2101 Alc DT G Doc Ge 002 - 0

COSTO DE INVERSIÓN DE CAPITAL
Nombre "INGENIERÍA DE DETALLES SISTEMA BOMBAS DE PISO,CONCENTRADORA LOS COLORADOS"

Alternativa
Compañía …
Código 22310-22320
Nº Documento 2101-ALC-DT-G-DOC-002
Revisión :0 Construcción y Montaje
Fecha Revisión : 3/9/2016 HH
Preparado Por : Matías Espinoza USD/HH
Revisado Por : José Oyarzún
Aprobado Por : Fernando Ramirez
Elab., Área Estimación de Costos Pag. 1 de 126

MINERA ESCONDIDA LIMITADA
GERENCIA DE INGENIERIA DE PROYECTOS Y ESTUDIOS
HEAD OF PROJECT
INGENIERÍA DE DETALLES
SISTEMA BOMBAS DE PISO,
CONCENTRADORA LOS COLORADOS
BASES ESTIMACION COSTOS CAPEX

2101-ALC-DT-G-DOC-002
Ing. Construcción : Matías Espinoza

Jefe Disciplina : Manuel Ocampo
Líder de Proyecto : Camilo Ponce
Cliente : Fernando Ramirez
0 Aprobado para Construcción M. Espinoza M. Ocampo C. Ponce F. Ramirez 3/9/2016
C Revisión Cliente M. Espinoza M. Ocampo C. Ponce F. Ramirez 3/3/2016
B Revisión Cliente M. Espinoza M. Ocampo C. Ponce F. Ramirez 2/22/2016
A Revisión Interna M. Espinoza M. Ocampo C. Ponce F. Ramirez 2/19/2016
Rev. Emitido Para: Por J. Disc. L. Proy. Cliente Fecha
PROMEC SpA.
14 Febrero 2065 Of. 1003 - Piso 10
Antofagasta
MINERA ESCONDIDA LIMITADA (MEL)
COST ESTIMATE - CLASE 2
SISTEMA BOMBAS DE PISO, CLC
2 3 4 5 6 7 8
1.- EQUIPMENT Horm. Estr. Met. Arq Mec. Piping Eléc. Instrum. TOTAL USD % OF DIRECT % OF TIC
1.1 Suministros MEL - - - 287,139 - - - 287,139
1.2 Suministros Contratista - 187,147 - 21,665 170,446 1,176 106,959 487,393
TOTAL EQUIPMENT 774,532
2.- DIRECT COST Mhours Labor Eq Usage Material S/C TOTAL USD % OF DIRECT % OF TIC
1 Movimientos de Tierra 4,020 45,375 8,503 - - 53,878 3.92% 1.18%

2 Hormigón 2,340 26,755 3,650 5,625 - 36,031 2.62% 0.79%
3 Estructuras Metálicas 13,589 157,180 28,631 - 4,956 190,768 13.87% 4.18%
4 Arquitectura - - - - - - 0.00% 0.00%
5 Mecánica 16,131 192,181 41,333 - 634 234,148 17.02% 5.12%
6 Piping 14,827 176,894 32,588 28,757 - 238,239 17.32% 5.21%
7 Eléctrica 10,447 125,669 24,781 368,099 - 518,549 37.70% 11.35%
8 Instrumentación y Control 5,720 71,086 14,589 18,048 - 103,723 7.54% 2.27%
TOTAL DIRECT COST 67,073 795,141 154,075 420,530 5,590 1,375,336 100.00% 30.10%
TOTAL 2,149,868
3.- INDIRECT COST CONSTRUCTION Mhours TOTAL USD
A.1 Movilización / Desmovilización 2520 55,098 4.01% 1.21%

A.2 Instalación de Faena 1260 91,186 6.63% 2.00%
A.3 Costos de Personal 573,939 41.73% 12.56%
A.4 Equipos Indirectos (Arriendos y Combustible) 238,966 17.38% 5.23%
A.5 Catering y Bonos 467,194 33.97% 10.23%
B.6 Seguros, Garantías y Financiamiento 36,279 2.64% 0.79%
B.7 Gastos Operacionales y de Logística 11,428 0.83% 0.25%
C.8 Utilidades e Imprevistos 220,054 16.00% 4.82%
TOTAL INDIRECT COST CONSTRUCTION 3,780 1,694,144 123.18% 37.08%
70,853 TOTAL CONSTRUCTION 3,844,012
4.- INDIRECT COST Mhours TOTAL USD
9000 Costos MEL (Owner´s Cost) - 0.00% 0.00%

9100 Ingeniería y Abastecimiento 187,696 13.65% 4.11%
9200 Administración de la Construcción 398,054 28.94% 8.71%
9300 Construcción de Campamento & Catering - 0.00% 0.00%
9400 Instalaciones Temporales - 0.00% 0.00%
9500 Puesta en Marcha / Pre / Comisionamiento 1200 136,550 9.93% 2.99%
9600 Terceros, repuestos, trabajos tempranos y/o servicios 2,535 0.18% 0.06%
9700 Seguros, Garantías, Impuestos, Derechos, Permisos & Licencias - 0.00% 0.00%
9800 Expropiaciones y Servidumbres - 0.00% 0.00%
9900 Contratación, entrenamiento y mantenimiento de personal - 0.00% 0.00%
TOTAL INDIRECT COST 1,200 TOTAL INDIRECT COST 724,835 52.70% 15.86%
TOTAL INSTALLED COST (TIC) 72,053 4,568,847 332.20% 83.05%
5.- CONTINGENCY AND OTHER COST
91000 Contingency Clase 2 10.48% 478,600 34.80% 10.48%

92000 Escalation 0% - 0.00% 0.00%
6.- TOTAL ESTIMATE

TOTAL ESTIMATE USD 5,047,447 367.00% 110.48%
MINERA ESCONDIDA LIMITADA (MEL)
COST ESTIMATE - CLASE 2
SISTEMA BOMBAS DE PISO, CLC
1.- DIRECT COST Unit. Qty Mhours Labor Eq Usage S/C Indirects Material Equipment S/C TOTAL USD % OF DIRECT
1 Movimientos de Tierra m3 34.00 4,020 45,375 8,503 66,367 - - - 120,246 3.58%

2 Hormigón m3 32.28 2,340 26,755 3,650 44,383 5,625 - - 80,414 2.40%
3 Estructuras Metálicas kg 48,675.21 13,589 157,180 28,631 234,989 - - 4,956 425,757 12.68%
4 Arquitectura m2 - - - - - - - - - 0.00%
5 Mecánica uni 21.00 16,131 192,181 41,333 288,424 - 287,139 634 809,711 24.12%
6 Piping m 1,562.37 14,827 176,894 32,588 293,464 28,757 - - 531,703 15.84%
7 Eléctrica m 10,230.50 10,447 125,669 24,781 638,751 368,099 - - 1,157,300 34.48%
8 Instrumentación y Control uni 80.00 5,720 71,086 14,589 127,766 18,048 - - 231,489 6.90%
TOTAL DIRECT COST 67,073 795,141 154,075 1,694,144 420,530 287,139 5,590 3,356,619 100.00%
Labor Eq Usage S/C Indirects

2.- LABOR / HH USD/HH USD/HH USD/HH All-In (labor) All-In USD/Unidad
1 Movimientos de Tierra 11.29 2.12 16.51 0 0 3,536.64

2 Homrigón 11.44 1.56 18.97 2.4 0 2,491.13
3 Estructuras Metálicas 11.57 2.11 17.29 0 0 8.65
4 Arquitectura
5 Mecánica 11.91 2.56 17.88 0 17.8 24,854.19
6 Piping 11.93 2.2 19.79 1.94 0 340.32
7 Eléctrica 12.03 2.37 61.14 35.23 0 113.12
8 Instrumentación y Control 12.43 2.55 22.34 3.15 0 2,893.61
11.85 2.30 25.26 39.41 45.7

"INGENIERÍA DE DETALLES SISTEMA
Proy. BOMBAS DE PISO,CONCENTRADORA LOS Duracion del Proyecto US Moneda de Uso
COLORADOS"
Alt. meses Tuesday, August 27, 2019
Cliente FernandoRamirez semanas CP 709.97 1 US --> CP
Nº Proy. 22310-22320 US 1.00 1 US
Nº Doc. 2101-ALC-DT-G-DOC-002 EU 680.00 1 Euro --> US
UF 36.28 1 UF --> US
UF 25,757.24 1 UF --> CP
EJEMPLO CUADRO GASTOS GENERALES (VALORES NO REALES)
Valor Unit. Valor Total
Item Descripción Un. Qt. $ UNIT VALUE TOTAL VALUE
UF UF
A GASTOS GENERALES DIRECTOS 23,679 39,317 US 860,039 1,426,383
1 Movilización / Desmovilización 1,329 1,519 48,210 55,098
1.1 Movilización 738 952 26,790 34,524
1.1.1 Movilización Fletes Nº 2 33.000 66.000 US 1,197 2,394
1.1.2 Materiales, Equipamiento y Otros RR.HH Nº 2 33.000 66.000 US 1,197 2,394
1.1.3 Movilizacion Maquinaria gl 89.295 0.000 US 3,240 0
1.1.4 Examen de altura personal directo c/u 80 1.800 144.000 US 65 5,224
1.1.5 Examen de altura personal indirecto c/u 24 1.800 43.200 US 65 1,567
1.1.6 Examenes Psicosensotécnico c/u 18 3.110 55.980 US 113 2,031
1.1.7 Pasajes Aereos gl 1.0 0.000 0.000 US 0 0
1.1.8 Pasajes Bus gl 1.0 0.000 0.000 US 0 0
1.1.9 Traslado a Faena Personal gl 1.0 141.319 141.319 US 5,127 5,127
1.1.10 Mano de Obra Movilización gl 1.0 435.111 435.111 US 15,786 15,786
1.2 Desmovilización 590 567 21,420 20,574
1.2.1 Desmovilización Fletes Nº 2 33.000 66.000 US 1,197 2,394
1.2.1 Materiales, Equipamiento y Otros RR.HH Nº 2 33.000 66.000 US 1,197 2,394
1.2.2 Desmovilizacion Maquinaria gl 89.295 0.000 US 3,240 0
1.2.3 Mano de Obra Desmovilización gl 1.0 435.111 435.111 US 15,786 15,786
2 Instalación de faenas 888 2,513 46,248 91,186
2.1 Construcción de Recintos 635 635 23,041 23,041
2.1.1 Materiales Calefacción, Eléctrico, Radios, etc gl 1.0 150.00 150.000 US 5,442 5,442
2.1.2 Materiales Estanterias de Bodega gl 1.0 50.000 50.000 US 1,814 1,814
2.1.3 Mano de Obra Instalaciones de Faena gl 1.0 435.111 435.111 US 15,786 15,786
2.2 Costos de Arriendos y Servicios 253 1,878 23,206 68,145

2.2.1 Container (oficinas 82,5 m2) (4 contenedores) mes 9.0 31.059 279.533 US 1,127 10,141
2.2.2 Mobiliario Oficina mes 9.0 10.000 90.000 US 363 3,265
2.2.3 Computadores (6 Un.) mes 9.0 12.000 108.000 US 435 3,918
2.2.4 Comunicaciones (tel, int, correspondencia) mes 9.0 8.000 72.000 US 290 2,612
2.2.5 Telefonos Celulares (4 Un.) mes 9.0 10.000 90.000 US 363 3,265
2.2.6 Insumos Oficina y Articulos de Aseo mes 9.0 15.000 135.000 US 544 4,898
2.2.7 Fotocopiadora/Impresora mes 9.0 6.000 54.000 US 218 1,959
2.2.8 Fotocopiadora/Impresora mes 0.0 6.000 0.000 US 218 0
2.2.9 Proyector + Telón mes 0.0 2.400 0.000 US 87 0
2.2.10 Radios (6 Un.) mes 9.0 7.200 64.800 US 261 2,351
2.2.11 Agua Potable y Agua para Sanitarios mes 9.0 25.000 225.000 US 907 8,163
2.2.12 Generador energía para Faena (Combustible) mes 9.0 80.000 720.000 US 2,902 26,121
2.2.13 Señalizaciones en Faena gl 1.0 40.000 40.000 US 1,451 1,451
2.2.14 Extintores (32 unidades) gl 171.520 0.000 US 6,223 0
2.2.15 Almuerzos Trabajadores mes 0.0 145.590 0.000 US 5,282 0
2.2.16 Servicio de Transporte mes 0.0 69.883 0.000 US 2,535 0
3 Personal 6,461 15,820 221,340 573,939

3.1 Administración Superior 950 5,770 21,405 209,332
3.1.1 Administrador del Proyecto mes 11.0 230.000 2,530.000 US 8,344 91,787
3.1.2 Jefe de Terreno 1 mes 9.0 180.000 1,620.000 US 6,530 58,773
3.1.3 Jefe de Terreno 2 mes 9.0 180.000 1,620.000 US 6,530 58,773
3.1.4 Jefe de Terreno 1 (noche) mes 0.0 180.000 0.000 US 6,530 0
3.1.5 Jefe de Terreno 2 (noche) mes 0.0 180.000 0.000 US 6,530 0
3.2 Oficina Técnica 490 900 17,777 32,651

3.2.1 Ing. Control de Costos y Programación mes 0.0 140.000 0.000 US 5,079 0
3.2.2 Ing. Control de Costos mes 0.0 110.000 0.000 US 3,991 0
3.2.3 Ing. Programación mes 9.0 100.000 900.000 US 3,628 32,651
3.2.4 Asistente de Oficina Técnica mes 0.0 70.000 0.000 US 2,540 0
3.2.5 Asistente de Oficina Técnica mes 0.0 70.000 0.000 US 2,540 0
3.3 Administrativos 507 990 18,394 35,917

3.3.1 Jefe RRHH y RRLL mes 0.0 120.000 0.000 US 4,354 0
3.3.2 Administrativo mes 9.0 50.000 450.000 US 1,814 16,326
3.3.3 Jefe de bodega mes 0.0 45.000 0.000 US 1,633 0
3.3.4 Ayudante Bodega mes 0.0 40.000 0.000 US 1,451 0
3.3.5 Ayudante Bodega mes 0.0 40.000 0.000 US 1,451 0
3.3.6 Pañol 1 mes 9.0 30.000 270.000 US 1,088 9,795
3.3.7 Pañol 2 mes 9.0 30.000 270.000 US 1,088 9,795
3.3.8 Pañol 1 Noche mes 0.0 30.000 0.000 US 1,088 0
3.3.9 Pañol 2 Noche mes 0.0 30.000 0.000 US 1,088 0
3.3.10 Ayudante comedor mes 0.0 23.000 0.000 US 834 0
3.3.11 Ayudante comedor mes 0.0 23.000 0.000 US 834 0
3.3.12 Jornales Aseo mes 0.0 23.000 0.000 US 834 0
3.3.13 Jornales Aseo mes 0.0 23.000 0.000 US 834 0
3.4 Oficina Autocontrol (QA/QC) 785 1,500 28,479 54,419

3.4.1 Jefe Aseguramiento de Calidad mes 0.0 115.000 0.000 US 4,172 0
3.4.2 Contol de Documentos SIGEMIN mes 0.0 70.000 0.000 US 2,540 0
3.4.3 Inspector QA/QC Piping/Pipeline mes 5.0 100.000 500.000 US 3,628 18,140
3.4.4 Inspector QA/QC Mecánica/Piping mes 0.0 100.000 0.000 US 3,628 0
3.4.5 Inspector QA/QC Civil/Trazado mes 0.0 100.000 0.000 US 3,628 0
434837821.xlsx Página 5 de 126

3.4.6 Inspector QA/QC Civil/Estructura mes 5.0 100.000 500.000 US 3,628 18,140
3.4.7 Inspector QA/QC Eléctrico/Instrum. mes 5.0 100.000 500.000 US 3,628 18,140
3.4.8 Inspector QA/QC Eléctrico/Instrum. mes 0.0 100.000 0.000 US 3,628 0
3.5 Seguridad 757 1,980 27,463 71,833

3.5.1 Prevencionista Sernageomin "B" mes 0.0 140.000 0.000 US 5,079 0
3.5.2 Prevencionista Sernageomin "B" mes 0.0 140.000 0.000 US 5,079 0
3.5.3 Prevencionista " SNS " (Trazado) 1 mes 10.0 110.000 1,100.000 US 3,991 39,907
3.5.4 Prevencionista " SNS " (Trazado) 2 mes 8.0 110.000 880.000 US 3,991 31,926
3.5.5 Prevencionista " SNS " (Estaciones) mes 0.0 85.000 0.000 US 3,084 0
3.5.6 Prevencionista " SNS " (Trazado) 1 (noche) mes 0.0 86.000 0.000 US 3,120 0
3.5.7 Prevencionista " SNS " (Trazado) 2 (noche) mes 0.0 86.000 0.000 US 3,120 0
3.6 Supervision de Terreno 1,605 900 58,228 32,651

3.6.1 Jefe OOCC y Estructuras (*) mes 0.0 130.000 0.000 US 4,716 0
3.6.2 Supervisor Turno Noche 1 mes 0.0 130.000 0.000 US 4,716 0
3.6.3 Supervisor Turno Noche 2 mes 0.0 130.000 0.000 US 4,716 0
3.6.4 Supervisor 1 mes 5.0 90.000 450.000 US 3,265 16,326
3.6.5 Supervisor 2 mes 5.0 90.000 450.000 US 3,265 16,326
3.6.6 Supervisor 3 mes 0.0 90.000 0.000 US 3,265 0
3.6.7 Supervisor 4 mes 0.0 90.000 0.000 US 3,265 0
3.6.8 Supervisor OOCC/Estructuras (3x4 Noche) mes 0.0 90.000 0.000 US 3,265 0
3.6.9 Jefe montaje Mecánico/Piping mes 0.0 130.000 0.000 US 4,716 0
3.6.10 Supervisor Mecánico/Piping mes 0.0 95.000 0.000 US 3,447 0
3.6.11 Supervisor Mecánico/Piping NOCHE 1 mes 0.0 95.000 0.000 US 3,447 0
3.6.12 Supervisor Mecánico/Piping NOCHE 2 mes 0.0 95.000 0.000 US 3,447 0
3.6.13 Jefe Eléctrico e Instrumentación mes 0.0 150.000 0.000 US 5,442 0
3.6.14 Supervisor Eléctrico/Instrumentación mes 0.0 100.000 0.000 US 3,628 0
3.6.15 Supervisor Eléctrico/Instrumentación mes 0.0 100.000 0.000 US 3,628 0
3.7 Equipo de Topografía 560 1,350 20,316 48,977

3.7.1 Geomensor mes 0.0 120.000 0.000 US 4,354 0
3.7.2 Dibujante CAD mes 0.0 100.000 0.000 US 3,628 0
3.7.3 Topografo mes 5.0 100.000 500.000 US 3,628 18,140
3.7.4 Alarife mes 5.0 35.000 175.000 US 1,270 6,349
3.7.5 Alarife mes 5.0 35.000 175.000 US 1,270 6,349
3.7.6 Topografo mes 5.0 100.000 500.000 US 3,628 18,140
3.7.7 Alarife mes 0.0 35.000 0.000 US 1,270 0
3.7.8 Alarife mes 0.0 35.000 0.000 US 1,270 0
3.8 Personal de Apoyo 807 2,430 29,277 88,159

3.8.1 Chofer Servicio (Petrolero y lubricador) mes 0.0 45.000 0.000 US 1,633 0
3.8.2 Chofer Servicio (Petrolero y lubricador) mes 0.0 45.000 0.000 US 1,633 0
3.8.3 Chofer Servicio (camión 3/4) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.4 Chofer Servicio (camión 3/4) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.5 Chofer Servicio (camión Pluma) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.6 Chofer Servicio (camión Pluma) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.7 Chofer Servicio (furgón) mes 0.0 45.000 0.000 US 1,633 0
3.8.8 Chofer Servicio (furgón) mes 0.0 45.000 0.000 US 1,633 0
3.8.9 Chofer Minibus (25 pasajeros) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.10 Chofer Minibus (25 pasajeros) mes 9.0 45.000 405.000 US 1,633 14,693
3.8.11 Chofer Minibus (25 pasajeros) mes 0.0 45.000 0.000 US 1,633 0
3.8.12 Chofer reemplazos (*) mes 0.0 45.000 0.000 US 1,633 0
3.8.15 Chofer reemplazos (*) mes 0.0 45.000 0.000 US 1,633
3.8.16 Mecánico mantención (electromecánico) mes 0.0 33.000 0.000 US 1,197 0
3.8.17 Eléctrico mantención mes 0.0 28.000 0.000 US 1,016 0
3.8.18 Ayudante mantención (*) mes 0.0 25.000 0.000 US 907 0
3.8.19 Nochero mes 0.0 23.000 0.000 US 834 0
3.8.20 Nochero mes 0.0 23.000 0.000 US 834 0
4 Equipos indirectos 2,124 6,587 77,048 238,966

4.1 Arriendo Maquinarias 355 1,505 12,886 54,585
4.1.1 Camión Petrolero - Lubricador mes 0.0 72.000 0.000 US 2,612 0
4.1.2 Camión Petrolero - Lubricador mes 0.0 72.000 0.000 US 2,612 0
4.1.3 Camion 3/4 mes 9.0 60.000 540.000 US 2,177 19,591
4.1.4 Camion Pluma mes 9.0 100.000 900.000 US 3,628 32,651
4.1.5 Generador Potencia 45kVA, 36kW 50 Hz, 1500 rpm mes 0.0 44.000 0.000 US 1,596 0
4.1.6 Generador de emergencia 2,2 kVa mes 9.0 7.175 64.576 US 260 2,343
4.2 Combustible Maquinaria 172 180 6,255 6,530

