Analisis Detallados Generales

ANLISIS
INSUMO
BOGOT CALI B/QUILLA MEDELLN

UM
CANT.
UM
CANT.
ANLISIS
INSUMO
VALOR
VALOR
VALOR
VALOR

VALOR
VALOR
VALOR
VALOR
BASE GRANULAR
BISAGRA COMN 3
GANCHO TEJA ETERNIT 55 MM
MANO DE OBRA AA
PORTA CANDADO SIMPLE 3
PUNTILLA CON CABEZA 2
RECEBO COMN
TABLA CHAPA ORDINARIO 0.30
TABLA DE 2 CM X 10
TABLA OTOBO 0.30
TABLON CATIVO 0.30
TEJA ETERNIT NO.6
VARA DE CLAVO
un
m
un
un
hc
un
lb
m
m
m
m
m
un
m
2.34
6.00
28.00
22.60
2.00
4.00
2.34
159.00
159.00
159.00
159.00
14.00
22.10
51,480
4,200
7,280
245,820
2,000
11,128
74,283
245,655
0
0
0
444,416
33,150
1,119,413
51,480
4,200
7,280
245,820
2,000
11,400
74,283
0
0
250,266
0
454,804
33,150
1,134,684
m
un
un
hc
un
lb
m
m
m
m
m
un
m
1.17
3.00
16.00
15.18
2.00
3.00
1.17
90.00
90.00
90.00
90.00
8.00
12.40
25,740
2,100
4,160
165,113
2,000
8,346
37,142
139,050
0
0
0
253,952
18,600
656,203
25,740
2,100
4,160
165,113
2,000
8,550
37,142
0
0
141,660
0
259,888
18,600
664,953
CAMPAMENTO 9 M2
BASE GRANULAR
BISAGRA COMN 3
MANO DE OBRA AA
RECEBO COMN
TABLA DE 2 CM X 10
TABLA OTOBO 0.30
TABLON CATIVO 0.30
TEJA ETERNIT NO.6
VARA DE CLAVO
CONTENEDOR BODEGA 20
MONTACARGAS 3.5 TN
TRANSPORTE CONTENEDOR 20
ms
h
un
3.00
2.00
2.00
1,080,000
94,000
520,000
1,694,000
1,080,000
94,000
520,000
1,694,000
h
ms
un
2.00
3.00
2.00
128,000
4,740,000
650,000
5,518,000
128,000
4,740,000
650,000
5,518,000
25,515
2,100
4,160
165,113
2,000
8,232
37,142
0
333,000
0
0
253,744
16,529
847,535
1,080,000
94,000
520,000
1,694,000
1,080,000
94,000
520,000
1,694,000
128,000
4,740,000
650,000
5,518,000
128,000
4,740,000
650,000
5,518,000
m
kg
hc
lb
m
4.00
0.40
0.03
0.80
6,480
4,351
83
1,200
12,114
6,400
4,351
86
1,200
12,036
4,351
195
4,802
0
0
1,950
1,243
12,540
4,351
200
0
18,981
0
1,950
1,243
26,724
CERCA EN TABLA
MANO DE OBRA AA
TABLA CHAPA 3 M
TABLA OTOBO 1X10 2.9
TABLON CATIVO 3 M
VARA DE CLAVO
VARA DE CORREDOR L = 6.00
25,740
2,700
4,144
165,113
1,802
7,068
37,142
0
0
0
225,000
266,864
18,600
754,173
ms
CERCA EN ALAMBRE DE PUA

ALAMBRE DE PUAS NO 12
MANO DE OBRA AA
VARA DE CLAVO
51,031
4,200
7,280
245,820
2,000
10,976
74,283
0
588,300
0
0
444,052
29,459
1,457,402
ms
CAMPAMENTO SHELTER M2 ALQUILER

MONTACARGAS 5.0 TN
SHELTER OFICINA 40
TRANSPORTE CONTENEDOR 40
51,480
5,400
7,252
245,820
1,802
9,424
74,283
0
0
0
397,500
467,012
33,150
1,293,124
un
CAMPAMENTO CONTENEDOR M2 ALQUILER
6,400
4,351
71
1,200
12,021
6,900
4,351
82
1,066
12,400
4,351
165
0
0
4,995
1,950
1,243
12,704
4,351
192
4,662
0
0
1,733
1,243
12,181
m
hc
lb
m
m
m
m
m
0.40
0.07
3.33
3.33
3.33
1.30
1.30
INSUMO

UM
CANT.
UM
CANT.
ANLISIS
INSUMO
VALOR
VALOR
37
0
310
0
0
929
14,138
0
0
4,122
20,122
176,437
118
216,212
37
0
0
0
255
1,032
14,138
0
5,796
0
20,122
176,437
118
217,935
h
hc
vj
1.00
1.50
0.40
34,800
16,316
15,200
66,316
34,800
16,316
14,208
65,324
hc
vj
0.40
0.15
4,351
5,700
10,051
4,351
5,328
9,679
hc
vj
0.46
0.25
5,003
9,500
14,503
5,003
8,880
13,883
hc
vj
1.00
0.32
10,877
12,160
23,037
10,877
11,366
22,243
h
hc
vj
1.00
1.00
0.20
34,800
10,877
7,600
53,277
34,800
10,877
7,104
52,781
h
hc
vj
1.00
1.50
0.40
34,800
16,316
15,200
66,316
34,800
16,316
14,208
65,324
h
hc
vj
1.00
1.00
0.10
34,800
10,877
3,800
49,477
34,800
10,877
3,552
49,229
h
hc
vj
1.00
8.00
1.00
34,800
87,016
38,000
159,816
34,800
87,016
35,520
157,336
4,351
5,633
9,983
4,351
6,444
10,795
5,003
9,388
14,391
5,003
10,740
15,743
10,877
12,016
22,893
10,877
13,747
24,624
34,800
10,877
7,510
53,187
34,800
10,877
8,592
54,269
34,800
16,316
15,020
66,136
34,800
16,316
17,183
68,299
34,800
10,877
3,755
49,432
34,800
10,877
4,296
49,973
34,800
87,016
37,550
159,366
34,800
87,016
42,958
164,774
d
vj
0.01
0.37
2,200
14,060
16,260
1,740
13,142
14,882
2,200
13,894
16,094
2,164
15,894
18,059
hc
vj
1.20
0.10
13,052
3,800
16,852
13,052
3,552
16,604
13,052
3,755
16,807
13,052
4,296
17,348
DESCAPOTE A MAQUINA
DESMONTE APARATOS SANITARIOS

MANO DE OBRA AA
VOLQUETA M3
34,800
16,316
17,183
68,299
DEMOLICIN VIGAS Y COLUMNAS
CARGADOR FRONTAL
VOLQUETA M3
34,800
16,316
15,020
66,136
DEMOLICIN PLACAS PISO
COMPRESOR DE 2 MARTILLOS
MANO DE OBRA AA
VOLQUETA M3
37
125
0
0
0
1,063
14,138
2,628
0
0
20,122
176,437
105
214,654
DEMOLICIN PLACAS MACIZAS 0.30
MANO DE OBRA AA
VOLQUETA M3
37
0
0
100
0
1,156
14,138
0
0
3,297
20,122
176,437
118
215,405
DEMOLICIN PLACAS MACIZAS 0.15
MANO DE OBRA AA
VOLQUETA M3
VALOR
DEMOLICIN PLACAS ALIGER. 0.25
MANO DE OBRA AA
VOLQUETA M3
VALOR
DEMOLICIN MUROS 0.25
MANO DE OBRA AA
VOLQUETA M3
VALOR
DEMOLICIN MUROS 0.15
MANO DE OBRA AA
VOLQUETA M3
VALOR
3.07
0.01
0.01
0.01
0.01
5.16
0.54
12.88
12.88
12.88
1.85
2.45
6.55
DEMOL.PLACAS MACIZAS 0.30
MANO DE OBRA AA
VOLQUETA M3
VALOR
AGUA
lt
ARENA DE PEGA
m
ARENA DE PEA
m
ARENA DE REVOQUE
m
ARENA FINA 5 M3
m
CEMENTO GRIS
kg
CUBIERTA TRAPEZOIDAL ACESCO 3.05
un
LADRILLO BOCADILLO RECOCIDO
un
LADRILLO LIMPIO 10-29
un
LADRILLO TOLETE RECOCIDO
un
MANO DE OBRA AA
hc
PERFIL ABIERTO GALVANIZADO 120 X 60 CAL.16 un
TORNILLO PARA MADERA 1 NO.6
un
MANO DE OBRA AA
VOLQUETA M3
VALOR
CERCA LAMINA BASE H/2.25
ACTIVIDADES PRELIMINARES
CAMPAMENTO 18 M2
ANLISIS
un
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
VALOR
VALOR
ANLISIS
INSUMO

UM
CANT.
VALOR
BAO NO. 1 / 4 AP. ACUACER

DESMONTE CUBIERTAS ASBESTO CEMENTO
MANO DE OBRA AA
VOLQUETA M3
hc
vj
0.30
0.05
3,263
1,900
5,163
3,263
1,776
5,039
hc
vj
0.30
0.10
3,263
3,800
7,063
3,263
3,552
6,815
d
vj
0.02
0.37
4,400
14,060
18,460
3,480
13,142
16,622
0.02
900
900
900
900
h
d
vj
0.03
0.02
0.37
1,350
4,400
14,060
19,810
1,350
3,480
13,142
17,972
m
un
m
un
hc
un
lb
m
m
m
m
un
un
un
m
0.10
3.00
0.10
8.00
6.00
1.00
1.20
0.10
42.00
42.00
42.00
1.00
4.00
10.00
14.00
2,200
2,100
28,385
2,080
65,262
1,000
3,338
3,175
60,564
0
0
41,890
52,764
81,200
21,000
364,958
2,200
2,100
27,910
2,080
65,262
1,000
3,420
3,175
0
239,400
0
41,890
55,176
61,250
21,000
525,862
m
m
m
un
m
m
m
hc
un
un
m
%
5.00
65.00
130.00
1.00
5.00
5.00
5.00
20.00
4.00
5.00
35.00
38.00
0
738,595
1,801,150
12,180
0
17,500
0
239,300
19,088
12,400
52,500
1,099,231
3,991,944
17,500
738,595
1,801,150
12,180
0
0
0
239,300
19,088
15,000
52,500
1,100,219
3,995,532
m
un
hc
un
m
%
65.00
6.00
20.00
5.00
30.00
38.00
105,430
1,866
239,300
12,020
45,000
153,374
556,990
105,430
1,770
239,300
14,600
45,000
154,318
560,418
h
d
vj
0.02
0.03
0.45
900
870
17,100
18,870
900
870
15,984
17,754
m
m
m
hc
lb
lb
1.00
1.00
1.00
0.28
0.02
0.02
0
4,785
0
3,046
51
56
7,937
2,500
0
0
3,046
36
57
5,639
m
m
m
hc
lb
0.10
0.10
0.10
0.02
0.10
0
479
0
218
278
974
DESMONTE MARCOS Y PUERTAS

MANO DE OBRA AA
VOLQUETA M3
1,350
4,328
15,894
21,573
2,200
2,700
23,942
2,072
65,262
901
2,827
3,175
0
0
63,000
48,000
51,796
81,500
21,000
368,375
2,181
2,100
28,420
2,080
65,262
1,000
3,293
3,175
58,800
0
0
41,890
52,720
82,500
18,662
362,082
0
738,595
1,801,150
12,180
17,500
0
0
239,300
19,088
16,355
52,500
1,100,734
3,997,402
0
738,595
1,801,150
12,180
0
0
4,025
239,300
19,200
12,400
46,655
1,091,932
3,965,437
105,430
1,866
239,300
14,090
45,000
154,161
559,847
105,430
1,866
239,300
12,610
39,990
151,694
550,890
900
848
16,898
18,646
900
825
19,331
21,056
0
0
2,700
3,046
51
47
5,843
0
7,500
0
3,046
40
55
10,641
0
0
270
218
236
723
0
750
0
218
274
1,242
REPLANTEO CANCHAS
BASTIDOR OTOBO 2X2 2.9
DURMIENTE ABARCO 4 M
LARGUERO ABARCO 4 M
MANO DE OBRA AA
1,350
4,400
13,894
19,644
REPLANTEO
BASTIDOR OTOBO 2X2 2.9
DURMIENTE ABARCO 4 M
LARGUERO ABARCO 4 M
MANO DE OBRA AA
900
900
un
RELLENO MATERIAL EN SITIO

BULLDOZER D-6
VIBROCOMPACTADOR ELCTRICO
VOLQUETA M3
900
900
un
RED PROVISIONAL TELEFONOS

CABLE TELFONOS 2 PARES
CAJA GALVANIZADA 5800
MANO DE OBRA BB
TOMA TELEFNICA
VARA DE CLAVO
SUB-CONTRATO ELECTRICO
4,328
15,894
20,223
un
RED ELECTRICA PROVISIONAL L/50 M

BASTIDOR AMARILLO 2X2 3 M
CABLE ALUMINIO AISLADO PVC 1/0 AWG
CABLE ALUMINIO AISLADO PVC 2/0 AWG
CAJA CON ESPACIO PARA 4 CIRCUITOS
CORREA DE 2X2 DURMIENTE
DURMIENTE ORDINARIO 4 M
LARGUERO ORDINARIO 3 M
MANO DE OBRA BB
TACO TERMOMAGNTICO UNIPOLAR HQP 30A
TOMA TRIFSICA
VARA DE CLAVO
4,400
13,894
18,294
CERRADURA SCHLAGE BAO A40S ALUMINIO

CERMICA CORONA CORSICO 20.5X30.5
DUCHA PISCIS SIN SB SU 8 CR
ESPEJO CRISTAL BELGA 5MM
ESTUCO VENECIANO
JUEGO INCRUSTACIONES ACUACER
ACCESORIOS DE GRES 4
ESMALTE SOBRE MADERA LLENA
ESTUCO Y VINILO 3 MANOS
INSTALACIN Y DOTACION BAO NO.1
JUEGOS INCRUSTAR
OLIMPIA BRILL.BASE 20X20
PIRLAN DUCHA PORC. 20X20
PUERTAS DUCHAS POLIESTIR.
PUERTAS MARCO Y HOJA
un
m
un
m
m
un
un
m
m
un
un
m
m
m
un
1.00
1.00
1.00
0.80
1.00
1.00
1.00
2.88
3.60
1.00
1.00
25.47
0.90
1.70
1.00
24,824
22,000
37,800
34,400
29,000
26,500
21,346
37,796
32,728
2,683,189
77,936
936,236
23,342
161,500
255,928
4,404,525
24,824
22,000
26,999
34,400
30,000
26,500
21,310
34,734
32,870
2,705,149
63,233
934,398
23,285
190,400
176,896
4,346,998
un
m
un
m
m
un
un
m
m
m
un
1.00
0.80
1.00
2.88
3.60
1.00
1.00
25.47
0.90
1.70
1.00
24,824
34,400
3,586
37,796
32,728
2,684,075
278,431
936,236
23,342
161,500
255,928
4,472,845
24,824
34,400
3,500
34,734
32,870
2,637,629
278,277
934,398
23,285
190,400
176,896
4,371,212
un
m
un
m
m
un
un
m
m
m
un
1.00
0.80
1.00
2.88
2.40
1.00
1.00
21.15
1.50
2.70
1.00
24,824
34,400
3,586
37,796
21,819
2,021,559
77,936
777,440
38,903
256,500
255,928
3,550,690
24,824
34,400
3,500
34,734
21,914
1,878,532
63,233
775,913
38,809
302,400
176,896
3,355,155
un
m
un
m
m
un
un
m
m
m
un
1.00
0.80
1.00
2.88
2.40
1.00
1.00
21.15
1.50
2.70
1.00
24,824
34,400
3,586
37,796
21,819
1,882,818
278,431
777,440
38,903
256,500
255,928
3,612,444
24,824
34,400
3,500
34,734
21,914
1,917,499
278,277
775,913
38,809
302,400
176,896
3,609,165
un
m
un
m
m
un
un
m
m
un
1.00
0.80
1.00
2.88
2.25
1.00
1.00
14.40
2.70
1.00
24,824
34,400
3,586
37,796
20,455
1,646,929
77,936
529,321
256,500
255,928
2,887,675
24,824
34,400
3,500
34,734
20,544
1,504,116
63,233
528,281
302,400
176,896
2,692,929
un
m
un
m
m
un
un
m
m
un
1.00
0.80
1.00
2.88
2.25
1.00
1.00
14.40
2.70
1.00
24,824
34,400
3,586
37,796
20,455
1,604,515
278,431
529,321
256,500
255,928
3,045,756
24,824
34,400
3,500
34,734
20,544
1,639,796
278,277
528,281
302,400
176,896
3,043,652
m
250
0
0
218
285
753
1.00
1.00
1.00
1.00
4.00
3.00
572,000
361,900
104,000
321,000
108,297
233,707
503,000
314,000
380,000
185,100
108,021
233,707
BAO NO. 2 / 4 AP. STILO

REJILLA SOSCO 3X2
JUEGOS INCRUSTAR STILO
ANLISIS COMPUESTOS
22,388
22,643
3,320
37,960
34,298
2,617,384
278,238
931,101
23,274
170,000
201,317
4,341,922
22,388
34,400
3,100
36,478
22,931
1,840,346
63,433
780,804
38,972
256,500
175,366
3,274,718
22,388
22,643
3,320
37,960
22,865
1,806,276
63,195
773,175
38,790
270,000
201,317
3,261,930
22,388
34,400
3,100
36,478
22,931
1,900,348
278,477
780,804
38,972
256,500
175,366
3,549,764
22,388
22,643
3,320
37,960
22,865
1,905,915
278,238
773,175
38,790
270,000
201,317
3,576,611
22,388
34,400
3,100
36,478
21,498
1,466,380
63,433
531,611
256,500
175,366
2,611,154
22,388
22,643
3,320
37,960
21,436
1,437,725
63,195
526,417
270,000
201,317
2,606,401
22,388
34,400
3,100
36,478
21,498
1,622,556
278,477
531,611
256,500
175,366
2,982,374
22,388
22,643
3,320
37,960
21,436
1,631,281
278,238
526,417
270,000
201,317
3,015,000
503,000
277,724
380,000
184,000
108,380
233,707
503,000
277,724
104,000
163,500
107,952
232,452
un

BID CORONA PRESTIGIO
LAVAMANOS ATHENAS CONJ. CL-O
MEZCLADOR ATHENAS CRO SIN SAL
SANITARIO 30948/100
INSTALACIN APARATO SANITARIO
PUNTO AGUA CALIENTE CPVC
22,388
34,400
3,100
36,478
34,397
2,619,489
278,477
940,287
23,383
161,500
175,366
4,329,264
un

REJILLA SOSCO 3X2
22,388
22,000
26,999
22,643
29,200
26,500
21,260
37,960
34,298
2,351,028
63,195
931,101
23,274
170,000
201,317
3,983,162
un

REJILLA SOSCO 3X2
JUEGOS INCRUSTAR
22,388
22,000
26,999
34,400
28,500
26,500
21,177
36,478
34,397
2,666,513
63,433
940,287
23,383
161,500
175,366
4,283,321
un

REJILLA SOSCO 3X2
VALOR
un

REJILLA SOSCO 3X2
JUEGOS INCRUSTAR
VALOR
un
LETRINA 2.00X1.00
BASE GRANULAR
BISAGRA COMN 3
CONCRETO CORRIENTE 2000 PSI
MANO DE OBRA AA
RECEBO COMN
TABLA CHAPA 3 M
TABLA OTOBO 1X10 2.9
TABLON CATIVO 3 M
TAZA CAMPESINA MANCESA
TEJA TEJALIT DOBLEANCHO NO.4
TUBO DE GRES 4
VARA DE CLAVO
3,263
4,296
7,559
EXPLANACION Y RETIRO
BULLDOZER D-6
CARGADOR FRONTAL
VOLQUETA M3
3,263
3,755
7,018
EXPLANACION Y EXTENDIDA
BULLDOZER D-6
3,263
2,148
5,411
un
EXCAVACION MECANICA
CARGADOR FRONTAL
VOLQUETA M3
3,263
1,878
5,141
VALOR
un
un
un
un
un
un
un
CONSTRUDATA
ANLISIS COMPUESTOS / CARPINTERA MADERA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
VALOR
un
un
un
4.00
4.00
3.00
314,569
378,734
288,982
2,683,189
312,446
378,734
290,141
2,705,149
312,446
378,734
288,522
2,666,513
310,284
370,362
281,753
2,351,028
un
un
un
un
un
un
un
un
un
1.00
1.00
1.00
1.00
4.00
3.00
4.00
4.00
3.00
330,300
227,586
389,000
412,900
108,297
233,707
314,569
378,734
288,982
2,684,075
249,000
221,880
430,800
412,900
108,021
233,707
312,446
378,734
290,141
2,637,629
249,000
205,000
430,800
412,900
108,380
233,707
312,446
378,734
288,522
2,619,489
249,000
221,880
430,800
412,900
107,952
232,452
310,284
370,362
281,753
2,617,384
un
un
un
un
un
un
un
un
1.00
1.00
1.00
3.00
2.00
3.00
3.00
2.00
361,900
389,000
321,000
81,223
155,805
235,927
284,050
192,654
2,021,559
314,000
430,800
185,100
81,016
155,805
234,334
284,050
193,427
1,878,532
277,724
430,800
184,000
81,285
155,805
234,334
284,050
192,348
1,840,346
277,724
430,800
163,500
80,964
154,968
232,713
277,772
187,835
1,806,276
un
un
un
un
un
un
un
un
1.00
1.00
1.00
3.00
2.00
3.00
3.00
1.00
227,586
389,000
412,900
81,223
155,805
235,927
284,050
96,327
1,882,818
221,880
430,800
412,900
81,016
155,805
234,334
284,050
96,714
1,917,499
205,000
430,800
412,900
81,285
155,805
234,334
284,050
96,174
1,900,348
221,880
430,800
412,900
80,964
154,968
232,713
277,772
93,918
1,905,915
un
un
un
un
un
un
un
un
1.00
1.00
1.00
2.00
1.00
2.00
2.00
1.00
361,900
389,000
321,000
54,148
77,902
157,285
189,367
96,327
1,646,929
314,000
430,800
185,100
54,010
77,902
156,223
189,367
96,714
1,504,116
277,724
430,800
184,000
54,190
77,902
156,223
189,367
96,174
1,466,380
277,724
430,800
163,500
53,976
77,484
155,142
185,181
93,918
1,437,725
un
un
un
un
un
un
un
un
1.00
1.00
1.00
2.00
1.00
2.00
2.00
1.00
227,586
389,000
412,900
54,148
77,902
157,285
189,367
96,327
1,604,515
221,880
430,800
412,900
54,010
77,902
156,223
189,367
96,714
1,639,796
205,000
430,800
412,900
54,190
77,902
156,223
189,367
96,174
1,622,556
221,880
430,800
412,900
53,976
77,484
155,142
185,181
93,918
1,631,281
PUNTO AGUA FRIA PVC

PUNTO DESAGUE PVC 3;4
SALIDA LAMPARA TOMA PVC

BID CORONA STILO
LAVAMANOS STILO 71580/115
MEZCLADOR ATHENAS CRO-O CON SAL
SANITARIO STILO 80538/118
PUNTO AGUA FRIA PVC
un

SANITARIO 30948/100
PUNTO AGUA FRIA PVC
un

PUNTO AGUA FRIA PVC
un

SANITARIO 30948/100
PUNTO AGUA FRIA PVC
un
CARPINTERIA MADERA
BARANDA EN MADERA
CEDRO MACHO PIEZA 3.0
MANO DE OBRA DD
PUNTILLA SIN CABEZA 1
SUB-CONTRATO CARPINTERIA
BISAGRA COMN 3
MADERA FLORMORADO PIEZA
MANO DE OBRA DD
PEGANTE COLBN
un
hc
lb
un
%
0.70
1.00
0.25
2.00
45.00
35,000
13,052
673
64
21,955
70,744
un
un
hc
kl
lb
un
%
1.00
0.52
6.31
0.25
0.15
4.68
45.00
700
19,302
82,358
2,113
404
150
47,262
152,288
700
19,760
82,358
1,813
405
122
47,321
152,478
1.00
125,860
125,860
125,860
125,860
1.00
134,560
134,560
134,560
134,560
1.00
148,016
148,016
148,016
148,016
35,000
13,052
673
64
21,955
70,744
35,000
13,052
548
52
21,893
70,545
900
19,302
82,358
2,113
404
150
47,352
152,578
700
19,302
82,358
2,108
329
122
47,213
152,132
141,000
141,000
125,860
125,860
135,800
135,800
134,560
134,560
152,000
152,000
148,016
148,016
CLOSET FOLDING DOOR SEVILLA

CLOSET SEVILLA METAL/REJ.
35,000
13,052
675
52
21,951
70,730
CLOSET FOLDING DOOR INGLES

CLOSET INGLES METAL

UM
CANT.
VALOR
VALOR
CLOSET FOLDING DOOR VENECIA

CLOSET VENECIA METAL
1.00
154,744
154,744
154,744
154,744
un
un
hc
kl
lb
un
%
1.39
0.60
9.21
0.25
0.50
3.85
45.00
973
22,272
120,209
2,113
1,346
123
66,166
213,201
973
22,800
120,209
1,813
1,350
100
66,260
213,505
un
un
un
un
hc
kl
lb
un
un
un
%
1.39
1.04
1.04
1.04
9.21
0.25
0.50
1.04
3.85
2.18
45.00
973
0
0
84,448
120,209
2,113
1,346
0
123
73,115
127,047
409,373
un
un
un
un
hc
kl
lb
un
un
un
%
0.76
0.87
0.87
0.87
6.31
0.25
0.15
0.87
4.68
2.18
45.00
532
0
0
70,644
82,358
2,113
404
0
150
73,115
103,192
332,507
532
11,745
0
0
82,358
1,813
405
0
122
73,115
76,540
246,630
1.00
180,000
180,000
180,000
180,000
un
hc
kl
lb
%
0.80
2.69
0.10
0.10
45.00
29,696
35,110
845
269
29,664
95,584
30,400
35,110
725
270
29,927
96,432
un
un
un
hc
kl
lb
un
%
0.80
0.80
0.80
2.89
0.10
0.10
0.80
45.00
0
0
64,960
37,720
845
269
0
46,707
150,502
10,800
0
0
37,720
725
270
0
22,282
71,797
m
m
m
m
hc
un
un
%
2.00
2.00
2.00
2.00
0.50
0.10
0.36
45.00
0
0
0
17,160
6,526
2,545
14,967
18,539
59,736
un
hc
un
un
%
2.00
0.50
0.10
0.35
45.00
500
6,526
2,545
44,820
24,476
78,866
500
6,526
2,768
44,820
24,576
79,190
un
un
un
hc
kl
lb
un
un
%
0.32
0.32
0.32
1.72
0.15
0.10
0.32
1.50
45.00
0
0
25,984
22,449
1,268
269
0
192,086
108,925
350,981
4,320
0
0
22,449
1,088
270
0
192,086
99,096
319,308
CLOSET FORRADO FLORMORADO

BISAGRA COMN 3
MANO DE OBRA DD
PEGANTE COLBN
BISAGRA COMN 3
CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
TRIPLEX PIZANO 4 MM 1.22 X 2.44
LISTON MONTERREY 1X2X3

LISTON OTOBO
LISTN DE ORDINARIO
LISTN M.H. PINO CIPRES
MANO DE OBRA DD
PEGANTE BOXER
TRIPLEX OKUME PIZANO 4 MM 1.22 X 2.44
973
14,040
0
0
120,209
1,813
1,350
0
100
73,115
95,220
306,819
1,251
0
0
0
120,209
2,113
1,346
11,440
123
73,115
94,318
303,914
973
0
35,859
0
120,209
2,108
1,096
0
100
73,115
105,057
338,517
684
0
0
0
82,358
2,113
404
9,570
150
73,115
75,777
244,170
532
0
29,998
0
82,358
2,108
329
0
122
73,115
84,852
273,413
157,000
157,000
187,200
187,200
29,696
35,110
845
269
29,664
95,584
29,696
35,110
843
219
29,641
95,509
0
0
0
37,720
845
269
8,800
21,435
69,070
0
27,584
0
37,720
843
219
0
29,865
96,232
844
0
0
0
6,526
2,600
14,967
11,221
36,158
0
0
1,462
0
6,526
2,723
14,967
11,555
37,232
500
6,526
2,600
44,820
24,501
78,947
500
6,526
2,723
44,820
24,556
79,125
0
0
0
22,449
1,268
269
3,520
192,086
98,816
318,408
0
11,034
0
22,449
1,265
219
0
192,086
102,174
329,226
m
0
2,100
0
0
6,526
2,768
14,967
11,862
38,223
HOJA PUERTA FLORMORADO.60

CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
TRIPLEX FORMAPLAC 18MM 1.22 X 2.44
973
22,272
120,209
2,108
1,096
100
66,041
212,799
ENCHAPES MUROS FLORMORADO

CHAZO MADERA .04X.04
MANO DE OBRA DD
PEGANTE BOXER
1,251
22,272
120,209
2,113
1,346
123
66,291
213,604
DIFUSORES- MARCO PARA VIDRIO

CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
154,744
154,744
DIFUSOR - FLORMORADO
MANO DE OBRA DD
PEGANTE COLBN
172,000
172,000
CLOSET VARTEL MADERA

CLOSET MADERA TRIPLEX
VALOR
CLOSET TIPO A FORRADO

BISAGRA COMN 3
CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
VALOR
m
m
CLOSET FOLDING DOOR AMERICA

CLOSET AMERICANO METAL
INSUMO
ENCHAPES MUROS EN TRIPLEX

m
CLOSET FLORMORADO
ANLISIS
CLOSET TIPO B
un

PUNTO AGUA FRIA PVC
VALOR
un
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
un
un
un
hc
kl
lb
un
un
%
0.34
0.34
0.34
1.72
0.15
0.10
0.34
1.00
45.00
0
0
27,608
22,449
1,268
269
0
128,057
80,843
260,494
4,590
0
0
22,449
1,088
270
0
128,057
70,404
226,858
un
un
un
hc
kl
lb
un
un
%
0.36
0.36
0.36
1.72
0.15
0.10
0.36
1.50
45.00
0
0
29,232
22,449
1,268
269
0
192,086
110,387
355,690
4,860
0
0
22,449
1,088
270
0
192,086
99,339
320,091
hc
un
0.70
1.00
9,136
38,541
47,677
9,136
39,000
48,136
hc
un
0.70
1.00
9,136
38,541
47,677
9,136
39,000
48,136
hc
un
0.70
1.00
9,136
79,500
88,636
9,136
69,540
78,676
hc
un
0.70
1.10
9,136
87,450
96,586
9,136
76,494
85,630
hc
un
0.70
3.00
9,136
98,520
107,656
9,136
119,670
128,806
hc
un
0.70
1.00
9,136
67,941
77,077
9,136
67,941
77,077
hc
un
0.70
1.00
9,136
44,409
53,545
9,136
44,409
53,545
un
un
un
un
hc
kl
lb
un
un
un
%
4.66
0.90
0.90
0.90
8.45
0.20
0.40
0.90
6.98
1.74
45.00
3,262
0
0
73,080
110,289
1,690
1,076
0
223
58,358
111,591
359,570
3,262
12,150
0
0
110,289
1,450
1,080
0
181
58,358
84,047
270,818
un
un
hc
kl
lb
un
un
%
4.66
0.52
8.45
0.20
0.45
6.98
0.70
45.00
3,262
19,302
110,289
1,690
1,211
223
89,640
101,528
327,146
3,262
19,760
110,289
1,450
1,215
181
89,640
101,609
327,407
un
hc
kl
lb
un
un
%
0.52
6.00
0.20
0.15
4.56
0.35
45.00
19,302
78,312
1,690
404
146
44,820
65,103
209,777
19,760
78,312
1,450
405
119
44,820
65,189
210,055
un
un
un
0.87
0.87
0.87
0
0
70,644
11,745
0
0

CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
9,136
87,450
96,586
9,136
73,920
83,056
9,136
102,000
111,136
9,136
96,780
105,916
9,136
67,941
77,077
9,136
67,941
77,077
9,136
44,409
53,545
9,136
44,409
53,545
4,194
0
0
0
110,289
1,690
1,076
56,700
223
58,358
104,639
337,170
3,262
0
31,032
0
110,289
1,686
877
0
181
58,358
92,559
298,244
4,194
19,302
110,289
1,690
1,211
223
89,640
101,948
328,498
3,262
19,302
110,289
1,686
986
181
89,640
101,407
326,754
19,302
78,312
1,690
404
146
44,820
65,103
209,777
19,302
78,312
1,686
329
119
44,820
65,056
209,623
0
0
0
0
29,998
0
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8

