TUBO NEGRO SCH 40

TS4001 Tubo de acero SCH 40 3/8" 0.84 0.054

TS4002 Tubo de acero SCH 40 1/2" 1.27 0.067
TS4003 Tubo de acero SCH 40 3/4" 1.69 0.064
TS4004 Tubo de acero SCH 40 1" 2.50 0.105
TS4005 Tubo de acero SCH 40 1 1/4" 3.38 0.133
TS4006 Tubo de acero SCH 40 1 1/2" 4.05 0.152
TS4007 Tubo de acero SCH 40 2" 5.44 0.189
TS4008 Tubo de acero SCH 40 2 1/2" 8.62 0.229
TS4009 Tubo de acero SCH 40 3" 11.29 0.279
TS4010 Tubo de acero SCH 40 4" 16.07 0.359
TS4011 Tubo de acero SCH 40 5" 21.78 0.444
TS4012 Tubo de acero SCH 40 6" 28.26 0.529
TS4013 Tubo de acero SCH 40 8" 42.53 0.688
TS4014 Tubo de acero SCH 40 10" 60.29 0.858
TS4015 Tubo de acero SCH 40 12" 79.65 1.017
TS4016 Tubo de acero SCH 40 14" 81.28 1.117
TS4017 Tubo de acero SCH 40 16" 93.21 1.277
TS4018 Tubo de acero SCH 40 18" 105.05 1.436
TS4019 Tubo de acero SCH 40 20" 117.07 1.596
TUBO NEGRO SCH 80
TS8001 Tubo de acero SCH 80 3/8" 1.10 0.054
TS8002 Tubo de acero SCH 80 1/2 " 1.62 0.067
TS8003 Tubo de acero SCH 80 3/4 " 2.19 0.084
TS8004 Tubo de acero SCH 80 1 " 3.23 0.105
TS8005 Tubo de acero SCH 80 1 1/4" 4.47 0.133
TS8006 Tubo de acero SCH 80 1 1/2" 5.41 0.152
TS8007 Tubo de acero SCH 80 2" 7.48 0.189
TS8008 Tubo de acero SCH 80 2 1/2" 11.41 0.229
TS8009 Tubo de acero SCH 80 3" 15.27 0.279
TS8010 Tubo de acero SCH 80 4 " 22.31 0.359
TS8011 Tubo de acero SCH 80 5" 30.95 0.444
TS8012 Tubo de acero SCH 80 6" 42.56 0.529
TS8013 Tubo de acero SCH 80 8" 64.63 0.688
TS8014 Tubo de acero SCH 80 10" 95.97 0.858
TS8015 Tubo de acero SCH 80 12" 132.01 1.017
12:10:48 11/02/2018

CLIENTE G Y G KONTRATA
HOJA DE METRADO
PROYECTO FAB. DE PUERTAS
METRADO FABRICACION
HECHO Jimmy Salvador
REVISION A
FECHA 9/26/2018

Cant 1

Peso Peso Peso Area Area Area

Long. Ancho Nº
Codigo Elemento Material Unid. Cant. Unitario Parcial Total Unitario Parcial Total
(m) (m) Piezas
(Kg/und.) (Kg.) (Kg.) (m2/und) (m2) (m2)

PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.09 12 2.38 19.62 46.63 2.00 4.75
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.05 12 1.32 19.62 25.90 2.00 2.64
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.04 12 1.06 19.62 20.72 2.00 2.11
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.05 12 1.32 19.62 25.90 2.00 2.64
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.04 12 1.06 19.62 20.72 2.00 2.11
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 2.20 0.01 12 0.26 19.62 5.18 2.00 0.53
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.09 6 0.54 19.62 10.60 2.00 1.08
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.05 6 0.30 19.62 5.89 2.00 0.60
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.04 6 0.24 19.62 4.71 2.00 0.48
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.05 6 0.30 19.62 5.89 2.00 0.60
PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.04 6 0.24 19.62 4.71 2.00 0.48

PLC02 PM - 1 Plancha LAC de 2.5 mm m2 1.00 0.01 6 0.06 19.62 1.18 2.00 0.12
TCm34 PM - 1 Tubo cuadrado 50 x 2.0 mm m 2.20 18 39.60 3.01 119.37 0.20 7.92

