Académique Documents
Professionnel Documents
Culture Documents
IR A MEN PRINCIPAL
MENSAJES RECORDATORIOS
Mostrar Mensaje ModoTabla
Mostrar Mensaje Modo Grfico
SI
SI
.0
CIPAL
...
IR A MEN
DATOS GENERALES
1, Nmero de tramos :
2. Distancia mxima entre singularidades:
3. Altura mxima de cmara
UNIDAD
300
446
50
62
0.80
1.30
1.50
0.10
10
hab
hab
l/hab/dia
l/hab/dia
l/s/Km
%
0.15
0.013
1.00
1.00
75
5.00
0.70
Kg/m2
0.5
%
m/s
m
0.25
0.15
0.6
0.3
0.3
0.1
0.2
5
m
m
m
m
m
m
m
m
m
m
Relacin q/Q :
Coeficiente de rugosidad (n) :
Tensin tractiva mnima (t) :
Recubrimiento mnimo (Redes / Ramales) :
Lmina mxima (Ymax) :
Velocidad mxima (Vmax) :
Cada mnima (Cmin) :
2
20
%
%
100
150
200
250
300
350
400
450
500
550
600
650
700
750
800
850
900
950
1000
1100
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
mm
A:
1.5
3
4.5
6
2
4
6
m
m
m
m
m
m
m
(m):
(m):
(m):
(m):
(m):
(m):
(m):
DATOS DE CAD
Limites de Area de la RED
XMIN:
YMIN:
XMAX:
YMAX
Mayor a:
Mayor a:
612.69706496
392.26514519
937.69706496
722.26514519
IR A MEN PRINCIPAL
do grafico
Clculo de caudales
por longitud
por area
por lotes
por area + tasa
por lotes + tasa
NO
SI
NO
NO
NO
Coeficiente de punta
Harmon
K1 y K2
Ppel
NO
SI
NO
Modo de Ejecucin
Tabla NO
Sistema
Convencional NO
Condominial NO
10
11
Coordenadas
Sup
Tramo
De
1
2
3
4
7
8
5
6
Long.
1
2
3
4
8
9
5
6
A
2
3
4
5
9
5
6
7
Inf
Norte
Este
Norte
Este
(m)
(m)
(m)
(m)
(m)
722.265
722.265
612.265
502.265
722.265
612.265
502.265
392.265
612.697
722.697
722.697
722.697
832.697
832.697
832.697
832.697
722.265
612.265
502.265
502.265
612.265
502.265
392.265
392.265
722.697
722.697
722.697
832.697
832.697
832.697
832.697
937.697
110.00
110.00
110.00
110.00
110.00
110.00
110.00
105.00
Cota Terreno
Sup.
Inf.
(msnm) (msnm)
21.00
16.00
14.00
12.00
16.00
14.00
10.00
9.00
16.00
14.00
12.00
10.00
14.00
10.00
9.00
7.00
Recubrimiento
Sup.
(m)
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
12
13
14
15
16
17
IR A MEN PRINCIPAL
CAUDALES
Recubrimiento
Inf.
(m)
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Final
TRAMO
Caudal Puntual
Incial
Final
Qpi
Qpf
(l/s)
(l/s)
Red Principal
( ) / Ramal
Condominial
(RC)
( /RC)
10
11
12
13
CAUDALES
rea tributaria
Cmara
Pte terreno
Tramo
Parcial
De
1
2
3
4
7
8
5
6
1
2
3
4
8
9
5
6
Acum.
2
3
4
5
9
5
6
7
(%)
(Ha)
(Ha)
4.55
1.82
1.82
1.82
1.82
3.64
0.91
1.90
0.61
0.61
0.61
0.61
0.61
0.61
0.61
0.58
0.61
1.21
1.82
2.42
0.61
1.21
4.24
4.81
Aguas Residuales
Conexiones
erradas
Infiltracin
Caudal
Unitario
Parcial
Acum
Parcial
Acum
Parcial
Acum
qu
qu*Lote
qu*Lote
Qce
Qce
Qi
Qi
(l/s)
0.104
0.104
0.104
0.104
0.104
0.104
0.104
0.104
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.13
0.19
0.25
0.06
0.13
0.44
0.50
(l/s)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.03
0.01
0.01
0.04
0.05
(l/s)
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.03
0.04
0.01
0.02
0.08
0.09
14
15
16
17
18
19
20
21
22
23
24
25
Long.
Pte.
Dim.
26
IR A MEN PRINCIPAL
DISEO
Caudal
inicial
Caudal
de
Diseo
Qd = Qp Qd = Qp
Cotas
Terreno
Solera
Seccin Llena
Altura de cmara
Sup.
Inf.
Sup.
Inf.
Sup.
Inf.
(l/s)
(l/s)
(msnm)
(msnm)
(msnm)
(msnm)
(m)
(m)
0.04
0.08
0.12
0.16
0.04
0.08
0.28
0.32
0.08
0.16
0.24
0.32
0.08
0.16
0.56
0.64
21.00
16.00
14.00
12.00
16.00
14.00
10.00
9.00
16.00
14.00
12.00
10.00
14.00
10.00
9.00
7.00
19.90
14.90
12.90
10.90
14.90
12.90
8.90
7.90
14.90
12.90
10.90
8.90
12.90
8.90
7.90
5.90
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
1.10
Caida
(m)
Cap.
