Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Análisis de Precios Unitarios - CEEC - 15mar13
Análisis de Precios Unitarios - CEEC - 15mar13
Diciembre 17 de 2012
ANALISIS DE
UNITARIOS
. . MATERIAL
PRECIOS
UNIDAD
CANTIDAD
PRELIMINARES
1.1.1
22G021
22G060
22G103
24C075
27A844
20H700
28A800
1.2.2
01A090
02A030
10B005
14A120
14A310
16B045
17A035
17A248
22G093
22G100
24C075
20H700
1.2.4
22G020
30A100
30A104
30A154
20H700
Localizacion y Replanteo
DURMIENTE ORDINARIO 4 MT
PLANCHON ORDINARIO 3 MT
VARA DE CLAVO
PUNTILLA DE 2" C.C
HILO POLIPROPILENO
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO DE TOPOGRAFIA
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
m2
ML
ML
ML
LBR
ML
...
% (M+MO)
...
MES
...
Letrinas en Mamposteria
RECEBO
CONCRETO COMUN DE 2500 PSI DI
SANITARIO ACUACER BLANCO
GANCHO ETERNIT
TEJA No.4 A.C.
TUBO DE GRES DE 4"X1 MTS AA
BISAGRA ACERO DE 3"
PORTACANDADO DE 3"
TABLA CHAPA ORDINARIO 0.30X3 M
VARA BASE PROM.= 7 cm (CLAVO)
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
und
M3
M3
UND
UND
UND
UND
UND
UND
ML
UND
LBR
...
% (M+MO)
...
% (M+MO)
...
Valla de identificacion
DURMIENTE ORDINARIO 3 MT
EXCAVACION MANUAL M.O.
DADOS CONCRETO SIMPLE 2000
RELLENO EN RECEBO COMPACTADO
VALLA LICENCIA DE CONSTRUCCION
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA
und
UND
M3
M3
M3
UND
...
% (M+MO)
...
% (M+MO)
...
1 de 448
...
HR
...
HR
...
HR
0.0200
0.0200
0.0200
0.0200
0.2000
3.0%
0.0003
0.05
0.10
0.10
1.00
8.00
4.00
10.00
3.00
1.00
14.00
5.00
1.20
0.25%
0.12%
6.93
2.0000
0.0240
0.0300
0.0240
1.0000
0.04%
0.01%
1.03
. . MATERIAL
UNIDAD
CANTIDAD
1.2.5
01A090
20H700
28A812
1.3.1
08M075
08E160
22G070
25I060
25I120
Provisional Telefono
ALAMBRE TWTF/ATT 2X22
CAJA GALVANIZADA 5800 RECTAN.
TOMA SOBREPONER TELEFONO
VARA BASE PROM.= 7 cm (CLAVO)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA EE Electricos
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
glb
ML
UND
UND
UND
...
% (M+MO)
...
% (M+MO)
...
20H701
20H700
20H701
1.3.3
13A050
13A070
13A180
13A185
13A220
13C160
13C265
...
HR
und
UND
UND
ML
UND
ML
...
% (M+MO)
...
% (M+MO)
...
M3
...
% (M+MO)
...
DD
...
Provisional Agua
LLAVE S/CROM.JAR.R:60404 C/R
VALVULA/REGISTRO RW 1/2"
REPISA ORDINARIO 3 MT
CODO 45 PVCP 1/2"
TUBO PVCP RDE 13.5 1/2" (6ML)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB Instalaciones
SUBTOTAL MANO DE OBRA
ACOMETIDA DE 1" EN PISO
MEDIDOR DE 1" (suministro e instlacion)
DERECHOS DE CONEXIN
TOTAL UNITARIO
20H700
1.3.2
13A090
13E161
13P367
22G100
m3
Provisional Energia
ALAMBRE TW 12
ALAMBRE TW 8
CABLE THW 1/0
CABLE THW 2/0
CABLE AISLADO No. 4 THHN-THWN
INTERRUPTOR SENCILLO AVE 400
TOMA SENCILLA AVE 606
2 de 448
...
HR
1.30
0.3%
0.03
0.52
1.5000
1.5000
1.5000
7.5000
83.0000
1.31%
0.60%
29.91
UND
UND
...
HR
glb
ML
ML
ML
ML
ML
UND
UND
100.0000
5.0000
5.0000
2.0000
1.31%
0.60%
7.96
960.00
320.00
0.00
12.00
12.00
. . MATERIAL
UNIDAD
13E126
13E131
13E136
13G060
13G160
13P335
13P369
25A030
25A031
13M011
13P100
UND
UND
UND
UND
UND
UND
UND
UND
UND
ML
UND
...
% (M+MO)
...
% (M+MO)
...
20H700
20H701
...
HR
CANTIDAD
12.00
1.00
12.00
2.00
8.00
12.00
8.00
25.00
25.00
0.00
1.37%
0.60%
26.96
M2
20H700
20H701
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ACUEDUCTO
DERECHOS DE CONEXIN
TOTAL UNITARIO
3 de 448
und
UND
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
1.00
. . MATERIAL
UNIDAD
CANTIDAD
20H700
20H701
1.3.6
08M075
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ALCANTARILLADO
DERECHOS DE CONEXIN
TOTAL UNITARIO
20H700
20H701
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN ENERGIA
DERECHOS DE CONEXIN
TOTAL UNITARIO
4 de 448
und
UND
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
1.00
und
UND
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
1.00
. . MATERIAL
1.3.7
08M075
20H700
20H701
1.5.2
20H700
20H701
28A800
28A802
1.5.2
20H700
20H701
28A800
28A802
1.5.4
UNIDAD
( No Aplica )
SUBTOTAL MATERIALES
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
DERECHOS DE CONEXIN TELEFONO
DERECHOS DE CONEXIN
TOTAL UNITARIO
5 de 448
CANTIDAD
und
UND
...
% (M+MO)
...
% (M+MO)
...
...
HR
UND
1.00
m2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
3%
1%
0.50
0.049
0.93
0.05
M2
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
M2
3%
1%
0.44
0.022
0.68
0.05
. . MATERIAL
20H700
20H701
28A800
28A802
UNIDAD
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
- COMPRESOR DE 2 MARTILLOS
SUBTOTAL EQUIPO
- VOLQUETA (6M3)
SUBTOTAL TRANSPORTE
- MANO DE OBRA CUADRILLA AA DEMOLICION
- MANO DE OBRA CUADRILLA AA CARGUE
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
1.5.5
20H700
20H701
28A800
28A802
(no aplica)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
Equipo Traciego y Transporte Vertical/Horizontal Obra
COMPRESOR DE 2 MARTILLOS
SUBTOTAL EQUIPO
VOLQUETA (6M3)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA DEMOLICION
MANO DE OBRA CUADRILLA AA CARGUE
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
CANTIDAD
3%
1%
0.44
0.022
0.68
0.05
M3
...
% (MO)
...
% (MO)
HR
...
VJE
...
HR
HR
2%
2%
3.75
0.217
7.66
0.48
CIMENTACION
PILOTES PREEXCAVADOS
2.1.1
-
20H700
6 de 448
ml
dd
m3
...
% (M+MO)
...
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
dd
...
...
HR
0.1824
1.0000
0.0200
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.0231
0.4880
. . MATERIAL
2.1.2
04C010
24A060
20H701
2.1.3
02A051
UNIDAD
CANTIDAD
kg
KGR
KGR
...
...
% (M+MO)
...
1.05
0.03
2.0%
...
HR
0.02
m3
M3
...
1.00
...
...
...
EXCAVACIONES
2.2.1
20H700
28A202
28A200
2.2.2
20H700
28A202
28A200
7 de 448
m3
...
% (MO)
...
HR
...
VJE
...
HR
2.0%
0.0580
0.1667
0.0609
m3
...
% (MO)
...
HR
...
VJE
...
HR
2.0%
0.0580
0.1667
0.0609
. . MATERIAL
2.2.3
20H700
28A202
28A200
2.2.4
20H700
20H701
28A200
2.2.5
20H700
20H701
28A200
2.2.6
20H700
20H701
28A200
UNIDAD
Excavacion
Manual
Dados
( incluye retiro, cargue y
transporte fuera de la obra )
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Excavacion
Manual
Vigas Cimentacion
( incluye retiro,
cargue y transporte fuera de la obra)
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
VOLQUETA
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
MANO DE OBRA CUADRILLA AA Retiro y Cargue
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
8 de 448
CANTIDAD
m3
...
% (MO)
...
HR
...
VJE
...
HR
2.0%
0.0580
0.1667
0.0609
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.0%
1.0%
0.1667
1.25
0.45
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.0%
1.0%
0.1667
1.25
0.45
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.0%
1.0%
0.1667
1.25
0.45
. . MATERIAL
2.2.7
20H700
20H701
28A200
2.2.8
20H700
20H701
28A200
UNIDAD
CANTIDAD
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.0%
1.0%
0.1667
2.40
0.87
m3
...
% (MO)
...
% (MO)
...
VJE
...
HR
HR
2.0%
1.0%
0.1667
2.40
0.87
PERFILADA y PROTECCION
2.3.1
20H700
20H701
2.3.2
20H700
20H701
9 de 448
m2
...
% (MO)
...
% (MO)
...
...
HR
1.8%
1.0%
0.23
m2
...
% (MO)
...
% (MO)
...
...
HR
1.8%
1.0%
0.23
. . MATERIAL
UNIDAD
2.3.3
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H700
20H701
2.3.4
(No aplica)
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(No aplica)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H700
20H701
2.3.5
20H700
20H701
CANTIDAD
m2
...
% (MO)
...
% (MO)
...
...
HR
1.8%
1.0%
0.23
m2
...
% (MO)
...
% (MO)
...
...
HR
1.8%
1.0%
0.23
m2
...
% (MO)
...
% (MO)
...
...
HR
2.0%
1.0%
0.23
TOTAL UNITARIO
2.3.6
01D010
03A015
04I300
20H700
20H701
2.3.7
01D010
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
MALLA ELECTROSOLDADA
SUBTOTAL MATERIALES
- HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Excavacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
m2
M3
BTO
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
ARENA DE PENA
M3
10 de 448
0.0232
0.1450
0.71
1.3%
0.6%
0.52
0.0232
. . MATERIAL
UNIDAD
03A015
04I300
BTO
KG
...
% (M+MO)
...
% (M+MO)
...
20H700
20H701
...
HR
CANTIDAD
0.1450
0.71
1.3%
0.6%
0.52
TOTAL UNITARIO
RELLENOS
2.4.1
20H700
28A812
2.4.2
01A090
20H700
28A811
28A812
2.4.3
01A090
20H700
28A811
28A812
11 de 448
m3
...
% (M+MO)
...
DD
...
...
HR
2.0%
0.05
0.86
m3
M3
...
% (M+MO)
...
DD
HR
...
...
HR
1.30
0.0%
0.0823985
0.0823985
0.1045526
m3
M3
...
% (M+MO)
...
DD
HR
...
...
HR
1.30
0.0%
0.0823985
0.0823985
0.1045526
. . MATERIAL
UNIDAD
CANTIDAD
CONCRETOS CIMENTACION
2.5.1
02A010
02A030
20H600
50F120
2.5.2
02A010
02A035
22G121
24C075
20H600
28A816
50F120
2.5.3
02A010
02A035
22G121
24C075
20H600
28A816
50F120
2.5.4
02A010
02A035
22G121
24C075
20H600
m2
M3
M3
...
% ( MO )
...
MES/M3
...
m3
M3
M3
M3
LBR
...
% (M+MO)
...
HR
MES/M3
...
m3
M3
M3
M3
LBR
...
% (M+MO)
...
HR
MES/M3
...
m3
M3
M3
M3
LBR
...
% (M+MO)
...
12 de 448
...
HR
...
HR
...
HR
0.0525
0.0525
0.6%
0.0001
0.30
1.05
1.05
6.30
0.33
0.2%
1.04
0.0011
10.51
1.05
1.05
6.30
0.33
0.2%
1.04
0.0011
10.51
1.05
1.05
6.30
0.33
0.2%
. . MATERIAL
28A816
50F120
*
*
*
2.5.5
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
*
*
*
2.5.6
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
UNIDAD
VIBRADOR A GASOLINA
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
HR
MES/M3
...
...
HR
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
13 de 448
...
HR
...
HR
CANTIDAD
1.04
0.0011
10.51
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
0.1%
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
19.65
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
0.1%
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
19.65
. . MATERIAL
*
*
*
2.5.8
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
*
*
*
2.5.9
02A010
02A035
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
21B135
20H600
28A816
50B225
50D150
50D500
50F100
50F120
2.5.10
02A010
02A035
21D300
22G120
20H600
UNIDAD
14 de 448
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
m3
I M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
ML
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
MES/M3
...
...
HR
CANTIDAD
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
0.1%
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
19.65
1.05
1.05
30.0000
0.6822
0.38
0.13
0.22
6.3000
0.8000
1.0500
0.1%
0.4300
0.2000
5.0000
2.0000
0.2000
0.0011
19.65
m2
M3
M3
KGR
M3
...
% (M+MO)
0.11
0.11
0.11
0.11
0.2%
. . MATERIAL
28A816
50F120
UNIDAD
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
2.5.11
...
HR
MES/M3
...
...
HR
CANTIDAD
0.4147
0.0001
0.64
m2
Esmaltado
20H600
20H601
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Retardante de Evaporacion de agua
Tipo Sikaflim (0.06 kg/m2)
21B140
20H600
20H701
21B140
20H600
20H701
21B140
20H701
...
HR
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
KGR
...
% (M+MO)
...
% (M+MO)
...
1.4%
0.0234
0.17
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
...
HR
0.06
0.5%
0.5%
0.0011
KGR
...
HR
0.30
0.5%
0.5%
0.006
KGR
KGR
SUBTOTAL MATERIALES
20H600
% (M+MO)
...
DD
...
5.00
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
15 de 448
% (M+MO)
0.5%
0.5%
. . MATERIAL
UNIDAD
SUBTOTAL EQUIPO
CANTIDAD
...
...
HR
0.10
2.6.1
02A010
02A035
21D300
20H600
28A816
22G120
50F120
2.6.2
02A010
02A035
21D300
20H600
28A816
22G120
50F120
2.6.3
02A010
02A035
21D300
20H600
28A816
22G120
BOMBEO
DI
CONCRETO MR43 f'c=4.500 psi (31.5Mpa)
POLIETILENO C-4(1KG=10.66 M2)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
REGLA VIBRAORIA Briss Straton 8HP
TEXTURIZADO PAVIMENTO CONCRETO
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Cimentacion
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
16 de 448
m3
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
MES/M3
...
...
HR
1.00
1.00
0.11
0.2%
0.15
2.71
0.00
7.18
m3
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
MES/M3
...
...
HR
1.00
1.00
0.11
0.2%
0.15
2.71
0.00
7.18
m3
M3
M3
KGR
...
% (M+MO)
...
DIA
DIA
1.00
1.00
0.11
0.2%
0.15
2.71
. . MATERIAL
50F120
2.6.4
02A035
02A035
20H600
28A816
2.6.5
20H600
UNIDAD
( No Aplica )
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
CORTADORA DE CONCRETO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
MES/M3
...
...
HR
CANTIDAD
0.00
7.18
m3
M3
M3
...
% (M+MO)
...
DIA
...
...
HR
1.00
1.00
0.0%
0.00
0.00
ML
...
% (M+MO)
...
DD
...
2.0%
0.05
...
HR
0.17
2.6.6
21B140
20H600
20H701
2.6.7
21B140
SIKADUR 51 SL
ML
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
0.5%
0.5%
0.03
ML
KGR
SUBTOTAL MATERIALES
20H600
ML
0.18
...
HERRAMIENTAS MENORES
% (M+MO)
17 de 448
0.5%
. . MATERIAL
UNIDAD
SUBTOTAL HERRAMIENTAS
...
20H701
CANTIDAD
% (M+MO)
SUBTOTAL EQUIPO
0.5%
...
...
HR
0.05
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
REFUERZO CIMENTACION
2.7.1
04C010
24A060
20H701
2.7.2
04C010
24A060
20H701
2.7.3
04C010
24A060
20H701
2.7.4
04C010
18 de 448
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
1.05
. . MATERIAL
24A060
20H701
2.7.5
04C010
24A060
20H701
2.7.6
04C010
24A060
20H701
2.7.7
04C010
24A060
20H701
2.7.8
04C010
24A060
UNIDAD
19 de 448
KGR
...
...
% (M+MO)
...
CANTIDAD
0.03
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
1.05
0.03
. . MATERIAL
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H701
2.7.9
04I300
24A060
20H701
UNIDAD
CANTIDAD
...
...
% (M+MO)
...
2.0%
...
Manejo
Malla Electrosoldada
f'y=5.000 kg/cm2 (500 Mpa)
M.3.78
Placa Cimentacion
MALLA ELECTROSOLDADA
ALAMBRE NEGRO #18 (KG=111.11M)
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y Manejo
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
HR
0.02
kg
KG
KGR
...
...
% (M+MO)
...
1.05
0.03
2.0%
...
HR
0.02
ESTRUCTURA EN CONCRETO
ELEMENTOS VERTICALES EN CONCRETO
3.1.1
*
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
Columnas Circulares
en concreto reforzado
f'c=5000 psi
CONCRETO COMUN DE 5000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/COLUMNA 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
MORDAZA-PLATINA 3"X1/4X0.75 MT
FORMALETA Metalica para Elementos Circulares
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20 de 448
a la vista
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
19.65
. . MATERIAL
3.1.2
*
*
*
*
*
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
3.1.3
*
*
*
*
*
02A045
02A047
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
3.1.4
02A045
02A047
UNIDAD
reforzado a
reforzado a
21 de 448
CANTIDAD
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
15.11
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
15.11
m3
M3
M3
1.05
1.05
*
*
*
*
*
. . MATERIAL
UNIDAD
02A048
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50F100
50F110
50F120
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
DIA
M2/M3
MES/M3
...
SOBRECOSTO FLUIDO
DISTANCIADOR P/COLUMNA 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
MORDAZA-PLATINA 3"X1/4X0.75 MT
FORMALETA Madera Liston Machimbrado
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
CANTIDAD
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
0.5600
5.0000
100.0000
35.0000
1.0000
0.0012
15.11
VIGAS AEREAS
3.2.1
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
3.2.2
02A045
02A045
02A045
04U005
21D300
21B121
21B122
22 de 448
en
concreto
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
35.0000
0.7500
6.5127
0.0012
15.72
m3
M3
M3
M3
UND
KGR
KGR
KGR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
*
*
*
*
. . MATERIAL
UNIDAD
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
3.2.3
*
*
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
50F110
50F120
3.2.4
*
*
02A045
02A045
02A045
04U005
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50F100
50F110
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
FORCLAMPS
FORMALETA Madera Liston Machimbrado
FORMALETA Entrepiso (Camilla+Cercha+Parales)
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
concreto
Vigas Aereas
Cubierta, en concreto reforzado a la vista
f'c=5000 psi. Niv. +18.60
CONCRETO COMUN DE 5000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/COLUMNA 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
FORCLAMPS
FORMALETA Madera Liston Machimbrado
23 de 448
CANTIDAD
0.22
2.94
3.60
0.1%
1.6000
35.0000
0.7500
6.5127
0.0012
15.72
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
M2/MES
MES/M3
...
...
HR
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
35.0000
0.7500
6.5127
0.0012
15.72
m3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
DIA
M2/M3
1.05
1.05
1.05
30.00
0.68
0.38
0.13
0.22
2.94
3.60
0.1%
1.6000
35.0000
0.7500
. . MATERIAL
*
*
50F110
50F120
UNIDAD
M2/MES
MES/M3
...
...
HR
CANTIDAD
6.5127
0.0012
15.72
PLACAS EN CONCRETO
3.3.1
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
3.3.2
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
24 de 448
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
0.14%
1.0368
8.4845
0.0005
2.41
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
0.14%
1.0368
8.4845
0.0005
2.41
. . MATERIAL
3.3.3
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
02A010
02A045
02A045
02A045
04U010
21D120
22G010
22G120
24C075
20H600
28A816
28A816
50F110
50F120
reforzado
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
DESENCOFRANTE
BOCEL 1/2 LUNA 15mm C/MACHO
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
CASETON DE ICOPOR RECUPERABLE
FORMALETA Entrepiso (Camilla+Cercha+Parales)
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
3.3.5
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
3.3.4
*
*
UNIDAD
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
DESENCOFRANTE
BOCEL 1/2 LUNA 15mm C/MACHO
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
25 de 448
CANTIDAD
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
0.3675
0.3675
0.3675
0.3675
8.4000
0.1680
1.2600
2.8000
0.8400
0.14%
1.4515
11.8782
0.0007
3.3778
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M3/M3
M2/MES
MES/M3
...
...
HR
0.29
0.29
0.29
0.29
3.0000
0.06
0.4500
1.0000
0.3000
0.14%
0.6221
0.2300
8.9971
0.0003
3.73
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
*
*
. . MATERIAL
UNIDAD
20H600
28A816
50F110
50F120
% (M+MO)
...
HR
M2/MES
MES/M3
...
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
FORMALETA Entrepiso (Camilla+Cercha+Parales)
ALQUILER TORRE GRUA ( 2 unidades )
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
3.3.6
...
HR
CANTIDAD
0.14%
1.0368
8.4845
0.0005
2.41
m2
Esmaltado
20H600
20H601
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Retardante de Evaporacion de agua
Tipo Sikaflim (0.06 kg/m2)
21B140
20H600
20H701
21B140
20H600
20H701
21B140
...
HR
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
KGR
...
% (M+MO)
...
% (M+MO)
...
1.4%
0.0234
0.17
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
...
HR
0.06
0.5%
0.5%
0.0011
KGR
...
HR
0.30
0.5%
0.5%
0.006
KGR
KGR
SUBTOTAL MATERIALES
20H600
% (M+MO)
...
DD
...
5.00
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
26 de 448
0.5%
. . MATERIAL
UNIDAD
20H701
SUBTOTAL EQUIPO
% (M+MO)
CANTIDAD
0.5%
...
...
HR
0.10
3.3.7
m2
Esmaltado
20H600
20H601
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Retardante de Evaporacion de agua
Tipo Sikaflim (0.06 kg/m2)
21B140
20H600
20H701
21B140
20H600
20H701
21B140
20H701
...
HR
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
KGR
...
% (M+MO)
...
% (M+MO)
...
1.4%
0.0234
0.17
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
...
HR
0.06
0.5%
0.5%
0.0011
KGR
...
HR
0.30
0.5%
0.5%
0.006
KGR
KGR
SUBTOTAL MATERIALES
20H600
% (M+MO)
...
DD
...
7.00
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
27 de 448
% (M+MO)
0.5%
0.5%
. . MATERIAL
UNIDAD
SUBTOTAL EQUIPO
CANTIDAD
...
...
HR
0.14
3.3.8
m2
Esmaltado
20H600
20H601
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
ALLANADORA ALLEN
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Retardante de Evaporacion de agua
Tipo Sikaflim (0.06 kg/m2)
21B140
20H600
20H701
21B140
20H600
20H701
21B140
20H701
...
HR
KGR
...
% (M+MO)
...
% (M+MO)
...
ANTISOL BLANCO
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Endurecedor Sikaflor - 3 Quarz Top
(5 kg/m2)
KGR
...
% (M+MO)
...
% (M+MO)
...
1.4%
0.0234
0.17
KGR
SIKAFLIM
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Suministro y Aplicacin Curador Tipo Antisol Blanco para
Tortas en Concreto ( 0.3 kg/m2 )
-
...
HR
0.06
0.5%
0.5%
0.0011
KGR
...
HR
0.30
0.5%
0.5%
0.006
KGR
KGR
SUBTOTAL MATERIALES
20H600
% (M+MO)
...
DD
...
7.00
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
% (M+MO)
...
28 de 448
0.5%
0.5%
. . MATERIAL
UNIDAD
CANTIDAD
...
HR
0.14
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.2
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
Escalera
Aerea No.1
Nucleo F1 - N1
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.2 Hall Recepcion F1 - P28 Oficinas
Camara de Comercio, en concreto reforzado a la vista f'c=4000
psi Punto Fijo Principal Niv. +2.40 a +6.10
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
29 de 448
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
. . MATERIAL
UNIDAD
3.4.3
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.4
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
Escalera
Aerea No.3 Hall Recepcion F1-A02 Oficinas
Camara de Comercio
en concreto reforzado a la vista
f'c=4000 psi. Niv. +2.40 a +6.10
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.4 Nucleo F1 - N6
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
30 de 448
CANTIDAD
...
...
HR
19.65
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
. . MATERIAL
UNIDAD
CANTIDAD
3.4.5
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.6
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
Escalera
Aerea No.5 Nucleo F1 - N7
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.6 Nucleo F1 - N5
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
31 de 448
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
. . MATERIAL
3.4.7
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.8
*
*
*
*
02A010
02A035
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
3.4.9
02A010
02A035
UNIDAD
Escalera
Aerea No.7 Nucleo F1 - N3
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +16.20
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Escalera
Aerea No.8 Nucleo F1 - N2
en concreto
reforzado a la vista f'c=4000 psi. Niv. +2.40 a +9.85
BOMBEO
DI
CONCRETO COMUN DE 4000 PSI DI
SOBRECOSTO GRAVILLA FINA
SOBRECOSTO FLUIDO
DISTANCIADOR P/PLACAS 35mm
POLIETILENO C-4(1KG=10.66 M2)
DESENCOFRANTE
CURASEL
EPOTOC
MADERA ORDINARIA
PUNTILLA DE 2" C.C
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
VIBRADOR A GASOLINA
ANDAMIO TUBULAR SECCION
CAMILLA EN MADERA 0.70X1.40 MT
PARAL PLANO CON PASADOR
CERCHA METALICA 3.00 MTS
ALQUILER TORRE GRUA
SUBTOTAL FORMALETA y EQUIPOS
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Estructura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
32 de 448
CANTIDAD
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
m3
M3
M3
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
1.05
1.05
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
m3
M3
M3
1.05
1.05
*
*
*
*
. . MATERIAL
UNIDAD
02A045
02A045
04U010
21D300
21B121
21B122
21B1223
22G121
24C075
20H600
28A816
50B225
50D150
50D500
50D400
50F120
M3
M3
UND
KGR
KGR
KGR
KGR
M3
LBR
...
% (M+MO)
...
HR
MES
SEM
DIA
UND
MES/M3
...
...
HR
CANTIDAD
1.05
1.05
12.00
0.68
0.38
0.13
0.22
2.94
3.60
0.12%
1.6000
0.5600
5.0000
100.0000
33.0000
0.0010
19.65
REFUERZO ESTRUCTURA
3.5.1
04C010
24A060
20H701
3.5.2
04C010
24A060
20H701
3.5.3
04C010
24A060
33 de 448
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
. . MATERIAL
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H701
3.5.4
04C010
24A060
20H701
3.5.5
04C010
24A060
20H701
3.5.6
04C010
24A060
20H701
3.5.7
04C010
24A060
UNIDAD
34 de 448
...
% (M+MO)
...
CANTIDAD
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
. . MATERIAL
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20H701
3.5.8
04C010
24A060
20H701
3.5.9
04C010
24A060
20H701
3.5.10
04C010
24A060
20H701
3.5.10
04C010
24A060
UNIDAD
35 de 448
...
% (M+MO)
...
CANTIDAD
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
CANTIDAD
2.0%
...
Manejo
HR
0.02
ESTRUCTURAS METALICAS
4.1.1
04M001
04M002
20H600
20H701
4.1.2
04M001
04M002
20H600
20H701
4.1.3
04M001
04M002
20H600
20H701
36 de 448
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
2.0%
5.0%
1.0500
0.0902
0.0808
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
2.0%
5.0%
1.0500
0.0902
0.0808
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
2.0%
5.0%
1.0500
0.0902
0.0808
. . MATERIAL
4.1.4
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
4.2.1
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
4.2.2
04M001
04M002
04M003
04M004
04M005
04M005
20H600
20H701
UNIDAD
37 de 448
CANTIDAD
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
HR / KG
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
0.1%
0.9%
1.0000
0.0575
0.0515
0.0070
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
HR / KG
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
0.1%
0.9%
1.0000
0.0575
0.0515
0.0070
kg
KG
KG
KG
KG
KG
KG
...
% (M+MO)
...
% (M+MO)
...
1.0463
0.0314
0.0209
1.1824
1.0463
1.0463
0.1%
0.9%
. . MATERIAL
UNIDAD
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Fabricacion
MANO DE OBRA CUADRILLA AA Montaje
MANO DE OBRA CUADRILLA CC Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
4.3.1
04M001
04M002
20H600
20H701
KG
...
HR / KG
HR / KG
HR / KG
CANTIDAD
1.0000
0.0575
0.0515
0.0070
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
HR / KG
HR / KG
1.0500
1.0500
2.0%
5.0%
1.0500
0.0902
0.0808
TABIQUERIA y MAMPOSTERIA
TABIQUES EN PLACA CEMENTICIA
Muro D01 en Doble Placa Cementicia Azul : Superboard de
dos ( 2 ) cara vista en lamina de fibrocemento de 10mm con
estructura galvanizada base 9 cal.24 con paral cada 40 cm
encintada y rematada
9.1.1
9.1.2
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
M2
UND
0.71
ML
1.75
UND
6.00
ML
2.00
GLN
0.14
m2
...
%
...
...
1.00
5%
M2
UND
0.71
ML
1.75
UND
6.00
ML
2.00
GLN
0.14
38 de 448
. . MATERIAL
UNIDAD
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
5%
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9.1.3
UND
0.35
UND
0.35
ML
1.75
- TORNILLO AUTOPERFORANTE
- CORDON SELLANTE ELASTOMERICO
UND
6.00
ML
2.00
- VINILICO PREPARADO
GLN
0.14
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
5%
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
9.1.4
Mixta y Doble
dos ( 2 ) cara
con estructura
cm encintada y
UND
0.35
UND
0.35
ML
3.51
UND
6.00
ML
2.00
GLN
0.14
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
4%
SUBTOTAL HERRAMIENTAS
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
- VINILICO PREPARADO
9.1.5
M2
M2
CANTIDAD
Muro
HD-01
en Placa Sencilla Cementicia Azul :
Superboard una ( 1 ) cara vista en lamina de fibrocemento de
10mm con estructura galvanizada base 9 cal.24 con paral cada
40 cm encintada y rematada
M2
UND
0.35
ML
1.75
UND
3.00
ML
1.00
GLN
0.07
39 de 448
. . MATERIAL
UNIDAD
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
5%
SUBTOTAL MATERIALES
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
Muro
HD-01
en Placa Sencilla Cementicia Azul :
Superboard una ( 1 ) cara vista en lamina de fibrocemento de
12 mm con estructura galvanizada base 9 cal.24 con paral cada
40 cm encintada, masillada y rematada, con acabado en pintura
de vinilo blanco.
9.1.6
9.1.7
CANTIDAD
M2
UND
0.35
ML
1.75
UND
3.00
ML
1.00
GLN
0.07
FRESCASA 3.1/2"
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
m2
...
1.00
5%
SUBTOTAL MATERIALES
...
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
Dilatacion Plastica en Z
ML
- Dilatacion Plastica en Z
SUBTOTAL MATERIALES
NO APLICA
-
ml
...
1.00
0%
SUBTOTAL MATERIALES
...
NOP APLICA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
20H600
28A840
40 de 448
m2
M3
BTO
BTO
UND
KGR
...
% (M+MO)
...
DD
...
...
HR
0.03
0.25
0.02
12.50
0.25
0.2%
0.02
0.84
. . MATERIAL
9.2.2
01D010
03A015
03C001
06M070
21B160
20H600
28A840
UNIDAD
CANTIDAD
m2
M3
BTO
BTO
UND
KGR
...
% (M+MO)
...
DD
...
...
HR
0.03
0.25
0.02
12.50
0.25
0.2%
0.02
0.84
REFUERZO CONFINAMIENTO
9.3.1
04C011
24A060
20H701
9.3.2
04C010
24A060
20H701
Grafil 5mm
Grafil 5mm
ALAMBRE NEGRO #18 (KG=111.11M)
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Acero PDR-60
HIERRO FIGURADO DE 60000 PSI
ALAMBRE NEGRO #18 (KG=111.11M)
SUBTOTAL MATERIALES
(no aplica)
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA
AA
Trasiego y
Refuerzo
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
kg
KGR
KGR
...
1.05
0.03
...
% (M+MO)
...
2.0%
...
Manejo
HR
0.02
CONFINAMIENTO y BORDILLOS
9.4.5
02A035
04U005
04U010
20H600
22G120
41 de 448
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
0.0315
0.0315
0.0315
3.0%
0.0341
. . MATERIAL
28A816
50D500
50B225
50F030
9.4.2
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.3
02A035
04U005
04U010
20H600
22G120
28A816
50D500
50B225
50F030
9.4.4
02A035
04U005
04U010
20H600
22G120
28A816
50D500
UNIDAD
HR
DIA
MES
DD
...
VIBRADOR A GASOLINA
PARAL PLANO CON PASADOR
ANDAMIO TUBULAR SECCION
FORCLAMPS METALICO C/TORNILLO
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
...
HR
42 de 448
concreto
CANTIDAD
0.0148
2.0000
0.0133
0.1190
1.29
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
...
HR
0.0315
0.0315
0.0315
3.0%
0.0341
0.0148
2.0000
0.0133
0.1190
1.29
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
MES
DD
...
...
HR
0.0315
0.0315
0.0315
3.0%
0.0341
0.0148
2.0000
0.0133
0.1190
1.29
ml
M3
UND
UND
...
% (M+MO)
...
M2/M3
HR
DIA
0.0675
0.0675
0.0675
3.0%
0.0730
0.0317
4.2857
. . MATERIAL
50B225
50F030
9.4.5
*
*
02A010
02A035
02A035
02A035
04U010
21D120
22G010
22G120
24C075
20H600
28A816
50F110
50F120
9.4.6
02A110
20H600
9.4.7
01D010
03A015
20H600
UNIDAD
MES
DD
...
...
HR
0.0285
0.2550
2.77
m2
M3
M3
M3
M3
UND
KGR
ML
M3
LBR
...
% (M+MO)
...
HR
M2/MES
MES/M3
...
...
HR
Dovelas en grouting
GROUTING 3000 PSI
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
(no aplica)
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
ml
M3
...
% (M+MO)
...
ml
M3
BTO
...
% (M+MO)
...
43 de 448
CANTIDAD
0.2625
0.2625
0.2625
0.2625
6.0000
0.1200
0.9000
2.0000
0.6000
0.14%
1.0368
8.7987
0.0005
2.41
0.0095
1.3%
...
...
HR
0.11
0.0033
0.0209
2.7%
...
...
Manejo
HR
0.07
. . MATERIAL
9.4.8
50F120
UNIDAD
und
Car
...
Und
...
DIA
...
...
HR
CANTIDAD
0.0255
0.0006
0.04
0.16
CUBIERTAS
BASES PARA IMPERMEABILIZACIONES
Pendientado y Afinado con Mortero Impermeabilizado,
espesor promedio e=6 cm, llenado con mortero y/o material
aliviandado, sobre Cubiertas Niv. +9.85
10.1.1
01D030
03A015
20H600
20H600
20H701
10.1.2
01D030
03A015
20H600
20H600
20H701
10.1.4
01D030
03A015
20H600
20H600
20H701
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
ml
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
44 de 448
1.3%
0.6%
0.72
m2
0.0464
0.2900
0.2900
...
HR
0.0464
0.2900
0.2900
1.3%
0.6%
0.72
0.0140
0.0870
0.0870
1.3%
0.6%
. . MATERIAL
UNIDAD
...
HR
CANTIDAD
0.41
CUBIERTA LIVIANA
10.2.1
20H600
20H701
m2
M2
1.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
10.2.2
20H701
2.3%
0.62
m2
M2
1.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
20H600
...
HR
3.0%
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
45 de 448
...
HR
3.0%
2.3%
0.62
. . MATERIAL
10.2.3
20H600
20H701
10.2.4
20H600
20H701
10.2.5
20H600
20H701
UNIDAD
CANTIDAD
m2
M2
1.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
Tornillos Traxxx 3
Tornillo Graxx 1
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
46 de 448
...
HR
3.0%
2.3%
0.62
ml
ml
1.00
UND
UND
...
% (MO)
...
% (MO)
...
1.00
1.00
...
HR
3.0%
2.3%
0.44
ml
ml
1.00
UND
UND
...
% (MO)
...
% (MO)
...
2.00
2.00
...
HR
3.0%
2.3%
0.78
. . MATERIAL
10.2.6
20H600
20H701
10.2.7
20H600
20H701
10.2.8
20H600
20H701
UNIDAD
m2
M2
1.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
...
HR
10.3.1
47 de 448
3.0%
2.3%
0.62
m2
M2
1.00
UND
UND
...
% (MO)
...
% (MO)
...
3.00
2.00
...
HR
3.0%
2.3%
0.62
ml
ml
1.00
UND
UND
...
% (MO)
...
% (MO)
...
2.00
2.00
...
HR
CUBIERTA LIVIANA
Subtrato Liviano de Base Mineral (800 kg/m3 en seco), Volumen
de Aire minimo : 10%, P.H. 6 a 8, Conducitvidad electrica maxima
: 2 microsiemens, Capacidad de retencion de agua : entre 35 6
65%, Contenido maximo de materia organica : 15%, Espesor de3
Subtato : de 3 a 8 cm, para Cubiertas Verdes Niv. +18.67, Niv.
