Analisis de Precios Unitarios

ANALISIS DE PRECIOS
UNITARIOS
DIRECCION DE OO.PP.MM.
IA ~ , M . l. M U N I C I P A L I D A D DE G U A Y A Q U IL PROYECTO
B A T S A N IT P U N A
~:;.~t D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S .
,~>W/ A N A L IS IS D E C O S T O S U N IT A R IO S
FECHA DE ENTREGA P A G IN A
.... ....," '

29 ENE 2015 1
R u b ro : 1 ,9 8 No. 1 TRAZADO Y REPLANTEO

U n id a d : M2
A • - E q u ip o
D e s c r ip c io n N u m e r o d e U n id a d e s P o te n c ia (H P ) C o s to H o r a r io C o s to T o ta l
E Q U IP O T O P O G R A F IC O 0 .2 0 0 0 .0 0 0 .6 5 0 0 0 .1 3 0 0
S u b to ta l: 0 .1 3 0 0
B . - M a n o d e O b ra
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .S R M a y o r iz . R e g a lia s C o s to T o ta l
PEON 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 ,1 0 1 .2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 ,0 0 0 1 ,5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 ,0 9 1 .3 5 0 0 0 .9 4 9 3
TOPOGRAFO 1 0 ,2 0 0 1 ,7 1 2 0 2 .0 9 1 .1 2 0 0 0 .9 3 9 6
S u b to ta l: 1 9 .6 2 3 2
O e s c r ip c io n
C .' R E N D IM IE N T O D E L E Q U IP O 3 0 ,0 0 0
D ,' COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 9 .7 5 3 2 3 0 .0 0 0 0 .6 5 8 4
E • - M a te r ia le s
D e s c r ip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
A C C E S O R IO S Y V A R IO S U 0 ,2 0 0 0 1 .0 0 0 0 ,2 0 0 0
$ u b to ta l: 0 ,2 0 0 0
G . - T o ta l C o s to U n ita r io D ir e c to D + E + F 0 ,8 5 8 4
C o s to s In d ir e c to s P a r c ia le s
P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .0 4 2 9
P O R C E N TA JE P A R A U T IL ID A D 1 0 .0 0 0 % 0 ,0 9 0 1
P O R C E N TA JE P A R A IM P R E V IS T O S 2 .0 0 0 % 0 ,0 1 9 8
$ u b to ta l: 0 .1 5 2 8
O b s e r v a c io n : IN C . R E G A L lA $ A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 1 ,0 1 1 3
Se asume: USO. 1 .0 1
R e s p o n s a b le : HTLR A p ro b a d o p o r
O PM 1R 2130
.t:,A :;. M. I. M U N IC IP A L ID A D DE G U A Y A Q U IL
PRO VEna
~ ;W ;: D IR E C C JO N DE ODRAS PVBLlCAS M V N IC IP A L E S
<>w/ A N A L IS IS D E C O S T O S U N IT A R IO S
FECHA DE ENTREGA
20
P A G IN A
'" ''''1 '''''

129 ENE 2
R u b ro : 3 0 3 -2 (1 ) E l No. 2 E X C A V A C IO N S IN C L A S IF IC A C IO N M A N U A L (IN C . D E S A L .)
U n id a d : M3
PEON 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .1 9 0 1
D e s c r ip c io n
C .' R E N D IM IE N T O D E L E Q U IP O 3 .0 0 0
D. - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 4 .1 9 0 1 3 .0 0 0 4 .7 3 0 0
F • - T ra n s p o rte
D e s c r ip c io n U n id a d d e M e d id a O .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
D E S A LO JO D E M A T E R IA L M 3 /K M 8 .0 0 0 0 .1 8 3 2 1 .3 0 0 1 .9 0 5 3
$ u b to ta l: 1 .9 0 5 3
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 6 .6 3 5 0
C o s to s In d ir e c to s P a r d a le s
P O R C E N TA JE PARA GASTOS G ENERALES 5 ,0 0 0 % 0 .3 3 1 7
P O R C E N TA JE P A R A U T IL ID A D 1 0 .0 0 0 % 0 .6 9 6 6
P O R C E N TA JE P A R A IM P R E V IS T O S 2 .0 0 0 % 0 .1 5 3 3
S u b ta ta l: 1 .1 8 1 6
O b s e rv a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 7 .8 1 6 4
R e s p o n s a b le : HTLR A p ro b a d o por
O B R A S P Ú B lIC ~ P A L E S
~-------~-----~~-~--~_.
1ng. (¡'regado ;:¡3allc!lónZ.
J e fe d e la U n id a d d e E s tu d io y P ro g ra m a c ió n
O P M IR 2 IJO
, { :_ _ ,;. M . l. M U N IC IP A L ID A D DE G U A Y A Q U IL
PROYECTO
\~ / D IR E C C IO N DE OBRAS P U B L IC A S M U N JC IP A L E S
'~ : : : . ~ / ' A N A L IS IS D E C O S T O S U N IT A R IO S
3
29 EN E 2015'
R u b ro : 3 0 4 -1 (2 ) E 1 No. 3 M A T E R IA L DE PRESTAM O IM P O R T A D O MANUAL (IN C .T R A N S P O R T E )
U n id a d : M3
A • - E q u ip o
D e s c r ip c io n N u m e r o d e U n id a d e s P o t e n c ia (H P ) C o s lo H o ra rio C o s to T o ta l
COM PACTADOR PESADO MANUAL 1 .0 0 0 0 .0 0 2 .5 5 0 0 2 .5 5 0 0
S u b t a la l: 2 .5 5 0 0
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B e s ic o F .S .R . M a y o r iz . R e g a lja s C o s to T o ta l
PEON 4 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 7 .6 5 4 4
M AESTRO 0 ,2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b t o t a l: 1 8 .6 0 3 7
O e s c r ip c io n
C .- R E N D IM IE N T O D E L E Q U IP O 6 .0 0 0
D . - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 2 1 .1 5 3 7 6 .0 0 0 3 .5 2 5 6
E . - M a te ria le s
C A S C A JO M E D IA N O M3 3 .2 0 0 0 1 .2 5 0 4 .0 0 0 0
$ u b to ta l: 4 .0 0 0 0
F . -- T r a n s p o r t e
D e s c r ip c io n U n id a d d e M e d id a O .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
M A T E R IA L D E C A S C A JO M 3 /K M 1 2 .0 0 0 0 .2 1 9 6 1 .2 5 0 3 .2 9 4 0
S u b to ta l: 3 .2 9 4 0
G . - T o ta l C o s to U n ita rio D ire c to D + E + F 1 0 .8 1 9 5
S u b to ta l: 1 .9 2 6 9
O b se rv a d o R : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USD. 1 2 .7 4 6 4
Se asume: USO. 1 2 .7 5
O P M IR 2 ]JO
.t:~~. M . I. M U N IC IP A L ID A D D E G U A Y A Q U IL PROYECTO
~~W f D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
P A G IN A
,~ ; ,~ ) / . A N A L IS IS DE CO STO S U N IT A R IO S
.' ••• "1 •••••
4
Rubro: 2.9 No. 4 R E P L A N T IL L O E = 0 .0 5 M . F 'C = 1 4 0 K G /C M 2 .

Unidad: M2
B . - M ano de O bra
D e s C fip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz. R e g a lia s C o s to T o ta l
PEON 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to tat: 1 8 .6 8 3 6
D escrip cio n
C . - R E N D IM IE N T O D E L E Q U IP O 1 8 .0 0 0
D . - COSTO U N IT A R IO /H O R A {A + B + H )/C 1 8 .8 8 3 6 1 8 .0 0 0 1 .0 3 8 0
E . - M a te r ia le s
D escrip cio n U n id a d d e M e d id a C o s to p o r U n id a d Consum o C o s to T o ta l
H O R M IG O N PREM EZCLADO F 'C = 1 4 0 K G IC M 2 . M3 9 3 .9 0 0 0 0 .0 5 0 4 .6 9 5 0
ENCOFRADO M2 1 .2 0 0 0 0 .2 0 0 0 .2 4 0 0
S u b to tat: 4 .9 3 5 0
G • - T o ta l C o s to U n ita r io D ir e c to D+E+F 5 .9 7 2 9
C o s to s In d ire c to s P a rc ia le s
P O R C E N TA JE P A R A U T IL ID A D 1 0 ,0 0 0 % 0 .6 2 7 2
P O R C E N TA JE P A R A IM P R E V IS T O S 2 ,0 0 0 % 0 .1 3 8 0
S u b to ta l: 1 .0 6 3 8
O b servad on : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO . 7.0367
Se asume: USO. 7.04

R e s p o n s a b le : HTlR A probado por
O B R A S P Ú B L lC ~ I P A L E S
-j;g.- ~ '~ ~ ¡ í:~i3¡;ncfzó'"n'

