STRACON GyM 2017 Earthworks Cost Breakdown

STRACON GyM - 2017 CIV-2017-018 SHAHUINDO RevA
BILL ORDER WORKSHEETS (USD)

Bill Page Number: 1
CANAL DE EMERGENCIA Y LINEA DE IMPULSIÓN LEVEL 1
n OBRAS CIVILES LEVEL 2
n MOVIMIENTO DE TIERRAS LEVEL 3
n Movimiento de tierras para conformación LEVEL 4
m1002 Corte simple y eliminación para Bill Quantity=34,800.00 m3

200.01 conformación del canal
01/12/17 Rate: 01/12/17
6 ZP1204 Excavacion mat comun c/exc-336 -masiv 1.29/m3*1.00 = 1.29 44,892.00 42.33%
6 ZP1604 Transp D<1km (carga Exc336)-Elimac MS 1.01/m3km*1 = 1.01 35,148.00 33.14%
6 ZP1612 Transp D> 1km -Elimin mat comun 0.31/m3km*1 = 0.31 10,788.00 10.17%
6 ZP7502 Acomodo en botadero 0.44/m3*1 = 0.44 15,312.00 14.44%
Net Rate 3.05 106,057.34
L= 0.83 E= 2.22
ZP1204 Excavacion mat comun c/exc-336 -masiv /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=750 m3/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*0.5 = 0.08 6.21%
10002 OPERADOR PESADO CIV 10.07/hh*1 = 0.13 10.09%
10009 AYUDANTE CIV 8.26/hh*1 = 0.11 8.53%
= APPLIED FACTOR *10/[REND] 0.33 25.60%
#
2) EQUIPO
7 411020Z EXCAVADORA CAT-336 70.34/hm*1 = 0.94 72.93%
7 471190Z TORRE DE ILUMINACION, 5 KW 3.28*0.5 = 0.02 1.55%
Net Rate 1.29
L= 0.33 E= 0.96
ZP1604 Transp D<1km (carga Exc336)-Elimac MS /m3km
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=1300 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 5.97%
#
2) EQUIPO
7 441040Z CAMION VOLQUETE 15m3 6x4 30.73/hm*3 = 0.71 70.64%
NOTA: la Excavadora corta y carga.

Net Rate 1.01
L= 0.30 E= 0.71
15:42 01/12/17 1
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1612 Transp D> 1km -Elimin mat comun /m3km
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 0.31
L= 0.08 E= 0.24
ZP7502 Acomodo en botadero /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
411020Z EXCAVADORA CAT-336 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
411020D EXCAVADORA CAT-336 70.34/hm*1 = 70.34 100.00%

20001A Diesel (Petroleo) 0.00/galon*9.3 = 0.00 0.00%
Net Rate 70.34
E= 70.34
471190Z TORRE DE ILUMINACION, 5 KW
01/12/17 LEVEL 7 Rate: 01/12/17
471190D TORRE-ILUMINACION, 5 KW-C Pos Alqui 3.28/hm*1 = 3.28 99.92%

Net Rate 3.28
E= 3.28
15:42 01/12/17 2
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
441040Z CAMION VOLQUETE 15m3 6x4 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
441040D CAMION VOLQUETE 15m3 M3-C Pos Alqui 30.73/hm*1 = 30.73 100.00%
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
410420Z TRACTOR CAT D6 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
410420D TRACTOR CAT D6-C Pos Alqui 68.43/hm*1 = 68.43 100.00%

Net Rate 68.43
E= 68.43
R2262
R2262 Procesamiento,
Procesamiento, transporte
transporte yy Bill
Bill Quantity=1,150.00
Quantity=1,150.00 m3
m3
200.02
200.02 compactación
compactación de
de relleno
relleno estructural
estructural
01/12/17 para conformación del canalelleno Rate: 01/12/17
5 ZP2020 Material 1m3 Relleno C, TM= 8"-comp 4.15/m3*1 = 4.15 4,772.50 42.57%
6 ZP1406 Compactacion relleno , TM= 8" 2.67/m3*.90 = 2.40 2,760.00 24.62%
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 839.50 7.49%
6 ZP1624 Transp D<1km -M.comun 1.17/m3km*1.15 = 1.35 1,552.50 13.85%
6 ZP1460 Compactacion relleno de estructuras 11.18/m3*0.1 = 1.12 1,288.00 11.49%
Net Rate 9.75 11,210.75
L= 2.72 M= 1.00 E= 6.02
ZP2020 Material 1m3 Relleno C, TM= 8"-comp /m3
01/12/17 LEVEL 5 Rate: 01/12/17
6 ZP1824 Transporte int stockpile a zaranda 1.28/m3*1.15 = 1.47 35.42%

6 ZP1842 Zarandeo estat TM=8",Rell C -suelto 1.64/m3*1.15 = 1.88 45.30%
6 ZP1884 Acumular material procesado 0.64/m3*1 = 0.64 15.42%
6 ZP1882 Remocion de over 0.64/m3*0.15 = 0.10 2.41%
6 ZP7502 Acomodo en botadero 0.44/m3*0.15 = 0.07 1.69%
Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 3
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1406 Compactacion relleno , TM= 8" /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*1 = 0.14 5.24%
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 415030Z RODILLO VIBRAT LISO 10 TON 32.95/hm*1 = 0.37 13.85%
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
7 416030Z MOTONIVELADORA CAT-140K, 190 59.74/hm*1 = 0.66 24.71%
7 471190Z TORRE DE ILUMINACION, 5 KW 3.28*1 = 0.04 1.50%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=53.8 m3/turno
#
1) MANO DE OBRA
#
2) EQUIPO
7 444040Z CAMION CISTERNA AGUA 5000 GAL 29.09/hm*1 = 5.41 74.33%
Net Rate 7.28
L= 1.87 E= 5.41
ZP1624 Transp D<1km -M.comun /m3km
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 4
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1460 Compactacion relleno de estructuras /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10002 OPERADOR PESADO CIV 10.07/hh*0.25 = 0.39 3.49%
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
7 413020Z RETROCARGADOR CAT-420 34.59/hm*0.25 = 1.35 12.07%
7 49A230Z PLANCHA COMPACTADORA 3.25/hm*2 = 1.02 9.12%
Net Rate 11.18
L= 8.81 E= 2.37
ZP1824 Transporte int stockpile a zaranda /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
ZP1842 Zarandeo estat TM=8",Rell C -suelto /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
2017002 ZARANDA ESTATICA MEDIANA 0.87/m3*1 = 0.87 53.16%
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
15:42 01/12/17 5
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1884 Acumular material procesado /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
ZP1882 Remocion de over /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
15:42 01/12/17 6
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
415030Z RODILLO VIBRAT LISO 10 TON /hm
01/12/17 LEVEL 7 Rate: 01/12/17
415030D RODILLO VIBRAT LISO 10T C Pos Alquiler 32.95/hm*1 = 32.95 100.00%
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
416030Z MOTONIVELADORA CAT-140K, 190 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
416030D MOTONIVELADORA CAT-140K, 190-C Pos Alqui 59.74/hm*1 = 59.74 100.00%

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
444040Z CAMION CISTERNA AGUA 5000 GAL /hm
01/12/17 LEVEL 7 Rate: 01/12/17
444040D CAMION CISTERNA AGUA 5000GAL-C Pos Alqui 29.09/hm*1 = 29.09 100.00%
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 7
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
413020Z RETROCARGADOR CAT-420 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
413020D RETROCARGADOR CAT-420-C Pos Alqui 34.59/hm*1 = 34.59 100.00%

Net Rate 34.59
E= 34.59
49A230Z PLANCHA COMPACTADORA /hm
01/12/17 LEVEL 7 Rate: 01/12/17
49A230 PLANCHA COMPACTADORA 3.25/hm*1 = 3.25 100.00%

20001A Diesel (Petroleo) 0.00/galon*1 = 0.00 0.00%
Net Rate 3.25
E= 3.25
412060Z CARGADOR CAT-966 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
412060D CARGADOR CAT-966-C Pos Alqui 84.28/hm*1 = 84.28 100.00%

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 8
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
m1003
m1003 Corte
Corte simple
simple yy eliminación
eliminación para
para Bill
m3
200.03
200.03 mejoramiento
mejoramiento de
de talud
talud
01/12/17 Rate: 01/12/17
6 ZP1612 Transp D> 1km -Elimin mat comun 0.31/m3km*1 = 0.31 409.20 10.94%
6 ZP7502 Acomodo en botadero 0.44/m3*1 = 0.44 580.80 15.53%
Net Rate 2.83 3,739.31
L= 0.78 E= 2.06
15:42 01/12/17 9
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.09 8.38%
#
2) EQUIPO
Net Rate 1.07
L= 0.27 E= 0.80
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 5.97%
#
2) EQUIPO

Net Rate 1.01
L= 0.30 E= 0.71
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 0.31
L= 0.08 E= 0.24
15:42 01/12/17 10
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 70.34
E= 70.34
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 11
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
m5001
m5001 Excavacion
Excavacion localizada
localizada Bill
Bill Quantity=80.00
Quantity=80.00 m3
m3
200.04
200.04
01/12/17 Rate: 01/12/17
6 ZP1282 Excavacion mat comun -local 5.99/m3*1 = 5.99 479.20 99.96%

Net Rate 5.99 479.41
L= 2.13 E= 3.87
ZP1282 Excavacion mat comun -local /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
8 411010A EXCAVADORA CAT-320 54.13/hm*1 = 3.87 64.58%
Net Rate 5.99
L= 2.13 E= 3.87
411010A EXCAVADORA CAT-320 /hm
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