L
Qll
(m)
(%)
(m)
(l/s)
110.00
110.00
110.00
110.00
110.00
110.00
110.00
105.00
4.55
1.82
1.82
1.82
1.82
3.64
0.91
1.90
0.10
0.10
0.10
0.10
0.10
0.10
0.10
0.10
11.01
6.97
6.97
6.97
6.97
9.85
4.93
7.13
27
28
29
30
31
Rel. De
Caud.
Vel.
Real
Rel. De
tirantes
Tensin
Tractiva
Vll
Qp/Qll
Vp
h/D
(m/s)
(-)
(m/s)
(-)
(Pa)
1.40
0.89
0.89
0.89
0.89
1.25
0.63
0.91
0.01
0.02
0.03
0.05
0.01
0.02
0.11
0.09
0.41
0.37
0.41
0.45
0.30
0.47
0.42
0.56
0.06
0.10
0.13
0.15
0.08
0.09
0.23
0.20
1.79
1.21
1.45
1.65
0.88
2.06
1.23
2.32
Cap.
10
11
12
13
14
1
2
3
4
7
8
5
6
De
1
2
3
4
8
9
5
6
2
3
4
5
9
5
6
7
TUBERAS
Longitud
Tramo
110.00
110.00
110.00
110.00
110.00
110.00
110.00
105.00
Longitud
Tubera
Dimetro
Dimetro
CAMARAS
CAMARAS
Nmero de cmaras
1.5 - 3
3 - 4.5
4.5 - 6
>6
0 - 1.5
1.5 - 3
(pza)
(pza)
(pza)
(pza)
(pza)
(pza)
(m)
(mm)
(pulg)
(pza)
112.20
112.20
112.20
112.20
112.20
112.20
112.20
107.10
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
4"
4"
4"
4"
4"
4"
4"
4"
1
1
1
1
1
1
1
2
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
IR A MEN PRINCIPAL
CAMARAS
Nmero de cmaras c/cada
Vexc s/agot
4.5 - 6
>6
(pza)
(pza)
(pza)
Rango 1 :
Vol
1
(m3)
79.200
79.200
79.200
79.200
79.200
79.200
79.200
75.600
0-2
Tipo
2
3
%
100
100
100
100
100
100
100
100
Rango 2 :
Vol
1
(m3)
2-4
Tipo
2
3
%
Rango 3 :
Vol
1
(m3)
4-6
Tipo
2
3
%
Rango 4 :
Vol
1
(m3)
>6
Tipo
2
%
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
VOLMENES
Vexc c/agot
>6
Tipo
Rango 1 :
Vol
3
%
1
(m3)
0-2
Tipo
2
3
%
Rango 2 :
Vol
1
(m3)
2-4
Tipo
2
3
%
Rango 3 :
Vol
1
(m3)
4-6
Tipo
2
3
%
Rango 4 :
Vol
1
(m3)
>6
Tipo
2
3
%
Cama
(m3)
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.30
51
52
53
Relleno mat.
Selecc.
Relleno
comn
Retiro de
escombros
(m3)
(m3)
(m3)
18.94
18.94
18.94
18.94
18.94
18.94
18.94
18.08
52.80
52.80
52.80
52.80
52.80
52.80
52.80
50.40
31.68
31.68
31.68
31.68
31.68
31.68
31.68
30.24
Cdigo
Item
INSTALACIN DE FAENAS
REPLANTEO Y CONTROL TOPOGRFICO
CAMARA DE INSPECCIN DE Ho Ao, ALTURA 0 - 1.5 m
PROVISIN Y COLOCACIN DE TUBERA DE PVC SDR 35 DE 100 mm
EXCAVACIN EN ZANJA CON MAQUINARIA SUELO TIPO II, PROFUNDIDAD 0 - 2 m
PROVISIN Y COLOCADO DE CAMA DE ASIENTO DE TIERRA CERNIDA
RELLENO Y COMPACTADO CON MATERIAL SELECCIONADO
RELLENO Y COMPACTADO CON PLANCHA VIBRADORA CON MATERIAL COMUN
TRANSPORTE DE ESCOMBROS INCLUIDO EL CARGUO HASTA 2 KM
LIMPIEZA Y PRUEBA HIDRULICA
CONEXIN DOMICILIARIA CON TUBERA DE PVC CON SILLETAS A 45 (H/V) Y CODO DE 45
HORMIGN SIMPLE H-20 PARA PROTECCIN DE TUBERA
Ciudad:
Unidad
Cantidad
GBL
ML
PZA
ML
M3
M3
M3
M3
M3
ML
CNX
M3
1.00
875.00
9.00
892.50
630.00
52.50
150.63
420.00
252.00
875.00
Precio
Unitario
22.00
333.00
Costo Parcial
LA PAZ
Costo Total
IR A MEN PRINCIPAL
22.00
291375.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
291397.00
RINCIPAL
Ocultar filas)
se de Precios
CDIGO
SA-ALC-001
SA-ALC-002
SA-ALC-003
SA-ALC-004
SA-ALC-005
SA-ALC-006
SA-ALC-007
SA-ALC-008
SA-ALC-009
10
SA-ALC-010
11
SA-ALC-011
12
SA-ALC-012
13
SA-ALC-013
14
SA-ALC-014
15
SA-ALC-015
16
SA-ALC-016
17
SA-ALC-017
18
SA-ALC-018
19
SA-ALC-019
20
SA-ALC-020
21
SA-ALC-021
22
SA-ALC-022
23
SA-ALC-023
24
SA-ALC-024
25
SA-ALC-025
26
SA-ALC-026
27
SA-ALC-027
28
07AA001
29
80BB002
30
20AF001
31
02AC003
32
02AA001
33
02AD001
34
02AB001
