Escolar Documentos
Profissional Documentos
Cultura Documentos
DESCRIPCIN
PRELIMINARES
1.01
1.02
1.03
1.04
2
2.01
3
3.01
3.02
3.03
4
4.01
4.02
5
5.01
6
6.01
6.02
6.03
6.04
6.05
6.06
6.07
7
7.01
7.02
7.03
8
8.01
8.02
9
9.01
9.02
9.03
9.04
9.05
9.06
10
10.01
10.02
11
11.01
UN
ML
UN
UN
MS
MOVIMIENTOS DE TIERRA
EXCAVACIN MANUAL, INCLUYE TRANSPORTE
M3
CIMENTACIN
CONCRETO POBRE
ZAPATAS EN CONCRETO, 0,75*0,75
PLACA DE CONTRAPISO e=0,10
M3
M3
M2
DESAGUES
DESAGUE SENCILLO GRIVAL 3"
CAJA INSPECCION .80x.80x.8O
UN
UN
MAMPOSTERA
MURO EN BLOQUE No. 4 e=0,13 mts
M2
ESTRUCTURA EN CONCRETO
COLUMNAS EN CONCRETO
CONCRETO PARA TANQUE DE AGUA
PLACA DE CONCRETO E= 0,15
MARQUESINA PARA ZONA TERRAZA
AFINADO DE PISO 1:4 h= 0,04 m
AFINADO PASOS ESCALERAS MORTERO 1:4
PAETE LISO MURO MORTERO 1:4 e= 1,5 cm
M3
M3
M2
M2
M2
ML
M2
CUBIERTA
TEJA TRANSPARENTE No. 4
CANAL PVC (RAINGO)
BAJANTE (RAINGO) PAVCO
M2
ML
ML
PISOS
PISO EN MARMOL Gris Payande
GUARDAESCOBA EN MARMOL Gris Payande
M2
ML
INSTALACIONES HIDROSANITARIAS
ACOMETIDA GENERAL (3/4) PVC L= 5 MT.
CONEXIN TANQUE ELEVADO PVC
RED DE SUMINISTRO PVC 1 (AGUA FRIA)
RED DE SUMINISRRO DE CPVC (AGUA CALIENTE)
PUNTO O SALIDA DE AGUA FRIA (PVC)
PUNTO O SALIDA DE AGUA CALIENTE (CPVC)
ML
UN
ML
ML
UN
UN
AGUAS RESIDUALES
BAJANTE DE AGUAS NEGRAS EN PVC 4"
PUNTO DE DESAGUE PVC DE 3" Y 4"
UN
UN
APARATOS
LAVAMANOS CANCILLER BLANCO
UN
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
14
14.01
14.02
14.03
14.04
14.05
14.06
14.07
14.08
14.09
14,09,01
15
15.01
15.02
16
16.01
16.02
17
17.01
17.02
17.03
18
18.01
18.02
18.03
18.04
UN
UN
UN
UN
UN
UN
UN
UN
INSTALACIONES ELCTRICAS
ACOMETIDA AREA 10 MT/CN
TABLERO PARCIAL 4 CIRCUITOS
SALIDA PARA BOTN TIMBRE
CONEXIN ACOMETIDA TELFONO
UN
UN
UN
UN
ENCHAPES
ENCHAPE EN GRANITO ENTRE MUEBLES (COCINA) H=0,60
M2
ML
CARPINTERIA EN MADERA
PUERTAS DE 1x2,20 madera cedro, con chapa (instaladas)
UN
UN
UN
M2
UN
UN
UN
UN
UN
PASAMANOS ESCALERA
ML
PINTURA
ESTUCO Y 3 MANOS DE VINILO
ENCHAPE EN CERAMICA BAO SERVICIO
M2
M2
ESPEJOS Y VIDRIOS
ESPEJO PELDAR CLARO 4 mm
VIDRIO CRISTAL CRUD.BRONC. 6mm
M2
M2
CERRADURAS
CERRADURA SCHLAGE ALC. GOLD
CERRADURA YALE BAO BRANDYWINE
CERRADURAS INAFER C-1000 (ESPECIALES)
UN
UN
UN
ASEO
ASEO Y REMATES DE OBRA GRIS
RETIRO DE ESCOMBROS
LAVADA DE FACHADA
LIMPIEZA Y ASEO FINAL
M2
Vj
M2
M2
19
19.01
19.02
19.03
19.04
19.05
HERRAMIENTA Y FERRETERA
PULIDORA
MEZCLADORA DE CONCRETO (TROMPO)
ANDAMIO COLGANTE CON CANASTILLA (ALQUILER-ARMAEQUIPOS) 4 U
ANDAMIO TUBULAR
TRANSPORTE DE ANDAMIOS Y TORRE ESCALERA
MES
MES
DD
DD
DD
CANTIDAD
20.50
1.00
1.00
1.00
10.00
15.00
10.00
57.97
1.00
1.00
109.00
1.98
0.60
50.77
4.20
57.97
28.00
133.32
57.97
5.64
4.40
57.97
133.32
5.00
1.00
6.00
10.00
5.00
3.00
4.00
7.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
3.20
10.00
4.00
2.00
1.00
20.00
1.00
1.00
1.00
1.00
1.00
1.60
1.00
8.00
0.80
0.80
6.00
1.00
1.00
115.94
2.00
24.75
115.94
1.00
1.00
1.00
1.00
1.00
TEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
7
7.1
7.2
7.3
8
8.1
8.2
8.3
9
9.1
9.2
9.3
9.4
9.5
9.6
10
10.1
10.2
11
11.1
11.2
11.3
11.4
11.5
11.6
11.7
11.8
11.9
12
12.1
12.2
12.3
12.4
13
13.1
13.2
14
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.9
15
15.1
15.2
16
16.1
16.2
16.3
17
17.1
17.2
18
18.1
M
ELEMENTO
CANALES EN PVC
BAJANTES EN PVC
Piso Mrmol
Guardaescoba en Mrmol
APARATOS
Lavamanos de canciller color blanco
Griferia lavamanos Galaxia 4 grival
vidrio de 4 MM
vidrio de 6 MM
espejo de 4 MM
Andn en concreto
Bordillo en concreto
DIMENSION
MATERIAL
UBICACIN
EJES
TIPO
Base
Ancho
PRELIMINARES
4
TOTAL VALLA DE
3
TOTAL CAMPAMENT
ACCESO
TABLA
TOTAL DESCAPO
Total Localizaci
CUBIERTA
TOTAL TEJA AC
TOTAL CANALE
TOTAL BAJANTE
PISOS
INSTALACIONES HIDROSANITARIA
TOTALAGUAS RE
TOTAL APAR
INSTALACIONES ELCTRICAS
TOTAL INSTALACIONE
ENCHAPES
CARPINTERA EN MADERA
PINTURA
TOTAL PINT
VIDRIOS
TOTAL VID
OBRAS EXTERIORES
TOTAL OBRAS EX
ASEO
TOTAL AS
OBRA
VANOS (-)
( Descontar )
DIMENSIONES
CANT.
Long.
Altura
Espes.