UM
CANT.
VALOR
VALOR
VALOR
VALOR
78,312
1,690
404
9,570
146
26,831
52,629
169,582
78,312
1,686
329
0
119
26,831
61,773
199,048
5,000
13,052
269
64
8,273
26,658
5,000
13,052
219
52
8,245
26,569
6,310
13,052
673
64
9,045
29,144
6,310
13,052
548
52
8,983
28,945
3,341
12,008
377
64
7,105
22,895
3,341
12,008
307
52
7,068
22,776
0
0
0
12,008
377
990
64
6,047
19,486
0
3,103
0
12,008
307
0
52
6,961
22,431
2,700
16,333
39,156
1,690
942
576
192,086
114,067
367,549
2,100
16,333
39,156
1,686
767
468
192,086
113,668
366,264
2,700
0
0
0
39,156
1,690
942
8,800
576
67,078
54,424
175,366
2,100
0
27,584
0
39,156
1,686
767
0
468
67,078
62,478
201,317
900
0
0
0
32,630
1,099
350
5,060
192
18,104
58,334
700
0
15,861
0
32,630
1,096
285
0
156
22,828
73,555
616
459
21,659
2,788
12,761
38,284
616
434
19,609
2,788
11,724
35,171
hc
kl
lb
un
un
un
%
6.00
0.20
0.15
0.87
4.56
0.80
45.00
78,312
1,690
404
0
146
26,831
80,112
258,139
78,312
1,450
405
0
119
26,831
53,488
172,350
un
hc
lb
un
%
0.10
1.00
0.10
2.00
45.00
5,000
13,052
269
64
8,273
26,658
5,000
13,052
270
52
8,268
26,642
un
hc
lb
un
%
0.17
1.00
0.25
2.00
45.00
6,310
13,052
673
64
9,045
29,144
6,460
13,052
675
52
9,108
29,347
un
hc
lb
un
%
0.09
0.92
0.14
2.00
45.00
3,341
12,008
377
64
7,105
22,895
3,420
12,008
378
52
7,136
22,994
un
un
un
hc
lb
un
un
%
0.09
0.09
0.09
0.92
0.14
0.09
2.00
45.00
0
0
7,308
12,008
377
0
64
8,890
28,647
1,215
0
0
12,008
378
0
52
6,144
19,797
un
un
hc
kl
lb
un
un
%
3.00
0.44
3.00
0.20
0.35
18.00
1.50
45.00
2,100
16,333
39,156
1,690
942
576
192,086
113,797
366,679
2,100
16,720
39,156
1,450
945
468
192,086
113,816
366,741
un
un
un
un
hc
kl
lb
un
un
un
%
3.00
0.80
0.80
0.80
3.00
0.20
0.35
0.80
18.00
2.00
45.00
2,100
0
0
64,960
39,156
1,690
942
0
576
67,078
79,426
255,928
2,100
10,800
0
0
39,156
1,450
945
0
468
67,078
54,899
176,896
un
un
un
un
hc
kl
lb
un
un
%
1.00
0.46
0.46
0.46
2.50
0.13
0.13
0.46
6.00
45.00
700
0
0
37,352
32,630
1,099
350
0
192
32,545
104,867
700
6,210
0
0
32,630
943
351
0
156
18,445
59,435
PASAMANOS ESCAL. .15X.02

MANO DE OBRA DD
PASAMANOS FLORM. 15X.02

MANO DE OBRA DD

MANO DE OBRA DD
PIRLANES DE MADERA .10

CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
TABLON ABARCO 1`X8
PUERTA FLORMORADO MARCO Y HOJA

BISAGRA COMN 3
MANO DE OBRA DD
PEGANTE COLBN
un

BISAGRA COMN 3
CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
un
VENTANERIA EN MADERA
BISAGRA COMN 3
CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
MUEBLE TIPO LINOS

CAOBA PIEZA
CEDRO CAQUETA PIEZA
9,136
67,200
76,336
MUEBLE LINOS FLORMORADO

MANO DE OBRA DD
PEGANTE COLBN
9,136
79,500
88,636
MUEBLE H/.80 FLORMORADO

BISAGRA COMN 3
MANO DE OBRA DD
PEGANTE COLBN
9,136
37,840
46,976
un
MUEBLE BAJO .80

BISAGRA COMN 3
CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON CEIBA
9,136
39,900
49,036
INSUMO
PIRLAN .10 FLORMORADO
un
HOJA PUERTA TRIPLEX 1.01

MANO DE OBRA DD
PUERTA PIZANO INTERES SOCIAL 0.51 - 0.75
9,136
37,840
46,976
ANLISIS
un
HOJA PUERTA TRIPLEX 0.81

MANO DE OBRA DD
PUERTA PIZANO 0.30-0.50
9,136
39,900
49,036
un
HOJA PUERTA FORTEC 1.50

MANO DE OBRA DD
PUERTA FORTEC RESIDENCIAL 0.51
0
12,413
0
22,449
1,265
219
0
192,086
102,794
331,226
un

MANO DE OBRA DD
0
0
0
22,449
1,268
269
3,960
192,086
99,014
319,046
un

MANO DE OBRA DD
0
11,723
0
22,449
1,265
219
0
128,057
73,671
237,385
un

MANO DE OBRA DD
0
0
0
22,449
1,268
269
3,740
128,057
70,102
225,885
un

MANO DE OBRA DD
VALOR
un

CAOBA PIEZA
CEDRO CAQUETA PIEZA
MANO DE OBRA DD
PEGANTE COLBN
TABLON ABARCO 1`X8
VALOR
CARPINTERIA METALICA
CAJAS CONTADORES AGUA
ANTICORROSIVO ROJO CLARO
BISAGRA ALUMINIO EXT 2
LMINA COLD ROLLED CAL.16
SOLDADURA ELCTRICA 004-3/23
SUB-CONTRATO ORNAMENTACION
un
gl
un
un
kg
%
0.02
0.51
0.37
0.68
50.00
640
434
21,659
2,788
12,760
38,281
620
434
21,659
2,788
12,750
38,251
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
1.00
VALOR
VALOR
80,000
80,000
79,900
79,900
CELOSIA ALUMINIO
CELOSA EN ALUMINIO
m
m
kl
m
m
m
%
1.00
1.36
0.04
0.11
0.42
0.92
50.00
10,904
811
240
1,136
8,715
7,994
14,900
44,699
gl
kg
m
%
0.01
0.01
5.00
50.00
320
41
51,560
25,961
77,882
640
5,400
31,422
328
18,895
56,685
620
5,100
31,422
328
18,735
56,205
kg
kg
kg
un
%
8.40
3.36
0.20
3.36
50.00
15,103
64,441
820
140,959
110,662
331,985
18,077
64,441
820
140,959
112,148
336,445
gl
un
kg
m
%
0.02
0.43
0.22
1.05
50.00
640
25,172
902
10,847
18,780
56,340
620
25,172
902
10,847
18,770
56,310
m
m
kg
m
m
%
1.00
2.00
0.05
2.00
2.00
50.00
10,904
1,192
207
20,660
10,382
21,673
65,018
8,695
1,192
190
20,660
9,600
20,169
60,506
hc
un
%
4.00
1.00
15.00
43,508
5,220,000
789,526
6,053,034
43,508
5,220,000
789,526
6,053,034
gl
un
un
kg
%
0.05
0.75
1.50
0.97
50.00
1,600
1,350
87,809
3,977
47,368
142,103
1,550
1,275
87,809
3,977
47,305
141,916
gl
un
un
kg
m
%
0.23
1.75
0.55
0.16
1.05
50.00
7,360
3,150
25,794
656
1,299
19,130
57,389
7,130
2,975
25,794
656
1,208
18,881
56,644
VENTANA ALUMINIO CORREDIZA
616
5,700
31,422
328
19,033
57,099
616
5,100
28,407
328
17,226
51,678
VENTANA ALUMINIO FIJA
15,103
64,441
820
141,557
110,961
332,882
23,890
40,448
820
169,210
117,183
351,550
gl
un
kg
%
0.20
1.74
0.60
50.00
6,400
12,984
2,460
10,922
32,766
6,200
12,984
2,460
10,822
32,466
gl
un
kg
m
%
0.02
0.21
0.46
7.35
50.00
640
9,849
1,886
23,072
17,723
53,170
620
9,849
1,886
23,072
17,713
53,140
kg
gl
kg
m
%
10.44
0.01
1.00
4.10
50.00
18,771
320
4,100
5,072
14,131
22,467
310
4,100
4,715
15,796
VALOR
VALOR
VALOR
VALOR
42,394
47,388
42,376
42,322
616
25,172
902
10,847
18,768
56,304
616
22,789
902
10,850
17,579
52,736
10,904
1,192
207
20,660
10,382
21,673
65,018
14,904
1,338
160
20,666
12,590
24,829
74,487
43,508
5,220,000
789,526
6,053,034
43,508
5,637,600
852,166
6,533,274
1,540
1,425
87,809
3,977
47,375
142,126
1,541
1,275
79,497
3,977
43,145
129,435
7,084
3,325
25,794
656
1,299
19,079
57,237
7,089
2,975
23,319
656
1,167
17,603
52,809
6,160
12,984
2,460
10,802
32,406
6,164
12,636
2,460
10,630
31,890
616
9,849
1,886
23,072
17,711
53,134
616
8,904
1,886
23,072
17,239
51,717
18,771
308
4,100
5,072
14,125
19,251
308
4,100
4,555
14,107
LMINA GALVANIZADA .20

SOLDADURA 60.13 DE 1/8
TORNILLO ACERO 1/2X1/4
SUB-CONTRATO DE ORNAMENTACION
14,125
828
520
12,379
27,852
14,962
641
520
12,899
29,022
616
29,270
1,886
15,886
47,657
616
26,499
1,886
14,501
43,502
90,000
90,000
67,000
67,000
90,000
90,000
67,000
67,000
69,000
69,000
82,564
82,564
90,000
90,000
79,885
79,885
7,084
945
20,636
2,500
656
2,400
17,110
51,331
7,089
893
18,656
2,000
656
2,155
15,724
47,172
27,232
27,232
33,000
33,000
0
10,800
3,075
11,965
94
0
25,934
0
0
2,409
11,965
110
2,117
16,600
25,000
18,012
1,869
8,976
53,856
25,000
18,012
1,800
8,962
53,774
11,240
11,965
9,978
33,183
11,240
11,965
9,978
33,183
33,250
14,749
1,869
9,973
59,841
33,950
14,749
1,800
10,100
60,599
0
12,700
14,140
1,810
17,480
4,853
0
50,983
0
0
14,140
1,810
17,480
5,653
2,489
41,572
0
11,965
1,810
4,853
0
8,890
29,447
56,965
0
11,965
1,810
5,653
0
8,890
29,447
57,764
un
un
kg
un
%
0.35
0.20
8.00
80.00
14,125
828
520
12,379
27,852
gl
un
kg
%
0.02
0.50
0.46
50.00
640
29,270
1,886
15,898
47,693
620
29,270
1,886
15,888
47,663
1.00
90,000
90,000
75,000
75,000
1.00
90,000
90,000
75,000
75,000
1.00
69,000
69,000
78,500
78,500
1.00
90,000
90,000
76,000
76,000
gl
un
un
un
kg
m
%
0.23
1.05
0.44
1.00
0.16
1.94
50.00
7,360
893
20,636
2,000
656
2,400
16,972
50,916
7,130
893
20,636
2,000
656
2,231
16,773
50,318
un
1.00
38,280
38,280
38,280
38,280
m
m
un
hc
lb
m
2.16
2.16
0.73
1.10
0.04
2.16
0
0
3,201
11,965
111
2,179
17,456
9,720
0
3,285
11,965
114
0
25,084
m
hc
gl
%
1.00
1.38
0.04
20.00
25,000
18,012
1,596
8,922
53,529
27,217
18,012
1,596
9,365
56,190
lm
hc
%
1.00
1.00
43.00
11,240
11,965
9,978
33,183
12,589
11,965
10,558
35,112
m
hc
gl
%
1.00
1.13
0.04
20.00
35,620
14,749
1,596
10,393
62,358
34,705
14,749
1,596
10,210
61,260
m
m
hc
kg
un
lb
m
2.54
2.54
1.30
0.20
0.27
2.06
2.54
0
0
14,140
1,810
17,480
5,731
2,563
41,724
11,430
0
14,140
1,810
17,480
5,871
0
50,731
m
hc
kg
lb
m
m
un
2.54
1.10
0.20
2.06
2.54
2.54
0.27
0
11,965
1,810
5,731
7,620
0
29,447
56,573
11,430
11,965
1,810
5,871
0
0
29,447
60,523
TAPAS SHUT LAMINA

VENTANA CORREDIZA 1.2X1.2
VENTANA ALUMINIO ECONOMICA

VENTANA CORREDIZA 1.2X1.2
VENTANA ALUMINIO FIJA
m
m
VENTANA ALUMINIO GUILLOTINA

VENTANA PROYECTANTE 1.5X2.0

MANIJA PARA VENTANA
NGULO HIERRO 3/4 X 1/8
m
m
CIELOS RASOS
APLIQUE YESO
APLIQUE DE LUZ
ARMADURA MADERA Y MALLA

CUARTON OTOBO 2X4 2.9
LISTON ABARCO 3 M
MALLA CON VENA 0.60X2.00
MANO DE OBRA AA
REPISA ORDINARIO 3 M
CIELO RASO BOVEDAS DRYWALL

CIELO RASO DRY-WALL BVEDA
MANO DE OBRA DD
VINILTEX
SUB-CONTRATO INSTALACION
CIELO RASO DURACUSTIC

FIBERGLASS DURACUSTIC 5/8
MANO DE OBRA BB
CIELO RASO PLANO DRYWALL

CIELO RASO DRY-WALL PLANO
MANO DE OBRA DD
VINILTEX
CIELO RASO TABLEX 19MM
14,125
760
496
12,305
27,686
un
VENTANAS LAMINA
REJILLAS PISO .30

ACERO FIGURADO 60000 PSI 1
308
41
51,560
25,955
77,864
REJAS LAMINA
TUBO MUEBLE CAL.18 1
308
41
62,850
31,600
94,799
un
REJA BANCARIA
HIERRO CUADRADO 9 MM
14,904
910
255
1,137
8,715
8,694
17,307
51,921
un
PUERTAS VENTANAS LAMINA

10,904
811
300
1,136
8,715
7,576
14,721
44,162
PUERTAS LAMINA
CANT.
SOMBRERETE PARA CHIMENEA T-C
85,000
85,000
un
PUERTA ELECTRICA CORREDIZA

MANO DE OBRA AA
PUERTA ELCTRICA CORREDIZA
310
41
25,135
12,743
38,229
0.02
3.00
0.67
0.08
50.00
PUERTA CANCHA TENIS 1X1

MALLA PLASTIFICADA CAL. 10 H= 2.0
PLATINA HIERRO 1/2 X 1/8
TUBO ESTRUCT. GALVANIZADO 1
NGULO HIERRO 2 X 3/16
8,695
811
232
1,136
8,601
7,576
13,526
40,577
gl
un
un
kg
%
MARQUESINAS LAMINA

UM
un
MARCOS TAPAS CAJA INSPECCION

ACERO FIGURADO 37000 PSI 1/4
PLATINA 1 1/4 X 1/4
NGULO HIERRO 2 X 1/4
INSUMO
MARCOS PUERTAS LAMINA-.80

ANLISIS
80,000
80,000
ESCALERA DE GATO
TUBO GALVANIZADO 1
VALOR
CERRAMIENTO CANCHA TENIS

MALLA PLASTIFICADA CAL. 10 H= 2.0
PLATINA HIERRO 1/2 X 1/8
SOLDADURA SP-13 1/8
NGULO HIERRO 2 1/2 X 3/16
VALOR

LISTON ABARCO 3 M
MANO DE OBRA AA
MERULEX I.F.A.TRANSPARENTE (20 KG)
PUERTA PIZANOTRIPLEX TABLEX DE 0.51 - 0.75
CIELO RASO TRIPLEX

MANO DE OBRA AA
TABLA BURRA CEDRO MACHO 0.10
CIELOS RASOS / CIMIENTOS
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
1.00
33,176
33,176
33,176
33,176
1.00
38,860
38,860
33,176
33,176
1.00
21,692
21,692
21,692
21,692
m
m
m
m
hc
m
kg
m
un
lb
m
4.32
4.32
4.32
4.32
0.80
0.54
0.01
0.54
1.37
0.27
0.54
0
0
0
37,066
8,702
814
90
0
10,707
751
0
58,130
m
m
m
m
m
hc
m
m
lb
m
kg
4.32
4.32
4.32
4.32
1.08
1.10
0.54
0.54
0.27
0.54
0.05
0
0
0
37,066
11,275
11,965
814
0
751
0
733
62,604
m
m
m
m
m
hc
m
m
lb
m
kg
4.32
4.32
4.32
4.32
1.08
1.10
0.54
0.54
0.27
0.54
0.05
0
0
0
37,066
43,848
11,965
814
0
751
0
733
95,177
0
4,536
0
0
43,848
11,965
0
378
770
0
580
62,076
1.03
249,193
249,193
249,193
249,193
1.03
119,398
119,398
119,398
119,398
1.03
81,768
81,768
81,768
81,768
un
hc
lb
0.73
0.40
0.02
3,201
4,351
56
7,607
3,285
4,351
57
7,693
m
hc
m
m
d
m
1.30
0.70
1.30
1.30
0.04
1.30
0
7,614
41,269
0
1,514
0
50,396
0
7,614
0
41,263
1,460
0
50,337
lt
m
m
m
kg
hc
d
234.00
1.61
1.61
1.61
113.10
0.70
0.04
2,808
49,865
0
0
20,358
7,614
1,514
82,159
2,808
0
0
41,087
22,620
7,614
1,460
75,589
CIELO RASO YESO OCULTO

CIELO RASO CARRIL OCULTO

LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
MEDIA CAA CHINGALE LISA
MOLDURAS VIROLA
PLACA ETERNIT MEDIA X 4MM
REGLILLAS TIRAS 3M
LISTON M.H. OTOBO

LISTON OTOBO
LISTN DE ORDINARIO
LISTN M.H. VIROLA
MANO DE OBRA AA
MOLDURAS VIROLA
REGLILLAS TIRAS 3M
TOC MADERA TRANSPARENTE
LISTON M.H. PINO ROMERON

LISTON OTOBO
LISTN DE ORDINARIO
LISTN M.H. PINO ROMERN
MANO DE OBRA AA
MOLDURAS VIROLA
REGLILLAS TIRAS 3M
TOC MADERA TRANSPARENTE
19,000
19,000
1,823
0
0
0
8,702
0
90
0
10,993
636
184
22,428
0
0
3,158
0
8,702
814
90
0
10,707
741
0
24,212
1,823
0
0
0
11,275
11,965
0
0
636
184
1,126
27,009
0
0
3,158
0
11,275
11,965
814
0
741
0
733
28,686
MANO DE OBRA AA
VOLQUETA M3
1,823
0
0
0
43,848
11,965
0
0
636
184
1,126
59,582
0
0
3,158
0
28,512
11,965
814
0
741
0
733
45,923
PILOTES HINCADOS 25X25
249,193
249,193
249,193
249,193
119,398
119,398
119,398
119,398
81,768
81,768
81,768
81,768
3,075
4,351
47
7,473
2,409
4,351
55
6,815
0
7,614
0
0
1,531
20,280
29,425
33,550
7,614
0
0
1,714
0
42,878
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
VIBROCOMPACTADOR A GASOLINA
2,808
0
16,100
0
25,334
7,614
1,531
53,388
2,808
0
32,200
0
23,299
7,614
1,714
67,635
158.00
0.30
0.30
0.30
0.30
180.00
0.57
0.57
0.57
4.70
0.42
0.42
0.42
0.42
1,896
0
0
7,500
0
32,400
0
31,692
0
51,122
0
0
11,340
0
135,950
1,896
0
7,656
0
0
36,000
0
0
22,800
51,122
0
0
0
8,820
128,294
h
hc
d
vj
6.95
8.91
0.04
0.45
241,860
96,914
14,080
17,100
369,954
241,860
96,914
12,528
15,984
367,286
h
hc
vj
3.50
4.02
0.50
121,800
43,726
19,000
184,526
121,800
43,726
17,760
183,286
hc
vj
0.93
0.37
10,116
14,060
24,176
10,116
13,142
23,258
DEMOLICIN CABEZAS PILOTES

MANO DE OBRA AA
RETROEXCAVADORA 5-10
VOLQUETA M3
PILOTES HINCADOS 25X25
MANO DE OBRA AA
MANO DE OBRA AA
VOLQUETA M3
0.32
0.18
0.80
4
2,251
9,240
11,495
4
2,251
9,240
11,495
1.03
81,246
81,246
81,246
81,246
241,860
96,914
14,432
19,331
372,537
121,800
43,726
18,775
184,301
121,800
43,726
21,479
187,005
10,116
13,894
24,009
10,116
15,894
26,010
m
m
m
m
hc
lb
m
m
m
d
0.46
0.46
0.11
0.80
1.83
0.03
0.11
0.11
0.11
0.04
144,125
10,939
0
2,320
19,905
83
0
170
0
1,204
178,746
143,912
12,646
495
2,000
19,905
86
0
0
0
1,421
180,464
hc
0.60
6,526
6,526
6,526
6,526
hc
vj
0.40
0.37
4,351
14,060
18,411
4,351
13,142
17,493
m
m
m
m
m
hc
lb
m
m
m
d
1.03
10.10
9.35
10.10
10.10
6.89
2.67
9.35
9.35
9.35
0.04
322,715
8,787
0
0
0
74,943
7,428
14,446
0
0
1,204
429,523
322,238
0
0
0
41,309
74,943
7,610
0
14,717
0
1,421
462,236
m
m
m
m
hc
lb
m
m
m
m
m
d
1.10
3.11
3.52
3.11
6.89
1.47
3.11
3.52
3.52
3.52
3.11
0.04
330,612
0
0
0
74,943
4,090
9,330
32,666
0
0
0
1,204
452,843
317,341
13,995
0
0
74,943
4,190
0
0
5,540
0
0
1,421
417,430
4
2,251
9,240
11,495
4
2,251
9,240
11,495
81,246
81,246
81,246
81,246
126,303
11,201
0
2,000
19,905
71
0
0
275
1,314
161,069
144,072
10,672
0
0
19,905
82
308
0
0
1,244
176,283
6,526
6,526
6,526
6,526
4,351
13,894
18,244
4,351
15,894
20,245
282,809
8,585
0
0
0
74,943
6,291
0
0
23,375
1,314
397,316
322,596
0
23,843
8,131
0
74,943
7,326
0
0
0
1,244
438,082
281,741
0
0
15,550
74,943
3,463
0
0
0
8,800
0
1,314
385,811
331,122
0
8,976
0
74,943
4,034
0
0
0
0
8,011
1,244
428,330
m
m
m
m
VIGA AMARRE EN CONCRETO

LARGUERO COMUN 3.5X7.5X3 M
LISTON ABARCO 3 M
MANO DE OBRA AA
TABLA BURRA ORDINARIO 0.30
TABLA OTOBO 0.30
TABLON CATIVO 0.30
TABLON ORDINARIO 3 M
VIBRADOR A GASOLINA
241,860
96,914
14,080
16,898
369,752
lt
hc
kg
SOBRECIMIENTO CONCRETO 25X25

DURMIENTE 3 M
LISTN 2X2X3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
TABLON CATIVO 0.30
VIBRADOR A GASOLINA
1,896
0
0
0
5,788
37,080
0
31,692
0
51,122
0
5,788
0
0
133,366
PLACA FLOTANTE 0.90 CIMIENTOS

COSTO ADICIONAL BOMBEO
ICOPOR 1 CM/DENS.20/1X1
MANO DE OBRA AA
TABLA 2X10 MADERA COMUN
TABLON CATIVO 0.30
VIBRADOR A GASOLINA
1,896
4,500
0
0
0
40,320
24,795
0
0
51,122
9,030
0
0
0
131,663
IMPERMEABILIZACIN INTEGRAL MORTERO XYPEX

AGUA
MANO DE OBRA CC
XYPEX CONCENTRADO- GRIS
VALOR
EXCAVACION MANUAL CIMIENTOS

MANO DE OBRA AA
VOLQUETA M3
VALOR
m
lt
m
m
m
m
kg
m
m
m
hc
m
m
m
m
RETIRO SOBRANTES TIERRA
BASE ARENA CEMENTO 1:20
VALOR
RELLENOS DE EXCAVACION
CIMIENTOS
BASE GRANULAR
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
AGUA
ARENA AMARILLA PUERTO COLOMBIA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA PARA CONCRETO
CEMENTO GRIS
GRAVA CANTO RODADO 1/2
GRAVILLA DE RIO
GRAVILLA FINA 1/2 Y 3/4
MANO DE OBRA AA
PIEDRA CICLPEA
PIEDRA ENTRESUELO
PIEDRA MEDIA ZONGA
RAJON DE PIEDRA
BASE AGREGADO PETREO
VALOR
DEMOLICIN CIMIENTO ENTERRADOS
MALLA CON VENA

MANO DE OBRA AA
20,509
20,509
LUXALON GALV.ACUST. P 130

CIELO RASO ALUZINC ACUSTICO 130B
39,000
39,000
LUXALON ALUMINIO P 80
CIELO RASO ALUMINIO ACSTICO 84R V5
CANT.
LUXACELL ACERO
CIELO RASO ALUZINC CELL 5X5
36,400
36,400
m
0
4,536
0
0
11,275
11,965
0
378
770
0
580
29,503

UM
CICLOPEOS
m
0
4,536
0
0
8,702
0
90
378
10,856
770
0
25,331
INSUMO
29,000
29,000
LAMINA PLANA ETERNIT
ANLISIS
36,400
36,400
CORNISAS YESO
CORNISA 16 (CORTINERO)
VALOR
CIELO RASO YESO SEMI OCULTO

CIELO RASO CARRIL SEMI OCULTO
VALOR
CONSTRUDATA
CIMIENTOS / CUBIERTAS
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
m
m
m
m
m
hc
lb
m
m
m
d
1.10
2.35
2.35
2.35
2.35
8.97
0.60
2.35
2.35
2.35
0.04
344,648
0
2,045
0
0
97,567
1,669
3,631
0
0
1,204
450,763
344,137
10,575
0
0
0
97,567
1,710
0
3,699
0
1,421
459,109
m
m
m
m
m
hc
lb
m
m
m
d
1.10
2.63
2.63
2.45
2.63
8.97
0.70
2.45
2.45
2.45
0.04
344,648
0
2,288
0
0
97,567
1,947
3,785
0
0
1,204
451,439
344,137
11,835
0
0
0
97,567
1,995
0
3,856
0
1,421
460,811
VIGA TEE 25X25X20X40

DURMIENTE 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
TABLON CATIVO 0.30
VIBRADOR A GASOLINA
302,029
0
1,998
0
0
97,567
1,414
0
0
5,875
1,314
410,196
344,520
0
0
5,993
1,892
97,567
1,646
0
0
0
1,244
452,861
302,029
0
2,236
0
0
97,567
1,649
0
0
6,125
1,314
410,920
344,520
0
0
6,248
2,117
97,567
1,921
0
0
0
1,244
453,616
1.03
3.00
3.00
3.00
8.27
0.29
0.10
3.00
3.00
3.00
3.00
0.50
0.10
322,715
0
0
0
89,953
797
278
4,635
0
0
0
750
3,010
422,138
322,238
0
0
3,150
89,953
0
285
0
0
0
24,000
750
3,552
443,927
282,809
0
1,266
0
89,953
0
236
0
6,000
0
0
750
3,285
384,299
322,596
7,650
0
0
89,953
0
274
0
0
7,728
0
667
3,110
431,978
CUBIERTAS
m
lt
m
m
m
m
kg
hc
13.93
0.06
0.06
0.06
0.06
23.38
0.70
167
0
1,500
0
0
4,208
7,614
13,489
167
1,140
0
0
0
4,676
7,614
13,597
ALISTADO IMPERMEABILIZADO TEJA BARRO

ALAMBRE DE PUAS NO 12
ALAMBRE NEGRO NO.18
ASFALTO TIPO 190/220 200 KG
ESTERILLA DE GADUA
MANO DE OBRA AA
PERMA GLASS 6 FIBERGLASS
6.30
0.02
1.02
0.05
0.85
1.80
1.56
0.05
10,206
34
1,639
15,028
2,150
19,579
3,493
139
52,267
10,080
32
1,639
14,425
2,635
19,579
3,912
143
52,444
un
un
%
0.20
0.30
80.00
6,687
9,326
12,811
28,824
6,687
9,326
12,811
28,824
167
0
0
0
1,158
4,816
7,614
13,755
10,080
34
1,639
12,806
2,150
19,579
3,493
118
49,899
10,868
36
1,639
15,051
2,296
19,579
3,493
137
53,098
6,687
9,326
12,811
28,824
7,030
9,326
13,085
29,442
17,843
211
6,102
4,492
10,886
10,886
50,420
17,843
244
6,102
3,279
10,438
10,438
48,344
38,434
490
7,418
4,492
19,317
70,152
39,496
569
7,418
3,279
19,289
70,051
m
un
un
hc
un
%
%
1.05
0.06
0.51
0.08
38.00
38.00
18,732
256
6,102
4,492
11,241
11,241
52,066
18,732
256
6,102
4,492
11,241
11,241
52,066
un
un
hc
un
%
1.10
0.12
0.62
0.08
38.00
38,434
513
7,418
4,492
19,326
70,183
41,806
513
7,418
4,492
20,607
74,836
BAJANTE PVC 4
BAJANTE RECTANGULAR TRG-A 2.5 M
CODO BAJANTE 90 BLANCO
MANO DE OBRA BB
SOLDADURA PVC LIQUIDA 1/4
SUB-CONTRATO HIDRAULICO Y SANITARIO
167
0
0
1,470
0
5,237
7,614
14,488
BAJANTE PVC 3
BAJANTE REF.035103 BLANCO
CODO BAJANTE 45 BLANCO
MANO DE OBRA BB
CANT.
CABALLETE ETERNIT PF/7 FIJO

MANO DE OBRA AA
VALOR
VALOR
24,512
1,196
5,874
31,582
1.15
4.60
0.54
24,616
1,196
5,874
31,685
m
m
m
kg
hc
m
0.01
0.01
0.01
1.48
0.25
1.03
310
0
0
266
2,719
4,827
8,122
0
0
255
296
2,719
4,061
7,332
un
un
%
0.25
0.40
80.00
8,359
12,435
16,635
37,430
8,359
12,435
16,635
37,430
un
un
%
%
0.38
0.60
80.00
80.00
12,706
18,653
25,087
25,087
81,532
12,706
18,653
25,087
25,087
81,532
un
un
%
0.50
0.80
80.00
16,718
24,870
33,271
74,859
16,718
24,870
33,271
74,859
m
hc
un
un
un
un
%
1.03
0.74
2.74
0.68
4.00
0.34
38.00
11,711
8,854
4,146
2,987
72
1,776
11,227
40,772
11,711
8,854
4,146
2,987
72
1,776
11,227
40,772
un
kg
hc
un
0.60
0.12
0.83
0.60
48,231
1,079
9,028
544
58,882
48,231
1,079
9,028
670
59,008
un
kg
hc
un
0.48
0.12
0.90
0.48
43,769
1,079
9,789
435
55,072
43,769
1,079
9,789
536
55,173
un
kg
hc
un
0.39
0.12
0.90
0.78
41,937
1,079
9,789
707
53,513
41,937
1,079
9,789
871
53,676
un
hc
kg
un
0.26
0.60
0.17
0.26
29,220
6,526
2,092
771
38,609
29,220
6,526
2,079
771
38,596
un
hc
kg
un
0.20
0.83
0.17
0.40
30,038
9,028
2,092
1,186
42,344
30,038
9,028
2,079
1,186
42,331
un
hc
kg
un
0.13
0.83
0.17
0.39
29,285
9,028
2,092
1,156
41,561
29,285
9,028
2,079
1,156
41,548
un
hc
un
0.25
0.75
0.59
35,387
8,158
1,749
45,294
35,387
8,158
1,749
45,293
m
m
hc
m
lb
m
1.03
1.03
1.80
2.62
0.30
1.03
0
0
19,579
7,200
835
1,039
4,635
0
19,579
0
855
0
CABALLETE TEJA MOORE