TCm34 PM - 1 Tubo cuadrado 50 x 2.0 mm m 0.93 36 33.48 3.01 100.92 0.20 6.70
PLF08 PM - 1 Plancha LAF de 1.5 mm m2 2.20 0.90 12 23.76 11.77 279.75 2.00 47.52

PLF06 PM - 1 Plancha LAF de 1.0 mm m2 2.20 0.80 12 21.12 7.85 165.81 2.00 42.24
PLF08 PM - 1 Plancha LAF de 1.5 mm m2 2.20 0.10 12 2.64 11.77 31.08 2.00 5.28

RL03 PM - 1 Redondo liso 3/8" m 0.08 90 6.75 0.56 3.78 0.03 0.20
L02 PM - 1 L 1 "x 1" x1/8" m 0.57 12 6.84 1.19 8.14 0.10 0.70

L02 PM - 1 L 1 "x 1" x1/8" m 0.25 12 3.00 1.19 3.57 0.10 0.31
PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.09 2 0.43 19.62 8.48 2.00 0.86

PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.05 2 0.24 19.62 4.71 2.00 0.48
PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.04 2 0.19 19.62 3.77 2.00 0.38
PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.05 2 0.24 19.62 4.71 2.00 0.48
PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.04 2 0.19 19.62 3.77 2.00 0.38
PLC02 P -13 Plancha LAC de 2.5 mm m2 2.40 0.01 2 0.05 19.62 0.94 2.00 0.10
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.09 1 0.16 19.62 3.18 2.00 0.32
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.05 1 0.09 19.62 1.77 2.00 0.18
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.04 1 0.07 19.62 1.41 2.00 0.14
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.05 1 0.09 19.62 1.77 2.00 0.18
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.04 1 0.07 19.62 1.41 2.00 0.14
PLC02 P -13 Plancha LAC de 2.5 mm m2 1.80 0.01 1 0.02 19.62 0.35 2.00 0.04
TCm34 P -13 Tubo cuadrado 50 x 2.0 mm m 2.20 6 13.20 3.01 39.79 0.20 2.64
TCm34 P -13 Tubo cuadrado 50 x 2.0 mm m 1.70 4 6.80 3.01 20.50 0.20 1.36
TRm35 P -13 Tubo Rectangular 100x50x2.0mm m 1.70 1 1.70 4.58 7.79 0.30 0.51

PLF08 P -13 Plancha LAF de 1.5 mm m2 2.40 1.70 2 8.16 11.77 96.08 2.00 16.32
PLF06 P -13 Plancha LAF de 1.0 mm m2 2.40 1.60 2 7.68 7.85 60.30 2.00 15.36
PLF08 P -13 Plancha LAF de 1.5 mm m2 2.40 0.10 2 0.48 11.77 5.65 2.00 0.96
RL03 P -13 Redondo liso 3/8" m 0.08 16 1.20 0.56 0.67 0.03 0.04
PLC02 P -14 Plancha LAC de 2.5 mm m2 2.20 0.09 2 0.40 19.62 7.77 2.00 0.79
PLC02 P - 14 Plancha LAC de 2.5 mm m2 2.20 0.05 2 0.22 19.62 4.32 2.00 0.44
PLC02 P -14 Plancha LAC de 2.5 mm m2 2.20 0.04 2 0.18 19.62 3.45 2.00 0.35
PLC02 P -14 Plancha LAC de 2.5 mm m2 2.20 0.05 2 0.22 19.62 4.32 2.00 0.44
PLC02 P -14 Plancha LAC de 2.5 mm m2 2.20 0.04 2 0.18 19.62 3.45 2.00 0.35
PLC02 P -14 Plancha LAC de 2.5 mm m2 2.20 0.01 2 0.04 19.62 0.86 2.00 0.09
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.09 1 0.09 19.62 1.77 2.00 0.18
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.05 1 0.05 19.62 0.98 2.00 0.10
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.04 1 0.04 19.62 0.78 2.00 0.08
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.05 1 0.05 19.62 0.98 2.00 0.10
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.04 1 0.04 19.62 0.78 2.00 0.08
PLC02 P -14 Plancha LAC de 2.5 mm m2 1.00 0.01 1 0.01 19.62 0.20 2.00 0.02