Ancho
MINARES
2
TOTAL VALLA DE INFORMACIN 2*4 M.
6.8
TOTAL CAMPAMENTO
1
1
n provisional energa
n provisional acueducto
Long.
CANT.
ISOS
4.39
4.98
4.29
2.11
2.28
3.22
3.22
S HIDROSANITARIAS
5.32
4.00
4.00
2.38
3.60
4.08
4.09
TOTALAGUAS RESIDUALES
TOTAL APARATOS
NES ELCTRICAS
RA EN MADERA
NTURA
TOTAL PINTURA
DRIOS
TOTAL VIDRIOS
EXTERIORES
TOTAL ASEO
TOTALES
UNIDAD DE MEDIDA
ML
M2
M3
OBSERVACIONES
UN
1
1.0
20. 5
50
1.0
50
50
1.0
50
1.0
1.0
1.0
1.0
1.0
56.0
1.0
1.0
1.0
23.35
19.92
17.16
13.17
8.20
13.13
13.16
5.0
5.00
19.92
17.16
13.17
13.13
13.16
1.0
1.0
40
4.0
4.0
15
8.0
4.0
4.0
4.0
1.0
4.0
4.0
1
1.0
10.0
1.0
7.0
1.0
32.0
52.0
1.5
2.0
4.5
20.5
21
1.0
1.0
UNIDAD
M3
M3
M3
Largo
13.51
13.51
13.51
Ancho
0.3
0.3
0.3
VC1,2,3 (B-E)
M3
12.48
0.3
VCC (1-4)
M3
6.4
0.3
VCB (1-4)
M3
6.4
0.3
VCA (1-4)
M3
6.4
0.3
VCE (1-4)
M3
6.4
0.3
VC3 (C-D)
M3
4.4
0.3
VCD (1-4)
M3
6.4
0.3
VCC (3-4)
M3
1.8
0.3
VCE (1-4)
M3
6.4
0.25
VC1 (E-E)
M3
2.5
0.25
VC4 (E-E)
M3
2.5
0.25
Correcin De Volum
UNIDAD
M2
M2
Largo
13.51
13.51
Ancho
0.3
0.3
VC1 (A-E)
VC1,2,3 (B-E)
VCC (1-4)
VCB (1-4)
VCA (1-4)
VCE (1-4)
VC3 (C-D)
VCD (1-4)
VCC (3-4)
VCE (1-4)
VC1 (E-E)
VC4 (E-E)
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
13.51
12.48
6.4
6.4
6.4
6.4
4.4
6.4
1.8
6.4
2.5
2.5
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.25
0.25
0.25
3. CIMENTACIN
UNIDAD
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Largo
13.51
13.51
13.51
12.48
6.4
6.4
6.4
6.4
4.4
6.4
1.8
6.4
2.5
2.5
Ancho
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.25
0.25
0.25
Alto
UNIDAD
M3
M3
M3
M3
M3
Largo
13.51
13.51
13.51
12.48
6.4
Ancho
0.3
0.3
0.3
0.3
0.3
Alto
0.35
0.35
0.35
0.35
0.35
VCB (1-4)
VCA (1-4)
VCE (1-4)
VC3 (C-D)
VCD (1-4)
VCC (3-4)
VCE (1-4)
VC1 (E-E)
VC4 (E-E)
M3
M3
M3
M3
M3
M3
M3
M3
M3
6.4
6.4
6.4
4.4
6.4
1.8
6.4
2.5
2.5
0.3
0.35
0.3
0.35
0.3
0.35
0.3
0.35
0.3
0.35
0.3
0.35
0.25
0.25
0.25
0.25
0.25
0.25
CONCRETO M3 TOTAL
volumen total
140
volumenes cimentacion
43.7085
VC4 (A-E)
VC2 (A-E)
VC1 (A-E)
VC1,2,3 (B-E)
VCC (1-4)
VCB (1-4)
NOMBRE
C-1
CN-1
VCB (1-4)
VCA (1-4)
VCE (1-4)
VC3 (C-D)
10
VCD (1-4)
11
VCC (3-4)
12
VCE (1-4)
13
VC1 (E-E)
13
VC4 (E-E)
UN
M3
M3
NOMBRE
C-1
UN
KG
KG
KG
KG
KG
KG
CN-1
KG
KG
KG
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
LARGO
4
4
4
4
4
4
5
4
5
4
4
4
4
4
4
4
4
4
7.5
7.49
7.49
7.5
7.5
5.26
5.26
2.5
6
7.5
2.49
2.49
7.5
7.5
2.49
2.49
2.49
2.49
CONCRETO DE COLUMNAS
ANCHO
ALTO
0.25
0.25
5.65
0.15
0.25
2.5
ACERO DE COLUMNAS
numero barra cantidad
longitud
5
2
5.6
5
2
2
5
2
3
5
2
4.6
3
66
0.88
4
3
4
34
2.8
0.66
UNIDAD
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Largo
13.51
13.51
13.51
12.48
6.4
6.4
6.4
6.4
4.4
6.4
1.8
Ancho
Alto
0.2
0.25
0.2
0.25
0.2
0.25
0.2
0.25
0.2
0.25
0.2
0.25
0.12
0.25
0.2
0.25
0.2
0.25
0.2
0.25
0.2
0.25
CONCRETO M3 TOTAL
UN
M2
M2
LARGO
ANCHO
17
3.19
ALTO
7
1.8
ESCALERAS (CONCRETO)
NOMBRE
Cama de escalera
Placa de escalera
Escalones
UNIDAD
M3
M3
M3
LARGO
ANCHO
1.68
1.8
1.8
ALTO
1.8
0.9
0.28
0.13
0.13
0.18
ESCALERAS (ACERO)
NOMBRE
UNIDAD
ACERO LONGITUDINAL C./0.2KG
ACERO TRANSVERSAL C/0.25KG
CANTIDAD
7
10
No DE HIERRPESO (KG)
4
0.994
3
0.56
TOTAL
UNIDAD
CANTIDAD
No DE HIERRPESO (KG)
80
80
3
3
0.56
0.56
TOTAL
TEM
DESCRIPCIN
UN
5
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.01
5.01
5.01
5.01
5.02
5.02
5.04
5.04
5.02
5.02
5.02
5.02
5.02
5.02
5.04
5.01
5.03
MAMPOSTERIA
LINEA 1
LINEA 1
LINEA 1
LINEA 1
LINEA 1
LINEA 2
LINEA 3
LINEA 4
LINEA 4
LINEA 4
LINEA 4
LINEA 5
LINEA 6
LINEA 7
LINEA 8
LINEA 9
LINEA 9
LINEA 9
LINEA 9
LINEA 9
LINEA10
LINEA11
LINEA11
LINEA11
LINEA11
LINEA12
LINEA12
LINEA12
LINEA12
LINEA13
LINEA14
LINEA14
LINEA15
LINEA15
LINEA16
LINEA17
LINEA18
LINEA18
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
M2
M2
M2
M2
M2
M2
ML
M2
ML
Largo
0.90
3.35
4.15
4.10
3.00
1.39
2.55
2.47
0.75
3.35
3.15
1.40
2.55
3.73
0.75
0.9
3.35
4.15
4.10
3.00
6.75
3.75
1.50
2.42
1.50
0.73
0.33
0.30
0.38
1.43
0.78
1.28
1.35
1.80
1.58
0.55
2.3
0.14
Ancho
5.03
5.01
5.01
5.01
5.01
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.04
5.04
5.02
5.04
5.04
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.02
