Analisis de Precios Unitarios Apus

GOBIERNO AUTONOMO DESCENTRALIZADO PARROQUIAL RURAL UNIÓN MILAGREÑA.
PROYECTO: CONSTRUCCIÓN DE AULAS Y BATERIAS SANITARIAS PARA FORTALECER EL SISTEMA EDUCATIVO EN LA ESCUELA DE EDUCACION
BASICA LUIS URDANETA, UNIDAD EDUCATIVA RIO CHINGUAL Y UNIDAD EDUCATIVA GALO PLAZA LASSO, PARROQUIA UNION MILAGREÑA,
CANTÓN LA JOYA DE LOS SACHAS, PROVINCIA DE ORELLANA.
UBICACION: PARROQUIA UNIÓN MILAGREÑA, CANTÓN LA JOYA DE LOS SACHAS, PROVINCIA DE ORELLANA.
ANALISIS DE PRECIOS UNITARIOS HOJA 1 DE 422

RUBRO : 1 UNIDAD: m2
DETALLE : Limpieza manual del terreno 541.20
1 5.00
EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

DESCRIPCION -1877629862
A B C=AxB R D=CxR
Herramienta Menor 5% de M.O. 0.07
SUBTOTAL M 0.07
MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

DESCRIPCION A B C=AxB R D=CxR
MAESTRO MAYOR EJEC. OBRA CIVIL EO C1 0.10 4.65 0.47 0.32000 0.15
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47
MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

DESCRIPCION A B C=AxB
SUBTOTAL O 0.00
TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SUBTOTAL P 0.00
-1,877,629,862.00
TOTAL COSTO DIRECTO (M+N+O+P) 1.54
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
COSTO TOTAL DEL RUBRO 1.85
VALOR UNITARIO 1.85
SON: UN DOLAR, 85/100 CENTAVOS

ESTOS PRECIOS NO INCLUYEN IVA
UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ELABORADO

DETALLE : Replanteo y nivelación con equipo topografico 541.20
wch78 5.00

A B C=AxB R D=CxR
EQUIPO DE TOPOGRAFÍA 1.00 5.00 5.00 0.08000 0.40
SUBTOTAL M 0.47

TOPÓGRAFO (EN CONSTRUCCIÓN) EO C1 1.00 4.65 4.65 0.08000 0.37
CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

MADERA, TIRA 2.5CMX2.5CMX300CM U 0.20000 0.30 0.06
SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34
SON: DOS DOLARES, 34/100 CENTAVOS


ELABORADO

DETALLE : Excavación manual en suelo natural 121.28
3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 13.57
SON: TRECE DOLARES, 57/100 CENTAVOS


ELABORADO

DETALLE : Relleno compactado - mejoramiento capas=20 cm 70.76
ELQIH 5.00

A B C=AxB R D=CxR
COMPACTADOR MECÁNICO 1.00 5.00 5.00 0.40000 2.00
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

PÉTREOS, LASTRE ZARANDEADO 2" M3 1.16000 17.00 19.72
AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00
SON: TREINTA Y DOS DOLARES, 65/100 CENTAVOS


ELABORADO

DETALLE : Relleno con material de sitio 59.59
126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99
SON: OCHO DOLARES, 99/100 CENTAVOS


ELABORADO

DETALLE : H. Ciclopeo 60 % H. Simple f´c=180 kg/cm2 40 % piedra bola 17.62
6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

OPERADOR DE EQUIPO LIVIANO EO D2 1.00 4.19 4.19 0.80000 3.35
CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

CEMENTO PORTLAND TIPO GU SACO 4.02000 8.00 32.16
PÉTREOS, RIPIO TRITURADO 3/4" M3 0.57000 18.00 10.26
PÉTREOS, ARENA DE RÍO M3 0.39000 15.00 5.85
PÉTREOS, PIEDRA BOLA M3 0.40000 15.00 6.00
AGUA M3 0.14400 0.50 0.07
PLASTIFICANTE KG 1.30000 1.75 2.28
MADERA, TABLA ENCOFRADO 2.5CMX20CMX300CM U 6.66700 3.00 20.00
MADERA, CUARTÓN 5CMX5CMX300CM U 6.00000 1.50 9.00
MADERA, ESTACA 5CMX5CMX60CM U 12.00000 0.25 3.00
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00
SON: CIENTO SESENTA Y UN DOLARES, 80/100 CENTAVOS


ELABORADO

DETALLE : H. Simple en replantillo f´c=180 kg/cm2 2.45
DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00
SON: CIENTO NOVENTA Y OCHO DOLARES, 64/100 CENTAVOS


ELABORADO

DETALLE : H. Simple en plintos f'c=210 kg/cm2 12.24
8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS NUEVE DOLARES, 51/100 CENTAVOS


ELABORADO

DETALLE : H. Simple en cadenas f'c=210 kg/cm2 9.81
9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS DIECISIETE DOLARES, 02/100 CENTAVOS


ELABORADO

RUBRO : 10 UNIDAD: m
DETALLE : H. Simple en riostras y dinteles f'c=210 kg/cm2 14.80
DIN 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.20000 0.90
VIBRADOR 1.00 5.00 5.00 0.20000 1.00
SUBTOTAL M 2.41

CARPINTERO EO D2 2.00 4.19 8.38 0.20000 1.68
ALBAÑIL EO D2 2.00 4.19 8.38 0.20000 1.68
PEON EO E2 6.00 4.14 24.84 0.20000 4.97
SUBTOTAL N 10.10

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 0.20000 3.00 0.60
SUBTOTAL O 13.17

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.14
UTILIDAD (%) 0.00% 0.00
SON: TREINTA DOLARES, 82/100 CENTAVOS


ELABORADO

DETALLE : H. Simple en columnas f'c=210 kg/cm2 15.32
10 5.00

A B C=AxB R D=CxR
ANDAMIOS METÁLICOS 1.00 0.75 0.75 1.00000 0.75
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS VEINTE Y CINCO DOLARES, 41/100 CENTAVOS


ELABORADO

DETALLE : H. Simple en vigas f'c=210 kg/cm2 13.13
USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS CUARENTA Y OCHO DOLARES, 16/100 CENTAVOS


ELABORADO

RUBRO : 13 UNIDAD: kg
DETALLE : Acero de refuerzo fy=4200 kg/cm2 8,020.68
11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

ACERO DE REFUERZO FY=4200 KG/CM2 KG 1.05000 1.20 1.26
ALAMBRE GALVANIZADO # 18 KG 0.05000 2.75 0.14
SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

DETALLE : Acero estructural a-36, incluye montaje 8,652.40
21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SOLDADORA ELÉCTRICA 300 A 1.00 2.50 2.50 0.11400 0.29
SUBTOTAL M 0.57

SOLDADOR EN CONSTRUCCIÓN OP C3 1.00 4.26 4.26 0.11400 0.49
PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ACERO ESTRUCTURAL A-36 KG 1.05000 1.20 1.26
ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
PINTURA ANTICORROSIVA GL 0.01000 18.00 0.18
THINNER GL 0.00500 14.00 0.07
DISCO DE CORTE PARA ACERO U 0.05000 3.25 0.16
DISCO DE DESBASTE PARA ACERO U 0.05000 3.25 0.16
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56
SON: CUATRO DOLARES, 56/100 CENTAVOS


ELABORADO

DETALLE : Placa metálica e=10 mm, no incluye pernos 276.32
E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
EQUIPO DE OXICORTE 1.00 5.00 5.00 0.25000 1.25
TALADRO ELÉCTRICO 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

MORTERO AUTONIVELANTE EXPANSIVO KG 1.80000 1.25 2.25
PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: SE INCLUYE DESPERDICIO DE MATERIAL 5% R=4.00
SON: ONCE DOLARES, 83/100 CENTAVOS

ELABORADO

DETALLE : Cubierta inclinada de paneles sandwich aislantes de acero 451.66
22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

ELECTRICISTA/INST.REVEST.GENER EO D2 1.00 4.19 4.19 0.45000 1.89
PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96

PANEL SANDWICH AISLANTE DE ACERO 30MM POLIURETANO

/ LAMINA SUPERIOR 0,40MM / LAMINA INFERIOR 0.40MM
PREPINTADO BLANCO M2 1.00000 39.00 39.00
SELLADOR DE JUNTAS LT 0.15000 8.75 1.31
TORNILLO AUTOPERFORANTE 4" U 3.00000 0.12 0.36
SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00
SON: CINCUENTA Y CUATRO DOLARES, 88/100 CENTAVOS


ELABORADO

DETALLE : Mampostería de bloque e=10 cm 31.43
40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

BLOQUE LIVIANO 10X20X40CM U 12.50000 0.43 5.38
AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00
SON: CATORCE DOLARES, 82/100 CENTAVOS


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00
SON: DIECISEIS DOLARES, 70/100 CENTAVOS


ELABORADO

DETALLE : Picado y resane en pared para instalaciones 80.00
ESPECIFICACIONES: Mortero 1:2 cemento, arena CT9 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51
OBSERVACIONES: Ancho:20 cm

ELABORADO

DETALLE : Enlucido vertical interior mortero 1:2 e=2 cm 366.70
ESPECIFICACIONES: Mortero 1:2 cemento, arena 41 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO

DETALLE : Enlucido vertical exterior mortero 1:2 e=2 cm con impermeabilizante 380.20
ESPECIFICACIONES: Mortero 1:2 cemento, arena LRTAL 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
IMPERMEABILIZANTE MORTERO KG 0.15000 4.50 0.68
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00
SON: DOCE DOLARES, 68/100 CENTAVOS


ELABORADO

DETALLE : Enlucidos de filos y fajas mortero 1:2 e=2 cm 813.28
ESPECIFICACIONES: Mortero 1:2 cemento, arena ENF 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

DETALLE : Malla electrosoldada ø=6mm 15cmx15cm 287.88
wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

MALLA ELECTROSOLDADA Ø=6MM 15CMX15CM M2 1.05000 6.00 6.30
SEPARADOR METALICO U 2.00000 1.00 2.00
SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Contrapiso h. simple f'c=210 kg/cm2 e=8 cm paleteado 287.88
ESPECIFICACIONES: Espesor = 8 cm. 13 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y TRES DOLARES, 18/100 CENTAVOS