TCm34 P -14 Tubo cuadrado 50 x 2.0 mm m 2.20 3 6.60 3.01 19.90 0.20 1.32
TCm34 P -14 Tubo cuadrado 50 x 2.0 mm m 0.93 6 5.58 3.01 16.82 0.20 1.12

PLF08 P -14 Plancha LAF de 1.5 mm m2 2.20 0.90 2 3.96 11.77 46.63 2.00 7.92
PLF06 P -14 Plancha LAF de 1.0 mm m2 2.20 0.80 2 3.52 7.85 27.64 2.00 7.04

PLF08 P -14 Plancha LAF de 1.5 mm m2 2.20 0.10 2 0.44 11.77 5.18 2.00 0.88
RL03 P -14 Redondo liso 3/8" m 0.08 15 1.13 0.56 0.63 0.03 0.03
L02 P -14 L 1 "x 1" x1/8" m 0.57 2 1.14 1.19 1.36 0.10 0.12
L02 P -14 L 1 "x 1" x1/8" m 0.25 2 0.50 1.19 0.60 0.10 0.05
PLF08 P - 19 Plancha LAF de 1.5 mm m2 1.20 1.36 3 4.90 11.77 57.65 2.00 9.79
L02 P - 19 L 1 "x 1" x1/8" m 1.36 18 24.48 1.19 29.13 0.10 2.50
T02 P - 19 Tee 1/8"x1" m 1.36 6 8.16 1.13 9.18 0.10 0.83
T02 P - 19 Tee 1/8"x1" m 1.20 3 3.60 1.13 4.05 0.10 0.37
L02 P - 19 L 1 "x 1" x1/8" m 1.20 12 14.40 1.19 17.14 0.10 1.47
PT49 P - 19 Platina 4" x 1/4" m 0.15 9 1.35 5.06 6.84 0.22 0.29
PT10 P - 19 Platina 1" x 1/8" m 0.20 3 0.60 0.63 0.38 0.06 0.03
TNL08 PM - 2 Tubo LIV 2 1/2" x 3.0 mm m 2.96 2 5.92 5.37 31.80 0.24 1.41
TNS06 PM - 2 Tubo STD 1 1/2" x 2.9 mm m 2.96 2 5.92 3.26 19.30 0.15 0.91
TNL08 PM - 2 Tubo LIV 2 1/2" x 3.0 mm m 3.00 4 12.00 5.37 64.45 0.24 2.87
TNS06 PM - 2 Tubo STD 1 1/2" x 2.9 mm m 3.00 2 6.00 3.26 19.56 0.15 0.92
L02 PM - 2 L 1 "x 1" x1/8" m 2.82 6 16.92 1.19 20.13 0.10 1.73
L02 PM - 2 L 1 "x 1" x1/8" m 2.79 8 22.32 1.19 26.56 0.10 2.28
PLC02 PM - 2 Plancha LAC de 2.5 mm m2 2.96 3.00 1 8.88 19.62 174.26 2.00 17.76
RL03 PM - 2 Redondo liso 3/8" m 0.08 8 0.60 0.56 0.34 0.03 0.02
PE06 PM - 2 Plancha Estructural 1/2" m2 0.13 0.03 3 0.01 99.70 0.93 2.00 0.02
RL07 PM - 2 Redondo liso 3/4" m 0.50 1 0.50 2.24 1.12 0.06 0.03
PT11 PM - 2 Platina 1" x 3/16" m 4.72 1 4.72 0.95 4.48 0.06 0.28
L32 PM - 2 L 4 "x 4 " x1/4" m 4.72 1 4.72 9.84 46.44 0.41 1.92
TNL08 PM - 3 Tubo LIV 2 1/2" x 3.0 mm m 1.00 2 2.00 5.37 10.74 0.24 0.48
TNS06 PM - 3 Tubo STD 1 1/2" x 2.9 mm m 1.00 2 2.00 3.26 6.52 0.15 0.31
TNL08 PM - 3 Tubo LIV 2 1/2" x 3.0 mm m 3.00 2 6.00 5.37 32.23 0.24 1.43
TNS06 PM - 3 Tubo STD 1 1/2" x 2.9 mm m 3.00 1 3.00 3.26 9.78 0.15 0.46