5.01
5.01
5.01
LINEA18
LINEA18
LINEA19
LINEA19
LINEA19
LINEA20
LINEA21
LINEA22
LINEA22
LINEA22
LINEA23
LINEA23
LINEA23
LINEA23
LINEA24
LINEA25
LINEA26
LINEA26
LINEA26
LINEA27
LINEA27
LINEA27
LINEA27
LINEA27
LINEA27
LINEA28
LINEA28
LINEA29
LINEA30
LINEA31
LINEA31
LINEA32
LINEA33
LINEA34
LINEA34
LINEA34
ML
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
ML
ML
M2
ML
ML
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
0.9
0.64
3.35
4.15
4.1
1.35
0.75
2.22
0.825
0.65
3.35
0.9
0.7
2.7
0.6
1.15
3.35
4.15
4.1
3.075
0.27
0.3
3.17
0.4
0.4
0.85
1.15
3.3
2.15
2.15
1.95
2.15
1.3
3.075
0.98
2.515
5.05
ALFAGIA EN CON
ML
10
ANUAL
Alto
0.35
0.35
0.35
UN
1
1
1
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.25
0.25
0.25
TOTAL
Correcin De Volumen de Excavacin
TOTAL
1.41855
1.41855
1.41855
3.9312
0.672
0.672
0.672
0.672
0.462
0.672
0.189
0.4
0.15625
0.15625
12.91035
16.1379375
ECEBO
Alto
0.35
0.35
UN
1
1
TOTAL
1.41855
1.41855
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.25
0.25
0.25
1.41855
3.9312
0.672
0.672
0.672
0.672
0.462
0.672
0.189
0.4
0.15625
0.15625
12.91035
17.2138
1
3
1
1
1
1
1
1
1
1
1
1
TOTAL
16
E
UN
1
1
1
3
1
1
1
1
1
1
1
1
1
1
TOTAL
TOTAL
4.053
4.053
4.053
11.232
1.92
1.92
1.92
1.92
1.32
1.92
0.54
1.6
0.625
0.625
UNIDAD
1
1
1
3
1
TOTAL
1.41855
1.41855
1.41855
3.9312
0.672
37.70
O)
1
1
1
1
1
1
1
1
1
ETO M3 TOTAL
0.672
0.672
0.672
0.462
0.672
0.189
0.4
0.15625
0.15625
12.91035
CTADO
olumenes cimentacion
43.7085
volumen total
96.2915
as de cimentacin (ACERO)
No. De vigas
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3
3
3
3
3
1
1
1
1
TOTAL
15
11
6
17
12
6.5
10.5
12
6.5
17
12
7
19
6
17.2
12
16.8
57
18
46.8
36
5
12
15
15
PESO kg
0.994
1.552
0.994
0.994
0.994
1.552
2.235
3.97
2.235
0.994
0.994
0.994
1.552
0.994
0.994
0.994
0.994
1.552
0.994
0.994
0.994
0.994
1.552
0.994
0.994
TOTAL PESO kg
Descripcin
14.91
Escuadra
17.07
Recta
5.96
Escuadra
16.90
Escuadra
11.93
Escuadra
10.09
Escuadra
23.47
Recta
47.64
Recta
14.53
Escuadra
16.90
Escuadra
11.93
Escuadra
6.96
Escuadra
29.49
Recta
5.96
Escuadra
17.10
Escuadra
11.93
Escuadra
16.70
Escuadra
88.46
Recta
17.89
Escuadra
46.52
Escuadra
35.78
Escuadra
4.97
Escuadra
18.62
Escuadra
14.91
Escuadra
14.91
Escuadra
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
15
0.994
14.98
0.994
14.98
0.994
15
0.994
15
0.994
10.52
0.994
10.52
1.552
5
0.994
12
1.552
15
0.994
4.98
0.994
4.98
0.994
15
0.994
15
0.994
4.98
0.994
4.98
0.994
4.98
0.994
4.98
0.994
ACERO DE REFUERZO TOTAL
UMNAS
VOLUMEN CANTIDAD
0.353125
0.09375
TOTAL
TOTAL
12
5
4.2375
0.46875
4.70625
MNAS
peso (kg)
1.55
1.55
1.55
1.55
0.56
cantidad C
total (kg)
12
TOTAL
0.998
0.56
5
TOTAL
17.36
6.2
9.3
14.26
32.5248
79.6448
955.7376
11.1776
12.5664
23.744
118.72
14.91
14.89
14.89
14.91
14.91
10.46
16.33
4.97
18.62
14.91
4.95
4.95
14.91
14.91
4.95
4.95
4.95
4.95
720.85
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
Escuadra
UNIDAD
1
1
1
3
1
1
1
1
1
1
1
ETO M3 TOTAL
TOTAL
0.6755
0.6755
0.6755
1.872
0.32
0.32
0.192
0.32
0.22
0.32
0.09
5.6805
CANTIDAD
Nombre de viga
V4 (A-E)
V2 (A-E)
V1 (A-E)
V1,2,3 (B-E)
VC (1-4)
VB (1-4)
VA (1-4)
VE (1-4)
V3 (C-D)
10
VD (1-4)
11
VC (3-4)
TOTAL
1
1
119
5.742
113.258
TOTAL
CANTIDAD
1
1
15
TOTAL
TOTAL
0.39312
0.2106
0.6804
1.28412
TOTAL
6.958
11.2
18.158
TOTAL
44.8
44.8
89.6
Alto
UN
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
1.00
1.50
1.00
1.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
2.50
0.8
2.5
TOTAL
SUBTOTALES
2.25
8.38
10.38
10.25
7.50
3.48
6.38
6.18
1.88
8.38
7.88
3.50
6.38
9.33
1.88
2.25
8.38
10.38
10.25
7.50
16.88
3.75
2.25
2.42
2.25
1.81
2.50
2.50
2.50
3.56
1.94
3.19
3.38
4.50
3.94
2.50
1.84
2.50
149.60
10.67
4.31
5.00
20.50
2.50
1.84
0.2
2.5
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
0.9
1.3
1.3
0.9
1.3
1.3
2.2
2.2
2.2
2.2
2.2
2.2
2.2
2.2
0.75
1.45
0.75
0.90
1.60
7.37
9.13
9.02
2.97
1.65
4.88
1.82
1.43
7.37
1.98
1.54
5.94
1.32
2.53
7.37
9.13
9.02
2.77
1.30
1.30
2.85
1.30
1.30
1.87
2.53
7.26
4.73
4.73
4.29
4.73
2.86
2.31
1.42
1.89
0.3
10.00
3.40
27.12
61.72
2.60
2.85
2.60
33.00
5.61
10
CUADRO DE
No.