4.2.1 Combustible Camión Petrolero mes 0.0 23.500 0.000 US 853 0
4.2.2 Combustible Camión Petrolero mes 0.0 23.500 0.000 US 853 0
4.2.3 Combustible Camion 3/4 mes 9.0 10.000 90.000 US 363 3,265
4.2.4 Combustible Camion Pluma mes 9.0 10.000 90.000 US 363 3,265
4.2.5 Generador Potencia 45kVA, 36kW 50 Hz, 1500 rpm mes 0.0 96.474 0.000 US 3,500 0
4.2.6 Generador de emergencia 2,2 kVa mes 0.0 8.931 0.000 US 324 0
4.3 Arriendo Vehículos 1,116 3,240 40,488 117,545

4.3.1 Camionetas 4x4 (adm) mes 9.0 40.000 360.000 US 1,451 13,061
4.3.2 Camionetas 4x4 (seg) mes 9.0 40.000 360.000 US 1,451 13,061
4.3.3 Camionetas 4x4 (sup) mes 9.0 40.000 360.000 US 1,451 13,061
4.3.4 Camionetas 4x4 (civ) mes 0.0 40.000 0.000 US 1,451 0
4.3.5 Camionetas 4x4 (qaqc) mes 9.0 40.000 360.000 US 1,451 13,061
4.3.6 Camionetas 4x4 (mec) mes 0.0 40.000 0.000 US 1,451 0
4.3.7 Camionetas 4x4 (mec) mes 0.0 40.000 0.000 US 1,451 0
4.3.8 Camionetas 4x4 (Topo) mes 0.0 40.000 0.000 US 1,451 0
4.3.9 Camionetas 4x4 (Topo) mes 0.0 40.000 0.000 US 1,451 0
4.3.10 Camionetas 4x2 (Mec.mantención) mes 0.0 40.000 0.000 US 1,451 0

4.3.11 Furgón ( 12 pasajeros ) mes 0.0 78.000 0.000 US 2,830 0
4.3.12 Furgón ( 12 pasajeros ) mes 0.0 78.000 0.000 US 2,830 0
4.3.13 Bus (40 pasajeros) mes 9.0 200.000 1,800.000 US 7,256 65,303
4.3.14 Minibus (25 pasajeros) mes 0.0 120.000 0.000 US 4,354 0
4.4 Combustible Vehículos 301 842 10,920 30,529

4.4.1 Camionetas 4x4 (adm) mes 9.0 18.000 162.000 US 653 5,877
4.4.2 Camionetas 4x4 (seg) mes 9.0 18.000 162.000 US 653 5,877
4.4.3 Camionetas 4x4 (sup) mes 9.0 18.000 162.000 US 653 5,877
4.4.4 Camionetas 4x4 (civ) mes 0.0 18.000 0.000 US 653 0
4.4.5 Camionetas 4x4 (qaqc) mes 9.0 18.000 162.000 US 653 5,877
4.4.6 Camionetas 4x4 (mec) mes 0.0 18.000 0.000 US 653 0
4.4.7 Camionetas 4x4 (mec) mes 0.0 18.000 0.000 US 653 0
4.4.8 Camionetas 4x4 (Topo) mes 0.0 18.000 0.000 US 653 0
4.4.9 Camionetas 4x4 (Topo) mes 0.0 18.000 0.000 US 653 0
4.4.10 Camionetas 4x2 (Mec.mantención) mes 0.0 15.000 0.000 US 544 0
4.4.11 Combustible Furgón ( 12 pasajeros ) mes 0.0 19.000 0.000 US 689 0
4.4.12 Combustible Furgón ( 12 pasajeros ) mes 0.0 19.000 0.000 US 689 0
4.4.13 Combustible Bus (40 pasajeros) mes 9.0 21.500 193.500 US 780 7,020
4.4.14 Combustible Minibus (25 pasajeros) mes 0.0 21.500 0.000 US 780 0
4.5 Equipos menores 179 821 6,500 29,777

4.5.1 Instrumentos Topografía (nivel + taquimetro) mes 5.0 10.000 50.000 US 363 1,814
4.5.2 Instrumentos Topografía (nivel + teodolito) mes 0.0 15.000 0.000 US 544 0
4.5.3 Arriendo de Andamios mes 5.0 154.152 770.758 US 5,593 27,963
5.0 Catering y Bonos 12,878 12,878 467,194 467,194

5.1 Catering gl 1.0 7,157.0 7,156.967 US 259,650 259,650
5.2 Bonos gl 1.0 5,720.7 5,720.722 US 207,544 207,544
B GASTOS GENERALES INDIRECTOS 1,818 1,315 65,972 47,707

6 Seguros, Garantías y Financiamiento 1,513 1,000 54,904 36,279
6.1 Seguros 513 - 18,625 -
6.1.1 Seguro Responsabilidad Civil gl 500.00 0.000 US 18,140 0
6.1.3 Seguro Acc.del Trabajo y enfermedades prof. mes 0.0 13.37 0.000 US 485 0
6.2 Garantías - - - -
6.2.1 Fiel cumplimiento (15%) gl 0.000 US 0 0
6.2.2 Garantia de Contrato (5%) gl 0.000 US 0 0
6.3 Financiamiento 1,000 1,000 36,279 36,279
6.3.1 Gastos financieros gl 1.0 1,000.00 1,000.000 US 36,279 36,279
7 Gastos Operacionales y de Logística 305 315 11,069 11,428

7.1 Oficina Central 35 315 1,270 11,428
7.1.1 Gastos Generales Oficina Central mes 9.0 35.00 315.000 US 1,270 11,428
7.2 Oficina de terreno 200 - 7,256 -

7.2.1 Visitas a Obra (Pasajes/Aloj./Comida) gl 200.00 0.000 US 7,256 0
7.2.3 Recreacion del Personal gl 0.000 US 0 0
7.3 Control de Calidad 70 - 2,543 -

7.3.1 Laboratorio Autocontrol mes 66.00 0.000 US 2,394 0
7.3.2 Calificacion de Soldadores Un 4.09 0.000 US 148 0
C UTILIDADES E IMPREVISTOS 12,131 12,131 440,107 220,054

8 Utilidades e Imprevistos 12,131 12,131 440,107 220,054
8.1 Utilidades 5,686 5,686 206,300 206,300
8.1.1 Utilidades (15%) gl 1.0 5,686.443 5,686.443 US 206,300 206,300
8.2 Imprevistos 379 379 13,753 13,753

8.2.1 Imprevistos de Construccion (1%) gl 1.0 379.096 379.096 US 13,753 13,753
TOTAL C. INDIRECTO UF 52,763
TOTAL C. INDIRECTO US 1,694,144

km/lt
$ x lt
USO Costo Mes $ Costo Mes USD Costo Mes UF

Combustibles litros / día
Km/día 30 dias 30 días 30 días
3.1.1 Combustible Camión Petrolero 6 300 50.0 525,000 350 739.47 20.38
3.1.2 Combustible Camion 3/4 7 300 42.9 450,000 350 633.83 17.47
3.1.3 Combustible Camionetas 4x4 8 300 37.5 393,750 350 554.60 15.29
3.1.4 Combustible Camionetas 4x2 - (Mec. mantención) 10 300 30.0 315,000 350 443.68 12.23
3.1.5 Combustible Furgón ( 12 pasajeros ) 8 300 37.5 393,750 350 554.60 15.29
3.1.6 Combustible Bus (40 pasajeros) 7 300 42.9 450,000 350 633.83 17.47
3.1.7 Combustible Minibus (25 pasajeros) 7 300 42.9 450,000 350 633.83 17.47
$ x lt
lt/hr
USO Costo Mes $ Costo Mes USD Costo Mes UF

Combustibles litros / día
Hr/día 30 dias 30 días 30 días
3.2.1 Generador de emergencia 100 kVa 26 24 624.0 6,552,000 350 9,228.56 254.38

3.2.5 Generador de emergencia 2,2 kVa 1.25 12 15.0 157,500 350 221.84 6.11
1.0 COSTO DIRECTO CONSTRUCCIÓN Y MONTAJE USD 1,375,335.88
2.3 GASTOS GENERALES Y UTILIDAD % USD 1,226,950.43 100.0% 89.2%

2.3.1 Gastos generales directos 58.0% USD 959,189.36 78.2% 69.7%
b Movilización/Desmovilización 15% USD 55,098.24 4.0%
b Instalación de Faena 15% USD 91,186.07 6.6%
a Personal 13% USD 573,939.09 41.7%
c Equipos indirectos 15% USD 238,965.96 17.4%
2.3.2 Gastos indirectos 9.0% USD 47,707.33 3.9% 3.5%

a Seguros, Garantías y Financiamiento 7.0% USD 36,279.34 2.6%
b Gastos Operacionales y de Logística 2.0% USD 11,427.99 0.8%
2.3.3 Utilidades 15.0% USD 220,053.74 17.9% 16.0%
a Utilidades e imprevistos 15% USD 220,053.74 16.0%

1 2 3 4 5 6 7 8 9 10
COSTO DE INVERSIÓN DE CAPITAL

Proyecto "INGENIERÍA DE DETALLES SISTEMA BOMBAS DE PISO,CONCENTRADORA LOS COLORADOS"
Alternativa
Cliente Fernando Ramirez
Código 22310-22320
Área Work
WBS Commod Prime Item Código ID DESCRIPCIÓN Q.B.
MEL element
Área Work
WBS Commod Prime Item Código ID DESCRIPCIÓN Q.B.
MEL element
0001 Molienda
0002 Bomba #1
0003 Obras Preliminares y Retiro bomba
ALC 22,310 QBA 6 900 0004 ALC-22310-QBA-6900-0004 Retiro de interferencia (cañería existente) D
ALC 22,310 QBA 6 400 0005 ALC-22310-QBA-6400-0005 Reubicación cañería D
ALC 22,310 DBE 3 200 0006 ALC-22310-DBE-3200-0006 Suministro y montaje yugo con tecle mecánico D
ALC 22,310 NCA 5 600 0007 ALC-22310-NCA-5600-0007 Desconexionado bomba #1 D
ALC 22,310 NCA 5 600 0008 ALC-22310-NCA-5600-0008 Desmontaje y Retiro de bomba #1 D
0009 Obras Civiles
ALC 22,310 CBG 2 300 0010 ALC-22310-CBG-2300-0010 Demolición y ampliación Pozo (incluye retiro de excedentes) D
ALC 22,310 CDD 2 700 0011 ALC-22310-CDD-2700-0011 Suministro y confección emplantillado H10 e= 5cm D
ALC 22,310 CBA 2 900 0012 ALC-22310-CBA-2900-0012 Suministro y confección hormigón H30 D
0013 Obras Estructurales
ALC 22,310 DCC 3 300 0014 ALC-22310-DCC-3300-0014 Suministro y montaje plataforma bomba D
ALC 22,310 DCD 3 400 0015 ALC-22310-DCD-3400-0015 Suministro y montaje barandas plataforma bomba D
ALC 22,310 DCC 3 300 0016 ALC-22310-DCC-3300-0016 Suministro y montaje plataforma de acceso D
ALC 22,310 DCD 3 400 0017 ALC-22310-DCD-3400-0017 Suministro y montaje barandas plataforma de acceso D
0018 Obras Eléctricas
ALC 22,310 UBA 7 700 0019 ALC-22310-UBA-7700-0019 Suministro y montaje C.A.G. 2 1/2"ANSIc80.1 (incluye fijaciones) D
ALC 22,310 UBA 7 700 0020 ALC-22310-UBA-7700-0020 Suministro y montaje conduit metálico flexible 2 1/2", recubierto con pvc D
ALC 22,310 WAD 7 400 0021 ALC-22310-WAD-7400-0021 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #2/0 AWG + T, L.H. D
ALC 22,310 WAD 7 400 0022 ALC-22310-WAD-7400-0022 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #2/0 AWG + T, L.H., resistente al agua y esfuerzos mecánicos D
ALC 22,310 TBD 7 400 0023 ALC-22310-TBD-7400-0023 Suministro y montaje Caja de conexión NEMA 4X 500x400x200mm ac.inox. (incluye soporte) D
ALC 22,310 TAJ 7 000 0024 ALC-22310-TAJ-7000-0024 Suministro y montaje partidor NEMA 4 D
ALC 22,310 XCJ 7 000 0025 ALC-22310-XCJ-7000-0025 Suministro y montaje botonera de control D
ALC 22,310 XCJ 7 000 0026 ALC-22310-XCJ-7000-0026 Suministro y montaje botonera parada de emergencia D
0027 Obras Instrumentación
ALC 22,310 UBA 8 600 0028 ALC-22310-UBA-8600-0028 Suministro y montaje C.A.G. 3/4" ANSI c80.1 (incluye fijaciones) D
ALC 22,310 UBA 8 800 0029 ALC-22310-UBA-8800-0029 Suministro y montaje flexible 3/4" D
ALC 22,310 UBA 8 800 0030 ALC-22310-UBA-8800-0030 Suministro y montaje flexible 1" pvc D
ALC 22,310 WAD 8 800 0031 ALC-22310-WAD-8800-0031 Suministro y montaje cable 1x2c #16 AWG D

ALC 22,310 XFA 8 400 0034 ALC-22310-XFA-8400-0034 Suministro y montaje tablero inox. 500x400x250, con tapa y contratapa D
ALC 22,310 XAD 8 100 0035 ALC-22310-XAD-8100-0035 Suministro y montaje transmisor de nivel D
ALC 22,310 XCC 8 100 0036 ALC-22310-XCC-8100-0036 Suministro y montaje acondicionador de señal D
ALC 22,310 XAF 8 100 0037 ALC-22310-XAF-8100-0037 Suministro y montaje transmisor de presión D
ALC 22,310 XAF 8 100 0038 ALC-22310-XAF-8100-0038 Suministro y montaje controlador universal D
0039 Montaje de Bomba
ALC 22,310 NCA 5 600 0040 ALC-22310-NCA-5600-0040 Montaje de Bomba con apoyo yugo y tecle mecánico #1 D
ALC 22,310 NCA 5 600 0041 ALC-22310-NCA-5600-0041 Conexionado mecánico bomba #1 D
ALC 22,310 NCA 5 600 0042 ALC-22310-NCA-5600-0042 Conexionado eléctrico bomba #1 D
0043 Bomba #2 y #3
ALC 22,310 CBD 2 300 0045 ALC-22310-CBD-2300-0045 Apertura de Losa BBA #2 D
ALC 22,310 CBG 2 000 0046 ALC-22310-CBG-2000-0046 Retiro de excedentes BBA #2 D
ALC 22,310 QBA 6 900 0047 ALC-22310-QBA-6900-0047 Retiro de interferencia (cañería existente) BBA #2 D
ALC 22,310 DCA 3 700 0048 ALC-22310-DCA-3700-0048 Suministro y montaje refuerzo de vigas BBA #2 D
ALC 22,310 QBA 6 400 0049 ALC-22310-QBA-6400-0049 Reubicación cañería 2" BBA #2 D
ALC 22,310 CBD 2 300 0050 ALC-22310-CBD-2300-0050 Apertura de Losa BBA #3 D
ALC 22,310 CBG 2 000 0051 ALC-22310-CBG-2000-0051 Retiro de excedentes BBA #3 D
ALC 22,310 QBA 6 900 0052 ALC-22310-QBA-6900-0052 Retiro de interferencia (cañería existente) BBA #3 D
ALC 22,310 QBA 6 400 0054 ALC-22310-QBA-6400-0054 Reubicación cañería 2" BBA #3 D
ALC 22,310 DBE 3 200 0055 ALC-22310-DBE-3200-0055 Suministro y montaje yugo con tecle BBA #2 D
ALC 22,310 DBE 3 200 0056 ALC-22310-DBE-3200-0056 Suministro y montaje yugo con tecle BBA #3 D
ALC 22,310 NCA 5 600 0059 ALC-22310-NCA-5600-0059 Desmontaje y Retiro de bomba con apoyo de yugo BBA #2 D
ALC 22,310 NCA 5 600 0060 ALC-22310-NCA-5600-0060 Desmontaje y Retiro de bomba con apoyo de yugo BBA #3 D
ALC 22,310 DCA 3 400 0062 ALC-22310-DCA-3400-0062 Suministro y montaje escalera de gato BBA #2 D
ALC 22,310 DCA 3 400 0063 ALC-22310-DCA-3400-0063 Suministro y montaje escalera de gato BBA #3 D
ALC 22,310 DCC 3 300 0064 ALC-22310-DCC-3300-0064 Suministro y montaje plataforma bomba #2 D
ALC 22,310 DCD 3 400 0065 ALC-22310-DCD-3400-0065 Suministro y montaje barandas plataforma bomba #2 D
ALC 22,310 DCC 3 300 0066 ALC-22310-DCC-3300-0066 Suministro y montaje plataforma bomba #3 D
ALC 22,310 DCD 3 400 0067 ALC-22310-DCD-3400-0067 Suministro y montaje barandas plataforma bomba #3 D
ALC 22,310 DCC 3 300 0068 ALC-22310-DCC-3300-0068 Suministro y montaje plataforma de acceso (Parte 1) D
ALC 22,310 DCD 3 400 0069 ALC-22310-DCD-3400-0069 Suministro y montaje barandas plataforma de acceso (Parte 1) D
ALC 22,310 DCC 3 300 0070 ALC-22310-DCC-3300-0070 Suministro y montaje plataforma de acceso (Parte 2) D
ALC 22,310 DCD 3 400 0071 ALC-22310-DCD-3400-0071 Suministro y montaje barandas plataforma de acceso (Parte 2) D
ALC 22,310 DCF 3 400 0072 ALC-22310-DCF-3400-0072 Suministro y montaje torre y escala acceso plataforma D
ALC 22,310 DCD 3 400 0073 ALC-22310-DCD-3400-0073 Suministro y montaje barandas escala acceso plataforma D
ALC 22,310 WAD 7 400 0078 ALC-22310-WAD-7400-0078 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #2/0 AWG + T, L.H., resistente al agua y esfuerzos mecánicos D

ALC 22,310 XCC 8 100 0091 ALC-22310-XCC-8100-0091 Suministro y montaje transmisor de nivel D
ALC 22,310 XAD 8 100 0092 ALC-22310-XAD-8100-0092 Suministro y montaje acondicionador de señal D
0095 Montaje de Bombas
ALC 22,310 NCA 5 600 0096 ALC-22310-NCA-5600-0096 Montaje de Bombas con apoyo yugo #2 y #3 D
0101 Bomba #4
ALC 22,310 QBA 6 900 0103 ALC-22310-QBA-6900-0103 Retiro de interferencias (desplazamiento de soporte y tubería pulpa existente) D
ALC 22,310 QBA 6 400 0104 ALC-22310-QBA-6400-0104 Reubicación de tubería pulpa D
ALC 22,310 DCA 3 700 0105 ALC-22310-DCA-3700-0105 Suministro y montaje refuerzo de vigas bba #4 D
ALC 22,310 NCA 5 600 0107 ALC-22310-NCA-5600-0107 Desmontaje y Retiro de bomba con apoyo puente grúa D
0108 Obras Civiles
ALC 22,310 DCC 3 300 0113 ALC-22310-DCC-3300-0113 Suministro y montaje plataforma bomba D
ALC 22,310 DCD 3 400 0114 ALC-22310-DCD-3400-0114 Suministro y montaje barandas plataforma bomba D
ALC 22,310 DCC 3 300 0115 ALC-22310-DCC-3300-0115 Suministro y montaje plataforma de acceso D
ALC 22,310 DCD 3 400 0116 ALC-22310-DCD-3400-0116 Suministro y montaje barandas plataforma de acceso D
ALC 22,310 WAD 7 400 0120 ALC-22310-WAD-7400-0120 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x1c 350 MCM + T L.H. monoconductor D
ALC 22,310 WAD 7 400 0121 ALC-22310-WAD-7400-0121 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c 350 MCM + T, L.H. resistente al agua y esfuerzo mecánicos D

ALC 22,310 XCC 8 100 0134 ALC-22310-XCC-8100-0134 Suministro y montaje transmisor de nivel D
ALC 22,310 XAD 8 100 0135 ALC-22310-XAD-8100-0135 Suministro y montaje acondicionador de señal D
ALC 22,310 NCA 5 600 0139 ALC-22310-NCA-5600-0139 Montaje de Bomba con apoyo puente grúa #4 D
0142 Obras Piping Tramo BBA #1 - BBA #2 - BBA #3 - BBA #4
0143 Tramo 1
ALC 22,310 DAA 3 900 0144 ALC-22310-DAA-3900-0144 Suministro y montaje de Andamios D
ALC 22,310 NUB 5 700 0145 ALC-22310-NUB-5700-0145 Suministro y montaje tecle mecánico para izaje piping D
ALC 22,310 PAB 6 200 0146 ALC-22310-PAB-6200-0146 Suministro y montaje Lineas de Pulpa, cañería 8" ASTM A53 grado B, Sch40, revestida internamente con caucho 6mm D
ALC 22,310 PBB 6 100 0147 ALC-22310-PBB-6100-0147 Suministro y montaje codo 90° 8" línea pulpa ASTM A234 AC.STD.RL ASME B16.9 revestido interior caucho 6mm D
ALC 22,310 PBB 6 100 0150 ALC-22310-PBB-6100-0150 Suministro y montaje Tee línea pulpa 8" ASTM A234 AC.STD.RL ASME B16.9 revestido interior caucho 6mm D
ALC 22,310 PAB 6 200 0151 ALC-22310-PAB-6200-0151 Suministro y montaje cañería alimentación agua industrial 8" ASTM A53 grado B, Sch40, revestida internamente con caucho 6mm D
ALC 22,310 PBB 6 100 0152 ALC-22310-PBB-6100-0152 Suministro y montaje codo 90° alimentación agua industrial 8" ASTM A234 AC.STD.RL ASME B16.9 revestido interior caucho 6mm D
ALC 22,310 PBB 6 200 0154 ALC-22310-PBB-6200-0154 Suministro y montaje TEE alimentación agua industrial 8" ASTM A234 AC.STD.RL ASME B16.9 revestido interior caucho 6mm D
ALC 22,310 PBB 6 000 0155 ALC-22310-PBB-6000-0155 Suministro y montaje válvula de bola 4" alimentación agua industrial D
ALC 22,310 PAB 6 200 0157 ALC-22310-PAB-6200-0157 Suministro y montaje alimentación linea de aire 1" roscada ASTM A53 Sch40, grado B D
ALC 22,310 NUB 5 700 0158 ALC-22310-NUB-5700-0158 Desmontaje tecle mecánico D
ALC 22,310 DAA 3 900 0159 ALC-22310-DAA-3900-0159 Desmontaje de andamios D
0160 Tramo 2
0175 Tramo 3

