Professional Documents
Culture Documents
PRESENTADO POR :
HAMINTON ARIAS MURCIA 2103210
KARINA CAICEDO QUESADA 2101898
EDINSON ALVIADES RIVEROS 2090108
DOCENTE:
ORLANDO RODRIGUEZ
PROYECTO UNIFAMILIAR
000 ACERO DE REFUERZO 6000 PSI
m
137.0000
MALLA ELETROSOLDADA
kg
13.7000
2,900.00
hc
54.8000
18,779.69
un
6.1650
98,271.00
1.0000
-10.00
Redondeo
CORTE Y FLEJADO ACERO DE REFUERZO
12,224.00
kg
4,382.0000
3,758.00
kg
4,513.4600
2,394.00
kg
144.6060
2,900.00
un
657.3000
327.00
un
109.5500
39,900.00
hh
87.6400
7,103.17
HERRAMIENTA MENOR%MO
5.0000
622,244.00
1.0000
3,360.00
100.0000
7,077.00
hh
74.0000
7,103.17
hh
7.0000
11,676.52
Redondeo
Total ACERO DE REFUERZO 6000 PSI
VOLQUETA DE 7 M3
HERRAMIENTA MENOR%MO
m-km
%
Redondeo
CAMPAMENTO 9 M2
100.0000
700.00
5.0000
607,300.00
1.0000
-36.00
un
9.0000
598,535.00
10.5300
73,080.00
un
27.0000
1,783.00
un
144.0000
269.00
hc
136.6200
18,779.69
un
18.0000
1,850.00
lb
27.0000
1,800.00
un
93.0600
14,616.00
un
9.0000
18,907.00
un
37.1700
6,032.00
HERRAMIENTA MENOR%MO
5.0000
2,565,684.00
1.0000
4.00
230,678.00
Redondeo
un
1.0000
un
1.0000
8,500.00
hc
6.0000
20,657.65
un
0.0400
38,955.00
un
1.0000
13,500.00
un
0.0400
83,214.00
30.9000
2,276.00
un
10.0000
332.00
HERRAMIENTA MENOR%MO
5.0000
123,946.00
Redondeo
RED ELCTRICA PROVISIONAL 50 M
un
1.0000
0.00
1.0000
2,683,070.00
un
4.0000
9,500.00
65.0000
10,242.00
130.0000
13,346.00
un
1.0000
18,444.00
un
1.7200
4,872.00
hc
6.0000
20,657.65
TOMA TRIFSICA
un
5.0000
3,400.00
un
11.6700
6,032.00
HERRAMIENTA MENOR%MO
5.0000
123,946.00
93.5400
46,502.00
CINTA METLICA
14.0310
699.00
un
46.7700
1,508.00
14.0310
7,200.00
hh
7.4832
7,103.17
hh
0.7483
11,676.52
MIRA AUTONIVELANTE
14.0310
1,443.00
14.0310
2,364.00
lb
0.9354
2,400.00
COMISIN DE TOPOGRAFA
93.5400
41,208.00
HERRAMIENTA MENOR%MATERIALES
5.0000
3,927,370.00
54.7000
14,675.00
un
18.0510
4,872.00
hh
76.5800
7,103.17
hh
7.6580
11,676.52
POLISOMBRA
54.7000
905.00
PUNTILLA DE ACERO 1
lb
0.0547
4,311.00
HERRAMIENTA MENOR%MO
5.0000
633,372.00
1.0000
-10.00
Redondeo
Total ACTIVIDADES PRELIMINARES
002 CIMIENTOS
ZAPATA EN CONCRETO COMUN 3000 PSI
26.1000
412,214.00
26.8830
358,457.00
hc
26.1000
26,000.00
un
13.0500
4,060.00
un
2.6100
24,360.00
lb
2.6100
1,800.00
un
13.0500
14,616.00
un
4.1760
6,032.00
2.6100
27,840.00
HERRAMIENTA MENOR%MO
5.0000
678,600.00
Redondeo
1.0000
3.00
6.0000
459,369.00
6.6000
358,457.00
hc
6.0000
26,000.00
lb
8.8200
1,800.00
un
6.4200
9,744.00
un
7.2600
19,488.00
0.2400
27,840.00
HERRAMIENTA MENOR%MO
Redondeo
CONCRETO CICLPEO
AGUA
lt
5.0000
156,000.00
1.0000
1.00
14.6000
321,487.00
2,306.8000
16.00
4.3800
55,680.00
ARENA DE PEA
ARENA LAVADA DE RO
4.3800
138,960.00
CEMENTO GRIS
kg
2,628.0000
480.00
8.3220
78,184.00
GRAVA NO 67 - 3/4
8.3220
59,508.00
GRAVILLA DE RO
8.3220
98,600.00
hc
14.6000
26,000.00
6.1320
29,000.00
HERRAMIENTA MENOR%MO
5.0000
379,600.00
Redondeo
1.0000
8.00
0.3600