411010D EXCAVADORA CAT-320 54.13/hm = 54.13 100.00%
Net Rate 54.13
E= 54.13
m5002
m5002 Relleno
Relleno de
de zanja
zanja de
de anclaje
anclaje con
con suelo
suelo Bill
Bill Quantity=80.00
Quantity=80.00
200.05
200.05 cemento
cemento
01/12/17 Rate: 01/12/17
6 ZP1460 Compactacion relleno de estructuras 11.18/m3*1 = 11.18 894.40 37.85%
2011003 CEMENTO TIPO I 6.50/bls*120kg/42.5kg = 18.35 1,468.00 62.13%

Net Rate 29.53 2,362.77
L= 8.81 M= 18.35 E= 2.37
15:42 01/12/17 12
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
m5000
m5000 Preparación
Preparación de
de superficie
superficie Bill
Quantity=1,600.00
200.06
200.06
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10002 OPERADOR PESADO CIV 10.07/hh*2 = 0.50 800.00 12.73%
10008 OFICIAL CIV 8.84/hh*1 = 0.22 352.00 5.60%
10009 AYUDANTE CIV 8.26/hh*8 = 1.65 2,640.00 42.01%
= APPLIED FACTOR *10/[REND] 2.38 3,808.00 60.60%
#
2) EQUIPO
7 415030Z RODILLO VIBRAT LISO 10 TON 32.95/hm = 0.82 1,312.00 20.88%
7 444040Z CAMION CISTERNA AGUA 5000 GAL 29.09/hm = 0.73 1,168.00 18.59%
Net Rate 3.93 6,284.00
L= 2.38 E= 1.55
15:42 01/12/17 13
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
R2262A
R2262A Procesamiento,
transporte yy Bill
m3
200.07
compactación de
de relleno
relleno masivo
masivo para
para
01/12/17 conformación de contrafuerte Rate: 01/12/17
5 ZP2020 Material 1m3 Relleno C, TM= 8"-comp 4.15/m3*1.00 = 4.15 21,580.00 42.96%
6 ZP1406A Compactacion relleno , TM= 8" 3.43/m3*1.00 = 3.43 17,836.00 35.51%
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 3,796.00 7.56%
Net Rate 9.66 50,234.27
L= 2.17 M= 1.00 E= 6.49
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 14
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1406A Compactacion relleno , TM= 8" /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=700 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.47 13.69%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.98 28.54%
Net Rate 3.43
L= 1.09 E= 2.35
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 15
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
15:42 01/12/17 16
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
15:42 01/12/17 17
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 18
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 19
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
m5006
m5006 Armado
Armado yy ereccion
ereccion de
de muro
muro de
de suelo
suelo Bill
Bill Quantity=20.00
Quantity=20.00 m2
m2
200.08
200.08 reforzado
reforzado
01/12/17 Rate: 01/12/17
[REND]=10 m2/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*1 = 12.71 254.20 5.75%
10007 OPERARIO CIV 10.00/hh*3 = 30.00 600.00 13.56%
10009 AYUDANTE CIV 8.26/hh*6 = 49.56 991.20 22.40%

#
2) MATERIALES
210I002b GEOMALLA BIAXIAL BX110 6.74/m2*64m2*1.15 = 24.80 496.00 11.21%
210I002d GEOMALLA UNIAXIALDE REFUERZO 6.74/m2*160m2*1.15 = 62.01 1,240.20 28.03%
210I002c MALLA ELECTROSOLDADA 7.28/m2*32m2*1.15 = 13.40 268.00 6.06%
200G03 Geotextil p/obras de drenaje (270 gr/m2) 1.70/m2*64m2*1.15 = 6.26 125.20 2.83%
= APPLIED FACTOR *1/20 106.46 2,129.20 48.12%
2016022 GRAVA 45.00/m3*0.5m = 22.50 450.00 10.17%

Net Rate 221.23 4,424.65
L= 92.27 M= 128.96
R2262
transporte yy Bill
m3
200.09
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 735.84 7.49%
Net Rate 9.75 9,826.46
L= 2.72 M= 1.00 E= 6.02
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 20
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 21
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
15:42 01/12/17 22
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
15:42 01/12/17 23
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 24
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 25
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
Movimiento de tierras para conformación LEVEL 4
m1002 Corte simple y eliminación para Bill Quantity=3,200.00 m3

200.10 conformación del canal
01/12/17 Rate: 01/12/17
6 ZP1612 Transp D> 1km -Elimin mat comun 0.31/m3km*1 = 0.31 992.00 10.17%
6 ZP7502 Acomodo en botadero 0.44/m3*1 = 0.44 1,408.00 14.44%
Net Rate 3.05 9,752.40
L= 0.83 E= 2.22
15:42 01/12/17 26
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=750 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.11 8.53%
#
2) EQUIPO
Net Rate 1.29
L= 0.33 E= 0.96
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 5.97%
#
2) EQUIPO

Net Rate 1.01
L= 0.30 E= 0.71
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 0.31
L= 0.08 E= 0.24
15:42 01/12/17 27
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 70.34
E= 70.34
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 28
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
R2262
transporte yy Bill
m3
200.11
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 876.00 7.49%
Net Rate 9.75 11,698.17
L= 2.72 M= 1.00 E= 6.02
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
15:42 01/12/17 29
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
15:42 01/12/17 30
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
15:42 01/12/17 31
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
15:42 01/12/17 32
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
15:42 01/12/17 33
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 34
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
R2492
R2492 Pretil
Pretil de
de Seguridad
Seguridad Bill
Bill Quantity=50.00
Quantity=50.00 mm
200.13
200.13
01/12/17 Rate: 01/12/17
6 ZP2206 Colocacion de Pretil de seguridad 12.24/m3*1 = 12.24 612.00 99.99%
se considera el material de corte

Net Rate 12.24 612.04
L= 5.14 E= 7.10
ZP2206 Colocacion de Pretil de seguridad /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=90 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 3.67 29.98%
#
2) EQUIPO
Net Rate 12.24
L= 5.14 E= 7.10
15:42 01/12/17 35
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
m5021
m5021 Colocación
Colocación de
de base
base de
de rodadura
rodadura e=200
e=200 mm
mm Bill
Bill Quantity=200.00
Quantity=200.00 m3
m3
200.14
200.14
01/12/17 Rate: 01/12/17
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 146.00 1.30%
6 ZP1410 Compactacion superficies y Afirmado 5.34/m3*1 = 5.34 1,068.00 9.52%
2016001 AFIRMADO 50.00/m3 = 50.00 10,000.00 89.18%

Net Rate 56.07 11,213.85
L= 1.88 M= 50.00 E= 4.19
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
15:42 01/12/17 36
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1410 Compactacion superficies y Afirmado /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=450 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.73 13.67%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 1.52 28.46%
Net Rate 5.34
L= 1.69 E= 3.65
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
15:42 01/12/17 37
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
GEOSINTÉTICOS LEVEL 3
G1080 Geomembranas HDPE Texturada una Bill Quantity=2,215.00 m2

300.01 cara(e=1,5 mm)
01/12/17 Rate: 01/12/17
6 ZP2216 Colocacion de geomembrana e=1.5 mm 8.68/m2*1 = 8.68 19,226.20 100.00%

Net Rate 8.68 19,225.54
L= 2.09 M= 5.34 E= 1.26
ZP2216 Colocacion de geomembrana e=1.5 mm /m2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=500 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*4 = 0.80 9.22%
10009 AYUDANTE CIV 8.26/hh*6 = 0.99 11.41%
#
2) EQUIPO
8 411010A EXCAVADORA CAT-320 54.13/hm*0.20 = 0.22 2.53%
49A260 EQUIPO PARA SOLDAR MEMBRANA HDPE 26.00/hm*2 = 1.04 11.98%
3) MATERIALES
225I003 GEOMEMBRANA HDPE 1 CARA TEXT, E=1.5MM 3.63/m2*1.25 = 4.54 52.31%
2801025 MATERIALES VARIOS 1.00/est*0.80 = 0.80 9.22%
Net Rate 8.68
L= 2.09 M= 5.34 E= 1.26
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
G1080
G1080 Geomembranas
Geomembranas HDPE
HDPE Texturada
Texturada una
una Bill
m2
300.02
300.02 cara(e=1,5
cara(e=1,5 mm)
mm)
01/12/17 Rate: 01/12/17
6 ZP2216 Colocacion de geomembrana e=1.5 mm 8.68/m2*1 = 8.68 11,969.72 100.00%

Net Rate 8.68 11,969.31
L= 2.09 M= 5.34 E= 1.26
15:42 01/12/17 38
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP2216 Colocacion de geomembrana e=1.5 mm /m2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=500 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*4 = 0.80 9.22%
10009 AYUDANTE CIV 8.26/hh*6 = 0.99 11.41%
#
2) EQUIPO
49A260 EQUIPO PARA SOLDAR MEMBRANA HDPE 26.00/hm*2 = 1.04 11.98%
3) MATERIALES
225I003 GEOMEMBRANA HDPE 1 CARA TEXT, E=1.5MM 3.63/m2*1.25 = 4.54 52.31%
Net Rate 8.68
L= 2.09 M= 5.34 E= 1.26
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5008
m5008 Suministro
Suministro ee instalación
instalación de
de GCL
GCL Bill
m2
300.03
300.03
01/12/17 Rate: 01/12/17
6 ZP2216A Colocacion de GCL 9.53/m2*1 = 9.53 18,774.10 99.99%

