000
1.00
-101
UNI DAD
PRECI O
Mt2
180.00
Mt3 #######
M2
305.00
Mt2
140.26
Mt2
125.78
p.a.
42.45
VALOR
SUB- TOTAL
180.00
138.13
20.33
140.26
125.78
42.45
1.361
646.95
880.50
ANALISIS DE COSTOS
CANTI DAD
######
1.000
0.001
0.070
3.333
1.00
CANTI DAD
######
1.000
0.030
1.000
1.000
1.000
1.00
CANTI DAD
######
1.000
0.001
0.070
3.333
1.00
CANTI DAD
######
1.000
0.030
1.000
1.000
1.000
1.00
UNI DAD
PRECI O
Mt
49.00
Mt3 #######
Mt2
305.00
UND
60.51
p.a.
25.67
UNI DAD
PRECI O
Mt2
245.00
Mt3 #######
M2
600.00
Mt2
140.26
Mt2
125.78
p.a.
44.42
UNI DAD
PRECI O
Ml
63.00
Mt3 #######
Mt2
600.00
UND
60.51
p.a.
27.21
UNI DAD
PRECI O
Mt2
350.00
Mt3 #######
M2
600.00
Mt2
145.88
Mt2
125.78
p.a.
44.98
VALOR
49.00
4.60
1.42
201.70
25.67
1.361
VALOR
SUB- TOTAL
282.39
384.33
SUB- TOTAL
245.00
138.13
40.00
140.26
125.78
44.42
733.59
1.361
998.42
VALOR
63.00
4.60
2.80
201.70
27.21
1.361
VALOR
350.00
138.13
40.00
145.88
125.78
44.98
SUB- TOTAL
299.31
407.36
SUB- TOTAL
844.77
1.361 1,149.73
CANTI DAD
######
1.000
0.001
0.070
3.333
1.00
UNI DAD
PRECI O
Ml
111.30
Mt3 #######
Mt2
600.00
UND
60.51
p.a.
32.04
VALOR
111.30
4.60
2.80
201.70
32.04
1.361
SUB- TOTAL
352.44
479.67
CANTI DAD
######
1.000
0.030
1.000
1.000
1.000
1.00
CANTI DAD
######
1.000
0.001
0.070
3.333
1.00
UNI DAD
PRECI O
VALOR
SUB- TOTAL
U. ####### 1,500.00
Mt3 #######
138.13
M2
600.00
40.00
Mt2
369.52
369.52
Mt2
125.78
125.78
p.a. 217.34
217.34 2,390.77
1.361 3,253.84
UNI DAD
PRECI O
Ml
300.00
Mt3 #######
Mt2
600.00
UND
146.86
p.a.
79.69
VALOR
SUB- TOTAL
300.00
4.60
2.80
489.53
79.69
876.62
1.361 1,193.08
CANTI DAD
0.080
0.020
0.063
0.149
1.000
1.00
CANTI DAD
UNI DAD
PRECI O
Mt3 #######
Mt3 #######
FDA
305.00
P2
39.00
Mt2
119.07
p.a.
51.49
UNI DAD
PRECI O
-102
VALOR
278.71
92.08
19.22
5.81
119.07
51.49
1.361
VALOR
278.71
SUB- TOTAL
566.38
770.84
SUB- TOTAL
ANALISIS DE COSTOS
-103
92.08
5.81
84.35
46.10
1.361
507.05
690.10
ANALISIS DE COSTOS
8.4.3
MAT087
MAT050
MAT075
MAT097
HE052
VAR011
HE009
HE051
ALZ002
8.4.4
MAT087
MAT075
MAT097
HE052
HE009
HE051
ALZ002
8.4.5
$I$70
$I$75
7
MAT097
MAT050
MAT075
VAR005
ALB060
ALZ002
8.4.6
MAT087
HE009
MAT097
MO031
ALB146
ALZ002
CANTI DAD
0.100
0.026
0.080
0.200
0.667
0.040
0.100
1.000
1.00
CANTI DAD
0.050
0.080
0.200
0.667
0.050
1.000
1.00
CANTI DAD
0.080
0.020
0.149
0.029
0.007
0.029
1.000
1.00
CANTI DAD
0.100
0.100
0.149
0.745
1.000
1.00
CANTI DAD
0.10
-104
PRECI O
Mt3 #######
qq #######
Lbs
40.00
P2
39.00
ML
16.00
qq
322.69
Mt3
580.00
Mt2
35.00
p.a.
83.16
UNI DAD
PRECI O
Mt3 #######
Lbs
40.00
P2
39.00
ML
16.00
Mt3
580.00
Mt2
35.00
p.a.
40.54
UNI DAD
PRECI O
Mt3 #######
Mt3 #######
P2
39.00
QQ #######
LBS
40.00
QQ
214.66
Mt2
84.35
p.a.
53.99
UNI DAD
PRECI O
Mt3 #######
Mt3
580.00
P2
39.00
P2
12.32
Mt2
204.75
p.a.
91.72
UNI DAD
PRECI O
VALOR
914.77
9,147.70
1.361 ########
VALOR
445.94
8,918.80
1.361 ########
VALOR
278.71
92.08
5.81
72.40
0.28
6.23
84.35
53.99
1.361
VALOR
VALOR
5.81
0.28
107.63
48.45
1.361
PRECI O
Mt3
Mt3
P2
QQ
LBS
QQ
Mt2
p.a.
#######
#######
39.00
#######
40.00
214.66
#######
56.31
SUB- TOTAL
593.85
808.23
SUB- TOTAL
639.45
58.00
5.81
9.18
204.75
91.72 1,008.91
1.361 1,373.13
0.149 P2
39.00
0.007 LBS
40.00
1.000 Mt2 #######
1.00 p.a.
48.45
UNI DAD
SUB- TOTAL
319.73
3.20
7.80
10.67
29.00
35.00
40.54
278.71
92.08
0.080
0.020
0.149
0.029
0.007
0.029
1.000
1.00
SUB- TOTAL
639.45
64.58
3.20
7.80
10.67
12.91
58.00
35.00
83.16
CANTI DAD
0.10
UNI DAD
VALOR
278.71
92.08
5.81
72.40
0.28
6.23
107.63
56.31
1.361
SUB- TOTAL
532.96
725.36
SUB- TOTAL
619.45
843.07
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
40.00
214.66
84.35
53.99
VALOR
SUB- TOTAL
278.71
92.08
5.81
72.40
0.28
6.23
84.35
53.99
1.361
593.85
808.23
######
CANTI DAD
UNI DAD
25.000
0.127
0.281
1.000
1.000
1.00
U.
Mt3
M2
Mt2
Mt2
p.a.
CANTI DAD
UNI DAD
0.121
0.110
16.000
0.032
0.064
0.032
64.000
1.100
1.00
Mt3 #######
Mt3 #######
P2
39.00
QQ #######
LBS
40.00
QQ
322.69
und
5.00
Mt2
84.35
p.a. 205.73
CANTI DAD
UNI DAD
1.000
0.030
1.000
1.000
1.00
CANTI DAD
######
-105
1.000
0.030
1.000
1.000
1.00
PRECI O
20.00
566.86
242.75
140.26
125.78
90.61
PRECI O
PRECI O
M2
450.00
Mt3 #######
Mt2
305.00
Mt2
332.78
p.a.
94.12
UNI DAD
PRECI O
M2
650.00
Mt3 #######
Mt2
305.00
Mt2
332.78
p.a. 114.12
VALOR
SUB- TOTAL
500.00
71.74
68.27
140.26
125.78
90.61
996.66
1.361 1,356.45
VALOR
SUB- TOTAL
421.55
506.46
624.00
79.64
2.55
10.28
320.00
92.79
205.73 2,263.00
1.361 3,079.94
VALOR
SUB- TOTAL
450.00
138.13
20.33
332.78
94.12 1,035.36
1.361 1,409.12
VALOR
SUB- TOTAL
650.00
138.13
20.33
332.78
114.12 1,255.36
1.361 1,708.54
ANALISIS DE COSTOS
TERMINACION DE
ESCALERAS
9.1.
Escalones de granito blanco
MATSuministro Escalon (Granito)
179
$I$75
Mortero 1:3
7
MATDerretido
010
ALBColocacin
102
ALBPulido
211
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
9.2
Zcalos Escalera en granito
MAT- blanco
Suministro zocalo (Granito)
186
$I$75 Mortero 1:3
7
MATDerretido
010
ALBColocacin
091
ALBPulido
211
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
9.3
Escalones de porcelanato
MATSuministroMosaico (Granito)
174
$I$75
Mortero 1:3
7
MATDerretido
010
ALBColocacin
070
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
9.4
Zcalos de escalones de
MAT- porcelanato
Zcalos (7x30Cms)
176
$I$75
Mortero 1:3
7
MATDerretido
009
ALBColocacin
091
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
9.5
MAT185
$I$75
7
MAT010
ALB162
ALB211
ALZ002
CANTI DAD
######
CANTI DAD
######
Escalones de marmol en
entrada
Marmol Importado (Huella de
0.30
y contrahuella
0.17)
Mortero
1:3
Derretido
Colocacin y corte chazos
Pulido y Cristalizado
Desperdicios (10% Mat.)
Precio Unitario + Gastos
Indirectos
9.6
Zcalos de marmol
MATZcalos (7x30Cms)
188
$I$75
Mortero 1:3
7
MATDerretido
009
ALBColocacin
091
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
######
9.11
Escalones de cemento frotado
$I$70 Hormign (140 Kg/Cm2)
$I$75 Mortero (1:3)
7
MATReglas
097
ALBMano de Obra
100
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
PRECI O
UNI DAD
PRECI O
UNI DAD
PRECI O
1.000 Ml
160.00
0.001 Mt3 #######
0.070 Mt2
600.00
3.333 UND
102.40
1.00
p.a.
CANTI DAD
UNI DAD
1.000
0.015
0.500
1.000
0.500
1.00
CANTI DAD
######
UNI DAD
1.000 Ml
800.00
0.030 Mt3 #######
0.100 M2
700.00
1.000 ML
332.78
1.00 p.a. 127.56
CANTI DAD
######
PRECI O
1.000 ML
262.50
0.001 Mt3 #######
0.100 M2
700.00
1.000 ML
102.40
0.100 Mt2
125.78
1.00 p.a.
38.26
CANTI DAD
######
UNI DAD
1.000
0.001
0.070
3.333
1.00
CANTI DAD
50.87
SUB- TOTAL
PRECI O
VALOR
262.50
4.60
0.47
102.40
12.58
38.26
1.361
VALOR
SUB- TOTAL
420.81
572.72
SUB- TOTAL
800.00
138.13
4.67
332.78
127.56 1,403.14
1.361 1,909.67
VALOR
SUB- TOTAL
160.00
4.60
2.80
341.33
50.87
1.361
VALOR
559.60
761.62
SUB- TOTAL
ML ####### 1,500.00
Mt3 #######
69.06
Mt2
700.00
23.33
ML
409.58
409.58
Mt2
125.78
62.89
p.a. 206.49
206.49 2,271.35
1.361 3,091.31
UNI DAD
PRECI O
Ml
220.00
Mt3 #######
Mt2
40.00
UND
60.51
p.a.
42.65
UNI DAD
PRECI O
-106
VALOR
VALOR
220.00
4.60
0.19
201.70
42.65
1.361
VALOR
88.84
43.28
16.01
143.61
29.17
1.361
SUB- TOTAL
469.14
638.50
SUB- TOTAL
320.91
436.76
ANALISIS DE COSTOS
10
RECUBRIMIENTOS
10.1
Cermica Italiana
MATCermica Italiana
192
$I$77
Mortero 1:3
78
MATDerretido cemento blanco
002
ALBMano de Obra
127
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.2
Listelo de ceramica
MATListelo de ceramica italiana
196
$I$77
Mortero 1:3
78
MATDerretido cemento blanco
002
ALBMano de Obra
134
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.3
Cermica Importada
MATCermica Italiana
191
$I$77
Mortero 1:3
78
MATDerretido cemento blanco
002
ALBMano de Obra
127
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.4
Listelo de ceramica
MAT- importada
Listelo de ceramica italiana
196
$I$75
Mortero 1:3
7
MATDerretido cemento blanco
002
ALBMano de Obra
134
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.5
Cermica Corriente
MATCermica
190
$I$75
Mortero 1:3
7
MATDerretido cemento blanco
002
ALBMano de Obra
115
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.6
Listelo de ceramica
MAT- economico
Listelo de ceramica
194
economica
$I$77
Mortero 1:3
8
MATDerretido cemento blanco
002
ALBMano de Obra
134
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.7
Cermica importada
MATCermica
190
$I$75
Mortero 1:3
7
MATDerretido cemento blanco
002
ALBMano de Obra
115
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.8
Listelo de ceramica
MATListelo de ceramica
194
economica
$I$77
Mortero 1:3
8
MATDerretido cemento blanco
002
ALBMano de Obra
134
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.12 Marmol travertino en paredes
MAT- marmol para paredes
193
$I$75
Mortero
7
MATDerretido
002
ALBMano de Obra
164
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
10.13
CANTI DAD
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
######
UNI DAD
UNI DAD
UNI DAD
VALOR
SUB- TOTAL
PRECI O
UNI DAD
PRECI O
UNI DAD
PRECI O
M2
750.00
Mt3 #######
Mt2
650.00
Mt2
253.55
p.a. 112.81
UNI DAD
PRECI O
UNI DAD
PRECI O
VALOR
SUB- TOTAL
650.00
92.08
3.25
145.82
89.12
980.27
1.361 1,334.15
VALOR
SUB- TOTAL
600.00
92.08
32.50
380.36
110.49 1,215.43
1.361 1,654.20
VALOR
SUB- TOTAL
450.00
92.08
3.25
145.82
69.12
760.27
1.361 1,034.73
VALOR
SUB- TOTAL
350.00
92.08
32.50
253.55
72.81
800.94
1.361 1,090.08
VALOR
60.00
92.08
3.25
145.82
30.12
1.361
VALOR
SUB- TOTAL
331.27
450.86
SUB- TOTAL
750.00
92.08
32.50
253.55
112.81 1,240.94
1.361 1,688.92
VALOR
SUB- TOTAL
450.00
92.08
3.25
145.82
69.12
760.27
1.361 1,034.73
VALOR
SUB- TOTAL
CANTI DAD
-107
PRECI O
M2
350.00
Mt3 #######
Mt2
650.00
Mt2
253.55
p.a.
72.81
1.000 Mt2
1.00 p.a.
Listelo de marmol
PRECI O
M2
600.00
Mt3 #######
Mt2
650.00
Mt2
380.36
p.a. 110.49
1.000 ML
450.00
0.020 Mt3 #######
0.100 Mt2
650.00
1.000 ML
145.82
1.00 p.a.
69.12
CANTI DAD
######
PRECI O
1.000 ML
60.00
0.020 Mt3 #######
0.100 Mt2
650.00
1.000 ML
145.82
1.00 p.a.
30.12
CANTI DAD
######
UNI DAD
1.000 ML
450.00
0.020 Mt3 #######
0.100 Mt2
650.00
1.000 ML
145.82
1.00 p.a.
69.12
CANTI DAD
######
PRECI O
M2 ####### 1,200.00
Mt3 #######
92.08
Mt2
650.00
32.50
Mt2
380.36
380.36
p.a. 170.49
170.49 1,875.43
1.361 2,552.46
1.000 ML
650.00
0.020 Mt3 #######
0.100 Mt2
650.00
1.000 ML
145.82
1.00 p.a.
89.12
CANTI DAD
######
UNI DAD
UNI DAD
532.47
221.39
PRECI O
532.47
221.39 2,435.32
1.361 3,314.47
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
MATListelo de marmol
197
$I$75
Mortero 1:3
7
MATDerretido cemento blanco
002
ALBMano de Obra
134
ALZDesperdicios (10% Mat.)
002
Precio Unitario + Gastos
Indirectos
######
-108
1.000 ML
300.00
0.020 Mt3 #######
1.000 Mt2
32.50
1.000 ML
145.82
1.00 p.a.
54.01
300.00
92.08
2.17
145.82
54.01
1.361
594.08
808.54
ANALISIS DE COSTOS
CANTI DAD
######
0.05
CANTI DAD
######
1.000
0.030
1.000
1.000
1.00
CANTI DAD
0.26
0.26
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
0.26
0.26
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
1.26
1.26
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
1.26
1.26
######
1.000
0.020
1.000
1.000
1.00
CANTI DAD
0.17
0.17
######
-109
PRECI O
UNI DAD
PRECI O
M2
450.00
Mt3 #######
Mt2
305.00
Mt2
511.65
p.a. 112.01
UNI DAD
PRECI O
M2 #######
Mt3 #######
Mt2
650.00
Mt2
578.79
p.a.
92.03
UNI DAD
PRECI O
M2
600.00
Mt3 #######
Mt2
650.00
Mt2
578.79
p.a.
76.72
UNI DAD
PRECI O
VALOR
SUB- TOTAL
525.00
138.13
20.33
333.70
101.72 1,118.88
1.361 1,522.80
VALOR
SUB- TOTAL
450.00
138.13
20.33
511.65
112.01 1,232.12
1.361 1,676.92
VALOR
SUB- TOTAL
312.00
23.94
5.53
578.79
92.03 1,012.29
1.361 1,377.73
VALOR
SUB- TOTAL
156.00
23.94
8.45
578.79
76.72
843.90
1.361 1,148.55
VALOR
SUB- TOTAL
M2 ####### 1,512.00
Mt3 #######
116.03
Mt2
650.00
40.95
Mt2 ####### 1,157.58
p.a. 282.66
282.66 3,109.22
1.361 4,231.65
UNI DAD
PRECI O
VALOR
SUB- TOTAL
M2
600.00
756.00
Mt3 #######
116.03
Mt2
650.00
40.95
Mt2 ####### 1,157.58
p.a. 207.06
207.06 2,277.62
1.361 3,099.84
UNI DAD
PRECI O
VALOR
SUB- TOTAL
1.000 M2 #######
0.030 Mt3 #######
1.000 Mt2
650.00
255.00
23.48
5.53
1.000 Mt2
1.00 p.a.
578.79
86.28
949.08
1.361 1,291.70
CANTI DAD
######
UNI DAD
50.000 UND
10.50
0.030 Mt3 #######
1.000 Mt2
305.00
1.000Millar#######
1.00 p.a. 101.72
UNI DAD
578.79
86.28
PRECI O
VALOR
SUB- TOTAL
1.000 M2
190.00
0.030 Mt3 #######
6.000 ML
143.20
1.000 Mt2
650.00
190.00
138.13
859.20
43.33
1.000 Mt2
1.00 p.a.
532.47
176.31 1,939.44
1.361 2,639.58
532.47
176.31
ANALISIS DE COSTOS
11
INSTALACION
### ELECTRICA
Salidas de luces y
lamparas
11.1. Salidas sin rosetas
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
1
MAT426
MAT273
MAT428
MAT521
ALZ025
ELE003
11.1.
2
MAT426
MAT427
MAT273
MAT428
MAT521
ALZ025
ELE003
Caja Octogonal
Tubo PVC 1/2"x10'
Codo PVC 1/2"
Alambre TW#12
Cemento y Tape
Mano de Obra
Precio Unitario + Gastos
Indirectos
1.000 U.
15.000 P.L.
1.000 U.
30.000 P.L.
1.000 p.a.