, ; , : , ~ Z~.
J e fe d e la U n id a d d e E S fu d io y Programacl611
O P M IR 2130
.:~ ,A ;. M. l. M U N IC J P A U D A D DE G U A Y A Q U IL
PROVECTO
' - ; W ~ :D l R E C C I O N DE OBRAS P U B L IC A S M U N IC IP A L E S .
FECHA DE ENTREGA
'~ : . ~ ~ ; > A N A L IS IS D E C O S T O S U N IT A R IO S
P A G IN A
Ftubro: 503(2)1E2 No, 5 H O R M .E S T R U C ./C E M .P O R T .C L - B F 'C = 2 8 0 K G /C M 2 IN C .lN H IB .C O R R O S
A • M E q u ip o
D e s c rip c io n N u m e r o d e U n id a d e s P o te n c ia (H P ) C o s to H o r a r io C o s to T o ta l
V IB R A D O R DE MANGUERA 1 .0 0 0 0 .0 0 2 .9 0 0 0 2 .9 0 0 0
S u b to ta l: 2 .9 0 0 0
B • - M a n o d e O b ra
O e s c rip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .S .R . M a y o r iz . R e g a lia s C o s to T o ta l
PEON 5 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 2 2 .0 6 8 0
A L B A N IL 2 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 8 .9 8 7 0
C A R P IN T E R O 2 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 8 .9 8 7 0
M AESTRO 0 .3 0 0 1 .6 2 5 0 2 ,0 9 1 .3 5 0 0 1 ,4 2 3 9
S u b to ta l: 4 1 .4 6 5 9
D e s c rip a o n
C . - R E N D IM IE N T O D E L E Q U IP O 0 .8 0 0
D . - C O S T O U N IT A R IO /H O R A ( A + B + H ) /C 4 4 .3 6 5 9 0 .8 0 0 5 5 .4 5 7 4
E • ~ M a te ria le s
H O R M IG O N PREM EZCLADO F 'C = 2 8 0 K G /C M 2 . M3 1 2 7 .6 0 0 0 1 .0 2 0 1 3 0 .1 5 2 0
ENCOFRADO M2 6 .0 0 0 0 1 .0 0 0 6 .0 0 0 0
C U R IN S O L 1 -8 8 6 KG 1 .7 8 0 0 1 .0 0 0 1 .7 8 0 0
IN H IB ID O R D E C O R R O S IO N LTS 3 3 .0 0 0 0 1 .0 0 0 3 3 .0 0 0 0
S u b to ta l: 1 7 0 .9 3 2 0
F . - T ra n s p o rte
D e s c r ip c io n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
TRANSPORTE D E M A T E R IA L M3 0 .0 0 0 6 .0 0 0 0 1 .0 0 0 6 .0 0 0 0
S u b to ta l: 6 .0 0 0 0
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 2 3 2 .3 8 8 7
P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 1 1 .6 1 9 4
P O R C E N TA JE P A R A U T IL ID A D 1 0 .0 0 0 % 2 4 .4 0 0 8
S u b to ta l: 4 1 .3 8 8 4
O b s e rv a c io n : IN C . R E G A lIA S P A R A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 273.7774
Se asume: USO. 2 7 3 .7 8
~ ~ ::_ ~ ~ ~ L ~ ~ ~
l»s. qrtJovn'v13i1lu:fión Z.
h f ¡ , tillla U n id a d till E S iU lli~y P r o g r a m a c ió n
O P M IR 2 1 3 0
"C " ':'::. M . l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
~~~ ~~: D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ .,~ / A N A L IS IS D E C O S T O S U N IT A R IO S
' . • • • , '1 • • • • •
29 ENE 2015 6
R u b ro : 5 0 4 (1 ) No. 6 ACERO DE REFUERZO EN BARRAS FY = 4 2 0 0 K G /C M 2

U n id a d : KG
A . - E q u ip o
D e s c r ip c io n N u m e ro d e U n id a d e s P o t e n c ia (H P ) C o s t o H o r a r io C o s to T o ta l
C O R T A D O R A .D O B L A D O R A 1 .0 0 0 0 .0 0 1 .3 5 0 0 1 .3 5 0 0
S u b t o t a l: 1 .3 5 0 0
D e s c r ip c io n N u m . d e P e rs o n a s J o m a l B a s le o F . S . R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
F IE R R E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 ,4 9 3 5
M AESTRO 0 .3 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 1 .4 2 3 9
S u b t o t a l: 1 9 .1 5 8 2
D e s c r ip c io n
C . • R E N D IM IE N T O D E L E Q U IP O 6 0 .0 0 0
D .' COSTO U N IT A R IO /H O R A (A + B + H )/C 2 0 .5 0 6 2 6 0 ,0 0 0 0 .3 4 1 6
ACERO DE REFUERZO EN BARRAS FY=4200 KG 1 .2 2 0 0 1 .0 2 0 1 .2 4 4 4

K G /C M 2
V A R IO S KG 0 .2 0 0 0 1 .0 0 0 0 .2 0 0 0
S u b t o t a l: 1 .4 4 4 4
F •• T ra n s p o rte
D e s c r ip c io n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
ACERO DE REFUER20 K G /K M 1 0 .0 0 0 0 .0 1 6 0 1 .0 2 0 0 .1 6 3 2
S u b t o t a l: 0 .1 6 3 2
G • - T o ta l C o s to U n it a r io D ir e c t o D+E+F 1 .9 4 9 4
C o s t o s I n d ir e c t o s P a r c ia le s
S u b t o t a l: 0 .3 4 7 2
O b s e r v a c io n : I N e . R E G A L lA S P A R A P A R R O Q U I A P U N A P re c io U n ita rio : USO. 2 .2 9 6 6
R e s p o n s a b le :
HTLR A p ro b a d o por
:::: :_ Ú _ B _ L ~ ~ r;G :~ ~ ~
111g. C;¡regon"o•.(]3allcfi6nZ.
J e fe d e la U n id a d d e E s tu d io y P ro g ra rn a c l6 m
O P M IR 2 1 3 0
t~ ' M . l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
t.,J A ~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~ : . : : ~ ; " A N A L IS IS D E C O S T O S U N IT A R IO S
29 ENE 2015 7
R u b ro : 2. 13A No. 7 LO SA D E H A F 'C = 2 8 0 K G /C M 2 . A L lV IA N A D A CON C A JO N E TA S U n id a d : M3
A • - E q u ip o
D e s c rip c lo n N u m e ro d e U n id a d e s P o te n c ia (H P ) C o s to H o ra rio C o s to T o ta l
S u b to ta t: 2 .9 0 0 0
B . - M ano d e O b ra
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S R M a y o riz . R e g a lia s C o s to T o ta l
PEON 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
AYUDANTES 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
C A R P IN T E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
F IE R R E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .5 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 2 .3 7 3 1
S u b to ta !; 4 2 .3 3 5 2
D e s c rip c io n
D. - COSTO U N IT A R IO /H O R A (A + B + H )/C 4 5 .2 3 5 2 0 .3 0 0 , 1 5 0 .7 8 4 0
D e s c rip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
H O R M IG O N PREM EZCLADO F 'C = 2 8 0 K G /C M 2 . M3 1 2 7 .6 0 0 0 0 .8 0 0 1 0 2 .0 8 0 0
ACERO DE REFUERZO EN BARRAS FY=4200 KG 1 .2 2 0 0 8 5 .0 0 0 1 0 3 .7 0 0 0

K G /C M 2
C A N A R O L L IZ A U 2 .1 5 0 0 7 .0 0 0 1 5 .0 5 0 0
ENCOFRADO M3 6 .0 0 0 0 1 .0 0 0 6 .0 0 0 0
C U R IN S O L 1 -8 8 6 KG 1 .7 8 0 0 1 .0 0 0 1 .7 8 0 0
C A JO N E TA (H O R M IG O N ) U 0 .8 0 0 0 3 0 .0 0 0 2 4 .0 0 0 0
S u b to ta l: 2 5 2 .6 1 0 0
D e s c rip c io n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
rR A N S P O R T E D E M A T E R IA L M3 0 .0 0 0 3 .0 0 0 0 1 .0 0 0 3 .0 0 0 0
S u b to ta l: 3 .0 0 0 0
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 4 0 6 .3 9 5 6
C o s to s In d ire c to s P a rd a le s
P O R C E N TA JE PARA G ASTO S G ENERALES 5 .0 0 0 % 2 0 .3 1 9 8
P O R C E N TA JE PARA U T IL ID A D 1 0 .0 0 0 % 4 2 .6 7 1 5
P O R C E N TA JE PARA IM P R E V IS T O S 2 .0 0 0 % 9 .3 8 7 7
S u b to ta l: 7 2 .3 7 9 0
O b s e rv a c io R : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 4 7 8 .7 7 4 2

,
~~::_~Ú _B_L~~~I:~~~~
Ing. (;¡regorio 'Bancnón Z.
J e fe d e la U n id a d d e E S tu d io y P ro g ra m a c ió Il
O P M IR 2 1 3 0
,.~ ;- '~ - M .I . M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
~ ;~ ~~. D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ ;W " > A N A L IS IS D E C O S T O S U N IT A R IO S
' • • •,.,,1 '"
29 ENE 2015 8
R u b ro : 2 ,3 No, 8 H O R M ,S IM P L E F 'C = 2 1 0 K G /C M 2 E=1 O CM ,

U n id a d : M2
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l 8 a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
PEON 2 .0 0 0 1 .5 1 6 0 2 ,1 0 1 .2 3 0 0 8 .8 2 7 2
AYUDANTES 1 .0 0 0 1 ,5 1 6 0 2 .1 0 1 ,2 3 0 0 4 .4 1 3 6
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 ,2 0 0 1 .6 2 5 0 2 ,0 9 1 ,3 5 0 0 0 .9 4 9 3
S u b t o t a l: 1 8 ,8 8 3 6
D e s c r jp c io n
C " R E N D IM IE N T O D E L E Q U IP O 9 .0 0 0
D" COSTO U N IT A R IO /H O R A (A + B + H )/C 1 8 .6 8 3 6 9 .0 0 0 2 .0 7 6 0
E • - M a te ria le s
H O R M IG O N PREM EZCLADO F 'C = 2 1 0 K G /C M 2 , M3 1 1 7 .5 0 0 0 0 .1 0 1 1 1 .8 6 7 5
ENCOFRADO M2 1 .0 0 0 0 0 .5 0 0 0 .5 0 0 0
S u b to ta f: 1 2 .3 6 7 5
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 1 4 .4 4 3 4
C o s to s I n d ir e c t o s P a r c ia le s
P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 ,7 2 2 2
S u b t o t a l; 2 .5 7 2 4
O b s e rv a c io n : I N e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USD. 1 7 ,0 1 5 7
O P M IR 2 JJO
"rJ" \' M . l. M U N IC IP A L ID A D D E G U A Y A Q U IL PROYECTO
BATSANITPUNA
~ ;~ ~~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ ::J :t;/ A N A L IS IS DE CO STO S U N IT A R IO S

9
R u b ro : 3 .1 No. 9 PARED DE BLOQUE VISTO - LAQUEADO U n id a d : M2

B • - M ano de O bra
Descripcion Num. de Personas Jornal Basico F.S.R. Mayoriz. Regalias Costo Total
AYUDANTES 2.000 1.5160 2.10 1.2300 8.8272
ALBANIL 1.000 1.5350 2.10 1 .2 7 0 0 4 .4 9 3 5
MAESTRO 0.300 1.6250 2.09 1.3500 1.4239
S u b ta la l: 1 4 .7 4 4 6
Descripcion
e . . RENDIMIENTO DEL EQUIPO 2 .6 0 0
D. - COSTO UNITARIO/HORA (A + B + H )IC 14.7446 2 .8 0 0 5.2659
Descripcion Unidadde Medida Costo por Unidad Consumo Costo Total
HIERRO LISO 6 MM. KG 1.6500 0.270 0.4455
LACA TRANSPARENTE BRILLANTE (SP) GLN 12.2000 0.050 0.6100
CEMENTO TIPO GU KG 0.1400 6.500 0.9100
ARENA CORRIENTE FINA M3 11.0000 0.030 0.3300
AGUA M3 2.1000 0 .0 2 0 0.0420

BLOQ.4 HUECOS RAYADO DEARCILLA8X20X41 U 0.4500 11.000 4.9500
(11XM2)
Subtotal: 7.2875
G • - T o ta l C o s to U n ita r io D ir e c to D + E + F 12.5533
Costos Indirectos Parciales
PORCENTAJE PARA GASTOS GENERALES 5.000% 0.8277

PORCENTAJE PARA UTILIDAD 10.000% 1.3181
PORCENTAJE PARA IMPREVISTOS 2.000% 0.2900
Subtotal: 2.2358
O b s e r v a c io n : INe. REGALlAS A PARROQUIA PUNA. P r e c io U n ita r io : USO . 1 4 .7 8 9 0
R e s p o n s a b le : HTLR A probado por
O P M IR 2130
'a" ~ M .I .M U N I C I P A L I D A D D E G U A Y A Q U I L PROYECTO
~~ r¡t D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
BATSAN1TPUNA
P A G IN A
\~ > W " > A N A L IS IS D E C O S T O S U N IT A R IO S

' • • • •, " 0 1 • • •
10
R u b ro : 3 .3 No. 10 E N L U C ID O IN T E R IO R -E X T E R IO R U n id a d : M 2
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B e s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .2 7 0 0
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 1 4 .2 7 0 0 3 .0 0 0 4 .7 5 6 7
A N D A M IO M2 0 ,6 0 0 0 0 .8 0 0 0 .4 8 0 0
C E M E N T O T IP O G U KG 0 .1 4 0 0 8 .0 0 0 1 .1 2 0 0
A R E N A C O R R IE N T E F IN A M3 1 1 .0 0 0 0 0 .0 2 2 0 .2 4 2 0
AGUA M3 2 .1 0 0 0 0 .0 1 0 0 .0 2 1 0
S u b to ta l: 1 .8 6 3 0
G . - T o ta l C o s to U n ita rio D ire c to D + E + F 6 .6 1 9 4
P O R C E N TA JE PARA G ASTO S G ENERALES 5 .0 0 0 % 0 .3 3 1 0
S u b to ta l: 1 .1 7 6 9
O b s e rv a c io n : IN e . R E G A L lA S A P A R R O Q U IA P U N A . P re c io U n ita rio : USO. 7 .7 9 8 3
O P M IR 2 J3 0
\",Ji
• •~ - M . l. M U N I C I P A L I D A D
D IR E C C JO N DE OBRAS
DE G U A Y A Q U IL
PUBUCAS M U N IC IP A L E S
P R O Y E C fO
FECHA D I!: E N T R E G A
P A G IN A
'~ :j!.:::/' A N A L IS IS D E C O S T O S U N IT A R IO S
11
2015
R u b ro : 3 .1 9 No. 11 E N L U C ID O DE TUM BADO
U n id a d : M2
D e s c rip c io n N u m . d e P e rs o n a s J o m a l B a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .2 7 0 0
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 1 4 .2 7 0 0 2 .5 0 0 5 .7 0 8 0
A N D A M IO M2 0 .7 0 0 0 0 .6 0 0 0 .4 2 0 0
CEM ENTO T IP O G U KG 0 .1 4 0 0 1 1 .0 0 0 1 .5 4 0 0
AGUA M3 2 .1 0 0 0 0 .0 1 5 0 .0 3 1 5
S u b to ta l: 2 .4 3 1 5
G . - T o ta l C o s to U n ita r io D ir e c to O + E + F 8 .1 3 9 1
S u b to ta l: 1 .4 4 9 6
O b s e r v a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 9 .5 8 8 8
HTLR A p ro b a d o p o r
O B R AP
S Ú B U C ~ I~ L :.~ .
-1----.X;.:,;l~;,~7i;nc-ffón
ng. ':i u Z.
..
Je fe d e I.a U n id a d d e £ stu d io y P ro g ra m a C lO n
O P M I R l1 3 0
:~ w t
• •~ ,
,~ :~ ~ ~
M . l. M U N I C I P A L I D A D
D IR E C C IO N DE OBRAS
D E G U A Y A Q U IL
P U B L IC A S M U N IC IP A L E S
A N A L IS IS DE COSTOS U N IT A R IO S
PROYECTO
FECHA DE ENTREGA
P A G IN A
29 ENE 2015 12
R u b ro : 3 .2 5 No. 12 E N L U C ID O D E P IL A R (IN C .F IL O S )
U n id a d : M2
D escripcion N um . de P ersonas Jornal 8asico F .S .R . M ayoriz. R egalías C osto Total
AYUDANTES 2 .0 0 0 1.5160 2.10 1.2300 8 .8 2 7 2
A LB A N IL 1 .0 0 0 1.5350 2.10 1.2700 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
Subtotal: 14.2700
D escripcion
C . - R E N O IM IE N T O DEL E Q U IP O 2.000
D. - COSTO U N IT A R IO /H O R A (A +B +H )/C 14.2700 2 .0 0 0 7.1350
D escripcion U nidad de M edida C osto por U nidad C onsum o C osto Total
A N D A M IO M2 0.6000 0.200 0.1200
CEM ENTO T IP O GU KG 0 .1 4 0 0 9 .0 0 0 1.2600
ARENA C O R R IE N T E F IN A M3 11.0000 0 .0 3 0 0.3300
AGUA M3 2.1000 0.012 0 .0 2 5 2
S ubtotal: 1 .7 3 5 2
G • - T o ta l C o s to U n ita r io D ir e c to D+E+F 8 .8 6 9 7
C ostos Indirectos Parciales
P O R C E N TA JE PARA GASTOS G ENERALES 5.000% 0 .4 4 3 5
P O R C E N TA JE P A R A U TILID A D 10.000% 0 .9 3 1 3
P O R C E N TA JE PARA IM P R E V IS T O S 2.000% 0 .2 0 4 9
Subtotal: 1.5797
O b s e r v a c io n : IN C . FILO S E N TO D A S LA S C A R A S .lN C . R E G A LlA S A P A R R O Q U IA P U N A . P r e c io U n ita r io : USO . 10.4495
HTLR A probado por
O BRAS P O B lIC A ~ IC IP A lE S
._. ~__~~_m_.
1 ng. y"'08orio '13anclión Z.
".
O P M IR 2130
t~" - \ M .I .M U N I C I P A L l D A D D E G U A Y A Q U I L PROYECfO
~) - ) D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
, ~.¿
:. : :. : , . " A N A L IS IS D E C O S T O S U N IT A R IO S
13
R u b ro : 3 .2 6 No. 13 E N L U C ID O DE V IG A
B . ~ M a n o d e O b ra
D e s c r ip c io n N u m . d e P e rs o n a s J o m a l B a s ic o F .S .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .2 7 0 0
D e s c r ip c io n
C .' R E N D IM IE N T O DEL E Q U IP O 2 .3 0 0
D .• COSTO U N IT A R IO /H O R A (A + B + H )/C 1 4 .2 7 0 0 2 .3 0 0 6 .2 0 4 3
A N D A M IO M2 0 .6 0 0 0 0 .3 0 0 0 .1 8 0 0
CEM ENTO T IP O GU KG 0 .1 4 0 0 1 0 .0 0 0 1 .4 0 0 0
ARENA C O R R IE N T E F IN A M3 1 1 .0 0 0 0 0 .0 3 0 0 .3 3 0 0
AGUA M3 2 .1 0 0 0 0 .0 1 1 0 .0 2 3 1
S u b t o t a l: 1 .9 3 3 1
S u b to ta l: 1 .4 4 9 3
O b s e rv a c io n : IN C .F IL O S .IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 9 .5 8 6 3
Se asume: USO. 9 ,5 9
O B R A SP Ú B L l C A ~ A l E S
- j;g __~ ":j,;wcfzó~;

~ ~ ;;I~ ~~.~
Je fe d e la U n id a d d e E sllld io y P ro g ra m a C Ió n
O PM 1R 2130
.~ - M . l. M U N I C I P A L I D A D D E G U A Y A Q U IL PROYECTO
:~ ~ _ ). D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~"W;"
...,'" ....
.,
A N A L IS IS DE CO STO S U N IT A R IO S
14
R u b ro : 3.6 No. 14 CUADRADA DE BOQUETES

Unidad: ML
B • R M ano de O bra
D escripcion N um . de P ersonas Jornal B asico F .S R M ayo riz. R eg alias C osto Total
PEON 1 .0 0 0 1 .5 1 6 0 2.10 1.2300 4 .4 1 3 6
A L B A N IL 1.000 1.5350 2.10 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 ,2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0.9493
S ubtotal: 9 .8 5 6 4
D escripcion
D. - COSTO U N IT A R IO /H O R A (A + B + H )/C 9 .8 5 6 4 5 .0 0 0 1 .9 7 1 3
D escripcion U n id ad d e M ed id a C o sto p o r U n id ad C onsum o C osto Total
CEM ENTO T IP O G U KG 0 .1 4 0 0 . 2 .0 0 0 0 .2 8 0 0
ARENA C O R R IE N T E F IN A M3 1 1 .0 0 0 0 0.010 0 .1 1 0 0
AGUA M3 2 .1 0 0 0 0.003 0 .0 0 6 3
S ubtotal: 0 .3 9 6 3
G • - T o ta l C o s to U n ita r io D ir e c to D + E + F 2.3674
C ostos Indirectos P arciales
P O R C E N T A JE PARA GASTOS GENERALES 5 .0 0 0 % 0 .1 1 8 4
P O R C E N TA JE P A R A U T IL ID A D 1 0 ,0 0 0 % 0.2486
S ubtotal: 0 .4 2 1 7
O b s e r v a c io n : CUADRADA DE BOQUETE IN C . F IL O S . IN C . R E G A U A S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO . 2.7891
Se asume: USO. 2.79
HTLR A probado por
OBRAS P Ú B L lC A ~ C I P A L E S
----------~.~_.
Ing. Z.
(;'rcgor¡".J3al1cl¡ón
J e fe d e la U n id a d d e Esfudio y Programación
O P M IR 2 1 3 0
• •~ - . \- M ,I ,M U N I C I P A L I D A D D E G U A Y A Q U l L PROYECTO
B A T $ A N IT P U N A
:~ .~ f:~ D IR E C a O N D E O B R A S P U B L IC A S M U N IC IP A L E S
'~ :::.!!.:::/ A N A L IS IS D E C O S T O S U N IT A R IO S
15
29 ENE 2015'
R u b ro : 7 .3 No. 15 EM PASTE (D O S M A N O S ) U n id a d : M2
B • M M a n o d e O b ra
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ie o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
P IN T O R 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
$ u b to ta l: 8 .9 0 7 1
D e s c rip c lo n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 8 .0 0 0 1 .1 1 3 4
S IK A T O P EM PASTE BLANCO KG 1 .2 7 0 0 0 .8 0 0 1 .0 1 6 0
R E S IN A G LN 6 .7 0 0 0 0 .0 1 2 0 .0 8 0 4
S u b to ta l: 1 .0 9 8 4
$ u b to ta l: 0 .3 9 3 5
O b s e rv a c io n : I N e .R E G A U A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 2 .6 0 3 4
O P M IR 2 1 3 0
• •~ . . '~ M . I . M U N I C I P A L I D A D D E G V A Y A Q U I L PROYECTO
;~; r:;;' D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
F E C IIA DE ENTREGA P A G IN A
\< ~ ;... A N A L IS IS D E C O S T O S U N IT A R IO S
29 EN E 2015 16
R u b ro : 7 .2 No. 16 P IN T U R A EN PAREDES IN T E R IO R -E X T E R IO R U n id a d : M2
O e s c rip c io n N u m , d e P e rso n a s Jo rn a l B a sico F .S R M a y o riz . R e g a lía s C o sto T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
P IN T O R 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D e scrip cio n
D e scrip cio n U n id a d d e M e d id a C o sto p o r U n id a d C o n su m o C o s to T o ta l
BLANCO LA LTR 2 .4 0 0 0 0 .0 5 0 0 .1 2 0 0
ECO NO LATEX (S - W ) G LN 9 .0 0 0 0 0 .0 4 0 0 .3 6 0 0
A N D A M IO M2 0 .6 5 0 0 0 .4 0 0 0 .2 6 0 0
CEM ENTO BLANCO KG 0 .4 1 0 0 0 .6 0 0 0 .2 4 6 0
S u b to ta t 0 .9 6 6 0
C o sto s In d ire cto s P a rcia le s
P O R C E N T A JE PARA G ASTO S G ENERALES 5 .0 0 0 % 0 .1 3 8 4
P O R C E N T A JE P A R A U T IL ID A D 1 0 .0 0 0 % 0 .2 9 0 6
P O R C E N T A JE P A R A IM P R E V IS T O S 2 .0 0 0 % 0 .0 6 3 9
S u b to ta l: 0 .4 9 2 9
O b s e rv a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 3 .2 6 0 3
O P M IR l1 3 0
:~ ~ . M . ,. M U N I O P A L I D A D D E G U A Y A Q U IL PROYECTO
~ ;W ~ D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
'~ ::::!r;/ A N A L IS IS D E C O S T O S U N IT A R IO S
ENE 2015 17
R u b ro : 7 .4 No. 17 P IN T U R A E N T U M B A D O
U n id a d : M2
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .S .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
P IN T O R 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
$ u b to ta t 8 .9 0 7 1
D e s c r ip c io n
D . - C O S T O U N IT A R IO /H O R A ( A + B + H ) /C 8 .9 0 7 1 4 .8 0 0 1 .8 5 5 6
D e s c r ip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta r
BLANCO LA LTR 2 .4 0 0 0 0 .0 5 0 0 .1 2 0 0
ECO NO LATEX (S . W ) G LN 9 .0 0 0 0 0 .0 4 0 0 .3 6 0 0
A N D A M IO M2 0 .6 5 0 0 0 .5 0 0 0 .3 2 5 0
CEM ENTO BLANCO KG 0 ,4 1 0 0 0 .6 0 0 0 .2 4 6 0
S u b ta ta !: 1 .0 5 1 0
P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .1 .4 5 3
S u b to ta l: 0 .5 1 7 6
O b se rv a don: IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 3 .4 2 4 3
O PM 1R 2130
..- :A M. I. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
:~ W I[ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
< :j:'f.:::/ A N A L IS IS D E C O S T O S U N IT A R IO S
29 ENE 2015 18
R u b ro : 9 .1 A No. 18 R E C U B R IM IE N T O D E C E R A M IC A
U n id a d : M2
B o. M a n o d e O b ra
O e s c rip c io n N u m . d e P e rs o n a s J o rn a l 8 a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 9 .8 5 6 4
D e s c rip c io n
C - R E N D IM IE N T O D E L E Q U IP O 1 .5 0 0
C E M E N T O T IP O G U KG 0 .1 4 0 0 8 .5 0 0 1 .1 9 0 0
AGUA M3 2 .1 0 0 0 0 .0 2 0 0 ,0 4 2 0
P O R C E L A N A E N P O L V O (B L A N C A ). C O D .9 3 1 9 1 LB 1 .2 8 0 0 1 .0 2 0 1 .3 0 5 6
C E R A M IC A S U P E R IO R (T O N O S V A R IO S ) M2 9 .5 0 0 0 1 ,0 3 0 9 .7 8 5 0
S u b to ta l: 1 2 .5 4 2 6
P O R C E N TA JE P A R A G A S TO S G E N E R A LE S 5 .0 0 0 % 0 .9 5 5 6
P O R C E N T A J E P A R A U T IL ID A D 1 0 ,0 0 0 % 2 .0 0 6 9
P O R C E N T A J E P A R A IM P R E V IS T O S 2 .0 0 0 % 0 .4 4 1 5
S u b to ta l: 3 .4 0 4 0
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA P re c io U n ita rio : USO. 2 2 .5 1 7 1
O P M IR 2 1 3 0
:~wit
• . M. J. M U N IC IP A L ID A D
D lR E C C I O N DE OBRAS
DE G U A Y A Q U IL
PROYECTO
FECHA DE ENTREGA
P A G IN A
\~ :~ !f::;'" A N A L IS IS D E C O S T O S U N IT A R IO S
19
29 E N E 2015'
R u b ro : 3 .3 0 No. 19 F IJ A C IO N DE M ALLA CON M ORTERO PARA E N L U C IR
U n id a d : M2
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B e s ic o F .S .R . M a y o r iz . R e g a lía s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b t o t a l: 1 3 .3 2 0 7
D e s c r ip c io n
C . - R E N D IM IE N T D D E L E Q U IP O 9 .0 0 0
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 1 3 .3 2 0 7 9 .0 0 0 1 ,4 8 0 1
M A L L A P A R A E N L U C IR M2 1 .3 8 0 0 1 .0 1 0 1 .3 9 3 8
M ORTERO M3 9 5 .0 0 0 0 0 ,0 1 0 0 .9 5 0 0
S u b to ta f: 2 .3 4 3 8
G . - T o ta l C o s to U n ita r io D ir e c to D + E + F 3 .8 2 3 9
$ u b t o t a l: 0 .6 8 1 0
O b s e r v a c io n : L A M A L L A E S F IJ A D A G /E N C H A P A D O . 1 .0 0 C M . I M O R T E R O . P r e c io U n ita r io : USO. 4 .5 0 4 9
O B R A S P O B lI C A ~ A L E S
~ ._ - ~ .~ ~ ~M ~
J /lO. fj',i,..¿p.'/lt-' ,lhuh-lióll Z.

O P M IR 2 1 3 0
"D " - \- M .L M V N I C J P A L I D A D D E G U A Y A Q U I L PROYECTO
~~~~t D lR E C C J O N DE OBRAS P U B L IC A S M U N IC IP A L E S
,~>W">.
... ....
' ,'"
A N A L IS IS DE CO STO S U N IT A R IO S
20
9 E N E 2015
Rubro: 11.3 No, 20 S U M IN IS T R O E IN S T A L A C . PUERTA DE LAUREL ( 0 .6 X 2 ) M .
Unidad: U
D e s c rip c io n N u m . d e P e rs o n a s J o m a l B a s ic o F .S .R . M a y o riz . R e g a lía s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D e s c rip c io n
C . - R E N O IM IE N T O D E L E Q U IP O 0 .2 5 0
O . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 0 .2 5 0 3 5 .6 2 8 4
D e s c rip c io n U n id a d d e M e d id a C o s to p o r U n id a d Consum o C o s to T o ta l
P U E R T A O E L A U R E L D E D U E L A S 2 .0 X O .6 0 U 7 0 .0 0 0 0 1 .0 0 0 7 0 .0 0 0 0
E X T E R IO R
B IS A G R A D O R A D A 1 /2 " X 1 5 /1 6 " ,C O N T O R N IL L O S PAR 2 .1 5 0 0 1 .5 0 0 3 .2 2 5 0
B A T IE N T E D E L A U R E L ( J U E G O ) U 1 3 .0 0 0 0 1 .0 0 0 1 3 .0 0 0 0
J A M B A S D E L A U R E L (J U E G O ) U 8 .0 0 0 0 1 .0 0 0 8 .0 0 0 0
C L A V O S D E 2 "A 8 " KG 2 .2 0 0 0 0 .1 8 0 0 .3 9 6 0
MADEROL G LN 8 .2 0 0 0 0 .1 0 0 0 .8 2 0 0
V A R IO S U 2 .0 0 0 0 1 .0 0 0 2 .0 0 0 0
P O L V O M IN E R A L KG 2 .2 5 0 0 0 .3 0 0 0 .6 7 5 0
S u b to ta l: 9 8 .1 1 6 0
G . - T o ta l C o s to U n ita r io D ir e c to D+E+F 1 3 3 .7 4 4 4
PO RCENTAJE P A R A U T IL ID A D 1 0 .0 0 0 % 1 4 .0 4 3 2
PO RCENTAJE P A R A IM P R E V IS T O S 2 .0 0 0 % 3 .0 8 9 5
S u b to ta l: 2 3 .8 1 9 9
O b s e r v a c io n : tN C . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO . 157,5643
Se asume: USO, 157.56
HTLR A probado por
~ := ~ _ ~ ~ ~ L ~ :~ ~
Ing. gregorio !j3ancnón Z.'
J e fe d e la U n id a d d e E s tu d io y ProgramaclOn
O PM 1R2130
"C" ~ M . I. M U N IC IP A L ID A D D E G U A Y A Q U IL PROYECTO
BATSANITPUNA
:~ ', } D IR E C C IO N DE OBRAS PUBUCAS M U N IC IP A L E S
F D P A G IN A
\~ :.J r /' A N A L IS IS DE CO STO S U N IT A R IO S
21
R u b ro : 1 2 .1 No. 21 CERRADURA DE PUERTA PRINCIPAL U n id a d : U

