Empresa Municipal de Agua Potable Y Alcantarillado Epaa Mejía Ep

EMPRESA MUNICIPAL DE AGUA POTABLE Y ALCANTARILLADO EPAA MEJÍA EP
Email: info@epaamejia.gob.ec Telf: 099-688-5065 Dirección: CALLE SIMÓN BOLÍVAR E-101 Y 10 DE AGOSTO R.U.C. 1768163250001
ANÁLISIS DE PRECIOS UNITARIOS

PROYECTO CONSTRUCCIÓN DE TANQUE DE ALMACENAMIENTO Y PLANTA DE TRATAMIENTO DE AGUA POTABLE PARA ID RUBRO 5310
DOTAR DEL SERVICIO DE AGUA A BARRIOS EL MIRADOR, SANTO DOMINGO SEGUNDA ETAPA Y LA ISLA DE LA
PARROQUIA DE CUTUGLAGUA POR PARTE DE LA EPAAGE-MEJÍA, EP
COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA AGUA POTABLE UNIDAD m2
DESCRIPCIÓN ENLUCIDO IMPERMEABILIZADO RENDIMIENTO (U/DÍA) 18.000000 REF ID-0001
[A] - EQUIPO
ID DESCRIPCIÓN UNIDAD CANTIDAD RENDIMIENTO COSTO ($) S. TOTAL ($) P.R.[i] (%) CPC EP/NP/ND VAE (%) VAE [i] (%)
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
-1 HERRAMIENTA MENOR (3 % DE MANO DE OBRA) h 1.000000 1.000000 0.168980 0.168980 1.7959% 4292100117 EP 100.0000 1.7960%
%
-2 SEGURIDAD INDUSTRIAL (2 % DE MANO DE OBRA) h 1.000000 1.000000 0.112660 0.112660 1.1973% 4817001110 EP 100.0000 1.1970%
%
5 ANDAMIOS METALICOS h 10.000000 0.444440 0.100000 0.444440 4.7234% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.726080
[B] - MANO DE OBRA

ID DESCRIPCIÓN CANTIDAD RENDIMIENTO COSTO ($) S. TOTAL ($) P.R.[i] (%) CPC EP/NP/ND VAE (%) VAE [i] (%)
[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.444440 4.060000 3.608850 38.3536% SIN CPC EP 100.0000 38.3540%
%
14 ALBAÑIL 1.000000 0.444440 4.100000 1.822200 19.3657% SIN CPC EP 100.0000 19.3660%
%
41 MAESTRO MAYOR EN EJECUCION DE OBRAS CIVILES 0.100000 0.444440 4.540000 0.201780 2.1444% SIN CPC EP 100.0000 2.1440%
%
[B] = Σ [6] 5.632830
[C] - MATERIAL
ID DESCRIPCIÓN UNIDAD CANTIDAD COSTO ($) S. TOTAL ($) P.R.[i] (%) CPC EP/NP/ND VAE (%) VAE [i] (%)
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0319% 180000111 ND 40.0000% 0.0130%

447 ARENA FINA m3 0.020000 13.750000 0.275000 2.9226% 153100114 ND 40.0000% 1.1690%
3930 IMPERMEABILIZANTE PARA MORTEROS kg 0.500000 1.280000 0.640000 6.8017% 354902411 NP 0.0000% 0.0000%
4178 CEMENTO PORTLAND I saco 0.250000 8.100000 2.025000 21.5210% 374400011 ND 40.0000% 8.6080%
[C] = Σ [6] 2.943000
[D] - TRANSPORTE
ID DESCRIPCIÓN PESO DISTANCIA (KM) CANTIDAD COSTO ($/ S. TOTAL ($) P.R.[i] (%) CPC EP/NP/ND VAE (%) VAE [i] (%)
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5310 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2657% 180000111 ND 0.0000% 0.0000%
000.000
000
5310 ARENA FINA 1 1.000000 0.020000 0.002500 0.050000 0.5314% 153100114 ND 0.0000% 0.0000%
000.000
000
5310 IMPERMEABILIZANTE PARA MORTEROS 1.00000 1.000000 0.500000 0.002500 0.001250 0.0133% 354902411 NP 0.0000% 0.0000%
0
5310 CEMENTO PORTLAND I 50.0000 1.000000 0.250000 0.002500 0.031250 0.3321% 374400011 ND 0.0000% 0.0000%
00
[D] = Σ [7] 0.107500
SUBTOTAL 1 ($) [P] = [A] + [B] + [C] + [D] 9.409410 CALCULO DEL V.A.E.
COSTOS INDIRECTOS ($) [Q] = [P] x 4.0000% 0.376380 P.R. (%) [U] = Σ P.R.[i] 100.0000%
UTILIDADES ($) [R] = [P] x 11.0000% 1.035040 VAE (%) [V] = Σ VAE [i] 72.6500%
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.820830
VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 10.820830


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA AGUA POTABLE UNIDAD U
DESCRIPCIÓN SUMINISTRO E INSTALACIÓN DE TORRE DE AIREACIÓN DE ACERO INOXIDABLE RENDIMIENTO (U/DÍA) 10.000000 REF ID-0002
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.344560
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.800000 4.060000 3.248000 0.2155% SIN CPC EP 100.0000 0.2150%
%
23 PLOMERO 1.000000 0.800000 4.100000 3.280000 0.2176% SIN CPC EP 100.0000 0.2180%
%
%
[B] = Σ [6] 6.891200
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8073 TORRES DE AIREACION DE ACERO INOXIDABLE U 1.000000 1 500.000000 1 500.000000 99.5117% 4126200118 ND 40.0000% 39.8050%
[C] = Σ [6] 1 500.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5325 TORRES DE AIREACION DE ACERO INOXIDABLE 50.0000 1.000000 1.000000 0.002500 0.125000 0.0083% 4126200118 ND 0.0000% 0.0000%
00
[D] = Σ [7] 0.125000
SUBTOTAL 1 ($) [P] = [A] + [B] + [C] + [D] 1 507.360760 CALCULO DEL V.A.E.
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1 733.464870
VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 1 733.464870


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA CUBIERTAS UNIDAD m2
DESCRIPCIÓN SUMINISTRO E INSTALACIÓN DE CUBIERTA DE POLICARBONATO DE 6MM INC. ESTRUCTURA METÁLICA, RENDIMIENTO (U/DÍA) 20.000000 REF ID-0003
PARANTES
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
143 SOLDADORA ELECTRICA 200 A h 1.000000 0.400000 1.880000 0.752000 1.3096% SIN CPC NP 0.0000% 0.0000%
43 COMPRESOR/SOPLETE h 1.000000 0.400000 1.250000 0.500000 0.8707% SIN CPC NP 0.0000% 0.0000%
6 ANDAMIOS MODULO h 1.000000 0.400000 0.100000 0.040000 0.0697% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 1.545480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 5.6562% SIN CPC EP 100.0000 5.6560%
%
25 INSTALADOR DE REVESTIMIENTO EN GENERAL 1.000000 0.400000 4.100000 1.640000 2.8559% SIN CPC EP 100.0000 2.8560%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
13 ACERO ESTRUCTURAL FÝ=2400 KG/CM2 kg 12.000000 1.180000 14.160000 24.6587% 375500021 NP 0.0000% 0.0000%
1304 TIRAFONDO DE 100MM (4") CONJUTO U 4.000000 0.200000 0.800000 1.3931% 429442219 ND 40.0000% 0.5570%
1361 POLICARBONATO ALVEOLAR 6 MM CON ACCESORIOS m2 1.020000 25.350000 25.857000 45.0282% 544000112 ND 40.0000% 18.0110%
3562 ANTICORROSIVO CROMATO 5 gal 0.100000 18.330000 1.833000 3.1920% 354300211 ND 40.0000% 1.2770%
3607 ESMALTE VARIOS COLORES gal 0.020000 18.250000 0.365000 0.6356% 351100111 NP 0.0000% 0.0000%
3770 THINNER COMERCIAL (DILUYENTE) gal 0.100000 15.120000 1.512000 2.6330% SIN CPC NP 0.0000% 0.0000%
4040 SOLDADURA 60/11X1/8" kg 0.500000 3.260000 1.630000 2.8385% 354902311 ND 40.0000% 1.1350%
4413 SILICÓN TRANSPARENTE 300ML tubo 0.100000 3.920000 0.392000 0.6826% 347905211 NP 0.0000% 0.0000%
5789 TAPAS U PARA POLICARBONATO m 1.000000 2.190000 2.190000 3.8137% 544000112 ND 40.0000% 1.5250%
5790 UPD EN POLICARBONATO U 0.150000 10.000000 1.500000 2.6121% 421901034 ND 40.0000% 1.0450%
6794 CINTA DE ALUMINIO ROLLO DE 4.55M Y ANCHO 48MM U 0.050000 10.250000 0.512500 0.8925% 3692000113 ND 40.0000% 0.3570%
[C] = Σ [6] 50.751500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1175 ACERO ESTRUCTURAL FÝ=2400 KG/CM2 1.00000 1.000000 12.000000 0.002500 0.030000 0.0522% 375500021 NP 0.0000% 0.0000%
0
1175 TIRAFONDO DE 100MM (4") CONJUTO 2.00000 1.000000 4.000000 0.002500 0.020000 0.0348% 429442219 ND 0.0000% 0.0000%
0
1175 POLICARBONATO ALVEOLAR 6 MM CON 1.00000 1.000000 1.020000 0.002500 0.002550 0.0044% 544000112 ND 0.0000% 0.0000%
ACCESORIOS 0
1175 ANTICORROSIVO CROMATO 5 3.78000 1.000000 0.100000 0.002500 0.000940 0.0016% 354300211 ND 0.0000% 0.0000%
0
1175 ESMALTE VARIOS COLORES 3.78000 1.000000 0.020000 0.002500 0.000190 0.0003% 351100111 NP 0.0000% 0.0000%
0
1175 THINNER COMERCIAL (DILUYENTE) 3.78000 1.000000 0.100000 0.002500 0.000940 0.0016% SIN CPC NP 0.0000% 0.0000%
0
1175 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.500000 0.002500 0.001250 0.0022% 354902311 ND 0.0000% 0.0000%
0
1175 SILICÓN TRANSPARENTE 300ML 0.10000 1.000000 0.100000 0.002500 0.000020 0.0000% 347905211 NP 0.0000% 0.0000%
0
1175 TAPAS U PARA POLICARBONATO 0.50000 1.000000 1.000000 0.002500 0.001250 0.0022% 544000112 ND 0.0000% 0.0000%
0
1175 UPD EN POLICARBONATO 0.50000 1.000000 0.150000 0.002500 0.000190 0.0003% 421901034 ND 0.0000% 0.0000%
0
1175 CINTA DE ALUMINIO ROLLO DE 4.55M Y ANCHO 1.00000 1.000000 0.050000 0.002500 0.000120 0.0002% 3692000113 ND 0.0000% 0.0000%
48MM 0
[D] = Σ [7] 0.057450
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 66.037630


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD m2
DESCRIPCIÓN ENCOFRADO/DESENCOFRADO RENDIMIENTO (U/DÍA) 100.000000 REF ID-0004
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.034450
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.080000 4.060000 0.324800 2.3116% SIN CPC EP 100.0000 2.3120%
%
%
%
[B] = Σ [6] 0.689120
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.100000 3.300000 0.330000 2.3486% 42999081426 ND 40.0000% 0.9390%
1124 ALFAJÍA DE EUCALIPTO 4X6X250 (CM) NO CEPILLADO U 0.500000 4.000000 2.000000 14.2337% 316000311 ND 40.0000% 5.6930%
1153 PINGOS DE EUCALIPTO 4 A 7 M X 0.40 m 2.300000 3.000000 6.900000 49.1063% 316000311 ND 40.0000% 19.6430%
8128 TABLA DURA DE ENCOFRADO DE 0.30MTS. U 1.000000 4.000000 4.000000 28.4674% 313100011 ND 40.0000% 11.3870%
[C] = Σ [6] 13.230000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5374 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0018% 42999081426 ND 0.0000% 0.0000%
0
5374 ALFAJÍA DE EUCALIPTO 4X6X250 (CM) NO 9.80000 1.000000 0.500000 0.002500 0.012250 0.0872% 316000311 ND 0.0000% 0.0000%
CEPILLADO 0
5374 PINGOS DE EUCALIPTO 4 A 7 M X 0.40 14.3614 1.000000 2.300000 0.002500 0.082580 0.5877% 316000311 ND 0.0000% 0.0000%
20
5374 TABLA DURA DE ENCOFRADO DE 0.30MTS. 1.00000 1.000000 1.000000 0.002500 0.002500 0.0178% 313100011 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.097580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.158830


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD kg
DESCRIPCIÓN ACERO DE REFUERZO CORRUGADO FY=4200 KG/CM2 (PROVISIÓN, CONFIGURACIÓN Y COLOCACIÓN) RENDIMIENTO (U/DÍA) 8.000000 REF ID-0005
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
238 CORTADORA DE HIERRO h 0.040000 1.000000 1.000000 0.040000 1.8563% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
19 FIERRERO 0.100000 1.000000 4.100000 0.410000 19.0276% SIN CPC EP 100.0000 19.0280%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
12 ACERO ESTRUCTURAL FÝ=4200 KG/CM2 kg 1.050000 1.180000 1.239000 57.5003% 411211912 ND 40.0000% 23.0000%
1106 ALAMBRE GALV. #18 kg 0.050000 2.580000 0.129000 5.9867% 412630035 ND 40.0000% 2.3950%
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5176 ACERO ESTRUCTURAL FÝ=4200 KG/CM2 1.00000 1.000000 1.050000 0.002500 0.002620 0.1216% 411211912 ND 0.0000% 0.0000%
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


DESCRIPCIÓN ENCOFRADO/DESENCOFRADO METÁLICO TIPO RENTECO ALQUILADO PARA MURO-DOS CARAS RENDIMIENTO (U/DÍA) 32.000000 REF ID-0006
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.158420
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.250000 4.060000 2.030000 22.0873% SIN CPC EP 100.0000 22.0870%
%
%
%
[B] = Σ [6] 3.168500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
7889 CUÑAS PARA ENCOFRADO U 76.510000 0.015000 1.147650 12.4870% 4219000110 NP 0.0000% 0.0000%
8109 TABLERO METÁLICO 0.6X2.40M U 4.760000 0.890000 4.236400 46.0940% 462140122 ND 40.0000% 18.4380%
8110 ABRAZADERA DE TORNIQUETE U 2.380000 0.060000 0.142800 1.5537% 4299905234 ND 40.0000% 0.6210%
8111 GANCHOS WALER U 2.380000 0.030000 0.071400 0.7769% 321970019 NP 0.0000% 0.0000%
8112 TUBO 3 M ENCOFRADO U 0.980000 0.060000 0.058800 0.6398% 412710014 ND 40.0000% 0.2560%
[C] = Σ [6] 5.657050
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5375 CUÑAS PARA ENCOFRADO 1.00000 1.000000 76.510000 0.002500 0.191280 2.0812% 4219000110 NP 0.0000% 0.0000%
0
5375 TABLERO METÁLICO 0.6X2.40M 0.10000 1.000000 4.760000 0.002500 0.001190 0.0129% 462140122 ND 0.0000% 0.0000%
0
5375 ABRAZADERA DE TORNIQUETE 1.00000 1.000000 2.380000 0.002500 0.005950 0.0647% 4299905234 ND 0.0000% 0.0000%
0
5375 GANCHOS WALER 1.00000 1.000000 2.380000 0.002500 0.005950 0.0647% 321970019 NP 0.0000% 0.0000%
0
5375 TUBO 3 M ENCOFRADO 1.00000 1.000000 0.980000 0.002500 0.002450 0.0267% 412710014 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.206820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.569410


DESCRIPCIÓN HORMIGÓN SIMPLE F'C=180 KG/CM2 (REPLANTILLO) RENDIMIENTO (U/DÍA) 8.000000 REF ID-0007
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
44 CONCRETERA A DIESEL O GASOLINA (1SACO) h 1.000000 1.000000 3.020000 3.020000 2.6199% 444400211 EP 100.0000 2.6200%
%
[A] = Σ [7] 4.469700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 4.000000 1.000000 4.060000 16.240000 14.0885% SIN CPC EP 100.0000 14.0890%
%
%
15 OPERADOR DE EQUIPO LIVIANO 1.000000 1.000000 4.100000 4.100000 3.5568% SIN CPC EP 100.0000 3.5570%
%
%
[B] = Σ [6] 28.994000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0651% 180000111 ND 40.0000% 0.0260%

451 ARENA HOMOGENIZADA (0-5MM) m3 0.650000 13.750000 8.937500 7.7535% 153100114 ND 40.0000% 3.1010%
455 RIPIO TRITURADO m3 0.950000 13.750000 13.062500 11.3320% 153200015 ND 40.0000% 4.5330%
[C] = Σ [6] 76.345000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5150 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.5422% 180000111 ND 0.0000% 0.0000%
000.000
000
5150 ARENA HOMOGENIZADA (0-5MM) 1 1.000000 0.650000 0.002500 1.625000 1.4097% 153100114 ND 0.0000% 0.0000%
000.000
000
5150 RIPIO TRITURADO 1 1.000000 0.950000 0.002500 2.375000 2.0604% 153200015 ND 0.0000% 0.0000%
000.000
000
00
[D] = Σ [7] 5.462500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 132.561880


DESCRIPCIÓN HORMIGÓN PREMEZCLADO FĆ=210KG/CM2 (INC. BOMBA Y ADITIVO) RENDIMIENTO (U/DÍA) 16.000000 REF ID-0008
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
163 VIBRADOR A GASOLINA h 1.000000 0.500000 4.300000 2.150000 1.6261% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 2.986700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.500000 4.060000 12.180000 9.2119% SIN CPC EP 100.0000 9.2120%
%
%
%
[B] = Σ [6] 16.734000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
748 HO. PRE. F'C = 210 KG/CM2 (INCLUYE: BOMBA, m3 1.000000 110.000000 110.000000 83.1942% 375100021 ND 40.0000% 33.2780%
TRANSPORTE, PLASTIFICANTE)
[C] = Σ [6] 110.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5140 HO. PRE. F'C = 210 KG/CM2 (INCLUYE: BOMBA, 1 1.000000 1.000000 0.002500 2.500000 1.8908% 375100021 ND 0.0000% 0.0000%
TRANSPORTE, PLASTIFICANTE) 000.000
000
[D] = Σ [7] 2.500000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 152.053810


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
DESCRIPCIÓN DESALOJO DE MATERIAL DE EXCAVACIÓN A MÁQUINA: CARGADORA FRONTAL Y VOLQUETA (10 KM) RENDIMIENTO (U/DÍA) 80.000000 REF ID-0009
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
26 CARGADORA FRONTAL h 1.000000 0.100000 40.000000 4.000000 46.4009% 444250011 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
69 OPERADOR DE CARGADORA FRONTAL(PAYLODER 1.000000 0.100000 4.540000 0.454000 5.2665% SIN CPC EP 100.0000 5.2660%
SOBRE RUEDAS U ORUGAS) %
130 CHOFER : VOLQUETES 1.000000 0.100000 5.950000 0.595000 6.9021% SIN CPC EP 100.0000 6.9020%
%
1091 INSPECTOR DE OBRA 0.100000 0.100000 4.550000 0.045500 0.5278% SIN CPC EP 100.0000 0.5280%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