ELABORADO

DETALLE : Masillado de piso 287.88
ESPECIFICACIONES: Mortero 1:3 cemento, arena; espesor = 2cm 16 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33
SON: SIETE DOLARES, 33/100 CENTAVOS


ELABORADO

DETALLE : Acera de H. Simple f'c=210 kg/cm2 e=7 cm escobillado 217.20
ESPECIFICACIONES: e= 7 cm 60 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
MADERA, TIRA 2.5CMX7CMX300CM U 1.33400 0.83 1.11
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y CINCO DOLARES, 51/100 CENTAVOS


ELABORADO

DETALLE : Empaste interior 366.70
65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

EMPASTE INTERIOR KG 1.00000 0.55 0.55
SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67
SON: TRES DOLARES, 67/100 CENTAVOS


ELABORADO

DETALLE : Empaste exterior 583.52
66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

EMPASTE EXTERIOR KG 1.00000 1.15 1.15
SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35
SON: CINCO DOLARES, 35/100 CENTAVOS


ELABORADO

DETALLE : Pintura látex vinil acrílica interior 366.70
ESPECIFICACIONES: Dos manos de pintura. 68 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

PINTURA LÁTEX VINIL ACRÍLICA GL 0.05500 18.00 0.99
EMULSIÓN FIJADORA GL 0.00500 42.80 0.21
LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO

DETALLE : Pintura elastomérica 583.52

A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

PINTURA ELASTOMÉRICA GL 0.05500 28.00 1.54
LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02
SON: SEIS DOLARES, 02/100 CENTAVOS


ELABORADO

DETALLE : Cerámica de piso 45x45 cm alto tráfico antideslizante 287.88
CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18

CERÁMICA PARA PISO 45X45CM ALTO TRÁFICO

ANTIDESLIZANTE M2 1.05000 14.00 14.70
MORTERO ADHESIVO PARA CERÁMICA 25KG SACO 0.40000 6.00 2.40
PORCELANA 2KG FUNDA 0.10000 3.00 0.30
AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y OCHO DOLARES, 68/100 CENTAVOS


ELABORADO

DETALLE : Barredera de cerámica h=9 cm 131.60
23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

BARREDERA DE CERÁMICA M 1.05000 1.40 1.47
AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO

DETALLE : Cielo raso de gypsum, no incluye acabado 287.28
ESPECIFICACIONES: No incluye acabado. 89 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.98

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

GYPSUM E=12.7MM 1.22X2.44M M2 1.05000 9.00 9.45
ESTRUCTURA DE SOPORTE CIELO RASO GYPSUM M2 1.05000 7.00 7.35
CINTA DE PAPEL ANCHO=5CM M 0.02000 5.00 0.10
MASILLA PARA JUNTAS KG 0.10000 1.80 0.18
TORNILLO U 4.00000 0.06 0.24
SUBTOTAL O 17.32

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.37
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y SEIS DOLARES, 20/100 CENTAVOS


ELABORADO

DETALLE : Fibrocemento e=8 mm, incluye estructura 134.07
Fr01 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.70000 0.88
SUBTOTAL M 2.60

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

PLANCHA DE FIBROCEMENTO 1.22X2.44 M E=8 MM U 0.33600 24.00 8.06
ESTRUCTURA DE SOPORTE PARA FIBROCEMENTO M2 1.05000 5.00 5.25
TORNILLO AUTOPERFORANTE 1" A 3" U 12.00000 0.08 0.96
SUBTOTAL O 14.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.61
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y SIETE DOLARES, 64/100 CENTAVOS


ELABORADO

DETALLE : Puerta metálica con tubería y tol negro 0.90 mm, incluye cerradura 8.48
ESPECIFICACIONES: Incluye rodamientos y/o bisagras; cerradura. 127 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
ACCESORIOS DE ANCLAJE Y FIJACIÓN U 2.00000 6.40 12.80
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: PINTADA R=4
SON: CIENTO UN DOLARES, 27/100 CENTAVOS

ELABORADO

DETALLE : Ventana corrediza de aluminio y vidrio 6 mm 83.86
ESPECIFICACIONES: Vidrio de 6mm claro, incluye malla antimosquitos. OHDHW 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.70

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.07

VENTANA CORREDIZA ALUMINIO NATURAL Y VIDRIO 6MM M2 1.05000 50.00 52.50
MALLA ANTIMOSQUITOS M2 1.05000 12.00 12.60
SUBTOTAL O 65.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.37
UTILIDAD (%) 0.00% 0.00
SON: NOVENTA Y OCHO DOLARES, 24/100 CENTAVOS


ELABORADO

DETALLE : Protectores de varilla cuadrada, incluye pintura 83.86
34 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 1.60000 2.00
COMPRESOR 1.00 1.25 1.25 1.60000 2.00
SUBTOTAL M 8.71

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.19

VARILLA CUADRADA DE 1/2" (12MM) KG 19.00000 1.20 22.80
ANGULO 30X3MM M 2.50000 2.05 5.13
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.05000 14.00 0.70
SUBTOTAL O 32.48

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.08
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y SEIS DOLARES, 46/100 CENTAVOS


ELABORADO

DETALLE : Canal recolector de AALL tol 1/20" 40.80
35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

TOL GALVANIZADO LISO 1.1MM 1.22X2.44M M2 0.45000 13.30 5.99
PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00
SON: DIECIOCHO DOLARES, 74/100 CENTAVOS


ELABORADO

DETALLE : Bajante de AALL pvc 110 mm 30.64
36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

PVC, TUBO DE DESAGÜE 110MM (4") M 1.05000 4.07 4.27
PVC, CODO DE DESAGÜE 110MM (4") X 90° U 0.25000 3.78 0.95
PVC, UNIÓN DE DESAGÜE 110MM (4") U 0.25000 2.28 0.57
LIMPIADOR SUPERFICIES PVC GL 0.01000 32.00 0.32
SOLDADURA LÍQUIDA SUPERFICIES PVC GL 0.01000 52.90 0.53
SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Acometida principal soterrada de energía eléctrica 4x6 awg 94.21
ESPECIFICACIONES: Desde medidor hasta tablero distribución principal 53 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

MAESTRO ELECT/LINIERO/SUBESTA EO C1 0.10 4.65 0.47 0.34780 0.16
PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

CABLE CUADRUPLEX ALUMINIO 4X6 AWG M 1.00000 4.75 4.75
SUBTOTAL O 4.75

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.59
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 9.55
SON: NUEVE DOLARES, 55/100 CENTAVOS


ELABORADO

DETALLE : Acometida secundaria soterrada de energía eléctrica 3x12 awg 123.57
ESPECIFICACIONES: Desde tablero distribución hasta centro carga. 197 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

CABLE CONCENTRICO 3X12 AWG M 1.00000 3.25 3.25
SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

DETALLE : Provisión y colocación de tubo pvc 2" presión 116 psi 70.54
IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TUBO PVC 2" PRESION 116 PSI UNION CAMPANA M 1.00000 4.00 4.00
SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO

RUBRO : 43 UNIDAD: u
DETALLE : Tablero de distribución principal TPD 1.00
ESPECIFICACIONES: Incluye breakers. IA005 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.76

PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20

CENTRO DE CARGA 8-16 ESPACIOS 2 FASES 125 AMP. U 1.00000 90.00 90.00
BREAKER 1 POLO DE 10 AMP. U 1.00000 8.00 8.00
BREAKER 2 POLOS DE 30 AMP. U 1.00000 16.00 16.00
TACO FISHER Y TORNILLO U 4.00000 0.10 0.40
SUBTOTAL O 146.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.67
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS VEINTE DOLARES, 03/100 CENTAVOS


ELABORADO

DETALLE : Puesta a tierra varilla copperweld 5/8"x1.80 m 2.00
WUOYT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

VARILLA COPPERWELD 5/8"X1.80 M, INCLUYE CONECTOR U 1.00000 20.00 20.00
CABLE COBRE DESNUDO 6 AWG M 5.00000 3.00 15.00
SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.70
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y CUATRO DOLARES, 18/100 CENTAVOS


ELABORADO

DETALLE : Centro de carga 4 ptos monofásico 4.00
ESPECIFICACIONES: No incluye breakers. 50 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

CENTRO DE CARGA 4 ESPACIOS MONOFASICO U 1.00000 44.00 44.00
SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00
SON: SETENTA Y CUATRO DOLARES, 88/100 CENTAVOS


ELABORADO

DETALLE : Breaker 1 polo 10 Amp. 8.00
IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00
SON: DIECISIETE DOLARES, 36/100 CENTAVOS


ELABORADO

RUBRO : 47 UNIDAD: pto
DETALLE : Punto de iluminación 36.00
51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CABLE FLEXIBLE DE COBRE 14 AWG UNILAY M 12.40000 0.70 8.68
TUBO CONDUIT 1/2" EMT M 6.00000 1.20 7.20
CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
ABRAZADERA EMT U 3.00000 0.35 1.05
CAJA OCTOGONAL GRANDE U 1.00000 0.90 0.90
CINTA AISLANTE U 0.20000 1.00 0.20
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA Y OCHO DOLARES, 19/100 CENTAVOS


ELABORADO

DETALLE : Punto interruptor doble 4.00
Int1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
CAJA RECTANGULAR BAJA U 1.00000 0.80 0.80
INTERRUPTOR DOBLE U 1.00000 4.00 4.00
SUBTOTAL O 19.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.78
UTILIDAD (%) 0.00% 0.00
SON: TREINTA Y CUATRO DOLARES, 70/100 CENTAVOS


ELABORADO

DETALLE : Luminaria led 40 watts 60x60 cm empotrable 24.00
52 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

LUMINARIA LED 40 WATTS 60X60 CM EMPOTRABLE U 1.00000 45.00 45.00
SUBTOTAL O 45.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.89
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y CINCO DOLARES, 33/100 CENTAVOS


ELABORADO

DETALLE : Luminaria led 9 watts, incluye aplique de pared 12.00
207 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

APLIQUE / CARCASA PARED SOBREPUESTO U 1.00000 25.00 25.00
FOCO TOLEDO LED 9 WATTS U 1.00000 3.00 3.00
SUBTOTAL O 28.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.49
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA Y CUATRO DOLARES, 93/100 CENTAVOS