Net Rate 9.53 18,775.48
L= 2.09 M= 7.23 E= 0.22
15:42 01/12/17 39
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP2216A Colocacion de GCL /m2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=500 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*4 = 0.80 8.39%
10009 AYUDANTE CIV 8.26/hh**6 = 0.99 10.39%
#
2) EQUIPO
3) MATERIALES
200G03A GCL 4.63/m2*1.35 = 6.25 65.58%
2015001 BENTONITA 0.89/kg*0.2m2 = 0.18 1.89%

Net Rate 9.53
L= 2.09 M= 7.23 E= 0.22
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5009
m5009 Suministro
instalación de
de tuberías
tuberías de
de Bill
Bill Quantity=6.00
Quantity=6.00 mm
300.04
300.04 HDPE
HDPE sólidas
sólidas SDR
SDR 17
17 de
de Ø200
Ø200 mm
mm
01/12/17 Rate: 01/12/17
[REND]=108 m/turno
#
1) MANO DE OBRA
10002 OPERADOR PESADO CIV 10.07/hh*0.06 = 0.06 0.36 0.13%
10007 OPERARIO CIV 10.00/hh*2 = 1.85 11.10 3.88%
10009 AYUDANTE CIV 8.26/hh*2 = 1.53 9.18 3.21%
= APPLIED FACTOR *10/[REND] 4.61 27.66 9.67%
#
2) EQUIPO
8 411010A EXCAVADORA CAT-320 54.13/hm*0.06 = 0.30 1.80 0.63%
3) MATERIALES
261F009 TUBERIA HDPE SDR-17, D=8" 20.00/ml*1.05 = 21.00 126.00 44.04%
2801025 MATERIALES VARIOS 1.00/est*10 = 10.00 60.00 20.97%
306003 PRUEBAS DE TUBERIAS 1.00/glb*1.53 = 1.53 9.18 3.21%
5080502 AGUA PARA OBRAS VARIAS (transp) 6.00/m3*0.032 = 0.19 1.14 0.40%
3093009A SC pegas termofusion 10.05/ml = 10.05 60.30 21.08%

Net Rate 47.69 286.12
L= 4.61 M= 31.00 S= 11.58 E= 0.30 I= 0.19
15:42 01/12/17 40
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5005
m5005 Suministro
instalación de
de tuberías
tuberías de
de Bill
Bill Quantity=12.00
Quantity=12.00 mm
300.05
300.05 HDPE
HDPE sólidas
sólidas SDR
SDR 21
21 de
de Ø100
Ø100 mm
mm
01/12/17 Rate: 01/12/17
[REND]=108 m/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 1.85 22.20 5.30%
10009 AYUDANTE CIV 8.26/hh**2 = 1.53 18.36 4.38%
#
2) EQUIPO
3) MATERIALES

Net Rate 34.93 419.12
L= 4.61 M= 18.24 S= 11.58 E= 0.30 I= 0.19
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 41
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
m5023
m5023 Suministro
instalación de
de tuberías
tuberías de
de Bill
Quantity=600.00 mm
300.06
300.06 HDPE
HDPE sólidas
sólidas SDR
SDR 17
17 de
de Ø450
Ø450 mm
mm
01/12/17 Rate: 01/12/17
[REND]=72 m/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*1 = 1.77 1,062.00 1.14%
10007 OPERARIO CIV 10.00/hh*2 = 2.78 1,668.00 1.80%
10009 AYUDANTE CIV 8.26/hh**2 = 2.29 1,374.00 1.48%
#
2) EQUIPO
3) MATERIALES
261F031 TUBERIA HDPE SDR-17, D=18" 110.07/ml*1.10 = 121.08 72,648.00 78.19%
2801025 MATERIALES VARIOS 1.00/est*10X TERMOFUSION = 10.00 6,000.00 6.46%
306003 PRUEBAS DE TUBERIAS 1.00/glb*3.05 = 3.05 1,830.00 1.97%
5080502 AGUA PARA OBRAS VARIAS (transp) 6.00/m3*0.342 = 2.05 1,230.00 1.32%
3093009A SC pegas termofusion 10.05/ml = 10.05 6,030.00 6.49%

Net Rate 154.85 92,909.90
L= 7.12 M= 131.08 S= 13.10 E= 1.50 I= 2.05
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5025
m5025 Suministro
instalación de
de tubería
tubería de
de Bill
Bill Quantity=60.00
Quantity=60.00 mm
300.08
300.08 HDPE
HDPE de
de pared
pared doble
doble no
no perforada
perforada de
de
01/12/17 Ø600 mm Rate: 01/12/17
[REND]=60 m/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 3.33 199.80 3.99%
10009 AYUDANTE CIV 8.26/hh**2 = 2.75 165.00 3.30%
#
2) EQUIPO
3) MATERIALES
261F033 TUBERIA HDPE P/DOBLE N/PERFORADA 600MM 65.00/ml*1.03 = 66.95 4,017.00 80.28%
Net Rate 83.40 5,003.82
L= 8.54 M= 67.95 S= 3.05 E= 1.80 I= 2.05
15:42 01/12/17 42
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5026
m5026 Suministro
instalación de
de tubería
tubería de
de Bill
Bill Quantity=30.00
Quantity=30.00 mm
300.09
300.09 HDPE
HDPE de
de pared
pared doble
doble no
no perforada
perforada de
de
01/12/17 Ø900 mm Rate: 01/12/17
[REND]=48 m/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 4.17 125.10 1.87%
10009 AYUDANTE CIV 8.26/hh**2 = 3.44 103.20 1.54%
#
2) EQUIPO
3) MATERIALES
261F034 TUBERIA HDPE P/DOBLE N/PERFORADA 900MM 180.00/ml*1.10 = 198.00 5,940.00 88.82%
Net Rate 222.93 6,687.89
L= 11.31 M= 199.00 S= 3.05 E= 5.64 I= 3.94
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 43
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
G2094a
G2094a Suministro
instalación de
de codos
codos de
de Bill
Bill Quantity=4.00
Quantity=4.00 und
und
300.10
300.10 45°
45° de
de HDPE
HDPE sólidas
sólidas SDR
SDR 17
17 de
de Ø200
Ø200 mm
mm
01/12/17 Rate: 01/12/17
[REND]=8 und/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 25.00 100.00 21.98%
10009 AYUDANTE CIV 8.26/hh*2 = 20.65 82.60 18.16%
#
2) EQUIPO
3) MATERIALES
2801025 MATERIALES VARIOS 1.00/est*15 TERMOFUSION = 15.00 60.00 13.19%

Net Rate 113.72 454.90
L= 62.29 M= 35.60 S= 11.58 E= 4.06 I= 0.19
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 44
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
G2085a
G2085a Suministro
instalación de
de codos
codos de
de Bill
Bill Quantity=4.00
Quantity=4.00 und
und
300.11
300.11 45°
45° de
de HDPE
HDPE sólidas
sólidas SDR
SDR 17
17 de
de Ø450
Ø450 mm
mm --
01/12/17 Radio amplio Rate: 01/12/17
[REND]=6 und/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 16.67 66.68 6.59%
10009 AYUDANTE CIV 8.26/hh*2 = 27.53 110.12 10.88%
#
2) EQUIPO
3) MATERIALES
261X010 CODO P/TUBERIA HDPE DN=450MM 150.00/und = 150.00 600.00 59.30%

Net Rate 252.94 1,011.74
L= 68.74 M= 151.00 S= 13.10 E= 18.04 I= 2.05
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 45
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
G2085a
G2085a Suministro
instalación de
de codos
codos de
de Bill
Bill Quantity=2.00
Quantity=2.00 und
und
300.12
300.12 45°
45° de
de HDPE
HDPE sólidas
sólidas SDR
SDR 17
17 de
de Ø450
Ø450 mm
mm --
01/12/17 Radio amplio Rate: 01/12/17
[REND]=6 und/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 16.67 33.34 6.59%
10009 AYUDANTE CIV 8.26/hh*2 = 27.53 55.06 10.88%
#
2) EQUIPO
3) MATERIALES
261X010 CODO P/TUBERIA HDPE DN=450MM 150.00/und = 150.00 300.00 59.30%

Net Rate 252.94 505.87
L= 68.74 M= 151.00 S= 13.10 E= 18.04 I= 2.05
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 46
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
G2085b
G2085b Suministro
instalación de
de Tee
Tee de
de HDPE
HDPE Bill
Bill Quantity=2.00
Quantity=2.00 und
und
300.13
300.13 dede 450
450 xx 450
450 xx 450
450 mm
mm SDR
SDR 17
17 de
de Ø450
Ø450 mm
mm
01/12/17 Rate: 01/12/17
[REND]=2 und/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 50.00 100.00 17.41%
10009 AYUDANTE CIV 8.26/hh*2 = 82.60 165.20 28.76%
#
2) EQUIPO
7 445030Z CAMION GRUA 5-6 TON 64.80/hm*0.20 = 64.80 129.60 22.57%
3) MATERIALES
261X008 ACCESORIOS P/TUBERIA HDPE DN=200MM 0.00/und = 0.00 0.00%

Net Rate 287.17 574.34
L= 206.22 M= 1.00 S= 13.10 E= 64.80 I= 2.05
445030Z CAMION GRUA 5-6 TON /hm
01/12/17 LEVEL 7 Rate: 01/12/17
445020D CAMION GRUA 5-6 TON-C Pos Alqui 64.80/hm*1 = 64.80 100.00%
Net Rate 64.80
E= 64.80
m5016
m5016 Suministro
instalación de
de polylock
polylock de
de Bill
Quantity=200.00 mm
300.14
300.14 4"4"
01/12/17 Rate: 01/12/17
[REND]=15 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 13.33 2,666.00 34.93%

