Beruflich Dokumente
Kultur Dokumente
CONSTRUINVISA
ANALISIS DE PRECIOS UNITARIOS
DETALLE : TEE REDUCTOR DE 315mm a 110mm
EQUIPOS:
Descripicin
A
Cant.
B
Tarifa
C=A*B
Costo Hora
PARCIAL
MANO DE OBRA
Descripicin
Cant.
Jor/hora
Costo Hora
PARCIAL
MATERIALES
Descripcin
TEE REDUCTOR DE 315mm a 110m
Unidad
UNIDAD
CANTIDAD
1.000
PARCIAL
TRANSPORTE
Descripcin
Unidad
Cantidad
SUBTOTAL P=
TOTAL COSTOS DIRECTO X=(M+N+O+P)
INDIRECTOS Y UTILIDADES
COSTO TOTAL DEL RUBRO
PRECIO UNITARIO TOTAL
UND: U
R
Rendimiento
PARCIAL M=
Rendimiento
PARCIAL N=
Costo Unt.
380.000
PARCIAL O=
Tarifa
D=C*R
Costo Total
0.000
Costo Total
0.000
Costo Total
380.000
380.000
Costo Total
0.000
380.000
18%
380.000
380.000
Formulario No. 11
NOMBRE DEL OFERENTE :
Hoja 1 de 1
LICO-IMD-02-2010
UNIDAD
CANTIDAD
PRECIO
UNITARIO
PRECIO TOTAL
TIEMPO EN DIAS
30 DIAS
SECTOR 1
30 DIAS
30 DIAS
917,782.33
ml
4,933.00
0.68
3,354.44
1,677.22
1,677.22
m3
9,252.24
2.13
19,707.27
6,569.09
6,569.09
m3
7,324.00
2.92
21,386.08
7,128.69
7,128.69
7,128.69
m3
7,324.00
10.25
75,071.00
25,023.67
25,023.67
25,023.67
m3
1,928.24
4.52
8,715.64
2,905.21
2,905.21
2,905.21
m3
219.13
242.57
53,154.36
17,718.12
17,718.12
17,718.12
m3
38.96
132.90
5,177.78
2,588.89
2,588.89
kg
14,791.30
2.28
33,724.16
11,241.39
11,241.39
11,241.39
6,569.09
ml
985.00
43.34
42,689.90
21,344.95
21,344.95
10
ml
905.00
61.33
55,503.65
27,751.83
27,751.83
11
ml
1,230.00
106.60
131,118.00
65,559.00
65,559.00
12
ml
633.00
151.45
95,867.85
47,933.93
47,933.93
13
ml
560.00
181.71
101,757.60
101,757.60
14
ml
255.00
212.66
54,228.30
54,228.30
15
ml
280.00
267.53
74,908.40
16
ml
65.00
390.63
25,390.95
25,390.95
17
ml
139.00
501.68
69,733.52
69,733.52
18
ml
20.00
572.11
11,442.20
11,442.20
19
57.00
109.89
6,263.73
6,263.73
20
197.00
119.64
23,569.08
23,569.08
21
dias
60.00
47.65
2,859.00
1,429.50
22
Tablestacado
ml
354.00
6.10
2,159.40
2,159.40
SECTOR 2
74,908.40
1,429.50
387,943.50
23
ml
1,733.00
0.68
1,178.44
1,178.44
24
m3
6,138.00
2.13
13,073.94
13,073.94
25
m3
5,269.00
2.92
15,385.48
15,385.48
26
m3
4,129.00
10.25
42,322.25
21,161.13
27
m3
748.00
4.52
3,380.96
3,380.96
28
m3
90.00
242.57
21,831.30
10,915.65
29
m3
16.00
132.90
2,126.40
30
kg
6,075.00
2.28
13,851.00
31
ml
448.00
43.34
19,416.32
32
ml
90.00
61.33
5,519.70
5,519.70
33
ml
475.00
106.60
50,635.00
50,635.00
34
ml
105.00
151.45
15,902.25
15,902.25
35
ml
140.00
181.71