+20.53, Niv.+22.42 y Niv.+24.28
CANTIDAD
m3
3.0%
2.3%
0.73
. . MATERIAL
20H600
20H701
10.3.2
20H600
20H701
10.3.3
20H600
20H701
10.3.9
20H600
20H701
UNIDAD
48 de 448
m3
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
1.00
1.4%
0.6%
0.65
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
8.00
1.4%
0.6%
0.84
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
12.00
1.4%
0.6%
0.84
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
5.00
1.4%
0.6%
0.84
. . MATERIAL
10.3.13
20H600
20H701
UNIDAD
10.3.14
20H600
20H701
10.3.15
20H600
20H701
10.3.16
20H600
20H701
49 de 448
CANTIDAD
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.05
1.4%
0.6%
0.21
m2
m3
m3
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.04
0.03
0.0112
0.0695
1.4%
0.6%
0.08
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
. . MATERIAL
10.3.17
20H600
20H701
10.3.18
20H600
20H701
10.3.19
20H600
20H701
10.3.20
20H600
20H701
UNIDAD
PAETE
50 de 448
CANTIDAD
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
m2
und
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.00
1.4%
0.6%
0.24
. . MATERIAL
11.1.1
01D010
03A015
20H600
20H701
11.1.2
01D010
03A015
21B160
20H600
20H701
11.1.3
01D010
03A015
21B160
20H600
20H701
11.1.4
01D010
03A015
20H600
20H701
UNIDAD
Paete
Vanos
Ventanas
y
Puertas con mortero
impermeabilizado M:1:4 y espesor e=2 cm
ARENA DE PENA
CEMENTO GRIS PORTLAND (50 kls)
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
51 de 448
m2
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
M3
BTO
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
0.0239
0.1494
1.3%
0.6%
0.47
0.0239
0.1494
0.1124
1.3%
0.6%
0.47
0.0239
0.1494
0.1124
1.3%
0.6%
0.47
ml
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.00
0.01
3.0%
2.0%
0.27
. . MATERIAL
11.1.5
01D010
03A015
20H600
20H701
UNIDAD
ml
M3
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
0.00
0.01
1.4%
0.6%
0.12
REVESTIMIENTOS
12.1.1
12C100
21D235
03B001
20H600
20H701
PORCELANATO GRIS 45 x 90 cm
STONMIX LATEX
STONMIX BOQUILLA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
12.1.2
03B001
12G053
21D235
20H600
20H701
12.1.3
03B001
52 de 448
m2
M2
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.0500
2.0000
0.0300
1.4%
0.6%
1.64
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0200
1.0500
4.0000
1.4%
0.6%
0.86
ml
BTO
0.0200
. . MATERIAL
UNIDAD
12G053
21D235
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
20H600
20H701
12.2.1
12C150
CORIAN Ref. SUN
21D460
- LITOFLEX K-80 (pegante)
21D470
- LITOSTUCK X-24 (emboquille)
SUBTOTAL MATERIALES
20H600
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
20H701
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
53 de 448
...
HR
CANTIDAD
1.0500
4.0000
1.4%
0.6%
0.86
ML
M2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.0500
2.0000
0.0300
1.4%
0.6%
1.64
ML
M2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.0500
2.0000
0.0300
1.4%
0.6%
1.64
ML
M2
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
0.7350
2.0000
2.0000
0.0300
1.4%
0.6%
. . MATERIAL
UNIDAD
...
HR
12.3.1
04R111
04R111
04R111
21B125
20H600
20H701
12.3.2
04R111
04R111
04R111
20H600
20H701
54 de 448
en
CANTIDAD
4.4047
ML
M2
kg
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.7350
2.0000
2.0000
0.0300
1.4%
0.6%
4.4047
m2
M2
kg
und
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.00
1.0%
1.8%
0.0%
0.62
m2
madera
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
. . MATERIAL
12.3.3
04R111
04R111
04R111
20H600
20H701
12.3.4
04R111
04R111
04R111
20H600
20H701
12.3.4
04R111
04R111
04R111
20H600
20H701
UNIDAD
12.3.5
21D087
20H600
28A840
55 de 448
CANTIDAD
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
m2
GLN
...
% (M+MO)
...
% (M+MO)
...
0.0700
1.0%
0.6%
. . MATERIAL
UNIDAD
12.3.6
04R111
04R111
04R111
20H600
20H701
12.3.7
04R111
04R111
04R111
20H600
20H701
12.3.8
04R111
04R111
04R111
04R111
20H600
20H701
56 de 448
...
HR
CANTIDAD
0.31
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
1.0%
1.8%
0.0%
0.62
m2
M2
UND
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
1.05
5.00
3.8430
2.0000
1.0%
1.8%
0.0%
. . MATERIAL
UNIDAD
HR
13.1.1
m2
01D030
03A015
CANTIDAD
0.62
SOLADOS
BASES
20H600
20H701
13.1.2
M3
0.0209
BTO
...
% (M+MO)
...
% (M+MO)
...
0.1307
...
HR
m2
M3
0.0294
BTO
...
% (M+MO)
...
% (M+MO)
...
0.1835
03A015
ml
M3
BTO
UND
KGR
...
GLB
...
DD
...
...
ml
M3
BTO
UND
KGR
...
GLB
...
13.1.4
01D010
03A015
06M015
21B160
20H700
28A840
13.1.4
01D010
03A015
06M015
21B160
20H700
0.49
20H701
0.6%
01D030
20H600
1.4%
57 de 448
...
HR
1.4%
0.6%
0.6933
0.02
0.09
6.00
0.08
1.00
0.01
0.04
0.21
14.07
0.19
2.35
. . MATERIAL
28A840
UNIDAD
DD
...
...
CORTADORA DE LADRILLO
SUBTOTAL EQUIPO
MANO DE OBRA
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
CANTIDAD
0.01
SOLADOS
Solado S - 1 : Piso en Baldosa Matiz PHB fondo crema 60
x 60 Alfa. Incluye mortero 1:3, boquilla blanca, destronque (#36),
3 pulidas (#60,120,220) , para Foyer y Circulaciones Publico
12.2.1
01D030
03A015
03B001
06M104
20H600
20H701
12.2.2
01D030
03A015
03B001
06M104
20H600
20H701
13.2.5
12C120
20H600
20H701
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
PULIDA PISO
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
58 de 448
m2
M3
BTO
KG
M2
...
% (M+MO)
...
% (M+MO)
...
M2
...
HR
0.0200
0.1254
0.2000
1.0500
1.4%
0.6%
1.0000
1.13
m2
M3
BTO
KG
0.0200
0.1254
0.2000
M2
...
% (M+MO)
...
% (M+MO)
...
M2
...
HR
1.0500
1.4%
0.6%
1.0000
1.13
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.050
1.4%
0.6%
0.42
. . MATERIAL
13.2.6
12C120
20H600
20H701
13.2.7
12C100
21D235
03B001
20H600
20H701
13.2.8
03B001
12G053
21D235
20H600
20H701
13.2.9
03B001
12G053
21D235
20H600
20H701
UNIDAD
m2
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
59 de 448
1.050
1.4%
0.6%
0.42
m2
M2
KGR
BTO
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.0500
2.0000
0.0300
1.4%
0.6%
1.64
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
1.4%
0.6%
0.86
ml
BTO
STONMIX BOQUILLA
CANTIDAD
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
0.2000
1.0500
4.0000
1.4%
0.6%
. . MATERIAL
UNIDAD
13.2.10
03B001
12G053
21D235
20H600
20H701
13.2.11
03B001
12G053
21D235
20H600
20H701
13.2.12
03B001
12G053
21D235
20H600
20H701
STONMIX BOQUILLA
LOSETA LISTON PREPULID 40 x 40
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
60 de 448
...
HR
CANTIDAD
0.86
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
1.4%
0.6%
0.86
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
1.4%
0.6%
0.86
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
1.4%
0.6%
0.86
. . MATERIAL
13.2.13
12C120
20H600
20H701
13.2.14
02A010
02A035
02A045
13.2.15
03B001
12G053
21D235
20H600
20H701
UNIDAD
13.2.16
21B140
20H600
Sika Floor 21
m2
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.000
1.4%
0.6%
6.30
m2
m2
1.0000
m2
1.0000
m3
0.0600
ml
BTO
M2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.2000
1.0500
4.0000
1.4%
0.6%
0.86
m2
13.45
...
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
20H701
m2
KGR
SUBTOTAL MATERIALES
CANTIDAD
0.5%
...
% (M+MO)
0.5%
...
...
61 de 448
HR
0.28
. . MATERIAL
UNIDAD
CANTIDAD
13.2.21
03B001
12G053
21D235
20H600
20H701
Guardaescoba Z6
altura h=10 cm
01D030
03A015
03B001
06M104
20H600
20H701
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
STONMIX BOQUILLA
LOCETA ETRUSCA ALFA 7 x 25 cm
PEGACOR BLANCO/PEGALIT
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.2.22
...
HR
MATIZ
0.1353
4.0000
0.2800
1.4%
0.6%
0.64
ml
M3
BTO
KG
0.0040
0.0251
0.0400
ML
1.0500
PHB
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
PULIDA PISO
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
13.4.1
ml
...
% (M+MO)
...
% (M+MO)
...
ML
...
HR
1.4%
0.6%
0.2000
0.85
ML
M3
0.1470
M3
0.1470
02A010
BOMBEO
02A035
DI
22G120
MADERA ORDINARIA
M3
0.1470
21B140
KGR
0.7000
21B140
ANTISOL BLANCO
KGR
0.7000
01D010
ARENA DE PENA
M3
0.0149
03A015
BTO
0.0777
06K042
UND
18.5500
04M001
ANGULO 3"x5/16"
KG
6.3560
SUBTOTAL MATERIALES
20H600
HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
...
20H701
28A816
...
VIBRADOR A GASOLINA
% (M+MO)
HR
SUBTOTAL EQUIPO
...
62 de 448
1.4%
0.3%
1.2192
. . MATERIAL
UNIDAD
CANTIDAD
...
HR
2.21
13.4.2
21B101
21B102
06V128
20H600
20H600
20H701
28A816
13.4.3
01D010
03A015
06K042
02A010
02A035
22G120
04I300
20H600
20H701
20H601
28A816
13.4.4
01D030
03A015
06V111
20H600
63 de 448
Incluye
ML
Car
Und
UND
GLB
...
% (M+MO)
...
% (M+MO)
HR
...
...
HR
0.0510
0.0020
1.00
5.00
1.4%
0.6%
0.14
0.75
m2
M3
BTO
UND
M3
M3
M3
KG
...
% (M+MO)
...
% (M+MO)
DD
HR
...
...
HR
0.01
0.06
9.51
0.0525
0.0525
0.0525
2.42
1.4%
0.6%
0.0234
0.0000
0.84
ML
M3
BTO
UND
...
% (M+MO)
...
...
...
0.0078
0.0522
1.25
2.0%
. . MATERIAL
UNIDAD
AA
Trasiego y
CANTIDAD
Manejo
HR
0.66
IMPERMEABILIZACION
14.1.1
21B100
20H600
20H701
14.2.1
20H600
20H701
14.2.2
20H600
20H701
64 de 448
m2
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
1.1000
1.4%
0.6%
0.41
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
1.4%
0.6%
0.73
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
1.4%
0.6%
. . MATERIAL
UNIDAD
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
14.2.3
20H600
20H701
14.2.4
20H600
20H701
14.3.1
65 de 448
...
HR
CANTIDAD
0.73
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
1.4%
0.6%
0.73
m2
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0111
0.0323
0.2874
0.2874
1.0000
0.0003
4.42
1.4%
0.6%
0.73
m2
Rollo
Rollo
M2
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
0.0056
0.0323
1.0000
0.2874
0.2874
1.0000
0.0003
4.42
. . MATERIAL
20H600
20H701
UNIDAD
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA AA Albaileria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
14.4.1
20H600
20H701
14.4.2
20H600
20H701
CIELORRASOS
66 de 448
...
% (M+MO)
...
% (M+MO)
...
...
HR
CANTIDAD
1.4%
0.6%
0.71
m2
Rollo
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0056
0.0323
0.6452
0.2874
0.2874
1.0000
0.0003
4.41
1.4%
0.6%
0.67
m2
Rollo
Rollo
Rollo
ML/M2
ML/M2
UND/M2
UND/M2
GLB/M2
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0056
0.0323
0.6452
0.2874
0.2874
1.0000
0.0003
4.41
1.4%
0.6%
0.67
. . MATERIAL
UNIDAD
17.1.1
20H600
20H701
17.1.2
20H600
20H701
17.1.3
20H600
20H701
67 de 448
CANTIDAD
m2
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.39
1.72
6.00
2.00
1.0500
0.0700
1.5%
0.6%
0.6801
m2
UND
ML
UND
ML
M2
GLN
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.39
2.58
9.00
2.00
1.0500
0.0700
1.5%
0.6%
1.11
m2
UND
ML
UND
ML
M2
GLN
M2
...
% (M+MO)
...
% (M+MO)
...
0.39
1.72
6.00
2.00
1.0500
0.0700
1.0500
1.6%
0.6%
. . MATERIAL
UNIDAD
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
17.1.4
04R111
04R111
04R111
20H600
20H701
17.1.5
04R111
04R111
04R111
20H600
20H701
...
HR
CANTIDAD
0.6801
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
0.7%
0.0%
0.0%
1.11
m2
M2
kg
und
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.05
3.8430
2.0000
0.8%
0.0%
0.0%
1.11
VENTANERIA
VENTANAS EXTERIORES
Ventana AE01a - V1 + V5
1.62 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal. (Son 4 Und)
18.1.1
20H600
68 de 448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
2.0%
. . MATERIAL
UNIDAD
20H701
% (M+MO)
...
% (M+MO)
...
HR
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Ventana AE01b - V1 + V5
1.62 x 12.78 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal (Son 8 Und)
18.1.2
20H600
20H701
Ventana AE01c - V1 + V5
1.62 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 3/16" o equivalente. Fachada Paseo Peatonal (Son 2 Und)
18.1.3
20H600
20H701
18.1.4
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
Ventana AE01d - V1 + V5
1.62 x 12.78 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 + Ch
3/16" o equivalente. Fachada Via 40 (Son 2 Und)
m2
M2
69 de 448
CANTIDAD
2.0%
3.0%
1.0%
3.6448
1.0000
. . MATERIAL
20H600
20H701
UNIDAD
Ventana AE 12b - V1
3.24 x 14.15 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-5 + Ch 1/16" o
equivalente. Fachada Via 40 (Son 1 Und)
18.1.5
20H600
20H701
18.1.6
20H600
20H701
70 de 448
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
1.0000
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
. . MATERIAL
UNIDAD
Ventana AE 13b - V1 + V5
4.86 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS.Sistema NS25-6 + Ch
1/8" o equivalente. Fachada Paseo Peatonal (Son 2 Und)
18.1.7
20H600
20H701
Ventana AE 14b - V1 + V5
3.24 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8" o equivalente.
Fachada Paseo Peatonal (Son 2 Und)
18.1.8
20H600
20H701
Ventana AE 15a - V1 + V5
0.76 x 15.20 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 +
Ch 1/16" o equivalente. Fachada Via 40 (Son 3 Und)
18.1.9
20H600
20H701
71 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
UNIDAD
CANTIDAD
Ventana AE 15b - V1 + V5
0.50 x 7.50 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-4 o
equivalente. Fachada Via 40 (Son 1 Und)
18.1.10
20H600
20H701
Ventana AE 17a - V1
14.60 x 4.74 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/16" o
equivalente. Acceso (Son 2 Und)
18.1.11
20H600
20H701
18.1.12
20H600
20H701
72 de 448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
. . MATERIAL
UNIDAD
CANTIDAD
TOTAL UNITARIO
Ventana AE 17b - V1
14.60 x 6.99 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/4" o
equivalente. Acceso (Son 1 Und)
18.1.13
20H600
20H701
18.1.14
20H600
20H701
18.1.15
20H600
20H701
Ventana AE 18 - V1 + V5
15.12 x 2.88 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo Peatonal (Son 2 Und)
- Perfileria Sistema NS25-6 Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
- Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
73 de 448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
18.1.16
20H600
20H701
18.1.17
20H600
20H701
18.1.18
20H600
20H701
UNIDAD
Ventana AE 19a - V1 + V5
1.62 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo Peatonal (Son 1 Und)
- Perfileria Sistema NS25-6 Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
- Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Ventana AE 19b - V1 + V5
1.62 x 7.75 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 o
equivalente. Fachada Paseo (Son 1 Und)
- Perfileria Sistema NS25-6 Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
- Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS.
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
74 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
2.9400
M2
2.9400
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
0.0000
. . MATERIAL
18.1.19
20H600
20H701
UNIDAD
Ventana AE 21b - V1
1.70 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 o equivalente. Paseo
Peatonal (Son 1 Und)
- Perfileria Sistema NS25-6 Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS.
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Ventana AE 22b - V1
7.49 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/4" Plaza
Comidas (Son 1 Und)
18.1.20
20H600
20H701
18.1.21
20H600
20H701
75 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
. . MATERIAL
18.1.22
20H600
20H701
UNIDAD
Ventana AE 26 - V6
0.81 x 2.70 m
Vidrio Solarban 60VT
II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12 mm +
Traslucido 6mm HS. Sistema NS25-2 o equivalente. Plaza
Comidas (Son 15 Und)
- Perfileria Sistema NS25-2 Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS
+ Separador 12 mm + Traslucido 6mm HS
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Ventana AE 27b - V4 + V1
17.41 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expancion (Son 1Und)
18.1.23
20H600
20H701
Ventana AE 30d - V1 + V4
9.04 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expansin (Son 1 Und)
18.1.26
20H600
20H701
76 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
UNIDAD
Ventana AE 30d - V1 + V4
9.04 x 6.70 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS + Vidrio Solarban 60VT II
6mm HS#2 + PVB Opaco + Gris 4mm HS. Sistema NS25-6 +
Ch 1/8". Patio Expansin (Son 1 Und)
18.1.26
20H600
20H701
18.1.27
20H600
20H701
18.1.28
20H600
20H701
77 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
UNIDAD
Ventana AE 31 - V1 + V5
3.24 x 7.75 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS + Vidrio Solarban 60VT II 6mm HS#2 +
PVB Opaco + Gris 4mm HS. Sistema NS25-6 + Ch 1/8".
Fachada Paseo (Son 1 Und)
18.1.29
20H600
20H701
Puerta Pivotante AE 31 - V1
1.62 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Fachada Paseo Pdeatonal (Son 1 Und)
18.1.30
20H600
20H701
Ventana AE 32 - V1
4.86 x 6.60 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS. Sistema NS25-6 + Ch 1/8".
(Son
1 Und)
18.1.31
20H600
20H701
78 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
3.9690
M2
3.9690
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
14.4663
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
UNIDAD
Ventana AE 33 - V1 + V5
6.48 x 7.75 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS + Separador 12
mm + Incoloro 6mm HS + Vidrio Solarban 60VT II 6mm HS#2 +
PVB Opaco + Gris 4mm HS.
Sistema NS25-6 + Ch 1/8".
Fachada Paseo (Son 1 Und)
18.1.32
20H600
20H701
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
REJILLAS en ALUMINIO
18.2.1
20H600
20H701
18.2.2
20H600
20H701
Rejilla AE 60
7.20 x 0.90
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN325. Servicios
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Rejilla AE 61
3.24 x 1.00
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325.
Sala Maquinas
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
79 de 448
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6.29
6.29
1.0%
2.0%
1.0%
9.61
und
M2
M2
...
% (M+MO)
...
% (M+MO)
3.05
3.05
1.0%
2.0%
. . MATERIAL
UNIDAD
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
18.2.3
20H600
20H701
18.2.4
20H600
20H701
18.2.5
20H600
20H701
Rejilla AE 62b
6.51 x 2.05
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325.
Sala Maquinas
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
Rejilla AE 63b
6.52 x 2.05
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325.
Sala Maquinas
- Perfileria Sistema 3x1.1/2 + ES-ALN-325
- Malla Mosquietero en Aluminio
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
80 de 448
...
% (M+MO)
...
HR
CANTIDAD
1.0%
4.65
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12.16
12.16
1.0%
2.0%
1.0%
18.56
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
12.16
12.16
1.0%
2.0%
1.0%
18.57
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
53.49
53.49
1.0%
2.0%
1.0%
81.68
. . MATERIAL
UNIDAD
CANTIDAD
Rejilla AE 66
4.05 x 1.81
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325.
Grupo electrogeno
18.2.6
20H600
20H701
Rejilla AE 72
17.40 x 1.03
Marco y Premarco en Perfiles
de alenacion de aluminio. Pao Fijo de Ventilacion de celosia a
45 con perfiles de aleneacion de aluminio, terminacion
anodizado natural. En el interior de las rejas se colocara un
mosquito de malla de aluminio. Sistema 3x1.1/2 + ES-ALN-325.
Ventilacion Baos Interiores
18.2.7
20H600
20H701
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
6.43
6.43
1.0%
2.0%
1.0%
9.82
und
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
16.71
16.71
1.0%
2.0%
1.0%
25.51
VENTANAS INTERIORES
Ventana AI 1a - V3
14.60 x 4.67 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Foyer Nivel 3 (Son 2 Und)
18.3.1
20H600
20H701
81 de 448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
. . MATERIAL
UNIDAD
CANTIDAD
TOTAL UNITARIO
Puerta Pivotante AI 1a - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Foyer Nivel 3. (Son 4 Und)
18.3.2
20H600
20H701
Ventana AI 1b - V3
14.60 x 6.70 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Foyer Nivel 1 (Son 1 und)
18.3.3
20H600
20H701
18.3.4
20H600
20H701
Puerta Pivotante AI 1b - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Foyer Nivel 1. (Son 4 Und)
- Perfileria Sistema ES-9000Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS.
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
82 de 448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
. . MATERIAL
UNIDAD
Ventana AI 10 - V3
3.24 x 1.00 m
Vidrio Solarban 60VT
II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador 12 mm
+ Incoloro 6mm HS. Cabina de Cobro Nivel 1
(Son 1 und)
18.3.5
20H600
20H701
Ventana AI 11 - V3
16.40 x 6.00 m
Vidrio Solarban
60VT II 6mm HS#2 + PVB 0.03 + Incoloro 4mm HS + Separador
12 mm + Incoloro 6mm HS. Acceso Bar Nivel 3 (Son 1 und)
18.3.6
20H600
20H701
18.3.7
20H600
20H701
Puerta Pivotante AI 11 - V3
2.40 x 2.45 m
Vidrio
Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS. Sistema ES-9000 o
equivalente. Acceso Bar Nivel 3. (Son 2 Und)
- Perfileria Sistema ES-9000Aluminio Duranar Arcadia Silver
Vidrio Solarban 60VT II 6mm HS#2 + PVB 0.03 + Gris 4mm HS +
Separador 12 mm + Incoloro 6mm HS.
SUBTOTAL SUMINISTRO y FABRICACION
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
83 de 448
CANTIDAD
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
m2
M2
1.0000
M2
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
3.6448
und
M2
5.9780
M2
5.9780
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0%
3.0%
1.0%
21.7887
. . MATERIAL
UNIDAD
CANTIDAD
CARPINTERIA METALICA
PUERTAS EXTERIORES CORTAFUEGO RF60
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Las uniones
con pared deberan ser selladas con sellador a base de silicona
transparente. Hoja Batiente de chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
Rejilla de Ventilacion Superior minimo 1.20m . Bisagras : 3 piezas
galvanizadas ajustables por jamba. Superficie mate croamdo.
Terminacion 1 : imprimacion electrostatica (ambos lados). Burlete
de Neopreno en todo el perimetro.
19.1.1 a 19.1.7
04R050
04R052
04R053
23A001
20H600
20H701
19.1.1
Puerta CE 01
1.26 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado
- Puerta CE 01
1.26 x 2.45 m
M2
UND
UND
KG
GLN
M2
ML
ML
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.02
1.17
0.73
0.07
1.00
1.00
1.00
2.0%
3.0%
1.0%
12.59
M2
M2
3.09
TOTAL UNITARIO
19.1.3
Puerta CE 03a
1.62 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
Rejilla de Ventilacion
- Puerta CE 03a
1.62 x 2.45 m
TOTAL UNITARIO
84 de 448
M2
M2
3.97
. . MATERIAL
19.1.4
UNIDAD
Puerta CE 03b
1.62 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
Rejilla de Ventilacion
- Puerta CE 03b
1.62 x 2.45 m
CANTIDAD
M2
M2
3.97
TOTAL UNITARIO
19.1.5
Puerta CE 04
1.86 x 2.45 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado
- Puerta CE 04
1.86 x 2.45 m
M2
M2
4.56
TOTAL UNITARIO
19.1.8
Puerta CE 06
2.06 x 2.45 m
PORTON ENROLLABLE
RF60 en 1 hoja en lamas metalicas de chaoa galvanizada a 2
caras de 1mm de epesor. Relleno ignifugo segn ensayo y 63
mm de espesor total. Guias metalicas en "U" con sitema de
anclaje a pared. Cartelas laterales metalicas con rodamientos
para sujetar ehe de hoja sin muelles dimensionados. Activacion
mediante motor segun proveedor. La puerta abre y cierra
electricamente, al saltar la seal de incendio, cierra
automaticamente con velocidad constante
- Puerta CE 06
2.06 x 2.45 m
M2
M2
5.05
TOTAL UNITARIO
19.1.9
Puerta CE 07
1.86 x 2.10 m
Marco y Premarco en
Chapa Galvanizada BWG No.22 galvanizado en caliente po
imersion. Terminacion imprimacion electrostatica. Hoja Batiente
categoria RF60
de
chapa galvanizada BWG No.22
electrosoldada.
Panel sandwich 40mm de espesor. Doble
contacto. Relleno : aislante termico homologado segun ensayo.
Chapa de acero mas chapa de zinc en ambos lado de la chapa.
Guardapie de aluminio fijado con tornillo de acero galvanizado.
- Puerta CE 07
1.86 x 2.10 m
TOTAL UNITARIO
85 de 448
M2
M2
3.91
. . MATERIAL
19.2.1 a
19.2.24
04R050
04R052
04R053
23A001
23A001
23A001
20H600
20H701
19.2.1
UNIDAD
PUERTAS INTERIORES
Marco y Premarco en Chapa Galvanizada
BWG No.22 galvanizado en caliente po imersion. Terminacion
imprimacion electrostatica. Las uniones con pared deberan ser
selladas con sellador a base de silicona transparente. Hoja
Batiente de chapa galvanizada BWG No.22 electrosoldada.
Panel sandwich 40mm de espesor. Doble contacto. Relleno :
aislante termico homologado segun ensayo. Chapa de acero mas
chapa de zinc en ambos lado de la chapa. Guardapie de
aluminio fijado con tornillo de acero galvanizado. Rejilla de
Ventilacion Superior minimo 1.20m . Bisagras : 3 piezas
galvanizadas ajustables por jamba. Superficie mate croamdo.
Terminacion 1 : imprimacion electrostatica (ambos lados). Burlete
de Neopreno en todo el perimetro.
-
Puerta
C 01
1.86 x 2.10
- Puerta
C 01
1.86 x 2.10
Pasillos de Escape
CANTIDAD
M2
UND
UND
KG
UND
GLN
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.45
1.43
0.88
2.45
0.07
1.90
2.0%
3.0%
1.0%
2.74
M2
M2
3.91
TOTAL UNITARIO
19.2.2
Puerta
C 02a
1.86 x 2.10
Manten.
- Puerta C 02a 1.86 x 2.10
M2
M2
3.91
TOTAL UNITARIO
19.2.3
Puerta
C 03a
1.86 x 2.10
- Puerta
C 03a
1.86 x 2.10
Nivel 1
M2
M2
3.91
TOTAL UNITARIO
19.2.4
Puerta
C 03b
1.86 x 2.10
- Puerta
C 03b
1.86 x 2.10
Nivel 1
M2
M2
3.91
TOTAL UNITARIO
19.2.5
Puerta
C 03c
0.96 x 2.10
- Puerta
C 03c
0.96 x 2.10
Nivel 1
M2
M2
TOTAL UNITARIO
19.2.6
Puerta
C 04
de Rack
1.41 x 2.10
86 de 448
M2
2.02
. . MATERIAL
- Puerta
UNIDAD
C 04
1.41 x 2.10
M2
CANTIDAD
2.96
TOTAL UNITARIO
19.2.7
Puerta
C 05
1.86 x 2.10
- Puerta
C 05
1.86 x 2.10
Acceso Cocina
M2
M2
3.91
TOTAL UNITARIO
19.2.8
Puerta
C 06
1.86 x 2.10
- Puerta
C 06
1.86 x 2.10
Cocina
M2
M2
3.91
TOTAL UNITARIO
19.2.9
Puerta
C 07
0.96 x 2.10
- Puerta
C 07
0.96 x 2.10
Cocina
M2
M2
2.02
TOTAL UNITARIO
Puerta
Cocina
- Puerta
19.2.10
C 08
0.96 x 2.10
C 08
0.96 x 2.10
M2
M2
2.02
TOTAL UNITARIO
19.2.11
Puerta
C 10
1.26 x 2.10
- Puerta
C 10
1.26 x 2.10
M2
M2
2.65
TOTAL UNITARIO
Puerta
C 13
0.76 x 2.10
Camerinos, Control
0.76 x 2.10
- Puerta C 13
19.2.12
Deposito, Bao
M2
M2
1.60
TOTAL UNITARIO
Puerta
C 14
Servicio
- Puerta C 14
19.2.13
0.96 x 2.10
Baos Discapacitados,
0.96 x 2.10
M2
M2
2.02
TOTAL UNITARIO
19.3.1 a
19.3.8
04M001
04M002
04M003
04M004
CORTINAS ENRROLLABLES
Marco y Premarco en Perfiles de alenacion de aluminio. Hoja
Batiente bastidor de perfiles de aleacion de aluminio, terminado
anodizado natural, con tablero ciego compuesto por dos chapas
de aluminio espe. 1.25 mm CORTINA ENROLLABLE con perfiles
de aluminio de extrusion . Guas metalicas de seguridad de
80x60 cm. Perfil de aleacion de aluminio. Accionamiento : moor
semiblindado con alimentacion trifasica. Acople al eje de la
cortina mediant enganaje y contramarcha. Freno magnetico.
Eventual accionamiento manual.
M2
KG
KG
KG
KG
87 de 448
36.559
1.097
0.731
41.312
. . MATERIAL
UNIDAD
23A001
04M005
KG
KG
...
% (M+MO)
...
% (M+MO)
...
KG
...
36.559
36.687
m2
1.0000
HR / KG
HR / KG
HR / KG
2.116
1.895
0.259
20H600
20H701
- PROCESO GALVANIZADO
PINTURA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
Sistema Automatico Apertura Puertas Industriales Saheco SF1000
MANO DE OBRA CUADRILLA AA Fabricacion
MANO DE OBRA CUADRILLA AA Montaje
MANO DE OBRA CUADRILLA AA Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
-
19.3.1
Puerta C 25a
4.95 x 4.20 m
- Puerta C 25a
4.95 x 4.20 m
CORTINA ENROLLABLE
CANTIDAD
0.1%
0.9%
34.940
M2
M2
20.79
TOTAL UNITARIO
19.3.2
Puerta C 25b
6.21 x 4.20 m
- Puerta C 25b
6.21 x 4.20 m
CORTINA ENROLLABLE
M2
M2
26.08
TOTAL UNITARIO
19.3.3
Puerta C 25c
3.53 x 3.95 m
CORTINA ENROLLABLE
M2
- Puerta C 25c
3.53 x 3.95 m
Estacionamiento VIP
M2
13.94
TOTAL UNITARIO
19.5.4
04R200
04R200
04R200
20H700
20H600
20H701
88 de 448
ML
ml
ml
m2
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.50
1.50
1.05
5%
2.0%
3.0%
1.0%
4.94
. . MATERIAL
19.5.4
04R200
04R200
04R200
20H700
20H600
20H701
19.5.5
04R200
04R200
04R200
20H700
20H600
20H701
19.5.4
20H600
20H701
19.6.1
UNIDAD
89 de 448
CANTIDAD
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
2.91
1.00
5%
2.0%
3.0%
1.0%
2.75
ML
ml
ml
ml
%
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
2.91
1.00
5%
2.0%
3.0%
1.0%
2.75
ML
ml
ml
KG
GLN
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
3.00
0.45
0.03
2.0%
3.0%
1.0%
2.75
M2
UND
GLB
0.55
2.41
. . MATERIAL
UNIDAD
HERRAJES
Espuma Roff Insulation 1.20x0.60x3/4
Frescasa 2.5"
SUBTOTAL MATERIALES
Porcentaje Contrato
19.6.2
19.6.3
19.6.4
19.6.5
19.6.6
90 de 448
CANTIDAD
GLN
GLN
GLN
0.48
1.02
0.02
45%
M2
UND
GLB
GLN
GLN
GLN
1.70
7.49
1.50
3.18
0.08
45%
M2
UND
GLB
GLN
GLN
GLN
0.99
4.38
0.88
1.86
0.04
45%
M2
UND
GLB
GLN
GLN
GLN
0.57
2.52
0.50
1.07
0.03
45%
M2
UND
GLB
GLN
GLN
GLN
0.33
1.46
0.29
0.62
0.01
45%
M2
UND
GLB
GLN
GLN
GLN
0.43
1.90
0.38
0.81
0.02
. . MATERIAL
19.6.7
19.6.9
04R111
04R112
21B125
21B130
20H600
20H701
UNIDAD
Porcentaje Contrato
m2
19.6.7
- Puerta Ducha
de 0.90x2.00 m,
M2
UND
M2
M2
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
45%
1.05
4.00
1.00
1.00
2.0%
3.0%
1.0%
3.40
M2
M2
1.80
TOTAL UNITARIO
19.6.8
- Puerta Ducha
de 0.70x2.00 m,
M2
M2
1.40
TOTAL UNITARIO
19.6.9
- Puerta Ducha
M2
M2
2.80
TOTAL UNITARIO
CARPINTERIA MADERA
PUERTAS EN MADERA
Hojas en madera entamborada con alma de tablex, 2 laminas de
20.1.1 a 20.1. 9mm, mas refuerzo de 18mm, con acabado en lamina de alta
presion e=0.7 mm Tipo 2163 MT de Formica o equivalente, y con
bisagra de pivote, segun detalle especifico
-
91 de 448
M2
und
und
UND
GN
UND
UND
0.6911
0.8667
0.3931
0.1912
0.3333
7.5751
. . MATERIAL
20H600
20H701
20.2.1
20H600
20H701
20.2.2
20H600
20H701
20.2.3
UNIDAD
92 de 448
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
0.2580
2.0%
3.0%
1.0%
3.03
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.3700
2.3700
2.0%
3.0%
1.0%
96.96
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.9495
0.9495
2.0%
3.0%
1.0%
38.85
Und
M3
Gln/M3
1.7880
1.7880
. . MATERIAL
20H600
20H701
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
20.2.4
20H600
20H701
20.3.1
20H600
20H701
20.3.2
UNIDAD
MUEBLES DE MADERA
Muebles de Piso, en madera de aglomerado
tipo MDF de 2mm y listones de cedro, con acabado en triplex de
madera roble mallado natural
Mueble M - 01
L = 6.75
Recepcion Niv. -5.65
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
MUEBLES DE MADERA
Muebles de Piso, en madera de aglomerado
tipo MDF de 2mm y listones de cedro, con acabado en triplex de
madera roble mallado natural
Mueble M - 02
L = 4.90
Recepcion Niv. +0.00
- TRIPLEX PERILLO 2.44x1.22 4mm
- LAMINA TABLEX 1.53x2.44x9mm
- PIEZA CEDRO CAQUETA
93 de 448
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
2.0%
3.0%
1.0%
73.15
Und
M3
Gln/M3
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
UND
UND
UND
1.7880
1.7880
2.0%
3.0%
1.0%
73.15
18.74
14.94
8.50
4.13
42.51
163.81
5.58
2.0%
3.0%
1.0%
61.10
13.60
10.85
6.17
. . MATERIAL
UNIDAD
20H600
20H701
Mueble M - 03
L = 7.12
20H701
20.3.4
20H600
20H701
3.00
30.86
118.91
4.05
2.0%
3.0%
1.0%
44.35
MUEBLES DE MADERA
Muebles de Piso, en madera de aglomerado
tipo MDF de 2mm y listones de cedro, con acabado en triplex de
madera roble mallado natural
20.3.3
20H600
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
MUEBLES DE MADERA
Muebles de Piso, en madera de aglomerado
tipo MDF de 2mm y listones de cedro, con acabado en triplex de
madera roble mallado natural
Mueble M - 04
L = 2.64
Piso+Gabinete Cocineta Niv.
+14.00
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
94 de 448
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
19.77
15.76
8.97
4.36
44.84
172.79
5.88
2.0%
3.0%
1.0%
64.45
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
9.07
7.23
4.11
2.00
20.57
79.27
2.70
2.0%
3.0%
1.0%
29.57
. . MATERIAL
20.3.5
20H600
20H701
20.4.1
20H600
20H701
20.4.2
20H600
20H701
UNIDAD
MUEBLES DE MADERA
Muebles de Piso, en madera de aglomerado
tipo MDF de 2mm y listones de cedro, con acabado en triplex de
madera roble mallado natural
Mueble M - 05
L = 4.68
Piso+Gabinete Cocineta Niv.