35
02AC001
36
02AB002
37
02AD002
38
02AC002
39
02AD003
40
02AE001
41
06CB004
42
06CD001
43
06CC004
44
06CC001
45
06CB001
46
06CC005
47
06AC008
48
01FA001
49
80BA001
50
80BA002
51
10AF001
52
10AF002
53
06CE004
54
10AD013
55
10AD011
56
10AD022
57
10AD021
58
10AB007
59
10AC004
60
10AE001
61
10AE002
62
40DA106
63
40DA113
64
40DA107
65
40DA110
66
40DA112
67
40DA108
68
40DA111
69
40DD006
70
40DD001
71
40DD003
72
40DD004
73
40DD002
74
40DA099
75
40DA109
76
40DB048
77
40DB028
78
40DB008
79
40DA076
80
40DA059
81
40DA029
82
40DB049
83
40DB029
84
40DA009
85
40DA077
86
40DB076
87
40DA080
88
40DA124
89
40DA122
90
40DA123
91
40DA060
92
40DB064
93
40DB066
94
40DB065
95
40DB069
96
40DB070
97
40DB067
98
40DB078
99
40DB077
100
40DB079
101
40DB080
102
40DB081
103
40DB082
104
40DB092
105
40DB093
106
40DB094
107
40DB088
108
40DB090
109
40DB089
110
40DA121
111
40DB104
112
40DB105
113
40DB106
114
40DA058
115
40DA038
116
40DA008
117
40DA028
118
40DA039
119
40DA040
120
43AA001
121
43AA002
122
10DA001
123
10DA005
124
40BC005
125
40BC006
126
40BC007
127
40BC008
128
40BC009
129
40BC001
130
40BC010
131
40BC011
132
40BC012
133
40BC013
134
40BC002
135
40BC003
136
40BC004
137
03DA002
138
03DA001
139
03DB001
140
03CB001
141
03CA002
142
03CA001
143
03CB002
144
03DB002
145
01AB001
146
01AA001
147
80BB001
148
20AF003
149
80AA001
150
80AB002
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
80AB001
PL-SA-03-01
PL-SA-03-02
PL-SA-04-01
PL-SA-04-02
PL-SA-04-03
PL-SA-07-01
PL-SA-07-02
PL-SA-07-03
PL-SA-08-01
PL-SA-08-02
PL-SA-08-03
PL-SA-08-04
PL-SA-08-05
PL-SA-08-06
PL-SA-08-07
PL-SA-08-08
PL-SA-08-08
169
PL-SA-08-10
170
171
172
PL-SA-08-11
PL-SA-08-12
PL-SA-08-13
173
174
175
176
177
178
179
180
181
182
PL-SA-08-14
PL-SA-09-01
PL-SA-09-02
PL-SA-09-03
PL-SA-09-04
PL-SA-09-05
PL-SA-09-06
PL-SA-09-07
PL-SA-09-08
PL-SA-10-01
183
184
185
186
187
188
189
190
191
192
193
194
195
PL-SA-10-02
PL-SA-10-03
PL-SA-10-04
PL-SA-10-05
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
PL-SA-11-01
196
PL-SA-12-01
197
198
199
200
201
202
203
PL-SA-13-01
PL-SA-14-01
PL-SA-14-02
PL-SA-14-03
PL-SA-15-01
PL-SA-16-01
PL-SA-16-02
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
PL-SA-16-03
PL-SA-16-04
PL-SA-16-05
PL-SA-16-06
PL-SA-16-07
PL-SA-16-08
PL-SA-16-09
PL-SA-16-10
PL-SA-16-11
PL-SA-17-01
PL-SA-17-02
PL-SA-17-03
PL-SA-18-01
PL-SA-18-02
PL-SA-18-03
PL-SA-18-04
PL-SA-18-05
PL-SA-18-06
PL-SA-19-02
PL-SA-19-02
PL-SA-19-03
PL-SA-19-03
PL-SA-19-05
PL-SA-19-05
PL-SA-19-06
PL-SA-19-06
PL-SA-19-07
PL-SA-19-07
PL-SA-19-08
PL-SA-19-08
PL-SA-19-09
PL-SA-19-09
PL-SA-19-10
PL-SA-19-10
PL-SA-19-11
PL-SA-19-11
PL-SA-19-12
PL-SA-19-12
PL-SA-19-13
PL-SA-19-13
PL-SA-19-14
PL-SA-19-14
PL-SA-19-15
PL-SA-19-15
PL-SA-19-16
PL-SA-19-16
PL-SA-19-17
PL-SA-19-17
PL-SA-19-18
PL-SA-19-18
PL-SA-20-01
PL-SA-20-02
PL-SA-21-01
PL-SA-21-02
DESCRIPCIN
Unidad
ACEROESTRUCTURAL
KG
M3
M3
CAMARAHORMIGONCICLOPEO(0.30x0.30x0.40)
M3
CAMARAHORMIGONCICLOPEO(0.4x0.4x0.45)
M3
CAMARAHORMIGONCICLOPEO(0.6x0.6x0.7)
M3
EXCAVACIONZANJAS0-2mSUELO BLANDO
M3
EXCAVACIONZANJAS0-2mSUELO DURO
M3
EXCAVACIONZANJAS0-2mSUELO SEMIDURO
M3
HORMIGONCICLOPEOMUROS1:2:450% PIEDRA
M3
HORMIGONCICLOPEOMUROS1:2:460 % PIEDRA
M3
HORMIGONPOBREBASE
M3
HORMIGONSIMPLE1:2:3
M3
HORMIGONSIMPLE1:2:4
M3