1.000 U.
Luces Cenitales
CANTI DAD
Caja Octogonal
Roseta Porcelana
Tubo PVC 1/2"x10'
Codo PVC 1/2"
Alambre TW#12
Cemento y Tape
Mano de Obra
Precio Unitario + Gastos
Indirectos
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
30.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
20.000 P.L.
1.000 U.
40.000 P.L.
1.000 p.a.
1.000 U.
PRECI O
33.60
52.05
6.48
2.35
8.41
0.80
750.93
PRECI O
33.60
6.48
2.35
8.41
0.80
750.93
33.60
97.20
2.35
252.30
0.80
750.93 1,137.18
1.361 1,547.70
VALOR
SUB- TOTAL
33.60
52.05
97.20
2.35
252.30
0.80
750.93 1,189.23
1.361 1,618.54
VALOR
SUB- TOTAL
33.60
129.60
2.35
336.40
0.80
750.93 1,253.68
1.361 1,706.26
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
30.000 P.L.
1.000 p.a.
1.000 U.
1.000 U.
CANTI DAD
UNI DAD
PRECI O
33.60
872.20
6.48
2.35
8.41
0.80
750.93
315.90
PRECI O
VALOR
SUB- TOTAL
33.60
872.20
97.20
2.35
252.30
0.80
750.93
315.90 2,325.28
1.361 3,164.71
VALOR
SUB- TOTAL
1.000 U.
33.60
33.60
1.000 U. ####### 3,132.50
15.000 P.L.
6.48
97.20
1.000 U.
2.35
2.35
30.000 P.L.
8.41
252.30
1.000 p.a.
0.80
0.80
1.000 U.
750.93
750.93
1.000 U.
315.90
315.90 4,585.58
1.361 6,240.97
11. Interruptores,
tomacorrientes y
6
11.6. timbres
Interruptor con
Sencillo Bticino
1
MAT425
MAT446
MAT454
MAT273
MAT428
MAT521
ALZ025
ELE006
UNI DAD
33.60
6.48
2.35
8.41
0.80
750.93
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
17.000 P.L.
1.000 U.
34.000 P.L.
1.000 p.a.
1.000 U.
-110
PRECI O
29.51
81.34
102.06
6.48
2.35
8.41
0.80
469.33
VALOR
SUB- TOTAL
29.51
81.34
102.06
110.16
2.35
285.94
0.80
469.33 1,081.49
1.361 1,471.91
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
1.000 U.
2.000 U.
1.000 U.
15.000 P.L.
1.000 U.
45.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
3.000 U.
1.000 U.
15.000 P.L.
1.000 U.
60.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
60.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
80.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
-111
CANTI DAD
UNI DAD
1.000
1.000
1.000
15.000
1.000
30.000
15.000
1.000
1.000
U.
U.
U.
P.L.
U.
P.L.
P.L.
p.a.
U.
PRECI O
29.51
81.34
102.06
6.48
2.35
8.41
0.80
568.68
PRECI O
29.51
81.34
102.06
6.48
2.35
8.41
0.80
633.77
PRECI O
29.51
110.53
102.06
6.48
2.35
8.41
0.80
568.68
PRECI O
29.51
246.75
102.06
6.48
2.35
8.41
0.80
697.14
PRECI O
29.51
189.91
102.06
6.48
2.35
8.41
0.80
469.33
PRECI O
29.51
109.59
17.96
6.48
2.35
8.41
5.31
0.80
750.93
VALOR
SUB- TOTAL
29.51
162.68
102.06
97.20
2.35
378.45
0.80
568.68 1,341.73
1.361 1,826.09
VALOR
SUB- TOTAL
29.51
244.02
102.06
97.20
2.35
504.60
0.80
633.77 1,614.31
1.361 2,197.08
VALOR
SUB- TOTAL
29.51
110.53
102.06
97.20
2.35
504.60
0.80
568.68 1,415.73
1.361 1,926.81
VALOR
SUB- TOTAL
29.51
246.75
102.06
97.20
2.35
672.80
0.80
697.14 1,848.61
1.361 2,515.96
VALOR
SUB- TOTAL
29.51
189.91
102.06
64.80
2.35
168.20
0.80
469.33 1,026.96
1.361 1,397.69
VALOR
SUB- TOTAL
29.51
109.59
17.96
97.20
2.35
252.30
79.65
0.80
750.93 1,340.29
1.361 1,824.13
ANALISIS DE COSTOS
0.09
11.8
MAT462
MAT277
MAT432
ALZ025
ELE016
11.9
MAT425
MAT273
MAT428
MAT521
ALZ025
ELE006
Salida de Telecable
Caja Rectangular 2x4
Tubo PVC 1/2"x10'
Codo PVC 1/2"
Alambre TW#12
Cemento y Tape
Mano de Obra
Precio Unitario + Gastos
Indirectos
U.
U.
U.
P.L.
U.
P.L.
P.L.
p.a.
U.
CANTI DAD
UNI DAD
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
UNI DAD
1.000
1.000
1.000
25.000
1.000
50.000
15.000
1.000
1.000
1.000 U.
20.000 P.L.
1.000 U.
0.250 Lbs
1.000 p.a.
1.000 U.
11.7
MAT462
MAT425
MAT273
MAT428
MAT075
ALZ025
ELE014
CANTI DAD
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
20.000 PL
1.000 U.
20.000 P.L.
1.000 U.
0.250 Lbs
1.000 p.a.
1.000 U.
CANTI DAD
2.00
UNI DAD
####### PL
1.000 P.L.
1.000 U.
1.000 p.a.
540.000 PL
CANTI DAD
UNI DAD
1.000 U.
17.000 P.L.
1.000 U.
34.000 P.L.
1.000 p.a.
1.000 U.
-112
PRECI O
29.51
84.42
5.95
8.33
4.66
12.56
5.31
0.80
750.93
PRECI O
29.51
8.33
4.66
40.00
0.80
750.93
PRECI O
29.51
633.78
17.96
6.48
2.35
5.31
0.80
568.68
PRECI O
29.51
95.97
102.06
6.48
2.35
5.31
0.80
568.68
PRECI O
3.50
29.51
6.48
2.35
40.00
0.80
568.68
PRECI O
VALOR
SUB- TOTAL
29.51
84.42
5.95
18.93
4.66
628.00
79.65
0.80
750.93 1,602.85
1.361 2,181.48
VALOR
SUB- TOTAL
29.51
166.60
4.66
10.00
0.80
750.93
962.50
1.361 1,309.96
VALOR
SUB- TOTAL
29.51
633.78
17.96
64.80
2.35
106.20
0.80
568.68 1,424.08
1.361 1,938.17
VALOR
SUB- TOTAL
29.51
95.97
102.06
64.80
2.35
106.20
0.80
568.68
970.37
1.361 1,320.67
VALOR
SUB- TOTAL
70.00
29.51
129.60
2.35
10.00
0.80
568.68
740.94
1.361 1,008.42
VALOR
SUB- TOTAL
3.50 3,780.00
25.87
25.87
18.03
18.03
0.80
0.80
21.06 ######## ########
1.361 ########
PRECI O
29.51
6.48
2.35
8.41
0.80
469.33
VALOR
SUB- TOTAL
29.51
110.16
2.35
285.94
0.80
469.33
898.09
1.361 1,222.30
ANALISIS DE COSTOS
11. Interruptores,
12 tomacorrientes y
11.12 timbres
Interruptorcon
Sencillo
.1
MAT425
MAT437
MAT273
MAT428
MAT521
ALZ025
ELE006
CANTI DAD
Levinton
Caja Rectangular 2x4
Interruptor Bticino
Tubo PVC 1/2"x10'
Codo PVC 1/2"
Alambre TW#12
Cemento y Tape
Mano de Obra
Precio Unitario + Gastos
Indirectos
UNI DAD
1.000 U.
1.000 U.
17.000 P.L.
1.000 U.
34.000 P.L.
1.000 p.a.
1.000 U.
11.12
Interruptor Doble Levinton
.2
MATCaja Rectangular 2x4
425
MATInterruptor Levinton doble
438
MATTubo PVC 1/2"x10'
273
MATCodo PVC 1/2"
428
MATAlambre TW#12
521
ALZCemento y Tape
025
ELEMano de Obra
007
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
45.000 P.L.
1.000 p.a.
1.000 U.
11.12
Interruptor Triple Levinton
.3
MATCaja Rectangular 2x4
425
MATInterruptor
439
MATTubo PVC 1/2"x10'
273
MATCodo PVC 1/2"
428
MATAlambre TW#12
521
ALZCemento y Tape
025
ELEMano de Obra
008
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
60.000 P.L.
1.000 p.a.
1.000 U.
11.12
Interruptor Three Way
.4
Levinton
MATCaja Rectangular 2x4
425
MATInterruptor
440
MATTubo PVC 1/2"x10'
273
MATCodo PVC 1/2"
428
MATAlambre TW#12
521
ALZCemento y Tape
025
ELEMano de Obra
009
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
60.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
15.000 P.L.
1.000 U.
80.000 P.L.
1.000 p.a.
1.000 U.
11.12
Interruptor Piloto
.6
MATCaja Rectangular 2x4
425
MATInterruptor piloto
505
MATTubo PVC 1/2"
273
MATCodo PVC 1/2"
428
MATAlambre TW#12
521
ALZCemento y Tape
025
ELEMano de Obra
006
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
-113
PRECI O
29.51
53.03
6.48
2.35
8.41
0.80
469.33
PRECI O
29.51
152.01
6.48
2.35
8.41
0.80
568.68
PRECI O
29.51
155.54
6.48
2.35
8.41
0.80
633.77
PRECI O
29.51
127.26
6.48
2.35
8.41
0.80
568.68
PRECI O
29.51
192.50
6.48
2.35
8.41
0.80
697.14
PRECI O
29.51
159.08
6.48
2.35
8.41
0.80
469.33
VALOR
SUB- TOTAL
29.51
53.03
110.16
2.35
285.94
0.80
469.33
951.12
1.361 1,294.47
VALOR
SUB- TOTAL
29.51
152.01
97.20
2.35
378.45
0.80
568.68 1,229.00
1.361 1,672.67
VALOR
SUB- TOTAL
29.51
155.54
97.20
2.35
504.60
0.80
633.77 1,423.77
1.361 1,937.75
VALOR
SUB- TOTAL
29.51
127.26
97.20
2.35
504.60
0.80
568.68 1,330.40
1.361 1,810.67
VALOR
SUB- TOTAL
29.51
192.50
97.20
2.35
672.80
0.80
697.14 1,692.30
1.361 2,303.22
VALOR
SUB- TOTAL
29.51
159.08
64.80
2.35
168.20
0.80
469.33
894.07
1.361 1,216.83
ANALISIS DE COSTOS
CANTI DAD
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
UNI DAD
1.000 U.
1.000 U.
10.000 P.L.
1.000 U.
20.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
0.09
UNI DAD
PRECI O
29.51
254.52
6.48
2.35
5.31
0.80
568.68
PRECI O
29.51
65.00
6.48
2.35
5.31
0.80
568.68
PRECI O
1.000 U.
1.000 U.
15.000 P.L.
29.51
42.42
6.48
1.000 U.
30.000 P.L.
15.000 P.L.
1.000 p.a.
1.000 U.
2.35
8.41
5.31
0.80
750.93
CANTI DAD
UNI DAD
1.000
1.000
25.000
1.000
50.000
15.000
1.000
1.000
U.
U.
P.L.
U.
P.L.
P.L.
p.a.
U.
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
20.000 P.L.
1.000 U.
0.250 Lbs
1.000 p.a.
1.000 U.
PRECI O
29.51
113.12
8.33
4.66
12.56
5.31
0.80
750.93
PRECI O
29.51
59.75
8.33
4.66
40.00
0.80
568.68
VALOR
SUB- TOTAL
29.51
254.52
64.80
2.35
106.20
0.80
568.68 1,026.86
1.361 1,397.56
VALOR
SUB- TOTAL
29.51
65.00
64.80
2.35
106.20
0.80
568.68
837.34
1.361 1,139.62
VALOR
SUB- TOTAL
29.51
42.42
97.20
2.35
252.30
79.65
0.80
750.93 1,255.16
1.361 1,708.27
VALOR
SUB- TOTAL
29.51
113.12
18.93
4.66
628.00
79.65
0.80
750.93 1,625.60
1.361 2,212.44
VALOR
SUB- TOTAL
29.51
59.75
166.60
4.66
10.00
0.80
568.68
840.00
1.361 1,143.24
11. Paneles de
11.14
Panel de Distribucin de 814 distribucin
.1
circuitos
MAT- 16
Panel
(8-16)SG
490
MATBreakers 20 Amp.
473
MATBreakers 30 Amp.
473
MATAlambre TW#8
519
MATAlambre TW#8
520
MATAlambre TW#12
521
MATTubo PVC 2"
277
MATCodo PVC 2"
432
ALZCemento y Tape
026
ELEColocacion caja de breakers
031
ELEMano de Obra salida oculta
003
de
2" Unitario + Gastos
Precio
Indirectos
-114
CANTI DAD
UNI DAD
1.000
6.000
4.000
80.000
40.000
40.000
40.000
1.000
1.000
1.000
1.000
U. ####### 1,070.76
U.
150.00
900.00
U.
150.00
600.00
P.L.
20.59 1,647.20
P.L.
12.56
502.40
P.L.
8.41
336.40
P.L.
25.87 1,034.80
U.
18.03
18.03
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
750.93
750.93 7,564.02
1.361 ########
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
1.000
4.000
20.000
4.000
20.000
10.000
1.000
1.000
1.000
U. ####### 1,070.76
U.
150.00
600.00
P.L.
6.48
129.60
U.
2.35
9.38
P.L.
8.41
168.20
P.L.
5.31
53.10
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
750.93
750.93 3,485.47
1.361 4,743.72
CANTI DAD
UNI DAD
1.000
6.000
2.000
1.000
1.000
2.000
1.000
1.000
1.000
1.000
1.000
U.
U.
U.
P.L.
U.
PL
PL
P.L.
p.a.
P.A.
U.
PRECI O
PRECI O
618.63
150.00
150.00
8.33
4.66
12.56
12.56
8.41
1.50
702.00
750.93
PRECI O
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
618.63
900.00
300.00
8.33
4.66
25.12
12.56
8.41
1.50
702.00
750.93 3,332.14
1.361 4,535.04
CANTI DAD
UNI DAD
1.000
8.000
4.000
7.000
1.000
14.000
14.000
1.000
1.000
1.000
U. ####### 1,070.76
U.
150.00 1,200.00
U.
150.00
600.00
P.L.
12.96
90.72
U.
9.56
9.56
P.L.
33.69
471.66
P.L.
12.56
175.84
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
739.28
739.28 5,061.32
VALOR
SUB- TOTAL
1.361 6,888.46
-115
CANTI DAD
UNI DAD
1.000
10.000
6.000
7.000
1.000
14.000
7.000
1.000
1.000
1.000
U. ####### 1,325.63
U.
150.00 1,500.00
U.
150.00
900.00
P.L.
17.33
121.31
U.
12.08
12.08
P.L.
33.69
471.66
P.L.
20.59
144.13
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
739.28
739.28 5,917.59
1.361 8,053.84
PRECI O
CANTI DAD
UNI DAD
1.000
16.000
8.000
7.000
1.000
14.000
14.000
1.000
1.000
1.000
U. ####### 1,801.45
U.
150.00 2,400.00
U.
150.00 1,200.00
P.L.
12.96
90.72
U.
9.56
9.56
P.L.
33.69
471.66
P.L.
12.56
175.84
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
739.28
739.28 7,592.01
1.361 ########
PRECI O
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
ANALISIS DE COSTOS
Registros
Suministro de registro
Materiales varios
Mano de Obra colocacion
registro
Precio
Unitario + Gastos
Indirectos
U. ####### 5,643.40
U.
150.00 2,400.00
U.
150.00 1,200.00
P.L.
12.96
90.72
U.
9.56
9.56
P.L.
33.69
471.66
P.L.
12.56
175.84
p.a.
1.50
1.50
P.A. 702.00
702.00
U.
739.28
739.28 ########
1.361 ########
CANTI DAD
UNI DAD
CANTI DAD
en
alambre
vinyl
#12
Alambre
dede
vynil
#12
Tubo PVC 3/4"
Codo PVC 3/4"
Cemento y Tape
Mano de obra instalacin
bomba
sumergible
Mano de
Obra
Precio Unitario + Gastos
Indirectos
UNI DAD
1.000
16.000
8.000
7.000
1.000
14.000
14.000
1.000
1.000
1.000
1.000 U.
1.000 p.a.
1.000 U.
11. Alimentadores
15
11.15
Alimentador bomba sumergible
.1
MAT520
MAT274
MAT429
ALZ025
PLO097
ELE016
CANTI DAD
UNI DAD
PRECI O
PRECI O
892.50
89.25
702.00
PRECI O
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
892.50
89.25
702.00 1,683.75
1.361 2,291.58
VALOR
SUB- TOTAL
300.000 PL
21.87 6,561.00
50.000 P.L.
8.33
416.50
1.000 U.
4.66
4.66
1.000 p.a.
0.80
0.80
1.000 p.a. ####### 9,144.50
300.000 PL
10.53 3,159.00 ########
1.361 ########
CANTI DAD
0.05
UNI DAD
2.000 PL
1.000 PL
1.000 PL
1.000 P.L.
1.000 U.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
2.000 PL
1.000 PL
1.000 P.L.
1.000 U.
1.000 p.a.
1.000 PL
CANTI DAD
UNI DAD
2.000 PL
1.000 PL
3.000 P.L.
1.000 P.L.
1.000 U.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
2.000 PL
1.000 P.L.
1.000 PL
1.000 p.a.
1.000 PL
CANTI DAD
UNI DAD
1.000 PL
2.000 PL
1.000 PL
1.000 p.a.
1.000 U.
-116
PRECI O
129.92
129.92
78.21
8.33
4.66
0.80
10.53
PRECI O
33.69
12.56
12.96
9.56
0.80
10.53
PRECI O
20.59
12.56
8.41
12.96
4.66
0.80
10.53
PRECI O
8.41
8.41
8.33
0.80
10.53
PRECI O
20.59
12.56
12.96
0.80
10.53
VALOR
259.84
129.92
78.21
0.42
4.66
0.80
10.53
1.361
VALOR
67.38
12.56
12.96
9.56
0.80
10.53
1.361
VALOR
41.18
12.56
25.23
12.96
4.66
0.80
10.53
1.361
VALOR
16.82
8.41
8.33
0.80
10.53
1.361
VALOR
20.59
25.12
12.96
0.80
10.53
1.361
SUB- TOTAL
484.38
659.24
SUB- TOTAL
113.79
154.87
SUB- TOTAL
54.18
73.74
SUB- TOTAL
44.89
61.10
SUB- TOTAL
70.00
95.27
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
2.000 PL
1.000 PL
1.000 PL
1.000 PL
1.000 p.a.