DESCRIPCIÓN RELLENO COMPACTADO CON MATERIAL DEL SITIO RENDIMIENTO (U/DÍA) 20.000000 REF ID-0010
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
35 COMPACTADOR 5,5 HP h 1.000000 0.400000 4.180000 1.672000 23.4335% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


DESCRIPCIÓN EXCAVACIÓN H= 3 A 4 M CON MÁQUINA RENDIMIENTO (U/DÍA) 75.000000 REF ID-0011
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
67 EXCAVADORA DE ORUGA 6 TON h 1.000000 0.106670 40.000000 4.266800 74.3319% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 4.336960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.106670 4.060000 0.433080 7.5447% SIN CPC EP 100.0000 7.5450%
%
61 OPERADOR DE EXCAVADORA 1.000000 0.106670 4.540000 0.484280 8.4366% SIN CPC EP 100.0000 8.4370%
%
%
1095 ENGRASADOR O ABASTECEDOR RESPONSABLE EN 1.000000 0.106670 4.100000 0.437350 7.6191% SIN CPC EP 100.0000 7.6190%
CONSTRUCCIÓN %
[B] = Σ [6] 1.403240
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 6.601230


DESCRIPCIÓN RELLENO COMPACTADO CON PIEDRA BOLA MANUAL RENDIMIENTO (U/DÍA) 60.000000 REF ID-0012
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
37 COMPACTADOR MEDIANO MANUAL h 1.000000 0.133330 5.020000 0.669320 3.0959% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.726480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.133330 4.060000 1.082640 5.0077% SIN CPC EP 100.0000 5.0080%
%
%
[B] = Σ [6] 1.143170
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
480 PIEDRA (PARA CIMIENTOS Y/O EMPEDRADO) m3 1.000000 14.000000 14.000000 64.7559% 153200015 ND 40.0000% 25.9020%
[C] = Σ [6] 16.750000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000.000
000
70 PIEDRA (PARA CIMIENTOS Y/O EMPEDRADO) 1 1.000000 1.000000 0.002500 2.500000 11.5636% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 3.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 24.862600


DESCRIPCIÓN RELLENO MANUAL COMPACTADO DE SUELO CON MATERIAL DE MEJORAMIENTO RENDIMIENTO (U/DÍA) 16.000000 REF ID-0013
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.725350
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.500000 4.060000 2.030000 8.7817% SIN CPC EP 100.0000 8.7820%
%
%
%
[B] = Σ [6] 4.307000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.030000 0.300000 0.009000 0.0389% 180000111 ND 40.0000% 0.0160%

4304 SUBBASE CLASE 3 m3 1.000000 13.500000 13.500000 58.4002% 153200015 ND 40.0000% 23.3600%
[C] = Σ [6] 13.509000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
80 AGUA 1 1.000000 0.030000 0.002500 0.075000 0.3244% 180000111 ND 0.0000% 0.0000%

000.000
000
80 SUBBASE CLASE 3 1 1.000000 1.000000 0.002500 2.500000 10.8149% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 2.575000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 26.583800


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA PISOS UNIDAD m2
DESCRIPCIÓN CONTRAPISO H.S 210 KG/CM2, E=10CM PIEDRA BOLA, MALLA ELECTROSOLDADA R131(5X15) Y POLIETILENO RENDIMIENTO (U/DÍA) 50.000000 REF ID-0014
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 1.058830
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 5.000000 0.160000 4.060000 3.248000 13.6541% SIN CPC EP 100.0000 13.6540%
%
%
%
[B] = Σ [6] 4.632640
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
7 MALLA ELECTRO R-131 (5.15) m2 1.000000 3.920000 3.920000 16.4791% 4294300113 ND 40.0000% 6.5920%
446 AGUA m3 0.013560 0.300000 0.004070 0.0171% 180000111 ND 40.0000% 0.0070%
1113 CLAVOS DE 2 " A 31/2" kg 0.060000 3.300000 0.198000 0.8324% 42999081426 ND 40.0000% 0.3330%
1182 CUARTONES DE ENCOFRADO U 0.500000 4.280000 2.140000 8.9963% 316000311 ND 40.0000% 3.5990%
4518 POLIETILENO NEGRO m2 1.000000 0.700000 0.700000 2.9427% 262100913 ND 40.0000% 1.1770%
[C] = Σ [6] 17.329730
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
505 MALLA ELECTRO R-131 (5.15) 2.06000 1.000000 1.000000 0.002500 0.005150 0.0216% 4294300113 ND 0.0000% 0.0000%
0
505 AGUA 1 1.000000 0.013560 0.002500 0.033900 0.1425% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
000.000
000
505 ALAMBRE GALV. #18 1.00000 1.000000 0.002000 0.002500 0.000000 0.0000% 412630035 ND 0.0000% 0.0000%
0
505 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.060000 0.002500 0.000150 0.0006% 42999081426 ND 0.0000% 0.0000%
0
0
505 CUARTONES DE ENCOFRADO 4.80000 1.000000 0.500000 0.002500 0.006000 0.0252% 316000311 ND 0.0000% 0.0000%
0
00
505 POLIETILENO NEGRO 0.10000 1.000000 1.000000 0.002500 0.000250 0.0011% 262100913 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.766450
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 27.355800


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA PRELIMINARES UNIDAD m2
DESCRIPCIÓN REPLANTEO Y NIVELACIÓN CON EQUIPO DE TOPOGRAFÍA RENDIMIENTO (U/DÍA) 150.000000 REF ID-0015
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
199 CINTA MÉTRICA h 1.000000 0.053330 0.200000 0.010670 0.6695% SIN CPC NP 0.0000% 0.0000%
56 EQUIPO TOPOGRAFICO (ESTACION TOTAL) h 1.000000 0.053330 2.000000 0.106660 6.6927% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.163500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
27 CADENERO 3.000000 0.053330 4.100000 0.655960 41.1603% SIN CPC EP 100.0000 41.1600%
%
%
57 TOPOGRAFO 2:EXPERIENCIA DE HASTA 5 AÑOS(ESTR. 1.000000 0.053330 4.560000 0.243180 15.2591% SIN CPC EP 100.0000 15.2590%
OC. C1) %
[B] = Σ [6] 0.923350
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 0.020000 3.300000 0.066000 4.1414% 42999081426 ND 40.0000% 1.6570%
1152 PINGOS DE EUCALIPTO 4 A 7 M X (10,12 O 14 CM DE m 0.080000 1.800000 0.144000 9.0357% 316000311 ND 40.0000% 3.6140%
DIAMETRO
1171 TIRA DE EUCALIPTO 2.50X2X25 (CM) U 0.060000 2.250000 0.135000 8.4710% 316000311 ND 40.0000% 3.3880%
7700 PIOLA lb 0.040000 4.000000 0.160000 10.0397% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 0.505000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
6 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.020000 0.002500 0.000050 0.0031% 42999081426 ND 0.0000% 0.0000%
0
6 PINGOS DE EUCALIPTO 4 A 7 M X (10,12 O 14 CM 8.07714 1.000000 0.080000 0.002500 0.001620 0.1017% 316000311 ND 0.0000% 0.0000%
DE DIAMETRO 0
6 TIRA DE EUCALIPTO 2.50X2X25 (CM) 1.00000 1.000000 0.060000 0.002500 0.000150 0.0094% 316000311 ND 0.0000% 0.0000%
0
6 PIOLA 0.01000 1.000000 0.040000 0.002500 0.000000 0.0000% 4292100117 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.001820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.832720


COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA RECUBRIMIENTOS UNIDAD m2
DESCRIPCIÓN CERÁMICA PARA PAREDES RENDIMIENTO (U/DÍA) 20.000000 REF ID-0016
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
45 CORTADORA DE CERAMICA h 1.000000 0.400000 0.500000 0.200000 1.0499% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.372280
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 8.5251% SIN CPC EP 100.0000 8.5250%
%
%
%
[B] = Σ [6] 3.445600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.003000 0.300000 0.000900 0.0047% 180000111 ND 40.0000% 0.0020%

501 CERÁMICA 25X33 TIPO GRAYMAN m2 1.050000 11.850000 12.442500 65.3166% 373100013 NP 0.0000% 0.0000%
524 PORCELANA BLANCA PARED, EMPORADOR DE kg 0.200000 4.890000 0.978000 5.1340% 354902422 NP 0.0000% 0.0000%
CERÁMICA
3863 BONDEX PLUS DE 25KG kg 6.000000 0.290000 1.740000 9.1341% 354900423 NP 0.0000% 0.0000%
[C] = Σ [6] 15.161400
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1003 AGUA 1 1.000000 0.003000 0.002500 0.007500 0.0394% 180000111 ND 0.0000% 0.0000%
000.000
000
1003 CERÁMICA 25X33 TIPO GRAYMAN 18.0000 1.000000 1.050000 0.002500 0.047250 0.2480% 373100013 NP 0.0000% 0.0000%
00
1003 PORCELANA BLANCA PARED, EMPORADOR DE 1.00000 1.000000 0.200000 0.002500 0.000500 0.0026% 354902422 NP 0.0000% 0.0000%
CERÁMICA 0
1003 BONDEX PLUS DE 25KG 1.00000 1.000000 6.000000 0.002500 0.015000 0.0787% 354900423 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.070250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 21.906960


COMPONENTE CAMARA DE CLORACION CATEGORÍA AGUA POTABLE UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.726080
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.444440 4.060000 3.608850 38.3536% SIN CPC EP 100.0000 38.3540%
%
%
%
[B] = Σ [6] 5.632830
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0319% 180000111 ND 40.0000% 0.0130%

447 ARENA FINA m3 0.020000 13.750000 0.275000 2.9226% 153100114 ND 40.0000% 1.1690%
[C] = Σ [6] 2.943000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5310 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2657% 180000111 ND 0.0000% 0.0000%
000.000
000
5310 ARENA FINA 1 1.000000 0.020000 0.002500 0.050000 0.5314% 153100114 ND 0.0000% 0.0000%
000.000
000
0
00
[D] = Σ [7] 0.107500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.820830


COMPONENTE CAMARA DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.034450
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.080000 4.060000 0.324800 2.3116% SIN CPC EP 100.0000 2.3120%
%
%
%
[B] = Σ [6] 0.689120
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.100000 3.300000 0.330000 2.3486% 42999081426 ND 40.0000% 0.9390%
[C] = Σ [6] 13.230000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5374 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0018% 42999081426 ND 0.0000% 0.0000%
0
CEPILLADO 0
20
0
[D] = Σ [7] 0.097580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.158830


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 4.469700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 4.000000 1.000000 4.060000 16.240000 14.0885% SIN CPC EP 100.0000 14.0890%
%
%
%
%
[B] = Σ [6] 28.994000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0651% 180000111 ND 40.0000% 0.0260%

[C] = Σ [6] 76.345000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5150 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.5422% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
[D] = Σ [7] 5.462500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 132.561880


COMPONENTE CAMARA DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD kg
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.986700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.500000 4.060000 12.180000 9.2119% SIN CPC EP 100.0000 9.2120%
%
%
%
[B] = Σ [6] 16.734000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 110.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
[D] = Σ [7] 2.500000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 152.053810


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.158420
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.250000 4.060000 2.030000 22.0873% SIN CPC EP 100.0000 22.0870%
%
%
%
[B] = Σ [6] 3.168500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 5.657050
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
0
0
5375 GANCHOS WALER 1.00000 1.000000 2.380000 0.002500 0.005950 0.0647% 321970019 NP 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.206820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.569410


COMPONENTE CAMARA DE CLORACION CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 4.336960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.106670 4.060000 0.433080 7.5447% SIN CPC EP 100.0000 7.5450%
%
%
%
CONSTRUCCIÓN %
[B] = Σ [6] 1.403240
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 6.601230


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.725350
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.500000 4.060000 2.030000 8.7817% SIN CPC EP 100.0000 8.7820%
%
%
%
[B] = Σ [6] 4.307000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.030000 0.300000 0.009000 0.0389% 180000111 ND 40.0000% 0.0160%

[C] = Σ [6] 13.509000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
80 AGUA 1 1.000000 0.030000 0.002500 0.075000 0.3244% 180000111 ND 0.0000% 0.0000%

000.000
000
80 SUBBASE CLASE 3 1 1.000000 1.000000 0.002500 2.500000 10.8149% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 2.575000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 26.583800


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.726480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.133330 4.060000 1.082640 5.0077% SIN CPC EP 100.0000 5.0080%
%
%
[B] = Σ [6] 1.143170
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 16.750000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000.000
000
000.000
000
[D] = Σ [7] 3.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 24.862600


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


COMPONENTE CAMARA DE CLORACION CATEGORÍA PRELIMINARES UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.163500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
%
OC. C1) %
[B] = Σ [6] 0.923350
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 0.020000 3.300000 0.066000 4.1414% 42999081426 ND 40.0000% 1.6570%
DIAMETRO
7700 PIOLA lb 0.040000 4.000000 0.160000 10.0397% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 0.505000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
6 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.020000 0.002500 0.000050 0.0031% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
6 PIOLA 0.01000 1.000000 0.040000 0.002500 0.000000 0.0000% 4292100117 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.001820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.832720


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA CARPINTERIA METAL-MECANICA UNIDAD U
DESCRIPCIÓN PUERTA DE MALLA, INGRESO 2.50x2.00M RENDIMIENTO (U/DÍA) 2.000000 REF ID-0029
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
145 SOLDADORA ELÉCTRICA 300 A h 1.000000 4.000000 2.500000 10.000000 3.9312% 442400211 NP 0.0000% 0.0000%
3 AMOLADORA ELÉCTRICA h 1.000000 4.000000 1.170000 4.680000 1.8398% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 17.990800
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 4.000000 4.060000 16.240000 6.3843% SIN CPC EP 100.0000 6.3840%
%
%
168 SOLDADOR MIXTO 1.000000 4.000000 4.540000 18.160000 7.1391% SIN CPC EP 100.0000 7.1390%
%
[B] = Σ [6] 36.216000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
793 BISAGRA ANTIGUO AMERICANAS 3 1/2 X 3 EL PAR U 1.000000 2.060000 2.060000 0.8098% 429921729 NP 0.0000% 0.0000%
1097 PICAPORTE REDONDO DORADO 4" U 1.000000 2.530000 2.530000 0.9946% 429921515 ND 40.0000% 0.3980%
2084 MALLA DE CERRAMIENTO 50 / 10 20 MT / 100 CMS. rollo 0.900000 112.800000 101.520000 39.9095% 4219001149 ND 40.0000% 15.9640%
4030 LIJA DE AGUA 9X11 U 0.500000 0.600000 0.300000 0.1179% 379100013 ND 40.0000% 0.0470%
4040 SOLDADURA 60/11X1/8" kg 1.000000 3.260000 3.260000 1.2816% 354902311 ND 40.0000% 0.5130%
8129 TUBO DE HIERRO GALVANIZADO 2" m 11.500000 7.500000 86.250000 33.9066% 421200017 ND 40.0000% 13.5630%
[C] = Σ [6] 199.860500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5376 BISAGRA ANTIGUO AMERICANAS 3 1/2 X 3 EL PAR 0.21739 1.000000 1.000000 0.002500 0.000540 0.0002% 429921729 NP 0.0000% 0.0000%
0
5376 PICAPORTE REDONDO DORADO 4" 2.17391 1.000000 1.000000 0.002500 0.005430 0.0021% 429921515 ND 0.0000% 0.0000%
0
5376 MALLA DE CERRAMIENTO 50 / 10 20 MT / 100 64.4000 1.000000 0.900000 0.002500 0.144900 0.0570% 4219001149 ND 0.0000% 0.0000%
CMS. 00
0
0
5376 LIJA DE AGUA 9X11 0.10000 1.000000 0.500000 0.002500 0.000120 0.0000% 379100013 ND 0.0000% 0.0000%
0
5376 SOLDADURA 60/11X1/8" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0010% 354902311 ND 0.0000% 0.0000%
0
5376 TUBO DE HIERRO GALVANIZADO 2" 5.29000 1.000000 11.500000 0.002500 0.152090 0.0598% 421200017 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.307940
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 292.531530


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA ENLUCIDOS UNIDAD m2
DESCRIPCIÓN ENLUCIDO VERTICAL CON IMPERMEABILIZANTE RENDIMIENTO (U/DÍA) 15.000000 REF ID-0030
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.391300
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.533330 4.060000 4.330640 40.5657% SIN CPC EP 100.0000 40.5660%
%
%
%
[B] = Σ [6] 6.759420
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.013000 0.300000 0.003900 0.0365% 180000111 ND 40.0000% 0.0150%

[C] = Σ [6] 3.396650
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
441 AGUA 1 1.000000 0.013000 0.002500 0.032500 0.3044% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
0
00
[D] = Σ [7] 0.128250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 12.276960


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA ESTRUCTURA UNIDAD m3
DESCRIPCIÓN HORMIGÓN CICLÓPEO H.S 60% P. 40% F 'C= 180 KG/CM2 (INC. ENCOFRADO)H.S 60% P. 40% RENDIMIENTO (U/DÍA) 24.000000 REF ID-0031
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 1.692890
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 7.000000 0.333330 4.060000 9.473240 14.2868% SIN CPC EP 100.0000 14.2870%
%
%
20 CARPINTERO 1.000000 0.333330 4.100000 1.366650 2.0611% SIN CPC EP 100.0000 2.0610%
%
%
[B] = Σ [6] 13.724530
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.100000 0.300000 0.030000 0.0452% 180000111 ND 40.0000% 0.0180%

7713 PIEDRA BOLA m3 0.400000 11.000000 4.400000 6.6358% 153200015 ND 40.0000% 2.6540%
[C] = Σ [6] 46.790000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5154 AGUA 1 1.000000 0.100000 0.002500 0.250000 0.3770% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
5154 PIEDRA BOLA 1 1.000000 0.400000 0.002500 1.000000 1.5081% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 4.100000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 76.253540


DESCRIPCIÓN HORMIGÓN SIMPLE EN CADENA DE FĆ= 210 KG/CM2 INC. ENCOFRADO RENDIMIENTO (U/DÍA) 8.000000 REF ID-0032
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 9.627100
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 1.000000 4.060000 32.480000 17.4553% SIN CPC EP 100.0000 17.4550%
%
%
%
%
[B] = Σ [6] 46.142000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0403% 180000111 ND 40.0000% 0.0160%

1113 CLAVOS DE 2 " A 31/2" kg 0.500000 3.300000 1.650000 0.8867% 42999081426 ND 40.0000% 0.3550%
DIAMETRO
3819 100N PLASTIFICANTE REDUCTOR DE AGUA. kg 2.160000 1.810000 3.909600 2.1011% 354902412 NP 0.0000% 0.0000%
[C] = Σ [6] 124.464600
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
235 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.3359% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
235 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.500000 0.002500 0.001250 0.0007% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
0
235 100N PLASTIFICANTE REDUCTOR DE AGUA. 1.00000 1.000000 2.160000 0.002500 0.005400 0.0029% 354902412 NP 0.0000% 0.0000%
0
00
[D] = Σ [7] 5.841340
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 213.986290