ALC 22,310 PBB 6 200 0183 ALC-22310-PBB-6200-0183 Suministro y montaje TEE alimentación agua industrial 8" D
0190 Tramo 4
ALC 22,310 UBA 6 700 0204 ALC-22310-UBA-6700-0204 Suministro y montaje flexible 1/2" pvc D
0207 Obras Complementarias piping
ALC 22,310 PBB 6 000 0208 ALC-22310-PBB-6000-0208 Suministro y Montaje Válvula de cuchilla D
ALC 22,310 PCE 6 500 0209 ALC-22310-PCE-6500-0209 Suministro y montaje manguerote D
0210 Obras Eléctricas Tramo BBA #1 - BBA #2 - BBA #3 - BBA #4
ALC 22,310 UAD 7 700 0212 ALC-22310-UAD-7700-0212 Suministro y montaje escalerillas 600x100 Ac.Galv. c/tapa D
ALC 22,310 WAD 7 400 0213 ALC-22310-WAD-7400-0213 Suministro y montaje cable desnudo cu #2/0 AWG 19 hebras D
ALC 22,310 UBA 7 700 0214 ALC-22310-UBA-7700-0214 Suministro y montaje conduit PVC Sch80 1" D
ALC 22,310 UBA 7 700 0216 ALC-22310-UBA-7700-0216 Suministro y montaje C.A.G 1/2" ANSI c80.1 D
ALC 22,310 WAD 7 400 0217 ALC-22310-WAD-7400-0217 Suministro y montaje cableado luminarias 1x3c #10 AWG D
ALC 22,310 TBF 7 000 0218 ALC-22310-TBF-7000-0218 Suministro y montaje luminarias industrial 150W MH D
0220 Bomba #5 y #6

ALC 22,310 CBD 2 300 0222 ALC-22310-CBD-2300-0222 Apertura de Losa D
ALC 22,310 CBG 2 000 0223 ALC-22310-CBG-2000-0223 Retiro de excedentes D
0226 Obras Civiles
ALC 22,310 CDD 2 700 0229 ALC-22310-CDD-2700-0229 Suministro y confección emplantillado H10 e= 5cm bba#5 D
ALC 22,310 CDD 2 700 0230 ALC-22310-CDD-2700-0230 Suministro y confección emplantillado H10 e= 5cm bba#6 D
ALC 22,310 CBA 2 900 0231 ALC-22310-CBA-2900-0231 Suministro y confección hormigón H30 bba #5 D
ALC 22,310 CBA 2 900 0232 ALC-22310-CBA-2900-0232 Suministro y confección hormigón H30 bba #6 D
ALC 22,310 DCC 3 400 0234 ALC-22310-DCC-3400-0234 Suministro y montaje escalera de gato D
ALC 22,310 DCC 3 300 0235 ALC-22310-DCC-3300-0235 Suministro y montaje plataforma bomba BBA #5 D
ALC 22,310 DCD 3 400 0236 ALC-22310-DCD-3400-0236 Suministro y montaje barandas plataforma bomba BBA #5 D
ALC 22,310 DCD 3 400 0238 ALC-22310-DCD-3400-0238 Suministro y montaje barandas plataforma bomba BBA #6 D
ALC 22,310 DCC 3 300 0239 ALC-22310-DCC-3300-0239 Suministro y montaje plataforma acceso bomba BBA #5 y #6 (Parte 1) D
ALC 22,310 DCD 3 400 0240 ALC-22310-DCD-3400-0240 Suministro y montaje barandas plataforma acceso bomba BBA #5 y #6 (Parte 1) D
ALC 22,310 DCC 3 300 0241 ALC-22310-DCC-3300-0241 Suministro y montaje plataforma acceso bomba BBA #5 y #6 (Parte 2) D
ALC 22,310 DCD 3 400 0242 ALC-22310-DCD-3400-0242 Suministro y montaje barandas plataforma acceso bomba BBA #5 y #6 (Parte 2) D
ALC 22,310 DBE 3 900 0243 ALC-22310-DBE-3900-0243 Suministro y montaje monorriel D
0244 Montaje Compuerta Túnel
ALC 22,310 MAB 5 200 0245 ALC-22310-MAB-5200-0245 Suministro y montaje compuerta D
ALC 22,310 WAD 7 400 0250 ALC-22310-WAD-7400-0250 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c 350 MCM + T, L.H. resistente al agua y esfuerzo mecánicos D
0267 Montaje de Bombas
ALC 22,310 NCA 5 600 0268 ALC-22310-NCA-5600-0268 Montaje bomba con apoyo tecle mecanico y puente grúa D

0273 Obras Piping Tramo BBA #5 - BBA #6
0274 Tramo 1
0288 Tramo 2
ALC 22,310 PBB 6 000 0304 ALC-22310-PBB-6000-0304 Suministro y Montaje Válvula de cuchilla D
0306 Obras Eléctricas Tramo BBA #5 - BBA #6
ALC 22,310 UAD 7 700 0308 ALC-22310-UAD-7700-0308 Suministro y montaje escalerillas 600x100 Ac.Galv. c/tapa D
ALC 22,310 UBA 7 700 0310 ALC-22310-UBA-7700-0310 Suministro y montaje conduit PVC Sch80 1" D
ALC 22,310 UBA 7 700 0312 ALC-22310-UBA-7700-0312 Suministro y montaje C.A.G 1/2" ANSI c80.1 D
0316 Precomisionamiento Molienda
0317 Sistema Adición Agua Insdustrial

ALC 22,310 PFA 6 800 0318 ALC-22310-PFA-6800-0318 Prueba de Flushing de Cañerías (línea alimentación) D
ALC 22,310 PFA 6 800 0319 ALC-22310-PFA-6800-0319 Prueba Hidrostática de Cañería (línea alimentación) D
ALC 22,310 PFA 6 800 0320 ALC-22310-PFA-6800-0320 Prueba Funcioanles de Válvula D
0321 Sistema Succión e Impulsión Pulpa de Concentrado
ALC 22,310 NCA 5 800 0322 ALC-22310-NCA-5800-0322 Prueba de Verificación Giro de Bomba D
ALC 22,310 NCA 5 800 0323 ALC-22310-NCA-5800-0323 Prueba de Verificiación Funcionamiento de Bombra D
ALC 22,310 WDC 7 900 0324 ALC-22310-WDC-7900-0324 Prueba Conexionado alimentador desde cubículo CCM hasta bomba respectiva D
ALC 22,310 WDB 7 900 0325 ALC-22310-WDB-7900-0325 Prueba de Resistencia de Aislamiento D
ALC 22,310 WDA 7 900 0326 ALC-22310-WDA-7900-0326 Prueba Botoneras de control D
ALC 22,310 WDA 7 900 0327 ALC-22310-WDA-7900-0327 Prueba Tablero de Fuerza D
ALC 22,310 WDA 7 900 0328 ALC-22310-WDA-7900-0328 Prueba de Secuencia de Fase D
ALC 22,310 WDD 7 900 0329 ALC-22310-WDD-7900-0329 Prueba de Sentido de Giro (motor eléctrico) D
ALC 22,310 WDA 7 900 0330 ALC-22310-WDA-7900-0330 Prueba Medición de corriente D
ALC 22,310 NCA 5 800 0331 ALC-22310-NCA-5800-0331 Prueba de velocidad D
ALC 22,310 PFA 6 800 0332 ALC-22310-PFA-6800-0332 Prueba Medición de Presión D
ALC 22,310 XJA 8 900 0333 ALC-22310-XJA-8900-0333 Prueba Calibración transmisor de presión D
ALC 22,310 PFA 6 800 0334 ALC-22310-PFA-6800-0334 Prueba de Flushing de Cañerías D
ALC 22,310 PFA 6 800 0335 ALC-22310-PFA-6800-0335 Prueba Hidrostática de Cañería D
ALC 22,310 PFA 6 800 0336 ALC-22310-PFA-6800-0336 Prueba Funcionales de Válvula D
ALC 22,310 PFA 6 800 0337 ALC-22310-PFA-6800-0337 Prueba de vibración D
ALC 22,310 PFA 6 800 0338 ALC-22310-PFA-6800-0338 Prueba de temperatura D
0339 Sistema Confección Derrames
ALC 22,310 MAB 5 800 0340 ALC-22310-MAB-5800-0340 Prueba Funcional Actuador Neumático D
ALC 22,310 MAB 5 800 0341 ALC-22310-MAB-5800-0341 Prueba en la carrera D
ALC 22,310 MAB 5 800 0342 ALC-22310-MAB-5800-0342 Prueba Amortiguado D
ALC 22,310 MAB 5 800 0343 ALC-22310-MAB-5800-0343 Prueba Válvulas D
ALC 22,310 MAB 5 800 0344 ALC-22310-MAB-5800-0344 Prueba Sistema de Emergencia D
ALC 22,310 MAB 5 800 0345 ALC-22310-MAB-5800-0345 Prueba botonera de emergencia D
0346 Sistema Aire Comprimido
ALC 22,310 PFA 6 800 0347 ALC-22310-PFA-6800-0347 Prueba Funcional Válvula de Corte D
ALC 22,310 PFA 6 800 0348 ALC-22310-PFA-6800-0348 Prueba de Flushing Cañerías D
0350 Sistema Control Medición nivel de pulpa
ALC 22,310 XJC 8 900 0351 ALC-22310-XJC-8900-0351 Prueba de Aislación y Continuidad D
ALC 22,310 XJC 8 900 0352 ALC-22310-XJC-8900-0352 Prueba funcionamiento trasmisor de nivel D
ALC 22,310 XJC 8 900 0353 ALC-22310-XJC-8900-0353 Prueba calibración transmisor de nivel D
ALC 22,310 XJC 8 900 0354 ALC-22310-XJC-8900-0354 Prueba funcionamiento equipos D
ALC 22,310 XJA 8 900 0355 ALC-22310-XJA-8900-0355 Prueba calibración acondicionador universal D
ALC 22,310 XJC 8 900 0356 ALC-22310-XJC-8900-0356 Pruebas interruptores y control asociado al tablero D
ALC 22,310 XJA 8 900 0357 ALC-22310-XJA-8900-0357 Prueba calibración baliza D
0358 Sistema Electricidad y Fuerza
ALC 22,310 WDB 7 900 0359 ALC-22310-WDB-7900-0359 Prueba de Verificación medición de resistencia de aislamiento de equipos D
ALC 22,310 WDA 7 900 0360 ALC-22310-WDA-7900-0360 Prueba medición resistencia de puesta a tierra D
0361 Sistema Sala Eléctrica
ALC 22,310 WDB 7 900 0362 ALC-22310-WDB-7900-0362 Prueba Medición de resistencia de aislamiento partidores D
ALC 22,310 WDB 7 900 0363 ALC-22310-WDB-7900-0363 Prueba medición de resistencia de aislamiento transformador seco D
ALC 22,310 WDA 7 900 0364 ALC-22310-WDA-7900-0364 Prueba relación de transformación D
ALC 22,310 WDA 7 900 0365 ALC-22310-WDA-7900-0365 Prueba interruptores y control asociado al tablero D

ALC 22,310 WDB 7 900 0366 ALC-22310-WDB-7900-0366 Prueba medición de resistencia de aislamiento tableros D
0367 Remolienda y Flotación
0368 Bomba #1 y #2
ALC 22,320 QBA 6 900 0370 ALC-22320-QBA-6900-0370 Retiro de interferencias (piping) D
ALC 22,320 UBA 7 700 0371 ALC-22320-UBA-7700-0371 Retiro de interferencias (canalización eléctrica) D
ALC 22,320 TAE 7 100 0372 ALC-22320-TAE-7100-0372 Retiro de interferencias (tablero eléctrico) D
ALC 22,320 DBA 3 800 0373 ALC-22320-DBA-3800-0373 Retiro de interferencias (buzo descarga) D
ALC 22,320 DCE 3 400 0374 ALC-22320-DCE-3400-0374 Retiro de interferencias (escalera de gato) D
ALC 22,320 DBE 3 200 0375 ALC-22320-DBE-3200-0375 Suministro y montaje monorriel con tecle mecánico D
ALC 22,320 DCE 3 400 0376 ALC-22320-DCE-3400-0376 Suministro y montaje escala de gato D
ALC 22,320 NCA 5 600 0379 ALC-22320-NCA-5600-0379 Desmontaje y Retiro de bombas con apoyo puente grúa D
0380 Obras Civiles
ALC 22,320 CBA 2 900 0381 ALC-22320-CBA-2900-0381 Saneamiento y Limpieza de pozo D
ALC 22,320 CBA 2 900 0382 ALC-22320-CBA-2900-0382 Saneamiento y Limpieza de canaleta D
ALC 22,320 DCC 3 300 0384 ALC-22320-DCC-3300-0384 Suministro y montaje plataforma bomba BBA #1 y #2 D
ALC 22,320 DCC 3 300 0385 ALC-22320-DCC-3300-0385 Suministro y montaje plataforma acceso bomba BBA #1 y #2 D
ALC 22,320 DCD 3 400 0386 ALC-22320-DCD-3400-0386 Suministro y montaje barandas plataforma acceso bomba BBA #1 y #2 D
ALC 22,320 DCB 3 200 0387 ALC-22320-DCB-3200-0387 Suministro y montaje consola D
ALC 22,320 WAD 7 400 0392 ALC-22320-WAD-7400-0392 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #3/0 AWG + T, L.H. resistente al agua y esfuerzos mecánicos D
0409 Montaje de Bomba y Techumbre
ALC 22,320 NCA 5 600 0410 ALC-22320-NCA-5600-0410 Montaje Bombas con apoyo puente grúa #1 y #2 D

ALC 22,320 DAC 3 900 0415 ALC-22320-DAC-3900-0415 Suministro y montaje techumbre D
0416 Bomba #3 y #4
ALC 22,320 DBE 3 200 0423 ALC-22320-DBE-3200-0423 Suministro y montaje monorriel con tecle mecánico D
ALC 22,320 NCA 5 600 0427 ALC-22320-NCA-5600-0427 Desmontaje y Retiro de bombas con apoyo puente grúa D
0428 Obras Civiles
ALC 22,320 DCC 3 300 0433 ALC-22320-DCC-3300-0433 Suministro y montaje escalera acceso bomba BBA #3 y #4 D
ALC 22,320 DCD 3 400 0434 ALC-22320-DCD-3400-0434 Suministro y montaje barandas plataforma bomba BBA #3 y #4 D
ALC 22,320 DCB 3 200 0435 ALC-22320-DCB-3200-0435 Suministro y montaje consola D

ALC 22,320 DAC 3 900 0464 ALC-22320-DAC-3900-0464 Suministro y montaje techumbre D
0465 Montaje Piping Tramo BBA #1 - BBA #2 - BBA #3 - BBA #4
0466 Tramo 1
0472 Tramo 2
0480 Bomba #6
ALC 22,320 DBE 3 200 0482 ALC-22320-DBE-3200-0482 Suministro y montaje monorriel con tecle eléctrico D
ALC 22,320 NCA 5 600 0484 ALC-22320-NCA-5600-0484 Desmontaje y Retiro de bomba con apoyo tecle eléctrico D
0485 Obras Civiles
ALC 22,320 ACC 1 000 0488 ALC-22320-ACC-1000-0488 Excavación pozo y retiro de excedente D
ALC 22,320 DCD 3 400 0494 ALC-22320-DCD-3400-0494 Suministro y montaje barandas plataforma BBA #6 D
ALC 22,320 DCC 3 300 0495 ALC-22320-DCC-3300-0495 Suministro y montaje plataforma acceso bomba BBA #6 D

ALC 22,320 NCA 5 600 0519 ALC-22320-NCA-5600-0519 Montaje Bomba con apoyo tecle eléctrico #6 D
ALC 22,320 NCA 5 600 0520 ALC-22320-NCA-5600-0520 Conexionado mecánico Bomba #6 D
ALC 22,320 NCA 5 600 0521 ALC-22320-NCA-5600-0521 Conexionado eléctrico Bomba #6 D
0522 Bomba #7
0523 Obras preliminares
ALC 22,320 DBE 3 200 0524 ALC-22320-DBE-3200-0524 Suministro y montaje monorriel con tecle eléctrico D
ALC 22,320 NCA 5 600 0526 ALC-22320-NCA-5600-0526 Desmontaje y Retiro de bomba con apoyo tecle eléctrico D
ALC 22,320 DCC 3 300 0528 ALC-22320-DCC-3300-0528 Suministro y montaje plataforma BBA #7 D
ALC 22,320 DCD 3 400 0529 ALC-22320-DCD-3400-0529 Suministro y montaje barandas plataforma BBA #7 D
ALC 22,320 NCA 5 600 0552 ALC-22320-NCA-5600-0552 Montaje Bomba con apoyo tecle eléctrico #7 D
0555 Montaje Piping Tramo BBA #6 - BBA #7
0556 Tramo 1

0563 Tramo 2
ALC 22,320 PCE 6 500 0573 ALC-22320-PCE-6500-0573 Suministro y montaje manguera industrial caucho tipo-C D
0574 Obras Eléctricas Tramo BBA #6 - BBA #7
ALC 22,320 UBA 7 700 0577 ALC-22320-UBA-7700-0577 Suministro y montaje C.A.G 1 1/2" ANSI c80.1 D
ALC 22,320 UBA 7 700 0578 ALC-22320-UBA-7700-0578 Suministro y montaje flexible metálico pvc 1 1/2" D
ALC 22,320 TBF 7 000 0581 ALC-22320-TBF-7000-0581 Suministro y montaje luminarias industrial 150W MH tipo reflector (montaje en muro) D
ALC 22,320 TBD 7 400 0582 ALC-22320-TBD-7400-0582 Suministro y montaje caja de ac. Galv. 100x100x50 D
0584 Bomba #8 y #9
0585 Obras preliminares y retiro de bomba
ALC 22,320 NCA 5 600 0592 ALC-22320-NCA-5600-0592 Desmontaje y Retiro de bomba #8 con apoyo puente grúa D
0593 Obras Civiles
ALC 22,320 WAD 7 400 0603 ALC-22320-WAD-7400-0603 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c 350 MCM + T L.H. resistente al agua y esfuerzos mecánicos D

ALC 22,320 DAC 3 900 0626 ALC-22320-DAC-3900-0626 Suministro y montaje techumbre y monorriel D
0627 Bomba #10 y #11
0634 Obras Civiles
ALC 22,320 WAD 7 400 0644 ALC-22320-WAD-7400-0644 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c 350 MCM + T L.H. resistente al agua y esfuerzos mecánicos D

ALC 22,320 DAC 3 900 0667 ALC-22320-DAC-3900-0667 Suministro y montaje techumbre y monorriel D
0669 Tramo 1
ALC 22,320 PBB 6 100 0676 ALC-22320-PBB-6100-0676 Suministro y montaje codo 90° 4" alimentación agua industrial ASTM A234 AC.STD.RL ASME B16.9 revestido interior caucho 6mm D
0682 Tramo 2
ALC 22,320 PAB 6 200 0689 ALC-22320-PAB-6200-0689 Suministro y montaje cañería alimentación agua industrial 2"ASTM A53 grado B, Sch40, revestida internamente con caucho 6mm D
ALC 22,320 UBA 6 700 0693 ALC-22320-UBA-6700-0693 Suministro y montaje flexible 1/2" pvc D
ALC 22,320 PBB 6 100 0694 ALC-22320-PBB-6100-0694 Suministro y montaje codo 90° linea aire 1" planta roscada ASTM A53 Sch40, grado B D
ALC 22,320 PCE 6 500 0698 ALC-22320-PCE-6500-0698 Suministro y montaje manguerote caucho 4" D
0699 Obras Eléctricas Tramo BBA #8 - BBA #9 - BBA #10 - BBA #11

ALC 22,320 UBA 7 700 0703 ALC-22320-UBA-7700-0703 Suministro y montaje flexible metálico pvc 1 1/2" D
ALC 22,320 TBF 7 000 0706 ALC-22320-TBF-7000-0706 Suministro y montaje luminarias industrial 150W MH tipo reflector (montaje en estructura) D
0708 Bomba #12 y #13
ALC 22,320 NCA 5 600 0711 ALC-22320-NCA-5600-0711 Desmontaje y Retiro de bomba con apoyo puente grúa D
0712 Obras Civiles
ALC 22,320 WAD 7 400 0721 ALC-22320-WAD-7400-0721 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #3/0 AWG + T L.H resistente al agua y esfuerzos mecánicos D
ALC 22,320 WAD 7 400 0722 ALC-22320-WAD-7400-0722 Suministro y montaje cable aislado XLPE, Superflex 1kv 1x3c #3/0 AWG + T L.H D
0745 Bomba #14