383,125.00
hc
0.0900
26,000.00
CONCRETO 1:3:5
0.3960
342,091.00
HERRAMIENTA MENOR%MO
5.0000
2,340.00
1.0000
0.00
20.0000
51,180.00
hc
12.0000
26,000.00
20.0000
34,800.00
HERRAMIENTA MENOR%MO
5.0000
312,000.00
1.0000
0.00
CONCRETO DE LIMPIEZA
Redondeo
RELLENO CON MATERIAL DE EXCAVACIN
Redondeo
EXCAVACIN MANUAL CIMIENTOS
47.0000
34,300.00
hc
47.0000
26,000.00
m-km
470.0000
700.00
5.0000
1,222,000.00
1.0000
0.00
67,081.00
Redondeo
Total CIMIENTOS
004 MAMPOSTERA
MURO EN LADRILLO H-15
83.0400
7.4736
696.00
hc
83.0400
26,000.00
un
1,245.6000
2,220.00
un
2.4912
8,352.00
MORTERO 1:4
1.7438
293,679.00
HERRAMIENTA MENOR%MO
5.0000
2,159,040.00
Redondeo
MURO EN LADRILLO ESTRUCTURAL
1.0000
56.00
8.3200
63,574.00
0.7488
696.00
0.1082
389,751.00
30,550.00
hc
3.3280
LADRILLO ESTRUCTURAL
un
457.6000
750.00
un
0.2496
8,352.00
MORTERO 1:4
0.1165
293,679.00
HERRAMIENTA MENOR%MO
5.0000
101,670.00
203.0000
29,703.00
18.2700
696.00
hc
42.6300
30,550.00
un
3,045.0000
un
6.0900
8,352.00
MORTERO 1:4
2.8420
293,679.00
1,302,448.00
HERRAMIENTA MENOR%MO
1,236.00
5.0000
17.8000
65,265.00
hc
10.6800
26,000.00
un
640.8000
719.00
MORTERO 1:4
1.6020
264,238.00
1.0000
-7.00
19.4000
53,463.00
Redondeo
COLUMNETA - VIGUETA DE CONFINAMIENTO 0.30 X 0.10 M
0.3880
696.00
0.4850
358,457.00
DESMOLDATOC X 16KG
un
0.0194
207,872.00
un
7.9540
4,872.00
hc
19.4000
26,000.00
1.9400
161.00
lb
0.7760
1,800.00
un
14.5500
19,488.00
0.1940
27,840.00
HERRAMIENTA MENOR%MO
5.0000
504,400.00
1.0000
-5.00
495.0000
14,020.00
29.7000
696.00
hc
123.7500
30,550.00
un
4.9500
8,352.00
MORTERO 1:4
9.9000
293,679.00
HERRAMIENTA MENOR%MO
5.0000
3,780,810.00
1.0000
861.00
122.0000
15,623.00
Redondeo
Total MAMPOSTERA
005 PAETES
PAETE MUROS Y TECHO 1:4
Redondeo
PAETE FACHADAS Y CULATAS 1:4
7.3200
696.00
hc
36.6000
30,550.00
un
1.2200
8,352.00
MORTERO 1:4
2.4400
293,679.00
HERRAMIENTA MENOR%MO
5.0000
1,118,130.00
1.0000
108.00
12.5000
23,466.00
kg
0.2500
2,900.00
ARENA DE PEA
0.1250
55,680.00
CEMENTO GRIS
kg
8.8750
480.00
0.2500
333,327.00
DESMOLDATOC X 16KG
un
0.0187
207,872.00
un
1.5000
4,872.00
hc
9.6250
18,779.69
un
0.7500
5,684.00
HERRAMIENTA MENOR%MO
1.0000
180,750.00
1.0000
27.00
Redondeo
ALFAJAS CONCRETO 0.15 M
Redondeo
Total PAETES
42.1400
146,351.00
kg
5.8996
2,900.00
6.7424
358,457.00
DESMOLDATOC*16 KG
kg
0.1475
119,200.00
ms
37.0832
10,231.00
hc
75.8520
33,150.00
un
56.0462
11,890.00
lb
0.8428
1,800.00
un
0.8428
19,488.00
0.4214
27,840.00
HERRAMIENTA MENOR%MO
5.0000
2,514,494.00
Redondeo
1.0000
1.00
2.2100
1,011,997.00
ms
0.4420
20,880.00
2.4310
358,457.00
DESMOLDATOC*16 KG
kg
0.0994
119,200.00
22.1000
1,828.00
hc
44.2000
26,000.00
ms
2.2100
4,000.00
lb
17.6800
1,800.00
un
5.5250
9,744.00
0.0884
27,840.00
HERRAMIENTA MENOR%MO
5.0000
1,149,200.00
1.0000
7.00
1,011,997.00
COLUMNAS PISO2
Redondeo
m
2.2100
COLUMNAS PISO1
ms
0.4420
20,880.00
2.4310
358,457.00
DESMOLDATOC*16 KG
kg
0.0994