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA ESTRUCTURA UNIDAD kg
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


DESCRIPCIÓN HORMIGÓN PREMEZCLADO EN PLINTO DE FĆ= 210 KG/CM2 INC. ENCOFRADO RENDIMIENTO (U/DÍA) 14.000000 REF ID-0034
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.751440
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.571430 4.060000 13.920030 8.3571% SIN CPC EP 100.0000 8.3570%
%
%
%
%
%
[B] = Σ [6] 25.885770
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.000000 3.300000 3.300000 1.9812% 42999081426 ND 40.0000% 0.7920%
DIAMETRO
1156 PUNTALES DE EUCALIPTO 3.00 X 0.30 U 5.000000 1.380000 6.900000 4.1425% 316000311 ND 40.0000% 1.6570%
4309 INHIBIDOR DE CORROSIÓN DE PROTECCIÓN MIXTA l 1.000000 0.000100 0.000100 0.0001% 354300211 NP 0.0000% 0.0000%
[C] = Σ [6] 134.180100
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
198 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0015% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
198 PUNTALES DE EUCALIPTO 3.00 X 0.30 10.0000 1.000000 5.000000 0.002500 0.125000 0.0750% 316000311 ND 0.0000% 0.0000%
00
0
0
198 INHIBIDOR DE CORROSIÓN DE PROTECCIÓN 1.00000 1.000000 1.000000 0.002500 0.002500 0.0015% 354300211 NP 0.0000% 0.0000%
MIXTA 0
[D] = Σ [7] 2.747390
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 191.549410


DESCRIPCIÓN HORMIGÓN PREMEZCLADO F'C=210KG/CM2 (INCLUYE ENCOFRADO) EN COLUMNAS RENDIMIENTO (U/DÍA) 10.000000 REF ID-0035
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 5.365680
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 0.800000 4.060000 25.984000 11.1400% SIN CPC EP 100.0000 11.1400%
%
%
%
%
[B] = Σ [6] 36.913600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.000000 3.300000 3.300000 1.4148% 42999081426 ND 40.0000% 0.5660%
DIAMETRO
[C] = Σ [6] 187.835750
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
214 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0011% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
00
0
0
[D] = Σ [7] 3.134850
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 268.237370


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA EXTERIORES UNIDAD m
DESCRIPCIÓN CERRAMIENTO CON MALLA GALVANIZADA Y TUBO GALVANIZADO 2" ANGULO 25X3MM Y PLATINA 25X3MM RENDIMIENTO (U/DÍA) 20.000000 REF ID-0036
PINTADA, CON 3 HILADAS DE ALAMBRE DE PUAS
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
110 PLUMA O TECLE h 1.000000 0.400000 3.680000 1.472000 4.8919% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 2.817480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 3.000000 0.400000 4.060000 4.872000 16.1912% SIN CPC EP 100.0000 16.1910%
%
%
%
[B] = Σ [6] 6.869600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
51 ANGULO 25X3MM PESO= 6.66KG m 1.500000 1.420000 2.130000 7.0787% 412650111 NP 0.0000% 0.0000%
142 PLATINA 25X3MM PESO= 3.54KG m 1.500000 0.850000 1.275000 4.2372% 412650111 NP 0.0000% 0.0000%
2084 MALLA DE CERRAMIENTO 50 / 10 20 MT / 100 CMS. rollo 0.050000 112.800000 5.640000 18.7435% 4219001149 ND 40.0000% 7.4970%
2110 ALAMBRE TIPO MOTTO AZUL (ROLLO = 300 MTS) rollo 0.015000 51.320000 0.769800 2.5583% 429460021 ND 40.0000% 1.0230%
3629 MASILLA MUSTANG gal 0.020000 25.530000 0.510600 1.6969% 354900421 NP 0.0000% 0.0000%
3631 PINTURA ESMALTE ALUMINIO gal 0.020000 33.840000 0.676800 2.2492% 351100011 NP 0.0000% 0.0000%
4040 SOLDADURA 60/11X1/8" kg 0.200000 3.260000 0.652000 2.1668% 354902311 ND 40.0000% 0.8670%
7527 TUBO GALVANIZADO 25X3MM m 1.500000 5.310000 7.965000 26.4702% 412771013 ND 40.0000% 10.5880%
[C] = Σ [6] 20.375200
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
4566 ANGULO 25X3MM PESO= 6.66KG 1.11000 1.000000 1.500000 0.002500 0.004160 0.0138% 412650111 NP 0.0000% 0.0000%
0
4566 PLATINA 25X3MM PESO= 3.54KG 0.59000 1.000000 1.500000 0.002500 0.002210 0.0073% 412650111 NP 0.0000% 0.0000%
0
4566 MALLA DE CERRAMIENTO 50 / 10 20 MT / 100 64.4000 1.000000 0.050000 0.002500 0.008050 0.0268% 4219001149 ND 0.0000% 0.0000%
CMS. 00
4566 ALAMBRE TIPO MOTTO AZUL (ROLLO = 300 MTS) 30.0000 1.000000 0.015000 0.002500 0.001120 0.0037% 429460021 ND 0.0000% 0.0000%
00
4566 MASILLA MUSTANG 3.78000 1.000000 0.020000 0.002500 0.000190 0.0006% 354900421 NP 0.0000% 0.0000%
0
4566 PINTURA ESMALTE ALUMINIO 3.78000 1.000000 0.020000 0.002500 0.000190 0.0006% 351100011 NP 0.0000% 0.0000%
0
0
4566 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.200000 0.002500 0.000500 0.0017% 354902311 ND 0.0000% 0.0000%
0
4566 TUBO GALVANIZADO 25X3MM 3.00000 1.000000 1.500000 0.002500 0.011250 0.0374% 412771013 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.028140
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 34.603990


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
DESCRIPCIÓN EXCAVACIÓN MANUAL RENDIMIENTO (U/DÍA) 8.000000 REF ID-0037
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.430700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 1.000000 4.060000 4.060000 44.8882% SIN CPC EP 100.0000 44.8880%
%
%
%
[B] = Σ [6] 8.614000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.401410


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


COMPONENTE CERRAMIENTO DE MALLA ESLABONADA CATEGORÍA PRELIMINARES UNIDAD m
DESCRIPCIÓN REPLANTEO Y NIVELACIÓN CON EQUIPO TOPOGRÁFICO RENDIMIENTO (U/DÍA) 190.000000 REF ID-0040
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
62 ESTACION TOTAL h 1.000000 0.042110 4.000000 0.168440 17.0683% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.204600
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.042110 4.060000 0.170970 17.3246% SIN CPC EP 100.0000 17.3250%
%
%
%
OC. C1) %
[B] = Σ [6] 0.554760
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 0.020000 3.300000 0.066000 6.6879% 42999081426 ND 40.0000% 2.6750%
DIAMETRO
7700 PIOLA lb 0.020000 4.000000 0.080000 8.1065% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 0.227000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5133 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.020000 0.002500 0.000050 0.0051% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
5133 PIOLA 0.01000 1.000000 0.020000 0.002500 0.000000 0.0000% 4292100117 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.000500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.134880


COMPONENTE GENERALES CATEGORÍA AGUA POTABLE UNIDAD m
DESCRIPCIÓN TUBERÍA PVC ROSCABLE 1/2" RENDIMIENTO (U/DÍA) 300.000000 REF ID-0041
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
235 TARRAJA h 1.000000 0.026670 0.200000 0.005330 0.2249% SIN CPC NP 0.0000% 0.0000%
236 PRENSA DE BANCO h 1.000000 0.026670 0.200000 0.005330 0.2249% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 0.022140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.026670 4.060000 0.108280 4.5690% SIN CPC EP 100.0000 4.5690%
%
%
%
[B] = Σ [6] 0.229740
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1555 CODO PVC 45 CED 80 (P/PRESIÓN) ROSCABLE 1/2” U 0.050000 0.880000 0.044000 1.8566% 363201011 ND 40.0000% 0.7430%
1814 TEE PVC UNIÓN ROSCABLE 1/2” U 0.050000 0.630000 0.031500 1.3292% 3632060116 ND 40.0000% 0.5320%
1826 UNIÓN PVC 1/2” ROSCABLE U 0.083330 0.520000 0.043330 1.8284% 3632060120 ND 40.0000% 0.7310%
2006 TUBERÍA PVC (PRESIÓN ROSCABLE) 1/2” (420 PSI) m 1.020000 1.830000 1.866600 78.7631% 363201011 ND 40.0000% 31.5050%
2193 TEFLÓN U 0.200000 0.660000 0.132000 5.5699% 369800021 NP 0.0000% 0.0000%
[C] = Σ [6] 2.117430
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1351 CODO PVC 45 CED 80 (P/PRESIÓN) ROSCABLE 0.21739 1.000000 0.050000 0.002500 0.000030 0.0013% 363201011 ND 0.0000% 0.0000%
1/2” 0
1351 TEE PVC UNIÓN ROSCABLE 1/2” 0.21739 1.000000 0.050000 0.002500 0.000030 0.0013% 3632060116 ND 0.0000% 0.0000%
0
1351 UNIÓN PVC 1/2” ROSCABLE 0.21739 1.000000 0.083330 0.002500 0.000050 0.0021% 3632060120 ND 0.0000% 0.0000%
0
1351 TUBERÍA PVC (PRESIÓN ROSCABLE) 1/2” (420 0.14000 1.000000 1.020000 0.002500 0.000360 0.0152% 363201011 ND 0.0000% 0.0000%
PSI) 0
1351 TEFLÓN 0.21739 1.000000 0.200000 0.002500 0.000110 0.0046% 369800021 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.000580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.725380


COMPONENTE GENERALES CATEGORÍA AGUA POTABLE UNIDAD m
DESCRIPCIÓN COLOCACION DE TUBERÍA HD PN-16 BRIDADA DN 200, 160 MM RENDIMIENTO (U/DÍA) 200.000000 REF ID-0042
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.025350
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.040000 4.060000 0.324800 0.0461% SIN CPC EP 100.0000 0.0460%
%
%
%
[B] = Σ [6] 0.506960
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8133 ACCESORIOS HD 160, 200 MM m 1.000000 448.470000 448.470000 63.6428% 412780013 ND 40.0000% 25.4570%
8134 NEPLOS BRIDADOS DE DIFERENTE LONGITUD m 1.000000 255.660000 255.660000 36.2810% 412780013 ND 40.0000% 14.5120%
[C] = Σ [6] 704.130000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5381 ACCESORIOS HD 160, 200 MM 1.00000 1.000000 1.000000 0.002500 0.002500 0.0004% 412780013 ND 0.0000% 0.0000%
0
5381 NEPLOS BRIDADOS DE DIFERENTE LONGITUD 1.00000 1.000000 1.000000 0.002500 0.002500 0.0004% 412780013 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.005000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 810.367400


COMPONENTE GENERALES CATEGORÍA ESTRUCTURA UNIDAD m3
DESCRIPCIÓN HORMIGÓN SIMPLE FĆ= 210 KG/CM2 RENDIMIENTO (U/DÍA) 8.000000 REF ID-0043
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 9.219100
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 7.000000 1.000000 4.060000 28.420000 21.2147% SIN CPC EP 100.0000 21.2150%
%
%
%
[B] = Σ [6] 37.982000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0560% 180000111 ND 40.0000% 0.0220%

[C] = Σ [6] 81.450000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
232 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.4665% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
[D] = Σ [7] 5.312500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 154.058140


COMPONENTE GENERALES CATEGORÍA ESTRUCTURA UNIDAD kg
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


COMPONENTE GENERALES CATEGORÍA ESTRUCTURA UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.034450
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.080000 4.060000 0.324800 2.3116% SIN CPC EP 100.0000 2.3120%
%
%
%
[B] = Σ [6] 0.689120
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.100000 3.300000 0.330000 2.3486% 42999081426 ND 40.0000% 0.9390%
[C] = Σ [6] 13.230000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5374 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0018% 42999081426 ND 0.0000% 0.0000%
0
CEPILLADO 0
20
0
[D] = Σ [7] 0.097580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.158830


COMPONENTE GENERALES CATEGORÍA EXTERIORES UNIDAD m2
DESCRIPCIÓN VEREDA PERIMETRAL ESCOBADA (ESPESOR 10CM- F`C=210KG/CM2) RENDIMIENTO (U/DÍA) 40.000000 REF ID-0046
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 1.775340
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 3.000000 0.200000 4.060000 2.436000 15.3571% SIN CPC EP 100.0000 15.3570%
%
%
%
[B] = Σ [6] 3.346800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.230000 0.300000 0.069000 0.4350% 180000111 ND 40.0000% 0.1740%

1163 TIRAS DE EUCALIPTO 2.50X2.5X250 (CM) RÚSTICA U 0.300000 0.450000 0.135000 0.8511% 316000311 ND 40.0000% 0.3400%
7708 ESCOBA U 0.100000 2.500000 0.250000 1.5761% 3899300112 ND 40.0000% 0.6300%
[C] = Σ [6] 9.463000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
4501 AGUA 1 1.000000 0.230000 0.002500 0.575000 3.6249% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
000.000
000
4501 TIRAS DE EUCALIPTO 2.50X2.5X250 (CM) 0.96000 1.000000 0.300000 0.002500 0.000720 0.0045% 316000311 ND 0.0000% 0.0000%
RÚSTICA 0
00
4501 ESCOBA 1.00000 1.000000 0.100000 0.002500 0.000250 0.0016% 3899300112 ND 0.0000% 0.0000%
0
[D] = Σ [7] 1.277220
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 18.241710


COMPONENTE GENERALES CATEGORÍA INSTALACIONES ELECTRICAS UNIDAD m
DESCRIPCIÓN SUMINISTRO Y TENDIDO DE ALIMENTADOR SUPERFLEX (2X#6+1X#6) AWG EN MANGUERA POLIETILENO 1 1/4” RENDIMIENTO (U/DÍA) 40.000000 REF ID-0047
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.086160
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
24 ELECTRICISTA 1.000000 0.200000 4.100000 0.820000 6.7483% SIN CPC EP 100.0000 6.7480%
%
50 INGENIERO ELÉCTRICO / INGENIERO CIVIL 0.100000 0.200000 4.560000 0.091200 0.7505% SIN CPC EP 100.0000 0.7510%
%
1094 AYUDANTE DE ELECTRICISTA 1.000000 0.200000 4.060000 0.812000 6.6825% SIN CPC EP 100.0000 6.6820%
%
[B] = Σ [6] 1.723200
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2101 ALAMBRE GALVANIZADO NO. 16 kg 0.050000 2.710000 0.135500 1.1151% 4126300311 ND 40.0000% 0.4460%
8123 CABLE CU SUPERFLEX #6 AWG 96H m 3.000000 3.000000 9.000000 74.0666% 463400013 ND 40.0000% 29.6270%
8124 MANGUERA DE POLIETILENO NEGRA REFORZADA 1 m 1.000000 1.200000 1.200000 9.8755% 363201016 ND 40.0000% 3.9500%
1/4"
[C] = Σ [6] 10.335500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5370 ALAMBRE GALVANIZADO NO. 16 1.00000 1.000000 0.050000 0.002500 0.000120 0.0010% 4126300311 ND 0.0000% 0.0000%
0
5370 CABLE CU SUPERFLEX #6 AWG 96H 0.50000 1.000000 3.000000 0.002500 0.003750 0.0309% 463400013 ND 0.0000% 0.0000%
0
5370 MANGUERA DE POLIETILENO NEGRA REFORZADA 1.00000 1.000000 1.000000 0.002500 0.002500 0.0206% 363201016 ND 0.0000% 0.0000%
1 1/4" 0
[D] = Σ [7] 0.006370
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 13.973920


COMPONENTE GENERALES CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
DESCRIPCIÓN EXCAVACIÓN MANUAL DE ZANJAS RENDIMIENTO (U/DÍA) 10.000000 REF ID-0048
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.506960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.800000 4.060000 6.496000 61.0173% SIN CPC EP 100.0000 61.0170%
%
%
%
[B] = Σ [6] 10.139200
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 12.243090


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


COMPONENTE GENERALES CATEGORÍA VARIOS UNIDAD m2
DESCRIPCIÓN SUMINISTRO Y COLOCACIÓN DE CESPED NATURAL RENDIMIENTO (U/DÍA) 40.000000 REF ID-0051
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.081200
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.200000 4.060000 1.624000 45.6796% SIN CPC EP 100.0000 45.6800%
%
[B] = Σ [6] 1.624000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
4428 CESPED NATURAL m2 1.000000 1.800000 1.800000 50.6301% 369100013 ND 40.0000% 20.2520%
[C] = Σ [6] 1.800000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5378 CESPED NATURAL 20.0000 1.000000 1.000000 0.002500 0.050000 1.4064% 369100013 ND 0.0000% 0.0000%
00
[D] = Σ [7] 0.050000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 4.088480


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA AGUA POTABLE UNIDAD pto
DESCRIPCIÓN PUNTO DE AGUA FRÍA EN PVC 1/2" INCLUYE ACCESORIOS RENDIMIENTO (U/DÍA) 8.000000 REF ID-0052
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.830700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 1.000000 4.060000 4.060000 14.6748% SIN CPC EP 100.0000 14.6750%
%
%
%
[B] = Σ [6] 8.614000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1601 CODO 90 PVC 1/2" (UIÓN ROSCABLE) U 3.000000 0.600000 1.800000 6.5061% 363201011 ND 40.0000% 2.6020%
2345 TUBO PVC ROSCADO 1/2” X 80 SCH 6 MTS. U 1.500000 10.160000 15.240000 55.0846% 363201011 ND 40.0000% 22.0340%
6272 ACCESORIOS PARA TUBERÍA PVC 1/2" U 1.000000 0.200000 0.200000 0.7229% 363201011 ND 40.0000% 0.2890%
7945 TEFLÓN INDUSTRIAL U 0.200000 2.000000 0.400000 1.4458% 347301311 ND 40.0000% 0.5780%
[C] = Σ [6] 18.215000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5348 CODO 90 PVC 1/2" (UIÓN ROSCABLE) 0.21739 1.000000 3.000000 0.002500 0.001630 0.0059% 363201011 ND 0.0000% 0.0000%
0
0
0
5348 TUBO PVC ROSCADO 1/2” X 80 SCH 6 MTS. 1.20000 1.000000 1.500000 0.002500 0.004500 0.0163% 363201011 ND 0.0000% 0.0000%
0
5348 ACCESORIOS PARA TUBERÍA PVC 1/2" 0.06000 1.000000 1.000000 0.002500 0.000150 0.0005% 363201011 ND 0.0000% 0.0000%
0
5348 TEFLÓN INDUSTRIAL 0.01000 1.000000 0.200000 0.002500 0.000000 0.0000% 347301311 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.006820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 31.816500


