CONSTRUCCION PROVICIONAL PARA ALM., UND METRAD P.U.

PARCIAL
OFIC.Y GUAD. M2 6.00 533.68 3202.08
CARTEL DE IDENTIFICACION DE OBRA M2 3.00 344.87 1034.61
LIMPIEZA DE TERRENO NATURAL M2 6.00 52.19 313.12
TRAZO Y REPLANTEO
ELABORACION, IMPL.,INICIAL
Y ADM. DE PLAN DE M2 6.00 114.68 688.08
SEGURIDAD GLB 1.00 220.00 220.00
EQUIPO DE PROTECCION INDIVIDUAL GLB 1.00 1421.00 1421.00
EQUIPO DE PROTECCION COLECTIVA GLB 1.00 456.99 456.99
SUB TOTAL 7335.88
GG + UTILD. 20% 1467.18
TOTAL 8803.05

SUMA
IU
47 37 2 43 54 21
MO HM CLAVOPERNO PL,OND.MAD. TRIP. PINT. GIG. YESO WIN.
2863.2 85.9 0.3 152.7 30.0 53.0 16.9
157.4 4.7 8.2 229.1 62.4 24.2 548.6
312.9 0.2
5.7 0.2 0.1 0.8 1.8 1.5

3339.245 91.031 8.597 381.750 30.019 116.264 16.934 24.150 548.640 1.767 1.526
0.379 0.010 0.001 0.043 0.003 0.013 0.002 0.003 0.062 0.000 0.000

0.390 FORMULA POLINOMICA

0.063
MO r PR r ET r
0.142
K= 0.390 + 0.063 + 0.142
0.238
MO o PR o ET o
0.167
1.000
MO r CL r
K= 0.390 + 0.063 0.016 + 0.690
MO o CL o

Pr Gr
0.142 + +
0.014 0.019 0.437
Po Go

0.063 100% 0.142 100%

CL 0.001 X= 0.016 P 0.00274 X=
PR 0.04337 X= 0.690 G 0.06232 X=
PO 0.00341 X= 0.054 ET 0.07701 X=
M 0.01321 X= 0.210
T 0.002 X= 0.031
 EST.T CHARLASSEG. IN. SEG.COLGGU

678.0
220.0
1421.0
457.0

1467.18
677.966 220.000 1421.000 456.990 ###
0.077 0.025 0.161 0.052 0.167

OLINOMICA
SI r GGU r
+ 0.238 + 0.390
SI o GGU o

PR r PO r Mr Tr
+ 0.054 + 0.210 + 0.031 +
PR o PO o Mo To

ET r CH r SI r SC r GGU r
+ + + +
0.238 0.105 0.677 0.218 0.167
ET o CH o SI o SC o GGU o

0.238 100%
0.014 CH 0.025 X= 0.105
0.019 SI 0.161 X= 0.677
0.437 SC 0.052 X= 0.218
 UND METRADO P.U. PARCIAL
EXCAVACION DE ZAPATAS m3 3.328 166.893 555.42
EXCAVACION DE CIMIENTOS m3 1.600 122.879 196.61
RELLENO CON MAT.PROPIO m3 1.164 86.426 100.60
ELIMINACION DE MAT. EXCEDENTE m3 5.364 76.069 408.03
CIMIENTOS CORRIDOS: CONCRETO m3 1.600 206.750 330.80
SOLADO m2 2.560 32.555 83.34
SOBRECIMIENTOS:
SOBRECIMIENTOS: CONCRETO
ENCONFRADO Y m3 0.602 235.168 141.63
DESENCOFRADO m2 8.030 85.224 684.35
FALSO PISO: CONCRETO m3 4.590 100.192 459.88
ZAPATAS: CONCRETO m3 1.536 296.648 455.65
ZAPATAS: ACERO fy=4200 kg/cm2 kg 22.400 4.879 109.29
COLUMNAS:
COLUMNAS: CONCRETO
ENCOFRADO Y m3 0.750 494.512 370.88
DESENCOFRADO m2 12.000 80.346 964.15
COLUMNAS: ACERO fy=4200 kg/cm2 kg 146.720 4.853 712.09
VIGAS: ACERO fy=4200 kg/cm3 kg 74.840 6.971 521.68
LOSA
LOSA ALIGERADA:
ALIGERADA: CONCRETO
ENCOFRADO Y m3 0.770 339.302 261.26
DESENCOFRADO m2 6.000 67.916 407.49
LOSA ALIGERADA: ACERO fy=4200 kg/cm3 kg 18.900 4.771 90.17
LADRILLO HUECO DE ARCILLA und 4.590 2.243 10.29
SUB TOTAL 6863.62
GG + UTILD. 20% 1372.72
TOTAL 8236.34
 IU
47 37 21 39 5 5 5 5 38 34 2
MO HM CEMENTO AGUA PG PM PC AG HORM GASOLINA ALAMBRE
539.24 16.18
190.88 5.73
97.67 2.93
396.15 11.88
81.45 2.44 91.23 0.15 58.58 82.38 3.73
42.60 1.28 13.59 0.23 14.25 5.97
76.64 2.30 43.81 0.06 18.48 0.34
561.00 16.83 6.72
30.55 0.92 95.29 0.42 261.20 56.92 10.70
90.65 2.72 211.70 0.14 84.14 52.31 3.58
31.09 0.93 4.90
148.22 4.45 143.62 0.07 34.02 26.04 1.75
704.83 21.14 11.59
203.62 6.11 28.35
257.71 7.73 14.46
76.86 2.31 106.12 0.07 42.60 26.29 1.79
228.56 11.43 5.02
24.71 0.74 3.65
1.27 0.04