ALC 22,320 NCA 5 600 0770 ALC-22320-NCA-5600-0770 Montaje Bomba con apoyo camión pluma #14 D
0773 Bomba #15
ALC 22,320 DCC 3 300 0775 ALC-22320-DCC-3300-0775 Suministro y montaje plataforma D

ALC 22,320 NCA 5 600 0798 ALC-22320-NCA-5600-0798 Montaje Bomba con apoyo puente grúa #15 D
ALC 22,320 PAB 6 200 0809 ALC-22320-PAB-6200-0809 Suministro y montaje cañería alimentación agua industrial 2"ASTM A53 grado B, Sch40, revestida internamente con caucho 6mm D
0815 Obras Eléctricas Remolienda
ALC 22,320 UAD 7 700 0817 ALC-22320-UAD-7700-0817 Suministro y montaje escalerillas 900x100 c/tapa D
ALC 22,320 UBA 7 700 0819 ALC-22320-UBA-7700-0819 Suministro y montaje conduit pvc Sch80 1" D
0821 Sala Electrica #4
ALC 22,320 TBC 7 000 0822 ALC-22320-TBC-7000-0822 Suministro y montaje tablero 120 VAC D
ALC 22,320 TAB 7 200 0823 ALC-22320-TAB-7200-0823 Suministro y montaje transformador 15kVa D
ALC 22,320 UBA 7 700 0825 ALC-22320-UBA-7700-0825 Suministro y montaje C.A.G. 1" ANSI c80.2 D
ALC 22,320 WAD 7 400 0827 ALC-22320-WAD-7400-0827 Suministro y montaje cable aislado XLPE 1kv 1x3c #10 AWG + T L.H. D
ALC 22,320 WAD 7 400 0828 ALC-22320-WAD-7400-0828 Suministro y montaje cable aislado XLPE 1kv 1x3c #2 AWG L.H. D
0829 Sala Electrica #5
ALC 22,320 TBC 7 000 0830 ALC-22320-TBC-7000-0830 Suministro y montaje tablero 120 VAC D
ALC 22,320 UBA 7 700 0831 ALC-22320-UBA-7700-0831 Suministro y montaje C.A.G. 1" ANSI c80.2 D
ALC 22,320 WAD 7 400 0832 ALC-22320-WAD-7400-0832 Suministro y montaje cable aislado XLPE 1kv 1x3c #10 AWG + T L.H. D
0833 Precomisionamiento Remolienda y Flotación
0834 Sistema Adición Agua Insdustrial
ALC 22,320 PFA 6 800 0835 ALC-22320-PFA-6800-0835 Prueba de Flushing de Cañerías (línea alimentación) D
ALC 22,320 PFA 6 800 0836 ALC-22320-PFA-6800-0836 Prueba Hidrostática de Cañería (línea alimentación) D
ALC 22,320 PFA 6 800 0837 ALC-22320-PFA-6800-0837 Prueba Funcioanles de Válvula D
0838 Sistema Succión e Impulsión Pulpa de Concentrado
ALC 22,320 NCA 5 800 0839 ALC-22320-NCA-5800-0839 Prueba de Verificación Giro de Bomba D
ALC 22,320 NCA 5 800 0840 ALC-22320-NCA-5800-0840 Prueba de Verificiación Funcionamiento de Bombra D
ALC 22,320 WDC 7 900 0841 ALC-22320-WDC-7900-0841 Prueba Conexionado alimentador desde cubículo CCM hasta bomba respectiva D
ALC 22,320 WDB 7 900 0842 ALC-22320-WDB-7900-0842 Prueba de Resistencia de Aislamiento D
ALC 22,320 WDA 7 900 0843 ALC-22320-WDA-7900-0843 Prueba Botoneras de control D
ALC 22,320 WDA 7 900 0844 ALC-22320-WDA-7900-0844 Prueba Tablero de Fuerza D
ALC 22,320 WDA 7 900 0845 ALC-22320-WDA-7900-0845 Prueba de Secuencia de Fase D

ALC 22,320 WDD 7 900 0846 ALC-22320-WDD-7900-0846 Prueba de Sentido de Giro (motor eléctrico) D
ALC 22,320 WDA 7 900 0847 ALC-22320-WDA-7900-0847 Prueba Medición de corriente D
ALC 22,320 NCA 5 800 0848 ALC-22320-NCA-5800-0848 Prueba de velocidad D
ALC 22,320 PFA 6 800 0849 ALC-22320-PFA-6800-0849 Prueba Medición de Presión D
ALC 22,320 XJA 8 900 0850 ALC-22320-XJA-8900-0850 Prueba Calibración transmisor de presión D
ALC 22,320 PFA 6 800 0851 ALC-22320-PFA-6800-0851 Prueba de Flushing de Cañerías D
ALC 22,320 PFA 6 800 0853 ALC-22320-PFA-6800-0853 Prueba Funcionales de Válvula D
ALC 22,320 PFA 6 800 0854 ALC-22320-PFA-6800-0854 Prueba de vibración D
ALC 22,320 PFA 6 800 0855 ALC-22320-PFA-6800-0855 Prueba de temperatura D
0856 Sistema Aire Comprimido
ALC 22,320 PFA 6 800 0857 ALC-22320-PFA-6800-0857 Prueba Funcional Válvula de Corte D
ALC 22,320 PFA 6 800 0858 ALC-22320-PFA-6800-0858 Prueba de Flushing Cañerías D
0860 Sistema Control Medición nivel de pulpa
ALC 22,320 XJC 8 900 0861 ALC-22320-XJC-8900-0861 Prueba de Aislación y Continuidad D
ALC 22,320 XJC 8 900 0862 ALC-22320-XJC-8900-0862 Prueba funcionamiento trasmisor de nivel D
ALC 22,320 XJC 8 900 0863 ALC-22320-XJC-8900-0863 Prueba calibración transmisor de nivel D
ALC 22,320 XJC 8 900 0864 ALC-22320-XJC-8900-0864 Prueba funcionamiento equipos D
ALC 22,320 XJA 8 900 0865 ALC-22320-XJA-8900-0865 Prueba calibración acondicionador universal D
ALC 22,320 XJC 8 900 0866 ALC-22320-XJC-8900-0866 Pruebas interruptores y control asociado al tablero D
ALC 22,320 XJA 8 900 0867 ALC-22320-XJA-8900-0867 Prueba calibración baliza D
0868 Sistema Electricidad y Fuerza
ALC 22,320 WDB 7 900 0869 ALC-22320-WDB-7900-0869 Prueba de Verificación medición de resistencia de aislamiento de equipos D
ALC 22,320 WDA 7 900 0870 ALC-22320-WDA-7900-0870 Prueba medición resistencia de puesta a tierra D
0833 Comisionamiento
ALC 22,320 PFA 5 000 0834 ALC-22320-PFA-5000-0834 Cuadrilla Apoyo Comisionamiento D
0835 Puesta en Marcha
ALC 22,320 PFA 5 000 0836 ALC-22320-PFA-5000-0836 Cuadrilla Apoyo Puesta en Marcha D

11 12 13 14 15 16 17 18 19 20 21 22 23 24
EJEMPLO CUADRO DETALLE INGENIERÍA (VALORES NO REALES)

Mano de Obra Maquinarias, Equipos y Herramientas Materiales Construcción (Insumos) Subcontratos
Factor Cant. Prod. Base Factor
uni. Cant. Labor Hours
Crec. Final x Hora Rend. Labor Rate TOTAL Const Equip Unit / Const Equip Bulk Materials Bulk Materials S/C Unit Price
(USD) HH / USD USD Total (USD) Unit / USD Total (USD) (USD)
Factor Cant. Prod. Base Factor Labor Rate TOTAL Const Equip Unit / Const Equip Bulk Materials Bulk Materials S/C Unit Price
uni. Cant. Labor Hours
Crec. Final x Hora Rend. (USD) HH / USD USD Total (USD) Unit / USD Total (USD) (USD)
m 2.00 1.00 2.00 34.73 1.51 104.64 11.57 1,210.36 110.36 220.73 -
m 2.00 1.00 2.00 28.68 1.51 86.40 11.57 999.38 91.05 182.10 -
kg 89.25 1.05 93.71 0.24 1.51 32.64 11.57 377.54 0.73 68.26 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
m3 1.24 1.00 1.24 76.58 1.51 143.04 11.29 1,614.74 242.80 301.07 -
m3 0.21 1.10 0.23 18.21 1.51 5.76 11.29 65.02 11.35 2.62 83.26 19.23
m3 1.24 1.10 1.36 16.96 1.51 31.68 11.29 357.63 11.35 15.48 211.51 288.50
kg 1,155.87 1.05 1,213.66 0.13 1.51 232.32 11.57 2,687.22 0.40 491.13 - 0.10
kg 297.97 1.05 312.87 0.20 1.51 90.24 11.57 1,043.80 0.61 189.91 - 0.10
kg 494.52 1.05 519.25 0.13 1.51 99.84 11.57 1,154.84 0.40 210.12 - 0.10
kg 307.21 1.05 322.57 0.20 1.51 93.12 11.57 1,077.11 0.61 195.80 - 0.10
m 6.00 1.05 6.30 0.65 1.51 5.88 11.83 69.53 2.12 13.38 25.17 158.54
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 24.49 77.15
m 146.00 1.05 153.30 0.21 1.51 45.36 11.83 536.39 0.71 108.56 2.80 429.91
m 7.00 1.05 7.35 0.24 1.51 2.52 11.83 29.80 0.71 5.21 2.80 20.61
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 4,400.00 4,400.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16
m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26

uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 1.00 1.00 1.00 7.81 1.51 11.76 11.83 139.06 28.33 28.33 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 -
uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 607.00 607.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m3 0.50 1.10 0.55 126.19 1.51 95.04 11.57 1,099.32 364.20 200.31 -
m3 0.50 1.05 0.53 61.18 1.51 46.08 11.57 533.00 32.19 16.90 -
m 3.00 1.00 3.00 12.75 1.51 57.60 11.57 666.25 40.47 121.40 -
kg 50.00 1.05 52.50 1.21 1.51 91.20 11.57 1,054.90 3.64 191.21 - 0.10
m 3.00 1.00 3.00 28.68 1.51 129.60 11.57 1,499.07 91.05 273.15 27.08 81.24
m3 0.50 1.10 0.55 126.19 1.51 95.04 11.57 1,099.32 364.20 200.31 -
m3 0.50 1.05 0.53 61.18 1.51 46.08 11.57 533.00 32.19 16.90 -
m 2.00 1.00 2.00 12.75 1.51 38.40 11.57 444.17 40.47 80.93 -
kg 50.00 1.05 52.50 1.21 1.51 91.20 11.57 1,054.90 3.64 191.21 - 0.10
m 3.00 1.00 3.00 28.68 1.51 129.60 11.57 1,499.07 91.05 273.15 27.08 81.24
kg 89.25 1.05 93.71 0.24 1.51 32.64 11.57 377.54 0.73 68.26 - 0.10
kg 89.25 1.05 93.71 0.24 1.51 32.64 11.57 377.54 0.73 68.26 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
kg 573.48 1.05 602.15 0.27 1.51 230.40 11.57 2,665.02 0.81 487.34 - 0.10
kg 435.60 1.05 457.38 0.27 1.51 175.68 11.57 2,032.07 0.81 370.17 - 0.10
kg 1,234.45 1.05 1,296.17 0.13 1.51 248.64 11.57 2,876.00 0.40 524.52 - 0.10
kg 333.18 1.05 349.84 0.20 1.51 100.80 11.57 1,165.94 0.61 212.35 - 0.10
kg 1,174.86 1.05 1,233.60 0.13 1.51 236.16 11.57 2,731.64 0.40 499.20 - 0.10
kg 328.56 1.05 344.99 0.20 1.51 99.84 11.57 1,154.84 0.61 209.41 - 0.10
kg 521.49 1.05 547.56 0.13 1.51 105.60 11.57 1,221.47 0.40 221.58 - 0.10
kg 322.01 1.05 338.11 0.20 1.51 97.92 11.57 1,132.63 0.61 205.23 - 0.10
kg 1,347.27 1.05 1,414.63 0.13 1.51 270.72 11.57 3,131.39 0.40 572.46 - 0.10
kg 308.52 1.05 323.95 0.20 1.51 93.12 11.57 1,077.11 0.61 196.64 - 0.10
kg 526.89 1.05 553.23 0.13 1.51 106.56 11.57 1,232.57 0.40 223.88 - 0.10
kg 201.95 1.05 212.05 0.20 1.51 61.44 11.57 710.67 0.61 128.71 - 0.10
m 17.00 1.05 17.85 0.62 1.51 15.96 11.83 188.73 2.12 37.92 25.17 449.21
m 5.00 1.05 5.25 0.45 1.51 3.36 11.83 39.73 1.42 7.44 24.49 128.59
m 189.00 1.05 198.45 0.21 1.51 58.80 11.83 695.32 0.71 140.54 2.80 556.52
m 12.00 1.05 12.60 0.23 1.51 4.20 11.83 49.67 0.71 8.92 2.80 35.33
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 4,400.00 8,800.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96

un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 47.21 47.21 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 28.33 56.65 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m 4.00 1.00 4.00 12.75 1.51 76.80 11.57 888.34 40.47 161.87 -
m 3.00 1.00 3.00 28.68 1.51 129.60 11.57 1,499.07 91.05 273.15 -
kg 50.00 1.05 52.50 1.21 1.51 91.20 11.57 1,054.90 3.64 191.21 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
m3 1.24 1.00 1.24 76.58 1.51 143.04 11.29 1,614.74 242.80 301.07 -
m3 0.21 1.10 0.23 18.21 1.51 5.76 11.29 65.02 11.35 2.62 83.26 19.23
m3 1.24 1.10 1.36 16.96 1.51 31.68 11.29 357.63 11.35 15.48 211.51 288.50
kg 1,155.87 1.05 1,213.66 0.13 1.51 232.32 11.57 2,687.22 0.40 491.13 - 0.10
kg 276.88 1.05 290.72 0.20 1.51 83.52 11.57 966.07 0.61 176.47 - 0.10
kg 553.13 1.05 580.79 0.13 1.51 111.36 11.57 1,288.09 0.40 235.03 - 0.10
kg 373.72 1.05 392.41 0.20 1.51 113.28 11.57 1,310.30 0.61 238.19 - 0.10
m 16.00 1.05 16.80 0.63 1.51 15.12 11.83 178.80 2.12 35.69 37.78 634.64
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 36.52 115.05
m 684.00 1.05 718.20 0.18 1.51 180.60 11.83 2,135.63 0.61 435.95 25.66 18,427.16
m 9.00 1.05 9.45 0.25 1.51 3.36 11.83 39.73 0.71 6.69 25.66 242.46
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 5,500.00 5,500.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16

m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 -
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 47.21 47.21 -
uni 1.00 1.00 1.00 7.81 1.51 11.76 11.83 139.06 28.33 28.33 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 28.33 28.33 -
uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 607.00 607.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m2 110.40 1.00 110.40 0.57 1.51 95.04 11.57 1,099.32 1.82 201.04 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 94.93 1.05 99.68 2.40 1.51 343.68 11.57 3,975.31 7.28 726.04 16.16 1,610.94
un 15.00 1.00 15.00 5.35 1.51 120.96 11.57 1,399.13 17.00 254.94 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
un 1.00 1.00 1.00 5.74 1.51 8.64 11.57 99.94 17.00 17.00 9.21 9.21
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
m 26.13 1.05 27.43 2.42 1.51 95.04 11.57 1,099.32 7.28 199.81 16.16 443.34
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
un 2.00 1.00 2.00 11.47 1.51 34.56 11.57 399.75 36.42 72.84 37.33 74.65
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
m 33.75 1.05 35.44 4.00 1.51 203.52 11.57 2,354.10 12.14 430.21 13.54 479.80
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 110.40 1.00 110.40 0.52 1.51 86.40 11.57 999.38 1.66 182.76 -
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 79.79 1.05 83.78 2.40 1.51 288.96 11.57 3,342.37 7.28 610.25 16.16 1,354.02
un 14.00 1.00 14.00 5.37 1.51 113.28 11.57 1,310.30 17.00 237.94 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
m 26.13 1.05 27.43 2.42 1.51 95.04 11.57 1,099.32 7.28 199.81 16.16 443.34
un 1.00 1.00 1.00 5.74 1.51 8.64 11.57 99.94 17.00 17.00 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
m 33.75 1.00 33.75 3.81 1.51 193.92 11.57 2,243.05 12.14 409.73 13.54 456.95
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 92.80 1.00 92.80 0.52 1.51 72.96 11.57 843.92 1.66 153.63 -
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -

m 79.79 1.05 83.78 2.40 1.51 288.96 11.57 3,342.37 7.28 610.25 16.16 1,354.02
un 14.00 1.00 14.00 5.37 1.51 113.28 11.57 1,310.30 17.00 237.94 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
m 26.13 1.05 27.43 2.42 1.51 95.04 11.57 1,099.32 7.28 199.81 16.16 443.34
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
m 11.00 1.00 11.00 3.82 1.51 63.36 11.57 732.88 12.14 133.54 27.08 297.86
m 33.75 1.00 33.75 3.81 1.51 193.92 11.57 2,243.05 12.14 409.73 13.54 456.95
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 92.80 1.00 92.80 0.52 1.51 72.96 11.57 843.92 1.66 153.63 -
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 79.79 1.05 83.78 2.40 1.51 288.96 11.57 3,342.37 7.28 610.25 16.16 1,354.02
un 14.00 1.00 14.00 5.37 1.51 113.28 11.57 1,310.30 17.00 237.94 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
m 9.35 1.05 9.82 2.45 1.51 34.56 11.57 399.75 7.28 71.51 16.16 158.67
m 10.80 1.05 11.34 2.42 1.51 39.36 11.57 455.27 7.28 82.60 16.16 183.27
m 6.00 1.05 6.30 2.44 1.51 22.08 11.57 255.40 7.28 45.89 43.24 272.41
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
m 33.75 1.00 33.75 3.81 1.51 193.92 11.57 2,243.05 12.14 409.73 13.54 456.95
m 77.00 1.05 80.85 0.41 1.51 47.04 11.57 544.11 1.21 98.15 13.80 1,115.89
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 92.80 1.00 92.80 0.52 1.51 72.96 11.57 843.92 1.66 153.63 -
un 8.00 1.00 8.00 22.86 1.51 275.52 11.57 3,186.91 72.84 582.72 -
m 16.00 1.05 16.80 13.34 1.51 321.60 11.57 3,719.92 40.47 679.84 21.11 354.71
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
m 60.00 1.05 63.00 2.45 1.51 221.76 11.83 2,622.36 8.50 535.37 9.08 571.85
kg 97.50 1.05 102.38 0.13 1.51 18.48 11.83 218.53 0.42 43.50 14.23 1,456.38
m 45.00 1.05 47.25 0.41 1.51 27.72 11.83 327.79 1.42 66.92 5.93 279.98
m 30.00 1.05 31.50 0.61 1.51 27.72 11.83 327.79 2.12 66.92 7.92 249.48
m 9.00 1.05 9.45 0.62 1.51 8.40 11.83 99.33 2.12 20.08 6.91 65.33
m 70.00 1.05 73.50 0.21 1.51 21.84 11.83 258.26 0.71 52.05 4.66 342.15
un 3.00 1.00 3.00 1.30 1.51 5.88 11.83 69.53 4.25 12.75 962.98 2,888.94
m2 92.80 1.00 92.80 0.52 1.51 72.96 11.57 843.92 1.66 153.63 -

m3 0.70 1.10 0.77 126.56 1.51 133.44 11.57 1,543.49 364.20 280.43 -
m3 0.50 1.05 0.53 61.18 1.51 46.08 11.57 533.00 32.19 16.90 -
kg 50.00 1.05 52.50 1.21 1.51 91.20 11.57 1,054.90 3.64 191.21 - 0.10
kg 50.00 1.05 52.50 1.21 1.51 91.20 11.57 1,054.90 3.64 191.21 - 0.10
m3 0.12 1.00 0.12 79.67 1.51 14.40 11.29 162.56 242.80 29.14 -
m3 0.12 1.00 0.12 79.67 1.51 14.40 11.29 162.56 242.80 29.14 -
m3 0.20 1.10 0.22 19.12 1.51 5.76 11.29 65.02 11.35 2.50 83.26 18.32
m3 0.40 1.10 0.44 17.53 1.51 10.56 11.29 119.21 11.35 4.99 83.26 36.63
m3 3.52 1.10 3.87 16.84 1.51 89.28 11.29 1,007.86 11.35 43.95 211.51 818.97
m3 4.00 1.10 4.40 16.89 1.51 101.76 11.29 1,148.74 11.35 49.94 211.51 930.64
kg 611.60 1.05 642.18 0.24 1.51 221.76 11.57 2,565.08 0.73 467.76 - 0.10
kg 1,037.86 1.05 1,089.75 0.13 1.51 209.28 11.57 2,420.72 0.40 440.99 - 0.10
kg 255.79 1.05 268.58 0.20 1.51 77.76 11.57 899.44 0.61 163.03 - 0.10
kg 762.30 1.05 800.42 0.13 1.51 153.60 11.57 1,776.68 0.40 323.90 - 0.10
kg 138.89 1.05 145.83 0.20 1.51 42.24 11.57 488.59 0.61 88.52 - 0.10
kg 799.65 1.05 839.63 0.13 1.51 161.28 11.57 1,865.51 0.40 339.77 - 0.10
kg 278.84 1.05 292.78 0.20 1.51 84.48 11.57 977.17 0.61 177.72 - 0.10
kg 515.89 1.05 541.68 0.13 1.51 103.68 11.57 1,199.26 0.40 219.20 - 0.10
kg 151.99 1.05 159.59 0.20 1.51 46.08 11.57 533.00 0.61 96.87 - 0.10
kg 603.51 1.05 633.69 0.11 1.51 99.84 11.57 1,154.84 0.33 209.81 - 0.10
uni 1.00 1.00 1.00 228.80 1.51 344.64 11.57 3,986.42 728.40 728.40 - 633.83
m 25.00 1.05 26.25 0.62 1.51 23.52 11.83 278.13 2.12 55.77 37.78 991.62
m 5.00 1.05 5.25 0.45 1.51 3.36 11.83 39.73 1.42 7.44 36.52 191.75
m 576.00 1.05 604.80 0.18 1.51 152.04 11.83 1,797.90 0.61 367.11 25.66 15,517.61
m 15.00 1.05 15.75 0.22 1.51 5.04 11.83 59.60 0.71 11.15 25.66 404.10
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 5,500.00 11,000.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -