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA AGUA POTABLE UNIDAD m
DESCRIPCIÓN TUBERÍA PVC ROSCABLE 1/2" RENDIMIENTO (U/DÍA) 300.000000 REF ID-0053
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.022140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.026670 4.060000 0.108280 4.5690% SIN CPC EP 100.0000 4.5690%
%
%
%
[B] = Σ [6] 0.229740
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1555 CODO PVC 45 CED 80 (P/PRESIÓN) ROSCABLE 1/2” U 0.050000 0.880000 0.044000 1.8566% 363201011 ND 40.0000% 0.7430%
2006 TUBERÍA PVC (PRESIÓN ROSCABLE) 1/2” (420 PSI) m 1.020000 1.830000 1.866600 78.7631% 363201011 ND 40.0000% 31.5050%
2193 TEFLÓN U 0.200000 0.660000 0.132000 5.5699% 369800021 NP 0.0000% 0.0000%
[C] = Σ [6] 2.117430
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1351 CODO PVC 45 CED 80 (P/PRESIÓN) ROSCABLE 0.21739 1.000000 0.050000 0.002500 0.000030 0.0013% 363201011 ND 0.0000% 0.0000%
1/2” 0
0
0
1351 TUBERÍA PVC (PRESIÓN ROSCABLE) 1/2” (420 0.14000 1.000000 1.020000 0.002500 0.000360 0.0152% 363201011 ND 0.0000% 0.0000%
PSI) 0
1351 TEFLÓN 0.21739 1.000000 0.200000 0.002500 0.000110 0.0046% 369800021 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.000580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.725380


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA AGUA POTABLE UNIDAD U
DESCRIPCIÓN LLAVE DE PASO TIPO CALCO 1/2 RENDIMIENTO (U/DÍA) 20.000000 REF ID-0054
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.172280
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 12.4871% SIN CPC EP 100.0000 12.4870%
%
%
%
[B] = Σ [6] 3.445600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1967 LLAVES DE PASO 1/2” TIPO CALCO U 1.000000 9.250000 9.250000 71.1242% 432540011 ND 40.0000% 28.4500%
2193 TEFLÓN U 0.200000 0.660000 0.132000 1.0150% 369800021 NP 0.0000% 0.0000%
[C] = Σ [6] 9.382000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1234 LLAVES DE PASO 1/2” TIPO CALCO 2.17391 1.000000 1.000000 0.002500 0.005430 0.0418% 432540011 ND 0.0000% 0.0000%
0
1234 TEFLÓN 0.21739 1.000000 0.200000 0.002500 0.000110 0.0008% 369800021 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.005540
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 14.956240


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA AGUA POTABLE UNIDAD U
DESCRIPCIÓN LLAVES DE MANGUERA DE BRONCE D=1/2" RENDIMIENTO (U/DÍA) 20.000000 REF ID-0055
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.172280
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 10.8177% SIN CPC EP 100.0000 10.8180%
%
%
%
[B] = Σ [6] 3.445600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2193 TEFLÓN U 0.200000 0.660000 0.132000 0.8793% 369800021 NP 0.0000% 0.0000%

2552 LLAVE DE MANGUERA BRONCE (E436.13T) U 1.000000 11.260000 11.260000 75.0042% 439431026 ND 40.0000% 30.0020%
[C] = Σ [6] 11.392000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1233 TEFLÓN 0.21739 1.000000 0.200000 0.002500 0.000110 0.0007% 369800021 NP 0.0000% 0.0000%
0
1233 LLAVE DE MANGUERA BRONCE (E436.13T) 1.00000 1.000000 1.000000 0.002500 0.002500 0.0167% 439431026 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002610
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 17.264360


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA APARATOS SANITARIOS UNIDAD U
DESCRIPCIÓN INODORO TANQUE BAJO INCLUYE ACCESORIOS RENDIMIENTO (U/DÍA) 4.000000 REF ID-0056
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.861400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 2.000000 4.060000 8.120000 8.0583% SIN CPC EP 100.0000 8.0580%
%
%
%
[B] = Σ [6] 17.228000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2193 TEFLÓN U 0.500000 0.660000 0.330000 0.3275% 369800021 NP 0.0000% 0.0000%

4073 ANILLO DE CERA PARA INODOROS U 1.000000 2.350000 2.350000 2.3322% 372100111 ND 40.0000% 0.9330%
4080 INODORO BLANCO (LINEA ECONOMICA) U 1.000000 67.730000 67.730000 67.2158% 372100111 ND 40.0000% 26.8860%
4142 LLAVE ANGULAR 1/2X1/2 Y TUBO DE ABASTO juego 1.000000 10.960000 10.960000 10.8768% 372100111 ND 40.0000% 4.3510%
7648 SET DE PERNOS PARA INSTALACION CON U 1.000000 1.220000 1.220000 1.2107% 4299923211 ND 40.0000% 0.4840%
CAPUCHONES 6U
[C] = Σ [6] 82.590000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1638 TEFLÓN 0.21739 1.000000 0.500000 0.002500 0.000270 0.0003% 369800021 NP 0.0000% 0.0000%
0
1638 ANILLO DE CERA PARA INODOROS 2.00000 1.000000 1.000000 0.002500 0.005000 0.0050% 372100111 ND 0.0000% 0.0000%
0
1638 INODORO BLANCO (LINEA ECONOMICA) 30.0000 1.000000 1.000000 0.002500 0.075000 0.0744% 372100111 ND 0.0000% 0.0000%
00
1638 LLAVE ANGULAR 1/2X1/2 Y TUBO DE ABASTO 2.00000 1.000000 1.000000 0.002500 0.005000 0.0050% 372100111 ND 0.0000% 0.0000%
0
1638 SET DE PERNOS PARA INSTALACION CON 0.15000 1.000000 1.000000 0.002500 0.000380 0.0004% 4299923211 ND 0.0000% 0.0000%
CAPUCHONES 6U 0
[D] = Σ [7] 0.085650
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 115.879810


DESCRIPCIÓN LAVAMANOS EMPOTRADO CON GRIFERÍA RENDIMIENTO (U/DÍA) 4.000000 REF ID-0057
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.861400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 2.000000 4.060000 8.120000 7.5662% SIN CPC EP 100.0000 7.5660%
%
%
%
[B] = Σ [6] 17.228000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2193 TEFLÓN U 1.000000 0.660000 0.660000 0.6150% 369800021 NP 0.0000% 0.0000%

2522 LAVAMANOS OAKBROOK BLANCO,PARA EMPOTRAR U 1.000000 33.750000 33.750000 31.4480% 3721000110 ND 40.0000% 12.5790%
2556 LLAVE PARA LAVABO (E220.01) U 1.000000 23.000000 23.000000 21.4312% 439431026 ND 40.0000% 8.5720%
2569 SIFÓN DE 1 1/4" PARA LAVADERO (E240) U 1.000000 20.800000 20.800000 19.3813% 4291100156 ND 40.0000% 7.7530%
[C] = Σ [6] 89.170000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1600 TEFLÓN 0.21739 1.000000 1.000000 0.002500 0.000540 0.0005% 369800021 NP 0.0000% 0.0000%
0
1600 LAVAMANOS OAKBROOK BLANCO,PARA 20.0000 1.000000 1.000000 0.002500 0.050000 0.0466% 3721000110 ND 0.0000% 0.0000%
EMPOTRAR 00
1600 LLAVE PARA LAVABO (E220.01) 1.00000 1.000000 1.000000 0.002500 0.002500 0.0023% 439431026 ND 0.0000% 0.0000%
0
1600 SIFÓN DE 1 1/4" PARA LAVADERO (E240) 1.00000 1.000000 1.000000 0.002500 0.002500 0.0023% 4291100156 ND 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.060540
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 123.417930


DESCRIPCIÓN DUCHA CROMADA INCLUYE LLAVE, ACCESORIOS Y MEZCLADORA RENDIMIENTO (U/DÍA) 6.000000 REF ID-0058
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.574270
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 1.333330 4.060000 5.413320 3.6697% SIN CPC EP 100.0000 3.6700%
%
%
%
[B] = Σ [6] 11.485300
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2193 TEFLÓN U 1.000000 0.660000 0.660000 0.4474% 369800021 NP 0.0000% 0.0000%

2546 LLAVE DE CAMPANOLA 1/2" LINEA CR) U 2.000000 15.530000 31.060000 21.0558% 439431026 ND 40.0000% 8.4220%
2564 MEZCLADORA PARA DUCHA MANUAL JUEGO U 1.000000 81.720000 81.720000 55.3987% 439431026 ND 40.0000% 22.1590%
E118.07/66
4462 DUCHA CROMADA E120.11 DH U 1.000000 22.000000 22.000000 14.9140% 429992328 ND 40.0000% 5.9660%
[C] = Σ [6] 135.440000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1583 TEFLÓN 0.21739 1.000000 1.000000 0.002500 0.000540 0.0004% 369800021 NP 0.0000% 0.0000%
0
1583 LLAVE DE CAMPANOLA 1/2" LINEA CR) 1.00000 1.000000 2.000000 0.002500 0.005000 0.0034% 439431026 ND 0.0000% 0.0000%
0
1583 MEZCLADORA PARA DUCHA MANUAL JUEGO 2.00000 1.000000 1.000000 0.002500 0.005000 0.0034% 439431026 ND 0.0000% 0.0000%
E118.07/66 0
1583 DUCHA CROMADA E120.11 DH 1.00000 1.000000 1.000000 0.002500 0.002500 0.0017% 429992328 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.013040
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 169.639500


DESCRIPCIÓN LAVAPLATOS ACERO INOXIDABLE TIPO TEKA 2 POZO CON ESCURRIDOR INCLUYE LLAVE DE LAVAPLATOS TIPO RENDIMIENTO (U/DÍA) 4.000000 REF ID-0059
GANSO
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.861400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 2.000000 4.060000 8.120000 3.8665% SIN CPC EP 100.0000 3.8660%
%
%
%
[B] = Σ [6] 17.228000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.020000 52.900000 1.058000 0.5038% 335001011 NP 0.0000% 0.0000%
2193 TEFLÓN U 1.000000 0.660000 0.660000 0.3143% 369800021 NP 0.0000% 0.0000%
2532 LAVAPLATOS DE ACERO INOXIDABLE TIPO TEKA U 1.000000 131.550000 131.550000 62.6394% 448320011 ND 40.0000% 25.0560%
120X50 2 POZOS CON FALDÓN
4413 SILICÓN TRANSPARENTE 300ML tubo 0.100000 3.920000 0.392000 0.1867% 347905211 NP 0.0000% 0.0000%
4586 LLAVE DE LAVAPLATOS COMPACTO PARA COCINA U 1.000000 39.730000 39.730000 18.9180% 432540011 ND 40.0000% 7.5670%
TIPO GANSO E410.05/24
7709 GRIFERIA DESAGUE 1 1/4 PP C/REJ Y SIF U 1.000000 7.500000 7.500000 3.5712% 4291100117 ND 40.0000% 1.4280%
[C] = Σ [6] 191.850000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1604 POLIPEGA 3.78000 1.000000 0.020000 0.002500 0.000190 0.0001% 335001011 NP 0.0000% 0.0000%
0
1604 TEFLÓN 0.21739 1.000000 1.000000 0.002500 0.000540 0.0003% 369800021 NP 0.0000% 0.0000%
0
1604 LAVAPLATOS DE ACERO INOXIDABLE TIPO TEKA 20.0000 1.000000 1.000000 0.002500 0.050000 0.0238% 448320011 ND 0.0000% 0.0000%
120X50 2 POZOS CON FALDÓN 00
0
1604 SILICÓN TRANSPARENTE 300ML 0.10000 1.000000 0.100000 0.002500 0.000020 0.0000% 347905211 NP 0.0000% 0.0000%
0
1604 LLAVE DE LAVAPLATOS COMPACTO PARA 6.00000 1.000000 1.000000 0.002500 0.015000 0.0071% 432540011 ND 0.0000% 0.0000%
COCINA TIPO GANSO E410.05/24 0
1604 GRIFERIA DESAGUE 1 1/4 PP C/REJ Y SIF 0.60000 1.000000 1.000000 0.002500 0.001500 0.0007% 4291100117 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.072250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 241.513400


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA CARPINTERIA METAL-MECANICA UNIDAD m2
DESCRIPCIÓN VENTANA DE HIERRO CON PROTECCIÓN, CON VARILLA 1/2" INCLUYE VIDRIO 4MM RENDIMIENTO (U/DÍA) 8.000000 REF ID-0060
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.785700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 1.000000 4.060000 8.120000 13.8409% SIN CPC EP 100.0000 13.8410%
%
%
%
[B] = Σ [6] 13.114000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
11 VARILLA CUADRADA 1/2" X 6M U 1.200000 9.090000 10.908000 18.5932% 4127710112 NP 0.0000% 0.0000%
159 TEE 25 X 3 MM, PESO = 7.14 KG m 1.000000 1.870000 1.870000 3.1875% 412650111 NP 0.0000% 0.0000%
179 VIDRIO CLARO DE 4MM (IMPORTADO) m2 1.020000 9.130000 9.312600 15.8738% 371140011 NP 0.0000% 0.0000%
2876 TACOS FISCHER F-8+COLEPATO U 2.000000 0.150000 0.300000 0.5114% 369600011 ND 40.0000% 0.2050%
3607 ESMALTE VARIOS COLORES gal 0.150000 18.250000 2.737500 4.6662% 351100111 NP 0.0000% 0.0000%
4030 LIJA DE AGUA 9X11 U 1.000000 0.600000 0.600000 1.0227% 379100013 ND 40.0000% 0.4090%
4040 SOLDADURA 60/11X1/8" kg 0.500000 3.260000 1.630000 2.7784% 354902311 ND 40.0000% 1.1110%
7162 SILICONA NEUTRA TRANSPARENTE 300CC CON kg 0.050000 14.840000 0.742000 1.2648% 3544002132 ND 40.0000% 0.5060%
FUNGICIDA PAR EL SELLO DE PLÁSTICOS, METALES,
MAMPOST.
[C] = Σ [6] 41.705600
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
950 VARILLA CUADRADA 1/2" X 6M 5.40000 1.000000 1.200000 0.002500 0.016200 0.0276% 4127710112 NP 0.0000% 0.0000%
0
0
950 TEE 25 X 3 MM, PESO = 7.14 KG 1.19000 1.000000 1.000000 0.002500 0.002980 0.0051% 412650111 NP 0.0000% 0.0000%
0
950 VIDRIO CLARO DE 4MM (IMPORTADO) 10.0000 1.000000 1.020000 0.002500 0.025500 0.0435% 371140011 NP 0.0000% 0.0000%
00
0
950 TACOS FISCHER F-8+COLEPATO 0.10000 1.000000 2.000000 0.002500 0.000500 0.0009% 369600011 ND 0.0000% 0.0000%
0
0
950 ESMALTE VARIOS COLORES 3.78000 1.000000 0.150000 0.002500 0.001420 0.0024% 351100111 NP 0.0000% 0.0000%
0
0
950 LIJA DE AGUA 9X11 0.10000 1.000000 1.000000 0.002500 0.000250 0.0004% 379100013 ND 0.0000% 0.0000%
0
950 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.500000 0.002500 0.001250 0.0021% 354902311 ND 0.0000% 0.0000%
0
950 SILICONA NEUTRA TRANSPARENTE 300CC CON 1.00000 1.000000 0.050000 0.002500 0.000120 0.0002% 3544002132 ND 0.0000% 0.0000%
FUNGICIDA PAR EL SELLO DE PLÁSTICOS, 0
METALES, MAMPOST.
[D] = Σ [7] 0.061350
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 67.466650


DESCRIPCIÓN PUERTA DE HIERRO Y TOL 1/20", MARCO FIGURADO Y ESTRUCTURA DE 25*50*1,5 RENDIMIENTO (U/DÍA) 6.000000 REF ID-0061
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
47 DOBLADORA DE TOL h 1.000000 1.333330 5.000000 6.666650 7.6320% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 9.627580
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 1.333330 4.060000 10.826640 12.3943% SIN CPC EP 100.0000 12.3940%
%
%
%
[B] = Σ [6] 17.485290
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
31 PLANCHA 1/20"(1.27MM),NEGRA U 0.800000 28.240000 22.592000 25.8633% 412130511 NP 0.0000% 0.0000%

44 TUBO RECTANGULAR 25X50X1.5MM P=10.50KG m 4.000000 2.230000 8.920000 10.2116% 421901045 NP 0.0000% 0.0000%
794 BISAGRA BOMMER VAIVEN AMERIC. DORADAS EL PAR U 1.000000 10.840000 10.840000 12.4096% 429921729 ND 40.0000% 4.9640%
3698 ESMALTE TODOS LOS COLORES gal 0.150000 18.250000 2.737500 3.1339% 351100011 NP 0.0000% 0.0000%
4040 SOLDADURA 60/11X1/8" kg 0.800000 3.260000 2.608000 2.9856% 354902311 ND 40.0000% 1.1940%
[C] = Σ [6] 60.143000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
818 PLANCHA 1/20"(1.27MM),NEGRA 30.0000 1.000000 0.800000 0.002500 0.060000 0.0687% 412130511 NP 0.0000% 0.0000%
00
818 TUBO RECTANGULAR 25X50X1.5MM P=10.50KG 1.75000 1.000000 4.000000 0.002500 0.017500 0.0200% 421901045 NP 0.0000% 0.0000%
0
0
818 BISAGRA BOMMER VAIVEN AMERIC. DORADAS EL 0.21739 1.000000 1.000000 0.002500 0.000540 0.0006% 429921729 ND 0.0000% 0.0000%
PAR 0
0
0
818 ESMALTE TODOS LOS COLORES 3.78000 1.000000 0.150000 0.002500 0.001420 0.0016% 351100011 NP 0.0000% 0.0000%
0
0
818 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.800000 0.002500 0.002000 0.0023% 354902311 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.095550
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 100.454140


DESCRIPCIÓN PUERTA DE ALUMINIO Y VIDRIO 6MM (TIPO CELOSÍA) INCLUYE CERRADURA RENDIMIENTO (U/DÍA) 8.000000 REF ID-0062
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
173 HERRAMIENTA ESPECIAL PARA ALUMINIO Y h 1.000000 1.000000 1.300000 1.300000 1.1718% SIN CPC NP 0.0000% 0.0000%
ACERO
[A] = Σ [7] 1.956400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 1.000000 4.060000 8.120000 7.3193% SIN CPC EP 100.0000 7.3190%
%
%
%
[B] = Σ [6] 13.128000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
807 BEL AIR PRINCIPAL- CROMO BRILLANTE U 0.450000 34.720000 15.624000 14.0833% 353230214 ND 40.0000% 5.6330%
5832 PUERTA DE ALUMINIO ANODIZADA Y VIDRIO 6MM m2 1.000000 79.430000 79.430000 71.5975% 421201011 ND 40.0000% 28.6390%
[C] = Σ [6] 95.654000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
808 BEL AIR PRINCIPAL- CROMO BRILLANTE 0.21739 1.000000 0.450000 0.002500 0.000240 0.0002% 353230214 ND 0.0000% 0.0000%
0
0
808 PUERTA DE ALUMINIO ANODIZADA Y VIDRIO 6MM 80.0000 1.000000 1.000000 0.002500 0.200000 0.1803% 421201011 ND 0.0000% 0.0000%
00
[D] = Σ [7] 0.201240
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 127.580590