ESQUEMA Y /O DESCRIPCIN
CANT.
33
21
27
15
12
10
12
11
12
390
13
310
14
60
LONTITUD TOTAL
PESO
SUBTOTAL
TOTAL EN KG O TN
No. De hierro
4
5
4
4
4
5
6
7
6
4
4
4
5
4
4
4
4
5
4
4
4
4
5
4
4
4
4
4
4
4
4
5
4
5
4
4
4
Longitud (m)
7.5
5.5
3
8.5
6
3.25
5.25
6
3.25
8.5
6
3.5
9.5
3
8.6
6
2.8
9.5
3
7.8
6
2.5
6
7.5
7.5
7.5
7.49
7.49
7.5
7.5
5.26
5.26
2.5
6
7.5
2.49
2.49
5.01
5.02
5.03
5.04
M2
M2
ML
ML
Nmero
Plgada
Unidades
6.10
2.20
2.40
2.85
33
94.05
4.85
21
101.85
2.40
19.20
5.50
27
148.50
2.30
15
34.50
2.30
12
27.60
5.00
12
60.00
4.30
25.80
1.04
390
405.6
0.84
310
260.40
0.64
60
ML
KG / M
795.24
DESP. (5%)
1/4
3/8
1/2
38.40
704.40
0.25
176.1
0.56
39.762
511.50
1.00
511.5
GRAN TOTAL
45.24
271.98
3.40
12.70
5/8
3/4
7/8
36.60
13.20
19.20
69.0
1.56
107.64
GRAN TOTAL
2.25
3.06
4.00
835.002
A/B
A/C
A/D
Estos factores de sobrecosto se utilizan para valorizar el tiempo efectivo que un obrero d
est trabajando pero s est devengando
Cercirese del sueldo que se toma como base para utilizar un incremento del 23.73% o del 6,10%
UN SALARIO MNIMO
UNO Y MEDIO MNIMOS
DOS MNIMOS
689,954
1,034,931
1,379,908
166.49
160.27
156.41
A medida que aumenta el salario, la influencia del subsidio del transporte y de la dotacin disminuyen, hasta d
123,73 %, lo cual es igual a 1,2373
CALCULO DE CUADRILLAS 2
ALBAILERIA
AA
FACTORES
JORNAL AYUDANTE
VALOR REAL JORNAL
VALOR TOTAL HORA AYUDANTE
JORNAL OFICIAL
VALOR REAL JORNAL
VALOR TOTAL HORA OFICIAL
VALOR DIA CUADRILLA
1.5 MNIMO
34,0
200.34%
68,
8,
2.20 MN.
195.52%
49,9
97,
12,
165,
20,
cuadrilla
cuadrilla
cuadrilla
cuadrilla
ALBAILERIA
AA
1:1
1:2
1:3
1:4
INSTALACIONES
AA + 10%
20,717
29,237
37,758
46,278
cuadrilla
cuadrilla
cuadrilla
cuadrilla
1:1
1:2
1:3
1:4
PINTURA
AA + 15%
22,789
32,161
41,534
50,906
cuadrilla
cuadrilla
cuadrilla
cuadrilla
1:1
1:2
1:3
1:4
cuadrilla 1:5
cuadrilla 1:6
as x 8 horas
100.00%
116.61%
125.00%
po efectivo que un obrero dedica a una labor determinada y reflejan el costo del tiempo durante el cual no
HORA EFECTIVA
SALARIO Y
ADICIONES
147.66
146.84
148.58
de la dotacin disminuyen, hasta desaparecer por completo. La hora efectiva se obtiene multiplicando el salario ms adiciones X
CALCULO DE CUADRILLAS 2016
ALBAILERIA
AA
INSTALACIONES
AA + 10%
PINTURA
AA + 15%
CARPINTERIAS
AA + 20%
34,025
37,428
39,129
40,830
68,164
8,521
74,981
9,373
78,389
9,799
81,797
10,225
49,904
54,894
57,389
59,884
97,571
12,196
165,735
20,717
107,328
13,416
182,309
22,789
112,206
14,026
190,595
23,824
117,085
14,636
198,882
24,860
CUADRILLAS
PINTURA
CARPINTERIAS
AA + 20%
23,824
33,623
43,422
53,220
cuadrilla
cuadrilla
cuadrilla
cuadrilla
1:1
1:2
1:3
1:4
24,860
35,085
45,310
55,534
65,759
75,983
100.00%
107.19%
HORA
EFECTIVA
184.57
183.54
185.72
salario ms adiciones X
CARPINTERIAS
AA + 20%
40,830
81,797
10,225
59,884
117,085
14,636
198,882
24,860
ITEM
1
1.01
1.02
1.03
2
2.01
3
3.01
3.02
3.03
4
4.01
4.02
5
5.01
6
6.01
6.02
6.03
6.04
6.05
6.06
6.07
7
7.01
7.02
7.03
8
8.01
8.02
9
9.01
9.02
9.03
9.04
9.05
9.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
14
14.01
14.02
14.03
14.04
14.05
14.06
14.07
14.08
14.09
14,09,01
15
15.01
15.02
16
16.01
16.02
17
17.01
17.02
17.03
18
18.01
18.02
18.03
18.04
19
19.01
19.02
19.03
19.04
19.05
DESCRIPCION
PRELIMINARES
CERRAMIENTO PROVISIONAL EN LONA DE CERRAMIENTO (verde)
Lona de Cerramiento h=2.20 M.
Alquiler de Campamento Shelter 6*2,44 con transporte
Vara de clavo 6m
Mano de Obra AA (1:1)
INSTALACION PROVISIONAL DE ENERGIA
Cable 1/0 THW
Cable 2/0 THW
Caja taco 4 circuitos
Cortacircuito atorn. 1 pol 30 amp.