HORMIGONSIMPLE1:3:4
M3
HORMIGONSIMPLEMUROS
M3
M3
PROV. Y COLOC.ESCALERAMETALICA
PZA
M3
PRUEBAHIDRAULICATUBERIAD=4" A D=6"
ML
PRUEBAHIDRAULICATUBERIAHASTA 4"
ML
M3
M3
M3
M3
M3
REPLANTEOCONTROLLINEAS DE TUBERIA
ML
KG
M3
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
INSTALACION DE FAENAS
M2
LIMPIEZA GENERAL
M2
ML
M2
M2
M3
M2
M2
M2
M2
M2
M2
M2
M2
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
PZA
PZA
M3
M3
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
M3
M3
M3
M3
M3
M3
M3
M3
ML
ML
M3
SOLADURA DE PIEDRA
M2
TRANSPORTE DE AGREGADOS
M3
M3
M3
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
ML
ML
ML
ML
ML
ML
ML
ML
CNX
CNX
CNX
CNX
CNX
ML
ML
ML
ML
ML
ML
ML
ML
ML
SIFONES INVERTIDOS
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
ML
ML
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
GBL
ECIOS UNITARIOS
COSTO UNITARIO ($us)
LA PAZ
ORURO
POTOSI
CBBA.
CHUQ.
TARIJA
BENI
2.85
1.35
0.58
1.36
0.92
0.77
0.00
0.00
0.76
1.54
0.00
0.00
0.00
1.92
0.00
0.00
0.00
0.00
31.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
24.81
0.00
0.00
0.00
38.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-56.95
20.35
0.00
0.00
0.00
0.00
90.49
44.04
45.13
57.28
46.29
48.26
0.00
0.00
0.00
0.00
0.00
0.00
2.41
1.04
0.00
0.00
0.00
0.00
6.93
1.77
3.41
3.54
6.03
0.00
0.00
0.00
0.00
2.80
2.43
2.65
3.57
4.42
4.54
5.25
0.00
4.49
68.13
57.46
56.47
81.67
124.31
0.00
0.00
0.00
0.00
49.17
0.00
54.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.76
0.00
68.97
74.56
88.64
55.79
108.88
69.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
77.40
0.00
0.00
0.00
61.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
78.82
0.00
0.00
0.00
0.00
10.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15.25
0.00
26.35
0.00
0.00
0.00
0.00
12.43
0.00
8.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.49
0.00
0.00
0.00
0.00
0.04
0.06
0.08
0.12
0.06
0.04
0.00
0.00
0.02
1.65
0.00
1.94
0.00
0.00
0.00
1.64
1.44
0.00
1.73
1.35
1.71
1.98
0.00
0.00
1.36
0.00
0.00
0.00
2.62
0.00
0.00
0.00
0.00
0.00
0.00
1.10
2.36
2.77
0.00
0.00
0.00
0.00
0.00
1.60
1.51
1.86
2.59
1.80
1.40
0.00
0.00
1.49
0.11
0.07
0.09
0.12
0.29
0.11
0.00
0.00
0.12
1.01
1.04
1.04
1.05
1.05
1.07
1.11
1.18
1.05
0.81
0.81
0.81
0.81
0.81
0.81
0.81
0.81
0.81
3.63
3.38
3.61
3.09
3.74
2.73
5.44
4.97
4.97
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
3.40
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
1.70
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
2.38
1.42
1.42
1.42
1.42
1.42
1.42
1.42
1.42
1.42
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.91
1.91
1.91
1.91
1.91
1.91
1.91
1.91
1.91
3.09
3.09
3.09
3.09
3.09
3.09
3.09
3.09
3.09
2.61
2.61
2.61
2.61
2.61
2.61
2.61
2.61
2.61
4.02
4.02
4.02
4.02
4.02
4.02
4.02
4.02
4.02
7.69
7.63
7.57
7.37
7.57
7.57
7.76
7.80
7.49
68.60
67.05
63.97
72.17
60.55
68.95
74.34
116.79
75.31
67.56
65.80
63.07
70.40
59.80
67.00
72.97
109.84
73.42
61.68
60.52
58.06
64.59
54.39
61.13
68.16
100.78
69.08
39.19
37.38
37.15
35.81
34.76
35.34
57.37
85.69
50.55
43.14
40.87
40.28
39.74
38.28
39.82
61.89
99.56
54.25
PERSONAL
IZADO 1
73.10
72.26
68.70
79.04
64.40
74.12
73.92
108.62
78.59
141.79
138.46
131.35
152.46
128.70
148.26
138.86
234.53
142.15
11.75
11.75
11.75
11.75
11.75
11.75
11.75