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA CARPINTERIA METAL-MECANICA UNIDAD m
DESCRIPCIÓN PASAMANOS DE ACERO INOXIDABLE. H=0.90M, PARANTES 3" Y TRANSVERSALES 2" RENDIMIENTO (U/DÍA) 20.000000 REF ID-0063
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
142 SOLDADORA OXIACETILENICA h 1.000000 0.400000 2.000000 0.800000 0.9516% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 1.134680
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 3.000000 0.400000 4.060000 4.872000 5.7955% SIN CPC EP 100.0000 5.7950%
%
%
%
[B] = Σ [6] 6.693600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
4364 LAPIZ FIJO 38,1X1,5 ROD 14X75 FOR 50,8 U 1.000000 9.070000 9.070000 10.7892% 326000941 ND 40.0000% 4.3160%
6288 SOLDADURA 308L-16 R-60X1/8" kg 0.100000 4.720000 0.472000 0.5615% 429500012 ND 40.0000% 0.2250%
7771 TUBO DE ACERO INOXIDABLE 2" DE 2MM m 3.000000 14.490000 43.470000 51.7098% 412780311 ND 40.0000% 20.6840%
DECORATIVOS
7772 TUBO DE ACERO INOXIDABLE 3" DE 2MM m 1.000000 23.160000 23.160000 27.5500% 412780311 ND 40.0000% 11.0200%
DECORATIVOS
[C] = Σ [6] 76.172000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
754 LAPIZ FIJO 38,1X1,5 ROD 14X75 FOR 50,8 15.0000 1.000000 1.000000 0.002500 0.037500 0.0446% 326000941 ND 0.0000% 0.0000%
00
754 SOLDADURA 308L-16 R-60X1/8" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0003% 429500012 ND 0.0000% 0.0000%
0
754 TUBO DE ACERO INOXIDABLE 2" DE 2MM 2.46000 1.000000 3.000000 0.002500 0.018450 0.0219% 412780311 ND 0.0000% 0.0000%
DECORATIVOS 0
754 TUBO DE ACERO INOXIDABLE 3" DE 2MM 3.50000 1.000000 1.000000 0.002500 0.008750 0.0104% 412780311 ND 0.0000% 0.0000%
DECORATIVOS 0
[D] = Σ [7] 0.064950
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 96.675020


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA DISTRIBUCIÓN ELÉCTRICA UNIDAD U
DESCRIPCIÓN INTERRUPTOR TERMODINÁMICO DE RIEL 2P 50A, 63A RENDIMIENTO (U/DÍA) 44.444444 REF ID-0064
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
1063 CRIMPADORA DE TERMINALES h 1.000000 0.180000 0.500000 0.090000 0.7853% 372920111 NP 0.0000% 0.0000%
[A] = Σ [7] 0.167550
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
185 INGENIERO ELÉCTRICO 0.100000 0.180000 4.560000 0.082080 0.7162% SIN CPC EP 100.0000 0.7160%
%
%
[B] = Σ [6] 1.550880
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8119 INTERRUPTOR TERMOMAGNETICO RIEL 2P 63A, U 1.000000 9.500000 9.500000 82.8939% 4621103111 NP 0.0000% 0.0000%
CURVA C, IEC/EN 60898, ANCHO 35MM
8120 TERMINAL AISLADO TIPO PUNTERA #8-6 U 3.000000 0.080000 0.240000 2.0942% 452300034 NP 0.0000% 0.0000%
[C] = Σ [6] 9.740000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5368 INTERRUPTOR TERMOMAGNETICO RIEL 2P 63A, 0.50000 1.000000 1.000000 0.002500 0.001250 0.0109% 4621103111 NP 0.0000% 0.0000%
CURVA C, IEC/EN 60898, ANCHO 35MM 0
5368 TERMINAL AISLADO TIPO PUNTERA #8-6 0.10000 1.000000 3.000000 0.002500 0.000750 0.0065% 452300034 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.002000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 13.179500


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA DISTRIBUCIÓN ELÉCTRICA UNIDAD U
DESCRIPCIÓN INTERRUPTOR TERMODINÁMICO DE RIEL 1P 16A, 20A, 32A RENDIMIENTO (U/DÍA) 80.000000 REF ID-0065
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
1063 CRIMPADORA DE TERMINALES h 1.000000 0.100000 0.500000 0.050000 1.0253% 372920111 NP 0.0000% 0.0000%
[A] = Σ [7] 0.093080
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
%
%
[B] = Σ [6] 0.861600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8121 INTERRUPTOR TERMOMAGNETICO RIEL 1P 20A, U 1.000000 3.800000 3.800000 77.9219% 462120619 ND 40.0000% 31.1690%
CURVA C, IEC/EN 60898, ANCHO 17.5MM
8122 TERMINAL AISLADO TIPO PUNTERA #18-22 U 3.000000 0.040000 0.120000 2.4607% 452300034 NP 0.0000% 0.0000%
[C] = Σ [6] 3.920000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5369 INTERRUPTOR TERMOMAGNETICO RIEL 1P 20A, 0.50000 1.000000 1.000000 0.002500 0.001250 0.0256% 462120619 ND 0.0000% 0.0000%
CURVA C, IEC/EN 60898, ANCHO 17.5MM 0
5369 TERMINAL AISLADO TIPO PUNTERA #18-22 0.10000 1.000000 3.000000 0.002500 0.000750 0.0154% 452300034 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.002000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 5.608180


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA ENLUCIDOS UNIDAD m2
DESCRIPCIÓN ENLUCIDO VERTICAL CON IMPERMEABILIZANTE RENDIMIENTO (U/DÍA) 15.000000 REF ID-0066
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.391300
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.533330 4.060000 4.330640 40.5657% SIN CPC EP 100.0000 40.5660%
%
%
%
[B] = Σ [6] 6.759420
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.013000 0.300000 0.003900 0.0365% 180000111 ND 40.0000% 0.0150%

[C] = Σ [6] 3.396650
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
441 AGUA 1 1.000000 0.013000 0.002500 0.032500 0.3044% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
0
00
[D] = Σ [7] 0.128250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 12.276960


DESCRIPCIÓN ENLUCIDO DE FILOS Y FAJAS E=20CM RENDIMIENTO (U/DÍA) 32.000000 REF ID-0067
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.107680
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.250000 4.060000 1.015000 26.2596% SIN CPC EP 100.0000 26.2600%
%
%
%
[B] = Σ [6] 2.153500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.013000 0.300000 0.003900 0.1009% 180000111 ND 40.0000% 0.0400%

8113 CEMENTINA kg 0.010000 0.890000 0.008900 0.2303% 3544002121 ND 40.0000% 0.0920%
[C] = Σ [6] 1.502800
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5365 AGUA 1 1.000000 0.013000 0.002500 0.032500 0.8408% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
00
5365 CEMENTINA 1.00000 1.000000 0.010000 0.002500 0.000020 0.0005% 3544002121 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.101270
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 4.445040


DESCRIPCIÓN ENLUCIDO HORIZONTAL CON ADITIVO PEGANTE RENDIMIENTO (U/DÍA) 20.000000 REF ID-0068
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.212280
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 19.8163% SIN CPC EP 100.0000 19.8160%
%
%
%
[B] = Σ [6] 3.445600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.013000 0.300000 0.003900 0.0476% 180000111 ND 40.0000% 0.0190%

3912 ADITIVO TOP 77 2KILOS kg 0.200000 10.190000 2.038000 24.8680% 354902412 NP 0.0000% 0.0000%
[C] = Σ [6] 4.410650
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
435 AGUA 1 1.000000 0.013000 0.002500 0.032500 0.3966% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
435 ADITIVO TOP 77 2KILOS 1.00000 1.000000 0.200000 0.002500 0.000500 0.0061% 354902412 NP 0.0000% 0.0000%
0
00
[D] = Σ [7] 0.126750
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.424570


DESCRIPCIÓN ESTUCADO DE PARED INTERIOR RENDIMIENTO (U/DÍA) 40.000000 REF ID-0069
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.106140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.200000 4.060000 0.812000 28.8298% SIN CPC EP 100.0000 28.8300%
%
%
%
[B] = Σ [6] 1.722800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.020000 0.300000 0.006000 0.2130% 180000111 ND 40.0000% 0.0850%

3771 ESTUCO INTERIORES gal 0.083330 11.170000 0.930800 33.0478% 449160612 ND 40.0000% 13.2190%
[C] = Σ [6] 0.936800
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
451 AGUA 1 1.000000 0.020000 0.002500 0.050000 1.7752% 180000111 ND 0.0000% 0.0000%
000.000
000
451 ESTUCO INTERIORES 3.78000 1.000000 0.083330 0.002500 0.000790 0.0280% 449160612 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.050790
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 3.239010


DESCRIPCIÓN ESTUCADO DE PARED EXTERIOR RENDIMIENTO (U/DÍA) 50.000000 REF ID-0070
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.100910
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.160000 4.060000 0.649600 18.4122% SIN CPC EP 100.0000 18.4120%
%
16 PINTOR 1.000000 0.160000 4.100000 0.656000 18.5936% SIN CPC EP 100.0000 18.5940%
%
%
[B] = Σ [6] 1.378240
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.020000 0.300000 0.006000 0.1701% 180000111 ND 40.0000% 0.0680%

4030 LIJA DE AGUA 9X11 U 0.200000 0.600000 0.120000 3.4013% 379100013 ND 40.0000% 1.3610%
8114 EMPASTE EXTERIOR 20 KG U 0.090000 20.760000 1.868400 52.9577% 3511000110 ND 40.0000% 21.1830%
[C] = Σ [6] 1.994400
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5331 AGUA 1 1.000000 0.020000 0.002500 0.050000 1.4172% 180000111 ND 0.0000% 0.0000%
000.000
000
5331 LIJA DE AGUA 9X11 0.10000 1.000000 0.200000 0.002500 0.000050 0.0014% 379100013 ND 0.0000% 0.0000%
0
5331 EMPASTE EXTERIOR 20 KG 20.0000 1.000000 0.090000 0.002500 0.004500 0.1275% 3511000110 ND 0.0000% 0.0000%
00
[D] = Σ [7] 0.054550
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 4.057310


DESCRIPCIÓN ESTUCADO TUMBADO RENDIMIENTO (U/DÍA) 35.000000 REF ID-0071
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.121310
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.228570 4.060000 0.927990 30.1511% SIN CPC EP 100.0000 30.1510%
%
%
%
[B] = Σ [6] 1.968900
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.020000 0.300000 0.006000 0.1949% 180000111 ND 40.0000% 0.0780%

3771 ESTUCO INTERIORES gal 0.083330 11.170000 0.930800 30.2424% 449160612 ND 40.0000% 12.0970%
[C] = Σ [6] 0.936800
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
454 AGUA 1 1.000000 0.020000 0.002500 0.050000 1.6245% 180000111 ND 0.0000% 0.0000%
000.000
000
454 ESTUCO INTERIORES 3.78000 1.000000 0.083330 0.002500 0.000790 0.0257% 449160612 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.050790
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 3.539470


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD m3
DESCRIPCIÓN HORMIGÓN PREMEZCLADO F'C=210KG/CM2 (INCLUYE ENCOFRADO) VIGAS RENDIMIENTO (U/DÍA) 8.000000 REF ID-0072
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 6.707100
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 1.000000 4.060000 32.480000 15.0601% SIN CPC EP 100.0000 15.0600%
%
%
%
%
[B] = Σ [6] 46.142000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.000000 3.300000 3.300000 1.5301% 42999081426 ND 40.0000% 0.6120%
DIAMETRO
[C] = Σ [6] 159.820000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
217 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0012% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
00
0
0
[D] = Σ [7] 3.000790
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 248.020380


DESCRIPCIÓN HORMIGÓN PREMEZCLADO F'C=210KG/CM2 (INCLUYE ENCOFRADO) LOSA RENDIMIENTO (U/DÍA) 8.000000 REF ID-0073
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 6.652500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 1.000000 4.060000 32.480000 13.4287% SIN CPC EP 100.0000 13.4290%
%
%
%
%
[B] = Σ [6] 47.050000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.500000 3.300000 4.950000 2.0466% 42999081426 ND 40.0000% 0.8190%
1123 ALFAJÍA DE EUCALIPTO 6X6X250 (CM) CEPILLADO U 2.000000 4.500000 9.000000 3.7210% 316000311 ND 40.0000% 1.4880%
[C] = Σ [6] 184.950100
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
215 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.500000 0.002500 0.003750 0.0016% 42999081426 ND 0.0000% 0.0000%
0
215 ALFAJÍA DE EUCALIPTO 6X6X250 (CM) 7.20000 1.000000 2.000000 0.002500 0.036000 0.0149% 316000311 ND 0.0000% 0.0000%
CEPILLADO 0
00
0
MIXTA 0
[D] = Σ [7] 3.217250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 278.150320


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD U
DESCRIPCIÓN ALIVIANAMIENTO PARA LOSA DE 20CM RENDIMIENTO (U/DÍA) 100.000000 REF ID-0074
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.032480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.080000 4.060000 0.649600 64.8252% SIN CPC EP 100.0000 64.8250%
%
[B] = Σ [6] 0.649600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
707 BLOQUE VIBROPRENSADO 15X20X40CM U 1.000000 0.300000 0.300000 29.9377% 375400018 ND 40.0000% 11.9750%
[C] = Σ [6] 0.300000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
102 BLOQUE VIBROPRENSADO 15X20X40CM 8.00000 1.000000 1.000000 0.002500 0.020000 1.9958% 375400018 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.020000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.152390


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD m
DESCRIPCIÓN MESÓN DE HORMIGÓN ARMADO RENDIMIENTO (U/DÍA) 7.000000 REF ID-0075
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.724230
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 1.142860 4.060000 9.280020 32.2645% SIN CPC EP 100.0000 32.2650%
%
%
%
[B] = Σ [6] 14.484610
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010600 0.300000 0.003180 0.0111% 180000111 ND 40.0000% 0.0040%
1113 CLAVOS DE 2 " A 31/2" kg 0.100000 3.300000 0.330000 1.1473% 42999081426 ND 40.0000% 0.4590%
DIAMETRO
[C] = Σ [6] 13.307560
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
304 AGUA 1 1.000000 0.010600 0.002500 0.026500 0.0921% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
304 ALAMBRE GALV. #18 1.00000 1.000000 0.060000 0.002500 0.000150 0.0005% 412630035 ND 0.0000% 0.0000%
0
304 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0009% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
0
00
[D] = Σ [7] 0.245910
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 33.076650


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 4.469700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 4.000000 1.000000 4.060000 16.240000 14.0885% SIN CPC EP 100.0000 14.0890%
%
%
%
%
[B] = Σ [6] 28.994000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0651% 180000111 ND 40.0000% 0.0260%

[C] = Σ [6] 76.345000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5150 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.5422% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
[D] = Σ [7] 5.462500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 132.561880


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA ESTRUCTURA UNIDAD kg
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


DESCRIPCIÓN HORMIGÓN CICLÓPEO FĆ=210 KG/CM2 HS. 60% P 40% RENDIMIENTO (U/DÍA) 8.000000 REF ID-0078
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 9.266500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 1.000000 4.060000 24.360000 24.1281% SIN CPC EP 100.0000 24.1280%
%
%
%
%
%
[B] = Σ [6] 38.930000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.140000 0.300000 0.042000 0.0416% 180000111 ND 40.0000% 0.0170%

7713 PIEDRA BOLA m3 0.300000 11.000000 3.300000 3.2686% 153200015 ND 40.0000% 1.3070%
[C] = Σ [6] 49.362000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5314 AGUA 1 1.000000 0.140000 0.002500 0.350000 0.3467% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
5314 PIEDRA BOLA 1 1.000000 0.300000 0.002500 0.750000 0.7429% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 3.402500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 116.105150


DESCRIPCIÓN HORMIGÓN SIMPLE EN CADENA DE FĆ= 210 KG/CM2 INC. ENCOFRADO RENDIMIENTO (U/DÍA) 8.000000 REF ID-0079
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 9.627100
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 1.000000 4.060000 32.480000 17.4553% SIN CPC EP 100.0000 17.4550%
%
%
%
%
[B] = Σ [6] 46.142000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0403% 180000111 ND 40.0000% 0.0160%

1113 CLAVOS DE 2 " A 31/2" kg 0.500000 3.300000 1.650000 0.8867% 42999081426 ND 40.0000% 0.3550%
DIAMETRO
3819 100N PLASTIFICANTE REDUCTOR DE AGUA. kg 2.160000 1.810000 3.909600 2.1011% 354902412 NP 0.0000% 0.0000%
[C] = Σ [6] 124.464600
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
235 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.3359% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
235 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.500000 0.002500 0.001250 0.0007% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
0
235 100N PLASTIFICANTE REDUCTOR DE AGUA. 1.00000 1.000000 2.160000 0.002500 0.005400 0.0029% 354902412 NP 0.0000% 0.0000%
0
00
[D] = Σ [7] 5.841340
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 213.986290


DESCRIPCIÓN HORMIGÓN PREMEZCLADO EN PLINTO DE FĆ= 210 KG/CM2 INC. ENCOFRADO RENDIMIENTO (U/DÍA) 14.000000 REF ID-0080
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.751440
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.571430 4.060000 13.920030 8.3571% SIN CPC EP 100.0000 8.3570%
%
%
%
%
%
[B] = Σ [6] 25.885770
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.000000 3.300000 3.300000 1.9812% 42999081426 ND 40.0000% 0.7920%
DIAMETRO
[C] = Σ [6] 134.180100
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
198 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0015% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
00
0
0
MIXTA 0
[D] = Σ [7] 2.747390
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 191.549410


DESCRIPCIÓN HORMIGÓN PREMEZCLADO F'C=210KG/CM2 (INCLUYE ENCOFRADO) EN COLUMNAS RENDIMIENTO (U/DÍA) 10.000000 REF ID-0081
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 5.365680
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 8.000000 0.800000 4.060000 25.984000 11.1400% SIN CPC EP 100.0000 11.1400%
%
%
%
%
[B] = Σ [6] 36.913600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 1.000000 3.300000 3.300000 1.4148% 42999081426 ND 40.0000% 0.5660%
DIAMETRO
[C] = Σ [6] 187.835750
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
214 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 1.000000 0.002500 0.002500 0.0011% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
00
0
0
[D] = Σ [7] 3.134850
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 268.237370


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA EXTERIORES UNIDAD m2
DESCRIPCIÓN VEREDA PERIMETRAL ESCOBADA (ESPESOR 10CM- F`C=210KG/CM2) RENDIMIENTO (U/DÍA) 40.000000 REF ID-0082
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 1.775340
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 3.000000 0.200000 4.060000 2.436000 15.3571% SIN CPC EP 100.0000 15.3570%
%
%
%
[B] = Σ [6] 3.346800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.230000 0.300000 0.069000 0.4350% 180000111 ND 40.0000% 0.1740%

1163 TIRAS DE EUCALIPTO 2.50X2.5X250 (CM) RÚSTICA U 0.300000 0.450000 0.135000 0.8511% 316000311 ND 40.0000% 0.3400%
7708 ESCOBA U 0.100000 2.500000 0.250000 1.5761% 3899300112 ND 40.0000% 0.6300%
[C] = Σ [6] 9.463000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
4501 AGUA 1 1.000000 0.230000 0.002500 0.575000 3.6249% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
000.000
000
4501 TIRAS DE EUCALIPTO 2.50X2.5X250 (CM) 0.96000 1.000000 0.300000 0.002500 0.000720 0.0045% 316000311 ND 0.0000% 0.0000%
RÚSTICA 0
00
4501 ESCOBA 1.00000 1.000000 0.100000 0.002500 0.000250 0.0016% 3899300112 ND 0.0000% 0.0000%
0
[D] = Σ [7] 1.277220
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 18.241710


