Professional Documents
Culture Documents
PROYECTO
DISTRITO
: "Creacion de Usos Multiples en el Centro Poblado de Cerro Prieto, Distrito de Salas, Ica"
PROVINCIA
: ICA
:SALAS
DEPARTAMENTO : ICA
FECHA
: Diciembre 2013
PARTIDA
DESCRIPCION
01.01
01.02
02.01
02.02
02.03
02.04
02.05
02.06
02.07
03.01
03.02
03.03
04.01
04.02
04.03
04.04
05.01
05.01.01
05.01.02
05.01.03
05.02
05.02.01
05.02.02
05.02.03
05.03
05.03.01
05.03.02
05.03.03
05.04
05.04.01
05.04.02
05.04.03
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
05.06.02
05.06.03
05.07
05.07.01
05.07.02
05.07.03
05.07.04
06.01
06.02
07.01
07.02
07.03
07.04
07.05
07.06
07.07
07.08
08.01
08.02
08.03
08.04
08.05
08.06
09.01
09.02
02.01.03
02.01.04
02.01.05
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
12.01
12.02
13.01
13.02
14.01
14.02
14.03
14.04
14.05
15.01
15.02
15.03
16.01
16.02
16.03
16.04
16.05
16.06
16.07
17.01
17.02
18.01
18.02
18.03
18.04
18.05
18.06
18.07
19.01
19.02
19.03
19.04
20.01
20.02
20.03
20.04
20.05
20.06
20.07
21.01
21.02
22.01
22.02
22.03
03.02.01
MES 1
UNID
METRADO
P. UNIT
PARCIAL
glb
Und.
1.00
1.00
1,381.20
760.00
1,381.20
760.00
glb
glb
glb
glb
glb
m3
m2
1.00
1.00
1.00
1.00
1.00
70.00
334.75
458.46
2,580.48
1,322.65
2,159.81
8,005.31
17.83
3.10
458.46
2,580.48
1,322.65
2,159.81
8,005.31
1,248.10
1,037.73
m3
m3
m3
121.69
53.95
53.95
30.03
50.32
13.90
3,654.35
2,714.76
749.91
3,654.35
m2
m3
m2
m2
214.60
25.54
6.78
30.92
25.15
157.21
29.53
29.53
5,397.19
4,015.14
200.21
913.07
5,397.19
m2
m3
kg
49.20
15.46
482.19
23.78
301.69
5.05
1,169.98
4,664.13
2,435.06
m2
m3
kg
35.65
4.79
593.31
56.93
301.69
5.05
m2
m3
kg
221.84
18.58
852.09
m3
m2
kg
SEM 1
SEM 2
MES 2
SEM 3
SEM 4
SEM 5
SEM 6
SEM 7
MES 3
SEM 8
SEM 9
SEM 10
SEM 11
SEM 12
1,381.20
760.00
458.46
2,580.48
1,322.65
2,159.81
8,005.31
1,248.10
1,037.73
2,714.76
749.91
4,015.14
200.21
913.07
584.99
584.99
2,332.07
1,217.53
2,332.07
1,217.53
2,029.55
1,445.10
2,996.22
1,014.78
1,014.78
722.55
1,498.11
722.55
1,498.11
24.03
275.68
5.05
5,330.82
5,122.13
4,303.05
2,665.41
2,665.41
2,561.07
2,151.53
2,561.07
2,151.53
3.40
28.63
121.24
301.69
55.37
5.05
1,025.75
1,585.24
612.26
512.88
512.88
792.62
306.13
792.62
306.13
m2
m3
kg
167.51
14.15
2,424.80
51.84
324.25
5.05
8,683.72
4,588.14
12,245.24
4,341.86
4,341.86
2,294.07
6,122.62
2,294.07
6,122.62
m2
m3
kg
64.12
7.46
888.84
57.11
324.25
5.05
3,661.89
2,418.91
4,488.64
1,830.95
1,830.95
1,209.46
2,244.32
1,209.46
2,244.32
m2
m3
kg
Und.