10009 AYUDANTE CIV 8.26/hh*2 = 11.01 2,202.00 28.85%
= APPLIED FACTOR *10/15 24.35 4,870.00 63.80%
3) MATERIALES
2801025 MATERIALES VARIOS 1.00/est*1.82 = 1.82 364.00 4.77%
2262011 polylock 12.00/ml*1 = 12.00 2,400.00 31.44%

Net Rate 38.17 7,633.33
L= 24.35 M= 13.82
ESTRUCTURAS DE CONCRETO LEVEL 3
15:42 01/12/17 47
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
m5010
m5010 Demolicion
Demolicion Bill
Bill Quantity=1.00
Quantity=1.00
400.01
400.01
01/12/17 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 80.00 80.00 5.95%
10009 AYUDANTE CIV 8.26/hh*1 = 66.08 66.08 4.91%
2) EQUIPO
7 411080Z MARTILLO HIDRAULICO 49.07/hm*1 = 392.56 392.56 29.18%
7 411020Z EXCAVADORA CAT-336 70.34/hm*1 = 562.72 562.72 41.83%
7 441040Z CAMION VOLQUETE 15m3 6x4 30.73/hmm*0.5 = 122.92 122.92 9.14%
= APPLIED FACTOR *8 1,345.12 1,345.12 100.00%
Net Rate 1,345.12 1,345.12
L= 266.92 E= 1,078.20
411080Z MARTILLO HIDRAULICO /hm
01/12/17 LEVEL 7 Rate: 01/12/17
411080D MARTILLO HIDRAULICO P/EXC-C Pos Alq 49.07/hm*1 = 49.07 100.00%

Net Rate 49.07
E= 49.07
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 70.34
E= 70.34
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 48
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
m5010
m5010 Demolicion
Demolicion Bill
Bill Quantity=1.00
Quantity=1.00
400.02
400.02
01/12/17 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 80.00 80.00 5.95%
10009 AYUDANTE CIV 8.26/hh*1 = 66.08 66.08 4.91%
2) EQUIPO
7 411080Z MARTILLO HIDRAULICO 49.07/hm*1 = 392.56 392.56 29.18%
7 411020Z EXCAVADORA CAT-336 70.34/hm*1 = 562.72 562.72 41.83%
7 441040Z CAMION VOLQUETE 15m3 6x4 30.73/hmm*0.5 = 122.92 122.92 9.14%
= APPLIED FACTOR *8 1,345.12 1,345.12 100.00%
Net Rate 1,345.12 1,345.12
L= 266.92 E= 1,078.20
411080Z MARTILLO HIDRAULICO /hm
01/12/17 LEVEL 7 Rate: 01/12/17
411080D MARTILLO HIDRAULICO P/EXC-C Pos Alq 49.07/hm*1 = 49.07 100.00%

Net Rate 49.07
E= 49.07
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 70.34
E= 70.34
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
MURO DE CONTENCIÓN LEVEL 4
m5001 Excavacion localizada Bill Quantity=120.00 m3

400.03
01/12/17 Rate: 01/12/17

Net Rate 5.99 719.12
L= 2.13 E= 3.87
15:42 01/12/17 49
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
Net Rate 5.99
L= 2.13 E= 3.87
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5000a
m5000a Preparación
Preparación de
de superficie
superficie de
de nivelación
nivelación Bill
Bill Quantity=30.00
Quantity=30.00
400.04
400.04
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 0.44 13.20 23.13%
10009 AYUDANTE CIV 8.26/hh*2 = 0.41 12.30 21.55%
#
2) EQUIPO
8 415020A RODILLO VIBRAT LISO 2-3 TON-C Total 9.00/hm*1 = 0.23 6.90 12.09%
7 444040Z CAMION CISTERNA AGUA 5000 GAL 29.09/hm*0.5 = 0.36 10.80 18.92%
7 49A230Z PLANCHA COMPACTADORA 3.25/hm*1 = 0.08 2.40 4.20%
Net Rate 1.90 57.08
L= 1.23 E= 0.67
15:42 01/12/17 50
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
415020A RODILLO VIBRAT LISO 2-3 TON-C Total /hm
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO
9 415020B RODILLO VIBRAT LISO 2-3 TON-C Posesion 0.00/hm = 0.00 0.00%
9 415020C RODILLO VIBRAT LISO 2-3 TON-C Operacion 0.00/hm = 0.00 0.00%
2) EQUIPO ALQUILADO
415020D RODILLO VIBRAT LISO 2-3 TON-C Pos Alqui 9.00/hm = 9.00 100.00%
9 415020E RODILLO VIBRAT LISO 2-3 TON-C Ope Alqui 0.00/hm = 0.00 0.00%
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 9.00
E= 9.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
R2262
transporte yy Bill
Bill Quantity=77.00
Quantity=77.00 m3
m3
400.05
compactación de
de relleno
relleno estructural
estructural
5 ZP2020 Material 1m3 Relleno C, TM= 8"-comp 4.15/m3*1 = 4.15 319.55 42.57%
6 ZP1406 Compactacion relleno , TM= 8" 2.67/m3*.90 = 2.40 184.80 24.62%
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 56.21 7.49%
6 ZP1624 Transp D<1km -M.comun 1.17/m3km*1.15 = 1.35 103.95 13.85%
6 ZP1460 Compactacion relleno de estructuras 11.18/m3*0.1 = 1.12 86.24 11.49%
Net Rate 9.75 750.63
L= 2.72 M= 1.00 E= 6.02
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 51
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 52
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
15:42 01/12/17 53
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
15:42 01/12/17 54
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 55
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 56
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
15:42 01/12/17 57
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
c2016
c2016 Suministro
Suministro yy colocación
colocación de
de solado
solado de
de Bill
Bill Quantity=2.00
Quantity=2.00 m3
m3
400.06
400.06 concreto
concreto f'c100
f'c100 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]=57 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.26 10.52 3.59%
10008 OFICIAL CIV 8.84/hhh*3 = 4.65 9.30 3.18%
10009 AYUDANTE CIV 8.26/hh*6 = 8.69 17.38 5.94%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.70 7.40 2.53%
7 446020Z CAMION CONCRETERO MIXER, 6 M3 43.00/hm*1 = 7.54 15.08 5.15%
7 451012Z PLANTA CONCRETO DOCIF 20 M3/H 23.00/hm = 4.04 8.08 2.76%
7 471050Z GRUPO ELECTROGENO, 100 KW 7.00/hm = 1.23 2.46 0.84%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.65 1.30 0.44%
3) MATERIALES
2011003 CEMENTO TIPO I 6.50/bls*6 = 39.00 78.00 26.65%
2016002 AGREGADO P/CONCRETO -suelto 38.00/m3*1.19 = 45.22 90.44 30.90%
2171002 ADITIVO VISCOCRETE 1110PE 3.00/kg*3.54 = 10.62 21.24 7.26%
225K003 PROTECCION DEL CONCRETO 0.50/m2*1.00 = 0.50 1.00 0.34%
2171007 CURADOR DE CONCRETO 8.86/gal*0.90 = 7.97 15.94 5.45%
Net Rate 146.37 292.73
L= 24.82 M= 103.31 E= 17.16 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
446020Z CAMION CONCRETERO MIXER, 6 M3 /hm
01/12/17 LEVEL 7 Rate: 01/12/17
8 446020A CAMION CONCRETERO MIXER, 6 M3-C Total 43.00/hm*1 = 43.00 100.00%

Net Rate 43.00
E= 43.00
451012Z PLANTA CONCRETO DOCIF 20 M3/H /hm
01/12/17 LEVEL 7 Rate: 01/12/17
8 4510120A PLANTA CONCRETO DOCIF 20 M3/H-C Total 23.00/hm*1 = 23.00 100.00%

Net Rate 23.00
E= 23.00
15:42 01/12/17 58
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
471050Z GRUPO ELECTROGENO, 100 KW /hm
01/12/17 LEVEL 7 Rate: 01/12/17
8 471050A GRUPO ELECTROGENO, 100 KW-C Total 7.00/hm*1 = 7.00 100.00%

Net Rate 7.00
E= 7.00
49A150Z VIBRADOR 1"-3" /hm
01/12/17 LEVEL 7 Rate: 01/12/17
49A150 VIBRADOR 1"-3" -Total 1.86/hm*1 = 1.86 100.00%

Net Rate 1.86
E= 1.86
446020A CAMION CONCRETERO MIXER, 6 M3-C Total /hm
01/12/17 LEVEL 8 Rate: 01/12/17
1) CARGADOR 966 - COSTO TOTAL

2) CARGADOR 966 - EQUIPO PROPIO
9 446020B CAMION CONCRETERO MIXER, 6 M3-C Posesion 0.00/hm = 0.00 0.00%

9 446020C CAMION CONCRETERO MIXER, 6 M3-C Operacio 0.00/hm = 0.00 0.00%
2) CARGADOR 966 - EQUIPO ALQUILADO

446020D CAMION CONCRETERO MIXER, 6 M3-C Pos Alqu 43.00/hm = 43.00 100.00%
9 446020E CAMION CONCRETERO MIXER, 6 M3-C Ope Alqu 0.00/hm = 0.00 0.00%
Net Rate 43.00
E= 43.00
4510120A PLANTA CONCRETO DOCIF 20 M3/H-C Total /hm
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO
9 4510120B PLANTA CONCRETO DOCIF 20 M3/H-C Posesion 0.00/hm = 0.00 0.00%