25,439.40
36
ml
125.00
212.66
26,582.50
26,582.50
37
ml
195.00
267.53
52,168.35
52,168.35
38
ml
105.00
390.63
41,016.15
41,016.15
39
ml
50.00
501.68
25,084.00
25,084.00
40
23.00
109.89
2,527.47
41
56.00
119.64
6,699.84
42
dias
35.00
47.65
1,667.75
833.88
43
Tablestacado
ml
350.00
6.10
2,135.00
2,135.00
SECTOR 3
21,161.13
10,915.65
2,126.40
6,925.50
6,925.50
19,416.32
25,439.40
2,527.47
6,699.84
833.88
561,248.37
44
ml
3,190.00
0.68
2,169.20
2,169.20
45
m3
7,726.40
2.13
16,457.23
16,457.23
46
m3
4,806.00
2.92
14,033.52
14,033.52
47
m3
4,806.00
10.25
49,261.50
24,630.75
48
m3
2,920.40
4.52
13,200.21
13,200.21
49
m3
172.19
242.57
41,768.13
20,884.06
20,884.06
50
m3
30.61
132.90
4,068.07
51
kg
11,621.74
2.28
26,497.57
13,248.78
13,248.78
52
ml
765.00
43.34
33,155.10
33,155.10
53
ml
750.00
61.33
45,997.50
45,997.50
54
ml
465.00
106.60
49,569.00
49,569.00
55
ml
335.00
151.45
50,735.75
56
ml
440.00
181.71
79,952.40
79,952.40
57
ml
180.00
212.66
38,278.80
38,278.80
58
ml
255.00
267.53
68,220.15
68,220.15
59
ml
60
47.00
109.89
5,164.83
5,164.83
61
153.00
119.64
18,304.92
18,304.92
62
dias
60.00
47.65
2,859.00
1,429.50
63
Tablestacado
ml
255.00
6.10
1,555.50
1,555.50
572.11
TOTAL
50,735.75
1,429.50
1,866,974.20
AVANCE PARCIAL %
INVERSION ACUMULADA
AVANCE ACUMULADA %
4,068.07
INVERSION PARCIAL
DURAN, 21/09/2010
24,630.75
402,259.93
21.55%
402,259.93
21.55%
931,928.42
49.92%
1,334,188.36
71.46%
532,785.84
28.54%
1,866,974.20
100.00%
COTO-GADMCD-001-2011
CONSTRUINVISA
ANALISIS DE PRECIOS UNITARIOS
DETALLE : Suministro e instalacion de tuberia de hormigon simple 24"
EQUIPOS:
Descripicin
HERRAMIENTA MENOR 5%
RETROEXCAVADORA DE 80 HP
UND:
A
Cant.
B
Tarifa
C=A*B
Costo Hora
R
Rendimiento
1.00
40.000
40.000
0.300
PARCIAL M=
MANO DE OBRA
Descripicin
PEON
OPERADOR-I
GASFITERO
Cant.
2.00
Jor/hora
2.44
Costo Hora
4.88
Rendimiento
0.30
1.00
1.00
2.56
2.47
2.56
2.47
0.30
0.30
PARCIAL N=
MATERIALES
Descripcin
TUBERIA DE 24" H.A (inc. Transporte y junta de
neopreno)
Unidad
CANTIDAD
Costo Unt.
ml
1.000
115.630
PARCIAL O=
TRANSPORTE
Descripcin
Unidad
Cantidad
Tarifa
SUBTOTAL P=
TOTAL COSTOS DIRECTO X=(M+N+O+P)
INDIRECTOS Y UTILIDADES
COSTO TOTAL DEL RUBRO
PRECIO UNITARIO TOTAL
16%
MCD-001-2011
TRUINVISA
RECIOS UNITARIOS
ml
D=C*R
Costo Total
0.150
12.000
12.150
Costo Total
1.46
0.77
0.74
2.97
Costo Total
115.63
115.63
Costo Total
0.00
130.75
20.92
151.67
151.67