19.08
1.75
89.28
168.00
43.59
279.13
5.05
3.29
831.70
488.48
450.86
552.72
415.85
415.85
244.24
225.43
244.24
225.43
m2
m2
273.38
54.32
62.54
93.85
17,097.19
5,097.93
17,097.19
m2
m2
m2
m2
m2
m
m
glb
9.87
87.31
19.88
23.51
118.10
40.31
28.82
1.00
19.96
22.03
37.53
25.75
36.21
13.09
13.46
378.63
197.01
1,923.44
746.10
605.38
4,276.40
527.66
387.92
378.63
197.01
1,923.44
m2
m2
m2
m2
m2
m2
196.06
100.79
3.39
192.46
13.24
5.00
10.84
21.18
65.12
45.84
170.98
53.39
2,125.29
2,134.73
220.76
8,822.37
2,263.78
266.95
m2
m
4.36
79.84
66.10
14.85
288.20
1,185.62
m2
m2
m2
6.95
1.89
1.26
1,356.99
774.25
196.23
9,431.08
1,463.33
247.25
m2
m2
m2
m2
m2
m2
glb
glb
glb
glb
m2
185.68
3.84
3.54
18.22
185.68
3.84
1.00
1.00
1.00
1.00
19.08
66.12
139.90
146.37
128.93
39.16
74.77
3,000.00
180.00
315.00
180.00
31.54
12,277.16
537.22
518.15
2,349.10
7,271.23
287.12
3,000.00
180.00
315.00
180.00
601.78
Und.
4.00
89.30
357.20
Und.
1.00
56.80
56.80
56.80
p2
p2
16.19
21.96
9.95
7.25
161.09
159.21
161.09
m2
m2
m2
m2
m2
19.88
205.41
243.77
11.25
201.44
7.61
7.93
11.08
14.65
13.65
151.29
1,628.90
2,700.97
164.81
2,749.66
m
glb
Und.
17.30
1.00
2.00
13.17
2,000.00
220.00
227.84
2,000.00
440.00
pto
pto
pto
m
m
pza
pza
1.00
2.00
1.00
3.20
30.00
1.00
4.00
59.81
62.78
112.29
20.45
21.54
72.99
151.31
59.81
125.56
112.29
65.44
646.20
72.99
605.24
pza
pza
1.00
1.00
270.87
134.94
270.87
134.94
pto
m
m
Und.
Und.
Und.
Und.
3.00
2.80
38.40
1.00
1.00
1.00
1.00
25.50
5.35
5.78
61.39
66.03
85.73
3,268.24
76.50
14.98
221.95
61.39
66.03
85.73
3,268.24
pto
pto
pto
Und.
17.00
6.00
11.00
1.00
60.30
52.92
67.92
91.87
1,025.10
317.52
747.12
91.87
1,025.10
pza
pza
pza
Und.
pza
Und.
Und.
13.00
1.00
1.00
2.00
1.00
1.00
1.00
69.53
44.81
52.06
83.79
109.04
650.00
1,684.18
903.89
44.81
52.06
167.58
109.04
650.00
1,684.18
903.89
44.81
Und.
Und.
1.00
10.00
325.00
20.00
325.00
200.00
Und.
Und.
Und.
16.00
12.00
112.00
350.91
471.38
225.69
5,614.56
5,656.56
25,277.28
Und.