400923814.xls.xls 2 de 21
12:10:48 11/02/2018
L02 PM - 3 L 1 "x 1" x1/8" m 0.82 6 4.92 1.19 5.85 0.10 0.50
L02 PM - 3 L 1 "x 1" x1/8" m 2.76 4 11.04 1.19 13.14 0.10 1.13
PLC02 PM - 3 Plancha LAC de 2.5 mm m2 1.00 3.00 1 3.00 19.62 58.87 2.00 6.00
RL03 PM - 3 Redondo liso 3/8" m 0.08 4 0.30 0.56 0.17 0.03 0.01
PE06 PM - 3 Plancha Estructural 1/2" m2 0.13 0.03 3 0.01 99.70 0.93 2.00 0.02
RL07 PM - 3 Redondo liso 3/4" m 0.50 1 0.50 2.24 1.12 0.06 0.03
TNL08 P - M3 Tubo LIV 2 1/2" x 3.0 mm m 3.15 4 12.60 5.37 67.67 0.24 3.01
TNS06 P - M3 Tubo STD 1 1/2" x 2.9 mm m 3.15 2 6.30 3.26 20.54 0.15 0.96
TNL08 P - M3 Tubo LIV 2 1/2" x 3.0 mm m 4.16 2 8.32 5.37 44.69 0.24 1.99
TNS06 P - M3 Tubo STD 1 1/2" x 2.9 mm m 4.16 3 12.48 3.26 40.68 0.15 1.91
L02 P - M3 L 1 "x 1" x1/8" m 4.16 8 33.28 1.19 39.60 0.10 3.39
L02 P - M3 L 1 "x 1" x1/8" m 3.15 12 37.80 1.19 44.98 0.10 3.86
PLC02 P - M3 Plancha LAC de 2.5 mm m2 4.16 3.00 1 12.48 19.62 244.91 2.00 24.96
RL05 P - M3 Redondo liso 1/2" m 0.10 10 1.00 0.99 0.99 0.04 0.04
PE06 P - M3 Plancha Estructural 1/2" m2 0.13 0.03 3 0.01 99.70 0.93 2.00 0.02
RL07 P - M3 Redondo liso 3/4" m 0.50 1 0.50 2.24 1.12 0.06 0.03
PT11 P - M3 Platina 1" x 3/16" m 9.90 1 9.90 0.95 9.40 0.06 0.59
L32 P - M3 L 4 "x 4 " x1/4" m 9.90 1 9.90 9.84 97.42 0.41 4.02
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.09 2 0.38 19.62 7.42 2.00 0.76
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.05 2 0.21 19.62 4.12 2.00 0.42
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.04 2 0.17 19.62 3.30 2.00 0.34
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.05 2 0.21 19.62 4.12 2.00 0.42
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.04 2 0.17 19.62 3.30 2.00 0.34
PLC02 P - 17 Plancha LAC de 2.5 mm m2 2.10 0.01 2 0.04 19.62 0.82 2.00 0.08
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.09 1 0.08 19.62 1.59 2.00 0.16
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.05 1 0.05 19.62 0.88 2.00 0.09
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.04 1 0.04 19.62 0.71 2.00 0.07
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.05 1 0.05 19.62 0.88 2.00 0.09
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.04 1 0.04 19.62 0.71 2.00 0.07
PLC02 P - 17 Plancha LAC de 2.5 mm m2 0.90 0.01 1 0.01 19.62 0.18 2.00 0.02
TCm34 P - 17 Tubo cuadrado 50 x 2.0 mm m 2.10 3 6.30 3.01 18.99 0.20 1.26
TCm34 P - 17 Tubo cuadrado 50 x 2.0 mm m 0.90 6 5.40 3.01 16.28 0.20 1.08
PLF08 P - 17 Plancha LAF de 1.5 mm m2 2.10 0.90 2 3.78 11.77 44.51 2.00 7.56
PLF06 P - 17 Plancha LAF de 1.0 mm m2 2.10 0.80 2 3.36 7.85 26.38 2.00 6.72
PLF08 P - 17 Plancha LAF de 1.5 mm m2 2.10 0.10 2 0.42 11.77 4.95 2.00 0.84
RL03 P - 17 Redondo liso 3/8" m 0.08 15 1.13 0.56 0.63 0.03 0.03
TCm34 P - 18 Tubo cuadrado 50 x 2.0 mm m 2.40 2 4.80 3.01 14.47 0.20 0.96
TCm34 P - 18 Tubo cuadrado 50 x 2.0 mm m 1.80 1 1.80 3.01 5.43 0.20 0.36
TCm27 P - 18 Tubo cuadrado 40 x 2.0 mm m 2.40 4 9.60 2.39 22.91 0.16 1.54
TNS06 P - 18 Tubo STD 1 1/2" x 2.9 mm m 1.80 3 5.40 3.26 17.60 0.15 0.83
T04 P - 18 Tee 1/8"x1 1/2" m 2.40 2 4.80 1.84 8.83 0.15 0.73
T04 P - 18 Tee 1/8"x1 1/2" m 1.80 1 1.80 1.84 3.31 0.15 0.27
UP01 P - 18 Canal U de 2" x 1" x 2,0 mm m 1.80 2 3.60 1.53 5.52 0.20 0.72
PLF08 P - 18 Plancha LAF de 1.5 mm m2 2.40 1.80 2 8.64 11.77 101.73 2.00 17.28
PT49 P - 18 Platina 4" x 1/4" m 0.15 10 1.50 5.06 7.60 0.22 0.32
L02 P - 18 L 1 "x 1" x1/8" m 0.30 16 4.80 1.19 5.71 0.10 0.49
L02 P - 18 L 1 "x 1" x1/8" m 0.25 16 4.00 1.19 4.76 0.10 0.41
PT10 P - 18 Platina 1" x 1/8" m 0.25 8 2.00 0.63 1.27 0.06 0.11