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TEJA MOORE CABALLETE

SOLDADURA ESTAO PARA COBRE
CANALETA 43 ETERNIT X 500

IGAS GRIS (30 KG)
MANO DE OBRA AA
TORNILLO PARA CANALETA 43 METAL
16,718
24,870
33,271
74,859
17,575
24,870
33,956
76,402
9,617
8,854
4,809
2,788
72
1,458
10,487
38,085
9,617
8,854
4,809
2,846
64
1,692
10,595
38,476
49,325
1,079
9,028
668
60,100
49,499
1,079
9,028
544
60,150
44,691
1,079
9,789
534
56,094
44,868
1,079
9,789
435
56,171
42,878
1,079
9,789
868
54,614
43,051
1,079
9,789
707
54,625
25,509
6,526
2,092
771
34,899
25,149
6,526
2,092
771
34,538
26,019
9,028
2,092
1,186
38,326
25,854
9,028
2,092
1,186
38,160
29,285
9,028
2,092
1,157
41,562
29,285
9,028
2,092
1,156
41,561
35,387
8,158
1,750
45,294
35,387
8,158
1,749
45,294
0
5,150
19,579
0
707
0
0
0
19,579
0
823
1,009
m
ENTRAMADO TEJA DE BARRO
LISTON ABARCO 3 M
MANO DE OBRA AA
PLANCHN ORDINARIO 3 M
13,357
18,653
25,608
25,608
83,225
CANALETA ACESCO DE 4.50

CANALETA 90 X 4.50 ACESCO
MANO DE OBRA AA
TORNILLO PARA CANALETA 90
12,706
18,653
25,087
25,087
81,532
CANALETA 90 DE 9.00
MANO DE OBRA AA
MASIL GRIS FRIO
8,788
12,435
16,978
38,201
CANALETA 90 DE 6.00
MANO DE OBRA AA
MASIL GRIS FRIO
8,359
12,435
16,635
37,430
CANALETA 90 DE 4.50
MANO DE OBRA AA
MASIL GRIS FRIO
0
200
0
305
2,719
4,061
7,285
CANALETA 43 DE 6.00
IGAS GRIS (30 KG)
MANO DE OBRA AA
0
100
0
332
2,719
4,061
7,212
CANALETA 43 DE 4.00
IGAS GRIS (30 KG)
MANO DE OBRA AA
24,616
1,196
5,874
31,685
CANAL PVC 3
CANAL REF.03501002 BLANCO
MANO DE OBRA BB
SOPORTE DE CANAL BLANCO
TAPA EXTERNA BLANCO
UNIN CANAL BLANCO
24,769
1,191
5,874
31,834
CANAL LATON D/1.00

VALOR
CANAL LATON D/0.75

VALOR
m
un
un
hc
kg
kg
kg
m
m
hc
m
lb
BAJANTE LATON 12 X 6

UM
CANALETA 43 DE 5.00
AFINADO CUBIERTAS PLANAS

AGUA
ARENA FINA
ARENA LAVADA DE PEA
ARENA LAVADA JUAN DE ACOSTA
CEMENTO GRIS
MANO DE OBRA AA
INSUMO
CANAL LATON D/0.50
m
m
m
m
m
hc
m
lb
m
m
m
m
m
d
ANLISIS
CABALLETE TEJA ETERNIT
ZAPATAS
LISTON OTOBO
MANO DE OBRA AA
TABLON ABARCO 3 M
TABLON OTOBO 3 M
VARA DE CLAVO
VIBRADOR A GASOLINA
VALOR

DURMIENTE 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
TABLON CATIVO 0.30
VIBRADOR A GASOLINA
VALOR
CUBIERTAS
ANLISIS
INSUMO
TABLON ABARCO 3 M
TABLON OTOBO 3 M

UM
CANT.
VALOR
VALOR
VALOR
m
m
m
2.62
2.62
2.62
0
0
0
28,652
0
0
20,960
46,029
5,240
0
0
30,675
0
6,749
0
28,160
m
m
m
m
hc
lb
8.20
8.20
8.20
8.20
1.80
0.20
0
0
28,700
0
19,579
556
48,835
28,700
0
0
0
19,579
471
48,750
0
28,700
0
0
19,579
549
48,827
ENTRAMADO TEJA MOORE

CORREA DE 2X2 DURMIENTE
CUADROS ABARCO 4X4X320
DURMIENTE ORDINARIO 4 M
LISTN 2X2X3 M
MANO DE OBRA AA
ENTRAMADO TEJA ONDULADA

LARGUERO DE 2 X 4
LISTON ABARCO 3 M
MANO DE OBRA AA
TABLA BURRA 3 M
TABLON ABARCO 3 M
TABLON OTOBO 3 M
m
m
m
hc
m
lb
m
m
m
m
m
0.51
0.51
0.51
1.00
2.62
0.20
0.51
2.62
2.62
2.62
2.62
0
0
0
10,877
7,200
556
1,530
6,550
0
0
0
26,713
un
un
%
0.20
0.20
80.00
6,687
6,218
10,324
23,229
gl
un
hc
0.21
0.02
0.20
823
184
2,175
3,182
823
184
2,175
3,182
m
%
1.00
45.00
6,546
2,946
9,492
6,982
3,142
10,124
96,709
43,519
140,228
108,539
48,843
157,382
kg
kg
hc
m
0.24
2.08
0.76
3.55
4,065
3,343
8,267
7,948
23,622
4,065
3,343
8,267
8,903
24,577
m
gl
hc
lb
m
3.00
0.50
0.82
0.30
2.20
2,709
3,642
8,919
760
75,836
91,866
3,090
3,642
8,919
540
69,729
85,920
m
m
m
kg
hc
m
0.05
0.05
0.05
9.67
1.20
1.03
1,549
0
0
1,741
13,052
21,865
38,206
m
m
m
kg
hc
m
0.04
0.04
0.04
7.50
0.80
0.50
1,239
0
0
1,350
8,702
4,500
15,790
0
0
1,021
1,500
8,702
4,500
15,722
un
hc
un
un
1.59
0.45
0.26
0.53
413
4,895
5,381
23,766
34,456
413
4,895
5,626
29,848
40,782
6,546
2,946
9,492
96,709
43,519
140,228
96,709
43,519
140,228
4,065
3,343
8,267
7,948
23,622
4,065
3,343
8,267
7,948
23,622
2,709
3,642
8,919
760
75,836
91,866
2,709
3,642
8,919
607
75,836
91,712
0
0
1,276
1,934
13,052
21,865
38,127
0
500
0
2,166
13,052
21,865
37,583
0
1,000
0
1,992
13,052
21,865
37,909
0
400
0
1,680
8,702
4,500
15,282
0
800
0
1,545
8,702
4,500
15,547
412
4,895
5,361
29,034
39,702
413
4,895
5,377
23,766
34,451
523
6,526
20,435
27,485
525
6,526
20,800
27,851
337
5,874
21,683
338
5,874
20,617
ANLISIS
INSUMO

UM
CANT.
m
un
hc
un
2.02
0.60
1.01
525
6,526
20,818
27,870
un
hc
un
1.30
0.54
0.65
338
5,874
20,634
525
6,526
21,769
28,820
m
338
5,874
21,116
VALOR
VALOR
VALOR
VALOR
26,845
27,327
27,893
26,828
285
5,874
21,463
27,621
286
5,874
20,580
26,740
523
4,895
14,446
19,864
525
4,895
17,170
22,590
337
4,895
22,245
27,477
338
4,895
25,755
30,988
0
100
0
224
5,500
4,351
10,175
0
200
0
206
6,325
4,351
11,082
0
100
0
224
12,500
4,351
17,175
0
200
0
206
11,098
4,351
15,855
TEJA ETERNIT NO.8

MANO DE OBRA AA
TEJA ETERNIT NO.8
m
un
hc
un
1.10
0.54
0.50
286
5,874
20,598
26,757
286
5,874
20,580
26,740
un
hc
un
2.02
0.45
1.01
525
4,895
17,278
22,698
525
4,895
17,278
22,698
un
hc
un
1.30
0.45
1.01
338
4,895
26,600
31,833
m
m
m
kg
un
hc
0.01
0.01
0.01
1.00
1.00
0.40
310
0
0
180
5,670
4,351
10,511
m
m
m
kg
un
hc
0.01
0.01
0.01
1.00
1.00
0.40
310
0
0
180
12,600
4,351
17,441
TEJA TRANSPARENTE NO.4

MANO DE OBRA AA
TEJA MAXILIT ONDULADA PF/7 NO. 4
TEJA TRANSPARENTE NO.6

MANO DE OBRA AA
TEJA MAXILIT ONDULADA PF/7 NO. 6
TRAGANTES 4
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
CPULA TRAGANTE C 4X2
MANO DE OBRA AA
TRAGANTES 6
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
CPULA TRAGANTE C 6X4
MANO DE OBRA AA
338
4,895
26,600
31,833
un
0
0
255
200
5,500
4,351
10,306
un
0
0
255
200
13,000
4,351
17,806
DESAGES E INST. SUBTERRNEAS

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
SIFN DE GRES 4
un
lt
m
m
m
kg
hc
un
0.76
0.01
0.01
0.01
0.91
0.60
1.03
9
310
0
0
164
6,526
14,338
21,346
9
0
100
0
204
6,526
14,338
21,177
9
0
200
0
187
6,526
14,338
21,260
lt
m
m
m
kg
hc
un
1.59
0.01
0.01
0.01
1.87
0.70
1.03
19
310
0
0
337
7,614
17,922
26,201
19
0
100
0
419
7,614
17,963
26,115
19
0
200
0
385
7,614
13,184
21,402
m
un
hc
m
m
m
0.02
1.00
1.20
0.02
0.02
0.02
0
53,133
13,052
635
0
0
66,820
0
40,357
13,052
0
635
0
54,044
0
53,133
13,052
0
0
312
66,497
516
53,133
13,052
0
0
0
66,702
0.02
un
0
1.00
0
58,282
0
58,282
516
58,282
1.20
0.02
0.02
1.00
0.02
13,052
635
0
67,868
0
139,837
13,052
0
635
67,868
0
139,837
13,052
0
0
54,972
312
126,618
13,052
0
0
67,868
0
139,719
BASE GRANULAR
m
0.02
CAJA INSPECCIN FIBRIT PROFUNDA 70X70X97 CAI-95F un
67,029
MANO DE OBRA AA
hc
2.00
RECEBO COMN
m
0.02
ROCA MUERTA 5 M3
m
0.02
TAPA CAJA TRFICO PESADO 72X72X13
un
1.00
ZAHORRA B-200
m
0.02
0
1.00
0
67,029
0
67,029
516
67,029
21,754
635
0
110,288
0
199,706
21,754
0
635
110,288
0
199,706
21,754
0
0
110,288
312
199,383
21,754
0
0
110,288
0
199,587
198
7,192
1,050
203
7,472
0
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
SIFN DE GRES 6
CAJA CONTADOR AGUA FIBRIT

BASE GRANULAR
CAJA CONTADOR ACUEDUCTO CIMA 530
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
19
0
0
255
374
7,614
17,922
26,184
un
CAJA INSPECCION FIBRIT TRAFICO LIVIANO

BASE GRANULAR
m
CAJA INSPECCIN FIBRIT PANDA 70X70X65 CAI-65F
58,282
MANO DE OBRA AA
hc
RECEBO COMN
m
ROCA MUERTA 5 M3
m
TAPA CAJA TRFICO LIVIANO 72X72X13 CAI-TL un
ZAHORRA B-200
m
un
CAJA INSPECCION FIBRIT TRAFICO PESADO
un
CAJAS INSPECCION 100 X 100

ACERO FIGURADO 60000 PSI 1
9
0
0
255
182
6,526
14,338
21,310
un
TEJA ETERNIT NO.6

MANO DE OBRA AA
TEJA ETERNIT NO.6
6,546
2,946
9,492
TEJA ETERNIT NO.4

MANO DE OBRA AA
TEJA ETERNIT NO.4
823
188
2,175
3,186
TEJA ESPAOLA ETERNIT

MANO DE OBRA AA
TEJA ETERNIT ESPAOLA 0.74
TEJA ETERNIT ESPAOLA 1.64
823
184
2,175
3,182
TEJA DE BARRO SOBRE ETERNIT

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TEJA BAVARA ALFA 30X15
7,030
6,218
10,598
23,846
TEJA DE BARRO
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TEJA BAVARA
6,687
6,218
10,324
23,229
m
1.00
45.00
SHINGLE CON IMPERMEABILIZANTE

BASE FELT PLUS FIBERGLASS
EMULSIN ASFLTICA ED/9 CUETE 5 GL
MANO DE OBRA AA
TEJA SHINGLE RECT ONIX BLACK
6,687
6,218
10,324
23,229
rl
%
PERMA PLY 3 CAPAS

ALUMOL (3 KG)
MANO DE OBRA AA
0
4,845
0
10,877
0
549
0
0
0
6,749
0
23,020
MANTO FIBERGLASS 3M
MANTO FIBERGLASS 600XT
0
0
2,550
10,877
0
471
0
0
5,240
0
0
19,138
MANTO FIBERGLASS 2M
MANTO FIBERGLASS 400X
2,295
0
0
10,877
0
570
0
0
0
0
20,960
34,702
INMUNIZANTE PARA CUBIERTA

A.C.P.M.
BROCHA DE CERDA 4
MANO DE OBRA AA
0
0
0
33,538
19,579
570
53,687
FLANCHE LATON 0.08

VALOR
un
kg
kg
m
0.11
4.00
0.07
198
7,192
0
237
8,608
0
CONSTRUDATA
CUBIERTAS / DESAGES E INST. SUBTERRNEAS
ANLISIS
INSUMO
UM
ARENA FINA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA DE RIO
ARENA LAVADA MEISSEN
BASE GRANULAR
CEMENTO GRIS
GRAVILLA DE RIO
LADRILLO RECOCIDO OSCURO
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
m
m
m
m
m
m
m
m
kg
m
m
m
un
un
un
un
hc
m
m
m
kg
kg
m
m
m
m
m
m
m
m
m
kg
m
m
m
un
un
un
un
hc
m
m
m
CANT.
VALOR
VALOR
INSUMO
UM
CANT.
0.22
0.07
0.22
0.07
0.22
0.22
0.07
0.83
118.00
0.11
0.11
0.11
235.80
235.80
235.80
235.80
5.80
0.83
0.83
0.83
0
0
5,500
5,040
0
0
0
0
21,240
0
6,116
0
0
0
51,876
0
63,087
26,348
0
0
186,597
4,180
1,786
0
0
0
0
0
0
23,600
0
0
4,400
0
106,110
0
0
63,087
0
26,345
0
238,353
0
0
0
0
5,390
0
0
0
26,432
4,785
0
0
0
0
0
76,871
63,087
0
0
12,948
197,952
0
0
0
0
0
4,699
1,351
21,421
24,308
0
6,116
0
48,103
0
0
0
63,087
0
0
0
176,759

MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
m
un
un
un
un
hc
m
m
m
0.60
0.01
0.02
0.05
0.02
0.05
0.02
0.05
0.05
0.02
0.07
30.74
0.04
0.04
0.04
36.82
36.82
36.82
36.82
4.85
0.07
0.07
0.07
1,079
17
0
0
0
1,250
1,440
0
0
0
0
5,533
0
2,224
0
0
0
8,100
0
52,753
2,222
0
0
74,619
1,291
16
0
950
510
0
0
0
0
0
0
6,148
0
0
1,600
0
16,569
0
0
52,753
0
2,222
0
82,060
1,079
17
300
0
0
0
0
1,225
0
0
0
6,886
1,740
0
0
0
0
0
12,003
52,753
0
0
1,092
77,095
1,121
18
0
0
0
0
0
0
1,068
386
1,807
6,332
0
2,224
0
7,511
0
0
0
52,753
0
0
0
73,220
1,618
51
450
0
0
0
0
2,695
0
0
0
12,811
2,610
0
0
0
0
0
30,253
55,799
0
0
1,716
108,003
1,681
54
0
0
0
0
0
0
2,350
579
2,839
11,781
0
3,336
0
18,931
0
0
0
55,799
0
0
0
97,350
5,754
153
750
0
0
0
0
4,655
0
0
0
21,141
3,915
0
5,978
162
0
0
0
0
0
0
4,058
965
4,129
19,442
0
5,004
un
ALAMBRE NEGRO NO.18
ARENA FINA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA DE RIO
BASE GRANULAR
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
un
kg
kg
m
m
m
m
m
m
m
m
m
kg
m
m
m
un
un
un
un
hc
m
m
m
0.90
0.03
0.03
0.11
0.03
0.11
0.03
0.11
0.11
0.03
0.11
57.19
0.06
0.06
0.06
92.80
92.80
92.80
92.80
5.13
0.11
0.11
0.11
1,618
51
0
0
0
2,750
2,160
0
0
0
0
10,294
0
3,336
0
0
0
20,416
0
55,799
3,492
0
0
99,917
1,937
48
0
2,090
766
0
0
0
0
0
0
11,438
0
0
2,400
0
41,760
0
0
55,799
0
3,492
0
119,729
kg
kg
m
m
m
m
m
m
m
m
m
kg
m
m
3.20
0.09
0.05
0.19
0.05
0.19
0.05
0.19
0.19
0.05
0.16
94.38
0.09
0.09
5,754
153
0
0
0
4,750
3,600
0
0
0
0
16,988
0
5,004
6,886
144
0
3,610
1,276
0
0
0
0
0
0
18,876
0
0
ALAMBRE NEGRO NO.18
ARENA FINA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA DE RIO
BASE GRANULAR
CEMENTO GRIS
GRAVILLA DE RIO
VALOR
ALAMBRE NEGRO NO.18
ARENA FINA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA DE RIO
BASE GRANULAR
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
ANLISIS
VALOR
un
VALOR
VALOR
VALOR
VALOR
0.09
188.64
188.64
188.64
188.64
5.40
0.16
0.16
0.16
0
0
0
41,501
0
58,736
5,079
0
0
141,565
3,600
0
84,888
0
0
58,736
0
5,079
0
183,095
0
0
0
0
61,497
58,736
0
0
2,496
159,097
0
38,483
0
0
0
58,736
0
0
0
136,957
kg
kg
m
m
m
m
m
m
m
m
m
kg
m
m
m
un
un
un
un
hc
m
m
m
20.63
0.62
0.16
0.46
0.16
0.46
0.16
0.46
0.46
0.16
0.36
255.58
0.34
0.34
0.34
527.41
527.41
527.41
527.41
10.00
0.36
0.36
0.36
37,093
1,057
0
0
0
11,500
11,520
0
0
0
0
46,004
0
18,904
0
0
0
116,030
0
108,770
11,428
0
0
362,307
44,396
991
0
8,740
4,083
0
0
0
0
0
0
51,116
0
0
13,600
0
237,335
0
0
108,770
0
11,427
0
480,458
37,093
1,057
2,400
0
0
0
0
11,270
0
0
0
57,250
14,790
0
0
0
0
0
171,936
108,770
0
0
5,616
410,181
38,537
1,116
0
0
0
0
0
0
9,826
3,087
9,291
52,649
0
18,904
0
107,592
0
0
0
108,770
0
0
0
349,771
m
m
hc
m
m
un
m
0.01
1.03
4.00
0.01
0.01
0.21
0.01
0
6,496
43,508
317
0
963
0
51,285
0
6,496
43,508
0
0
963
156
51,124
258
7,526
43,508
0
0
963
0
52,256
m
m
hc
m
m
un
m
0.01
1.03
4.00
0.01
0.01
0.21
0.10
0
11,730
43,508
317
0
304
0
55,859
0
12,316
43,508
0
0
319
1,560
57,703
258
12,316
43,508
0
0
319
0
56,401
m
m
hc
m
m
un
m
0.01
1.03
4.00
0.01
0.01
0.21
0.01
0
11,298
43,508
317
0
1,043
0
56,166
0
11,298
43,508
0
317
1,043
0
56,166
0
11,298
43,508
0
0
1,043
156
56,005
258
11,298
43,508
0
0
1,043
0
56,107
hc
vj
1.25
0.37
13,596
14,060
27,656
13,596
13,142
26,739
13,596
13,894
27,490
13,596
15,894
29,491
m
hc
m
m
un
m
0.10
3.00
0.10
0.10
1.00
0.10
0
32,631
3,175
0
512,800
0
548,606
0
32,631
0
0
455,403
1,560
489,594
2,581
32,631
0
0
614,754
0
649,966
m
m
m
hc
d
1.00
1.00
1.00
0.60
0.04
0
55,600
0
6,526
1,514
63,640
0
0
40,000
6,526
1,460
47,986
43,500
0
0
6,526
1,531
51,557
0
55,600
0
6,526
1,714
63,840
m
hc
d
1.30
0.70
0.04
70,876
7,614
1,514
80,004
49,399
7,614
1,460
58,473
70,200
7,614
1,531
79,345
70,200
7,614
1,714
79,528
CAMARAS ELECTRICAS DOBLES

ALAMBRE NEGRO NO.18
ARENA FINA
ARENA GRUESA 5 M3
ARENA LAVADA DE PEA
ARENA LAVADA DE RIO
BASE GRANULAR
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
un
DUCTO ELECTRICO PVC 3

BASE GRANULAR
DUCTO ELCTRICO LIVIANO 3
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN CONDUIT PVC 3
ZAHORRA B-200
DUCTOS ELECTRICOS ASBETO CEMENTO 4

BASE GRANULAR
DUCTO ETERNIT 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN A.C CNICA 4
ZAHORRA B-200
DUCTOS ELECTRICOS PVC 4

BASE GRANULAR
DUCTO ELCTRICO LIVIANO 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN CONDUIT PVC 4
ZAHORRA B-200
POZO SEPTICO ETERNIT

BASE GRANULAR
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
TANQUE SPTICO ETERNIT
ZAHORRA B-200
un
RELLENO GRAVILLA DE RIO

GRAVILLA DE RIO
MANO DE OBRA AA
0
32,631
0
3,174
512,800
0
548,605
RELLENOS GRAVILLA FINA

GRAVILLA FINA 1/2
MANO DE OBRA AA
0
11,730
43,508
0
317
304
0
55,859
EXCAVACION MANUAL
MANO DE OBRA AA
VOLQUETA M3
0
6,496
43,508
0
317
963
0
51,285
DESAGES E INST. SUBTERRNEAS
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
hc
un
un
1.00
1.00
1.00
10,877
79,042
134,963
224,882
10,877
79,042
134,963
224,882
hc
un
un
0.80
1.00
1.00
8,702
26,644
69,816
105,162
8,702
26,644
69,816
105,162
hc
un
un
1.00
1.00
1.00
10,877
65,389
220,400
296,666
10,877
65,389
220,400
296,666
TAPA POZO EN VIA

MANO DE OBRA AA
MARCO TAPA POZO MTPA-60
TAPA POZO EN VIAS D/0.60 TPA-60P
lt
m
m
m
kg
hc
m
m
5.27
0.03
0.03
0.03
6.20
2.00
1.03
0.05
63
929
0
0
1,116
21,754
25,616
4,108
53,586
lt
m
m
m
kg
hc
m
m
2.11
0.01
0.01
0.01
2.48
0.80
1.03
0.03
25
310
0
0
446
8,702
18,161
2,465
30,109
lt
m
m
m
kg
hc
un
m
3.33
0.02
0.02
0.02
3.96
1.20
1.03
0.04
40
619
0
0
713
13,052
30,659
3,286
48,370
lt
m
m
m
kg
hc
un
m
0.76
0.01
0.01
0.01
0.91
0.60
1.03
0.02
9
310
0
0
164
6,526
8,364
1,643
17,016
10
25
0
0
255
496
8,702
18,161
2,268
29,907
40
0
0
510
792
13,052
30,900
3,024
48,318
9
0
0
255
182
6,526
6,309
1,512
14,793
lt
m
m
m
kg
hc
un
m
1.59
0.01
0.01
0.01
1.87
0.70
1.03
0.02
19
310
0
0
337
7,614
13,936
1,643
23,858
lt
m
m
m
kg
hc
m
m
m
1.60
0.01
0.01
0.01
1.50
0.60
1.03
0.03
0.03
19
310
0
0
270
6,526
10,452
1,512
2,465
21,554
63
0
300
0
1,389
21,754
25,616
2,669
51,792
63
0
600
0
1,277
21,754
25,616
3,382
52,692
CANT.
VALOR
VALOR
MALLA GRUESA (VOLEIBOL)
25
0
100
0
556
8,702
18,161
1,602
29,145
25
0
200
0
511
8,702
18,161
2,029
29,628
40
0
200
0
887
13,052
30,900
2,136
47,215
40
0
400
0
816
13,052
30,900
2,705
47,914
9
0
100
0
204
6,526
8,395
1,068
16,301
9
0
200
0
187
6,526
8,498
1,353
16,773
19
0
100
0
419
7,614
10,753
1,068
19,973
19
0
200
0
385
7,614
12,875
1,353
22,446
19
0
100
0
336
6,526
11,281
883
1,602
20,746
19
0
200
0
309
6,526
10,439
1,286
2,029
20,809
4,351
780
0
0
15,458
20,589
4,351
1,800
0
0
12,691
18,842
VALOR
VALOR
333,248
333,248
333,248
333,248
38,628
38,628
36,628
36,628
80,900
80,900
73,200
73,200
171,900
1,682,000
47,282
1,901,182
184,000
1,682,000
50,724
1,916,724
10,000
103,900
2,146,000
47,282
2,307,182
8,874
127,280
2,146,000
50,724
2,332,878
3,784
3,263
42,950
49,997
3,828
3,263
42,950
50,042
2,394
10,877
62,247
75,518
2,842
10,877
62,247
75,966
36
686
20,497
9,245
2,835
33,299
36
578
20,497
9,245
2,687
33,043
36
1,009
12,315
2,458
9,245
25,064
36
850
12,315
2,458
9,245
24,904
36
686
9,245
2,835
18,659
31,461
36
578
9,245
2,687
18,659
31,204
36
0
0
245
0
39,955
1,371
580
168,594
499,410
710,190
36
0
0
0
193
33,635
1,261
520
168,594
499,410
703,648
0
300
0
1,503
10,320
8,702
1,344
22,169
0
600
0
1,382
8,160
8,702
1,344
20,188
1,960
230,000
14,031
245,991
1,650
230,000
14,031
245,681
un
un
1.00
333,248
333,248
333,248
333,248
un
1.00
38,628
38,628
38,628
38,628
un
1.00
80,900
80,900
80,900
80,900
un
un
m
1.00
1.00
1.72
171,900
1,682,000
47,569
1,901,469
171,900
1,682,000
45,990
1,899,890
un
un
un
m
1.00
1.00
1.00
1.72
8,100
103,900
2,146,000
47,569
2,305,569
8,100
103,900
2,146,000
45,990
2,303,990
m
hc
m
0.01
0.30
2.07
3,822
3,263
42,950
50,036
4,145
3,263
42,392
49,799
m
hc
m
0.01
1.00
3.00
2,839
10,877
62,247
75,963
2,791
10,877
61,437
75,105
MALLA NYLON ( VOLEIBOL)

MALLA NYLON (VOLEIBOL)
un
MALLA NYLON (PETROLIZADA)
19
0
0
255
374
7,614
12,360
1,512
22,134
19
0
0
255
300
6,526
10,452
1,510
2,268
21,331
hc
m
m
m
m
0.40
0.03
0.03
0.03
1.00
4,351
0
720
0
15,458
20,529
4,351
0
0
855
15,458
20,664
TUBERIA DRENAJE PVC 100MM

MANO DE OBRA AA
TRITURADO DE MAQUINA
TRITURADO DE RO
TRITURADO PARA BASE
TUBO DRENAJE 100MM
63
0
0
766
1,240
21,754
25,616
3,779
53,218

UM
DOTACIONES DEPORTIVAS
MALLA NYLON CABLE TENNIS
TUBERIA DRENAJE GRES 4

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO DRENAJE DE GRES 4
BASE AGREGADO PETREO
10,877
65,389
220,400
296,666
INSUMO
MALLA NYLON PETROLIZADA VOLEIBOL
un
PORTERIA (CANCHA FUTBOL)

MALLA PORTERA FTBOL
PORTERA FTBOL
EXCAVACION MANUAL
un
PORTICO MULTIFUNCIONAL(F)
MALLA BASKET
MALLA MICROFTBOL
PORTERA MULTIFUNCIONAL
EXCAVACION MANUAL
un
SOPORTE MALLA TUBO 4

MANO DE OBRA AA
un
TUBO SOPORTE MALLA

MANO DE OBRA AA
un
ENCHAPES Y ACCESORIOS
BRINDISI 20X25
AGUA
CEMENTO BLANCO
CERMICA CORONA MORAZUL
MANO DE OBRA AA
PEGACOR BLANCO
m
lt
kg
m
hc
kg
3.00
0.70
1.03
0.85
3.15
36
665
20,497
9,245
2,687
33,130
lt
kg
m
kg
hc
3.00
1.03
1.03
0.30
0.85
36
979
12,315
2,458
9,245
25,033
lt
kg
hc
kg
m
3.00
0.70
0.85
3.15
1.05
36
665
9,245
2,687
18,659
31,292
lt
m
m
m
m
kg
kg
kg
hc
m
2.97
0.01
0.01
0.01
0.01
40.77
6.12
0.10
15.50
10.74
36
0
250
0
0
38,732
1,102
626
168,594
499,410
708,749
m
m
m
kg
un
hc
kg
0.03
0.03
0.03
6.71
60.00
0.80
0.19
929
0
0
1,208
10,320
8,702
1,344
22,503
0
0
766
1,342
10,320
8,702
1,344
22,474
kg
un
hc
2.00
1.00
1.29
1,900
230,000
14,031
245,931
1,700
246,100
14,031
261,831
TUBERIA DE GRES 6
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO DE GRES 6
10,877
65,389
220,400
296,666
ANLISIS
TUBERIA DE GRES 4
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO DE GRES 4
8,702
26,644
69,816
105,162
TUBERIA DE GRES 10
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO DE GRES 10
8,702
26,644
69,816
105,162
TUBERIA CONCRETO 8
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO CALSE II CONCRETO SIN REF 8
10,877
79,042
134,963
224,882
un
TUBERIA CONCRETO 12
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TUBO CLASE I CONCRETO SIN REF 12
10,877
79,042
134,963
224,882
un
TAPA SUMIDERO 95X45

MANO DE OBRA AA
MARCO SUMIDERO 100X50X14
SUMIDERO VIAL 95X45X10
VALOR
un
TAPA SUMIDERO 68X33

MANO DE OBRA AA
MARCO SUMIDERO 73X38X14 MR-70
SUMIDERO VIAL 68X33X10 R-70P
VALOR
CERAMICA ALFA LISA 20X20

AGUA
CEMENTO BLANCO
CERMICA ALFA LISA 20X20
FIJAMIX ALFA
MANO DE OBRA AA
CERAMICA PARED ITALIA 20X20

AGUA
CEMENTO BLANCO
MANO DE OBRA AA
PEGACOR BLANCO
PISO PLANO PIECENZA
36
190
0
0
0
34,655
1,224
580
168,594
499,410
704,688
GABINETES BAO PRINCIPAL

CEMENTO BLANCO
GABINETE BAO PPAL
MANO DE OBRA AA
36
595
9,245
2,674
18,659
31,209
un
ENCHAPES FACHADA TABLETA

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
LADRILLO 10X10
MANO DE OBRA AA
SIKA-2 (5.5 KG)
36
876
12,315
2,458
9,245
24,930
DUCHAS CRISTANAC 1.2X.90

AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
COLOR MINERAL
MANO DE OBRA AA
MOSAICO VITREO
36
595
20,497
9,245
2,674
33,048
un
CONSTRUDATA
DOTACIONES DEPORTIVAS / ENCHAPES Y ACCESORIOS
ANLISIS
INSUMO