3.00
320.00
276.36
276.36
5,097.93
746.10
605.38
4,276.40
527.66
387.92
378.63
2,125.29
2,134.73
220.76
8,822.37
2,263.78
266.95
288.20
1,185.62
9,431.08
1,463.33
247.25
6,138.58
6,138.58
268.61
268.61
259.08
259.08
1,174.55
1,174.55
3,635.62
3,635.62
143.56
143.56
1,500.00
1,500.00
90.00
90.00
157.50
157.50
90.00
90.00
300.89
300.89
357.20
159.21
75.65
75.65
814.45
814.45
1,350.49
82.41
1,350.49
82.41
1,374.83
1,374.83
227.84
2,000.00
440.00
59.81
125.56
112.29
65.44
646.20
72.99
605.24
270.87
134.94
76.50
14.98
221.95
61.39
66.03
85.73
3,268.24
317.52
747.12
91.87
52.06
167.58
109.04
650.00
1,684.18
162.50
162.50
100.00
100.00
5,614.56
5,656.56
25,277.28
960.00
960.00
COSTO DIRECTO
GASTOS GENERALES (8.00%)
UTILIDAD (7.00%)
SUB TOTAL
255,444.24
20,435.54
17,881.10
293,760.88
121,209.59
9,696.77
8,484.67
139,391.03
87,594.80
7,007.58
6,131.64
100,734.02
46,639.86
3,731.19
3,264.79
53,635.84
52,876.96
346,637.84
100.00%
25,090.38
164,481.41
47.45%
18,132.12
118,866.14
34.29%
9,654.45
63,290.29
18.26%
PRESUPUESTO TOTAL
SEM 13
: "Creacion de Usos Multiples en el Centro Poblado de Cerro Prieto, Distrito de Salas, Ica"
:SALAS
PROVINCIA
: ICA
0.4745
DEPARTAMENTO : ICA
FECHA
0.3429
0.1826
: Diciembre 2013
MES 1
Cdigo
Recurso
Unidad
Cantidad
Precio S/.
Parcial S/.
CANTIDAD
MES 2
SOLES
CANTIDAD
MES 3
SOLES
CANTIDAD
SOLES
103,095.07
MANO DE OBRA
TOPOGRAFO
hh
16.7375
16.00
267.80
7.9419
127.07
5.7393
91.83
3.0563
48.90
CAPATAZ
hh
382.2595
17.79
6,800.40
181.3821
3,226.79
131.0768
2,331.86
69.8006
1,241.76
OPERARIO
hh
2,660.4499
16.18
43,046.08
1,262.3835
20,425.36
912.2683
14,760.50
485.7982
7,860.21
OFICIAL
hh
1,317.1766
13.88
18,282.41
625.0003
8,675.00
451.6599
6,269.04
240.5164
3,338.37
PEON
hh
2,709.0402
12.52
33,917.18
1,285.4396
16,093.70
928.9299
11,630.20
494.6707
6,193.27
GUARDIAN
glb
1.0000
781.20
781.20
0.4745
370.68
0.3429
267.87
0.1826
142.65
133,729.90
MATERIALES
ALAMBRE NEGRO RECOCIDO # 8
kg
115.2385
4.24
488.61
54.6807
231.85
39.5153
167.54
21.0426
89.22
ALAMBRE NEGRO # 16
kg
272.5875
4.80
1,308.42
129.3428
620.85
93.4703
448.66
49.7745
238.92
kg
20.3656
4.24
86.35
9.6635
40.97
6.9834
29.61
3.7188
15.77
kg
95.7815
4.24
406.11
45.4483
192.70
32.8435
139.26
17.4897
74.15
pza
44.8174
4.60
206.16
44.8174
206.16
0.0000
0.00
0.0000
0.00
m2
1.2600
150.00
189.00
0.5979
89.68
0.4321
64.81
0.2301
34.51
kg
6177.4523
2.75