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES ELECTRICAS UNIDAD pto
DESCRIPCIÓN PUNTO DE ILUMINACIÓN THHN FLEX(2X14) AWG EN MANGUERA POLIETILENO 3/4" (3 METROS) RENDIMIENTO (U/DÍA) 8.000000 REF ID-0083
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
60 ESCALERA TELESCOPICA h 1.000000 1.000000 3.000000 3.000000 18.6805% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 3.430750
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
49 SUPERVISOR ELÉCTRICO GENERAL /SUPERVISOR 0.100000 1.000000 4.550000 0.455000 2.8332% SIN CPC EP 100.0000 2.8330%
SANITARIO GENERAL %
%
[B] = Σ [6] 8.615000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2734 CINTA AISLANTE (20 YDS) rollo 0.200000 1.100000 0.220000 1.3699% 3692000118 ND 40.0000% 0.5480%
3040 CABLES THHN 14 AWG m 6.000000 0.350000 2.100000 13.0763% 463400016 ND 40.0000% 5.2310%
3054 CAJA OCTOGONAL GRANDE U 1.000000 0.400000 0.400000 2.4907% 462120619 NP 0.0000% 0.0000%
8086 MANGUERA DE POLIETILENO NEGRA REFORZADA 3/4" m 3.000000 0.340000 1.020000 6.3514% 279981012 ND 40.0000% 2.5410%
[C] = Σ [6] 4.011000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5353 CINTA AISLANTE (20 YDS) 1.00000 1.000000 0.200000 0.002500 0.000500 0.0031% 3692000118 ND 0.0000% 0.0000%
0
5353 CABLES THHN 14 AWG 0.08000 1.000000 6.000000 0.002500 0.001200 0.0075% 463400016 ND 0.0000% 0.0000%
0
5353 CAJA OCTOGONAL GRANDE 0.05000 1.000000 1.000000 0.002500 0.000120 0.0007% 462120619 NP 0.0000% 0.0000%
0
3/4" 0
[D] = Σ [7] 0.002820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 18.468500


DESCRIPCIÓN PUNTO DE TOMACORRIENTE 120V THHN FLEX(2X#12+1X#14) AWG EN MANGUERA POLIETILENO 3/4" (6 RENDIMIENTO (U/DÍA) 8.000000 REF ID-0084
METROS)
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.430750
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 8.615000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
3054 CAJA OCTOGONAL GRANDE U 1.000000 0.400000 0.400000 1.8638% 462120619 NP 0.0000% 0.0000%
4892 CABLE CU THHN #12 AWG m 12.000000 0.450000 5.400000 25.1608% 429420012 ND 40.0000% 10.0640%
[C] = Σ [6] 9.411000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
0
0
5354 CAJA OCTOGONAL GRANDE 0.05000 1.000000 1.000000 0.002500 0.000120 0.0006% 462120619 NP 0.0000% 0.0000%
0
5354 CABLE CU THHN #12 AWG 0.08000 1.000000 12.000000 0.002500 0.002400 0.0112% 429420012 ND 0.0000% 0.0000%
0
3/4" 0
[D] = Σ [7] 0.005220
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 24.681270


DESCRIPCIÓN PUNTO DE INTERRUPTOR SIMPLE THHN FLEX(2X#14) AWG EN MANGUERA POLIETILENO 3/4" (3 METROS) RENDIMIENTO (U/DÍA) 8.000000 REF ID-0085
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.430750
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 8.615000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2637 CABLE COBRE DESNUDO #14 AWG m 6.000000 0.320000 1.920000 10.6662% 429420012 ND 40.0000% 4.2660%
3055 CAJA RECTANGULAR PROFUNDA U 1.000000 0.420000 0.420000 2.3332% 462120619 NP 0.0000% 0.0000%
[C] = Σ [6] 5.951000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5355 CABLE COBRE DESNUDO #14 AWG 0.08000 1.000000 6.000000 0.002500 0.001200 0.0067% 429420012 ND 0.0000% 0.0000%
0
0
0
5355 CAJA RECTANGULAR PROFUNDA 0.05000 1.000000 1.000000 0.002500 0.000120 0.0007% 462120619 NP 0.0000% 0.0000%
0
3/4" 0
[D] = Σ [7] 0.004020
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 20.700880


DESCRIPCIÓN PUNTO DE INTERRUPTOR DOBLE THHN FLEX(2X#14) AWG EN MANGUERA POLIETILENO 3/4" (3 METROS) RENDIMIENTO (U/DÍA) 8.000000 REF ID-0086
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 3.430750
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 8.615000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
3055 CAJA RECTANGULAR PROFUNDA U 1.000000 0.420000 0.420000 2.2150% 462120619 NP 0.0000% 0.0000%
[C] = Σ [6] 6.911000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
0
0
0
5356 CAJA RECTANGULAR PROFUNDA 0.05000 1.000000 1.000000 0.002500 0.000120 0.0006% 462120619 NP 0.0000% 0.0000%
0
3/4" 0
[D] = Σ [7] 0.004620
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 21.805570


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES ELECTRICAS UNIDAD U
DESCRIPCIÓN BOQUILLA BTICINO MARFIL Y FOCO AHORRADOR 60W RENDIMIENTO (U/DÍA) 40.000000 REF ID-0087
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.086150
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 1.723000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
7748 FOCO AHORRADOR 23W-120V EQUIVALENTE A 60W U 1.000000 2.350000 2.350000 25.9313% 4127805112 NP 0.0000% 0.0000%
8130 BOQUILLA BLANCA U 1.000000 3.800000 3.800000 41.9315% 4127805112 NP 0.0000% 0.0000%
[C] = Σ [6] 7.250000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5379 FOCO AHORRADOR 23W-120V EQUIVALENTE A 0.20000 1.000000 1.000000 0.002500 0.000500 0.0055% 4127805112 NP 0.0000% 0.0000%
60W 0
5379 BOQUILLA BLANCA 0.10000 1.000000 1.000000 0.002500 0.000250 0.0028% 4127805112 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.003250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.421760


DESCRIPCIÓN SISTEMA DE PUESTA A TIERRA SIMPLE RENDIMIENTO (U/DÍA) 8.000000 REF ID-0088
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
198 MOLDE TIPO T PARA SUELDA EXOTÉRMICA h 1.000000 1.000000 5.000000 5.000000 5.9797% 442400211 ND 40.0000% 2.3920%
[A] = Σ [7] 5.430750
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 8.615000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2997 VARILLA COPPERWELD 5/8"X1.50M U 1.000000 12.000000 12.000000 14.3514% 415120134 NP 0.0000% 0.0000%
3000 GEM ( MEJORAR SUELO ELECTRICO) 25KG saco 1.000000 37.500000 37.500000 44.8480% 462120619 ND 40.0000% 17.9390%
8022 CONECTOR DE ALEACIÓN DE CU, SISTEMA DE TIERRA, U 1.000000 5.000000 5.000000 5.9797% 3755000196 ND 40.0000% 2.3920%
GOLPE DE MARTILLO, VARILLA 12, 7 MM (1/2"),
RANGO 6 - 4 AWG
[C] = Σ [6] 69.500000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5357 VARILLA COPPERWELD 5/8"X1.50M 2.00000 1.000000 1.000000 0.002500 0.005000 0.0060% 415120134 NP 0.0000% 0.0000%
0
5357 GEM ( MEJORAR SUELO ELECTRICO) 25KG 25.0000 1.000000 1.000000 0.002500 0.062500 0.0747% 462120619 ND 0.0000% 0.0000%
00
5357 CONECTOR DE ALEACIÓN DE CU, SISTEMA DE 0.10000 1.000000 1.000000 0.002500 0.000250 0.0003% 3755000196 ND 0.0000% 0.0000%
TIERRA, GOLPE DE MARTILLO, VARILLA 12, 7 MM 0
(1/2"), RANGO 6 - 4 AWG
3/4" 0
[D] = Σ [7] 0.070000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 96.158110


DESCRIPCIÓN LUMINARIA LED APLIQUE BIDIRECCIONAL DE PARED 2X3W IP65 IRC80 3000K 260LM 120° 1500HP RENDIMIENTO (U/DÍA) 40.000000 REF ID-0089
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.086150
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 1.723000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
6058 TORNILLO AVELLANADO GALVANIZADO DE 4" #8 U 4.000000 0.100000 0.400000 0.9682% 429990814 ND 40.0000% 0.3870%
8131 LUMINARIA LED APLIQUE DIBIRECCIONAL DE PARED U 1.000000 38.000000 38.000000 91.9787% 371960021 ND 40.0000% 36.7910%
2X3W IP65 IRC>80 3000K 260LM 120° 1500H
[C] = Σ [6] 39.500000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5380 TORNILLO AVELLANADO GALVANIZADO DE 4" #8 0.10000 1.000000 4.000000 0.002500 0.001000 0.0024% 429990814 ND 0.0000% 0.0000%
0
5380 LUMINARIA LED APLIQUE DIBIRECCIONAL DE 0.50000 1.000000 1.000000 0.002500 0.001250 0.0030% 371960021 ND 0.0000% 0.0000%
PARED 2X3W IP65 IRC>80 3000K 260LM 120° 0
1500H
[D] = Σ [7] 0.004750
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 47.510990


DESCRIPCIÓN INTERRUPTOR DOBLE PLACA 15A,110-250V RENDIMIENTO (U/DÍA) 20.000000 REF ID-0090
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.172300
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 22.7808% SIN CPC EP 100.0000 22.7810%
%
%
SANITARIO GENERAL %
[B] = Σ [6] 3.446000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2777 INTERRUPTOR DOBLE 110- 250V/15A U 1.000000 3.510000 3.510000 49.2369% 4621103111 NP 0.0000% 0.0000%
[C] = Σ [6] 3.510000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
2101 INTERRUPTOR DOBLE 110- 250V/15A 0.20000 1.000000 1.000000 0.002500 0.000500 0.0070% 4621103111 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.000500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.198120


DESCRIPCIÓN TOMACORRIENTE 2P+E NEMA 5-15 125/250VAC 15A RENDIMIENTO (U/DÍA) 40.000000 REF ID-0091
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.086150
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
SANITARIO GENERAL %
%
[B] = Σ [6] 1.723000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
6058 TORNILLO AVELLANADO GALVANIZADO DE 4" #8 U 2.000000 0.100000 0.200000 2.7189% 429990814 ND 40.0000% 1.0880%
8087 TOMACORRIENTE DOBLE AMERICANO 2P+E, NEMA U 1.000000 4.500000 4.500000 61.1753% 4127805112 NP 0.0000% 0.0000%
5-15R, 125/250VAC, 15A
8088 TERMINAL TIPO U #10-12 U 3.000000 0.150000 0.450000 6.1175% 462110521 ND 40.0000% 2.4470%
8089 CINTA DE VINILO AMARILLO (12.7MMX6.4MTS) m 0.050000 5.700000 0.285000 3.8744% 3692000118 ND 40.0000% 1.5500%
[C] = Σ [6] 5.545000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5358 TORNILLO AVELLANADO GALVANIZADO DE 4" #8 0.10000 1.000000 2.000000 0.002500 0.000500 0.0068% 429990814 ND 0.0000% 0.0000%
0
5358 TOMACORRIENTE DOBLE AMERICANO 2P+E, 0.10000 1.000000 1.000000 0.002500 0.000250 0.0034% 4127805112 NP 0.0000% 0.0000%
NEMA 5-15R, 125/250VAC, 15A 0
5358 TERMINAL TIPO U #10-12 0.10000 1.000000 3.000000 0.002500 0.000750 0.0102% 462110521 ND 0.0000% 0.0000%
0
5358 CINTA DE VINILO AMARILLO (12.7MMX6.4MTS) 0.10000 1.000000 0.050000 0.002500 0.000010 0.0001% 3692000118 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.001760
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.459300


DESCRIPCIÓN INTERRUPTOR SIMPLE PLACA 15A,110-250V RENDIMIENTO (U/DÍA) 20.000000 REF ID-0092
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.172300
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 27.9576% SIN CPC EP 100.0000 27.9580%
%
%
SANITARIO GENERAL %
[B] = Σ [6] 3.446000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
2778 INTERRUPTOR SIMPLE 110-250V/15 A U 1.000000 2.190000 2.190000 37.7014% 4621103111 NP 0.0000% 0.0000%
[C] = Σ [6] 2.190000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
2100 INTERRUPTOR SIMPLE 110-250V/15 A 0.20000 1.000000 1.000000 0.002500 0.000500 0.0086% 4621103111 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.000500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 6.680120


DESCRIPCIÓN TABLERO TERMOPLÁCTICO DE DISTRIBUCIÓN MONOFÁSICO RENDIMIENTO (U/DÍA) 2.000000 REF ID-0093
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
1062 ETIQUETADORA DE TABLEROS h 1.000000 4.000000 1.200000 4.800000 3.6300% 4491423112 ND 40.0000% 1.4520%
246 MULTIMETRO h 1.000000 4.000000 1.000000 4.000000 3.0250% SIN CPC NP 0.0000% 0.0000%
3 AMOLADORA ELÉCTRICA h 1.000000 4.000000 1.170000 4.680000 3.5393% SIN CPC NP 0.0000% 0.0000%
[A] = Σ [7] 15.294400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
%
%
[B] = Σ [6] 36.288000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8115 TABLERO TERMOPLASTICO DE DISTRIBUCION U 1.000000 80.000000 80.000000 60.5003% 4391300172 ND 40.0000% 24.2000%
MONOFASICO 2F+N+PE 24M 127/220VAC
320X435X108MM
8116 TERMINAL AISLADO TIPO PUNTERA #10-8 U 3.000000 0.080000 0.240000 0.1815% 3755000181 ND 40.0000% 0.0730%
8117 AMARRAS PA 6.6 100% NYLON 150X3.2MM U 20.000000 0.020000 0.400000 0.3025% 4127805112 NP 0.0000% 0.0000%
[C] = Σ [6] 80.640000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5367 TABLERO TERMOPLASTICO DE DISTRIBUCION 1.00000 1.000000 1.000000 0.002500 0.002500 0.0019% 4391300172 ND 0.0000% 0.0000%
MONOFASICO 2F+N+PE 24M 127/220VAC 0
320X435X108MM
5367 TERMINAL AISLADO TIPO PUNTERA #10-8 0.10000 1.000000 3.000000 0.002500 0.000750 0.0006% 3755000181 ND 0.0000% 0.0000%
0
5367 AMARRAS PA 6.6 100% NYLON 150X3.2MM 0.10000 1.000000 20.000000 0.002500 0.005000 0.0038% 4127805112 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.008250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 152.065250


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES SANITARIAS UNIDAD pto
DESCRIPCIÓN PUNTO DE DESAGÜE DE PVC 50 MM, INC. ACCESORIOS RENDIMIENTO (U/DÍA) 4.000000 REF ID-0094
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.861400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 2.000000 4.060000 8.120000 26.4202% SIN CPC EP 100.0000 26.4200%
%
%
%
[B] = Σ [6] 17.228000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.050000 52.900000 2.645000 8.6061% 335001011 NP 0.0000% 0.0000%
1629 POLILIMPIA gal 0.010000 31.980000 0.319800 1.0405% 335001011 NP 0.0000% 0.0000%
2262 UNIÓN PVC 2", 50 MM U 1.000000 1.500000 1.500000 4.8806% 3632060120 ND 40.0000% 1.9520%
2274 CODO PVC 50 MM. X 90° DESAGÜE U 1.000000 1.600000 1.600000 5.2060% 363201011 ND 40.0000% 2.0820%
2307 TEE PVC 50 MM DESAGÜE U 1.000000 1.500000 1.500000 4.8806% 3632060116 ND 40.0000% 1.9520%
8083 TUBERIA DESAGÜE PVC 50MM m 3.000000 1.690000 5.070000 16.4964% 363201011 ND 40.0000% 6.5990%
[C] = Σ [6] 12.634800
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5349 POLIPEGA 3.78000 1.000000 0.050000 0.002500 0.000470 0.0015% 335001011 NP 0.0000% 0.0000%
0
5349 POLILIMPIA 3.78000 1.000000 0.010000 0.002500 0.000090 0.0003% 335001011 NP 0.0000% 0.0000%
0
5349 UNIÓN PVC 2", 50 MM 0.30000 1.000000 1.000000 0.002500 0.000750 0.0024% 3632060120 ND 0.0000% 0.0000%
0
5349 CODO PVC 50 MM. X 90° DESAGÜE 0.30000 1.000000 1.000000 0.002500 0.000750 0.0024% 363201011 ND 0.0000% 0.0000%
0
5349 TEE PVC 50 MM DESAGÜE 0.10000 1.000000 1.000000 0.002500 0.000250 0.0008% 3632060116 ND 0.0000% 0.0000%
0
5349 TUBERIA DESAGÜE PVC 50MM 1.00000 1.000000 3.000000 0.002500 0.007500 0.0244% 363201011 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.009810
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 35.344110


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES SANITARIAS UNIDAD pto
DESCRIPCIÓN PUNTO DE DESAGÜE DE PVC 100 MM, INC. ACCESORIOS RENDIMIENTO (U/DÍA) 4.000000 REF ID-0095
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.861400
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 2.000000 4.060000 8.120000 18.4251% SIN CPC EP 100.0000 18.4250%
%
%
%
[B] = Σ [6] 17.228000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.010000 52.900000 0.529000 1.2004% 335001011 NP 0.0000% 0.0000%
2276 CODO PVC 110 MM. X 90° DESAGÜE U 1.000000 4.550000 4.550000 10.3244% 363201011 ND 40.0000% 4.1300%
2309 TEE PVC 110 MM DESAGÜE U 1.000000 6.000000 6.000000 13.6146% 3632060116 ND 40.0000% 5.4460%
8055 UNIÓN PVC (DESAGÜE) 110 MM U 1.000000 2.000000 2.000000 4.5382% 3632060124 ND 40.0000% 1.8150%
8084 TUBO DESAGÜE PVC 110MM m 3.000000 4.190000 12.570000 28.5226% 363201011 ND 40.0000% 11.4090%
[C] = Σ [6] 25.968800
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5350 POLIPEGA 3.78000 1.000000 0.010000 0.002500 0.000090 0.0002% 335001011 NP 0.0000% 0.0000%
0
5350 POLILIMPIA 3.78000 1.000000 0.010000 0.002500 0.000090 0.0002% 335001011 NP 0.0000% 0.0000%
0
5350 CODO PVC 110 MM. X 90° DESAGÜE 0.50000 1.000000 1.000000 0.002500 0.001250 0.0028% 363201011 ND 0.0000% 0.0000%
0
5350 TEE PVC 110 MM DESAGÜE 0.25000 1.000000 1.000000 0.002500 0.000620 0.0014% 3632060116 ND 0.0000% 0.0000%
0
5350 UNIÓN PVC (DESAGÜE) 110 MM 1.00000 1.000000 1.000000 0.002500 0.002500 0.0057% 3632060124 ND 0.0000% 0.0000%
0
5350 TUBO DESAGÜE PVC 110MM 1.00000 1.000000 3.000000 0.002500 0.007500 0.0170% 363201011 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.012050
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 50.680790