UM
CANT.
VALOR
kg
un
hc
1.00
1.00
0.94
950
187,500
10,224
198,674
GABINETES BAO SERVICIO

CEMENTO BLANCO
GABINETE BAO SERVICIO
MANO DE OBRA AA
0.50
1.03
0.48
475
11,330
5,221
17,026
425
10,300
5,221
15,946
kg
un
hc
1.54
1.03
2.00
1,463
54,719
21,754
77,936
1,309
40,170
21,754
63,233
kg
un
hc
1.54
1.03
2.00
1,463
27,295
21,754
50,512
1,309
27,295
21,754
50,358
kg
un
hc
1.54
1.03
2.50
1,463
249,775
27,193
278,431
1,309
249,775
27,193
278,277
kg
m
m
m
m
m
m
m
m
un
kg
kg
m
m
m
m
m
hc
m
m
m
m
1.18
0.02
0.04
0.04
0.04
0.02
0.02
0.04
0.02
12.36
2.66
22.30
2.66
0.04
0.04
0.04
0.61
17.95
7.36
0.61
0.61
0.61
2,122
0
1,239
0
0
0
1,440
0
0
9,789
2,527
4,014
39,634
0
2,224
0
0
195,242
13,763
942
0
0
272,936
2,539
0
0
0
1,021
510
0
0
0
10,444
2,261
4,460
39,634
0
0
1,600
0
195,242
13,763
0
960
0
272,435
lt
m
m
m
m
kg
kg
hc
m
6.48
0.04
0.04
0.04
0.04
0.51
9.41
1.30
1.03
78
0
1,000
0
0
485
1,694
14,140
203,355
220,751
lt
m
m
m
m
kg
kg
hc
m
6.48
0.04
0.04
0.04
0.04
0.51
9.41
1.30
1.03
78
0
1,000
0
0
485
1,694
14,140
263,268
280,664
PIEDRA CREMA
1,509
40,170
21,754
63,433
1,271
40,170
21,754
63,195
1,509
27,295
21,754
50,558
1,271
27,295
21,754
50,320
1,509
249,775
27,193
278,477
1,271
249,775
27,193
278,238
2,122
300
0
400
0
0
0
0
0
11,334
2,607
4,995
39,634
1,740
0
0
0
195,242
13,763
0
0
1,525
273,662
3,356
0
0
0
0
0
0
854
386
11,334
2,195
4,594
39,634
0
2,224
0
1,556
195,242
13,763
0
0
0
275,137
78
760
0
0
0
434
1,882
14,140
212,555
229,848
78
0
0
980
0
500
2,108
14,140
243,978
261,784
78
0
0
0
772
421
1,938
14,140
212,316
229,665
78
760
0
0
0
434
1,882
14,140
263,268
280,561
78
0
0
980
0
500
2,108
14,140
327,159
344,964
78
0
0
0
772
421
1,938
14,140
210,893
228,241

UM
CANT.
lt
m
m
m
m
kg
m
hc
kg
3.00
0.02
0.02
0.02
0.02
0.70
1.05
0.85
3.15
36
0
500
0
0
665
23,625
9,245
2,687
36,758
36
510
0
0
0
595
23,625
9,245
2,674
36,686
36
0
0
490
0
686
23,625
9,245
2,835
36,917
36
0
0
0
386
578
23,625
9,245
2,687
36,557
11,865
11,865
11,693
11,693
m
rl
0.21
11,760
11,760
12,911
12,911
VALOR
VALOR
0.21
8,925
8,925
8,421
8,421
rl
0.21
11,760
11,760
12,911
12,911
lt
m
m
m
m
kg
kg
hc
m
6.48
0.04
0.04
0.04
0.04
0.51
9.41
1.30
1.03
78
0
1,000
0
0
485
1,694
14,140
47,972
65,368
lt
m
m
m
m
kg
kg
hc
m
6.48
0.04
0.04
0.04
0.04
0.51
9.41
1.30
1.03
78
0
1,000
0
0
485
1,694
14,140
88,415
105,811
78
760
0
0
0
434
1,882
14,140
94,270
111,563
kg
m
hc
kg
0.60
0.50
1.60
0.60
570
7,450
17,403
512
25,935
510
7,450
17,403
509
25,873
lt
kg
m
hc
kg
3.00
0.90
1.05
0.85
3.15
36
855
19,425
9,245
2,687
32,248
lt
kg
m
hc
kg
3.00
0.90
1.05
0.85
3.15
36
855
15,712
9,245
2,687
28,536
lt
kg
m
hc
kg
3.00
0.90
1.05
0.85
3.15
36
855
24,801
9,245
2,687
37,624
36
765
24,801
9,245
2,674
37,522
hc
kg
un
0.30
0.20
1.00
3,263
171
1,901
5,335
3,263
170
1,800
5,233
kg
hc
un
0.60
0.30
1.00
108
3,263
4,580
7,951
kg
hc
un
1.00
0.30
1.00
180
3,263
17,464
20,907
kg
hc
un
0.20
0.30
1.00
36
3,263
3,586
6,885
40
3,263
3,500
6,803
kg
hc
un
0.20
0.30
1.00
36
3,263
17,464
20,763
40
3,263
17,464
20,767
kg
hc
m
0.20
0.29
1.05
190
3,154
1,114
4,458
PAPEL COLGADURA WOODCREST

PAPEL WOODCREST
AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
PIEDRA CREMA E= 20 MM
CEMENTO GRIS
MANO DE OBRA AA
REJILLA SIFN S 4.5X3.5
78
0
0
0
772
421
1,938
14,140
94,270
111,619
588
7,450
17,403
540
25,981
495
7,450
17,403
512
25,860
36
765
20,895
9,245
2,674
33,616
36
882
20,895
9,245
2,835
33,893
36
743
22,575
9,245
2,687
35,286
36
765
15,712
9,245
2,674
28,433
36
882
17,325
9,245
2,835
30,323
36
743
15,712
9,245
2,687
28,423
36
882
28,875
9,245
2,835
41,873
36
743
22,890
9,245
2,687
35,601
3,263
180
1,500
4,943
3,263
171
1,568
5,002
120
3,263
4,580
7,963
134
3,263
3,379
6,777
124
3,263
4,580
7,967
224
3,263
17,464
20,951
206
3,263
17,464
20,933
45
3,263
3,100
6,408
41
3,263
3,320
6,624
45
3,263
17,464
20,772
41
3,263
17,464
20,768
196
3,154
1,114
4,464
165
3,154
1,114
4,433
un
200
3,263
17,464
20,927
un
un
REMATES BOCEL ALUMINIO

CEMENTO BLANCO
MANO DE OBRA AA
NGULO 1/2 X 1/2 X 1/16
78
0
0
980
0
500
2,108
14,140
108,368
126,174
un
REJILLAS VENTILACIN 20X20

CEMENTO GRIS
MANO DE OBRA AA
REJILLA SIFN PC 20X20
78
0
0
0
772
421
1,938
14,140
37,312
54,661
un
REJILLAS SOSCO 3X 2
CEMENTO GRIS
MANO DE OBRA AA
REJILLA SOSCO 3X2
78
0
0
980
0
500
2,108
14,140
47,972
65,778
REJILLAS SIFON 20X20

CEMENTO GRIS
MANO DE OBRA AA
REJILLA SIFN PC 20X20
78
760
0
0
0
434
1,882
14,140
47,972
65,266
REJILLAS PLASTICAS SOSCO 3X2

MANO DE OBRA AA
PEGACOR BLANCO
REJILLA PLAST. 3X2 SOSCO
11,693
11,693
PORC.ROSSO ITALIA 20X20

AGUA
CEMENTO BLANCO
CERMICA PARED PARIS
MANO DE OBRA AA
PEGACOR BLANCO
11,865
11,865
PORC.PLANO ESTANCIA 11X22

AGUA
CEMENTO BLANCO
CERMICA PORCELANA ARCADIA BL
MANO DE OBRA AA
PEGACOR BLANCO
8,247
8,247
PORC.ESFUMADO BASE 20X20

AGUA
CEMENTO BLANCO
CERMICA ESFUMADO 20X25
MANO DE OBRA AA
PEGACOR BLANCO
8,925
8,925

CEMENTO BLANCO
CERMICA CORONA EGEO
MANO DE OBRA AA
PEGACOR BLANCO
VALOR
PIEDRA MUECA
AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
PIEDRA MUECA E= 20MM
VALOR
m
gl
REJILLAS SIFON
PAPEL COLGADURA GISELLE

PAPEL WOODCREST
413
10,300
5,221
15,933

AGUA
ARENA FINA 5 M3
ARENA LAVADA DE PEA
CEMENTO BLANCO
CERMICA CORONA MACEDONIA
MANO DE OBRA AA
PEGACOR BLANCO
490
10,300
5,221
16,011
MARMOL TRAVERTINO ROMANO

AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
MRMOL TRAVESAO ROMANO CLASIC
VINILO MURAL T/COL
un
MARMOL GRIS 30X15

AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
MRMOL GRIS PAYANDE
INSUMO
PAPEL COLGADURA TIPO 1
un
LAVADEROS PORCELANA 20X20

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
BLOQUE NO. 4 SANTAF
CEMENTO BLANCO
CEMENTO GRIS
CERMICA CORONA EGEO
GRAVILLA DE RIO
MANO DE OBRA AA
PERFIL ALUMINIO 1/2 X 1/2
TABLA OTOBO 0.30
TABLON CATIVO 0.30
825
187,500
10,224
198,549
un

CEMENTO BLANCO
JUEGO INCRUSTACIONES COMPLETO STILO
MANO DE OBRA AA
980
187,500
10,224
198,704
un
JUEGOS INCRUSTAR ACUARIO

CEMENTO BLANCO
JUEGO INCRUSTACIONES ACUACER
MANO DE OBRA AA
VALOR
un
kg
un
hc
JUEGOS INCRUSTAR
CEMENTO BLANCO
JUEGO INCRUSTACIONES COMPLETO
MANO DE OBRA AA
850
200,625
10,224
211,699
ANLISIS
VALOR
un
JABONERAS PORCELANA ACUARIO

CEMENTO BLANCO
JABONERA GRANDE ALLEGRO
MANO DE OBRA AA
VALOR
m
170
3,154
1,114
4,438
11
ENCHAPES Y ACCESORIOS
ANLISIS
INSUMO

UM
CANT.
VALOR
lt
kg
hc
kg
0.10
0.51
0.50
1.05
1
485
5,439
896
6,820
1
434
5,439
891
6,765
hc
0.58
6,309
6,309
6,309
6,309
lt
m
m
m
m
kg
hc
m
2.85
0.04
0.04
0.04
0.04
8.31
1.60
1.03
34
0
1,000
0
0
1,496
17,403
68,109
88,042
lt
m
m
m
m
kg
hc
m
2.85
0.04
0.04
0.04
0.04
8.31
1.60
1.03
34
0
1,000
0
0
1,496
17,403
47,380
67,313
34
760
0
0
0
1,662
17,403
47,380
67,239
kg
hc
un
0.20
0.30
1.00
36
3,263
46,930
50,229
40
3,263
47,900
51,203
REMATES BOCEL PORCELANA 0.11

AGUA
CEMENTO BLANCO
MANO DE OBRA AA
PEGACOR BLANCO
0.20
0.30
1.00
36
3,263
5,810
9,109
40
3,263
5,710
9,013
un
hc
m
2.00
0.30
1.50
5,780
3,263
5,265
14,308
6,000
3,263
4,350
13,613
34
0
0
980
0
1,861
17,403
68,109
88,388
34
0
0
0
772
1,712
17,403
72,136
92,057
34
0
0
980
0
1,861
17,403
47,380
67,659
34
0
0
0
772
1,712
17,403
43,260
63,181
45
3,263
49,999
53,307
41
3,263
46,200
49,504
45
3,263
5,372
8,680
41
3,263
5,424
8,728
5,780
3,263
5,265
14,308
5,730
3,263
4,860
13,853
kg
hc
un
0.20
0.30
1.00
36
3,263
5,000
8,299
45
3,263
5,500
8,808
41
3,263
4,374
7,678
lt
kg
m
hc
kg
3.00
1.03
1.05
0.85
3.15
36
979
25,725
9,245
2,687
38,672
36
1,009
25,725
9,245
2,835
38,851
36
850
25,725
9,245
2,687
38,543
2,502
7,220
9,722
2,502
7,829
10,331
0
1,904
135
0
2,295
66,640
957
1,249
73,180
0
0
120
1,803
2,923
66,640
957
1,454
73,898
0
2,975
135
0
4,035
95,200
1,088
0
0
120
2,818
5,139
95,200
1,088
un
un
VESUBIO 20X20
AGUA
CEMENTO BLANCO
CERMICA CORONA
MANO DE OBRA AA
PEGACOR BLANCO
34
760
0
0
0
1,662
17,403
87,698
107,558
kg
hc
un
VALVULAS LAVADERO 2
CEMENTO GRIS
MANO DE OBRA AA
VLVULA LAVADERO 2
6,309
6,309
un
TUBO CORTINA DUCHA

ESCUDO GOLPEADOR CERRADURA
MANO DE OBRA AA
TUBO CORTINA DUCHA 3/4
6,309
6,309
un
TAPAS REGISTRO 6 X 6
CEMENTO GRIS
MANO DE OBRA AA
TAPA REGISTRO R 6X6
1
421
5,439
896
6,756
TAPAS REGISTRO 20X20

CEMENTO GRIS
MANO DE OBRA AA
TAPA REGISTRO R 20X20
1
500
5,439
945
6,885
SPACATTO TRAVERTINO
AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
SPACCATO TRAVERTINO BOSCONIA
VALOR
SPACATTO BLANCO
AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
SPACCATO BLANCO BRASIL
VALOR
REMATES PORCELANA BISELADOS

MANO DE OBRA AA
VALOR
40
3,263
5,600
8,903
m
36
876
25,725
9,245
2,674
38,556
ESTRUCTURAS EN CONCRETO
BASE CONCRETO POBRE E=.05

MANO DE OBRA AA
CONCRETO 1:3:5
m
hc
m
0.23
0.06
2,502
9,407
11,909
2,502
7,022
9,524
m
m
lb
m
m
m
hc
lb
2.24
2.24
0.03
2.24
3.14
1.96
0.08
0.53
0
1,949
135
0
2,295
66,640
957
1,474
73,450
10,080
0
117
0
2,295
66,640
957
1,511
81,600
m
m
lb
m
m
m
hc
3.50
3.50
0.03
3.50
5.52
2.80
0.10
0
3,045
135
0
4,035
95,200
1,088
15,750
0
117
0
4,035
95,200
1,088
CASETON DE LONA .80 X .35

DURMIENTE 3 M
GRAPA INDUSTRIAL
LISTN DE ORDINARIO
LONA PLSTICA PARA CASETN
MANO DE OBRA BB
12
INSUMO
PUNTILLA CON CABEZA 1/2


UM
CANT.
VALOR
VALOR
VALOR
VALOR
2,782
47,796
154,011
2,964
48,297
155,625
1,629
302,029
0
36,300
111,924
1,700
18,848
0
0
29,040
1,314
502,785
1,740
344,520
0
0
111,924
1,756
21,952
7,115
0
29,040
1,244
519,291
1,896
4,500
0
0
0
40,320
24,795
0
0
51,122
9,030
0
0
0
131,663
1,896
0
0
0
5,788
37,080
0
31,692
0
51,122
0
5,788
0
0
133,366
241,860
96,914
14,080
9,388
362,242
241,860
96,914
14,432
10,740
363,946
21,966
1,224
7,288
25,609
80
0
56,166
25,065
1,224
7,288
25,609
80
0
59,265
21,966
1,224
7,288
18,540
80
0
49,096
25,065
1,224
7,288
18,540
80
0
52,196
8,091
239
46,677
3,616
4,083
250
0
2,829
21,863
47
0
96
0
329
88,120
12,798
252
53,244
3,862
4,083
0
0
3,603
21,863
55
49
96
0
311
100,216
7,684
7,288
35,604
50,575
9,031
7,288
41,818
58,136
432
12,354
8,237
0
300
17,403
47
0
112
0
11,948
683
12,354
9,396
0
0
17,403
55
59
112
0
11,948
lb
%
0.90
45.00
2,782
47,828
154,112
2,790
53,541
172,521
ms
m
m
m
hc
ms
lb
m
m
m
d
0.20
1.10
7.26
7.26
10.29
1.00
8.00
7.26
2.64
2.64
0.04
1,740
344,648
0
0
111,924
1,700
22,256
7,325
0
29,700
1,204
520,497
1,600
344,137
32,670
0
111,924
1,700
22,800
0
33,000
0
1,421
549,252
lt
m
m
m
m
kg
m
m
m
hc
m
m
m
m
158.00
0.30
0.30
0.30
0.30
180.00
0.57
0.57
0.57
4.70
0.42
0.42
0.42
0.42
1,896
0
0
21,600
0
32,400
0
31,692
0
51,122
0
0
11,340
0
150,050
1,896
0
7,656
0
0
36,000
0
0
22,800
51,122
0
0
0
8,820
128,294
h
hc
d
vj
6.95
8.91
0.04
0.25
241,860
96,914
14,080
9,500
362,354
241,860
96,914
12,528
8,880
360,182
m
un
hc
m
m
m
0.08
0.02
0.67
1.00
0.05
0.05
25,065
1,224
7,288
25,609
85
0
59,270
25,028
1,224
7,288
25,609
0
79
59,227
m
un
hc
m
m
m
0.08
0.02
0.67
0.67
0.05
0.05
25,065
1,224
7,288
18,540
85
0
52,201
25,028
1,224
7,288
18,540
0
79
52,158
kg
kg
m
m
ms
m
m
m
hc
lb
m
m
m
d
4.50
0.14
0.17
1.43
0.88
0.05
0.05
3.87
2.01
0.02
0.05
0.06
0.06
0.01
8,091
239
53,264
3,616
4,083
0
0
2,829
21,863
56
50
102
0
301
94,494
9,684
224
53,185
4,433
4,083
0
205
2,829
21,863
57
0
0
94
355
97,012
m
hc
m
0.03
0.67
1.03
9,017
7,288
41,818
58,122
8,655
7,288
41,818
57,760
kg
un
m
m
m
hc
lb
m
m
m
un
0.24
7.10
0.03
0.06
0.06
1.60
0.02
0.06
0.07
0.07
1.03
432
11,360
9,399
0
0
17,403
56
61
119
0
14,338
516
11,360
9,386
270
0
17,403
57
0
0
110
14,338
COLUMNAS
ANDAMIO SECCIN
LISTON ABARCO 3 M
MANO DE OBRA AA
PARAL TELESCPICO 2.2 M
TABLA AMARILLO 0.18
VIBRADOR A GASOLINA
CONCRETO CICLOPEO
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
PIEDRA CICLPEA
PIEDRA ENTRESUELO
PIEDRA MEDIA ZONGA
RAJON DE PIEDRA
DEMOLICIN CABEZAS PILOTES

MANO DE OBRA AA
RETROEXCAVADORA 5-10
VOLQUETA M3
ENTREPISOS METALDECK 2
CONCRETO COMN 3000 PSI
MALLA ELECTROSOLDADA Q 3.1
MANO DE OBRA AA
METALDECK 2 CAL 22
TABLA OTOBO 0.30
ENTREPISOS METALDECK 3
CONCRETO COMN 3000 PSI
MALLA ELECTROSOLDADA Q 3.1
MANO DE OBRA AA
METALDECK 3 CAL.22
TABLA OTOBO 0.30
ENTREPISOS CASETON CON VIGAS

ALAMBRE NEGRO NO.18
ESTERILLA DE GADUA
FORMALETA ENTREPISOS
LISTON ABARCO 3 M
LISTN 2X2X3 M
LISTN DE ORDINARIO
MANO DE OBRA AA
TABLA OTOBO 0.30
VIBRADOR A GASOLINA
CASETON DE LONA .80 X .70

DURMIENTE 3 M
GRAPA INDUSTRIAL
LISTN DE ORDINARIO
LONA PLSTICA PARA CASETN
MANO DE OBRA AA
ANLISIS
ENTREPISOS PLACALISTA
MANO DE OBRA AA
PLACA LISTA MURO ESTRUCTURAL
ENTREPISOS VIGUETA BLOQUE

BLOQUE CONCRETO C22-85
LISTON ABARCO 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
VIGUETA I22 6
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
VALOR
53,167
53,440
50,833
52,009
2
0
0
0
245
128
2,746
0
0
203
11,638
18,003
47
0
96
0
11,252
44,360
2
200
0
0
0
117
3,132
0
475
0
11,638
18,003
55
0
96
0
11,252
44,971
821
0
0
0
302,029
0
40,322
0
13,700
192,523
316
0
3,510
0
14,592
81,884
0
1,314
651,012
0
0
854
0
344,520
0
40,322
26,030
0
192,523
316
0
4,089
0
14,592
81,884
0
1,244
706,373
7,614
13,894
21,507
7,614
15,894
23,508
41,837
303,479
72,876
418,192
44,805
303,479
72,876
421,160
63
0
0
490
0
300
2,135
42,726
7,288
2,123
508
55,632
63
0
0
0
427
200
1,963
42,726
7,288
2,123
508
55,298
35,694
3,166
3,712
7,396
329
50,297
40,716
3,016
3,712
7,396
311
55,151
282,809
0
0
9,850
116,166
4,995
0
6,944
0
3,840
1,314
425,918
322,596
0
18,715
0
116,166
5,817
0
6,944
0
3,412
1,244
474,895
5,340
205
7,684
0
5,548
216
9,031
0
ENTREPISOS VIGUETA PLACA

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
LARGUERO DE 2 X 4
LISTON ABARCO 2X4X3 M
MANO DE OBRA AA
PLAQUETA PL4 (100)
TABLA OTOBO 0.30
VIGUETA I22 5
m
lt
m
m
m
m
kg
m
m
m
m
hc
un
lb
m
m
m
un
0.16
0.01
0.01
0.01
0.01
0.57
0.01
0.05
0.05
0.05
1.07
0.97
0.02
0.05
0.06
0.06
0.97
2
0
0
250
0
103
3,133
0
0
0
11,638
22,504
56
150
102
0
13,502
51,440
gl
gl
gl
gl
m
m
ms
m
m
hc
d
d
lb
m
m
m
m
d
0.22
0.22
0.22
0.22
1.10
2.74
8.69
2.74
2.74
17.70
2.90
2.90
1.49
2.74
9.12
10.86
9.12
0.04
0
0
0
862
344,648
0
40,322
0
0
192,523
0
302
4,145
8,220
15,504
81,884
0
1,204
689,613
0
867
0
0
344,137
12,330
40,322
0
0
192,523
316
0
4,247
0
0
81,884
14,355
1,421
692,402
hc
vj
0.70
0.37
7,614
14,060
21,674
7,614
13,142
20,756
CONCRETO FLUDO 3000 PSI (COSTO ADICIONAL)m

CONCRETO GRAVA FINA 2000 PSI
m
MANO DE OBRA AA
hc
1.03
1.03
6.70
44,805
303,479
72,876
421,160
44,805
310,170
72,876
427,851
5.25
0.02
0.02
0.02
0.02
0.50
9.53
38.08
0.67
0.30
0.02
63
0
1,440
0
0
282
1,715
37,280
7,288
2,123
508
50,699
63
380
0
0
0
232
1,906
39,832
7,288
2,123
508
52,331
ESCALERA MACIZA UN TRAMO

A.C.P.M. BARRANQUILLA
A.C.P.M. CALI
A.C.P.M. MEDELLN
A.C.P.M. BOGOT
LARGUERO DE 2 X 4
LISTON ABARCO 3 M
MANO DE OBRA AA
PARAL TELESCPICO
PARAL TELESCPICO 2-4
TABLA BURRA ORDINARIO 25
TABLA OTOBO 0.30
VIBRADOR A GASOLINA
LADRILLO ESTRUCTURAL SANTA FE
m
lt
m
m
m
m
kg
kg
un
hc
kg
vj
LOSA MACIZA H/.12

MANO DE OBRA AA
VIBRADOR A GASOLINA
0.13
0.13
0.80
0.68
0.01
40,731
3,091
3,712
7,396
301
55,232
40,671
3,574
3,712
7,396
355
55,708
m
m
m
m
hc
lb
m
m
m
m
d
1.03
1.97
1.97
1.97
10.68
2.12
1.97
4.34
4.34
2.56
0.04
322,715
0
0
0
116,166
5,898
5,910
7,378
0
3,840
1,204
463,112
322,238
8,865
0
0
116,166
6,042
0
0
6,831
3,840
1,421
465,403
kg
kg
m
m
2.97
0.12
0.03
0.08
5,340
205
9,017
0
6,391
192
8,655
360
MUROS CONTENCION H/2.00

LARGUERO DE 2 X 4
LISTON ABARCO 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
VARA DE CLAVO
VIBRADOR A GASOLINA
PASOS PREF.ESCALERAS L/1

ALAMBRE NEGRO NO.18
INSUMO

UM
DURMIENTE 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
CANT.
VALOR
VALOR
VALOR
VALOR
68
0
13,052
24
176
0
26,548
0
64
13,052
27
176
0
28,115
126,303
11,201
0
2,000
0
446
25,452
707
0
1,314
2,794
170,217
144,072
10,672
0
0
1,045
0
25,452
823
0
1,244
2,794
186,103
1,887,900
51,150
269,967
90,000
2,299,017
2,986,200
54,000
269,967
90,000
3,400,167
1,887,900
51,150
269,967
90,000
2,299,017
1,961,400
54,000
269,967
90,000
2,375,367
1,482
435
1,918
1,627
435
2,062
9,600
302,029
0
0
16,204
174,902
3,770
0
0
11,550
3,285
521,340
8,000
344,520
0
38,000
0
174,902
4,390
0
0
11,550
3,110
584,473
21,548
302,029
11,739
129,980
4,995
1,216
0
705
1,314
473,526
25,578
344,520
11,739
129,980
5,817
1,216
0
627
1,244
520,721
281,741
0
0
15,550
74,943
3,463
0
5,632
0
727
382,055
331,122
0
29,545
0
74,943
4,034
0
5,632
0
727
446,002
302,029
0
2,236
0
0
97,567
1,649
0
0
6,125
1,314
410,920
344,520
0
0
6,248
2,117
97,567
1,921
0
0
0
1,244
453,616
282,809
322,596
m
m
hc
lb
m
m
0.08
0.08
1.20
0.01
0.11
0.11
70
0
13,052
28
187
0
27,898
0
0
13,052
29
0
173
28,852
m
m
m
m
m
m
hc
lb
m
d
vj
0.46
0.46
0.11
0.80
0.11
0.11
2.34
0.30
0.11
0.04
0.11
144,125
10,939
0
2,320
0
0
25,452
835
330
1,204
2,794
187,999
143,912
12,646
495
2,000
0
0
25,452
855
0
1,421
2,794
189,576
kg 1,050.00
kg
30.00
hc
24.82
un
30.00
1,887,900
51,150
269,967
93,960
2,302,977
2,259,600
47,970
269,967
90,000
2,667,537
kg 1,050.00
kg
30.00
hc
24.82
un
30.00
1,887,900
51,150
269,967
93,960
2,302,977
2,259,600
47,970
269,967
90,000
2,667,537
PLACA FLOTANTE 0.90 ESTRUCTURAS

ICOPOR 1 CM/DENS.20/1X1
LARGUERO DE 2 X 4
MANO DE OBRA AA
VIBRADOR A GASOLINA
VOLQUETA 6 M3

ALAMBRE NEGRO NO.18
MANO DE OBRA AA
SEGUETA NICHOLSON
tn
REFUERZOS HIERRO 60000 FG

ALAMBRE NEGRO NO.18
MANO DE OBRA AA
SEGUETA NICHOLSON
tn
REFUERZOS MALLA
MALLA ELECTROSOLDADA M-159 Q-4
MANO DE OBRA AA
kg
un
hc
0.02
0.04
1,482
435
1,918
1,431
435
1,866
m
m
m
m
m
hc
lb
m
m
m
d
8.00
1.10
4.00
4.00
4.00
16.08
1.60
4.00
1.05
1.05
0.10
9,600
344,648
0
0
0
174,902
4,451
12,000
0
11,813
3,010
560,423
9,600
344,137
18,000
0
0
174,902
4,560
0
11,263
0
3,552
566,015
m
m
ms
hc
lb
m
m
m
d
0.09
1.10
2.53
11.95
2.12
0.76
0.76
0.47
0.04
25,547
344,648
11,739
129,980
5,898
1,292
0
705
1,204
521,012
25,119
344,137
11,739
129,980
6,042
0
1,196
705
1,421
520,339
m
m
m
m
hc
lb
m
m
m
un
1.10
3.11
3.11
3.11
6.89
1.47
3.11
3.52
3.52
0.40
330,612
0
0
0
74,943
4,090
9,330
5,984
0
727
425,684
317,341
13,995
0
0
74,943
4,190
0
0
5,540
727
416,736
m
m
m
m
m
hc
lb
m
m
m
d
1.10
2.63
2.63
2.45
2.63
8.97
0.70
2.45
2.45
2.45
0.04
344,648
0
2,288
0
0
97,567
1,947
3,785
0
0
1,204
451,439
344,137
11,835
0
0
0
97,567
1,995
0
3,856
0
1,421
460,811
1.03
322,715
322,238
TANQUE ELEVADO
CERCO ORDINARIO 3 M
LARGUERO DE 2 X 4
MANO DE OBRA AA
TABLA AMARILLO 1X10 2.9
VIBRADOR A GASOLINA
TANQUE SUBTERRANEO
m
m
m
ms
hc
d
ANLISIS
GROUTING - FLUIDOCONCRETO
AGUA
ARENA FINA
ARENA LAVADA DE RIO
CAL NARE
CEMENTO GRIS
LADRILLO PORTANTE PRENSADO
MANO DE OBRA AA
SIKA-2 (5.5 KG)
VOLQUETA 6 M3
2
0
190
0
0
114
3,129
225
0
0
11,638
18,003
57
0
0
94
13,502
46,955
EXCAVACION A MANO
MANO DE OBRA AA
VOLQUETA M3
VALOR
un

MANO DE OBRA AA
TABLA OTOBO 0.30
VARA DE CLAVO
VIBRADOR A GASOLINA
VIGA AMARRE CONCRETO ESTRUCTURAS

LARGUERO DE 2 X 4
LISTON ABARCO 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
UNIN PVC SANIT 2

DURMIENTE 3 M
MANO DE OBRA AA
TABLA OTOBO 0.30
TABLON CATIVO 0.30
VIBRADOR A GASOLINA
ZAPATAS ESTRUCTURAS
m
13
ANLISIS
INSUMO

LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLON CATIVO 0.30
TABLON OTOBO 3 M
VARA DE CLAVO
VIBRADOR A GASOLINA

UM
CANT.
VALOR
VALOR
VALOR
VALOR
m
m
m
hc
m
lb
m
m
m
m
m
d
3.00
3.00
3.00
8.27
3.00
0.10
3.00
3.00
3.00
3.00
0.50
0.10
0
0
0
89,953
8,244
278
4,635
0
0
0
750
3,010
429,585
0
3,150
0
89,953
0
285
0
0
0
24,000
750
3,552
443,927
1,266
0
0
89,953
0
236
0
0
7,500
0
750
3,285
385,799
0
0
2,193
89,953
0
274
0
11,100
0
0
667
3,110
429,893
INSTALACION DE GAS
ANLISIS
INSUMO

UM

CANT.
VALOR
VALOR
VALOR
VALOR
11,752
18,035
45,088
243,474
10,555
17,643
44,107
238,178
6,216
552
10,800
2,249
11,300
4,091
26,104
1,656
2,721
6,569
16,423
88,682
5,260
440
9,760
2,354
11,970
4,416
26,104
1,282
2,444
6,403
16,008
86,441
308
1,754
261
1,555
3,879
308
1,754
261
1,555
3,879
1,391
700
630
680
3,401
1,339
648
630
654
3,271
2,282
700
630
903
4,516
3,143
648
630
1,105
5,526
6,056
700
630
1,846
9,232
5,934
648
630
1,803
9,015
308
3,171
198
261
1,555
5,493
308
2,978
261
261
1,555
5,363
308
3,000
261
1,555
5,124
308
3,008
261
1,555
5,132
308
860
198
261
1,555
3,182
308
972
261
261
1,555
3,357
18,161
767
414
260
15,682
35,284
19,237
767
321
260
16,468
37,052
4,359
700
630
1,422
7,112
3,856
648
630
1,283
6,417
3,969
700
630
1,325
6,624
3,525
648
630
1,201
6,004
1,538
700
630
717
3,585
1,538
648
630
704
3,520
m
%
%
9.50
10.00
25.00
11,752
17,199
42,999
232,193
10,925
16,993
42,482
229,402
gl
un
gl
m
un
m
hc
kg
m
%
%
0.20
2.00
0.20
2.70
0.28
0.16
2.00
0.40
2.20
10.00
25.00
5,040
460
8,620
2,749
11,300
4,091
26,104
1,656
2,721
6,274
15,685
84,701
5,040
440
8,620
2,749
11,300
3,896
26,104
1,520
2,530
6,220
15,550
83,968
gl
un
un
hc
0.01
1.02
0.02
0.13
320
1,754
261
1,555
3,891
310
1,754
261
1,555
3,881
un
un
lb
%
1.03
0.04
0.02
25.00
1,391
700
656
687
3,433
1,437
700
630
692
3,459
un
un
lb
%
1.03
0.04
0.02
25.00
3,143
700
656
1,125
5,623
2,282
700
630
903
4,516
un
un
lb
%
1.02
0.04
0.02
25.00
6,056
700
656
1,853
9,265
6,056
700
630
1,846
9,232
gl
un
un
un
hc
0.01
1.00
0.02
0.02
0.13
320
2,760
261
261
1,555
5,157
310
2,500
261
261
1,555
4,887
gl
un
un
hc
0.01
1.00
0.02
0.13
320
2,450
261
1,555
4,586
gl
un
un
un
hc
0.01
1.00
0.02
0.02
0.13
320
972
261
261
1,555
3,369
310
1,000
261
261
1,555
3,387
un
un
kg
un
%
0.45
0.10
0.10
4.00
80.00
18,161
767
414
260
15,682
35,284
18,161
767
380
248
15,645
35,201
un
un
lb
%
1.02
0.04
0.02
25.00
4,223
700
656
1,395
6,974
4,223
700
630
1,388
6,941
un
un
lb
%
1.02
0.04
0.02
25.00
3,856
700
656
1,303
6,515
3,856
700
630
1,296
6,482
un
un
lb
%
1.02
0.04
0.02
25.00
1,538
700
656
724
3,618
1,538
700
630
717
3,585
CAJA MEDIDOR GAS 45X45