+19.25
TRIPLEX PERILLO 2.44x1.22 4mm
LAMINA TABLEX 1.53x2.44x9mm
PIEZA CEDRO CAQUETA
PEGANTE COLBON MADERA
BIZAGRA COBRIZADA 3"
TORNILLO PARA MADERA 8x2
PUNTILLA 1" SIN CABEZA
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
EQUIPO FABRICACION
SUBTOTAL EQUIPO
TRANSPORTE
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA DD Carpinteria
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
95 de 448
CANTIDAD
und
UND
UND
UND
GN
UND
UND
LIB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
16.08
12.82
7.29
3.55
36.46
140.52
4.79
2.0%
3.0%
1.0%
52.41
Und
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
21.00
0.0674
19.8947
2.0%
3.0%
1.0%
2.64
Und
UND
GLN
kg
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
8.40
0.0270
7.9579
2.0%
3.0%
1.0%
1.06
. . MATERIAL
UNIDAD
CANTIDAD
PORCELANA SANITARIA
21.1.1
12A101
21.1.2
21.1.2
21.1.3
12A103
21.1.4
12A103
21.1.5
12A104
und
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
m2
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
m2
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
96 de 448
1.06
und
1.0000
1.0000
1.06
1.0000
1.0000
m2
UND
1.0000
. . MATERIAL
UNIDAD
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
21.1.6
12A106
21.1.7
12A105
CANTIDAD
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
m2
UND
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
m2
UND
1.0000
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
...
GRIFERIAS
21.2.1
12A118
21.2.2
97 de 448
und
und
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
1.0000
. . MATERIAL
12A117
21.2.3
12A119
UNIDAD
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.3)
TOTAL UNITARIO
21.2.4
12A115
21.2.5
12A115
98 de 448
und
CANTIDAD
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
1.0000
. . MATERIAL
UNIDAD
CANTIDAD
21.2.6
12A117
21.2.7
12A116
21.2.8
12A122
Griferia de Sensor para Lavamanos marca TOTO Ref. 5AATEL 5 CC10-CP o equivalente, de igual calidad o superior
Griferia de Sensor para Lavamanos marca TOTO Ref. 5AATEL 5 CC10-CP
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
21.2.9
12A116
99 de 448
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
1.0000
. . MATERIAL
UNIDAD
CANTIDAD
TOTAL UNITARIO
21.2.10
und
12A116
und
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
MANO DE OBRA (se paga por el item 6.18.6)
TOTAL UNITARIO
Llave Terminales manguera para pocetas de aseo, Ref. BL9977-11, color Cromo-Blister , tipo Gricol o equivalente, de igual
calidad o superior
21.2.11
12A121
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
und
und
1.0000
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
ACCESORIOS
Dispensador para Papel Higienico, de sobreponer en la pared,
en acero inoxidable satinado 304, para rollo 200/400 m,
importado Ref. AA-8AA-845 o equivalente.
21.3.1
12A107
21.3.2
100 de 448
und
UND
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
und
0.32
. . MATERIAL
12A109
21.3.5
12A108
21.3.4
12A108
21.3.3
12A108
UNIDAD
101 de 448
CANTIDAD
UND
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
0.32
m2
UND
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
0.32
m2
UND
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
2.0000
2.0000
1.0000
m2
UND
UND
UND
GLB
...
0.32
1.0000
1.0000
1.0000
1.0000
. . MATERIAL
UNIDAD
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
21.3.6
12A110
21.3.7
12A110
21.3.8
12A112
102 de 448
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
0.32
Jgo
Jgo
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
0.32
Jgo
Jgo
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
0.32
Jgo
Jgo
1.0000
UND
UND
GLB
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
4.0000
4.0000
2.0000
0.32
. . MATERIAL
UNIDAD
CANTIDAD
TOTAL UNITARIO
21.4.1
12A111
und
M2
1.0000
ROLL
CART
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.1333
0.1500
1.00
REJILLAS
21.5.1
03B001
17B600
21D235
21.5.2
03B001
17B610
21D235
Taparegistro plastico
CEMENTO BLANCO (40kg)
Taparregistro en Acero Inoxidable con cerradura
PEGACOR BLANCO/PEGALIT
MATERIALES
NO APLICA
SUBTOTAL HERRAMIENTAS
NO APLICA
SUBTOTAL EQUIPO
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
und
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
BTO
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
0.0025
1.0000
0.2000
0.35
0.0025
1.0000
0.2000
0.35
CERRADUIRAS
22.1.1
19C230
27A650
103 de 448
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
1.00
0.10
2%
. . MATERIAL
UNIDAD
NO APLICA
SUBTOTAL TRANSPORTE
Cuadrilla AA (Albaileria) 1 Oficial
TOTAL UNITARIO
22.1.2
19C230
27A650
22.1.3
19C230
27A650
22.1.4
19C230
27A650
22.1.5
19C010
27A650
104 de 448
% (M+MO)
...
HR
CANTIDAD
1.02
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
0.10
2%
1.02
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
0.10
2%
1.02
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.0000
0.1000
2%
1.02
und
UND
UND
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.00
1.00
2%
6.75
. . MATERIAL
22.2.1
17A278
22.2.2
19C230
27A650
22.2.3
19C230
27A650
UNIDAD
und
UND
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
CANTIDAD
1.0000
2%
0.31
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
und
UND
RLL
...
% (M+MO)
...
% (M+MO)
...
% (M+MO)
...
HR
1.0000
0.1000
2%
1.02
1.0000
0.1000
0%
1.02
PINTURA
Pintura P -1 : Latex (Vinilo) sobre superficie de Tabiqueria
Interior, Z10 Satinado, colores segn planos de detalle
23.1.1
23A135
27A650
27A805
20H600
20H701
VINILICO PREPARADO
CINTA DE ENMASCARAR 1" (CREPE)
LIJA PARA AGUA # 80
SUBTOTAL MATERIALES
HERRAMIENTAS MENORES
SUBTOTAL HERRAMIENTAS
- Equipo Traciego y Transporte Vertical/Horizontal Obra
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA CC Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
105 de 448
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0700
0.0200
0.0200
3.8%
2.0%
0.1405
. . MATERIAL
23.1.2
23A135
27A650
27A805
20H600
20H701
23.1.3
23A135
27A650
27A805
20H600
20H701
23.1.4
23A135
23A136
27A650
27A805
20H600
20H701
23.2.1
23A009
23A076
23A084
23G050
27A805
20H600
20H701
UNIDAD
106 de 448
CANTIDAD
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0700
0.0200
0.0200
3.8%
2.0%
0.1405
m2
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0700
0.0200
0.0200
2.0%
1.9%
0.1405
m2
GLN
GLN
RLL
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.0700
0.0420
0.0200
0.0200
1.5%
1.0%
0.1405
m2
GLN
GLN
GLN
GLN
PLG
...
% (M+MO)
...
% (M+MO)
0.07
0.06
0.02
0.03
0.11
1.3%
0.6%
. . MATERIAL
UNIDAD
...
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA CC Pintura
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
23.2.2
23A009
23A076
23A084
23G050
27A805
20H600
20H701
23C110
23C112
23G050
27A650
20H600
20H701
Pintura P - 5 :
20H600
20H701
23.3.3
Pintura P - 5 :
107 de 448
...
HR
1.3%
0.6%
0.2259
0.0511
0.0511
0.1206
0.0511
0.0%
0.0%
0.1144
m2
...
HR
Parqueos y
0.04
0.03
0.01
0.02
0.06
m2
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
GLN
GLN
GLN
GLN
PLG
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.3949
Ml
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
23.3.2
23C110
23C112
23G050
27A650
...
HR
23.3.1
CANTIDAD
m2
0.0089
0.0089
0.0210
0.0089
0.0%
0.0%
0.0564
. . MATERIAL
UNIDAD
23C110
23C112
23G050
27A650
GLN
GLN
GLN
RLL
...
% (M+MO)
...
% (M+MO)
...
20H600
20H701
...
HR
CANTIDAD
0.0089
0.0089
0.0210
0.0089
0.0%
0.0%
0.0564
EQUIPOS ESPECIALES
Escaleras
Mecanicas, capacidad 9000 pasajeros/hora,
inclinacion 35, velociad 30m/m, altura 4.04 m, tipo Mitsubishi o
equivalente
25.1.1
08M075
20H700
20H701
25.1.2
08M075
20H700
20H701
25.1.3
08M075
20H700
20H701
Escaleras
Mecanicas, capacidad 9000 pasajeros/hora,
inclinacion 35, velociad 30m/m, altura 4.04 m, tipo Mitsubishi o
equivalente
SUBTOTAL MATERIALES TODO COSTO
( No Aplica )
SUBTOTAL HERRAMIENTAS
( No Aplica )
SUBTOTAL EQUIPO
( No Aplica )
SUBTOTAL TRANSPORTE
( No Aplica )
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
108 de 448
und
UND
...
% (M+MO)
...
% (M+MO)
...
1.0000
...
HR
und
UND
...
% (M+MO)
...
% (M+MO)
...
1.0000
...
HR
und
UND
...
% (M+MO)
...
% (M+MO)
...
1.0000
. . MATERIAL
UNIDAD
CANTIDAD
...
HR
SUBTOTAL TRANSPORTE
- ( No Aplica )
SUBTOTAL MANO DE OBRA
TOTAL UNITARIO
ASEO y LIMPIEZA
26.1.1
20H600
21D100
20H600
28A840
26.1.2
21D087
20H600
28A840
26.2.1
20H600
21D100
27A711
27A725
20H600
28A840
109 de 448
m2
GLB
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.5000
0.5000
0.9%
0.6%
0.24
m2
KG
KG
...
% (M+MO)
...
% (M+MO)
...
...
HR
m2
GLB
KGR
UND
KGR
...
% (M+MO)
...
% (M+MO)
...
...
HR
0.1500
0.1500
1.0%
0.6%
0.24
1.0000
1.0000
0.0150
0.0150
0.9%
0.6%
0.34
UNITARIO
TOTAL
790.00
1,500.00
966.00
1,286.50
2.64
950.00
1,500,000.00
12,705.37
30,000.00
255,472.60
161,000.00
388.00
24,897.00
6,252.00
237.51
889.37
1,450.00
4,634.00
3,357.00
483,871.47
483,871.47
12,705.37
1,404.00
12,203.70
418,871.18
49,286.00
220,000.00
248,745.76
248,745.76
12,705.37
110 de 448
1,205.15
15.80
30.00
19.32
25.73
0.53
91.38 *
28.50
28.50 *
450.00
450.00 *
0.00 *
635.27
635.27 *
1,205.15 *
493,698.26
3,000.00
25,547.26
161,000.00
3,104.00
99,588.00
62,520.00
712.53
889.37
20,300.00
23,170.00
4,028.40
403,859.56 *
1,209.68
1,209.68 *
590.32
590.32 *
0.00 *
88,038.70
88,038.70 *
493,698.26 *
250,059.15
2,808.00
292.89
12,566.14
1,182.86
220,000.00
236,849.89 *
87.06
87.06 *
32.94
32.94 *
0.00 *
13,089.27
UNITARIO
TOTAL
13,089.27 *
250,059.15 *
42,087.92
31,200.00
31,200.00 *
110.00
110.00 *
4,176.00
4,176.00 *
24,000.00
37,200.00
139,200.00
0.00 *
6,601.92
6,601.92 *
42,087.92 *
12,705.37
533,612.02
17,250.00
29,754.00
1,449.00
2,028.83
55,142.71
105,624.54 *
6,872.11
6,872.11 *
3,141.59
3,141.59 *
11,500.00
19,836.00
966.00
270.51
664.37
523,598.32
523,598.32
0.00 *
417,973.78
417,973.78 *
0.00
0.00
0.00 *
533,612.02 *
13,975.91
281,164.00
353,028.00
283,114.13
29,000.00
1,725.00
12,975.00
9,268.00
52,968.00 *
3,642.75
3,642.75 *
1,666.83
1,666.83 *
290.00
345.00
2,595.00
4,634.00
277,804.55
277,804.55
0.00 *
224,836.55
224,836.55 *
283,114.13 *
28,242.52
705.00
1,867.00
15,942.00
23,545.00
7,231.00
3,600.00
557.20
2,472,684.27
676,800.00
597,440.00
0.00
0.00
0.00
43,200.00
6,686.40
111 de 448
UNITARIO
750.00
345.00
410.00
13,815.00
6,751.00
1,102.00
2,088.00
2,277.66
6,264.00
7,528.84
8,000,000.00
2,425,018.83
2,425,018.83
28,242.52
16,067,674.37
TOTAL
9,000.00
345.00
4,920.00
27,630.00
54,008.00
13,224.00
16,704.00
56,941.50
156,600.00
0.00
0.00
1,663,498.90 *
33,115.33
33,115.33 *
14,550.11
14,550.11 *
0.00 *
761,519.93
761,519.93 *
0.00
0.00 *
2,472,684.27 *
1,718,534.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1,718,534.00
0.00 *
0.00
0.00 *
1,718,534.00
1,718,534.00 *
1,718,534.00 *
112 de 448
UNITARIO
TOTAL
1,531,552.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1,531,552.00
0.00 *
0.00
0.00 *
1,531,552.00
1,531,552.00 *
1,531,552.00 *
1,038,896.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1,038,896.00
0.00 *
0.00
0.00 *
1,038,896.00
1,038,896.00 *
1,038,896.00 *
113 de 448
UNITARIO
TOTAL
90,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
90,000.00
0.00 *
0.00
0.00 *
90,000.00
90,000.00 *
90,000.00 *
23,649.60
12,389.60
12,389.60
10,150.00
116,000.00
12,705.37
12,705.37
0.00 *
371.69
371.69 *
156.47
5,075.00
5,231.47 *
5,656.85
5,656.85 *
11,769.02
620.58
12,389.60 *
23,649.60 *
16,714.80
9,311.26
9,311.26
10,150.00
116,000.00
12,705.37
12,705.37
0.00 *
279.34
279.34 *
116.78
4,494.09
4,610.87 *
2,513.33
2,513.33 *
8,699.86
611.39
9,311.26 *
16,714.80 *
16,714.80
114 de 448
UNITARIO
TOTAL
9,311.26
9,311.26
10,150.00
116,000.00
12,705.37
12,705.37
0.00 *
279.34
279.34 *
116.78
4,494.09
4,610.87 *
2,513.33
2,513.33 *
8,699.86
611.39
9,311.26 *
16,714.80 *
170,611.98
103,469.15
103,469.15
10,150.00
116,000.00
12,705.37
12,705.37
19,778.90
25,000.00
34,808.43
1,039,240.29
1,039,240.29
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,466.20
48,454.84
12,705.37
115 de 448
0.00 *
2,069.38
2,069.38 *
1,891.77
38,048.35
39,940.12 *
25,133.33
25,133.33 *
97,355.21
6,113.94
103,469.15 *
170,611.98 *
94,745.98
3,608.21
25,000.00 *
28,608.21
696.17 *
696.17
24,019.85
24,019.85
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,120.19
1,119.93 *
59,241.39
*
0.00
6,200.22 *
6,200.22 *
94,745.98
UNITARIO
TOTAL
2,030.00
2,204.00
2,437.86
12,705.37
357,744.00
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
357,744.00
357,744.00
357,744.00 *
0.00 *
0.00 *
0.00 *
0.00
0.00 *
357,744.00 *
23,771.02
306.81
104,400.00
104,400.00
5,036.07
0.00 *
6.14
6.14 *
6,058.25
6,058.25 *
17,399.83
17,399.83 *
306.81
306.81 *
23,771.02 *
23,771.02
306.81
104,400.00
104,400.00
5,036.07
116 de 448
0.00 *
6.14
6.14 *
6,058.25
6,058.25 *
17,399.83
17,399.83 *
306.81
306.81 *
23,771.02 *
UNITARIO
TOTAL
23,771.02
306.81
104,400.00
104,400.00
5,036.07
0.00 *
6.14
6.14 *
6,058.25
6,058.25 *
17,399.83
17,399.83 *
306.81
306.81 *
23,771.02 *
39,678.90
21,630.00
21,630.00
104,400.00
12,705.37
12,705.37
0.00 *
432.60
432.60 *
216.30
216.30 *
17,400.00
17,400.00 *
15,894.04
5,735.95
21,630.00 *
39,678.90 *
39,678.90
21,630.00
21,630.00
104,400.00
12,705.37
12,705.37
0.00 *
432.60
432.60 *
216.30
216.30 *
17,400.00
17,400.00 *
15,894.04
5,735.95
21,630.00 *
39,678.90 *
39,678.90
21,630.00
21,630.00
104,400.00
12,705.37
12,705.37
117 de 448
0.00 *
432.60
432.60 *
216.30
216.30 *
17,400.00
17,400.00 *
15,894.04
5,735.95
21,630.00 *
39,678.90 *
UNITARIO
TOTAL
60,230.69
41,583.19
41,583.19
104,400.00
12,705.37
12,705.37
0.00 *
831.66
831.66 *
415.83
415.83 *
17,400.00
17,400.00 *
30,555.95
11,027.24
41,583.19 *
60,230.69 *
60,230.69
41,583.19
41,583.19
104,400.00
12,705.37
12,705.37
0.00 *
831.66
831.66 *
415.83
415.83 *
17,400.00
17,400.00 *
30,555.95
11,027.24
41,583.19 *
60,230.69 *
2,957.06
2,875.52
2,875.52
12,705.37
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
2,875.52
2,875.52
12,705.37
118 de 448
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
UNITARIO
TOTAL
2,957.06
2,875.52
2,875.52
12,705.37
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,957.06
2,875.52
2,875.52
12,705.37
0.00 *
52.78
52.78 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,957.06 *
2,961.79
2,875.52
2,875.52
12,705.37
0.00 *
57.51
57.51 *
28.76
28.76 *
0.00 *
2,875.52
2,875.52 *
2,961.79 *
41,667.00
20,500.00
2,088.00
11,987.11
11,987.11
12,705.37
41,667.00
119 de 448
12,219.65
966.67
2,972.50
1,476.22
5,415.39 *
160.61
160.61 *
71.92
71.92 *
0.00 *
6,571.72
6,571.72 *
12,219.65 *
12,219.65
966.67
UNITARIO
TOTAL
20,500.00
2,088.00
11,987.11
11,987.11
12,705.37
2,972.50
1,476.22
5,415.39 *
160.61
160.61 *
71.92
71.92 *
0.00 *
6,571.72
6,571.72 *
12,219.65 *
12,623.50
10,954.41
29,000.00
12,705.37
18,328.46
1,277.29
128,774.00
90,644.00
12,216.70
20,559.23
1,277.29
128,774.00
90,644.00
12,216.70
120 de 448
0.00 *
219.09
219.09 *
1,450.00
1,450.00 *
0.00 *
10,954.41
10,954.41 *
12,623.50 *
43,184.00
23,827.00
23,827.00 *
0.00
0.00 *
10,610.78
7,468.93
18,079.71 *
0.00 *
1,277.29
1,277.29 *
43,184.00 *
46,084.00
26,727.00
26,727.00 *
0.00
0.00 *
10,610.78
7,468.93
18,079.71 *
0.00 *
1,277.29
1,277.29 *
46,084.00 *
UNITARIO
TOTAL
35,372.77
270,500.40
19,807.04
18,451,499.72
12,705.37
35,372.77
312,886.80
1,000.00
3,357.00
506,625.51
3,915.00
18,451,499.72
12,705.37
35,372.77
312,886.80
1,000.00
3,357.00
506,625.51
3,915.00
18,451,499.72
12,705.37
35,372.77
312,886.80
1,000.00
3,357.00
506,625.51
121 de 448
21,001.95
1,857.07
14,201.27
16,058.34 *
112.95
112.95 *
1,081.96
1,081.96 *
0.00 *
3,748.70
3,748.70 *
21,001.95 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
531,881.36
37,141.41
328,531.14
6,300.00
1,107.81
373,080.36 *
848.94
848.94 *
UNITARIO
TOTAL
3,915.00
18,451,499.72
12,705.37
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
670,633.70
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
12,705.37
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
670,633.70
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
12,705.37
122 de 448
4,071.60
20,335.30
24,406.90 *
0.00 *
133,545.15
133,545.15 *
531,881.36 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
UNITARIO
TOTAL
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
670,633.70
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
12,705.37
35,372.77
312,886.80
290.00
3,942.00
12,604.00
5,462.00
44,660.00
1,000.00
3,357.00
18,792.00
670,633.70
3,915.00
17,400.00
365.00
140.00
87.00
18,451,499.72
12,705.37
35,372.77
312,886.80
3,942.00
3,583.00
45,467.37
123 de 448
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
698,938.82
37,141.41
328,531.14
8,700.00
2,689.39
4,789.52
691.49
9,758.21
6,300.00
2,685.60
19,731.60
421,018.36 *
853.19
853.19 *
1,683.45
3,480.00
1,825.00
280.00
17.40
20,166.09
27,451.94 *
0.00 *
249,615.33
249,615.33 *
698,938.82 *
49,337.42
3,714.14
32,853.11
413.91
376.22
37,357.38 *
82.59
UNITARIO
TOTAL
3,915.00
18,451,499.72
12,705.37
82.59 *
1,623.55
2,163.91
3,787.46 *
0.00 *
8,109.99
8,109.99 *
49,337.42 *
19,373.20
2,053.20
61,000.00
12,008.85
28.74
28.74 *
1,424.80
1,424.80 *
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
287.97
4,524.00
285.12
285.12
12,008.85
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
3,538.00
1,135.71
1,135.71
12,008.85
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
14,431.41
2,610.00
13,050.00
13,050.00 *
14,288.53
71.44
71.44 *
14,288.53
124 de 448
71.44
UNITARIO
TOTAL
71.44 *
0.00 *
12,008.85
1,238.53
1,238.53 *
14,431.41 *
430,051.00
463,755.24
35,372.77
325,832.40
3,942.00
452,821.28
30,360.00
2,052.00
18,451,499.72
12,705.37
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
0.00
10,111.44 *
0.00 *
91,202.20
91,202.20 *
463,755.24 *
463,755.24
35,372.77
325,832.40
3,942.00
452,821.28
30,360.00
2,052.00
18,451,499.72
12,705.37
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
0.00
10,111.44 *
0.00 *
91,202.20
91,202.20 *
463,755.24 *
463,755.24
35,372.77
325,832.40
3,942.00
452,821.28
30,360.00
2,052.00
125 de 448
35,372.77
325,832.40
413.91
361,619.08 *
822.52
822.52 *
4,554.00
5,557.44
UNITARIO
TOTAL
18,451,499.72
12,705.37
0.00
10,111.44 *
0.00 *
91,202.20
91,202.20 *
463,755.24 *
47,908.00
21,344.00
26,564.00
0.00
0.00
12,705.37
21,344.00
26,564.00
47,908.00 *
0.00
0.00 *
0.00
0.00 *
0.00 *
0.00
0.00 *
47,908.00 *
4,212.00
2,138.22
0.00
0.00 *
42.76
42.76 *
44,746.05
2,031.02
2,031.02 *
12,705.37
2,138.22
0.00 *
2,138.22 *
4,212.00 *
924.82
522.00
915.66
915.66
12,705.37
522.00
522.00 *
4.58
4.58 *
4.58
4.58 *
0.00 *
393.66
393.66 *
924.82 *
7,012.00
34,271.23
6,285.34
6,285.34 *
6,942.57
126 de 448
34.71
UNITARIO
TOTAL
34.71 *
6,942.57
34.71
34.71 *
0.00 *
12,705.37
657.23
657.23 *
7,012.00 *
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
127 de 448
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
UNITARIO
TOTAL
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
128 de 448
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
UNITARIO
TOTAL
2,197.62
2,437.86
12,705.37
2,088.00
2,204.00
2,498.76
12,705.37
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,548.74
2,192.40
66.12
2,258.52
0.00 *
49.98
49.98 *
0.00
0.00 *
240.24
240.24 *
2,548.74 *
830,296.21
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,474.69
3,915.00
17,400.00
487.00
140.00
87.00
75,930.38
18,451,499.72
12,705.37
129 de 448
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
764.02
764.02 *
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
75,930.38
21,639.12
133,057.50 *
0.00
0.00 *
249,615.75
249,615.75
830,296.21 *
UNITARIO
TOTAL
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
638,871.06
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
12,705.37
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
638,871.06
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
12,705.37
343,998.00
11,252.00
130 de 448
765,960.59
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
755.17
755.17 *
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35 *
0.00
0.00 *
192,012.12
192,012.12
765,960.59 *
765,960.59
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
755.17
755.17 *
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35 *
0.00
0.00 *
192,012.12
192,012.12
765,960.59 *
765,960.59
361,197.90
11,814.60
UNITARIO
TOTAL
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
638,871.06
3,915.00
17,400.00
487.00
140.00
87.00
69,207.23
18,451,499.72
12,705.37
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
646,551.54
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
12,705.37
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
131 de 448
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
755.17
755.17 *
6,264.00
9,744.00
2,435.00
14,000.00
3,045.00
69,207.23
21,639.12
126,334.35 *
0.00
0.00 *
192,012.12
192,012.12
765,960.59 *
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
730.09
730.09 *
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44 *
0.00
0.00 *
199,692.60
199,692.60
775,724.08 *
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
UNITARIO
TOTAL
44,660.00
3,583.00
3,357.00
646,551.54
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
12,705.37
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
646,551.54
3,915.00
87.00
69,207.23
7,000.00
18,451,499.72
12,705.37
343,998.00
11,252.00
24,012.00
290.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
646,551.54
3,915.00
87.00
69,207.23
132 de 448
9,758.21
10,540.19
12,085.20
446,858.94 *
730.09
730.09 *
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44 *
0.00
0.00 *
199,692.60
199,692.60
775,724.08 *
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
730.09
730.09 *
6,264.00
3,045.00
51,905.43
45,588.90
21,639.12
128,442.44 *
0.00
0.00 *
199,692.60
199,692.60
775,724.08 *
775,724.08
361,197.90
11,814.60
25,212.60
8,700.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,858.94 *
730.09
730.09 *
6,264.00
3,045.00
51,905.43
UNITARIO
TOTAL
7,000.00
18,451,499.72
12,705.37
45,588.90
21,639.12
128,442.44 *
0.00
0.00 *
199,692.60
199,692.60
775,724.08 *
218,205.15
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
145,531.87
3,915.00
7,000.00
18,451,499.72
12,705.37
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62 *
206.91
206.91 *
4,058.88
59,391.19
9,016.30
72,466.37 *
0.00
0.00 *
30,654.25
30,654.25
218,205.15 *
218,205.15
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
145,531.87
3,915.00
7,000.00
18,451,499.72
12,705.37
133 de 448
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62 *
206.91
206.91 *
4,058.88
59,391.19
9,016.30
72,466.37 *
0.00
0.00 *
30,654.25
30,654.25
218,205.15 *
UNITARIO
TOTAL
305,487.20
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
203,744.61
3,915.00
7,000.00
18,451,499.72
12,705.37
35,372.77
347,652.00
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
177,467.35
3,915.00
150,000.00
7,000.00
18,451,499.72
12,705.37
12,999.49
114,985.90
4,135.11
8,824.41
3,024.00
2,117.47
1,890.00
10,032.40
2,819.88
160,828.66 *
289.68
289.68 *
5,682.43
83,147.67
12,622.82
101,452.91 *
0.00
0.00 *
42,915.95
42,915.95
305,487.20 *
283,864.64
10,399.60
102,209.69
3,308.09
7,059.53
1,080.00
756.24
675.00
3,583.00
1,007.10
130,078.24 *
241.79
241.79 *
2,435.33
34,500.00
62,979.39
6,240.79
106,155.51 *
0.00
0.00 *
47,389.11
47,389.11
283,864.64 *
218,205.15
35,372.77
312,886.80
11,252.00
24,012.00
360.00
12,604.00
1,500.00
3,583.00
3,357.00
134 de 448
9,285.35
82,132.79
2,953.65
6,303.15
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
114,877.62 *
UNITARIO
TOTAL
145,531.87
3,915.00
7,000.00
18,451,499.72
12,705.37
206.91
206.91 *
4,058.88
59,391.19
9,016.30
72,466.37 *
0.00
0.00 *
30,654.25
30,654.25
218,205.15 *
19,373.20
2,053.20
61,000.00
12,008.85
28.74
28.74 *
1,424.80
1,424.80 *
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
287.97
4,524.00
285.12
285.12
12,008.85
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
3,538.00
1,135.71
1,135.71
12,008.85
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
14,431.41
2,610.00
13,050.00
13,050.00 *
14,288.53
71.44
71.44 *
135 de 448
UNITARIO
TOTAL
14,288.53
71.44
71.44 *
0.00 *
12,008.85
1,238.53
1,238.53 *
14,431.41 *
29,492.40
2,053.20
61,000.00
12,008.85
28.74
28.74 *
1,424.80
1,424.80 *
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
287.97
4,524.00
285.12
285.12
12,008.85
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
3,538.00
1,135.71
1,135.71
12,008.85
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
24,550.61
3,224.80
22,573.60
22,573.60 *
24,307.54
121.54
121.54 *
24,307.54
136 de 448
121.54
UNITARIO
TOTAL
121.54 *
0.00 *
12,008.85
1,733.94
1,733.94 *
24,550.61 *
29,492.40
2,053.20
61,000.00
12,008.85
28.74
28.74 *
1,424.80
1,424.80 *
0.00 *
2,053.20###
2,053.20 *
3,506.75 *
287.97
4,524.00
285.12
285.12
12,008.85
271.44
271.44 *
1.43
1.43 *
1.43
1.43 *
0.00 *
13.68
13.68 *
287.97 *
1,147.07
3,538.00
1,135.71
1,135.71
12,008.85
1,061.40
1,061.40 *
5.68
5.68 *
5.68
5.68 *
0.00 *
74.31
74.31 *
1,147.07 *
24,550.61
3,224.80
22,573.60
22,573.60 *
24,307.54
121.54
121.54 *
24,307.54
121.54
121.54 *
137 de 448
UNITARIO
TOTAL
0.00 *
12,008.85
1,733.94
1,733.94 *
24,550.61 *
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
138 de 448
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
UNITARIO
TOTAL
12,705.37
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
139 de 448
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
UNITARIO
TOTAL
249,615.75
753,117.19 *
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
140 de 448
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
UNITARIO
TOTAL
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
35,372.77
312,886.80
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
35,372.77
312,886.80
141 de 448
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
753,117.19
37,141.41
328,531.14
UNITARIO
TOTAL
11,252.00
24,012.00
360.00
3,033.00
12,604.00
5,462.00
44,660.00
3,583.00
3,357.00
696,569.35
3,915.00
17,400.00
487.00
140.00
140.00
18,451,499.72
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
142 de 448
11,814.60
25,212.60
4,320.00
2,069.23
4,789.52
691.49
9,758.21
10,540.19
12,085.20
446,953.59 *
806.71
806.71 *
6,264.00
9,744.00
2,435.00
14,000.00
4,620.00
18,678.13
55,741.13 *
0.00
0.00 *
249,615.75
249,615.75