B •- M ano de O bra
D escrip cio n N u m . d e P erso n as Jo rn al B asico F .S .R . M ayo riz. R eg alias C o sto T o tal
CARPINTERO 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to tal: 4 .4 9 3 5
D escrip cio n
C . - RENDIMIENTO DEL EQUIPO 0 ,5 0 0
D . - COSTO UNITARIO/HORA (A + 8 + H )/C 4 .4 9 3 5 0 .5 0 0 8 .9 8 7 0
E .- M a te r ia le s
D escrip cio n U n id ad d e M ed id a C o sto p o r U n id ad C o n su m o C o sto T o tal
CERRADURA PRINCIPAL (CROMADA) U 1 6 .5 0 0 0 1 .0 0 0 1 6 .5 0 0 0
S u b to tal: 1 6 .5 0 0 0
G .- T o ta l C o s to U n ita r io D ir e c to D+E+F 2 5 .4 8 7 0
C o sto s In d irecto s P arciales
PORCENTAJE PARA GASTOS GENERALES 5 .0 0 0 % 1 .2 7 4 4
PORCENTAJE PARA UTILIDAD 1 0 .0 0 0 % 2 .6 7 6 1
PORCENTAJE PARA IMPREVISTOS 2 .0 0 0 % 0 .5 8 8 7
S u b to tal: 4 .5 3 9 2
O b s e rv a d o n : IN e . R E G A L lA SA P A R R O Q U IA PUNA P r e c io U n ita r io : USO . 3 0 .0 2 6 2
R e s p o n s a b le : HTLR
Se asume: USO. 30.03
A probado por
O P M IR 2 1 3 0
• •~ - M . L M U N IC IP A L ID A D DE G U A Y A Q V lL PROYECfO
: ~ 'W ~ D IR E C C JO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
'~ :~ .!f.:5 -' A N A L IS IS D E C O S T O S U N IT A R IO S

22
2015'
R u b ro : 6 .1 No. 22 E S T R U C T U R A M E T A L lC A U n id a d : KG
A . - E q u ip o
D e s c r ip c io n N u m e ro d e U n id a d e s P o te n c ia (H P ) C o s to H o r a r io C o s to T o ta l
SO LDADO RA 0 .3 0 0 0 ,0 0 2 .5 0 0 0 0 .7 5 0 0
S u b lo ta l: 0 .8 8 5 0
D e s c r ip c io n N u m . d e P e rs o n a s Jom al B a s ic o F .$ ,R . M a y o r iz . R e g a lia s C o s lo T o ta l
SO LDADO R 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 5 0 0 5 .1 2 8 1
A Y U D ,S O L D A D O R 2 .0 0 0 1 .5 6 0 0 2 .1 0 1 .5 1 0 0 9 .5 7 2 0
S u b to ta l: 1 4 .7 0 0 1
O e s c r ip c io n
C . - R E N D IM IE N T O D ~ L E Q U IP O 1 0 .0 0 0
D . - C O S T O U N IT A R IO /H O R A ( A + B + H ) /C 1 5 .5 8 5 1 1 0 .0 0 0 1 .5 5 8 5
E S M A L T E V A R IO S CO LO RES ( S P R .) G LN 1 3 .0 0 0 0 0 .0 0 5 0 .0 6 5 0
A N T IC O R R O S IV O CROM ATO 5 ( C O .) G LN 1 4 .8 5 0 0 0 .0 0 5 0 .0 7 4 3
SO LDADURA KG 3 .0 0 0 0 0 ,0 2 5 0 .0 7 5 0
ACERO ESTRUCTURAL KG 1 .6 0 0 0 1 .0 2 0 1 .6 3 2 0
( P E R F .C O R R E A S ,T U B O S .P L A N C . E T C .)
S u b to ta l; 1 .8 4 6 3
F • - T r a n s p o r te
D e s c r ip c lo n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
TRANSPORTE D E M A T E R IA L K G /K M 1 0 .0 0 0 0 .0 0 3 5 1 .0 2 0 0 .0 3 5 7
S u b to ta l: 0 .0 3 5 7
S u b to ta l: 0 .6 1 2 7
O b s e r v a c io n : IN C . R E G A L lA S P A R A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 4.0530
O P M IR 2 1 3 0
{w l
• •~ , M . l. M U N I C I P A L I D A D DE G U A Y A Q U IL PROYECTO
D lR E C C I O N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ ;jf:::/' A N A L IS IS D E C O S T O S U N IT A R IO S
23
29 E N E 2 0 1 5
R u b ro : 1 9 .2 8 No. 23 S U M IN .E IN S T A L . D E E S T IL P A N E L P R E P IN T . A R -2 0 0 0 E = 0 .4 0 M M .
U n id a d : M2
O e scrip cio n N u m . d e P e rso n a s J o rn a l B a s ic o F . S .R . M a y o riz . R e g a lía s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b ta ta !: 9 .7 7 6 5
O e scrip cio n
D e s c rip c lo n U n id a d d e M e d id a C o s to p o r U n id a d C o n su m o C o s to T o ta l
E S T IL P A N E L A R 2 0 0 0 T /P R E P IN T A D O /0 .4 0 MM. M2 1 1 .0 0 0 0 1 .0 0 0 1 1 .0 0 0 0
ELEM ENTO S D E F IJ A C IO N M2 0 .4 0 0 0 1 .0 0 0 Q .4 0 0 0
S u b ta ta l: 1 1 ,4 0 0 0
G • - T o ta l C o s to U n ita r io D ir e c to D + E + F 1 3 .5 7 2 3
S u b to ta l: 2 .4 1 7 2
O b s e r v a c io n : IN e . R E G A U A $ A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 1 5 .9 8 9 6
O P M IR 2 1 3 0
tíA . M. 1 . M U N IC IP A L ID A D DE G U A Y A Q V IL
PROYECTO
~W ~ D IR E C C JO N D E O B R A S P U B L IC A S M U N IC IP A L E S B A T S A N IT P U N A
FECHA DE ENTREGA
''::,:,ir;'"
P A G IN A
A N A L IS IS D E C O S T O S U N IT A R IO S
29 ENE 201 24
R u b ro : 1 1 ,8 No, 25 C U A R T O N D E C H A N U L (IN C . T R A T A M IE N T O )
U n id a d : ML
D e s c rip c io n N u m . d e P e rs o n a s J o m a l 8 a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta t: 8 .9 0 7 1
D e s c rip c io n
D .' C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 6 .0 0 0 1 ,4 8 4 5
O e s c rip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
MADEROL G LN 8 .2 0 0 0 0 .0 2 0 0 .1 6 4 0
CUARTON DE CHANUL 3" X 5" ML 1 5 .0 0 0 0 1 .0 0 0 1 5 .0 0 0 0
S u b to ta l: 1 5 .1 6 4 0
S u b to ta l: 2 .9 6 5 1
O b se rv a d o n : 'N e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 1 9 .6 1 3 6
O P M IR 2 1 3 0
PROVECTO
:(~l
• •~ . M . l. M U N IC IP A L ID A D D E G U A Y A Q U IL
D JR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~:,~,!!.:::/' A N A L IS IS D E C O S T O S U N IT A R IO S
25
I
R u b ro : 1 , 35A N o. 26 LE T R E R O DE OBRA
\
U n id a d : U
D escripcion N um . de Personas Jornal Basieo F.$.R . M ayoriz. R egallas C osto Total
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4.4136
PIN TO R 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
Subtotal: 8 .9 0 7 1
D escripcion
C . - R EN D IM IEN TO D EL EQ U IPO 1 .0 0 0
D . - C O STO U N ITAR IO /H O R A (A +B +H )/C 8 .9 0 7 1 1 .0 0 0 8 .9 0 7 1
D e scrip cio n U n id a dd e M e d id a C osto por U nidad C onsum o C osto Total
LETR ER O /PL YW O O D E=l C M /C O N PLASTIC O IN C U 8 0 .0 0 0 0 1 .0 0 0 8 0 .0 0 0 0

LEYEN D A.
Subtotal: 8 0 .0 0 0 0
PO R C EN TAJE PAR A G ASTO S G EN ER ALES 5.000% 4 .4 4 5 4
PO R C EN TAJE PAR A U TILID AD 10.000% 9 .3 3 5 2
PO R C EN TAJE PAR A IM PR EVISTO S 2 .0 0 0 % 2 .0 5 3 8
S ubtotal: 1 5 .8 3 4 4
O bservacion: LETR ER O D E O BR A IN e. P LYW O O D E =1 C M , PLA$TIC O C O N LE Y E N D A S E G U N P re c io U n ita rio : USO. 104.7415

D ISEN O EN LO S PLAN O S. (1.22 X 2.44) M TS.
R e s p o n s a b le : H TLR A p ro b a d o por
~ ~_~
:: ~ B ~ L ~ ~ ~ ~ I:~ ~ ~ S
lltlJ. r;ift'V •.,ril..~.jjalldlóll z .
Jllo d o la U n id a d d e E stu d io y P ro g ra m a c ió n
O P M IR 2 1 3 0
.t7 ~ ;' M .I .M U N I C I P A L lD A D D E G U A Y A Q V I L . . .
PROYECTO
.\;< I ? D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
'~ : : .~ : / ' A N A L IS IS D E C O S T O S U N IT A R IO S
29 E N E 2 0 1 5 10
R u b ro : 3 0 9 -8 No. 66 T R A N S P O R T E F L U V IA L D E E M B A R C A C IO N -(ID A O R E G R E S O )
U n id a d : TON
A • - E q u ip o
D e s c rip c lo n N u m e ro d e U n id a d e s P o te n c ia (H P ) C o s to H o ra rio C o s to T o ta l
BARCAZA 1 .0 0 0 0 .0 0 5 9 .0 0 0 0 5 9 .0 0 0 0
S u b to ta l: 5 9 .0 0 0 0
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
?EO N 4 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 7 .6 5 4 4
!W U D A N T E S 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
M AESTRO 1 .0 0 0 1 .6 2 5 0 2 ,0 9 1 .3 5 0 0 4 .7 4 6 3
O P .B A R C A Z N R E M O L C .lE M B A R C . 1 .0 0 0 1 .6 2 5 0 2 .0 9 1 .5 1 0 0 4 .9 0 6 3
S u b to ta l: 3 1 .7 2 0 6
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 9 0 .7 2 0 6 5 .4 0 0 1 6 ,8 0 0 1
G • ¥ T o ta l C o s to U n ita rio D ire c to D + E + F 1 6 .7 9 9 8
P O R C E N TA JE PARA G ASTO S G ENERALES 5 ,0 0 0 % 0 .8 4 0 0
P O R C E N TA JE P A R A IM P R E V IS T O S 2 ,0 0 0 % 0 .3 8 8 1
S u b to ta l: 2 .9 9 2 1
O b s e rv a c io n : TRANSPORTE F L U V IA L . P re c io U n ita rio : USO. 1 9 .7 9 2 0
O B R A SP Ú B L lC ~ tP A le s
1n8. s¡n;go,.io 43¡]Jl;.livll ~.