2,930.8 2,930.8 336.3 336.3

PESO ESTRUCTURA ÁREA TOTAL DE

METALICA (Kg) PINTURA (m2)
SUB - TOTAL 2,931kg
0.0% OTROS 0kg

TOTAL ESTR. 2,931kg 336m2

400923814.xls.xls 3 de 21
 FABRICACION

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/ T/C

3.2
Mano de Obra

INGENIEROS hh 4 400 25.00 40,000.00

CAPATAS hh 3 400 18.75 22,500.00

ARMADOR hh 3 400 15.00 18,000.00

OFICIAL hh 3 400 7.50 9,000.00

SOLDADOR hh 2 400 18.75 15,000.00

OPERARIOS hh 2 400 12.50 10,000.00

114,500.00 USD 35,781.25

Materiales

ACERO kg 57,000 2.60 148,200.00

GAS kg 700 3.00 2,100.00

OXIGENO m3 1,500 5.00 7,500.00

DISCO DE CORTE und 600 15.00 9,000.00

DISCO DESBASTE und 600 20.00 12,000.00

DISCO FLAP und 350 25.00 8,750.00

ESCOBILLA CIRCULAR und 150 18.00 2,700.00

SOLDADURA 7018.6011 kg 2,350 20.00 47,000.00

PERNERIA kg 1,500 13.20 19,800.00

CONSUMIBLES MENORES %eq 3 7,711.50

264,761.50 USD 82,737.97

Equipos

MAQUINA DE SOLDAR ELECTRICA hm 2 320 8.75 5,600.00

EQUIPO DE OXICORTE hm 2 320 7.50 4,800.00

ESMERIL MANUAL 7" hm 3 320 7.50 7,200.00

ESMERIL MANUAL 4.5" hm 3 320 6.25 6,000.00

HERRAMIENTAS GLB hm 3 320 6.25 6,000.00

TALADROS hm 3 320 8.75 8,400.00

ROSCADOS UN 1,520 6.00 0.00

MONTACARGAS hm 1 200 25.00 5,000.00

TANSPORTE 6,000.00

49,000.00 USD 15,312.50

 UTILIDAD 15%

COSTO FABRICACION USD 133,831.72 USD 20,074.76

P x M2 M2

Arenado base 12.5 1800

Costo Total USD 22,500.00

Precio x Kilo USD 0.39

COSTO POR KILO FABRICACION

COSTO POR KILO ACABADO SUP

DE LA NAVE FABRICACION USD 176,406.48

CIO DE LA NAVE MONTAJE USD 84,733.45

USD 3.09
ITEM DESCRIPCION MEDIDA CANT PRECIO PARCIAL USD 1.49
Fabricacion de Nave Industrial LOTE
1 Glb. 1 USD 176,406.48
2H
2 Montaje de Nave Industrial LOTE 2H Glb. 1 USD 84,733.45 USD 4.58
PRECIO TOTAL USD 261,139.93
 MONTAJE