119,200.00
22.1000
1,828.00
hc
44.2000
26,000.00
ms
2.2100
4,000.00
lb
17.6800
1,800.00
un
5.5250
9,744.00
0.0884
27,840.00
HERRAMIENTA MENOR%MO
5.0000
1,149,200.00
Redondeo
1.0000
7.00
1.0000
797,071.00
kg
42.0000
2,394.00
0.4000
358,457.00
ms
8.6900
10,231.00
hc
17.7000
18,779.69
PARAL TELESCPICO
2.9000
309.00
2.9000
150.00
lb
1.4900
1,800.00
un
0.9500
9,744.00
un
3.7400
14,153.00
un
3.1400
19,488.00
0.0400
27,840.00
HERRAMIENTA MENOR%MO
1.0000
332,401.00
1.0000
0.00
Redondeo
un
12.0000
37,669.00
kg
1.4400
2,900.00
0.3600
333,327.00
hc
12.0000
26,000.00
lb
0.1200
1,800.00
un
0.3240
9,744.00
un
0.4800
19,488.00
HERRAMIENTA MENOR%MO
1.0000
312,000.00
1.0000
7.00
93.5900
146,351.00
kg
13.1026
2,900.00
14.9744
358,457.00
DESMOLDATOC*16 KG
kg
0.3276
119,200.00
ms
82.3592
10,231.00
hc
168.4620
33,150.00
un
124.4747
11,890.00
lb
1.8718
1,800.00
un
1.8718
19,488.00
0.9359
27,840.00
HERRAMIENTA MENOR%MO
5.0000
5,584,515.00
1.0000
-1.00
78.0000
137,953.00
kg
3.9000
2,900.00
hc
3.9000
18,779.69
un
78.0000
136,702.00
lb
3.9000
2,400.00
HERRAMIENTA MENOR%MO
5.0000
73,242.00
1.0000
5.00
95,070.00
Redondeo
ENTREPISOS CASETN CON VIGAS PISO 1
Redondeo
Total ESTRUCTURAS EN CONCRETO
009 CUBIERTAS
ESTRUCTURA METALICA CUBIERTA
Redondeo
m
55.0000
TEJA LIVIANA
un
55.0000
7,501.00
hc
33.0000
18,779.69
SIKAFLEX - 11 FC GRIS
un
55.0000
18,792.00
ml
82.5000
34,764.00
un
440.0000
600.00
HERRAMIENTA MENOR%MO
5.0000
619,740.00
10.0000
132,699.00
CANAL AMAZONA X 3M
CANAL PVC 3
un
10.0000
92,658.00
hc
7.4000
20,657.65
un
10.0000
2,964.00
un
6.8000
6,290.00
un
40.0000
12.00
un
10.0000
16,701.00
HERRAMIENTA MENOR%MO
5.0000
152,870.00
42.1400
36,641.00
un
5.4782
68,069.00
hc
31.6050
18,779.69
TELA ASFLTICA N. 30 X 20 M2
un
2.1070
25,128.00
MORTERO 1:4
1.6856
293,679.00
HERRAMIENTA MENOR%MO
5.0000
593,542.00
Total CUBIERTAS
106.0000
15,226.00
hc
21.2000
30,550.00
MORTERO 1:4
3.1800
293,679.00
HERRAMIENTA MENOR%MO
5.0000
647,660.00
Redondeo
1.0000
14.00
150.0000
66,328.00
AGUA
lt
300.0000
16.00
kg
12.0000
43,732.00
hc
60.0000
30,550.00
kg
900.0000
2,200.00
150.0000
34,800.00
HERRAMIENTA MENOR%MATERIALES
5.0000
7,729,650.00
ENCHAPE PORCELANATO 60 X 60
Redondeo
1.0000
133.00
ML
155.0000
9,929.00
AGUA
lt
155.0000
16.00
kg
3.1000
43,732.00
hc
6.2000
30,550.00
kg
108.5000
2,200.00
27.9000
34,800.00
HERRAMIENTA MENOR%MO
1.0000
189,410.00
ZOCALO
Redondeo
1.0000
22.00
9.6000
10,595.00
DESMOLDATOC X 16KG
un
0.0096
207,872.00
hc
1.4400
30,550.00
un
0.4800
5,777.00
MORTERO 1:4
0.1728
293,679.00
HERRAMIENTA MENOR%MO
5.0000
43,997.00
1.0000
3.00
40.0000
42,941.00
lt
80.0000
16.00
un
3.2000
32,944.00
40.0000
24,019.00
hc
14.0000
30,550.00
kg
200.0000
805.00
HERRAMIENTA MENOR%MATERIALES
5.0000
1,228,480.00
15,442.00
Redondeo
CERMICA PISO ESCALERAS Y ANDN
AGUA
122.0000
48.8000
696.00
un
17.0800
77,500.00
hc
24.4000
18,779.69
un
10.9800
900.00
un
6.1000
5,777.00
5.0000