3783.7 118.08 705.36 1.14 58.58 18.48 160.76 366.19 153.55 27.51 74.70
0.459 0.014 0.086 0.000 0.007 0.002 0.020 0.044 0.019 0.003 0.009

FORMULA
0.474
MO r AG r
0.092
0.086
K= 0.474 + 0.092 +
MO o AG o
0.081
0.101
0.167
SUMA 1.000
MO r Ar

K= 0.474 + 0.092 0.001

MO o Ao

0.041 Gr 0.113
0.081 +
Go

0.092 100%
A 0.000 X= 0.001
PG 0.007 X= 0.077
PM 0.002 X= 0.024
PC 0.020 X= 0.212
AG 0.044 X= 0.483
H 0.019 X= 0.202
 2 3 43 17 48 37
CLAVOS ACERO C. MADERA
LADRILLO
MEZ.CON.CIZALLA GGU

10.85
5.42

3.44 96.35
3.89
10.41
71.09 1.28
12.71
6.18 220.39
465.65 8.36
237.52 4.26
5.22
2.31 160.17
59.98 1.08
8.99

11.94 834.25 476.91 8.99 48.51 14.97 1372.72

0.001 0.101 0.058 0.001 0.006 0.002 0.167

FORMULA POLINOMICA

Cr Mr AC r GGUr
0.086 + 0.081 + 0.101 + 0.167
Co Mo AC o GGUo

PGr PMr PCr AG r

+ 0.077 + 0.024 + 0.212 + 0.483 +
Pgo PM o PC o AG o

AL r 0.018 CL r 0.719 Mr 0.014 Lr 0.073

MC r
+ + + +
AL o CL o Mo Lo
MC o

0.081 100%
0.003 X= 0.041 G
0.009 X= 0.113 AL
0.001 X= 0.018 CL
0.058 X= 0.719 M
0.001 X= 0.014 L
0.006 X= 0.073 MC
0.002 X= 0.023 CI
 Hr Cr AC r
0.202 + 0.086 + 0.101 +
Ho Co AC o

GGUr
CI r
+ 0.101 + 0.167
CI o GGUo
 47 37 5 4 5
UNDMETRADO P.U. PARCIAL MO HM AG AF PCH
MURO DE LADRILLO M2 19.680 87.780 1727.519 963.61 28.91 39.53
TARRAJEO RAYADO PRIMARIO M2 16.350 55.274 903.731 788.72 23.66 28.82
TARRAJEO EN MUROS INTERIORES M2 5.950 44.002 261.810 215.27 6.46 13.11
CIELORRASO CON MEZCLA M3 4.590 40.954 187.978 131.57 3.95 7.59
TARRAJEO EN MUROS EXTERIORES M2 27.150 22.813 619.363 420.66 12.62 59.82
VESTIDURA DE DERRAMES ML 2.100 22.853 47.990 36.47 1.09 3.47
BRUÑAS ML 7.500 50.225 376.689 93.84 281.52
ENCHAPADO DE PARED M2 7.500 164.262 1231.964 856.65 25.70
PISO DE CERAMICO M2 4.482 50.023 224.203 84.43 2.53
CONTRAPISO DE MORTERO M2 4.482 22.869 102.501 32.15 0.96 15.30
SARDINELES M 1.700 259.035 440.360 141.51 4.25 5.80
VEREDAS M2 2.000 32.834 65.668 11.79 0.35 6.16 9.85
ZOCALO DE MAYOLICA M2 7.860 182.090 1431.229 1160.35 34.81
PUERTA DE MADERA M2 1.680 215.960 362.812 262.62 7.88
VENTANA CON MARCO DE ALUMINIOM3 0.800 200.170 160.136 83.37 4.17
BISAGRA PESADA UND 3.000 42.310 126.931 45.60 0.39
CERRADURADE PUERTAS Y VENTANAUND 2.000 206.148 412.295 30.40 0.91
ESPEJO UND 0.210 91.350 19.184 10.10 0.09
PINTURA PARA INTERIOR M2 24.430 22.750 555.782 327.87 9.84
PINTURA PARA EXTERIOR M2 15.000 33.493 502.395 142.22 4.27
LIMPIEZA GENERAL M2 3.000 41.381 124.142 39.07 1.17
SUB TOTAL 9884.683
GG + UTILD. 20% 1976.937
TOTAL 11861.620 5878.27 455.528 60.99 118.6 9.85
0.496 0.038 0.005 0.010 0.001