Durmiente 4 x 0,4 x 0,4
Vara de Clavo 6 mts
Mano de Obra AA (1:2)
Subcontrato elctrico
TANQUE DE AGUA PROVISIONAL 550L
Tanque de agua de 550 L (bebedero)
Tubera PVC de 1"
Tubera PVC de 2"
Codo 90 PVC de 1"
Codo 90 PVC de 2"
Vlvula vola rosca 2"
Limpiador PVC
Soldadura CPVC
Mano de Obra AA (1:1)
Subcontrato hidrosanitario
MOVIMIENTOS DE TIERRA
EXCAVACIN MANUAL, INCLUYE TRANSPORTE
Relleno de recebo
Volqueta de M3
Mano de Obra AA (1:1)
CIMENTACIN
CONCRETO POBRE E=.05 M
Concreto comn 1500 PSI e=0,05
Mano de Obra AA (1:3)
ZAPATAS EN CONCRETO, 0,75*0,75
concreto 3000 IVA incluido
Tabla burra de 30 X 300
Repisa 5 X 10 x 300
CARPINTERIA EN MADERA
PUERTAS DE 1x2,20 madera cedro, con chapa (instaladas)
MUEBLE EN MADERA VESTIER SEGN DETALLE
Suministro e instalacion de Mueble en Madera cedro Vestier 2 cuerpos 2,20*1,60*0,60
MUEBLE BAJO COCINA (2,82*0,60*0,90)
Suministro e instalacion de Mueble bajo cocina (2,82*0,60*0,90)
VENTANA EN MADERA CEDRO CAQUETA TAB/CH 10 MM
MUEBLE BAJO COCINA 1 (3,88*0,60*0,90)
Suministro e instalacion de Mueble Bajo Cocina (3,88*0,60*0,90)
MUEBLE ALTO COCINA 1 (4,37*0,30*0,98)
Suministro e instalacion de Mueble Alto cocina 1 (4,37*0,30*0,98)
MUEBLE LAVAMANOS PARA BAO TIPO 1 a=1,10 mts
Suministro e instalacion de Mueble Lavamanos para Bao tipo 1 - a=1,10 mts, incluye iva
MUEBLE DE ROPAS COCINA 7 (0,65*0,60*2,50)
Suministro e instalacion de Mueble de Ropas Cocina 7 (0,65*0,60*2,50)
PUERTA METLICA ACCESO PRINCIPAL SIN CERRADURA
CERRADURA SAFE ALC 141 CLASIC ST
Suministro e instalacin de puerta metlica, incluye IVA, y transporte
PASAMANOS ESCALERA
Suministro e instalacin de pasamanos escaleras, incluye IVA y pintura
PINTURA
ESTUCO Y 3 MANOS DE VINILO
Cemento Gris
Pintuco Agua Viniltex
Lija de Agua
Mano de Obra AA (1:2)P
ENCHAPE EN CERAMICA BAO SERVICIO
Enchape en cermica de 25 x 35,
Cemento Blanco
Agua
Adhesivo Cm Pegacor blanco 90100
Mano de Obra AA (1:2)
ESPEJOS Y VIDRIOS
ESPEJO PELDAR CLARO 4 mm
ASEO
ASEO Y REMATES DE OBRA GRIS
Escoba, Cepillo, Recojedor, esptula
Mano de Obra C-1 (0:1)
RETIRO DE ESCOMBROS
Volqueta de 6 M3
Mano de Obra C-1 (0:1)
LAVADA DE FACHADA
Lavada de fachada, incluye materiales, accesorios y seguridad personal (Casa Limpia)
Mano de Obra C-1 (0:1)
LIMPIEZA Y ASEO FINAL
Aseo y limpieza final de la obra, incluye materiales, (detergentes, lquidos especiales, escobas, cepillos, etc)
Mano de Obra C-1 (0:1)
HERRAMIENTA Y FERRETERA
PULIDORA
ANDAMIO TUBULAR
UN
CANT
VR UNITARIO
VR TOTAL
ML
ML
MS
ML
HC
20.50
1.00
2.59
0.86
17,000.00
1,200,000.00
2,000.00
-
348,500.00
1,200,000.00
5,180.00
-
UN
ML
ML
UN
UN
ML
ML
HC
%
50.00
100.00
1.00
4.00
5.00
30.00
12.00
0.20
2,500.00
3,350.00
27,000.00
21,000.00
1,800.00
2,000.00
640,000.00
125,000.00
335,000.00
27,000.00
84,000.00
9,000.00
60,000.00
128,000.00
UN
UN
ML
ML
UN
UN
UN
UN
QT
HC
%
1.00
1.05
10.50
2.10
2.10
2.10
0.05
0.05
6.00
0.20
115,000.00
3,500.00
6,600.00
850.00
4,900.00
165,000.00
20,000.00
22,000.00
548,650.00
115,000.00
3,675.00
69,300.00
1,785.00
10,290.00
346,500.00
1,000.00
1,100.00
109,730.00
M3
M3
Vj
HC
16.00
0.17
0.86
17.21
150,000.00
-
275.42
25,500.00
-
M2
M3
HC
0.06
0.45
214,000.00
-
12,840.00
-
M3
M3
ML
ML
1.03
1.02
3.67
272,000.00
3,000.00
4,500.00
280,160.00
3,060.00
16,515.00
LB
GL
UN
Di
HC
0.32
0.06
1.02
0.20
7.90
2,304.00
7,288.00
9,839.00
35,000.00
-
737.28
437.28
10,035.78
7,000.00
-
M2
M3
KG
0.11
2.15
278,000.00
2,436.00
30,580.00
5,237.40
HC
0.72
UN
UN
ML
UN
QT
HC
6.00
2.00
0.05
0.90
12,274.00
2,900.00
22,000.00
-
73,644.00
5,800.00
1,100.00
-
UN
M3
UN
M3
KG
KG
KG
UN
M3
HC
0.27
1.00
0.19
0.13
7.62
6.36
196.90
0.15
0.80
317,871.00
72,441.82
233,567.37
2,952.00
495.00
1,444.00
300.00
51,666.00
-
85,825.17
72,441.82
44,377.80
383.76
3,771.90
9,183.84
59,070.00
7,749.90
-
M2
UN
LT
HC
12.60
8.45
0.80
680.00
194.00
-
8,568.00
1,639.30
-
M3
M3
ML
ML
ML
LB
GL
Di
HC
1.03
4.10
3.86
2.59
1.46
0.19
0.20
6.50
272,000.00
4,300.00
2,000.00
2,000.00
2,000.00
7,288.00
35,000.00
-
280,160.00
17,630.00
7,720.00
5,180.00
2,920.00
1,384.72
7,000.00
-
M3
M3
ML
ML
ML
LB
GL
Di
HC
1.03
0.83
3.80
0.68
3.12
0.20
0.20
9.50
260,000.00
4,300.00
2,000.00
2,000.00
2,000.00
7,288.00
35,000.00
-
267,800.00
3,569.00
7,600.00
1,360.00
6,240.00
1,457.60
7,000.00
-
M2
ML
ML
ML
ML
LB
GL
Di
HC
0.64
0.22
0.16
0.50
0.24
0.03
0.02
1.00
4,300.00
2,000.00
4,000.00
2,000.00
2,000.00
7,288.00
35,000.00
-
2,752.00
440.00
640.00
1,000.00
480.00
218.64
700.00
-
M2
HC
1.00
1.20
280,000.00
-
280,000.00
-
M2
LT
HC
42.00
0.50
300.00
-
12,600.00
-
ML
LT
HC
0.70
0.15
300.00
-
210.00
-
M2
Lt
HC
16.20
0.70
300.00
-
4,860.00
-
M2
UN
UN
HC
2.04
1.01
0.11
518.00
47,450.00
-
1,056.72
47,924.50
-
ML
HC
5.64
0.11
4,108.00
-
23,169.12
-
M2
ML
HC
24.00
0.11
5,830.00
-
139,920.00
-
M2
M2
Kg
LT
KG
HC
1.03
6.00
2.50
0.30
1.20
189,000.00
2,400.00
40.00
3,060.00
-
194,670.00
14,400.00
100.00
918.00
-
ML
ML
LT
KG
LT
HC
0.30
2.00
1.00
0.15
1.00
30,000.00
2,400.00
40.00
3,060.00
-
9,000.00
4,800.00
40.00
459.00
-
ML
ML
UN
QT
HC
8.00
2.00
0.18
3.00
994.00
1,606.00
22,000.00
14,121.22
7,952.00
3,212.00
3,960.00
42,363.66
UN
UN
UN
UN
UN
ML
ML