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES SANITARIAS UNIDAD U
DESCRIPCIÓN SUMIDERO DE PISO DE 2" INCLUYE REJILLA RENDIMIENTO (U/DÍA) 12.000000 REF ID-0096
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.287130
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.666670 4.060000 2.706680 16.3972% SIN CPC EP 100.0000 16.3970%
%
%
%
[B] = Σ [6] 5.742700
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.010000 52.900000 0.529000 3.2047% 335001011 NP 0.0000% 0.0000%
4376 REJILLA 2" ALUMINIO U 1.000000 5.290000 5.290000 32.0472% 439412014 ND 40.0000% 12.8190%
4433 SIFON DESAGUE 50MM U 1.000000 4.650000 4.650000 28.1700% 3632060112 ND 40.0000% 11.2680%
[C] = Σ [6] 10.469000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1700 POLIPEGA 3.78000 1.000000 0.010000 0.002500 0.000090 0.0005% 335001011 NP 0.0000% 0.0000%
0
1700 REJILLA 2" ALUMINIO 3.00000 1.000000 1.000000 0.002500 0.007500 0.0454% 439412014 ND 0.0000% 0.0000%
0
1700 SIFON DESAGUE 50MM 0.20000 1.000000 1.000000 0.002500 0.000500 0.0030% 3632060112 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.008090
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 18.982960


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES SANITARIAS UNIDAD m
DESCRIPCIÓN TUBERÍA PVC DE 50 MM DE DESAGÜE RENDIMIENTO (U/DÍA) 28.000000 REF ID-0097
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.123050
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.285710 4.060000 1.159980 25.3168% SIN CPC EP 100.0000 25.3170%
%
%
%
[B] = Σ [6] 2.461100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.002000 52.900000 0.105800 2.3091% 335001011 NP 0.0000% 0.0000%
8083 TUBERIA DESAGÜE PVC 50MM m 1.080000 1.690000 1.825200 39.8354% 363201011 ND 40.0000% 15.9340%
[C] = Σ [6] 1.994960
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5287 POLIPEGA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0004% 335001011 NP 0.0000% 0.0000%
0
5287 POLILIMPIA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0004% 335001011 NP 0.0000% 0.0000%
0
5287 TUBERIA DESAGÜE PVC 50MM 1.00000 1.000000 1.080000 0.002500 0.002700 0.0589% 363201011 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 5.269120


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.123050
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.285710 4.060000 1.159980 16.4997% SIN CPC EP 100.0000 16.5000%
%
%
%
[B] = Σ [6] 2.461100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.002000 52.900000 0.105800 1.5049% 335001011 NP 0.0000% 0.0000%
[C] = Σ [6] 4.443560
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5351 POLIPEGA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0003% 335001011 NP 0.0000% 0.0000%
0
5351 POLILIMPIA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0003% 335001011 NP 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.002590
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.084840


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.123050
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.285710 4.060000 1.159980 17.4379% SIN CPC EP 100.0000 17.4380%
%
%
%
[B] = Σ [6] 2.461100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1627 POLIPEGA gal 0.002000 52.900000 0.105800 1.5905% 335001011 NP 0.0000% 0.0000%
[C] = Σ [6] 4.065260
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5352 POLIPEGA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0003% 335001011 NP 0.0000% 0.0000%
0
5352 POLILIMPIA 3.78000 1.000000 0.002000 0.002500 0.000020 0.0003% 335001011 NP 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.002660
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 7.649880


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA INSTALACIONES SANITARIAS UNIDAD U
DESCRIPCIÓN CAJA DE REVISIÓN DE 60 X 60 CON TAPA CERCO METÁLICO RENDIMIENTO (U/DÍA) 5.000000 REF ID-0100
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 4.828960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 3.000000 1.600000 4.060000 19.488000 16.1446% SIN CPC EP 100.0000 16.1450%
%
%
%
%
[B] = Σ [6] 28.227200
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
35 PLANCHAS NEGRA DE TOL122X244X2.0MM U 0.120000 44.150000 5.298000 4.3891% 412130511 NP 0.0000% 0.0000%
58 ANGULO 50X3MM PESO=13.71KG m 4.800000 4.890000 23.472000 19.4451% 412650111 ND 40.0000% 7.7780%
446 AGUA m3 0.030000 0.300000 0.009000 0.0075% 180000111 ND 40.0000% 0.0030%
1113 CLAVOS DE 2 " A 31/2" kg 0.200000 3.300000 0.660000 0.5468% 42999081426 ND 40.0000% 0.2190%
4040 SOLDADURA 60/11X1/8" kg 0.100000 3.260000 0.326000 0.2701% 354902311 ND 40.0000% 0.1080%
[C] = Σ [6] 85.737000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
1674 PLANCHAS NEGRA DE TOL122X244X2.0MM 46.7400 1.000000 0.120000 0.002500 0.014020 0.0116% 412130511 NP 0.0000% 0.0000%
00
1674 ANGULO 50X3MM PESO=13.71KG 2.28500 1.000000 4.800000 0.002500 0.027420 0.0227% 412650111 ND 0.0000% 0.0000%
0
1674 AGUA 1 1.000000 0.030000 0.002500 0.075000 0.0621% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
000.000
000
0
1674 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.200000 0.002500 0.000500 0.0004% 42999081426 ND 0.0000% 0.0000%
0
00
0
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
0
0
0
1674 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0002% 354902311 ND 0.0000% 0.0000%
0
00
[D] = Σ [7] 1.915920
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 138.815440


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA MAMPOSTERIA UNIDAD m2
DESCRIPCIÓN MAMPOSTERÍA DE BLOQUE DE 20CM RENDIMIENTO (U/DÍA) 12.000000 REF ID-0101
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.353800
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.666670 4.060000 2.706680 18.7703% SIN CPC EP 100.0000 18.7700%
%
%
%
[B] = Σ [6] 5.742700
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0208% 180000111 ND 40.0000% 0.0080%

[C] = Σ [6] 7.838500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
396 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.1734% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
00
00
[D] = Σ [7] 0.485000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.583000


DESCRIPCIÓN MAMPOSTERÍA DE BLOQUE DE 15CM RENDIMIENTO (U/DÍA) 15.000000 REF ID-0102
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.283030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.533330 4.060000 2.165320 18.0074% SIN CPC EP 100.0000 18.0070%
%
%
%
[B] = Σ [6] 4.594100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0249% 180000111 ND 40.0000% 0.0100%

[C] = Σ [6] 6.757500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
394 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2079% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
0
00
[D] = Σ [7] 0.390000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 13.828330


DESCRIPCIÓN MAMPOSTERÍA DE LADRILLO BURRITO PARA PATAS DE MESONES RENDIMIENTO (U/DÍA) 15.000000 REF ID-0103
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.229700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.533330 4.060000 2.165320 14.2354% SIN CPC EP 100.0000 14.2350%
%
%
%
[B] = Σ [6] 4.594100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.015000 0.300000 0.004500 0.0296% 180000111 ND 40.0000% 0.0120%

672 7L RASILLA 7X19X39(12.5XM2) U 33.000000 0.250000 8.250000 54.2379% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 10.019820
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
403 AGUA 1 1.000000 0.015000 0.002500 0.037500 0.2465% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
403 7L RASILLA 7X19X39(12.5XM2) 3.00000 1.000000 33.000000 0.002500 0.247500 1.6271% 4292100117 NP 0.0000% 0.0000%
0
00
[D] = Σ [7] 0.367150
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 17.492380


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
DESCRIPCIÓN EXCAVACIÓN MANUAL EN PLINTOS Y CIMIENTOS RENDIMIENTO (U/DÍA) 10.000000 REF ID-0104
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.506960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.800000 4.060000 6.496000 61.0173% SIN CPC EP 100.0000 61.0170%
%
%
%
[B] = Σ [6] 10.139200
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 12.243090


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA PISOS UNIDAD m2
DESCRIPCIÓN MASILLADO Y ALISADO DE PISOS RENDIMIENTO (U/DÍA) 15.000000 REF ID-0107
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.337970
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.533330 4.060000 4.330640 49.8684% SIN CPC EP 100.0000 49.8680%
%
%
%
[B] = Σ [6] 6.759420
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0345% 180000111 ND 40.0000% 0.0140%

[C] = Σ [6] 1.493000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
542 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2879% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
00
[D] = Σ [7] 0.093750
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.986770


DESCRIPCIÓN MASILLADO DE LOSA INCLUYE IMPERMEABILIZANTE RENDIMIENTO (U/DÍA) 12.500000 REF ID-0108
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.405570
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.640000 4.060000 5.196800 46.6345% SIN CPC EP 100.0000 46.6350%
%
%
%
[B] = Σ [6] 8.111360
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.015000 0.300000 0.004500 0.0404% 180000111 ND 40.0000% 0.0160%

[C] = Σ [6] 2.518500
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
539 AGUA 1 1.000000 0.015000 0.002500 0.037500 0.3365% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
0
00
[D] = Σ [7] 0.108250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 12.815230


DESCRIPCIÓN CERÁMICA DE PISO DE 0.30 X 0.30CM ANTIDESLIZANTE RENDIMIENTO (U/DÍA) 16.000000 REF ID-0109
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.465350
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.500000 4.060000 2.030000 10.5443% SIN CPC EP 100.0000 10.5440%
%
%
%
[B] = Σ [6] 4.307000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.003200 0.300000 0.000960 0.0050% 180000111 ND 40.0000% 0.0020%

504 CERÁMICA OLYMPUS ANTIDESLIZANTE 30X30 DE m2 1.050000 11.650000 12.232500 63.5387% 373100013 NP 0.0000% 0.0000%
EXPORTACIÓN
CERÁMICA
3982 BONDEX STANDARD kg 5.000000 0.240000 1.200000 6.2331% 449160615 ND 40.0000% 2.4930%
[C] = Σ [6] 14.411460
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
490 AGUA 1 1.000000 0.003200 0.002500 0.008000 0.0416% 180000111 ND 0.0000% 0.0000%
000.000
000
490 CERÁMICA OLYMPUS ANTIDESLIZANTE 30X30 DE 18.0000 1.000000 1.050000 0.002500 0.047250 0.2454% 373100013 NP 0.0000% 0.0000%
EXPORTACIÓN 00
CERÁMICA 0
490 BONDEX STANDARD 1.00000 1.000000 5.000000 0.002500 0.012500 0.0649% 449160615 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.068250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 22.139870


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA PISOS UNIDAD m
DESCRIPCIÓN BARREDERAS DE CERÁMICA 10CM RENDIMIENTO (U/DÍA) 40.000000 REF ID-0110
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.186140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.200000 4.060000 0.812000 20.0283% SIN CPC EP 100.0000 20.0280%
%
%
%
[B] = Σ [6] 1.722800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0740% 180000111 ND 40.0000% 0.0300%

503 CERÁMICA OLYMPUS ANTIDESLIZANTE 40X40 DE m2 0.110000 11.650000 1.281500 31.6086% 373100013 NP 0.0000% 0.0000%
EXPORTACIÓN
522 PORCELANA EN POLVO (BLANCA) kg 0.150000 4.890000 0.733500 18.0920% 354902422 NP 0.0000% 0.0000%
3982 BONDEX STANDARD kg 0.400000 0.240000 0.096000 2.3679% 449160615 ND 40.0000% 0.9470%
[C] = Σ [6] 2.114000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
479 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.6166% 180000111 ND 0.0000% 0.0000%
000.000
000
479 CERÁMICA OLYMPUS ANTIDESLIZANTE 40X40 DE 18.0000 1.000000 0.110000 0.002500 0.004950 0.1221% 373100013 NP 0.0000% 0.0000%
EXPORTACIÓN 00
479 PORCELANA EN POLVO (BLANCA) 1.00000 1.000000 0.150000 0.002500 0.000380 0.0094% 354902422 NP 0.0000% 0.0000%
0
479 BONDEX STANDARD 1.00000 1.000000 0.400000 0.002500 0.001000 0.0247% 449160615 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.031330
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 4.662410


DESCRIPCIÓN MASILLADO Y ALISADO DE PISOS CON IMPERMEABILIZANTES RENDIMIENTO (U/DÍA) 15.000000 REF ID-0111
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.337970
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.533330 4.060000 4.330640 42.0971% SIN CPC EP 100.0000 42.0970%
%
%
%
[B] = Σ [6] 6.759420
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0292% 180000111 ND 40.0000% 0.0120%

[C] = Σ [6] 3.093000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
545 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2430% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
0
00
[D] = Σ [7] 0.096870
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 11.830350


DESCRIPCIÓN CONTRAPISO H.S 210 KG/CM2, E=10CM PIEDRA BOLA, MALLA ELECTROSOLDADA R131(5X15) Y POLIETILENO RENDIMIENTO (U/DÍA) 50.000000 REF ID-0112
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 1.058830
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 5.000000 0.160000 4.060000 3.248000 13.6541% SIN CPC EP 100.0000 13.6540%
%
%
%
[B] = Σ [6] 4.632640
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
7 MALLA ELECTRO R-131 (5.15) m2 1.000000 3.920000 3.920000 16.4791% 4294300113 ND 40.0000% 6.5920%
446 AGUA m3 0.013560 0.300000 0.004070 0.0171% 180000111 ND 40.0000% 0.0070%
1113 CLAVOS DE 2 " A 31/2" kg 0.060000 3.300000 0.198000 0.8324% 42999081426 ND 40.0000% 0.3330%
4518 POLIETILENO NEGRO m2 1.000000 0.700000 0.700000 2.9427% 262100913 ND 40.0000% 1.1770%
[C] = Σ [6] 17.329730
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
505 MALLA ELECTRO R-131 (5.15) 2.06000 1.000000 1.000000 0.002500 0.005150 0.0216% 4294300113 ND 0.0000% 0.0000%
0
505 AGUA 1 1.000000 0.013560 0.002500 0.033900 0.1425% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
000.000
000
505 ALAMBRE GALV. #18 1.00000 1.000000 0.002000 0.002500 0.000000 0.0000% 412630035 ND 0.0000% 0.0000%
0
505 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.060000 0.002500 0.000150 0.0006% 42999081426 ND 0.0000% 0.0000%
0
0
0
00
505 POLIETILENO NEGRO 0.10000 1.000000 1.000000 0.002500 0.000250 0.0011% 262100913 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.766450
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 27.355800


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA PRELIMINARES UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.163500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
%
OC. C1) %
[B] = Σ [6] 0.923350
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 0.020000 3.300000 0.066000 4.1414% 42999081426 ND 40.0000% 1.6570%
DIAMETRO
7700 PIOLA lb 0.040000 4.000000 0.160000 10.0397% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 0.505000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
6 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.020000 0.002500 0.000050 0.0031% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
6 PIOLA 0.01000 1.000000 0.040000 0.002500 0.000000 0.0000% 4292100117 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.001820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.832720


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA RECUBRIMIENTOS UNIDAD m2
DESCRIPCIÓN CERÁMICA PARA PAREDES RENDIMIENTO (U/DÍA) 20.000000 REF ID-0114
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.372280
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 8.5251% SIN CPC EP 100.0000 8.5250%
%
%
%
[B] = Σ [6] 3.445600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.003000 0.300000 0.000900 0.0047% 180000111 ND 40.0000% 0.0020%

501 CERÁMICA 25X33 TIPO GRAYMAN m2 1.050000 11.850000 12.442500 65.3166% 373100013 NP 0.0000% 0.0000%
CERÁMICA
3863 BONDEX PLUS DE 25KG kg 6.000000 0.290000 1.740000 9.1341% 354900423 NP 0.0000% 0.0000%
[C] = Σ [6] 15.161400
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1003 AGUA 1 1.000000 0.003000 0.002500 0.007500 0.0394% 180000111 ND 0.0000% 0.0000%
000.000
000
1003 CERÁMICA 25X33 TIPO GRAYMAN 18.0000 1.000000 1.050000 0.002500 0.047250 0.2480% 373100013 NP 0.0000% 0.0000%
00
CERÁMICA 0
1003 BONDEX PLUS DE 25KG 1.00000 1.000000 6.000000 0.002500 0.015000 0.0787% 354900423 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.070250
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 21.906960


DESCRIPCIÓN PORCELANATO EN MESÓN RENDIMIENTO (U/DÍA) 15.000000 REF ID-0115
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.496360
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.533330 4.060000 2.165320 7.9823% SIN CPC EP 100.0000 7.9820%
%
%
%
[B] = Σ [6] 4.594100
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.002000 0.300000 0.000600 0.0022% 180000111 ND 40.0000% 0.0010%

522 PORCELANA EN POLVO (BLANCA) kg 0.100000 4.890000 0.489000 1.8027% 354902422 NP 0.0000% 0.0000%
538 PORCELANATO PROYECTO BEIGE m2 1.030000 18.000000 18.540000 68.3460% 373700215 NP 0.0000% 0.0000%
3980 BONDEX PREMIUN PORCELANATO RAPIDO 25KG kg 6.000000 0.490000 2.940000 10.8380% 354900423 NP 0.0000% 0.0000%
[C] = Σ [6] 21.969600
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1111 AGUA 1 1.000000 0.002000 0.002500 0.005000 0.0184% 180000111 ND 0.0000% 0.0000%
000.000
000
1111 PORCELANA EN POLVO (BLANCA) 1.00000 1.000000 0.100000 0.002500 0.000250 0.0009% 354902422 NP 0.0000% 0.0000%
0
1111 PORCELANATO PROYECTO BEIGE 18.0000 1.000000 1.030000 0.002500 0.046350 0.1709% 373700215 NP 0.0000% 0.0000%
00
1111 BONDEX PREMIUN PORCELANATO RAPIDO 25KG 1.00000 1.000000 6.000000 0.002500 0.015000 0.0553% 354900423 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.066600
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 31.195660


DESCRIPCIÓN PINTURA DE CAUCHO LÁTEX VINYL ACRÍLICO EN EXTERIORES(TRES MANOS) RENDIMIENTO (U/DÍA) 40.000000 REF ID-0116
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.126140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.200000 4.060000 0.812000 21.9195% SIN CPC EP 100.0000 21.9200%
%
16 PINTOR 1.000000 0.200000 4.100000 0.820000 22.1355% SIN CPC EP 100.0000 22.1350%
%
%
[B] = Σ [6] 1.722800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.4049% 180000111 ND 40.0000% 0.1620%