un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m2 226.16 1.00 226.16 0.57 1.51 194.88 11.57 2,254.16 1.82 411.84 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 75.55 1.05 79.33 2.40 1.51 273.60 11.57 3,164.71 7.28 577.82 16.16 1,282.07
un 11.00 1.00 11.00 5.39 1.51 89.28 11.57 1,032.69 17.00 186.96 -
un 4.00 1.00 4.00 5.42 1.51 32.64 11.57 377.54 17.00 67.98 -
m 26.00 1.05 27.30 2.40 1.51 94.08 11.57 1,088.21 7.28 198.85 16.16 441.21
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
un 1.00 1.00 1.00 5.74 1.51 8.64 11.57 99.94 17.00 17.00 -
un 2.00 1.00 2.00 11.47 1.51 34.56 11.57 399.75 36.42 72.84 37.33 74.65
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 226.16 1.00 226.16 0.52 1.51 177.60 11.57 2,054.28 1.66 374.40 -
m2 241.44 1.00 241.44 0.57 1.51 208.32 11.57 2,409.62 1.82 439.66 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 75.55 1.05 79.33 2.40 1.51 273.60 11.57 3,164.71 7.28 577.82 16.16 1,282.07
un 9.00 1.00 9.00 5.38 1.51 72.96 11.57 843.92 17.00 152.96 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
m 17.60 1.05 18.48 2.43 1.51 64.32 11.57 743.98 7.28 134.61 16.16 298.67
m 5.40 1.05 5.67 2.48 1.51 20.16 11.57 233.19 7.28 41.30 16.16 91.64
m 3.00 1.05 3.15 2.55 1.51 11.52 11.57 133.25 7.28 22.94 43.24 136.21
un 1.00 1.00 1.00 5.74 1.51 8.64 11.57 99.94 17.00 17.00 -
un 1.00 1.00 1.00 11.47 1.51 17.28 11.57 199.88 36.42 36.42 37.33 37.33
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 95.78 191.56
un 2.00 1.00 2.00 17.21 1.51 51.84 11.57 599.63 54.63 109.26 72.29 144.58
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 241.44 1.00 241.44 0.52 1.51 189.12 11.57 2,187.53 1.66 399.69 -
un 2.00 1.00 2.00 22.94 1.51 69.12 11.57 799.50 72.84 145.68 -
m 8.00 1.05 8.40 13.38 1.51 161.28 11.57 1,865.51 40.47 339.92 21.11 177.35
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
m 60.00 1.05 63.00 2.45 1.51 221.76 11.83 2,622.36 8.50 535.37 9.08 571.85
kg 97.50 1.05 102.38 0.13 1.51 18.48 11.83 218.53 0.42 43.50 14.23 1,456.38
m 22.50 1.05 23.63 0.42 1.51 14.28 11.83 168.86 1.42 33.46 5.93 139.99
m 35.00 1.05 36.75 0.62 1.51 32.76 11.83 387.39 2.12 78.08 7.92 291.06
m 9.00 1.05 9.45 0.62 1.51 8.40 11.83 99.33 2.12 20.08 6.91 65.33
m 60.00 1.05 63.00 0.20 1.51 18.48 11.83 218.53 0.71 44.61 4.66 293.27
un 3.00 1.00 3.00 1.30 1.51 5.88 11.83 69.53 4.25 12.75 962.98 2,888.94
m2 241.44 1.00 241.44 0.52 1.51 189.12 11.57 2,187.53 1.66 399.69 -

un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 67.44 404.67 -
un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 67.44 404.67 -
un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 67.44 404.67 -
un 6.00 1.00 6.00 9.29 1.51 84.00 12.80 1,075.26 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 12.80 1,075.26 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 11.83 993.32 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 11.83 993.32 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 11.83 993.32 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 11.83 993.32 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 11.83 993.32 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 11.83 496.66 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 11.83 496.66 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 4.65 1.51 42.00 12.80 537.63 24.28 145.68 -
un 6.00 1.00 6.00 9.29 1.51 84.00 12.80 1,075.26 271.72 1,630.31 -
un 7.00 1.00 7.00 7.97 1.51 84.00 12.80 1,075.26 271.72 1,902.03 -
un 8.00 1.00 8.00 6.97 1.51 84.00 12.80 1,075.26 271.72 2,173.75 -
un 9.00 1.00 9.00 6.20 1.51 84.00 12.80 1,075.26 271.72 2,445.47 -
un 10.00 1.00 10.00 5.58 1.51 84.00 12.80 1,075.26 271.72 2,717.19 -
un 11.00 1.00 11.00 5.07 1.51 84.00 12.80 1,075.26 271.72 2,988.91 -
un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 90.60 543.58 -
un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 90.60 543.58 -
un 6.00 1.00 6.00 18.59 1.51 168.00 12.80 2,150.51 90.60 543.58 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 38.77 542.76 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 38.77 542.76 -
un 15.00 1.00 15.00 7.44 1.51 168.00 12.80 2,150.51 38.77 581.52 -
un 16.00 1.00 16.00 6.97 1.51 168.00 12.80 2,150.51 38.77 620.29 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 38.77 542.76 -
un 14.00 1.00 14.00 3.98 1.51 84.00 12.80 1,075.26 38.70 541.77 -
un 14.00 1.00 14.00 3.98 1.51 84.00 12.80 1,075.26 38.70 541.77 -
un 6.00 1.00 6.00 27.88 1.51 252.00 11.83 2,979.95 135.97 815.81 -
un 6.00 1.00 6.00 27.88 1.51 252.00 11.83 2,979.95 135.97 815.81 -
un 20.00 1.00 20.00 1.12 1.51 33.60 11.83 397.33 4.05 80.93 -
un 1.00 1.00 1.00 8.37 1.51 12.60 11.83 149.00 30.35 30.35 -
un 1.00 1.00 1.00 8.37 1.51 12.60 11.83 149.00 30.35 30.35 -
un 1.00 1.00 1.00 8.37 1.51 12.60 11.83 149.00 30.35 30.35 -

un 1.00 1.00 1.00 8.37 1.51 12.60 11.83 149.00 30.35 30.35 -
m 2.00 1.00 2.00 12.75 1.51 38.40 11.57 444.17 40.47 80.93 -
m 3.00 1.00 3.00 2.42 1.51 10.92 11.83 129.13 8.50 25.49 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 -
kg 50.00 1.05 52.50 0.48 1.51 36.48 11.57 421.96 1.46 76.48 -
kg 150.00 1.05 157.50 0.48 1.51 108.48 11.57 1,254.78 1.46 229.45 -
kg 400.00 1.05 420.00 0.15 1.51 91.20 11.57 1,054.90 0.46 191.21 - 0.10
kg 350.00 1.05 367.50 0.15 1.51 79.68 11.57 921.65 0.46 167.30 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 2.00 1.00 2.00 163.48 1.51 492.48 11.57 5,696.47 520.29 1,040.57 -
m2 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
kg 1,498.30 1.05 1,573.22 0.13 1.51 301.44 11.57 3,486.73 0.40 636.63 - 0.10
kg 847.50 1.05 889.88 0.13 1.51 170.88 11.57 1,976.55 0.40 360.10 - 0.10
kg 812.90 1.05 853.55 0.20 1.51 245.76 11.57 2,842.68 0.61 518.10 - 0.10
kg 378.90 1.05 397.85 0.12 1.51 69.12 11.57 799.50 0.36 144.90 - 0.10
m 265.00 1.05 278.25 0.61 1.51 245.28 11.83 2,900.48 2.12 591.14 25.17 7,002.36
m 6.00 1.05 6.30 0.46 1.51 4.20 11.83 49.67 1.42 8.92 24.49 154.30
m 200.00 1.05 210.00 0.21 1.51 62.16 11.83 735.05 0.71 148.72 13.10 2,751.41
m 415.00 1.05 435.75 0.20 1.51 127.68 11.83 1,509.84 0.71 308.58 13.10 5,709.18
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 4,400.00 8,800.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -

un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 2,700.20 1.05 2,835.21 0.04 1.51 181.44 11.57 2,098.70 0.13 382.44 - 0.10
m 3.00 1.00 3.00 12.75 1.51 57.60 11.57 666.25 40.47 121.40 -
m 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 -
kg 50.00 1.05 52.50 0.48 1.51 36.48 11.57 421.96 1.46 76.48 -
kg 150.00 1.05 157.50 0.48 1.51 108.48 11.57 1,254.78 1.46 229.45 -
kg 400.00 1.05 420.00 0.15 1.51 91.20 11.57 1,054.90 0.46 191.21 - 0.10
kg 350.00 1.05 367.50 0.15 1.51 79.68 11.57 921.65 0.46 167.30 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 2.00 1.00 2.00 163.48 1.51 492.48 11.57 5,696.47 520.29 1,040.57 -
m2 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
kg 1,338.80 1.05 1,405.74 0.13 1.51 269.76 11.57 3,120.29 0.40 568.86 - 0.10
kg 205.10 1.05 215.36 0.13 1.51 41.28 11.57 477.48 0.40 87.15 - 0.10
kg 300.44 1.05 315.46 0.20 1.51 91.20 11.57 1,054.90 0.61 191.49 - 0.10
kg 43.30 1.05 45.47 0.13 1.51 8.64 11.57 99.94 0.36 16.56 - 0.10
kg 330.60 1.05 347.13 0.11 1.51 54.72 11.57 632.94 0.33 114.93 - 0.10
m 198.00 1.05 207.90 0.61 1.51 183.12 11.83 2,165.43 2.12 441.68 25.17 5,231.95
m 6.00 1.05 6.30 0.46 1.51 4.20 11.83 49.67 1.42 8.92 24.49 154.30
m 360.00 1.05 378.00 0.20 1.51 110.88 11.83 1,311.18 0.71 267.69 13.10 4,952.54
m 16.00 1.05 16.80 0.21 1.51 5.04 11.83 59.60 0.71 11.90 13.10 220.11
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 4,400.00 8,800.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.05 2.10 200.12 1.51 602.88 11.57 6,973.46 607.00 1,274.70 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -

un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 3,226.20 1.05 3,387.51 0.04 1.51 216.00 11.57 2,498.45 0.13 456.94 - 0.10
m2 113.08 1.00 113.08 0.57 1.51 97.92 11.57 1,132.63 1.82 205.92 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 30.04 1.05 31.54 2.42 1.51 109.44 11.57 1,265.88 7.28 229.75 16.16 509.77
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 113.08 1.00 113.08 0.52 1.51 89.28 11.57 1,032.69 1.66 187.20 -
m2 126.92 1.00 126.92 0.57 1.51 109.44 11.57 1,265.88 1.82 231.12 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 21.60 1.05 22.68 2.42 1.51 78.72 11.57 910.55 7.28 165.20 16.16 366.55
m 6.00 1.05 6.30 2.44 1.51 22.08 11.57 255.40 7.28 45.89 16.16 101.82
m 2.80 1.00 2.80 2.50 1.51 10.56 11.57 122.15 7.28 20.40 43.24 121.07
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 126.92 1.00 126.92 0.52 1.51 99.84 11.57 1,154.84 1.66 210.11 -
kg 750.00 1.05 787.50 0.15 1.51 169.92 11.57 1,965.45 0.46 358.51 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
m 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m3 0.60 1.00 0.60 76.48 1.51 69.12 11.29 780.28 242.80 145.68 -
m3 34.00 1.03 35.02 78.49 1.51 4,019.52 11.29 45,375.38 242.80 8,502.87 -
m3 0.30 1.10 0.33 17.00 1.51 7.68 11.29 86.70 11.35 3.75 83.26 27.48
m3 6.65 1.10 7.32 16.77 1.51 168.00 11.29 1,896.51 11.35 83.03 211.51 1,547.20
kg 100.15 1.05 105.16 0.48 1.51 72.96 11.57 843.92 1.46 153.19 - 0.10
kg 989.47 1.05 1,038.94 0.13 1.51 199.68 11.57 2,309.68 0.40 420.43 - 0.10
kg 397.98 1.05 417.88 0.20 1.51 120.00 11.57 1,388.03 0.61 253.65 - 0.10
kg 26.28 1.05 27.59 0.15 1.51 5.76 11.57 66.63 0.40 11.17 - 0.10
kg 24.38 1.05 25.60 0.13 1.51 4.80 11.57 55.52 0.33 8.48 - 0.10
m 151.00 1.05 158.55 0.61 1.51 139.44 11.83 1,648.91 2.12 336.84 25.17 3,990.02
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 24.49 77.15
m 237.00 1.05 248.85 0.20 1.51 73.08 11.83 864.19 0.71 176.23 13.10 3,260.42
m 8.00 1.05 8.40 0.21 1.51 2.52 11.83 29.80 0.71 5.95 13.10 110.06
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 4,400.00 4,400.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16

m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 1.00 1.00 1.00 7.81 1.51 11.76 11.83 139.06 28.33 28.33 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 -
uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 607.00 607.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 400.00 1.05 420.00 0.15 1.51 91.20 11.57 1,054.90 0.46 191.21 - 0.10
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
kg 1,422.21 1.05 1,493.32 0.13 1.51 286.08 11.57 3,309.06 0.40 604.30 - 0.10
kg 410.60 1.05 431.13 0.20 1.51 123.84 11.57 1,432.45 0.61 261.70 - 0.10
m 118.00 1.05 123.90 0.61 1.51 109.20 11.83 1,291.31 2.12 263.23 25.17 3,118.03
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 24.49 77.15
m 182.00 1.05 191.10 0.21 1.51 56.28 11.83 665.52 0.71 135.33 13.10 2,503.78
m 8.00 1.05 8.40 0.21 1.51 2.52 11.83 29.80 0.71 5.95 13.10 110.06
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 4,400.00 4,400.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16
m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 1.00 1.00 1.00 7.81 1.51 11.76 11.83 139.06 28.33 28.33 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 -
uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 607.00 607.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m2 102.80 1.00 102.80 0.58 1.51 89.28 11.57 1,032.69 1.82 187.20 -

un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 23.00 1.05 24.15 2.41 1.51 83.52 11.57 966.07 7.28 175.91 16.16 390.31
m 17.00 1.05 17.85 2.44 1.51 62.40 11.57 721.77 7.28 130.02 16.16 288.49
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 102.80 1.00 102.80 0.52 1.51 80.64 11.57 932.76 1.66 170.18 -
m2 102.80 1.00 102.80 0.58 1.51 89.28 11.57 1,032.69 1.82 187.20 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 8.00 1.05 8.40 2.47 1.51 29.76 11.57 344.23 7.28 61.19 16.16 135.76
m 5.00 1.05 5.25 2.42 1.51 18.24 11.57 210.98 7.28 38.24 16.16 84.85
m 4.00 1.05 4.20 2.55 1.51 15.36 11.57 177.67 7.28 30.59 43.24 181.61
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 102.80 1.00 102.80 0.52 1.51 80.64 11.57 932.76 1.66 170.18 -
m 4.00 1.05 4.20 13.38 1.51 80.64 11.57 932.76 40.47 169.96 21.11 88.68
m 8.00 1.05 8.40 13.38 1.51 161.28 11.57 1,865.51 40.47 339.92 21.11 177.35
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
m 40.00 1.05 42.00 0.61 1.51 36.96 11.83 437.06 2.12 89.23 7.92 332.64
m 6.00 1.05 6.30 0.65 1.51 5.88 11.83 69.53 2.12 13.38 7.92 49.90
m 1.00 1.05 1.05 0.56 1.51 0.84 11.83 9.93 1.42 1.49 13.80 14.49
m 50.00 1.05 52.50 0.21 1.51 15.96 11.83 188.73 0.71 37.18 4.66 244.39
un 2.00 1.00 2.00 1.39 1.51 4.20 11.83 49.67 4.25 8.50 962.98 1,925.96
un 2.00 1.00 2.00 1.39 1.51 4.20 11.83 49.67 4.25 8.50 962.98 1,925.96
un 3.00 1.00 3.00 19.52 1.51 88.20 11.83 1,042.98 70.82 212.45 -
m2 102.80 1.00 102.80 0.52 1.51 80.64 11.57 932.76 1.66 170.18 -
m 4.00 1.00 4.00 12.75 1.51 76.80 11.57 888.34 40.47 161.87 -
m 3.00 1.00 3.00 2.42 1.51 10.92 11.83 129.13 8.50 25.49 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 -
kg 50.00 1.05 52.50 0.48 1.51 36.48 11.57 421.96 1.46 76.48 -
kg 150.00 1.05 157.50 0.48 1.51 108.48 11.57 1,254.78 1.46 229.45 -
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
m2 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m3 1.80 1.10 1.98 17.00 1.51 46.08 11.29 520.19 11.35 22.47 211.51 418.79
kg 1,659.20 1.05 1,742.16 0.13 1.51 334.08 11.57 3,864.27 0.40 705.00 - 0.10
m 310.00 1.05 325.50 0.61 1.51 286.44 11.83 3,387.21 2.12 691.53 37.78 12,296.12
m 6.00 1.05 6.30 0.46 1.51 4.20 11.83 49.67 1.42 8.92 36.52 230.10
m 1,584.00 1.05 1,663.20 0.18 1.51 418.32 11.83 4,946.72 0.61 1,009.56 25.66 42,673.42
m 16.00 1.05 16.80 0.21 1.51 5.04 11.83 59.60 0.71 11.90 25.66 431.04
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 5,500.00 11,000.00

un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 2,942.60 1.05 3,089.73 0.04 1.51 197.76 11.57 2,287.47 0.13 416.77 - 0.10
m 3.00 1.00 3.00 12.75 1.51 57.60 11.57 666.25 40.47 121.40 -
m 5.00 1.00 5.00 2.34 1.51 17.64 11.83 208.60 8.50 42.49 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 -
kg 50.00 1.05 52.50 0.48 1.51 36.48 11.57 421.96 1.46 76.48 -
kg 150.00 1.05 157.50 0.48 1.51 108.48 11.57 1,254.78 1.46 229.45 -
m2 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m 1.00 1.00 1.00 57.36 1.51 86.40 11.57 999.38 182.10 182.10 -
m3 1.80 1.10 1.98 17.00 1.51 46.08 11.29 520.19 11.35 22.47 211.51 418.79
kg 1,541.90 1.05 1,619.00 0.13 1.51 310.08 11.57 3,586.67 0.40 655.15 - 0.10
m 254.00 1.05 266.70 0.61 1.51 234.36 11.83 2,771.35 2.12 566.60 37.78 10,074.89
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 36.52 115.05
m 1,440.00 1.05 1,512.00 0.18 1.51 379.68 11.83 4,489.79 0.61 917.79 25.66 38,794.02
m 16.00 1.05 16.80 0.21 1.51 5.04 11.83 59.60 0.71 11.90 25.66 431.04
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 5,500.00 11,000.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59