HC
2.00
2.00
1.00
0.05
1.07
1.07
0.85
4,540.00
7,759.00
203,000.00
65,670.00
3,158.00
11,388.00
-
9,080.00
15,518.00
203,000.00
3,283.50
3,379.06
12,185.16
-
ML
ML
UN
UN
HC
2.50
2.00
0.02
0.15
3,158.00
1,319.00
65,670.00
-
7,895.00
2,638.00
1,313.40
-
ML
UN
UN
ML
HC
1.00
0.01
2.00
0.15
10,740.00
65,670.00
4,275.00
-
10,740.00
656.70
8,550.00
-
UN
ML
UN
UN
HC
14.00
8.00
0.14
1.10
3,158.00
1,319.00
65,670.00
-
44,212.00
10,552.00
9,193.80
-
UN
UN
UN
ML
HC
3.00
0.03
5.00
0.50
10,740.00
65,670.00
4,275.00
-
32,220.00
1,970.10
21,375.00
-
UN
UN
UN
ML
HC
0.06
0.03
1.05
0.20
10,663.00
65,670.00
17,105.00
-
639.78
1,970.10
17,960.25
-
UN
UN
UN
UN
ML
ML
HC
3.00
2.00
0.10
0.95
0.28
0.20
21,249.00
10,663.00
65,670.00
12,274.00
17,105.00
-
63,747.00
21,326.00
6,567.00
11,660.30
4,789.40
-
UN
HC
1.00
0.40
104,400.00
-
104,400.00
-
UN
HC
1.00
0.20
54,410.00
-
54,410.00
-
UN
HC
1.00
2.50
135,000.00
20,716.88
135,000.00
51,792.19
UN
HC
1.00
0.90
30,400.00
20,716.88
30,400.00
18,645.19
UN
HC
1.00
0.70
572.00
20,716.88
572.00
14,501.81
UN
1.00
12,900.00
12,900.00
HC
0.70
20,716.88
14,501.81
UN
HC
1.00
1.00
78,913.00
20,716.88
78,913.00
20,716.88
UN
HC
1.00
0.40
6,612.00
20,716.88
6,612.00
8,286.75
UN
HC
1.00
0.40
45,851.00
20,716.88
45,851.00
8,286.75
UN
UN
HC
10.00
1.30
38,000.00
20,716.88
380,000.00
26,931.94
UN
HC
1.00
2.00
108,021.00
20,716.88
108,021.00
41,433.76
UN
ML
UN
UN
ML
HC
7.35
2.04
1.01
7.14
2.00
389.00
718.00
4,756.00
684.00
20,716.88
2,859.15
1,464.72
4,803.56
4,883.76
18,000.00
UN
UN
UN
HC
1.00
1.00
1.00
1.00
20,000.00
96,312.00
69,300.00
20,716.88
20,000.00
96,312.00
69,300.00
20,716.88
M2
M2
Kg
LT
KG
HC
1.03
6.00
2.50
0.30
2.70
200,000.00
2,400.00
40.00
3,060.00
20,716.88
206,000.00
14,400.00
100.00
918.00
55,935.57
ML
M2
LT
KG
LT
HC
0.30
13.50
0.80
0.30
1.10
80,000.00
194.00
930.00
40.00
20,716.88
24,000.00
2,619.00
744.00
12.00
22,788.57
UN
1.00
360,000.00
360,000.00
UN
UN
1.00
1,500,000.00
1,500,000.00
UN
UN
1.00
1,150,000.00
1,150,000.00
M2
1.00
69,598.00
69,598.00
UN
UN
1.00
3,675,308.53
3,675,308.53
UN
UN
1.00
4,667,992.45
4,667,992.45
UN
UN
1.00
605,000.00
605,000.00
UN
UN
1.00
1,882,626.88
1,882,626.88
UN
UN
UN
1.00
1.00
37,085.00
220,000.00
37,085.00
220,000.00
ML
ML
1.00
27,000.00
27,000.00
M2
KG
M2
UN
HC
0.26
133.32
0.05
0.30
370.00
55,000.00
928.00
-
96.20
7,332,600.00
46.40
-
M2
M2
KG
LT
KG
HC
1.03
0.25
2.50
3.00
1.35
18,000.00
930.00
40.00
1,150.00
-
18,540.00
232.50
100.00
3,450.00
-
M2
M2
1.00
52,200.00
52,200.00
M2
1.00
58,000.00
58,000.00
UN
UN
1.00
48,720.00
48,720.00
UN
UN
1.00
32,712.00
32,712.00
UN
UN
1.00
82,720.00
82,720.00
M2
UN
HC
0.20
0.35
1,800.00
12,837.47
360.00
4,493.12
Vj
Vj
HC
1.00
1.50
140,000.00
12,837.47
140,000.00
19,256.21
M2
M2
HC
1.00
0.90
7,000.00
12,837.47
7,000.00
11,553.72
M2
HC
0.10
0.30
22,000.00
12,837.47
2,200.00
3,851.24
MES
MES
1.00
200,000.00
200,000.00
MES
MES
1.00
385,000.00
385,000.00
DD
DD
1.00
1,500.00
1,500.00
M2
DD
DD
1.00
1,700.00
1,700.00
DD
1.00
4,000.00
4,000.00
VR POR ITEM
1,553,680.00
768,000.00
658,380.00
25,775.42
12,840.00
317,945.34
35,817.40
80,544.00
282,804.19
10,207.30
321,994.72
295,026.60
6,230.64
280,000.00
12,600.00
210.00
4,860.00
48,981.22
23,169.12
139,920.00
210,088.00
14,299.00
57,487.66
246,445.72
11,846.40
19,946.70
63,957.80
55,565.10
20,570.13
108,089.70
104,400.00
54,410.00
186,792.19
49,045.19
15,073.81
27,401.81
99,629.88
14,898.75
54,137.75
406,931.94
149,454.76
32,011.19
206,328.88
277,353.57
50,163.57
360,000.00
1,500,000.00
1,150,000.00
69,598.00
3,675,308.53
4,667,992.45
605,000.00
1,882,626.88
257,085.00
27,000.00
7,332,742.60
22,322.50
52,200.00
58,000.00
48,720.00
32,712.00
82,720.00
4,853.12
159,256.21
18,553.72
6,051.24
200,000.00
385,000.00
1,500.00
1,700.00
4,000.00
TEM
1
1.01
1.02
1.03
1.04
2
2.01
3
3.01
3.02
3.03
4
4.01
4.02
5
5.01
6
6.01
6.02
6.03
6.04
6.05
6.06
6.07
7
7.01
7.02
7.03
8
8.01
8.02
9
9.01
9.02
9.03
9.04
9.05
9.06
10
10.01
10.02
11
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
12
12.01
12.02
12.03
12.04
13
13.01
13.02
14
14.01
14.02
14.03
14.04
14.05
14.06
14.07
14.08
14.09
14,09,01
15
15.01
15.02
16
16.01
16.02
17
17.01
17.02
17.03
18
18.01
18.02
18.03
18.04
19
19.01
19.02
19.03
19.04
19.05
DESCRIPCIN
PRELIMINARES
CERRAMIENTO PROVISIONAL EN LONA DE CERRAMIENTO (verde)
INSTALACION PROVISIONAL DE ENERGIA
TANQUE DE AGUA PROVISIONAL 550L
Alquiler de Campamento Shelter 6*2,44 con transporte
MOVIMIENTOS DE TIERRA
EXCAVACIN MANUAL, INCLUYE TRANSPORTE
CIMENTACIN
CONCRETO POBRE
ZAPATAS EN CONCRETO, 0,75*0,75
PLACA DE CONTRAPISO e=0,10
DESAGUES
DESAGUE SENCILLO GRIVAL 3"
CAJA INSPECCION .80x.80x.8O
MAMPOSTERA
MURO EN BLOQUE No. 4 e=0,13 mts
ESTRUCTURA EN CONCRETO
COLUMNAS EN CONCRETO
CONCRETO PARA TANQUE DE AGUA
PLACA DE CONCRETO E= 0,15
MARQUESINA PARA ZONA TERRAZA
AFINADO DE PISO 1:4 h= 0,04 m
AFINADO PASOS ESCALERAS MORTERO 1:4
PAETE LISO MURO MORTERO 1:4 e= 1,5 cm
CUBIERTA
TEJA TRANSPARENTE No. 4
CANAL PVC (RAINGO)
BAJANTE (RAINGO) PAVCO
PISOS
PISO EN MRMOL
GUARDA ESCOBA EN MRMOL
INSTALACIONES HIDROSANITARIAS
ACOMETIDA GENERAL (3/4) PVC L= 5 MT.