1.000 U.
-117
PRECI O
50.29
33.69
20.59
17.33
0.80
10.53
VALOR
100.58
33.69
20.59
17.33
0.80
10.53
1.361
SUB- TOTAL
183.52
249.77
ANALISIS DE COSTOS
11.15
.10
MAT512
MAT512
MAT515
MAT278
MAT433
ALZ025
ELE016
11.15
.11
MAT514
MAT517
MAT518
MAT278
MAT433
ALZ025
ELE016
CANTI DAD
UNI DAD
2.000 PL
1.000 PL
1.000 PL
1.000 PL
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
3.000 PL
1.000 PL
1.000 PL
1.000 PL
1.000 UND
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
0.000 PL
6.000 PL
2.000 PL
2.000 PL
2.000 UND
1.000 p.a.
1.000 U.
CANTI DAD
3.000
UNI DAD
PL
1.000 PL
1.000 PL
1.000 PL
1.000 UND
1.000 p.a.
1.000 U.
Alambre #4
Tubo de 3" x 20' SDR-26
Curva de 3"
Cemento y Tape
Mano de Obra
Precio Unitario + Gastos
Indirectos
11.16
Breaker de 50 Amps doble
MATBreakers 50 Amp. Doble
475
ELEMano de Obra
016
Precio Unitario + Gastos
Indirectos
CANTI DAD
1.000
1.000
CANTI DAD
UNI DAD
U.
U.
UNI DAD
1.000 U.
1.000 U.
1.500 UND
1.000 U.
45.000 P.L.
1.000 p.a.
1.000 U.
CANTI DAD
UNI DAD
0.100 UND
1.000 p.a.
1.000 U.
-118
PRECI O
78.21
78.21
50.29
30.63
0.80
10.53
PRECI O
241.48
196.04
158.02
54.79
48.79
0.80
280.80
PRECI O
VALOR
156.42
78.21
50.29
30.63
0.80
10.53
1.361
VALOR
SUB- TOTAL
326.88
444.88
SUB- TOTAL
724.44
196.04
158.02
54.79
48.79
0.80
280.80 1,463.68
1.361 1,992.07
VALOR
SUB- TOTAL
196.04
0.00
196.04 1,176.24
129.92
259.84
54.79
109.58
48.79
97.58
0.80
0.80
280.80
280.80 1,924.84
1.361 2,619.71
PRECI O
VALOR
SUB- TOTAL
129.92
389.76
78.21
50.29
54.79
48.79
0.80
280.80
78.21
50.29
54.79
48.79
0.80
280.80
903.44
1.361 1,229.58
PRECI O
250.00
10.53
PRECI O
29.51
152.01
111.37
26.53
8.41
0.80
750.93
PRECI O
12.96
0.80
5.00
VALOR
250.00
10.53
1.361
VALOR
SUB- TOTAL
260.53
354.58
SUB- TOTAL
29.51
152.01
167.06
26.53
378.45
0.80
750.93 1,505.29
1.361 2,048.70
VALOR
1.30
0.80
5.00
1.361
SUB- TOTAL
7.10
9.66
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
0.450 M3
0.431 M3
5.000 UND
0.675 M3
3.280 pl
3.280 pl
3.280 pl
1.000 p.a.
Relleno granular
Block acostado
Bote de material sobrante
Cinta de peligro
Tubo de 1"
Tubo de 3"
Mano de Obra
Precio Unitario + Gastos
Indirectos
Estructura tipo DV-101
(Viento en distribucin,
viento sencillo de poste a
Guardacabo curvo sencillo
p/cable de
vientocon
en tuercas
tornillo
Tornillo
pasante
5/8" x 10"
Arandela
cuadrada plana 2 x
2 x 3/16de
(agujero
Arandela
presin11/16)
para
tornilloscuadrada
5/8"
Arandela
plana 4 x 4
x 3/16 (agujero
11/16)
Terminal
preformado
para
cable
(GAY
3/8")(cable
Cable 8M-AW7
alumoweld
8M-AW7
Gay
3/8")
Varilla
x 7 anclaje (1 ojo)
CANTI DAD
UNI DAD
1.000 Ud
1.000 Ud
1.000 Ud
1.000 Ud
1.000 Ud
2.000 Ud
60.000 Pie
1.000 Ud
1.000 Ud
1.000 Ud
Anclas de hormign
p/distribucin
Conector
de compresin
(bimetalico perno-partido #2
PRECI O
328.54
566.86
26.00
350.00
3.00
16.01
72.20
275.00
PRECI O
143.10
57.50
8.28
3.40
45.50
108.00
12.38
145.96
36.77
87.50
CANTI DAD
3.000
2.000
4.000
3.000
1.000
1.000
6.000
4.000
2.000
3.000
1.000
3.000
1.000
1.000
2.000
UNI DAD
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
PRECI O
VALOR
SUB- TOTAL
147.84
244.25
130.00
236.25
9.84
52.51
236.83
275.00 1,332.52
1.361 1,813.56
VALOR
SUB- TOTAL
143.10
57.50
8.28
3.40
45.50
216.00
742.50
145.96
36.77
87.50
0.00 1,486.51
0.00
VALOR
SUB- TOTAL
282.50
847.50
481.15
962.30
102.50
410.00
318.60
955.80
148.50
148.50
54.00
54.00
391.50 2,349.00
34.50
138.00
21.33
42.65
105.30
315.90
57.50
57.50
102.10
306.30
3.40
3.40
8.28
8.28
87.50
175.00
6,774.13
-119
ANALISIS DE COSTOS
11.20
.4
MAT571
MAT573
MAT575
MAT574
MAT585
MAT571
MAT586
MAT576
MAT578
MAT579
MAT587
MAT581
MAT580
MAT562
MAT588
MAT582
MAT584
MAT563
MAT583
MAT589
MAT570
CANTI DAD
UNI DAD
PRECI O
VALOR
3.000
6.000
4.000
1.000
3.000
1.000
3.000
1.000
5.000
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
Ud
282.50
847.50
585.00 3,510.00
102.50
410.00
113.40
113.40
140.00
420.00
282.50
282.50
148.50
445.50
318.60
318.60
54.00
270.00
6.000
Ud
391.50 2,349.00
3.000 Ud
6.000 Ud
1.000 Ud
1.000 Ud
1.000 Ud
3.000 Ud
3.000 Ud
3.000 Ud
3.000 Ud
16.400 Pie
4.000 Ud
157.50
21.33
34.50
57.50
69.40
105.30
3.40
8.28
102.10
10.65
87.50
SUB- TOTAL
472.50
127.95
34.50
57.50
69.40
315.90
10.20
24.83
306.30
174.66
350.00
########
-120
CANTI DAD
UNI DAD
PRECI O
VALOR
0.675
1.350
0.180
19.680
15.000
3.000
1.000
1.000
qq ####### 1,594.35
Lbs
40.00
54.00
M3 #######
666.56
p2
39.00
767.52
pl
25.87
388.05
und
18.03
54.08
p.a ####### 1,500.00
P.A. 502.46
502.46 5,527.02
0.00 5,527.02
0.00
CANTI DAD
UNI DAD
PRECI O
1.000
100.000
35.000
1.000
3.000
1.000
1.000
4.000
1.000
50.000
1.000
1.000
1.000
4.000
2.000
2.000
300.000
100.000
1.000
Ud
pies
pies
und
ud
ud
UD
ud
p.a.
pl
ud
ud
ud
Ud
Ud
Ud
pl
pl
P.A.
#######
13.61
19.38
75.00
#######
97.35
#######
145.00
#######
12.38
145.96
300.00
60.00
#######
675.00
912.03
196.04
129.92
#######
VALOR
SUB- TOTAL
SUB- TOTAL
########
1,361.36
678.18
75.00
########
97.35
1,508.00
580.00
########
618.75
145.96
300.00
60.00
########
1,350.00
1,824.06
########
########
######## ########
0.00 ########
0.00
ANALISIS DE COSTOS
-121
CANTI DAD
UNI DAD
PRECI O
4.000
4.000
4.000
3.000
3.000
2.000
#######
6.000
2.000
2.000
1.000
3.000
3.000
300.000
1.000
und
und
und
und
und
und
und
und
und
und
und
und
und
pl
P.A.
#######
468.00
#######
#######
160.00
#######
13.61
87.50
#######
#######
#######
#######
847.35
82.92
#######
VALOR
SUB- TOTAL
########
1,872.00
########
7,800.00
480.00
2,200.00
########
525.00
2,973.02
########
########
7,932.54
2,542.05
########
######## ########
0.00 ########
0.00
ANALISIS DE COSTOS
12 INSTALACION
SANITARIAy piezas
12. Tuberias
12.1.
Tuberias y piezas de drenaje
1
1
MAT279
MAT271
MAT373
MAT373
MAT373
MAT384
MAT383
MAT389
MAT321
MAT369
MAT368
MAT367
MAT365
MAT364
MAT363
MAT396
MAT396
MAT394
MAT321
MAT241
MAT242
MAT390
MAT405
ALZ004
CANTI DAD
primer
nivel
Tuberia
de 4"
Tuberia de 2"
Yee de 4" x 4"
Yee de 3" x 3"
Yee de 2" x 2"
Yee de 4" x 2"
Yee de 3" x 2"
Yee doble de 4"
Tapon registro de 2"
Codos de 4"
Codos de 3"
Codos de 2"
Curva de 4" x 45
Curva de 3" x 45
Curva de 2" x 45
Reduccion de 4" a 3"
Reduccion de 4" a 2"
Reduccion de 3" a 2"
Tapon registro de 2"
Junta de cera
Arandela de bronce para
inodoros
Sifon de 2"
Cemento Abro
Desperdicio e imprevistos
20%Precio Unitario:/Piso
Precio Unitario + Gastos
Indirectos
UNI DAD
PRECI O
40.000 PL
91.25
40.000 PL
72.20
5.000 U.
107.87
3.000 U.
107.87
4.000 U.
107.87
8.000 U.
77.49
4.000 U.
55.37
2.000 U.
134.33
2.000 U.
63.00
6.000 U.
66.43
0.000 U.
41.83
24.000 U.
15.58
5.000 U.
67.66
8.000 U.
40.57
10.000 U.
13.13
4.000 U.
48.72
0.000 U.
48.72
4.000 U.
24.36
2.000 U.
63.00
4.000 U.
27.13
4.000 U.
21.00
6.000 U.
84.04
2.000CUARTO 567.00
1.000 P.A. #######
VALOR
SUB- TOTAL
3,650.00
2,888.16
539.35
323.61
431.48
619.92
221.48
268.66
126.00
398.58
0.00
373.80
338.28
324.52
131.25
194.88
0.00
97.44
126.00
108.50
84.00
504.21
1,134.00
2,576.82
########
1.361 ########
-122
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
40.000 PL
91.25
40.000 PL
72.20
4.000 U.
107.87
10.000 U.
107.87
4.000 U.
107.87
6.000 U.
77.49
6.000 U.
55.37
2.000 U.
134.33
2.000 U.
63.00
4.000 U.
66.43
0.000 U.
41.83
24.000 U.
15.58
2.000 U.
67.66
0.000 U.
40.57
8.000 U.
13.13
4.000 U.
48.72
0.000 U.
48.72
4.000 U.
24.36
2.000 U.
63.00
4.000 U.
27.13
4.000 U.
21.00
6.000 U.
84.04
2.000CUARTO 567.00
1.000 P.A. #######
VALOR
SUB- TOTAL
3,650.00
2,888.16
431.48
1,078.70
431.48
464.94
332.22
268.66
126.00
265.72
0.00
373.80
135.31
0.00
105.00
194.88
0.00
97.44
126.00
108.50
84.00
504.21
1,134.00
2,560.10
########
1.361 ########
CANTI DAD
40.000
40.000
1.000
2.000
1.000
4.000
2.000
6.000
0.000
3.000
4.000
0.000
2.000
2.000
12.000
3.000
8.000
22.000
UNI DAD
PL
PL
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
PRECI O
10.88
8.22
35.37
35.37
22.69
22.69
2.64
1.57
26.19
20.44
26.19
7.84
10.21
7.84
6.57
3.92
4.54
2.30
2.000 U. #######
4.000 U. #######
6.000 U.
201.50
6.000 U.
33.60
30.000 U.
12.39
16.000 U.
24.40
16.000 U.
29.16
16.000 U.
63.63
4.000 U.
70.70
12.000 U.
56.56
2.000CUARTO 866.08
1.000 P.A. #######
VALOR
SUB- TOTAL
435.28
328.73
35.37
70.74
22.69
90.76
5.28
9.42
0.00
61.32
104.76
0.00
20.42
15.68
78.84
11.76
36.32
50.51
0.00
2,700.00
9,200.00
1,208.97
201.60
371.70
390.32
466.48
1,018.08
282.80
678.72
1,732.15
3,925.74
########
1.361 ########
-123
ANALISIS DE COSTOS
Llaves de chorro
Niples de 1/2" x 4"
Codos de HG de "
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para Inodoros
Tubo flexible para lavamanos
Cemento Tangit
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
12.1.
5
MAT351
MAT352
MAT353
MAT354
MAT355
MAT356
MAT357
MAT358
ALZ004
CANTI DAD
40.000
40.000
0.000
0.000
0.000
4.000
2.000
6.000
0.000
0.000
0.000
0.000
0.000
0.000
12.000
3.000
8.000
22.000
UNI DAD
PL
PL
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
U.
PRECI O
VALOR
10.88
8.22
35.37
35.37
22.69
22.69
2.64
1.57
26.19
20.44
26.19
7.84
10.21
7.84
6.57
3.92
4.54
2.30
435.28
328.73
0.00
0.00
0.00
90.76
5.28
9.42
0.00
0.00
0.00
0.00
0.00
0.00
78.84
11.76
36.32
50.51
0.00
2.000 U. #######
4.000 U. #######
6.000 U.
201.50
6.000 U.
33.60
30.000 U.
12.39
16.000 U.
24.40
16.000 U.
29.16
16.000 U.
63.63
4.000 U.
70.70
12.000 U.
56.56
2.000CUARTO 866.08
1.000 P.A. #######
2,700.00
9,200.00
1,208.97
201.60
371.70
390.32
466.48
1,018.08
282.80
678.72
1,732.15
3,859.54
SUB- TOTAL
########
1.361 ########
CANTI DAD
UNI DAD
PRECI O
2.000 PL
10.25
2.000 PL
5.54
12.000 U.
20.10
3.000 U.
12.00
8.000 U.
16.13
22.000 U.
7.84
6.000 U.
8.00
1.000CUARTO 550.00
1.000 P.A. 241.66
VALOR
SUB- TOTAL
20.50
11.09
241.20
36.00
129.02
172.48
48.00
550.00
241.66
1,449.95
1.361 1,973.38
CANTI DAD
UNI DAD
PRECI O
10.000 PL
91.25
4.000 PL
72.20
10.000 PL
72.20
1.000 U.
107.87
3.000 U.
77.49
1.000 U.
63.00
1.000 U.
66.43
2.000 U.
15.58
1.000 U.
67.66
1.000 U.
40.57
3.000 U.
13.13
1.000 U.
48.72
1.000 U.
27.13
1.000 U.
21.00
1.000 U.
84.04
0.250CUARTO 567.00
1.000 P.A. 578.91
VALOR
SUB- TOTAL
912.50
288.82
722.04
107.87
232.47
63.00
66.43
31.15
67.66
40.57
39.38
48.72
27.13
21.00
84.04
141.75
578.91
3,473.44
1.265 4,393.90
-124
ANALISIS DE COSTOS
CANTI DAD
2.000
20.000
1.000
1.000
3.000
2.000
4.000
UNI DAD
PL
PL
U.
U.
U.
U.
U.
PRECI O
10.88
8.22
1.57
3.92
3.58
4.54
2.30
4.000 U.
12.39
3.000 U.
24.40
3.000 U.
29.16
3.000 U.
63.63
1.000 U.
70.70
1.000 U.
56.56
0.250CUARTO 866.08
1.000 P.A. 193.10
VALOR
SUB- TOTAL
21.76
164.37
1.57
3.92
10.74
9.08
9.18
0.00
49.56
73.19
87.47
190.89
70.70
56.56
216.52
193.10
1,158.61
1.265 1,465.64
CANTI DAD
UNI DAD
PRECI O
2.000 PL
10.25
20.000 PL
5.54
1.000 U.
12.00
1.000 U.
16.13
3.000 U.
7.84
1.000 U.
8.00
0.250CUARTO 550.00
2.000 U.
12.00
2.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
12.39
24.40
29.16
63.63
56.56
110.21
VALOR
1.265
CANTI DAD
UNI DAD
PRECI O
6.000 PL
72.20
1.000 U.
63.00
2.000 U.
15.58
1.000 U.
13.13
1.000 U.
84.04
0.050CUARTO 567.00
1.000 P.A. 130.58
VALOR
CANTI DAD
6.000
1.000
1.000
2.000
UNI DAD
PL
U.
U.
U.
PRECI O
8.22
1.57
3.58
2.30
1.000 U.
12.39
1.000 U.
24.40
1.000 U.
29.16
1.000 U.
63.63
1.000 U.
56.56
0.050CUARTO 866.08
1.000 P.A.
57.70
VALOR
SUB- TOTAL
783.47
991.09
SUB- TOTAL
49.31
1.57
3.58
4.59
0.00
12.39
24.40
29.16
63.63
56.56
43.30
57.70
1.265
-125
661.27
836.51
433.22
63.00
31.15
13.13
84.04
28.35
130.58
1.265
SUB- TOTAL
20.50
110.88
12.00
16.13
23.52
8.00
137.50
24.00
0.00
24.78
24.40
29.16
63.63
56.56
110.21
346.19
437.93
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
6.000 PL
5.54
2.000 U.
7.84
1.000 U.
8.00
0.050CUARTO 550.00
1.000 U.
12.00
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
12.39
24.40
29.16
63.63
56.56
56.52
VALOR
1.265
CANTI DAD
UNI DAD
PRECI O
8.000 PL
91.25
2.000 PL
72.20
6.000 PL
72.20
1.000 U.
107.87
1.000 U.
77.49
1.000 U.
63.00
1.000 U.
66.43
2.000 U.
15.58
1.000 U.
67.66
1.000 U.
40.57
2.000 U.
13.13
1.000 U.
48.72
1.000 U.
27.13
1.000 U.
21.00
1.000 U.
84.04
0.250CUARTO 567.00
1.000 P.A. 422.14
SUB- TOTAL
33.26
15.68
8.00
27.50
12.00
0.00
12.39
24.40
29.16
63.63
56.56
56.52
VALOR
339.10
428.96
SUB- TOTAL
730.00
144.41
433.22
107.87
77.49
63.00
66.43
31.15
67.66
40.57
26.25
48.72
27.13
21.00
84.04
141.75
422.14
2,532.83
1.265 3,204.03
CANTI DAD
2.000
10.000
1.000
1.000
2.000
1.000
3.000
UNI DAD
PL
PL
U.
U.
U.
U.
U.