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/

Mano de Obra

INGENIEROS hh 3 320 35.00 33,600.00

CAPATAS hh 2 320 22.00 14,080.00

ARMADOR hh 2 320 18.00 11,520.00

OFICIAL hh 2 320 10.00 6,400.00

SOLDADOR hh 2 320 22.00 14,080.00

OPERARIOS hh 2 320 15.00 9,600.00

USD 0.63 89,280.00

Materiales

GAS kg 150 3.00 450.00

OXIGENO m3 400 5.00 2,000.00

DISCO DE CORTE und 50 15.00 750.00

DISCO DESBASTE und 50 20.00 1,000.00

DISCO FLAP und 50 25.00 1,250.00

ESCOBILLA CIRCULAR und 10 18.00 180.00

SOLDADURA 7018.6011 kg 300 20.00 6,000.00

CONSUMIBLES MENORES %eq 3 348.90

11,978.90

Equipos Cantidad Horas Precio S/ Parcial S/

HERRAMIENTAS GLB hm 1 240 28.33 6,800.00

ANDAMIIOS hm 1 240 12.50 3,000.00

ALMACEN CONTAINER hm 1 2,500.00

MANIOBRAS LIVIANAS hm 1 320 60.00 19,200.00

GRUA DE MANIOBRAS PESAD. hm 1 80 250.00 20,000.00

51,500.00 152,758.90 USD 47,737.16

 UTILIDAD USD 20,288.29

GA USD 9,547.43

COSTO DE VENTA COSTO POR KILO

SEGUROS USD 7,160.57

USD 153,906.48 USD 2.700

USD 84,733.45

3.4

USD 2.700 9.1803863213

USD 0.39
USD 3.09

USD 1.88 USD 6.40

15.5767676891
Mano de obra USD 27,900.00

Herram - Equipos de Montaje USD 16,093.75

Epp y seguros USD 7,160.57

Consumbles durante montaje USD 3,743.41

Gastos Operativos USD 9,547.43

Utilidad USD 20,288.29

USD 84,733.45
USD 1.49
 FABRICACION

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/ T/C

3.4
Mano de Obra

INGENIEROS hh 4 400 25.00 40,000.00

CAPATAS hh 3 400 18.75 22,500.00

ARMADOR hh 3 400 15.00 18,000.00

OFICIAL hh 3 400 7.50 9,000.00

SOLDADOR hh 2 400 18.75 15,000.00

OPERARIOS hh 2 400 12.50 10,000.00

114,500.00 USD 33,676.47

Materiales

ACERO kg 56,700 2.60 147,420.00

GAS kg 700 3.00 2,100.00

OXIGENO m3 1,500 5.00 7,500.00

DISCO DE CORTE und 600 15.00 9,000.00

DISCO DESBASTE und 600 20.00 12,000.00

DISCO FLAP und 350 25.00 8,750.00

ESCOBILLA CIRCULAR und 150 18.00 2,700.00

SOLDADURA 7018.6011 kg 1,600 20.00 32,000.00

PERNERIA kg 1,500 13.20 19,800.00

CONSUMIBLES MENORES %eq 4,825.40

246,095.40 USD 72,381.00

Equipos

MAQUINA DE SOLDAR ELECTRICA hm 2 320 8.75 5,600.00

EQUIPO DE OXICORTE hm 2 320 7.50 4,800.00

ESMERIL MANUAL 7" hm 3 320 7.50 7,200.00

ESMERIL MANUAL 4.5" hm 3 320 6.25 6,000.00

HERRAMIENTAS GLB hm 3 320 6.25 6,000.00

TALADROS hm 3 320 8.75 8,400.00

MONTACARGAS hm 1 200 25.00 5,000.00

TANSPORTE 6,000.00

49,000.00 USD 14,411.76

 UTILIDAD 15%

COSTO FABRICACION USD 120,469.24 USD 12,046.92

P x M2 M2

Arenado base 12 336.32663

Costo Total USD 4,035.92

Precio x Kilo USD 0.07

COSTO POR KILO FABRICACION

COSTO POR KILO ACABADO SUP

DE LA NAVE FABRICACION USD 136,552.08

CIO DE LA NAVE MONTAJE USD 58,407.81

USD 2.41
ITEM DESCRIPCION MEDIDA CANT PRECIO PARCIAL USD 1.03
Fabricacion de Nave Industrial LOTE
1 Glb. 1 USD 136,552.08
2H
2 Montaje de Nave Industrial LOTE 2H Glb. 1 USD 58,407.81 USD 3.44
PRECIO TOTAL USD 194,959.89
 MONTAJE