9 4510120C PLANTA CONCRETO DOCIF 20 M3/H-C Operacio 0.00/hm = 0.00 0.00%
2) - EQUIPO ALQUILADO
4510120D PLANTA CONCRETO DOCIF 20 M3/H-C Pos Alqu 23.00/hm = 23.00 100.00%
9 4510120E PLANTA CONCRETO DOCIF 20 M3/H-C Ope Alqu 0.00/hm = 0.00 0.00%
Net Rate 23.00
E= 23.00
15:42 01/12/17 59
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
471050A GRUPO ELECTROGENO, 100 KW-C Total /hm
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO
9 471050B GRUPO ELECTROGENO, 100 KW-C Posesion 0.00/hm = 0.00 0.00%

9 471050C GRUPO ELECTROGENO, 100 KW-C Operacion 0.00/hm = 0.00 0.00%
2) EQUIPO ALQUILADO
471050D GRUPO ELECTROGENO, 100 KW-C Pos Alqui 7.00/hm*1 = 7.00 100.00%
9 471050E GRUPO ELECTROGENO, 100 KW-C Ope Alqui 0.00/hm = 0.00 0.00%
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
c2070
c2070 Suministro,
Suministro, colocacion
colocacion yy curado
curado de
de Bill
Bill Quantity=20.00
Quantity=20.00 m3
m3
400.07
400.07 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 100.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 88.40 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 165.20 3.42%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 70.20 1.45%
7 451012Z PLANTA CONCRETO DOCIF 20 M3/H 23.00/hm*1 = 3.83 76.60 1.58%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 12.40 0.26%
3) MATERIALES
2011003 CEMENTO TIPO I 6.50/bls*9 = 58.50 1,170.00 24.19%
2016002 AGREGADO P/CONCRETO -suelto 38.00/m3*1.35 = 51.30 1,026.00 21.21%
6 ZP4204 Encofrado de cimientos 29.56/m2*2.2 = 65.03 1,300.60 26.89%
2033F02 SERVICIO DE BOMBA HORMIGONERA 14.00/m3 = 14.00 280.00 5.79%

2653007 MANGUERA TIPO 1 0.00/und = 0.00 0.00%
3072001 ALQUILER DE ANDAMIOS 0.07/m2-di = 0.07 1.40 0.03%

Net Rate 241.85 4,837.10
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
15:42 01/12/17 60
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
15:42 01/12/17 61
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP4204 Encofrado de cimientos /m2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
7 445030Z CAMION GRUA 5-6 TON 64.80/hm*0.05 = 1.62 5.48%
3) MATERIALES
2171014 DESMOLDANTE DE ENCOFRADOS 1.49/gln*0.05 = 0.07 0.24%
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
3072010 ENCOFRADO METALICO PARA CIMENTACIONES 0.75/m2-dí*3.00 = 2.25 7.61%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 62
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
c2080
c2080 Suministro
colocación de
de acero
acero de
de Bill
Quantity=2,000.00 kg
kg
400.08
400.08 refuerzo
refuerzo ASTM
ASTM A615
A615 grado
grado 60
60 (fy=,4200
(fy=,4200
01/12/17 kg/cm2) Rate: 01/12/17
6 ZP4400 Acero corrugado 1.63/kg*1 = 1.63 3,260.00 100.23%

Net Rate 1.63 3,252.45
L= 0.75 M= 0.78 E= 0.10
15:42 01/12/17 63
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP4400 Acero corrugado /kg
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=650 kg/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 0.31 19.06%
10008 OFICIAL CIV 8.84/hh*2 = 0.27 16.60%
10009 AYUDANTE CIV 8.26/hh*1 = 0.13 7.99%
#
2) EQUIPOS
49A110 CIZALLA 3.00/hm*1 = 0.05 3.07%
3) MATERIALES
210A005 ACERO CORRUGADO FY=4200KG/CM2 G60-DIMEN 0.68/kg*1.07 = 0.73 44.89%
2101004 ALAMBRE FIERRO GALV. # 16 0.98/kg*0.05 = 0.05 3.07%
Net Rate 1.63
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
m5016
m5016 Suministro
instalación de
de polylock
polylock de
de Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.09
400.09 4"4"
01/12/17 Rate: 01/12/17
[REND]=15 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 13.33 133.30 34.93%

10009 AYUDANTE CIV 8.26/hh*2 = 11.01 110.10 28.85%
= APPLIED FACTOR *10/15 24.35 243.50 63.80%
3) MATERIALES
2262011 polylock 12.00/ml*1 = 12.00 120.00 31.44%

Net Rate 38.17 381.67
L= 24.35 M= 13.82
15:42 01/12/17 64
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
m5020
m5020 Suministro
instalación de
de junta
junta water
water Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.10
400.10 stop
stop para
para tubería
tubería corrugada
corrugada yy
01/12/17 accesorios de fijación Rate: 01/12/17
[REND]=30 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 6.67 66.70 24.32%

10009 AYUDANTE CIV 8.26/hh**2 = 5.51 55.10 20.09%
3) MATERIALES
226D025 JUNTA WATER STOP NEOPRENE A=9", E=4.8 MM 13.43/ml = 13.43 134.30 48.97%
Net Rate 27.42 274.23
L= 12.17 M= 15.25
m2420
m2420 Grava
Grava de
de drenaje
drenaje para
para lloradero
lloradero en
en muro
muro Bill
Bill Quantity=3.00
Quantity=3.00 m3
m3
400.11
400.11 dede contención
contención
01/12/17 Rate: 01/12/17
5 ZP2028 Material de grava 3.91/m3*1.00 = 3.91 11.73 3.98%

6 ZP1626 Carguio y transp D<1km -Mat rocoso 1.57/m3km*1.00 = 1.57 4.71 1.60%
6 ZP1634 Transp D> 1km -Mat rocoso 0.32/m3km*2.20 = 0.70 2.10 0.71%
6 ZP2212 Colocacion de Gaviones 1x1x1 m 92.18/m3*1.00 = 92.18 276.54 93.71%
Net Rate 98.36 295.09
L= 35.75 M= 41.02 E= 21.59
ZP2028 Material de grava /m3
01/12/17 LEVEL 5 Rate: 01/12/17
6 ZP1826 Transporte interno de piedras 1.28/m3*1 = 1.28 32.73%

6 ZP1846 Zarandeo estat 2"-8" -suelto 1.67/m3*1 = 1.67 42.70%
Net Rate 3.91
L= 0.50 M= 0.87 E= 2.54
15:42 01/12/17 65
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1626 Carguio y transp D<1km -Mat rocoso /m3km
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 3.18%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 31.78%
Net Rate 1.57
L= 0.34 E= 1.23
ZP1634 Transp D> 1km -Mat rocoso /m3km
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 0.32
L= 0.08 E= 0.24
ZP2212 Colocacion de Gaviones 1x1x1 m /m3
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 10.85%
10009 AYUDANTE CIV 8.26/hh**4 = 16.52 17.92%
#
2) EQUIPO
7 413020Z RETROCARGADOR CAT-420 34.59/hm*1 = 17.30 18.77%
3) MATERIALES
210K002 GAVION 1.00x1.00x1.00 m 38.98/m2*1.03 = 40.15 43.56%
Net Rate 92.18
L= 34.73 M= 40.15 E= 17.30
15:42 01/12/17 66
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
ZP1826 Transporte interno de piedras /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
ZP1846 Zarandeo estat 2"-8" -suelto /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.59%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.65 38.88%
3) MATERIALES
Net Rate 1.67
L= 0.14 M= 0.87 E= 0.66
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
15:42 01/12/17 67
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 68
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
15:42 01/12/17 69
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
CAMARA ROMPE PRESIÓN LEVEL 4
15:42 01/12/17 70
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 1
m5001
m5001 Excavacion
localizada Bill
Quantity=165.00 m3
m3
400.12
400.12
01/12/17 Rate: 01/12/17

Net Rate 5.99 988.79
L= 2.13 E= 3.87
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
Net Rate 5.99
L= 2.13 E= 3.87
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 71
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5000
m5000 Preparación
Preparación de
de superficie
superficie Bill
Bill Quantity=8.00
Quantity=8.00
400.13
400.13
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*1 = 0.22 1.76 5.60%
10009 AYUDANTE CIV 8.26/hh*8 = 1.65 13.20 42.01%
#
2) EQUIPO
7 415030Z RODILLO VIBRAT LISO 10 TON 32.95/hm = 0.82 6.56 20.88%
7 444040Z CAMION CISTERNA AGUA 5000 GAL 29.09/hm = 0.73 5.84 18.59%
Net Rate 3.93 31.42
L= 2.38 E= 1.55
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
R2262
transporte yy Bill
Bill Quantity=42.00
Quantity=42.00 m3
m3
400.14
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 30.66 7.49%
Net Rate 9.75 409.44
L= 2.72 M= 1.00 E= 6.02
15:42 01/12/17 72
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
15:42 01/12/17 73
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
15:42 01/12/17 74
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
15:42 01/12/17 75
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 76
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 77
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 78
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
c2016
c2016 Suministro
colocación de
de solado
solado de
de Bill
Bill Quantity=3.00
Quantity=3.00 m3
m3
400.15
400.15 concreto
concreto f'c100
f'c100 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]=57 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.26 15.78 3.59%
10008 OFICIAL CIV 8.84/hhh*3 = 4.65 13.95 3.18%
10009 AYUDANTE CIV 8.26/hh*6 = 8.69 26.07 5.94%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.70 11.10 2.53%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.65 1.95 0.44%
3) MATERIALES
Net Rate 146.37 439.10
L= 24.82 M= 103.31 E= 17.16 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
15:42 01/12/17 79
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 80
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
c2070
c2070 Suministro,
curado de
de Bill
Bill Quantity=25.00
Quantity=25.00 m3
m3
400.16
400.16 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 125.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 110.50 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 206.50 3.42%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 87.75 1.45%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 15.50 0.26%
3) MATERIALES
2033F02 SERVICIO DE BOMBA HORMIGONERA 14.00/m3 = 14.00 350.00 5.79%