16,987.99
2,931.2011
8,060.80
2,118.2484
5,825.18
1,128.0028
3,102.00
glb
1.0000
3000.00
3,000.00
1.0000
3,000.00
0.0000
0.00
0.0000
0.00
ARENA FINA
m3
9.7800
30.00
293.40
4.6406
139.22
3.3536
100.61
1.7858
53.57
m3
0.8014
22.70
18.19
0.3803
8.63
0.2748
6.24
0.1463
3.32
m3
54.3467
40.00
2,173.87
25.7875
1,031.50
18.6355
745.42
9.9237
396.95
PIEDRA MEDIANA
m3
9.7052
30.00
291.16
4.6051
138.15
3.3279
99.84
1.7722
53.17
ARENA GRUESA
m3
62.4525
30.00
1,873.58
29.6337
889.01
21.4150
642.45
11.4038
342.12
CONFITILLO
m3
0.2017
30.00
6.05
0.0957
2.87
0.0692
2.07
0.0368
1.10
138.0000
1.30
179.40
65.4810
85.13
47.3202
61.52
25.1988
32.76
66.0000
1.30
85.80
31.3170
40.71
22.6314
29.42
12.0516
15.67
und
1.0000
210.60
210.60
1.0000
210.60
0.0000
0.00
0.0000
0.00
und
1.0000
117.50
117.50
1.0000
117.50
0.0000
0.00
0.0000
0.00
und
2.0000
65.30
130.60
2.0000
130.60
0.0000
0.00
0.0000
0.00
und
1.0000
36.80
36.80
1.0000
36.80
0.0000
0.00
0.0000
0.00
und
1.0000
29.40
29.40
1.0000
29.40
0.0000
0.00
0.0000
0.00
und
1.0000
120.00
120.00
1.0000
120.00
0.0000
0.00
0.0000
0.00
und
11.0000
15.00
165.00
11.0000
165.00
0.0000
0.00
0.0000
0.00
und
34.0000
22.40
761.60
34.0000
761.60
0.0000
0.00
0.0000
0.00
und
1.0000
25.21
25.21
1.0000
25.21
0.0000
0.00
0.0000
0.00
und
17.0000
2.94
49.98
17.0000
49.98
0.0000
0.00
0.0000
0.00
und
17.0000
2.40
40.80
17.0000
40.80
0.0000
0.00
0.0000
0.00
und
13.0000
56.40
733.20
13.0000
733.20
0.0000
0.00
0.0000
0.00
pza
1.0000
48.60
48.60
1.0000
48.60
0.0000
0.00
0.0000
0.00
und
14464.2200
0.58
8,389.25
6,863.2724
3,980.70
4,959.7810
2,876.67
2,641.1666
1,531.88
und
176.4000
1.82
321.05
83.7018
152.34
60.4876
110.09
32.2106
58.63
und
324.3600
0.90
291.92
153.9088
138.52
111.2230
100.10
59.2281
53.30
bls
986.7843
15.80
15,591.19
468.2292
7,398.02
338.3683
5,346.22
180.1868
2,846.95
und
4.6080
28.00
129.02
2.1865
61.22
1.5801
44.24
0.8414
23.56
und
3.0720
32.00
98.30
1.4577
46.65
1.0534
33.71
0.5609
17.95
und
4.0000
76.30
305.20
1.8980
144.82
1.3716
104.65
0.7304
55.73
CERAMICA DE 30x30cm
m2
3.4578
28.60
98.89
1.6407
46.92
1.1857
33.91
0.6314
18.05
MAYOLICA BLANCA 20 X 20 cm
m2
4.5780
24.60
112.62
2.1723
53.44
1.5698
38.62
0.8359
20.57
und
23.0400
0.50
11.52
10.9325
5.47
7.9004
3.95
4.2071
2.10
und
4.0000
52.30
209.20
1.8980
99.27
1.3716
71.73
0.7304
38.20
und
1.0000
38.30
38.30
1.0000
38.30
0.0000
0.00
0.0000
0.00
kg