11.75
11.75
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.48
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
9.54
10.00
10.10
9.51
9.24
9.37
12.10
13.23
9.38
5.28
5.52
5.56
5.24
5.13
5.18
6.53
7.04
5.18
64.06
62.25
59.70
66.89
56.43
63.41
68.58
103.51
69.91
7.03
7.08
7.31
6.35
6.54
6.31
8.32
7.03
11.00
10.48
10.54
10.87
9.47
9.73
9.41
12.45
10.64
16.33
5.23
5.53
4.75
5.11
4.68
4.31
7.56
5.30
7.14
7.52
7.95
6.81
7.35
6.69
6.20
10.95
7.82
10.28
19.07
15.29
17.24
18.51
14.18
16.31
18.19
22.07
14.59
16.45
16.78
17.48
20.57
16.74
15.29
17.25
16.05
21.42
13.70
13.67
13.96
10.05
12.66
13.41
15.39
17.00
15.33
19.41
19.55
19.57
11.86
15.05
16.50
21.30
24.24
21.30
1.31
1.35
1.62
1.62
1.37
1.40
1.50
1.53
1.36
43.82
44.50
45.08
44.70
45.43
46.71
49.28
50.40
45.51
1.95
1.97
2.42
2.42
2.03
2.07
2.22
2.26
2.02
6.44
6.55
6.67
6.59
6.73
6.98
7.45
7.66
6.74
26.99
27.45
27.82
27.59
28.06
28.92
30.63
31.39
28.12
2.78
2.82
3.44
3.45
2.89
2.93
3.18
3.23
2.87
15.05
15.33
15.56
15.41
15.70
16.20
17.24
17.69
15.73
15.87
16.08
16.36
19.43
16.44
16.85
17.77
18.16
24.04
1.15
1.16
1.18
1.16
1.18
1.21
1.26
1.28
1.18
2.82
2.87
2.92
2.88
2.94
3.02
3.19
3.27
2.94
7.50
7.62
7.74
7.66
7.81
8.03
8.53
8.72
7.82
2.04
2.07
2.09
2.08
2.10
2.15
2.26
2.31
2.10
17.47
17.75
17.98
17.82
18.12
18.63
19.65
20.11
18.15
4.16
4.23
4.28
4.24
4.32
4.44
4.71
4.81
4.33
10.72
10.83
10.94
10.87
11.01
11.26
11.73
11.93
11.02
8.18
8.30
8.40
8.33
8.46
8.71
9.17
9.39
8.48
10.82
10.94
11.06
10.99
11.13
11.37
11.82
12.04
11.14
12.16
12.31
12.41
12.34
12.47
12.71
13.18
13.38
12.48
23.56
23.83
24.07
23.91
24.20
24.72
25.74
26.19
24.23
31.62
31.90
32.12
31.98
32.27
32.77
33.80
34.24
32.30
19.93
20.20
20.38
20.23
20.44
20.89
21.73
22.04
23.17
18.65
18.93
19.17
19.02
19.31
19.83
20.83
21.29
19.34
19.08
19.41
19.57
19.43
19.72
20.23
21.26
21.71
19.76
28.47
28.74
28.97
28.81
29.10
29.62
30.65
31.10
29.14
1.68
1.71
1.72
1.71
1.74
1.78
1.85
1.88
1.74
0.65
0.67
0.68
0.67
0.68
0.69
0.74
0.75
0.68
32.12
32.85
33.01
33.01
33.85
34.40
36.86
39.24
33.14
11.84
12.11
12.34
12.19
12.47
12.99
14.02
14.47
12.51
21.59
22.05
22.42
22.18
22.66
23.52
27.74
25.99
22.72
39.05
39.51
39.89
39.64
40.12
40.99
42.69
43.44
40.18
1.97
1.98
2.00
1.99
2.00
2.05
2.13
2.17
2.01
4.53
4.56
4.60
4.57
4.61
4.68
4.82
4.88
4.61
2.87
2.91
2.93
2.92
2.95
3.01
3.14
3.20
2.95
21.41
21.63
21.90
20.41
21.94
20.06
23.53
23.64
19.68
39.85
40.28
40.98
42.10
40.86
43.54
43.82
44.03
42.74
6.37
6.43
6.49
6.45
6.51
6.66
6.90
7.02
6.53
3.68
3.73
3.75
3.73
3.78
3.85
3.98
4.05
3.78
2.42
2.46
2.48
2.47
2.51
2.57
2.68
2.75
2.51
5.14
5.21
5.26
5.22
5.29
5.43
5.69
5.80
5.31
8.07
8.19
8.29
8.22
8.36
8.59
9.07
9.27
8.37
18.48
18.76
18.98
18.83
19.12
19.65
20.66
21.11
19.16
33.93
34.40
34.78
34.52
35.00
35.87
37.56
38.32
35.06
6.91
7.04
7.14
7.08
7.21
7.46
7.91
8.12
7.22
16.09
16.37
16.59
16.45
16.74
17.26
18.28
18.73
16.77
26.29
26.73
27.33
26.72
27.33
27.90
29.50
30.47
27.13
1.31
1.33
1.63
1.63
1.36
1.38
1.50
1.51
1.35
2.78
2.81
3.45
3.45
2.87
2.93
3.18
3.21
2.86
1.94
1.98
2.42
2.30
2.02
2.07
2.24
2.25
2.00
5.28
5.40
5.50
5.44
5.57
5.80
6.28
6.49
5.59
5.74
5.86
5.95
5.89
6.02
6.27
6.74
6.95
6.05
12.82
13.10
13.33
13.17
13.46
13.99
15.01
15.46
13.50
21.01
21.47
22.06
21.34
22.07
22.47