Net Rate 241.85 6,046.37
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
15:42 01/12/17 81
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
15:42 01/12/17 82
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
3) MATERIALES
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 83
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
c2080
c2080 Suministro
colocación de
de acero
acero de
de Bill
kg
400.17
400.17 refuerzo
refuerzo ASTM
ASTM A615
A615 grado
grado 60
60 (fy=,4200
(fy=,4200
01/12/17 kg/cm2) Rate: 01/12/17

Net Rate 1.63 4,065.56
L= 0.75 M= 0.78 E= 0.10
15:42 01/12/17 84
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=650 kg/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 0.31 19.06%
10008 OFICIAL CIV 8.84/hh*2 = 0.27 16.60%
10009 AYUDANTE CIV 8.26/hh*1 = 0.13 7.99%
#
2) EQUIPOS
49A110 CIZALLA 3.00/hm*1 = 0.05 3.07%
3) MATERIALES
Net Rate 1.63
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
m5016
m5016 Suministro
instalación de
de polylock
polylock de
de Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.18
400.18 4"4"
01/12/17 Rate: 01/12/17
[REND]=15 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 13.33 133.30 34.93%

10009 AYUDANTE CIV 8.26/hh*2 = 11.01 110.10 28.85%
= APPLIED FACTOR *10/15 24.35 243.50 63.80%
3) MATERIALES
2262011 polylock 12.00/ml*1 = 12.00 120.00 31.44%

Net Rate 38.17 381.67
L= 24.35 M= 13.82
15:42 01/12/17 85
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5020
m5020 Suministro
instalación de
de junta
junta water
water Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.19
400.19 stop
stop para
para tubería
tubería corrugada
corrugada yy
01/12/17 accesorios de fijación Rate: 01/12/17
[REND]=30 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 6.67 66.70 24.32%

10009 AYUDANTE CIV 8.26/hh**2 = 5.51 55.10 20.09%
3) MATERIALES
226D025 JUNTA WATER STOP NEOPRENE A=9", E=4.8 MM 13.43/ml = 13.43 134.30 48.97%
Net Rate 27.42 274.23
L= 12.17 M= 15.25
m5005
m5005 Suministro
instalación de
de tuberías
tuberías de
de Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.20
400.20 HDPE
HDPE sólidas
sólidas SDR
SDR 21
21 de
de Ø100
Ø100 mm
mm
01/12/17 Rate: 01/12/17
[REND]=108 m/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 1.85 18.50 5.30%
10009 AYUDANTE CIV 8.26/hh**2 = 1.53 15.30 4.38%
#
2) EQUIPO
3) MATERIALES

Net Rate 34.93 349.27
L= 4.61 M= 18.24 S= 11.58 E= 0.30 I= 0.19
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
SOPORTE PARA CAMBIO DE DIRECCIÓN DE .... LEVEL 4
15:42 01/12/17 86
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5001
m5001 Excavacion
localizada Bill
Quantity=110.00 m3
m3
400.21
400.21
01/12/17 Rate: 01/12/17

Net Rate 5.99 659.19
L= 2.13 E= 3.87
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
Net Rate 5.99
L= 2.13 E= 3.87
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5000
m5000 Preparación
Preparación de
de superficie
superficie Bill
Bill Quantity=40.00
Quantity=40.00
400.22
400.22
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*1 = 0.22 8.80 5.60%
10009 AYUDANTE CIV 8.26/hh*8 = 1.65 66.00 42.01%
#
2) EQUIPO
Net Rate 3.93 157.10
L= 2.38 E= 1.55
15:42 01/12/17 87
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
R2262
transporte yy Bill
Bill Quantity=38.00
Quantity=38.00 m3
m3
400.23
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 27.74 7.49%
Net Rate 9.75 370.44
L= 2.72 M= 1.00 E= 6.02
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 88
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 89
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
15:42 01/12/17 90
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
15:42 01/12/17 91
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 92
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 93
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
15:42 01/12/17 94
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
c2016
c2016 Suministro
colocación de
de solado
solado de
de Bill
Bill Quantity=4.00
Quantity=4.00 m3
m3
400.24
400.24 concreto
concreto f'c100
f'c100 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]=57 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.26 21.04 3.59%
10008 OFICIAL CIV 8.84/hhh*3 = 4.65 18.60 3.18%
10009 AYUDANTE CIV 8.26/hh*6 = 8.69 34.76 5.94%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.70 14.80 2.53%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.65 2.60 0.44%
3) MATERIALES
Net Rate 146.37 585.46
L= 24.82 M= 103.31 E= 17.16 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
15:42 01/12/17 95
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 96
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
c2070
c2070 Suministro,
curado de
de Bill
Quantity=110.00 m3
m3
400.25
400.25 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 550.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 486.20 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 908.60 3.42%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 386.10 1.45%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 68.20 0.26%
3) MATERIALES
2171002 ADITIVO VISCOCRETE 1110PE 3.00/kg*3.54 = 10.62 1,168.20 4.39%
2033F02 SERVICIO DE BOMBA HORMIGONERA 14.00/m3 = 14.00 1,540.00 5.79%


Net Rate 241.85 26,604.04
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
15:42 01/12/17 97
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
15:42 01/12/17 98
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
3) MATERIALES
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 99
Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
c2080
c2080 Suministro
colocación de
de acero
acero de
de Bill
kg
400.26
400.26 refuerzo
refuerzo ASTM
ASTM A615
A615 grado
grado 60
60 (fy=,4200
(fy=,4200
01/12/17 kg/cm2) Rate: 01/12/17

Net Rate 1.63 17,888.45
L= 0.75 M= 0.78 E= 0.10
15:42 01/12/17 100

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=650 kg/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 0.31 19.06%
10008 OFICIAL CIV 8.84/hh*2 = 0.27 16.60%
10009 AYUDANTE CIV 8.26/hh*1 = 0.13 7.99%
#
2) EQUIPOS
49A110 CIZALLA 3.00/hm*1 = 0.05 3.07%
3) MATERIALES
Net Rate 1.63
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
m5016
m5016 Suministro
instalación de
de polylock
polylock de
de Bill
Bill Quantity=10.00
Quantity=10.00 mm
400.27
400.27 4"4"
01/12/17 Rate: 01/12/17
[REND]=15 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 13.33 133.30 34.93%

10009 AYUDANTE CIV 8.26/hh*2 = 11.01 110.10 28.85%
= APPLIED FACTOR *10/15 24.35 243.50 63.80%
3) MATERIALES
2262011 polylock 12.00/ml*1 = 12.00 120.00 31.44%

Net Rate 38.17 381.67
L= 24.35 M= 13.82
SOPORTES PARA TUBERIAS LEVEL 4
15:42 01/12/17 101

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5001
m5001 Excavacion
localizada Bill
Quantity=260.00 m3
m3
400.28
400.28
01/12/17 Rate: 01/12/17
6 ZP1282 Excavacion mat comun -local 5.99/m3*1 = 5.99 1,557.40 99.96%

Net Rate 5.99 1,558.10
L= 2.13 E= 3.87
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
Net Rate 5.99
L= 2.13 E= 3.87
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
m5000
m5000 Preparación
Preparación de
de superficie
superficie Bill
Quantity=250.00
400.29
400.29
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*1 = 0.22 55.00 5.60%
10009 AYUDANTE CIV 8.26/hh*8 = 1.65 412.50 42.01%
#
2) EQUIPO
Net Rate 3.93 981.88
L= 2.38 E= 1.55
15:42 01/12/17 102

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
R2262
transporte yy Bill
Bill Quantity=80.00
Quantity=80.00 m3
m3
400.30
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 58.40 7.49%
Net Rate 9.75 779.88
L= 2.72 M= 1.00 E= 6.02
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
15:42 01/12/17 103

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
15:42 01/12/17 104

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
15:42 01/12/17 105

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
15:42 01/12/17 106

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 107

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 108

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
15:42 01/12/17 109

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
c2016
c2016 Suministro
colocación de
de solado
solado de
de Bill
Bill Quantity=20.00
Quantity=20.00 m3
m3
400.31
400.31 concreto
concreto f'c100
f'c100 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]=57 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.26 105.20 3.59%
10008 OFICIAL CIV 8.84/hhh*3 = 4.65 93.00 3.18%
10009 AYUDANTE CIV 8.26/hh*6 = 8.69 173.80 5.94%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.70 74.00 2.53%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.65 13.00 0.44%
3) MATERIALES
Net Rate 146.37 2,927.31
L= 24.82 M= 103.31 E= 17.16 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
15:42 01/12/17 110

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 111

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
c2070
c2070 Suministro,
curado de
de Bill
Quantity=360.00 m3
m3
400.32
400.32 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 1,800.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 1,591.20 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 2,973.60 3.42%
10002 OPERADOR PESADO CIV 10.07/hh*2.25 = 3.78 1,360.80 1.56%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 1,263.60 1.45%
7 446020Z CAMION CONCRETERO MIXER, 6 M3 43.00/hm*1 = 7.17 2,581.20 2.96%
7 451012Z PLANTA CONCRETO DOCIF 20 M3/H 23.00/hm*1 = 3.83 1,378.80 1.58%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 223.20 0.26%
3) MATERIALES