96.2300
0.40
38.49
45.6611
18.26
32.9973
13.20
17.5716
7.03
CINTA AISLANTE
rll
3.3980
2.94
9.99
3.3980
9.99
0.0000
0.00
0.0000
-0.00
und
2.0000
12.60
25.20
0.9490
11.96
0.6858
8.64
0.3652
4.60
YESO 28 KG
bls
16.7375
8.40
140.60
7.9419
66.71
5.7393
48.21
3.0563
25.68
kg
1.9755
2.95
5.83
0.9374
2.77
0.6774
2.00
0.3607
1.07
gal
7.5805
20.00
151.61
7.5805
151.61
0.0000
0.00
0.0000
0.00
kg
132.6640
8.60
1,140.91
62.9491
541.36
45.4905
391.22
24.2244
208.33
MESA DE MADERA
pza
12.0000
380.00
4,560.00
12.0000
4,560.00
0.0000
0.00
0.0000
0.00
SILLA DE MADERA
pza
112.0000
180.00
20,160.00
112.0000
20,160.00
0.0000
0.00
0.0000
0.00
PORCELANA
kg
1.0900
12.60
13.73
0.5172
6.52
0.3738
4.71
0.1990
2.50
pza
1.0000
2500.00
2,500.00
0.4745
1,186.25
0.3429
857.25
0.1826
456.50
gal
0.5270
140.00
73.78
0.2501
35.01
0.1807
25.30
0.0962
13.47
CINTA TEFLON
pza
0.3000
1.70
0.51
0.3000
0.51
0.0000
0.00
0.0000
0.00
SILICONA
und
8.4395
8.00
67.52
8.4395
67.52
0.0000
0.00
0.0000
0.00
LIJA
und
22.5290
1.70
38.30
10.6900
18.17
7.7252
13.13
4.1138
6.99
HORMIGON
m3
62.4640
30.00
1,873.92
29.6392
889.18
21.4189
642.57
11.4059
342.18
LIJA DE FIERRO # 80
pza
40.2880
2.50
100.72
19.1167
47.79
13.8148
34.54
7.3566
18.39
und
2.2500
2.50
5.63
1.0676
2.67
0.7715
1.93
0.4109
1.03
AGUA
m3
10.6940
20.00
213.88
5.0743
101.49
3.6670
73.34
1.9527
39.05
AGUARRAZ
gal
0.5175
13.76
7.12
0.5175
7.12
0.0000
0.00
0.0000
-0.00
ALMACEN
glb
1.0000
600.00
600.00
1.0000
600.00
0.0000
0.00
0.0000
0.00
CARTEL DE OBRA
glb
1.0000
760.00
760.00
1.0000
760.00
0.0000
0.00
0.0000
0.00
DISEO DE MEZCLA
und
1.0000
325.00
325.00
1.0000
325.00
0.0000
0.00
0.0000
0.00
ENSAYO A LA COMPRESION
und
10.0000
20.00
200.00
4.0000
80.00
3.0000
60.00
3.0000
60.00
und
2.0000
220.00
440.00
2.0000
440.00
0.0000
0.00
0.0000
0.00
pza
16.0000
290.00
4,640.00
16.0000
4,640.00
0.0000
0.00
0.0000
0.00
glb
1.0000
650.00
650.00
0.4745
308.43
0.3429
222.89
0.1826
118.69
glb
1.0000
180.00
180.00
0.4745
85.41
0.3429
61.72
0.1826
32.87
m2
3.6108
143.50
518.15
1.7133
245.86
1.2381
177.67
0.6593
94.61
m2
18.5844
126.40
2,349.07
8.8183
1,114.63
6.3726
805.50
3.3935
428.94
und
962.3000
4.50
4,330.35
456.6114
2,054.75
329.9727
1,484.88
175.7160
790.72
und
83.8320
4.40
368.86
39.7783
175.02
28.7460
126.48
15.3077
67.35
MADERA TORNILLO
p2
1552.6727
3.60
5,589.62
736.7432
2,652.28
532.4115
1,916.68
283.5180
1,020.66
m2
6.9500