ELABORADO

DETALLE : Punto de tomacorrientes dobles 110 v 28.00
54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
TOMACORRIENTE DOBLE 110 V U 1.00000 4.00 4.00
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA Y SEIS DOLARES, 75/100 CENTAVOS


ELABORADO

DETALLE : Caja de revisión eléctrica 0.40x0.40x0.40 m interior con tapa de H.A. 11.00
C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00
SON: CIENTO DIECISEIS DOLARES, 21/100 CENTAVOS


ELABORADO

DETALLE : Persiana vertical tipo roller, incluye cenefa 93.60
64 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.27

PEON EO E2 1.00 4.14 4.14 0.16000 0.66
SUBTOTAL N 1.41

PERSIANA VERTICAL TIPO SCREEN PVC 1%, INCLUYE

CENEFA Y ACCESORIOS DE SUJECIÓN M2 1.00000 35.00 35.00
SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.34
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Extintor polvo quimico 10 lb (PQS) 4.00
62 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.19

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
SUBTOTAL N 3.73

EXTINTOR PQS 10 LB U 1.00000 45.00 45.00
SOPORTE PARA EXTINTOR U 1.00000 5.36 5.36
SUBTOTAL O 50.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.06
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Botiquín de primeros auxilios 4.00
63 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.89

ALBAÑIL EO D2 1.00 4.19 4.19 0.60000 2.51
SUBTOTAL N 2.79

BOTIQUÍN PRIMEROS AUXILIOS U 1.00000 48.00 48.00
SUBTOTAL O 48.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.34
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y DOS DOLARES, 02/100 CENTAVOS


ELABORADO

DETALLE : Ventidador de pared 18", incluye accesorios 12.00
GEYID 5.00

A B C=AxB R D=CxR
SUBTOTAL M 7.25

PEON EO E2 1.00 4.14 4.14 3.00000 12.42
SUBTOTAL N 24.99

VENTILADOR DE PARED 18" U 1.00000 90.00 90.00
CABLE CONCENTRICO 2X14 M 2.00000 1.50 3.00
SUBTOTAL O 93.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.23
UTILIDAD (%) 0.00% 0.00
SON: CIENTO CINCUENTA Y UN DOLARES, 37/100 CENTAVOS


ELABORADO

DETALLE : Suministro e instalación de juego infantil sube y baja de 6 asientos de polietileno, incluye accesorios de
instalación
1.00
ESPECIFICACIONES: Incluye instalación. BZTDY 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

JUEGO INFANTIL SUBE Y BAJA METALICO DE 6 ASIENTOS DE

POLIETILENO U 1.00000 800.00 800.00
SUBTOTAL O 800.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 163.70
UTILIDAD (%) 0.00% 0.00
SON: NOVECIENTOS OCHENTA Y DOS DOLARES, 18/100 CENTAVOS


ELABORADO

DETALLE : Suministro e instalación de set de juego infantil de polietileno, incluye accesorios de instalación
1.00
ESPECIFICACIONES: Incluye instalación. 12 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.76

ALBAÑIL EO D2 1.00 4.19 4.19 4.00000 16.76
PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20

SET DE JUEGO INFANTIL, INCLUYE 1 TORRE, 3 COLUMPIOS, 1

RESBALADERA Y 1 TOBOGAN CERRADO U 1.00000 3,800.00 3,800.00
SUBTOTAL O 3,800.00

SUBTOTAL P 0.00
-1,877,629,862.00
TOTAL COSTO DIRECTO (M+N+O+P) 3,836.96
INDIRECTOS (%) 20.00% 767.39
UTILIDAD (%) 0.00% 0.00
COSTO TOTAL DEL RUBRO 4,604.35
VALOR UNITARIO 4,604.35
SON: CUATRO MIL SEISCIENTOS CUATRO DOLARES, 35/100 CENTAVOS


ELABORADO

1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.07

PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 1.85


ELABORADO

wch78 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00


ELABORADO

10 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : H. Simple en losa alivianada f'c=210 kg/cm2 e=15 cm 3.59
ESPECIFICACIONES: Incluye alivianamiento. E1332 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
ELEVADOR 1.00 6.00 6.00 0.40000 2.40
VIBRADOR 1.00 5.00 5.00 0.40000 2.00
SUBTOTAL M 6.71

CARPINTERO EO D2 1.00 4.19 4.19 0.40000 1.68
ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 3.00 4.14 12.42 0.40000 4.97
SUBTOTAL N 10.20

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 22.24

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.83
UTILIDAD (%) 0.00% 0.00


ELABORADO

11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SUBTOTAL M 0.57

PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
THINNER GL 0.00500 14.00 0.07
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56


ELABORADO

E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00

ELABORADO

22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96


SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00


ELABORADO

40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : H. Armado en mesón f'c=210 kg/cm2 ancho=60 cm, no incluye acabado 3.60
ESPECIFICACIONES: Espesor = 8cm 55 5.00

A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 1.14300 1.43
SUBTOTAL M 2.17

CARPINTERO EO D2 1.00 4.19 4.19 1.14300 4.79
ALBAÑIL EO D2 1.00 4.19 4.19 1.14300 4.79
PEON EO E2 1.00 4.14 4.14 1.14300 4.73
SUBTOTAL N 14.85

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 1.00000 3.00 3.00
SUBTOTAL O 17.13

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.83
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA DOLARES, 98/100 CENTAVOS


ELABORADO

65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67


ELABORADO

66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02


ELABORADO

DETALLE : Cerámica de pared 30x45 cm 64.22
wch30 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.35

PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

CERÁMICA PARA PARED 30X45CM M2 1.05000 14.00 14.70
AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.96
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y NUEVE DOLARES, 76/100 CENTAVOS


ELABORADO

CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18


AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00

ELABORADO

DETALLE : Puerta de aluminio color natural, incluye cerradura 5.60

A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 2.66700 3.33
SUBTOTAL M 4.50

PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

PUERTA ALUMINIO NATURAL M2 1.05000 76.00 79.80
CHAPA TIPO POMO U 0.50000 16.00 8.00
SUBTOTAL O 87.80

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 23.15
UTILIDAD (%) 0.00% 0.00
SON: CIENTO TREINTA Y OCHO DOLARES, 91/100 CENTAVOS


ELABORADO

DETALLE : Celosía fija con tubería metálica, incluye pintura 20.00
ESPECIFICACIONES: Incluye instalación y pintura. Cel 5.00

A B C=AxB R D=CxR
AMOLADORA 0.50 1.25 0.63 2.00000 1.26
COMPRESOR 0.50 1.25 0.63 2.00000 1.26
SUBTOTAL M 5.91

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.12000 19.00 2.28
THINNER GL 0.06000 14.00 0.84
SUBTOTAL O 52.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.14
UTILIDAD (%) 0.00% 0.00
SON: NOVENTA DOLARES, 84/100 CENTAVOS

ELABORADO

DETALLE : Barras de seguridad para baños de personas con discapacidad 1.00
218 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.69

ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

JUEGO BARRAS DE SEGURIDAD PARA BAÑOS DE PERSONAS

CON DISCAPACIDAD U 1.00000 115.00 115.00
SUBTOTAL O 115.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.10
UTILIDAD (%) 0.00% 0.00
SON: CIENTO CINCUENTA DOLARES, 59/100 CENTAVOS


ELABORADO

DETALLE : Divisiones de urinarios 3.00
ESPECIFICACIONES: Incluye accesorios de anclaje y fijación. Div2 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TUBO RECTANGULAR HN 50X25X2MM M 3.00000 4.40 13.20
TOL GALVANIZADO LISO 0.70MM DE 1.22X2.44M M2 1.00000 9.20 9.20
ANGULO 25X4MM KG 2.10000 1.20 2.52
PLATINA 12X3MM M 2.00000 3.00 6.00
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.20000 19.00 3.80
THINNER GL 0.10000 14.00 1.40
SUBTOTAL O 48.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.35
UTILIDAD (%) 0.00% 0.00
SON: NOVENTA Y DOS DOLARES, 10/100 CENTAVOS

ELABORADO

35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00


ELABORADO

36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Canalización tubería pvc 110 mm 102.44
37 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

PVC, TEE DE DESAGÜE 110MM (4") U 0.04000 4.98 0.20
SUBTOTAL O 6.02

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.88
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Desagüe pvc AASS 75 mm 14.00
39 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

PVC, SIFÓN DE DESAGÜE 75MM (3") U 1.00000 7.77 7.77
PVC, YEE DE DESAGÜE 75MM (3") U 0.50000 4.79 2.40
SUBTOTAL O 15.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

EEMOP 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 19.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Inodoro blanco, incluye accesorios 6.00
LXFBT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

INODORO BLANCO, LÍNEA ECONÓMICA U 1.00000 55.00 55.00
MANGUERA FLEXIBLE12" U 1.00000 4.05 4.05
LLAVE ANGULAR METÁLICA U 1.00000 6.85 6.85
ANILLO DE CERA U 1.00000 3.20 3.20
SUBTOTAL O 69.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.42
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Lavabo blanco, incluye accesorios 5.00
42 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.17

PLOMERO EO D2 1.00 4.19 4.19 2.66700 11.17
PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

LAVAVO BLANCO, LÍNEA ECONÓMICA U 1.00000 43.00 43.00
LLAVE MONOMANDO PARA LAVAMANOS ACAB. CROMO U 1.00000 14.00 14.00
PVC, SIFÓN 1 1/2" U 1.00000 3.85 3.85
SILICÓN TRANSPARENTE 10 ONZ TUBO 0.10000 4.75 0.48
SUBTOTAL O 72.23

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Urinario blanco, incluye accesorios 4.00
ESPECIFICACIONES: Incluye accesorios e instalación ABLZC 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

URINARIO BLANCO, LÍNEA ECONÓMICA U 1.00000 70.00 70.00
LLAVE PARA URINARIO ACABADO CROMO U 1.00000 22.20 22.20
SUBTOTAL O 93.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 24.23
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: blanco sencillo, nacional
SON: CIENTO CUARENTA Y CINCO DOLARES, 37/100 CENTAVOS