33.85
35.20
21.68
10.20
10.33
10.44
10.37
10.50
10.74
11.21
11.42
10.51
7.71
7.83
7.94
7.87
8.00
8.23
8.71
8.92
8.02
10.32
10.44
10.54
10.47
10.62
10.84
11.32
11.53
10.64
15.95
16.08
16.18
16.12
16.24
16.48
7.16
17.16
16.26
18.80
19.09
19.32
19.16
19.45
19.97
20.99
21.45
19.49
29.36
29.81
30.18
29.95
30.43
31.28
33.00
33.75
30.49
76.02
76.58
77.36
81.33
73.81
67.40
64.14
142.48
88.40
93.71
94.21
94.27
114.55
82.66
153.66
101.22
165.15
144.25
40.43
41.28
41.79
36.75
38.29
34.43
57.68
53.46
51.50
55.93
62.28
58.21
58.04
54.23
49.94
74.41
73.56
59.64
11.14
11.27
11.52
10.46
4.12
11.97
18.03
0.00
11.97
18.06
18.71
18.20
13.13
5.53
19.64
22.72
0.00
19.64
21.77
22.15
22.41
15.39
11.53
20.56
23.73
0.00
20.56
27.47
27.58
27.72
21.43
22.88
33.25
41.08
0.00
33.30
35.44
35.64
35.78
32.23
30.45
44.46
55.50
0.00
44.50
2.76
1.89
2.67
2.03
1.78
2.86
3.77
0.00
2.94
38.84
38.86
39.09
34.78
6.82
47.91
59.83
0.00
47.96
50.08
50.44
50.28
50.05
47.14
70.09
88.08
0.00
70.13
60.50
60.97
61.14
55.03
56.92
84.92
106.88
0.00
84.96
86.52
86.77
86.93
86.46
81.30
122.12
154.10
0.00
122.20
3.23
3.49
3.23
3.46
1.43
3.04
7.19
0.00
3.04
6.17
6.24
6.25
5.80
2.61
5.67
10.63
0.00
5.67
7.86
8.00
7.74
7.32
3.30
8.06
13.55
0.00
8.06
7.12
8.86
7.37
6.71
7.12
7.12
8.40
6.71
8.86
10.98
9.21
12.99
13.43
11.22
11.06
12.24
9.45
11.22
1.03
1.03
1.03
1.03
1.06
1.06
1.08
1.47
1.03
2.14
2.14
2.14
2.14
2.14
2.14
2.14
2.14
2.14
11.35
8.51
11.63
9.94
9.94
5.68
12.76
11.35
9.36
6.55
8.43
6.82
6.10
6.55
6.55
7.93
6.10
8.43
1.91
1.91
1.91
1.91
1.91
1.91
1.91
1.91
1.91
1.10
1.10
1.10
1.10
1.13
1.13
1.16
1.65
1.10
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
0.24
2.47
2.47
2.47
2.47
2.47
2.47
2.47
2.47
2.47
2.67
2.67
2.79
2.30
2.93
1.99
4.72
3.48
4.02
3.51
3.51
3.53
3.51
3.51
3.51
3.51
3.51
3.51
3.98
3.98
4.00
3.98
3.98
3.98
3.98
3.98
3.98
0.95
2933.64
1649.65
2933.64
1622.87
4368.69
5628.35
4148.86
965.48
367.49
452.54
515.53
552.73
454.50
516.07
884.40
132.04
145.87
0.95
2919.34
1631.23
2919.34
1612.87
4362.94
5603.64
4124.15
959.96
371.35
458.45
520.94
559.88
456.84
518.89
886.72
132.15
146.30
0.95
2919.16
1632.49
2919.16
1613.00
4314.71
5576.01
4096.52
953.43
385.34
469.76
530.68
567.02
468.37
528.94
895.19
132.78
148.38
0.95
2913.17
1635.03
2913.17
1617.43
4423.81
5661.98
4182.49
974.89
362.14
455.84
523.34
559.68
454.48
521.35
894.19
131.80
144.97
0.95
2834.85
1589.58
2834.85
1573.32
4279.05
5564.44
4084.96
949.54
417.15
503.30
565.77
592.90
501.53
563.64
931.44
134.21
152.85
0.95
2882.88
1606.78
2882.88
1589.72
4417.30
5647.82
4168.34
968.56
381.49
475.54
543.59
574.66
473.94
541.55
914.94
132.67
147.70
0.95
3160.65
1747.28
3160.65
1723.35
4830.37
5746.01
4266.52
985.92
385.81
475.89
541.78
566.89
475.83
540.26
911.49
133.23
149.40
0.95
3210.70
1782.69
3210.70
1769.64
5346.67
6246.99
4767.51
1080.80
470.50
596.48
684.50
730.20
594.84
679.14
1072.50
133.31
150.37
0.95
3425.71
1891.75
3425.71
1860.34
4902.94
5717.75
4238.26
985.13
386.03
475.79
541.42
570.76
475.41
540.21
911.17
132.98
148.72
64.08
66.93
78.16
52.69
94.50
63.24
71.39
70.95
71.07
67.78
160.54
82.45
70.72
135.64
69.41
82.42
148.26
76.16
56.11
157.01
80.82
99.74
127.76
65.35
67.21
142.30
73.11
76.08
156.50
79.71
75.47
186.17
94.73
75.53
132.78
67.34
1373.68
