RUBRO:
Relleno compactado con material importado
UND: m3
DETALLE
EQUIPOS:
A
Descripicin
Cant.
Rodillo vibratorio
1.000
Tanquero de 2000 galones con bomba 1.000
B
Tarifa
35.560
35.820
C=A*B
Costo Hora
35.560
35.820
Tractor D-6
1.000
40.000
40.000
MANO DE OBRA
Descripicin
Ayudantes
Op. Rodillo
Chofer II
Cant.
1.000
1.000
1.000
Jor/hora
2.130
2.130
2.130
PARCIAL M=
Costo Hora
2.130
2.130
2.130
2.506
Rendimiento Costo Total
0.023
0.048
0.023
0.048
0.023
0.048
Unidad
m3
PARCIAL N=
Consumo
1.300
Costo Unt.
3.500
0.144
Costo Total
4.550
Unidad
m3/km
PARCIAL O=
Cantidad
1.000
Tarifa
1.500
4.550
Costo Total
1.500
MATERIALES
Descripcin
Cascajo mediano
TRANSPORTE
Descripcin
Material de cascajo
0.023
0.900
SUBTOTAL P=
TOTAL COSTOS DIRECTO X=(M+N+O+P)
INDIRECTOS Y UTILIDADES
20%
1.500
8.700
1.740
10.440
PRECIO OFERTADO
ESTOS PRECIOS NO INCLUYEN EL IVA
R
D=C*R
Rendimiento Costo Total
0.023
0.800
0.023
0.806
10.44
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
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
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
572.11
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
SECTOR 2
74,908.40
1,429.50
387,943.50
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
TOTAL
DURAN, 21/09/2010
24,630.75
4,068.07
50,735.75
1,429.50
1,866,974.20
INVERSION PARCIAL
402,259.93
931,928.42
AVANCE PARCIAL %
21.55%
49.92%
INVERSION ACUMULADA
402,259.93
AVANCE ACUMULADA %
21.55%
1,334,188.36
71.46%
532,785.84
28.54%
1,866,974.20
100.00%