458,232.00
95.5000
49,415.00
HERRAMIENTA MENOR%MO
PLACA BASE CONCRETO 0.08 M
8.5950
333,327.00
DESMOLDATOC X 16KG
un
0.3820
207,872.00
hc
33.4250
26,000.00
1,800.00
lb
3.8200
un
131.7900
5,684.00
3.8200
27,840.00
HERRAMIENTA MENOR%MO
5.0000
869,050.00
1.1000
312,018.00
kg
8.8000
2,394.00
kg
0.2640
2,900.00
un
0.2420
19,488.00
0.1100
333,327.00
DESMOLDATOC X 16KG
un
0.0220
207,872.00
GRANITO PULIDO x 60 CM
un
1.1000
133,822.00
hc
5.5000
18,779.69
lb
0.2090
1,800.00
un
0.1760
5,684.00
0.2750
27,840.00
MORTERO 1:3
0.0330
325,565.00
HERRAMIENTA MENOR%MO
5.0000
103,288.00
1.0000
-33,806.00
55.0000
39,397.00
lt
110.0000
16.00
un
49.5000
4,600.00
hc
44.0000
18,779.69
57.7500
14,300.00
kg
275.0000
805.00
HERRAMIENTA MENOR%MATERIALES
5.0000
1,276,660.00
1.0000
36.00
59.0000
35,394.00
Redondeo
PARED CERMICA DELTA 20.5X30.5
AGUA
Redondeo
CERMICA CORONA EGEO 25CMX35CM
AGUA
lt
118.0000
16.00
un
35.4000
4,600.00
CENEFA 7 CM
29.5000
4,870.00
hc
20.6500
30,550.00
kg
295.0000
805.00
32.4500
25,950.00
HERRAMIENTA MENOR%MATERIALES
5.0000
1,387,975.00
1.0000
43.00
Redondeo
Total ENCHAPES Y ACCESORIOS
15.0000
59,756.00
0.9900
326,345.00
hc
7.5000
20,657.65
un
0.7500
38,955.00
un
0.7500
83,214.00
15.4500
20,644.00
HERRAMIENTA MENOR%MO
5.0000
154,935.00
1.0000
2.00
27.0000
31,728.00
Redondeo
TUBERA SANITARIA PVC 2"
2.2410
131,107.00
hc
10.8000
20,657.65
un
0.4320
38,955.00
un
0.4320
83,214.00
27.8100
9,918.00
HERRAMIENTA MENOR%MO
5.0000
223,101.00
1.0000
-10.00
Redondeo
27.0000
21,482.00
0.9450
91,888.00
hc
10.8000
20,657.65
un
0.5400
38,955.00
un
0.5400
83,214.00
27.0000
7,477.00
HERRAMIENTA MENOR%MO
1.0000
223,101.00
Redondeo
1.0000
-5.00
un
4.0000
177,957.00
CEMENTO GRIS
kg
8.0000
480.00
0.7000
333,327.00
hc
8.0000
18,779.69
un
4.0000
79,228.00
HERRAMIENTA MENOR%MO
5.0000
150,236.00
CAJA INSPECCIN 80 X 80 CM
Redondeo
EXCAVACIN MANUAL DESAGUES
1.0000
-3.00
6.3000
116,200.00
26,000.00
hc
25.2000
m-km
63.0000
700.00
5.0000
655,200.00
Redondeo
1.0000
0.00
1.0000
29,354.00
0.0360
91,888.00
hc
0.4000
20,657.65
un
0.0200
38,955.00
un
0.0200
83,214.00
1.0300
14,813.00
HERRAMIENTA MENOR%MO
1.0000
8,263.00
1.0000
0.00
Redondeo
Total RED SANITARIA
un
2.0000
11,463.00
un
2.0000
2,668.00
un
2.0000
4,872.00
hc
0.3000
22,516.00
HERRAMIENTA MENOR%MATERIALES
5.0000
21,835.00
Redondeo
1.0000
-1.00
un
4.0000
17,431.00
un
4.0000
2,668.00
un
4.0000
10,556.00
hc
0.6000
22,516.00
HERRAMIENTA MENOR%MATERIALES
5.0000
66,406.00
1.0000
-2.00
Redondeo
un
1.0000
10.0000
6,496.00
10.0000
13,772.00
un
1.0000
2,643.00
un
2.0000
672.00
un
5.0000
9,500.00
un
1.0000
7,535.00
TENSORES DE ALINEACIN
un
1.0000
94.00
366,231.00
hc
1.5000
69,623.00
un
9.0000
14,725.00
un
9.0000
1,680.00
un
9.0000
10,092.00
hc
0.9000
22,516.00
HERRAMIENTA MENOR%MATERIALES
5.0000
126,212.00
1.0000
2.00
un
12.0000
8,872.00
un
12.0000
2,275.00
un
12.0000
3,132.00
hc
1.8000
22,516.00
HERRAMIENTA MENOR%MATERIALES