980.00
6,811.00
3.2978
3,231.82
2.3832
2,335.49
1.2691
1,243.69
1.0000
315.00
315.00
0.4745
149.47
0.3429
108.01
0.1826
57.52
m2
1.8900
680.00
1,285.20
0.8968
609.83
0.6481
440.70
0.3451
234.68
ESTACAS
p2
6.6950
2.52
16.87
3.1768
8.01
2.2957
5.79
1.2225
3.08
p2
239.2115
3.60
861.16
113.5059
408.62
82.0256
295.29
43.6800
157.25
pza
4.0000
21.01
84.04
1.8980
39.88
1.3716
28.82
0.7304
15.35
pza
9.2840
58.70
544.97
4.4053
258.59
3.1835
186.87
1.6953
99.51
33.4224
29.80
995.99
15.8589
472.60
11.4605
341.52
6.1029
181.87
31.5656
19.70
621.84
14.9779
295.06
10.8238
213.23
5.7639
113.55
372.7600
11.85
4,417.21
176.8746
2,095.96
127.8194
1,514.66
68.0660
806.59
gal
7.5805
23.53
178.37
7.5805
178.37
0.0000
0.00
0.0000
0.00
gal
8.8125
32.00
282.00
8.8125
282.00
0.0000
0.00
0.0000
0.00
PINTURA ANTICORROSIVA
gal
5.6858
25.00
142.15
5.6858
142.15
0.0000
0.00
0.0000
0.00
gal
6.4259
36.50
234.55
6.4259
234.55
0.0000
0.00
0.0000
0.00
BARNIZ MARINO
gal
12.7060
39.40
500.62
12.7060
500.62
0.0000
0.00
0.0000
0.00
gal
0.8663
32.00
27.72
0.8663
27.72
0.0000
0.00
0.0000
-0.00
gal
1.8808
24.00
45.14
1.8808
45.14
0.0000
0.00
0.0000
0.00
IMPRIMANTE
gal
6.7587
22.00
148.69
6.7587
148.69
0.0000
0.00
0.0000
-0.00
gal
10.0720
36.50
367.63
10.0720
367.63
0.0000
0.00
0.0000
0.00
m2
194.9640
26.50
5,166.55
92.5104
2,451.53
66.8532
1,771.61
35.6004
943.42
pl
8.6500
18.60
160.89
4.1044
76.34
2.9661
55.17
1.5795
29.38
und
1.0000
4.20
4.20
1.0000
4.20
0.0000
0.00
0.0000
0.00
und
2.0000
5.20
10.40
2.0000
10.40
0.0000
0.00
0.0000
0.00
und
4.0000
4.20
16.80
4.0000
16.80
0.0000
0.00
0.0000
0.00
und
2.0000
3.78
7.56
2.0000
7.56
0.0000
0.00
0.0000
0.00
und
2.0000
3.78
7.56
2.0000
7.56
0.0000
0.00
0.0000
0.00
glb
1.0000
2000.00
2,000.00
0.0000
0.00
1.0000
2,000.00
0.0000
0.00
4.4400
1.90
8.44
2.1068
4.00
1.5225
2.89
0.8107
1.54
40.3200
2.30
92.74
19.1318
44.00
13.8257
31.80
7.3624
16.94
und
0.1400
0.60
0.08
0.0664
0.04
0.0480
0.03
0.0256
0.01
und
1.9200
0.70
1.34
0.9110
0.64
0.6584
0.46
0.3506
0.24
und
9.0000
0.85
7.65
4.2705
3.63
3.0861
2.62
1.6434
1.40
und
1.0000
6.30
6.30
0.4745
2.99
0.3429
2.16
0.1826
1.15
und
1.0000
7.50
7.50
0.4745
3.56
0.3429
2.57
0.1826
1.37
pza
2.0000
14.00
28.00
0.9490
13.29
0.6858
9.60
0.3652
5.11
pza
1.1200
3.80
4.26
0.5314
2.02
0.3840
1.46
0.2045
0.78
pza
10.5000
6.90
72.45
4.9823
34.38
3.6005
24.84
1.9173
13.23
4.1000
3.80
15.58