PRECI O
10.88
8.22
1.57
3.92
3.58
4.54
2.30
2.000 U.
12.39
2.000 U.
24.40
2.000 U.
29.16
2.000 U.
63.63
1.000 U.
70.70
1.000 U.
56.56
0.250CUARTO 866.08
1.000 P.A. 146.19
VALOR
SUB- TOTAL
21.76
82.18
1.57
3.92
7.16
4.54
6.89
0.00
24.78
48.79
58.31
127.26
70.70
56.56
216.52
146.19
877.13
1.265 1,109.57
CANTI DAD
UNI DAD
PRECI O
6.000 PL
72.20
1.000 U.
63.00
2.000 U.
26.18
2.000 U.
15.58
3.000 U.
13.13
2.000 U.
84.04
0.050CUARTO 567.00
1.000 P.A. 163.11
VALOR
SUB- TOTAL
433.22
63.00
52.36
31.15
39.38
168.07
28.35
163.11
978.64
1.265 1,237.98
-126
ANALISIS DE COSTOS
CANTI DAD
6.000
1.000
2.000
4.000
12.3.
2
TF005
TF002
TF012
TF015
TF011
TF026
MAT407
MAT317
MAT312
MAT400
ALZ004
PRECI O
8.22
1.57
3.58
2.30
VALOR
CANTI DAD
UNI DAD
PRECI O
6.000 PL
5.54
2.000 U.
7.84
1.000 U.
8.00
0.050CUARTO 550.00
1.000 U.
12.00
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
12.39
24.40
29.16
63.63
56.56
56.52
VALOR
Codos 22 x90
Codos de 15x1/2"
Tee de 15
PIEZAS METALICAS
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para Inodoros
Tubo flexible para lavamanos
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
2.000
110.000
3.000
1.000
3.000
1.000
PL
PL
U.
U.
U.
U.
3.000 U.
3.000 U.
3.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
147.49
186.57
SUB- TOTAL
33.26
15.68
8.00
27.50
12.00
0.00
12.39
24.40
29.16
63.63
56.56
56.52
1.265
normal
de22
Polietileno
Tubos
polietileno
reticulado
16
Tubos 15PN
polietileno
reticulado
PN 16
Codos
15 x90
SUB- TOTAL
49.31
1.57
7.16
9.18
0.00
12.39
43.30
24.58
1.265
MAT407
MAT317
MAT312
MAT399
MAT400
ALZ004
PL
U.
U.
U.
1.000 U.
12.39
0.050CUARTO 866.08
1.000 P.A.
24.58
1
TF005
TF002
TF012
TF015
TF011
TF026
UNI DAD
VALOR
339.10
428.96
SUB- TOTAL
23.25
46.50
15.08 1,658.80
94.35
283.05
136.00
136.00
110.25
330.75
94.23
94.23
0.00
24.40
73.19
29.16
87.47
63.63
190.89
70.70
70.70
56.56
56.56
605.63
605.63
3,633.77
0.00
CANTI DAD
2.000
55.000
2.000
1.000
2.000
1.000
Codos 22 x90
Codos de 15x1/2"
Tee de 15
PIEZAS METALICAS
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para lavamanos
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
UNI DAD
PL
PL
U.
U.
U.
U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
23.25
15.08
94.35
136.00
110.25
94.23
24.40
29.16
63.63
56.56
337.82
VALOR
SUB- TOTAL
46.50
829.40
188.70
136.00
220.50
94.23
0.00
24.40
29.16
63.63
56.56
337.82
2,026.90
0.00
-127
ANALISIS DE COSTOS
12.3.
3
TF005
TF002
TF012
TF011
MAT407
MAT317
MAT312
MAT400
ALZ004
12.3.
4
TF005
TF002
TF012
TF015
TF011
MAT407
MAT317
MAT312
MAT400
ALZ004
12.3.
5
TF005
TF005
TF002
TF012
TF011
TF026
MAT407
MAT317
MAT312
MAT399
MAT400
ALZ004
12.3.
6
TF005
TF002
TF012
TF015
TF012
TF026
MAT407
MAT317
MAT312
MAT399
MAT400
ALZ004
CANTI DAD
2.000
40.000
1.000
1.000
reticulado
16
Tubos 15PN
polietileno
reticulado
PN 16
Codos
15 x90
Codos de 15x1/2"
PIEZAS METALICAS
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para lavamanos
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
UNI DAD
PL
PL
U.
U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
23.25
15.08
94.35
110.25
24.40
29.16
63.63
56.56
205.61
VALOR
SUB- TOTAL
46.50
603.20
94.35
110.25
0.00
24.40
29.16
63.63
56.56
205.61
1,233.66
0.00
CANTI DAD
2.000
40.000
1.000
1.000
1.000
Codos 22 x90
Codos de 15x1/2"
PIEZAS METALICAS
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para lavamanos
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
UNI DAD
PL
PL
U.
U.
U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
23.25
15.08
94.35
136.00
110.25
24.40
29.16
63.63
56.56
232.81
VALOR
SUB- TOTAL
46.50
603.20
94.35
136.00
110.25
0.00
24.40
29.16
63.63
56.56
232.81
1,396.86
0.00
CANTI DAD
2.000
2.000
40.000
2.000
2.000
1.000
Codos de 15x1/2"
Tee de 15
PIEZAS METALICAS
Reduccin de " @ 3/8"
Niples de 3/8"x3"
Llave angular de 3/8"
Tubo flexible para Inodoros
Tubo flexible para lavamanos
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
UNI DAD
PL
PL
PL
U.
U.
U.
2.000 U.
2.000 U.
2.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
23.25
23.25
15.08
94.35
110.25
94.23
24.40
29.16
63.63
70.70
56.56
312.25
VALOR
SUB- TOTAL
46.50
46.50
603.20
188.70
220.50
94.23
0.00
48.79
58.31
127.26
70.70
56.56
312.25
1,873.50
0.00
CANTI DAD
UNI DAD
2.000
110.000
3.000
1.000
3.000
1.000
PL
PL
U.
U.
U.
U.
3.000 U.
3.000 U.
3.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
VALOR
SUB- TOTAL
23.25
46.50
15.08 1,658.80
94.35
283.05
136.00
136.00
94.35
283.05
94.23
94.23
0.00
24.40
73.19
29.16
87.47
63.63
190.89
70.70
70.70
56.56
56.56
596.09
596.09
3,576.53
0.00
-128
ANALISIS DE COSTOS
12.3.
7
TF005
TF002
TF012
TF012
TF026
MAT317
ALZ004
12.3.
8
TF005
TF002
TF012
TF015
TF012
MAT317
ALZ004
12.3.
9
TF046
TF049
TF030
TF005
MAT315
TF033
TF015
PIN001
CANTI DAD
2.000
40.000
1.000
1.000
1.000
reticulado
16
Tubos 15PN
polietileno
reticulado
PN 16
Codos
15 x90
Codos de 15x1/2"
Tee de 15
PIEZAS METALICAS
Niples de 1/2"x6"
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
CANTI DAD
2.000
40.000
1.000
1.000
1.000
CANTI DAD
PL
PL
U.
U.
U.
UNI DAD
1.000 U.
4.000 U.
3.000 PL
10.000 PL
1.000 UND
1.000 PL
1.000
1.000
Instalacion central
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
Centrales de distribucin de
dos salidas
(Para
tuberias
Central
Hembra
de 2
salidasde
de 3/4"x1/2"
Mini
valvula 1/2 MH
Adaptador de 1/2x15 macho
Tuberia reticular d=22 PN 16
Adaptador de 3/4" x18
Codos 22 x90
Instalacion central
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
UNI DAD
1.000 U.
1.000 P.A.
Centrales de distribucin de
agua fria
de 3 de
salidas(Para
Central
Hembra
4 salidas
de 3/4"x1/2"
Mini
valvula 1/2 MH
Adaptador de 1/2x15 macho
Tuberia reticular d=22 PN 16
Reduccion de 1" @ 3/4"
Adaptador de 3/4" x22
Codos 22 x90
12.3.
11
TF045
TF049
TF030
TF005
EB003
TF015
PIN001
PRECI O
23.25
15.08
94.35
94.35
94.23
29.16
192.36
VALOR
SUB- TOTAL
46.50
603.20
94.35
94.35
94.23
0.00
29.16
192.36
1,154.15
0.00
Codos 22 x90
Codos de 15x1/2"
PIEZAS METALICAS
Niples de 1/2"x6"
Desperdicio e imprevistos
20%Precio Unitario:/P.A.
Precio Unitario + Gastos
Indirectos
Centrales de distribucin de
agua fria
de 3 de
salidas(Para
Central
Hembra
3 salidas
de 3/4"x1/2"
Mini
valvula 1/2 MH
Adaptador de 1/2x15 macho
Tuberia reticular d=22 PN 16
Reduccion de 1" @ 3/4"
Adaptador de 3/4" x22
Codos 22 x90
PL
PL
U.
U.
U.
1.000 U.
1.000 P.A.
12.3.
10
TF046
TF049
TF030
TF005
MAT315
TF033
TF015
PIN001
UNI DAD
CANTI DAD
U.
U.
UNI DAD
1.000 U.
3.000 U.
3.000 PL
10.000 PL
1.000 UND
1.000 PL
1.000
1.000
Instalacion central
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
CANTI DAD
1.000
2.000
2.000
10.000
1.000
1.000
1.000
CANTI DAD
1.000
1.000
CANTI DAD
1.000
1.000
-129
U.
U.
PRECI O
23.25
15.08
94.35
136.00
94.35
29.16
200.71
PRECI O
409.50
83.52
45.25
23.25
56.56
102.00
136.00
842.40
PRECI O
190.24
83.52
45.25
23.25
56.56
102.00
136.00
842.40
UNI DAD
PRECI O
U.
U.
PL
PL
U.
U.
U.
147.32
83.52
45.25
23.25
63.00
136.00
842.40
UNI DAD
U.
U.
PRECI O
627.50
702.00
UNI DAD
PRECI O
U.
U.
455.00
702.00
VALOR
SUB- TOTAL
46.50
603.20
94.35
136.00
94.35
0.00
29.16
200.71
0.00 1,204.27
0.00
VALOR
SUB- TOTAL
409.50
334.08
135.75
232.50
56.56
102.00
136.00
842.40
0.00 2,248.79
0.00
VALOR
SUB- TOTAL
190.24
250.56
135.75
232.50
56.56
102.00
136.00
842.40
0.00 1,946.01
0.00
VALOR
SUB- TOTAL
147.32
167.04
90.50
232.50
63.00
136.00
842.40
0.00 1,678.76
0.00
VALOR
SUB- TOTAL
627.50
702.00
0.00 1,329.50
0.00
VALOR
SUB- TOTAL
455.00
702.00
0.00 1,157.00
0.00
ANALISIS DE COSTOS
CANTI DAD
Desperdicio e imprevistos
30%Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
12.4.
09
$I$24
66
$I$25
90
$I$25
09
$I$24
93
$I$34
11
ALZ002
CANTI DAD
UNI DAD
3.000 U.
0.000 U.
0.000 U.
2.000 U.
1.000 U.
0.000 U.
2.000 U.
1.000 U.
0.000 U.
1.000 P.A.
VALOR
SUB- TOTAL
PRECI O
VALOR
#######
#######
#######
#######
#######
#######
#######
#######
#######
#######
########
0.00
0.00
2,308.30
1,233.66
0.00
4,497.58
1,329.50
0.00
6,081.11
SUB- TOTAL
########
1.265 ########
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
1.000 U.
661.27
661.27
0.000 U.
339.10
0.00
0.000 U.
339.10
0.00
1.000 U. ####### 2,248.79
1.000 U. ####### 1,329.50
1.000 P.A. ####### 1,271.87
5,511.43
1.265 6,971.96
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
$I$24 Cocina
77
ALZDesperdicio e imprevistos
002
30%Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
5,533.98
1.265 7,000.48
PRECI O
########
1.265 ########
UNI DAD
CANTI DAD
UNI DAD
1.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
1.000 U.
1.000 U.
0.000 U.
1.000 P.A.
Desperdicio e imprevistos
30%Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
PRECI O
VALOR
#######
#######
#######
#######
#######
#######
#######
#######
#######
#######
3,633.77
0.00
0.00
0.00
0.00
0.00
2,248.79
1,329.50
0.00
1,073.49
SUB- TOTAL
8,285.55
1.265 ########
-130
ANALISIS DE COSTOS
12.4.
12
$I$24
66
$I$25
90
$I$25
09
$I$25
09
$I$33
94
$I$34
11
ALZ002
CANTI DAD
CANTI DAD
12.4.
16
$I$24
27
$I$25
30
$I$25
62
$I$24
77
$I$24
77
ALZ002
VALOR
UNI DAD
PRECI O
SUB- TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
VALOR
0.00
0.00
SUB- TOTAL
0.000 U. #######
0.00
5.000 U. ####### ########
0.000 U.
783.47
0.00
0.000 U.
978.64
0.00
0.000 U.
783.47
0.00
1.000 P.A. ####### 3,799.25
########
1.265 ########
PRECI O
#######
#######
#######
#######
#######
#######
0.00
1.265
12.4.
15
$I$24
66
$I$25
90
$I$25
09
$I$25
09
$I$33
94
$I$34
11
ALZ002
UNI DAD
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 P.A.
CANTI DAD
UNI DAD
0.000 U.
0.000 U.
5.000 U.
0.000 U.
0.000 U.
0.000 U.
2.000 U.
2.000 U.
0.000 U.
1.000 P.A.
PRECI O
VALOR
#######
#######
#######
#######
#######
#######
#######
#######
#######
#######
0.00
0.00
9,367.50
0.00
0.00
0.00
4,497.58
2,659.00
0.00
2,146.97
SUB- TOTAL
########
1.265 ########
CANTI DAD
UNI DAD
5.000 U.
4.000 U.
2.000 U.
0.000 U.
2.000 U.
2.000 U.
1.000 P.A.
PRECI O
VALOR
#######
#######
#######
#######
#######
#######
#######
########
4,817.08
2,793.72
0.00
3,892.02
2,659.00
7,288.90
SUB- TOTAL
########
1.265 ########
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
2.000 U.
0.000 U.
0.000 U.
0.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
VALOR
SUB- TOTAL
####### 2,317.22
877.13
0.00
147.49
0.00
346.19
0.00
####### 2,248.79
####### 1,329.50
760.860
760.86
347.58
347.58
7,003.95
1.265 8,860.00
-131
ANALISIS DE COSTOS
12.4.
18
$I$24
66
$I$25
90
$I$25
09
$I$24
93
$I$34
11
ALZ002
12.4.
19
$I$24
27
$I$25
30
$I$25
62
$I$24
77
ALZ002
12.4.
20
$I$24
47
$I$25
50
$I$25
74
$I$31
52
$I$34
05
$I$34
17
ALZ002
12.4.
21
$I$24
66
$I$25
90
$I$25
09
ALZ002
12.4.
30
$I$24
47
$I$25
50
$I$25
74
$I$24
93
ALZ002
CANTI DAD
12.4.
33
MAT266
$I$42
88
12.4.
34
MAT266
$I$42
88
VALOR
SUB- TOTAL
4,463.05
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.000 U. #######
0.00
2.000 U. ####### 5,065.66
0.000 U.
978.64
0.00
0.000 U.
783.47
0.00
1.000 P.A. 506.57
506.57
5,572.23
1.265 7,048.87
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.000 U. #######
0.00
2.000 U.
877.13 1,754.26
0.000 U.
147.49
0.00
0.000 U.
346.19
0.00
1.000 U. ####### 1,678.76
1.000 U. ####### 1,157.00
1.000 P.A. 175.43
175.43
4,765.45
1.265 6,028.29
CANTI DAD
UNI DAD
0.000 U.
0.000 U.
0.000 U.
1.000 P.A.
PRECI O
661.27
339.10
339.10
0.00
VALOR
CANTI DAD
UNI DAD
PRECI O
SUB- TOTAL
0.00
0.00
0.00
0.00
1.265
VALOR
0.00
0.00
SUB- TOTAL
PRECI O
1.265 5,645.76
12.4.
32
MAT266
$I$42
88
UNI DAD
2.000 U.
661.27 1,322.54
0.000 U.
339.10
0.00
0.000 U.
339.10
0.00
1.000 U. ####### 1,678.76
1.000 U. ####### 1,329.50
1.000 P.A. 132.25
132.25
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
-132
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
4.000 U.
4.000 U.
4.000 U.
2.000 U.
4.000 U.
6.000 U.
6.000 U.
1.000 U.
20.000 U.
12.000 U.
4.000 U.
12.000 U.
1.000 U.
2.000 U.
1.000 U.
4.000 U.
2.000 U.
2.000 U.
1.000 U.
1.000 P.A.
PRECI O
VALOR
#######
703.71
703.71
#######
615.21
966.35
792.21
#######
615.21
615.21
792.21
615.21
#######
117.00
#######
966.35
#######
#######
#######
#######
5,629.68
2,814.84
2,814.84
2,463.70
2,460.84
5,798.10
4,753.26
2,527.20
########
7,382.52
3,168.84
7,382.52
1,407.42
234.00
7,034.23
3,865.40
3,168.82
3,168.82
1,407.42
########
SUB- TOTAL
########
1.361 ########
CANTI DAD
UNI DAD
4.000 U.
4.000 U.
4.000 U.
2.000 U.
4.000 U.
2.000 U.
4.000 U.
4.000 U.
20.000 U.
12.000 U.
4.000 U.
12.000 U.
1.000 U.
2.000 U.
1.000 P.A.
PRECI O
VALOR
#######
703.71
703.71
#######
615.21
966.35
966.35
#######
615.21
615.21
792.21
615.21
#######
117.00
#######
5,629.68
2,814.84
2,814.84
2,463.70
2,460.84
1,932.70
3,865.40
########
########
7,382.52
3,168.84
7,382.52
1,407.42
234.00
########
SUB- TOTAL
########
1.361 ########
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
2.000 U.
1.000 U.
3.000 U.
2.000 U.
1.000 U.
3.000 U.
1.000 U.
1.000 U.
1.000 P.A.
PRECI O
VALOR
#######
703.71
#######
615.21
966.35
615.21
615.21
792.21
615.21
#######
117.00
#######
1,407.42
703.71
1,231.85
1,230.42
966.35
1,845.63
1,230.42
792.21
1,845.63
1,407.42
117.00
3,833.83
SUB- TOTAL
########
1.265 ########
-133
ANALISIS DE COSTOS
CANTI DAD
CANTI DAD
12.5.
31
$I$29
11
$I$29
11
$I$29
69
$I$29
47
$I$29
23
$I$29
23
$I$29
23
ALZ002
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
6,208.85
1.265 7,854.20
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
1.000 U.
703.71
703.71
1.000 U.
703.71
703.71
2.000 U.
615.21 1,230.42
1.000 U.
966.35
966.35
2.000 U.
615.21 1,230.42
1.000 U.
792.21
792.21
1.000 U.
615.21
615.21
1.000 U.
117.00
117.00
1.000 P.A. ####### 1,696.60
8,055.63
1.265 ########
VALOR
703.71
703.71
1,230.42
966.35
1,845.63
792.21
1,845.63
117.00
2,461.78
12.5.
30
$I$29
11
$I$29
11
$I$29
69
$I$29
47
$I$29
23
ALZ006
PRECI O
########
1.265 ########
UNI DAD
1.000 U.
703.71
1.000 U.
703.71
2.000 U.
615.21
1.000 U.
966.35
3.000 U.
615.21
1.000 U.
792.21
3.000 U.
615.21
1.000 U.
117.00
1.000 P.A. #######
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.000 U.