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/

Mano de Obra

INGENIEROS hh 3 320 35.00 33,600.00

CAPATAS hh 2 320 22.00 14,080.00

ARMADOR hh 2 320 18.00 11,520.00

OFICIAL hh 2 320 10.00 6,400.00

SOLDADOR hh 2 320 22.00 14,080.00

OPERARIOS hh 2 320 15.00 9,600.00

USD 0.59 89,280.00

Materiales

GAS kg 150 3.00 450.00

OXIGENO m3 400 5.00 2,000.00

DISCO DE CORTE und 50 15.00 750.00

DISCO DESBASTE und 50 20.00 1,000.00

DISCO FLAP und 50 25.00 1,250.00

ESCOBILLA CIRCULAR und 10 18.00 180.00

SOLDADURA 7018.6011 kg 300 20.00 6,000.00

CONSUMIBLES MENORES %eq 3 348.90

11,978.90

Equipos Cantidad Horas Precio S/ Parcial S/

HERRAMIENTAS GLB hm 1 240 28.33 6,800.00

ANDAMIIOS hm 1 240 12.50 3,000.00

ALMACEN CONTAINER hm 1 2,500.00

MANIOBRAS LIVIANAS hm 1 320 60.00 19,200.00

GRUA DE MANIOBRAS PESAD. hm 1 80 250.00 20,000.00

51,500.00 152,758.90 USD 44,929.09

 UTILIDAD USD 8,985.82

GA USD 4,492.91

COSTO DE VENTA COSTO POR KILO

USD 132,516.16 USD 2.337

USD 58,407.81

USD 2.337 7.9 4.7

USD 0.07
USD 2.41

3.4 7.9462952381 3.7444214551 11.6907166932

USD 1.10
Mano de obra USD 26,258.82

Herram - Equipos de Montaje USD 15,147.06

Epp y seguros USD 0.00

Consumbles durante montaje USD 3,523.21

Gastos Operativos USD 4,492.91

Utilidad USD 8,985.82

USD 58,407.81
USD 1.03
 FABRICACION

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/ T/C

3.4
Mano de Obra

INGENIEROS hh 4 400 25.00 40,000.00

CAPATAS hh 3 400 18.75 22,500.00

ARMADOR hh 3 400 15.00 18,000.00

OFICIAL hh 3 400 7.50 9,000.00

SOLDADOR hh 2 400 18.75 15,000.00

OPERARIOS hh 2 400 12.50 10,000.00

114,500.00 USD 33,676.47

Materiales

ACERO kg 56,700 2.60 147,420.00

GAS kg 700 3.00 2,100.00

OXIGENO m3 1,500 5.00 7,500.00

DISCO DE CORTE und 600 15.00 9,000.00

DISCO DESBASTE und 600 20.00 12,000.00

DISCO FLAP und 350 25.00 8,750.00

ESCOBILLA CIRCULAR und 150 18.00 2,700.00

SOLDADURA 7018.6011 kg 1,600 20.00 32,000.00

PERNERIA kg 1,500 13.20 19,800.00

CONSUMIBLES MENORES %eq 4,825.40

246,095.40 USD 72,381.00

Equipos

MAQUINA DE SOLDAR ELECTRICA hm 2 320 8.75 5,600.00

EQUIPO DE OXICORTE hm 2 320 7.50 4,800.00