1.9455
7.39
1.4059
5.34
0.7487
2.84
5.0000
6.90
34.50
2.3725
16.37
1.7145
11.83
0.9130
6.30
pza
2.0000
2.10
4.20
0.9490
1.99
0.6858
1.44
0.3652
0.77
und
1.0000
5.04
5.04
0.4745
2.39
0.3429
1.73
0.1826
0.92
pza
2.0000
5.90
11.80
0.9490
5.60
0.6858
4.05
0.3652
2.15
pza
0.7000
6.40
4.48
0.3322
2.13
0.2400
1.54
0.1278
0.82
pza
1.0000
24.60
24.60
0.4745
11.67
0.3429
8.44
0.1826
4.49
pza
68.0000
0.50
34.00
32.2660
16.13
23.3172
11.66
12.4168
6.21
und
1.0000
18.60
18.60
0.4745
8.83
0.3429
6.38
0.1826
3.40
und
1.0000
28.60
28.60
0.4745
13.57
0.3429
9.81
0.1826
5.22
und
1.0000
32.60
32.60
0.4745
15.47
0.3429
11.18
0.1826
5.95
und
1.0000
32.00
32.00
0.4745
15.18
0.3429
10.97
0.1826
5.84
und
1.0000
80.00
80.00
0.4745
37.96
0.3429
27.43
0.1826
14.61
und
1.0000
15.60
15.60
0.4745
7.40
0.3429
5.35
0.1826
2.85
p2
23.0580
3.40
78.40
10.9410
37.20
7.9066
26.88
4.2104
14.32
p2
16.9995
5.20
88.40
8.0663
41.94
5.8291
30.31
3.1041
16.14
18,619.27
EQUIPOS
%Mo
HERRAMIENTAS MANUALES
4,461.58
0.0000
0.00
0.0000
0.00
0.0000
4,461.58
REGLA DE MADERA
p2
1.9740
2.52
4.97
0.9367
2.36
0.6769
1.71
0.3605
0.90
CORDEL
334.7500
0.67
224.28
334.7500
224.28
0.0000
0.00
0.0000
0.00
TALLERES DE CAPACITACION
glb
3.0000
320.00
960.00
0.0000
0.00
0.0000
0.00
3.0000
960.00
glb
1.0000
180.00
180.00
0.4745
85.41
0.3429
61.72
0.1826
32.87
ELECTROBOMBA 1.4 HP
und
1.0000
1200.00
1,200.00
1.0000
1,200.00
0.0000
0.00
0.0000
0.00
und
1.0000
650.00
650.00
0.4745
308.43
0.3429
222.89
0.1826
118.69
hm
112.7167
10.60
1,194.80
53.4841
566.93
38.6506
409.70
20.5821
218.17
hm
12.7160
100.00
1,271.60
6.0337
603.37
4.3603
436.03
2.3219
232.19
und
2.0000
38.82
77.64
0.9490
36.84
0.6858
26.62
0.3652
14.18
ANDAMIO METALICO
hm
621.8652
4.00
2,487.46
295.0750
1,180.30
213.2376
852.95
113.5526
454.21
hm
53.9500
8.40
453.18
25.5993
215.03
18.4995
155.40
9.8513
82.75
hm
16.0000
120.00
1,920.00
7.5920
911.04
5.4864
658.37
2.9216
350.59
hm
4.9580
120.00
594.96
2.3526
282.31
1.7001
204.01
0.9053
108.64
MARTILLO NEUMATICO DE 24 kg
hm
192.0000
10.60
2,035.20
91.1040
965.70
65.8368
697.87
35.0592
371.63
hm
23.1859
6.00
139.12
11.0017
66.01
7.9504
47.70
4.2337
25.41
und
1485.4400
0.42
623.88
704.8413
296.03
509.3574
213.93
271.2413
113.92
TEODOLITO
hm
16.7375
8.40
140.60
7.9419
66.71
5.7393
48.21
3.0563
25.68
COSTO DIRECTO
255,444.24
100.00%
139,129.66
54.47%
73,036.69
28.59%
43,277.89
16.94%