Académique Documents
Professionnel Documents
Culture Documents
Unidad
CAPATAZ
OFICIAL
OPERARIO
PEON
TOPOGRAFO
HH
HH
HH
HH
HH
KG
KG
KG
UND
BOL
BOL
KG
KG
GLN
UND
KG
UND
P2
M
EST
EST
M3
GLN
EST
BOL
VJE
VJE
VJE
VJE
KG
M2
UND
HM
HM
DIA
HM
HM
HM
UND
HM
DIA
HM
HM
Precio
Cant. Requerida
13.68
10.13
11.30
9.15
15.00
1,144.00
3,656.00
4,280.00
19,840.00
160.00
5.13
3.36
3.36
45.00
16.22
17.06
3.36
8.40
123.25
29.41
2.24
0.67
2.54
0.84
4,000.00
2,150.00
14.00
33.61
2,500.00
7.50
2.00
10.00
2.00
0.50
0.10
9.92
6.73
304.00
337.00
655.00
37.00
3,247.00
9,705.00
324.00
55.00
22.00
63.00
28,027.82
274.00
4,554.35
416.00
1.00
1.00
582.00
7.50
1.00
12,952.00
3,814.00
10,464.00
3,008.00
3,086.00
26,193.29
360.00
100.00
150.00
138.66
67.23
8.00
5.29
100.00
540.00
10.50
33.61
75.63
7.00
8.00
40.00
188.00
45.00
40.00
42.00
3.00
40.00
13.00
604.00
320.00
MANO DE OBRA
MATERIALES
EQUIPOS
INSUMOS COMODIN
MATERIALES
COMBUSTIBLE Y LIBRICANTES
%EQ
860.76
EQUIPOS
HERRAMIENTAS MANUALES
%MO
11,276.84
TOTAL
Parcial
15,563.21
36,942.35
48,363.76
181,419.56
2,400.00
284,690.88
1,559.52
1,132.32
2,200.80
1,665.00
52,666.34
165,567.30
1,088.64
462.00
2,711.50
1,852.83
62,782.32
183.58
11,568.05
349.44
4,000.00
2,150.00
8,148.00
252.08
2,500.00
97,140.00
7,628.00
104,640.00
6,016.00
1,543.00
2,619.33
3,571.20
673.00
546,670.25
1,200.00
5,546.40
12,639.24
360.00
211.60
4,200.00
1,620.00
420.00
436.93
45,680.52
2,240.00
74,554.69
860.76
11,276.84
918,053.42
Unidad
CAPATAZ
OFICIAL
OPERARIO
PEON
TOPOGRAFO
HH
HH
HH
HH
HH
Precio
Cant. Requerida
Parcial
13.68
10.13
11.30
9.15
15.00
1,144.00
3,656.00
4,280.00
19,840.00
160.00
15,563.21
36,942.35
48,363.76
181,419.56
2,400.00
MANO DE OBRA
284,690.88
MATERIALES
ADITIVO (INCORPORADOR DE AIRE)
ALAMBRE N 8
ALAMBRE NEGRO RECOCIDO # 16
BARRENO
KG
KG
KG
UND
5.13
3.36
3.36
45.00
304.00
337.00
655.00
37.00
1,559.52
1,132.32
2,200.80
1,665.00
BOL
16.22
3,247.00
52,666.34
BOL
17.06
9,705.00
165,567.30
CLAVOS
KG
3.36
324.00
1,088.64
DINAMITA SEMEXA 65
KG
8.40
55.00
462.00
ELASTMERO
GLN
123.25
22.00
2,711.50
ETERNIT
FIERRO CO. FY=4200 KG/CM2 (GRADO 60)
FULMINANTE N 6
MADERA TORNILLO
UND
KG
UND
P2
29.41
2.24
0.67
2.54
63.00
28,027.82
274.00
4,554.35
1,852.83
62,782.32
183.58
11,568.05
MECHA O GUIA
MITIGACION EN CAMPAMENTO
MITIGACION EN CANTERAS
EST
EST
M3
PINTURA
PROTECCION AL ENTORNO AMBIENTAL
TRANSPORTE A OBRA DEL CEMENTO
TRANSPORTE DE ARENA A OBRA EN ACMILA
GLN
EST
BOL
VJE
0.84
416.00
349.44
4,000.00
2,150.00
1.00
1.00
4,000.00
2,150.00
14.00
582.00
8,148.00
33.61
2,500.00
7.50
2.00
7.50
1.00
12,952.00
3,814.00
252.08
2,500.00
97,140.00
7,628.00
VJE
10.00
10,464.00
104,640.00
VJE
VJE
KG
M2
UND
2.00
0.50
0.10
9.92
6.73
3,008.00
3,086.00
26,193.29
360.00
100.00
6,016.00
1,543.00
2,619.33
3,571.20
673.00
546,670.25
HM
HM
DIA
HM
HM
150.00
138.66
67.23
8.00
5.29
8.00
40.00
188.00
45.00
40.00
1,200.00
5,546.40
12,639.24
360.00
211.60
HM
100.00
42.00
4,200.00
UND
HM
DIA
HM
HM
540.00
10.50
33.61
75.63
7.00
3.00
40.00
13.00
604.00
320.00
1,620.00
420.00
436.93
45,680.52
2,240.00
74,554.69
EQUIPOS
INSUMOS COMODIN
MATERIALES
COMBUSTIBLE Y LIBRICANTES
%EQ
860.76
860.76
EQUIPOS
HERRAMIENTAS MANUALES
%MO
11,276.84
11,276.84
COSTO DIRECTO
918,053.42
GASTOS GENERALES
91,805.34
UTILIDAD
73,444.27
TOTAL
165,249.61
1,083,303.03
Incidencia
MANO DE OBRA
0.263
0.000
0.001
0.001
0.002
0.002
0.049
0.153
0.001
0.000
0.003
0.002
0.058
0.000
0.011
0.000
0.004
0.002
0.008
0.000
0.002
0.090
0.007
0.097
47
0.2630
0.2020 CEMENTO
21,22
0.0620 ACERO
32
0.2030
FLETE
0.006
0.001
0.002
0.003
0.001
0.001
0.005
0.012
0.000
0.000 EQUIPO Y MAQUINARIA NACIONAL E IMPORTADO
0.004
48,49
0.0660
0.001
0.000
0.000
0.042
0.002
0.001
0.010
GGU
0.153
918,053.4200
39
0.1530
INDICE UNIFICADO
COEFICIENTE DE INCIDENCIA
DESCRIPCION
47
21,22
2,3
43,37
32
48,49
39
CODIGO
0.263
CEMENTOS TIPO I, MS
0.202
0.062
Mh
0.051
0.203
Me
0.066
Gu
0.153
TOTAL
K=0.263 Jr/Jo + 0.202 Cr/Co + 0.062 Ar/ Ao + 0.051 Mhr/ Mho + 0.203 Fr/Fo + 0.066 Mer/Meo + 0.153 Gur / Guo
1.000