ELABORADO

DETALLE : Rejilla de piso aluminio 75 mm 5.00
44 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

ALBAÑIL EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

REJILLA DE ALUMINIO 75 MM U 1.00000 2.20 2.20
AGUA M3 0.16000 0.50 0.08
SUBTOTAL O 2.78

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.93
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.56


ELABORADO

DETALLE : Tubería pvc 1 1/4" roscable, incluye accesorios 50.39
IA003 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

PVC, TUBO ROSCABLE 1 1/4" M 1.05000 2.90 3.05
PVC, CODO ROSCABLE 1 1/4" X 90° U 0.10000 1.46 0.15
PVC, TEE ROSCABLE 1 1/4" U 0.10000 1.92 0.19
PVC, UNIÓN ROSCABLE 1 1/4" U 0.33000 1.05 0.35
TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.94

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.16
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.95


ELABORADO

DETALLE : Tubería pvc 1" roscable, incluye accesorios 3.40
IA004 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

PVC, TUBO ROSCABLE 1" M 1.05000 2.30 2.42
PVC, CODO ROSCABLE 1" X 90° U 0.10000 1.02 0.10
PVC, TEE ROSCABLE 1" U 0.10000 1.40 0.14
PVC, UNIÓN ROSCABLE 1" U 0.33000 0.76 0.25
TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.11

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.99
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.95


ELABORADO

DETALLE : Tubería pvc 3/4" roscable, incluye accesorios 5.74
46 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

PVC, TUBO ROSCABLE 3/4" M 1.05000 1.47 1.54
PVC, CODO ROSCABLE 3/4" X 90° U 0.10000 0.73 0.07
PVC, TEE ROSCABLE 3/4" U 0.10000 0.97 0.10
PVC, UNIÓN ROSCABLE 3/4" U 0.33000 0.52 0.17
TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 2.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.79
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.72


ELABORADO

DETALLE : Punto de agua pvc 1/2" roscable, incluye accesorios 15.00
47 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.85

PLOMERO EO D2 1.00 4.19 4.19 1.94100 8.13
PEON EO E2 1.00 4.14 4.14 1.94100 8.04
SUBTOTAL N 17.08

PVC, REDUCTOR A 1/2" U 1.00000 0.60 0.60
PVC, UNIVERSAL ROSCABLE 1/2" U 1.00000 0.79 0.79
TEFLÓN U 2.00000 0.65 1.30
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Llave de paso 1 1/4" 1.00
IAS01 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

LLAVE DE PASO ESFÉRICA/COMPUERTA 1 1/4" U 1.00000 20.50 20.50
TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 20.57

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.13
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Llave de paso 1" 1.00
IAS02 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

LLAVE DE PASO ESFÉRICA/COMPUERTA 1" U 1.00000 16.40 16.40
TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 16.47

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.31
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Llave de paso 3/4" 2.00
196 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

LLAVE DE PASO ESFÉRICA/COMPUERTA 3/4" U 1.00000 12.30 12.30
TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 12.37

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.49
UTILIDAD (%) 0.00% 0.00
SON: VEINTE DOLARES, 94/100 CENTAVOS


ELABORADO

DETALLE : Caja de revisión 0.60x0.60 m con tapa de H.A. 9.00
45 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.50000 11.25
SUBTOTAL M 12.35

ALBAÑIL EO D2 1.00 4.19 4.19 2.50000 10.48
PEON EO E2 1.00 4.14 4.14 2.50000 10.35
SUBTOTAL N 22.01

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 20.74
UTILIDAD (%) 0.00% 0.00
SON: CIENTO VEINTE Y CUATRO DOLARES, 46/100 CENTAVOS


ELABORADO

DETALLE : Conexión a la red pública 1.00
TKCF1 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 3.50000 4.38
SUBTOTAL M 5.92

PLOMERO EO D2 1.00 4.19 4.19 3.50000 14.67
PEON EO E2 1.00 4.14 4.14 3.50000 14.49
SUBTOTAL N 30.81

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.92
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA Y SIETE DOLARES, 50/100 CENTAVOS


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Punto interruptor simple 5.00
I1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
INTERRUPTOR SIMPLE U 1.00000 3.60 3.60
SUBTOTAL O 18.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.70
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Luminaria led 38 watts sellada sobrepuesta 2.00
IA007 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

LUMINARIA LED 38 WATTS SELLADA SOBREPUESTA U 1.00000 42.00 42.00
SUBTOTAL O 42.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.29
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y UN DOLARES, 73/100 CENTAVOS


ELABORADO

DETALLE : Luminaria led 20 watts, incluye plafón pvc 2.00
IA006 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

BOQUILLA PLAFON PVC U 1.00000 2.50 2.50
SUBTOTAL O 8.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA008 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

SUBTOTAL O 6.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.27
UTILIDAD (%) 0.00% 0.00


ELABORADO

54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Retiro de cerramiento y puerta de malla, sin desalojo 9.60
Ret 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.33

ALBAÑIL EO D2 1.00 4.19 4.19 0.75000 3.14
PEON EO E2 1.00 4.14 4.14 0.75000 3.11
SUBTOTAL N 6.60

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.40
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.38


ELABORADO

DETALLE : Desmontaje de cubierta metálica, sin desolojo 11.56
Des1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.85

ALBAÑIL EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 2.00 4.14 8.28 0.32000 2.65
SUBTOTAL N 4.14

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.99
OBSERVACIONES: No se considera la existencia de duela

ELABORADO

DETALLE : Rotura de contrapiso y aceras, sin desalojo 6.10
HFZJF 5.00

A B C=AxB R D=CxR
COMPRESOR DE AIRE 250 CFM 1.00 12.50 12.50 0.15000 1.88
MARTILLO NEUMÁTICO 1.00 10.00 10.00 0.15000 1.50
SUBTOTAL M 3.51

ALBAÑIL EO D2 1.00 4.19 4.19 0.15000 0.63
PEON EO E2 2.00 4.14 8.28 0.15000 1.24
SUBTOTAL N 2.57

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.23
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.36


ELABORADO

DETALLE : Retiro de Arbol, sin desalojo 20.00
Ret2 5.00

A B C=AxB R D=CxR
MOTOSIERRA 1.00 3.00 3.00 0.50000 1.50
TRACTOR 285 HP 1.00 85.46 85.46 0.50000 42.73
SUBTOTAL M 44.77

OPERADOR EQUIPO PESADO GRUPO OP C1 1.00 4.65 4.65 0.50000 2.33
AYUDANTE DE MAQUINARIA EO D2 1.00 4.26 4.26 0.50000 2.13
ENCOFRADOR/CARPINTERO DE RIBER EO D2 1.00 4.19 4.19 0.50000 2.10
PEON EO E2 2.00 4.14 8.28 0.50000 4.14
SUBTOTAL N 10.70

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.09
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: Revisar especificaciones técnicas.

ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Bordillo de H. Simple f'c=210 kg/cm2 biselado 15x20x40 cm 9.00
ESPECIFICACIONES: ancho= 0.15-0.20 m; altura= 0.40 m YFKBB 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.34

ALBAÑIL EO D2 2.00 4.19 8.38 0.26800 2.25
PEON EO E2 4.00 4.14 16.56 0.26800 4.44
SUBTOTAL N 6.82

AGUA M3 0.01400 0.50 0.01
CLAVOS 2" A 4" KG 0.15000 3.00 0.45
SUBTOTAL O 12.30

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Cerramiento con tubo H.G. y malla triple galvanizada 50/10 12.00
156 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.70000 0.88
SUBTOTAL M 2.94

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.21

TUBO POSTE H.G. 2 " E=2MM M 1.50000 8.00 12.00
MALLA TRIPLE GALVANIZADA 50/10 M2 1.05000 9.00 9.45
ELECTRODO 60/11 KG 0.20000 4.00 0.80
SUBTOTAL O 23.33

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.50
UTILIDAD (%) 0.00% 0.00
SON: TREINTA Y OCHO DOLARES, 98/100 CENTAVOS


ELABORADO

DETALLE : Puerta metálica con tubo H.G. y malla triple galvanizada 50/10, incluye cerradura
9.60

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.85000 1.06
SUBTOTAL M 3.57

PEON EO E2 1.00 4.14 4.14 0.85000 3.52
SUBTOTAL N 7.54

TUBO POSTE H.G. 2 " E=2MM M 3.50000 8.00 28.00
MALLA TRIPLE GALVANIZADA 50/10 M2 1.05000 9.00 9.45
ELECTRODO 60/11 KG 0.20000 4.00 0.80
BISAGRAS 3 1/2"X1 1/2" U 3.00000 0.90 2.70
CERRADURA U 0.25000 12.48 3.12
SUBTOTAL O 45.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.39
UTILIDAD (%) 0.00% 0.00
SON: SESENTA Y OCHO DOLARES, 35/100 CENTAVOS


ELABORADO

RUBRO : 136 UNIDAD: m3/km
DETALLE : Transporte de materiales pétreos 3,459.02
LJEOJ 5.00

A B C=AxB R D=CxR
VOLQUETA 11 M3 1.00 40.00 40.00 0.00600 0.24
SUBTOTAL M 0.24

CHOFER VOLQUETAS CH C1 1.00 6.08 6.08 0.00600 0.04
SUBTOTAL N 0.04

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.06
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 0.34
SON: CERO DOLARES, 34/100 CENTAVOS


ELABORADO

DETALLE : Desalojo mecánico tierra/escombros 97.31
E1140 5.00

A B C=AxB R D=CxR
CARGADORA FRONTAL 170 HP 1.00 80.00 80.00 0.08000 6.40
VOLQUETA 11 M3 1.00 40.00 40.00 0.08000 3.20
SUBTOTAL M 9.66

SUBTOTAL N 1.24

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.18
UTILIDAD (%) 0.00% 0.00


ELABORADO

1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.07

PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 1.85


ELABORADO

wch78 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00


ELABORADO

DIN 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.20000 0.90
VIBRADOR 1.00 5.00 5.00 0.20000 1.00
SUBTOTAL M 2.41

CARPINTERO EO D2 2.00 4.19 8.38 0.20000 1.68
ALBAÑIL EO D2 2.00 4.19 8.38 0.20000 1.68
PEON EO E2 6.00 4.14 24.84 0.20000 4.97
SUBTOTAL N 10.10