Net Rate 241.85 87,067.75
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
15:42 01/12/17 112

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
15:42 01/12/17 113

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
3) MATERIALES
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 114

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
c2080
c2080 Suministro
colocación de
de acero
acero de
de Bill
kg
400.33
400.33 refuerzo
refuerzo ASTM
ASTM A615
A615 grado
grado 60
60 (fy=,4200
(fy=,4200
01/12/17 kg/cm2) Rate: 01/12/17

Net Rate 1.63 58,544.03
L= 0.75 M= 0.78 E= 0.10
15:42 01/12/17 115

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=650 kg/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 0.31 19.06%
10008 OFICIAL CIV 8.84/hh*2 = 0.27 16.60%
10009 AYUDANTE CIV 8.26/hh*1 = 0.13 7.99%
#
2) EQUIPOS
49A110 CIZALLA 3.00/hm*1 = 0.05 3.07%
3) MATERIALES
Net Rate 1.63
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
S2010
S2010 Suministro
Suministro yy colocacion
colocacion de
de pernos
pernos de
de Bill
Quantity=1,940.00 Kg
Kg
400.34
400.34 anclaje
anclaje
01/12/17 Rate: 01/12/17
[REND]=340 kg/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*0.5 = 0.19 368.60 1.03%
10002 OPERADOR PESADO CIV 10.07/hh*2 = 0.59 1,144.60 3.21%
10007 OPERARIO CIV 10.00/hh*2 = 0.59 1,144.60 3.21%
10008 OFICIAL CIV 8.84/hh*1 = 0.26 504.40 1.41%
#
2) EQUIPOS
49A160 MARTILLO NEUMATICO MANUAL 3.08/hm*1 = 0.09 174.60 0.49%
7 4180012Z COMPRESORA DIESEL-250 PCM 4.68/hm*1 = 0.14 271.60 0.76%
3) MATERIALES
213A014 PERNO HELICOIDAL 3.30/kg*1 = 3.30 6,402.00 17.93%
2138001 RESINA EPOXICA RAPIDA 1.45/und*3 = 4.35 8,439.00 23.63%
2138002 RESINA EPOXICA LENTA 1.40/und*6 = 8.40 16,296.00 45.64%
Net Rate 18.41 35,707.34
L= 1.63 M= 16.55 E= 0.23
15:42 01/12/17 116

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
4180012Z COMPRESORA DIESEL-250 PCM /hm
01/12/17 LEVEL 7 Rate: 01/12/17
4180012D COMPRESORA DIESEL-250 PCM-C Pos Alqui 4.68/hm*1 = 4.68 100.00%

Net Rate 4.68
E= 4.68
m5007
m5007 Suministro
Suministro yy colocacion
colocacion de
de anclaje
anclaje Bill
Bill Quantity=88.00
Quantity=88.00 und
und
400.35
400.35 post-instalado
post-instalado ASTM
ASTM 36
36
01/12/17 Rate: 01/12/17
[REND]=12 und/turno
#
1) MANO DE OBRA
10001 CAPATAZ CIVIL CIV 12.71/hh*0.5 = 5.30 466.40 7.46%
10007 OPERARIO CIV 10.00/hh*2 = 16.67 1,466.96 23.47%
10008 OFICIAL CIV 8.84/hh*1 = 7.37 648.56 10.38%
2) EQUIPO
#
7 4180012Z COMPRESORA DIESEL-250 PCM 4.68/hm = 3.90 343.20 5.49%
49A160 MARTILLO NEUMATICO MANUAL 3.08/hm = 2.57 226.16 3.62%
3) MATERIALES
213A014a PERNO POST INSTALADO 3/4 L=0.6M ASTM A36 16.00/und*1.03 = 16.48 1,450.24 23.21%
2138001 RESINA EPOXICA RAPIDA 1.45/und*1 = 1.45 127.60 2.04%
Net Rate 71.01 6,249.09
L= 46.11 M= 18.43 E= 6.47
4180012Z COMPRESORA DIESEL-250 PCM /hm
01/12/17 LEVEL 7 Rate: 01/12/17
4180012D COMPRESORA DIESEL-250 PCM-C Pos Alqui 4.68/hm*1 = 4.68 100.00%

Net Rate 4.68
E= 4.68
15:42 01/12/17 117

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5016
m5016 Suministro
instalación de
de polylock
polylock de
de Bill
Quantity=540.00 mm
400.36
400.36 4"4"
01/12/17 Rate: 01/12/17
[REND]=15 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 13.33 7,198.20 34.93%

10009 AYUDANTE CIV 8.26/hh*2 = 11.01 5,945.40 28.85%
= APPLIED FACTOR *10/15 24.35 13,149.00 63.80%
3) MATERIALES
2262011 polylock 12.00/ml*1 = 12.00 6,480.00 31.44%

Net Rate 38.17 20,610.00
L= 24.35 M= 13.82
BÓVEDA LEVEL 3
m5001 Excavacion localizada Bill Quantity=288.00 m3

500.01
01/12/17 Rate: 01/12/17
6 ZP1282 Excavacion mat comun -local 5.99/m3*1 = 5.99 1,725.12 99.96%

Net Rate 5.99 1,725.89
L= 2.13 E= 3.87
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=140 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*2 = 1.18 19.69%
#
2) EQUIPO
Net Rate 5.99
L= 2.13 E= 3.87
01/12/17 LEVEL 8 Rate: 01/12/17
20001 Diesel 0.00/galon*4 = 0.00 0.00%

Net Rate 54.13
E= 54.13
15:42 01/12/17 118

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m5000
m5000 Preparación
Preparación de
de superficie
superficie Bill
Quantity=200.00
500.02
500.02
01/12/17 Rate: 01/12/17
[REND]=400 m2/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*1 = 0.22 44.00 5.60%
10009 AYUDANTE CIV 8.26/hh*8 = 1.65 330.00 42.01%
#
2) EQUIPO
Net Rate 3.93 785.50
L= 2.38 E= 1.55
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
R2262
transporte yy Bill
Quantity=120.00 m3
m3
500.03
compactación de
de relleno
relleno estructural
estructural
6 ZP1450 Agua 7.28/m3*0.10 = 0.73 87.60 7.49%
Net Rate 9.75 1,169.82
L= 2.72 M= 1.00 E= 6.02
15:42 01/12/17 119

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 5 Rate: 01/12/17

Net Rate 4.15
L= 0.52 M= 1.00 E= 2.63
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=900 m3/turno
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*4 = 0.37 13.85%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.76 28.46%
Net Rate 2.67
L= 0.84 E= 1.83
ZP1450 Agua /m3
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
Net Rate 7.28
L= 1.87 E= 5.41
15:42 01/12/17 120

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.05 4.26%
#
2) EQUIPO
Net Rate 1.17
L= 0.32 E= 0.85
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=64 m3/turno
#
1) MANO DE OBRA
10008 OFICIAL CIV 8.84/hh*2 = 2.76 24.68%
10009 AYUDANTE CIV 8.26/hh*4 = 5.16 46.15%
#
2) EQUIPO
Net Rate 11.18
L= 8.81 E= 2.37
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.50 39.22%
Net Rate 1.28
L= 0.24 E= 1.04
15:42 01/12/17 121

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10009 AYUDANTE CIV 8.26/hh*1 = 0.06 3.67%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.62 37.88%
3) MATERIALES
Net Rate 1.64
L= 0.13 M= 0.87 E= 0.63
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*1 = 0.56 87.51%
Net Rate 0.64
L= 0.07 E= 0.57
15:42 01/12/17 122

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*1 = 0.05 11.37%
10009 AYUDANTE CIV 8.26/hh*1 = 0.04 9.09%
#
2) EQUIPO
7 410420Z TRACTOR CAT D6 68.43/hm*1 = 0.31 70.48%
Net Rate 0.44
L= 0.13 E= 0.31
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 32.95
E= 32.95
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 59.74
E= 59.74
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 123

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 29.09
E= 29.09
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 34.59
E= 34.59
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.25
E= 3.25
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 30.73
E= 30.73
15:42 01/12/17 124

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 3.28
E= 3.28
15:42 01/12/17 125

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 68.43
E= 68.43
c2016
c2016 Suministro
colocación de
de solado
solado de
de Bill
Bill Quantity=12.00
Quantity=12.00 m3
m3
500.04
500.04 concreto
concreto f'c100
f'c100 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]=57 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.26 63.12 3.59%
10008 OFICIAL CIV 8.84/hhh*3 = 4.65 55.80 3.18%
10009 AYUDANTE CIV 8.26/hh*6 = 8.69 104.28 5.94%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.70 44.40 2.53%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.65 7.80 0.44%
3) MATERIALES
Net Rate 146.37 1,756.39
L= 24.82 M= 103.31 E= 17.16 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
15:42 01/12/17 126

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 127

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
c2070
c2070 Suministro,
curado de
de Bill
Quantity=114.00 m3
m3
500.05
500.05 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 570.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 503.88 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 941.64 3.42%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 400.14 1.45%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 70.68 0.26%
3) MATERIALES


Net Rate 241.85 27,571.45
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
15:42 01/12/17 128

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
15:42 01/12/17 129

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
3) MATERIALES
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
15:42 01/12/17 130