753,117.19 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
UNITARIO
TOTAL
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
143 de 448
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
UNITARIO
TOTAL
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
2,030.00
2,204.00
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
144 de 448
UNITARIO
TOTAL
2,437.86
48.76
48.76 *
0.00
0.00 *
12,705.37
240.24
240.24 *
2,486.62 *
7,600.00
2,791.54
13,105.00
13,105.00
216.91
12,827.54
12,827.54
7,600.00
2,791.54
13,105.00
13,105.00
216.91
12,827.54
12,827.54
7,600.00
2,791.54
13,105.00
13,105.00
216.91
12,827.54
12,827.54
145 de 448
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00 *
655.25
655.00 *
227.75
228.00 *
1,157.23
1,036.30
2,194.00 *
14,250.00 *
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00 *
655.25
655.00 *
227.75
228.00 *
1,157.23
1,036.30
2,194.00 *
14,250.00 *
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00 *
655.25
655.00 *
227.75
228.00 *
1,157.23
1,036.30
2,194.00 *
14,250.00 *
UNITARIO
TOTAL
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
7,941.00
7,941.00
216.91
12,827.54
12,827.54
23,422.28
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
7,941.00
7,941.00
216.91
12,827.54
12,827.54
23,422.28
4,255.54
4,952.03
5,627.31
181.81
422.75
950.00
7,941.00
7,941.00
146 de 448
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00 *
73.63
74.00 *
216.91
217.00 *
738.10
660.97
164.75
1,564.00 *
8,241.00 *
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00 *
73.63
74.00 *
216.91
217.00 *
738.10
660.97
164.75
1,564.00 *
8,241.00 *
8,241.00
4,452.77
155.45
117.76
214.96
442.34
994.03
6,377.00
8.67
9.00 *
73.63
74.00 *
UNITARIO
TOTAL
216.91
12,827.54
12,827.54
23,422.28
7,600.00
2,791.54
13,105.00
13,105.00
216.91
12,827.54
12,827.54
216.91
217.00 *
738.10
660.97
164.75
1,564.00 *
8,241.00 *
14,250.00
7,980.00
2,931.11
10,911.00
262.10
262.00 *
655.25
655.00 *
227.75
228.00 *
1,157.23
1,036.30
2,194.00 *
14,250.00 *
92,971.75
58,563.95
41,287.59
7,615.04
13,356.78
377.94
2,267.67
2,323.26
4,646.51
43,503.63
6,090.51
9,302.88
9,302.88
76,951.93
762.85
762.85 *
15,256.97
15,256.97 *
92,971.75 *
15,256.97
106,720.52
78,065.75
55,036.35
7,615.04
13,356.78
377.94
2,267.67
2,323.26
4,646.51
43,503.63
6,090.51
147 de 448
UNITARIO
TOTAL
9,302.88
9,302.88
90,700.70
15,256.97
762.85
762.85 *
15,256.97
15,256.97 *
106,720.52 *
99,846.13
78,065.75
27,518.18
58,563.95
20,643.79
7,615.04
13,356.78
377.94
2,267.67
2,323.26
4,646.51
43,503.63
6,090.51
9,302.88
9,302.88
83,826.31
15,256.97
762.85
762.85 *
15,256.97
15,256.97 *
99,846.13 *
115,612.01
78,065.75
27,518.18
58,563.95
20,643.79
7,615.04
26,713.56
377.94
2,267.67
2,323.26
4,646.51
43,503.63
6,090.51
9,302.88
9,302.88
97,183.09
17,666.07
762.85
762.85 *
17,666.07
17,666.07 *
115,612.01 *
60,229.81
58,563.95
20,643.79
7,615.04
13,356.78
377.94
1,133.83
2,323.26
2,323.26
43,503.63
3,045.25
148 de 448
UNITARIO
TOTAL
9,302.88
9,302.88
49,805.79
9,927.64
496.38
496.38
9,927.64
9,927.64 *
60,229.81 *
60,229.81
58,563.95
20,643.79
7,615.04
13,356.78
377.94
1,133.83
2,323.26
2,323.26
43,503.63
3,045.25
9,302.88
9,302.88
49,805.79
9,927.64
496.38
496.38
9,927.64
9,927.64 *
60,229.81 *
5,184.20
5,184.20
5,184.20
5,184.20
0.00
0.00
0.00
0.00
0.00 *
5,184.20 *
41,667.00
20,500.00
3,500.00
2,511.90
8,071.00
51,860.80
13,800.00
12,705.37
149 de 448
50,966.37
1,271.68
5,166.00
52.50
31,398.80
2,033.89
39,922.87 *
120.00
120.00 *
276.00
276.00 *
0.00 *
10,647.51
10,647.51 *
50,966.37 *
UNITARIO
TOTAL
41,667.00
20,500.00
3,500.00
1,913.40
8,071.00
51,860.80
13,800.00
12,705.37
2,088.00
2,204.00
2,498.76
12,705.37
2,030.00
2,204.00
2,437.86
12,705.37
43,485.12
1,271.68
5,166.00
52.50
23,917.55
2,033.89
32,441.62 *
120.00
120.00 *
276.00
276.00 *
0.00 *
10,647.51
10,647.51 *
43,485.12 *
2,548.74
2,192.40
66.12
2,258.52
0.00 *
49.98
49.98 *
0.00
0.00 *
240.24
240.24 *
2,548.74 *
2,486.62
2,131.50
66.12
2,197.62
0.00 *
48.76
48.76 *
0.00
0.00 *
240.24
240.24 *
2,486.62 *
28,730.82
297,617.70
290.00
360.00
25,819.62
56,000.00
150 de 448
9,374.96
9.14
11.34
9,395.43
781.31
781.31 *
1,907.12
UNITARIO
TOTAL
2,938.00
50.00
5,800.00
18.00
12,705.37
43.48
100.00
77.14
2.14
2,129.89 *
0.00
0.00 *
16,424.19
16,424.19 *
28,730.82 *
28,730.82
297,617.70
290.00
360.00
25,819.62
56,000.00
2,938.00
50.00
5,800.00
18.00
12,705.37
9,374.96
9.14
11.34
9,395.43
781.31
781.31 *
1,907.12
43.48
100.00
77.14
2.14
2,129.89 *
0.00
0.00 *
16,424.19
16,424.19 *
28,730.82 *
28,730.82
297,617.70
290.00
360.00
25,819.62
56,000.00
2,938.00
50.00
5,800.00
18.00
12,705.37
9,374.96
9.14
11.34
9,395.43
781.31
781.31 *
1,907.12
43.48
100.00
77.14
2.14
2,129.89 *
0.00
0.00 *
16,424.19
16,424.19 *
28,730.82 *
61,566.04
297,617.70
290.00
360.00
55,327.76
56,000.00
2,938.00
50.00
151 de 448
20,089.19
19.58
24.30
20,133.07
1,674.23
1,674.23 *
4,086.69
93.18
214.29
UNITARIO
TOTAL
5,800.00
18.00
12,705.37
35,372.77
297,617.70
10,689.40
22,811.40
360.00
12,604.00
1,500.00
3,583.00
3,357.00
141,060.89
3,915.00
7,000.00
18,451,499.72
12,705.37
341,950.60
4,627.73
12,705.37
41,667.00
20,500.00
1,413.48
12,705.37
152 de 448
165.30
4.59
4,564.04 *
0.00
0.00 *
35,194.69
35,194.69 *
61,566.04 *
215,927.18
9,285.35
78,124.65
2,805.97
5,987.99
2,160.00
1,512.48
1,350.00
7,166.00
2,014.20
110,406.64 *
200.56
200.56 *
4,058.88
61,590.56
9,016.30
74,665.74 *
0.00
0.00 *
30,654.25
30,654.25
215,927.18 *
4,687.73
3,231.43
3,231.43 *
60.00
60.00 *
0.00 *
0.00
0.00 *
1,396.30
1,396.30 *
4,687.73 *
1,452.00
138.54
428.45
566.99
38.48
38.48 *
0.00
0.00 *
0.00
0.00 *
846.49
846.49 *
1,452.00 *
UNITARIO
TOTAL
58,900.91
496,076.59
17,400.00
12,705.37
41,667.00
20,500.00
3,679.00
18,126.65
18,126.65
12,705.37
41,667.00
20,500.00
3,679.00
18,126.65
18,126.65
12,705.37
41,667.00
20,500.00
3,679.00
7,870.99
7,870.99
153 de 448
4,480.56
1,502.57
1,502.57 *
284.56###
284.56 *
651.90
651.90 *
0.00 *
2,041.53
2,041.53 *
4,480.56 *
18,479.12
1,933.35
5,945.00
1,066.91
8,945.26 *
243.71
243.71 *
108.76
108.76 *
0.00 *
9,181.39
9,181.39 *
18,479.12 *
18,479.12
1,933.35
5,945.00
1,066.91
8,945.26 *
243.71
243.71 *
108.76
108.76 *
0.00 *
9,181.39
9,181.39 *
18,479.12 *
8,022.73
583.34
1,783.50
320.07
2,686.91 *
104.51
104.51 *
47.23
47.23 *
UNITARIO
TOTAL
12,705.37
193,244.35
209.00
302.00
7,900.20
7,900.20
12,705.37
0.00 *
5,184.07
5,184.07 *
8,022.73 *
8,022.73
193,244.35
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
202,791.10 *
202,791.10
193,244.35
209.00
302.00
7,900.20
7,900.20
12,705.37
154 de 448
193,244.35
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
202,791.10 *
UNITARIO
TOTAL
202,791.10
193,244.35
209.00
302.00
7,900.20
7,900.20
12,705.37
193,244.35
627.00
604.00
194,475.35 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
202,791.10 *
50,144.80
43,811.97
209.00
302.00
5,530.90
5,530.90
12,705.37
43,811.97
209.00
302.00
44,322.97 *
165.93
165.93 *
125.00
125.00 *
0.00 *
5,530.90
5,530.90 *
50,144.80 *
101,297.18
89,880.49
209.00
302.00
9,875.25
9,875.25
12,705.37
155 de 448
89,880.49
418.00
604.00
90,902.49 *
296.26
296.26 *
223.18
223.18 *
0.00 *
9,875.25
9,875.25 *
101,297.18 *
UNITARIO
TOTAL
120,502.75
110,956.00
209.00
302.00
7,900.20
7,900.20
12,705.37
126,195.90
209.00
302.00
7,900.20
7,900.20
12,705.37
72,849.62
209.00
302.00
9,218.17
9,218.17
12,705.37
110,956.00
627.00
604.00
112,187.00 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
120,502.75 *
126,195.90
627.00
604.00
127,426.90 *
237.01
237.01 *
178.54
178.54 *
0.00 *
7,900.20
7,900.20 *
135,742.65 *
72,849.62
418.00
604.00
73,871.62 *
276.55
276.55 *
208.33
208.33 *
0.00 *
9,218.17
9,218.17 *
83,574.67 *
55,339.58
156 de 448
UNITARIO
TOTAL
45,946.00
53,807.46
53,807.46
12,705.37
11,765.80
104,833.33
104,833.33
12,705.37
4,760.53
67,833.33
67,833.33
12,705.37
13,891.94
80,166.67
80,166.67
12,705.37
157 de 448
45,946.00
45,946.00 *
753.30
753.30 *
322.84
322.84 *
0.00 *
8,317.43
8,317.43 *
55,339.58 *
106,930.00
94,126.37
94,126.37 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
10,706.96
10,706.96 *
106,930.00 *
69,190.00
57,126.37
57,126.37 *
949.67
949.67 *
407.00
407.00 *
0.00 *
10,706.96
10,706.96 *
69,190.00 *
81,770.00
69,459.71
69,459.71 *
1,122.33
1,122.33 *
481.00
481.00 *
0.00 *
10,706.96
10,706.96 *
81,770.00 *
UNITARIO
TOTAL
6,909.95
9,866.67
9,866.67
12,705.37
63,000.00
94,133.66
41,667.00
20,500.00
8,304.71
8,304.71
12,705.37
126,513.00
129,500.00
129,500.00
12,705.37
101,846.33
104,833.33
104,833.33
12,705.37
158 de 448
10,064.00
7,255.45
7,255.45 *
138.13
138.13 *
59.20
59.20 *
0.00 *
2,611.22
2,611.22 *
10,064.00 *
8,470.80
2,520.00
2,824.01
465.82
1,424.18
7,234.01 *
116.27
116.27 *
49.83
49.83 *
0.00 *
1,070.70
1,070.70 *
8,470.80 *
132,090.00
126,513.00
126,513.00 *
1,813.00
1,813.00 *
777.00
777.00 *
0.00 *
2,987.00
2,987.00 *
132,090.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
UNITARIO
TOTAL
64,846.33
67,833.33
67,833.33
12,705.37
89,513.00
92,500.00
92,500.00
12,705.37
101,846.33
104,833.33
104,833.33
12,705.37
101,846.33
104,833.33
104,833.33
12,705.37
159 de 448
69,190.00
64,846.33
64,846.33 *
949.67
949.67 *
407.00
407.00 *
0.00 *
2,987.00
2,987.00 *
69,190.00 *
94,350.00
89,513.00
89,513.00 *
1,295.00
1,295.00 *
555.00
555.00 *
0.00 *
2,987.00
2,987.00 *
94,350.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
106,930.00
101,846.33
101,846.33 *
1,467.67
1,467.67 *
629.00
629.00 *
0.00 *
2,987.00
2,987.00 *
106,930.00 *
UNITARIO
TOTAL
41,667.00
20,500.00
10,063.46
10,063.46
12,705.37
41,667.00
20,500.00
3,679.00
10,476.91
10,476.91
12,705.37
41,667.00
20,500.00
3,679.00
10,476.91
10,476.91
12,705.37
41,667.00
20,500.00
3,155.14
3,155.14
12,008.85
160 de 448
10,258.14
996.12
3,063.05
4,059.17 *
134.31
134.31 *
60.38
60.38 *
0.00 *
6,004.28
6,004.28 *
10,258.14 *
10,679.87
996.12
3,063.05
413.46
4,472.63 *
140.10
140.10 *
62.86
62.86 *
0.00 *
6,004.28
6,004.28 *
10,679.87 *
10,679.87
996.12
3,063.05
413.46
4,472.63 *
140.10
140.10 *
62.86
62.86 *
0.00 *
6,004.28
6,004.28 *
10,679.87 *
96.67
297.25
393.92 *
94.65
94.65 *
63.10
63.10 *
0.00 *
3,281.35
3,281.35 *
3,833.03 *
UNITARIO
TOTAL
41,667.00
20,500.00
1,767.25
1,767.25
12,705.37
80,576.87
2,660.00
3,400.00
110,863.44
110,863.44
12,705.37
32,917.00
49,896.27
1,000.00
68,018.56
68,018.56
12,705.37
32,917.00
161 de 448
1,802.60
48.33
148.63
196.96 *
24.74
24.74 *
10.60
10.60 *
0.00 *
1,570.29
1,570.29 *
1,802.60 *
113,080.71
84,605.72
5,320.00
102.00
90,027.72 *
1,552.09
1,552.09 *
665.18
665.18 *
0.00 *
20,835.72
20,835.72 *
113,080.71 *
69,378.93
658.34
52,391.09
4,000.00
57,049.43 *
952.26
952.26 *
408.11
408.11 *
0.00 *
10,969.13
10,969.13 *
69,378.93 *
69,378.93
658.34
UNITARIO
TOTAL
49,896.27
1,000.00
68,018.56
68,018.56
12,705.37
324,816.63
2,846.20
3,638.00
367,694.72
367,694.72
12,705.37
324,816.63
2,846.20
3,638.00
367,694.72
367,694.72
12,705.37
324,816.63
6,292.81
2,846.20
3,638.00
313,091.00
313,091.00
162 de 448
52,391.09
4,000.00
57,049.43 *
952.26
952.26 *
408.11
408.11 *
0.00 *
10,969.13
10,969.13 *
69,378.93 *
375,048.62
341,057.46
5,692.40
109.14
346,859.00 *
5,147.73
5,147.73 *
2,206.17
2,206.17 *
0.00 *
20,835.72
20,835.72 *
375,048.62 *
375,048.62
341,057.46
5,692.40
109.14
346,859.00 *
5,147.73
5,147.73 *
2,206.17
2,206.17 *
0.00 *
20,835.72
20,835.72 *
375,048.62 *
319,352.82
238,740.22
12,585.61
5,692.40
109.14
257,127.37 *
4,383.27
4,383.27 *
1,878.55
1,878.55 *
UNITARIO
TOTAL
12,705.37
324,816.63
6,292.81
2,846.20
3,638.00
313,091.00
313,091.00
12,705.37
204,469.06
6,403.33
13,573.46
25,615.82
306,475.44
306,475.44
306,475.44
23,276.80
0.00 *
55,963.63
55,963.63 *
319,352.82 *
319,352.82
238,740.22
12,585.61
5,692.40
109.14
257,127.37 *
4,383.27
4,383.27 *
1,878.55
1,878.55 *
0.00 *
55,963.63
55,963.63 *
319,352.82 *
314,948.61
214,692.51
24,608.00
27,146.92
25,615.82
292,063.25 *
3,064.75
3,064.75 *
5,408.42
5,408.42 *
0.00
0.00 *
14,412.19
14,412.19 *
314,948.61 *
275,888.41
192,665.70
6,403.33
13,573.46
268,466.09
268,466.09
268,466.09
23,276.80
163 de 448
202,298.98
24,608.00
27,146.92
254,053.90 *
2,684.66
2,684.66 *
4,737.66
4,737.66 *
0.00
0.00 *
14,412.19
14,412.19 *
275,888.41 *
UNITARIO
TOTAL
194,663.41
117,389.72
6,403.33
13,573.46
189,426.31
189,426.31
189,426.31
23,276.80
263,979.78
6,403.33
13,573.46
343,345.88
343,345.88
343,345.88
23,276.80
263,979.78
6,403.33
13,573.46
343,345.88
343,345.88
343,345.88
23,276.80
67,025.00
6,971.13
6,971.13
164 de 448
123,259.20
24,608.00
27,146.92
175,014.12 *
1,894.26
1,894.26 *
3,342.83
3,342.83 *
0.00
0.00 *
14,412.19
14,412.19 *
194,663.41 *
352,838.41
277,178.77
24,608.00
27,146.92
328,933.69 *
3,433.46
3,433.46 *
6,059.07
6,059.07 *
0.00
0.00 *
14,412.19
14,412.19 *
352,838.41 *
352,838.41
277,178.77
24,608.00
27,146.92
328,933.69 *
3,433.46
3,433.46 *
6,059.07
6,059.07 *
0.00
0.00 *
14,412.19
14,412.19 *
352,838.41 *
7,082.67
4,691.75
4,691.75
69.71
69.71 *
41.83
41.83 *
UNITARIO
TOTAL
7,467.86
0.00
0.00 *
2,279.38
2,279.38 *
7,082.67 *
305,364.75
219,983.15
6,403.33
13,573.46
297,149.42
297,149.42
297,149.42
23,276.80
230,982.31
24,608.00
27,146.92
282,737.23 *
2,971.49
2,971.49 *
5,243.84
5,243.84 *
0.00
0.00 *
14,412.19
14,412.19 *
305,364.75 *
194,663.41
117,389.72
6,403.33
13,573.46
189,426.31
189,426.31
189,426.31
23,276.80
62,833.33
21,760.26
6,403.33
13,573.46
240,943.39
240,943.39
240,943.39
165 de 448
123,259.20
24,608.00
27,146.92
175,014.12 *
1,894.26
1,894.26 *
3,342.83
3,342.83 *
0.00
0.00 *
14,412.19
14,412.19 *
194,663.41 *
247,604.78
65,975.00
108,801.28
24,608.00
27,146.92
226,531.20 *
2,409.43
2,409.43 *
4,251.96
4,251.96 *
0.00
0.00 *
UNITARIO
TOTAL
23,276.80
14,412.19
14,412.19 *
247,604.78 *
9,951.87
41,667.00
871.58
20,500.00
2,680.09
3,551.67 *
87.85
87.85 *
37.65
37.65 *
6,274.70
6,274.70
12,705.37
0.00 *
6,274.70
6,274.70 *
9,951.87 *
13,970.52
41,667.00
1,223.53
20,500.00
3,762.34
4,985.87 *
123.32
123.32 *
52.85
52.85 *
8,808.48
8,808.48
12,705.37
41,667.00
20,500.00
346.00
8,071.00
200.00
13,800.00
41,667.00
20,500.00
346.00
8,071.00
200.00
166 de 448
0.00 *
8,808.48
8,808.48 *
13,970.52 *
658.31
1,805.79
2,076.00
645.39
5,185.48 *
200.00
200.00 *
70.66
70.66 *
14,025.22
14,025.22 *
19,481.36 *
1,544.01
4,235.34
4,869.10
1,513.72
12,162.17 *
200.00
200.00 *
UNITARIO
TOTAL
13,800.00
41,667.00
20,500.00
3,400.00
48,616.16
69,511.84
69,511.84
13,450.88
12,705.37
41,667.00
20,500.00
3,400.00
51,217.35
72,243.09
72,243.09
13,450.88
12,705.37
70.66
70.66 *
33,259.25
33,259.25 *
45,692.08 *
45,692.08
84,352.95
833.34
2,570.70
680.00
51,046.97
55,131.01 *
973.17
973.17 *
417.07
417.07 *
13,450.88
13,450.88 *
14,380.83
14,380.83 *
84,352.95 *
87,138.83
833.34
2,570.70
680.00
53,778.22
57,862.26 *
1,011.40
1,011.40 *
433.46
433.46 *
13,450.88
13,450.88 *
14,380.83
14,380.83 *
87,138.83 *
120,000.00
107,006.72
117,647.06
117,647.06
12,705.37
167 de 448
112,357.06
112,357.06 *
1,647.06
1,647.06 *
705.88
705.88 *
0.00 *
5,290.00
5,290.00 *
120,000.00 *
UNITARIO
TOTAL
69,658.45
78,431.37
78,431.37
12,705.37
90,015.39
2,660.00
3,400.00
120,773.88
120,773.88
12,705.37
3,400.00
27,169.75
1,000.00
44,177.37
44,177.37
12,705.37
3,400.00
27,169.75
1,000.00
44,177.37
44,177.37
168 de 448
73,141.37
73,141.37 *
1,098.04
1,098.04 *
470.59
470.59 *
0.00 *
5,290.00
5,290.00 *
80,000.00 *
123,189.36
94,516.16
5,320.00
102.00
99,938.16 *
1,690.83
1,690.83 *
724.64
724.64 *
0.00 *
20,835.72
20,835.72 *
123,189.36 *
45,060.92
680.00
28,528.24
4,000.00
33,208.24 *
618.48
618.48 *
265.06
265.06 *
0.00 *
10,969.13
10,969.13 *
45,060.92 *
45,060.92
680.00
28,528.24
4,000.00
33,208.24 *
618.48
618.48 *
265.06
265.06 *
UNITARIO
TOTAL
12,705.37
3,400.00
42,744.15
1,000.00
60,530.49
60,530.49
12,705.37
3,400.00
61,363.82
1,000.00
80,081.14
80,081.14
12,705.37
3,400.00
42,744.15
1,000.00
60,530.49
60,530.49
12,705.37
169 de 448
0.00 *
10,969.13
10,969.13 *
45,060.92 *
61,741.10
680.00
44,881.35
4,000.00
49,561.35 *
847.43
847.43 *
363.18
363.18 *
0.00 *
10,969.13
10,969.13 *
61,741.10 *
81,682.77
680.00
64,432.01
4,000.00
69,112.01 *
1,121.14
1,121.14 *
480.49
480.49 *
0.00 *
10,969.13
10,969.13 *
81,682.77 *
61,741.10
680.00
44,881.35
4,000.00
49,561.35 *
847.43
847.43 *
363.18
363.18 *
0.00 *
10,969.13
10,969.13 *
61,741.10 *
UNITARIO
TOTAL
406,000.00
318,039.22
398,039.22
398,039.22
12,705.37
318,039.22
318,039.22 *
5,572.55
5,572.55 *
2,388.24
2,388.24 *
0.00 *
80,000.00
80,000.00 *
406,000.00 *
36,937.38
2,054.00
2,054.00
1,723.00
1,723.00
552,673.00
33,160.38
36,937.38 *
3,400.00
43,669.26
1,000.00
61,501.85
61,501.85
12,705.37
62,731.89
680.00
45,852.72
4,000.00
50,532.72 *
861.03
861.03 *
369.01
369.01 *
0.00 *
10,969.13
10,969.13 *
62,731.89 *
51,617.10
3,552.00
47,774.40
47,774.40 *
51,106.04
255.53
255.53 *
51,106.04
255.53
255.53 *
0.00 *
12,008.85
170 de 448
3,331.64
UNITARIO
TOTAL
3,331.64 *
51,617.10 *
3,400.00
2,407.15
1,000.00
18,519.43
18,519.43
12,705.37
18,889.82
460.00
9,628.60
280.00
10,368.60 *
259.27
259.27 *
111.12
111.12 *
0.00 *
8,150.83
8,150.83 *
18,889.82 *
56,293.66
41,667.00
20,500.00
3,400.00
166.67
514.14
136.00
39,000.00
40,950.00
52,552.43
52,552.43
13,450.88
12,705.37
41,766.81 *
735.73
735.73 *
315.31
315.31 *
2,690.18
2,690.18 *
10,785.62
10,785.62 *
56,293.66 *
124,466.52
35,372.77
5,199.80
281,984.40
41,451.71
3,583.00
526.70
3,224.80
2,257.36
3,538.00
2,476.60
41,667.00
621.69
20,500.00
1,593.07
340.11
6,309.10
4,479.52
28,471.82
88,907.84 *
117,681.20
1,647.54
1,647.54 *
117,681.20
364.55
3,915.00
4,773.24
5,137.79 *
171 de 448
UNITARIO
TOTAL
0.00 *
13,029.61
28,773.35
28,773.35
28,773.35 *
124,466.52 *
58,900.91
496,076.59
26,196.04
120.00
40,336.04
40,336.04
3,915.00
12,705.37
3,005.15
1,012.75
26,196.04
600.00
30,813.94 *
564.70
564.70 *
242.02
549.67
791.68 *
0.00 *
9,522.10
9,522.10 *
41,692.42 *
47,480.56
41,667.00
20,500.00
982.00
35,372.77
313,316.00
3,583.00
2,088.00
45,161.71
45,161.71
61,000.00
3,915.00
12,705.37
41,667.00
20,500.00
37,592.00
8,018.53
468.75
1,153.13
9,341.63
1,857.07
16,449.09
188.11
5,059.22
34,517.00 *
623.08
623.08 *
270.97
1,424.80
0.00
1,695.77 *
0.00 *
10,644.71
10,644.71 *
47,480.56 *
327.00
1,070.10
46,990.00
48,387.10
160.37
160.37 *
0.00 *
0.00
0.00 *
172 de 448
UNITARIO
TOTAL
12,216.70
8,236.00
14,258.30
14,258.30
12,705.37
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
47,391.03
47,391.03
12,008.85
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
47,391.03
47,391.03
173 de 448
8,018.53
8,018.53 *
56,566.00 *
14,537.76
9,059.60
9,059.60 *
193.92
193.92 *
85.55
85.55 *
0.00 *
5,198.70
5,198.70 *
14,537.76 *
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
UNITARIO
TOTAL
12,008.85
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
47,391.03
47,391.03
12,008.85
801,071.29
817,328.79
2,817.22
2,939.71
540.06
2,666,897.06
115.19
47,391.03
47,391.03
12,008.85
474,346.56
1,255,884.75
1,632.34
2,811.85
2,934.10
539.03
2,661,808.83
114.97
174 de 448
0.00 *
8,717.69
8,717.69 *
48,338.85 *
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
48,338.85
8,900.79
26,365.44
809.67
844.87
540.06
703.74
508.77
38,673.34 *
663.47
663.47 *
284.35
284.35 *
0.00 *
8,717.69
8,717.69 *
48,338.85 *
57,820.02
2,635.26
40,512.41
1,632.34
808.13
843.26
539.03
702.39
507.80
UNITARIO
TOTAL
56,686.29
56,686.29
12,008.85
472,723.09
1,251,586.45
54,826.13
2,802.22
2,924.06
537.19
2,652,698.71
114.58
89,781.82
89,781.82
12,008.85
472,723.09
1,063,625.81
46,592.46
2,802.22
2,924.06
537.19
2,652,698.71
114.58
78,406.53
78,406.53
12,008.85
175 de 448
48,180.61 *
793.61
793.61 *
340.12
340.12 *
0.00 *
8,505.68
8,505.68 *
57,820.02 *
91,577.46
2,626.24
40,373.76
35,371.70
805.36
840.37
537.19
699.99
505.63
81,760.23 *
1,256.95
1,256.95 *
538.69
538.69 *
0.00 *
8,021.59
8,021.59 *
91,577.46 *
79,974.66
2,626.24
34,310.51
30,059.65
805.36
840.37
537.19
699.99
505.63
70,384.94 *
1,097.69
1,097.69 *
470.44
470.44 *
0.00 *
8,021.59
8,021.59 *
79,974.66 *
UNITARIO
TOTAL
17,962.64
6,368.78
316.09
1,943.04
1,450.00
41,860.00
44,658.55
44,658.55
24,207.87
39,185.14
6,368.78
316.09
1,943.04
1,450.00
41,860.00
69,812.91
69,812.91
24,207.87
17,962.64
6,368.78
316.09
1,943.04
1,450.00
41,860.00
13,357.90
58,684.35
58,684.35
176 de 448
7,005.43
10,954.30
1,896.55
3,886.08
1,522.50
2,930.20
28,195.05 *
687.88
687.88 *
267.95
267.95 *
0.00 *
16,463.50
16,463.50 *
45,614.38 *
15,282.20
16,431.45
2,844.82###
3,886.08
1,522.50
2,930.20
42,897.25 *
1,072.72
1,072.72 *
418.88
418.88 *
0.00 *
26,915.66
26,915.66 *
71,304.50 *
7,005.43
10,954.30
1,896.55
3,886.08
1,522.50
2,930.20
14,025.80
42,220.85 *
915.40
915.40 *
352.11
352.11 *
UNITARIO
TOTAL
24,207.87
0.00 *
16,463.50
16,463.50 *
59,951.86 *
59,951.86
216,590.85
129,932.08
6,403.33
13,573.46
215,099.26
215,099.26
215,099.26
24,207.87
105,503.51
6,403.33
13,573.46
189,449.26
189,449.26
189,449.26
24,207.87
136,428.68
24,608.00
27,146.92
188,183.60 *
1,491.59
1,491.59 *
0.00
0.00 *
0.00
0.00 *
26,915.66
26,915.66 *
216,590.85 *
190,940.85
110,778.68
24,608.00
27,146.92
162,533.60 *
1,491.59
1,491.59 *
0.00
0.00 *
0.00
0.00 *
26,915.66
26,915.66 *
190,940.85 *
190,940.85
751,357.00
372,564.06
372,564.06
281,057.09
281,057.09
292,452.83
653,621.15
5,849.06
5,849.06 *
177 de 448
UNITARIO
TOTAL
292,452.83
292,452.83
22,000.75
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
751,357.00 *
751,357.00
756,068.00
375,249.33
375,249.33
283,082.82
283,082.82
292,452.83
292,452.83
292,452.83
22,000.75
658,332.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
756,068.00 *
756,068.00
763,202.00
379,315.71
379,315.71
286,150.44
286,150.44
292,452.83
292,452.83
292,452.83
22,000.75
665,466.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
763,202.00 *
763,202.00
763,103.00
379,259.28
178 de 448
379,259.28
UNITARIO
TOTAL
286,107.87
286,107.87
665,367.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
763,103.00 *
763,103.00
292,452.83
292,452.83
292,452.83
22,000.75
722,622.00
356,185.11
356,185.11
268,701.04
268,701.04
624,886.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
722,622.00 *
722,622.00
292,452.83
292,452.83
292,452.83
22,000.75
6,262,857.00
549,780.34
3,286,586.89
414,746.57
2,479,355.02
292,452.83
292,452.83
292,452.83
22,000.75
5,765,941.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,262,857.00 *
6,262,857.00
0.00
#DIV/0!
#DIV/0!
179 de 448
UNITARIO
TOTAL
746,384.00
369,729.45
369,729.45
278,918.70
278,918.70
292,452.83
292,452.83
292,452.83
22,000.75
648,648.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
746,384.00 *
746,384.00
763,825.00
379,670.82
379,670.82
286,418.33
286,418.33
292,452.83
292,452.83
292,452.83
22,000.75
666,089.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
763,825.00 *
763,825.00
868,969.00
439,602.90
439,602.90
331,630.25
331,630.25
292,452.83
292,452.83
292,452.83
22,000.75
180 de 448
771,233.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
UNITARIO
TOTAL
80,188.68 *
868,969.00 *
868,969.00
929,337.00
474,012.66
474,012.66
357,588.49
357,588.49
831,601.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
929,337.00 *
929,337.00
292,452.83
292,452.83
292,452.83
22,000.75
621,999.00
298,830.00
298,830.00
225,433.15
225,433.15
524,263.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
621,999.00 *
621,999.00
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
181 de 448
UNITARIO
TOTAL
6,222,199.00 *
6,222,199.00
711,729.00
349,976.10
349,976.10
264,017.05
264,017.05
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
711,729.00 *
711,729.00
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
6,222,199.00
757,082.00
375,827.31
375,827.31
283,518.84
283,518.84
292,452.83
292,452.83
292,452.83
22,000.75
182 de 448
659,346.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
757,082.00 *
UNITARIO
TOTAL
757,082.00
757,082.00
375,827.31
375,827.31
283,518.84
283,518.84
659,346.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
757,082.00 *
757,082.00
292,452.83
292,452.83
292,452.83
22,000.75
682,933.00
333,562.38
333,562.38
251,634.77
251,634.77
585,197.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
682,933.00 *
682,933.00
292,452.83
292,452.83
292,452.83
22,000.75
3,556,722.28
686,166.60
2,017,329.81
517,634.46
1,521,845.30
292,452.83
292,452.83
292,452.83
22,000.75
3,539,175.11
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
0.00
0.00 *
3,556,722.28 *
183 de 448
UNITARIO
TOTAL
3,792,477.00
747,263.00
370,230.48
370,230.48
279,296.67
279,296.67
649,527.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
747,263.00 *
747,263.00
292,452.83
292,452.83
292,452.83
22,000.75
748,376.00
370,864.89
370,864.89
279,775.26
279,775.26
650,640.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
748,376.00 *
748,376.00
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
184 de 448
UNITARIO
TOTAL
768,929.00
382,580.10
382,580.10
288,613.05
288,613.05
292,452.83
292,452.83
292,452.83
22,000.75
671,193.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
768,929.00 *
768,929.00
719,111.00
354,183.84
354,183.84
267,191.31
267,191.31
292,452.83
292,452.83
292,452.83
22,000.75
621,375.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
719,111.00 *
719,111.00
662,813.00
322,093.98
322,093.98
242,983.17
242,983.17
292,452.83
292,452.83
292,452.83
22,000.75
185 de 448
565,077.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
662,813.00 *
UNITARIO
TOTAL
662,813.00
322,093.98
322,093.98
242,983.17
242,983.17
565,077.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
662,813.00 *
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
746,245.00
369,650.22
369,650.22
278,858.93
278,858.93
292,452.83
292,452.83
292,452.83
22,000.75
186 de 448
648,509.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
746,245.00 *
UNITARIO
TOTAL
699,378.00
342,936.03
342,936.03
258,706.12
258,706.12
601,642.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
699,378.00 *
292,452.83
292,452.83
292,452.83
22,000.75
6,117,269.00
830,291.81
3,295,428.19
626,360.49
2,486,024.77
292,452.83
292,452.83
292,452.83
22,000.75
5,781,452.96
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
318,268.87
318,268.87 *
6,117,269.00 *
6,117,269.00
0.00
#DIV/0!
#DIV/0!