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 0.20000 3.00 0.60
SUBTOTAL O 13.17

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.14
UTILIDAD (%) 0.00% 0.00


ELABORADO

10 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00


ELABORADO

11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SUBTOTAL M 0.57

PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
THINNER GL 0.00500 14.00 0.07
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56


ELABORADO

E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00

ELABORADO

22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96


SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00


ELABORADO

40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Enlucidos de filos y fajas mortero 1:2 e=2 cm 1,219.92

A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO

65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67


ELABORADO

66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02


ELABORADO

CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18


AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.98

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

GYPSUM E=12.7MM 1.22X2.44M M2 1.05000 9.00 9.45
TORNILLO U 4.00000 0.06 0.24
SUBTOTAL O 17.32

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

Fr01 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.70000 0.88
SUBTOTAL M 2.60

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 14.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.61
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 2.70

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.07

SUBTOTAL O 65.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

34 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 1.60000 2.00
COMPRESOR 1.00 1.25 1.25 1.60000 2.00
SUBTOTAL M 8.71

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.19

ANGULO 30X3MM M 2.50000 2.05 5.13
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.05000 14.00 0.70
SUBTOTAL O 32.48

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.08
UTILIDAD (%) 0.00% 0.00


ELABORADO

35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00


ELABORADO

36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 4.75

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.59
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 9.55


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 1.76

PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20

SUBTOTAL O 146.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

WUOYT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.70
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00


ELABORADO

Int1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 19.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

52 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 45.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

207 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 28.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.49
UTILIDAD (%) 0.00% 0.00


ELABORADO

54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

64 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.27

PEON EO E2 1.00 4.14 4.14 0.16000 0.66
SUBTOTAL N 1.41


SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.34
UTILIDAD (%) 0.00% 0.00


ELABORADO

62 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.19

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
SUBTOTAL N 3.73

EXTINTOR PQS 10 LB U 1.00000 45.00 45.00
SUBTOTAL O 50.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.06
UTILIDAD (%) 0.00% 0.00


ELABORADO

63 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.89

ALBAÑIL EO D2 1.00 4.19 4.19 0.60000 2.51
SUBTOTAL N 2.79

SUBTOTAL O 48.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.34
UTILIDAD (%) 0.00% 0.00


ELABORADO

GEYID 5.00

A B C=AxB R D=CxR
SUBTOTAL M 7.25

PEON EO E2 1.00 4.14 4.14 3.00000 12.42
SUBTOTAL N 24.99

SUBTOTAL O 93.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.23
UTILIDAD (%) 0.00% 0.00


ELABORADO

instalación
1.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60


POLIETILENO U 1.00000 800.00 800.00
SUBTOTAL O 800.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 163.70
UTILIDAD (%) 0.00% 0.00


ELABORADO

1.00

A B C=AxB R D=CxR
SUBTOTAL M 1.76

ALBAÑIL EO D2 1.00 4.19 4.19 4.00000 16.76
PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20


SUBTOTAL O 3,800.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 767.39
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Reubicación de juegos infantiles existentes 8.00
TKCF 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 17.81

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 26.12

AGUA M3 0.05000 0.50 0.03
ELECTRODO 60/11 KG 0.50000 4.00 2.00
SUBTOTAL O 31.75

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.14
UTILIDAD (%) 0.00% 0.00


ELABORADO

1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.07

PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 1.85


ELABORADO

wch78 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00


ELABORADO

10 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
ELEVADOR 1.00 6.00 6.00 0.40000 2.40
VIBRADOR 1.00 5.00 5.00 0.40000 2.00
SUBTOTAL M 6.71

CARPINTERO EO D2 1.00 4.19 4.19 0.40000 1.68
ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 3.00 4.14 12.42 0.40000 4.97
SUBTOTAL N 10.20

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 22.24

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.83
UTILIDAD (%) 0.00% 0.00


ELABORADO

11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SUBTOTAL M 0.57

PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
THINNER GL 0.00500 14.00 0.07
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56


ELABORADO

E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00

ELABORADO

22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96


SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00


ELABORADO

40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 1.14300 1.43
SUBTOTAL M 2.17

CARPINTERO EO D2 1.00 4.19 4.19 1.14300 4.79
ALBAÑIL EO D2 1.00 4.19 4.19 1.14300 4.79
PEON EO E2 1.00 4.14 4.14 1.14300 4.73
SUBTOTAL N 14.85

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 1.00000 3.00 3.00
SUBTOTAL O 17.13

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.83
UTILIDAD (%) 0.00% 0.00


ELABORADO

65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67


ELABORADO

66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02


ELABORADO

wch30 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.35

PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.96
UTILIDAD (%) 0.00% 0.00


ELABORADO

CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18


AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00

ELABORADO


A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 2.66700 3.33
SUBTOTAL M 4.50

PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

CHAPA TIPO POMO U 0.50000 16.00 8.00
SUBTOTAL O 87.80

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 23.15
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 0.50 1.25 0.63 2.00000 1.26
COMPRESOR 0.50 1.25 0.63 2.00000 1.26
SUBTOTAL M 5.91

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.12000 19.00 2.28
THINNER GL 0.06000 14.00 0.84
SUBTOTAL O 52.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.14
UTILIDAD (%) 0.00% 0.00

ELABORADO

218 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.69

ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80


SUBTOTAL O 115.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.10
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

ANGULO 25X4MM KG 2.10000 1.20 2.52
PLATINA 12X3MM M 2.00000 3.00 6.00
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.20000 19.00 3.80
THINNER GL 0.10000 14.00 1.40
SUBTOTAL O 48.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.35
UTILIDAD (%) 0.00% 0.00

ELABORADO

35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00


ELABORADO

36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO

37 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 6.02

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.88
UTILIDAD (%) 0.00% 0.00


ELABORADO

39 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 15.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

EEMOP 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 19.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

LXFBT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

ANILLO DE CERA U 1.00000 3.20 3.20
SUBTOTAL O 69.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.42
UTILIDAD (%) 0.00% 0.00


ELABORADO

42 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.17

PLOMERO EO D2 1.00 4.19 4.19 2.66700 11.17
PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

PVC, SIFÓN 1 1/2" U 1.00000 3.85 3.85
SUBTOTAL O 72.23

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

SUBTOTAL O 93.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 24.23
UTILIDAD (%) 0.00% 0.00

ELABORADO

44 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

ALBAÑIL EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

AGUA M3 0.16000 0.50 0.08
SUBTOTAL O 2.78

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.93
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.56


ELABORADO

IA003 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.94

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.16
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.95


ELABORADO

IA004 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.11

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.99
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.95


ELABORADO

46 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 2.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.79
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.72


ELABORADO

47 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.85

PLOMERO EO D2 1.00 4.19 4.19 1.94100 8.13
PEON EO E2 1.00 4.14 4.14 1.94100 8.04
SUBTOTAL N 17.08

PVC, REDUCTOR A 1/2" U 1.00000 0.60 0.60
TEFLÓN U 2.00000 0.65 1.30
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

IAS01 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 20.57

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.13
UTILIDAD (%) 0.00% 0.00


ELABORADO

IAS02 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 16.47

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.31
UTILIDAD (%) 0.00% 0.00


ELABORADO

196 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 12.37

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.49
UTILIDAD (%) 0.00% 0.00


ELABORADO

45 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.50000 11.25
SUBTOTAL M 12.35

ALBAÑIL EO D2 1.00 4.19 4.19 2.50000 10.48
PEON EO E2 1.00 4.14 4.14 2.50000 10.35
SUBTOTAL N 22.01

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 20.74
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Conexión a la red pública 1.00
TKCF1 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 3.50000 4.38
SUBTOTAL M 5.92

PLOMERO EO D2 1.00 4.19 4.19 3.50000 14.67
PEON EO E2 1.00 4.14 4.14 3.50000 14.49
SUBTOTAL N 30.81

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.92
UTILIDAD (%) 0.00% 0.00
SON: CUARENTA Y SIETE DOLARES, 50/100 CENTAVOS


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00


ELABORADO

I1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 18.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.70
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA007 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 42.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.29
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA006 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

SUBTOTAL O 8.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA008 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

SUBTOTAL O 6.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.27
UTILIDAD (%) 0.00% 0.00


ELABORADO

54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

LJEOJ 5.00

A B C=AxB R D=CxR
VOLQUETA 11 M3 1.00 40.00 40.00 0.00600 0.24
SUBTOTAL M 0.24

SUBTOTAL N 0.04

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.06
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 0.34


ELABORADO

E1140 5.00

A B C=AxB R D=CxR
VOLQUETA 11 M3 1.00 40.00 40.00 0.08000 3.20
SUBTOTAL M 9.66

SUBTOTAL N 1.24

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.18
UTILIDAD (%) 0.00% 0.00


ELABORADO

1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.07

PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 1.85


ELABORADO

wch78 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00


ELABORADO

DIN 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.20000 0.90
VIBRADOR 1.00 5.00 5.00 0.20000 1.00
SUBTOTAL M 2.41

CARPINTERO EO D2 2.00 4.19 8.38 0.20000 1.68
ALBAÑIL EO D2 2.00 4.19 8.38 0.20000 1.68
PEON EO E2 6.00 4.14 24.84 0.20000 4.97
SUBTOTAL N 10.10

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 0.20000 3.00 0.60
SUBTOTAL O 13.17

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.14
UTILIDAD (%) 0.00% 0.00


ELABORADO

10 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00


ELABORADO

11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SUBTOTAL M 0.57

PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
THINNER GL 0.00500 14.00 0.07
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56


ELABORADO

E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00

ELABORADO

22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96


SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00


ELABORADO

40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO

65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67


ELABORADO

66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02


ELABORADO

CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18


AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.98

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

GYPSUM E=12.7MM 1.22X2.44M M2 1.05000 9.00 9.45
TORNILLO U 4.00000 0.06 0.24
SUBTOTAL O 17.32

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

Fr01 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.70000 0.88
SUBTOTAL M 2.60

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 14.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.61
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 2.70

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.07

SUBTOTAL O 65.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

34 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 1.60000 2.00
COMPRESOR 1.00 1.25 1.25 1.60000 2.00
SUBTOTAL M 8.71