m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 3,059.30 1.05 3,212.27 0.04 1.51 205.44 11.57 2,376.31 0.13 433.30 - 0.10
m2 159.34 1.00 159.34 0.57 1.51 137.28 11.57 1,587.90 1.82 290.16 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 87.00 1.05 91.35 2.40 1.51 314.88 11.57 3,642.19 7.28 665.39 16.16 1,476.37
un 7.00 1.00 7.00 5.37 1.51 56.64 11.57 655.15 17.00 118.97 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
m 23.50 1.05 24.68 2.41 1.51 85.44 11.57 988.28 7.28 179.73 16.16 398.79
un 4.00 1.00 4.00 5.42 1.51 32.64 11.57 377.54 17.00 67.98 -
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
m 22.00 1.05 23.10 4.03 1.51 133.44 11.57 1,543.49 12.14 280.43 13.54 312.76
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 159.34 1.00 159.34 0.52 1.51 124.80 11.57 1,443.55 1.66 263.78 -
m 8.00 1.05 8.40 13.38 1.51 161.28 11.57 1,865.51 40.47 339.92 21.11 177.35
m2 159.34 1.00 159.34 0.57 1.51 137.28 11.57 1,587.90 1.82 290.16 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 87.00 1.05 91.35 2.40 1.51 314.88 11.57 3,642.19 7.28 665.39 16.16 1,476.37
un 7.00 1.00 7.00 5.37 1.51 56.64 11.57 655.15 17.00 118.97 -
un 8.00 1.00 8.00 5.34 1.51 64.32 11.57 743.98 17.00 135.97 -
m 21.50 1.05 22.58 2.40 1.51 77.76 11.57 899.44 7.28 164.44 16.16 364.85
m 2.00 1.05 2.10 2.55 1.51 7.68 11.57 88.83 7.28 15.30 43.24 90.80
un 3.00 1.00 3.00 5.52 1.51 24.96 11.57 288.71 17.00 50.99 -
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
m 22.00 1.05 23.10 4.03 1.51 133.44 11.57 1,543.49 12.14 280.43 13.54 312.76
m 96.00 1.05 100.80 0.40 1.51 58.56 11.57 677.36 1.21 122.37 13.80 1,391.24
un 4.00 1.00 4.00 5.42 1.51 32.64 11.57 377.54 17.00 67.98 2.11 8.45
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 159.34 1.00 159.34 0.52 1.51 124.80 11.57 1,443.55 1.66 263.78 -
m 16.00 1.05 16.80 13.34 1.51 321.60 11.57 3,719.92 40.47 679.84 21.11 354.71
m 8.00 1.05 8.40 13.38 1.51 161.28 11.57 1,865.51 40.47 339.92 21.11 177.35
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
m 60.00 1.05 63.00 0.61 1.51 55.44 11.83 655.59 2.12 133.84 7.92 498.95

m 15.00 1.05 15.75 0.63 1.51 14.28 11.83 168.86 2.12 33.46 7.92 124.74
m 2.00 1.05 2.10 0.56 1.51 1.68 11.83 19.87 1.42 2.97 13.80 28.98
m 110.00 1.05 115.50 0.21 1.51 34.44 11.83 407.26 0.71 81.79 4.66 537.67
un 5.00 1.00 5.00 1.23 1.51 9.24 11.83 109.26 4.25 21.25 962.98 4,814.91
un 2.00 1.00 2.00 1.39 1.51 4.20 11.83 49.67 4.25 8.50 962.98 1,925.96
m2 4.00 1.00 4.00 0.64 1.51 3.84 11.57 44.42 1.66 6.62 -
un 1.00 1.00 1.00 22.94 1.51 34.56 11.57 399.75 72.84 72.84 -
un 1.00 1.00 1.00 163.79 1.51 246.72 11.57 2,853.79 520.29 520.29 -
m3 0.66 1.00 0.66 76.29 1.51 75.84 11.29 856.14 242.80 160.25 -
m3 0.20 1.10 0.22 19.12 1.51 5.76 11.29 65.02 11.35 2.50 83.26 18.32
m3 3.33 1.10 3.66 16.84 1.51 84.48 11.29 953.67 11.35 41.58 211.51 774.76
kg 1,337.00 1.05 1,403.85 0.13 1.51 268.80 11.57 3,109.18 0.40 568.09 - 0.10
m 170.00 1.05 178.50 0.61 1.51 157.08 11.83 1,857.50 2.12 379.22 25.17 4,492.08
m 6.00 1.05 6.30 0.46 1.51 4.20 11.83 49.67 1.42 8.92 24.49 154.30
m 344.00 1.05 361.20 0.20 1.51 105.84 11.83 1,251.58 0.71 255.79 13.10 4,732.43
m 8.00 1.05 8.40 0.21 1.51 2.52 11.83 29.80 0.71 5.95 13.10 110.06
un 2.00 1.00 2.00 19.52 1.51 58.80 11.83 695.32 70.82 141.63 -
un 2.00 1.00 2.00 5.86 1.51 17.64 11.83 208.60 21.25 42.49 4,400.00 8,800.00
un 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 492.98 985.96
un 2.00 1.00 2.00 23.42 1.51 70.56 11.83 834.39 84.98 169.96 352.13 704.26
m 69.60 1.05 73.08 0.54 1.51 57.12 11.83 675.46 1.89 138.01 7.92 578.79
m 18.40 1.05 19.32 0.42 1.51 11.76 11.83 139.06 1.42 27.36 6.19 119.52
m 3.70 1.05 3.89 0.45 1.51 2.52 11.83 29.80 1.42 5.50 8.32 32.32
m 38.00 1.05 39.90 0.25 1.51 14.28 11.83 168.86 0.85 33.91 2.62 104.59
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 3.72 23.43
m 6.00 1.05 6.30 0.28 1.51 2.52 11.83 29.80 0.85 5.35 2.62 16.51
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 2.00 1.00 2.00 2.51 1.51 7.56 11.83 89.40 8.50 17.00 -
uni 2.00 1.00 2.00 190.56 1.51 574.08 11.57 6,640.33 607.00 1,214.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 483.40 1.05 507.57 0.13 1.51 97.92 11.57 1,132.63 0.40 205.40 - 0.10
m 215.00 1.05 225.75 0.61 1.51 199.08 11.83 2,354.16 2.12 479.61 25.17 5,681.16

m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 24.49 77.15
m 279.00 1.05 292.95 0.21 1.51 86.52 11.83 1,023.12 0.71 207.46 13.10 3,838.22
m 4.00 1.05 4.20 0.28 1.51 1.68 11.83 19.87 0.71 2.97 13.10 55.03
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 4,400.00 4,400.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16
m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 1.00 1.00 1.00 7.81 1.51 11.76 11.83 139.06 28.33 28.33 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 -
uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 2,174.97 2,174.97 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
kg 1,551.00 1.05 1,628.55 0.13 1.51 312.00 11.57 3,608.87 0.40 659.02 - 0.10
m 171.00 1.05 179.55 0.61 1.51 157.92 11.83 1,867.44 2.12 381.45 25.17 4,518.50
m 3.00 1.05 3.15 0.56 1.51 2.52 11.83 29.80 1.42 4.46 24.49 77.15
m 235.00 1.05 246.75 0.21 1.51 73.08 11.83 864.19 0.71 174.74 13.10 3,232.91
m 4.00 1.05 4.20 0.28 1.51 1.68 11.83 19.87 0.71 2.97 13.10 55.03
un 1.00 1.00 1.00 19.52 1.51 29.40 11.83 347.66 70.82 70.82 -
un 1.00 1.00 1.00 6.13 1.51 9.24 11.83 109.26 21.25 21.25 4,400.00 4,400.00
un 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 492.98 492.98
un 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 352.13 352.13
m 34.80 1.05 36.54 0.54 1.51 28.56 11.83 337.73 1.89 69.00 7.92 289.39
m 9.20 1.05 9.66 0.42 1.51 5.88 11.83 69.53 1.42 13.68 6.19 59.76
m 1.85 1.05 1.94 0.60 1.51 1.68 11.83 19.87 1.42 2.75 8.32 16.16
m 19.00 1.05 19.95 0.26 1.51 7.56 11.83 89.40 0.85 16.95 2.62 52.29
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 3.72 11.71
m 3.00 1.05 3.15 0.37 1.51 1.68 11.83 19.87 0.85 2.68 2.62 8.26
uni 1.00 1.00 1.00 23.42 1.51 35.28 11.83 417.19 84.98 84.98 774.68 774.68
uni 1.00 1.00 1.00 13.38 1.51 20.16 11.83 238.40 47.21 47.21 -
uni 1.00 1.00 1.00 11.71 1.51 17.64 11.83 208.60 42.49 42.49 -
uni 2.00 1.00 2.00 7.81 1.51 23.52 11.83 278.13 28.33 56.65 -
uni 1.00 1.00 1.00 2.79 1.51 4.20 11.83 49.67 8.50 8.50 -

uni 1.00 1.00 1.00 190.56 1.51 287.04 11.57 3,320.16 607.00 607.00 -
un 1.00 1.00 1.00 12.75 1.51 19.20 11.57 222.08 40.47 40.47 -
un 1.00 1.00 1.00 1.27 1.51 1.92 11.57 22.21 4.05 4.05 -
m2 74.53 1.00 74.53 0.57 1.51 64.32 11.57 743.98 1.82 135.72 -
un 3.00 1.00 3.00 17.21 1.51 77.76 11.57 899.44 54.60 163.81 -
m 54.00 1.05 56.70 2.41 1.51 195.84 11.57 2,265.26 7.28 413.00 16.16 916.37
un 16.00 1.00 16.00 5.34 1.51 128.64 11.57 1,487.97 17.00 271.94 -
un 7.00 1.00 7.00 5.37 1.51 56.64 11.57 655.15 17.00 118.97 -
m 43.00 1.05 45.15 2.40 1.51 155.52 11.57 1,798.89 7.28 328.87 16.16 729.70
m 8.00 1.05 8.40 2.47 1.51 29.76 11.57 344.23 7.28 61.19 16.16 135.76
m 6.00 1.05 6.30 2.44 1.51 22.08 11.57 255.40 7.28 45.89 43.24 272.41
un 6.00 1.00 6.00 5.42 1.51 48.96 11.57 566.32 17.00 101.98 -
un 2.00 1.00 2.00 5.42 1.51 16.32 11.57 188.77 17.00 33.99 -
un 3.00 1.00 3.00 11.47 1.51 51.84 11.57 599.63 36.42 109.26 -
m2 74.53 1.00 74.53 0.52 1.51 58.56 11.57 677.36 1.66 123.38 -
m 6.00 1.05 6.30 13.38 1.51 120.96 11.57 1,399.13 40.47 254.94 21.11 133.02
m2 92.80 1.00 92.80 0.58 1.51 80.64 11.57 932.76 1.82 168.99 -
m 35.00 1.05 36.75 2.45 1.51 129.36 11.83 1,529.71 8.50 312.30 13.60 499.79
kg 670.00 1.05 703.50 0.12 1.51 124.32 11.83 1,470.11 0.42 298.92 14.23 10,007.96
m 480.00 1.05 504.00 0.41 1.51 295.68 11.83 3,496.47 1.42 713.83 5.93 2,986.50
m2 43.00 1.00 43.00 0.53 1.51 34.56 11.57 399.75 1.66 71.18 -
un 1.00 1.00 1.00 58.56 1.51 88.20 11.83 1,042.98 212.45 212.45 2,112.77 2,112.77
un 1.00 1.00 1.00 46.84 1.51 70.56 11.83 834.39 169.96 169.96 3,521.28 3,521.28
m 5.00 1.05 5.25 0.67 1.51 5.04 11.83 59.60 2.12 11.15 7.92 41.58
m 1.50 1.05 1.58 0.74 1.51 1.68 11.83 19.87 2.12 3.35 9.96 15.69
m 4.50 1.05 4.73 0.62 1.51 4.20 11.83 49.67 2.12 10.04 25.17 118.91
m 20.00 1.05 21.00 0.22 1.51 6.72 11.83 79.47 0.71 14.87 4.66 97.76
m 4.00 1.05 4.20 0.28 1.51 1.68 11.83 19.87 0.71 2.97 4.51 18.93
un 1.00 1.00 1.00 58.56 1.51 88.20 11.83 1,042.98 212.45 212.45 2,112.77 2,112.77
m 3.00 1.05 3.15 0.74 1.51 3.36 11.83 39.73 2.12 6.69 9.96 31.39
m 15.00 1.05 15.75 0.22 1.51 5.04 11.83 59.60 0.71 11.15 4.66 73.32
un 14.00 1.00 14.00 19.92 1.51 420.00 12.80 5,376.29 58.21 814.88 -
un 14.00 1.00 14.00 19.92 1.51 420.00 12.80 5,376.29 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 23.22 325.06 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 23.22 325.06 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 23.22 325.06 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 23.22 325.06 -
un 14.00 1.00 14.00 7.97 1.51 168.00 12.80 2,150.51 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -

un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 5.98 1.51 126.00 12.80 1,612.89 23.22 325.06 -
un 14.00 1.00 14.00 19.92 1.51 420.00 12.80 5,376.29 58.21 814.88 -
un 14.00 1.00 14.00 19.92 1.51 420.00 12.80 5,376.29 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 3.96 55.44 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 15.93 1.51 336.00 12.80 4,301.03 58.21 814.88 -
un 14.00 1.00 14.00 27.88 1.51 588.00 12.80 7,526.80 87.36 1,222.99 -
un 14.00 1.00 14.00 27.88 1.51 588.00 12.80 7,526.80 87.36 1,222.99 -
un 1.00 1.00 1.00 1,115.33 1.51 1,680.00 12.80 21,505.14 4.25 4.25 -
un 1.00 1.00 1.00 1,115.33 1.51 1,680.00 12.80 21,505.14 4.25 4.25 -

25 26 27 28 29 30 31 32 33 34 35
Subcontratos Suministros Contratista SUMINISTROS MEL TOTAL

G.Generales y
Incidencia Utilidades
S/C Total (USD) Equipment Equipment Local o Pricing EQUIPMENT EQUIPMENT TOTAL
TOTAL (USD) Unit. (USD)
(USD) Unit / USD Total (USD) Imp. Basis Unit (USD) (USD)
G.Generales y
S/C Total Equipment Equipment Local o Pricing EQUIPMENT EQUIPMENT TOTAL
Incidencia Utilidades TOTAL (USD) Unit. (USD)
(USD) Unit / USD Total (USD) Imp. Basis Unit (USD) (USD)
(USD)
- 0.0010 1,762.82 - - 1,431.09 715.54

- 0.0009 1,455.35 - - 1,181.48 590.74
9.24 0.0003 560.52 6.39 598.38 - 1,053.43 11.24
- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0014 2,359.91 - - 1,915.82 1,545.01

- 0.0001 107.02 - - 86.88 376.10
- 0.0005 814.97 - - 661.61 485.05
119.66 0.0024 4,062.51 3.53 4,283.90 - 7,581.92 6.25

30.85 0.0009 1,557.69 3.53 1,104.34 - 2,368.90 7.57
51.20 0.0010 1,744.43 3.53 1,832.80 - 3,248.95 6.26
31.80 0.0009 1,607.15 3.53 1,138.59 - 2,443.30 7.57
- 0.0002 297.43 - - 241.46 38.33

- 0.0001 137.24 - - 111.41 35.37
- 0.0008 1,324.02 - - 1,074.86 7.01
- 0.0000 68.51 - - 55.62 7.57
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0033 5,580.70 - - 4,530.51 4,530.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96
- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78

- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0001 206.19 433.82 433.82 - 601.21 601.21
- 0.0000 71.65 157.75 157.75 - 215.92 215.92
- 0.0029 4,837.50 - - 3,927.17 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0009 1,600.89 - - 1,299.63 2,362.96

- 0.0004 677.38 - - 549.91 1,047.44
- 0.0006 970.24 - - 787.65 262.55
5.18 0.0009 1,541.34 3.53 185.31 - 1,436.59 27.36
- 0.0013 2,283.10 - - 1,853.46 617.82
- 0.0009 1,600.89 - - 1,299.63 2,362.96
- 0.0004 677.38 - - 549.91 1,047.44
- 0.0004 646.82 - - 525.10 262.55
5.18 0.0009 1,541.34 3.53 185.31 - 1,436.59 27.36
- 0.0013 2,283.10 - - 1,853.46 617.82
9.24 0.0003 560.52 6.39 598.38 - 1,053.43 11.24
9.24 0.0003 560.52 6.39 598.38 - 1,053.43 11.24
- 0.0003 582.14 - - 472.59 472.59
- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0025 4,156.20 - - 3,374.07 3,374.07
59.37 0.0023 3,956.22 3.53 2,125.44 - 5,337.17 8.86

45.10 0.0018 3,014.65 3.53 1,614.43 - 4,061.77 8.88
127.80 0.0026 4,346.19 3.53 4,575.13 - 8,103.45 6.25
34.49 0.0010 1,740.28 3.53 1,234.84 - 2,647.63 7.57
121.63 0.0024 4,129.58 3.53 4,354.28 - 7,706.75 6.25
34.01 0.0010 1,722.39 3.53 1,217.71 - 2,615.98 7.58
53.99 0.0011 1,844.05 3.53 1,932.75 - 3,429.79 6.26
33.34 0.0010 1,689.05 3.53 1,193.44 - 2,564.64 7.59
139.48 0.0028 4,734.22 3.53 4,993.27 - 8,836.59 6.25
31.94 0.0009 1,608.35 3.53 1,143.44 - 2,449.13 7.56
54.55 0.0011 1,861.25 3.53 1,952.77 - 3,463.76 6.26
20.91 0.0006 1,059.71 3.53 748.47 - 1,608.76 7.59
- 0.0005 832.53 - - 675.86 37.86

- 0.0001 216.50 - - 175.75 33.48
- 0.0010 1,715.14 - - 1,392.38 7.02
- 0.0001 115.70 - - 93.92 7.45
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0066 11,149.17 - - 9,051.09 4,525.54
- 0.0008 1,345.56 - - 1,092.35 546.18

- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 315.10 - - 255.81 255.81
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 179.91 157.75 315.51 - 461.56 230.78
- 0.0057 9,675.00 - - 7,854.33 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
- 0.0008 1,293.65 - - 1,050.21 262.55

- 0.0013 2,183.03 - - 1,772.22 590.74
5.18 0.0009 1,541.34 3.53 185.31 - 1,436.59 27.36
- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0014 2,359.91 - - 1,915.82 1,545.01

- 0.0001 107.02 - - 86.88 376.10
- 0.0005 814.97 - - 661.61 485.05
119.66 0.0024 4,062.51 3.53 4,283.90 - 7,581.92 6.25

28.66 0.0009 1,442.69 3.53 1,026.18 - 2,197.38 7.56
57.26 0.0011 1,946.72 3.53 2,050.02 - 3,630.40 6.25
38.69 0.0012 1,955.09 3.53 1,385.09 - 2,972.27 7.57
- 0.0006 1,045.96 - - 849.13 50.54

- 0.0001 183.92 - - 149.31 47.40
- 0.0153 25,866.33 - - 20,998.74 29.24
- 0.0002 355.85 - - 288.89 30.57
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0041 6,935.69 - - 5,630.51 5,630.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96

- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78
- 0.0004 618.58 - - 502.17 502.17
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 315.10 - - 255.81 255.81
- 0.0001 206.19 433.82 433.82 - 601.21 601.21
- 0.0001 96.07 157.75 157.75 - 235.75 235.75
- 0.0029 4,837.50 - - 3,927.17 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0009 1,601.79 - - 1,300.36 11.78

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0046 7,775.52 93.34 9,303.72 - 15,616.02 156.67
- 0.0012 2,037.49 21.98 329.70 - 1,983.77 132.25
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0001 155.39 - - 126.15 126.15
- 0.0002 337.05 - - 273.62 273.62
- 0.0013 2,146.37 93.34 2,560.41 - 4,302.87 156.86
- 0.0002 274.40 21.98 43.96 - 266.72 133.36
- 0.0002 274.40 12.52 25.03 - 247.80 123.90
- 0.0004 674.10 - - 547.24 273.62
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0024 4,020.74 - - 3,264.11 92.11
- 0.0005 873.21 - - 708.89 236.30
- 0.0009 1,456.17 - - 1,182.14 10.71
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0039 6,536.75 93.34 7,819.91 - 13,126.55 156.68
- 0.0011 1,907.13 21.98 307.72 - 1,855.96 132.57
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0002 337.05 - - 273.62 273.62
- 0.0013 2,146.37 93.34 2,560.41 - 4,302.87 156.86
- 0.0001 144.04 21.98 21.98 - 138.91 138.91
- 0.0002 337.05 - - 273.62 273.62
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0023 3,830.58 - - 3,109.73 92.14
- 0.0005 873.21 - - 708.89 236.30
- 0.0007 1,228.78 - - 997.55 10.75
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0008 1,309.72 - - 1,063.25 354.42

- 0.0039 6,536.75 93.34 7,819.91 - 13,126.55 156.68
- 0.0011 1,907.13 21.98 307.72 - 1,855.96 132.57
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0002 337.05 - - 273.62 273.62
- 0.0013 2,146.37 93.34 2,560.41 - 4,302.87 156.86
- 0.0002 337.05 - - 273.62 273.62
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0008 1,434.17 - - 1,164.28 105.84
- 0.0023 3,830.58 - - 3,109.73 92.14
- 0.0005 873.21 - - 708.89 236.30
- 0.0007 1,228.78 - - 997.55 10.75
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0039 6,536.75 93.34 7,819.91 - 13,126.55 156.68
- 0.0011 1,907.13 21.98 307.72 - 1,855.96 132.57
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0002 337.05 - - 273.62 273.62
- 0.0005 775.95 93.34 916.36 - 1,546.29 157.50
- 0.0005 888.31 44.23 501.57 - 1,222.72 107.82
- 0.0004 706.69 - - 573.70 91.06
- 0.0002 274.40 4.75 9.50 - 232.26 116.13
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0023 3,830.58 - - 3,109.73 92.14
- 0.0013 2,165.70 - - 1,758.15 21.75
- 0.0005 873.21 - - 708.89 236.30
- 0.0007 1,228.78 - - 997.55 10.75
- 0.0027 4,643.45 6,728.44 53,827.54 - 57,597.17 7,199.65

- 0.0035 5,856.57 - - 4,754.47 283.00
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0027 4,594.11 - - 3,729.58 59.20
- 0.0012 2,116.75 - - 1,718.41 16.79
- 0.0005 831.10 - - 674.70 14.28
- 0.0005 793.52 - - 644.19 20.45
- 0.0001 227.56 - - 184.73 19.55
- 0.0005 803.71 - - 652.46 8.88
- 0.0022 3,659.97 - - 2,971.22 990.41
- 0.0007 1,228.78 - - 997.55 10.75