746,591.00
369,847.44
369,847.44
279,007.71
279,007.71
292,452.83
292,452.83
292,452.83
22,000.75
187 de 448
648,855.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
746,591.00 *
746,591.00
0.00
UNITARIO
TOTAL
0.00
0.00
447,874.00
199,578.75
199,578.75
150,559.40
150,559.40
350,138.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
447,874.00 *
447,874.00
0.00
0.00
0.00
292,452.83
292,452.83
292,452.83
22,000.75
2,353,147.00
286,000.00
40,000.00
2,262,641.35
2,262,641.35
2,262,641.35
22,000.75
1,799,561.22
251,686.88
2,051,248.11
22,626.41
22,626.41 *
45,252.83
45,252.83 *
22,626.41
22,626.41 *
211,393.24
211,393.24 *
2,353,147.00 *
1,138,785.00
286,000.00
40,000.00
1,094,985.58
1,094,985.58
188 de 448
870,881.98
121,801.68
992,683.66
10,949.86
10,949.86 *
21,899.71
UNITARIO
1,094,985.58
22,000.75
TOTAL
21,899.71 *
10,949.86
10,949.86 *
102,301.92
102,301.92 *
1,138,785.00 *
4,545,800.00
286,000.00
40,000.00
4,370,961.54
4,370,961.54
4,370,961.54
22,000.75
3,476,385.20
486,207.72
3,962,592.92
43,709.62
43,709.62 *
87,419.23
87,419.23 *
43,709.62
43,709.62 *
408,368.62
408,368.62 *
4,545,800.00 *
4,547,606.00
286,000.00
40,000.00
4,372,698.08
4,372,698.08
4,372,698.08
22,000.75
3,477,766.33
486,400.89
3,964,167.22
43,726.98
43,726.98 *
87,453.96
87,453.96 *
43,726.98
43,726.98 *
408,530.86
408,530.86 *
4,547,606.00 *
20,004,033.00
286,000.00
40,000.00
19,234,647.12
19,234,647.12
19,234,647.12
22,000.75
15,298,016.69
2,139,582.75
17,437,599.45
192,346.47
192,346.47 *
384,692.94
384,692.94 *
192,346.47
192,346.47 *
1,797,047.67
189 de 448
UNITARIO
TOTAL
1,797,047.67 *
20,004,033.00 *
2,406,018.00
286,000.00
40,000.00
2,313,478.85
2,313,478.85
2,313,478.85
22,000.75
1,839,994.14
257,341.84
2,097,335.98
23,134.79
23,134.79 *
46,269.58
46,269.58 *
23,134.79
23,134.79 *
216,142.87
216,142.87 *
2,406,018.00 *
6,247,859.00
286,000.00
40,000.00
6,007,556.73
6,007,556.73
6,007,556.73
22,000.75
4,778,029.07
668,255.81
5,446,284.89
60,075.57
60,075.57 *
120,151.13
120,151.13 *
60,075.57
60,075.57 *
561,271.84
561,271.84 *
6,247,859.00 *
711,729.00
349,976.10
349,976.10
264,017.05
264,017.05
292,452.83
292,452.83
292,452.83
22,000.75
190 de 448
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
UNITARIO
TOTAL
711,729.00 *
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
711,729.00
349,976.10
349,976.10
264,017.05
264,017.05
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
711,729.00 *
711,729.00
0.00
0.00
0.00
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
191 de 448
UNITARIO
TOTAL
734,484.00
362,946.45
362,946.45
273,801.70
273,801.70
636,748.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
734,484.00 *
292,452.83
292,452.83
292,452.83
22,000.75
711,729.00
349,976.10
349,976.10
264,017.05
264,017.05
613,993.15
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
80,188.68
80,188.68 *
711,729.00 *
711,729.00
0.00
0.00
0.00
292,452.83
292,452.83
292,452.83
22,000.75
6,222,199.00
545,903.62
3,263,411.83
411,822.03
2,461,872.08
292,452.83
292,452.83
292,452.83
22,000.75
5,725,283.91
5,849.06
5,849.06 *
8,773.58
8,773.58 *
2,924.53
2,924.53 *
479,367.92
479,367.92 *
6,222,199.00 *
192 de 448
UNITARIO
98,020.00
2,135.42
5,763.54
26,627.08
212,710.36
177,616.88
177,616.88
1,079,012.82
1,079,012.82
1,079,012.82
24,207.87
1,143,753.48
TOTAL
1,143,753.59
197,770.37
2,506.87
4,194.98
1,863.90
212,710.36
177,616.88
177,616.88
774,280.23 *
21,580.26
21,580.26 *
32,370.38
32,370.38 *
10,790.13
10,790.13 *
304,732.59
304,732.59 *
1,143,753.59 *
1,143,753.59
3,530,767.00
3,530,767.00 *
1,143,753.59
4,539,558.00
4,539,558.00 *
193 de 448
UNITARIO
1,143,753.59
TOTAL
4,539,558.00
4,539,558.00 *
1,143,753.79
5,212,086.00
5,212,086.00 *
1,143,753.72
5,772,525.00
5,772,525.00 *
1,143,864.57
4,467,935.00
4,467,935.00 *
194 de 448
UNITARIO
TOTAL
332,793.10
153,887.34
3,042.97
5,092.09
47,843.52
1,770.70
36,010.00
247,646.62 *
6,279.12
6,279.12 *
9,418.67
9,418.67 *
3,139.56
3,139.56 *
66,309.14
66,309.14 *
332,793.10 *
62,833.33
2,135.42
5,763.54
19,520.00
26,627.08
18,952.63
313,955.76
313,955.76
313,955.76
24,207.87
332,793.14
1,299,890.00
1,299,890.00 *
332,793.14
1,299,890.00
1,299,890.00 *
332,793.14
1,299,890.00
1,299,890.00 *
332,793.14
1,299,890.00
1,299,890.00 *
332,793.15
670,911.00
670,911.00 *
195 de 448
UNITARIO
TOTAL
335,153.33
992,389.00
992,389.00 *
332,793.14
1,299,890.00
1,299,890.00 *
332,793.14
1,299,890.00
1,299,890.00 *
332,793.15
670,911.00
670,911.00 *
332,793.15
670,911.00
670,911.00 *
332,792.89
880,570.00
880,570.00 *
332,792.61
531,137.00
531,137.00 *
332,793.15
670,911.00
670,911.00 *
4,255.54
5,212.66
5,923.48
191.37
196 de 448
392,965.61
155,578.87
5,717.11
4,331.14
7,906.00
UNITARIO
TOTAL
1,000.00
445.00
36,559.11
16,325.62
226,417.86
307.05
307.05 *
2,607.39
2,607.39 *
7,250.27
7,250.27 *
281,194.18
281,194.18
207.51
101,606.73
101,606.73
*
25,853.57
23,151.87
5,770.89
54,776.32 *
392,965.61 *
12,216.70
12,216.70
22,306.93
392,965.61
8,169,755.00
8,169,755.00 *
392,965.61
10,249,329.00
10,249,329.00 *
392,965.61
5,479,316.00
5,479,316.00 *
50,715.56
23,582.73
135,047.62
111,447.44
371,933.96
371,933.96
371,933.96
22,880.78
197 de 448
394,250.00
76,073.34
35,374.10
141,800.00
5,572.37
258,819.81 *
7,438.68
7,438.68 *
11,158.02
11,158.02 *
3,719.34
3,719.34 *
113,114.15
113,114.15 *
394,250.00 *
394,250.00
UNITARIO
TOTAL
50,715.56
27,893.25
23,582.73
155,416.74
226,117.92
226,117.92
226,117.92
22,880.78
50,715.56
27,893.25
23,582.73
155,416.74
226,117.92
226,117.92
226,117.92
22,880.78
30,801.48
16,940.63
5,533.00
25,562.00
147,895.28
147,895.28
147,895.28
22,880.78
327,294.00
7,925.21
198 de 448
239,685.00
50,715.56
81,118.44
23,582.73
7,770.84
163,187.58 *
4,522.36
4,522.36 *
6,783.54
6,783.54 *
2,261.18
2,261.18 *
62,930.35
62,930.35 *
239,685.00 *
239,685.00
50,715.56
81,118.44
23,582.73
7,770.84
163,187.58 *
4,522.36
4,522.36 *
6,783.54
6,783.54 *
2,261.18
2,261.18 *
62,930.35
62,930.35 *
239,685.00 *
156,769.00
30,801.48
50,821.89
2,479.39
862.17
84,964.93 *
2,957.91
2,957.91 *
4,436.86
4,436.86 *
1,478.95
1,478.95 *
62,930.35
62,930.35 *
156,769.00 *
178,820.38
19,108.65
UNITARIO
TOTAL
81,700.00
11,130.20
85,500.00
39,397.72
11,405.41
2,067.83
250,800.00
112,860.00
363,660.00 *
250,800.00
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
778,872.24
555,335.86
59,342.88
122,351.65
35,420.09
6,421.76
778,872.24
350,492.51
1,129,364.75 *
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
456,000.00
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
261,761.03
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
152,000.00
327,294.00
7,925.21
81,700.00
11,130.20
85,500.00
199 de 448
325,127.97
34,742.99
71,632.22
20,737.11
3,759.70
456,000.00
205,200.00
661,200.00 *
186,635.60
19,943.78
41,119.57
11,903.88
2,158.21
261,761.03
117,792.47
379,553.50 *
108,375.99
11,581.00
23,877.41
6,912.37
1,253.23
152,000.00
68,400.00
220,400.00 *
140,888.79
15,055.30
31,040.63
8,986.08
1,629.20
UNITARIO
TOTAL
197,600.00
88,920.00
286,520.00 *
197,600.00
375,382.22
127,707.13
78,558.00
37,063.64
36,049.04
279,377.81 *
7,082.68
7,082.68 *
10,624.03
10,624.03 *
3,541.34
3,541.34 *
74,756.36
74,756.36 *
375,382.22 *
121,625.84
19,639.50
37,063.64
36,049.04
354,134.17
354,134.17
354,134.17
22,000.75
375,382.22
675,688.00
675,688.00 *
375,382.14
525,535.00
525,535.00 *
375,382.14
1,051,070.00
1,051,070.00 *
66,628.00
106,995.16
79,900.00
31,850.00
33,872.00
26.60
200 de 448
273,663.85
46,043.67
92,728.17
31,410.29
6,089.64
11,290.67
201.50
UNITARIO
TOTAL
3,759.00
969.77
188,733.69 *
5,163.47
5,163.47 *
7,745.20
7,745.20 *
2,581.73
2,581.73 *
69,439.75
69,439.75 *
273,663.85 *
258,173.45
258,173.45
258,173.45
22,880.78
2,518,438.03
77,889.84
8,371,832.72
8,371,832.72
8,371,832.72
22,880.78
2,518,438.03
77,889.84
3,354,031.72
3,354,031.72
3,354,031.72
22,880.78
2,518,438.03
77,889.84
8,874,142.68
5,968,698.14
184,598.91
6,153,297.05 *
167,436.65
167,436.65 *
251,154.98
251,154.98 *
83,718.33
83,718.33 *
2,218,535.67
2,218,535.67 *
8,874,142.68 *
3,555,273.62
2,391,256.91
73,956.40
2,465,213.31 *
67,080.63
67,080.63 *
100,620.95
100,620.95 *
33,540.32
33,540.32 *
888,818.40
888,818.40 *
3,555,273.62 *
6,694,922.83
4,502,967.20
139,267.03
201 de 448
UNITARIO
6,315,964.94
6,315,964.94
6,315,964.94
22,880.78
2,518,438.03
77,889.84
6,315,964.94
6,315,964.94
6,315,964.94
22,880.78
TOTAL
4,642,234.23 *
126,319.30
126,319.30 *
189,478.95
189,478.95 *
63,159.65
63,159.65 *
1,673,730.71
1,673,730.71 *
6,694,922.83 *
6,694,922.83
4,502,967.20
139,267.03
4,642,234.23 *
126,319.30
126,319.30 *
189,478.95
189,478.95 *
63,159.65
63,159.65 *
1,673,730.71
1,673,730.71 *
6,694,922.83 *
5,592,125.25
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
5,275,589.86
5,275,589.86
5,275,589.86
22,880.78
2,005,232.41
995,687.19
679,242.63
131,687.45
40,380.51
4,357.33
20,971.03
3,877,558.55 *
105,511.80
105,511.80 *
158,267.70
158,267.70 *
52,755.90
52,755.90 *
1,398,031.31
1,398,031.31 *
5,592,125.25 *
4,059,468.70
106,995.16
66,628.00
79,900.00
1,455,650.19
722,795.15
493,079.83
202 de 448
UNITARIO
31,850.00
950.00
26.60
3,759.00
3,829,687.45
3,829,687.45
3,829,687.45
22,880.78
TOTAL
95,595.33
29,313.26
3,163.10
15,223.42
2,814,820.28 *
76,593.75
76,593.75 *
114,890.62
114,890.62 *
38,296.87
38,296.87 *
1,014,867.18
1,014,867.18 *
4,059,468.70 *
5,898,656.56
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
5,564,770.34
5,564,770.34
5,564,770.34
22,880.78
2,115,148.85
1,050,265.60
716,475.18
138,905.87
42,593.96
4,596.18
22,120.55
4,090,106.20 *
111,295.41
111,295.41 *
166,943.11
166,943.11 *
55,647.70
55,647.70 *
1,474,664.14
1,474,664.14 *
5,898,656.56 *
2,706,000.00
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
2,552,830.19
2,552,830.19
2,552,830.19
22,880.78
970,321.42
481,807.79
328,681.93
63,722.86
19,539.91
2,108.49
10,147.77
1,876,330.19 *
51,056.60
51,056.60 *
76,584.91
76,584.91 *
25,528.30
25,528.30 *
676,500.00
676,500.00 *
2,706,000.00 *
203 de 448
UNITARIO
TOTAL
4,797,000.00
106,995.16
66,628.00
79,900.00
31,850.00
950.00
26.60
3,759.00
4,525,471.70
4,525,471.70
4,525,471.70
22,880.78
1,720,115.24
854,113.82
582,663.43
112,963.26
34,638.94
3,737.78
17,989.23
3,326,221.70 *
90,509.43
90,509.43 *
135,764.15
135,764.15 *
45,254.72
45,254.72 *
1,199,250.00
1,199,250.00 *
4,797,000.00 *
8,747.27
115,000.08
7,489.27
400,943.40
400,943.40
400,943.40
22,880.78
8,747.27
115,000.08
7,489.27
160,377.36
160,377.36
160,377.36
22,880.78
204 de 448
425,000.00
183,692.76
7,752.60
148,996.94
340,442.30 *
8,018.87
8,018.87 *
12,028.30
12,028.30 *
4,009.43
4,009.43 *
60,501.10
60,501.10 *
425,000.00 *
170,000.00
73,477.10
3,101.04
59,598.78
136,176.92 *
3,207.55
3,207.55 *
4,811.32
4,811.32 *
1,603.77
1,603.77 *
24,200.44
24,200.44 *
170,000.00 *
UNITARIO
TOTAL
410,900.00
410,900.00
410,900.00
410,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
410,900.00 *
410,900.00
410,900.00
410,900.00
410,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
410,900.00 *
368,900.00
332,900.00
368,900.00
368,900.00
368,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
368,900.00 *
332,900.00
332,900.00
332,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
332,900.00 *
159,900.00
159,900.00
205 de 448
159,900.00
UNITARIO
TOTAL
159,900.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
159,900.00 *
86,084.00
86,084.00
86,084.00
86,084.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
86,084.00 *
195,904.00
195,904.00
195,904.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
195,904.00 *
936,000.00
936,000.00
936,000.00
936,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
936,000.00 *
169,453.00
206 de 448
UNITARIO
TOTAL
169,453.00
169,453.00
169,453.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
169,453.00 *
458,413.00
458,413.00
458,413.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
458,413.00 *
998,000.00
998,000.00
998,000.00
998,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
998,000.00 *
998,000.00
998,000.00
998,000.00
998,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
207 de 448
UNITARIO
TOTAL
0.00
998,000.00 *
182,770.00
182,770.00
182,770.00
182,770.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
182,770.00 *
936,000.00
936,000.00
936,000.00
936,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
936,000.00 *
97,997.00
97,997.00
97,997.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
97,997.00 *
936,000.00
936,000.00
936,000.00
936,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
208 de 448
UNITARIO
TOTAL
936,000.00 *
182,770.00
182,770.00
182,770.00
182,770.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
182,770.00 *
27,060.00
27,060.00
27,060.00
27,060.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
27,060.00 *
146,236.16
142,150.00
800.00
63.00
120.00
7,058.47
142,150.00
1,600.00
126.00
120.00
143,996.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,240.16
146,236.16 *
126,472.09
209 de 448
UNITARIO
TOTAL
122,256.00
800.00
63.00
120.00
7,467.86
122,256.00
1,600.00
126.00
120.00
124,102.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
126,472.09 *
174,216.09
170,000.00
800.00
63.00
120.00
7,467.86
170,000.00
1,600.00
126.00
120.00
171,846.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
174,216.09 *
111,041.09
106,825.00
800.00
63.00
120.00
7,467.86
26,116.84
800.00
63.00
120.00
210 de 448
106,825.00
1,600.00
126.00
120.00
108,671.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
111,041.09 *
29,469.93
26,116.84
800.00
63.00
120.00
27,099.84
UNITARIO
TOTAL
7,467.86
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
29,469.93 *
247,402.09
241,340.00
800.00
63.00
120.00
7,467.86
241,340.00
3,200.00
252.00
240.00
245,032.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
247,402.09 *
149,370.09
143,308.00
800.00
63.00
120.00
7,467.86
143,308.00
3,200.00
252.00
240.00
147,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
149,370.09 *
586,878.09
580,816.00
800.00
63.00
120.00
7,467.86
211 de 448
580,816.00
3,200.00
252.00
240.00
584,508.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,370.09
UNITARIO
TOTAL
586,878.09 *
115,409.39
103,359.87
5,000.00
26,100.00
7,467.86
103,359.87
666.67
3,915.00
107,941.53
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
7,467.86
115,409.39 *
4,420.49
32,917.00
1,550.00
1,000.00
7,467.86
32,917.00
24,165.48
1,000.00
7,467.86
37,900.00
6,500.00
46,192.78
212 de 448
82.29
1,550.00
200.00
1,832.29
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,588.20
4,420.49 *
27,035.97
82.29
24,165.48
200.00
24,447.77
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
2,588.20
27,035.97 *
47,116.64
37,900.00
650.00
38,550.00
923.86
923.86 *
0.00
0.00 *
UNITARIO
TOTAL
0.00
0.00 *
7,642.78
47,116.64 *
7,467.86
59,356.64
49,900.00
650.00
50,550.00
1,163.86
1,163.86 *
0.00
0.00 *
0.00
0.00 *
7,642.78
59,356.64 *
49,900.00
6,500.00
58,192.78
7,467.86
49,156.64
39,900.00
650.00
40,550.00
963.86
963.86 *
0.00
0.00 *
0.00
0.00 *
7,642.78
49,156.64 *
39,900.00
6,500.00
48,192.78
7,467.86
67,516.64
57,900.00
650.00
58,550.00
1,323.86
1,323.86 *
0.00
0.00 *
0.00
0.00 *
7,642.78
67,516.64 *
57,900.00
6,500.00
66,192.78
7,467.86
954,900.00
136,000.00
1,164,784.17
7,467.86
1,188,079.85
954,900.00
159,440.00
1,114,340.00
23,295.68
23,295.68 *
0.00
0.00 *
0.00
0.00 *
50,444.17
1,188,079.85 *
213 de 448
UNITARIO
TOTAL
1,942.81
4,259.42
7,467.86
55,900.00
6,500.00
64,192.78
7,467.86
144,194.00
6,500.00
152,486.78
7,467.86
41,860.00
6,500.00
870.00
6,336.15
6,336.15
23,199.21
214 de 448
4,344.61
1,942.81
1,942.81
85.19
85.19 *
0.00
0.00 *
0.00
0.00 *
2,316.61
4,344.61 *
65,476.64
55,900.00
650.00
56,550.00
1,283.86
1,283.86 *
0.00
0.00 *
0.00
0.00 *
7,642.78
65,476.64 *
152,486.78
144,194.00
650.00
144,844.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
7,642.78
152,486.78 *
6,700.60
2,930.20
130.00
17.40
3,077.60 *
237.73
237.73 *
126.72
126.72 *
0.00 *
3,258.55
3,258.55 *
6,700.60 *
UNITARIO
TOTAL
41,860.00
6,500.00
870.00
6,336.15
6,336.15
23,199.21
41,860.00
6,500.00
870.00
6,336.15
6,336.15
23,199.21
103,100.00
97,728.00
6,500.00
870.00
14,727.52
14,727.52
23,199.21
58,320.00
66,664.00
49,560.00
10,700.00
928.00
18,590.86
18,590.86
215 de 448
6,700.60
2,930.20
130.00
17.40
3,077.60 *
237.73
237.73 *
126.72
126.72 *
0.00 *
3,258.55
3,258.55 *
6,700.60 *
6,583.12
2,930.20
130.00
17.40
3,077.60 *
126.72
126.72 *
120.25
120.25 *
0.00 *
3,258.55
3,258.55 *
6,583.12 *
15,091.98
7,217.00
4,104.58
130.00
17.40
11,468.98 *
217.18
217.18 *
147.28
147.28 *
0.00 *
3,258.55
3,258.55 *
15,091.98 *
18,952.63
4,216.54
3,999.84
793.45
321.20
97.50
9,428.52
250.23
250.23 *
111.55
UNITARIO
TOTAL
111.55 *
23,199.21
0.00 *
9,162.34
9,162.34 *
18,952.63 *
18,952.63
10,629.33
58,320.00
66,664.00
49,560.00
10,700.00
928.00
10,426.54
10,426.54
23,199.21
79,045.00
79,045.00
10,700.00
6,500.00
12,360.38
12,360.38
23,199.21
79,045.00
79,045.00
10,700.00
6,500.00
2,998.27
2,998.27
23,199.21
2,319.09
2,199.91
436.40
176.66
53.63
5,185.69
140.23
140.23 *
62.56
62.56 *
0.00 *
5,240.86
5,240.86 *
10,629.33 *
12,360.38
4,041.94
4,041.94
1,290.48
332.38
9,706.75 *
0.00
0.00 *
0.00
0.00 *
0.00 *
2,653.63
2,653.63 *
12,360.38 *
2,998.27
703.22
703.22
224.52
57.83
1,688.79 *
0.00
0.00 *
0.00
0.00 *
0.00 *
1,309.48
1,309.48 *
2,998.27 *
2,998.27
216 de 448
UNITARIO
TOTAL
79,045.00
79,045.00
10,700.00
6,500.00
703.22
703.22
224.52
57.83
1,688.79 *
0.00
0.00 *
0.00
0.00 *
2,998.27
2,998.27
0.00 *
1,309.48
1,309.48 *
2,998.27 *
23,199.21
143,919,376.87
143,919,376.87
143,919,376.87
143,919,376.87 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
143,919,376.87 *
127,782,885.60
127,782,885.60
127,782,885.60
127,782,885.60 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
127,782,885.60 *
180,000,000.00
180,000,000.00
180,000,000.00
180,000,000.00 *
0.00
0.00 *
0.00
0.00 *
0.00
217 de 448
UNITARIO
TOTAL
0.00 *
0.00
0.00 *
180,000,000.00 *
1,994.16
120.00
275.00
1,964.28
1,964.28
7,467.86
14,558.00
4,400.00
4,610.48
4,610.48
7,467.86
120.00
275.00
656.25
4,050.00
2,982.10
2,982.10
7,467.86
218 de 448
60.00
137.50
197.50
18.09
18.09 *
11.79
11.79 *
0.00
0.00 *
1,766.78
1,766.78 *
1,994.16 *
4,682.69
2,183.70
660.00
2,843.70
44.56
44.56 *
27.66
27.66 *
0.00
0.00 *
1,766.78
1,766.78 *
4,682.69 *
3,027.61
120.00
275.00
9.84
60.75
465.59
27.61
27.61 *
17.89
17.89 *
0.00
0.00 *
2,516.51
2,516.51 *
3,027.61 *
UNIDAD
CANTIDAD
UNITARIO
INSTALACIONES HIDROSANITARIAS
DESAGUES, CLOACALES, SECUNDARIOS y VENTILACIONES
6.1.1
6.1.1 a
25K159
25K164
25K080
25K110
20H600
m
m
un
un
un
...
% (MAT+MO)
...
1.050
0.144
0.040
0.040
20,316.67
17,166.84
24,578.36
50,993.60
2%
44,209.08
0.813
21,413.54
1.000
0.040
0.040
43,900.00
24,578.36
50,993.60
2%
58,501.91
0.542
21,413.54
1.050
0.112
0.020
0.020
9,483.33
2,500.00
24,578.36
50,993.60
2%
17,720.21
0.279
21,413.54
...
...
HR
6.1.1 b
25K054
25K080
25K110
20H600
6.1.2
6.1.2 a
25K158
25K163
25K080
25K110
20H600
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.1.2 b
25K053
25K080
25K110
20H600
6.1.3
6.1.3 a
25K158
25K163
25K080
25K110
20H600
6.1.3 b
25K053
25K080
25K110
20H600
6.1.4
un
un
un
un
...
% (MAT+MO)
...
1.000
0.020
0.020
4,300.00
24,578.36
50,993.60
2%
7,304.18
0.070
21,413.54
1.050
0.112
0.020
0.020
9,483.33
2,500.00
24,578.36
50,993.60
2%
17,720.21
0.279
21,413.54
1.000
0.020
0.020
4,300.00
24,578.36
50,993.60
2%
7,304.18
0.070
21,413.54
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
6.1.4 a
25K158
25K163
25K080
25K110
20H600
6.1.4 b
25K053
25K080
25K110
20H600
6.1.5
6.1.5 a
25K157
25K162
25K080
25K110
20H600
6.1.5 b
25K052
25K080
25K110
20H600
UNIDAD
CANTIDAD
UNITARIO
m
m
un
un
un
...
% (MAT+MO)
...
1.050
0.112
0.020
0.020
6,742.65
2,500.00
24,578.36
50,993.60
2%
14,034.47
0.24
21,413.54
1.000
0.020
0.020
4,300.00
24,578.36
50,993.60
2%
7,102.68
0.060
21,413.54
1.050
0.063
0.013
0.013
6,650.00
1,500.00
24,578.36
50,993.60
2%
12,602.97
0.212
21,413.54
1.000
0.010
0.010
2,500.00
24,578.36
50,993.60
2%
4,392.09
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
6.1.7
6.1.7 a
25K157
25K162
25K080
25K110
20H600
6.1.5 b
25K052
25K080
25K110
20H600
6.1.8
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
6.1.8 a
25K157
25K162
25K080
25K110
20H600
UNIDAD
CANTIDAD
UNITARIO
...
...
HR
0.053
21,413.54
1.050
0.063
0.013
0.013
6,650.00
1,500.00
24,578.36
50,993.60
2%
12,602.97
0.212
21,413.54
1.000
0.010
0.010
2,500.00
24,578.36
50,993.60
2%
4,392.09
0.053
21,413.54
1.000
0.063
0.010
0.010
3,817.10
1,500.00
24,578.36
50,993.60
2%
8,623.03
0.185
21,413.54
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.1.8 b
25K052
25K080
25K110
20H600
6.1.9
6.1.9 a
218pa14
218pa83
218xx230
218xx231
501a.1
6.1.9 b
218pa84 218xx230 218xx231 501a.1
6.1.10
-
un
un
un
un
...
% (MAT+MO)
...
1.000
0.010
0.010
2,500.00
24,578.36
50,993.60
2%
4,269.52
0.047
21,413.54
1.050
0.127
0.001
0.001
4,650.00
900.00
24,578.36
50,993.60
2%
9,052.50
0.184
21,413.54
1.000
0.001
0.001
1,300.00
24,578.36
50,993.60
2%
2,399.07
0.046
21,413.54
1.000
1.000
1.000
11,204.67
6,957.22
9,483.33
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
m
6.1.11
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.1.12
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
UNIDAD
un
un
un
...
% (MAT+MO)
...
CANTIDAD
UNITARIO
1.000
0.040
0.040
9,851.00
24,578.36
50,993.60
2%
66,715.18
1.223
21,413.54
0.126
31,700.00
0.263
270,500.40
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
0.217
286,603.15
0.217
234,493.51
4.646
21,413.54
...
...
HR
un
Recebo B-200
m3
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
m3
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
un
Arena de pea - sin tamizar
m3
Acero figurado 60.000 psi CODIACERO
kg
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
un
Listn ordinario 5x3 cm x 3,00 m
un
Tabla burra ordinaria 20x3 cm
un
SUBTOTAL MATERIALES
...
Herramienta menor. INDICE GENERAL
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
...
Marco metlico en ngulo 2" con anclajes laterales. Incluye
m2
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
m2
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
HR
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
m3
0.126
31,700.00
m3
0.263
270,500.40
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
un
m3
kg
un
un
un
...
% (MAT+MO)
...
...
...
6.1.13
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.1.14
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
UNIDAD
CANTIDAD
UNITARIO
m2
0.217
286,603.15
m2
0.217
234,493.51
HR
4.646
21,413.54
0.235
31,700.00
0.492
270,500.40
1.398
0.223
2.440
256.840
4.901
4.901
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
510,073.71
0.406
286,603.15
0.406
234,493.51
0.000
8.712
21,413.54
un
Recebo B-200
m3
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
m3
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
un
Arena de pea - sin tamizar
m3
Acero figurado 60.000 psi CODIACERO
kg
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
un
Listn ordinario 5x3 cm x 3,00 m
un
Tabla burra ordinaria 20x3 cm
un
SUBTOTAL MATERIALES
...
Herramienta menor. INDICE GENERAL
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
...
Marco metlico en ngulo 2" con anclajes laterales. Incluye
m2
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
m2
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
HR
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
m3
0.126
31,700.00
m3
0.263
270,500.40
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
0.217
286,603.15
un
m3
kg
un
un
un
...
% (MAT+MO)
...
...
...
m2
04P100
6.1.15
25K055
25K054
25K159
25k056
25K080
25K110
20H600
6.1.16
25K080
25K110
20H600
6.1.17
25K080
25K110
20H600
UNIDAD
CANTIDAD
UNITARIO
m2
0.217
234,493.51
HR
4.646
21,413.54
1.000
1.000
1.050
1.000
0.080
0.080
30,521.76
21,291.50
20,316.67
20,347.84
24,578.36
50,993.60
2%
128,558.94
1.355
21,413.54
1.000
1.000
1.000
1.000
0.040
0.040
11,204.67
6,957.22
9,483.33
9,851.00
24,578.36
50,993.60
2%
65,257.34
1.155
21,413.54
1.000
1.000
1.050
1.000
0.040
0.040
6,863.00
4,609.80
6,650.00
4,575.00
24,578.36
50,993.60
2%
50,791.42
un
un
un
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
m
un
un
un
...
% (MAT+MO)
...
6.1.18
25K080
25K110
20H600
6.1.19
6.1.19 a
218pa9
218pa67
218xx230
218xx231
501a.1
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
6.1.19 b
501a.1
UNIDAD
CANTIDAD
UNITARIO
...
...
HR
1.155
21,413.54
1.000
1.000
1.000
1.000
0.037
0.037
2,564.06
1,300.00
4,650.00
1,710.00
24,578.36
50,993.60
2%
42,280.03
1.366
21,413.54
1.050
0.167
0.020
0.020
30,020.80
21,708.70
24,578.36
50,993.60
2%
42,351.18
0.266
21,413.54
1.000
0.020
0.020
40,012.58
24,578.36
50,993.60
2%
42,947.15
0.066
21,413.54
un
un
un
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
ml
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.1.20
6.1.20 a
6.1.20 b
6.1.21
-
ml
m
m
un
un
un
...
% (MAT+MO)
...
1.050
0.167
0.010
0.010
16,650.00
9,398.00
24,578.36
50,993.60
2%
24,321.41
0.211
21,413.54
1.000
0.010
0.010
19,580.00
24,578.36
50,993.60
2%
21,464.15
0.053
21,413.54
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
2.000
10,883.58
un
1.000
291,361.76
un
un
un
...
% (MAT+MO)
...
0.298
0.011
0.011
500.00
24,578.36
50,993.60
2%
343,129.11
1.355
21,413.54
...
...
HR
6.1.22
-
6.1.23
UNIDAD
CANTIDAD
UNITARIO
un
un
2.000
10,883.58
un
1.000
510,427.45
un
un
un
...
% (MAT+MO)
...
0.307
0.011
0.011
500.00
24,578.36
50,993.60
2%
562,223.90
1.355
21,413.54
1.000
14,634,560.00
...
...
HR
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.1.24
un
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
...
UNIDAD
SUBTOTAL TRANSPORTE
...
glb
CANTIDAD
UNITARIO
1.000
14,634,560.00
1.000
14,634,560.00
1.000
158,953.00
2%
195,590.06
1.711
21,413.54
0.242
0.484
107,328.33
7,170.92
6.1.25
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.2.1
6.2.1 a
-
6.2.2 b
-
ml
m
m
...
% (MAT+MO)
...
...
...
HR
un
un
un
6.2.2
6.2.2 a
-
6.2.2 b
-
6.2.3
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
...
% (MAT+MO)
...
ml
6.2.3 a
-
UNIDAD
CANTIDAD
UNITARIO
2%
33,500.84
0.190
21,413.54
1.000
97,405.00
2%
128,546.50
1.454
21,413.54
0.167
0.333
58,443.00
5,937.81
2%
15,179.94
0.162
21,413.54
1.050
69,378.00
2%
103,988.40
...
...
HR
m
m
...
% (MAT+MO)
...
...
...
HR
un
un
un
...
% (MAT+MO)
...
...
...
HR
ml
m
m
...
% (MAT+MO)
...
6.2.3 b
-
6.2.4
6.2.2 b
-
6.2.5
6.2.2 a
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
UNIDAD
CANTIDAD
UNITARIO
...
...
HR
1.454
21,413.54
0.205
0.409
46,483.26
4,856.46
2%
14,965.40
0.162
21,413.54
1.000
60,085.00
2%
85,463.59
1.185
21,413.54
0.167
0.333
32,908.55
3,004.25
2%
9,306.34
0.132
21,413.54
un
un
un
...
% (MAT+MO)
...
...
...
HR
ml
m
m
...
% (MAT+MO)
...
...
...
HR
un
un
un
...
% (MAT+MO)
...
...
...
HR
ml
6.2.5 a
-
6.2.5 b
-
6.2.6
6.2.6 a
-
6.2.6 b
-
UNIDAD
CANTIDAD
UNITARIO
m
m
...
% (MAT+MO)
...
1.000
42,515.00
2%
67,893.59
1.185
21,413.54
0.242
0.484
28,707.00
1,918.00
2%
10,691.79
0.132
21,413.54
1.000
26,382.82
2%
43,794.11
0.813
21,413.54
0.167
0.333
10,553.13
422.13
2%
3,640.69
...
...
HR
un
un
un
...
% (MAT+MO)
...
...
...
HR
ml
m
m
...
% (MAT+MO)
...
...
...
HR
un
un
un
...
% (MAT+MO)
...
...
6.2.7
6.2.7 a
-
6.2.7 b
6.2.8
6.2.8 a
25K159
25K164
25K080
25K110
20H600
UNIDAD
...
HR
CANTIDAD
UNITARIO
0.081
21,413.54
1.000
19,005.00
2%
36,115.08
0.799
21,413.54
0.167
0.333
3,801.00
760.20
2%
2,597.91
0.080
21,413.54
1.050
0.144
0.040
0.040
20,316.67
17,166.84
24,578.36
50,993.60
2%
44,209.08
0.813
21,413.54
ml
m
m
...
% (MAT+MO)
...
...
...
HR
un
un
un
...
% (MAT+MO)
...
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.2.8 b
25K054
25K080
25K110
20H600
6.2.9
6.2.9 a
25K158
25K163
25K080
25K110
20H600
6.2.9 b
25K053
25K080
25K110
20H600
6.2.10
-
un
un
un
un
...
% (MAT+MO)
...
1.000
0.040
0.040
43,900.00
24,578.36
50,993.60
2%
58,501.91
0.542
21,413.54
1.050
0.112
0.020
0.020
9,483.33
2,500.00
24,578.36
50,993.60
2%
17,720.21
0.279
21,413.54
1.000
0.020
0.020
4,300.00
24,578.36
50,993.60
2%
7,304.18
0.070
21,413.54
1.000
211,358.82
...
...
HR
m
m
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
un
un
un
...
% (MAT+MO)
...
...
...
HR
un
m3
UNIDAD
CANTIDAD
UNITARIO
m3
0.063
281,984.00
kg
0.011
43,900.00
2%
250,921.90
0.995
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.2.11
-
un
m3
1.000
211,358.82
m3
0.063
281,984.00
kg
0.011
43,900.00
2%
250,921.90
0.995
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.2.12
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
un
Recebo B-200
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
Arena de pea - sin tamizar
Acero figurado 60.000 psi CODIACERO
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
Listn ordinario 5x3 cm x 3,00 m
Tabla burra ordinaria 20x3 cm
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
Marco metlico en ngulo 2" con anclajes laterales. Incluye
materiales, fabricacin y puesta en obra
m3
0.235
31,700.00
m3
0.492
270,500.40
1.398
0.223
2.440
256.840
4.901
4.901
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
510,073.71
0.406
286,603.15
un
m3
kg
un
un
un
...
% (MAT+MO)
...
...
...
m2
04P100
6.2.13
01D200
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P015
04P100
6.2.14
-
02A030
02B010
01D010
04C010
06Q010
22G044
22G082
04P100
CANTIDAD
UNITARIO
m2
0.406
234,493.51
HR
0.000
8.712
21,413.54
0.126
31,700.00
0.263
270,500.40
0.745
0.119
1.301
136.981
2.614
2.614
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
272,038.89
0.217
286,603.15
0.217
234,493.51
4.646
21,413.54
0.177
31,700.00
0.369
270,500.40
1.048
0.167
1.830
192.630
3.676
3.676
18,620.32
41,667.00
2,227.20
350.00
5,500.00
5,163.00
2%
382,555.81
0.305
286,603.15
0.305
234,493.51
un
Recebo B-200
m3
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
m3
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
un
Arena de pea - sin tamizar
m3
Acero figurado 60.000 psi CODIACERO
kg
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
un
Listn ordinario 5x3 cm x 3,00 m
un
Tabla burra ordinaria 20x3 cm
un
SUBTOTAL MATERIALES
...
Herramienta menor. INDICE GENERAL
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
...
Marco metlico en ngulo 2" con anclajes laterales. Incluye
m2
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
m2
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
MANO DE OBRA CUADRILLA BB (incl. prestaciones)
HR
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
01D200
04P015
UNIDAD
un
Recebo B-200
m3
Concreto grava comn de planta f'c=2500 psi (175kg/cm2)
m3
CEMEX
Cemento gris Portland tipo 1 ARGOS - empaque 50 kg
un
Arena de pea - sin tamizar
m3
Acero figurado 60.000 psi CODIACERO
kg
Ladrillo tolete rstico recocido 25x12x6 cm (l x a x h)
un
Listn ordinario 5x3 cm x 3,00 m
un
Tabla burra ordinaria 20x3 cm
un
SUBTOTAL MATERIALES
...
Herramienta menor. INDICE GENERAL
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
(El valor de la totalidad de insumos incluye el transporte)
SUBTOTAL TRANSPORTE
...
Marco metlico en ngulo 2" con anclajes laterales. Incluye
m2
materiales, fabricacin y puesta en obra
Tapa metlica en platina 2" con refuerzo interno en varilla
corrugada 1/2" 15x15 cm. Incluye materiales, fabricacin y puesta
m2
en obra
SUBTOTAL COMPUESTOS / SUCONTRATOS / ANIDADOS
6.2.15
UNIDAD
HR
CANTIDAD
6.534
UNITARIO
21,413.54
1.000
110,169.61
un
0.167
458,419.50
un
0.050
24,578.36
un
0.050
50,993.60
SUBTOTAL MATERIALES
...
2%
221,645.76
1.454
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.2.16
un
un
2.000
72,017.08
un
1.000
3,664,698.77
un
2.109
500.00
un
0.076
24,578.36
un
0.076
50,993.60
SUBTOTAL MATERIALES
...
2%
4,077,711.73
12.245
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.2.17
un
...
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
1.000
7,317,280.00
6.3.1
6.3.1 a
1.050
170,520.00
Vaselina x tarro
un
0.010
5,000.00
SUBTOTAL MATERIALES
...
2%
193,715.02
0.010
200,000.00
0.683
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.516
46,382.61
un
0.129
77,962.25
Vaselina x tarro
un
0.034
5,000.00
SUBTOTAL MATERIALES
...
2%
38,740.47
0.213
21,413.54
6.3.1 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.3.2
6.3.2 a
1.050
84,629.09
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
2%
103,281.89
0.006
200,000.00
0.672
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.800
22,540.43
un
0.200
29,273.29
Vaselina x tarro
un
0.053
5,000.00
SUBTOTAL MATERIALES
...
2%
31,326.96
0.335
21,413.54
6.3.2 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.3
6.3.3 a
218pa9
1.050
30,020.80
218pa67
un
0.167
21,708.70
218xx230 -
un
0.006
24,578.36
218xx231 -
un
0.006
50,993.60
UNIDAD
CANTIDAD
UNITARIO
...
% (MAT+MO)
2%
43,115.36
0.351
21,413.54
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.3 b
218pa68
un
un
0.818
40,012.58
218xx230 -
un
0.027
24,578.36
218xx231 -
un
0.027
50,993.60
SUBTOTAL MATERIALES
...
2%
42,182.16
0.347
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.4
6.3.4 a
218pa8
1.050
16,650.00
218pa64
un
0.167
20,900.00
218xx230 -
un
0.004
24,578.36
218xx231 -
un
0.004
50,993.60
SUBTOTAL MATERIALES
...
2%
26,673.39
0.252
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.4 b
un
UNIDAD
CANTIDAD
UNITARIO
un
0.806
20,900.00
218xx230 -
un
0.018
24,578.36
218xx231 -
un
0.018
50,993.60
2%
19,112.05
0.043
21,413.54
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.5
6.3.13
218pa7
1.050
13,316.67
218pa61
un
0.167
8,900.00
218xx230 -
un
0.003
24,578.36
218xx231 -
un
0.003
50,993.60
SUBTOTAL MATERIALES
...
2%
21,541.35
0.273
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.14
un
un
0.795
17,900.00
218xx230 -
un
0.012
24,578.36
218xx231 -
un
0.012
50,993.60
SUBTOTAL MATERIALES
...
2%
16,932.50
0.084
21,413.54
218pa62
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
6.3.6
6.3.6 a
218pa6
1.050
218pa58
un
0.167
2,300.00
218xx230 -
un
0.002
24,578.36
218xx231 -
un
0.002
50,993.60
2%
14,920.88
0.329
21,413.54
SUBTOTAL MATERIALES
501a.1
6,983.33
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.6 b
218pa59
un
un
0.611
5,900.00
218xx230 -
un
0.007
24,578.36
218xx231 -
un
0.007
50,993.60
SUBTOTAL MATERIALES
...
2%
4,495.91
0.018
21,413.54
5,316.67
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.7
6.3.9
218pa5
1.050
218pa55
un
0.167
1,300.00
218xx230 -
un
0.002
24,578.36
218xx231 -
un
0.002
50,993.60
SUBTOTAL MATERIALES
...
2%
11,239.42
501a.1
% (MAT+MO)
UNIDAD
CANTIDAD
UNITARIO
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.247
21,413.54
6.3.10
un
un
0.564
3,500.00
218xx230 -
un
0.005
24,578.36
218xx231 -
un
0.005
50,993.60
SUBTOTAL MATERIALES
...
2%
2,778.53
0.020
21,413.54
218pa56
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.8
6.3.8 a
218pa4
1.050
4,316.67
218pa52
un
0.167
1,000.00
218xx230 -
un
0.001
24,578.36
218xx231 -
un
0.001
50,993.60
SUBTOTAL MATERIALES
...
2%
9,754.79
0.233
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.9 b
218pa53
218xx230 -
un
un
0.453
1,900.00
un
0.004
24,578.36
UNIDAD
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
0.004
50,993.60
2%
1,668.76
0.025
21,413.54
3,316.67
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.9
6.3.9 a
1.050
un
0.167
600.00
un
0.001
24,578.36
un
0.001
50,993.60
2%
6,137.17
0.116
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.421
800.00
un
0.003
24,578.36
un
0.003
50,993.60
SUBTOTAL MATERIALES
...
2%
791.17
0.011
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.3.10
6.3.10 a
1.050
un
0.167
400.00
un
0.004
24,578.36
un
0.004
50,993.60
2%
5,339.01
0.116
21,413.54
SUBTOTAL MATERIALES
-
2,394.00
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.10 b
un
un
1.000
634.00
un
0.005
24,578.36
un
0.005
50,993.60
SUBTOTAL MATERIALES
...
2%
1,243.56
0.011
21,413.54
1,920.39
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.11
6.3.11 a
218pa1
1.050
218pa43
un
0.167
200.00
218xx230 -
un
0.004
24,578.36
218xx231 -
un
0.004
50,993.60
SUBTOTAL MATERIALES
...
2%
4,831.00
501a.1
% (MAT+MO)
...
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.116
21,413.54
6.3.11 b
218pa44
un
un
1.000
200.00
218xx230 -
un
0.005
24,578.36
218xx231 -
un
0.005
50,993.60
2%
809.56
0.011
21,413.54
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.12
un
2.000
27,169.98
un
1.000
936,717.65
un
0.782
500.00
un
0.028
24,578.36
un
0.028
50,993.60
SUBTOTAL MATERIALES
...
2%
1,071,327.12
3.631
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.13
un
2.000
20,019.74
un
1.000
707,505.88
un
0.576
500.00
UNIDAD
CANTIDAD
UNITARIO
un
0.021
24,578.36
un
0.021
50,993.60
SUBTOTAL MATERIALES
...