PEON EO E2 1.00 4.14 4.14 1.60000 6.62
SUBTOTAL N 14.19

ANGULO 30X3MM M 2.50000 2.05 5.13
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.05000 14.00 0.70
SUBTOTAL O 32.48

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.08
UTILIDAD (%) 0.00% 0.00


ELABORADO

35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00


ELABORADO

36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 4.75

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.59
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 9.55


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 1.76

PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20

SUBTOTAL O 146.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

WUOYT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.70
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00


ELABORADO

Int1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 19.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

52 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 45.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

207 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 28.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.49
UTILIDAD (%) 0.00% 0.00


ELABORADO

54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

64 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.27

PEON EO E2 1.00 4.14 4.14 0.16000 0.66
SUBTOTAL N 1.41


SUBTOTAL O 35.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.34
UTILIDAD (%) 0.00% 0.00


ELABORADO

62 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.19

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
SUBTOTAL N 3.73

EXTINTOR PQS 10 LB U 1.00000 45.00 45.00
SUBTOTAL O 50.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.06
UTILIDAD (%) 0.00% 0.00


ELABORADO

63 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.89

ALBAÑIL EO D2 1.00 4.19 4.19 0.60000 2.51
SUBTOTAL N 2.79

SUBTOTAL O 48.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.34
UTILIDAD (%) 0.00% 0.00


ELABORADO

GEYID 5.00

A B C=AxB R D=CxR
SUBTOTAL M 7.25

PEON EO E2 1.00 4.14 4.14 3.00000 12.42
SUBTOTAL N 24.99

SUBTOTAL O 93.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.23
UTILIDAD (%) 0.00% 0.00


ELABORADO

instalación
1.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60


POLIETILENO U 1.00000 800.00 800.00
SUBTOTAL O 800.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 163.70
UTILIDAD (%) 0.00% 0.00


ELABORADO

1.00

A B C=AxB R D=CxR
SUBTOTAL M 1.76

ALBAÑIL EO D2 1.00 4.19 4.19 4.00000 16.76
PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20


SUBTOTAL O 3,800.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 767.39
UTILIDAD (%) 0.00% 0.00


ELABORADO

1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.07

PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 1.47

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.31
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 1.85


ELABORADO

wch78 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

CADENERO EO D2 3.00 4.19 12.57 0.08000 1.01
SUBTOTAL N 1.42

SUBTOTAL O 0.06

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.39
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.34


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

8 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
VIBRADOR 1.00 5.00 5.00 0.80000 4.00
SUBTOTAL M 9.62

CARPINTERO EO D2 2.00 4.19 8.38 0.80000 6.70
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 6.00 4.14 24.84 0.80000 19.87
SUBTOTAL N 40.34

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 34.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

9 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.90000 4.05
VIBRADOR 1.00 5.00 5.00 0.90000 4.50
SUBTOTAL M 10.82

CARPINTERO EO D2 2.00 4.19 8.38 0.90000 7.54
ALBAÑIL EO D2 2.00 4.19 8.38 0.90000 7.54
PEON EO E2 6.00 4.14 24.84 0.90000 22.36
SUBTOTAL N 45.40

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 36.17
UTILIDAD (%) 0.00% 0.00


ELABORADO

10 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

USMXS 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.20000 5.40
ELEVADOR 1.00 6.00 6.00 1.20000 7.20
VIBRADOR 1.00 5.00 5.00 1.20000 6.00
SUBTOTAL M 21.63

CARPINTERO EO D2 2.00 4.19 8.38 1.20000 10.06
ALBAÑIL EO D2 2.00 4.19 8.38 1.20000 10.06
PEON EO E2 6.00 4.14 24.84 1.20000 29.81
SUBTOTAL N 60.54

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 41.36
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
ELEVADOR 1.00 6.00 6.00 0.40000 2.40
VIBRADOR 1.00 5.00 5.00 0.40000 2.00
SUBTOTAL M 6.71

CARPINTERO EO D2 1.00 4.19 4.19 0.40000 1.68
ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 3.00 4.14 12.42 0.40000 4.97
SUBTOTAL N 10.20

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 22.24

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.83
UTILIDAD (%) 0.00% 0.00


ELABORADO

11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

21 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.11400 0.14
SUBTOTAL M 0.57

PEON EO E2 1.00 4.14 4.14 0.11400 0.47
SUBTOTAL N 1.01

ELECTRODO 70/18 KG 0.05000 4.00 0.20
PINTURA BASE GL 0.01000 19.00 0.19
THINNER GL 0.00500 14.00 0.07
SUBTOTAL O 2.22

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.76
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.56


ELABORADO

E1460 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.25000 0.31
SUBTOTAL M 1.98

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.23

PINTURA BASE GL 0.05000 19.00 0.95
THINNER GL 0.02500 14.00 0.35
SUBTOTAL O 5.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.97
UTILIDAD (%) 0.00% 0.00

ELABORADO

22 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.10

PEON EO E2 1.00 4.14 4.14 0.45000 1.86
SUBTOTAL N 3.96


SUBTOTAL O 40.67

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 9.15
UTILIDAD (%) 0.00% 0.00


ELABORADO

40 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.68

ALBAÑIL EO D2 1.00 4.19 4.19 0.57100 2.39
PEON EO E2 1.00 4.14 4.14 0.57100 2.36
SUBTOTAL N 5.02

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.47
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.30000 0.38
SUBTOTAL M 0.74

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.75
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.51

ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.62

ALBAÑIL EO D2 1.00 4.19 4.19 0.52000 2.18
PEON EO E2 1.00 4.14 4.14 0.52000 2.15
SUBTOTAL N 4.57

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.90

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.42
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.51


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

wch6 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.08000 0.10
SUBTOTAL M 0.14

FIERRERO EO D2 1.00 4.19 4.19 0.08000 0.34
PEON EO E2 1.00 4.14 4.14 0.08000 0.33
SUBTOTAL N 0.71

SUBTOTAL O 8.44

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.40000 1.80
SUBTOTAL M 2.31

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 4.00 4.14 16.56 0.40000 6.62
SUBTOTAL N 10.17

AGUA M3 0.02000 0.50 0.01
SUBTOTAL O 6.84

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.86
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.22

ALBAÑIL EO D2 1.00 4.19 4.19 0.34000 1.42
PEON EO E2 2.00 4.14 8.28 0.34000 2.82
SUBTOTAL N 4.40

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 1.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.22
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.33


ELABORADO


A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.26700 1.20
SUBTOTAL M 1.76

ALBAÑIL EO D2 2.00 4.19 8.38 0.26700 2.24
PEON EO E2 6.00 4.14 24.84 0.26700 6.63
SUBTOTAL N 11.23

AGUA M3 0.01700 0.50 0.01
SUBTOTAL O 8.27

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.25
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 1.14300 1.43
SUBTOTAL M 2.17

CARPINTERO EO D2 1.00 4.19 4.19 1.14300 4.79
ALBAÑIL EO D2 1.00 4.19 4.19 1.14300 4.79
PEON EO E2 1.00 4.14 4.14 1.14300 4.73
SUBTOTAL N 14.85

AGUA M3 0.01000 0.50 0.01
CLAVOS 2" A 4" KG 1.00000 3.00 3.00
SUBTOTAL O 17.13

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.83
UTILIDAD (%) 0.00% 0.00


ELABORADO

65 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.30

PEON EO E2 1.00 4.14 4.14 0.25000 1.04
SUBTOTAL N 2.21

SUBTOTAL O 0.55

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.61
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 3.67


ELABORADO

66 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.40

PEON EO E2 1.00 4.14 4.14 0.33000 1.37
SUBTOTAL N 2.91

SUBTOTAL O 1.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.89
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.35


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

PINTOR EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.28

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.86
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.14


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.38

PINTOR EO D2 1.00 4.19 4.19 0.32000 1.34
PEON EO E2 1.00 4.14 4.14 0.32000 1.32
SUBTOTAL N 2.81

LIJA HOJA 0.20000 0.40 0.08
SUBTOTAL O 1.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.00
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.02


ELABORADO

wch30 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.35

PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.96
UTILIDAD (%) 0.00% 0.00


ELABORADO

CT11 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70200 2.91
SUBTOTAL N 6.18


AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 17.41

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.78
UTILIDAD (%) 0.00% 0.00


ELABORADO

23 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.18

PEON EO E2 1.00 4.14 4.14 0.40000 1.66
SUBTOTAL N 3.53

AGUA M3 0.00100 0.50 0.00
SUBTOTAL O 1.74

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.09
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.54


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

TOL NEGRO 0.90MM 1.22X2.44M M2 1.05000 8.70 9.14
ELECTRODO 60/11 KG 0.25000 4.00 1.00
THINNER GL 0.03000 14.00 0.42
CERRADURA U 0.50000 12.48 6.24
SUBTOTAL O 55.76

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 16.88
UTILIDAD (%) 0.00% 0.00

ELABORADO


A B C=AxB R D=CxR
SIERRA CIRCULAR 1.00 1.25 1.25 2.66700 3.33
SUBTOTAL M 4.50

PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

CHAPA TIPO POMO U 0.50000 16.00 8.00
SUBTOTAL O 87.80

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 23.15
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 0.50 1.25 0.63 2.00000 1.26
COMPRESOR 0.50 1.25 0.63 2.00000 1.26
SUBTOTAL M 5.91

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.12000 19.00 2.28
THINNER GL 0.06000 14.00 0.84
SUBTOTAL O 52.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.14
UTILIDAD (%) 0.00% 0.00

ELABORADO

218 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.69

ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80


SUBTOTAL O 115.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 25.10
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 2.00000 2.50
COMPRESOR 1.00 1.25 1.25 2.00000 2.50
SUBTOTAL M 10.89

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.74

ANGULO 25X4MM KG 2.10000 1.20 2.52
PLATINA 12X3MM M 2.00000 3.00 6.00
ELECTRODO 60/11 KG 0.50000 4.00 2.00
PINTURA BASE GL 0.20000 19.00 3.80
THINNER GL 0.10000 14.00 1.40
SUBTOTAL O 48.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 15.35
UTILIDAD (%) 0.00% 0.00

