Porton
Porton
Porton
1.-MATERIALES
No Descripción Und Cantidad Desp Precio
1 TUBO H.G. D = 2", PARA CERCAS, L= 6.60 m m 2.6000 0.0 50,000,000.00
4 PLETINA DE ACERO 3/4" x 3/16" (0.712 kgf/m) kgf 1.0000 5.0 10,000,000.00
5 ABRAZADERA (OMEGA) MOROCHA D = 3" H.G CON TORNIL pza 2.2000 0.0 5,500,000.00
6 BISAGRA PARA PORTON DE MALLA CICLON 1-1/2" pza 0.6200 0.0 12,500,000.00
Sub-Total:
Total Material Compuesto: 0.3100 0.0 389,071,750.00
2.-TRANSPORTE
No Descripción Und Cantidad Distancia Precio
3.-EQUIPOS
No Descripción Cantidad Deprec Precio
1 BARRA METALICA DE 1.47 m 2.000 0.007000 162,500,000.00
Sub-Total:
Total Equipo Compuesto: 1.000 1.000000 2,300,000.00
Total Equipos:
Herramientas Menores 5% de la Mano de Obra:
4.-MANO DE OBRA
No Descripción Cantidad Jornal Bono T.Jornal
1 MAESTRO DE OBRAS DE PRIMERA 0.25 5,400,000.00 40,000.00 1,350,000.00
Costo Directo Su
15,00% Administración y Gastos G
Su
10,00% Utilidad o Im
Su
0,00% Financ
Precio
IP3-Control de Obras 2021
12.0000
Precio Total
50,000,000.00 130,000,000.00
112,500,000.00 106,312,500.00
65,000,000.00 38,220,000.00
10,000,000.00 10,500,000.00
5,500,000.00 12,100,000.00
12,500,000.00 7,750,000.00
22,500,000.00 3,375,000.00
22,500,000.00 3,375,000.00
17,500,000.00 918,750.00
1,250,000.00 4,134,375.00
35,000,000.00 275,625,000.00
80,000,000.00 75,600,000.00
80,000,000.00 37,800,000.00
250,000.00 46,750.00
Sub-Total: 389,071,750.00
389,071,750.00 120,612,242.50
Precio Total
0.00%
Precio Total
162,500,000.00 2,275,000.00
50,000,000.00 350,000.00
52,500,000.00 6,300,000.00
350,000,000.00 2,450,000.00
200,000,000.00 2,800,000.00
87,500,000.00 1,750,000.00
5,000,000.00 600,000.00
75,000,000.00 1,650,000.00
62,500,000.00 2,500,000.00
60,000,000.00 840,000.00
70,000,000.00 700,000.00
20,000,000.00 400,000.00
20,000,000.00 400,000.00
3,750,000,000.00 13,125,000.00
75,000,000.00 750,000.00
37,500,000.00 750,000.00
25,000,000.00 500,000.00
7,500,000.00 150,000.00
15,000,000.00 150,000.00
Sub-Total: 2,300,000.00
2,300,000.00 2,300,000.00
T.Jornal T.Bono
1,350,000.00 10,000.00
4,498,245.00 40,000.00
7,328,610.00 80,000.00
10,125,000.00 120,000.00
23,301,855.00 250,000.00
105,091,366.05
128,643,221.05 10,720,268.42
Sub-Total B: 518,904,689.64
Sub-Total C: 570,795,158.60