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
15:42 01/12/17 131

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
c2070
c2070 Suministro,
curado de
de Bill
Quantity=164.00 m3
m3
500.06
500.06 concreto
concreto f'c
f'c 280
280 kg/cm2
kg/cm2
01/12/17 Rate: 01/12/17
[REND]= 60 m3/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hhh*3 = 5.00 820.00 2.07%
10008 OFICIAL CIV 8.84/hhh*3 = 4.42 724.88 1.83%
10009 AYUDANTE CIV 8.26/hh*6 = 8.26 1,354.64 3.42%
#
2) EQUIPO
7 412060Z CARGADOR CAT-966 84.28/hm*0.25 = 3.51 575.64 1.45%
7 446020Z CAMION CONCRETERO MIXER, 6 M3 43.00/hm*1 = 7.17 1,175.88 2.96%
7 49A150Z VIBRADOR 1"-3" 1.86/hm*2 = 0.62 101.68 0.26%
3) MATERIALES


Net Rate 241.85 39,664.20
L= 77.46 M= 138.43 S= 5.02 E= 19.86 I= 1.08
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 84.28
E= 84.28
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 43.00
E= 43.00
15:42 01/12/17 132

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 1.86
E= 1.86
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=20 m2/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 10.00 33.83%
10008 OFICIAL CIV 8.84/hh*2 = 8.84 29.91%
10009 AYUDANTE CIV 8.26/hh*1 = 4.13 13.97%
#
2) EQUIPO
3) MATERIALES
2071006 MADERA 0.72/p2*1.00 = 0.72 2.44%
Net Rate 29.56
L= 24.49 M= 1.19 S= 2.25 E= 1.62
15:42 01/12/17 133

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
01/12/17 LEVEL 8 Rate: 01/12/17



Net Rate 43.00
E= 43.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) - COSTO TOTAL
2) - EQUIPO PROPIO

Net Rate 23.00
E= 23.00
01/12/17 LEVEL 8 Rate: 01/12/17
1) COSTO TOTAL
2) EQUIPO PROPIO

2) EQUIPO ALQUILADO
2) COMBUSTIBLE
20001 Diesel 0.00/galon*1gln = 0.00 0.00%
Net Rate 7.00
E= 7.00
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
15:42 01/12/17 134

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
c2080
c2080 Suministro
colocación de
de acero
acero de
de Bill
kg
500.07
500.07 refuerzo
refuerzo ASTM
ASTM A615
A615 grado
grado 60
60 (fy=,4200
(fy=,4200
01/12/17 kg/cm2) Rate: 01/12/17

Net Rate 1.63 26,670.06
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 6 Rate: 01/12/17
[REND]=650 kg/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 0.31 19.06%
10008 OFICIAL CIV 8.84/hh*2 = 0.27 16.60%
10009 AYUDANTE CIV 8.26/hh*1 = 0.13 7.99%
#
2) EQUIPOS
49A110 CIZALLA 3.00/hm*1 = 0.05 3.07%
3) MATERIALES
Net Rate 1.63
L= 0.75 M= 0.78 E= 0.10
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
15:42 01/12/17 135

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
m1015
m1015 Instalación
Instalación de
de estructura
estructura multiplate
multiplate Bill
Bill Quantity=35.00
Quantity=35.00
500.08
500.08 MP-152
MP-152 Arco
Arco
01/12/17 Rate: 01/12/17
[REND]=2.59 m/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*4 = 154.44 5,405.40 6.96%
10008 OFICIAL CIV 8.84/hh*2 = 68.26 2,389.10 3.08%
10009 AYUDANTE CIV 8.26/hh*2 = 63.78 2,232.30 2.87%
10006 MANIOBRISTA RIGGER CIV 11.22/hh*1 = 43.32 1,516.20 1.95%
#
2) EQUIPOS
7 445030Z CAMION GRUA 5-6 TON 64.80/hm*1 = 250.19 8,756.65 11.27%
3) MATERIALES
212H001 multiplate MP-152 1473.20/ml*1.05flete = 1,546.86 54,140.10 69.68%
Net Rate 2,219.81 77,693.48
L= 417.76 M= 1,551.86 E= 250.19
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
PIPING LEVEL 2
15:42 01/12/17 136

Candy 2.01c96 (16 327744 26) LE
Bill Page Number: 2
G2211
G2211 Suministro
Suministro yy Montaje
Montaje de
de de
de Tubería
Tubería de
de Bill
Quantity=1,235.00 mm
600.01
600.01 Acero
Acero Carbono
Carbono -- diámetro
diámetro 24"
24"
01/12/17 Rate: 01/12/17
[REND]=12 ml/turno
#
1) MANO DE OBRA
10007 OPERARIO CIV 10.00/hh*2 = 16.67 20,587.45 2.38%
10009 AYUDANTE CIV 8.26/hh*2 = 13.77 17,005.95 1.97%
10006 MANIOBRISTA RIGGER CIV 11.22/hh*1 = 9.35 11,547.25 1.34%
10013 SOLDADOR 20.00/hh*1 = 16.67 20,587.45 2.38%
#
2) EQUIPO
7 445030Z CAMION GRUA 5-6 TON 64.80/hm*1*1.30 = 70.20 86,697.00 10.03%
7 411020Z EXCAVADORA CAT-336 70.34/hm*3*1.30 = 228.61 282,333.35 32.65%
3) MATERIALES
213A061 TUBERIA ACERO PARA D=24" 250.00/ml*1.03 = 257.50 318,012.50 36.78%
2801025 MATERIALES VARIOS 1.00/est*50 = 50.00 61,750.00 7.14%
306003 PRUEBAS DE TUBERIAS 1.00/glb*10 = 10.00 12,350.00 1.43%
El rendimiento incluye tendido y soldado

FACTOR 1.30 alquiler de vacum en camion grua
FACTOR 1.30 alquiler de accesorio de rodillos en excavadora
Net Rate 700.13 864,660.55
L= 83.83 M= 307.50 S= 10.00 E= 298.81
01/12/17 LEVEL 7 Rate: 01/12/17
Net Rate 64.80
E= 64.80
01/12/17 LEVEL 7 Rate: 01/12/17

Net Rate 70.34
E= 70.34
15:42 01/12/17 137

Candy 2.01c96 (16 327744 26) LE

STRACON GyM 2017 Earthworks Cost Breakdown

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

STRACON GyM 2017 Earthworks Cost Breakdown

Uploaded by

Copyright:

Available Formats

STRACON GyM - 2017 CIV-2017-018 SHAHUINDO RevA

BILL ORDER WORKSHEETS (USD)

CANAL DE EMERGENCIA Y LINEA DE IMPULSIÓN LEVEL 1

n OBRAS CIVILES LEVEL 2

n MOVIMIENTO DE TIERRAS LEVEL 3

n Movimiento de tierras para conformación LEVEL 4

m1002 Corte simple y eliminación para Bill Quantity=34,800.00 m3

ZP1204 Excavacion mat comun c/exc-336 -masiv /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1604 Transp D<1km (carga Exc336)-Elimac MS /m3km

01/12/17 LEVEL 6 Rate: 01/12/17

NOTA: la Excavadora corta y carga.

ZP1612 Transp D> 1km -Elimin mat comun /m3km

01/12/17 LEVEL 6 Rate: 01/12/17

ZP7502 Acomodo en botadero /m3

01/12/17 LEVEL 6 Rate: 01/12/17

411020Z EXCAVADORA CAT-336 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

411020D EXCAVADORA CAT-336 70.34/hm*1 = 70.34 100.00%

471190Z TORRE DE ILUMINACION, 5 KW

01/12/17 LEVEL 7 Rate: 01/12/17

471190D TORRE-ILUMINACION, 5 KW-C Pos Alqui 3.28/hm*1 = 3.28 99.92%

441040Z CAMION VOLQUETE 15m3 6x4 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

441040Z CAMION VOLQUETE 15m3 6x4 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

410420Z TRACTOR CAT D6 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

410420D TRACTOR CAT D6-C Pos Alqui 68.43/hm*1 = 68.43 100.00%

ZP2020 Material 1m3 Relleno C, TM= 8"-comp /m3

01/12/17 LEVEL 5 Rate: 01/12/17

6 ZP1824 Transporte int stockpile a zaranda 1.28/m3*1.15 = 1.47 35.42%

ZP1406 Compactacion relleno , TM= 8" /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1450 Agua /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1624 Transp D<1km -M.comun /m3km

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1460 Compactacion relleno de estructuras /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1824 Transporte int stockpile a zaranda /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1842 Zarandeo estat TM=8",Rell C -suelto /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1884 Acumular material procesado /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP1882 Remocion de over /m3

01/12/17 LEVEL 6 Rate: 01/12/17

ZP7502 Acomodo en botadero /m3

01/12/17 LEVEL 6 Rate: 01/12/17

415030Z RODILLO VIBRAT LISO 10 TON /hm

01/12/17 LEVEL 7 Rate: 01/12/17

410420Z TRACTOR CAT D6 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

410420D TRACTOR CAT D6-C Pos Alqui 68.43/hm*1 = 68.43 100.00%

416030Z MOTONIVELADORA CAT-140K, 190 /hm

01/12/17 LEVEL 7 Rate: 01/12/17

416030D MOTONIVELADORA CAT-140K, 190-C Pos Alqui 59.74/hm*1 = 59.74 100.00%

471190Z TORRE DE ILUMINACION, 5 KW

01/12/17 LEVEL 7 Rate: 01/12/17

471190D TORRE-ILUMINACION, 5 KW-C Pos Alqui 3.28/hm*1 = 3.28 99.92%

444040Z CAMION CISTERNA AGUA 5000 GAL /hm

n OBRAS CIVILES LEVEL 2

n MOVIMIENTO DE TIERRAS LEVEL 3

n Movimiento de tierras para conformación LEVEL 4