ELABORADO

35 5.00

A B C=AxB R D=CxR
DOBLADORA DE TOL 1.00 3.75 3.75 0.42000 1.58
SUBTOTAL M 2.09

HOJALATERO EO D2 1.00 4.19 4.19 0.42000 1.76
PEON EO E2 1.00 4.14 4.14 0.42000 1.74
SUBTOTAL N 3.70

PLATINA 12X3MM M 1.20000 3.00 3.60
SUBTOTAL O 9.83

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.12
UTILIDAD (%) 0.00% 0.00


ELABORADO

36 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.15

PLOMERO EO D2 1.00 4.19 4.19 0.33600 1.41
PEON EO E2 1.00 4.14 4.14 0.33600 1.39
SUBTOTAL N 2.96

SUBTOTAL O 6.64

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.95
UTILIDAD (%) 0.00% 0.00


ELABORADO

37 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 6.02

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.88
UTILIDAD (%) 0.00% 0.00


ELABORADO

39 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 15.49

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 6.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

EEMOP 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PLOMERO EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

SUBTOTAL O 19.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

LXFBT 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

ANILLO DE CERA U 1.00000 3.20 3.20
SUBTOTAL O 69.10

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.42
UTILIDAD (%) 0.00% 0.00


ELABORADO

42 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.17

PLOMERO EO D2 1.00 4.19 4.19 2.66700 11.17
PEON EO E2 1.00 4.14 4.14 2.66700 11.04
SUBTOTAL N 23.46

PVC, SIFÓN 1 1/2" U 1.00000 3.85 3.85
SUBTOTAL O 72.23

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 1.33

PLOMERO EO D2 1.00 4.19 4.19 3.03000 12.70
PEON EO E2 1.00 4.14 4.14 3.03000 12.54
SUBTOTAL N 26.66

SUBTOTAL O 93.15

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 24.23
UTILIDAD (%) 0.00% 0.00

ELABORADO

44 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

ALBAÑIL EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

AGUA M3 0.16000 0.50 0.08
SUBTOTAL O 2.78

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.93
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.56


ELABORADO

IA003 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.94

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.16
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 6.95


ELABORADO

IA004 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 3.11

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.99
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 5.95


ELABORADO

46 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PLOMERO EO D2 1.00 4.19 4.19 0.20000 0.84
PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

TEFLÓN U 0.30000 0.65 0.20
SUBTOTAL O 2.08

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.79
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.72


ELABORADO

47 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.85

PLOMERO EO D2 1.00 4.19 4.19 1.94100 8.13
PEON EO E2 1.00 4.14 4.14 1.94100 8.04
SUBTOTAL N 17.08

PVC, REDUCTOR A 1/2" U 1.00000 0.60 0.60
TEFLÓN U 2.00000 0.65 1.30
SUBTOTAL O 6.65

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.92
UTILIDAD (%) 0.00% 0.00


ELABORADO

IAS01 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 20.57

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.13
UTILIDAD (%) 0.00% 0.00


ELABORADO

IAS02 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 16.47

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.31
UTILIDAD (%) 0.00% 0.00


ELABORADO

196 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.24

PLOMERO EO D2 1.00 4.19 4.19 0.55000 2.30
PEON EO E2 1.00 4.14 4.14 0.55000 2.28
SUBTOTAL N 4.84

TEFLÓN U 0.10000 0.65 0.07
SUBTOTAL O 12.37

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.49
UTILIDAD (%) 0.00% 0.00


ELABORADO

45 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.50000 11.25
SUBTOTAL M 12.35

ALBAÑIL EO D2 1.00 4.19 4.19 2.50000 10.48
PEON EO E2 1.00 4.14 4.14 2.50000 10.35
SUBTOTAL N 22.01

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 20.74
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.15

PEON EO E2 1.00 4.14 4.14 0.34780 1.44
SUBTOTAL N 3.06

SUBTOTAL O 3.25

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.75


ELABORADO

IA009 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.09

PEON EO E2 1.00 4.14 4.14 0.20000 0.83
SUBTOTAL N 1.76

SUBTOTAL O 4.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.17
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.02


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.86

ALBAÑIL EO D2 0.20 4.19 0.84 1.77800 1.49
PEON EO E2 1.00 4.14 4.14 1.77800 7.36
SUBTOTAL N 17.14

SUBTOTAL O 44.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 12.48
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA001 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.31

PEON EO E2 1.00 4.14 4.14 0.70000 2.90
SUBTOTAL N 6.16

SUBTOTAL O 8.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.89
UTILIDAD (%) 0.00% 0.00


ELABORADO

51 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.88

PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 2.00000 0.45 0.90
SUBTOTAL O 21.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 8.03
UTILIDAD (%) 0.00% 0.00


ELABORADO

I1 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 1.00000 0.50 0.50
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 18.68

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.70
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA007 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.44

PEON EO E2 1.00 4.14 4.14 1.00000 4.14
SUBTOTAL N 8.80

SUBTOTAL O 42.20

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 10.29
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA006 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

SUBTOTAL O 8.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.67
UTILIDAD (%) 0.00% 0.00


ELABORADO

IA008 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.22

PEON EO E2 1.00 4.14 4.14 0.50000 2.07
SUBTOTAL N 4.41

SUBTOTAL O 6.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.27
UTILIDAD (%) 0.00% 0.00


ELABORADO

54 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.47

PEON EO E2 1.00 4.14 4.14 1.06500 4.41
SUBTOTAL N 9.37

CODO 1/2" EMT U 2.00000 0.50 1.00
CONECTOR 1/2" EMT U 2.00000 0.60 1.20
UNION 1/2" EMT U 1.00000 0.45 0.45
SUBTOTAL O 29.12

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

C1 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 2.00000 9.00
SUBTOTAL M 9.88

ALBAÑIL EO D2 1.00 4.19 4.19 2.00000 8.38
PEON EO E2 1.00 4.14 4.14 2.00000 8.28
SUBTOTAL N 17.60

AGUA M3 0.10000 0.50 0.05
ANGULO 50X3MM M 4.40000 2.95 12.98
CLAVOS 2" A 4" KG 0.50000 3.00 1.50
SUBTOTAL O 69.36

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 19.37
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Perforación para pozo piloto broca Ø=4" 30.00
ESPECIFICACIONES: Incluye rimada con broca ø=8.5"; tubo revest.PVC4" 57 5.00

A B C=AxB R D=CxR
BOMBA DE AGUA 1.00 3.50 3.50 1.00000 3.50
TALADRO MECÁNICO 1.00 8.00 8.00 1.00000 8.00
SUBTOTAL M 12.37

OPERADOR DE PERFORADOR EO C2 1.00 4.42 4.42 1.00000 4.42
PLOMERO EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 2.00 4.14 8.28 1.00000 8.28
SUBTOTAL N 17.36

PVC, TUBO 110MM X 0.63MPA M 1.05000 6.25 6.56
SUBTOTAL O 9.21

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 7.79
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Brocal para pozo H. Simple f'c=180 kg/cm2, incluye grava homogenia 3/8" para filtro y tapón metálico
1.00
ESPECIFICACIONES: Incluye grava filtro ø=3/8"; tapón metál pozo 58 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.07

ALBAÑIL EO D2 1.00 4.19 4.19 3.20000 13.41
PEON EO E2 2.00 4.14 8.28 3.20000 26.50
SUBTOTAL N 41.41

AGUA M3 0.05000 0.50 0.03
PÉTREOS, GRAVA PARA FILTRO M3 1.10000 18.00 19.80
TAPÓN METÁLICO PARA POZO U 1.00000 22.50 22.50
SUBTOTAL O 61.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 21.07
UTILIDAD (%) 0.00% 0.00
SON: CIENTO VEINTE Y SEIS DOLARES, 42/100 CENTAVOS


ELABORADO

DETALLE : Suministro e instalación de bomba doble succión 1 hp, incluye accesorios 1.00
ESPECIFICACIONES: Electrobomba JDWm 1A/30-4", 0.75KV, 1.0HP 59 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.67

PLOMERO EO D2 1.00 4.19 4.19 3.80000 15.92
PEON EO E2 1.00 4.14 4.14 3.80000 15.73
SUBTOTAL N 33.44

BOMBA DOBLE SUCCIÓN 1 HP U 1.00000 375.00 375.00
PVC, UNIVERSAL ROSCABLE 1" U 2.00000 2.43 4.86
PVC, UNIVERSAL ROSCABLE 1 1/4" U 1.00000 3.70 3.70
PVC, NEPLO ROSCABLE 1" L=10CM U 2.00000 0.92 1.84
PVC, NEPLO ROSCABLE 1" L=20CM U 2.00000 1.33 2.66
PVC, NEPLO ROSCABLE 1 1/4" L=10CM U 1.00000 1.07 1.07
PVC, NEPLO ROSCABLE 1 1/4" L=15CM U 1.00000 1.33 1.33
PVC, NEPLO ROSCABLE 1" CON TUERCA U 3.00000 0.86 2.58
VÁLVULA CHECK 1" U 1.00000 21.27 21.27
VÁLVULA ESFÉRICA 1" U 1.00000 11.72 11.72
TEFLÓN U 4.00000 0.65 2.60
PALANCA REVERSIBLE DE 20 AMP. U 1.00000 5.10 5.10
CABLE UNIFILAR DE COBRE 10 AWG UNILAY M 18.00000 1.00 18.00
SUBTOTAL O 556.30

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 118.28
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: Incluye eyector de sumergido
SON: SETECIENTOS NUEVE DOLARES, 69/100 CENTAVOS

ELABORADO

DETALLE : Caseta para bomba con varilla cuadrada de 3/8" con cubierta metálica 1.00
NLGQL 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 1.40000 1.75
SUBTOTAL M 5.87

PEON EO E2 1.00 4.14 4.14 1.40000 5.80
SUBTOTAL N 12.42

GALVALUME NATURAL E=0.25 MM M2 2.31200 2.00 4.62
BISAGRAS TORNEADA 2"X3/8" U 3.00000 0.29 0.87
PERNO AUTOPERFORANTE DE 1 1/2" U 8.00000 0.11 0.88
CANDADO 50MM U 1.00000 2.50 2.50
THINNER GL 0.05000 14.00 0.70
SUBTOTAL O 40.69