966.35
0.00
3.000 U.
615.21 1,845.63
3.000 U.
615.21 1,845.63
1.000 U.
60.10
60.10
1.000 U.
615.21
615.21
1.000 U.
117.00
117.00
1.000 P.A. ####### 1,345.07
5,828.64
1.265 7,373.23
CANTI DAD
UNI DAD
0.000 U.
1.000 U.
0.000 U.
0.000 U.
0.000 U.
1.000 P.A.
PRECI O
VALOR
SUB- TOTAL
#######
0.00
####### ########
#######
0.00
#######
0.00
#######
0.00
####### 3,199.93
########
1.265 ########
CANTI DAD
UNI DAD
0.000 U.
0.000 U.
5.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
1.000 P.A.
PRECI O
VALOR
SUB- TOTAL
#######
0.00
#######
0.00
####### ########
#######
0.00
#######
0.00
#######
0.00
#######
0.00
####### ########
########
1.265 ########
-134
ANALISIS DE COSTOS
12.5.
32
$I$29
11
$I$29
11
$I$29
69
$I$29
47
$I$29
23
$I$29
23
$I$29
23
ALZ002
12.5.
11
$I$29
11
$I$29
44
$I$29
69
$I$29
47
$I$29
23
ALZ002
CANTI DAD
UNI DAD
3.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
0.000 U.
1.000 P.A.
CANTI DAD
UNI DAD
0.000 U.
0.000 U.
3.000 U.
0.000 U.
0.000 U.
1.000 P.A.
PRECI O
VALOR
SUB- TOTAL
####### ########
#######
0.00
#######
0.00
#######
0.00
#######
0.00
#######
0.00
#######
0.00
####### ########
0.00 ########
1.265 ########
PRECI O
VALOR
SUB- TOTAL
#######
0.00
#######
0.00
####### ########
#######
0.00
#######
0.00
####### 7,250.07
########
1.265 ########
Inodoro Semisilencioso
Instalado
Inodoro
Semisilencioso
Montura de inodoros
Salidas de agua fria
Desages de aparatos de 4"
Tubo flexible para Inodoros
Niples de 3/8"x3"
Reduccin de " @ 3/8"
Arandela plastica
Junta de cera
Llave angular de 3/8"
Cemento Tangit
Desperdicio 20%
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
12.6.
2
MAT219
PLO001
PLO085
PLO056
MAT399
MAT317
MAT407
MAT398
MAT312
MAT312
MAT404
ALZ006
12.6.
3
MAT218
PLO001
PLO085
PLO056
MAT399
MAT317
MAT407
MAT398
MAT312
MAT312
MAT404
ALZ006
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
-135
ANALISIS DE COSTOS
12.6.
4
MAT217
PLO001
PLO085
PLO056
MAT399
MAT317
MAT407
MAT398
MAT312
MAT312
MAT404
ALZ006
CANTI DAD
12.6.
10
MAT223
MAT227
MAT236
PLO010
PLO085
PLO055
MAT399
MAT317
MAT407
MAT312
MAT404
ALZ006
PRECI O
VALOR
SUB- TOTAL
5,028.37
1.265 6,360.89
UNI DAD
CANTI DAD
UNI DAD
PRECI O
1.000 U. #######
1.000 U. #######
1.000 U. #######
2.000 U.
615.21
1.000 U.
615.21
2.000 U.
56.56
2.000 U.
29.16
2.000 U.
24.40
2.000 U.
63.63
0.100CUARTO 866.08
1.000 P.A. 455.94
VALOR
SUB- TOTAL
1,996.00
1,231.85
2,300.00
1,230.42
615.21
113.12
58.31
48.79
127.26
86.61
455.94
8,263.51
1.265 ########
CANTI DAD
UNI DAD
PRECI O
1.000 U. #######
1.000 U.
700.00
1.000 U. #######
1.000 U. #######
2.000 U.
615.21
1.000 U.
615.21
2.000 U.
56.56
2.000 U.
29.16
2.000 U.
24.40
2.000 U.
63.63
0.100CUARTO 866.08
1.000 P.A. 455.94
Pedestal embajador
Mezcladora para lavamanos
Montura de lavamanos con
patas
Salidas de agua
Desages de aparatos de 2"
Tubo flexible para lavamanos
Niples de 3/8"x3"
Reduccin de " @ 3/8"
Llave angular de 3/8"
Cemento Tangit
Desperdicio 20%
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
VALOR
SUB- TOTAL
1,996.00
700.00
2,300.00
1,231.85
1,230.42
615.21
113.12
58.31
48.79
127.26
86.61
455.94
8,963.51
1.265 ########
CANTI DAD
UNI DAD
PRECI O
1.000 U. #######
1.000 U.
450.00
1.000 U. #######
1.000 U. #######
2.000 U.
615.21
1.000 U.
615.21
2.000 U.
56.56
2.000 U.
29.16
2.000 U.
24.40
2.000 U.
63.63
0.100CUARTO 866.08
1.000 P.A. 455.94
VALOR
SUB- TOTAL
1,275.00
450.00
1,400.00
1,231.85
1,230.42
615.21
113.12
58.31
48.79
127.26
86.61
455.94
7,092.51
1.265 8,972.03
-136
ANALISIS DE COSTOS
CANTI DAD
Fregadero sencillo
Freagadero sencillo
Mezcladora para fregadero
Montura de fregadero
Salidas de agua
Desages de aparatos de 2"
Tubo flexible para lavamanos
Niples de 3/8"x3"
Reduccin de " @ 3/8"
Llave angular de 3/8"
Cemento Tangit
Desperdicio 20%
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
12.6.
16
MAT223
MAT238
PLO010
PLO085
PLO055
MAT399
MAT317
MAT407
MAT312
MAT404
ALZ006
12.6.
20
MAT223
PLO010
MAT404
ALZ006
PRECI O
VALOR
SUB- TOTAL
6,114.37
1.265 7,734.68
UNI DAD
CANTI DAD
UNI DAD
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
1.000 U.
0.100CUARTO
1.000 P.A.
PRECI O
900.00
703.71
615.21
615.21
56.56
29.16
24.40
63.63
866.08
298.16
VALOR
SUB- TOTAL
900.00
703.71
615.21
615.21
56.56
29.16
24.40
63.63
86.61
298.16
3,392.65
1.265 4,291.70
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
1.000 U. #######
1.000 U. #######
1.000 U. #######
2.000 U.
615.21
1.000 U.
615.21
2.000 U.
56.56
2.000 U.
29.16
2.000 U.
24.40
2.000 U.
63.63
0.100CUARTO 866.08
1.000 P.A. 455.94
VALOR
SUB- TOTAL
3,500.00
1,350.00
1,231.85
1,230.42
615.21
113.12
58.31
48.79
127.26
86.61
455.94
8,817.51
1.265 ########
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
Montura mezcladora
Cemento Tangit
Desperdicio 20%
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
3,219.14
1.265 4,072.21
-137
ANALISIS DE COSTOS
12.6.
21
MAT223
PLO010
MAT404
ALZ006
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
Montura mezcladora
Cemento Tangit
Desperdicio 20%
Precio Unitario:/p.a.
Precio Unitario + Gastos
Indirectos
2,614.14
1.265 3,306.89
CANTI DAD
UNI DAD
1.000 UND
10.731 M2
9.202 M3
9.202 M3
23.877 M2
15.330 ML
23.877 M2
1.000 UND
1.000 UND
1.000 UND
20.000 PL
2.000 UND
10.000 UND
2.000 UND
2.000 UND
0.008
CUARTO
1.000 UND
1.000 U.
PRECI O
VALOR
#######
757.83
#######
458.73
248.15
57.56
#######
#######
#######
#######
16.01
88.38
7.84
10.21
#######
866.08
#######
#######
########
8132.27
########
4221.31
5925.08
882.39
########
3485.47
1625.60
1009.58
320.17
176.75
78.40
20.42
3053.04
6.93
8,190.00
########
SUB- TOTAL
########
### Lavaderos
12.7.
1
MAT413
MAT402
$I$33
21
$I$11
03
$I$11
96
$I$12
13
$I$33
01
$I$16
44
PLO030
PLO085
12.7.
2
MAT413
MAT402
$I$33
21
$I$11
03
$I$11
96
$I$12
13
$I$33
01
$I$16
44
PLO032
PLO085
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
1.000
2.000
1.000
0.720
1.440
2.400
2.000
0.840
1.000
2.000
UNI DAD
PRECI O
VALOR
SUB- TOTAL
en general
CANTI DAD
UNI DAD
PRECI O
3.280 PL
8.22
0.002CUARTO 866.08
1.000 ML
14.27
VALOR
1.361
-138
SUB- TOTAL
26.96
1.86
14.27
43.09
58.65
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
3.280 PL
10.88
0.004CUARTO 866.08
1.000 ML
14.27
VALOR
1.361
CANTI DAD
UNI DAD
PRECI O
3.280 PL
16.01
0.005CUARTO 866.08
1.000 ML
19.98
VALOR
CANTI DAD
UNI DAD
PRECI O
3.280 PL
26.07
0.009CUARTO 866.08
1.000 ML
19.98
VALOR
CANTI DAD
UNI DAD
PRECI O
3.280 PL
34.89
0.009CUARTO 866.08
1.000 ML
47.10
CANTI DAD
UNI DAD
PRECI O
3.280 PL
72.20
0.009CUARTO 866.08
1.000 ML
72.20
VALOR
CANTI DAD
UNI DAD
PRECI O
3.280 PL
102.56
0.009CUARTO 866.08
1.000 ML
102.56
VALOR
CANTI DAD
UNI DAD
PRECI O
0.160 M3
328.54
0.240 M3
350.00
0.085 M3 #######
0.075 M3
98.56
3.280 PL
8.22
0.002CUARTO 866.08
1.000 ML
14.27
VALOR
VALOR
CANTI DAD
UNI DAD
PRECI O
0.160 M3
328.54
0.240 M3
350.00
0.085 M3 #######
0.075 M3
98.56
3.280 PL
10.88
0.004CUARTO 866.08
1.000 ML
14.27
VALOR
CANTI DAD
UNI DAD
PRECI O
0.160 M3
328.54
0.240 M3
350.00
0.090 M3 #######
0.070 M3
98.56
3.280 PL
16.01
0.005CUARTO 866.08
1.000 ML
17.13
VALOR
SUB- TOTAL
317.15
431.64
SUB- TOTAL
447.09
608.49
SUB- TOTAL
272.05
370.26
SUB- TOTAL
282.17
384.03
SUB- TOTAL
52.57
84.00
89.70
6.90
52.51
4.33
17.13
1.361
-139
169.67
230.92
52.57
84.00
85.00
7.39
35.69
3.25
14.27
1.361
SUB- TOTAL
52.57
84.00
85.00
7.39
26.96
1.86
14.27
1.361
113.59
154.60
336.41
8.12
102.56
1.361
SUB- TOTAL
236.83
8.12
72.20
1.361
76.82
104.55
114.45
8.12
47.10
1.361
SUB- TOTAL
85.49
8.12
19.98
1.361
53.21
72.42
52.51
4.33
19.98
1.361
SUB- TOTAL
35.69
3.25
14.27
307.14
418.02
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
0.160 M3
328.54
0.240 M3
350.00
0.094 M3 #######
0.065 M3
98.56
3.280 PL
26.07
0.009CUARTO 866.08
1.000 ML
19.98
VALOR
1.361
-140
SUB- TOTAL
52.57
84.00
94.00
6.41
85.49
8.12
19.98
350.57
477.13
ANALISIS DE COSTOS
CANTI DAD
CANTI DAD
MO031
MAT722
MAT406
PLO095
UNI DAD
0.240 M3
0.214 M3
0.143 M3
0.099 M3
3.280 PL
0.008CUARTO
1.000 ML
PRECI O
328.54
350.00
566.86
98.56
34.89
866.08
47.10
PRECI O
328.54
350.00
566.86
98.56
72.20
866.08
14.27
VALOR
78.85
74.92
80.89
9.76
114.45
25.98
47.10
1.361
VALOR
CANTI DAD
UNI DAD
0.240 M3
0.214 M3
0.143 M3
0.099 M3
3.280 PL
0.008CUARTO
1.000 ML
PRECI O
328.54
350.00
566.86
98.56
102.56
866.08
14.27
VALOR
CANTI DAD
UNI DAD
0.250 M3
0.151 M3
0.143 M3
0.099 M3
3.280 PL
1.000 Rollo
1.000 ML
CANTI DAD
UNI DAD
PRECI O
VALOR
PRECI O
VALOR
UNI DAD
PRECI O
M3
M3
M3
M3
328.54
350.00
#######
98.56
82.14
48.34
133.50
11.03
3.280 PL
30.87
0.021CUARTO 866.08
1.000 ML
47.10
101.25
18.56
47.10
0.250
0.138
0.134
0.112
VALOR
1.361
-141
502.45
683.83
SUB- TOTAL
602.03
819.36
SUB- TOTAL
SUB- TOTAL
52.57
35.11
98.30
5.91
46.97
14.43
38.54
1.361
CANTI DAD
SUB- TOTAL
328.54
82.14
350.00
52.78
566.86
80.89
98.56
9.76
333.78 1,094.80
8.86
8.86
43.88
43.88 1,373.11
1.361 1,868.80
0.160 M3
328.54
0.100 M3
350.00
0.098 M3 #######
0.060 M3
98.56
3.280 PL
14.32
0.017CUARTO 866.08
1.000 ML
38.54
431.95
587.88
78.85
74.92
80.89
9.76
336.41
6.93
14.27
1.361
SUB- TOTAL
78.85
74.92
80.89
9.76
236.83
6.93
14.27
1.361
UNI DAD
0.240 M3
0.214 M3
0.143 M3
0.099 M3
3.280 PL
0.030CUARTO
1.000 ML
291.83
397.18
SUB- TOTAL
441.92
601.45
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
0.250 ML
328.54
0.138 M3
350.00
0.134 M3 #######
0.099 M3
98.56
3.280 PL
50.15
0.030CUARTO 866.08
1.000 ML
47.10
VALOR
1.361
CANTI DAD
UNI DAD
PRECI O
0.250 ML
328.54
0.138 M3
350.00
0.134 M3 #######
0.074 M3
98.56
3.280 PL
105.75
0.094CUARTO 866.08
1.000 ML
47.10
SUB- TOTAL
82.14
48.34
133.50
9.76
164.49
25.98
47.10
VALOR
511.31
695.89
SUB- TOTAL
82.14
48.34
133.50
7.27
346.86
81.19
47.10
746.40
1.361 1,015.85
CANTI DAD
UNI DAD
PRECI O
0.250 ML
328.54
0.138 M3
350.00
0.134 M3 #######
0.074 M3
98.56
3.280 PL
179.37
0.094CUARTO 866.08
1.000 ML
47.10
VALOR
SUB- TOTAL
82.14
48.34
133.50
7.27
588.34
81.19
47.10
987.88
1.361 1,344.50
CANTI DAD
UNI DAD
PRECI O
3.280 PL
14.32
0.017CUARTO 866.08
1.000 P.A.
10.00
1.000 ML
68.54
VALOR
1.361
CANTI DAD
UNI DAD
PRECI O
3.280 PL
30.87
0.021CUARTO 866.08
1.000 P.A.
10.00
1.000 ML
87.10
VALOR
CANTI DAD
UNI DAD
PRECI O
3.280 PL
50.15
0.030CUARTO 866.08
1.000 P.A.
20.00
1.000 ML
97.10
CANTI DAD
UNI DAD
PRECI O
3.280 PL
105.75
0.094CUARTO 866.08
1.000 P.A.
30.00
1.000 ML
107.10
VALOR
CANTI DAD
UNI DAD
PRECI O
3.280 PL
185.06
0.094CUARTO 866.08
1.000 P.A.
50.00
1.000 ML
117.10
216.91
295.21
SUB- TOTAL
VALOR
307.57
418.60
SUB- TOTAL
346.86
81.19
30.00
107.10
1.361
SUB- TOTAL
164.49
25.98
20.00
97.10
1.361
139.94
190.46
101.25
18.56
10.00
87.10
1.361
SUB- TOTAL
46.97
14.43
10.00
68.54
VALOR
565.15
769.17
SUB- TOTAL
607.01
81.19
50.00
117.10
855.30
1.361 1,164.06
-142
ANALISIS DE COSTOS
y Ventilaciones
12.9.
1
MAT371
MAT271
MAT404
PLO062
Ventilacin de 2"
Yee de 2"
Tuberia de 2"
Cemento PVC
Mano de obra plomeria
Precio Unitario:/UND
Precio Unitario + Gastos
Indirectos
12.9.
2
MAT372
MAT278
MAT404
PLO063
Ventilacin de 3"
Yee de 3"
Tuberia de 3"
Cemento PVC
Mano de obra plomeria
Precio Unitario:/UND
Precio Unitario + Gastos
Indirectos
12.9.
3
MAT373
MAT279
MAT404
PLO064
Ventilacin de 4"
Yee de 4"
Tuberia de 4"
Cemento PVC
Mano de obra plomeria
Precio Unitario:/UND
Precio Unitario + Gastos
Indirectos
12.9.
4
MAT279
MAT404
PLO064
CANTI DAD
UNI DAD
PRECI O
1.000 UND
26.18
9.840 PL
25.87
0.008CUARTO 866.08
1.000 UND
615.21
VALOR
SUB- TOTAL
26.18
254.56
6.93
615.21
902.88
1.361 1,228.82
CANTI DAD
UNI DAD
PRECI O
1.000 UND
81.94
9.840 PL
54.79
0.016CUARTO 866.08
1.000 UND
703.71
VALOR
SUB- TOTAL
81.94
539.13
13.86
703.71
1,338.64
1.361 1,821.89
CANTI DAD
UNI DAD
PRECI O
1.000 UND
107.87
9.840 PL
91.25
0.016CUARTO 866.08
1.000 UND
792.21
VALOR
SUB- TOTAL
107.87
897.90
13.86
792.21
1,811.84
1.361 2,465.91
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
11.480 PL
91.25 1,047.55
0.016CUARTO 866.08
13.86
1.000 UND
703.71
703.71
1,765.12
1.361 2,402.33
-143
ANALISIS DE COSTOS
12.9.
5
MAT278
MAT404
PLO064
12.9.
6
0.00
MAT404
PLO064
12.9.
7
MAT279
MAT404
MAT387
PLO064
12.9.
8
MAT278
MAT404
MAT375
PLO064
12.9.
9
MAT277
MAT404
MAT371
PLO064
12.9.
10.1
MAT269
MAT327
MAT336
MAT267
MAT328
PLO085
12.9.
10.2
MAT269
MAT327
MAT336
MAT267
MAT328
PLO085
12.9.
10.3
MAT269
MAT327
MAT336
MAT267
MAT328
PLO085
12.9.