CONEXIN TANQUE ELEVADO PVC
RED DE SUMINISTRO PVC 1 (AGUA FRIA)
RED DE SUMINISRRO DE CPVC (AGUA CALIENTE)
PUNTO O SALIDA DE AGUA FRIA (PVC)
PUNTO O SALIDA DE AGUA CALIENTE (CPVC)
AGUAS RESIDUALES
BAJANTE DE AGUAS NEGRAS EN PVC 4"
PUNTO DE DESAGUE PVC DE 3" Y 4"
APARATOS
LAVAMANOS CANCILLER BLANCO
COSTOS DIRECTOS
Administracin
Imprevistos
Utilidades
IVA
TOTAL COSTOS DIRECTOS
VALOR M2 DE CONSTRUCCIN
UN
VALOR UNITARIO
CANTIDAD
ML
UN
UN
MS
20.50
1.00
1.00
1.00
17,000.00
768,000.00
658,380.00
1,200,000.00
M3
17.21
25,775.42
M2
M3
M2
37.70
10.00
57.97
12,840.00
317,945.34
35,817.40
UN
UN
7.00
1.00
80,544.00
282,804.19
M2
109.00
12,840.00
M3
M3
M2
M2
M2
ML
M2
1.98
0.60
50.77
4.20
57.97
28.00
133.32
321,994.72
295,026.60
6,230.64
280,000.00
12,600.00
210.00
4,860.00
M2
ML
ML
57.97
5.64
4.40
48,981.22
23,169.12
139,920.00
M2
ML
57.97
133.32
210,088.00
14,299.00
ML
UN
ML
ML
UN
UN
5.00
1.00
6.00
10.00
5.00
3.00
57,487.66
246,445.72
11,846.40
19,946.70
63,957.80
55,565.10
UN
UN
4.00
7.00
20,570.13
108,089.70
UN
1.00
104,400.00
UN
UN
UN
UN
UN
UN
UN
UN
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
54,410.00
186,792.19
49,045.19
15,073.81
27,401.81
99,629.88
14,898.75
54,137.75
UN
UN
UN
UN
1.00
1.00
1.00
1.00
406,931.94
149,454.76
32,011.19
206,328.88
M2
ML
3.20
10.00
277,353.57
50,163.57
UN
UN
UN
M2
UN
UN
UN
UN
UN
ML
4.00
2.00
1.00
20.00
1.00
1.00
1.00
1.00
1.00
1.60
360,000.00
1,500,000.00
1,150,000.00
69,598.00
3,675,308.53
4,667,992.45
605,000.00
1,882,626.88
257,085.00
27,000.00
M2
M2
1.00
8.00
7,332,742.60
22,322.50
M2
M2
0.80
0.80
52,200.00
58,000.00
UN
UN
UN
6.00
1.00
1.00
48,720.00
32,712.00
82,720.00
M2
Vj
M2
M2
115.94
2.00
24.75
115.94
4,853.12
159,256.21
18,553.72
6,051.24
1.00
1.00
200,000.00
385,000.00
MES
MES
DD
DD
DD
1,500.00
1,700.00
4,000.00
1.00
1.00
1.00
0.10
0.05
0.06
0.16
$
$
$
$
$
6,650,962
3,325,481
3,990,577
638,492
14,605,513
81,115,135
M2
127
638,702
VALOR TOTAL
348,500.00
768,000.00
658,380.00
1,200,000.00
443,594.99
484,068.00
3,179,453.40
2,076,334.68
563,808.00
282,804.19
1,399,560.00
637,549.55
177,015.96
316,329.59
1,176,000.00
730,422.00
5,880.00
647,925.48
2,839,441.32
130,673.84
615,648.00
12,178,801.36
1,906,314.08
287,438.28
246,445.72
71,078.40
199,467.00
319,789.00
166,695.30
82,280.52
756,627.90
104,400.00
54,410.00
186,792.19
49,045.19
15,073.81
27,401.81
99,629.88
29,797.50
108,275.50
406,931.94
149,454.76
32,011.19
206,328.88
887,531.42
501,635.66
1,440,000.00
3,000,000.00
1,150,000.00
1,391,960.00
3,675,308.53
4,667,992.45
605,000.00
1,882,626.88
257,085.00
43,200.00
7,332,742.60
178,580.00
41,760.00
46,400.00
292,320.00
32,712.00
82,720.00
562,670.15
318,512.41
459,204.68
701,580.93
200,000.00
385,000.00
1,500.00
1,700.00
4,000.00
66,509,621.93
tem
1.01
1.02
1.03
2.01
3.01
3.02
3.03
4.01
4.02
5.01
6.01
6.02
6.03
6.04
6.05
6.06
6.07
7.01
7.02
7.03
8.01
8.02
9.01
9.02
9.03
9.04
9.05
9.06
10.01
10.02
11.01
11.02
11.03
11.04
11.05
11.06
11.07
Descripcin
Un
ML
UN
UN
M3
CONCRETO POBRE
ZAPATAS EN CONCRETO, 0,75*0,75
PLACA DE CONTRAPISO e=0,10
DESAGUE SENCILLO GRIVAL 3"
M3
M3
M2
UN
UN
M2
M3
M3
M3
M2
M2
ML
M2
M2
ML
ML
M2
ML
ML
UN
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
11.08
11.09
12.01
12.02
12.03
12.04
13.01
13.02
15.01
15.02
18.01
18.02
18.03
18.04
UN
UN
UN
UN
UN
UN
M2
ML
M2
M2
M2
Vj
M2
M2
Cantidad
Rendimiento
en horas
cuadrilla
Tiempo
Inicial
HC
Tiempo
Inicial en
dias
# cuadrillas
20.50
1.00
1.00
0.16
12.00
6.00
3.28
12.00
6.00
0.41
1.50
0.75
1
1
1
10.00
15.00
10.00
57.97
1.00
1.00
109.00
1.98
0.60
20.77
4.20
57.97
28.00
133.32
57.97
5.64
4.40
57.97
133.32
5.00
1.00
6.00
0.86
2.00