1.0000
105,413.00
Redondeo
LUMINARIA INTERIORES
Redondeo
1.0000
-3.00
un
134.0000
14,333.00
134.0000
1,297.00
268.0000
1,361.00
hc
53.6000
20,657.65
134.0000
1,638.00
HERRAMIENTA MENOR%MO
5.0000
1,107,242.00
1.0000
-28.00
un
16.0000
42,913.00
hh
4.0000
7,813.49
un
16.0000
40,960.00
Redondeo
TOMA DOBLE GFCI AVE ABITARE
Redondeo
1.0000
-6.00
un
1.0000
150,751.00
3.0000
26,323.00
un
1.2000
5,327.00
un
1.0000
42,874.00
hc
1.0000
22,516.00
HERRAMIENTA MENOR%MO
1.0000
0.00
Redondeo
1.0000
0.00
un
3.0000
35,814.00
un
3.0000
24,969.00
hc
1.5000
20,657.65
10.0000
105,893.00
HERRAMIENTA MENOR%MO
5.0000
30,987.00
un
1.0000
97,234.00
un
4.0000
1,540.00
un
1.0000
41,412.00
hc
2.0000
22,516.00
HERRAMIENTA MENOR%MATERIALES
5.0000
92,604.00
BREAKERS 2 X 30 AMPERIOS
un
10.0000
469,118.00
un
20.0000
97,873.00
un
10.0000
1,783.00
CANTO 15 MM X 10 M
un
20.5800
4,900.00
un
10.0000
56,956.00
hc
20.0000
22,535.62
un
10.0000
156,900.00
un
200.0000
12.00
un
40.0000
21.00
HERRAMIENTA MENOR%MO
5.0000
450,710.00
403,655.00
1.1000
hc
1.1000
22,535.62
un
1.1000
379,900.00
un
4.4000
23.00
HERRAMIENTA MENOR%MO
5.0000
24,790.00
Redondeo
1.0000
1.00
2.0000
206,575.00
un
1.3400
272,900.00
hc
2.0000
22,535.62
un
6.0000
23.00
HERRAMIENTA MENOR%MO
5.0000
45,072.00
Redondeo
1.0000
1.00
un
4.0000
343,222.00
un
8.0000
97,873.00
un
32.0000
1,950.00
un
8.0000
5,500.00
un
1.4080
9,300.00
CANTO 15 MM X 10 M
un
8.2320
4,900.00
hc
16.0000
22,535.62
un
8.0000
2,500.00
un
80.0000
12.00
un
16.0000
21.00
HERRAMIENTA MENOR%MATERIALES
5.0000
964,112.00
1.0000
1.00
Redondeo
Total CARPINTERA MADERA
9.6000
345,674.00
un
6.0480
27,000.00
hc
9.2160
18,779.69
un
19.2000
2,726.00
9.6000
300,000.00
0.0960
428,227.00
HERRAMIENTA MENOR%MO
5.0000
173,078.00
Redondeo
1.0000
-3.00
15.0000
187,600.00
un
12.0000
3,200.00
hc
10.5000
18,779.69
15.0000
170,000.00
kg
3.0000
6,186.00
HERRAMIENTA MENOR%MO
5.0000
197,190.00
PASAMANOS METLICO
Redondeo
1.0000
-5.00
2.0000
180,398.00
un
1.2600
27,000.00
hc
1.9200
18,779.69
un
1.2600
2,500.00
un
1.2600
220,000.00
0.0200
428,227.00
HERRAMIENTA MENOR%MO
5.0000
36,058.00
1.0000
1.00
137.0000
2,676.00
Redondeo
Total CARPINTERA METLICA
hc
4.1100
21,596.64
un
2.7400
94,656.00
un
8.2200
839.00
un
0.6850
10,622.00
HERRAMIENTA MENOR%MO
5.0000
88,776.00
1.0000
-119.00
495.0000
7,299.00
lt
990.0000
16.00
ms
64.3500
20,880.00
Redondeo
ESTUCO Y PINTURA 1 MANO
AGUA
ANDAMIO TUBULAR 1.50X1.50 CON CRUCETA - ALQUILER
CAOLN X 25 KG
bt
44.5500
9,900.00
CEMENTO GRIS
kg
128.7000
480.00
hc
39.6000
36,000.00
un
1.9800
94,656.00
un
14.8500
900.00
un
2.4750
10,622.00
bt
4.9500
16,900.00
HERRAMIENTA MENOR%MO
1.0000
1,425,600.00
Redondeo
1.0000
132.00
360.0000
5,940.00
AGUA
lt
360.0000
16.00
hc
36.0000
21,596.64
un
21.6000
839.00
un
5.4000
10,622.00
gl
7.2000
172,328.00
5.0000
777,600.00
122.0000
3,841.00
6.1000
696.00
hc
12.2000
21,596.64
un
7.3200
839.00
gl
3.0500