11
MAT269
MAT327
MAT331
MAT404
PLO085
CANTI DAD
UNI DAD
PRECI O
11.480 PL
54.79
0.016CUARTO 866.08
1.000 UND
615.21
VALOR
SUB- TOTAL
628.99
13.86
615.21
1,258.06
1.361 1,712.22
CANTI DAD
UNI DAD
PRECI O
11.480 PL
25.87
0.016CUARTO 866.08
1.000 UND
528.14
VALOR
SUB- TOTAL
296.99
13.86
528.14
838.99
1.361 1,141.87
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
11.480 PL
91.25 1,047.55
0.016CUARTO 866.08
13.86
1.000 UND
134.33
134.33
1.000 UND
792.21
792.21
1,987.95
1.361 2,705.60
CANTI DAD
UNI DAD
PRECI O
11.480 PL
54.79
0.005CUARTO 866.08
1.000 UND
76.30
1.000 UND
792.21
VALOR
SUB- TOTAL
628.99
4.33
76.30
792.21
1,501.83
1.361 2,043.99
CANTI DAD
UNI DAD
PRECI O
11.480 PL
25.87
0.002CUARTO 866.08
1.000 UND
26.18
1.000 UND
792.21
VALOR
SUB- TOTAL
296.99
1.73
26.18
792.21
1,117.11
1.361 1,520.39
CANTI DAD
10.000
1.000
1.000
10.000
4.000
1.000
UNI DAD
PL
U.
U.
PL
U.
U.
PRECI O
VALOR
SUB- TOTAL
102.56 1,025.64
78.57
78.57
25.00
25.00
10.88
108.82
6.57
26.28
615.21
615.21
1,879.52
1.361 2,558.03
CANTI DAD
10.000
1.000
1.000
10.000
4.000
1.000
UNI DAD
PL
U.
U.
PL
U.
U.
PRECI O
72.20
52.38
38.00
10.88
6.57
615.21
VALOR
SUB- TOTAL
722.04
52.38
38.00
108.82
26.28
615.21
1,562.73
1.361 2,126.88
CANTI DAD
10.000
1.000
1.000
10.000
4.000
1.000
UNI DAD
PL
U.
U.
PL
U.
U.
PRECI O
34.89
20.44
25.00
10.88
6.57
615.21
VALOR
SUB- TOTAL
348.93
20.44
25.00
108.82
26.28
615.21
1,144.68
1.361 1,557.91
CANTI DAD
UNI DAD
PRECI O
10.000 PL
26.07
1.000 UND
26.19
1.000 UND
20.44
0.008CUARTO 866.08
1.000 UND
615.21
-144
VALOR
SUB- TOTAL
260.65
26.19
20.44
6.93
615.21
929.42
ANALISIS DE COSTOS
1.361 1,264.94
CANTI DAD
UNI DAD
PRECI O
10.000 PL
16.01
1.000 UND
10.21
1.000 UND
7.84
0.008CUARTO 866.08
1.000 UND
615.21
VALOR
SUB- TOTAL
160.09
10.21
7.84
6.93
615.21
800.28
1.361 1,089.18
-145
ANALISIS DE COSTOS
12.9.
13
MAT267
MAT328
MAT337
MAT404
PLO085
12.9.
14
MAT266
MAT329
MAT404
PLO085
CANTI DAD
CANTI DAD
CANTI DAD
12.10
.6
MAT410
MAT406
MAT302
MAT345
PLO129
12.10
Llave de paso de "
.7
MATLlave de paso de "
411
MAT- Teflon
406
MAT- Niples de "
303
MATAdaptador hembre de "
346
PLO- Mano de obra plomeria
128
UNI DAD
UNI DAD
9.840 PL
1.000 UND
1.000 UND
0.008 Rollo
3.000 ML
CANTI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
581.23 5,719.33
210.00
210.00
210.00
210.00
8.86
0.07
131.64
394.92 6,534.32
1.361 8,893.21
PRECI O
VALOR
SUB- TOTAL
11.480 PL
195.80 2,247.78
0.016CUARTO 866.08
13.86
1.000 UND ####### 1,590.75
1.000 UND
792.21
792.21
4,644.60
1.361 6,321.30
CANTI DAD
UNI DAD
12.000 PL
1.000 UND
1.000 UND
0.008 Rollo
3.000 ML
12.10
.5
MAT409
MAT406
MAT300
MAT344
PLO130
SUB- TOTAL
2,381.90
1.361 3,241.77
12.9. Bajante de HN de
17
contra
0.00 3"(Gabinetes
Tubo de 3" HN
MATTee HN presion de 3"
727
MATCodo de 4"
727
MATteflon
406
0.00
Mano de obra plomeria
Precio Unitario + Gastos
Indirectos
VALOR
130.58
6.57
1.57
6.93
615.21
.4
MAT408
MAT406
MAT420
MAT347
PLO130
PRECI O
760.86
1.361 1,035.53
12.9. Bajante de HG de
15
contra
0.00 3"(Gabinetes
Tubo de 3" H.
G.
MATTee HG presion de 3"
727
MAT- Codo de 3"
727
MATteflon
406
0.00
Mano de obra plomeria
Precio Unitario + Gastos
Indirectos
12.9.
16
MAT279
MAT404
MAT387
PLO064
UNI DAD
12.000 PL
10.88
1.000 UND
6.57
1.000 UND
1.57
0.008CUARTO 866.08
1.000 UND
615.21
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
450.90 5,410.80
210.00
210.00
210.00
210.00
8.86
0.07
131.64
394.92 6,225.79
1.361 8,473.30
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
1.000 U.
319.94
0.200Rollos
8.86
2.000 U.
112.00
2.000 U.
7.23
1.000 U.
966.35
CANTI DAD
UNI DAD
PRECI O
1.000 U.
197.96
0.200Rollos
8.86
2.000 U.
7.00
2.000 U.
4.02
1.000 U.
528.14
VALOR
SUB- TOTAL
319.94
1.77
224.00
14.46
966.35 1,526.52
1.361 2,077.59
VALOR
197.96
1.77
14.00
8.04
528.14
SUB- TOTAL
749.91
1.361 1,020.63
CANTI DAD
UNI DAD
PRECI O
1.000 U.
155.54
0.200Rollos
8.86
2.000 U.
33.60
2.000 U.
3.58
1.000 U.
351.14
-146
VALOR
155.54
1.77
67.20
7.16
351.14
SUB- TOTAL
582.81
ANALISIS DE COSTOS
1.361
CANTI DAD
UNI DAD
PRECI O
1.000 U.
197.96
0.200Rollos
8.86
2.000 U.
7.00
2.000 U.
4.02
1.000 U.
528.14
-147
VALOR
793.20
SUB- TOTAL
197.96
1.77
14.00
8.04
528.14
749.91
1.361 1,020.63
ANALISIS DE COSTOS
12.10
.9
MAT313
PLO085
MAT318
#####
MAT324
PLO055
CANTI DAD
1.000
1.000
1.000
1.000
1.000
1.000
U.
U.
U.
U.
U.
U.
PRECI O
140.00
615.21
56.56
100.00
60.10
615.21
CANTI DAD
UNI DAD
PRECI O
12.11
.3
MAT424
MAT278
MAT404
PLO058
12.11
.4
MAT324
MAT277
MAT404
PLO058
VALOR
1.000 UND
84.04
1.000 UND
60.10
2.000 PL
72.20
0.020CUARTO 866.08
84.04
60.10
144.41
17.32
1.000 UND
703.71
703.71
Precio Unitario:/UND
Precio Unitario + Gastos
Indirectos
12.11
.2
MAT424
MAT279
MAT404
PLO058
VALOR
SUB- TOTAL
140.00
615.21
56.56
100.00
60.10
615.21
971.87
1.361 1,322.72
UNI DAD
SUB- TOTAL
1,009.58
1.361 1,374.04
CANTI DAD
UNI DAD
PRECI O
1.000 UND
141.40
2.000 PL
91.25
0.020CUARTO 866.08
1.000 UND
703.71
VALOR
SUB- TOTAL
141.40
182.50
17.32
703.71
1,044.93
1.361 1,422.15
CANTI DAD
UNI DAD
PRECI O
1.000 UND
141.40
2.000 PL
54.79
0.020CUARTO 866.08
1.000 UND
703.71
VALOR
SUB- TOTAL
141.40
109.58
17.32
703.71
972.01
1.361 1,322.91
CANTI DAD
UNI DAD
PRECI O
1.000 UND
60.10
2.000 PL
25.87
0.020CUARTO 866.08
1.000 UND
703.71
VALOR
SUB- TOTAL
60.10
51.74
17.32
703.71
832.87
1.361 1,133.54
12. Miscelaneos
13
12.13
Asiento de arena
.1
MATArena
016
MOMano de asiento de arena
030
Precio Unitario + Gastos
Indirectos
CANTI DAD
1.000
1.000
CANTI DAD
0.120
CANTI DAD
0.200
CANTI DAD
UNI DAD
M3
M3
UNI DAD
M3
UNI DAD
M3
UNI DAD
PRECI O
PRECI O
462.00
PRECI O
462.00
PRECI O
1.000 und
Adaptador #15x3/8"
Tubo PN16 #15
Tuberia de 1" encamisar
tuberia
Curva
de 1"
Cemento PVC
Mano de obra plomeria
VALOR
SUB- TOTAL
####### 1,000.00
98.56
98.56 1,098.56
1.361 1,495.14
4.000 U.
45.25
280.000 PL
15.08
280.000 PL
12.96
8.000 U.
9.56
0.030CUARTO 866.08
84.810 ML
47.10
VALOR
55.44
1.361
VALOR
92.40
1.361
VALOR
SUB- TOTAL
55.44
75.45
SUB- TOTAL
92.40
125.76
SUB- TOTAL
0.00
181.00
4,222.40
3,628.80
76.44
25.98
3,994.55
########
1.361 ########
-148
ANALISIS DE COSTOS
CANTI DAD
1.000 U.
15.000 PL
1.000 UND
Centrales de 4 salidas
Cajas con llavin de seguridad
y
llave
Instalacion
cajas
Mano de obra plomeria
Precio Unitario + Gastos
Indirectos
12.13
.8
MAT256
MAT257
MAT129
MAT130
ALB145
12.13
.9
MAT339
MAT332
MAT337
MAT328
MAT266
ALZ002
94.35
15.08
528.14
CANTI DAD
UNI DAD
PRECI O
1.000 und
10.000
1.000
6.000
1.000
CANTI DAD
4.000
2.000
8.000
8.000
1.000
CANTI DAD
2.000
1.000
2.000
1.000
40.000
1.000
VALOR
SUB- TOTAL
0.00
94.35
226.20
528.14
U.
PL
U.
ML
UNI DAD
PL
U.
U.
U.
U.
UNI DAD
U.
U.
U.
U.
PL
U.
#######
12.96
#######
#######
PRECI O
VALOR
VALOR
567.00 2,268.00
19.25
38.50
4.66
37.24
1.58
12.60
133.12
133.12
1.361
PRECI O
2.64
7.84
1.57
6.57
8.22
35.16
CANTI DAD
1.000
CANTI DAD
0.10
-149
UNI DAD
U.
UNI DAD
PRECI O
SUB- TOTAL
0.00
########
12.96
########
1,800.00 ########
1.361 ########
VALOR
SUB- TOTAL
221.46
301.41
SUB- TOTAL
5.28
7.84
3.14
6.57
328.73
35.16
1.361
PRECI O
848.69
1.361 1,155.07
UNI DAD
1.000 und
Codo #15
Tubo PN16 #15
Mano de obra plomeria
Precio Unitario:/16.1.
Precio Unitario + Gastos
Indirectos
VALOR
351.56
478.47
SUB- TOTAL
####### 2,462.27
1.361 2,462.27
PRECI O
VALOR
SUB- TOTAL
ANALISIS DE COSTOS
12.13
.12
MAT659
MAT488
ALZ026
ELE031
ELE005
MAT519
MAT654
ALZ030
ELE003
12.13
.14
MAT659
MAT659
MAT488
ALZ026
ELE031
ELE005
MAT519
MAT654
ALZ030
ELE003
CANTI DAD
CANTI DAD
CANTI DAD
1.000
6.000
10.000
1.000
1.000
1.000
Tanques hidroneumaticos de
120 g/m (Precargados incluye
mat.
y piezas
Tanque
de 120)Gls
(Presurizado)
Cheque Horizontal de 2"
Tubo de 2" SCH-40
Tee de 2"
Codo de 2"
Mano de Obra
Precio Unitario + Gastos
Indirectos
CANTI DAD
1.000
6.000
10.000
1.000
1.000
1.000
CANTI DAD
1.000
1.000
1.000
2.000
1.000
1.000
1.000
UNI DAD
PRECI O
UNI DAD
U.
PL
U
U
U
U.
UNI DAD
U.
PL
U
U
U
U
UNI DAD
PRECI O
VALOR
SUB- TOTAL
########
6,840.00
1.50
702.00
739.28
3,128.40
245.00
6,000.00
750.93 ########
1.361 ########
VALOR
SUB- TOTAL
########
########
6,840.00
1.50
702.00
739.28
3,128.40
245.00
7,000.00
750.93 ########
1.361 ########
VALOR
SUB- TOTAL
####### ########
516.00 3,096.00
34.89
348.93
26.19
26.19
20.44
20.44
750.93
750.93 ########
1.361 ########
PRECI O
VALOR
SUB- TOTAL
####### ########
516.00 3,096.00
34.89
348.93
26.19
26.19
20.44
20.44
750.93
750.93 ########
1.361 ########
PRECI O
VALOR
SUB- TOTAL
PRECI O
1.000 U. #######
1.000 U. #######
1.000 U. #######
1.000 P.A.
1.50
1.000 P.A. 702.00
1.000 U.
739.28
40.000 PL
78.21
1.000 U.
245.00
1.000 U. #######
1.000 U.
750.93
UNI DAD
1.000 U. #######
1.000 U. #######
1.000 P.A.
1.50
1.000 P.A. 702.00
1.000 U.
739.28
40.000 PL
78.21
1.000 U.
245.00
1.000 U. #######
1.000 U.
750.93
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.323 M3
369.60
119.38
0.415 M3
350.00
145.25
0.081 M3 #######
282.20
1.600 M2
651.42 1,042.27
1.520 M2
800.94 1,217.43
1.000 UND
26.18
26.18
9.840 PL
72.20
710.49
0.008CUARTO 866.08
6.93
1.000 UND
615.21
615.21
4,165.34
1.361 5,669.03
-150
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.323 M3
369.60
119.38
0.415 M3
350.00
145.25
0.081 M3 #######
287.06
1.600 M2
651.42 1,042.27
1.520 M2 ####### 2,850.65
1.000 UND
26.18
26.18
9.840 PL
72.20
710.49
0.008CUARTO 866.08
6.93
1.000 UND
615.21
615.21
5,803.42
1.361 7,898.45
-151
ANALISIS DE COSTOS
CANTI DAD
0.128
0.013
1.600
1.000
1.000
CANTI DAD
0.060
0.136
0.230
0.180
1.170
1.000
1.000
CANTI DAD
UNI DAD
PRECI O
Mt3 #######
Mt3 #######
ml
46.80
p.a. 292.50
p.a.
87.23
UNI DAD
PRECI O
qq #######
Lbs
40.00
Lbs
28.00
M3 #######
P2
39.00
p.a #######
p.a. 183.94
UNI DAD
PRECI O
VALOR
445.94
58.93
74.88
292.50
87.23
1.361
VALOR
SUB- TOTAL
959.48
599.68
816.16
SUB- TOTAL
0.00
141.72
5.44
6.44
627.10
45.63
1,013.06
183.94 2,023.33
2,023.33
1.361 2,753.75
VALOR
SUB- TOTAL
1.800 M3
369.60
665.28
2.250 M3
350.00
787.50
0.100 M3 #######
354.39
3.600 M2
529.45 1,906.02
3.840 M2
220.17
845.45
1.000 UND ####### 2,023.33
0.081 Lbs
40.00
3.24
1.000 P.A.
75.00
75.00
1.000
U
152.31
152.31
6,812.52
1.361 9,271.84
12.13
.25
MO024
HE044
$I$70
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
3.168 M3
369.60 1,170.89
3.960 M3
350.00 1,386.00
0.260 M3 #######
905.81
7.400 M2
390.52 2,889.85
9.800 M2
220.17 2,157.67
1.000 UND ####### 2,023.33
1.000 UND
76.30
76.30
1.000 PL
54.79
54.79
1.000
U
152.31
152.31
########
1.361 ########
12.13 Camara de
.26
Inspeccin(1.00x1.00)
MOExcavacin
024
HEBote (E=1.25)
044
$I$70 Hormigon Simple Piso 1:3:5
$I$11 Muro de Blocks 4"
63
$I$12
Paete Pulido Interior
32
$I$35
Tapa de Hormign h=0.08
28
ALZMedia Caa
031
ALBM.0. Confeccin Registro
187
Precio Unitario:
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.800 M3
369.60
295.68
0.720 M3
350.00
252.00
0.100 M3 #######
354.39
2.160 M2
390.52
843.52
2.800 M2
220.17
616.48
1.000 UND ####### 2,023.33
1.000 P.A.
75.00
75.00
1.000
U
765.87
765.87
5,226.27
1.361 7,112.95
-152
ANALISIS DE COSTOS
12.13
.27
MO024
HE044
$I$70
CANTI DAD
MO024
HE044
$I$40
0
$I$40
0
$I$40
0
$I$96
8
$I$11
72
$I$12
32
$I$13
06
$I$39
0
$I$39
0
$I$41
1
$I$35
28
$I$12
91
MAT280
MAT377
MAT377
PLO078
VALOR
SUB- TOTAL
CANTI DAD
UNI DAD
PRECI O
VALOR
6.55
9.83
0.55
11.100
12.730
12.730
6.800
0.55
1.000
3.640
6.000
1.000
1.000
M3
M3
M3
M2
M2
M2
Ml
M3
UND
M3
PL
U
P.A.
369.60
350.00
#######
#######
51.38
220.17
84.06
#######
#######
601.67
195.80
#######
#######
2,421.62
3,439.80
4,709.15
########
654.07
2,802.76
571.61
6,128.18
2,023.33
2,190.08
1,174.80
1,590.75
3,517.11
SUB- TOTAL
########
1.361 ########
PRECI O
7,439.69
1.361 ########
12.13
UNI DAD
0.800 M3
369.60
295.68
0.720 M3
350.00
252.00
0.100 M3 #######
354.39
2.160 M2
390.52
843.52
2.800 M2
220.17
616.48
10.760 UND
393.75 4,236.75
1.000 P.A.
75.00
75.00
1.000
U
765.87
765.87
CANTI DAD
UNI DAD
PRECI O
VALOR
23.22
34.83
2.44
23.880
10.340
37.640
18.200
0.020
2.44
2.000
12.220
6.000
1.000
1.000
M3
M3
M3
M2
M2
M2
Ml
M3
M3
UND
M3
PL
U
P.A.
369.60
350.00
#######
#######
51.38
220.17
84.06
#######
#######
#######
601.67
195.80
#######
#######
8,582.11
########
########
########
531.27
8,287.20
1,529.89
389.50
########
4,046.66
7,352.41
1,174.80
1,590.75
3,517.11
SUB- TOTAL
########
1.361 ########
CANTI DAD
UNI DAD
PRECI O
VALOR
######
######
5.40
0.33
0.66
117.040
140.000
140.000
44.600
0.960
4.928
5.40
2.000
31.873
6.000
2.000
16.480
1.000
M3
M3
M3
M3
M3
M2
M2
M2
Ml
M3
M3
M3
UND
M3
PL
U
M3
P.A.