0.534
0.078
0.090
K= 0.534
0.068
0.064
0.167
SUMA 1.000
 21 54 37 24 30 62 48 2 39 43 39 54 54 49
C L REGLA ANDAMIOFRAGUA
CERAMICA
PEGAMEN.
CRUCETASMZ.CCLAVOSC.SIN MAD. PRESER.MADER.
LIJA LACA SELL.
BARNIZCEP.ELEC.
SIERR.CIRC.
ACC.
82.56 612.92
37.41 25.11
13.61 9.14 4.22
17.50 7.04 20.33
63.23 41.65 21.38
2.24 3.22 1.49
1.33
11.54 7.73 273.62 49.10 7.63
1.73 99.71 31.24 4.56
38.89 15.20
14.75 262.20 11.85
37.52
8.10 167.86 54.79 5.33
0.56 7.77 8.68 3.13 2.59 4.37 13.95 28.47 22.78
7.46

25.08 5.90
24.79

307.7 612.92 97.7 73.84 17.56 803.4 146.98 17.51 15.20 0.563 7.77 8.685 33.82 2.59 4.365 13.95 28.47 22.78 7.46
0.026 0.052 0.008 0.006 0.001 0.068 0.012 0.001 0.001 0.000 0.001 0.001 0.003 0.00 0.000 0.001 0.002 0.002 0.001

FORMULA POLINOMICA
MO r Lr Pr CE r CER r GGU r
+ 0.078 + 0.090 + 0.068 + 0.064 + 0.167
MO o Lo Po CE o CER o GGU o
 30 30 50 26 30 48 26 30 54 30 39 30
VIDR. SIL.MAR.AL.BIS. SOLD.
SOL.ELC.
CERRAD.ESP.PINTURA
PAST.MUR.
IMPR.ESCOBA TRAP. GGU

30.64 0.87 33.63

77.03 2.80 1.11
0.3729 2.98 377.63
0.03 8.97
63.81 55.90 67.39
255.4 34.32 41.38
33.05 50.85

30.64 0.90 33.627 77.03 3.17 4.093 377.63 8.97 319.2 90.221 108.77 33.05 50.85 1977
0.003 0.000 0.003 0.006 0.000 0.000 0.032 0.001 0.027 0.008 0.009 0.003 0.004 0.167
 UND METRADO P.U. PARCIAL