48,500.00
un
1.8300
10,622.00
un
2.4400
5,777.00
HERRAMIENTA MENOR%MO
5.0000
263,520.00
30,809.00
HERRAMIENTA MENOR%MO
PINTURA VINILO SUPERLAVABLE 3 MANOS
52.0000
10.4000
696.00
un
26.0000
1,376.00
rl
0.4160
2,652.00
hc
41.6000
18,779.69
un
0.5200
94,656.00
un
17.6800
19,409.00
un
3.1200
839.00
gl
4.1600
35,154.00
un
42.1200
2,385.00
PUNTILLA 1 ACERADA
lb
1.0400
4,802.00
un
0.5200
8,352.00
un
468.0000
16.00
un
624.0000
16.00
un
29.1200
2,385.00
HERRAMIENTA MENOR%MATERIALES
5.0000
774,852.00
un
3.0000
499,861.00
un
3.0000
2,726.00
un
3.0000
4,600.00
CHAZO NYLON 1
un
18.0000
25.00
rl
1.5000
800.00
un
3.0000
29,900.00
un
3.0000
216,900.00
un
3.0000
64,300.00
un
3.0000
104,600.00
hc
9.0000
18,779.69
un
6.0000
1,637.00
un
3.0000
5,900.00
un
0.0480
83,214.00
un
18.0000
1,104.00
HERRAMIENTA MENOR%MO
5.0000
169,017.00
1.0000
-1.00
172,897.00
Redondeo
un
1.0000
rl
0.2000
800.00
un
1.0000
17,900.00
un
1.0000
35,500.00
hc
2.0000
18,779.69
un
1.0000
79,900.00
HERRAMIENTA MENOR%MO
5.0000
37,559.00
UN
1.0000
272,352.00
hc
2.0000
18,779.69
un
1.0000
159,900.00
un
2.0000
34,900.00
un
1.0000
2,920.00
MORTERO 1:3
0.0010
295,188.00
HERRAMIENTA MENOR%MO
5.0000
37,559.00
48.0000
19,661.00
un
67.2000
300.00
un
6.3840
2,615.00
un
0.4800
38,955.00
un
0.1440
48.0000
1,366.00
hc
36.0000
22,516.00
HERRAMIENTA MENOR%MO
5.0000
0.00
un
1.0000
232,302.00
un
1.0000
4,079.00
un
1.0500
8,500.00
un
1.0500
112,900.00
un
2.0500
519.00
un
1.0000
16,044.00
hc
3.0000
20,657.65
un
0.0500
42,999.00
5.1500
3,189.00
HERRAMIENTA MENOR%MO
5.0000
61,973.00
400,637.00
83,214.00
un
1.0000
rl
1.0000
800.00
un
1.0000
28,768.00
un
1.0000
43,900.00
hc
2.0000
20,657.65
un
0.0500
42,999.00
un
1.0000
259,838.00
un
2.0000
10,900.00
HERRAMIENTA MENOR%MO
5.0000
41,315.00
1.0000
0.00
Redondeo
Total RED HIDRULICA
SUBTOTAL
ADMINISTRACIN 20.00%
IMPREVISTOS 1.00%
UTILIDAD 5.00%
TOTAL OBRA
Pgina :
1,674,688.00
39,730.00
1,029,127.00
605,841.00
-10.00
16,467,556.00
10,805,223.00
419,357.00
214,937.00
4,371,045.00
622,522.00
31,112.00
3,360.00
18,142,244.00
707,700.00
525,635.00
81,736.00
70,000.00
30,365.00
-36.00
5,386,815.00
769,532.00
48,141.00
38,736.00
2,565,681.00
33,300.00
48,600.00
1,360,165.00
170,163.00
224,209.00
128,284.00
4.00
230,678.00
8,500.00
123,946.00
1,558.00
13,500.00
3,329.00
70,328.00
3,320.00
6,197.00
0.00
2,683,070.00
38,000.00
665,730.00
1,734,980.00
18,444.00
8,380.00
123,946.00
17,000.00
70,393.00
6,197.00
4,349,797.00
9,808.00
70,529.00
101,023.00
53,154.00
8,738.00
20,247.00
33,169.00
2,245.00
3,854,596.00
196,369.00
802,723.00
87,944.00
543,961.00
89,419.00
49,504.00
236.00
31,669.00
-10.00
14,160,783.00
10,758,785.00
9,636,400.00
678,600.00
52,983.00
63,580.00
4,698.00
190,739.00
25,190.00
72,662.00
33,930.00
3.00
2,756,214.00
2,365,816.00
156,000.00
15,876.00
62,556.00
141,483.00
6,682.00
7,800.00
1.00
4,693,710.00
36,909.00
243,878.00
608,645.00
1,261,440.00