27.43
39.54
54.43
68.12
18.84
27.80
38.27
49.43
54.46
1367.85
27.43
39.54
54.43
68.12
18.84
27.80
38.27
49.43
53.59
1354.52
27.43
39.54
54.43
68.12
18.84
27.80
38.27
49.43
54.12
1408.94
26.73
38.54
53.05
66.39
18.36
27.09
37.29
48.17
56.33
1327.12
26.73
38.54
53.05
66.39
18.36
27.09
37.29
48.17
58.37
1412.01
26.73
38.54
53.05
66.39
18.36
27.09
37.29
48.17
58.65
1349.24
25.34
36.53
50.28
62.92
17.40
25.68
35.35
45.66
60.34
1693.64
25.34
36.53
50.28
62.92
17.40
25.68
35.35
45.66
59.44
1358.21
25.34
36.53
50.28
62.92
17.40
25.68
35.35
45.66
58.54
65.50
15.54
45.67
47.96
116.20
51.34
31.75
80.88
40.34
24.13
85.51
31.46
30.12
64.63
14.67
44.79
47.09
113.83
50.45
31.36
79.42
39.73
23.93
83.93
31.08
29.97
65.15
15.20
45.32
47.61
110.14
49.05
30.76
77.15
38.77
23.63
81.47
30.48
29.76
67.37
17.41
47.53
49.83
120.04
52.79
32.38
83.24
41.34
24.44
88.07
32.09
30.34
69.41
19.45
49.57
51.87
105.73
47.39
30.04
74.44
37.63
23.27
78.53
29.76
29.49
69.69
19.73
49.85
52.15
115.45
51.06
31.63
80.42
40.15
24.07
85.01
31.34
30.07
71.38
21.42
51.55
53.84
123.51
54.10
32.94
85.37
42.24
24.72
90.38
32.65
30.55
70.48
20.52
50.64
52.94
173.28
72.91
41.05
115.97
55.14
28.78
123.57
40.77
33.50
69.57
19.62
49.74
52.04
124.11
54.33
33.04
85.74
42.39
24.77
90.79
32.75
30.58
736.34
709.80
715.46
805.47
817.15
866.82
887.21
1037.71
843.08
1196.07
13620.72
12879.76
11661.22
358.15
850.30
1234.76
1195.52
13593.28
12847.65
11641.18
353.18
824.52
1197.33
1189.37
13209.37
12495.22
11294.00
354.03
810.63
1174.15
1208.08
14445.15
13663.89
12414.90
367.01
883.22
1285.13
1187.83
13116.07
12440.21
11263.01
348.52
800.47
1156.06
1206.21
14340.39
13585.71
12316.52
374.34
877.56
1273.14
1196.60
14060.53
13355.25
11890.00
364.48
927.85
1347.27
1273.20
18870.77
17815.52
16027.98
475.62
1289.76
1898.75
1198.42
14440.52
13715.12
11987.42
360.54
918.66
1335.54
1352.99
1964.00
2643.02
3132.40
2892.76
6725.63
9369.81
11222.26
13727.07
77.22
78.28
1456.14
30558.30
22668.73
16692.76
10709.97
7055.71
5895.24
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
380331.31
239219.61
117088.18
58704.60
111624.76
55983.78
247659.90
172883.91
67435.96
33878.49
64527.50
32437.20
28400.72
14353.37
28400.72
14353.37
29719.29
15012.66
17867.01
9083.80
17872.46
9089.25
18708.30
9505.41
23447.84
13209.20
35972.80
25986.13
1312.95
1912.55
2567.23
3043.36
2552.03
6163.14
8437.55
10067.45
12138.82
67.73
68.65
1155.46
28996.16
21349.32
15658.36
10479.80
6896.33
5766.50
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
350878.65
224493.01
106572.64
53446.55
102677.32
51509.78
233565.08
165836.22
62120.37
31220.42
60169.48
30257.91
26482.87
13394.17
26482.87
13394.17
27680.09
13992.78
16879.41
8589.72
16884.86
8595.17
17649.81
8975.89
20661.78
11772.87
32827.29
24128.41
1291.06
1866.88
2508.86
2985.19
2548.89
6232.87
8565.04
10249.55
12379.12
70.62
71.62
1314.32
28389.90
20942.89
15382.31
10282.28
6771.97
5663.20
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
368607.54
233357.64
112902.45
56611.64
108063.22
54202.92
242049.42
170078.57
65320.10
32820.47
62792.80
31569.75
27637.34
13971.59
27637.34
13971.59
28907.61
14606.73
17473.93
8887.17
17479.38
8892.62
18287.00
9294.67
20952.46
11910.62
32936.09
24174.91
1407.07
2032.26
2760.18