Jefe de la U nidad de E studio y P rogram ación
O P M IR 2 1 3 0
~W ~
h'~ M. l. M U N IC IP A L ID A D
D lR E c a O N
DE G U A Y A Q U IL
D E O B R A S P U B L IC A S M U N IC IP A L E S
PROYECTO
[
P A G JN A
,~ \W " > A N A L IS IS D E C O S T O S U N IT A R IO S
." ..,'" .... 11
R u b ro : 1 1 .1 8 No. 67 P IL A R DE CHANUL (IN C .T R A T A M IE N T O ) U n id a d : ML
D escripcion N um . de P ersonas Jom al B asico F .S .R . M ayoriz. R egalias C osto Total
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S ubtota1: 8 .9 0 7 1
D escripcion
: . - R E N D IM IE N T O D E L E Q U IP O 5 .0 0 0
O . ~ C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 5 .0 0 0 1 .7 8 1 4
E . ~ M a te ria le s
D escripcion U nidad de M edida C osto por U nidad C onsum o C o sto T o ta l
MADEROL G LN 8 .2 0 0 0 0 .0 3 0 0 .2 4 6 0
T A B LO N D E C H A N U L (10 C M S X 2") ML 4 .0 0 0 0 1 .0 0 0 4 .0 0 0 0
S ubtotal: 4 .2 4 6 0
P O R C E N T A JE P A R A G A S T O S G E N E R A LE S 5 .0 0 0 % 0 .3 0 1 4
P O R C E N T A JE P A R A U T ILID A D 1 0 .0 0 0 % 0 .6 3 2 9
S ubtotal: 1 .0 7 3 5
O b s e rv a c io n : I N e . R E G A LlA S y T R A N S P O R T E D E P A R R O Q U IA S . P re c io U n ita rio : USO. 7 .1 0 0 9
H T LR A p ro b a d o por
O B R A S P Ú B L 1 C ~ IP A L E S
~j~B.-0 ~ :;'~-;;;;,;ci¡ó~;~.
I~ ':
Jefe de la Unidad de Estudio y Program ación
O P M IR 2 1 3 0
(D" '~. M . l. M U N IC IP A L ID A D D E G U A Y A Q U IL P R O Y E C fO
';" ~t D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
, '" ~ ! ', , A N A L IS IS D E C O S T O S U N IT A R IO S
~ "",,,,,,,,,,,,,
29 ENE 2015 12
R u b ro : 1 1 .1 9 No, 68 V IG A D E C H A N U L (IN C .T R A T A M IE N T O ) U n id a d : ML
B • ~ M a n o d e O b ra
AYUDANTES 1 ,0 0 0 1 .5 1 6 0 2 .1 0 1 ,2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 .0 0 0 1 ,5 3 5 0 2 .1 0 1 ,2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D e s c rip c io n
.: .' R E N D IM IE N T O D E L E Q U IP O 4 ,5 0 0
O , - C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 ,9 0 7 1 4 ,5 0 0 1 .9 7 9 4
M AoERO L G LN 8 .2 0 0 0 0 ,0 3 5 0 .2 8 7 0
V IG A D E C H A N U L (0 ,0 4 X 0 ,0 6 ) M , ML 2 .8 0 0 0 1 ,0 0 0 2 .8 0 0 0
S u b to ta l: 3 .0 8 7 0
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 5 ,0 6 6 4
?O R C E N TA JE P A R A U T IL ID A D 1 0 .0 0 0 % 0 .5 3 2 0
?O R C E N TA JE P A R A IM P R E V IS T O S 2 .0 0 0 % 0 ,1 1 7 0
S u b to ta 1 : 0 ,9 0 2 3
O b s e rv a c io n : IN e . R E G A L lA S Y TRANSPORTE D E P A R R O Q U IA S . P re c io U n ita rio : USO. 5 ,9 6 8 7
Se asume: USO, 5 ,9 7
O P M IR 2 1 3 0
PROYECTO
~Wi~
• •~ M . l. M V N I C I P A L I D A D D E G U A Y A Q U IL
BATSANITPUNA
D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'; : ': .~ ~ ' A N A L IS IS DE CO STO S U N IT A R IO S

13
R u b ro : 1 1 .1 6 No. 69 T IR A O E C H A N U L U n id a d : ML
Descripcion Num . de Personas Jornal Basico F.SR M ayoriz. Regalias Costo Total
AYUDANTES 1.000 1.5160 2.10 1 .2 3 0 0 4 .4 1 3 6
C A R P IN T E R O 1 .0 0 0 1.5350 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
Subtatal: 8.9071
Descripcion
~ . - R E N D IM IE N T O D E L E Q U IP O 4 .5 0 0
D . - C O S T O U N IT A R IO /H O R A (A+B+H)/C 8.9071 4 .5 0 0 1.9794
Descripcion Unidad de M edida Costo por Unidad Consum o Costo Total
MADEROL G LN 8 .2 0 0 0 1 .0 0 0 8 .2 0 0 0
~ N D A M IO ML 0 .5 0 0 0 1.000 0 .5 0 0 0
f1 R A D E C H A N U L 2 " X 4 " . ML 5.0000 1.000 5 .0 0 0 0
Subtotal: 1 3 .7 0 0 0
G • - T o ta l C o sto U n ita r io D ir e c to D+E+F 1 5 .6 7 9 4
P O R C E N TA JE PARA G ASTO S G ENERALES 5.000% 0 .7 8 4 0
°O RCENTAJE PARA UTILIDAD 10.000% 1.6463
P O R C E N TA JE P A R A IM P R E V IS T O S 2.000% 0 .3 6 2 2
O b s e r v a c io n : INe. R E G A U A S A PARRO Q UIA. P r e c io U n ita r io : USO . 1 8 .4 7 1 8
A probado por
OBRAS P O B lIC ~ IP A L E S
-------_ . .-._--~--_.__ .
lng. e¡'rcg",I,).qlallcfión Z .
O P M I R l1 3 0
• •~ . M . l. M U N I C I P A L I D A D DE G U A Y A Q U IL PROYECTO
;~ W ~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
,~"W'!!j A N A L IS IS D E C O S T O S U N IT A R IO S
" 0 .,1 ,0 1 '"
29 ENE 2015 26
R u b r o : 5 .6 No. 27 PUNTO DE AG UA PO TABLE

U n id a d : U
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S R M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D e s c rip c io n
C. - R E N D IM IE N T O D E L E Q U IP O 0 ,4 0 0
D. - COSTO U N IT A R IO /H O R A ( A + 8 + H ) /C 8 .9 0 7 1 0 .4 0 0 2 2 .2 6 7 8
D e s tr ip c io o U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
T U B E R IA PVC R O S C .( V A R IO S D IA M E T .A A .P P .) ML 3 .1 0 0 0 2 .0 0 0 6 .2 0 0 0
CODOS. N E P L O S .T A P O N .E T C U 2 .0 0 0 0 1 .0 0 0 2 .0 0 0 0
S u b to ta l: 8 .2 0 0 0
G • - T o ta l C o s to U n ita r io D ir e c to D + E + F 3 0 ,4 6 7 8
P O R C E N TA JE PARA U T IL ID A D 1 0 ,0 0 0 % 3 .1 9 9 1
S u b to ta l: 5 .4 2 6 3
O b s e r v a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 3 5 .8 9 4 1
O B R A SP Ú B L \ C A ~ P : _ L ~ ~ .
___________ lio . Z
-] ----- r:rc¡Jomv13allc
. - - 10 n .
.
ng. ':J . . ~ M " , ió n
J e fe d e la U n id a d d e E s tu d io y P ro " ••• -
O PM 1R 2130
"D O '':''~ , M. l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
{ ~t D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECH
P A G IN A
'< !!.:/ A N A L IS IS D E C O S T O S U N IT A R IO S
27
R u b ro : 5 .6 0 No. 28 S U M IN IS T R O E IN S T A L A C IO N D E T U B E R IA PVC U N IO N RO SCABLE 1 /2 " U n id a d : ML
A . - E q u ip o
D e s c rip c io n N u m e ro d e U n id a d e s P o te n c ia (H P ) C o s to H o ra rio C o s to T o ta l
C IZ A L L A 1 .0 0 0 0 .0 0 0 .8 7 0 0 0 .8 7 0 0
S u b to ta l: 0 .8 7 0 0
B • - M ano d e O b ra
D e s c rip c io n N u m . d e P e rs o n a s J o m a l B a s ic o F .S ,R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .5 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 2 .3 7 3 1
S u b to ta l: 1 5 .6 9 3 8
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 1 6 .5 6 3 8 1 5 .0 0 0 1 .1 0 4 3
D e s c rip c lo n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
T u b e ra d e P V C 1 1 2 "(ro s c a b le ) M L. 1 .3 6 0 0 1 .0 2 0 1 .3 8 7 2
C O D O S . N E P L O S . T A P O N .E T C ML 0 .3 0 0 0 1 .0 0 0 0 .3 0 0 0
S u b to ta l: 1 .6 8 7 2
G . - T o ta l C o s to U n ita rio D ire c to D+E+F 2 .7 9 1 5
P O R C E N T A J E P A R A U T IL ID A D 1 0 .0 0 0 % 0 .2 9 3 1
S u b to ta l: 0 .4 9 7 2
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA P U N A . P re c io U n ita rio : USO. 3 .2 8 8 6
O P M IR 2 1 3 0
.~ - M . l. M U N I C I P A L I D A D DE G U A Y A Q U lL PROYECTO
~ ;W ~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
'~ .:.X '/' A N A L IS IS D E C O S T O S U N IT A R IO S

28
9 HE 2015
R u b ro : 5 .6 1 No. 29 S U M IN IS T R O E IN S T A L A C IO N DE T U B E R IA PVC U N IO N RO SCABLE 3 /4 " U n id a d : ML
A .- E q u ip o
C IZ A L L A 1 .0 0 0 0 .0 0 0 .8 7 0 0 0 .8 7 0 0
S u b to ta l: 0 .B 7 0 0
D e s c r ip c io n Num . d e P e rs o n a s J o r n a l B a s ic o F .S .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .5 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 2 .3 7 3 1
S u b to ta l: 1 5 .6 9 3 8
D e s c r ip c io n
e .- R E N D IM IE N T O D E L E Q U IP O 1 2 .0 0 0
D. - COSTO U N IT A R IO /H O R A (A + B + H )fC 1 6 .5 6 3 8 1 2 .0 0 0 1 .3 8 0 3
T u b e r a d e P V C 3 /4 " ( r o s c a b le ) M L. 1 .9 5 0 0 1 .0 2 0 1 .9 8 9 0
CODOS. N E P L O S ,T A P O N ,E T C ML 0 .3 5 0 0 1 .0 0 0 0 .3 5 0 0
S u b to ta l: 2 .3 3 9 0
P O R C E N TA JE PARA U T IL ID A D 1 0 .0 0 0 % 0 .3 9 0 5
S u b to ta l: 0 .6 6 2 4
O b s e r v a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 4 .3 8 1 8
H T lR A p ro b a d o por
O B R A S P O B L lC A ~ A L E S
-._----._ ..... _-------.

l/1g_ ()rl!fJor/o 13a/1cnón Z.
J e fe d e le U n id a d d e E síÚ d io y P ro ¡raD IIC iIlD
O PM 1R 2130
"0" '~, PROYECTO
M .J .M U N I C I P A L I D A D D E G U A Y A Q U l L B A T S A N IT P U N A
~;, J.(f D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~>wj FECHA DE ENTREGA P A G IN A
....
'.",',. 29
2015
R u b ro : 5 ,6 2 No. 30 S U M IN IS T R O E IN S T A L A C IO N D E T U B E R IA PVC U N IO N RO SCABLE 1" U n id a d : ML
A .- E q u ip o
C IZ A L L A 1 .0 0 0 0 .0 0 0 .8 7 0 0 0 .8 7 0 0
S u b to ta l: 0 .8 7 0 0
AYUDANTES 2 .0 0 0 1 ,5 1 6 0 2 .1 0 1 .2 3 0 0 8 ,8 2 7 2
G A S F IT E R O 1 ,0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 ,5 0 0 1 .6 2 5 0 2 ,0 9 1 .3 5 0 0 2 .3 7 3 1
$ u b to ta l: 1 5 .6 9 3 8
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 1 6 .5 6 3 8 1 0 ,0 0 0 1 .6 5 6 4
O e s c rip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
T u b e ra d e P V C 1 "(ro s c a b le ) M L. 4 .0 0 0 0 1 .0 2 0 4 .0 8 0 0
C O D O S . N E P L O S ,T A P O N ,E T C ML 0 .6 0 0 0 1 ,0 0 0 0 .6 0 0 0
S u b to ta r: 4 .6 8 0 0
G • - T o ta l C o s to U n ita rio D ire c to D + E + F 6 ,3 3 6 4
S u b to ta l: 1 .1 2 8 5
O b s e rv a c io n : IN e . R E G A L IA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 7 ,4 6 4 9
~=:~~Ú ~B ~L~~~!;üI:~~E ~~
lng. qrcgorio:1Jandión Z.
,w e d e la U n id a d d e E sw d io y P ro g ra m a G ió a
O P M IR 2 1 3 0
¡ - .A . M. J. M U N IC IP A L ID A D DE G U A Y A Q V lL P R O Y E C fa
:;i~~ D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
P A G IN A
'~ : : : . ! f '~ ' A N A L IS IS D E C O S T O S U N IT A R IO S