670 RODILLO DE FELPA PARA PINTAR U 0.030000 3.500000 0.105000 2.8344% 433310013 NP 0.0000% 0.0000%
3748 PINTURA DE AGUA LÁTEX VINYL ACRÍLICO gal 0.070000 18.710000 1.309700 35.3547% 351100011 NP 0.0000% 0.0000%
4030 LIJA DE AGUA 9X11 U 0.500000 0.600000 0.300000 8.0983% 379100013 ND 40.0000% 3.2390%
[C] = Σ [6] 1.729700
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1161 AGUA 1 1.000000 0.050000 0.002500 0.125000 3.3743% 180000111 ND 0.0000% 0.0000%
000.000
000
1161 RODILLO DE FELPA PARA PINTAR 0.50000 1.000000 0.030000 0.002500 0.000040 0.0011% 433310013 NP 0.0000% 0.0000%
0
1161 PINTURA DE AGUA LÁTEX VINYL ACRÍLICO 3.78000 1.000000 0.070000 0.002500 0.000660 0.0178% 351100011 NP 0.0000% 0.0000%
0
1161 LIJA DE AGUA 9X11 0.10000 1.000000 0.500000 0.002500 0.000120 0.0032% 379100013 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.125820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 4.260130


DESCRIPCIÓN PINTURA DE CAUCHO LATEX VINIL ACRILICO DOS MANOS INTERIOR RENDIMIENTO (U/DÍA) 50.000000 REF ID-0117
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.100910
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.160000 4.060000 0.649600 19.9321% SIN CPC EP 100.0000 19.9320%
%
16 PINTOR 1.000000 0.160000 4.100000 0.656000 20.1284% SIN CPC EP 100.0000 20.1280%
%
%
[B] = Σ [6] 1.378240
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0921% 180000111 ND 40.0000% 0.0370%

670 RODILLO DE FELPA PARA PINTAR U 0.030000 3.500000 0.105000 3.2218% 433310013 NP 0.0000% 0.0000%
3748 PINTURA DE AGUA LÁTEX VINYL ACRÍLICO gal 0.060000 18.710000 1.122600 34.4454% 351100011 NP 0.0000% 0.0000%
3787 EMPASTE (INTERIORES) gal 0.020000 11.170000 0.223400 6.8547% 547400112 NP 0.0000% 0.0000%
4030 LIJA DE AGUA 9X11 U 0.500000 0.600000 0.300000 9.2051% 379100013 ND 40.0000% 3.6820%
[C] = Σ [6] 1.754000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
1162 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.7671% 180000111 ND 0.0000% 0.0000%
000.000
000
1162 RODILLO DE FELPA PARA PINTAR 0.50000 1.000000 0.030000 0.002500 0.000040 0.0012% 433310013 NP 0.0000% 0.0000%
0
1162 PINTURA DE AGUA LÁTEX VINYL ACRÍLICO 3.78000 1.000000 0.060000 0.002500 0.000570 0.0175% 351100011 NP 0.0000% 0.0000%
0
1162 EMPASTE (INTERIORES) 3.78000 1.000000 0.020000 0.002500 0.000190 0.0058% 547400112 NP 0.0000% 0.0000%
0
1162 LIJA DE AGUA 9X11 0.10000 1.000000 0.500000 0.002500 0.000120 0.0037% 379100013 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.025920
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 3.747930


COMPONENTE LABORATORIO DE CLORACION CATEGORÍA VARIOS UNIDAD m
DESCRIPCIÓN PICADO Y CORCHADO DE MAMPOSTERIA PARA INSTALACIONES RENDIMIENTO (U/DÍA) 13.333333 REF ID-0118
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.258420
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.600000 4.060000 2.436000 28.8587% SIN CPC EP 100.0000 28.8590%
%
%
%
[B] = Σ [6] 5.168400
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0355% 180000111 ND 40.0000% 0.0140%

447 ARENA FINA m3 0.012000 13.750000 0.165000 1.9547% 153100114 ND 40.0000% 0.7820%
[C] = Σ [6] 2.858300
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5366 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2962% 180000111 ND 0.0000% 0.0000%
000.000
000
5366 ARENA FINA 1 1.000000 0.012000 0.002500 0.030000 0.3554% 153100114 ND 0.0000% 0.0000%
000.000
000
000.000
000
00
[D] = Σ [7] 0.156000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.707280


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA AGUA POTABLE UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.726080
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.444440 4.060000 3.608850 38.3536% SIN CPC EP 100.0000 38.3540%
%
%
%
[B] = Σ [6] 5.632830
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.010000 0.300000 0.003000 0.0319% 180000111 ND 40.0000% 0.0130%

447 ARENA FINA m3 0.020000 13.750000 0.275000 2.9226% 153100114 ND 40.0000% 1.1690%
[C] = Σ [6] 2.943000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5310 AGUA 1 1.000000 0.010000 0.002500 0.025000 0.2657% 180000111 ND 0.0000% 0.0000%
000.000
000
5310 ARENA FINA 1 1.000000 0.020000 0.002500 0.050000 0.5314% 153100114 ND 0.0000% 0.0000%
000.000
000
0
00
[D] = Σ [7] 0.107500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.820830


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA AGUA POTABLE UNIDAD m2
DESCRIPCIÓN PINTURA IMPERMEABILIZANTE PARA HORMIGON RENDIMIENTO (U/DÍA) 32.000000 REF ID-0120
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.204000
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.250000 4.060000 2.030000 34.2079% SIN CPC EP 100.0000 34.2080%
%
16 PINTOR 2.000000 0.250000 4.100000 2.050000 34.5449% SIN CPC EP 100.0000 34.5450%
%
[B] = Σ [6] 4.080000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
4030 LIJA DE AGUA 9X11 U 0.250000 0.600000 0.150000 2.5277% 379100013 ND 40.0000% 1.0110%
8066 PINTURA IMPERMEABILIZANTE PARA HORMIGON gal 0.100000 15.000000 1.500000 25.2767% 351100011 ND 40.0000% 10.1110%
[C] = Σ [6] 1.650000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5311 LIJA DE AGUA 9X11 0.10000 1.000000 0.250000 0.002500 0.000060 0.0010% 379100013 ND 0.0000% 0.0000%
0
5311 PINTURA IMPERMEABILIZANTE PARA HORMIGON 1.00000 1.000000 0.100000 0.002500 0.000250 0.0042% 351100011 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.000310
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 6.824450


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA AGUA POTABLE UNIDAD U
DESCRIPCIÓN TAPA METALICA CON TOOL DE 90x90cm RENDIMIENTO (U/DÍA) 3.200000 REF ID-0121
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
145 SOLDADORA ELÉCTRICA 300 A h 1.000000 2.500000 2.500000 6.250000 5.0204% 442400211 NP 0.0000% 0.0000%
[A] = Σ [7] 7.777500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 2.500000 4.060000 20.300000 16.3061% SIN CPC EP 100.0000 16.3060%
%
40 TECNICO ELECTROMECANICO DE CONSTRUCCIONES 1.000000 2.500000 4.100000 10.250000 8.2334% SIN CPC EP 100.0000 8.2330%
%
[B] = Σ [6] 30.550000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
4040 SOLDADURA 60/11X1/8" kg 0.050000 3.260000 0.163000 0.1309% 354902311 ND 40.0000% 0.0520%
8069 TAPA METALICA CON TOOL DE 90X90cm U 1.000000 86.000000 86.000000 69.0801% 412110012 ND 40.0000% 27.6320%
[C] = Σ [6] 86.163000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5312 SOLDADURA 60/11X1/8" 1.00000 1.000000 0.050000 0.002500 0.000120 0.0001% 354902311 ND 0.0000% 0.0000%
0
5312 TAPA METALICA CON TOOL DE 90X90cm 1.00000 1.000000 1.000000 0.002500 0.002500 0.0020% 412110012 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002620
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 143.167080


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA AGUA POTABLE UNIDAD m
DESCRIPCIÓN ESCALERA MARINERA / 4.0 PELDAÑOS X METRO, ANCLADO RENDIMIENTO (U/DÍA) 10.000000 REF ID-0122
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.508000
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.800000 4.060000 3.248000 5.3531% SIN CPC EP 100.0000 5.3530%
%
%
%
[B] = Σ [6] 10.160000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
8127 ESCALERA MARINERA 4 PELDAÑOS X METRO m 1.000000 50.000000 50.000000 82.4056% 351100114 ND 40.0000% 32.9620%
[C] = Σ [6] 50.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5305 ESCALERA MARINERA 4 PELDAÑOS X METRO 3.00000 1.000000 1.000000 0.002500 0.007500 0.0124% 351100114 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.007500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 69.776820


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA ESTRUCTURA UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.158420
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.250000 4.060000 2.030000 22.0873% SIN CPC EP 100.0000 22.0870%
%
%
%
[B] = Σ [6] 3.168500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 5.657050
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
0
0
5375 GANCHOS WALER 1.00000 1.000000 2.380000 0.002500 0.005950 0.0647% 321970019 NP 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.206820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.569410


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
%
[A] = Σ [7] 4.469700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 4.000000 1.000000 4.060000 16.240000 14.0885% SIN CPC EP 100.0000 14.0890%
%
%
%
%
[B] = Σ [6] 28.994000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.250000 0.300000 0.075000 0.0651% 180000111 ND 40.0000% 0.0260%

[C] = Σ [6] 76.345000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5150 AGUA 1 1.000000 0.250000 0.002500 0.625000 0.5422% 180000111 ND 0.0000% 0.0000%
000.000
000
000.000
000
000.000
000
00
[D] = Σ [7] 5.462500
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 132.561880


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA ESTRUCTURA UNIDAD kg
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.075430
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 0.040000 1.000000 4.060000 0.162400 7.5368% SIN CPC EP 100.0000 7.5370%
%
%
%
[B] = Σ [6] 0.708600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 1.368000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
0
5176 ALAMBRE GALV. #18 1.00000 1.000000 0.050000 0.002500 0.000120 0.0056% 412630035 ND 0.0000% 0.0000%
0
[D] = Σ [7] 0.002740
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.034450
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.080000 4.060000 0.324800 2.3116% SIN CPC EP 100.0000 2.3120%
%
%
%
[B] = Σ [6] 0.689120
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.100000 3.300000 0.330000 2.3486% 42999081426 ND 40.0000% 0.9390%
[C] = Σ [6] 13.230000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5374 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.100000 0.002500 0.000250 0.0018% 42999081426 ND 0.0000% 0.0000%
0
CEPILLADO 0
20
0
[D] = Σ [7] 0.097580
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.158830


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.986700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.500000 4.060000 12.180000 8.2106% SIN CPC EP 100.0000 8.2110%
%
%
%
[B] = Σ [6] 16.734000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
760 F'C = 280 KG/CM2 (INCLUYE: BOMBA, TRANSPORTE, m3 1.050000 120.000000 126.000000 84.9367% 375100021 ND 40.0000% 33.9750%
PLASTIFICANTE)
[C] = Σ [6] 126.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
152 F'C = 280 KG/CM2 (INCLUYE: BOMBA, 1 1.000000 1.050000 0.002500 2.625000 1.7695% 375100021 ND 0.0000% 0.0000%
000
[D] = Σ [7] 2.625000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 170.597560


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.986700
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 6.000000 0.500000 4.060000 12.180000 9.2119% SIN CPC EP 100.0000 9.2120%
%
%
%
[B] = Σ [6] 16.734000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 110.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000
[D] = Σ [7] 2.500000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 152.053810


DESCRIPCIÓN ENCOFRADO/DESENCOFRADO CIRCULAR DOS LADOS RENDIMIENTO (U/DÍA) 40.000000 REF ID-0129
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.086140
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.200000 4.060000 0.812000 2.6203% SIN CPC EP 100.0000 2.6200%
%
%
%
[B] = Σ [6] 1.722800
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.800000 3.300000 2.640000 8.5192% 42999081426 ND 40.0000% 3.4080%
[C] = Σ [6] 29.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5364 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.800000 0.002500 0.002000 0.0065% 42999081426 ND 0.0000% 0.0000%
0
20
0
0
[D] = Σ [7] 0.180040
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 35.637330


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
168 VOLQUETA 8 M3 h 1.000000 0.100000 30.450000 3.045000 35.3227% 491140017 NP 0.0000% 0.0000%
[A] = Σ [7] 7.120030
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.100000 4.060000 0.406000 4.7097% SIN CPC EP 100.0000 4.7100%
%
%
%
[B] = Σ [6] 1.500500
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.726480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.133330 4.060000 1.082640 5.0077% SIN CPC EP 100.0000 5.0080%
%
%
[B] = Σ [6] 1.143170
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 16.750000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
000.000
000
000.000
000
[D] = Σ [7] 3.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 24.862600


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 2.725350
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.500000 4.060000 2.030000 8.7817% SIN CPC EP 100.0000 8.7820%
%
%
%
[B] = Σ [6] 4.307000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.030000 0.300000 0.009000 0.0389% 180000111 ND 40.0000% 0.0160%

[C] = Σ [6] 13.509000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
80 AGUA 1 1.000000 0.030000 0.002500 0.075000 0.3244% 180000111 ND 0.0000% 0.0000%

000.000
000
80 SUBBASE CLASE 3 1 1.000000 1.000000 0.002500 2.500000 10.8149% 153200015 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 2.575000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 26.583800


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 1.925480
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 2.000000 0.400000 4.060000 3.248000 45.5216% SIN CPC EP 100.0000 45.5220%
%
%
%
[B] = Σ [6] 5.069600
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

[C] = Σ [6] 0.015000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5136 AGUA 1 1.000000 0.050000 0.002500 0.125000 1.7519% 180000111 ND 0.0000% 0.0000%
000.000
000
[D] = Σ [7] 0.125000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340


[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 4.336960
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.106670 4.060000 0.433080 7.5447% SIN CPC EP 100.0000 7.5450%
%
%
%
CONSTRUCCIÓN %
[B] = Σ [6] 1.403240
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 6.601230


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA PRELIMINARES UNIDAD m2
DESCRIPCIÓN LIMPIEZA Y DESBROCE DEL TERRENO NATURAL RENDIMIENTO (U/DÍA) 55.000000 REF ID-0135
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.062650
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.145450 4.060000 0.590530 44.8884% SIN CPC EP 100.0000 44.8880%
%
%
%
[B] = Σ [6] 1.252900
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
[C] = Σ [6] 0.000000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
[D] = Σ [7] 0.000000
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.512880


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA PRELIMINARES UNIDAD m2
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.163500
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
%
%
OC. C1) %
[B] = Σ [6] 0.923350
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1113 CLAVOS DE 2 " A 31/2" kg 0.020000 3.300000 0.066000 4.1414% 42999081426 ND 40.0000% 1.6570%
DIAMETRO
7700 PIOLA lb 0.040000 4.000000 0.160000 10.0397% 4292100117 NP 0.0000% 0.0000%
[C] = Σ [6] 0.505000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
6 CLAVOS DE 2 " A 31/2" 1.00000 1.000000 0.020000 0.002500 0.000050 0.0031% 42999081426 ND 0.0000% 0.0000%
0
DE DIAMETRO 0
0
6 PIOLA 0.01000 1.000000 0.040000 0.002500 0.000000 0.0000% 4292100117 NP 0.0000% 0.0000%
0
[D] = Σ [7] 0.001820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1.832720


COMPONENTE TANQUE DE ALMACENAMIENTO CATEGORÍA VARIOS UNIDAD m2
DESCRIPCIÓN ENCOFRADO/DESENCOFRADO HORIZONTAL RENDIMIENTO (U/DÍA) 20.000000 REF ID-0137
[A] - EQUIPO
[1] [2] [3] [4] [5] [6] [7]=[4]x[5]x[6] [8] = [7]/[P] [9] [10] [11] [12]=[8]x[11]
%
%
[A] = Σ [7] 0.208600
[B] - MANO DE OBRA

[1] [2] [3] [4] [5] [6]=[3]x[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1 PEON 1.000000 0.400000 4.060000 1.624000 9.3379% SIN CPC EP 100.0000 9.3380%
%
%
%
[B] = Σ [6] 4.172000
[C] - MATERIAL
[1] [2] [3] [4] [5] [6]=[4]x[5] [7]=[6]/[P] [8] [9] [10] [11]=[7]x[10]
1112 CLAVOS DE 1 1/2"X4" kg 0.200000 3.300000 0.660000 3.7950% 42999081426 ND 40.0000% 1.5180%
3941 DESMOLDANTE PARA ENCOFRADOS DE MADERA gal 0.100000 8.810000 0.881000 5.0657% 333800231 ND 40.0000% 2.0260%
[C] = Σ [6] 12.941000
[D] - TRANSPORTE
(KG) KGKM)
[1] [2] [3] [4] [5] [6] [7]=[3]x[4]x[5]x[6] [8]=[7]/[P] [9] [10] [11] [12]=[8]x[11]
5373 CLAVOS DE 1 1/2"X4" 1.00000 1.000000 0.200000 0.002500 0.000500 0.0029% 42999081426 ND 0.0000% 0.0000%
0
20
5373 DESMOLDANTE PARA ENCOFRADOS DE MADERA 3.78000 1.000000 0.100000 0.002500 0.000940 0.0054% 333800231 ND 0.0000% 0.0000%
0
0
[D] = Σ [7] 0.069820
SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 20.000140

Empresa Municipal de Agua Potable Y Alcantarillado Epaa Mejía Ep

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Empresa Municipal de Agua Potable Y Alcantarillado Epaa Mejía Ep

Cargado por

Copyright:

Formatos disponibles

EMPRESA MUNICIPAL DE AGUA POTABLE Y ALCANTARILLADO EPAA MEJÍA EP

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA AGUA POTABLE UNIDAD m2

DESCRIPCIÓN ENLUCIDO IMPERMEABILIZADO RENDIMIENTO (U/DÍA) 18.000000 REF ID-0001

[B] - MANO DE OBRA

446 AGUA m3 0.010000 0.300000 0.003000 0.0319% 180000111 ND 40.0000% 0.0130%

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.820830

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 10.820830

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA AGUA POTABLE UNIDAD U

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 1 733.464870

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 1 733.464870

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA CUBIERTAS UNIDAD m2

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 66.037630

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 66.037630

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD m2

DESCRIPCIÓN ENCOFRADO/DESENCOFRADO RENDIMIENTO (U/DÍA) 100.000000 REF ID-0004

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 16.158830

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 16.158830

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD kg

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 2.477980

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 2.477980

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD m2

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 10.569410

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 10.569410

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD m3

[B] - MANO DE OBRA

446 AGUA m3 0.250000 0.300000 0.075000 0.0651% 180000111 ND 40.0000% 0.0260%

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 132.561880

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 132.561880

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA ESTRUCTURA UNIDAD m3

[B] - MANO DE OBRA

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 152.053810

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 152.053810

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3

[B] - MANO DE OBRA

[C] = Σ [6] 0.000000

[D] = Σ [7] 0.000000

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 9.913610

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 9.913610

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3

[B] - MANO DE OBRA

446 AGUA m3 0.050000 0.300000 0.015000 0.2102% 180000111 ND 40.0000% 0.0840%

SUBTOTAL 2 ($) [S] = [P] + [Q] + [R] 8.205340

VALOR PRESUPUESTADO ($) [T] = [S] x 100.0000% 8.205340

ANÁLISIS DE PRECIOS UNITARIOS

COMPONENTE CAMARA DE AIREACIÓN CATEGORÍA MOVIMIENTO DE TIERRAS UNIDAD m3

DESCRIPCIÓN EXCAVACIÓN H= 3 A 4 M CON MÁQUINA RENDIMIENTO (U/DÍA) 75.000000 REF ID-0011

[B] - MANO DE OBRA

[C] = Σ [6] 0.000000