2%
806,690.63
2.676
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.14
un
2.000
10,883.58
un
1.000
290,781.37
un
0.298
500.00
un
0.011
24,578.36
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
343,129.21
1.383
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.15
un
2.000
7,198.50
un
1.000
218,697.06
un
0.225
500.00
un
0.008
24,578.36
un
0.008
50,993.60
2%
256,191.31
1.044
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.3.16
un
2.000
2,478.25
un
1.000
123,038.24
un
0.152
500.00
un
0.006
24,578.36
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
2%
143,611.32
0.706
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.17
un
2.000
1,734.50
un
1.000
77,314.71
un
0.225
500.00
un
0.007
24,578.36
un
0.007
50,993.60
2%
95,547.87
0.660
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.18
un
2.000
1,479.35
un
1.000
63,031.37
un
0.180
500.00
un
0.005
24,578.36
UNIDAD
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
0.005
50,993.60
2%
75,498.19
0.423
21,413.54
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.19
un
2.000
702.12
un
1.000
47,168.63
un
0.155
500.00
un
0.004
24,578.36
un
0.004
50,993.60
2%
53,847.94
0.230
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.20
un
2.000
334.78
un
1.000
34,968.63
un
0.510
500.00
un
0.008
24,578.36
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
2%
41,458.96
0.230
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.3.21
un
2.000
183.67
un
1.000
29,150.00
un
0.679
500.00
un
0.009
24,578.36
un
0.009
50,993.60
2%
35,465.96
0.230
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.22
un
un
1.000
396,689.22
Vaselina x tarro
un
0.012
5,000.00
SUBTOTAL MATERIALES
...
2%
450,327.96
2.502
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.23
un
un
1.000
259,648.04
Vaselina x tarro
un
0.011
5,000.00
2%
311,274.99
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
UNIDAD
HR
CANTIDAD
UNITARIO
2.408
21,413.54
6.3.24
218pa462 -
un
2.000
10,883.58
221he27
un
1.000
373,905.88
218xx280 -
un
0.307
500.00
218xx230 -
un
0.011
24,578.36
218xx231 -
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
426,282.83
1.383
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.25
218pa462 -
un
2.000
10,883.58
221he27
un
1.000
257,751.96
218xx280 -
un
0.307
500.00
218xx230 -
un
0.011
24,578.36
218xx231 -
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
310,128.91
1.383
21,413.54
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.26
un
un
un
3.000
200.00
un
1.000
300.00
UNIDAD
CANTIDAD
UNITARIO
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.051
24,578.36
un
0.051
50,993.60
2%
36,552.39
1.272
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
un
Acople fleximetal
un
1.000
5,500.00
un
0.241
500.00
un
0.048
21,500.00
un
1.000
340,344.12
SUBTOTAL MATERIALES
...
2%
365,025.83
0.842
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.3.27
un
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
UNIDAD
glb
CANTIDAD
UNITARIO
1.000
43,905,200.00
1.000
49,757,200.00
1.000
14,634,560.00
6.3.28
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.3.29
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
6.4.1
6.4.1 a
1.050
un
0.167
2,350.00
un
0.002
24,578.36
un
0.002
48,900.00
SUBTOTAL MATERIALES
...
2%
24,108.31
0.277
21,413.54
% (MAT+MO)
16,800.00
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.1 b
un
un
0.807
6,500.00
un
0.006
24,578.36
un
0.006
48,900.00
2%
9,685.13
0.185
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.2
6.4.2 a
UNIDAD
CANTIDAD
UNITARIO
1.050
un
0.167
1,312.19
un
0.001
24,578.36
un
0.001
48,900.00
SUBTOTAL MATERIALES
...
2%
12,961.07
0.175
21,413.54
% (MAT+MO)
8,488.42
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.2 b
un
un
0.816
3,620.13
un
0.006
24,578.36
un
0.006
48,900.00
2%
5,609.97
0.104
21,413.54
5,017.70
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.3
6.4.3 a
218pa11
1.050
218pa73
un
0.167
700.00
218xx230 -
un
0.001
24,578.36
218xx232 -
un
0.001
48,900.00
2%
8,894.51
0.160
21,413.54
SUBTOTAL MATERIALES
501a.1
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.4.3 b
un
un
0.608
1,200.00
218xx230 -
un
0.003
24,578.36
218xx232 -
un
0.003
48,900.00
SUBTOTAL MATERIALES
...
2%
1,276.38
0.015
21,413.54
3,053.12
218pa74
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.4
6.4.4 a
1.050
un
0.167
400.00
un
0.001
24,578.36
un
0.001
48,900.00
SUBTOTAL MATERIALES
...
2%
6,477.52
0.146
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.4 b
un
un
0.686
550.00
un
0.003
24,578.36
un
0.003
48,900.00
2%
986.48
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.019
21,413.54
1.000
2.00
2.00
96,845.74
209.00
302.00
2%
115,279.04
0.813
21,413.54
1.000
2.00
2.00
46,940.54
209.00
302.00
2%
59,570.82
0.542
21,413.54
6.4.5
.
6.1.1 a
m
m
m
UND
UND
...
% (MAT+MO)
...
...
...
HR
6.1.1 b
6.4.6
un
un
UND
UND
...
% (MAT+MO)
...
...
...
HR
un
2.000
334.78
un
1.000
34,968.63
un
0.510
500.00
un
0.008
24,578.36
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
2%
41,458.96
% (MAT+MO)
...
UNIDAD
CANTIDAD
UNITARIO
...
...
HR
0.230
21,413.54
6.4.7
un
2.000
183.67
un
1.000
29,150.00
un
0.679
500.00
un
0.009
24,578.36
un
0.009
50,993.60
SUBTOTAL MATERIALES
...
2%
35,465.96
0.230
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.8
un
2.000
334.78
un
1.000
33,484.31
un
0.510
500.00
un
0.008
24,578.36
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
2%
39,974.65
0.230
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.4.9
UNIDAD
CANTIDAD
UNITARIO
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
1.000
5,225,000.00
1.000
1,045,000.00
1.000
7,315,000.00
6.4.10
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.4.11
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
UNIDAD
CANTIDAD
UNITARIO
SALIDAS SANITARIAS PVCS (PARAL VERTICAL HASTA RAMAL HORIZONTAL MAS CERCANO).
6.5.1
un
un
3.000
1.000
9,483.33
un
0.084
24,578.36
un
0.084
50,993.60
un
1.137
1,200.00
SUBTOTAL MATERIALES
...
2%
58,885.35
1.344
21,413.54
1,300.00
% (MAT+MO)
4,300.00
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.2
un
un
3.000
1.248
4,650.00
un
0.061
24,578.36
un
0.061
50,993.60
un
1.085
500.00
SUBTOTAL MATERIALES
...
2%
40,757.82
1.210
21,413.54
1.000
5,172.67
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.3
-
un
un
UNIDAD
CANTIDAD
UNITARIO
un
1.355
1.084
6,650.00
un
0.076
24,578.36
un
0.000
50,993.60
un
1.355
600.00
SUBTOTAL MATERIALES
...
2%
48,603.37
1.314
21,413.54
1,300.00
% (MAT+MO)
3,985.76
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.4
un
un
3.000
1.248
4,650.00
un
0.061
24,578.36
un
0.061
50,993.60
un
1.085
500.00
SUBTOTAL MATERIALES
...
2%
40,757.82
1.210
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.5
un
un
3.000
1,300.00
1.248
4,650.00
un
0.061
24,578.36
un
0.061
50,993.60
un
1.085
500.00
2%
40,757.82
1.210
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.5.6
un
un
1.000
5,172.67
un
1.355
3,985.76
1.084
6,650.00
un
0.076
24,578.36
un
0.000
50,993.60
un
1.355
600.00
SUBTOTAL MATERIALES
...
2%
48,603.37
1.314
21,413.54
1.000
20,555.88
2%
46,889.11
0.082
20,000.00
1.230
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.5.7
-
un
un
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
HR
SALIDAS SANITARIAS PVCS (PARAL VERTICAL HASTA RAMAL HORIZONTAL MAS CERCANO).
6.6.1
un
un
2.250
1,900.00
un
1.000
3,700.00
un
1.000
1,389.22
un
1.000
1,479.35
UNIDAD
CANTIDAD
UNITARIO
un
1.000
2.000
4,316.67
un
0.041
24,578.36
un
0.041
50,993.60
SUBTOTAL MATERIALES
...
2%
51,511.12
1.272
21,413.54
% (MAT+MO)
1,735.36
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.6.2
un
un
3.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.046
24,578.36
un
0.046
50,993.60
2%
36,164.70
1.272
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.6.3
un
un
2.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.036
24,578.36
un
0.036
50,993.60
SUBTOTAL MATERIALES
...
0.020
36,164.70
% (MAT+MO)
UNIDAD
CANTIDAD
UNITARIO
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
1.272
21,413.54
6.6.4
un
un
3.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.046
24,578.36
un
0.046
50,993.60
SUBTOTAL MATERIALES
...
2%
36,164.70
1.272
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.6.5
un
un
4.217
200.00
un
1.406
300.00
un
1.406
168.90
un
1.406
183.67
un
1.406
234.78
4.217
1,316.67
un
0.041
24,578.36
un
0.041
50,993.60
2%
39,195.19
1.330
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.6.6
un
un
3.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.051
24,578.36
un
0.051
50,993.60
SUBTOTAL MATERIALES
...
2%
36,552.39
1.272
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.6.7
un
un
3.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.046
24,578.36
un
0.046
50,993.60
SUBTOTAL MATERIALES
...
2%
36,164.70
1.272
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.6.8
UNIDAD
CANTIDAD
UNITARIO
un
un
3.000
200.00
un
1.000
300.00
un
1.000
168.90
un
1.000
183.67
un
1.000
234.78
3.000
1,316.67
un
0.051
24,578.36
un
0.051
50,993.60
2%
36,552.39
1.272
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
PUNTOS HIDRAULICOS DE AGUA CALIENTE CPVC (paral correspondiente al tramo vertical). PARAL DE TECHO h max=2.00m.
6.7.1
un
un
3.000
550.00
un
1.000
700.00
un
1.000
637.54
un
1.000
731.26
un
1.000
234.78
2.000
3,053.12
un
0.039
24,578.36
un
0.039
48,900.00
SUBTOTAL MATERIALES
...
2%
40,145.26
1.272
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.7.2
un
un
3.000
550.00
un
1.000
700.00
UNIDAD
CANTIDAD
UNITARIO
un
1.000
637.54
un
1.000
731.26
un
1.000
234.78
2.000
3,053.12
un
0.039
24,578.36
un
0.039
48,900.00
2%
40,145.26
1.272
21,413.54
5,500.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.1
un
Acople fleximetal
un
1.000
un
0.278
500.00
un
0.049
36,900.00
SUBTOTAL MATERIALES
...
2%
25,974.73
0.865
21,413.54
2%
16,805.35
0.785
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.2
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
6.8.3
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
2%
18,976.47
0.89
21,413.54
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.4
un
m3
0.021
41,125.00
un
0.174
18,620.32
SUBTOTAL MATERIALES
...
2%
28,349.48
1.172
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.5
un
Acople fleximetal
un
1.000
5,500.00
un
0.241
500.00
un
0.048
21,500.00
2%
23,633.09
0.841
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.6
UNIDAD
CANTIDAD
UNITARIO
un
Acople fleximetal
un
1.000
5,500.00
un
0.241
500.00
un
0.048
21,500.00
2%
23,645.93
0.842
21,413.54
0.190
500.00
2%
12,049.98
0.558
21,413.54
2%
154,200.00
7.201
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.7
-
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.8.8
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.8.9
UNIDAD
CANTIDAD
UNITARIO
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
2%
338,572.55
15.811
21,413.54
2%
1,554,228.43
1.000
1,554,228.43
2%
203,738.24
1.000
203,738.24
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.8.10
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.8.11
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.8.12
UNIDAD
CANTIDAD
UNITARIO
un
un
1.000
59,400.00
m3
0.025
41,667.00
un
0.183
18,620.32
un
0.007
88,900.00
Cal - empaque 10 kg
un
0.025
3,500.00
SUBTOTAL MATERIALES
...
2%
96,875.49
0.164
228,395.39
2%
19,209.80
0.897
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.17.14
un
...
% (MAT+MO)
...
...
...
HR
ABRAZADERAS
.
6.9.1
un
un
0.003
139,084.00
un
0.082
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
UNIDAD
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
2%
2,587.96
0.002
20,000.00
...
glb
0.200
1,000.00
HR
0.018
21,413.54
6.9.2
un
un
0.003
139,084.00
un
0.088
5,900.00
un
1.000
1,300.00
2%
2,634.06
0.002
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.242
1,000.00
HR
0.019
21,413.54
6.9.3
un
un
0.003
139,084.00
un
0.113
5,900.00
un
1.000
1,300.00
2%
2,934.21
0.003
20,000.00
0.312
1,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
UNIDAD
HR
CANTIDAD
UNITARIO
0.026
21,413.54
6.9.4
un
212xx27
un
0.003
139,084.00
241fi21
un
0.150
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,363.02
0.004
20,000.00
241xx23
501a.1
108a.5
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
310a.17
SUBTOTAL TRANSPORTE
...
glb
0.412
1,000.00
HR
0.036
21,413.54
6.9.5
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,434.04
0.004
20,000.00
241xx23
501a.1
108a.5
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
310a.17
SUBTOTAL TRANSPORTE
...
glb
0.429
1,000.00
HR
0.037
21,413.54
0.003
139,084.00
6.9.6
-
un
un
UNIDAD
CANTIDAD
UNITARIO
un
0.174
5,900.00
un
1.000
1,300.00
2%
3,648.30
0.004
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.479
1,000.00
HR
0.042
21,413.54
6.9.7
un
un
0.003
139,084.00
un
0.186
5,900.00
un
1.000
1,300.00
2%
3,792.14
0.005
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.512
1,000.00
HR
0.046
21,413.54
6.9.8
un
un
0.003
139,084.00
un
0.223
5,900.00
un
1.000
1,300.00
2%
4,219.48
0.006
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
SUBTOTAL TRANSPORTE
...
glb
0.612
1,000.00
HR
0.055
21,413.54
6.9.9
un
un
0.003
139,084.00
un
0.259
5,900.00
un
1.000
1,300.00
2%
4,649.57
0.006
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.713
1,000.00
HR
0.066
21,413.54
6.9.10
un
212xx27
un
0.003
139,084.00
241fi21
un
0.308
5,900.00
241xx23
un
1.000
1,300.00
501a.1
2%
5,221.47
0.008
20,000.00
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
108a.5
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
310a.17
SUBTOTAL TRANSPORTE
...
glb
0.846
1,000.00
HR
0.079
21,413.54
UNIDAD
CANTIDAD
UNITARIO
6.10.1
-
m
gal
0.006
44,900.00
2%
1,559.82
0.060
21,413.54
0.007
44,900.00
2%
1,835.63
0.071
21,413.54
0.008
44,900.00
2%
2,159.48
0.083
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.2
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.3
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.4
-
UNIDAD
CANTIDAD
UNITARIO
m
gal
0.010
44,900.00
2%
2,541.20
0.098
21,413.54
0.012
44,900.00
2%
2,988.76
0.115
21,413.54
0.014
44,900.00
2%
3,516.95
0.135
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.5
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.6
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.7
-
UNIDAD
CANTIDAD
UNITARIO
m
gal
0.016
44,900.00
2%
4,138.01
0.159
21,413.54
0.019
44,900.00
2%
4,867.41
0.187
21,413.54
0.022
44,900.00
2%
5,727.47
0.220
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.8
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.10.9
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
OBRAS COMPLEMENTARIAS
...
HR
6.11.1
Lavado de tanques
UNIDAD
CANTIDAD
UNITARIO
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
1.000
845,204.00
1.000
359,041.00
2%
152,418.63
1.092
200,000.00
6.11.2
un
(No Aplica)
SUBTOTAL MATERIALES
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
glb
6.11.3
Prueba de presin
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
un
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
7.118
21,413.54
2%
238,594.12
11.142
21,413.54
2%
161,482.35
7.541
21,413.54
1.00
5,216.00
2.0%
6,450.98
6.11.4
Prueba de flujo
un
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.11.5
un
un
(No Aplica)
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.11.6
21B160
20H700
M2
Malla Plastica
M2
SUBTOTAL MATERIALES
...
- HERRAMIENTAS MENORES
% (M+MO)
SUBTOTAL HERRAMIENTAS
-
...
(No Aplica)
SUBTOTAL EQUIPO
(El valor de los insumos incluye el transporte)
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.06
21,413.54
INSTALACION A GAS
.
6.12.1
6.12.1 a
1.030
16,046.67
un
0.153
1,542.80
un
0.151
500.00
un
0.028
8,250.00
SUBTOTAL MATERIALES
...
2%
23,687.67
0.005
200,000.00
0.386
17,116.00
2,088.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
6.12.1 b
un
un
0.504
un
0.046
500.00
un
0.019
8,250.00
2%
2,254.78
0.048
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.2
UNIDAD
CANTIDAD
UNITARIO
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
2%
112,140.16
0.006
200,000.00
0.672
17,116.00
6.12.2 a
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.535
23,513.03
un
0.134
36,520.23
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
2%
22,419.29
0.224
21,413.54
6.12.2. b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.3
6.12.3 a
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
2%
77,567.64
0.005
200,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
UNIDAD
HR
CANTIDAD
UNITARIO
0.505
21,413.54
un
un
0.800
16,928.51
un
0.200
21,985.08
Vaselina x tarro
un
0.040
5,000.00
SUBTOTAL MATERIALES
...
2%
23,527.44
0.252
21,413.54
6.12.3 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12. 4
6.12.4 a
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
SUBTOTAL MATERIALES
...
2%
57,692.66
0.004
200,000.00
0.455
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
un
un
0.336
6,814.64
un
0.336
8,793.08
un
0.127
500.00
un
0.025
8,250.00
SUBTOTAL MATERIALES
...
2%
9,687.27
6.12.4 b
% (MAT+MO)
UNIDAD
CANTIDAD
UNITARIO
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.195
21,413.54
6.12.5
6.12.5 a
218xx400 -
1.050
32,944.00
240xx1
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
2%
39,414.98
0.002
200,000.00
0.225
21,413.54
501a.1
108a.6
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las
uniones)
un
un
0.364
5,958.14
un
0.364
7,687.92
218xx280 -
un
0.121
500.00
218et281
un
0.024
8,250.00
SUBTOTAL MATERIALES
...
2%
9,191.93
0.185
21,413.54
6.12.5 b
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.823
UNIDAD
6.12.6
6.38.5
CANTIDAD
UNITARIO
218xx399 -
1.050
24,708.00
240xx1
Vaselina x tarro
un
0.001
5,000.00
501a.1
2%
29,415.49
0.001
200,000.00
0.162
21,413.54
SUBTOTAL MATERIALES
108a.6
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 1,1/2" (se excluyen las
uniones)
un
un
0.224
5,265.56
un
0.224
6,794.27
218xx280 -
un
0.066
500.00
218et281
un
0.013
8,250.00
SUBTOTAL MATERIALES
...
2%
4,123.73
0.060
21,413.54
6.38.6
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.7
un
2.000
20,019.74
un
1.000
707,505.88
un
0.576
500.00
un
0.021
24,578.36
un
0.021
50,993.60
2%
806,690.63
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
2.676
21,413.54
6.12.8
un
2.000
10,883.58
un
1.000
290,781.37
un
0.298
500.00
un
0.011
24,578.36
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
343,129.21
1.383
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.9
un
2.000
7,198.50
un
1.000
218,697.06
un
0.225
500.00
un
0.008
24,578.36
un
0.008
50,993.60
2%
256,191.31
1.044
21,413.54
2.000
2,478.25
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.10
-
un
UNIDAD
CANTIDAD
UNITARIO
un
1.000
un
0.152
500.00
un
0.006
24,578.36
un
0.006
50,993.60
2%
143,611.32
0.706
21,413.54
SUBTOTAL MATERIALES
-
123,038.24
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.11
un
2.000
1,734.50
un
1.000
77,314.71
un
0.225
500.00
un
0.007
24,578.36
un
0.007
50,993.60
SUBTOTAL MATERIALES
...
2%
95,547.87
0.660
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.12
un
2.000
702.12
un
1.000
47,168.63
un
0.155
500.00
un
0.004
24,578.36
un
0.004
50,993.60
SUBTOTAL MATERIALES
...
2%
53,847.94
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.230
21,413.54
6.12.13
un
2.000
10,883.58
un
1.000
267,112.75
un
0.298
500.00
un
0.011
24,578.36
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
319,460.59
1.383
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.14
un
2.000
7,198.50
un
1.000
255,888.24
un
0.225
500.00
un
0.008
24,578.36
un
0.008
50,993.60
2%
293,382.49
1.044
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.12.15
un
2.000
2,478.25
un
1.000
245,626.47
un
0.152
500.00
UNIDAD
CANTIDAD
UNITARIO
un
0.006
24,578.36
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
2%
266,199.56
0.706
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.13.1
un
un
0.003
139,084.00
un
0.113
5,900.00
un
1.000
1,300.00
2%
2,934.21
0.003
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.312
1,000.00
HR
0.026
21,413.54
6.13.2
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
241xx23
un
1.000
1,300.00
501a.1
2%
3,434.04
0.004
20,000.00
0.429
1,000.00
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
108a.5
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
310a.17
SUBTOTAL TRANSPORTE
...
glb
UNIDAD
HR
CANTIDAD
UNITARIO
0.037
21,413.54
6.13.3
un
un
0.003
139,084.00
un
0.174
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,648.30
0.004
20,000.00
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.479
1,000.00
HR
0.042
21,413.54
6.13.4
un
un
0.003
139,084.00
un
0.186
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,792.14
0.005
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
glb
0.512
1,000.00
HR
0.046
21,413.54
0.003
139,084.00
6.13.5
-
un
un
UNIDAD
CANTIDAD
UNITARIO
un
0.223
5,900.00
un
1.000
1,300.00
2%
4,219.48
0.006
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.612
1,000.00
HR
0.055
21,413.54
6.9.6
un
un
0.003
139,084.00
un
0.259
5,900.00
un
1.000
1,300.00
2%
4,649.57
0.006
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.713
1,000.00
HR
0.066
21,413.54
6.14.1
un
0.900
7,926.67
un
1.000
649.60
un
2.000
858.40
un
1.000
910.00
un
0.534
500.00
un
0.107
8,250.00
SUBTOTAL MATERIALES
...
2%
30,820.64
% (MAT+MO)
...
UNIDAD
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
0.024
200,000.00
0.899
21,413.54
...
HR
6.14.2
Conexin aparatos
un
un
1.000
21,900.00
un
0.839
500.00
un
0.159
8,250.00
SUBTOTAL MATERIALES
...
2%
51,918.77
1.321
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
RED DE INCENDIO
6.15.1
6.15.1 a
1.050
170,520.00
Vaselina x tarro
un
0.010
5,000.00
SUBTOTAL MATERIALES
...
2%
193,715.02
0.010
200,000.00
0.683
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
un
un
0.516
46,382.61
un
0.129
77,962.25
Vaselina x tarro
un
0.034
5,000.00
SUBTOTAL MATERIALES
...
2%
38,740.47
0.213
21,413.54
6.15.1 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.2
6.15.2 a
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
SUBTOTAL MATERIALES
...
2%
112,140.16
0.006
200,000.00
0.672
17,116.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.535
23,513.03
un
0.134
36,520.23
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
2%
22,419.29
6.15.2 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
UNIDAD
HR
CANTIDAD
UNITARIO
0.224
21,413.54
6.15.3
6.15.3 a
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
2%
77,567.64
0.005
200,000.00
0.505
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.800
16,928.51
un
0.200
21,985.08
Vaselina x tarro
un
0.040
5,000.00
SUBTOTAL MATERIALES
...
2%
23,527.44
0.252
21,413.54
6.15.3 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.4
6.15.4 a
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
UNIDAD
CANTIDAD
UNITARIO
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
57,692.66
0.004
200,000.00
0.455
21,413.54
...
HR
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
un
un
0.336
6,814.64
un
0.336
8,793.08
un
0.127
500.00
un
0.025
8,250.00
SUBTOTAL MATERIALES
...
2%
9,687.27
0.195
21,413.54
6.15.4 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.5
6.15.5 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
2%
39,414.98
0.002
200,000.00
0.225
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
TOTAL UNITARIO
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las
uniones)
un
un
0.364
5,958.14
un
0.364
7,687.92
un
0.121
500.00
un
0.024
8,250.00
2%
9,191.93
0.185
21,413.54
6.15.5 b
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.823
TOTAL UNITARIO
6.15.7
un
2.000
20,019.74
un
1.000
793,588.24
un
0.576
500.00
un
0.021
24,578.36
un
0.021
50,993.60
SUBTOTAL MATERIALES
...
2%
892,772.98
2.676
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.8
un
2.000
10,883.58
un
1.000
290,781.37
un
0.298
500.00
un
0.011
24,578.36
un
0.011
50,993.60
SUBTOTAL MATERIALES
...
2%
343,129.21
% (MAT+MO)
...
UNIDAD
CANTIDAD
UNITARIO
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
1.383
21,413.54
6.15.9
un
2.000
2,478.25
un
1.000
123,038.24
un
0.152
500.00
un
0.006
24,578.36
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
2%
143,611.32
0.706
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.10
un
2.000
27,169.98
un
1.000
1,077,025.43
un
0.782
500.00
un
0.028
24,578.36
un
0.028
50,993.60
SUBTOTAL MATERIALES
...
2%
1,211,634.90
3.631
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.11
UNIDAD
CANTIDAD
UNITARIO
un
2.000
2,478.25
un
1.000
621,590.20
un
0.152
500.00
un
0.006
24,578.36
un
0.006
50,993.60
SUBTOTAL MATERIALES
...
2%
642,163.28
0.706
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.12
un
2.000
1,734.50
un
1.000
388,556.86
un
0.225
500.00
un
0.007
24,578.36
un
0.007
50,993.60
SUBTOTAL MATERIALES
...
2%
406,790.03
0.660
21,413.54
1.000
1,209,691.18
2%
1,271,924.40
2.906
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.15.13
un
210pr1
un
SUBTOTAL MATERIALES
...
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
INSTALACION DE ROCIADORES
.
6.16.1
6.16.1 a
1.050
95,816.00
Vaselina x tarro
un
0.006
5,000.00
2%
112,140.16
0.006
200,000.00
0.672
17,116.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
un
un
0.535
23,513.03
un
0.134
36,520.23
Vaselina x tarro
un
0.036
5,000.00
SUBTOTAL MATERIALES
...
2%
22,419.29
0.224
21,413.54
6.16.1 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16.2
6.16.2 a
1.050
63,558.86
Vaselina x tarro
un
0.005
5,000.00
UNIDAD
CANTIDAD
UNITARIO
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
2%
77,567.64
0.005
200,000.00
0.505
21,413.54
...
HR
un
un
0.800
16,928.51
un
0.200
21,985.08
Vaselina x tarro
un
0.040
5,000.00
2%
23,527.44
0.252
21,413.54
6.16.2 b
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16. 3
6.16.3 a
1.050
45,639.70
Vaselina x tarro
un
0.004
5,000.00
2%
57,692.66
0.004
200,000.00
0.455
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
Accesorio H/N acero roscado 150 lbs 2,1/2" (se excluyen las
uniones)
un
un
0.336
6,814.64
un
0.336
8,793.08
un
0.127
500.00
un
0.025
8,250.00
SUBTOTAL MATERIALES
...
2%
9,687.27
0.195
21,413.54
6.16.3 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16. 4
6.16.4 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
SUBTOTAL MATERIALES
...
2%
39,414.98
0.002
200,000.00
0.225
21,413.54
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las
uniones)
un
un
0.364
5,958.14
un
0.364
7,687.92
un
0.121
500.00
un
0.024
8,250.00
SUBTOTAL MATERIALES
...
2%
9,191.93
6.16.4 b
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.185
21,413.54
0.823
TOTAL UNITARIO
6.16.5
6.16.5 a
218xx399 -
1.050
24,708.00
240xx1
Vaselina x tarro
un
0.001
5,000.00
SUBTOTAL MATERIALES
...
2%
29,415.49
0.001
200,000.00
0.162
21,413.54
501a.1
108a.6
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 1,1/2" (se excluyen las
uniones)
un
un
0.224
5,265.56
un
0.224
6,794.27
218xx280 -
un
0.066
500.00
218et281
un
0.013
8,250.00
SUBTOTAL MATERIALES
...
2%
4,123.73
0.060
21,413.54
6.16.5 b
501a.1
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16.6
UNIDAD
CANTIDAD
UNITARIO
1.050
21,720.82
Vaselina x tarro
un
0.001
5,000.00
SUBTOTAL MATERIALES
...
2%
26,278.51
0.001
200,000.00
0.162
21,413.54
6.16.6 a
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 1,1/4" (se excluyen las
uniones)
un
un
0.500
3,596.00
un
0.500
4,640.00
un
0.066
500.00
un
0.013
8,250.00
2%
5,535.03
0.060
21,413.54
6.16.6 B
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16.7
6.16.7 a
1.030
16,046.67
un
0.153
1,542.80
un
0.151
500.00
un
0.028
8,250.00
SUBTOTAL MATERIALES
...
2%
20,496.39
0.005
200,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
UNIDAD
CANTIDAD
UNITARIO
...
...
HR
0.160
21,413.54
2,088.00
6.216.7 b
un
un
0.504
un
0.046
500.00
un
0.019
8,250.00
SUBTOTAL MATERIALES
...
2%
2,254.78
0.048
21,413.54
1.000
20,661.00
1.000
5,000.00
2%
7,307.74
0.550
51.00
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.16.8
6.44.2
un
un
...
(No Aplica)
SUBTOTAL HERRAMIENTAS
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
(No Aplica)
SUBTOTAL MANO DE OBRA
Redondeo a entero ms cercano
TOTAL UNITARIO
.
6.44.3
501a.1
105xx2
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
UNIDAD
CANTIDAD
UNITARIO
...
HR
0.108
21,413.54
un
218xx280 -
un
0.147
500.00
218et281
un
0.037
8,250.00
501a.1
2%
6,799.67
0.916
51.00
0.300
21,413.54
6.44.4
SUBTOTAL MATERIALES
105xx2
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
6.17.1
un
un
0.003
139,084.00
un
0.113
5,900.00
un
1.000
1,300.00
2%
2,934.21
0.003
20,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.312
1,000.00
HR
0.026
21,413.54
6.17.2
un
212xx27
un
0.003
139,084.00
241fi21
un
0.156
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
241xx23
108a.5
UNIDAD
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
CANTIDAD
UNITARIO
2%
3,434.04
0.004
20,000.00
310a.17
SUBTOTAL TRANSPORTE
...
glb
0.429
1,000.00
HR
0.037
21,413.54
6.17.3
un
un
0.003
139,084.00
un
0.174
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,648.30
0.004
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
glb
0.479
1,000.00
HR
0.042
21,413.54
6.17.4
un
un
0.003
139,084.00
un
0.186
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
3,792.14
0.005
20,000.00
0.512
1,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
glb
UNIDAD
HR
CANTIDAD
UNITARIO
0.046
21,413.54
6.17.5
un
un
0.003
139,084.00
un
0.223
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
4,219.48
0.006
20,000.00
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
...
glb
0.612
1,000.00
HR
0.055
21,413.54
6.17.6
un
un
0.003
139,084.00
un
0.259
5,900.00
un
1.000
1,300.00
SUBTOTAL MATERIALES
...
2%
4,649.57
0.006
20,000.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
glb
0.713
1,000.00
HR
0.066
21,413.54
0.003
139,084.00
6.17.7
un
212xx27
un
UNIDAD
CANTIDAD
UNITARIO
un
0.308
5,900.00
241xx23
un
1.000
1,300.00
501a.1
2%
5,221.47
0.008
20,000.00
SUBTOTAL MATERIALES
Herramienta menor. INDICE GENERAL
SUBTOTAL HERRAMIENTAS
108a.5
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
310a.17
SUBTOTAL TRANSPORTE
...
glb
0.846
1,000.00
HR
0.079
21,413.54
0.008
44,900.00
2%
2,159.48
0.083
21,413.54
0.010
44,900.00
2%
2,541.20
0.098
21,413.54
6.18.1
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.18.2
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.18.3
-
UNIDAD
CANTIDAD
UNITARIO
m
gal
0.012
44,900.00
2%
2,988.76
0.115
21,413.54
0.014
44,900.00
2%
3,516.95
0.135
21,413.54
0.016
44,900.00
2%
4,138.01
0.159
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.18.4
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.18.5
-
m
gal
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.18.6
UNIDAD
gal
CANTIDAD
UNITARIO
0.022
44,900.00
2%
5,727.47
0.220
21,413.54
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.20.1
6.20.1 a
1.050
32,944.00
Vaselina x tarro
un
0.002
5,000.00
2%
39,414.98
0.002
200,000.00
0.225
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
Accesorio H/N acero roscado 150 lbs 2" (se excluyen las
uniones)
un
un
0.364
5,958.14
un
0.364
7,687.92
un
0.121
500.00
un
0.024
8,250.00
2%
9,191.93
0.185
21,413.54
6.20.1 b
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
0.823
TOTAL UNITARIO
6.20.2
6.20.2 a
1.030
16,046.67
un
0.153
1,542.80
un
0.151
500.00
un
0.028
8,250.00
2%
20,496.39
0.005
200,000.00
0.160
21,413.54
2,088.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
6.20.2 b
un
un
0.504
un
0.046
500.00
un
0.019
8,250.00
2%
2,254.78
0.048
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.20.3
6.20.4 a
1.000
8,534.88
un
0.129
739.23
UNIDAD
CANTIDAD
UNITARIO
un
0.109
500.00
un
0.020
8,250.00
SUBTOTAL MATERIALES
...
2%
12,690.91
0.003
200,000.00
0.224
17,116.00
976.85
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
6.20.4 b
un
un
0.614
un
0.033
500.00
un
0.023
8,250.00
SUBTOTAL MATERIALES
...
2%
1,150.07
0.020
17,116.00
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.20.4
6.20.4 a
1.000
7,500.00
un
0.129
649.60
un
0.096
500.00
un
0.018
8,250.00
SUBTOTAL MATERIALES
...
2%
11,152.09
0.002
200,000.00
0.197
17,116.00
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
...
HR
UNIDAD
CANTIDAD
UNITARIO
6.20.4 b
un
un
0.614
858.40
un
0.029
500.00
un
0.020
8,250.00
SUBTOTAL MATERIALES
...
2%
1,010.62
0.018
17,116.00
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.20.5
un
2.000
2,478.25
un
1.000
123,038.24
un
0.152
500.00
un
0.006
24,578.36
un
0.006
50,993.60
2%
143,611.32
0.706
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
6.20.6
un
2.000
702.12
un
1.000
47,168.63
un
0.155
500.00
un
0.004
24,578.36
un
0.004
50,993.60
SUBTOTAL MATERIALES
...