30
R u b ro : 5 .6 3 No. 31 S U M IN IS T R O -IN S T A L A C IO N OE T U B E R IA PVC U N IO N RO SCABLE 1 1 /4 "

U n id a d : ML
A • - E q u ip o
D e s c r ip c io n N u m e r o d e U n id a d e s P o t e n c ia (H ? ) C o s to H o r a r io C o s to T o ta l
C IZ A L L A 1 .0 0 0 0 .0 0 0 .8 7 0 0 0 .8 7 0 0
S u b t o t a l: 0 .8 7 0 0
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F ,S R M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 8 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .5 0 0 1 .8 2 5 0 2 .0 9 1 .3 5 0 0 2 .3 7 3 1
S u b to ta l: 1 5 .6 9 3 8
D e s c r ip c io n
C . - R E N D IM IE N T O DEL E Q U IP O 8 .0 0 0
D. - COSTO U N IT A R IO /H O R A (A + B + H )/C 1 8 .5 6 3 8 8 .0 0 0 2 .0 7 0 5
D e S C fip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
T u b e ra de PVC 1 1 /4 " ( r o s c a b le ) M L. 5 .3 2 0 0 1 .0 2 0 5 .4 2 6 4
CODOS. N E P L O S .T A P O N .E T C ML 0 .6 0 0 0 1 .0 0 0 0 .6 0 0 0
S u b to ta l: 6 .0 2 6 4
P O R C E N TA JE PARA U T IL ID A D
1 0 .0 0 0 % 0 .8 5 0 2
S u b to ta l: 1 .4 4 2 0
O b s e r v a c io n : IN e . R E G A U A S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 9 .5 3 9 0
O P M IR 2 1 3 0
PROYECTO
t~
• •~ , M . l. M U N I C I P A L I D A D D E G U A Y A Q U IL
~;:I:,~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
<...;..•.•.
,
~ ~ ~ ;/
"
31
R u b ro : 5. 22A No. 32 LLAVE DE PASO 1 /2 " U n id a d : U
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 4 .4 9 3 5
O e s c rip c io n
D e s c rip c io n U n id a d d e M e d id a C o s to p o r U n id a d Consum o C o sto T o la l
L L A V E D E P A S O 1/2" R -W U 2 3 .0 0 0 0 1 .0 0 0 2 3 .0 0 0 0
C O D O S , N E P L O S ,T A P O N ,E T C U 1 .2 0 0 0 1 .0 0 0 1 .2 0 0 0
S u b to ta l: 2 4 .2 0 0 0
G . - T o ta l C o sto U n ita r io D ir e c to D+E+F 2 5 .3 2 3 4
S u b to ta l: 4 .5 1 0 2
O b s e rv a d o n : IN e . R E G A L lA S A P A R R O Q U IA PUNA, P r e c io U n ita r io : USO . 2 9 .8 3 3 5
A probado por
O B R A S P Ú B llC ~ IC IP A lE S
-----------~---_.
lng. ~./'¿,,'J.\), ...'<"):/tlll¡)ión Z.
Je fe d e la U n id a d d e E stu d io y P ro g ra m a ció n
O P M IR 2130
• •~ .. '~ _ M. l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
B A TS A N ITP U N A
: .~ ~ , ~~ D IR E C a O N DE OBRAS P U B L IC A S M U N IC IP A L E S
<::.!f.:::::'" A N A L IS IS D E C O S T O S U N IT A R IO S 32
I R u b ro : 5 .2 2 No. 33 L L A V E D E P A S O 3 /4 "
\
U n id a d : U
I
D escripcion N um . de Personas Jom al Basico F .S .R . M a y o r iz . R egalias C osto Total
G A S FITE R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
Subtatal: 4 .4 9 3 5
O escripcion
C . - R E N D IM IE N TO O E L E Q U IP O 4 .0 0 0
O . - C O S T O U N IT A R IO /H O R A (A +B +H )/C 4 .4 9 3 5 4 .0 0 0 1 .1 2 3 4
LLA V E D E P A S O 3/4" R -W U 2 7 .0 0 0 0 1 .0 0 0 2 7 .0 0 0 0
C O D O S , N E P LO S ,TA P O N ,E TC U 1 .2 0 0 0 1 .0 0 0 1 .2 0 0 0
S ubtotal: 2 8 .2 0 0 0
P O R C E N TA JE P A R A U TILID A D 1 0 .0 0 0 % 3 .0 7 9 0
P O R C E N TA JE P A R A IM P R E V IS TO S 2 .0 0 0 % 0 .6 7 7 4
S ubtotal: 5.2226
O b s e rv a c io n : IN e. R E G A LlA S A P A R R O Q U IA P U N A . P re c io U n ita rio : USO. 3 4 .5 4 5 9
R e s p o n s a b le : H TLR
A p ro b a d o p o r
O P M IR 2 1 3 0
.~ ~ , M . I. M U N IC IP A L ID A D D E G U A Y A Q U IL PROYECTO
;~ W '~ . D lR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
<:::"w.:~ A N A L IS IS D E C O S T O S U N IT A R IO S
I
R u b ro : 5 .2 2 8 N o. 34 LLA V ED E PA SO 1"
B .• M a n o d e O b ra
D escripcion N u m . d e P e rso n a s Jo rn a l B a slco F .S .R . M a y o riz . R e g a lia s C osto T otal
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S ubtotal: 4 .4 9 3 5
D e scrip cio n
e .- R E N D IM IE N T O D E L E Q U IP O 4 .0 0 0
o .~ COSTO U N IT A R IO /H O R A (A + B + H )/C 4 .4 9 3 5 4 .0 0 0 1 .1 2 3 4
D e scrip cio n U nidad de M edida C osto por U nidad C onsum o C osto T otal
LLA V E D E P A S O 1" R -W u 3 2 .0 0 0 0 1 .0 0 0 3 2 .0 0 0 0
C O D O S . N E P LO S .T A P O N .E T C U 1 .2 0 0 0 1 .0 0 0 1 .2 0 0 0
S ubtotal: 3 3 .2 0 0 0
P O R C E N T A JE PARA GASTOS G E N E R A LE S 5 .0 0 0 % 1 .7 1 6 2
P O R C E N T A JE P A R A U T ILID A D 1 0 .0 0 0 % 3 .6 0 4 0
S ubtotaJ: 6 .1 1 3 1
O b s e rv a c ía n : IN e . R E G A U A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 4 0 .4 3 6 4
R e s p o n s a b le : H T LR
A p ro b a d o por
O B R A S P Ú B L l C ~ C 'P A l E S
-j ~g.-~'~'~B';J~:'/¡j;l~(~fij~;
Z.
Jefe de la Unidad de Estudio y Prosramación
O P M IR l1 3 0
(rJ" \. M . l. M U N I C I P A L I D A D DE G U A Y A Q U IL PROYECTO
~ ~ '" f¡~ ' D I R E C C I O N DE OBRAS P U B L IC A S M U N IC IP A L E S
FECHA P A G IN A
'~:jr.:::> A N A L IS IS D E C O S T O S U N IT A R IO S
34
R u b ro : 5. 22E No. 35 LLAVE DE PASO 1 1 /4 " U n id a d : U

D e scrip cio n N u m . d e P e rso n a s Jo rn a l B a sico F .$ .R . M a y o riz . R e g a lia s C o sto T o ta l
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S ubtota1: 4 .4 9 3 5
D e scrip cio n
D . - COSTO U N IT A R IO /H O R A (A .B .~ )/C 4 .4 9 3 5 4 .0 0 0 1 .1 2 3 4
,
D e scrip cio n
I
U n id a d d e M e d id a C o sto p o r U n id a d C o n su m o C o sto T o ta l
LLAVE DE PASO 1 1/4" R . W

! U 3 5 .0 0 0 0 1 .0 0 0 3 5 .0 0 0 0
A C C E S O R IO S y V A R IO S U 1 .2 0 0 0 1 .0 0 0 1 .2 0 0 0
S u b to ta t 3 6 .2 0 0 0
G . - T o ta l C o s to U n ita r io D ir e c to D + E + F 3 7 .3 2 3 4
S ubtota1: 6 .6 4 7 4
O b s e rv a c io n : IN e . R E G A llA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 43.9707
O P M IR 2 IJO
...A - M. l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
~ ;W ¥ D 1R E C C JO N DE OBRAS P U B L IC A S M U N IC IP A L E S
P A G IN A
\~:::,,!!.:::/' A N A L IS IS D E C O S T O S U N IT A R IO S
35
IR u b ro : 5 .1 0 No. 36 DUCHAPARABANO
\
U n id a d : U
D escrlpcion N u m . d e P e rso n a s Jo m a l B a sico F .S .R . M a y o r iz . R e g a lia s C o sto T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D escripcion
D .' C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 3 .0 0 0 2 .9 6 9 0
D escripcion U n id a d d e M e d id a C o sto p o r U n id a d C onsum o C o s to T o ta l
A C C E S O R IO S Y V A R IO S U 1 .2 0 0 0 1 .0 0 0 1 .2 0 0 0
D U C H A D E 1 /2 " X 2 IN C . L L A V E U 1 8 .5 0 0 0 1 .0 0 0 1 8 .5 0 0 0
S u b to ta l: 1 9 .7 0 0 0
G •• T o ta l C o s to U n ita rio D ire c to D + E + F 2 2 .6 6 9 0

S ubtotal: 4 .0 3 7 4
O b s e rv a c io n : [N e . R E G A L lA SA P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 26.7064
A p ro b a d o por
O P M IR 2 1 3 0
"0" ';~. M . l. M U N I C I P A L I D A D D E G V A Y A Q U IL P R O Y E C TO
BATSAN ITPU N A
~ ~ '. ~~ D IR E C C JO N D E O B R A S P U B L IC A S M U N IC IP A L E S
FE C H A D E E N TR E G A P A G IN A
\~ :::!~ '/ A N A L IS IS D E C O S T O S U N IT A R IO S
36
29 ENE 2015
R u b ro : 5 .1 4 N o. 37 R E JILLA CROMADA (IN C .IN S TA LA C IO N ) U n id a d : U
Descripcion Num . de Personas Jornal Basico F .S R M ayoriz. R egalias C osto Total
AYU D AN TES 2.000 1 .5 1 6 0 2 .1 0 1.2300 8.8272
G A S FITE R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4.4935
M AESTR O 0.200 1 .6 2 5 0 2.09 1 .3 5 0 0 0 .9 4 9 3
Subtotal: 1 4 .2 7 0 0
Descripcion
C .' R EN D IM IEN TO D EL EQ U IPO 2.000
D . - C O STO U N ITAR IO /H O R A (A +8+H )/C 1 4 .2 7 0 0 2.000 7 .1 3 5 0
D escripcion U nidad de M edida Costo por Unidad Consum o C osto Total
R EJILLA C R O M AD A PAR A PISO (588) U 8.2000 1.000 8 .2 0 0 0
AC C ESO R IO S Y VAR IO S U 1.5000 1.000 1 .5 0 0 0
Subtota1: 9.7000
G . - T o ta l C o s to U n ita r io D ir e c to D + E + F 18.8345
PO R C EN TAJE PAR A G ASTO S G EN ER ALES 5 .0 0 0 % 0 .6 4 1 7
PO R C EN TAJE PAR A U TILID AD 1 0 .0 0 0 % 1 .7 6 7 6
PO R C EN TAJE PAR A IM PR EVISTO S 2 .0 0 0 % 0.3889
O bservacion: IN e. R EG ALIASA PAR R O Q U IA PU N A. P r e c io U n ita r io : USO. 19.B 329
R e s p o n s a b le : H TLR
O B R A S P O B L lC ~ N I C I P A lE S
-~--------~ .._-
11/8. f¡'-"IJ'u "J,dJalidí.ón Z .
Jefe de la Unidad de Estudio y Progrando
O P M IR 2 1 3 0
.-,A .
~~'wi~ M . I. M U N IC IP A L ID A D
D IR E C C IO N DE OBRAS
DE G U A Y A Q U IL
PROYECTO
'~;:::X;r A N A L IS IS D E C O S T O S U N IT A R IO S
FECHA DE ENTREGA I P A G IN A
I R u b ro : 5 .7 No. 3 8 P U N T OD E A A .S S .
, 29 EN E 2 0 1 5 I 37
U n id a d : U
O e scrip cio n N u m . d e P e rso n a s Jo rn a l B a sico F .S .R . M a yo riz. R e g a lia s C o sto T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 8 .9 0 7 1
D e scrip cio n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 8 .9 0 7 1 0 .4 5 0 1 9 .7 9 3 6
D e scrip cio n U n id a d d e M e d id a C o sto p o r U n id a d C o n su m o C o sto T o ta l
T U B E R IA P V C (V A R IO S D IA M E T .A A .S S .) ML 2 .9 0 0 0 2 .3 0 0 6 .6 7 0 0
C O D O S . N E P L O S .T A P O N ,E T C U 1 .8 0 0 0 1 .0 0 0 1 .8 0 0 0
K A L lP E G A U 0 .2 0 0 0 1 .0 0 0 0 ,2 0 0 0
S u b to ta l: 8 .6 7 0 0
G • ~ T o ta l C o s to U n ita rio D ire c to D + E + F 2 8 .4 6 3 6
P O R C E N T A JE P A R A U T IL ID A D 1 0 ,0 0 0 % 2 .9 8 8 7
S u b to ta l: 5 ,0 6 9 4
O b s e rv a c io n : IN e . R E G A L lA SA P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 3 3 .5 3 2 9
A p ro b a d o por
O P M IR 2 1 3 0
.~ . ''; '' M. l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
~ ;' ~~ D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ ;W ;;... A N A L IS IS D E C O S T O S U N IT A R IO S
,...,',.•.•.
29 ENE 2015 38
R u b ro : 5 .2 8 No. 39 S U M IN IS T R O E IN S T A L A C IO N OE TUBO PVC 0=2" = 50 M M . U n id a d : ML
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz . R e g a rla s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b to ta l: 1 3 .3 2 0 7
D e s c rip c io n
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 1 3 .3 2 0 7 1 6 .0 0 0 0 .8 3 2 5
T U B . P V C R IG . D E S A G U E 2 ", 5 0 M M . ML 2 .0 0 0 0 1 .0 0 0 2 .0 0 0 0
C O D O S , N E P L O S ,T A P O N ,E T C ML 0 .3 0 0 0 0 .5 0 0 0 ,1 5 0 0
K A L lP E G A ML 0 ,1 0 0 0 0 .5 0 0 0 ,0 5 0 0
S u b to ta l: 2 .2 0 0 0
I
D e s c rip c io n
I
U n id a d d e M e d id a O .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
TRANSPORTE D E T U B E R IA MUKM 1 0 .0 0 0 0 .0 0 2 0 1 .0 0 0 0 .0 2 0 0
S u b to ta l: 0 .0 2 0 0
I S u b to ta l:
I 0 .5 4 3 6
I
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 3 .5 9 6 2

I
:~::~Ú :_L~~~~~~E.~
111g. (j'reBorio (j)anclión Z.
J8fe de la U nidad de E studio y P rogram acl6n
O P M IR 2 1 3 0
'D '" \' M .I .M U N I C I P A L I D A D D E G U A Y A Q U l L PROYECfO
{ I{ ~ ' D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~:w>
... .....
' ,"
39
29 EN E 2015
R u b ro : 5 ,2 No, 40 S U M IN IS T R O E IN S T A L A C IO N T U B E R IA P V C , 0 = 4 " = 1 1 0 M M . U n id a d : ML
O e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .S R M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 ,8 2 7 2
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 ,1 0 1 ,2 7 0 0 4 ,4 9 3 5
M AESTRO 0 ,5 0 0 1 ,6 2 5 0 2 .0 9 1 .3 5 0 0 2 .3 7 3 1
S u b to ta l: 1 5 .6 9 3 8
D e s c r ip c io n
e .- R E N D IM IE N T O D E L E Q U IP O 5 ,5 0 0
D ,- COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 5 .6 9 3 8 5 .5 0 0 2 .8 5 3 4
T U B , P V C R IG . D E S A G U E 4 " ,1 1 0 MM. ML 4 .8 0 0 0 1 ,0 0 0 4 .8 0 0 0
C O D O S , N E P L O S ,T A P O N ,E T C ML 0 .7 0 0 0 1 .0 0 0 0 .7 0 0 0
K A L lP E G A ML 0 .1 0 0 0 1 ,0 0 0 0 ,1 0 0 0
$ u b to ta l: 5 .6 0 0 0
D e s c rip c io n U n id a d d e M e d id a O .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
TRANSPORTE D E T U B E R IA MUKM 1 0 .0 0 0 0 .0 0 4 0 1 .0 0 0 0 .0 4 0 0
S u b to ta l: 0 .0 4 0 0
P O R C E N TA JE P A R A IM P R E V IS T O S 2 .0 0 0 % 0 ,1 9 6 2
S u b to ta l: 1 .5 1 2 7
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 1 0 ,0 0 6 2
~ ::~
-:~ ~ ~ :r;v l~ :~ ~ ~
¡ng. c;rcgonoJBancfión Z.
J e fe d e la U n id a d d e E s tu d io y PrOBramatióIi
O P M IR 2 1 3 0
.t~
__ ;. M . l. M U N I C I P A L I D A D D E G U A Y A Q U IL PROYECTO
8A T $A N IT P U N A
~\,.Y!;; D lR E c c ,o N D E o B R A s P u B L Ic A S M U N IC lP A L ~ N A L IS IS DE CO STO S U N IT A R IO S FECHA DE ENTREGA P A G IN A
~ "":'!!./ 40
Rubro: 5.3E No. 41 C A JA lR E G IS T R O /H .S . (0 .7 0 X 0 .8 5 X 1 .0 0 )M CON TAPA Unidad: U

B .• M ano de O bra
Descripcion N um . de Personas Jornal Basico F .SR M ayoriz. Regalías Costo Total
AYUDANTES 2.000 1.5160 2 .1 0 1.2300 8 .8 2 7 2
A LB A N IL 1 .0 0 0 1.5350 2 .1 0 1.2700 4,4935
C A R P IN T E R O 0 .5 0 0 1.5350 2.10 1 .2 7 0 0 2.2468
M AESTRO 0.500 1.6250 2 .0 9 1 .3 5 0 0 2.3731
Subtotal: 17.9406
Descripcion
D. - COSTO U N IT A R IO /H O R A (A +B +H )/C 1 7 .9 4 0 6 0 .2 0 0 8 9 .7 0 3 0
E •• M a te r ia le s
Descripcion Unidad de M edida Costo por Unidad Consum o Costo Total
H O R M IG O N PREM EZCLADO F 'C = 2 8 0 K G /C M 2 . M3 127.6000 0.680 8 6 .7 6 8 0
ACERO DE REFUERZO EN BARRAS FY=4200 KG 1.2200 14.000 1 7 .0 8 0 0

K G /C M 2
ENCOFRADO U 3.0000 2.000 8 .0 0 0 0
P L A T IN A 1 1 /2 " X 118" (3 8 X 3) M M ML 1.4000 5.300 7 .4 2 0 0
M ORTERO M3 9 5 .0 0 0 0 0.100 9 .5 0 0 0
PUNTO DE SO LDADURA U 1 .7 8 0 0 8.000 1 4 .2 4 0 0
Subtata!: 1 4 1 .0 0 8 0
F • - T r a n sp o r te
Descripcion O .M .T . C o sto M 3 T o n /K m Consum o C o sto T o ta l
TR A N SPO R TE D E M A TER IA L 0.000 1.2000 1.000 1.2000
Subtotal: 1.2000
G .- T o ta l C o sto U n ita r io D ir e c to D+E+F 2 3 1 .9 1 1 4
P O R C E N T A JE PARA GASTOS G ENERALES 5.000% 1 1 .5 9 5 6
P O R C E N T A JE PARA U T IL ID A D 10.000% 24.3507
PO R C EN TA JE PA R A IM PR EVISTO S 2.000% 5 .3 5 7 2
Subtotal: 41.3035
O b s e r v a c io n : IN C .EXC A VA C IO N EN C O FR A D O , FU N D ID A ,TA PA C /M A R C O S-C O N TR A M A R C O y P r e c io U n ita r io : USO . 273.2154

ELEM EN TO S D E FIJA C IO N .
Se asume: USO. 273,22

R e s p o n s a b le : H TLR A probado por
O P M 1R 2130
• •_ _
~ ;L " ,i . M. l. M U N IC IP A L ID A D
D lR E C C IO N DE OBRAS
DE G U A Y A Q U lL
PROYECTO
FECHA DE ENTREGA
P A G IN A
" ;~ W ~ " " A N A L IS IS D E C O S T O S U N IT A R IO S

~ ..•.
. , ,,,,,,,,, 41
R u b ro : 5 .9 B No. 42 IN O D O R O BLANCO C /A C C E S O R IO S U n id a d : U
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .$ .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b í a t s l: 8 .9 0 7 1
D e s c r ip c io n
C .• R E N D IM IE N T O D E L E Q U IP O 0 .8 0 0
D .. COSTO U N IT A R IO /H O R A { A + B + H ) /C 8 .9 0 7 1 0 .8 0 0 1 1 .1 3 3 9
O e s c r ip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
In o d o r o L e o ( G a la x ie ) b la n c o u 5 7 .0 0 0 0 1 .0 0 0 5 7 .0 0 0 0
S u b to ta l: 6 4 .0 0 0 0
G • ~ T o ta l C o s to U n ita rio D ire c to D + E + F 7 5 .1 3 3 9
S u b t o t a l: 1 3 .3 8 1 4
O b s e rv a c io n : t N e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 8 8 .5 1 5 2
Se asume: USD. 8 8 .5 2
O B R A SP Ú B L lC A ~ P A lE S
.1 ~ •
¡!,,]. ~f'rL¿.p.rl I d <:)Ll/h)jÓIl Z.