ANTICORROSIVO GRIS
BISAGRA COMN 2
ESMALTE HORNEABLE LISO
HIERRO VARILLA 3/8 X 6 M
MALLA GALVANIZADA CAL 12 1/2X1/2
MANO DE OBRA DD
un
CODO CALLE GALVANIZADO 1/2

ACOMETIDA GAS UNIFAMILIAR
ELEVADOR PARA GAS 1/2
LOCTIGAS F/MEDIA 36 ML
MANO DE OBRA BB
MEDIDOR DE GAS 2.5
REGULADOR GAS R-4E 4 M3
TEE REDUCIDA POLIETILENO 1X1/2
TUBO GAS GALVANIZADO 1/2
UNIVERSAL GALVANIZADA 1/2
VLVULA DE BOLA PARA MEDIDOR
TUBERIA ACERO GALVANIZADA 1/2
TUBERIA POLIETILENO 1/2
un
un
un
un
hc
un
un
un
m
un
un
m
m
%
1.00
1.00
0.06
0.65
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
25.00
1,720
8,100
782
7,777
139,200
25,000
23,317
11,455
4,600
10,092
15,977
9,485
64,376
321,881
un
un
lb
%
1.03
0.04
0.02
25.00
913
700
656
567
2,836
913
700
630
561
2,803
un
un
lb
%
1.03
0.04
0.02
25.00
1,352
700
656
677
3,385
1,352
700
630
671
3,353
gl
un
un
hc
0.01
1.02
0.02
0.13
320
4,610
261
1,555
6,747
gl
un
un
hc
0.01
1.02
0.02
0.13
320
4,335
261
1,555
6,471
gl
un
un
hc
0.01
1.03
0.02
0.13
320
2,781
261
1,555
4,917
310
1,674
261
1,555
3,800
gl
un
gl
m
un
m
hc
kg
m
%
%
0.50
3.00
0.50
6.56
0.78
0.63
3.50
0.70
8.30
10.00
25.00
12,600
690
21,550
6,678
31,479
16,108
41,878
2,899
10,267
14,415
36,037
194,600
12,600
660
21,550
6,678
31,479
15,341
41,878
2,660
9,545
14,239
35,598
192,227
gl
un
gl
m
un
m
hc
kg
0.60
3.00
0.60
10.00
0.93
0.77
4.00
0.80
15,120
690
25,860
10,180
37,533
19,687
47,860
3,313
15,120
660
25,860
10,180
37,533
18,750
47,860
3,040
ADAPTADOR MACHO COBRE 1/2

LIMPIADOR 7070
SOLDADURA 95-5 PLATA
14
1,529
648
630
702
3,508

CODO GALVANIZADO 1
LOCTIGAS F/ALTA 36 ML
MANO DE OBRA BB
308
1,652
261
1,555
3,777
308
2,135
261
1,555
4,259
CODO GALVANIZADO 1/2
308
2,135
261
1,555
4,259
308
2,135
261
1,555
4,259
308
1,674
261
1,555
3,798
308
1,674
261
1,555
3,798
15,541
828
27,000
5,464
31,479
16,108
41,878
2,899
10,267
15,146
37,866
204,476
13,150
660
24,400
5,720
33,344
17,388
41,878
2,244
9,221
14,801
37,001
199,807
18,649
828
32,400
8,330
37,533
19,687
47,860
3,313
15,780
660
29,280
8,720
39,757
21,252
47,860
2,565
un
CODO COBRE 3/4

CODO 45 COBRE CXC 3/4
LIMPIADOR 7070
un
CODO 45 COBRE CXC 1

LIMPIADOR 7070
un
CODO GALVANIZADO 1
310
2,135
261
1,555
4,261
310
2,135
261
1,555
4,261
un

ANTICORROSIVO GRIS
BISAGRA COMN 2
MANO DE OBRA BB
1,352
700
630
671
3,353

LIMPIADOR 7070
CODO COBRE 1
un

ANTICORROSIVO GRIS
BISAGRA COMN 2
MANO DE OBRA BB
876
648
630
538
2,692
CODO COBRE 1/2
un

MANO DE OBRA BB
un
un
BUSHING GALVANIZADO 3/4X1/2

BUSHING GALVANIZADO 3/4X1/2
MANO DE OBRA BB
913
700
630
561
2,803
un
un
BUSHING GALVANIZADO 1X3/4

MANO DE OBRA BB
1,720
7,540
782
7,777
139,200
23,200
22,978
7,120
4,543
10,092
11,394
9,725
61,518
307,589
un

MANO DE OBRA BB
1,720
8,100
782
7,777
139,200
25,000
23,317
7,050
4,645
10,092
11,331
9,066
62,020
310,100
un

LIMPIADOR 7070
1,720
8,100
782
7,777
139,200
25,000
23,317
11,455
3,500
10,092
15,961
9,320
64,056
320,281

MANO DE OBRA BB
un

LOCTIGAS F/ALTA 36 ML
MANO DE OBRA BB
un
CONDUCTO EVACUACION GAS 15 X 22

SELLADOR USO GENERAL
COPA COBRE 1 X 1/2

COPA COBRE 1 X 1/2
LIMPIADOR 7070
un
COPA COBRE 1 X 3/4

COPA COBRE 1 X 3/4
LIMPIADOR 7070
un
COPA COBRE 3/4 X 1/2

COPA COBRE 3/4 X 1/2
LIMPIADOR 7070
310
2,950
261
1,555
5,076
un
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
un
un
hc
1.02
0.01
0.05
8,262
175
598
9,035
8,262
175
598
9,035
un
un
hc
0.02
1.00
0.03
261
5,600
359
6,220
261
5,600
359
6,220
un
hc
un
0.02
0.25
1.02
261
2,991
141,984
145,236
261
2,991
141,984
145,236
un
hc
un
0.02
0.13
1.02
261
1,555
24,847
26,663
261
1,555
24,847
26,663
un
hc
un
0.02
0.13
1.02
261
1,555
120,686
122,503
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
505
465
2,326
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
1,144
625
3,125
un
lb
un
%
0.04
0.02
1.02
25.00
700
656
1,650
752
3,758
gl
un
un
hc
un
0.01
0.01
0.02
0.13
1.02
320
13
261
1,555
2,067
4,216
gl
un
un
hc
un
0.01
0.01
0.02
0.13
1.03
320
13
261
1,555
965
3,114
gl
un
un
hc
un
0.01
0.01
0.02
0.13
1.03
320
13
261
1,555
1,163
3,312
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
3,797
1,288
6,441
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
2,822
1,045
5,223
un
lb
un
%
0.04
0.02
1.02
25.00
700
656
6,675
2,008
10,039
gl
un
hc
un
0.01
0.02
0.13
1.02
320
261
1,555
8,313
10,449
ELEVADOR 1/2
ELEVADOR PARA GAS 1/2
LIMPIADOR 7070
MANO DE OBRA BB
261
1,555
24,847
26,663
261
1,555
120,686
122,503
261
1,555
120,686
122,503
700
630
505
459
2,293
700
630
505
459
2,293
648
630
489
442
2,209
700
630
1,144
619
3,093
648
630
1,177
614
3,069
700
630
1,650
745
3,725
648
630
1,650
732
3,660
308
15
261
1,555
2,067
4,206
308
13
261
1,555
2,067
4,203
ABRAZADERA PLSTICA 5/8

LIMPIADOR 7070
TUBO COBRE TIPO L 1 20 PIES ASTM B-88
308
15
261
1,555
965
3,104
308
13
261
1,555
965
3,102
TUBERIA COBRE 1/2
308
15
261
1,555
1,163
3,302
308
13
261
1,555
1,163
3,300
700
630
3,797
1,282
6,408
648
630
3,797
1,269
6,343
700
630
2,822
1,038
5,190
648
630
2,599
969
4,846
700
630
6,675
2,001
10,006
648
630
6,675
1,988
9,941
308
261
1,555
5,249
7,373
308
261
1,555
5,249
7,373

MANO DE OBRA BB
TEE GALVANIZADA 3/4
gl
un
hc
un
0.01
0.02
0.13
1.03
320
261
1,555
2,853
4,989
700
630
1,144
619
3,093
700
630
1,650
745
3,725
310
13
261
1,555
2,067
4,206

MANO DE OBRA BB
UNIN GALVANIZADA 1/2
310
261
1,555
2,853
4,979
un
%
1.02
35.00
23,783
8,324
32,108
23,783
8,324
32,108
310
13
261
1,555
965
3,104
un
gl
un
hc
un
m
un
0.50
0.01
0.02
0.25
1.00
1.05
1.02
40
320
261
2,991
65
23,649
3,692
31,018
310
13
261
1,555
1,163
3,302
un
gl
un
hc
un
m
un
0.50
0.01
0.02
0.25
1.00
1.05
0.17
40
320
261
2,991
65
12,028
272
15,977
700
630
3,797
1,282
6,408
un
gl
un
hc
un
m
un
0.50
0.01
0.02
0.25
1.00
1.05
0.17
40
320
261
2,991
65
16,037
349
20,062
700
630
2,822
1,038
5,190
700
630
6,675
2,001
10,006
un
un
lb
un
m
%
1.00
0.04
0.02
2.00
1.05
25.00
80
700
656
130
21,720
5,822
29,108
un
un
lb
un
m
%
1.00
0.04
0.02
2.00
1.05
25.00
80
700
656
130
8,810
2,594
12,969
un
un
lb
un
m
%
1.00
0.04
0.02
2.00
1.05
25.00
158
700
656
130
14,291
3,984
19,918
23,438
8,203
31,641
m
m
m
un
hc
m
0.02
0.02
0.02
1.02
0.50
1.05
619
0
0
1,178
5,983
3,469
11,249
m
m
m
un
hc
m
0.02
0.02
0.02
1.02
0.50
1.05
619
0
0
1,178
5,983
1,705
9,485
un
lb
un
0.04
0.02
1.03
700
656
573
38
310
261
2,991
62
22,050
3,692
29,404
40
308
261
2,991
65
22,050
3,373
29,088
40
308
261
2,991
65
22,575
3,373
29,613
38
310
261
2,991
62
12,028
272
15,961
40
308
261
2,991
65
7,403
264
11,331
40
308
261
2,991
65
7,476
253
11,394
38
310
261
2,991
62
16,037
349
20,047
40
308
261
2,991
65
9,311
349
13,325
40
308
261
2,991
65
9,311
349
13,325
75
700
630
124
21,720
5,812
29,062
80
700
630
130
21,720
5,815
29,075
80
648
630
130
22,360
5,962
29,810
75
700
630
124
8,810
2,585
12,923
80
700
630
130
8,810
2,587
12,937
80
648
630
130
7,713
2,300
11,502
158
700
630
130
14,291
3,977
19,886
158
648
630
130
13,803
3,842
19,212
0
200
0
1,178
5,983
3,469
10,830
0
400
0
1,178
5,983
4,405
11,965
0
200
0
1,178
5,983
1,705
9,066
0
400
0
1,178
5,983
2,164
9,725
700
630
515
648
630
573
m
158
700
630
124
14,291
3,976
19,878
m
0
0
510
1,122
5,983
3,469
11,084
UNION COBRE 1/2

LIMPIADOR 7070
UNIN C/TOPE COBRE 1/2
23,783
8,324
32,108
un
310
261
1,555
8,313
10,439
308
261
1,555
2,262
4,386
TUBERIA POLIETILENO 1/2

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CINTA POLIPROPILENO 12 X 40 M
MANO DE OBRA BB
TUBO GAS PAVCO 1/2
308
261
1,555
2,264
4,388
TUBERIA POLIETILENO 1
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CINTA POLIPROPILENO 12 X 40 M
MANO DE OBRA BB
TUBO GAS PAVCO 1
308
261
1,555
1,793
3,918
TUBERIA COBRE 3/4

LIMPIADOR 7070
TUBO COBRE TIPO L 3/4
308
261
1,555
1,793
3,917
TUBERIA COBRE 1

LIMPIADOR 7070
TUBO COBRE TIPO L 1/2 20 PIES ASTM B-88
310
261
1,555
1,154
3,280
un

MANO DE OBRA BB
UNIN GALVANIZADA 3/4
VALOR
un
TUBERIA ACERO GALVANIZADA 1

MANO DE OBRA BB
TUBO GAS GALVANIZADO 1
UNIN GALVANIZADA 1
VALOR
un
320
261
1,555
1,154
3,290
TEE REDUCIDA POLIETILENO1X1/2

TEE REDUCIDA POLIETILENO 1X1/2
VALOR
0.01
0.02
0.13
1.03
un
TEE GALVANIZADA 1
MANO DE OBRA BB
TEE GALVANIZADA 1
261
1,555
24,847
26,663
un
TEE COBRE 1
LIMPIADOR 7070
TEE COBRE 1
261
2,991
141,984
145,236
un
TEE COBRE 3/4

LIMPIADOR 7070
TEE COBRE 3/4
261
2,991
141,984
145,236
un
TEE COBRE 1/2

LIMPIADOR 7070
TEE COBRE 1/2
261
1,555
120,686
122,503
VALOR
gl
un
hc
un
un
TAPON GALVANIZADO 3/4

CINTA TEFLN 10 M 1/2
MANO DE OBRA BB
TAPN MACHO GALVANIZADO 3/4
TEE GALVANIZADA 3/4
un
TAPON GALVANIZADO 1/2

MANO DE OBRA BB
TAPN MACHO GALVANIZADO 1/2
261
5,290
359
5,910
un
TAPON GALVANIZADO 1
MANO DE OBRA BB
TAPN MACHO GALVANIZADO 1
261
5,600
359
6,220
un
TAPON COBRE 1
LIMPIADOR 7070
TAPN COBRE 1

MANO DE OBRA BB
TEE GALVANIZADA 1/2
un
TAPON COBRE 3/4

LIMPIADOR 7070
TAPN COBRE 3/4
CANT.
TEE GALVANIZADA 1/2

7,691
162
598
8,451
un
TAPON COBRE 1/2

LIMPIADOR 7070
TAPN COBRE 1/2

UM
un
REGULADOR 143 E-METER

MANO DE OBRA BB
REGULADOR GAS 143 E-METER
INSUMO
8,262
175
598
9,035
un
REGULADOR RP40
MANO DE OBRA BB
REGULADOR GAS RP40
ANLISIS
un
MEDIDOR DE GAS 2.5

MANO DE OBRA BB
MEDIDOR DE GAS 2.5
VALOR
un
MANGUERA CONEXION FLEXIBLE

MANGUERA CONEXIN FLEXIBLE
MANO DE OBRA BB
VALOR
0
0
510
1,122
5,983
1,705
9,320
un
700
630
573
15
ANLISIS
INSUMO

UM
CANT.
25.00
VALOR
VALOR
VALOR
482
2,411
476
2,378
461
2,306
463
2,313
700
630
1,030
590
2,950
648
630
1,117
599
2,993
700
261
630
3,830
1,355
6,775
648
261
630
3,830
1,342
6,710
700
630
9,283
2,653
13,267
648
630
9,549
2,707
13,534
308
261
1,555
4,784
6,908
308
261
1,555
4,679
6,804
308
261
1,555
6,822
8,946
308
261
1,555
6,822
8,946
308
261
1,555
10,395
12,519
308
261
1,555
10,395
12,519
308
261
1,555
10,294
12,418
308
261
1,555
10,294
12,418
UNION COBRE 3/4

LIMPIADOR 7070
UNIN C/TOPE COBRE 3/4
un
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
1,117
618
3,091
700
630
1,117
612
3,058
UNIVERSAL COBRE 1/2

LIMPIADOR 7070
UNIVERSAL COBRE 1/2
un
un
un
lb
un
%
0.04
0.02
0.02
1.03
25.00
700
261
656
3,830
1,362
6,808
un
lb
un
%
0.04
0.02
1.03
25.00
700
656
9,283
2,660
13,299
gl
un
hc
un
0.01
0.02
0.13
1.03
320
261
1,555
4,738
6,874
gl
un
hc
un
0.01
0.02
0.13
1.03
320
261
1,555
6,822
8,958
gl
un
hc
un
0.01
0.02
0.13
1.03
320
261
1,555
10,395
12,531
700
261
630
3,830
1,355
6,775
UNIVERSAL COBRE 3/4

LIMPIADOR 7070
UNIVERSAL COBRE 3/4
un
700
630
9,283
2,653
13,267

MANO DE OBRA BB
un
310
261
1,555
3,605
5,731

MANO DE OBRA BB
un
310
261
1,555
8,446
10,572
VALVULA DE BOLA 1/2 HNPT

MANO DE OBRA BB
un
310
261
1,555
10,395
12,521
VALVULA DE BOLA PARA MEDIDOR

MANO DE OBRA BB
VALOR
un
gl
un
hc
un
0.01
0.02
0.13
1.02
320
261
1,555
10,294
12,430
310
261
1,555
10,294
12,420
ANLISIS
INSUMO

UM
CANT.
VALOR
BAJANTE AGUAS LLUVIAS PVC 3

CODO 90 1/4 CXC SANITARIO 3
MANO DE OBRA BB
TUBO PVC A.LL. 3
0.06
0.50
1.05
38.00
303
5,983
5,351
4,422
16,058
303
5,983
5,309
4,406
16,000
un
hc
m
%
0.06
0.55
1.05
38.00
555
6,581
11,421
7,052
25,609
555
6,581
11,421
7,052
25,609
un
hc
m
%
0.06
0.50
1.05
38.00
303
5,983
13,820
7,640
27,745
un
hc
m
%
0.06
0.55
1.05
38.00
555
6,581
19,261
10,031
36,428
555
6,581
19,261
10,031
36,428
un
hc
m
%
0.06
0.89
1.05
38.00
4,614
10,649
40,790
21,300
77,353
4,614
10,649
40,790
21,300
77,353
un
un
%
%
%
0.20
0.15
80.00
38.00
38.00
6,687
4,663
9,080
4,313
4,313
29,057
6,687
4,663
9,080
4,313
4,313
29,057
un
un
hc
un
m
m
%
2.10
2.10
20.00
1.00
1.05
1.05
38.00
5,796
13,041
239,300
95,700
10,828
9,240
142,084
515,988
5,250
9,240
239,300
94,820
5,278
9,338
138,026
501,252
ACOMETIDA GALVANIZADA 1/2 5 M

CHEQUE RED WHITE 1-1/2
MANO DE OBRA BB
REGISTRO TOYO 1/2
TUBO GALVANIZADO 1/2
un
un
un
hc
un
m
%
1.05
2.05
4.00
1.05
5.15
38.00
87,098
5,023
47,860
22,363
25,106
71,231
258,680
ACOMETIDA PVC 1/2 5 M

CODO 90 PRESIN PVC 1/2
MANO DE OBRA BB
REGISTRO TOYO 1/2
TUBO PRESIN /9 PVC 1/2
un
un
hc
un
un
m
%
1.05
2.05
3.00
1.05
0.05
5.15
38.00
87,098
701
35,895
22,363
2,808
13,539
61,713
224,117
16
107,730
6,166
47,860
19,556
25,106
78,439
284,858
93,450
769
35,895
19,215
2,808
13,539
62,957
228,633
104,738
769
35,895
22,260
2,808
13,539
68,403
248,412
107,730
769
35,895
19,556
2,050
13,539
68,225
247,764
104,738
2,768
1,472
35,895
26,880
2,808
18,901
73,515
266,975
107,730
2,665
1,472
35,895
27,332
2,050
18,901
74,496
270,540
317
97,420
60,211
5,923
1,875
62,983
228,729
376
97,490
60,211
5,923
1,875
63,033
228,908
un
un
un
un
hc
un
un
m
%
1.05
2.05
2.05
3.00
1.05
0.05
5.15
38.00
87,098
2,768
1,339
35,895
28,940
2,808
18,901
67,544
245,291
un
gl
un
m
m
%
1.00
1.00
1.00
1.00
1.00
38.00
327
100,637
60,211
5,923
1,875
64,210
233,183
AGUA FRIA Y CALIENTE 1.50 ML

CODO PRESIN 1/2
LIMPIADOR PVC
SOLDADURA CPVC 1/4 GL
TUBO CPVC 1/2
TUBO PRESIN /13.5 PVC 1/2
SUB-CONTRATO HIDRAULICO SANITARIO
104,738
6,150
47,860
22,260
25,168
78,347
284,522
un
ACOMETIDA PVC 3/4 5 M

MANO DE OBRA BB
REGISTRO TOYO 3/4
93,450
6,048
47,860
19,215
16,928
69,730
253,231
93,450
2,860
1,472
35,895
26,880
2,808
18,901
69,261
251,526
un
330
100,637
60,211
5,923
1,875
64,211
233,187
CODO 90 PRESIN PVC 1

MANO DE OBRA BB
REGISTRO TOYO 2
TUBO PRESIN /13.5 PVC 1
TUBO PRESIN /21 PVC 2
un
un
hc
un
un
m
m
%
2.10
2.10
10.00
1.00
0.05
1.05
1.05
38.00
2,690
15,805
119,650
95,700
2,808
5,201
13,070
96,871
351,794
2,959
17,420
119,650
94,820
2,808
5,201
13,070
97,252
353,180
un
%
1.00
38.00
126,656
48,129
174,785
126,656
48,129
174,785
kg
hc
%
0.50
1.60
38.00
475
19,144
7,455
27,074
425
19,144
7,436
27,005
hc
%
20.00
38.00
239,300
90,934
330,234
239,300
90,934
330,234
hc
%
45.00
38.00
538,425
204,602
743,027
538,425
204,602
743,027
un
%
1.00
38.00
10,290
3,910
14,200
10,290
3,910
14,200
un
%
1.00
38.00
9,975
3,791
13,766
9,975
3,791
13,766
6,687
4,663
9,080
4,313
4,313
29,057
7,030
4,663
9,355
4,443
4,443
29,935
6,659
13,041
239,300
85,000
13,199
9,338
139,284
505,820
6,254
13,910
239,300
95,700
10,828
9,240
142,588
517,820
2,959
17,420
119,650
85,000
2,808
5,201
13,070
93,521
339,628
2,959
17,420
119,650
95,700
2,050
5,201
13,070
97,299
353,348
127,200
48,336
175,536
126,656
48,129
174,785
490
19,144
7,461
27,095
413
19,144
7,431
26,988
239,300
90,934
330,234
239,300
90,934
330,234
538,425
204,602
743,027
538,425
204,602
743,027
10,290
3,910
14,200
10,290
3,910
14,200
10,000
3,800
13,800
10,925
4,152
15,077
un
%
1.00
38.00
40,000
15,200
55,200
40,000
15,200
55,200
40,000
15,200
55,200
40,000
15,200
55,200
un
NIPLE PASAMURO 2
NIPLE PASAMURO 2
4,614
10,649
40,790
21,300
77,353
un
MANOMETRO 150 PSI

MANMETRO 150 PSI
4,614
10,649
40,790
21,300
77,353
un
LLAVE MANGUERA
LLAVE MANGUERA
555
6,581
19,261
10,031
36,428
un
INSTALACIN EQUIPO HIDRONEUMATICO

MANO DE OBRA BB
555
6,581
19,261
10,031
36,428
un
INSTALACIN BOMBAS AGUA

MANO DE OBRA BB
303
5,983
13,820
7,640
27,745
un

CEMENTO BLANCO
MANO DE OBRA BB
303
5,983
13,820
7,640
27,745
un
FLOTADOR MECANICO
FLOTADOR METLICO 2
303
5,983
13,820
7,640
27,745
un
CONEXIN TANQUE ELEVADO PVC
INST.SANITARIA/LATONERA
555
6,581
11,421
7,052
25,609
CONEXIN TANQUE ELEVADO GALV

CODO GALVANIZADO 1
CODO GALVANIZADO 2
MANO DE OBRA BB
REGISTRO TOYO 2
TUBO GALVANIZADO 1
TUBO GALVANIZADO 2
555
6,581
11,421
7,052
25,609
BAJANTE LATON 12X 6

303
5,983
5,775
4,583
16,643
BAJANTE AGUAS NEGRAS PVC 6

MANO DE OBRA BB
TUBO PVC SANITARIO 6
303
5,983
5,309
4,406
16,000

MANO DE OBRA BB
VALOR

MANO DE OBRA BB
VALOR
m
un
hc
m
%
BAJANTE AGUAS LLUVIAS PVC 4

MANO DE OBRA BB
TUBO PVC A.LL. 4
VALOR
un
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
un
%
1.00
38.00
55,580
21,120
76,700
50,000
19,000
69,000
un
un
hc
un
m
m
%
2.35
2.13
1.68
0.02
2.61
1.25
38.00
2,876
4,720
20,101
1,123
15,459
12,171
21,451
77,902
2,876
4,720
20,101
1,123
15,459
12,171
21,451
77,902
NIPLE PASAMURO 4
NIPLE PASAMURO 4
CODO 90 CPVC 1/2

CODO 90 CPVC 3/4
MANO DE OBRA BB
TUBO CPVC 1/2
TUBO CPVC 3/4
CODO 90 PRESIN PVC 1 1/2

MANO DE OBRA BB
REGISTRO TOYO 3/4
TUBO PRESIN /21 PVC 1 1/2
0.74
0.77
2.46
1.07
1.68
0.50
0.04
0.58
0.49
0.43
2.62
38.00
3,398
986
841
699
20,101
13,781
2,246
2,129
2,427
3,491
6,888
21,655
78,642
3,745
1,085
923
768
20,101
12,800
2,246
2,129
2,427
3,491
6,888
21,509
78,111
un
un
hc
un
m
m
%
2.77
1.37
1.60
0.10
0.93
0.27
38.00
13,975
12,683
19,144
5,616
12,241
4,953
26,072
94,683
13,975
12,683
19,144
5,616
12,241
4,953
26,072
94,683
un
un
un
hc
un
m
m
m
m
%
1.51
2.46
1.07
1.85
0.50
0.43
0.49
2.62
0.58
38.00
4,168
6,027
1,040
22,135
13,781
7,174
5,053
12,773
3,647
28,803
104,600
3,775
7,257
1,070
22,135
12,800
2,993
2,463
8,612
2,243
24,072
87,420
un
hc
un
m
%
0.50
0.20
0.01
1.05
38.00
675
2,393
311
8,810
4,632
16,820
698
2,393
311
8,810
4,640
16,851
un
hc
un
m
%
0.50
0.20
0.01
1.05
38.00
1,526
2,393
311
14,291
7,038
25,557
1,108
2,393
311
14,291
6,879
24,981
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
612
4,188
602
6,219
4,416
16,037
612
4,188
602
6,219
4,416
16,037
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
1,108
4,188
602
10,224
6,126
22,248
1,108
4,188
602
10,224
6,126
22,248
un
hc
m
%
0.50
1.00
1.05
38.00
2,146
11,965
17,518
12,019
43,648
2,146
11,965
7,308
8,139
29,558
un
hc
m
%
0.50
0.50
1.05
38.00
1,380
5,983
10,828
6,912
25,102
1,250
5,983
5,278
4,754
17,265

MANO DE OBRA BB
13,975
12,683
19,144
5,616
12,241
4,953
26,072
94,683
13,975
12,683
19,144
4,099
12,241
4,953
25,496
92,591
4,788
7,380
920
22,135
12,800
8,745
6,159
12,804
4,446
30,468
110,646
4,497
7,400
1,040
22,135
13,015
7,174
5,053
12,773
3,647
29,159
105,892
675
2,393
311
8,810
4,632
16,820
650
2,393
311
7,713
4,206
15,273
1,108
2,393
311
14,291
6,879
24,981
1,526
2,393
311
13,803
6,852
24,885
612
4,188
602
6,219
4,416
16,037
612
4,188
602
6,219
4,416
16,037
1,108
4,188
602
10,224
6,126
22,248
1,108
4,188
602
10,224
6,126
22,248
2,146
11,965
21,355
13,477
48,943
2,146
11,965
17,518
12,019
43,648
1,586
5,983
13,199
7,891
28,658
1,489
5,983
10,828
6,954
25,253
RED SUMINISTRO GALVANIZADO 1 1/2
RED SUMINISTRO GALVANIZADO 1
INSUMO

UM
CANT.
VALOR
VALOR
un
hc
m
%
0.50
0.50
1.05
38.00
1,225
5,983
5,119
4,684
17,010
1,475
5,983
3,451
4,145
15,054
un
hc
m
%
1.05
0.50
1.05
38.00
8,902
5,983
35,736
19,236
69,856
7,875
5,983
35,736
18,845
68,439
un
hc
m
%
0.50
1.00
1.05
38.00
3,105
11,965
9,240
9,238
33,548
2,200
11,965
9,338
8,931
32,434
un
hc
m
%
0.50
0.50
1.05
38.00
39,100
5,983
43,247
33,565
121,895
39,100
5,983
43,247
33,565
121,895
un
hc
m
%
0.50
0.50
1.05
38.00
486
5,983
6,602
4,967
18,038
500
5,983
4,060
4,006
14,549
un
hc
m
%
0.50
0.50
1.05
38.00
51,348
5,983
17,590
28,469
103,389
51,348
5,983
17,590
28,469
103,389
un
hc
un
m
%
0.50
0.43
0.02
1.05
38.00
2,296
5,145
1,123
8,524
6,493
23,581
2,531
5,145
1,123
8,524
6,583
23,905
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
641
4,188
562
5,201
4,024
14,615
705
4,188
562
5,201
4,049
14,703
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
171
4,188
562
2,760
2,919
10,599
188
4,188
562
2,760
2,925
10,622
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
11,222
4,188
562
20,389
13,817
50,176
11,222
4,188
562
18,877
13,242
48,090
un
hc
un
m
%
0.50
0.43
0.02
1.05
38.00
3,763
5,145
1,123
13,070
8,779
31,880
4,148
5,145
1,123
13,070
8,925
32,411
un
hc
un
m
%
0.50
0.35
0.01
1.05
38.00
327
4,188
562
3,854
3,393
12,322
359
4,188
562
3,854
3,405
12,367
hc
un
un
%
0.30
1.00
1.00
38.00
3,590
34,400
2,138
15,248
55,376
3,590
35,400
2,138
15,628
56,756
hc
un
0.30
1.00
3,590
21,298
3,590
18,300
RED SUMINISTRO GALVANIZADO 2 1/2

CODO GALVANIZADO 2 1/2
MANO DE OBRA BB
TUBERA H.G 2 1/2
CODO 90 PRESIN PVC 1 1/2

MANO DE OBRA BB
TUBO PRESIN /21 PVC 1 1/2
486
5,983
6,602
4,967
18,038
51,348
5,983
17,590
28,469
103,389
51,348
5,983
22,337
30,273
109,940
2,531
5,145
1,123
8,524
6,583
23,905
2,531
5,145
820
8,524
6,467
23,486
705
4,188
562
5,201
4,049
14,703
705
4,188
410
5,201
3,991
14,494
188
4,188
562
2,760
2,925
10,622
188
4,188
410
2,760
2,867
10,413
11,222
4,188
562
17,827
12,843
46,642
11,222
4,188
410
18,878
13,185
47,883
4,148
5,145
1,123
13,070
8,925
32,411
4,148
5,145
820
13,070
8,809
31,992
359
4,188
562
3,854
3,405
12,367
359
4,188
410
3,854
3,348
12,158
3,590
42,400
2,192
18,309
66,490
3,590
34,400
2,138
15,248
55,376
3,590
21,200
3,590
18,625
un
REGISTRO 1/2
MANO DE OBRA BB
REGISTRO TOYO 1/2
430
5,983
8,048
5,495
19,956
REGISTRO 1
MANO DE OBRA BB
REGISTRO TOYO 1
UNIVERSAL GALVANIZADA 1
39,100
5,983
37,317
31,312
113,711
RED SUMINISTRO PVC 3/4