INODORO DE LOZA VETRIFICADA DE COLOR BLANCO CON TA und 1.00 337.603 337.603
DUCHA SIN MESCLADDORA PESADA 1/2" ALUMINIO und 1.00 163.734 163.734
LAVADEROTIPO OVALIN MAS LLAVE CON TEMPORIZADOR DE 1/und 1.00 154.510 154.510
JABONERA LOSA COLOR BLANCO P/. DUCHA und 1.00 43.006 43.006
PORTARROLLO EMPOTRADO DE LOZA BLANCA VITRIFICADA und 1.00 45.309 45.309
DISPENSADOR DE JABON LIQUIDO DE ACERO INOXIDABLE und 1.00 93.006 93.006
COLGADOR DE TOALLA DE LOZA VITRIFICADA COLOR BLANCOund 1.00 37.752 37.752
LLAVE DE BRONCE CROMADO DE 1/2" PARA PARED und 1.00 74.803 74.803
SALIDA DE AGUA FRIA TUBERIA PVC C-10 DE 1/2" 90º und 1.00 63.998 63.998
REDES DE DISTRIBUCION m 4.20 85.451 358.896
SUMINISTRO DE CODO 90º PVC - SAP CR P/AGUA DE 1" und 1.00 68.736 68.736
SUMINISTRO DE CODO 45º PVC - SAP CR P/AGUA DE 1" und 1.00 24.669 24.669
SUMINISTR O DE YEE PVC - SAP CR P/AGUA DE 1" und 1.00 23.135 23.135
VALVULA DE PASE PVC - SAP CR P/AGUA und 1.00 118.253 118.253
SUMINISTRO DE TEE PVC - SAP CR P/AGUA DE 1" und 1.00 19.325 19.325
SALIDA DE DESAGUE und 1.00 90.094 90.094
TUBERIA DE DESAGUE und 1.00 66.243 66.243
SUB TOTAL 1783.074
GG + UTILD. 20% 356.615
TOTAL 2139.689
 47 37 10 10 10 72 10 30 10 10 10 10 30
MO HM INO. DUCHALLAV.DUCH
TEFLONTRAMPA LAVAT. SIL. JABON. PORTR.DISP.JAB.COLG. LLAVE

30.97 1.55 305.08

30.97 0.90 88.14 42.46 1.27
30.97 1.55 0.13 29.49 92.37
22.83 0.68 3.39 16.10
22.83 0.68 3.39 18.559
22.83 0.68 3.39 66.10
22.83 0.68 3.39 10.85
34.7644 1.04 0.013 38.98
53.8 1.61 0.318
328.524 9.86
15.22 0.46 0.013
15.22 0.46 0.013
15.22 0.13
39.11 1.17
15.22 0.13
78.22 2.35
47.78 1.43

827.308 25.376 305.085 88.136 42.458 1.754 29.4915 92.3729 13.56 16.1017 18.559 66.1 10.85 38.98
0.387 0.012 0.143 0.041 0.020 0.001 0.014 0.043 0.006 0.008 0.009 0.031 0.005 0.018

FORMULA POLINOMICA
0.399
MO r INO r LA r
0.143
0.156
K= 0.399 + 0.457 + 0.156 + 0.070
MO o INO o LA o
0.070
0.066
0.167
SUMA 1.000

MO r INO r Dr
K= 0.40 + 0.143 + 0.156 0.26 +
MO o INO o Do

TE r TR r TU r
0.070 0.01 + 0.20 + 0.26 +
TE o TR o TU o
 SI r LL r Pr
+ + +
0.066 0.10 0.28 0.07
SI o LL o Po

0.156 100% 0.070 100%

D 0.041 X= 0.263 TE 0.001 X= 0.012
LV 0.020 X= 0.127 TR 0.014 X= 0.196
T 0.043 X= 0.276 TU 0.018 X= 0.262
JB 0.008 X= 0.048 TP 0.001 X= 0.012
PR 0.009 X= 0.055 CO 0.030 X= 0.426
DJ 0.031 X= 0.198 AD 0.000 X= 0.006
CL 0.005 X= 0.032 YE 0.004 X= 0.062
TEE 0.002 X= 0.025
 72 72 30 72 72 31 50 72
TUBO TAPON PEGAM.CODO F. ADAPT. YEE CAJ.REG.TAP.MET. TEE GGU

2.534 1.8644 1.325 1.69 0.847

14.95 5.567
0.166 52.881
0.166 8.8136
0.165 7.62
55.09 22.88
0.165 3.81
5.544 1.649 0.68 1.655
16.37 0.66

356.615
39.4 1.8644 9.862 64.07 0.847 9.275 55.09 22.88 3.81 356.6148
0.018 0.001 0.005 0.030 0.000 0.004 0.026 0.011 0.002 0.167

NOMICA
CO r CR r GGU r
+ 0.066 + 0.167
CO o CR o GGU o

LV r Tr JB r PR r DJ r CL r
0.13 + 0.28 + 0.05 + 0.06 + 0.20 + 0.03
LV o To JB o PR o DJ o CL o

TP r CO r AD r YE r TEE r
0.01 + 0.43 + 0.01 + 0.06 + 0.03 +
TP o CO o AD o YE o TEE o
 CR r TM r GGU r
+ +
0.39 0.16 0.167
CR o TM o GGU o

0.066 100%
SI 0.006 X= 0.097
LL 0.018 X= 0.278
P 0.005 X= 0.07
CR 0.026 X= 0.392
TM 0.011 X= 0.163