O P M IR 2 1 3 0
••~ M . l. M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
B A T $ A N IT P U N A
~ ;W ~ D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
';'> W "'';'" A N A L IS IS D E C O S T O S U N IT A R IO S 42
,." ,t ••••••
~ 9 ENE 2015
R u b ro : 5 .8 G No. 43 LAVAM ANO S DE M ESO N U n id a d : U
D e s c rip c io n N u m . d e P e rs o n a s Jom al B a s lc o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A $ F IT E R Q 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b ta ta !: 8 .9 0 7 1
D e s c rip c io n
D .• C O S T O U N IT A R IO /H O R A ( A + B + H ) /C 8 .9 0 7 1 0 .8 0 0 1 1 .1 3 3 9
D e S C fip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
A C C E S O R IO S P V C R O S C A B L E S ( V A R IO S ) U 1 .4 5 0 0 1 .0 0 0 1 .4 5 0 0
LAVABO I LAVAM ANO S DE PO RCELANA PARA U 4 0 .0 0 0 0 1 .0 0 0 4 0 .0 0 0 0

EM PO TRAR CO LO RES
S u b to ta l: 4 1 .4 5 0 0
S u b to ta l: 9 .3 6 5 2
O b s e rv a c io n : LAVAM ANO S P A R A E M P O T R A R .: P re c io U n ita rio : USO. 6 1 .9 4 9 1
O P M IR 2 1 3 0
" .~ . M . I. M U N IC IP A L ID A D DE G U A Y A Q U lL PROYECTO
:~'~jt D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\< ~ )' A N A L IS IS D E C O S T O S U N IT A R IO S
,2 9 E N E 2 0 1 5 43
R u b ro : S .8 A No. 44 LLAVE DE LA VAM ANO U n id a d : U
D e s c r ip c io n Num . d e P e rs o n a s J o r n a l B a s ic o F .S R M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
G A S F IT E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
S u b ta ta l: 8 .9 0 7 1
D e s c r ip c io n
D . - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 8 .9 0 7 1 4 .0 0 0 2 .2 2 6 8
LLAVE LAVABO C R U Z (2 2 1 -1 1 P ) U 1 7 .0 0 0 0 1 .0 0 0 1 7 .0 0 0 0
S u b to ta l: 1 8 .2 0 0 0
S u b to ta t 3 .6 3 8 0
O b s e r v a c io n : IN e . R E G A U A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 2 4 .0 6 4 8
O P M IR 2 1 3 0
-a" '~, M . l. M U N I C I P A L I D A D D E G U A Y A Q U IL PROYECTO
:~ . _~ D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
< :,~ :!!.~ . A N A L IS IS D E C O S T O S U N IT A R IO S

29 ENE 2015
1
44
R u b ro : 5 0 3 (2 ) 1 E2 45 H O R M .E S T R U C .lC E M .P O R T .C L - B F 'C = 2 8 0 K G /C M 2 IN C .IN H IB .C O R R O S IO N U n id a d : M3

A . - E q u ip o
D e s c rip c io n N u m e ro d e U n id a d e s P o te n c ia ( H ~ ) C o s to H o ra rio C o s to T o ta l
S u b to ta l: 2 .9 0 0 0
B •- M ano d e O b ra
PEON 5 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 2 2 .0 6 8 0
A L B A N IL 2 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 B .9 B 7 0
C A R P IN T E R O 2 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 8 .9 8 7 0
M AESTRO 0 .3 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 1 .4 2 3 9
S u b to ta l: 4 1 .4 6 5 9
D e s c rip c lo n
C . - R E N D IM IE N T O D E L E Q U IP O O .B O O
D .' COSTO U N IT A R IO /H O R A (A + B + H )/C 4 4 .3 6 5 9 0 .8 0 0 5 5 .4 5 7 4
E • ~ M a te r ia le s ,
,
H O R M IG O N PREM EZCLADO F 'C = 2 B O K G /C M 2 . M3 1 2 7 .6 0 0 0 1 .0 2 0 1 3 0 .1 5 2 0
ENCOFRADO M2 6 .0 0 0 0 1 .0 0 0 6 .0 0 0 0
C U R IN S O L I.B B B KG 1 .7 8 0 0 1 .0 0 0 1 .7 8 0 0
IN H IB ID O R D E C O R R O S IO N LTS 3 3 .0 0 0 0 1 .0 0 0 3 3 .0 0 0 0
S u b to ta l: 1 7 0 .9 3 2 0
F • - T r a n s p o r te
I
TRANSPORTE D E M A T E R IA L
I
M3 0 .0 0 0 6 .0 0 0 0 1 .0 0 0 6 .0 0 0 0
S u b to ta l: 6 .0 0 0 0
G . - T o ta l C o s to U n ita r io D ir e c to D+E+F 2 3 2 .3 8 8 8
P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 1 1 .6 1 9 4
S u b to ta l: 4 1 .3 8 8 4
O b s e r v a c io n : IN e . R E G A L lA S P A R A P A R R O Q u íA PUNA. P r e c io U n ita r io : USO. 2 7 3 .7 7 7 4
Se asume: USO.
O P M IR 2 1 3 0
• •~ , M. l. M U N IC IP A L ID A D DE GUA Y A Q U lL PROYECTO
; ~ 'w t D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~ ;::.x ~ ' A N A L IS IS D E C O S T O S U N IT A R IO S

29 E N E 2015 45
R u b ro : 5 0 4 (1 ) No. 46 ACERO DE REFUERZO EN BARRAS F Y = 4 2 0 0 K G /C M 2 U n id a d : KG
A . - E q u ip o
S u b ta ta l: 1 .3 5 0 0
D e s c rip c io n N u m . d e P e rs o n a s Jom al B e s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
F IE R R E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .3 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 1 .4 2 3 9
S u b to ta l: 1 9 .1 5 8 2
D e s c rip c io n
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 2 0 .5 0 8 2 6 0 .0 0 0 0 .3 4 1 8
ACERO DE REFUERZO EN BARRAS FY=4200 KG 1 .2 2 0 0 1 .0 2 0 1 .2 4 4 4

K G /C M 2
V A R IO S KG 0 .2 0 0 0 1 .0 0 0 0 .2 0 0 0
S u b to ta l: 1 .4 4 4 4
ACERO DE REFUERZO K G /K M 1 0 .0 0 0 0 .0 1 6 0 1 .0 2 0 0 .1 6 3 2
S u b to ta t: 0 .1 6 3 2
S u b to ta l: 0 .3 4 7 2
O b se rv a d o n : I N C .R E G A L lA S PARA P A R R O Q U IA PUNA. 'P r e c i o U n i t a r i o : USO. 2 .2 9 6 6
O P M IR 2 1 3 0
-e'- \' M .I .M U N I C I P A L I D A D D E G U A Y A Q U I L
PROYECTO
{ ~~ D lR E C C IO N DE OBRAS PUBUCAS M U N IC IP A L E S
P A G IN A
'~::Jr.:;:/ > A N A L IS IS D E C O S T O S U N IT A R IO S 46
R u b ro : 3 0 7 -2 (1 )W No. 47 E X C A V A C IO N y RELLENO PARA ESTRUCTURAS IN C .D E S A L ./E N T IB .lB O M B U n id a d : M3

A . - E q u ip o
BO M BA DE AG UA DE 3" 0 .5 0 0 0 .0 0 2 .7 0 0 0 1 .3 5 0 0
COM PACTADOR PESADO MANUAL 0 .5 0 0 0 .0 0 2 .5 5 0 0 1 .2 7 5 0
RETROEXCAVADORA 1 .0 0 0 0 .0 0 3 2 .0 0 0 0 3 2 .0 0 0 0
S u b to ta l: 3 4 .6 2 5 0
PEON 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 6 .6 2 7 2
C A R P IN T E R O 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
O P .R E T R O E X C A V A D O R A 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 1 0 0 5 .0 6 6 1
S u b to ta t: 3 1 .6 4 9 6
D e s c rip c io n
D . - C O S T O U N IT A R IO /H O R A (A + B + H )/C 6 6 .2 7 4 6 1 5 .0 0 0 4 .4 1 6 3
C A S C A J O M E D IA N O M3 3 .2 0 0 0 0 .5 2 0 1 .6 6 4 0
E N T IB A D O DE MADERA M2 2 .0 0 0 0 1 .0 0 0 2 .0 0 0 0
S u b to la !: 3 .6 6 4 0
D e s c rip c io n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
D E S A LO JO D E M A T E R IA L M 3 /K M 8 .0 0 0 0 .1 8 3 2 0 .7 8 0 1 .1 4 3 2
M A T E R IA L D E C A S C A JO M 3 /K M 1 0 .0 0 0 0 .2 1 9 6 0 .5 2 0 1 .1 4 1 9
S u b to ta l: 2 .2 8 5 1
S u b to ta l: 1 .8 4 6 5
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 1 2 .2 1 4 0
O P M IR 2 1 3 0
"o:. ~ ,M .I .M U N I C I P A L I D A D D E G U A Y A Q U I L PROYECTO
{ f:~ D I R E C C I O N D E O B R A S P U B L IC A S M U N IC IP A L E S
FECHA DE ENTREGA
,~ >~/
P A G IN A
" .•. . 47
,
29 E N E 2015
R u b ro : 2 .9 No. 48 R E P L A N T IL L O E = 0 .0 5 M . F 'C = 1 4 0 K G /C M 2 . U n id a d : M2
D e s c rip c io n N u m . d e P e rs o n a s J o m a l B a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
PEON 3 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 1 3 .2 4 0 8
A L B A N IL 1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 8 .6 8 3 6
D e s c rip c io n
C .' R E N D IM IE N T O D E L E Q U IP O 1 8 .0 0 0
D ., C O S T O U N IT A R IO /H O R A (A + B + H )/C 1 8 .6 8 3 6 1 8 .0 0 0 1 .0 3 8 0
H O R M IG O N P R E M E Z C L A D O F 'C = 1 4 0 K G /C M 2 . M3 9 3 .9 0 0 0 0 .0 5 0 4 .6 9 5 0
ENCOFRADO M2 1 .2 0 0 0 0 .2 0 0 0 .2 4 0 0
S u b to ta l: 4 .9 3 5 0
S u b to ta l: 1 .0 6 3 8
O b s e r v a c io n : I N e . R E G A llA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 7 .0 3 6 7
O P M IR 2 1 3 0
,.c;. \- M ,L M U N JC IP A L ID A D DE G U A Y A Q U IL PROYECTO
: . ~ '. ) D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~ : : . ~ : : / ' A N A L IS IS D E C O S T O S U N IT A R IO S
48
29 ENE 2015
R u b ro : 3 .2 7 No. 49 E N L u C ID O E IM P E R M E A B IL lZ A C IO N U n id a d : M 2
D e s c rip c io n
I
N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
A lB A N IL 1 .0 0 0 1 .5 3 6 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .2 7 0 0
D e s c rip c io n
D . - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 4 .2 7 0 0 3 .0 0 0 4 .7 5 6 7
i
$ IK A 1 KG 1 .2 6 0 0 0 .7 0 0 0 .8 8 2 0
A C C E S O R IO S Y V A R IO S M2 0 .5 0 0 0 0 .3 0 0 0 .1 5 0 0
CEM ENTO T IP O GU KG 0 .1 4 0 0 1 0 .0 0 0 1 .4 0 0 0
A R E N A C O R R IE N T E F IN A M3 1 1 .0 0 0 0 0.030 0 .3 3 0 0
AGUA M3 2 .1 0 0 0 0 .0 2 0 0 .0 4 2 0
S u b to ta l: 2 .8 0 4 0
S u b to ta l: 1 .3 4 6 4
O b s e rv a c io n : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 8 .9 0 6 9
O P M IR 2 1 3 0
:~wt
.•~
\~::::!f::/'
M . I. M U N IC IP A L ID A D D E G U A Y A Q U IL
D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
P R O Y E C TO
G
BATSANITPUNA
P A G IN A
49
Rubro: 5.24 No. 50 TANQ UE RESERVaRlO O E 500 LTS Unidad: U

Descripcion Num . de Personas Jornal 8asico F.S.R. M ayoriz. Regalías Costo Total
AYUDANTES 2.000 1.5160 2.10 1.2300 8.8272
GASFITERO 1.000 1.5350 2.10 1.2700 4.4935
Subtotal: 13,3207
Descripcion
e .. RENDIM IENTO DEL EQUIPO 0.500
D .• COSTO UNITARIO/HORA (A +B +H )/C 13.3207 0,500 26.6414
E . - M ateriales
Descripcion ,
UnIdad de M edida Costo por Unidad Consum o Costo Total
ACCESORIOS Y VARIOS U 2.0000 1.000 2.0000
TANQUE DE AGUA DE 500 LTS. U 86.0000 1.000 86.0000
Subtotal; 8 8 .0 0 0 0
G • - T otal C osto U nitario D irecto D + E + F 114.6414
PORCENTAJE PARA GASTOS GENERALES 5.000% 5.7321

PORCENTAJE PARA UTILIDAD 10.000% 12.0373
PORCENTAJE PARA IM PREVISTOS 2.000% 2.6482
Subtalal: 20.4176
O bservacion: IN e. R E G A LlA SA PA R R O Q U IA P U N A . P recio U n itario: USO . 135.0590
R esponsable:
HTLR Aprobado por
O P M IR 2130
"C" '~- M . l. M U N IC IP A U D A D D E G U A Y A Q U IL PROYECTO
BATSAN ITPU N A
:~, J.i~ D IR E C C lO N D E O B R A S P U B L IC A S M U N IC IP A L E S
FE C H A D E E N TR E G A P A G IN A
'~ :jr/ A N A L IS IS D E C O S T O S U N IT A R IO S
50
R ubro: 220(1 ) N o. 51 C H A R LA S D E C O N C IE N C IA C IO N U n id a d : U
Descripcion Num . de Personas Jornal Basico F.S.R . M ayoriz. R egalias Costo Total
AYU D AN TES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
C APAC ITO R 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 1 0 0 5 .0 8 8 1
Descripcion
e .. R EN D IM IEN TO D EL EQ U IPO 1 .0 0 0
o .- C O STO U N ITAR IO /H O R A (A+B+H )/C 9 .5 0 1 7 1 .0 0 0 9 .5 0 1 7
Descripcion U nidad de M edida C osto por U nidad Consum o C osto Total
H O JAS. M AR C AD O R ES Y BO R R AD O R ES G Bl 1 5 .0 0 0 0 1 .0 0 0 1 5 .0 0 0 0
Subtotal: 1 5 .0 0 0 0
PO R C EN TAJE PAR A G ASTO S G EN ER ALES 5 .0 0 0 % 1 .2 2 5 1
PO R C EN TAJE PAR A U TILID AD 1 0 .0 0 0 % 2 .5 7 2 6
PO R C EN TAJE PAR A IM PR EVISTO S 2 .0 0 0 % 0 .5 6 6 0
O b s e rv a c io n : P re c io U n ita rio : USO. 2 8 .8 6 5 1
R e s p o n s a b le : H TlR
O P M IR 2 1 3 0
'0" \ M .I .M U N I C lP A L lD A D D E G U A Y A Q U J L PROYECTO
;.~-~t D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
<:Jr;t A N A L IS IS D E C O S T O S U N IT A R IO S
FECHA DE ENTREGA
29 EN E 2015
P A G IN A
51
R u b ro : 1 ,3 9 No. 52 P R O T E C C IO N P A R A T R A B A J A D O R Unidad: U
Descripcion
C • R E N D IM IE N T O D E L E Q U IP O 1,000
D • C O S T O U N IT A R IO /H O R A (A+B+H)/C 0.0000 1 .0 0 0 0 .0 0 0 0
E . - M a t e r ia le s
Descripcion Unidad de Medida Costo por Unidad Consumo Costo Total
CASCO U 6.0000 1.000 6,0000