MANO DE OBRA BB
39,860
5,983
43,247
33,854
122,944
RED SUMINISTRO PVC 2

MANO DE OBRA BB
TUBO PRESIN /21 PVC 2
3,312
11,965
9,240
9,316
33,833
RED SUMINISTRO PVC 2 1/2

CODO PRESIN PVC 90 2 1/2
MANO DE OBRA BB
TUBO PRESIN PVC 2 1/2
3,105
11,965
9,338
9,275
33,683
RED SUMINISTRO PVC 1/2

MANO DE OBRA BB
8,258
5,983
30,835
17,129
62,205
RED SUMINISTRO PVC 1

MANO DE OBRA BB
8,841
5,983
35,736
19,212
69,772

CODO GALVANIZADO 4
MANO DE OBRA BB
TUBERA H.G 4
1,504
5,983
5,119
4,790
17,395
RED SUMINISTRO GALVANIZADO 3/4

MANO DE OBRA BB
1,500
5,983
5,131
4,793
17,407

CODO GALVANIZADO 3
MANO DE OBRA BB
TUBERA H.G 3
VALOR

CODO GALVANIZADO 2
MANO DE OBRA BB
TUBO GALVANIZADO 2
VALOR

MANO DE OBRA BB
RED SUMINISTRO PVC 1 1/2
RED SUMINISTRO CPVC 3/4

CODO 90 CPVC 3/4
MANO DE OBRA BB
TUBO CPVC 3/4
3,745
1,085
923
768
20,101
13,015
1,640
2,129
2,427
3,491
6,888
21,360
77,571
RED SUMINISTRO CPVC 1/2

CODO 90 CPVC 1/2
MANO DE OBRA BB
TUBO CPVC 1/2
3,745
1,085
923
768
20,101
12,800
2,246
2,129
2,427
3,491
6,888
21,509
78,111
RED COBRE 3/4

MANO DE OBRA BB
TUBO COBRE TIPO L 3/4
2,876
4,720
20,101
820
15,459
12,171
21,336
77,484
un
RED COBRE 1/2

MANO DE OBRA BB
TUBO COBRE TIPO L 1/2 20 PIES ASTM B-88
2,876
4,720
20,101
1,123
15,459
12,171
21,451
77,902
un
PUNTO SUMINISTRO GALVANIZADO

CODO GALVANIZADO 1
MANO DE OBRA BB
REGISTRO TOYO 3/4
TUBO GALVANIZADO 1 1/2
TUBO GALVANIZADO 1
47,088
17,893
64,981
un
un
un
un
un
hc
un
un
m
m
m
m
%
ANLISIS
RED SUMINISTRO GALVANIZADO 1/2

53,000
20,140
73,140
un
PUNTO AGUA FRIA PVC
CODO GALVANIZADO 1
MANO DE OBRA BB
TUBO GALVANIZADO 1
VALOR
un
CODO GALVANIZADO 1 1/2

MANO DE OBRA BB
TUBO GALVANIZADO 1 1/2
VALOR
un
17
ANLISIS
INSUMO


UM
CANT.
VALOR
VALOR
VALOR
un
%
1.00
38.00
4,600
11,205
40,693
3,500
9,648
35,038
4,645
11,185
40,620
4,543
10,168
36,925
hc
un
un
un
%
0.30
1.00
1.00
1.00
38.00
3,590
21,298
27,562
6,623
22,448
81,520
3,590
18,300
25,600
8,200
21,162
76,852
3,590
21,200
25,600
6,623
21,665
78,677
3,590
18,625
26,030
6,623
20,850
75,717
REGISTRO 3/4
MANO DE OBRA BB
REGISTRO TOYO 1/2
REGISTRO TOYO 3/4
un
REGISTRO 1 1/2
MANO DE OBRA BB
REGISTRO PASO DIRECTO 1 1/2
UNIVERSAL GALVANIZADA 1
UNIVERSAL PVC 1/2
un
hc
un
un
un
%
0.30
1.05
1.00
1.00
38.00
3,590
78,750
2,138
2,502
33,052
120,032
3,590
76,125
2,138
2,502
32,055
116,409
hc
un
%
0.30
1.00
38.00
3,590
104,400
41,036
149,026
3,590
110,093
43,199
156,882
hc
un
un
%
0.30
1.00
1.00
38.00
3,590
95,700
22,943
46,448
168,681
3,590
94,820
22,943
46,114
167,466
un
hc
m
%
%
0.14
0.50
1.05
38.00
38.00
706
5,983
5,351
4,575
4,575
21,190
706
5,983
5,309
4,559
4,559
21,116
REGISTRO 2 1/2
MANO DE OBRA BB
REGISTRO PASO DIRECTO 2 1/2
3,590
80,892
2,138
2,502
33,866
122,988
3,590
117,000
45,824
166,414
3,590
121,980
47,716
173,286
3,590
85,000
21,851
41,967
152,408
3,590
95,700
22,943
46,448
168,681
706
5,983
5,309
4,559
4,559
21,116
706
5,983
5,775
4,736
4,736
21,936
un
REVENTILACION PVC 3
MANO DE OBRA BB
TUBO PVC A.LL. 3
SUB-CONTRATO HIDRAULICO SANITARIO
3,590
78,750
2,192
2,100
32,920
119,551
un
REGISTRO 2
MANO DE OBRA BB
REGISTRO TOYO 2
UNIVERSAL 2
VALOR
ALFAJIAS CONCRETO .15
m
kg
kg
m
m
m
kg
m
m
m
m
hc
m
m
m
m
0.73
0.02
0.01
0.01
0.01
0.71
0.02
0.36
0.36
0.36
0.77
0.18
0.18
0.18
0.18
1,313
34
310
0
0
128
6,011
0
313
0
8,375
269
0
0
0
16,753
1,571
32
0
0
255
142
5,770
1,620
0
0
8,375
0
0
252
0
18,017
kg
kg
m
m
m
kg
m
m
m
m
hc
m
m
m
m
1.00
0.03
0.01
0.01
0.01
1.19
0.02
0.36
0.36
0.36
1.59
0.18
0.18
0.18
0.18
1,798
51
310
0
0
214
6,011
0
313
0
17,294
269
0
0
0
26,261
2,152
48
0
0
255
238
5,770
1,620
0
0
17,294
0
0
252
0
27,629
lt
m
m
m
m
kg
hc
m
0.60
0.26
0.01
0.01
0.01
0.93
0.77
0.26
7
2,615
310
0
0
167
8,375
2,860
14,334
7
1,950
0
0
255
186
8,375
2,860
13,634
lt
m
1.42
0.01
17
310
ALFAJIAS CONCRETO .25

ALAMBRE NEGRO NO.18
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
DURMIENTE 3 M
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
TABLON CATIVO 2X2X15
18
1,364
36
0
200
0
146
6,020
0
0
290
8,375
0
666
0
0
17,097
1,798
51
0
100
0
267
5,123
0
306
0
17,294
0
0
0
243
25,182
1,868
54
0
200
0
245
6,020
0
0
290
17,294
0
666
0
0
26,638
7
2,615
0
100
0
208
8,375
3,510
14,816
7
2,615
0
200
0
192
8,375
2,860
14,249
17
0
17
0
ALFAJIAS LADRILLO PRENSADO

AGUA
ARENA DE PEA
1,313
34
0
100
0
159
5,123
0
306
0
8,375
0
0
0
243
15,653
ALFAJIAS EN TABLON
AGUA
ALFAGA TOLETE -6 NATURAL
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TABLN TONO NATURAL
INSUMO
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
LADRILLO LIMPIO 7X10X24
LADRILLO PRENSADO MACIZO SANTAF
LADRILLO PRENSADO SANTAFE
MANO DE OBRA AA
TOLETE NO. 3

UM
CANT.
VALOR
VALOR
VALOR
VALOR
0
255
478
4,376
0
0
9,354
0
14,480
100
0
535
0
0
0
9,354
4,826
14,833
200
0
492
0
0
6,937
9,354
0
17,001
0
200
0
1,120
0
0
3,400
0
0
0
0
422
0
0
0
47,315
942
0
0
0
0
0
10,604
4,000
3,950
5,944
77,897
0
400
0
1,030
0
0
0
0
0
8,543
3,220
0
0
731
0
47,315
1,098
0
0
5,920
5,846
0
10,604
0
0
0
84,707
0
100
0
22
979
1,632
2,732
0
200
0
21
1,133
1,632
2,985
9,493
628
273
1,050
0
600
0
0
0
0
14,018
435
0
0
0
0
26,387
0
52,030
271,925
376,838
9,863
628
288
0
0
1,200
0
0
0
1,351
12,891
0
556
0
32,558
0
21,315
0
0
271,925
352,575
5,214
188
7,684
10,877
157
15
24,134
5,417
198
9,031
10,877
157
13
25,693
2,535
32
300
0
0
0
2,376
706
4,895
10,843
2,634
32
0
0
0
386
2,376
649
4,895
10,971
m
m
kg
un
un
un
hc
un
0.01
0.01
2.39
12.87
12.87
12.87
0.86
12.87
0
0
430
0
6,937
0
9,354
0
17,048
m
m
m
kg
m
m
m
un
un
un
m
m
m
m
m
hc
lb
m
m
m
m
m
un
m
m
un
0.02
0.02
0.02
5.00
4.00
1.60
4.00
15.85
15.85
15.85
4.00
1.00
1.00
1.00
1.00
4.35
0.40
1.60
1.58
1.60
1.58
1.58
0.12
1.60
1.58
15.85
619
0
0
900
0
0
3,480
0
8,543
0
0
0
0
0
8,580
47,315
1,113
2,472
2,441
0
0
0
10,604
0
0
0
86,068
m
m
m
kg
un
hc
0.01
0.01
0.01
0.10
1.03
0.15
310
0
0
18
979
1,632
2,938
0
0
255
20
927
1,632
2,834
kg
lt
kg
m
m
m
m
m
m
m
kg
m
m
m
un
un
un
un
un
hc
5.28
52.32
0.16
0.07
0.06
0.06
0.06
0.07
0.07
0.07
62.58
0.01
0.01
0.01
159.60
159.60
73.50
159.60
159.60
25.00
9,493
628
273
0
1,858
0
0
0
5,040
0
11,264
0
556
0
0
0
24,255
51,072
0
271,925
376,365
11,363
628
256
0
0
0
1,531
1,786
0
0
12,516
0
0
400
0
51,072
21,315
0
0
271,925
372,792
kg
kg
m
hc
m
m
2.90
0.11
0.03
1.00
0.15
0.01
5,214
188
9,017
10,877
161
15
25,472
6,241
176
8,655
10,877
161
15
26,125
kg
lt
m
m
m
m
un
kg
hc
1.41
2.66
0.02
0.02
0.02
0.02
3.60
3.15
0.45
2,535
32
0
0
1,440
0
2,376
567
4,895
11,845
3,034
32
0
510
0
0
2,376
630
4,895
11,477
ARCOS 0.25 LADRILLO PRENSADO

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
DURMIENTE 3 M
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA DE 2 CM X 10
TABLA OTOBO 0.30
TABLEX RH 19 MM 1.53 X 2.44
TABLON CATIVO 0.30
TABLON CATIVO 0.30
TOLETE NO. 3
CHAZOS PARA CARPINTERIA MADERA
MAMPOSTERIA
ALAMBRE NEGRO NO.18
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
DURMIENTE 3 M
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
ANLISIS
m
17
0
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
CHAZO MADERA 10X10
MANO DE OBRA AA
un
CHIMENEAS 0.80
AGUA
ALAMBRE NEGRO NO.18
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
LADRILLO COMUN
LADRILLO REJILLA
MANO DE OBRA AA
un
DINTELES CONCRETO 15X20

ALAMBRE NEGRO NO.18
MANO DE OBRA AA
VARA DE CLAVO
DINTELES EN BLOQUE 0.15

AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
BLOQUE NO. 5 SAN JOSE
CEMENTO GRIS
MANO DE OBRA AA
0
0
510
1,000
18,000
7,200
0
5,389
0
0
0
0
1,050
0
0
47,315
1,140
0
0
0
0
2,487
10,604
0
0
0
94,695
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
kg
lt
m
m
m
m
kg
hc
m
m
m
m
m
2.25
1.77
0.01
0.01
0.01
0.01
2.10
0.45
0.20
0.20
0.20
0.20
0.44
4,046
21
0
0
720
0
378
4,895
309
0
0
0
660
11,028
4,842
21
0
255
0
0
420
4,895
0
0
315
0
660
11,408
lt
m
m
m
kg
d
un
un
un
un
hc
un
5.20
0.04
0.04
0.04
8.05
0.05
0.25
31.00
31.00
31.00
1.10
31.00
62
1,239
0
0
1,449
1,160
4,320
0
16,709
0
11,965
0
36,904
62
0
0
1,021
1,610
1,160
4,000
10,540
0
0
11,965
0
30,358
0.96
0.01
10,442
1,881
12,323
10,442
1,890
12,332
DINTELES EN VARILLA
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.30
TABLON CATIVO 0.30
VARA DE CLAVO
hc
m

ALAMBRE NEGRO NO.18
CERCO ORDINARIO 3 M
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
kg
kg
m
m
hc
lb
m
m
m
m
8.00
0.24
0.65
0.10
1.95
0.19
0.46
0.46
0.46
0.46
14,384
409
780
30,056
21,210
529
687
0
0
0
68,055
17,216
384
780
28,849
21,210
542
0
0
644
0
69,625
un
hc
m
13.27
0.72
0.01
14,597
7,831
1,211
23,640
13,934
7,831
1,218
22,983
un
hc
m
11.49
1.12
0.05
20,108
12,182
6,056
38,346
23,555
12,182
6,089
41,826
un
hc
m
13.27
1.19
0.02
10,510
12,944
2,423
25,876
11,213
12,944
2,436
26,593
un
hc
m
13.27
0.51
0.01
11,903
5,547
1,211
18,662
12,500
5,547
1,218
19,266
un
hc
m
26.65
1.15
0.02
23,905
12,509
2,423
38,836
25,104
12,509
2,436
40,049
hc
m
gl
%
1.43
1.00
0.04
20.00
18,664
35,001
1,596
11,052
66,314
18,664
28,063
1,596
9,665
57,988
14,384
409
780
25,613
21,210
448
0
0
0
621
63,465
14,944
432
650
30,102
21,210
521
0
1,702
0
0
69,562
11,080
7,831
1,111
20,023
10,351
7,831
1,170
19,352
23,555
12,182
5,555
41,291
19,119
12,182
5,851
37,152
5.25
0.02
0.02
0.02
0.02
0.50
9.53
38.08
1.00
0.30
63
0
1,440
0
700
282
1,715
37,280
10,877
2,123
54,481
12,169
12,944
2,222
27,334
12,169
12,944
2,340
27,453
13,602
5,547
1,111
20,260
13,602
5,547
1,170
20,319
27,316
12,509
2,222
42,047
27,316
12,509
2,340
42,165
18,664
34,000
1,869
10,907
65,440
18,664
35,000
1,800
11,093
66,557
63
0
0
490
0
300
2,135
42,726
10,877
2,123
58,713
63
0
0
0
0
200
1,963
42,726
10,877
2,123
57,952
MURO EN LADRILLO ESTRUCTURAL 0.15

AGUA
ARENA FINA
ARENA LAVADA DE RIO
CAL NARE
CEMENTO GRIS
LADRILLO PORTANTE PRENSADO
MANO DE OBRA AA
SIKA-2 (5.5 KG)

UM
CANT.
VALOR
VALOR

MANO DE OBRA AA
MORTERO PREMEZCLADO 1:5
un
hc
m
59.00
1.06
0.03
31,801
11,530
5,459
48,789
31,801
11,530
5,459
48,789
un
hc
m
118.00
1.70
0.07
63,012
18,491
8,479
89,982
63,012
18,491
8,525
90,028
lt
m
m
m
kg
un
un
un
hc
11.12
0.07
0.07
0.07
18.66
81.68
81.68
81.69
1.86
133
2,168
0
0
3,359
0
26,138
0
20,231
52,029
lt
m
m
m
kg
un
un
un
hc
4.63
0.03
0.03
0.03
7.77
40.84
40.84
40.84
1.08
56
929
0
0
1,399
0
0
13,069
11,747
27,199
un
un
un
hc
m
30.60
30.00
30.60
0.86
0.01
0
0
9,792
9,354
1,211
20,358
0
13,500
0
9,354
1,218
24,072
un
un
un
hc
m
55.00
55.00
55.00
0.75
0.02
0
0
17,600
8,158
2,423
28,180
0
24,750
0
8,158
2,436
35,344
un
un
un
hc
un
m
118.00
118.00
118.00
1.37
118.00
0.03
0
0
0
14,901
34,220
3,634
52,755
lt
m
m
m
kg
un
un
un
hc
un
1.75
0.01
0.01
0.01
2.94
16.00
16.00
15.85
0.88
16.00
21
310
0
0
529
0
8,624
0
9,572
0
19,056
lt
m
m
m
m
kg
un
un
un
hc
kg
4.63
0.03
0.03
0.03
0.03
11.69
12.10
12.10
12.10
0.80
0.35
56
0
0
750
0
2,104
0
0
3,872
8,702
2,477
17,960
lt
m
m
m
m
kg
un
7.04
0.04
0.04
0.04
0.04
17.77
24.21
84
0
0
1,000
0
3,199
0
MURO PRENSADO 0.245

LADRILLO PRENSADO LIVIANO SANTAF
MANO DE OBRA AA
MORTERO 1:4
lt
m
m
m
m
kg
kg
un
hc
kg
m
63
380
0
0
0
232
1,906
39,832
10,877
2,123
55,412
133
0
1,400
0
3,844
16,663
0
0
20,231
42,271
56
0
0
766
1,554
0
18,378
0
11,747
32,500
56
0
300
0
1,740
0
0
10,455
11,747
24,298
56
0
600
0
1,601
8,331
0
0
11,747
22,335
0
0
7,834
9,354
1,111
18,299
6,242
0
0
9,354
1,170
16,767
0
0
14,080
8,158
2,222
24,460
11,220
0
0
8,158
2,340
21,718
0
53,100
0
14,901
0
3,654
71,655
0
0
38,468
14,901
0
3,333
56,702
35,400
0
0
14,901
0
3,510
53,812
21
0
0
255
588
5,440
0
0
9,572
0
15,876
21
0
100
0
659
0
0
0
9,572
6,000
16,351
21
0
200
0
606
0
0
8,543
9,572
0
18,942
56
0
0
0
735
2,619
0
0
3,098
8,702
2,477
17,685
56
600
0
0
0
2,408
2,468
0
0
8,702
2,477
16,710
84
0
0
0
980
3,980
0
84
800
0
0
0
3,661
4,939
SOBRECIMIENTOS 0.25
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
133
0
700
0
4,180
0
20,910
26,631
20,231
72,786
SOBRECIMIENTOS 0.15
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
LADRILLO COMUN
MANO DE OBRA AA
SIKA-2 (5.5 KG)
133
0
0
1,786
3,732
0
0
0
20,231
25,883
REMATES LADRILLO PRENSADO

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
TOLETE NO. 3
63,012
18,491
8,191
89,694
MURO TOLETE COMUN 0.25

LADRILLO BOCADILLO COMUN
MANO DE OBRA AA
TOLETE COMN
MORTERO 1:4
63,012
18,491
7,776
89,279

MANO DE OBRA AA
MORTERO 1:4
31,801
11,530
5,460
48,791

MANO DE OBRA AA
MORTERO 1:4
31,801
11,530
5,232
48,563
MURO RECOCIDO 0.12

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
VALOR
MURO RECOCIDO 0.25

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
VALOR
MURO DRY-WALL E/10 CM

MANO DE OBRA DD
PARED EN DRY-WALL E.10 CM.
VINILTEX
10,442
1,977
12,419
MURO EN BLOQUE NO.5 0.23

BLOQUE NO. 5 SANTAFE
MANO DE OBRA AA
MORTERO 1:4
10,442
2,191
12,633

BLOQUE NO. 5 SANTAFE
MANO DE OBRA AA
MORTERO 1:4
62
0
800
0
1,658
1,160
3,727
0
0
16,709
11,965
0
36,081

BLOQUE NO. 4 SANTAF
MANO DE OBRA AA
MORTERO 1:4
INSUMO
MURO EN BLOQUE CONCRETO 0.20

BLOQUE CONCRETO 20X20X40
MANO DE OBRA AA
MORTERO 1:4
62
0
400
0
1,803
1,160
4,748
0
0
0
11,965
11,625
31,763
MURO EN BLOQUE CONCRETO 0.10

BLOQUE CONCRETO 10X20X40
MANO DE OBRA AA
MORTERO 1:4
4,203
21
0
0
0
193
433
4,895
0
740
0
0
587
11,071
MESONES EN CONCRETO
ANLISIS
MURO PRENSADO 0.12

4,046
21
150
0
0
0
470
4,895
0
0
0
500
660
10,742
INSTALACIN CARPINTERIA METALICA

MANO DE OBRA AA
MORTERO A.LAVADA 1:3
VALOR
ENCHAPES LADRILLO PRENSADO

AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
CORTADORA DE LADRILLO
DISCO DIAMANTE
MANO DE OBRA AA
TOLETE NO. 3
VALOR
56
0
570
0
0
2,338
0
3,872
0
8,702
2,477
18,014
m
84
0
760
0
0
3,554
0
19
ANLISIS
INSUMO
LADRILLO COMUN
MANO DE OBRA AA
SIKA-2 (5.5 KG)

UM
CANT.
un
un
hc
kg
24.21
24.21
1.12
0.53
VALOR
VALOR
VALOR
0
7,747
12,182
3,750
27,963
7,747
0
12,182
3,750
28,078
0
6,198
12,182
3,750
27,175
VALOR
0
0
12,182
3,750
25,416
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
AYUDANTE ALBAILERA (A)
CEMENTO GRIS
GRAVILLA DE RIO
MEZCLADORA A GASOLINA
OFICIAL ALBAILERIA (A)
m
lt
m
m
m
m
hh
kg
m
m
m
d
hh
230.00
0.74
0.74
0.74
0.74
2.00
441.00
0.74
0.74
0.74
0.06
0.50
2,760
0
0
53,280
0
4,922
79,380
0
41,144
0
1,810
3,438
186,733
CONCRETO 1:2:3
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
lt
m
m
m
m
hh
kg
m
m
m
d
hh
210.00
0.61
0.61
0.61
0.61
2.00
367.50
0.92
0.92
0.92
0.06
0.50
2,520
0
0
43,920
0
4,922
66,150
0
51,152
0
1,810
3,438
173,911
2,520
0
15,567
0
0
4,922
73,500
0
0
36,800
1,800
3,438
138,547
lt
m
m
m
m
hh
kg
m
m
m
d
hh
305.00
0.48
0.53
0.53
0.53
2.00
315.00
1.05
1.05
1.05
0.06
0.50
3,660
0
0
38,160
0
4,922
56,700
0
58,380
0
1,810
3,438
167,069
3,660
0
13,526
0
0
4,922
63,000
0
0
42,000
1,800
3,438
132,345
lt
m
m
m
m
hh
kg
m
m
m
d
hh
200.00
0.79
0.79
0.79
0.79
2.00
315.00
0.79
0.79
0.79
0.06
0.50
2,400
0
0
56,880
0
4,922
56,700
0
43,924
0
1,810
3,438
170,073
2,400
0
20,161
0
0
4,922
63,000
0
0
31,600
1,800
3,438
127,320
20
CANT.
VALOR
VALOR
VALOR
VALOR
54,096
43,935
0
0
2,297
3,438
120,339
49,749
0
56,156
0
1,905
3,438
130,484
2,760
0
13,800
0
9,844
38,976
65,380
2,760
0
27,600
0
9,844
35,844
76,048
2,880
0
12,800
0
9,844
85,568
111,092
2,880
0
25,600
0
9,844
78,692
117,016
2,880
0
13,200
0
9,844
71,008
96,932
2,880
0
26,400
0
9,844
65,302
104,426
2,820
0
13,200
0
9,844
61,376
87,240
2,820
0
26,400
0
9,844
56,444
95,508
3,000
0
74,900
0
0
26,215
9,844
143,360
257,319
3,000
21,400
67,025
0
0
0
9,844
131,840
233,109
3,000
0
70,000
0
0
29,400
9,844
106,848
219,092
3,000
24,000
62,640
0
0
0
9,844
98,262
197,746
4,769
4,769
4,769
4,769
0
0
0
24,306
0
0
88,104
0
0
15,000
33,015
27,550
111,588
20,586
11,363
22,990
3,168
5,547
11,363
18,135
0
0
0
0
0
88,104
0
0
0
0
29,484
115,263
18,649
11,133
34,002
4,554
5,547
11,133
kg
m
m
m
d
hh
241.50
1.01
1.01
1.01
0.06
0.50
43,470
0
56,156
0
1,810
3,438
156,787
48,300
0
0
40,400
1,800
3,438
117,034
2,760
0
0
0
14,277
4,922
90,846
0
41,144
0
1,905
3,438
159,292
2,520
9,150
0
0
0
4,922
82,320
40,020
0
0
2,297
3,438
144,666
2,520
0
0
0
11,769
4,922
75,705
0
51,152
0
1,905
3,438
151,411
3,660
7,200
0
0
0
4,922
70,560
45,675
0
0
2,297
3,438
137,751
3,660
0
0
0
10,225
4,922
64,890
0
58,380
0
1,905
3,438
147,420
2,400
11,850
0
0
0
4,922
70,560
34,365
0
0
2,297
3,438
129,831
2,400
0
0
0
15,241
4,922
64,890
0
43,924
0
1,905
3,438
136,720
2,376
10,350
0
0
0
4,922
61,152
40,020
0
0
2,297
3,438
124,554
2,376
0
0
0
13,312
4,922
56,238
0
51,152
0
1,905
3,438
133,343
2,352
9,300
0
0
0
4,922
2,352
0
0
0
11,962
4,922
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
lt
m
m
m
hh
kg
230.00
1.38
1.38
1.38
4.00
174.00
2,760
42,741
0
0
9,844
31,320
86,665
2,760
0
0
35,218
9,844
34,800
82,622
lt
m
m
m
hh
kg
240.00
1.28
1.28
1.28
4.00
382.00
2,880
39,644
0
0
9,844
68,760
121,128
2,880
0
0
32,666
9,844
76,400
121,790
lt
m
m
m
hh
kg
240.00
1.32
1.32
1.32
4.00
317.00
2,880
40,883
0
0
9,844
57,060
110,667
2,880
0
0
33,686
9,844
63,400
109,810
lt
m
m
m
hh
kg
235.00
1.32
1.32
1.32
4.00
274.00
2,820
40,883
0
0
9,844
49,320
102,867
2,820
0
0
33,686
9,844
54,800
101,150
lt
m
m
m
m
m
hh
kg
250.00
1.07
1.07
1.07
1.07
1.07
4.00
640.00
3,000
0
63,558
0
26,750
0
9,844
115,200
218,352
3,000
0
62,060
20,330
0
0
9,844
128,000
223,234
lt
m
m
m
m
m
hh
kg
250.00
1.20
1.00
1.20
1.20
1.20
4.00
477.00
3,000
0
59,400
0
30,000
0
9,844
85,860
188,104
3,000
0
58,000
22,800
0
0
9,844
95,400
189,044
4,769
4,769
MORTERO 1:4
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MORTERO 1:5
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MORTERO 1:6
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS

AGUA
ARENA DE REVOQUE
ARENA DE RIO
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS

AGUA
ARENA DE REVOQUE
ARENA DE RIO
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
OBRAS EXTERIORES
ASEO GENERAL
ASEO GENERAL - 3 HS SAL. MNIMO
m
m
1.00
4,769
4,769
un
un
un
m
m
m
hc
m
m
m
un
m
un
m
m
tn
m
m
m
93.00
93.00
93.00
6.00
6.00
6.00
8.10
6.00
6.00
6.00
93.00
0.20
1.00
0.08
1.68
0.01
0.10
0.85
1.68
0
18,135
0
0
0
4,386
88,104
6,180
0
0
0
33,414
113,938
17,468
12,362
23,030
5,330
5,547
10,801
m
lt
m
m
m
m
hh
kg
m
m
m
d
hh
198.00
0.69
0.69
0.69
0.69
2.00
273.00
0.92
0.92
0.92
0.06
0.50
2,376
0
0
49,680
0
4,922
49,140
0
51,152
0
1,810
3,438
162,517
2,376
0
17,609
0
0
4,922
54,600
0
0
36,800
1,800
3,438
121,544
lt
m
m
m
m
hh
196.00
0.62
0.62
0.62
0.62
2.00
2,352
0
0
44,640
0
4,922
2,352
0
15,822
0
0
4,922
CONCRETO 1:3:5
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
2,760
11,100
0
0
0
4,922
98,784
32,190
0
0
2,297
3,438
155,490
CONCRETO 1:3:4
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO

UM
CONCRETO 1:3:3
AGUA
ARENA GRUESA 5 M3
ARENA LAVADA DE RIO
CEMENTO GRIS
GRAVILLA DE RIO
2,760
0
18,885
0
0
4,922
88,200
0
0
29,600
1,800
3,438
149,604
CONCRETO 1:2:4
INSUMO
MORTERO 1:10
MORTEROS Y CONCRETOS
CONCRETO 1:2:2
ANLISIS
CAMARA INSPECCION 0.6X0.6 A.P.