2%
53,847.94
% (MAT+MO)
UNIDAD
CANTIDAD
UNITARIO
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.230
21,413.54
6.20.7
un
2.000
183.67
un
1.000
29,150.00
un
0.679
500.00
un
0.009
24,578.36
un
0.009
50,993.60
2%
35,465.96
0.230
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
IS DE PRECIOS UNITARIOS
TOTAL
104,765.00
45,093.00
21,332.50
2,471.66
973.62
2,020.01
26,797.78 *
884.18
884.18 *
0.00
0.00 *
0.00
0.00 *
17,411.30
17,411.30 *
-0.26 *
45,093.00 *
59,672.00
43,900.00
973.62
2,020.01
46,893.63 *
1,170.04
1,170.04 *
0.00
0.00 *
0.00
0.00 *
11,608.28
11,608.28 *
0.05 *
59,672.00 *
25,525.00
18,075.00
9,957.50
280.11
491.57
1,019.87
11,749.05 *
354.40
354.40 *
0.00
0.00 *
0.00
0.00 *
5,971.17
IS DE PRECIOS UNITARIOS
TOTAL
5,971.17 *
0.38 *
18,075.00 *
7,450.00
4,300.00
491.57
1,019.87
5,811.44 *
146.08
146.08 *
0.00
0.00 *
0.00
0.00 *
1,492.75
1,492.75 *
-0.27 *
7,450.00 *
25,525.00
18,075.00
9,957.50
280.11
491.57
1,019.87
11,749.05 *
354.40
354.40 *
0.00
0.00 *
0.00
0.00 *
5,971.17
5,971.17 *
0.38 *
18,075.00 *
7,450.00
4,300.00
491.57
1,019.87
5,811.44 *
146.08
146.08 *
0.00
0.00 *
0.00
0.00 *
1,492.75
1,492.75 *
-0.27 *
7,450.00 *
21,560.00
IS DE PRECIOS UNITARIOS
TOTAL
14,315.00
7,079.78
280.11
491.57
1,019.87
8,871.33 *
280.69
280.69 *
0.00
0.00 *
0.00
0.00 *
5,163.14
5,163.14 *
-0.16 *
14,315.00 *
7,245.00
4,300.00
491.57
1,019.87
5,811.44 *
142.05
142.05 *
0.00
0.00 *
0.00
0.00 *
1,291.24
1,291.24 *
0.27 *
7,245.00 *
17,335.00
12,855.00
6,982.50
94.06
319.03
661.90
8,057.48 *
252.06
252.06 *
0.00
0.00 *
0.00
0.00 *
4,545.49
4,545.49 *
-0.03 *
12,855.00 *
4,480.00
2,500.00
245.78
509.94
3,255.72 *
87.84
87.84 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
0.00
0.00 *
1,136.37
1,136.37 *
0.07 *
4,480.00 *
17,335.00
12,855.00
6,982.50
94.06
319.03
661.90
8,057.48 *
252.06
252.06 *
0.00
0.00 *
0.00
0.00 *
4,545.49
4,545.49 *
-0.03 *
12,855.00 *
4,480.00
2,500.00
245.78
509.94
3,255.72 *
87.84
87.84 *
0.00
0.00 *
0.00
0.00 *
1,136.37
1,136.37 *
0.07 *
4,480.00 *
13,150.00
8,795.00
3,817.10
94.06
245.78
509.94
4,666.88 *
172.46
172.46 *
0.00
0.00 *
0.00
0.00 *
3,956.15
IS DE PRECIOS UNITARIOS
TOTAL
3,956.15 *
-0.49 *
8,795.00 *
4,355.00
2,500.00
245.78
509.94
3,255.72 *
85.39
85.39 *
0.00
0.00 *
0.00
0.00 *
1,013.80
1,013.80 *
0.09 *
4,355.00 *
11,681.00
9,234.00
4,882.50
114.58
36.81
76.37
5,110.26 *
181.05
181.05 *
0.00
0.00 *
0.00
0.00 *
3,942.23
3,942.23 *
0.45 *
9,234.00 *
2,447.00
1,300.00
36.81
76.37
1,413.19 *
47.98
47.98 *
0.00
0.00 *
0.00
0.00 *
985.88
985.88 *
-0.05 *
2,447.00 *
68,049.00
11,204.67
6,957.22
9,483.33
IS DE PRECIOS UNITARIOS
TOTAL
9,851.00
983.13
2,039.74
40,519.10 *
1,334.30
1,334.30 *
0.00
0.00 *
0.00
0.00 *
26,196.08
26,196.08 *
-0.48 *
68,049.00 *
390,369.00
3,980.45
71,019.14
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28 *
5,440.78
5,440.78 *
0.00
0.00 *
0.00
0.00 *
62,089.16
50,800.22
112,889.38 *
99,497.61
99,497.61 *
-0.05 *
390,369.00 *
390,369.00
3,980.45
71,019.14
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28 *
5,440.78
5,440.78 *
0.00
0.00 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
62,089.16
50,800.22
112,889.38 *
99,497.61
99,497.61 *
-0.05 *
390,369.00 *
731,943.00
7,463.35
133,161.10
26,024.47
9,274.86
5,434.33
89,894.04
26,957.51
25,305.75
323,515.41 *
10,201.47
10,201.47 *
0.00
0.00 *
0.00
0.00 *
116,417.35
95,250.57
211,667.92 *
186,558.30
186,558.30 *
-0.10 *
731,943.00 *
390,369.00
3,980.45
71,019.14
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28 *
5,440.78
5,440.78 *
0.00
0.00 *
0.00
0.00 *
62,089.16
IS DE PRECIOS UNITARIOS
TOTAL
50,800.22
112,889.38 *
99,497.61
99,497.61 *
-0.05 *
390,369.00 *
131,130.00
30,521.76
21,291.50
21,332.50
20,347.84
1,966.27
4,079.49
99,539.36 *
2,571.18
2,571.18 *
0.00
0.00 *
0.00
0.00 *
29,019.58
29,019.58 *
-0.12 *
131,130.00 *
66,562.00
11,204.67
6,957.22
9,483.33
9,851.00
983.13
2,039.74
40,519.10 *
1,305.15
1,305.15 *
0.00
0.00 *
0.00
0.00 *
24,738.24
24,738.24 *
-0.48 *
66,562.00 *
51,807.00
6,863.00
4,609.80
6,982.50
4,575.00
983.13
2,039.74
26,053.18 *
1,015.83
1,015.83 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
0.00
0.00 *
24,738.24
24,738.24 *
-0.25 *
51,807.00 *
43,126.00
2,564.06
1,300.00
4,650.00
1,710.00
912.91
1,894.04
13,031.01 *
845.60
845.60 *
0.00
0.00 *
0.00
0.00 *
29,249.02
29,249.02 *
0.37 *
43,126.00 *
87,004.00
43,198.00
31,521.84
3,625.35
491.57
1,019.87
36,658.63 *
847.02
847.02 *
0.00
0.00 *
0.00
0.00 *
5,692.55
5,692.55 *
-0.21 *
43,198.00 *
43,806.00
40,012.58
491.57
1,019.87
41,524.02 *
858.94
858.94 *
0.00
0.00 *
0.00
0.00 *
1,423.14
IS DE PRECIOS UNITARIOS
TOTAL
1,423.14 *
-0.10 *
43,806.00 *
46,701.00
24,808.00
17,482.50
1,569.47
245.78
509.94
19,807.69 *
486.43
486.43 *
0.00
0.00 *
0.00
0.00 *
4,513.73
4,513.73 *
0.16 *
24,808.00 *
21,893.00
19,580.00
245.78
509.94
20,335.72 *
429.28
429.28 *
0.00
0.00 *
0.00
0.00 *
1,128.43
1,128.43 *
-0.43 *
21,893.00 *
349,992.00
21,767.17
291,361.76
149.07
268.69
557.45
314,104.15 *
6,862.58
6,862.58 *
0.00
0.00 *
0.00
0.00 *
29,024.96
29,024.96 *
0.31 *
349,992.00 *
IS DE PRECIOS UNITARIOS
TOTAL
573,468.00
21,767.17
510,427.45
153.52
276.71
574.10
533,198.94 *
11,244.48
11,244.48 *
0.00
0.00 *
0.00
0.00 *
29,024.96
29,024.96 *
-0.38 *
573,468.00 *
14,634,560.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
14,634,560.00 *
14,634,560.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
14,634,560.00 *
14,634,560.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
14,634,560.00
14,634,560.00 *
0.00
0.00 *
0.00 *
14,634,560.00 *
233,673.00
199,502.00
158,953.00
158,953.00 *
3,911.80
3,911.80 *
0.00
0.00 *
0.00
0.00 *
36,637.06
36,637.06 *
0.14 *
199,502.00 *
34,171.00
25,961.00
3,469.06
IS DE PRECIOS UNITARIOS
TOTAL
29,430.06 *
670.02
670.02 *
0.00
0.00 *
0.00
0.00 *
4,070.78
4,070.78 *
0.14 *
34,171.00 *
146,601.00
131,117.00
97,405.00
97,405.00 *
2,570.93
2,570.93 *
0.00
0.00 *
0.00
0.00 *
31,141.50
31,141.50 *
-0.43 *
131,117.00 *
15,484.00
9,740.50
1,979.27
11,719.77 *
303.60
303.60 *
0.00
0.00 *
0.00
0.00 *
3,460.17
3,460.17 *
0.47 *
15,484.00 *
121,333.00
106,068.00
72,846.90
72,846.90 *
2,079.77
2,079.77 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
0.00
0.00 *
31,141.50
31,141.50 *
-0.17 *
106,068.00 *
15,265.00
9,516.67
1,988.56
11,505.23 *
299.31
299.31 *
0.00
0.00 *
0.00
0.00 *
3,460.17
3,460.17 *
0.29 *
15,265.00 *
96,665.00
87,173.00
60,085.00
60,085.00 *
1,709.27
1,709.27 *
0.00
0.00 *
0.00
0.00 *
25,378.59
25,378.59 *
0.14 *
87,173.00 *
9,492.00
5,484.76
1,001.42
6,486.18 *
186.13
186.13 *
0.00
0.00 *
0.00
0.00 *
2,820.16
2,820.16 *
-0.47 *
9,492.00 *
80,157.00
IS DE PRECIOS UNITARIOS
TOTAL
69,251.00
42,515.00
42,515.00 *
1,357.87
1,357.87 *
0.00
0.00 *
0.00
0.00 *
25,378.59
25,378.59 *
-0.46 *
69,251.00 *
10,906.00
6,943.76
927.87
7,871.63 *
213.84
213.84 *
0.00
0.00 *
0.00
0.00 *
2,820.16
2,820.16 *
0.37 *
10,906.00 *
48,384.00
44,670.00
26,382.82
26,382.82 *
875.88
875.88 *
0.00
0.00 *
0.00
0.00 *
17,411.30
17,411.30 *
0.00 *
44,670.00 *
3,714.00
1,758.85
140.71
1,899.56 *
72.81
72.81 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
1,741.13
1,741.13 *
0.49 *
3,714.00 *
39,487.00
36,837.00
19,005.00
19,005.00 *
722.30
722.30 *
0.00
0.00 *
0.00
0.00 *
17,110.08
17,110.08 *
-0.38 *
36,837.00 *
2,650.00
633.50
253.40
886.90 *
51.96
51.96 *
0.00
0.00 *
0.00
0.00 *
1,711.01
1,711.01 *
0.13 *
2,650.00 *
104,765.00
45,093.00
21,332.50
2,471.66
973.62
2,020.01
26,797.78 *
884.18
884.18 *
0.00
0.00 *
0.00
0.00 *
17,411.30
17,411.30 *
IS DE PRECIOS UNITARIOS
TOTAL
-0.26 *
45,093.00 *
59,672.00
43,900.00
973.62
2,020.01
46,893.63 *
1,170.04
1,170.04 *
0.00
0.00 *
0.00
0.00 *
11,608.28
11,608.28 *
0.05 *
59,672.00 *
25,525.00
18,075.00
9,957.50
280.11
491.57
1,019.87
11,749.05 *
354.40
354.40 *
0.00
0.00 *
0.00
0.00 *
5,971.17
5,971.17 *
0.38 *
18,075.00 *
7,450.00
4,300.00
491.57
1,019.87
5,811.44 *
146.08
146.08 *
0.00
0.00 *
0.00
0.00 *
1,492.75
1,492.75 *
-0.27 *
7,450.00 *
255,940.00
211,358.82
IS DE PRECIOS UNITARIOS
TOTAL
17,764.99
496.90
229,620.72 *
5,018.44
5,018.44 *
0.00
0.00 *
0.00
0.00 *
21,301.19
21,301.19 *
-0.34 *
255,940.00 *
255,940.00
211,358.82
17,764.99
496.90
229,620.72 *
5,018.44
5,018.44 *
0.00
0.00 *
0.00
0.00 *
21,301.19
21,301.19 *
-0.34 *
255,940.00 *
731,943.00
7,463.35
133,161.10
26,024.47
9,274.86
5,434.33
89,894.04
26,957.51
25,305.75
323,515.41 *
10,201.47
10,201.47 *
0.00
0.00 *
0.00
0.00 *
116,417.35
IS DE PRECIOS UNITARIOS
TOTAL
95,250.57
211,667.92 *
186,558.30
186,558.30 *
-0.10 *
731,943.00 *
390,369.00
3,980.45
71,019.14
13,879.70
4,946.58
2,898.30
47,943.42
14,377.32
13,496.38
172,541.28 *
5,440.78
5,440.78 *
0.00
0.00 *
0.00
0.00 *
62,089.16
50,800.22
112,889.38 *
99,497.61
99,497.61 *
-0.05 *
390,369.00 *
548,958.00
5,597.52
99,870.96
19,518.38
6,956.15
4,075.75
67,420.62
20,218.16
18,979.34
242,636.89 *
7,651.12
7,651.12 *
0.00
0.00 *
0.00
0.00 *
87,313.13
71,438.02
158,751.15 *
IS DE PRECIOS UNITARIOS
TOTAL
139,918.92
139,918.92 *
-0.08 *
548,958.00 *
226,079.00
110,169.61
76,556.06
1,228.92
2,549.68
190,504.26 *
4,432.92
4,432.92 *
0.00
0.00 *
0.00
0.00 *
31,141.50
31,141.50 *
0.32 *
226,079.00 *
4,159,266.00
144,034.15
3,664,698.77
1,054.42
1,860.62
3,860.30
3,815,508.26 *
81,554.23
81,554.23 *
0.00
0.00 *
0.00
0.00 *
262,203.47
262,203.47 *
0.03 *
4,159,266.00 *
7,317,280.00
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
7,317,280.00
7,317,280.00 *
0.00
0.00 *
0.00 *
7,317,280.00 *
239,008.00
199,493.00
179,046.00
47.59
179,093.59 *
3,874.30
3,874.30 *
1,903.57
1,903.57 *
0.00
0.00 *
14,621.43
14,621.43 *
0.11 *
199,493.00 *
39,515.00
23,943.81
10,061.49
170.18
34,175.48 *
774.81
774.81 *
0.00
0.00 *
0.00
0.00 *
4,564.98
IS DE PRECIOS UNITARIOS
TOTAL
4,564.98 *
-0.27 *
39,515.00 *
138,550.00
106,597.00
88,860.54
31.22
88,891.77 *
2,065.64
2,065.64 *
1,248.97
1,248.97 *
0.00
0.00 *
14,390.13
14,390.13 *
0.50 *
106,597.00 *
31,953.00
18,032.35
5,854.66
267.39
24,154.40 *
626.54
626.54 *
0.00
0.00 *
0.00
0.00 *
7,172.56
7,172.56 *
-0.50 *
31,953.00 *
87,004.00
43,978.00
31,521.84
3,625.35
147.47
305.96
IS DE PRECIOS UNITARIOS
TOTAL
35,600.63 *
862.31
862.31 *
0.00
0.00 *
0.00
0.00 *
7,514.73
7,514.73 *
0.34 *
43,978.00 *
43,026.00
32,712.89
663.12
1,375.79
34,751.79 *
843.64
843.64 *
0.00
0.00 *
0.00
0.00 *
7,430.37
7,430.37 *
0.20 *
43,026.00 *
46,701.00
27,207.00
17,482.50
3,490.30
98.31
203.97
21,275.09 *
533.47
533.47 *
0.00
0.00 *
0.00
0.00 *
5,398.30
5,398.30 *
0.15 *
27,207.00 *
19,494.00
IS DE PRECIOS UNITARIOS
TOTAL
16,841.29
435.72
904.00
18,181.01 *
382.24
382.24 *
0.00
0.00 *
0.00
0.00 *
931.04
931.04 *
-0.30 *
19,494.00 *
39,243.00
21,972.00
13,982.50
1,486.30
73.74
152.98
15,695.52 *
430.83
430.83 *
0.00
0.00 *
0.00
0.00 *
5,845.83
5,845.83 *
-0.18 *
21,972.00 *
17,271.00
14,235.43
293.20
608.31
15,136.94 *
338.65
338.65 *
0.00
0.00 *
0.00
0.00 *
1,795.56
1,795.56 *
-0.15 *
IS DE PRECIOS UNITARIOS
TOTAL
17,271.00 *
19,805.00
15,219.00
7,332.50
384.10
49.16
101.99
7,867.74 *
298.42
298.42 *
0.00
0.00 *
0.00
0.00 *
7,053.14
7,053.14 *
-0.30 *
15,219.00 *
4,586.00
3,602.85
165.10
342.53
4,110.48 *
89.92
89.92 *
0.00
0.00 *
0.00
0.00 *
385.43
385.43 *
0.17 *
4,586.00 *
14,298.00
11,464.00
5,582.50
217.10
49.16
101.99
5,950.74 *
224.79
IS DE PRECIOS UNITARIOS
TOTAL
224.79 *
0.00
0.00 *
0.00
0.00 *
5,288.67
5,288.67 *
-0.21 *
11,464.00 *
2,834.00
1,974.72
124.81
258.94
2,358.46 *
55.57
55.57 *
0.00
0.00 *
0.00
0.00 *
420.08
420.08 *
-0.10 *
2,834.00 *
11,652.00
9,950.00
4,532.50
167.00
24.58
50.99
4,775.07 *
195.10
195.10 *
0.00
0.00 *
0.00
0.00 *
4,979.71
4,979.71 *
0.12 *
9,950.00 *
1,702.00
860.51
89.05
IS DE PRECIOS UNITARIOS
TOTAL
184.76
1,134.32 *
33.38
33.38 *
0.00
0.00 *
0.00
0.00 *
534.43
534.43 *
-0.13 *
1,702.00 *
7,067.00
6,260.00
3,482.50
100.20
24.58
50.99
3,658.27 *
122.74
122.74 *
0.00
0.00 *
0.00
0.00 *
2,478.89
2,478.89 *
0.09 *
6,260.00 *
807.00
336.78
72.43
150.27
559.47 *
15.82
15.82 *
0.00
0.00 *
0.00
0.00 *
231.70
231.70 *
0.00 *
807.00 *
IS DE PRECIOS UNITARIOS
TOTAL
6,714.00
5,446.00
2,513.70
66.80
90.94
188.68
2,860.12 *
106.78
106.78 *
0.00
0.00 *
0.00
0.00 *
2,478.89
2,478.89 *
0.21 *
5,446.00 *
1,268.00
634.00
122.89
254.97
1,011.86 *
24.87
24.87 *
0.00
0.00 *
0.00
0.00 *
231.70
231.70 *
-0.43 *
1,268.00 *
5,754.00
4,928.00
2,016.41
33.40
98.31
203.97
2,352.10 *
96.62
96.62 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
0.00
0.00 *
2,478.89
2,478.89 *
0.38 *
4,928.00 *
826.00
200.00
122.89
254.97
577.86 *
16.19
16.19 *
0.00
0.00 *
0.00
0.00 *
231.70
231.70 *
0.25 *
826.00 *
1,092,754.00
54,339.95
936,717.65
391.20
690.30
1,432.20
993,571.30 *
21,426.54
21,426.54 *
0.00
0.00 *
0.00
0.00 *
77,755.82
77,755.82 *
0.34 *
1,092,754.00 *
822,824.00
40,039.49
707,505.88
288.25
IS DE PRECIOS UNITARIOS
TOTAL
508.64
1,055.29
749,397.55 *
16,133.81
16,133.81 *
0.00
0.00 *
0.00
0.00 *
57,293.08
57,293.08 *
-0.44 *
822,824.00 *
349,992.00
21,767.17
290,781.37
149.07
268.69
557.45
313,523.75 *
6,862.58
6,862.58 *
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
0.20 *
349,992.00 *
261,315.00
14,396.99
218,697.06
112.59
202.94
421.04
233,830.62 *
5,123.83
5,123.83 *
0.00
0.00 *
0.00
0.00 *
22,360.69
IS DE PRECIOS UNITARIOS
TOTAL
22,360.69 *
-0.14 *
261,315.00 *
146,484.00
4,956.50
123,038.24
76.13
137.21
284.67
128,492.75 *
2,872.23
2,872.23 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
146,484.00 *
97,459.00
3,469.00
77,314.71
112.62
166.07
344.56
81,406.95 *
1,910.96
1,910.96 *
0.00
0.00 *
0.00
0.00 *
14,140.91
14,140.91 *
0.17 *
97,459.00 *
77,008.00
2,958.70
63,031.37
90.21
118.25
IS DE PRECIOS UNITARIOS
TOTAL
245.34
66,443.88 *
1,509.96
1,509.96 *
0.00
0.00 *
0.00
0.00 *
9,054.31
9,054.31 *
-0.16 *
77,008.00 *
54,925.00
1,404.24
47,168.63
77.51
88.90
184.45
48,923.73 *
1,076.96
1,076.96 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
0.10 *
54,925.00 *
42,288.00
669.56
34,968.63
254.77
208.73
433.06
36,534.74 *
829.18
829.18 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
IS DE PRECIOS UNITARIOS
TOTAL
-0.14 *
42,288.00 *
36,175.00
367.34
29,150.00
339.74
222.67
461.99
30,541.74 *
709.32
709.32 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
-0.28 *
36,175.00 *
459,335.00
396,689.22
58.69
396,747.91 *
9,006.56
9,006.56 *
0.00
0.00 *
0.00
0.00 *
53,580.05
53,580.05 *
0.48 *
459,335.00 *
317,500.00
259,648.04
56.49
259,704.53 *
6,225.50
6,225.50 *
0.00
0.00 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
51,570.46
51,570.46 *
-0.49 *
317,500.00 *
434,808.00
21,767.17
373,905.88
153.52
276.71
574.10
396,677.37 *
8,525.66
8,525.66 *
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
-0.49 *
434,808.00 *
316,331.00
21,767.17
257,751.96
153.52
276.71
574.10
280,523.45 *
6,202.58
6,202.58 *
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
-0.49 *
316,331.00 *
409,609.00
37,283.00
600.00
300.00
IS DE PRECIOS UNITARIOS
TOTAL
168.90
183.67
234.78
3,950.00
1,261.36
2,616.99
9,315.70 *
731.05
731.05 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
372,326.00
5,500.00
120.44
1,035.79
340,344.12
347,000.34 *
7,300.52
7,300.52 *
0.00
0.00 *
0.00
0.00 *
18,025.49
18,025.49 *
-0.35 *
372,326.00 *
43,905,200.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
43,905,200.00
43,905,200.00 *
0.00
0.00 *
0.00 *
43,905,200.00 *
49,757,200.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
49,757,200.00
49,757,200.00 *
0.00
0.00 *
0.00 *
49,757,200.00 *
14,634,560.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
14,634,560.00
14,634,560.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
0.00 *
14,634,560.00 *
34,469.00
24,590.00
17,640.00
392.45
49.16
97.80
18,179.41 *
482.17
482.17 *
0.00
0.00 *
0.00
0.00 *
5,928.90
5,928.90 *
-0.47 *
24,590.00 *
9,879.00
5,245.34
158.67
315.69
5,719.71 *
193.70
193.70 *
0.00
0.00 *
0.00
0.00 *
3,965.43
3,965.43 *
0.17 *
9,879.00 *
18,942.00
IS DE PRECIOS UNITARIOS
TOTAL
13,220.00
8,912.84
219.14
24.58
48.90
9,205.45 *
259.22
259.22 *
0.00
0.00 *
0.00
0.00 *
3,755.62
3,755.62 *
-0.29 *
13,220.00 *
5,722.00
2,952.87
140.34
279.21
3,372.41 *
112.20
112.20 *
0.00
0.00 *
0.00
0.00 *
2,237.56
2,237.56 *
-0.17 *
5,722.00 *
10,374.00
9,072.00
5,268.58
116.90
24.58
48.90
5,458.96 *
177.89
177.89 *
0.00
0.00 *
0.00
0.00 *
3,435.55
IS DE PRECIOS UNITARIOS
TOTAL
3,435.55 *
-0.40 *
9,072.00 *
1,302.00
730.09
74.77
148.76
953.62 *
25.53
25.53 *
0.00
0.00 *
0.00
0.00 *
322.76
322.76 *
0.09 *
1,302.00 *
7,613.00
6,607.00
3,205.78
66.80
24.58
48.90
3,346.05 *
129.55
129.55 *
0.00
0.00 *
0.00
0.00 *
3,131.47
3,131.47 *
-0.07 *
6,607.00 *
1,006.00
377.42
67.46
134.22
579.11 *
19.73
19.73 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
407.36
407.36 *
-0.21 *
1,006.00 *
178,347.00
117,585.00
96,845.74
418.00
604.00
97,867.74 *
2,305.58
2,305.58 *
0.00
0.00 *
0.00
0.00 *
17,411.30
17,411.30 *
0.38 *
117,585.00 *
60,762.00
46,940.54
418.00
604.00
47,962.54 *
1,191.42
1,191.42 *
0.00
0.00 *
0.00
0.00 *
11,608.28
11,608.28 *
-0.23 *
60,762.00 *
42,288.00
669.56
34,968.63
254.77
208.73
433.06
36,534.74 *
829.18
829.18 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
-0.14 *
42,288.00 *
36,175.00
367.34
29,150.00
339.74
222.67
461.99
30,541.74 *
709.32
709.32 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
-0.28 *
36,175.00 *
40,774.00
669.56
33,484.31
254.77
208.73
433.06
35,050.43 *
799.49
799.49 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
-0.14 *
40,774.00 *
IS DE PRECIOS UNITARIOS
TOTAL
5,225,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
5,225,000.00
5,225,000.00 *
0.00
0.00 *
0.00 *
5,225,000.00 *
1,045,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
1,045,000.00
1,045,000.00 *
0.00
0.00 *
0.00 *
1,045,000.00 *
7,315,000.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
7,315,000.00
IS DE PRECIOS UNITARIOS
TOTAL
7,315,000.00 *
0.00
0.00 *
0.00 *
7,315,000.00 *
60,063.00
12,900.00
9,483.33
2,067.53
4,289.58
1,364.77
30,105.22 *
1,177.71
1,177.71 *
0.00
0.00 *
0.00
0.00 *
28,780.13
28,780.13 *
-0.05 *
60,063.00 *
41,573.00
3,900.00
5,802.27
1,493.59
3,098.80
542.58
14,837.24 *
815.16
815.16 *
0.00
0.00 *
0.00
0.00 *
25,920.59
25,920.59 *
0.02 *
41,573.00 *
49,575.00
5,172.67
IS DE PRECIOS UNITARIOS
TOTAL
5,399.41
7,206.87
1,864.56
0.00
812.80
20,456.31 *
972.07
972.07 *
0.00
0.00 *
0.00
0.00 *
28,147.06
28,147.06 *
-0.44 *
49,575.00 *
41,573.00
3,900.00
5,802.27
1,493.59
3,098.80
542.58
14,837.24 *
815.16
815.16 *
0.00
0.00 *
0.00
0.00 *
25,920.59
25,920.59 *
0.02 *
41,573.00 *
41,573.00
3,900.00
5,802.27
1,493.59
3,098.80
542.58
14,837.24 *
815.16
815.16 *
0.00
0.00 *
0.00
0.00 *
25,920.59
IS DE PRECIOS UNITARIOS
TOTAL
25,920.59 *
0.02 *
41,573.00 *
49,575.00
5,172.67
5,399.41
7,206.87
1,864.56
0.00
812.80
20,456.31 *
972.07
972.07 *
0.00
0.00 *
0.00
0.00 *
28,147.06
28,147.06 *
-0.44 *
49,575.00 *
49,471.00
20,555.88
20,555.88 *
937.78
937.78 *
1,644.17
1,644.17 *
0.00
0.00 *
26,333.23
26,333.23 *
-0.07 *
49,471.00 *
52,541.00
4,275.00
3,700.00
1,389.22
1,479.35
IS DE PRECIOS UNITARIOS
TOTAL
1,735.36
8,633.33
995.92
2,066.26
24,274.44 *
1,030.22
1,030.22 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.34 *
52,541.00 *
36,888.00
600.00
300.00
168.90
183.67
234.78
3,950.00
1,135.27
2,355.39
8,928.02 *
723.29
723.29 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
0.00 *
36,888.00 *
35,899.00
400.00
300.00
168.90
183.67
234.78
3,950.00
878.68
1,823.02
7,939.05 *
723.29
IS DE PRECIOS UNITARIOS
TOTAL
723.29 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.02 *
35,899.00 *
36,888.00
600.00
300.00
168.90
183.67
234.78
3,950.00
1,135.27
2,355.39
8,928.02 *
723.29
723.29 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
0.00 *
36,888.00 *
39,979.00
843.31
421.65
237.39
258.15
329.99
5,551.78
1,000.59
2,075.95
10,718.81 *
783.90
783.90 *
0.00
0.00 *
0.00
0.00 *
28,476.38
IS DE PRECIOS UNITARIOS
TOTAL
28,476.38 *
-0.10 *
39,979.00 *
37,283.00
600.00
300.00
168.90
183.67
234.78
3,950.00
1,261.36
2,616.99
9,315.70 *
731.05
731.05 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
36,888.00
600.00
300.00
168.90
183.67
234.78
3,950.00
1,135.27
2,355.39
8,928.02 *
723.29
723.29 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
0.00 *
36,888.00 *
IS DE PRECIOS UNITARIOS
TOTAL
37,283.00
600.00
300.00
168.90
183.67
234.78
3,950.00
1,261.36
2,616.99
9,315.70 *
731.05
731.05 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.43 *
37,283.00 *
40,948.00
1,650.00
700.00
637.54
731.26
234.78
6,106.24
952.90
1,895.85
12,908.58 *
802.91
802.91 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.17 *
40,948.00 *
40,948.00
1,650.00
700.00
IS DE PRECIOS UNITARIOS
TOTAL
637.54
731.26
234.78
6,106.24
952.90
1,895.85
12,908.58 *
802.91
802.91 *
0.00
0.00 *
0.00
0.00 *
27,236.68
27,236.68 *
-0.17 *
40,948.00 *
26,494.00
5,500.00
138.81
1,808.84
7,447.65 *
519.49
519.49 *
0.00
0.00 *
0.00
0.00 *
18,527.08
18,527.08 *
-0.22 *
26,494.00 *
17,141.00
0.00
0.00 *
336.11
336.11 *
0.00
0.00 *
0.00
0.00 *
16,805.35
16,805.35 *
-0.45 *
IS DE PRECIOS UNITARIOS
TOTAL
17,141.00 *
19,356.00
0.00
0.00 *
379.53
379.53 *
0.00
0.00 *
0.00
0.00 *
18,976.47
18,976.47 *
0.00 *
19,356.00 *
28,916.00
883.04
3,248.50
3,248.50 *
566.99
566.99 *
0.00
0.00 *
0.00
0.00 *
25,100.98
25,100.98 *
-0.47 *
28,916.00 *
24,106.00
5,500.00
120.34
1,034.97
5,620.34 *
472.66
472.66 *
0.00
0.00 *
0.00
0.00 *
18,012.75
18,012.75 *
0.25 *
24,106.00 *
IS DE PRECIOS UNITARIOS
TOTAL
24,119.00
5,500.00
120.44
1,035.79
5,620.44 *
472.92
472.92 *
0.00
0.00 *
0.00
0.00 *
18,025.49
18,025.49 *
0.15 *
24,119.00 *
12,291.00
95.08
95.08 *
241.00
241.00 *
0.00
0.00 *
0.00
0.00 *
11,954.90
11,954.90 *
0.02 *
12,291.00 *
157,284.00
0.00
0.00 *
3,084.00
3,084.00 *
0.00
0.00 *
0.00
0.00 *
154,200.00
154,200.00 *
0.00
0.00 *
0.00 *
157,284.00 *
IS DE PRECIOS UNITARIOS
TOTAL
345,344.00
0.00
0.00 *
6,771.45
6,771.45 *
0.00
0.00 *
0.00
0.00 *
338,572.55
338,572.55 *
0.00
0.00 *
0.00 *
345,344.00 *
1,585,313.00
0.00
0.00 *
31,084.57
31,084.57 *
0.00
0.00 *
0.00
0.00 *
1,554,228.43
1,554,228.43 *
0.00
0.00 *
0.00 *
1,585,313.00 *
207,813.00
0.00
0.00 *
4,074.76
4,074.76 *
0.00
0.00 *
0.00
0.00 *
203,738.24
203,738.24 *
0.00
0.00 *
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
207,813.00 *
98,813.00
59,400.00
1,046.82
3,402.24
609.13
87.93
59,400.00 *
1,937.51
1,937.51 *
0.00
0.00 *
0.00
0.00 *
37,475.49
37,475.49 *
0.00
0.00 *
0.00 *
98,813.00 *
19,594.00
0.00
0.00 *
384.20
384.20 *
0.00
0.00 *
0.00
0.00 *
19,209.80
19,209.80 *
0.00 *
19,594.00 *
2,881.00
417.25
483.46
1,300.00
2,200.71 *
IS DE PRECIOS UNITARIOS
TOTAL
51.76
51.76 *
40.97
40.97 *
0.00
0.00 *
200.00
200.00 *
387.25
387.25 *
0.30 *
2,881.00 *
2,973.00
417.25
518.77
1,300.00
2,236.02 *
52.68
52.68 *
43.96
43.96 *
0.00
0.00 *
241.80
241.80 *
398.04
398.04 *
0.50 *
2,973.00 *
3,361.00
417.25
668.92
1,300.00
2,386.17 *
58.68
58.68 *
56.69
56.69 *
0.00
0.00 *
311.78
311.78 *
IS DE PRECIOS UNITARIOS
TOTAL
548.04
548.04 *
-0.37 *
3,361.00 *
3,917.00
417.25
884.00
1,300.00
2,601.25 *
67.26
67.26 *
74.92
74.92 *
0.00
0.00 *
412.03
412.03 *
761.76
761.76 *
-0.23 *
3,917.00 *
4,009.00
417.25
919.73
1,300.00
2,636.98 *
68.68
68.68 *
77.94
77.94 *
0.00
0.00 *
428.69
428.69 *
797.06
797.06 *
-0.35 *
4,009.00 *
4,287.00
417.25
IS DE PRECIOS UNITARIOS
TOTAL
1,027.13
1,300.00
2,744.38 *
72.97
72.97 *
87.04
87.04 *
0.00
0.00 *
478.75
478.75 *
903.92
903.92 *
-0.06 *
4,287.00 *
4,474.00
417.25
1,099.40
1,300.00
2,816.65 *
75.84
75.84 *
93.17
93.17 *
0.00
0.00 *
512.43
512.43 *
975.49
975.49 *
0.42 *
4,474.00 *
5,028.00
417.25
1,313.99
1,300.00
3,031.25 *
84.39
84.39 *
111.36
111.36 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
612.46
612.46 *
1,188.24
1,188.24 *
0.32 *
5,028.00 *
5,585.00
417.25
1,529.37
1,300.00
3,246.63 *
92.99
92.99 *
129.61
129.61 *
0.00
0.00 *
712.84
712.84 *
1,402.94
1,402.94 *
-0.01 *
5,585.00 *
6,326.00
417.25
1,815.98
1,300.00
3,533.24 *
104.43
104.43 *
153.90
153.90 *
0.00
0.00 *
846.43
846.43 *
1,688.24
1,688.24 *
-0.23 *
6,326.00 *
IS DE PRECIOS UNITARIOS
TOTAL
1,285.29
1,591.00
274.53
274.53 *
31.20
31.20 *
0.00
0.00 *
0.00
0.00 *
1,285.29
1,285.29 *
-0.02 *
1,591.00 *
1,872.00
322.88
322.88 *
36.71
36.71 *
0.00
0.00 *
0.00
0.00 *
1,512.75
1,512.75 *
-0.34 *
1,872.00 *
2,203.00
380.07
380.07 *
43.19
43.19 *
0.00
0.00 *
0.00
0.00 *
1,779.41
1,779.41 *
0.33 *
2,203.00 *
IS DE PRECIOS UNITARIOS
TOTAL
2,592.00
447.08
447.08 *
50.82
50.82 *
0.00
0.00 *
0.00
0.00 *
2,094.12
2,094.12 *
-0.02 *
2,592.00 *
3,049.00
526.01
526.01 *
59.78
59.78 *
0.00
0.00 *
0.00
0.00 *
2,462.75
2,462.75 *
0.47 *
3,049.00 *
3,587.00
618.91
618.91 *
70.34
70.34 *
0.00
0.00 *
0.00
0.00 *
2,898.04
2,898.04 *
-0.29 *
3,587.00 *
IS DE PRECIOS UNITARIOS
TOTAL
4,221.00
728.21
728.21 *
82.76
82.76 *
0.00
0.00 *
0.00
0.00 *
3,409.80
3,409.80 *
0.23 *
4,221.00 *
4,965.00
856.63
856.63 *
97.35
97.35 *
0.00
0.00 *
0.00
0.00 *
4,010.78
4,010.78 *
0.24 *
4,965.00 *
5,842.00
1,007.86
1,007.86 *
114.55
114.55 *
0.00
0.00 *
0.00
0.00 *
4,719.61
4,719.61 *
-0.01 *
5,842.00 *
IS DE PRECIOS UNITARIOS
TOTAL
845,204.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
845,204.00
845,204.00 *
0.00
0.00 *
0.00 *
845,204.00 *
359,041.00
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
359,041.00
359,041.00 *
0.00
0.00 *
0.00 *
359,041.00 *
373,849.00
0.00
0.00 *
3,048.37
3,048.37 *
218,381.85
218,381.85 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
152,418.63
152,418.63 *
0.15 *
373,849.00 *
243,366.00
0.00
0.00 *
4,771.88
4,771.88 *
0.00
0.00 *
0.00
0.00 *
238,594.12
238,594.12 *
0.00 *
243,366.00 *
164,712.00
0.00
0.00 *
3,229.65
3,229.65 *
0.00
0.00 *
0.00
0.00 *
161,482.35
161,482.35 *
0.00 *
164,712.00 *
6,580.00
5,216.00
5,216.00 *
129.02
129.02 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
1,234.98
1,234.98 *
6,580.00 *
27,379.00
25,079.00
16,528.07
236.40
75.70
234.66
17,074.82 *
473.75
473.75 *
917.53