650,647.00
495,226.00
820,549.00
379,600.00
177,828.00
18,980.00
8.00
137,925.00
2,340.00
135,468.00
117.00
0.00
1,023,600.00
312,000.00
696,000.00
15,600.00
0.00
1,612,100.00
1,222,000.00
329,000.00
61,100.00
0.00
20,982,334.00
5,570,406.00
5,202.00
2,159,040.00
2,765,232.00
20,807.00
512,117.00
107,952.00
56.00
528,936.00
521.00
42,171.00
101,670.00
343,200.00
2,085.00
34,214.00
5,084.00
6,029,709.00
12,716.00
1,302,347.00
3,763,620.00
50,864.00
834,636.00
65,122.00
1,161,717.00
277,680.00
460,735.00
423,309.00
-7.00
1,037,182.00
270.00
173,852.00
4,033.00
38,752.00
504,400.00
312.00
1,397.00
283,550.00
5,401.00
25,220.00
-5.00
14,327,950.00
6,939,900.00
20,671.00
3,780,563.00
41,342.00
2,907,422.00
189,041.00
861.00
1,906,006.00
5,095.00
1,118,130.00
10,189.00
716,577.00
55,907.00
108.00
293,325.00
725.00
6,960.00
4,260.00
83,332.00
3,887.00
7,308.00
180,755.00
4,263.00
1,808.00
27.00
9,139,231.00
6,167,231.00
17,109.00
2,416,860.00
17,582.00
379,398.00
2,514,494.00
666,389.00
1,517.00
16,424.00
11,732.00
125,725.00
1.00
2,236,513.00
9,229.00
871,409.00
11,848.00
40,399.00
1,149,200.00
8,840.00
31,824.00
53,836.00
2,461.00
57,460.00
7.00
2,236,513.00
9,229.00
871,409.00
11,848.00
40,399.00
1,149,200.00
8,840.00
31,824.00
53,836.00
2,461.00
57,460.00
7.00
797,071.00
100,548.00
143,383.00
88,907.00
332,401.00
896.00
435.00
2,682.00
9,257.00
52,932.00
61,192.00
1,114.00
3,324.00
0.00
452,028.00
4,176.00
119,998.00
312,000.00
216.00
3,157.00
9,354.00
3,120.00
7.00
13,696,990.00
37,998.00
5,367,679.00
39,050.00
842,617.00
5,584,515.00
1,480,004.00
3,369.00
36,478.00
26,055.00
279,226.00
-1.00
25,586,346.00
10,760,334.00
11,310.00
73,241.00
10,662,756.00
9,360.00
3,662.00
5.00
5,228,850.00
412,555.00
619,730.00
1,033,560.00
2,868,030.00
264,000.00
30,987.00
1,326,990.00
926,580.00
152,867.00
29,640.00
42,772.00
480.00
167,010.00
7,644.00
1,544,052.00
372,896.00
593,532.00
52,945.00
495,025.00
29,677.00
18,860,226.00
1,613,956.00
647,660.00
933,899.00
32,383.00
14.00
9,949,200.00
4,800.00
524,784.00
1,833,000.00
1,980,000.00
5,220,000.00
386,483.00
133.00
1,538,995.00
2,480.00
135,569.00
189,410.00
238,700.00
970,920.00
1,894.00
22.00
101,712.00
1,996.00
43,992.00
2,773.00
50,748.00
2,200.00
3.00
1,717,640.00
1,280.00
105,421.00
960,760.00
427,700.00
161,000.00
61,424.00
1,883,924.00
33,965.00
1,323,700.00
458,224.00
9,882.00
35,240.00
22,912.00
4,719,133.00
2,864,946.00
79,407.00
869,050.00
6,876.00
749,094.00
106,349.00
43,453.00
21,524,560.00
343,220.00
21,067.00
766.00
4,716.00
36,666.00
4,573.00
147,204.00
103,288.00
376.00
1,000.00
7,656.00
10,744.00
5,164.00
-33,806.00
2,166,835.00
1,760.00
227,700.00
826,306.00
825,825.00
221,375.00
63,833.00
36.00
2,088,246.00
1,888.00
162,840.00
143,665.00
630,858.00
237,475.00
842,078.00
69,399.00
43.00
4,598,301.00
896,340.00
323,082.00
154,932.00
29,216.00
62,411.00
318,950.00