BOTAS DE CAUCHO PAR 8 .0 0 0 0 1,000 8 .0 0 0 0
GUANTES DE CUERO PAR 3.6000 1.000 3,6000

T A P O N A U R IC U L A R PAR 2,0000 1,000 2,0000
M A S C A R IL L A D E S C A R T A B L E U 0,2000 5,000 1,0000
C H A L E C O R E F L E C T IV O (P L A S T IC O ) U 4 .6 0 0 0 1.000 4 .6 0 0 0
Sub.total: 25.2000
G • - T o t a l C o s t o U n it a r io D ir e c t o D+E+F 25,2000
P O R C E N T A JE PARA G ASTO S G ENERALES 5.000% 1,2600

P O R C E N T A JE P A R A U T IL ID A D 10.000% 2,6460
P O R C E N T A JE P A R A IM P R E V IS T O S 2.000% 0.5821
Subtotal: 4.4881
O b servad on : IMPLEMENTOS PARA PROTECCION D E L TRABAJADOR. P r e c io U n it a r io : USO . 29,6881
Responsable: HTLR
A probado por
O P M IR 2130
"C : \' M .L M U N I C I P A L lD A D D E G U A Y A Q V I L PROYECTO
{ ~. D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~:£;Y . A N A L IS IS D E C O S T O S U N IT A R IO S
FECHA DE ENTREGA
29 ENE 2015
P A G IN A
52
R u b ro : 7 1 0 -(1 )2 No. 53 C IN T A S P L A S T IC A S D E S E G U R ID A D (C O L O R R E F L E C T IV O ) U n id a d : ML
i
D e s c rlp c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S R M a y o r lz . R e g a rla s C o s to T o ta l
AYUDANTES
I
I
1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 5 .3 6 2 9
D e s c rip c io n
e .. R E N D IM IE N T O D E L E Q U IP O 5 0 .0 0 0
D .' COSTO U N IT A R IO /H O R A (A + B + H )/C 5 .3 6 2 9 5 0 .0 0 0 0 .1 0 7 3
C IN T A P L A S T IC A D E S E G U R ID A D CO LO R ML 0 .0 9 0 0 1 .0 5 0 0 .0 9 4 5
R E F L E C T IV O
S u b to ta l:
S u b ta ta l: 0 .0 3 6 0
O b s e rv a c io n : IN e . R E G A U A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 0 .2 3 7 7

I
I Se asume: USO. 0 .2 4
R e s p o n s a b le : HTLR i A p ro b a d o por
O B R A S P O B L IC ~ A L E S
-j ~B.-7;F~i(~/~~
{jj;/;;r~l;;Z~.
J e le d e la U n id a d d e E s tu d io y P ro g ra m fd ó ll
O P M IR 2 1 3 0
"C'- '~- M . l. M V N I C I P A L I D A D DE G U A Y A Q U IL P R O V E C fO
:~ , ~~~ D 1 R E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~::jr.:7 A N A L IS IS D E C O S T O S U N IT A R IO S
53
?Q ENE 2015
R u b ro : 7 1 0 -(1 )1 No. 54 S E N A L E S L U M IN O S A S D E P R E V E N C IO N U n id a d : ML
D e scrip cio n N u m . d e P e rso n a s Jo rn a l B a sico F .S R M a y o riz . R e g a lia s C o sto T o ta l
PEON 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
E L E C T R IC IS T A
I
1 .0 0 0 1 .5 3 5 0 2 .1 0 1 .2 7 0 0 4 .4 9 3 5
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
S u b to ta l: 1 4 .2 7 0 0
D e scrip cio n
D . - C O S T O U N IT A R IO /H O R A (A + 8 + H )/C 1 4 .2 7 0 0 2 .5 0 0 5 .7 0 8 0
D e s c rip c io n U n id a d d e M e d id a C o sto p o r U n id a d C o n su m o C o sto T o ta l
FO C O 100W U 0 ,7 8 0 0 1 .0 0 0 0 .7 8 0 0
ELEM ENTO S D E F IJA C IO N U 5 .0 0 0 0 0 .4 0 0 2 .0 0 0 0
CABLETW #10AW G ML 0 .9 0 0 0 2 .0 0 0 1 .8 0 0 0
S u b to ta l: 4 .5 8 0 0
S u b to ta l: 1 .8 3 2 2
O b s e r v a c io n : E L E M E N T O S D E F IJA C IO N IN C . S O P O R T E / P A R A N T E D E M A D E R A H = 1 .2 A 1 .5 M . P r e c io U n ita r io : USO. 1 2 .1 1 9 9

C O N B A S E P L A S T JC A P R O T E C T O R A P A R A F O C O Y C A B L E .
~ ~ :~ _ ~ ~ ~ .L .l.~ ~ ~ ~ L E S
1118' f,;'r"11'''' u .Jju ,,,;}iólI ¿

Jefe d e la U n id ad d e E stJJd io y P ro g ram ad ó tl
O P M IR 2 1 3 0
M . J. M U N IC IP A L ID A D D I! G U A Y A Q U IL P R O Y E C fO REFEREN17
O IR o O B R A S P Ú B L IC A S M U N IC IP A L E S FECHA DE ENTREGA I P A G IN A
I
A N Á L IS IS D E C O S T O S U N IT A R IO S
FECHA' 29 E N E 2 0 1 5
R u b ro : D e s c rip c ió n :
7 1 0 -(1 )3 PARANTE DE MADERA C O N D A D O D E H .S . U
A .- E Q U IP O N ú m e ro d e I P o te n c ia I C o s to C o s to
I U n id a d e s HP H o ra rio I T o ta l/h
CONCRETERA UN SACO 0 .5 0 3 ,6 0 1 ,8 0
T O T A L A .- 1 ,8 0
B .- M A N O D E O B R A No. de J o rn a l F .B .R . R e g a lia s y C o s to
P e rs o n a s B á s ic o /h M a o ra c ió n O tro s T o ta l/h
PEON 2 ,0 0 1 ,5 1 6 0 2 .1 0 0 0 1 .2 3 0 0 8 .8 3
A L B A N IL 1 .0 0 1 ,5 3 5 0 2 .1 0 0 0 1 ,2 7 0 0 4 .4 9
M AESTRO 0 .3 0 1 .6 2 5 0 2 ,0 9 0 0 1 ,3 5 0 0 1 ,4 2
T O T A L B .- 1 4 .7 4
I
I
C .- R E N D IM IE N T O D E L E Q U IP O , 4 .0 0 0 0 IC o s to H o ra rio T o ta l A + B 1 6 ,5 4
1
D .- C O S T O U N IT A R IO S IN M A T E R IA L N I1 T R A N S P O R T E (A + B )fC 4 .1 4
,
E .- M A T E R IA L E S U n id a d e s d e P re c io U n i- C onsum o C o s to
1
m e d id a ta rio (C o s to ) T o ta l
C A ~ A R O J IZ A U 2 .1 5 0 ,5 0 1 .0 8
ENCOFRADO U 0 ,4 0 1 ,0 0 0 .4 0
E S M A L T E V A R IO S C O L O R E S G LN 1 3 ,0 0 0 .0 2 0 ,2 9
C E M E N T O T IP O KG 0 ,1 4 5 .0 0 0 ,7 0
P IE D R A # 4 M3 9 .8 0 0 ,0 1 0 .1 3
A R E N A C O R R IE N T E F IN A M3 1 1 .0 0 0 ,0 1 0 .1 2
AGUA M3 2 ,1 0 0 ,0 1 0 .0 2
L A M IN A R E F L E C T IV A GRADO IN G E N IE R IA
, M2 1 8 ,5 0 0 ,1 2 0 2 .2 2
I TOTAL E .- 4 ,9 5
F .- T R A N S P O R T E U N ID A D D .M .T . C o s to u n i- C onsum o C o s to
ta rio I Km. U n ita rio
I
I TOTAL F .- 0 ,0 0
G .- C O S T O U N IT A R IO D IR E C T O (D + E + F I! 9 ,0 8 7
C O S T O S IN D IR E C T O S
H .- P O R C E N T A J E PARA GASTOS G ENERALES •• ----------... -----'5% 0 ,4 5 4 3
1 .- P O R C E N T A J E P A R A U T IL ID A D ¡na. gregario (]3anc[¡ón Z . 1 0 ,;,
0 ,9 5 4 1
J .-P O R C E N T A J E P A R A IM P R E V IS T O S J e fe d e la U n id a d d e -E s lu d io y P ro g ra m a c fó ll 2 % 0 .2 0 9 9
N .- P R E C IO U N IT A R IO TOTAL (G + H + I) 1 0 ,7 0
0 .- O B S E R V A C IO N E S : PARANTE IN C .: 2 F IL A S 2 0 C M / C /U D E C IN T A R E F L E C T IV A GRADO IN G E N IE R IA
E L R E S T O P IN !A D O , D A D O (3 0 X 3 0 X 1 5 )C M . DE ACUERDO A L D IS E ~ O QUE
IN D IC A N LO S PLANO S. IN C R E G A L lA S P A R A P A R R O Q U IA S .
I S e A sum e $. 1 0 ,7 0
HTLR.
• •~ . M . l. M U N I C I P A L I D A D DE G U A Y A Q U IL PROYECTO
; . ~ 'W ; D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A U S
P A G IN A
'~ :.~ .!f:::/' A N A L IS IS D E C O S T O S U N IT A R IO S
R u b ro : 1. 42A No. 56 TANQUES M E T A L lC O S DE 55 G ALO NES CON C IN T A R E F L E C T IV A U n id a d : U
O e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F ,S .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
S u b to ta t: 4 .4 1 3 6
D e s c r ip c io n
C .• R E N D IM IE N T O D E L E Q U IP O 1 .0 0 0
O . - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 4 .4 1 3 6 1 .0 0 0 4 .4 1 3 6
D e s c r ip c io n U n id a dd e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
E S M A L T E V A R IO S C O L O R E S ( S P R .) G LN 1 3 .0 0 0 0 0.070 0 .9 1 0 0
T A N Q U E M E T A L lC O 5 5 G L N S U 1 0 ,0 0 0 0 1 .0 0 0 1 0 .0 0 0 0
L A M IN A V IN Y L R E F L E C T IV AG R A D O IN G E N IE R IA M2 1 8 .5 0 0 0 0 .6 0 0 1 1 .1 0 0 0
(C O L O R E S )
S u b to ta l: 2 2 .0 1 0 0
P O R C E N T A J E P A R A IM P R E V IS T O S 2 .0 0 0 % 0 .6 1 0 4
S u b to ta l: 4 .7 0 6 1
O b s e r v a c io n : IN e . R E G A U A S A P A R R O Q U IA P .Y N A . P r e c io U n ita r io : USO. 3 1 .1 2 9 6
O P M IR 2 1 3 0
"C " '~- M .L M U N I C I P A L lD A D D E G U A Y A Q U I L PROYECTO
{ ~} D lR E C C IO N DE OBRAS P U B L IC A S M V N IC IP A L E S
'< ~ ; : / A N A L IS IS D E C O S T O S U N IT A R IO S
2
R u b ro : 7 1 0 -(1 )4 No. 57 C O N S T R U C C IO N E IN S T A L A C ./L E T R E R O - M E T A L .R E F L E C T lV /S E N A L . dad: M 2
A • w E q u ip o
D e s c r ip c io n N u m e r o d e U n id a d e s P o te n c ia ( H P ) C o s to H o r a r io C o s to T o ta l
S u b to ta l: 0 .6 7 5 0
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .$ .R . M a y o r iz . R e g a lia s C o s to T o ta l
,
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
M AESTRO 0 .2 0 0 1 .6 2 5 0 2 .0 9 1 .3 5 0 0 0 .9 4 9 3
M E C A N IC O SO LDADO R 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 5 0 0 5 .1 2 8 1
S u b to ta l: 1 0 .4 9 1 0
D e s c rip c io n
D . - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 1 .1 6 6 0 0 .7 0 0 1 5 .9 5 1 4
D e s c r ip c io n U n id a dd e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
A N T IC O R R O S IV O CROM ATO 5 ( C O .) G LN 1 4 .8 5 0 0 0 .0 5 0 0 .7 4 2 5
ESM ALTE P IN C E L A D A V A R IO S COL G LN 1 1 .0 0 0 0 0 .0 5 0 0 .5 5 0 0
ELEM ENTO S DE F IJ A C IO N M2 1 .0 0 0 0 1 .0 0 0 1 .0 0 0 0
PLANCHA 1/16" M2 1 6 .1 0 0 0 1 .0 2 0 1 6 .4 2 2 0
L A M IN A V IN Y L R E F L E C T IV A GRADO IN G E N IE R IA M2 1 6 .5 0 0 0 1 .5 0 0 2 7 .7 5 0 0
(C O L O R E S )
S u b to ta l: 4 6 .4 6 4 5
P O R C E N TA JE PARA IM P R E V IS T O S 2 .0 0 0 % 1 ,4 4 1 8
S u b to ta l: 1 1 .1 1 6 0
O b s e rv a c io n : LETRERO IN C .S U J E C IO N CON PLACAS Y P E R N O S .F O N D O y LETRAS C /L A M IN A P re c io U n ita rio : USO. 7 3 .5 3 1 4

R E F L E C T IV A , AL REVERSO P IN T A D O DE ACUERDO A L D IS E N O EN PLANO S.
O B R A S P O B L IC ~ IP A L E S
•••••• M~ ••• ,
In!!, qrcilQn'9 fJJandión Z.

~ e ~ é ! 1 l l U n 1 lla l!li& [ $ l d i l > t i'lNvg¡a¡ad!I
O PM 1R 2130
.'a " \' M .l . M U N IC IP A L ID A D D E G U A Y A Q V lL PROYECTO
~ '" ~; D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'< ! : / A N A L IS IS DE CO STO S U N IT A R IO S
3
29 ENE 2015
Rubro: 6.48 No. 58 S U M IN E IN S T A L DE TUBO M E T A L /C a NEGRO CUADRADO DE 2"
Unidad: ML
A • - E q u ip o
D escripcion N um ero de U nidades Potencia (H P) C osto H orario C osto Total
C O R T A D O R A -D O B L A D O R A 0.200 0.00 1.3500 0.2700
D escripcion N um . de Personas Jornal B asieo F.S.R . M ayoriz. R egalias C osto Total
AYUDANTES 1.000 1.5160 2.10 1 .2 3 0 0 4 .4 1 3 6
M AESTRO 0.200 1.6250 2.09 1.3500 0.9493
M E C A N IC O SO LDADO R 1 .0 0 0 1.7120 2.09 1.5500 5.1281
Subtotal: 10.4910
Descripcion
C . - R E N D IM IE N T O D E L E Q U IP O 4.000
D . - C O S T O U N IT A R IO /H O R A (A + B + H )IC 10.7610 4.000 2.6903
H O R M IG O N P R E M E ZC LA D O F'C =180 K G /C M 2. M3 111.5000 0,006 0.6690

ESM ALTE V A R IO S CO LO RES (S P R .) G LN 0.010
13.0000 0.1300
A N T IC O R R O S IV O CROM ATO 5 (C O .) G LN 14.8500 0.010 0.1485
ELEM ENTO S D E F IJ A C IO N U 0.5000 1.000 0.5000
TUBO NEGRO CUADRADO DE 2" X 2M M ML 3.0000 1.000 3 .0 0 0 0
Subtotal: 4.4475
G • - T o ta l C o sto U n ita r io D ir e c to D+E+F 7 .1 3 7 6
P O R C E N TA JE PARA GASTOS G ENERALES 5.000% 0 .3 5 6 9
P O R C E N TA JE P A R A U T IL ID A D 10,000% 0.7494
P O R C E N TA JE P A R A IM P R E V IS T O S 2.000% 0.1649
Subtotal: 1.2712
O b servacio R : P A R A N T E C O N TU B O C U A D R A D O IN e. D A D O -H ,S . S U JE C C rO N D E A C U E R D O A l P r e c io U n ita r io : USO . 8.4088

D IS E N O E N lO S PLANOS.
Se asume: USO, 8.41

R e s p o n s a b le : HTLR Aprobado por
O BRAS P Ú B L I C ~ 'P A L E S
_ ... _---- ... _ .....••.•.

¡na, qrcBon'o cBallcfi6n Z.
ProgramacI6tJ
J e fe d e la U n id a d d e E S tu d io y
O P M IR 2130
.. D '-' '~ - M . L M V N IC IP A L ID A D DE G U A Y A Q U IL P R O Y E C fO
;~ '. r!:~ D IR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
'~ ::jr;.- A N A L IS IS D E C O S T O S U N IT A R IO S
4
29 E N E 201S
R u b ro : 2 2 0 (3 ) No. 59 VO LANTES IN F O R M A T IV A S
U n id a d : U
B • M M a n o d e O b ra
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz . R e g a lía s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
S u b to ta l: . 4 .4 1 3 6
D e s c r ip c io n
e .- R E N D IM IE N T O D E L E Q U IP O 1 0 0 .0 0 0
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 4 .4 1 3 6 1 0 0 .0 0 0 0 .0 4 4 1
V O lA N T E S IN F O R M A T IV A S U 0 .0 4 0 0 1 .0 0 0 0 .0 4 0 0
S u b to ta l; 0 .0 4 0 0
S u b to ta l: 0 .0 1 4 9
O b s e rv a c io n : IN e . R E G A llA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 0 .0 9 9 1
O P M IR 2 1 3 0
"D " ~ ,M .I .M U N I C I P A L I D A D D E G U A Y A Q U lL PROYECTO
;;;~ ~~ D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
\~ ::~ .~ / A N A L IS IS D E C O S T O S U N IT A R IO S
29 EM E 2015 5
R u b ro : 2 2 0 (4 ) No. 60 R E U N IO N C O N L A C O M U N ID A D U n id a d : U
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F . S . R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 1 .2 3 0 0 4 .4 1 3 6
C A P A C IT O R 1 .0 0 0 1 .7 1 2 0 1 .5 1 0 0 5 .0 8 8 1
S u b t o t a l: 9 .5 0 1 7
D e s c r ip c io n
D .' COSTO U N IT A R IO /H O R A (A + B + H )/C 9 .5 0 1 7 0 .2 5 0 3 8 .0 0 6 8
D e s c r ip c io n U n id a d ~ e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
H O JA S , M A R C A D O R E S Y BORRADORES GBl 1 5 .0 0 0 0 1 .0 0 0 1 5 .0 0 0 0
S u b t o t a l: 1 5 .0 0 0 0
$ u b t o t a l: 9 .4 4 0 2
O b s e r v a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 6 2 -4 4 5 9
Se asume: USO. 6 2 ,4 5
H T lR A p ro b a d o por
O B R A SP Ú B L lC ~ P A lE S
m ~ •.•
Jug, y'rcgori" 'llanclÍón Z.