LADRILLO COCIDO
LADRILLO COCIDO CLARO
LADRILLO COMUN
LISTON CATIVO
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
TABLA OTOBO 0.20
TABLON CATIVO 0.20
TOLETE RECOCIDO
CONCRETO 1:2:4
MARCO PARA TAPA CAMARA AP
PAETE LISO MUROS 1:4
RELLENOS AGREGADO PETREO
REPELLO LISO MUROS 1:4
un
0
0
29,760
0
6,300
0
88,104
0
30,900
0
0
26,469
111,558
17,859
11,056
26,675
5,324
5,547
12,342
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
VALOR
VALOR
m
m
un
1.68
1.68
1.00
10,420
10,801
127,862
487,777
11,919
11,056
131,537
526,407
10,888
11,867
123,497
520,830
10,697
12,141
125,608
484,449
kg
un
un
un
hc
un
un
m
m
m
un
m
un
m
m
m
m
m
m
un
11.00
93.00
93.00
93.00
11.50
1.00
1.00
5.60
5.60
5.60
1.00
0.20
1.00
0.08
1.68
0.10
0.85
1.68
1.68
1.00
19,778
0
0
29,760
143,842
79,042
5,250
5,768
0
0
134,963
33,414
113,938
9,690
25,394
5,330
5,547
23,833
23,833
127,862
787,245
20,790
0
41,850
0
143,842
79,042
6,300
0
28,840
0
134,963
26,469
111,558
9,743
24,450
5,324
5,547
25,736
24,450
131,537
820,442
19,778
0
0
0
143,842
79,042
5,250
0
0
14,000
134,963
27,550
111,588
8,887
19,384
3,168
5,547
19,384
19,888
123,497
735,769
20,548
18,972
0
0
143,842
79,042
5,250
0
0
0
134,963
29,484
115,263
9,361
24,458
4,554
5,547
24,458
25,466
125,608
766,816

REVOQUE LISO MUROS 1:4
TAPA PARA CAMARA AP
CAMARA INSPECCION 70X60

MANO DE OBRA CC
MARCO TAPA POZO MTPA-60
PLACA IDENTIFICACIN 8X5 CM
TABLA OTOBO 0.20
TABLON CATIVO 0.20
TAPA POZO EN VIAS D/0.60 TPA-60P
CONCRETO 1:2:4
MORTERO 1:4
PAETE IMPERMEABILIZADO MUROS 1:3
REPELLO IMP. MUROS 1:3
REVOQUE IMP. MUROS 1:3
TAPA PARA CAMARA AP
un
CAMARA INSPECCION DOBLE 140X60

LADRILLO COCIDO
LADRILLO COMUN
LISTON CATIVO
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA BB
MANO DE OBRA CC
TABLA OTOBO 0.20
TABLON CATIVO 0.20
TOLETE RECOCIDO
CONCRETO 1:2:4
MARCO PARA TAPA CAMARA DOBLE
TAPA PARA CAMARA AP DOBLE
un
un
un
un
m
m
m
hc
hc
m
m
m
un
m
un
un
m
m
tn
m
m
m
m
un
135.00
135.00
135.00
8.40
8.40
8.40
1.00
11.42
8.40
8.40
8.40
135.00
0.30
1.00
1.00
0.18
2.58
0.02
0.16
1.12
2.58
2.58
3.00
0
26,325
0
0
0
6,140
11,965
142,841
8,652
0
0
0
50,121
113,938
157,821
39,303
18,984
46,060
8,528
7,309
16,587
16,587
252,258
923,419
un
un
un
m
m
m
hc
m
m
m
un
m
un
m
m
tn
m
m
m
m
un
379.00
379.00
379.00
11.20
11.20
11.20
38.80
11.20
11.20
11.20
379.00
0.54
1.00
0.13
7.21
0.03
0.31
2.41
7.21
7.21
2.00
0
73,905
0
0
0
8,187
485,310
11,536
0
0
0
90,217
113,938
28,386
53,052
69,089
16,522
15,728
46,353
46,353
255,724
1,314,302
0.14
0.09
0.09
0.09
0.05
2.00
2.40
0.05
0.05
0.50
0.05
941
2,787
0
0
0
22,776
26,105
1,587
0
724
0
54,920
CAMARA INSPECCION VIA 120X150

LADRILLO COCIDO
LADRILLO COMUN
LISTON CATIVO
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA CC
TABLA OTOBO 0.20
TABLON CATIVO 0.20
TOLETE RECOCIDO
CONCRETO 1:2:4
TAPA PARA CAMARA AP
0
0
0
34,028
0
0
11,965
142,841
0
0
21,000
47,925
41,325
111,588
154,374
46,317
17,450
45,980
5,069
7,309
17,450
18,224
240,911
963,757
26,325
0
0
0
0
0
11,965
142,841
0
0
0
0
44,226
115,263
160,684
41,960
17,097
68,003
7,287
7,309
17,097
18,645
246,251
924,953
0
0
0
45,371
0
0
485,310
0
0
28,000
134,545
74,386
111,588
33,451
48,764
68,971
9,821
15,728
48,764
50,927
246,993
1,402,620
73,905
0
0
0
0
0
485,310
0
0
0
0
79,607
115,263
30,304
47,778
102,005
14,118
15,728
47,778
52,104
251,216
1,315,117
941
0
900
0
1,060
23,914
26,105
0
0
760
780
54,459
941
0
1,800
0
0
23,914
26,105
0
0
760
0
53,519
un
CANALIZACION SUBTERRANEA 2X4 AC

ADAPTADOR TERMINAL CAMPANA 4
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
BASE GRANULAR
DUCTO ETERNIT 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN A.C CNICA 4
ZAHORRA B-200
0
0
43,200
0
8,820
0
11,965
142,841
0
43,260
0
0
39,704
111,558
154,199
40,182
16,979
53,351
8,518
7,309
18,954
16,979
254,622
972,441
un
m
m
m
m
m
hc
m
m
un
m
0
0
121,280
0
11,760
0
485,310
0
57,680
0
0
71,466
111,558
29,020
47,449
80,026
16,504
15,728
52,969
47,449
263,074
1,411,275
INSUMO

UM
CANT.
VALOR
CANALIZACION SUBTERRANEA 2X4 PVC

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
BASE GRANULAR
DUCTO DOBLE PARED 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN PVC SANITARIA 4
ZAHORRA B-200
m
m
m
m
m
hc
m
m
un
m
0
0
2,297
0
18,492
21,754
0
1,587
2,696
0
46,825
0.28
0.09
0.09
0.09
0.05
4.00
3.60
0.05
0.05
1.00
0.05
1,882
2,787
0
0
0
45,552
39,157
1,587
0
1,447
0
92,413
1,882
0
0
2,297
0
45,552
39,157
0
1,587
1,447
0
91,922
0.28
0.09
0.09
0.09
0.04
4.00
3.60
0.04
0.04
1.00
0.04
1,882
2,787
0
0
0
45,552
39,157
1,270
0
5,391
0
96,039
1,882
0
0
2,297
0
45,552
39,157
0
1,270
5,391
0
95,549
un
m
m
m
m
m
hc
m
m
un
m
0.35
0.09
0.09
0.09
0.04
6.00
4.80
0.04
0.04
1.50
0.04
2,352
2,787
0
0
0
68,328
52,210
1,270
0
2,171
0
129,118
2,352
0
0
2,297
0
68,328
52,210
0
1,270
2,171
0
128,627
gl
gl
hc
m
kg
vj
m
%
%
0.08
0.08
1.96
0.48
1.96
0.04
2.98
30.00
30.00
2,560
4,296
24,516
1,735
8,036
4,176
25,893
21,363
21,363
113,938
2,480
4,296
24,516
1,680
8,036
4,176
24,540
20,917
20,917
111,558
gl
gl
hc
m
kg
vj
m
%
%
0.12
0.12
3.10
1.44
0.31
0.05
4.36
30.00
30.00
3,840
6,444
38,775
5,204
1,271
5,220
37,884
29,591
29,591
157,821
3,720
6,444
38,775
5,040
1,271
5,220
35,905
28,912
28,912
154,199
gl
gl
hc
m
kg
vj
m
%
0.15
0.15
1.46
0.48
0.60
0.05
5.76
30.00
4,800
8,055
18,262
1,735
2,460
5,220
50,049
27,174
117,754
4,650
8,055
18,262
1,680
2,460
5,220
47,434
26,328
114,088
1.00
2,302
2,302
2,300
2,300
un
m
m
m
m
m
hc
m
m
un
m
un
m
m
m
m
m
hc
m
m
un
m

ESMALTE SINTTICO PINTULUX
MANO DE OBRA CC
PLATINA HIERRO 2 X 1/2 X 1/4
TRANSPORTE CAMIN
1,882
0
1,800
0
0
47,828
39,157
0
0
1,519
0
92,186
1,882
0
900
0
848
47,828
39,157
0
0
5,391
624
96,630
1,882
0
1,800
0
0
47,828
39,157
0
0
5,391
0
96,058
2,352
0
900
0
848
71,742
52,210
0
0
2,279
624
130,954
2,352
0
1,800
0
0
71,742
52,210
0
0
2,279
0
130,382
2,464
4,276
24,516
1,735
8,036
4,176
24,540
20,923
20,923
111,588
2,466
4,320
24,516
1,900
8,036
2,641
28,161
21,612
21,612
115,263
3,696
6,413
38,775
5,204
1,271
5,220
35,905
28,945
28,945
154,374
3,699
6,480
38,775
5,700
1,271
3,302
41,202
30,128
30,128
160,684
4,620
8,017
18,262
1,735
2,460
5,220
47,434
26,324
114,071
4,623
8,100
18,262
1,900
2,460
3,302
54,432
27,924
121,002
2,300
2,300
2,320
2,320
un
un
PRADIZACION
GRAMA KIKUYO
1,882
0
900
0
1,060
47,828
39,157
0
0
1,519
780
93,126
un
MARCO PARA TAPA CAMARA VEHIC

MANO DE OBRA CC
TRANSPORTE CAMIN
0
1,800
0
0
18,492
21,754
0
0
2,696
0
44,742
MARCO PARA TAPA CAMARA DOBLE

MANO DE OBRA CC
TRANSPORTE CAMIN
0
900
0
1,060
18,492
21,754
0
0
2,696
780
45,682

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
BASE GRANULAR
DUCTO ETERNIT 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN A.C CNICA 4
ZAHORRA B-200
VALOR
CANALIZACION SUBTERRANEA 4X4 PVC

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
BASE GRANULAR
DUCTO ETERNIT 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN PVC SANITARIA 4
ZAHORRA B-200
VALOR
m
2,787
0
0
0
18,492
21,754
1,587
0
2,696
0
47,316

ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
BASE GRANULAR
DUCTO ETERNIT 4
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
UNIN A.C CNICA 4
ZAHORRA B-200
VALOR
0.09
0.09
0.09
0.05
2.00
2.00
0.05
0.05
0.50
0.05
m
941
0
0
2,297
0
22,776
26,105
0
1,587
724
0
54,429
ANLISIS
21
ANLISIS
INSUMO

UM
CANT.
VALOR
h
d
vj
0.02
0.03
0.45
900
1,136
17,100
19,136
900
1,095
15,984
17,979
hc
m
d
0.70
1.30
0.04
7,614
37,700
1,514
46,828
7,614
37,700
1,460
46,774
gl
m
gl
m
hc
hc
un
m
vj
m
%
0.04
0.03
0.04
9.52
1.12
1.78
2.98
2.98
0.03
0.10
45.00
1,280
9,399
2,148
9,691
13,401
22,264
15,645
10,770
3,132
450
39,681
127,862
1,240
9,386
2,148
9,691
13,401
22,264
18,774
10,430
3,132
249
40,822
131,537
gl
m
gl
m
hc
hc
un
m
vj
m
%
0.03
0.02
0.03
9.52
1.24
0.67
1.00
2.34
0.02
0.10
45.00
960
6,266
1,611
9,691
14,837
8,380
5,250
8,457
2,088
450
26,096
84,086
RELLENOS EN TIERRA
BULLDOZER D-6
VOLQUETA M3
gl
m
gl
m
hc
hc
un
m
vj
m
%
0.05
0.02
0.05
9.58
2.52
4.00
1.00
4.22
0.04
0.10
45.00
1,600
6,266
2,685
9,752
30,152
50,032
5,250
15,251
4,176
450
56,527
182,141
930
6,257
1,611
9,691
14,837
8,380
6,300
8,190
2,088
249
26,340
84,874
1,550
6,257
2,685
9,752
30,152
50,032
6,300
14,770
4,176
249
56,666
182,589
2.16
2.16
2.16
0.55
0.08
2.16
0
0
0
5,982
223
6,480
12,685
lt
m
m
m
kg
hc
1.50
0.01
0.01
0.01
1.50
0.16
18
310
0
0
270
2,001
2,599
lt
m
m
m
kg
hc
1.45
0.01
0.01
0.01
3.00
0.23
17
310
0
0
540
2,502
3,369
kg
m
hc
lb
0.05
1.00
0.50
0.20
85
2,529
5,439
556
8,609
MANO DE OBRA AA
SIKA-2 (5.5 KG)
1,088
1,486
22
0.10
0.21
2,574
2,574
1,088
907
1,995
1,088
1,890
2,978
3,075
4,351
94
7,520
2,409
4,351
110
6,870
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
924
5,491
1,603
7,930
14,837
8,380
5,250
8,457
2,088
421
24,922
80,304
925
6,264
1,620
8,301
14,837
8,380
5,250
9,262
1,321
450
25,474
82,084
0.10
0.21
1,088
1,890
2,978
1,088
1,915
3,002

MANO DE OBRA AA
un
hc
lb
0.73
0.40
0.04
3,201
4,351
111
7,663
3,285
4,351
114
7,750
lt
m
kg
hc
5.90
0.03
6.85
0.90
71
929
1,165
9,789
11,954
lt
m
kg
hc
5.00
0.03
10.20
0.60
60
929
1,836
6,526
9,351
lt
m
kg
hc
4.17
0.03
8.45
0.60
50
929
1,521
6,526
9,026
lt
m
kg
hc
3.60
0.03
7.30
0.60
43
929
1,314
6,526
8,813
lt
m
kg
hc
6.98
0.05
14.13
0.52
84
1,549
2,543
5,656
9,832
lt
m
kg
hc
kg
6.00
0.03
10.20
0.52
0.80
72
929
1,836
5,656
5,661
14,154
lt
m
kg
hc
kg
7.50
0.03
14.30
0.48
0.70
90
929
2,574
5,221
6,301
15,116
lt
m
kg
hc
4.80
0.03
7.60
0.46
58
929
1,368
5,003
7,358
lt
m
kg
hc
4.80
0.03
6.34
0.46
58
929
1,141
5,003
7,131
lt
m
kg
hc
2.09
0.03
5.48
0.46
25
929
986
5,003
6,944
lt
m
kg
hc
5.00
0.02
7.60
0.48
60
619
1,368
5,221
7,268
lt
m
m
kg
hc
4.80
0.03
0.03
6.30
0.48
58
929
0
1,134
5,221
7,342
AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
PAETE BAJO MALLA 1:4

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
1,540
5,491
2,672
7,980
30,152
50,032
5,250
15,251
4,176
421
55,335
178,301
1,541
6,264
2,700
8,354
30,152
50,032
5,250
16,703
2,641
450
55,839
179,926
AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
PAETE CULATAS 1:4

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
PAETE CULATAS 1:6

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
SIKA-2 (5.5 KG)
PAETE IMPERMEABILIZADO MUROS 1:3

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TOXEMENT 1-A IMPERMEABILIZANTE INTEGRAL
18
0
200
0
309
2,001
2,528
17
0
100
0
672
2,502
3,291
17
0
200
0
618
2,502
3,337
80
3,100
5,439
570
9,188
85
2,529
5,439
471
8,524
90
2,701
5,439
549
8,778
1,088
1,486
1,088
1,486

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
PAETE LISO PLACAS 1:4

AGUA
ARENA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
hc
kg
2,574
PAETE BAJO GUADUA 1:5
18
0
100
0
336
2,001
2,455
IMPERMEABILIZACIN INTEGRAL MORTERO SIKA
2,574
1,233
9,396
2,160
8,301
13,401
22,264
15,645
11,795
1,981
450
38,982
125,608
GUADUA BAJO ENTRAMADO
VALOR
1,232
8,237
2,138
7,930
13,401
22,264
15,645
10,770
3,132
421
38,327
123,497
0
20,520
0
5,982
220
0
26,722
17
0
0
255
600
2,502
3,374
VALOR
MALLA BAJO ENTRAMADO
0
0
8,750
5,982
188
0
14,921
18
0
0
255
300
2,001
2,574
VALOR
7,614
37,700
1,714
47,028
GOTERAS
ALAMBRE NEGRO NO.18

ESTERILLA DE GADUA
MANO DE OBRA AA
9,720
0
0
5,982
228
0
15,930
VALOR
7,614
42,900
1,531
52,045
MANO DE OBRA AA
hc
TOXEMENT 1-A IMPERMEABILIZANTE INTEGRAL kg
m
m
m
m
hc
lb
m
FILOS Y DILATACIONES
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
CANT.
IMPERMEABILIZACIN INTEGRAL MORTERO TOXEMENT

m
un
ENTRAMADO MADERA CIELO RASO
AGUA
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA CC

UM
900
1,286
19,331
21,517
PAETES-REVOQUES-REPELLOS
LARGUERO DE 2 X 4
MANO DE OBRA AA
INSUMO
900
1,148
16,898
18,946
un
TAPA PARA CAMARA VEHICULAR

MANO DE OBRA BB
MANO DE OBRA CC
TRANSPORTE CAMIN
TUBO ESTRUCT. NEGRA 1/2
ANLISIS
un
TAPA PARA CAMARA AP DOBLE

MANO DE OBRA BB
MANO DE OBRA CC
TRANSPORTE CAMIN
VALOR
TAPA PARA CAMARA AP

MANO DE OBRA BB
MANO DE OBRA CC
TRANSPORTE CAMIN
VALOR
RELLENOS TIERRA NEGRA

MANO DE OBRA AA
TIERRA NEGRA
VALOR
m
1,088
1,486

AGUA
ARENA DE PEA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
CONSTRUDATA
ANLISIS
INSUMO

UM
CANT.
VALOR
lt
m
m
kg
hc
4.70
0.03
0.03
5.48
0.48
56
929
0
986
5,221
7,193
lt
m
m
kg
hc
3.22
0.03
0.03
6.52
0.56
39
929
0
1,174
6,091
8,233
lt
m
m
kg
hc
7.20
0.04
0.04
9.50
0.61
86
1,239
0
1,710
6,635
9,670

AGUA
ARENA DE PEA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
lt
m
kg
hc
5.00
0.03
10.20
0.60
0
0
0
0
lt
m
kg
hc
4.17
0.03
8.45
0.60
0
0
0
0
lt
m
kg
hc
3.60
0.03
7.30
0.60
0
0
0
0
lt
m
kg
hc
6.00
0.03
14.13
0.52
0
0
0
0
lt
m
kg
hc
kg
6.00
0.03
10.20
0.52
0.80
0
0
0
0
0
lt
m
kg
hc
kg
7.50
0.03
14.30
0.48
0.70
0
0
0
0
0
lt
m
kg
hc
4.80
0.03
7.60
0.46
0
0
0
0
lt
m
kg
hc
4.80
0.03
6.34
0.46
0
0
0
0
lt
m
kg
hc
2.09
0.03
4.23
0.46
0
0
0
0

UM
CANT.
VALOR
VALOR
VALOR
VALOR
5,221
7,304
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71
300
1,534
9,789
11,695
71
600
1,411
9,789
11,871
0
0
0
0
60
300
2,285
6,526
9,171
60
600
2,101
6,526
9,287
0
0
0
0
50
300
1,893
6,526
8,769
50
600
1,741
6,526
8,917
0
0
0
0
43
300
1,635
6,526
8,505
43
600
1,504
6,526
8,673
0
0
0
0
84
500
3,165
5,656
9,405
84
1,000
2,911
5,656
9,651
0
0
0
0
0
72
300
269
5,656
5,661
11,958
72
600
247
5,656
5,661
12,236
0
0
0
0
0
90
300
3,203
5,221
3,024
11,838
90
600
2,946
5,221
6,301
15,158
0
0
0
0
58
300
1,702
5,003
7,063
58
600
1,566
5,003
7,227
0
0
0
0
58
300
1,420
5,003
6,781
58
600
1,306
5,003
6,967
0
0
0
0
25
300
1,228
5,003
6,556
25
600
1,129
5,003
6,757
0
0
0
0
60
200
1,702
5,221
60
400
1,566
5,221
hc
0.48
lt
m
kg
hc
4.70
0.03
5.48
0.48
0
0
0
0
lt
m
kg
hc
3.22
0.03
6.52
0.56
0
0
0
0
lt
m
kg
hc
7.20
0.04
9.50
0.61
0
0
0
0
lt
m
kg
hc
5.90
0.03
6.85
0.90
0
0
0
0
lt
m
kg
hc
5.00
0.03
10.20
0.60
0
0
0
0
lt
m
kg
hc
4.17
0.03
8.45
0.60
0
0
0
0
lt
m
kg
hc
3.60
0.03
7.30
0.60
0
0
0
0
lt
m
kg
hc
6.98
0.05
14.13
0.52
0
0
0
0
lt
m
kg
hc
kg
6.00
0.03
1.20
0.52
0.80
0
0
0
0
0
lt
m
kg
hc
kg
7.50
0.03
14.30
0.48
0.70
0
0
0
0
0
lt
m
kg
hc
4.80
0.03
7.60
0.46
0
0
0
0
lt
m
kg
hc
4.80
0.03
6.34
0.46
0
0
0
0
lt
m
kg
hc
2.09
0.03
5.48
0.46
0
0
0
0
lt
m
kg
hc
5.00
0.02
7.60
0.48
0
0
0
0
REPELLO LISO PLACAS 1:6

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
lt
m
kg
hc
5.00
0.02
8.00
0.48
0
0
0
0
60
766
2,040
6,526
9,392
0
0
0
0
0
0
0
0
50
766
1,690
6,526
9,032
0
0
0
0
0
0
0
0
4.80
0.03
6.30
0
0
0
AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
43
766
1,460
6,526
8,795
72
766
2,826
5,656
9,320
72
766
2,040
5,656
5,661
14,194
90
766
2,860
5,221
6,383
15,319
58
766
1,520
5,003
7,347
58
766
1,268
5,003
7,095
25
766
846
5,003
6,640
60
510
1,600
5,221
7,391
58
766
1,260
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
REVOQUE CULATAS 1:4

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
REVOQUE CULATAS 1:6

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
SIKA-2 (5.5 KG)
REVOQUE IMP. MUROS 1:3

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA

0
0
0
0
0
0
0
0
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA

0
0
0
0
0
0
0
0
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
REVOQUE LISO PLACAS 1:4

0
0
0
0
0
0
AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
86
1,021
1,900
6,635
9,642
REVOQUE BAJO MALLA 1:6

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
39
766
1,304
6,091
8,199

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
56
766
1,096
5,221
7,139
m
lt
m
kg
REPELLO RUSTICO MUROS 1:5
REVOQUE BAJO GUADUA 1:5

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
INSUMO
REPELLO RUSTICO PLACAS 1:5

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0
REPELLO IMP. MUROS 1:3

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0
REPELLO CULATAS 1:6

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
SIKA-2 (5.5 KG)
0
0
0
0
0
REPELLO CULATAS 1:4

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0
REPELLO BAJO MALLA 1:6

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
0
0
0
0
0

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
ANLISIS
MANO DE OBRA AA
0
0
0
0
0

AGUA
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
VALOR
PAETE RUSTICO PLACAS 1:5

AGUA
ARENA DE PEA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
VALOR
PAETE RUSTICO MUROS 1:5

AGUA
ARENA DE PEA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
VALOR
23
ANLISIS
INSUMO

UM
CANT.
VALOR
VALOR
VALOR
7,183

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
4.80
0.03
6.30
0.48
0
0
0
0
lt
m
kg
hc
4.70
0.03
5.48
0.48
0
0
0
0
lt
m
kg
hc
7.20
0.04
9.50
0.61
0
0
0
0
lt
m
kg
hc
3.22
0.03
6.52
0.56
0
0
0
0

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
DISOLVENTE THINNER
ESMALTE MATE SUPERSINTTICO
MANO DE OBRA CC
PABMERIL PLIEGO 9 X 11
TAPAPOROS NOGAL
SUB-CONTRATO PINTURA
0
0
0
0
58
300
1,411
5,221
6,990
58
600
1,298
5,221
7,176
0
0
0
0
56
300
1,228
5,221
6,805
56
600
1,129
5,221
7,006
0
0
0
0
86
400
2,128
6,635
9,249
86
800
1,957
6,635
9,478
0
0
0
0
39
300
1,460
6,091
7,890
39
600
1,343
6,091
8,073
308
83
2,377
1,166
1,770
5,703
308
100
2,377
1,213
1,799
5,797
924
83
4,128
1,943
3,185
10,262
925
100
4,128
2,022
3,229
10,403
3,263
1,697
2,232
7,191
3,263
1,697
2,232
7,191
5,096
15,385
5,828
3,119
13,242
42,669
5,096
15,385
6,067
2,750
13,184
42,482
2
690
2,251
1,325
4,269
2
690
2,251
1,325
4,269
11,351
11,351
11,351
11,351
1,088
375
658
2,121
1,088
375
658
2,121
6,844
6,844
6,844
6,844
83
534
2,502
296
1,537
4,952
100
540
2,502
308
1,552
5,002
REVOQUE RUSTICO MUROS 1:5

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
ESMALTE SOBRE MADERA LINEAL
PINTURA
ANTICORROSIVO SOBRE LAMINA LINEAL
DISOLVENTE THINNER
MANO DE OBRA CC
gl
gl
hc
un
%
320
107
2,377
1,166
1,786
5,755
gl
gl
hc
un
%
0.03
0.01
0.33
1.05
45.00
960
107
4,128
1,943
3,212
10,349
930
100
4,128
1,890
3,171
10,219
hc
kg
%
0.30
0.15
45.00
3,263
1,697
2,232
7,191
3,263
1,697
2,232
7,191
BARNIZ SOBRE MUEBLES

BARNIZ BRILLANTE EXTERIOR
MANO DE OBRA CC
TAPAPOROS NOGAL
m
gl
hc
un
gl
%
0.28
1.23
3.15
0.11
45.00
5,096
15,385
5,828
2,750
13,076
42,135
lt
kg
hc
%
0.20
1.50
0.18
45.00
2
735
2,251
1,345
4,334
2
675
2,251
1,318
4,247
1.03
11,351
11,351
10,815
10,815
hc
bt
%
0.10
0.05
45.00
1,088
375
658
2,121
1,088
280
615
1,983
CARBURO SOBRE PAETE

AGUA
CAL
MANO DE OBRA CC
DECORA PLAST
m
m
1.00
6,844
6,844
gl
gl
hc
un
%
0.01
0.01
0.20
0.16
45.00
107
537
2,502
296
1,549
4,990
ESMALTE SOBRE LAMINA LINEAL

DISOLVENTE THINNER
MANO DE OBRA CC
24
6,844
6,844
ESMALTE SOBRE LAMINA LLENA

DISOLVENTE THINNER
MANO DE OBRA CC
107
567
876
296
250
943
3,038
gl
gl
hc
un
gl
%
0.02
0.04
0.33
1.05
0.02
45.00
214
2,267
4,128
1,943
500
4,073
13,124
200
1,600
4,128
1,890
500
3,743
12,061
gl
gl
hc
un
%
0.02
0.02
0.17
0.60
45.00
214
1,074
2,126
1,110
2,036
6,560
200
1,074
2,126
1,080
2,016
6,496
gl
gl
hc
un
gl
%
0.01
0.02
0.17
0.60
0.01
45.00
107
1,133
2,126
1,110
250
2,127
6,854
100
800
2,126
1,080
250
1,960
6,317
gl
gl
hc
un
gl
%
0.12
0.14
1.23
7.00
0.11
45.00
1,284
7,933
15,385
12,950
2,750
18,136
58,438
1,200
5,600
15,385
12,600
2,750
16,891
54,426
bt
kg
hc
un
bt
%
0.09
0.26
0.16
0.02
0.01
45.00
945
47
2,001
37
119
1,417
4,566
100
537
2,502
288
1,542
4,969
m
gl
gl
hc
un
%
0.03
0.04
0.33
1.05
45.00
321
2,148
4,128
1,943
3,843
12,382
300
2,148
4,128
1,890
3,810
12,275
BARNIZ VITRIFLEX
DISOLVENTE THINNER
MANO DE OBRA CC
250
2,138
4,128
1,943
3,806
12,264
300
2,160
4,128
2,022
3,874
12,484
BROCHA DE CERDA 4
MANO DE OBRA CC
PINTURA BLANCA PARA TRAFICO
bt
kg
hc
un
gl
bt
%
0.09
0.26
0.25
0.02
0.05
0.01
45.00
945
47
3,127
37
1,995
119
2,821
9,091
972
52
3,127
36
1,995
115
2,834
9,131
gl
gl
hc
%
0.02
0.01
1.23
45.00
1,455
107
15,385
7,626
24,573
1,455
100
15,385
7,623
24,563
un
hc
gl
%
0.05
0.10
0.01
45.00
459
1,251
599
1,039
3,347
459
1,251
599
1,039
3,347
lt
kg
kg
hc
bt
%
0.16
0.17
1.05
0.16
0.36
45.00
2
544
998
2,001
2,700
2,810
9,055
83
966
2,126
1,110
284
2,056
6,625
100
1,120
2,126
1,156
250
2,138
6,890
1,000
6,760
15,385
12,950
3,119
17,646
56,859
1,200
7,840
15,385
13,482
2,750
18,296
58,952
2
544
893
2,001
2,016
2,455
7,911
1.03
9,270
9,270
10,197
10,197
m
m
1.03
1.03
6,930
0
6,930
hc
un
gl
0.07
0.16
0.01
876
296
250
972
52
2,001
36
115
1,429
4,606
896
58
2,001
37
135
1,408
4,535
983
54
2,001
39
119
1,438
4,632
896
58
3,127
37
2,336
135
2,965
9,555
983
54
3,127
39
2,250
119
2,957
9,527
1,737
83
15,385
7,743
24,948
1,276
100
15,385
7,542
24,303
459
1,251
620
1,048
3,378
470
1,251
867
1,164
3,752
2
612
1,029
2,001
2,700
2,855
9,199
2
570
866
2,001
2,700
2,763
8,901
9,270
9,270
9,270
9,270
6,930
0
6,930
0
19,245
19,245
876
296
284
876
308
250
m
m
TINTILLA SOBRE MADERA LINEAL

MANO DE OBRA CC
TAPAPOROS NOGAL
200
1,080
2,126
1,156
2,053
6,615
SILCOPLAST FACHADA
CARAPLAST
SILCOPLAST
167
1,069
2,126
1,110
2,012
6,484
MARMOPLAST FACHADA
MARMOLPLAST
200
2,240
4,128
2,022
500
4,090
13,180
MARMOLINA SOBRE PAETE

AGUA
CARBURO NO.2
CEMENTO BLANCO
MANO DE OBRA CC
MARMOLINA
167
1,931
4,128
1,943
567
3,931
12,666

CAOLIN
CEMENTO GRIS
MANO DE OBRA CC
VINILTEX
YESO CORRIENTE VENCEDOR
100
560
876
308
250
942
3,036
ESTUCO
CAOLIN
CEMENTO GRIS
MANO DE OBRA CC
YESO CORRIENTE VENCEDOR
83
483
876
296
284
910
2,931
ESMALTE SOBRE MUEBLES

DISOLVENTE THINNER
MANO DE OBRA CC
TAPAPOROS NOGAL
100
400
876
288
250
861
2,775
ESMALTE SOBRE MARCOS MADERA

DISOLVENTE THINNER
MANO DE OBRA CC
TAPAPOROS NOGAL
VALOR
ESMALTE SOBRE MARCOS LAMINA

DISOLVENTE THINNER
MANO DE OBRA CC
VALOR
m
0.01
0.01
0.07
0.16
0.01
45.00

DISOLVENTE THINNER
MANO DE OBRA CC
TAPAPOROS NOGAL
VALOR
gl
gl
hc
un
gl
%
LINEAS TRAFICO 0.10
ESGRAFIADO FACHADA
VALOR
LACA PISOS MADERA
DEMARCACION CON MARMOLINA

MANO DE OBRA AA
MARMOLINA
SUB CONTRATO PINTURA
5,096
15,385
5,670
2,750
13,005
41,906
COLORPLAST FACHADA
RUSTIPLAST
310
100
2,377
1,134
1,764
5,685
ANTIHUMEDAD FACHADA
MANO DE OBRA AA
SIKA TRANSPARENTE 10 (16 KG)
CANT.
m
0.01
0.01
0.19
0.63
45.00
ANTICORROSIVO SOBRE LAMINA LLENA

DISOLVENTE THINNER
MANO DE OBRA CC

UM
REVOQUE RUSTI CO PLACAS 1:5

AGUA
ARENA DE REVOQUE
CEMENTO GRIS
MANO DE OBRA AA
INSUMO
7,247
m
lt
m
kg
hc
ANLISIS
VALOR
0
31,930
31,930
m
876
288
250
CONSTRUDATA
ANLISIS
INSUMO
TINTILLA PARA MADERA CAFE


UM
CANT.
VALOR
VALOR
VALOR
gl
%
0.01
45.00
300
775
2,496
300
771
2,485
375
824
2,654
300
780
2,514
hc
un
gl
gl
%
0.41
0.50
0.02
0.02
45.00
5,128
925
500
600
3,219
10,372
5,128
900
500
600
3,208
10,336
5,128
925
567
750
3,317
10,687
5,128
963
500
600
3,236
10,427
hc
un
gl
gl
%
1.23
3.15
0.11
0.18
45.00
15,385
5,828
2,750
5,400
13,213
42,575
15,385
5,670
2,750
5,400
13,142
42,347
15,385
5,828
3,119
6,749
13,986
45,066
15,385
6,067
2,750
5,400
13,321
42,923
hc
gl
%
0.13
0.04
45.00
1,626
1,596
1,450
4,672
1,626
1,596
1,450
4,672
1,626
1,869
1,573
5,067
1,626
1,800
1,542
4,968
hc
un
gl
gl
%
0.50
1.05
0.48
0.48
45.00
6,254
1,943
8,064
4,872
9,510
30,642
6,254
1,890
8,064
4,872
9,486
30,566
6,254
1,943
8,442
5,097
9,781
31,516
6,254
2,022
8,070
4,872
9,548
30,766
TINTILLA SOBRE MADERA LLENA

MANO DE OBRA CC
TAPAPOROS NOGAL
TINTILLA SOBRE MUEBLES

MANO DE OBRA CC
TAPAPOROS NOGAL
VINILO SOBRE PAETE 2 MANOS

MANO DE OBRA CC
VINILTEX
PISOS - ACABADOS
ACUARELA 20X20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
CERMICA PARED ACUARELA
MANO DE OBRA AA
m
lt
m
m
m
m
kg
kg
un
hc
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.03
0.85
34
0
0
500
0
485
1,129
30,210
9,245
41,603
34
0
380
0
0
434
1,254
30,210
9,245
41,557
un
lt
m
m
m
m
hc
50.00
2.85
0.02
0.02
0.02
0.02
1.00
17,350
34
0
0
500
0
10,877
28,761
19,850
34
0
380
0
0
10,877
31,141
un
lt
m
m
m
m
hc
50.00
2.85
0.02
0.02
0.02
0.02
1.00
19,850
34
0
0
500
0
10,877
31,261
19,850
34
0
380
0
0
10,877
31,141
m
lt
m
m
m
m
kg
hc
1.03
2.85
0.02
0.02
0.02
0.02
1.03
1.05
26,141
34
0
0
500
0
6,452
11,421
44,548
23,793
34
0
380
0
0
5,974
11,421
41,602
m
lt
m
m
m
m
kg
hc
1.03
4.53
0.03
0.03
0.03
0.03
1.03
1.05
26,141
54
0
0
750
0
6,452
11,421
44,819
23,793
54
0
570
0
0
5,974
11,421
41,812
lt
m
m
2.85
0.02
0.02
34
0
0
ADOQUIN CONCRETO 6 CM
ADOQUN CONCRETO 11X6X20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
MANO DE OBRA AA
INSUMO
UM
ARENA LAVADA DE PEA