#######
350.00
#######
#######
#######
#######
51.38
220.17
84.06
#######
#######
#######
#######
601.67
195.80
#######
#######
#######
########
########
########
3,396.11
7,831.92
########
7,193.20
########
3,749.08
########
########
########
4,046.66
########
1,174.80
3,181.50
########
3,517.11
SUB- TOTAL
########
1.361 ########
-153
ANALISIS DE COSTOS
12.13
.30
MO024
HE044
$I$40
0
$I$96
8
$I$11
72
$I$12
32
$I$13
06
$I$39
0
$I$41
1
$I$12
91
MAT270
MAT331
MAT255
MAT256
$I$39
21
MAT250
PLO096
12.13
.31
MO024
HE044
$I$40
0
$I$96
8
$I$11
72
$I$12
32
$I$13
06
$I$39
0
$I$41
1
$I$12
91
MAT270
MAT331
MAT255
MAT256
$I$39
21
MAT250
PLO096
12.13
.33
MO024
HE044
$I$44
$I$40
0
$I$96
8
$I$11
72
$I$12
32
$I$13
06
$I$39
0
$I$41
1
$I$12
91
MAT270
MAT331
MAT268
MAT255
MAT256
$I$39
21
MAT250
PLO096
CANTI DAD
UNI DAD
###### M3
###### M3
7.88
M3
103.243 M2
46.750 M2
84.280 M2
28.000 Ml
1.152 M3
7.88
M3
52.510 M3
6.000 PL
1.000
U
2.000
U
2.000
U
4.00
ML
2.000
U
2.000 P.A.
PRECI O
VALOR
369.60
350.00
#######
#######
51.38
220.17
84.06
#######
#######
601.67
34.89
20.44
#######
567.00
882.30
#######
#######
########
########
########
########
2,402.02
########
2,353.68
########
########
########
209.36
20.44
4,617.00
1,134.00
3,529.20
7,287.00
########
SUB- TOTAL
########
1.361 ########
.
CANTI DAD
UNI DAD
###### M3
###### M3
7.10
M3
82.000 M2
40.800 M2
94.000 M2
37.600 Ml
1.072 M3
7.10
M3
47.360 M3
6.000 PL
1.000
U
2.000
U
2.000
U
4.00
ML
2.000
U
2.000 P.A.
PRECI O
VALOR
369.60
350.00
#######
#######
51.38
220.17
84.06
#######
#######
601.67
34.89
20.44
#######
567.00
882.30
#######
#######
########
########
########
########
2,096.30
########
3,160.66
########
########
########
209.36
20.44
4,617.00
1,134.00
3,529.20
7,287.00
########
SUB- TOTAL
########
1.361 ########
.
CANTI DAD
UNI DAD
78.41
M3
###### M3
2.45
M3
4.89
M3
62.080 M2
20.623 M2
48.523 M2
18.600 Ml
0.372 M3
4.90
M3
34.183 M2
6.000 PL
1.000
U
2.000 PL
1.000
U
2.000
U
4.00
ML
1.000
U
1.000 P.A.
PRECI O
VALOR
800.00
350.00
566.86
#######
#######
51.38
220.17
84.06
#######
#######
601.67
34.89
20.44
16.01
#######
567.00
882.30
#######
#######
########
########
1,388.95
########
########
1,059.58
########
1,563.52
7,244.70
########
########
209.36
20.44
32.02
2,308.50
1,134.00
3,529.20
3,643.50
7,034.23
SUB- TOTAL
########
1.361 ########
-154
ANALISIS DE COSTOS
.
12.13
.34
MO024
HE044
$I$44
$I$40
0
$I$96
8
$I$11
72
$I$12
32
$I$13
06
$I$39
0
$I$41
1
$I$12
91
MAT270
MAT331
MAT268
MAT255
MAT256
$I$39
21
MAT250
PLO096
CANTI DAD
UNI DAD
23.85
M3
35.78
M3
0.99
M3
1.49
M3
25.200 M2
31.058 M2
31.058 M2
11.200 Ml
0.480 M3
1.49
M3
9.938 M3
6.000 PL
1.000
U
2.000 PL
1.000
U
1.000
U
2.40
ML
1.000
U
1.000 P.A.
PRECI O
VALOR
369.60
350.00
566.86
#######
#######
51.38
220.17
84.06
#######
#######
601.67
34.89
20.44
16.01
#######
567.00
882.30
#######
#######
8,814.96
########
563.32
########
########
1,595.73
6,837.93
941.47
9,348.00
########
5,979.10
209.36
20.44
32.02
2,308.50
567.00
2,117.52
3,643.50
7,034.23
SUB- TOTAL
########
1.361 ########
.
12.13
.36
HE049
MAT280
ALZ032
ALZ033
Perforacin pozo de
8"encamisado
6" en PVC
Perforacin pozo
Tubo de 6" PVC
Corte y colocacin
Transporte equipo
Precio Unitario + Gastos
Indirectos
12.13
.37
HE049
MAT157
ALZ032
PLO167
ALZ033
Perforacin pozo
8"encamisadopozo
en 6"
Perforacin
Tubo de 6" PVC
Corte y colocacin
Mano de Obra
Transporte equipo
Precio Unitario + Gastos
Indirectos
200.000 PL
125.00 ########
200.000 PL
195.80 ########
1.000 P.A. ####### 2,500.00
1.000 U. ####### 2,527.20
1.000 P.A. ####### 2,000.00 ########
1.361 ########
12.13
.38
HE049
MAT157
ALZ032
MAT422
MAT423
MAT524
PLO167
ALZ033
Perforacin pozo
8"encamisadopozo
en PVC/Bomba 2
Perforacin
Tubo de acero de PVC SDR 26
de
6" y colocacin
Corte
Bomba sumergible de 2 HP
Caja de control bomba
Alambre de vinil DOBLE #8
Mano de Obra
Transporte equipo
Precio Unitario + Gastos
Indirectos
100.000 PL
125.00 ########
100.000 PL
195.80 ########
1.000 P.A. ####### 2,500.00
1.000 U. ####### ########
1.000 U. ####### 3,710.00
150.000 PL
44.34 6,651.00
1.000 U. ####### 2,527.20
1.000 P.A. ####### 4,000.00 ########
1.361 ########
CANTI DAD
UNI DAD
PRECI O
100.000 PL
125.00
100.000 PL
195.80
1.000 P.A. #######
1.000 P.A. #######
VALOR
SUB- TOTAL
########
########
2,500.00
2,000.00 ########
1.361 ########
.
CANTI DAD
CANTI DAD
12.13
.40
MO024
$I$84
Canaleta de Desage
Excavacin(0.40*0.30*1Ml)
Hormigon simple en fondo
$I$84 Hormigon terminacin colocar
VAR- parrilla
Vaciado de hormigon
021
$I$10
Muro de Bloques de 6"
88
$I$12 Paete Pulido
32
EMParrilla de desage
014
HEBote de Material E=1.25
044
Precio Unitario: $
/19.6M2Unitario + Gastos
Precio
Indirectos
CANTI DAD
0.120
0.040
0.005
0.045
0.400
0.600
3.228
0.500
UNI DAD
UNI DAD
UNI DAD
M3
M3
M3
M3
M2
M2
P2
M3
PRECI O
PRECI O
PRECI O
VALOR
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
SUB- TOTAL
369.60
44.35
#######
153.88
#######
19.23
27.00
1.22
757.83
303.13
220.17
132.10
550.00 1,775.40
350.00
175.00
2,604.31
1.361 3,544.47
-155
ANALISIS DE COSTOS
CANTI DAD
Excavacin en tierra
Bote de Material(E=1.25)
Relleno de Reposicin
Bloques de 6"
Losa
Careteo
Paete en techo
Paete en muros
Cantos
Piso de Hormigon frotado
Fino de Mezcla Techo
Puerta en rejas de "
Salida de luz cenital
Interruptor Sencillo
Pintura
Costo Total:
Precio Unitario + Gastos
Indirectos
2.30
1.83
0.89
17.59
0.77
7.67
7.67
35.18
38.80
3.87
7.67
14.00
1.00
1.00
42.85
UNI DAD
PRECI O
VALOR
M3
M3
M3
M2
M3
M2
M2
Ml
ML
M2
M2
P2
UND
UND
M2
369.60
350.00
98.56
757.83
#######
51.38
251.55
221.78
57.56
507.05
211.85
192.50
#######
951.12
108.31
850.08
640.50
87.72
########
8,642.30
394.08
1,929.39
7,802.22
2,233.33
1,962.28
1,624.89
2,695.00
1,189.23
951.12
4,641.08
########
1.361 ########
12.13 Vertedero de
.46
ceramica(1.00x1.00)
$I$70
Hormigon imple Piso 1:3:5
$I$11 Muro de Blocks 4" sin mano
63
de
obra
$I$16
Ceramica
blanca
44
$I$33
desage de piso de 2"
21
MATLlave de empotrar
310
ALBMano de obra Confeccin
188
Vertedero
Precio Unitario:
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.100 M3 #######
348.39
0.720 M2
638.29
459.57
1.520 M2
800.94 1,217.43
1.000 UND ####### 1,009.58
1.000 UND
201.50
201.50
1.000
919.05
919.05
4,155.52
1.361 5,655.66
Registro Pluvial(1.00x1.00)
Excavacin
Bote (E=1.25)
8.Simple Piso 1:3:5
$I$11 Muro de Blocks 4" sin mano
63
obra Pulido Interior
$I$12 de
Paete
32
ALBM.0. Confeccin Registro
187
MATVarillas de 1/4" Tapa
029
MATAlambre
075
ALZMedia Caa
031
ALBMano de obra Confeccin
188
Registro
Precio Unitario:
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
0.864 M3
369.60
1.080 M3
350.00
0.144 M3 #######
0.720 M2
638.29
3.400 M2
220.17
1.000
U
765.87
0.060 qq #######
0.120 Lbs
40.00
1.000 P.A.
75.00
1.000
U
919.05
VALOR
SUB- TOTAL
319.33
378.00
501.68
459.57
748.58
765.87
141.72
4.80
75.00
919.05
4,313.60
1.361 5,870.81
12.13 Vertedero(1.00x1.00)
.48
$I$70
HormigonSimple Piso 1:3:5
$I$11 Muro de Blocks 4" sin mano
63
de
obra
$I$12
Paete
32
$I$33 desage de piso de 2"
21
MAT- Llave de empotrar
310
ALB13.0. Confeccin Vertedero
188
Precio Unitario:
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.100 M3 #######
354.39
0.720 M2
638.29
459.57
2.080 M2
220.17
457.95
1.000 UND ####### 1,009.58
1.000 UND
201.50
201.50
1.000
U
919.05
919.05
3,402.04
1.361 4,630.18
SUB- TOTAL
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
Suministro bombas
Bombas de cisterna de 5HP
Bomba sumergible de 1HP
Caja de control de bomba
sumergible
Precio Unitario:
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
CANTI DAD
12.049
18.073
0.956
0.141
21.786
-156
UNI DAD
PRECI O
VALOR
M3
M3
M3
M3
M2
369.60
350.00
#######
#######
757.83
4,453.22
6,325.59
3,329.39
491.02
########
SUB- TOTAL
ANALISIS DE COSTOS
Precio Unitario:
Precio Unitario + Gastos
Indirectos
########
1.361 ########
-157
ANALISIS DE COSTOS
13 PUERTAS Y VENTANAS
13. Puertas
1
13.1.
Puerta de Caoba
1
Entradas(1.00x2.10)
EB005
EB002
MAT123
MAT141
MAT129
MAT130
CAR073
CAR078
CAR082
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")Stanley
Cerradura Kwiset o similar
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
13.1.
2
EB006
EB002
MAT123
MAT141
MAT129
MAT130
CAR073
CAR078
CAR082
CANTI DAD
23.000 P2
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
17.000 PL
1.000 U.
1.000 U.
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")Stanley
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
UNI DAD
21.000 P2
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
5.200 ML
1.000 U.
1.000 U.
CANTI DAD
UNI DAD
3.600 m2
41.000 P2
20.000 P.L.
9.000 U.
3.000 U.
3.000 U.
8.000 U.
8.000 U.
5.800 ML
3.000 U.
0.000 U.
UNI DAD
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagra de doble giro
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
UNI DAD
21.000 P2
17.000 P.L.
1.000 U.
1.000 U.
6.000 U.
6.000 U.
5.200 ML
1.000 U.
1.000 U.
-158
PRECI O
VALOR
SUB- TOTAL
875.00 ########
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
703.63
0.00
0.00
69.94
69.94 ########
########
1.361 ########
PRECI O
VALOR
SUB- TOTAL
475.00 9,975.00
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
215.23
0.00
0.00
69.94
69.94 ########
8,022.51
1.361 ########
PRECI O
VALOR
SUB- TOTAL
425.00 ########
210.00 4,200.00
42.88
385.88
15.00
45.00
30.00
90.00
4.66
37.24
1.58
12.60
41.39
240.06
0.00
0.00
69.94
0.00 ########
6,232.16
1.361 8,481.97
PRECI O
VALOR
SUB- TOTAL
475.00 9,975.00
210.00 3,570.00
787.50
787.50
875.00
875.00
4.66
27.93
1.58
9.45
41.39
215.23
0.00
0.00
69.94
69.94 ########
8,216.96
1.361 ########
ANALISIS DE COSTOS
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario: $ /1.89M2
Precio Unitario + Gastos
Indirectos
21.000 P2
17.000 P.L.
1.500 PAR
1.000 U.
6.000 U.
6.000 U.
17.000 PL
1.000 U.
1.000 U.
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")
Cerradura
Tornillos
UNI DAD
21.000 P2
17.000 P.L.
1.500 PAR
1.000 U.
6.000
6.000
17.000
1.000
1.000
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario: $ /1.89M2
Precio Unitario + Gastos
Indirectos
UNI DAD
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario: $ /1.89M2
Precio Unitario + Gastos
Indirectos
U.
U.
PL
U.
U.
UNI DAD
CANTI DAD
UNI DAD
UNI DAD
21.000 P2
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
5.200 ML
1.000 U.
1.000 U.
-159
PRECI O
VALOR
SUB- TOTAL
80.00 1,680.00
40.00
680.00
140.00
210.00
530.25
530.25
4.66
27.93
1.58
9.45
59.95 1,019.15
0.00
0.00
21.41
21.41 4,178.19
2,210.68
1.361 3,008.74
PRECI O
VALOR
SUB- TOTAL
530.25
530.25
4.66
27.93
1.58
9.45
59.95 1,019.15
0.00
0.00
21.41
21.41 7,299.19
3,862.01
1.361 5,256.19
U.
U.
U.
PL
U.
U.
23.000 P2
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
17.000 PL
1.000 U.
1.000 U.
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")Stanley
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
110.00 2,310.00
40.00
680.00
140.00
210.00
530.25
530.25
4.66
27.93
1.58
9.45
59.95 1,019.15
0.00
0.00
21.41
21.41 4,808.19
2,544.02
1.361 3,462.41
1.000
6.000
6.000
17.000
1.000
1.000
EB005
EB002
MAT123
MAT141
MAT129
MAT130
CAR073
CAR078
CAR082
EB006
EB002
MAT123
MAT141
MAT129
MAT130
CAR073
CAR078
CAR082
SUB- TOTAL
210.00 4,410.00
63.00 1,071.00
140.00
210.00
CANTI DAD
VALOR
21.000 P2
17.000 P.L.
1.500 PAR
PRECI O
PRECI O
VALOR
SUB- TOTAL
460.00 ########
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
703.63
0.00
0.00
69.94
69.94 ########
8,601.03
1.361 ########
PRECI O
VALOR
SUB- TOTAL
300.00 6,300.00
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
215.23
0.00
0.00
69.94
69.94 ########
6,078.07
1.361 8,272.25
ANALISIS DE COSTOS
CANTI DAD
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagra de doble giro
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
13.1.
14
EB006
EB002
MAT123
MAT141
MAT129
MAT130
CAR073
CAR078
CAR082
UNI DAD
21.000 P2
17.000 P.L.
1.000 U.
1.000 U.
6.000 U.
6.000 U.
5.200 ML
1.000 U.
1.000 U.
UNI DAD
3.600 m2
41.000 P2
20.000 P.L.
9.000 U.
3.000 U.
3.000 U.
8.000 U.
8.000 U.
5.800 ML
3.000 U.
0.000 U.
CANTI DAD
Suministro Puerta
Suministro Marco
Suministro Jambas
Bisagras (3-1/2")Stanley
Cerradura Kwiset o similar
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
UNI DAD
23.000 P2
17.000 P.L.
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
17.000 PL
1.000 U.
1.000 U.
CANTI DAD
Suministro Puerta
Suministro Marco
Bisagras (3-1/2")Stanley
Cerradura
Tornillos
Tarugos
Colocacin Marco
Colocacin Puerta
Colocacin Cerradura
Precio Unitario:$/1.89M2
Precio Unitario + Gastos
Indirectos
UNI DAD
21.000 P2
17.000 P.L.
3.000 U.
1.000 U.
6.000 U.
6.000 U.
5.200 ML
1.000 U.
1.000 U.
CANTI DAD
UNI DAD
3.600 m2
41.000 P2
20.000 P.L.
9.000 U.
3.000 U.
3.000 U.
8.000 U.
8.000 U.
5.800 ML
3.000 U.
0.000 U.
-160
PRECI O
VALOR
SUB- TOTAL
275.00 ########
210.00 4,200.00
42.88
385.88
15.00
45.00
30.00
90.00
4.66
37.24
1.58
12.60
41.39
240.06
0.00
0.00
69.94
0.00 ########
4,523.83
1.361 6,156.93
PRECI O
VALOR
SUB- TOTAL
300.00 6,300.00
210.00 3,570.00
787.50
787.50
875.00
875.00
4.66
27.93
1.58
9.45
41.39
215.23
0.00
0.00
69.94
69.94 ########
6,272.51
1.361 8,536.89
PRECI O
VALOR
SUB- TOTAL
550.00 ########
210.00 3,570.00
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
703.63
0.00
0.00
69.94
69.94 ########
########
1.361 ########
PRECI O
VALOR
SUB- TOTAL
425.00 8,925.00
210.00 3,570.00
140.00
420.00
875.00
875.00
4.66
27.93
1.58
9.45
41.39
215.23
0.00
0.00
69.94
69.94 ########
7,466.96
1.361 ########
PRECI O
VALOR
SUB- TOTAL
325.00 ########
210.00 4,200.00
42.88
385.88
15.00
45.00
30.00
90.00
4.66
37.24
1.58
12.60
41.39
240.06
0.00
0.00
69.94
0.00 ########
5,093.27
1.361 6,931.94
ANALISIS DE COSTOS
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
7.200
1.000 UND ####### ########
1.000 UND ####### 5,689.80 ########
5,331.81
1.361 ########
13. Ventanas
2
CANTI DAD
10.760
10.760
UNI DAD
P2
P2
PRECI O
VALOR
SUB- TOTAL
240.00 2,582.40
10.53
113.30
2,695.70
1.361 3,668.85
CANTI DAD
10.760
10.760
UNI DAD
P2
P2
PRECI O
VALOR
SUB- TOTAL
220.00 2,367.20
10.53
113.30
2,480.50
1.361 3,375.96
-161
ANALISIS DE COSTOS
14
PINTURA
14.1
MAT199
ALB213
ALZ034
PIN005
ALZ002
Acrlica (2 Manos)Ext.