J e fe d e la U n id a d d e e 5 'lu d io y Progtamad6n
r
O P M IR 2 1 3 0
,.a " \' M .I .M V N I C I P A L I D A D D E G V A Y A Q U I L I
PROYECTO
: ~ '. ~~ D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
< :'W ";'"

> •••• " •••••
6
R u b ro : 2 0 5 (2 ) No. 61 CONTROL Y M O N IT O R E O D E M A T E R IA L P A R T IC U L A D O ESTAC
A . - E q u ip o
M E D ID O R D E P A R T IC U L A S 1 .0 0 0 0 .0 0 1 5 0 .0 0 0 0 1 5 0 .0 0 0 0
S u b to ta l: 1 5 0 .0 0 0 0
D e s c r ip c io n N u m . d e P e rs o n a s J o r n a l B a s ic o F .S .R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 2 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 8 .8 2 7 2
T E C N IC O A M B IE N T A L 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 1 0 0 5 .0 8 8 1
S u b to ta l: 1 3 .9 1 5 3
D e s c r ip c io n
D. - COSTO U N IT A R IO /H O R A ( A + B + H ) /C 1 6 3 .9 1 5 3 1 .0 0 0 1 6 3 .9 1 5 3
A C C E S O R IO S U 1 0 .0 0 0 0 1 .0 0 0 1 0 .0 0 0 0
S u b ta ta !: 1 0 .0 0 0 0
D e s c r lp c io n U n id a d d e M e d id a D .M .T . C o s to M 3 T o n /K m C onsum o C o s to T o ta l
TRANSPORTE D E E Q U IP O S 0 .0 0 0 1 5 .0 0 0 0 1 .0 0 0 1 5 .0 0 0 0
S u b to ta l: 1 5 .0 0 0 0
G . - T o ta l C o s to U n ita rio D ire c to D + E + F 1 8 8 .9 1 4 9
S u b to ta l: 3 3 .6 4 5 7
O b s e rv a c io n : IN C . R E G A L 1 A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 2 2 2 .5 6 0 8
O PM 1R 2130
t '~ M . I. M V N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
\ , , I" ~ D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A ~ E S
< ::~ ,:!!~ .A N A L I S I S D E C O S T O S U N I T A R I O S

29 ENE 2015' 7
R u b ro : 217 (1 ) No. 62 CONTROL Y M O N IT O R E O DE R U ID O

U n id a d : ESTAC
A . - E q u ip o
D e s c r ip c io n N u m e r o d e U n id a d e s P o te n c ia ( H P ) C o s to H o r a r io C o s to T o ta l
SONOM ETRO D IG IT A L 1 .0 0 0 0 .0 0 3 6 .0 0 0 0 3 6 .0 0 0 0
S u b to ta l: 3 6 .0 0 0 0
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
T E C N IC O A M B IE N T A L 1 .0 0 0 1 .7 1 2 0 2 .0 9 1 .5 1 0 0 5 .0 8 8 1
S u b to ta l: 9 .5 0 1 7
D e s c r ip c io n
C . - R E N D IM IE N T O DEL E Q U IP O 1 .3 0 0
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 4 5 .5 0 1 7 1 .3 0 0 3 5 .0 0 1 3
O e s c r ip c io n U n id a d d e M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
A C C E S O R IO S U 2 .0 0 0 0 1 .0 0 0 2 .0 0 0 0
S u b t a t a l: 2 .0 0 0 0
S u b to ta l: 6 .5 8 9 9
O b s e rv a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 4 3 .5 9 1 0
A p ro b a d o por
O B R A SP ( J B l 1 C A ~ A l E S
"j ~,q.-C;;~~¡]£~/~,-'
~-;/;:{ró.;Z:'
J e fe d e la U n id a d d e E s lu d io y P ro g ra m a d iln
O P M IR 2 1 3 0
".,A- PROYECTO
~ ;W ~
M .l . M V N IC IP A L ID A D D E G U A Y A Q U IL
D IR E C C IO N D E O B R A S P U B L IC A S M U N IC IP A L E S
\< !!.:~ > A N A L IS IS D E C O S T O S U N IT A R IO S

8
R u b ro : 1 .4 8 No. 63 A L Q U IL E R DE B A T E R IA S A N IT A R IN S E R V IC IO P U B L IC O
U n id a d : U /M E S
A o. E q u ip o
D e s c r lp c io n N u m e ro d e U n id a d e s P o t e n c ia (H P ) C o s to H o r a r io C o s to T o ta l
B A T E R IA S A N IT A R IA (A L a .) 1 .0 0 0 0 .0 0 1 0 2 .0 0 0 0 1 0 2 .0 0 0 0
S u b t o t a l: 1 0 2 .0 0 0 0
D e s c r ip c io n N u rh . d e P e rs o n a s J o r n a l B a s ie o F . S . R . M a y o r iz . R e g a r ia s C o s to T o ta l
PEON 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
S u b t o t a l: 4 .4 1 3 6
D e s c r ip c io n
. I
C. - R E N O IM IE N T O DEL E Q U IP O 1 .0 0 0
'1
D ". COSTO U N IT A R IO /H O R A (A + B + H )/C 1 0 6 .4 1 3 6 1 .0 0 0 1 0 6 .4 1 3 6
G • - T o ta l C o s to U n ita rio D ire c to D+E+F 1 0 6 .4 1 3 6
P O R C E N TA JE PARA IM P R E V IS T O S " 2 .0 0 0 % 2 .4 5 8 2
S u b t o t a l: 1 8 .9 5 2 3
O b s e rv a c io n : IN C . R E G A U A S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 1 2 5 .3 6 5 9
O P M IR 2 1 3 0
" .~•• , \: M . 1 . M U N IC IP A L ID A D D E G U A Y A Q U IL PROYECTO
: ~ 'I - ~~. D lR E C C IO N DE OBRAS P U B L IC A S M U N IC IP A L E S
< :¥...•.."./" " ..

2 9 ENE 2015 1
R u b ro : 1 .4 2 No. 64 T A N Q U E S M E T A L lC O S D E 5 5 G A L O N E S
U n id a d : U
B . - M ano d e O b ra
D e s c r ip c io n Num . de P e rs o n a s J o rn a l B a s ic o F . S . R . M a y o r iz . R e g a lia s C o s to T o ta l
AYUDANTES 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
S u b to ta l: 4 .4 1 3 6
D e s c r ip c io n
D .• COSTO U N IT A R IO /H O R A (A + B + H )/C 4 .4 1 3 6 0 ,6 0 0 7 .3 5 6 0
D e S C f ip c io n U n id a d de M e d id a C o s to p o r U n id a d C onsum o C o s to T o ta l
ESM ALTE V A R IO S CO LO RES (S P R .) G LN 1 3 ,0 0 0 0 0 .2 1 8 2 .8 3 4 0

TANQUE M E T A L lC O 55 G LNS U 1 0 .0 0 0 0 1 .0 0 0 1 0 .0 0 0 0
S u b t o t a l: 1 2 .8 3 4 0
G . - T o ta l C o s to U n ita rio D ire c to D+E+F 2 0 .1 9 0 0
P O R C E N TA JE PARA GASTOS G ENERALES

5 .0 0 0 % 1 .0 0 9 5
P O R C E N TA JE PARA U T IL ID A D
1 0 .0 0 0 % 2 .1 2 0 0
P O R C E N TA JE PARA IM P R E V IS T O S
2 .0 0 0 % 0 .4 6 6 4
S u b t o t a l: 3 .5 9 5 9
O b s e rv a c io n : IN e . REGAUAS A P A R R O Q U IA PUNA.
P re c io U n ita rio : USO.
Se asume: USD. 2 3 .7 9
~ = ~ .~ ~
lno. qregon"o iBanc!ión Z.
JrIe d e la U n id ad d e E stu d io y P ro g ram ació n
O P M IR 2 1 3 0
" ~ ;. M .I . M U N IC IP A L ID A D DE G U A Y A Q U IL PROYECTO
~ :;~ _ ~ _ .; ~ D IR E C C JO N DE OBRAS P U B L IC A S M U N IC IP A L E S
P A G IN A
';"'W- l')
.,""', ..•.•..•
R u b ro : 1 .4 3 No. 70 C E R R A M IE N T O P R O T E C T O R A N T IP O L V O U n id a d : M2
D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .$ .R . M a y o riz . R e g a lía s C o s to T o ta l
PEON 1 .0 0 0 1 .5 1 6 0 2 .1 0 1 .2 3 0 0 4 .4 1 3 6
S u b to ta l: 4 .4 1 3 6
D e s c rip c io n
D . - COSTO U N IT A R IO /H O R A (A + B + H )/C 4 .4 1 3 6 5 7 .0 0 0 0 .0 7 7 4
ELEM ENTO S D E F IJ A C IO N U 0 .1 2 0 0 1 .0 0 0 0 ,1 2 0 0
CANA 6 M T$ U 2 .0 0 0 0 0 ,1 5 0 0 .3 0 0 0
T E L A D E P O llP R O P I L E N O M2 0 .6 3 0 0 1 .0 0 0 0 .6 3 0 0
S u b to ta t 1 .0 5 0 0
S u b 1 o ta l: 0 .2 0 0 8
O b s e rv a c io n : P re c io U n ita rio : USO. 1 .3 2 8 2
Se a""me: USO. 1 .3 3
O P M IR 2 1 3 0

Analisis de Precios Unitarios

Uploaded by

Document Information

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

Analisis de Precios Unitarios

Uploaded by

Copyright:

Available Formats

ANALISIS DE PRECIOS

.... ....," '

R u b ro : 1 ,9 8 No. 1 TRAZADO Y REPLANTEO

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .0 4 2 9

O b s e r v a c io n : IN C . R E G A L lA $ A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO. 1 ,0 1 1 3

'" ''''1 '''''

G • - T o ta l C o s to U n ita rio D ire c to D + E + F 6 .6 3 5 0

P O R C E N TA JE PARA GASTOS G ENERALES 5 ,0 0 0 % 0 .3 3 1 7

O b s e rv a c io n : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 7 .8 1 6 4

COM PACTADOR PESADO MANUAL 1 .0 0 0 0 .0 0 2 .5 5 0 0 2 .5 5 0 0

G . - T o ta l C o s to U n ita rio D ire c to D + E + F 1 0 .8 1 9 5

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .5 4 1 0

O b se rv a d o R : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USD. 1 2 .7 4 6 4

Rubro: 2.9 No. 4 R E P L A N T IL L O E = 0 .0 5 M . F 'C = 1 4 0 K G /C M 2 .

D e s C fip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S .R . M a y o riz. R e g a lia s C o s to T o ta l

D escrip cio n U n id a d d e M e d id a C o s to p o r U n id a d Consum o C o s to T o ta l

H O R M IG O N PREM EZCLADO F 'C = 1 4 0 K G IC M 2 . M3 9 3 .9 0 0 0 0 .0 5 0 4 .6 9 5 0

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .2 9 8 6

O b servad on : IN e . R E G A L lA S A P A R R O Q U IA PUNA. P r e c io U n ita r io : USO . 7.0367

Se asume: USO. 7.04

-j;g.- ~ '~ ~ ¡ í:~i3¡;ncfzó'"n'

Ftubro: 503(2)1E2 No, 5 H O R M .E S T R U C ./C E M .P O R T .C L - B F 'C = 2 8 0 K G /C M 2 IN C .lN H IB .C O R R O S

H O R M IG O N PREM EZCLADO F 'C = 2 8 0 K G /C M 2 . M3 1 2 7 .6 0 0 0 1 .0 2 0 1 3 0 .1 5 2 0

G • - T o ta l C o s to U n ita rio D ire c to D + E + F 2 3 2 .3 8 8 7

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 1 1 .6 1 9 4

O b s e rv a c io n : IN C . R E G A lIA S P A R A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 273.7774

R u b ro : 5 0 4 (1 ) No. 6 ACERO DE REFUERZO EN BARRAS FY = 4 2 0 0 K G /C M 2

D .' COSTO U N IT A R IO /H O R A (A + B + H )/C 2 0 .5 0 6 2 6 0 ,0 0 0 0 .3 4 1 6

ACERO DE REFUERZO EN BARRAS FY=4200 KG 1 .2 2 0 0 1 .0 2 0 1 .2 4 4 4

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 .0 9 7 5

O b s e r v a c io n : I N e . R E G A L lA S P A R A P A R R O Q U I A P U N A P re c io U n ita rio : USO. 2 .2 9 6 6

R u b ro : 2. 13A No. 7 LO SA D E H A F 'C = 2 8 0 K G /C M 2 . A L lV IA N A D A CON C A JO N E TA S U n id a d : M3

D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B a s ic o F .S R M a y o riz . R e g a lia s C o s to T o ta l

H O R M IG O N PREM EZCLADO F 'C = 2 8 0 K G /C M 2 . M3 1 2 7 .6 0 0 0 0 .8 0 0 1 0 2 .0 8 0 0

ACERO DE REFUERZO EN BARRAS FY=4200 KG 1 .2 2 0 0 8 5 .0 0 0 1 0 3 .7 0 0 0

G • - T o ta l C o s to U n ita rio D ire c to D + E + F 4 0 6 .3 9 5 6

P O R C E N TA JE PARA G ASTO S G ENERALES 5 .0 0 0 % 2 0 .3 1 9 8

O b s e rv a c io R : IN C . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USO. 4 7 8 .7 7 4 2

R u b ro : 2 ,3 No, 8 H O R M ,S IM P L E F 'C = 2 1 0 K G /C M 2 E=1 O CM ,

D" COSTO U N IT A R IO /H O R A (A + B + H )/C 1 8 .6 8 3 6 9 .0 0 0 2 .0 7 6 0

H O R M IG O N PREM EZCLADO F 'C = 2 1 0 K G /C M 2 , M3 1 1 7 .5 0 0 0 0 .1 0 1 1 1 .8 6 7 5

G • - T o ta l C o s to U n ita rio D ire c to D + E + F 1 4 .4 4 3 4

P O R C E N TA JE PARA GASTOS G ENERALES 5 .0 0 0 % 0 ,7 2 2 2

O b s e rv a c io n : I N e . R E G A L lA S A P A R R O Q U IA PUNA. P re c io U n ita rio : USD. 1 7 ,0 1 5 7

\~ ::J :t;/ A N A L IS IS DE CO STO S U N IT A R IO S

R u b ro : 3 .1 No. 9 PARED DE BLOQUE VISTO - LAQUEADO U n id a d : M2

AYUDANTES 2.000 1.5160 2.10 1.2300 8.8272

ALBANIL 1.000 1.5350 2.10 1 .2 7 0 0 4 .4 9 3 5

MAESTRO 0.300 1.6250 2.09 1.3500 1.4239

e . . RENDIMIENTO DEL EQUIPO 2 .6 0 0

D. - COSTO UNITARIO/HORA (A + B + H )IC 14.7446 2 .8 0 0 5.2659

Descripcion Unidadde Medida Costo por Unidad Consumo Costo Total

HIERRO LISO 6 MM. KG 1.6500 0.270 0.4455

LACA TRANSPARENTE BRILLANTE (SP) GLN 12.2000 0.050 0.6100

CEMENTO TIPO GU KG 0.1400 6.500 0.9100

ARENA CORRIENTE FINA M3 11.0000 0.030 0.3300

AGUA M3 2.1000 0 .0 2 0 0.0420

Costos Indirectos Parciales

PORCENTAJE PARA GASTOS GENERALES 5.000% 0.8277

O b s e r v a c io n : INe. REGALlAS A PARROQUIA PUNA. P r e c io U n ita r io : USO . 1 4 .7 8 9 0

\~ > W " > A N A L IS IS D E C O S T O S U N IT A R IO S

D e s c rip c io n N u m . d e P e rs o n a s J o rn a l B e s ic o F .S .R . M a y o riz . R e g a lia s C o s to T o ta l

G . - T o ta l C o s to U n ita rio D ire c to D + E + F 6 .6 1 9 4

P O R C E N TA JE PARA G ASTO S G ENERALES 5 .0 0 0 % 0 .3 3 1 0