BALDOSA ALFA L1 33 X 33
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
m
m
m
kg
kg
hc
CANT.
VALOR
VALOR
VALOR
VALOR
0.02
0.02
1.03
1.03
6.27
0.95
500
0
29,989
979
1,129
10,333
42,964
0
0
31,065
876
1,254
10,333
43,942
0
490
31,065
1,009
1,404
10,333
44,336
0
0
29,989
850
1,292
10,333
42,898
lt
m
m
m
m
kg
kg
m
hc
2.85
0.02
0.02
0.02
0.02
1.03
6.27
1.03
0.95
34
0
0
500
0
979
1,129
12,494
10,333
25,468
34
0
0
0
490
1,009
1,404
12,051
10,333
25,322
34
400
0
0
0
850
1,292
11,742
10,333
24,651
lt
kg
kg
hc
m
0.50
3.91
0.01
1.00
1.03
6
3,715
63
10,877
47,895
62,555
6
3,324
58
10,877
47,895
62,160
6
3,832
58
10,877
47,895
62,668
6
3,226
52
10,877
47,895
62,056
1.00
30,740
30,740
30,740
30,740
30,740
30,740
30,740
30,740
lt
m
m
m
m
kg
m
m
m
hc
1.59
0.01
0.01
0.01
0.01
3.50
0.01
0.01
0.01
2.50
19
0
0
250
0
630
0
556
0
27,193
28,648
19
0
0
0
245
784
435
0
0
27,193
28,676
19
200
0
0
0
721
0
556
0
27,193
28,689
lt
m
m
m
m
kg
kg
kg
m
bt
hc
bt
7.41
0.09
0.09
0.09
0.09
21.00
18.70
0.33
1.36
0.75
1.50
0.50
89
0
0
2,250
0
19,950
3,366
2,067
4,243
13,350
16,316
3,750
65,381
89
0
0
0
2,205
20,580
4,189
1,914
4,012
13,875
16,316
3,750
66,929
89
1,800
0
0
0
17,325
3,852
1,716
4,733
14,018
16,316
3,750
63,598
lt
m
m
m
m
kg
m
m
m
m
hc
3.18
0.03
0.03
0.03
0.03
6.98
0.80
0.02
0.02
0.02
2.50
38
0
0
750
0
1,256
2,496
0
1,112
0
27,193
32,845
38
0
570
0
0
1,396
2,608
0
0
800
27,193
32,605
38
0
0
0
735
1,564
2,360
870
0
0
27,193
32,759
38
600
0
0
0
1,438
2,784
0
1,112
0
27,193
33,165
kg
bt
hc
bt
m
4.00
0.06
1.20
0.10
0.40
3,800
1,068
13,052
750
6,960
25,630
3,400
1,260
13,052
560
5,568
23,840
3,920
1,110
13,052
750
6,960
25,792
3,300
1,121
13,052
750
6,960
25,184
lt
m
m
m
m
kg
m
m
m
hc
0.32
0.01
0.01
0.01
0.01
0.70
0.01
0.01
0.01
1.00
4
0
0
250
0
126
0
556
0
10,877
11,813
4
0
0
0
245
157
435
0
0
10,877
11,718
4
200
0
0
0
144
0
556
0
10,877
11,781
BALDOSIN GRANITO 20X20

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
CERMICA PARED ITALIA 20
MANO DE OBRA AA
18,900
34
400
0
0
0
10,877
30,211
25,000
34
0
0
0
490
10,877
36,401
21,650
34
400
0
0
0
10,877
32,961
16,722
34
0
0
0
490
5,974
11,421
34,641
20,600
34
400
0
0
0
5,356
11,421
37,811
16,722
54
0
0
0
735
5,974
11,421
34,906
20,600
54
600
0
0
0
5,356
11,421
38,031
34
0
0
34
400
0
CRISTANAC ESPECIAL
AGUA
CEMENTO BLANCO
COLOR MINERAL
MANO DE OBRA AA
MOSAICO VITREO
DECORAL DECOTURF II
RECUBRIMIENTO DECOART
GRADAS GRAVILLA
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
GRANITO
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
COLOR MINERAL
DILATACIN EN BRONCE PC09
GRANITO TRAVERTINO PERUANO NO. 3
MANO DE OBRA AA
MARMOLINA
m
34
0
380
GUARDAESCOBA GRAVILLA
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
89
0
1,710
0
0
17,850
3,740
1,914
4,434
15,750
16,316
2,800
64,602
GUARDAESCOBA GRANITO
CEMENTO BLANCO
MANO DE OBRA AA
MARMOLINA
PULIDA PISOS GRANITO
19
0
190
0
0
700
0
0
400
27,193
28,502
GRAVILLA LAVADA
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
GRAVILLA DE RIO
MANO DE OBRA AA
34
0
380
0
0
876
1,254
12,494
10,333
25,371
BALDOSIN DE GRANITO 33X33

AGUA
ARENA DE REVOQUE
ARENA FINA
19,500
34
0
0
0
490
10,877
30,901
ADOQUIN GRES VEHICULAR

ADOQUN GRES 10X20X2.5
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
COLOR MINERAL
MANO DE OBRA AA
34
400
0
0
0
421
1,292
29,870
9,245
41,262
ADOQUIN GRES PEATONAL

ADOQUN GRES 10X20X2.5
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
COLOR MINERAL
MANO DE OBRA AA
34
0
0
0
490
500
1,404
30,210
9,245
41,884
ADOQUIN CONCRETO 8 CM
ADOQUN CONCRETO 11X8X20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
MANO DE OBRA AA
ANLISIS
WASH-PRIMER SOBRE ALUMINIO

MANO DE OBRA CC
WASH PRIMER A PINTURA
WASH PRIMER B CATALIZADOR
VALOR
m
4
0
190
0
0
140
0
0
400
10,877
11,611
25
ANLISIS
INSUMO

UM
CANT.
VALOR
m
hc
1.00
0.06
0
653
653
928
653
1,581
m
hc
1.03
0.06
1,932
653
2,585
1,932
653
2,585
un
m
m
m
m
m
hc
m
2.00
1.05
0.15
0.15
0.15
0.15
0.20
0.15
1,900
1,575
0
0
0
1,287
2,175
0
6,937
1,800
1,575
0
158
0
0
2,175
90
5,798
un
m
m
m
m
m
hc
2.00
1.05
0.15
0.15
0.15
0.15
0.20
500
8,400
0
0
0
1,287
2,175
12,362
lt
m
m
m
m
kg
kg
m
hc
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.03
0.85
34
0
0
500
0
485
1,129
22,392
9,245
33,785
GUARDAESCOBA PISOPAK 7 CM
GUARDAESCOBA PISOPAK 6.8CM
MANO DE OBRA AA
m
m
m
m
m
un
hc
lb
0.40
0.40
0.40
1.10
0.40
0.40
1.20
0.27
0
0
0
22,968
3,432
1,560
13,052
751
41,764
m
m
m
m
m
un
hc
lb
0.40
0.40
0.40
1.10
0.40
0.40
1.20
0.27
0
0
0
58,696
3,432
1,560
13,052
751
77,492
lt
m
m
m
m
kg
kg
m
hc
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.03
0.85
34
0
0
500
0
485
1,129
15,347
9,245
26,740
lt
m
m
m
m
kg
kg
m
hc
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.03
0.85
34
0
0
500
0
485
1,129
23,175
9,245
34,568
34
0
380
0
0
434
1,254
22,392
9,245
33,739
lt
m
m
m
m
3.70
0.07
0.07
0.07
0.07
44
0
0
1,750
0
0
420
0
22,968
0
1,160
13,052
770
38,370
0
420
0
58,696
0
1,160
13,052
770
74,098
34
0
380
0
0
434
1,254
15,347
9,245
26,694
34
0
380
0
0
434
1,254
23,175
9,245
34,522
VALOR
10,290
2,688
870
590
7,030
25,017
1,875
1,544
51,664
8,663
2,472
780
696
7,102
25,017
1,875
1,544
49,593
13,101
13,101
13,101
13,101
3,263
328
56
3,647
3,263
328
49
3,641
0
200
0
744
0
0
4,055
9,137
14,135
0
400
0
684
3,231
0
0
9,137
13,452
1,914
1,088
3,002
1,914
1,088
3,002
7,614
2,368
1,531
11,513
7,614
2,368
1,714
11,696
104,400
104,400
104,400
104,400
57,000
57,000
57,000
57,000
55,000
55,000
55,000
55,000
2,000
12,000
14,000
2,000
14,500
16,500
2,000
24,550
26,550
2,000
21,500
23,500
34
0
0
0
490
500
1,404
14,140
101,764
118,333
34
400
0
0
0
421
1,292
14,140
99,168
115,455
34
0
0
490
500
1,404
14,140
243,978
260,547
34
0
0
0
421
1,292
14,140
212,316
228,203
34
0
0
0
490
500
1,404
14,140
327,159
343,727
34
400
0
0
0
421
1,292
14,140
210,893
227,179
1,088
1,088
8,925
2,400
870
652
7,980
25,017
1,400
1,544
50,163
un
1.03
13,101
13,101
13,101
13,101
hc
m
un
0.30
0.17
3.09
3,263
328
56
3,647
3,263
328
56
3,647
m
m
m
kg
un
un
un
hc
0.02
0.02
0.02
3.32
15.84
15.84
15.84
0.84
619
0
0
598
0
0
5,069
9,137
15,423
0
0
510
664
0
7,128
0
9,137
17,439
m
hc
1.10
0.10
1,914
1,088
3,002
1,914
1,088
3,002
hc
m
d
0.70
1.20
0.04
7,614
3,758
1,514
12,886
7,614
2,368
1,460
11,442
GRANADILLO DE 10CM ANCHO POR E= 1.6 CM m
1.00
104,400
104,400
104,400
104,400
1.00
57,000
57,000
57,000
57,000
1.00
55,000
55,000
55,000
55,000
m
m
1.00
1.00
2,088
14,500
16,588
2,088
14,500
16,588
m
m
1.00
1.00
2,088
25,280
27,368
2,088
25,280
27,368
lt
m
m
m
m
kg
kg
hc
m
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.30
1.03
34
0
0
500
0
485
1,129
14,140
99,168
115,456
lt
m
m
m
kg
kg
hc
m
2.85
0.02
0.02
0.02
0.51
6.27
1.30
1.03
34
0
500
0
485
1,129
14,140
203,355
219,642
lt
m
m
m
m
kg
kg
hc
m
2.85
0.02
0.02
0.02
0.02
0.51
6.27
1.30
1.03
34
0
0
500
0
485
1,129
14,140
263,268
279,555
34
0
380
0
0
434
1,254
14,140
263,268
279,510
hc
0.10
1,088
1,088
2,200
1,575
0
0
110
0
2,175
0
6,060
500
8,400
63
0
0
0
2,175
11,139
500
8,400
0
0
110
0
2,175
11,185
34
0
0
0
490
500
1,404
22,660
9,245
34,334
34
400
0
0
0
421
1,292
21,534
9,245
32,926
GRAMA (SEMILLA)
MANO DE OBRA AA
169
0
0
22,968
0
1,120
13,052
636
37,945
0
0
292
18,700
0
1,560
13,052
741
34,346
PISO SINTETICO TENISLEIBO
169
0
0
58,696
0
1,120
13,052
636
73,673
0
0
292
58,696
0
1,560
13,052
741
74,342
PISO VINILO PISOPAK 3 MM
34
0
0
0
490
500
1,404
15,347
9,245
27,021
34
400
0
0
0
421
1,292
15,347
9,245
26,739
34
0
0
0
490
500
1,404
23,175
9,245
34,849
34
400
0
0
0
421
1,292
23,175
9,245
34,567
44
0
0
0
1,715
44
1,400
0
0
0
PASOS ESCALERA VINILO

PASOS ESCALERA VINILO
un
PIRLANES ALUMINIO
MANO DE OBRA AA
PIRLAN ALUMINIO DORADO
PIRLANES LADRILLO
ARENA DE PEA
ARENA DE REVOQUE
ARENA FINA 5 M3
CEMENTO GRIS
MANO DE OBRA AA
PISO EN GRAMA
PISO EN POLVO DE LADRILLO

MANO DE OBRA AA
POLVO DE LADRILLO
PISO PARKET GUAYACAN
CANCHA MLTIPLE TENISLEIBO
m
m
PISO SINTETICO TENISSINCO

CANCHA TENIS TENISSINCO
PISO VINILO PISOPAK 1.6MM

INSTALACIN PISO VINILO CON PEGANTE
PISOPAK RESIDENCIAL 1.6MM
INSTALACIN PISO VINILO CON PEGANTE

PISOPAK TRFICO PESADO 3 MM
PLANCHUELA MARMOL BRECCIA

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
MRMOL BRECCIATO 1X1
PLANCHUELA MARMOL GRIS

AGUA
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
MRMOL GRIS PAYANDE
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
MRMOL TRAVESAO ROMANO CLASIC
34
0
380
0
0
434
1,254
14,140
99,168
115,410
PLANCHUELA TRAVERTINO ROMANO
34
380
0
0
434
1,254
14,140
212,555
228,797
POLISEC
MANO DE OBRA AA
26
VALOR
9,975
2,160
940
624
6,764
25,017
1,875
1,544
50,693
1,900
1,575
63
0
0
0
2,175
0
5,714
m
44
0
1,330
0
0
VALOR
10.50
12.00
0.15
0.20
0.38
2.30
0.25
0.80
1,932
653
2,585
PASO ESCALERA GRANITO

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
500
8,400
0
158
0
0
2,175
11,233
VALOR
kg
kg
kg
m
bt
hc
bt
m
1,932
653
2,585
OLIMPIA BRILLANTE 20X20

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
CERMICA CORONA MACEDONIA
MANO DE OBRA AA
CANT.
OLIMPIA (BASE)20X20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
CERMICA CORONA EGEO
MANO DE OBRA AA

UM
LISTON M.H. GUAYACAN

LISTON OTOBO
LISTN DE ORDINARIO
LISTN M.H. GUAYACAN
MALLA SIN VENA 0.53X2.40
MANO DE OBRA AA
CEMENTO BLANCO
CEMENTO GRIS
COLOR MINERAL
MANO DE OBRA AA
MARMOLINA
PIRLAN ALUMINIO DORADO
794
653
1,447
LISTON M.H. AMARILLO

LISTON OTOBO
LISTN DE ORDINARIO
LISTN M.H. AMARILLO
MANO DE OBRA AA
INSUMO
10,288
653
10,941
ISERNA 20X30
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
CERMICA CORONA ISERNIA 20.5X30.5
MANO DE OBRA AA
ANLISIS
GUARDAESCOBA VIROLA 8 CM
CHAZO MADERA .04X.04
GUARDAESCOBA CEDRO 8 CM.
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
VALOR
GUARDAESCOBA VIROLA 6 CM
CHAZO MADERA 10X10
GUARDAESCOBA VIROLA 6 CM.
LISTON OTOBO
LISTN DE ORDINARIO
MANO DE OBRA AA
TIRAS ALISTADO 3 X 3 X 3
VALOR
GUARDAESCOBA VINISOL 6.8 MM

GUARDAESCOBA VINISOL 6.8 CM
MANO DE OBRA AA
VALOR
m
CONSTRUDATA
ANLISIS
INSUMO
POLISEC

UM
CANT.
1.13
VALOR
VALOR
VALOR
565
1,653
565
1,653
565
1,653
507
1,595
8,687
26,680
35,367
6,380
26,680
33,060
17,400
17,400
17,400
17,400
17,000
17,000
17,000
17,000
PULIDA LACADA PISO MADERA
BARNIZ VITRIFLEX
gl
MANO DE OBRA PULIDA / LACADA PISO MADERA m
0.10
1.00
7,275
26,680
33,955
7,275
23,660
30,935
1.00
17,400
17,400
13,920
13,920
1.00
17,000
17,000
17,000
17,000
PULIDA PLOMO PISO GRANITO

PULIDA PISOS GRANITO
m
m
RECUBRIMIENTO SINTETICO MULTITRUFLEX

RECUBRIMIENTO MULTITRUFLEX T-MT
1.00
m
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
23,000
36
0
0
0
490
1,476
9,245
16,995
28,243
36
400
0
0
0
1,358
9,245
17,634
28,673
78
0
0
0
980
2,108
9,245
22,145
34,556
78
800
0
0
0
1,938
9,245
21,630
33,692
78
0
0
0
980
2,108
9,245
19,205
31,616
78
800
0
0
0
1,938
9,245
19,205
31,266
34
0
0
0
490
500
1,404
9,245
2,835
24,617
39,126
34
400
0
0
0
421
1,292
9,245
2,687
24,617
38,696
14,847
14,847
14,847
14,847
5
0
0
0
245
98
220
8,702
406
9,676
5
200
0
0
0
83
202
8,702
357
9,549
5
0
0
0
245
98
220
8,702
1,610
10,880
5
200
0
0
0
83
202
8,702
1,470
10,661
RECUBRIMIENTO SINTETICO TRUFLEX CANCHA DE TENIS

m
RECUBRIMIENTO TRUFLEX
1.00
23,000
23,000
lt
m
m
m
m
kg
hc
m
3.00
0.02
0.02
0.02
0.02
6.59
0.85
1.03
36
0
0
500
0
1,186
9,245
19,511
30,479
lt
m
m
m
m
kg
hc
m
6.48
0.04
0.04
0.04
0.04
9.41
0.85
1.03
78
0
0
1,000
0
1,694
9,245
22,145
34,162
lt
m
m
m
m
kg
hc
m
6.48
0.04
0.04
0.04
0.04
9.41
0.85
1.05
78
0
0
1,000
0
1,694
9,245
19,205
31,222
lt
m
m
m
m
kg
kg
hc
kg
m
2.85
0.02
0.02
0.02
0.02
0.51
6.27
0.85
3.15
1.03
34
0
0
500
0
485
1,129
9,245
2,687
21,630
35,710
TABLETA DE GRES 20 X 20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TABLETA CORRIENTE 20X20
34
0
380
0
0
434
1,254
9,245
2,674
24,617
38,639
m
m
1.03
14,573
14,573
lt
m
m
m
m
kg
kg
hc
m
0.45
0.01
0.01
0.01
0.01
0.10
0.98
0.80
0.14
5
0
0
250
0
95
176
8,702
325
9,553
0.45
0.01
0.01
0.01
0.01
0.10
0.98
0.80
0.14
5
0
0
250
0
95
176
8,702
1,610
10,838
ZOCALO MARMOL NEGRO 7.3CM

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
ZCALO MRMOL NEGRO CARACOL
78
0
760
0
0
1,882
9,245
19,205
31,170
VINISOL 2.0 MM
VINISOL COMERCIAL 2MM
78
0
760
0
0
1,882
9,245
21,630
33,595
TRACIA 20X20
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO BLANCO
CEMENTO GRIS
MANO DE OBRA AA
PEGACOR BLANCO
PISO CORONA GUAJIRA
36
0
380
0
0
1,318
9,245
19,570
30,549
TABLON LISO 33X33

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TABLN ALFA LISO 30 X 30
INSUMO

UM
CANT.
14,950
14,950
ZOCALO MARMOL TRAVERTINO 7.3CM

AGUA
lt
ARENA DE REVOQUE
m
ARENA FINA
m
ARENA LAVADA DE PEA
m
m
CEMENTO BLANCO
kg
CEMENTO GRIS
kg
MANO DE OBRA AA
hc
ZCALO MRMOL TRAVESAO PERUANO CLAROm
5
0
190
0
0
85
196
8,702
390
9,568
m
5
0
190
0
0
85
196
8,702
1,610
10,788
VALOR
lt
m
m
m
m
kg
hc
m
0.50
0.01
0.01
0.01
0.01
1.09
0.50
1.05
6
0
0
250
0
196
5,439
13,748
19,638
lt
m
m
m
m
kg
hc
m
0.29
0.01
0.01
0.01
0.01
0.63
0.50
1.05
3
0
0
250
0
113
5,439
13,748
19,553
lt
m
m
m
m
kg
hc
kg
10.00
0.05
0.05
0.05
0.05
19.00
0.70
3.50
120
0
0
1,250
0
3,420
7,614
7,186
19,589
lt
m
m
m
m
kg
hc
kg
10.00
0.05
0.05
0.05
0.05
19.00
0.45
1.18
120
0
0
1,250
0
3,420
4,895
8,350
18,034
lt
m
m
m
m
kg
m
m
m
un
hc
m
0.55
0.01
0.01
0.01
0.01
1.22
3.00
3.00
3.00
0.20
0.40
3.00
7
0
0
250
0
220
0
0
0
780
4,351
1,500
7,107
lt
m
m
m
m
kg
hc
10.00
0.05
0.05
0.05
0.05
19.00
0.40
120
0
0
1,250
0
3,420
4,351
9,141
lt
m
m
m
m
kg
hc
kg
14.83
0.10
0.10
0.10
0.10
24.88
0.60
2.24
178
0
0
2,500
0
4,478
6,526
15,850
29,533
178
0
1,900
0
0
4,976
6,526
15,850
29,430
m
hc
m
m
m
m
0.02
0.80
0.33
0.33
0.33
0.33
5,677
8,702
825
0
0
0
15,204
5,582
8,702
0
0
0
842
15,125
ZOCALO PARA TABLETA 10 CM

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TABLN ALFA LISO 15X15
ZOCALO PARA TABLETA 7.5 CM

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TABLN ALFA LISO 15X15
VALOR
VALOR
VALOR
6
0
0
0
245
244
5,439
13,748
19,681
6
200
0
0
0
225
5,439
13,748
19,617
3
0
0
0
245
141
5,439
13,748
19,576
3
200
0
0
0
130
5,439
13,748
19,519
120
0
0
0
1,225
4,256
7,614
7,186
20,400
120
1,000
0
0
0
3,914
7,614
7,186
19,833
120
0
0
0
1,225
4,256
4,895
8,350
18,845
120
1,000
0
0
0
3,914
4,895
8,350
18,278
7
0
0
0
245
273
0
1,266
0
560
4,351
0
6,702
7
200
0
0
0
251
2,415
0
0
780
4,351
0
8,004
120
0
0
0
1,225
4,256
4,351
9,952
120
1,000
0
0
0
3,914
4,351
9,385
178
0
0
0
2,450
5,573
6,526
15,850
30,578
178
2,000
0
0
0
5,125
6,526
15,850
29,680
4,788
8,702
0
0
825
0
14,315
5,684
8,702
0
893
0
0
15,279
m
6
0
190
0
0
218
5,439
13,748
19,600
TABLON 25X25
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
TABLN LISO MATIZADO
ANLISIS
RECUBRIMIENTO SINTETICO TRUFLEX CANCHA D

RECUBRIMIENTO TRUFLEX
VALOR
3
0
190
0
0
126
5,439
13,748
19,506
PISOS - BASES
ALISTADO ENDURECIDO
AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
ROCKTOP ROJO
ALISTADO IMPERMEABILIZADO PISOS 0.04

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
SIKA-2 (5.5 KG)
ALISTADO PARA LISTON

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
LISTON OTOBO
MANO DE OBRA AA
TIRAS ALISTADO 3 X 3 X 3 ORD
120
0
950
0
0
3,800
4,351
9,221
CAUELA CONCRETO .20X.12

MANO DE OBRA AA
TABLA BURRA 3 M
TABLA MADERA COMUN 3 M
TABLON CATIVO 0.30
TABLON OTOBO 2X10 2.9
7
0
190
0
0
244
0
0
3,150
580
4,351
0
8,521
ALISTADO TERRAZAS 0.08

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
SIKA-2 (5.5 KG)
120
0
950
0
0
3,800
4,895
8,350
18,114
ALISTADO PISOS 0.04

AGUA
ARENA DE REVOQUE
ARENA FINA
ARENA LAVADA DE PEA
CEMENTO GRIS
MANO DE OBRA AA
120
0
950
0
0
3,800
7,614
6,993
19,477
27
ANLISIS
INSUMO

UM
CANT.
VALOR
CONCRETO ANDENES 0.10

LISTN PISO ORDINARIO
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
m
m
hc
m
m
m
m
0.11
1.02
0.66
1.02
1.02
1.02
1.02
33,061
13,015
7,179
1,524
0
0
0
54,779
31,734
13,015
7,179
0
0
1,428
0
53,356
m
hc
m
m
m
m
0.10
0.88
1.02
1.02
1.02
1.02
30,056
9,572
1,524
0
0
0
41,151
28,849
9,572
0
0
1,428
0
39,849
m
m
hc
m
m
m
m
0.16
1.02
0.88
1.02
1.02
1.02
1.02
48,089
13,015
9,572
1,524
0
0
0
72,200
46,159
13,015
9,572
0
0
1,428
0
70,174
m
d
hc
d
0.05
0.05
0.66
0.03
15,028
17
7,179
903
23,127
14,425
17
7,179
1,066
22,686
un
1.00
20,880
20,880
20,532
20,532
un
1.00
49,880
49,880
40,252
40,252
rl
%
1.00
45.00
96,709
43,519
140,228
108,539
48,843
157,382
kg
lt
kg
hc
0.40
0.50
1.00
0.50
6,792
6
180
5,439
12,416
5,591
6
200
5,439
11,236
28
40,980
13,015
9,572
0
0
0
1,377
64,944
48,163
13,015
9,572
0
3,774
0
0
74,524
12,806
17
7,179
986
20,988
15,051
17
7,179
933
23,180
23,200
23,200
22,040
22,040
52,200
52,200
46,400
46,400
96,709
43,519
140,228
96,709
43,519
140,228
6,792
6
224
5,439
12,460
6,792
6
206
5,439
12,442
kg
1.56
2,507
2,507
2,507
2,507
PERMA PLY 2 CAPAS

30,102
9,572
0
3,774
0
0
43,448
PEGANTE MORTERO-CONCRETO
ADERCRIL - ADHERENTE
AGUA
CEMENTO GRIS
MANO DE OBRA AA
ANLISIS
INSUMO

UM
CANT.
MANO DE OBRA AA
VALOR
VALOR
VALOR
VALOR
7,179
5,306
14,992
7,179
5,306
14,992
23,052
9,463
0
0
0
689
33,203
27,092
9,463
0
1,887
0
0
38,442
28,174
7,179
0
0
0
689
36,041
33,112
7,179
0
1,887
0
0
42,178
43,542
8,375
0
0
0
1,377
53,294
51,173
8,375
0
3,774
0
0
63,323
0
9,245
0
0
1,531
20,904
31,681
34,583
9,245
0
0
1,714
0
45,542
7,614
39,140
1,531
48,285
7,614
21,228
1,714
30,556
0
7,614
0
0
22,880
0
1,531
6,240
38,265
10,323
7,614
0
0
52,800
0
1,714
0
72,451
hc
m
0.66
2.37
7,179
5,306
14,992
7,179
5,944
15,630
m
hc
m
m
m
m
0.09
0.87
0.51
0.51
0.51
0.51
27,050
9,463
762
0
0
0
37,275
25,964
9,463
0
0
714
0
36,141
m
hc
m
m
m
m
0.11
0.66
0.51
0.51
0.51
0.51
33,061
7,179
762
0
0
0
41,002
31,734
7,179
0
0
714
0
39,627
m
hc
m
m
m
m
0.17
0.77
1.02
1.02
1.02
1.02
51,095
8,375
1,524
0
0
0
60,994
49,044
8,375
0
0
1,428
0
58,847
m
hc
m
m
d
m
1.34
0.85
1.34
1.34
0.04
1.34
0
9,245
42,538
0
1,514
0
53,298
0
9,245
0
42,533
1,460
0
53,238
hc
m
d
0.70
1.03
0.04
7,614
35,020
1,514
44,148
7,614
26,780
1,460
35,854
m
hc
m
m
m
m
d
m
0.40
0.70
0.40
0.40
0.88
0.88
0.04
0.40
0
7,614
12,698
0
0
21,120
1,514
0
42,946
0
7,614
0
12,696
0
21,120
1,460
0
42,890
PLACA BASE CONCRETO 0.08

MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10

MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10

MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10

BASE GRANULAR
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
ZAHORRA B-200
un
MANTO FIBERGLASS 600 XT

MANTO FIBERGLASS 600XT
25,613
9,572
0
0
0
1,377
36,562
un
ENSAYOS PROCTOR
ENSAYO PROCTOR
33,112
13,015
7,179
0
3,774
0
0
57,080
ENSAYOS DENSIDAD TERRENO

ENSAYO DENSIDAD TERRENO
28,174
13,015
7,179
0
0
0
1,377
49,745
CONCRETO SARDINELES 0.40

FORMALETA SARDINEL
MANO DE OBRA AA
VIBRADOR A GASOLINA
VALOR
CONCRETO ESTRIADO RAMPAS

LISTN PISO ORDINARIO
MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
VALOR
CONCRETO BASE GRADAS

MANO DE OBRA AA
TABLA DE 2 CM X 10
TABLA OTOBO 0.10
VALOR
TRITURADO FINO
MANO DE OBRA AA
TRITURADO FINO
TRITURADO GRUESO
BASE GRANULAR
MANO DE OBRA AA
RECEBO COMN
ROCA MUERTA 5 M3
TRITURADO DE MAQUINA
TRITURADO DE RO
ZAHORRA B-200
CONSTRUDATA

Analisis Detallados Generales

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Analisis Detallados Generales

Enviado por

Direitos autorais:

Formatos disponíveis

ANLISIS

BOGOT CALI B/QUILLA MEDELLN

BOGOT CALI B/QUILLA MEDELLN

CERCA EN ALAMBRE DE PUA

CAMPAMENTO SHELTER M2 ALQUILER

CAMPAMENTO CONTENEDOR M2 ALQUILER

BOGOT CALI B/QUILLA MEDELLN

DESMONTE APARATOS SANITARIOS

DEMOLICIN VIGAS Y COLUMNAS

DEMOLICIN PLACAS PISO

DEMOLICIN PLACAS MACIZAS 0.30

DEMOLICIN PLACAS MACIZAS 0.15

DEMOLICIN PLACAS ALIGER. 0.25

DEMOLICIN MUROS 0.25

DEMOLICIN MUROS 0.15

DEMOL.PLACAS MACIZAS 0.30

BOGOT CALI B/QUILLA MEDELLN

CERCA LAMINA BASE H/2.25

BOGOT CALI B/QUILLA MEDELLN

BOGOT CALI B/QUILLA MEDELLN

BAO NO. 1 / 4 AP. ACUACER

DESMONTE MARCOS Y PUERTAS

RELLENO MATERIAL EN SITIO

RED PROVISIONAL TELEFONOS

RED ELECTRICA PROVISIONAL L/50 M

CERRADURA SCHLAGE BAO A40S ALUMINIO

BAO NO. 2 / 4 AP. STILO

INSTALACIN Y DOTACION BAO NO.1

BAO NO. 6 / 2 AP. STILO

BAO NO. 5 / 2 AP. ACUACER

BAO NO. 4 / 3 AP. STILO

BAO NO. 3 / 3 AP. ACUACER

ANLISIS COMPUESTOS / CARPINTERA MADERA

BOGOT CALI B/QUILLA MEDELLN

PUNTO AGUA FRIA PVC

INSTALACIN Y DOTACION BAO NO.2

INSTALACIN Y DOTACION BAO NO.3

INSTALACIN Y DOTACION BAO NO.4

INSTALACIN Y DOTACION BAO NO.5

CLOSET FOLDING DOOR SEVILLA

CLOSET FOLDING DOOR INGLES

BOGOT CALI B/QUILLA MEDELLN

CLOSET FOLDING DOOR VENECIA

CLOSET FORRADO FLORMORADO

LISTON MONTERREY 1X2X3

HOJA PUERTA FLORMORADO.60

ENCHAPES MUROS FLORMORADO

DIFUSORES- MARCO PARA VIDRIO

CLOSET VARTEL MADERA

CLOSET TIPO A FORRADO

CLOSET FOLDING DOOR AMERICA

ENCHAPES MUROS EN TRIPLEX

INSTALACIN Y DOTACION BAO NO.6

BOGOT CALI B/QUILLA MEDELLN

HOJA PUERTA FLORMORADO.80

BOGOT CALI B/QUILLA MEDELLN

PASAMANOS ESCAL. .15X.02

PASAMANOS FLORM. 15X.02

MADERA FLORMORADO PIEZA

PIRLANES DE MADERA .10

PUERTA FLORMORADO MARCO Y HOJA

PUERTAS MARCO Y HOJA

MUEBLE TIPO LINOS