8.27
1.90
0.90
5.40
0.75
10.29
16.08
0.66
1.20
0.50
0.15
0.50
0.45
0.15
0.10
1.30
1.20
3.00
10.00
0.30
8.60
30.00
82.70
110.14
0.90
5.40
81.75
20.37
9.65
13.71
5.04
28.99
4.20
66.66
26.09
0.85
0.44
75.36
159.98
15.00
10.00
1.80
1.08
3.75
10.34
13.77
0.11
0.68
10.22
2.55
1.21
1.71
0.63
3.62
0.53
8.33
3.26
0.11
0.06
9.42
20.00
1.88
1.25
0.23
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
10.00
5.00
3.00
4.00
7.00
1.00
1.00
0.15
1.50
1.50
0.55
1.60
0.40
0.20
1.50
7.50
4.50
2.20
11.20
0.40
0.20
0.19
0.94
0.56
0.28
1.40
0.05
0.03
1
1
1
1
1
1
1
1.00
1.00
1.00
1.00
1.00
1.20
0.20
0.48
0.10
1.00
1.20
0.20
0.48
0.10
1.00
0.15
0.03
0.06
0.01
0.13
1
1
1
1
1
2.00
2.00
1.00
1.00
1.00
1.00
0.30
0.15
3.00
2.00
2.00
1.00
0.60
0.30
3.00
2.00
2.00
1.00
0.08
0.04
0.38
0.25
0.25
0.13
1
1
1
1
1
1
3.20
0.75
2.40
0.30
10.00
1.00
8.00
115.94
2.00
24.75
115.94
1.30
1.00
0.91
0.35
1.50
0.90
0.30
13.00
1.00
7.28
40.58
3.00
22.28
34.78
1.63
0.13
0.91
5.07
0.38
2.78
4.35
1
1
1
1
1
1
1
942.60
TIEMPO TOTAL
Tiempo
Estimado
0.41
1.50
0.75
1.08
3.75
10.34
13.77
0.11
0.68
10.22
2.55
1.21
1.71
0.63
3.62
0.53
8.33
3.26
0.11
0.06
9.42
20.00
1.88
1.25
0.23
0.19
0.94
0.56
0.28
1.40
0.05
0.03
0.15
0.03
0.06
0.01
0.13
0.08
0.04
0.38
0.25
0.25
0.13
0.30
1.63
0.13
0.91
5.07
0.38
2.78
4.35
117.82
16.83
3.93
DIAS
SEMANAS
NOMBRE:
NRC:
TEM
DESCRIPCIN O ACTIVIDAD
1.01
1.02
1.03
2.01
3.01
CONCRETO POBRE
3.02
3.03
4.01
4.02
5.01
6.01
COLUMNAS EN CONCRETO
6.02
6.03
6.04
6.05
6.06
6.07
7.01
7.02
7.03
8.01
PISO EN MRMOL
8.02
9.01
9.02
9.03
9.04
9.04
9.05
9.06
10.01
10.02
11.01
11.02
11.03
11.04
11.05
11.06
11.07
GABINETE BAO
11.08
11.09
12.01
12.02
12.03
12.04
13.01
13.02
15.01
15.02
18.01
18.02
RETIRO DE ESCOMBROS
MES
SEMANA
DA
UN
Tiempo TOTAL
Valor TOTAL
SEMANA 1
3
4
%
-
UN
0.41
348,500
UN
1.5
2,137,200
UN
0.75
423,757
UN
1.075
443,595
UN
3.75
430,028
M2
10.3375
3,179,453
M2
13.767875
2,076,335
M3
0.1125
306,774
M3
0.675
3,487,799
M2
10.21875
1,399,560
M2
2.546775
1,192,381
M2
1.206
ML
1.713525
2,102,140
ML
0.63
1,273,285
M2
3.623125
1,315,414
UN
0.525
3,008,480
M2
0.525
647,925
GB
8.332375
2,974,837
ML
3.2608125
35,929
ML
0.10575
615,648
ML
0.055
6,994,147
UN
9.420125
1,906,314
ML
19.9977
287,438
ML
1.875
271,914
UN
1.25
98,045
UN
0.225
244,411
377,511
348,500
2,137,200
423,757
443,595
430,028
3,179,453
2,076,335
27,889
UN
0.225
244,411
UN
0.1875
198,545
UN
0.9375
166,695
UN
0.5625
798,575
UN
0.275
756,628
UN
1.4
112,893
UN
0.05
58,657
UN
0.025
160,479
UN
0.025
34,647
UN
0.06
2,695
UN
0.0125
15,023
UN
0.125
85,283
UN
0.075
98,072
UN
0.0375
108,276
UN
0.375
407,603
UN
0.25
150,487
UN
0.25
206,845
ML
0.125
206,329
M2
0.3
43,200
UN
1.625
501,636
UN
0.125
82,720
UN
0.91
178,580
UN
5.072375
562,670
UN
0.375
318,512
111.07
42,833,868
SEMANA 1
5
SEMANA 2
10 11 12
13
14
15
16
MES 1
SEMANA 3
17 18
19
20
21
22
23
24
SEMANA 4
25
26
348,500
2,137,200
423,757
443,595
430,028
3,179,453
2,076,335
27,889
195,220
83,666
3,487,799
1,399,560
1,192,381
377,511
2,102,140
1,273,285
1,089,182
EMANA 4
27
28
29
30
31
SEMANA 5
32
33
34
35
36
37
38
SEMANA 6
39
40
MES 2
SEMANA
41
42
43
44
2,102,140
1,273,285
1,089,182
226,232
11,460,877
11,460,877
647,925
2,974,837
66,110
1
MES 2
SEMANA 7
45
46
47
48
49
50
51
52
SEMANA 8
53
54
55
56
57
58
SEMANA 9
59
60
264,440
1
215,477
215,477
6,994,147
1,906,314
61
MES 3
ANA 9
5,477
62
63
64
65
SEMANA 10
66
67
68
69
70
184,693
287,438
271,914
98,045
244,411
50
51
SEMANA 11
52
53
54
55
56
198,545
166,695
798,575
756,628
112,893
58,657
160,479
34,647
2,695
15,023
85,283
98,072
108,276
407,603
150,487
206,845
206,329
43,200
501,636
82,720
178,580
562,670
318,512