Pintura Acrlica(10 m2/gal)
Andamios
Preparacin Superficie
Mano de Obra
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
14.2
MAT201
ALB213
ALZ034
PIN005
ALZ002
14.3
MAT204
MAT421
ALZ035
PIN013
ALZ002
Mantenimiento(2
Manos)Puertas
Pintura mantenimiento
Thiner
Lijado Superficie
Mano de Obra
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
14.4
MAT204
MAT421
ALZ034
PIN006
ALZ002
Mantenimiento en paredes
Pintura mantenimiento
Thiner
Preparacin Superficie
Mano de Obra
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
14.5
MAT204
MAT421
ALZ036
PIN013
ALZ002
Mantenimiento en ventanas a
pistola
Pintura mantenimiento
Thiner
Lijado Superficie ventanas
Mano de Obra
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
14.6
MAT198
ALB212
ALZ034
PIN005
ALZ002
CANTI DAD
0.125
1.000
1.000
1.000
1.000
CANTI DAD
0.125
1.000
1.000
1.000
1.000
CANTI DAD
0.125
0.031
1.000
1.000
1.000
CANTI DAD
0.125
0.025
1.000
1.000
1.000
CANTI DAD
0.005
0.020
1.000
1.000
1.000
CANTI DAD
0.100
1.000
1.000
1.000
1.000
-162
UNI DAD
Gls
Mt2
Mt2
Mt2
p.a.
UNI DAD
Gls
Mt2
Mt2
Mt2
p.a.
UNI DAD
Gls
Gls
Mt2
Mt2
p.a.
UNI DAD
Gls
Gls
Mt2
Mt2
p.a.
UNI DAD
Gls
Gls
Mt2
Mt2
p.a.
UNI DAD
Gls
Mt2
Mt2
Mt2
p.a.
PRECI O
437.50
1.24
1.50
41.03
9.85
PRECI O
577.50
1.24
1.50
41.03
11.60
PRECI O
550.00
280.00
3.00
224.83
30.53
PRECI O
550.00
280.00
1.50
50.89
12.81
PRECI O
550.00
280.00
6.00
224.83
23.92
PRECI O
180.00
1.24
1.50
41.03
6.18
VALOR
54.69
1.24
1.50
41.03
9.85
1.361
VALOR
72.19
1.24
1.50
41.03
11.60
1.361
VALOR
68.75
8.75
3.00
224.83
30.53
1.361
VALOR
68.75
7.00
1.50
50.89
12.81
1.361
VALOR
2.75
5.60
6.00
224.83
23.92
1.361
VALOR
18.00
1.24
1.50
41.03
6.18
1.361
SUB- TOTAL
108.31
147.41
SUB- TOTAL
127.56
173.61
SUB- TOTAL
335.86
457.11
SUB- TOTAL
140.95
191.83
SUB- TOTAL
263.10
358.08
SUB- TOTAL
67.95
92.48
ANALISIS DE COSTOS
CANTI DAD
0.100
1.000
1.000
1.000
1.000
16
CANTI DAD
0.125
1.000
1.000
1.000
1.000
UNI DAD
Gls
Mt2
Mt2
Mt2
p.a.
UNI DAD
Gls
Mt2
Mt2
Mt2
p.a.
PRECI O
805.00
1.24
1.50
41.03
12.43
PRECI O
500.00
1.24
10.00
41.03
11.48
VALOR
80.50
1.24
1.50
41.03
12.43
1.361
VALOR
62.50
1.24
10.00
41.03
11.48
1.361
SUB- TOTAL
136.70
186.05
SUB- TOTAL
126.25
171.83
MISCELANEOS
16.1
10 Ml de Canaleta de Desage
MOExcavacin(0.40*0.30*1Ml)
024
$I$84 Hormigon simple en fondo
$I$84 Hormigon terminacin colocar
VAR- parrilla
Vaciado de hormigon
021
$I$10
Muro de Bloques de 6"
88
$I$12 Paete Pulido
32
EMParrilla de desage
014
HEBote de Material E=1.25
044
Precio Unitario + Gastos
Indirectos
CANTI DAD
0.120
0.040
0.005
0.045
0.400
0.600
3.228
0.150
UNI DAD
PRECI O
M3
M3
M3
M3
M2
M2
P2
M3
369.60
#######
#######
27.00
757.83
220.17
200.00
350.00
UNI DAD
PRECI O
VALOR
SUB- TOTAL
44.35
153.88
19.23
1.22
303.13
132.10
645.60
52.50 1,352.01
1.361 1,840.09
ginches y gruas
16.2. Guinche
1
Duracion
HEGinche
026
MATCombustible
416
MAT- Lubricantes
418
MAT- Filtros de aire
418
MATFiltro de gasoil
418
MOOperador Guinche
019
Precio Unitario un
UND/mesUnitario + Gastos
Precio
Indirectos
1.000 U. #######
540.000 gls
110.00
108.000cuartos 145.00
9.000 und
200.00
9.000 und
200.00
504.000 Dias #######
16.2.
2
MO010
MO010
HE040
MAT610
MAT611
MAT609
MAT607
Transporte y manejo de
materiales
(2 hombres por la
Obrero comun
Obrero comun
Carretillas
Macetas de 3 lbs
Macetas de 5 lbs
Palas
Picos
Precio Unitario/P.A.
Precio Unitario + Gastos
Indirectos
190.640 Dias
190.640 Dias
3.000 U.
1.000 U.
1.000 U.
3.000 U.
2.000 U.
16.2.
3
MO010
MO010
MO010
MO010
MO010
MO010
HE040
HE040
MAT610
MAT611
MAT609
MAT607
Transporte y manejo de
materiales
(6 hombres por la
Obrero
comun
Obrero comun
Obrero comun
Obrero comun
Obrero comun
Obrero comun
Poleas
Carretillas
Macetas de 3 lbs
Macetas de 5 lbs
Palas
Picos
Precio Unitario/ML:
Precio Unitario + Gastos
Indirectos
CANTI DAD
VALOR
SUB- TOTAL
########
########
########
1,800.00
1,800.00
########
########
1.361 ########
CANTI DAD
-163
UNI DAD
CANTI DAD
UNI DAD
285.960
285.960
285.960
285.960
285.960
285.960
5.000
5.000
2.000
2.000
5.000
5.000
Dias
Dias
Dias
Dias
Dias
Dias
U.
U.
U.
U.
U.
U.
PRECI O
657.07
657.07
750.00
260.75
318.50
350.00
339.50
PRECI O
657.07
657.07
657.07
657.07
657.07
657.07
750.00
750.00
260.75
318.50
350.00
339.50
VALOR
SUB- TOTAL
########
########
2,250.00
260.75
318.50
1,050.00
679.00 ########
########
1.361 ########
VALOR
SUB- TOTAL
########
########
########
########
########
########
3,750.00
3,750.00
521.50
637.00
1,750.00
1,697.50 ########
########
1.361 ########
ANALISIS DE COSTOS
uso
######
######
######
16.3
Zapata Muro Blocks 0.45 x
$I$98 0.25
Hormigon Simple(Fc= 140
MAT- Kg/Cm2)
Cuanta ( 3/8 7.E)
030
MATAlambre #18 (2.0#/qq)
075
VARColocacin Refuerzo
005
$I$18 Vaciado Hormign
6
ALZDesperdicios 10%
002
Precio Unitario + Gastos
Indirectos
16.4
MO024
MO030
$I$38
99
$I$10
88
$I$12
13
$I$11
96
ALZ002
16.5
MO024
MO030
$I$38
99
$I$10
88
$I$12
13
$I$11
96
ALZ002
16.6
MAT028
MAT719
MO116
1.000
0.560
0.840
0.560
1.000
1.000
1 ml de bordillo 2L parqueos
(2Lineas Blocks y 8.1.)
Excavacin(0.30*0.4*1Ml)
Relleno de Reposicin
0.30x0.20xML
Zapata de Muros (.30x.2x1Ml)
Muro de Bloques de 6"
Cantos
Paete Lateral
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
UNI DAD
54.00
33.33
P2
80.00
P2
40.00
P2
5.67 LIBRAS
54.000 m2
CANTI DAD
CANTI DAD
UNI DAD
PRECI O
39.00
39.00
39.00
28.00
70.20
PRECI O
1 ml de bordillo 2L
(2Lineas Blocks y 8.1.)
Excavacin(0.30*0.4*1Ml)
Relleno de Reposicin
0.30x0.20xML
Zapata de Muros (.30x.2x1Ml)
Muro de Bloques de 6"
Cantos
Paete Lateral
Desperdicios 10%
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
UNI DAD
PRECI O
0.120 M3
369.60
0.060 M3
98.56
0.060 M3 #######
0.400 M2
757.83
1.000 Ml
57.56
0.200 M2
221.78
1.000 P.A.
80.21
Suministro y siembra de
grama
Tierra negra
Grama
Regado y siembra de grama
Precio Unitario:
Precio Unitario + Gastos
Indirectos
CANTI DAD
0.100
1.000
1.000
CANTI DAD
9.684
2.187
2.187
CANTI DAD
9.684
2.187
2.187
16.8
Contenes ml
$I$70 Hormign (140 Kg/Cm2)
MAT- Cemento 2 capa (pulido)
001
MATMadera (1"x 4")
097
ALBMano de Obra conten incluye
169
plantillas
ALZDesperdicios 10%
002
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
M3
M2
M2
UNI DAD
P2
P2
P2
UNI DAD
P2
P2
P2
UNI DAD
PRECI O
500.00
105.00
87.75
CANTI DAD
-164
SUB- TOTAL
0.00
130.00
312.00
78.00
158.67
3,790.80 4,469.47
82.77
1.361
112.65
VALOR
SUB- TOTAL
PRECI O
UNI DAD
VALOR
SUB- TOTAL
0.00
44.35
5.91
346.78
303.13
115.12
88.71
90.40
994.40
1.361 1,353.38
VALOR
SUB- TOTAL
0.00
44.35
5.91
346.78
303.13
57.56
44.36
80.21
882.30
1.361 1,200.81
VALOR
50.00
105.00
87.75
0.00
1.361
VALOR
SUB- TOTAL
242.75
330.38
SUB- TOTAL
393.75 3,813.08
39.00
85.28
12.32
26.94
0.00 3,925.30
1.361 5,342.33
PRECI O
VALOR
SUB- TOTAL
200.00 1,936.80
39.00
85.28
12.32
26.94
0.00 2,049.02
1.361 2,788.72
PRECI O
Limpieza final
Botes de desperdicios
Limpieza con detergente
Lavado exterior
Precio Unitario/476.05
VALOR
0.120 M3
369.60
0.060 M3
98.56
0.060 M3 #######
0.400 M2
757.83
2.000 Ml
57.56
0.400 M2
221.78
1.000 P.A.
90.40
16.9
HE044
ALZ038
ALZ039
CANTI DAD
PRECI O
VALOR
348.39
18.30
5.81
111.99
48.45
1.361
VALOR
SUB- TOTAL
532.94
725.33
SUB- TOTAL
ANALISIS DE COSTOS
1.361
-165
30.02
ANALISIS DE COSTOS
16.10
MO118
MAT097
MAT097
MAT144
MAT148
MAT135
ALZ037
16.11
MO024
HE044
MO030
$I$21
5
$I$10
88
$I$41
1
$I$11
72
$I$11
88
$I$11
96
$I$12
13
$I$14
60
$I$12
99
$I$37
94
Excavacin en tierra
Bote de Material(E=1.25)
Relleno de Reposicin
Zapata muros Bloques de 6"
Bloques de 6"
Losa
Careteo
Paete en techo
Paete en muros
Cantos
Piso de Hormigon frotado
Fino de Mezcla Techo
Pintura
Costo Total:
Precio Unitario + Gastos
Indirectos
CANTI DAD
CANTI DAD
2.15
1.67
0.86
1.19
18.02
0.75
7.50
7.50
36.04
51.20
7.50
43.54
43.54
CANTI DAD
Excavacin en tierra
Bote de Material(E=1.25)
Relleno de Reposicin
Zapata muros Bloques
Bloques de 8"
Bloques de 6"
Bloques de 4"
Columnas de amarre
Dinteles
Losa
Careteo
Paete en techo, columnas y
dinteles
Paete en muros
Cantos
Piso de Hormigon frotado
Fino de Mezcla Techo
Pintura
Ventanas de celosia
Puerta de andiroba
Puerta rejas en area de
tanque tola basura
Puerta
Inodoro sencillo instalado
Lavamanos sencillo instalado
Ventilacion de 3"
Desague de piso
Puerta tola basura
Instalacion electrica
Costo Total:
Precio Unitario + Gastos
Indirectos
6.30
4.91
2.52
2.42
22.09
13.67
12.45
0.62
0.21
1.92
25.97
25.97
96.42
96.00
14.10
15.97
122.39
18.61
1.68
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
UNI DAD
PRECI O
VALOR
SUB- TOTAL
20.00
UND
46.80
936.00
24.00
P2
39.00
936.00
48.00
P2
39.00 1,872.00
52.00 PCHAS 191.10 9,937.20
12.000LIBRAS 37.45
449.40
8.00 LIBRAS 28.00
224.00
1.000 P.A. ####### 4,500.00 ########
0.00
471.37
1.361 ########
CANTI DAD
Excavacin en tierra
Bote de Material(E=1.25)
Relleno de Reposicin
Zapata muros Bloques
Bloques de 6"
Losa
Careteo
Paete en techo
Paete en muros
Cantos
Piso de Hormigon frotado
Fino de Mezcla Techo
-166
1.85
1.45
0.74
0.71
13.12
0.28
2.30
2.30
26.23
16.74
2.30
2.30
UNI DAD
PRECI O
VALOR
M3
M3
M3
M3
M2
M3
M2
M2
Ml
ML
M2
M2
M2
369.60
350.00
98.56
#######
757.83
#######
51.38
251.55
221.78
57.56
507.05
211.85
108.31
UNI DAD
PRECI O
M3
M3
M3
M3
M2
M2
M2
M3
M3
M3
M2
M2
Ml
ML
M2
M2
M2
P2
m2
und
und
und
und
und
und
und
P.A.
369.60
350.00
98.56
#######
912.95
757.83
651.42
#######
#######
#######
51.38
251.55
221.78
57.56
507.05
211.85
108.31
250.00
#######
#######
#######
#######
#######
#######
#######
#######
######
UNI DAD
PRECI O
VALOR
M3
M3
M3
M3
M2
M3
M2
M2
Ml
ML
M2
M2
369.60
350.00
98.56
#######
757.83
#######
51.38
251.55
221.78
57.56
507.05
211.85
685.40
506.26
73.11
5,194.01
9,939.70
3,092.37
117.97
577.56
5,817.73
963.55
1,164.19
486.41
SUB- TOTAL
793.35
585.99
84.62
8,683.99
########
8,417.83
385.35
1,886.63
7,992.95
2,947.07
3,802.88
9,223.95
4,715.82
0.00 ########
1.361 ########
VALOR
SUB- TOTAL
2,328.48
1,719.90
248.37
########
########
########
8,110.15
########
3,911.10
########
1,334.34
6,532.75
########
5,525.76
7,149.41
3,383.24
########
4,653.70
########
6,000.00
8,000.00
5,028.37
3,392.65
1,811.84
8,000.00
8,000.00
5,000.00
0.00 ########
1.361 ########
SUB- TOTAL
ANALISIS DE COSTOS
$I$37
94
$I$37
94
Pintura
Rejas
Costo Total:
Precio Unitario + Gastos
Indirectos
28.53
22.60
-167
M2
P2
108.31
393.75
3,089.87
8,897.18
0.00 ########
1.361 ########
ANALISIS DE COSTOS
CANTI DAD
0.060
0.006
1.000
1.000
1.000
CANTI DAD
MAT100
MAT100
MAT136
MAT727
CAR068
ALZ002
PRECI O
Mt3 #######
Mt3 #######
ml
46.80
p.a. 292.50
P.A.
57.60
UNI DAD
10.000 pl
2.000 und
1.000 und
1.000 P.A.
UNI DAD
PRECI O
72.31
19.25
328.54
109.01
PRECI O
VALOR
209.03
27.63
46.80
292.50
57.60
1.361
VALOR
SUB- TOTAL
633.56
633.56
862.28
SUB- TOTAL
723.10
38.50
328.54 1,199.15
109.01
399.72
1.361
544.01
CANTI DAD
UNI DAD
0.500
2.666
0.133
32.000
32.000
1.000
1.000
CANTI DAD
UNI DAD
PRECI O
VALOR
VALOR
SUB- TOTAL
SUB- TOTAL
8.330
0.00
80.000 p2
41.00 3,280.00
177.781 p2
41.00 7,289.03
12.889 lb
28.00
360.89
32.000 und
75.00 2,400.00
90.000 P2 ####### ######## ########
1.000 P.A. ####### ######## ########
0.00
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
8.330
0.00
80.000 p2
110.00 8,800.00
177.781 p2
110.00 ########
12.889 lb
28.00
360.89
32.000 und
75.00 2,400.00
90.000 P2 ####### ######## ########
1.000 P.A. ####### ######## ########
0.00
CANTI DAD
UNI DAD
######
######
######
######
1.000
Mts3
31.00
Mt3 #######
p2
41.00
Mts3 317.81
P.A. 123.96
PRECI O
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
12.15
773.51
8.97
444.93 1,363.52
123.96
973.94
1.361 1,325.54
VALOR
SUB- TOTAL
CANTI DAD
######
UNI DAD
M2
PRECI O
VALOR
SUB- TOTAL
####### ########
########
1.361 ########
CANTI DAD
######
UNI DAD
ML
PRECI O
VALOR
SUB- TOTAL
471.37 ########
########
1.361 ########
-168
ANALISIS DE COSTOS
16.39 Paragomas
Paragomas instalado
MAT- Suministro de paragomas
098
MATMortero
098
MAT- Varilla
098
CARMano de obra pergolado
068
ALZDesperdicios 10%
002
Precio Unitario + Gastos
Indirectos
CANTI DAD
UNI DAD
PRECI O
1.000
1.000 und
700.00
0.000 P.A. #######
0.005 qq #######
1.005 P2
234.00
1.000 P.A.
94.83
CANTI DAD
UNI DAD
PRECI O
VALOR
SUB- TOTAL
0.00
700.00
1.45
11.65
235.23 1,043.16
94.83 1,043.16
0.00
VALOR
SUB- TOTAL
1.000
0.00
128.000 p2
41.00 5,248.00
128.000 p2
41.00 5,248.00
352.000 p2
41.00 ########
30.400 lb
28.00
851.20
20.000 und ####### ########
608.000 P2 ####### ######## ########
1.000 P.A. ####### ######## ########
0.00
-169