3258.08
2739.90
6448.96
8833.08
10529.22
12711.64
77.89
79.25
1439.79
31376.31
23053.03
16897.02
11330.96
7417.17
6174.08
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
443197.66
270651.92
139531.59
69925.44
130720.95
65531.01
277743.62
187924.90
78779.63
39549.46
73827.18
37086.17
32491.61
16397.96
32491.61
16397.96
34069.21
17186.76
19972.23
10135.54
19977.68
10140.99
20964.84
10632.81
21889.49
12453.77
34696.25
25352.13
1276.01
1799.87
2473.35
2933.41
2520.11
6338.54
8737.96
10493.48
12672.34
64.36
66.04
1132.82
28868.14
21260.03
15613.66
10639.87
6955.17
5781.13
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
511974.63
305040.94
164087.00
82203.67
151614.58
75978.36
310657.30
204382.27
91192.23
45756.29
84003.72
42174.97
36969.88
18637.63
36969.88
18637.63
38830.85
19568.11
22278.23
11289.07
22283.67
11294.52
23436.38
11869.11
20900.43
11864.91
32700.10
23948.21
1400.18
1988.38
2725.82
3228.81
2775.56
6620.16
9089.03
10867.24
13120.94
72.68
74.40
1302.28
31524.94
23147.17
16978.37
11463.79
7480.79
6208.84
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
521445.56
309775.22
167466.79
83892.39
154490.00
77414.89
315188.38
206646.63
92899.46
46608.73
85402.95
42873.40
37584.22
18943.62
37584.22
18943.62
39484.23
19893.62
22593.36
11445.46
22598.81
11450.91
23774.31
12036.90
22480.61
12769.68
35296.50
25741.48
1471.96
2093.93
2884.04
3388.42
2734.42
6555.20
9048.97
10850.65
13156.92
79.91
81.90
1458.88
31081.34
22948.64
16824.67
11383.01
7407.75
6140.94
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
578476.19
338295.89
187834.73
94081.71
171822.07
86086.28
342485.89
220300.74
103200.19
51764.44
93849.82
47102.19
41306.84
20810.28
41306.84
20810.28
43441.78
21877.75
24515.01
12411.64
24520.46
12417.09
25833.21
13071.70
22352.59
12629.51
34663.23
25157.12
2048.83
3003.40
4075.90
4768.80
3268.18
7947.81
10759.47
12793.42
15275.43
105.32
107.17
1728.40
39899.25
28959.28
20998.78
14571.96
9412.44
7779.94
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
548034.54
323074.46
176965.68
88646.58
162573.74
81461.50
327917.45
213015.91
97705.58
49016.53
89344.91
44849.13
39324.00
19818.26
39324.00
19818.26
41333.52
20823.02
23493.63
11900.34
23499.08
11905.79
24738.56
12523.77
25563.57
14733.79
40518.07
29695.03
1457.71
2092.58
2862.60
3364.04
2754.01
6583.10
9101.21
10903.47
13240.32
72.35
74.05
1166.11
31026.65
22906.19
16800.56
11233.63
7329.13
6087.01
495.67
495.67
495.67
495.67
495.67
495.67
495.67
495.67
517592.68
307852.82
166096.42
83211.24
153325.20
76836.52
313348.79
205730.87
92210.77
46268.41
84839.78
42595.85
37340.95
18826.01
37340.95
18826.01
39225.04
19768.06
22472.03
11388.83
22477.48
11394.27
23643.69
11975.62
22370.75
12648.12
34723.30
25200.92
PERSONAL PERSONAL
IZADO 2
IZADO 3
Fecha :
9/29/2015
CODIGO:
UNIDAD:
CIUDAD:
PRECIO UNITARIO
0.00
PRECIO UNITARIO
0.00
Tipo de cambio
DESCRIPCIN
8.07
UNIDAD
CANTIDAD
RENDIMIENTO
PRECIO
UNITARIO
TOTAL
(A) Materiales :
1
2
3
4
5
6
7
8
9
10
Sub total Materiales ($us.)
0.00
0.00
0.00
0.00
5 % (B)
57.5 % (B)
10 % (B)
(A)
(B)+(G)+(H)
(C)+(F)
0.00
0.00
0.00
0.00
0.00
0.00
7
8
9
10
11
12
(I)+(J)+(K)
10 % (L)
10 % (L) :
(M)+(N)
13 % (O)
3 % (O)
(O)+(P)+(Q)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$us
Bs