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 11.80
UTILIDAD (%) 0.00% 0.00
SON: SETENTA DOLARES, 78/100 CENTAVOS


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

ELQIH 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 19.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 5.44
UTILIDAD (%) 0.00% 0.00


ELABORADO

DDLMO 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
SUBTOTAL M 6.60

CARPINTERO EO D2 1.00 4.19 4.19 1.00000 4.19
ALBAÑIL EO D2 1.00 4.19 4.19 1.00000 4.19
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 42.06

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 116.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 33.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : H. Simple en plinto, columna y loseta f'c=210 kg/cm2 1.88
EYXUD 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.77

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.57
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Acero de refuerzo fy=4200 kg/cm2 187.23
11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

DETALLE : Tanque pvc 1100 litros, incluye kit de instalación 1.00
ESPECIFICACIONES: Incluye accesorios e instalación. 67 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.55

PLOMERO EO D2 1.00 4.19 4.19 5.80000 24.30
PEON EO E2 1.00 4.14 4.14 5.80000 24.01
SUBTOTAL N 51.04

TANQUE 1100 LITROS, INCLUYE KIT DE INSTALACIÓN 1/2" U 1.00000 190.00 190.00
PVC, NEPLO ROSCABLE 1/2" L=10CM U 2.00000 0.52 1.04
PVC, NEPLO ROSCABLE 1/2" CON TUERCA U 5.00000 0.37 1.85
PVC, REDUCTOR ROSCABLE 1" A 1/2" U 1.00000 1.16 1.16
PVC, ADAPTADOR A TANQUE 1/2" U 1.00000 3.50 3.50
VÁLVULA CHECK 1/2" U 1.00000 15.35 15.35
VÁLVULA CHECK 1" U 1.00000 21.27 21.27
VÁLVULA ESFÉRICA 1/2" U 1.00000 5.50 5.50
TEFLÓN U 6.00000 0.65 3.90
SUBTOTAL O 264.75

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 63.67
UTILIDAD (%) 0.00% 0.00
OBSERVACIONES: Incluye kit de instalación
SON: TRESCIENTOS OCHENTA Y DOS DOLARES, 01/100 CENTAVO

ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : H. Simple en loseta de apoyo y cámara de lodos f'c=210 kg/cm2 1.79
256 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 1.00000 4.50
VIBRADOR 1.00 5.00 5.00 1.00000 5.00
SUBTOTAL M 12.02

CARPINTERO EO D2 2.00 4.19 8.38 1.00000 8.38
ALBAÑIL EO D2 2.00 4.19 8.38 1.00000 8.38
PEON EO E2 6.00 4.14 24.84 1.00000 24.84
SUBTOTAL N 50.44

AGUA M3 0.25000 0.50 0.13
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 124.63

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 37.42
UTILIDAD (%) 0.00% 0.00
SON: DOSCIENTOS VEINTE Y CUATRO DOLARES, 51/100 CENTAVOS


ELABORADO

DETALLE : Acero de refuerzo fy=4200 kg/cm2 134.10
11 5.00

A B C=AxB R D=CxR
AMOLADORA 1.00 1.25 1.25 0.05000 0.06
SUBTOTAL M 0.08

FIERRERO EO D2 1.00 4.19 4.19 0.05000 0.21
PEON EO E2 1.00 4.14 4.14 0.05000 0.21
SUBTOTAL N 0.44

SUBTOTAL O 1.40

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.38
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 2.30


ELABORADO

DETALLE : Biodigestor pvc cap. 3000 litros 1.00
ESPECIFICACIONES: Incluye accesorios de instalación. 258 5.00

A B C=AxB R D=CxR
SUBTOTAL M 1.76

PLOMERO EO D2 1.00 4.19 4.19 4.00000 16.76
PEON EO E2 1.00 4.14 4.14 4.00000 16.56
SUBTOTAL N 35.20

BIODIGESTOR PVC CAP. 3000 LITROS U 1.00000 2,900.00 2,900.00
SUBTOTAL O 2,900.85

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 587.56
UTILIDAD (%) 0.00% 0.00
SON: TRES MIL QUINIENTOS VEINTE Y CINCO DOLARES, 37/100 CENTAVOS


ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

IAS03 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 3.23

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.32
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.92


ELABORADO

IAS04 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 5.39

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.75
UTILIDAD (%) 0.00% 0.00
SON: DIEZ DOLARES, 51/100 CENTAVOS


ELABORADO

37 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.16

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 6.02

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.88
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Tubería ventilación pvc 110 mm 2.00
260 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.50

PLOMERO EO D2 1.00 4.19 4.19 1.19000 4.99
PEON EO E2 1.00 4.14 4.14 1.19000 4.93
SUBTOTAL N 9.92

SUBTOTAL O 8.70

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 3.82
UTILIDAD (%) 0.00% 0.00
SON: VEINTE Y DOS DOLARES, 94/100 CENTAVOS


ELABORADO

3 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.54

PEON EO E2 2.00 4.14 8.28 1.23100 10.19
SUBTOTAL N 10.77

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.26
UTILIDAD (%) 0.00% 0.00


ELABORADO

DETALLE : Ripio en zanja de infiltración - lecho filtrante 8.00
270 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

SUBTOTAL O 18.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 4.69
UTILIDAD (%) 0.00% 0.00


ELABORADO

6 5.00

A B C=AxB R D=CxR
CONCRETERA 1 SACO 1.00 4.50 4.50 0.80000 3.60
SUBTOTAL M 5.52

CARPINTERO EO D2 1.00 4.19 4.19 0.80000 3.35
ALBAÑIL EO D2 2.00 4.19 8.38 0.80000 6.70
PEON EO E2 7.00 4.14 28.98 0.80000 23.18
SUBTOTAL N 38.44

AGUA M3 0.14400 0.50 0.07
CLAVOS 2" A 4" KG 0.75000 3.00 2.25
SUBTOTAL O 90.87

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 26.97
UTILIDAD (%) 0.00% 0.00


ELABORADO

61 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.73

ALBAÑIL EO D2 1.00 4.19 4.19 0.61500 2.58
PEON EO E2 1.00 4.14 4.14 0.61500 2.55
SUBTOTAL N 5.42

AGUA M3 0.01500 0.50 0.01
SUBTOTAL O 7.77

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.78
UTILIDAD (%) 0.00% 0.00


ELABORADO


A B C=AxB R D=CxR
SUBTOTAL M 0.95

ALBAÑIL EO D2 1.00 4.19 4.19 0.80000 3.35
PEON EO E2 1.00 4.14 4.14 0.80000 3.31
SUBTOTAL N 7.04

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 2.58

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.11
UTILIDAD (%) 0.00% 0.00


ELABORADO

RUBRO : 418 UNIDAD: ml

A B C=AxB R D=CxR
SUBTOTAL M 0.36

ALBAÑIL EO D2 1.00 4.19 4.19 0.30000 1.26
PEON EO E2 1.00 4.14 4.14 0.30000 1.24
SUBTOTAL N 2.64

AGUA M3 0.01000 0.50 0.01
SUBTOTAL O 0.38

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.68
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 4.06

ELABORADO

126 5.00

A B C=AxB R D=CxR
SUBTOTAL M 2.26

ALBAÑIL EO D2 1.00 4.19 4.19 0.40000 1.68
PEON EO E2 2.00 4.14 8.28 0.40000 3.31
SUBTOTAL N 5.18

AGUA M3 0.10000 0.50 0.05
SUBTOTAL O 0.05

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.50
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 8.99


ELABORADO

DETALLE : Canalización exterior tubería perforada pvc 50 mm 11.53
ESPECIFICACIONES: Incluye perforación de tubería. 275 5.00

A B C=AxB R D=CxR
SUBTOTAL M 0.62

PLOMERO EO D2 1.00 4.19 4.19 0.36400 1.53
PEON EO E2 1.00 4.14 4.14 0.36400 1.51
SUBTOTAL N 3.21

SUBTOTAL O 2.60

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 1.29
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 7.72


ELABORADO

LJEOJ 5.00

A B C=AxB R D=CxR
VOLQUETA 11 M3 1.00 40.00 40.00 0.00600 0.24
SUBTOTAL M 0.24

SUBTOTAL N 0.04

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 0.06
UTILIDAD (%) 0.00% 0.00
VALOR UNITARIO 0.34


ELABORADO

E1140 5.00

A B C=AxB R D=CxR
VOLQUETA 11 M3 1.00 40.00 40.00 0.08000 3.20
SUBTOTAL M 9.66

SUBTOTAL N 1.24

SUBTOTAL O 0.00

SUBTOTAL P 0.00
-1,877,629,862.00
INDIRECTOS (%) 20.00% 2.18
UTILIDAD (%) 0.00% 0.00


ELABORADO

Analisis de Precios Unitarios Apus

Cargado por

Copyright:

Formatos disponibles

Analisis de Precios Unitarios Apus

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

Analisis de Precios Unitarios Apus

Cargado por

Copyright:

Formatos disponibles

GOBIERNO AUTONOMO DESCENTRALIZADO PARROQUIAL RURAL UNIÓN MILAGREÑA.

ANALISIS DE PRECIOS UNITARIOS HOJA 1 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: UN DOLAR, 85/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 2 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: DOS DOLARES, 34/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 3 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: TRECE DOLARES, 57/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 4 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: TREINTA Y DOS DOLARES, 65/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 5 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: OCHO DOLARES, 99/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 6 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: CIENTO SESENTA Y UN DOLARES, 80/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 7 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: CIENTO NOVENTA Y OCHO DOLARES, 64/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 8 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO

MANO DE OBRA CANTIDAD JORNAL/HR COSTO HORA RENDIMIENTO COSTO

MATERIALES UNIDAD CANTIDAD PRECIO UNIT. COSTO

TRANSPORTE UNIDAD CANTIDAD TARIFA COSTO

SON: DOSCIENTOS NUEVE DOLARES, 51/100 CENTAVOS

UNIÓN MILAGREÑA, 29 DE AGOSTO DE 2024 ING. IBOR ARANGUREN HIDALGO

ANALISIS DE PRECIOS UNITARIOS HOJA 9 DE 422

EQUIPO CANTIDAD TARIFA COSTO HORA RENDIMIENTO COSTO