7,747.00
2.00
856,656.00
293,811.00
223,103.00
16,829.00
35,948.00
275,820.00
11,155.00
-10.00
580,014.00
86,834.00
223,103.00
21,036.00
44,936.00
201,879.00
2,231.00
-5.00
711,828.00
3,840.00
233,329.00
150,238.00
316,912.00
7,512.00
-3.00
732,060.00
655,200.00
44,100.00
32,760.00
0.00
29,354.00
3,308.00
8,263.00
779.00
1,664.00
15,257.00
83.00
0.00
4,355,592.00
22,926.00
5,336.00
9,744.00
6,755.00
1,092.00
-1.00
69,724.00
10,672.00
42,224.00
13,510.00
3,320.00
-2.00
366,231.00
64,960.00
137,720.00
2,643.00
1,344.00
47,500.00
7,535.00
94.00
104,435.00
132,525.00
15,120.00
90,828.00
20,264.00
6,311.00
2.00
106,464.00
27,300.00
37,584.00
40,529.00
1,054.00
-3.00
1,920,622.00
173,798.00
364,748.00
1,107,250.00
219,492.00
55,362.00
-28.00
686,608.00
31,254.00
655,360.00
-6.00
150,751.00
78,969.00
6,392.00
42,874.00
22,516.00
0.00
0.00
107,442.00
74,907.00
30,986.00
10,589.00
1,549.00
97,234.00
6,160.00
41,412.00
45,032.00
4,630.00
3,660,527.00
4,691,180.00
1,957,460.00
17,830.00
100,842.00
569,560.00
450,712.00
1,569,000.00
2,400.00
840.00
22,536.00
444,021.00
24,789.00
417,890.00
101.00
1,240.00
1.00
413,150.00
365,686.00
45,071.00
138.00
2,254.00
1.00
1,372,888.00
782,984.00
62,400.00
44,000.00
13,094.00
40,337.00
360,570.00
20,000.00
960.00
336.00
48,206.00
1.00
6,921,239.00
3,318,470.00
163,296.00
173,074.00
52,339.00
2,880,000.00
41,110.00
8,654.00
-3.00
2,814,000.00
38,400.00
197,187.00
2,550,000.00
18,558.00
9,860.00
-5.00
360,796.00
34,020.00
36,057.00
3,150.00
277,200.00
8,565.00
1,803.00
1.00
6,493,266.00
366,612.00
88,762.00
259,357.00
6,897.00
7,276.00
4,439.00
-119.00
3,613,005.00
15,840.00
1,343,628.00
441,045.00
61,776.00
1,425,600.00
187,419.00
13,365.00
26,289.00
83,655.00
14,256.00
132.00
2,138,400.00
5,760.00
777,479.00
18,122.00
57,359.00
1,240,762.00
38,880.00
468,602.00
4,246.00
263,479.00
6,141.00
147,925.00
19,438.00
14,096.00
13,176.00
1,602,068.00
7,238.00
35,776.00
1,103.00
781,235.00
49,221.00
343,151.00
2,618.00
146,241.00
100,456.00
4,994.00
4,343.00
7,488.00
9,984.00
69,451.00
38,743.00
8,188,687.00
1,499,583.00
8,178.00
13,800.00
450.00
1,200.00
89,700.00
650,700.00
192,900.00
313,800.00
169,017.00
9,822.00
17,700.00
3,994.00
19,872.00
8,451.00
-1.00
172,897.00
160.00
17,900.00
35,500.00
37,559.00
79,900.00
1,878.00
272,352.00
37,559.00
159,900.00
69,800.00
2,920.00
295.00
1,878.00
1,944,832.00
943,728.00
20,160.00
16,694.00
18,698.00
11,983.00
65,568.00
810,576.00
0.00
232,302.00
4,079.00
8,925.00
118,545.00
1,064.00
16,044.00
61,973.00
2,150.00
16,423.00
3,099.00
400,637.00
800.00
28,768.00
43,900.00
41,315.00
2,150.00
259,838.00
21,800.00
2,066.00
0.00
1,576,667.00
180,462,785.00
36,092,557.00
1,804,628.00
9,023,139.00
227,383,109.00
PRESUPUESTO DETALLADO
ADMINISTRACION 20.00 %
36,092,557.00
Fecha :
02/06/2010 Actividad
IMPREVISTOS 1.00 %
Tipo
U.M.
Cantidad
9,023,139.00
Vr.Unitario
Vr.Total