917.53 *
0.00
0.00 *
6,612.85
6,612.85 *
0.05 *
25,079.00 *
2,300.00
1,052.47
23.20
154.36
1,230.03 *
45.10
45.10 *
0.00
0.00 *
0.00
0.00 *
1,024.76
1,024.76 *
0.12 *
2,300.00 *
138,500.00
IS DE PRECIOS UNITARIOS
TOTAL
115,632.00
100,606.80
31.22
100,638.02 *
2,242.80
2,242.80 *
1,248.97
1,248.97 *
0.00
0.00 *
11,502.13
11,502.13 *
0.07 *
115,632.00 *
22,868.00
12,568.13
4,880.18
178.66
17,626.96 *
448.39
448.39 *
0.00
0.00 *
0.00
0.00 *
4,792.33
4,792.33 *
0.33 *
22,868.00 *
104,055.00
80,057.00
66,736.80
23.45
66,760.25 *
1,551.35
1,551.35 *
938.01
938.01 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
10,807.39
10,807.39 *
-0.01 *
80,057.00 *
23,998.00
13,542.81
4,397.02
200.82
18,140.64 *
470.55
470.55 *
0.00
0.00 *
0.00
0.00 *
5,386.80
5,386.80 *
0.01 *
23,998.00 *
69,610.00
59,729.00
47,921.68
22.05
47,943.74 *
1,153.85
1,153.85 *
882.17
882.17 *
0.00
0.00 *
9,748.92
9,748.92 *
0.33 *
59,729.00 *
9,881.00
2,286.90
2,950.84
63.60
209.87
5,511.20 *
193.75
IS DE PRECIOS UNITARIOS
TOTAL
193.75 *
0.00
0.00 *
0.00
0.00 *
4,176.08
4,176.08 *
-0.02 *
9,881.00 *
49,928.00
40,552.00
34,591.20
8.71
34,599.91 *
788.30
788.30 *
348.57
348.57 *
0.00
0.00 *
4,815.06
4,815.06 *
0.15 *
40,552.00 *
9,376.00
2,169.96
2,799.95
60.34
199.13
5,229.39 *
183.84
183.84 *
0.00
0.00 *
0.00
0.00 *
3,962.54
3,962.54 *
0.23 *
9,376.00 *
IS DE PRECIOS UNITARIOS
TOTAL
34,459.00
30,253.00
25,943.40
6.24
25,949.64 *
588.31
588.31 *
249.69
249.69 *
0.00
0.00 *
3,465.85
3,465.85 *
-0.49 *
30,253.00 *
4,206.00
1,181.80
1,524.90
32.86
108.45
2,848.02 *
82.47
82.47 *
0.00
0.00 *
0.00
0.00 *
1,275.71
1,275.71 *
-0.21 *
4,206.00 *
822,824.00
40,039.49
707,505.88
288.25
508.64
1,055.29
749,397.55 *
16,133.81
16,133.81 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
57,293.08
57,293.08 *
-0.44 *
822,824.00 *
349,992.00
21,767.17
290,781.37
149.07
268.69
557.45
313,523.75 *
6,862.58
6,862.58 *
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
0.20 *
349,992.00 *
261,315.00
14,396.99
218,697.06
112.59
202.94
421.04
233,830.62 *
5,123.83
5,123.83 *
0.00
0.00 *
0.00
0.00 *
22,360.69
22,360.69 *
-0.14 *
261,315.00 *
146,484.00
4,956.50
IS DE PRECIOS UNITARIOS
TOTAL
123,038.24
76.13
137.21
284.67
128,492.75 *
2,872.23
2,872.23 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
146,484.00 *
97,459.00
3,469.00
77,314.71
112.62
166.07
344.56
81,406.95 *
1,910.96
1,910.96 *
0.00
0.00 *
0.00
0.00 *
14,140.91
14,140.91 *
0.17 *
97,459.00 *
54,925.00
1,404.24
47,168.63
77.51
88.90
184.45
48,923.73 *
1,076.96
1,076.96 *
0.00
0.00 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
4,924.21
4,924.21 *
0.10 *
54,925.00 *
325,850.00
21,767.17
267,112.75
149.07
268.69
557.45
289,855.13 *
6,389.21
6,389.21 *
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
0.20 *
325,850.00 *
299,250.00
14,396.99
255,888.24
112.59
202.94
421.04
271,021.80 *
5,867.65
5,867.65 *
0.00
0.00 *
0.00
0.00 *
22,360.69
22,360.69 *
-0.14 *
299,250.00 *
271,524.00
4,956.50
245,626.47
76.13
IS DE PRECIOS UNITARIOS
TOTAL
137.21
284.67
251,080.98 *
5,323.99
5,323.99 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
271,524.00 *
3,361.00
417.25
668.92
1,300.00
2,386.17 *
58.68
58.68 *
56.69
56.69 *
0.00
0.00 *
311.78
311.78 *
548.04
548.04 *
-0.37 *
3,361.00 *
4,009.00
417.25
919.73
1,300.00
2,636.98 *
68.68
68.68 *
77.94
77.94 *
0.00
0.00 *
428.69
428.69 *
IS DE PRECIOS UNITARIOS
TOTAL
797.06
797.06 *
-0.35 *
4,009.00 *
4,287.00
417.25
1,027.13
1,300.00
2,744.38 *
72.97
72.97 *
87.04
87.04 *
0.00
0.00 *
478.75
478.75 *
903.92
903.92 *
-0.06 *
4,287.00 *
4,474.00
417.25
1,099.40
1,300.00
2,816.65 *
75.84
75.84 *
93.17
93.17 *
0.00
0.00 *
512.43
512.43 *
975.49
975.49 *
0.42 *
4,474.00 *
5,028.00
417.25
IS DE PRECIOS UNITARIOS
TOTAL
1,313.99
1,300.00
3,031.25 *
84.39
84.39 *
111.36
111.36 *
0.00
0.00 *
612.46
612.46 *
1,188.24
1,188.24 *
0.32 *
5,028.00 *
5,585.00
417.25
1,529.37
1,300.00
3,246.63 *
92.99
92.99 *
129.61
129.61 *
0.00
0.00 *
712.84
712.84 *
1,402.94
1,402.94 *
-0.01 *
5,585.00 *
36,217.00
7,134.00
649.60
1,716.80
910.00
267.25
881.91
11,559.56 *
616.41
616.41 *
IS DE PRECIOS UNITARIOS
TOTAL
4,780.00
4,780.00 *
0.00
0.00 *
19,261.08
19,261.08 *
-0.05 *
36,217.00 *
52,957.00
21,900.00
419.36
1,309.98
23,629.34 *
1,038.38
1,038.38 *
0.00
0.00 *
0.00
0.00 *
28,289.43
28,289.43 *
-0.15 *
52,957.00 *
239,008.00
199,493.00
179,046.00
47.59
179,093.59 *
3,874.30
3,874.30 *
1,903.57
1,903.57 *
0.00
0.00 *
14,621.43
14,621.43 *
0.11 *
IS DE PRECIOS UNITARIOS
TOTAL
199,493.00 *
39,515.00
23,943.81
10,061.49
170.18
34,175.48 *
774.81
774.81 *
0.00
0.00 *
0.00
0.00 *
4,564.98
4,564.98 *
-0.27 *
39,515.00 *
138,500.00
115,632.00
100,606.80
31.22
100,638.02 *
2,242.80
2,242.80 *
1,248.97
1,248.97 *
0.00
0.00 *
11,502.13
11,502.13 *
0.07 *
115,632.00 *
22,868.00
12,568.13
4,880.18
178.66
17,626.96 *
448.39
448.39 *
0.00
0.00 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
4,792.33
4,792.33 *
0.33 *
22,868.00 *
104,055.00
80,057.00
66,736.80
23.45
66,760.25 *
1,551.35
1,551.35 *
938.01
938.01 *
0.00
0.00 *
10,807.39
10,807.39 *
-0.01 *
80,057.00 *
23,998.00
13,542.81
4,397.02
200.82
18,140.64 *
470.55
470.55 *
0.00
0.00 *
0.00
0.00 *
5,386.80
5,386.80 *
0.01 *
23,998.00 *
69,610.00
59,729.00
47,921.68
22.05
IS DE PRECIOS UNITARIOS
TOTAL
47,943.74 *
1,153.85
1,153.85 *
882.17
882.17 *
0.00
0.00 *
9,748.92
9,748.92 *
0.33 *
59,729.00 *
9,881.00
2,286.90
2,950.84
63.60
209.87
5,511.20 *
193.75
193.75 *
0.00
0.00 *
0.00
0.00 *
4,176.08
4,176.08 *
-0.02 *
9,881.00 *
49,928.00
40,552.00
34,591.20
8.71
34,599.91 *
788.30
788.30 *
348.57
348.57 *
0.00
0.00 *
4,815.06
4,815.06 *
0.15 *
IS DE PRECIOS UNITARIOS
TOTAL
40,552.00 *
9,376.00
2,169.96
2,799.95
60.34
199.13
5,229.39 *
183.84
183.84 *
0.00
0.00 *
0.00
0.00 *
3,962.54
3,962.54 *
0.23 *
9,376.00 *
910,628.00
40,039.49
793,588.24
288.25
508.64
1,055.29
835,479.90 *
17,855.46
17,855.46 *
0.00
0.00 *
0.00
0.00 *
57,293.08
57,293.08 *
-0.44 *
910,628.00 *
349,992.00
21,767.17
290,781.37
149.07
268.69
557.45
313,523.75 *
6,862.58
6,862.58 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
0.00
0.00 *
29,605.46
29,605.46 *
0.20 *
349,992.00 *
146,484.00
4,956.50
123,038.24
76.13
137.21
284.67
128,492.75 *
2,872.23
2,872.23 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
146,484.00 *
1,235,868.00
54,339.95
1,077,025.43
391.20
690.30
1,432.20
1,133,879.08 *
24,232.70
24,232.70 *
0.00
0.00 *
0.00
0.00 *
77,755.82
77,755.82 *
0.40 *
1,235,868.00 *
655,007.00
IS DE PRECIOS UNITARIOS
TOTAL
4,956.50
621,590.20
76.13
137.21
284.67
627,044.71 *
12,843.27
12,843.27 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
655,007.00 *
414,926.00
3,469.00
388,556.86
112.62
166.07
344.56
392,649.11 *
8,135.80
8,135.80 *
0.00
0.00 *
0.00
0.00 *
14,140.91
14,140.91 *
0.17 *
414,926.00 *
1,297,363.00
1,209,691.18
1,209,691.18 *
25,438.49
25,438.49 *
0.00
0.00 *
0.00
0.00 *
62,233.22
62,233.22 *
IS DE PRECIOS UNITARIOS
TOTAL
0.12 *
1,297,363.00 *
138,500.00
115,632.00
100,606.80
31.22
100,638.02 *
2,242.80
2,242.80 *
1,248.97
1,248.97 *
0.00
0.00 *
11,502.13
11,502.13 *
0.07 *
115,632.00 *
22,868.00
12,568.13
4,880.18
178.66
17,626.96 *
448.39
448.39 *
0.00
0.00 *
0.00
0.00 *
4,792.33
4,792.33 *
0.33 *
22,868.00 *
104,055.00
80,057.00
66,736.80
23.45
IS DE PRECIOS UNITARIOS
TOTAL
66,760.25 *
1,551.35
1,551.35 *
938.01
938.01 *
0.00
0.00 *
10,807.39
10,807.39 *
-0.01 *
80,057.00 *
23,998.00
13,542.81
4,397.02
200.82
18,140.64 *
470.55
470.55 *
0.00
0.00 *
0.00
0.00 *
5,386.80
5,386.80 *
0.01 *
23,998.00 *
69,610.00
59,729.00
47,921.68
22.05
47,943.74 *
1,153.85
1,153.85 *
882.17
882.17 *
0.00
0.00 *
9,748.92
9,748.92 *
0.33 *
59,729.00 *
IS DE PRECIOS UNITARIOS
TOTAL
9,881.00
2,286.90
2,950.84
63.60
209.87
5,511.20 *
193.75
193.75 *
0.00
0.00 *
0.00
0.00 *
4,176.08
4,176.08 *
-0.02 *
9,881.00 *
49,928.00
40,552.00
34,591.20
8.71
34,599.91 *
788.30
788.30 *
348.57
348.57 *
0.00
0.00 *
4,815.06
4,815.06 *
0.15 *
40,552.00 *
9,376.00
2,169.96
2,799.95
60.34
199.13
5,229.39 *
183.84
183.84 *
0.00
0.00 *
IS DE PRECIOS UNITARIOS
TOTAL
0.00
0.00 *
3,962.54
3,962.54 *
0.23 *
9,376.00 *
34,459.00
30,253.00
25,943.40
6.24
25,949.64 *
588.31
588.31 *
249.69
249.69 *
0.00
0.00 *
3,465.85
3,465.85 *
-0.49 *
30,253.00 *
4,206.00
1,181.80
1,524.90
32.86
108.45
2,848.02 *
82.47
82.47 *
0.00
0.00 *
0.00
0.00 *
1,275.71
1,275.71 *
-0.21 *
4,206.00 *
32,682.00
IS DE PRECIOS UNITARIOS
TOTAL
27,036.00
22,806.86
5.80
22,812.66 *
525.57
525.57 *
231.99
231.99 *
0.00
0.00 *
3,465.85
3,465.85 *
-0.07 *
27,036.00 *
5,646.00
1,798.00
2,320.00
32.86
108.45
4,259.32 *
110.70
110.70 *
0.00
0.00 *
0.00
0.00 *
1,275.71
1,275.71 *
0.27 *
5,646.00 *
24,124.00
21,824.00
16,528.07
236.40
75.70
234.66
17,074.82 *
409.93
409.93 *
917.53
IS DE PRECIOS UNITARIOS
TOTAL
917.53 *
0.00
0.00 *
3,421.57
3,421.57 *
0.16 *
21,824.00 *
2,300.00
1,052.47
23.20
154.36
1,230.03 *
45.10
45.10 *
0.00
0.00 *
0.00
0.00 *
1,024.76
1,024.76 *
0.12 *
2,300.00 *
35,125.00
20,661.00
20,661.00
20,661.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00
0.00 *
0.00 *
20,661.00 *
7,482.00
5,000.00
5,000.00 *
146.15
146.15 *
28.04
28.04 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
2,307.74
2,307.74 *
0.07 *
7,482.00 *
6,982.00
73.29
302.32
375.61 *
135.99
135.99 *
46.72
46.72 *
0.00
0.00 *
6,424.06
6,424.06 *
-0.39 *
6,982.00 *
3,361.00
417.25
668.92
1,300.00
2,386.17 *
58.68
58.68 *
56.69
56.69 *
0.00
0.00 *
311.78
311.78 *
548.04
548.04 *
-0.37 *
3,361.00 *
4,009.00
417.25
919.73
1,300.00
2,636.98 *
IS DE PRECIOS UNITARIOS
TOTAL
68.68
68.68 *
77.94
77.94 *
0.00
0.00 *
428.69
428.69 *
797.06
797.06 *
-0.35 *
4,009.00 *
4,287.00
417.25
1,027.13
1,300.00
2,744.38 *
72.97
72.97 *
87.04
87.04 *
0.00
0.00 *
478.75
478.75 *
903.92
903.92 *
-0.06 *
4,287.00 *
4,474.00
417.25
1,099.40
1,300.00
2,816.65 *
75.84
75.84 *
93.17
93.17 *
0.00
0.00 *
512.43
512.43 *
IS DE PRECIOS UNITARIOS
TOTAL
975.49
975.49 *
0.42 *
4,474.00 *
5,028.00
417.25
1,313.99
1,300.00
3,031.25 *
84.39
84.39 *
111.36
111.36 *
0.00
0.00 *
612.46
612.46 *
1,188.24
1,188.24 *
0.32 *
5,028.00 *
5,585.00
417.25
1,529.37
1,300.00
3,246.63 *
92.99
92.99 *
129.61
129.61 *
0.00
0.00 *
712.84
712.84 *
1,402.94
1,402.94 *
-0.01 *
5,585.00 *
6,326.00
417.25
IS DE PRECIOS UNITARIOS
TOTAL
1,815.98
1,300.00
3,533.24 *
104.43
104.43 *
153.90
153.90 *
0.00
0.00 *
846.43
846.43 *
1,688.24
1,688.24 *
-0.23 *
6,326.00 *
2,203.00
380.07
380.07 *
43.19
43.19 *
0.00
0.00 *
0.00
0.00 *
1,779.41
1,779.41 *
0.33 *
2,203.00 *
2,592.00
447.08
447.08 *
50.82
50.82 *
0.00
0.00 *
0.00
0.00 *
2,094.12
2,094.12 *
-0.02 *
2,592.00 *
IS DE PRECIOS UNITARIOS
TOTAL
3,049.00
526.01
526.01 *
59.78
59.78 *
0.00
0.00 *
0.00
0.00 *
2,462.75
2,462.75 *
0.47 *
3,049.00 *
3,587.00
618.91
618.91 *
70.34
70.34 *
0.00
0.00 *
0.00
0.00 *
2,898.04
2,898.04 *
-0.29 *
3,587.00 *
4,221.00
728.21
728.21 *
82.76
82.76 *
0.00
0.00 *
0.00
0.00 *
3,409.80
3,409.80 *
0.23 *
4,221.00 *
5,842.00
IS DE PRECIOS UNITARIOS
TOTAL
1,007.86
1,007.86 *
114.55
114.55 *
0.00
0.00 *
0.00
0.00 *
4,719.61
4,719.61 *
-0.01 *
5,842.00 *
49,928.00
40,552.00
34,591.20
8.71
34,599.91 *
788.30
788.30 *
348.57
348.57 *
0.00
0.00 *
4,815.06
4,815.06 *
0.15 *
40,552.00 *
9,376.00
2,169.96
2,799.95
60.34
199.13
5,229.39 *
183.84
183.84 *
0.00
0.00 *
0.00
0.00 *
3,962.54
IS DE PRECIOS UNITARIOS
TOTAL
3,962.54 *
0.23 *
9,376.00 *
24,124.00
21,824.00
16,528.07
236.40
75.70
234.66
17,074.82 *
409.93
409.93 *
917.53
917.53 *
0.00
0.00 *
3,421.57
3,421.57 *
0.16 *
21,824.00 *
2,300.00
1,052.47
23.20
154.36
1,230.03 *
45.10
45.10 *
0.00
0.00 *
0.00
0.00 *
1,024.76
1,024.76 *
0.12 *
2,300.00 *
14,647.00
13,474.00
8,534.88
95.67
IS DE PRECIOS UNITARIOS
TOTAL
54.67
167.33
8,852.56 *
253.82
253.82 *
529.11
529.11 *
0.00
0.00 *
3,838.35
3,838.35 *
0.16 *
13,474.00 *
1,173.00
599.48
16.51
190.67
806.66 *
23.00
23.00 *
0.00
0.00 *
0.00
0.00 *
343.41
343.41 *
-0.07 *
1,173.00 *
12,871.00
11,840.00
7,500.00
84.07
48.05
147.04
7,779.15 *
223.04
223.04 *
464.95
464.95 *
0.00
0.00 *
3,372.94
IS DE PRECIOS UNITARIOS
TOTAL
3,372.94 *
-0.09 *
11,840.00 *
1,031.00
526.79
14.51
167.55
708.85 *
20.21
20.21 *
0.00
0.00 *
0.00
0.00 *
301.77
301.77 *
0.17 *
1,031.00 *
146,484.00
4,956.50
123,038.24
76.13
137.21
284.67
128,492.75 *
2,872.23
2,872.23 *
0.00
0.00 *
0.00
0.00 *
15,118.58
15,118.58 *
0.45 *
146,484.00 *
54,925.00
1,404.24
47,168.63
77.51
88.90
184.45
48,923.73 *
1,076.96
IS DE PRECIOS UNITARIOS
TOTAL
1,076.96 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
0.10 *
54,925.00 *
36,175.00
367.34
29,150.00
339.74
222.67
461.99
30,541.74 *
709.32
709.32 *
0.00
0.00 *
0.00
0.00 *
4,924.21
4,924.21 *
-0.28 *
36,175.00 *
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
INSTALACIONES ELECTRICAS
SISTEMA DE ENERGIA ININTERRUPTIBLE
7.7.1
-
501a.1
un
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
1.000
164,856,703.92
2%
167,895,190.03
141.896
21,413.54
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
7.11.2
Caero MT 8 x 6"
ml
m3
0.040
41,125.00
Recebo B-600
m3
0.120
26,680.00
8.400
23,419.00
un
2.667
9,798.00
un
2.667
10,701.00
SUBTOTAL MATERIALES
...
2%
406,685.69
% (MAT+MO)
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
...
SUBTOTAL EQUIPOS
...
0.113
22,000.00
SUBTOTAL TRANSPORTE
...
m3
0.160
41,468.00
HR
7.026
21,413.54
7.11.3
Caero MT 6 x 6"
ml
m3
0.031
41,125.00
Recebo B-600
m3
0.092
26,680.00
6.436
23,419.00
un
2.043
9,798.00
un
2.043
10,701.00
2%
311,611.15
0.087
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
0.123
41,468.00
HR
5.384
21,413.54
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
7.11.4
Caero MT 4 x 6"
ml
m3
0.023
41,125.00
Recebo B-600
m3
0.068
26,680.00
4.730
23,419.00
un
1.502
9,798.00
un
1.502
10,701.00
2%
229,004.66
0.064
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
0.090
41,468.00
HR
3.956
21,413.54
7.11.5
un
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
un
Recebo B-200
m3
0.225
31,700.00
m3
0.471
270,500.40
un
1.337
18,620.32
m3
0.213
41,667.00
un
0.053
88,900.00
kg
2.333
2,227.20
un
294.740
350.00
un
4.687
5,500.00
un
4.687
5,163.00
2%
473,925.00
m3
2.341
35,843.00
m2
1.003
144,877.41
m2
1.003
118,536.07
HR
6.659
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
7.11.6
un
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
un
Recebo B-200
m3
0.154
31,700.00
m3
0.322
270,500.40
un
0.913
18,620.32
m3
0.145
41,667.00
un
0.037
88,900.00
kg
1.595
2,227.20
un
201.413
350.00
un
3.203
5,500.00
un
3.203
5,163.00
2%
323,860.21
m3
1.600
35,843.00
m2
0.685
144,877.41
m2
0.685
118,536.07
HR
4.551
21,413.54
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
7.11.7
Caero BT 4 x 4"
ml
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
m3
0.023
41,125.00
Recebo B-600
m3
0.068
26,680.00
4.730
11,851.04
un
1.502
4,745.00
un
1.502
6,426.00
2%
160,281.19
0.064
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
0.113
41,468.00
HR
3.956
21,413.54
5,539.95
7.11.8
Caero BT 2"
ml
1.000
un
0.223
5,541.25
un
0.001
24,578.36
un
0.001
50,993.60
2%
9,338.24
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
0.117
21,413.54
7.11.9
un
un
Recebo B-200
m3
0.084
31,700.00
m3
0.176
270,500.40
un
0.499
18,620.32
m3
0.079
41,667.00
un
0.020
88,900.00
kg
0.871
2,227.20
un
109.965
350.00
un
1.749
5,500.00
un
1.749
5,163.00
SUBTOTAL MATERIALES
...
2%
176,816.83
0.873
35,843.00
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
m2
0.374
144,877.41
m2
0.374
118,536.07
HR
2.485
21,413.54
7.11.10
Caero CD 6 x 4"
ml
m3
0.026
41,125.00
Recebo B-600
m3
0.079
26,680.00
6.300
11,851.04
un
1.766
4,745.00
un
1.766
6,426.00
SUBTOTAL MATERIALES
...
2%
188,551.60
0.075
22,000.00
% (MAT+MO)
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
0.132
41,468.00
HR
4.247
21,413.54
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
7.11.11
Caero CD 4 x 4"
UNIDAD
CANTIDAD
UNITARIO
ml
m3
0.023
41,125.00
Recebo B-600
m3
0.068
26,680.00
4.730
11,851.04
un
1.502
4,745.00
un
1.502
6,426.00
2%
160,281.19
0.064
22,000.00
SUBTOTAL MATERIALES
-
...
% (MAT+MO)
SUBTOTAL HERRAMIENTAS
...
SUBTOTAL EQUIPOS
...
SUBTOTAL TRANSPORTE
...
m3
0.113
41,468.00
HR
3.956
21,413.54
5,539.95
7.11.12
Caero CD 2"
ml
1.000
un
0.223
5,541.25
un
0.001
24,578.36
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
un
SUBTOTAL MATERIALES
...
% (MAT+MO)
CANTIDAD
UNITARIO
0.001
50,993.60
2%
9,338.24
0.117
21,413.54
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
7.11.13
un
un
Recebo B-200
m3
0.084
31,700.00
m3
0.176
270,500.40
un
0.499
18,620.32
m3
0.079
41,667.00
un
0.020
88,900.00
kg
0.871
2,227.20
un
109.965
350.00
un
1.749
5,500.00
un
1.749
5,163.00
SUBTOTAL MATERIALES
...
2%
176,816.83
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
(El valor de la totalidad de insumos incluye el transporte)
...
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
...
m3
0.873
35,843.00
m2
0.374
144,877.41
m2
0.374
118,536.07
HR
2.485
21,413.54
7.11.12
un
.
-
1.050
1,150.00
un
0.352
599.00
un
0.008
24,578.36
un
0.008
50,993.60
SUBTOTAL MATERIALES
...
2%
4,328.43
0.108
21,413.54
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
PUERTA DE ORO
CENTRO DE EVENTOS DEL CARIBE BARANQUILLA
EGOZCUE VIDAL + PASTORINO POZZOLO
EV+PP Arquitectos
DE OBRA
UNIDAD
CANTIDAD
UNITARIO
un
.
-
1.050
un
0.352
956.00
un
0.010
24,578.36
un
0.010
50,993.60
2%
6,183.33
0.138
21,413.54
SUBTOTAL MATERIALES
-
2,030.00
...
% (MAT+MO)
...
(No Aplica)
SUBTOTAL EQUIPOS
...
...
HR
IS DE PRECIOS UNITARIOS
TOTAL
171,253,094.00
164,856,703.92
164,856,703.92 *
3,357,903.80
3,357,903.80 *
0.00
0.00 *
0.00
0.00 *
3,038,486.11
3,038,486.11 *
0.17 *
171,253,094.00 *
423,939.00
1,645.00
3,201.60
196,719.60
26,127.35
28,535.29
256,228.83 *
8,133.71
IS DE PRECIOS UNITARIOS
TOTAL
8,133.71 *
2,484.26
2,484.26 *
0.00
0.00 *
6,634.88
6,634.88 *
150,456.86
150,456.86 *
0.45 *
423,939.00 *
324,831.00
1,260.43
2,453.13
150,730.71
20,019.32
21,864.34
196,327.93 *
6,232.22
6,232.22 *
1,903.49
1,903.49 *
0.00
0.00 *
5,083.78
5,083.78 *
115,283.22
115,283.22 *
IS DE PRECIOS UNITARIOS
TOTAL
0.35 *
324,831.00 *
238,720.00
926.30
1,802.82
110,772.78
14,712.31
16,068.22
144,282.43 *
4,580.09
4,580.09 *
1,398.89
1,398.89 *
0.00
0.00 *
3,736.10
3,736.10 *
84,722.24
84,722.24 *
0.26 *
238,720.00 *
831,493.00
IS DE PRECIOS UNITARIOS
TOTAL
7,137.22
127,342.34
24,887.28
8,869.57
4,752.83
5,196.86
103,159.12
25,779.55
24,199.96
331,324.72 *
9,478.50
9,478.50 *
0.00
0.00 *
0.00
0.00 *
83,902.29
145,302.75
118,884.08
348,089.11 *
142,600.27
142,600.27 *
0.39 *
831,493.00 *
568,207.00
IS DE PRECIOS UNITARIOS
TOTAL
4,877.27
87,020.35
17,006.91
6,061.09
3,247.88
3,551.31
70,494.56
17,616.65
16,537.23
226,413.24 *
6,477.20
6,477.20 *
0.00
0.00 *
0.00
0.00 *
57,335.26
99,293.73
81,240.33
237,869.32 *
97,446.97
97,446.97 *
0.27 *
568,207.00 *
169,556.00
IS DE PRECIOS UNITARIOS
TOTAL
926.30
1,802.82
56,055.88
7,124.91
9,649.04
75,558.95 *
3,205.62
3,205.62 *
1,398.89
1,398.89 *
0.00
0.00 *
4,670.13
4,670.13 *
84,722.24
84,722.24 *
0.17 *
169,556.00 *
9,525.00
5,539.95
1,235.67
16.61
34.46
6,826.68 *
186.76
IS DE PRECIOS UNITARIOS
TOTAL
186.76 *
0.00
0.00 *
0.00
0.00 *
2,511.55
2,511.55 *
*
9,525.00 *
310,222.00
2,662.83
47,510.20
9,285.20
3,309.15
1,773.23
1,938.90
38,487.67
9,618.10
9,028.77
123,614.05 *
3,536.34
3,536.34 *
0.00
0.00 *
0.00
0.00 *
31,303.13
IS DE PRECIOS UNITARIOS
TOTAL
54,211.05
44,354.50
129,868.68 *
53,202.78
53,202.78 *
0.15 *
310,222.00 *
199,462.00
1,089.68
2,120.80
74,661.55
8,381.59
11,350.92
97,604.54 *
3,771.03
3,771.03 *
1,645.62
1,645.62 *
0.00
0.00 *
5,493.83
5,493.83 *
90,947.06
90,947.06 *
-0.09 *
199,462.00 *
IS DE PRECIOS UNITARIOS
TOTAL
169,556.00
926.30
1,802.82
56,055.88
7,124.91
9,649.04
75,558.95 *
3,205.62
3,205.62 *
1,398.89
1,398.89 *
0.00
0.00 *
4,670.13
4,670.13 *
84,722.24
84,722.24 *
0.17 *
169,556.00 *
9,525.00
5,539.95
1,235.67
16.61
IS DE PRECIOS UNITARIOS
TOTAL
34.46
6,826.68 *
186.76
186.76 *
0.00
0.00 *
0.00
0.00 *
2,511.55
2,511.55 *
*
9,525.00 *
310,222.00
2,662.83
47,510.20
9,285.20
3,309.15
1,773.23
1,938.90
38,487.67
9,618.10
9,028.77
123,614.05 *
3,536.34
3,536.34 *
0.00
0.00 *
0.00
IS DE PRECIOS UNITARIOS
TOTAL
0.00 *
31,303.13
54,211.05
44,354.50
129,868.68 *
53,202.78
53,202.78 *
0.15 *
310,222.00 *
4,415.00
1,207.50
211.11
196.63
407.95
2,023.19 *
86.57
86.57 *
0.00
0.00 *
0.00
0.00 *
2,305.24
2,305.24 *
*
4,415.00 *
IS DE PRECIOS UNITARIOS
TOTAL
6,307.00
2,131.50
336.94
245.78
509.94
3,224.16 *
123.67
123.67 *
0.00
0.00 *
0.00
0.00 *
2,959.18
2,959.18 *
*
6,307.00 *
CALCULO DE CUADRILLAS
Clave
2012
Descripcin
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
0.125
0.125
24.6%
33,627.68
47,947.72
Total
O00051
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
jor
jor
0.250
0.125
24.6%
33,627.68
47,947.72
Total
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
hora
jor
jor
0.125
0.000
24.6%
33,627.68
47,947.72
Total
O00050
Cuadrilla AA (Albaileria)
O00001
O00002
Ayudante
Oficial
Subtotal
Factor por Hora Efectiva
O00901
1 Of hora
jor
jor
0.000
0.125
24.6%
33,627.68
47,947.72
Total
O00052
Cuadrilla BB (Instalaciones)
O00004
O00005
Ayudante Instalaciones
Oficial Instalaciones
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
hora
jor
jor
0.125
0.125
10%
24.6%
33,627.68
47,947.72
Total
O00053
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
jor
jor
%
0.125
0.125
15%
33,627.68
47,947.72
O00901
24.6%
Total
O00054
Cuadrilla DD (Carpinteria) (A
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
hora
jor
jor
%
0.125
0.125
20%
24.6%
33,627.68
47,947.72
Total
O00055
O00006
O00007
O00901
Ayudante Pinturas
Oficial Pinturas
Incremento Oficio
Subtotal 1
Incremento Oficio
Subtotal 2
Factor por Hora Efectiva
O00901
Total
hora
jor
jor
%
0.125
0.125
40%
24.6%
33,627.68
47,947.72
Total
prestaciones
4,203.46
5,993.46
10,196.92
2,508.44
12,705.37
8,406.92
5,993.46
14,400.38
3,542.49
18,565.72
4,203.46
0.00
4,203.46
1,034.05
5,237.51
0.00
5,993.46
5,993.46
1,474.39
7,467.86
4,203.46
5,993.46
10,196.92
1,019.69
11,216.62
2,759.29
21,413.54
4,203.46
5,993.46
10,196.92
16,190.39
2,428.56
18,618.95
4,580.26
23,199.21
4,203.46
5,993.46
10,196.92
16,190.39
3,238.08
19,428.47
4,779.40
24,207.87
4,203.46
5,993.46
10,196.92
16,190.39
6,476.16
22,666.55
5,575.97
28,242.52
%
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
12.00000%
15.50000%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
84.90448%
SUELDO MES
546,749.01
54,674.90
22,781.21
45,562.42
5,467.49
8,201.24
63,775.44
65,609.88
84,746.10
38,053.73
21,869.96
10,934.98
16,402.47
17,933.37
8,201.24
1,010,963.42
MES
DIA (Jornal)
HORA
1,010,963.42
33,698.78
4,212.35
MES
DIA
HORA
MES
DIA
HORA
2,452,436.24
81,747.87
10,218.48
2,021,926.84
67,397.56
8,424.70
%
PATRON
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
9.00000%
%
TRABAJADOR
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
3.00000%
PENSION
RIESGOS PROFESIONALES
SUBSIDIO FAMILIAR
SENA
BIENESTAR FAMILIAR
DOTACION
EXAMEN MEDICO
TOTAL
11.62500%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
78.02948%
MES
DIA (jornal)
HORA
3.87500%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
0.00000%
6.87500%
con prestaciones
con prestaciones
con prestaciones
AYUDANTE OBRA
OFICIAL DE OBRA
1.100
SUELDO MES
779,577.00
77,957.70
32,482.37
64,964.75
7,795.77
11,693.66
90,933.62
93,549.24
120,834.44
54,258.56
31,183.08
15,591.54
23,387.31
25,570.13
11,693.66
1,441,472.82
EJERO DE OBRA
1.100
1,441,472.82
48,049.09
6,006.14
%
TOTAL
10.00000%
4.16667%
8.33333%
1.00000%
1.50000%
11.66448%
12.00000%
AYUDANTE OBRA
%
%
PATRON
TRABAJADOR
546,749.01
54,674.90
0.00
22,781.21
0.00
45,562.42
0.00
5,467.49
0.00
8,201.24
0.00
63,775.44
0.00
49,207.41
16,402.47
SUELDO MES
871,013.00
87,101.30
36,292.21
72,584.42
8,710.13
13,065.20
101,599.16
104,521.56
135,007.02
60,622.50
34,840.52
17,420.26
26,130.39
28,569.23
13,065.20
1,610,542.08
1.100
1,610,542.08
53,684.74
6,710.59
OFICIAL OBRA
%
%
PATRON
TRABAJADOR
779,577.00
77,957.70
0.00
32,482.37
0.00
64,964.75
0.00
7,795.77
0.00
11,693.66
0.00
90,933.62
0.00
70,161.93
23,387.31
15.50000%
6.96000%
4.00000%
2.00000%
3.00000%
3.28000%
1.50000%
84.90448%
63,559.57
38,053.73
21,869.96
10,934.98
16,402.47
17,933.37
8,201.24
426,625.42
973,374.43
32,445.81
4,055.73
21,186.52
0.00
0.00
0.00
0.00
0.00
0.00
37,588.99
90,625.83
54,258.56
31,183.08
15,591.54
23,387.31
25,570.13
11,693.66
608,299.90
1,387,876.90
46,262.56
5,782.82
30,208.61
0.00
0.00
0.00
0.00
0.00
0.00
53,595.92
CONTRAMAESTRO
SUELDO MES
1,135,090.00
113,509.00
47,295.42
94,590.83
11,350.90
17,026.35
132,402.37
136,210.80
175,938.95
79,002.26
45,403.60
22,701.80
34,052.70
37,230.95
17,026.35
2,098,832.29
2,098,832.29
69,961.08
8,745.13
MAESTRO DE OBRA
1.100
SUELDO MES
1,339,970.00
133,997.00
55,832.08
111,664.17
13,399.70
20,099.55
156,300.56
160,796.40
207,695.35
93,261.91
53,598.80
26,799.40
40,199.10
43,951.02
20,099.55
2,477,664.59
1.100
2,477,664.59
82,588.82
10,323.60
EJERO OBRA
CONTRAMAESTRO DE OBRA
MAESTRO DE OBRA
%
%
%
%
%
%
PATRON
TRABAJADOR
PATRON
TRABAJADOR
PATRON TRABAJADOR
871,013.00
1,135,090.00
1,339,970.00
87,101.30
0.00
113,509.00
0.00 133,997.00
0.00
36,292.21
0.00
47,295.42
0.00
55,832.08
0.00
72,584.42
0.00
94,590.83
0.00
111,664.17
0.00
8,710.13
0.00
11,350.90
0.00
13,399.70
0.00
13,065.20
0.00
17,026.35
0.00
20,099.55
0.00
101,599.16
0.00
132,402.37
0.00 156,300.56
0.00
78,391.17
26,130.39
102,158.10
34,052.70 120,597.30
40,199.10
101,255.26
60,622.50
34,840.52
17,420.26
26,130.39
28,569.23
13,065.20
679,646.93
1,550,659.93
51,688.66
6,461.08
33,751.75
0.00
0.00
0.00
0.00
0.00
0.00
59,882.14
131,954.21
79,002.26
45,403.60
22,701.80
34,052.70
37,230.95
17,026.35
885,704.85
43,984.74 155,771.51
0.00
93,261.91
0.00
53,598.80
0.00
26,799.40
0.00
40,199.10
0.00
43,951.02
0.00
20,099.55
78,037.44 1,045,571.65
2,020,794.85
67,359.83
8,419.98
2,385,541.65
79,518.06
9,939.76
51,923.84
0.00
0.00
0.00
0.00
0.00
0.00
92,122.94
RABAJADOR