- 0.0013 2,246.71 - - 1,823.92 2,368.73
- 0.0004 677.38 - - 549.91 1,047.44
5.18 0.0009 1,541.34 3.53 185.31 - 1,436.59 27.36
5.18 0.0009 1,541.34 3.53 185.31 - 1,436.59 27.36
- 0.0001 236.13 - - 191.69 1,597.45

- 0.0001 236.13 - - 191.69 1,597.45
- 0.0001 105.74 - - 85.84 390.17
- 0.0001 198.12 - - 160.84 365.54
- 0.0014 2,304.43 - - 1,870.78 483.15
- 0.0015 2,622.92 - - 2,129.33 483.94
63.32 0.0023 3,813.86 3.53 2,266.72 - 5,362.88 8.35

107.44 0.0022 3,657.42 3.53 3,846.53 - 6,815.68 6.25
26.48 0.0008 1,341.37 3.53 948.01 - 2,036.96 7.58
78.92 0.0016 2,684.71 3.53 2,825.25 - 5,004.74 6.25
14.38 0.0004 728.60 3.53 514.76 - 1,106.24 7.59
82.78 0.0017 2,818.45 3.53 2,963.67 - 5,251.74 6.25
28.87 0.0009 1,458.16 3.53 1,033.44 - 2,217.20 7.57
53.41 0.0011 1,813.05 3.53 1,912.00 - 3,383.86 6.25
15.73 0.0005 795.26 3.53 563.31 - 1,208.92 7.58
62.48 0.0010 1,757.94 3.53 2,236.74 - 3,663.86 5.78
633.83 0.0039 6,588.49 21,664.89 21,664.89 27,013.54 27,013.54
- 0.0010 1,632.78 - - 1,325.52 50.50

- 0.0002 294.30 - - 238.92 45.51
- 0.0129 21,781.53 - - 17,682.63 29.24
- 0.0003 584.93 - - 474.86 30.15
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0082 13,859.13 - - 11,251.09 5,625.54
- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0057 9,675.00 - 29,179.97 58,359.94 66,214.27 33,107.14

- 0.0002 323.41 - - 262.55 262.55

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
- 0.0019 3,283.99 - - 2,666.00 11.79

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0037 6,189.32 93.34 7,404.36 - 12,428.96 156.68
- 0.0009 1,502.37 21.98 241.78 - 1,461.43 132.86
- 0.0003 548.80 12.52 50.07 - 495.60 123.90
- 0.0013 2,128.91 93.34 2,548.16 - 4,276.44 156.65
- 0.0002 274.40 21.98 43.96 - 266.72 133.36
- 0.0001 144.04 12.52 12.52 - 129.45 129.45
- 0.0004 674.10 - - 547.24 273.62
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0005 873.21 - - 708.89 236.30
- 0.0018 2,991.66 - - 2,428.68 10.74
- 0.0021 3,509.76 - - 2,849.28 11.80

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0037 6,189.32 93.34 7,404.36 - 12,428.96 156.68
- 0.0007 1,227.97 21.98 197.82 - 1,194.70 132.74
- 0.0002 337.05 - - 273.62 273.62
- 0.0009 1,450.15 93.34 1,724.91 - 2,902.17 157.04
- 0.0003 451.00 44.23 250.78 - 616.91 108.80
- 0.0002 360.18 - - 292.40 92.83
- 0.0001 144.04 4.75 4.75 - 121.68 121.68
- 0.0002 337.05 - - 273.62 273.62
- 0.0007 1,109.17 - - 900.45 450.22
- 0.0006 1,051.30 - - 853.47 426.73
- 0.0005 873.21 - - 708.89 236.30
- 0.0019 3,186.96 - - 2,587.23 10.72
- 0.0007 1,164.28 6,728.44 13,456.88 - 14,402.07 7,201.03

- 0.0017 2,935.12 - - 2,382.78 283.66
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0027 4,594.11 - - 3,729.58 59.20
- 0.0012 2,116.75 - - 1,718.41 16.79
- 0.0002 421.67 - - 342.32 14.49
- 0.0006 931.89 - - 756.53 20.59
- 0.0001 227.56 - - 184.73 19.55
- 0.0004 685.40 - - 556.42 8.83
- 0.0022 3,659.97 - - 2,971.22 990.41
- 0.0019 3,186.96 - - 2,587.23 10.72

- 0.0019 3,147.48 - - 2,555.18 425.86
- 0.0019 3,147.48 - - 2,555.18 425.86
- 0.0019 3,147.48 - - 2,555.18 425.86
- 0.0009 1,503.96 - - 1,220.94 203.49

- 0.0009 1,503.96 - - 1,220.94 203.49
- 0.0008 1,403.02 - - 1,139.00 189.83
- 0.0008 1,403.02 - - 1,139.00 189.83
- 0.0008 1,403.02 - - 1,139.00 189.83
- 0.0008 1,403.02 - - 1,139.00 189.83
- 0.0008 1,403.02 - - 1,139.00 189.83
- 0.0005 791.24 - - 642.34 107.06
- 0.0005 791.24 - - 642.34 107.06
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0005 841.70 - - 683.31 113.88
- 0.0020 3,332.73 - - 2,705.57 450.93

- 0.0022 3,667.44 - - 2,977.29 425.33
- 0.0024 4,002.14 - - 3,249.01 406.13
- 0.0026 4,336.85 - - 3,520.73 391.19
- 0.0028 4,671.55 - - 3,792.45 379.24
- 0.0030 5,006.26 - - 4,064.17 369.47
- 0.0020 3,318.60 - - 2,694.10 449.02

- 0.0020 3,318.60 - - 2,694.10 449.02
- 0.0020 3,318.60 - - 2,694.10 449.02
- 0.0020 3,317.58 - - 2,693.27 192.38

- 0.0020 3,317.58 - - 2,693.27 192.38
- 0.0020 3,365.34 - - 2,732.04 182.14
- 0.0020 3,413.09 - - 2,770.81 173.18
- 0.0020 3,317.58 - - 2,693.27 192.38
- 0.0012 1,991.86 - - 1,617.02 115.50
- 0.0012 1,991.86 - - 1,617.02 115.50
- 0.0028 4,675.63 - - 3,795.76 632.63

- 0.0028 4,675.63 - - 3,795.76 632.63
- 0.0003 589.12 - - 478.26 23.91

- 0.0001 220.92 - - 179.35 179.35
- 0.0001 220.92 - - 179.35 179.35
- 0.0001 220.92 - - 179.35 179.35

- 0.0001 220.92 - - 179.35 179.35
- 0.0004 646.82 - - 525.10 262.55

- 0.0001 190.47 - - 154.63 51.54
- 0.0001 160.76 - - 130.51 130.51
- 0.0004 613.98 3.53 185.31 - 683.75 13.02
- 0.0011 1,828.27 3.53 555.93 - 2,040.16 12.95
41.41 0.0009 1,585.97 4.17 1,750.09 - 3,037.61 7.23
36.23 0.0008 1,386.01 3.53 1,297.17 - 2,422.36 6.59
- 0.0003 582.14 - - 472.59 472.59
- 0.0003 582.14 - - 472.59 472.59
- 0.0049 8,298.72 - - 6,737.04 3,368.52
- 0.0009 1,455.35 - - 1,181.48 1,181.48

- 0.0009 1,455.35 - - 1,181.48 1,181.48
155.11 0.0031 5,270.24 3.53 5,553.02 - 9,831.49 6.25

87.74 0.0018 2,986.38 3.53 3,141.02 - 5,565.41 6.25
84.16 0.0025 4,243.49 3.53 3,012.78 - 6,457.72 7.57
39.23 0.0007 1,211.63 3.53 1,404.28 - 2,387.91 6.00
- 0.0076 12,926.54 - - 10,493.99 37.71

- 0.0002 262.24 - - 212.89 33.79
- 0.0026 4,477.83 - - 3,635.18 17.31
- 0.0055 9,272.54 - - 7,527.61 17.28
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0066 11,149.17 - - 9,051.09 4,525.54
- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0057 9,675.00 - - 7,854.33 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26

- 0.0000 32.34 - - 26.26 26.26
279.54 0.0020 3,400.61 3.53 10,007.52 - 12,768.19 4.50
- 0.0006 970.24 - - 787.65 262.55

- 0.0001 131.06 - - 106.39 53.20
- 0.0001 160.76 - - 130.51 130.51
- 0.0004 613.98 3.53 185.31 - 683.75 13.02
- 0.0011 1,828.27 3.53 555.93 - 2,040.16 12.95
41.41 0.0009 1,585.97 4.17 1,750.09 - 3,037.61 7.23
36.23 0.0008 1,386.01 3.53 1,297.17 - 2,422.36 6.59
- 0.0003 582.14 - - 472.59 472.59
- 0.0003 582.14 - - 472.59 472.59
- 0.0049 8,298.72 - - 6,737.04 3,368.52
- 0.0009 1,455.35 - - 1,181.48 1,181.48

- 0.0009 1,455.35 - - 1,181.48 1,181.48
138.60 0.0028 4,715.03 3.53 4,961.88 - 8,789.62 6.25

21.23 0.0004 721.67 3.53 760.14 - 1,346.01 6.25
31.10 0.0009 1,573.62 3.53 1,113.49 - 2,390.99 7.58
4.48 0.0001 149.02 3.53 160.48 - 281.46 6.19
34.23 0.0006 963.39 3.53 1,225.27 - 2,007.37 5.78
- 0.0057 9,656.19 - - 7,839.07 37.71

- 0.0002 262.24 - - 212.89 33.79
- 0.0047 8,045.41 - - 6,531.41 17.28
- 0.0002 359.21 - - 291.61 17.36
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0066 11,149.17 - - 9,051.09 4,525.54
- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0060 10,160.11 - - 8,248.16 3,927.69

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55

- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
333.99 0.0024 4,051.88 3.53 11,956.98 - 15,246.37 4.50
- 0.0010 1,648.83 - - 1,338.55 11.84

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0015 2,470.27 93.34 2,944.10 - 4,949.51 156.92
- 0.0005 873.21 - - 708.89 236.30
- 0.0009 1,502.67 - - 1,219.89 10.79
- 0.0011 1,844.02 - - 1,497.00 11.79

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0010 1,776.63 93.34 2,116.93 - 3,559.23 156.93
- 0.0003 496.55 44.23 278.65 - 681.75 108.22
- 0.0002 324.72 - - 263.61 94.15
- 0.0005 873.21 - - 708.89 236.30
- 0.0010 1,681.35 - - 1,364.95 10.75
77.64 0.0017 2,958.30 6.96 5,484.00 - 7,885.60 10.01

- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0009 1,455.35 - - 1,181.48 1,181.48

- 0.0007 1,140.60 - - 925.96 1,543.27
- 0.0392 66,367.45 - - 53,878.25 1,538.50
- 0.0001 145.25 - - 117.92 357.33
- 0.0026 4,344.25 - - 3,526.73 482.12
10.37 0.0007 1,241.02 3.53 371.18 - 1,378.66 13.11

102.44 0.0021 3,489.14 3.53 3,667.19 - 6,499.73 6.26
41.20 0.0012 2,072.98 3.53 1,475.00 - 3,157.88 7.56
2.72 0.0001 99.18 3.53 97.40 - 177.91 6.45
2.52 0.0000 81.94 3.53 90.36 - 156.88 6.13
- 0.0043 7,360.98 - - 5,975.77 37.69

- 0.0001 137.24 - - 111.41 35.37
- 0.0031 5,297.79 - - 4,300.84 17.28
- 0.0001 179.60 - - 145.80 17.36
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0033 5,580.70 - - 4,530.51 4,530.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96

- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0001 206.19 433.82 433.82 - 601.21 601.21
- 0.0000 71.65 157.75 157.75 - 215.92 215.92
- 0.0029 4,837.50 - - 3,927.17 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
41.41 0.0009 1,585.97 9.97 4,186.82 - 5,474.34 13.03

- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
147.24 0.0030 5,001.86 3.53 5,271.01 - 9,331.61 6.25

42.51 0.0013 2,139.21 3.53 1,521.77 - 3,258.42 7.56
- 0.0034 5,755.69 - - 4,672.57 37.71

- 0.0001 137.24 - - 111.41 35.37
- 0.0024 4,070.67 - - 3,304.64 17.29
- 0.0001 179.60 - - 145.80 17.36
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0033 5,580.70 - - 4,530.51 4,530.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96
- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0001 206.19 433.82 433.82 - 601.21 601.21
- 0.0000 71.65 157.75 157.75 - 215.92 215.92
- 0.0029 4,837.50 - - 3,927.17 3,927.17

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0009 1,502.67 - - 1,219.89 11.87

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0011 1,887.47 93.34 2,254.14 - 3,786.42 156.79
- 0.0008 1,404.60 68.78 1,227.81 - 2,368.09 132.67
- 0.0005 873.21 - - 708.89 236.30
- 0.0008 1,358.60 - - 1,102.94 10.73
- 0.0009 1,502.67 - - 1,219.89 11.87

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0004 666.62 68.78 577.79 - 1,118.97 133.21
- 0.0002 411.51 44.23 232.21 - 566.28 107.86
- 0.0003 480.24 - - 389.87 92.83
- 0.0005 873.21 - - 708.89 236.30
- 0.0008 1,358.60 - - 1,102.94 10.73
- 0.0009 1,467.56 - - 1,191.39 283.66

- 0.0017 2,935.12 - - 2,382.78 283.66
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0006 1,058.03 - - 858.92 20.45
- 0.0001 163.60 - - 132.81 21.08
- 0.0000 31.92 - - 25.91 24.68
- 0.0003 579.32 - - 470.30 8.96
- 0.0014 2,444.06 - - 1,984.13 992.06
- 0.0014 2,444.06 - - 1,984.13 992.06
- 0.0009 1,546.45 51.13 153.38 - 1,408.82 469.61
- 0.0008 1,358.60 - - 1,102.94 10.73
- 0.0008 1,293.65 - - 1,050.21 262.55

- 0.0001 190.47 - - 154.63 51.54
- 0.0001 160.76 - - 130.51 130.51
- 0.0004 613.98 3.53 185.31 - 683.75 13.02
- 0.0011 1,828.27 3.53 555.93 - 2,040.16 12.95
- 0.0003 582.14 - - 472.59 472.59
- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0009 1,455.35 - - 1,181.48 1,181.48

- 0.0009 1,455.35 - - 1,181.48 1,181.48
- 0.0007 1,184.32 - - 961.45 485.58
171.77 0.0034 5,840.03 3.53 6,149.35 - 10,890.38 6.25
- 0.0119 20,170.62 - - 16,374.86 50.31

- 0.0002 355.61 - - 288.69 45.82
- 0.0354 59,902.27 - - 48,629.71 29.24
- 0.0004 619.03 - - 502.54 29.91
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0082 13,859.13 - - 11,251.09 5,625.54

- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0057 9,675.00 - 29,179.97 58,359.94 66,214.27 33,107.14

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
304.63 0.0022 3,706.35 3.53 10,905.90 - 13,914.78 4.50
- 0.0006 970.24 - - 787.65 262.55

- 0.0002 309.29 - - 251.09 50.22
- 0.0001 160.76 - - 130.51 130.51
- 0.0004 613.98 3.53 185.31 - 683.75 13.02
- 0.0011 1,828.27 3.53 555.93 - 2,040.16 12.95
- 0.0009 1,455.35 - - 1,181.48 1,181.48

- 0.0009 1,455.35 - - 1,181.48 1,181.48
- 0.0007 1,184.32 - - 961.45 485.58
159.63 0.0032 5,421.72 3.53 5,714.61 - 10,116.06 6.25
- 0.0098 16,522.00 - - 13,412.85 50.29

- 0.0001 183.92 - - 149.31 47.40
- 0.0321 54,447.71 - - 44,201.60 29.23
- 0.0004 619.03 - - 502.54 29.91
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0082 13,859.13 - - 11,251.09 5,625.54
- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70

- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0057 9,675.00 - 29,179.97 58,359.94 66,214.27 33,107.14

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
316.72 0.0023 3,851.01 3.53 11,338.42 - 14,464.74 4.50
- 0.0014 2,313.41 - - 1,878.06 11.79

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0042 7,124.70 93.34 8,526.53 - 14,310.49 156.66
- 0.0006 953.57 21.98 153.86 - 927.98 132.57
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0011 1,929.99 44.23 1,091.38 - 2,658.18 107.73
- 0.0003 548.80 4.75 18.99 - 464.52 116.13
- 0.0002 274.40 - - 222.76 111.38
- 0.0016 2,631.97 - - 2,136.68 92.50
- 0.0005 873.21 - - 708.89 236.30
- 0.0012 2,103.10 - - 1,707.33 10.72
- 0.0017 2,935.12 - - 2,382.78 283.66
- 0.0014 2,313.41 - - 1,878.06 11.79

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0042 7,124.70 93.34 8,526.53 - 14,310.49 156.66
- 0.0006 953.57 21.98 153.86 - 927.98 132.57
- 0.0006 1,083.93 12.52 100.14 - 980.09 122.51
- 0.0010 1,759.92 44.23 998.49 - 2,427.22 107.52
- 0.0001 240.12 - - 194.93 92.83
- 0.0002 418.44 4.75 14.24 - 353.94 117.98
- 0.0002 274.40 - - 222.76 111.38
- 0.0016 2,631.97 - - 2,136.68 92.50
- 0.0016 2,698.85 - - 2,190.97 21.74
- 0.0003 559.21 - - 453.98 113.49
- 0.0005 873.21 - - 708.89 236.30
- 0.0012 2,103.10 - - 1,707.33 10.72
- 0.0035 5,856.57 - - 4,754.47 283.00
- 0.0017 2,935.12 - - 2,382.78 283.66
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0009 1,587.04 - - 1,288.39 20.45

- 0.0002 402.88 - - 327.06 20.77
- 0.0000 63.84 - - 51.82 24.68
- 0.0007 1,264.72 - - 1,026.72 8.89
- 0.0036 6,091.79 - - 4,945.42 989.08
- 0.0014 2,444.06 - - 1,984.13 992.06
- 0.0000 62.87 - - 51.04 12.76
- 0.0003 582.14 - - 472.59 472.59

- 0.0025 4,156.20 - - 3,374.07 3,374.07
- 0.0007 1,251.99 - - 1,016.39 1,539.98

- 0.0001 105.74 - - 85.84 390.17
- 0.0013 2,180.31 - - 1,770.01 483.21
138.41 0.0028 4,700.18 3.53 4,955.21 - 8,770.90 6.25
- 0.0049 8,288.57 - - 6,728.81 37.70

- 0.0002 262.24 - - 212.89 33.79
- 0.0045 7,686.21 - - 6,239.80 17.28
- 0.0001 179.60 - - 145.80 17.36
- 0.0006 1,030.96 51.13 102.26 - 939.21 469.61
- 0.0066 11,149.17 - - 9,051.09 4,525.54
- 0.0008 1,345.56 - - 1,092.35 546.18
- 0.0012 2,104.66 - - 1,708.60 854.30
- 0.0010 1,714.98 - - 1,392.25 19.05

- 0.0002 352.23 - - 285.94 14.80
- 0.0000 83.30 - - 67.63 17.41
- 0.0002 378.61 - - 307.36 7.70
- 0.0000 72.16 - - 58.58 9.30
- 0.0000 63.64 - - 51.67 8.20
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0001 131.06 157.75 315.51 - 421.90 210.95
- 0.0057 9,675.00 - 28,014.82 56,029.65 63,883.98 31,941.99

- 0.0002 323.41 - - 262.55 262.55
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0000 32.34 - - 26.26 26.26
50.04 0.0010 1,709.83 3.53 1,791.58 - 3,179.66 6.26
- 0.0062 10,488.72 - - 8,514.93 37.72

- 0.0001 137.24 - - 111.41 35.37
- 0.0037 6,243.76 - - 5,068.79 17.30
- 0.0001 95.92 - - 77.87 18.54
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0033 5,580.70 - - 4,530.51 4,530.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96
- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0001 206.19 433.82 433.82 - 601.21 601.21
- 0.0000 71.65 157.75 157.75 215.92 215.92
- 0.0040 6,768.94 - 28,014.82 28,014.82 33,509.96 33,509.96

- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
160.57 0.0032 5,455.00 3.53 5,748.34 - 10,176.80 6.25
- 0.0049 8,336.10 - - 6,767.39 37.69

- 0.0001 137.24 - - 111.41 35.37
- 0.0031 5,262.06 - - 4,271.84 17.31
- 0.0001 95.92 - - 77.87 18.54
- 0.0003 515.48 51.13 51.13 - 469.61 469.61
- 0.0033 5,580.70 - - 4,530.51 4,530.51
- 0.0004 678.90 - - 551.14 551.14
- 0.0006 1,052.33 - - 854.30 854.30
- 0.0005 857.49 - - 696.13 19.05

- 0.0001 176.11 - - 142.97 14.80
- 0.0000 47.77 - - 38.78 19.96
- 0.0001 195.42 - - 158.65 7.95
- 0.0000 42.20 - - 34.26 10.88
- 0.0000 37.94 - - 30.80 9.78
- 0.0009 1,572.83 - - 1,276.85 1,276.85
- 0.0002 351.81 7,284.10 7,284.10 - 7,569.71 7,569.71
- 0.0002 309.29 - - 251.09 251.09
- 0.0002 412.39 433.82 867.64 - 1,202.42 601.21
- 0.0000 71.65 157.75 157.75 - 215.92 215.92

- 0.0029 4,837.50 - 28,014.82 28,014.82 31,941.99 31,941.99
- 0.0002 323.41 - - 262.55 262.55
- 0.0000 32.34 - - 26.26 26.26
- 0.0006 1,083.62 - - 879.70 11.80