ESMERIL MANUAL 7" hm 3 320 7.50 7,200.00

ESMERIL MANUAL 4.5" hm 3 320 6.25 6,000.00

HERRAMIENTAS GLB hm 3 320 6.25 6,000.00

TALADROS hm 3 320 8.75 8,400.00

MONTACARGAS hm 1 200 25.00 5,000.00

TANSPORTE 6,000.00

49,000.00 USD 14,411.76

 UTILIDAD 15%

COSTO FABRICACION USD 120,469.24 USD 12,046.92

P x M2 M2

Arenado base 12 336.32663

Costo Total USD 4,035.92

Precio x Kilo USD 0.07

COSTO POR KILO FABRICACION

COSTO POR KILO ACABADO SUP

DE LA NAVE FABRICACION USD 136,552.08

CIO DE LA NAVE MONTAJE USD 58,407.81

USD 2.41
ITEM DESCRIPCION MEDIDA CANT PRECIO PARCIAL USD 1.03
Fabricacion de Nave Industrial LOTE
1 Glb. 1 USD 131,544.00
2H
2 Montaje de Nave Industrial LOTE 2H Glb. 1 USD 78,246.00 USD 3.44
PRECIO TOTAL USD 209,790.00

precio por kilo de fabricacion

precio por kilo de montaje

 MONTAJE

Descripción Recurso Unidad Cuadrilla Cantidad Horas Precio S/ Parcial S/

Mano de Obra

INGENIEROS hh 3 320 35.00 33,600.00

CAPATAS hh 2 320 22.00 14,080.00

ARMADOR hh 2 320 18.00 11,520.00

OFICIAL hh 2 320 10.00 6,400.00

SOLDADOR hh 2 320 22.00 14,080.00

OPERARIOS hh 2 320 15.00 9,600.00

USD 0.59 89,280.00

Materiales

GAS kg 150 3.00 450.00

OXIGENO m3 400 5.00 2,000.00

DISCO DE CORTE und 50 15.00 750.00

DISCO DESBASTE und 50 20.00 1,000.00

DISCO FLAP und 50 25.00 1,250.00

ESCOBILLA CIRCULAR und 10 18.00 180.00

SOLDADURA 7018.6011 kg 300 20.00 6,000.00

CONSUMIBLES MENORES %eq 3 348.90

11,978.90

Equipos Cantidad Horas Precio S/ Parcial S/

HERRAMIENTAS GLB hm 1 240 28.33 6,800.00

ANDAMIIOS hm 1 240 12.50 3,000.00

ALMACEN CONTAINER hm 1 2,500.00

MANIOBRAS LIVIANAS hm 1 320 60.00 19,200.00

GRUA DE MANIOBRAS PESAD. hm 1 80 250.00 20,000.00

51,500.00 152,758.90 USD 44,929.09

 UTILIDAD USD 8,985.82

GA USD 4,492.91

COSTO DE VENTA COSTO POR KILO

USD 132,516.16 USD 2.337

USD 58,407.81

USD 2.337 7.9 4.7

USD 0.07
USD 2.41

ilo de fabricacion USD 2.32

ilo de montaje USD 1.38

USD 3.70
Mano de obra USD 26,258.82

Herram - Equipos de Montaje USD 15,147.06

Epp y seguros USD 0.00

Consumbles durante montaje USD 3,523.21

Gastos Operativos USD 4,492.91

Utilidad USD 8,985.82

USD 58,407.81
USD 1.03