- 0.0008 1,309.72 - - 1,063.25 354.42
- 0.0026 4,427.89 93.34 5,292.33 - 8,886.97 156.74
- 0.0013 2,167.86 21.98 351.68 - 2,111.58 131.97
- 0.0006 953.57 12.52 87.62 - 861.74 123.11
- 0.0021 3,519.83 93.34 4,214.26 - 7,071.72 156.63
- 0.0004 666.62 44.23 371.53 - 912.71 108.66
- 0.0004 706.69 - - 573.70 91.06
- 0.0005 823.20 4.75 28.49 - 696.78 116.13
- 0.0002 274.40 - - 222.76 111.38
- 0.0005 873.21 - - 708.89 236.30
- 0.0006 986.35 - - 800.74 10.74
- 0.0013 2,201.34 - - 1,787.09 283.66
- 0.0008 1,357.13 - - 1,101.74 11.87

- 0.0017 2,884.63 - - 2,341.80 63.72
- 0.0086 14,506.94 - - 11,776.98 16.74
- 0.0052 8,865.06 - - 7,196.81 14.28
- 0.0003 580.10 - - 470.94 10.95
- 0.0024 4,148.96 - - 3,368.20 3,368.20

- 0.0033 5,574.68 - - 4,525.62 4,525.62
- 0.0001 138.37 - - 112.33 21.40
- 0.0000 47.92 - - 38.91 24.70
- 0.0001 220.02 - - 178.61 37.80
- 0.0001 236.62 - - 192.09 9.15
- 0.0000 51.45 - - 41.77 9.95
- 0.0024 4,148.96 - - 3,368.20 3,368.20

- 0.0001 95.85 - - 77.81 24.70
- 0.0001 177.47 - - 144.07 9.15
- 0.0045 7,626.30 - - 6,191.16 442.23

- 0.0045 7,626.30 - - 6,191.16 442.23
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0018 3,049.42 - - 2,475.57 176.83

- 0.0018 3,049.42 - - 2,475.57 176.83
- 0.0018 3,049.42 - - 2,475.57 176.83
- 0.0018 3,049.42 - - 2,475.57 176.83
- 0.0018 3,049.42 - - 2,475.57 176.83
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42

- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0014 2,387.17 - - 1,937.95 138.42
- 0.0045 7,626.30 - - 6,191.16 442.23

- 0.0045 7,626.30 - - 6,191.16 442.23
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0037 6,301.79 - - 5,115.91 365.42

- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0032 5,366.31 - - 4,356.47 311.18
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0037 6,301.79 - - 5,115.91 365.42
- 0.0064 10,778.02 - - 8,749.79 624.98

- 0.0064 10,778.02 - - 8,749.79 624.98
- 0.0156 26,495.35 - - 21,509.39 21,509.39
- 0.0156 26,495.35 - - 21,509.39 21,509.39

36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54
TOTAL con Gastos generales Cu Dotación Consumos

adr
Rend. X Rend. Unidad/ Factor Work Hours Duration
Cuadrilla N°1 illa N°R Duration Cuad Total Labor Hours
persona Cuadrilla Horas Crec. Hours Worked Gantt Cuadrilla Cuadrilla
TOTAL (USD) Unit. (USD) N° rilla
2 N°1 N°1
N°2
Cu
adr Cuad
Rend. X Rend. Unidad/ Factor Work Hours Duration Cuadrilla Cuadrilla
TOTAL (USD) Unit. (USD) Cuadrilla N°1 illa N°R Duration rilla Total Labor Hours
Persona Cuadrilla Horas Crec. Hours Worked Gannt N°1 N°1
N° N°2
2
3,193.91 1,596.95 0.03 Cuadrilla Montaje (7+1) 7.00 0.23 m/hr 1.51 12 8.0 1.09 1.09 8 8 69.47 4.33
1,613.95 17.22 5.00 Cuadrilla Montaje (7+1) 7.00 35.00 kg/hr 1.51 12 8.0 0.34 0.34 8 8 21.67 0.03
1,054.73 1,054.73 0.05 Cuadrilla Montaje (7+1) 7.00 0.35 un/hr 1.51 12 8.0 0.36 0.36 8 8 22.94 2.86
4,275.73 3,448.17 0.02 Cuadrilla Civil (7+1) 7.00 0.11 m3/hr 1.51 12 8.0 1.48 1.49 8 8 94.96 9.52
193.90 839.37 0.08 Cuadrilla Civil (7+1) 7.00 0.53 m3/hr 1.51 12 8.0 0.06 0.06 8 8 3.82 1.90
538.89 85.54 2.00 Cuadrilla Eléctrica (6+1) 6.00 12.00 m/hr 1.51 12 8.0 0.07 0.07 7 7 3.90 0.08
2,398.87 15.65 6.00 Cuadrilla Eléctrica (6+1) 6.00 36.00 m/hr 1.51 12 8.0 0.53 0.54 7 7 30.11 0.03
985.09 985.09 0.06 Cuadrilla Eléctrica (6+1) 6.00 0.36 un/hr 1.51 12 8.0 0.35 0.35 7 7 19.52 2.78
10,111.21 10,111.21 0.20 Cuadrilla Eléctrica (6+1) 6.00 1.20 un/hr 1.51 12 8.0 0.10 0.11 7 7 6.13 0.83

2,849.69 2,849.69 0.05 Cuadrilla Eléctrica (6+1) 6.00 0.30 uni/hr 1.51 12 8.0 0.42 0.42 7 7 23.42 3.33
560.38 560.38 0.10 Cuadrilla Eléctrica (6+1) 6.00 0.60 uni/hr 1.51 12 8.0 0.21 0.21 7 7 11.71 1.67
8,764.66 8,764.66 0.01 Cuadrilla Montaje (7+1) 7.00 0.04 uni/hr 1.51 12 8.0 2.99 2.99 8 8 190.56 23.81
585.96 585.96 0.09 Cuadrilla Montaje (7+1) 7.00 0.63 un/hr 1.51 12 8.0 0.20 0.20 8 8 12.75 1.59
2,900.52 5,273.67 0.01 Cuadrilla Montaje (7+1) 7.00 0.07 m3/hr 1.51 12 8.0 0.99 0.99 8 8 63.10 14.29
1,757.89 585.96 0.09 Cuadrilla Montaje (7+1) 7.00 0.63 m/hr 1.51 12 8.0 0.60 0.60 8 8 38.24 1.59
1,970.18 985.09 0.06 Cuadrilla Eléctrica (6+1) 6.00 0.36 un/hr 1.51 12 8.0 0.70 0.70 7 7 39.04 2.78

1,614.81 807.41 0.15 Cuadrilla Eléctrica (6+1) 6.00 0.90 uni/hr 1.51 12 8.0 0.28 0.28 7 7 15.61 1.11

2,902.14 26.29 2.00 Cuadrilla Montaje (7+1) 7.00 14.00 m2/hr 1.51 12 8.0 0.99 0.99 8 8 63.10 0.07
2,372.97 790.99 0.07 Cuadrilla Montaje (7+1) 7.00 0.47 un/hr 1.51 12 8.0 0.81 0.81 8 8 51.62 2.14

3,835.16 37.46 10.00 Cuadrilla Eléctrica (6+1) 6.00 60.00 kg/hr 1.51 12 8.0 0.21 0.22 7 7 12.27 0.02

427.82 3,565.20 0.02 Cuadrilla Civil (7+1) 7.00 0.11 m3/hr 1.51 12 8.0 0.14 0.15 8 8 9.56 9.52
427.82 3,565.20 0.02 Cuadrilla Civil (7+1) 7.00 0.11 m3/hr 1.51 12 8.0 0.14 0.15 8 8 9.56 9.52

652.58 207.17 0.50 Cuadrilla Montaje (7+1) 7.00 3.50 m/hr 1.51 12 8.0 0.11 0.12 8 8 7.65 0.29

5,702.66 950.44 0.06 Cuadrilla Apoyo Pruebas (6+1) 6.00 0.38 un/hr 1.51 12 8.0 1.99 2.00 7 7 111.53 2.65
6,038.30 1,006.38 0.02 Cuadrilla Apoyo Pruebas (6+1) 6.00 0.09 un/hr 1.51 12 8.0 8.03 1.00 7 7 55.77 10.66


430.48 9.47 10.00 Cuadrilla Montaje (7+1) 7.00 70.00 kg/hr 1.51 12 8.0 0.08 0.09 8 8 5.74 0.01

120,245.70 3,433.63 0.02 Cuadrilla Civil (7+1) 7.00 0.11 m3/hr 1.51 12 8.0 41.86 41.87 8 8 2,668.51 9.52





113.91 28.48 2.20 Cuadrilla Montaje (7+1) 7.00 15.40 m2/hr 1.51 12 8.0 0.03 0.04 8 8 2.55 0.06



48,004.74 48,004.74 1.00 Cuadrilla Apoyo Pruebas (6+1) 6.00 6.00 un/hr 1.51 12 8.0 0.02 20.00 7 7 1,115.33 0.17
48,004.74 48,004.74 1.00 Cuadrilla Apoyo Pruebas (6+1) 6.00 6.00 un/hr 1.51 12 8.0 0.02 20.00 7 7 1,115.33 0.17

55 56 57 58
Consumos
Comprobación Comprobación HH
Cua Labor Hours Cálculo HH con Gantt con HH Gantt
drilla F.Crecimiento Calculadas
N°2
Cua Comprobación Comprobación HH
drilla Labor Hours Cálculo HH con Gantt con HH Gantt
N°2 F.Crecimiento Calculadas
69.47 1.00 1.00 104.64

57.36 1.00 1.00 86.40
21.67 1.00 1.00 32.64
22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
94.96 1.00 1.00 143.04

3.82 1.00 1.00 5.76
21.03 1.00 1.00 31.68
154.23 1.00 1.00 232.32

59.91 1.00 1.00 90.24
66.28 1.00 1.00 99.84
61.82 1.00 1.00 93.12
3.90 1.00 1.00 5.88

1.67 1.00 1.00 2.52
30.11 1.00 1.00 45.36
1.67 1.00 1.00 2.52
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68
5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68

23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
7.81 1.00 1.00 11.76
2.79 1.00 1.00 4.20
190.56 1.00 1.00 287.04

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
63.10 1.00 1.00 95.04

30.59 1.00 1.00 46.08
38.24 1.00 1.00 57.60
60.55 1.00 1.00 91.20
86.04 1.00 1.00 129.60
63.10 1.00 1.00 95.04
30.59 1.00 1.00 46.08
25.49 1.00 1.00 38.40
60.55 1.00 1.00 91.20
86.04 1.00 1.00 129.60
21.67 1.00 1.00 32.64
21.67 1.00 1.00 32.64
22.94 1.00 1.00 34.56
22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
163.79 1.00 1.00 246.72
152.96 1.00 1.00 230.40

116.63 1.00 1.00 175.68
165.07 1.00 1.00 248.64
66.92 1.00 1.00 100.80
156.78 1.00 1.00 236.16
66.28 1.00 1.00 99.84
70.11 1.00 1.00 105.60
65.01 1.00 1.00 97.92
179.73 1.00 1.00 270.72
61.82 1.00 1.00 93.12
70.74 1.00 1.00 106.56
40.79 1.00 1.00 61.44
10.60 1.00 1.00 15.96

2.23 1.00 1.00 3.36
39.04 1.00 1.00 58.80
2.79 1.00 1.00 4.20
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56

46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
50.99 1.00 1.00 76.80

86.04 1.00 1.00 129.60
60.55 1.00 1.00 91.20
22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
94.96 1.00 1.00 143.04

3.82 1.00 1.00 5.76
21.03 1.00 1.00 31.68
154.23 1.00 1.00 232.32

55.45 1.00 1.00 83.52
73.93 1.00 1.00 111.36
75.21 1.00 1.00 113.28
10.04 1.00 1.00 15.12

1.67 1.00 1.00 2.52
119.90 1.00 1.00 180.60
2.23 1.00 1.00 3.36
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68

5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
7.81 1.00 1.00 11.76
2.79 1.00 1.00 4.20
190.56 1.00 1.00 287.04

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
63.10 1.00 1.00 95.04

51.62 1.00 1.00 77.76
228.17 1.00 1.00 343.68
80.30 1.00 1.00 120.96
42.70 1.00 1.00 64.32
5.74 1.00 1.00 8.64
11.47 1.00 1.00 17.28
63.10 1.00 1.00 95.04
10.83 1.00 1.00 16.32
10.83 1.00 1.00 16.32
22.94 1.00 1.00 34.56
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
135.11 1.00 1.00 203.52
34.42 1.00 1.00 51.84
57.36 1.00 1.00 86.40
53.54 1.00 1.00 80.64

51.62 1.00 1.00 77.76
191.84 1.00 1.00 288.96
75.21 1.00 1.00 113.28
42.70 1.00 1.00 64.32
11.47 1.00 1.00 17.28
63.10 1.00 1.00 95.04
5.74 1.00 1.00 8.64
11.47 1.00 1.00 17.28
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
128.74 1.00 1.00 193.92
34.42 1.00 1.00 51.84
48.44 1.00 1.00 72.96
53.54 1.00 1.00 80.64

51.62 1.00 1.00 77.76

191.84 1.00 1.00 288.96
75.21 1.00 1.00 113.28
42.70 1.00 1.00 64.32
11.47 1.00 1.00 17.28
63.10 1.00 1.00 95.04
11.47 1.00 1.00 17.28
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
42.06 1.00 1.00 63.36
128.74 1.00 1.00 193.92
34.42 1.00 1.00 51.84
48.44 1.00 1.00 72.96
53.54 1.00 1.00 80.64

51.62 1.00 1.00 77.76
191.84 1.00 1.00 288.96
75.21 1.00 1.00 113.28
42.70 1.00 1.00 64.32
11.47 1.00 1.00 17.28
22.94 1.00 1.00 34.56
26.13 1.00 1.00 39.36
14.66 1.00 1.00 22.08
10.83 1.00 1.00 16.32
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
128.74 1.00 1.00 193.92
31.23 1.00 1.00 47.04
34.42 1.00 1.00 51.84
48.44 1.00 1.00 72.96
182.91 1.00 1.00 275.52

213.51 1.00 1.00 321.60
53.54 1.00 1.00 80.64

147.22 1.00 1.00 221.76
12.27 1.00 1.00 18.48
18.40 1.00 1.00 27.72
18.40 1.00 1.00 27.72
5.58 1.00 1.00 8.40
14.50 1.00 1.00 21.84
3.90 1.00 1.00 5.88
48.44 1.00 1.00 72.96

88.59 1.00 1.00 133.44
30.59 1.00 1.00 46.08
60.55 1.00 1.00 91.20
60.55 1.00 1.00 91.20
9.56 1.00 1.00 14.40

9.56 1.00 1.00 14.40
3.82 1.00 1.00 5.76
7.01 1.00 1.00 10.56
59.27 1.00 1.00 89.28
67.56 1.00 1.00 101.76
147.22 1.00 1.00 221.76

138.94 1.00 1.00 209.28
51.62 1.00 1.00 77.76
101.97 1.00 1.00 153.60
28.04 1.00 1.00 42.24
107.07 1.00 1.00 161.28
56.09 1.00 1.00 84.48
68.83 1.00 1.00 103.68
30.59 1.00 1.00 46.08
66.28 1.00 1.00 99.84
228.80 1.00 1.00 344.64
15.61 1.00 1.00 23.52

2.23 1.00 1.00 3.36
100.94 1.00 1.00 152.04
3.35 1.00 1.00 5.04
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
129.38 1.00 1.00 194.88

51.62 1.00 1.00 77.76
181.64 1.00 1.00 273.60
59.27 1.00 1.00 89.28
21.67 1.00 1.00 32.64
62.46 1.00 1.00 94.08
10.83 1.00 1.00 16.32
5.74 1.00 1.00 8.64
22.94 1.00 1.00 34.56
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
117.91 1.00 1.00 177.60
138.30 1.00 1.00 208.32

51.62 1.00 1.00 77.76
181.64 1.00 1.00 273.60
48.44 1.00 1.00 72.96
11.47 1.00 1.00 17.28
42.70 1.00 1.00 64.32
13.38 1.00 1.00 20.16
7.65 1.00 1.00 11.52
5.74 1.00 1.00 8.64
11.47 1.00 1.00 17.28
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
34.42 1.00 1.00 51.84
125.55 1.00 1.00 189.12
45.89 1.00 1.00 69.12

107.07 1.00 1.00 161.28
53.54 1.00 1.00 80.64

147.22 1.00 1.00 221.76
12.27 1.00 1.00 18.48
9.48 1.00 1.00 14.28
21.75 1.00 1.00 32.76
5.58 1.00 1.00 8.40
12.27 1.00 1.00 18.48
3.90 1.00 1.00 5.88
125.55 1.00 1.00 189.12

111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
55.77 1.00 1.00 84.00

55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
27.88 1.00 1.00 42.00
55.77 1.00 1.00 84.00

55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
111.53 1.00 1.00 168.00

111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00

111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
55.77 1.00 1.00 84.00
55.77 1.00 1.00 84.00
167.30 1.00 1.00 252.00

167.30 1.00 1.00 252.00
22.31 1.00 1.00 33.60

8.37 1.00 1.00 12.60
8.37 1.00 1.00 12.60
8.37 1.00 1.00 12.60

8.37 1.00 1.00 12.60
25.49 1.00 1.00 38.40

7.25 1.00 1.00 10.92
6.13 1.00 1.00 9.24
24.22 1.00 1.00 36.48
72.02 1.00 1.00 108.48
60.55 1.00 1.00 91.20
52.90 1.00 1.00 79.68
22.94 1.00 1.00 34.56
22.94 1.00 1.00 34.56
326.95 1.00 1.00 492.48
57.36 1.00 1.00 86.40

57.36 1.00 1.00 86.40
200.12 1.00 1.00 301.44

113.45 1.00 1.00 170.88
163.16 1.00 1.00 245.76
45.89 1.00 1.00 69.12
162.84 1.00 1.00 245.28

2.79 1.00 1.00 4.20
41.27 1.00 1.00 62.16
84.77 1.00 1.00 127.68
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92

1.27 1.00 1.00 1.92
120.46 1.00 1.00 181.44
38.24 1.00 1.00 57.60

5.02 1.00 1.00 7.56
6.13 1.00 1.00 9.24
24.22 1.00 1.00 36.48
72.02 1.00 1.00 108.48
60.55 1.00 1.00 91.20
52.90 1.00 1.00 79.68
22.94 1.00 1.00 34.56
22.94 1.00 1.00 34.56
326.95 1.00 1.00 492.48
57.36 1.00 1.00 86.40

57.36 1.00 1.00 86.40
179.09 1.00 1.00 269.76

27.41 1.00 1.00 41.28
60.55 1.00 1.00 91.20
5.74 1.00 1.00 8.64
36.33 1.00 1.00 54.72
121.57 1.00 1.00 183.12

2.79 1.00 1.00 4.20
73.61 1.00 1.00 110.88
3.35 1.00 1.00 5.04
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
400.25 1.00 1.00 602.88

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20

1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
143.40 1.00 1.00 216.00
65.01 1.00 1.00 97.92

51.62 1.00 1.00 77.76
72.66 1.00 1.00 109.44
34.42 1.00 1.00 51.84
59.27 1.00 1.00 89.28
72.66 1.00 1.00 109.44

51.62 1.00 1.00 77.76
52.26 1.00 1.00 78.72
14.66 1.00 1.00 22.08
7.01 1.00 1.00 10.56
34.42 1.00 1.00 51.84
66.28 1.00 1.00 99.84
112.81 1.00 1.00 169.92

22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
57.36 1.00 1.00 86.40

45.89 1.00 1.00 69.12
2,668.51 1.00 1.00 4,019.52
5.10 1.00 1.00 7.68
111.53 1.00 1.00 168.00
48.44 1.00 1.00 72.96

132.57 1.00 1.00 199.68
79.67 1.00 1.00 120.00
3.82 1.00 1.00 5.76
3.19 1.00 1.00 4.80
92.57 1.00 1.00 139.44

1.67 1.00 1.00 2.52
48.52 1.00 1.00 73.08
1.67 1.00 1.00 2.52
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68

5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
7.81 1.00 1.00 11.76
2.79 1.00 1.00 4.20
190.56 1.00 1.00 287.04

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
60.55 1.00 1.00 91.20

22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
189.93 1.00 1.00 286.08

82.22 1.00 1.00 123.84
72.50 1.00 1.00 109.20

1.67 1.00 1.00 2.52
37.36 1.00 1.00 56.28
1.67 1.00 1.00 2.52
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68
5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
7.81 1.00 1.00 11.76
2.79 1.00 1.00 4.20
190.56 1.00 1.00 287.04

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
59.27 1.00 1.00 89.28

51.62 1.00 1.00 77.76
55.45 1.00 1.00 83.52
41.43 1.00 1.00 62.40
34.42 1.00 1.00 51.84
53.54 1.00 1.00 80.64
59.27 1.00 1.00 89.28

51.62 1.00 1.00 77.76
19.76 1.00 1.00 29.76
12.11 1.00 1.00 18.24
10.20 1.00 1.00 15.36
34.42 1.00 1.00 51.84
53.54 1.00 1.00 80.64
53.54 1.00 1.00 80.64

107.07 1.00 1.00 161.28
53.54 1.00 1.00 80.64

24.54 1.00 1.00 36.96
3.90 1.00 1.00 5.88
0.56 1.00 1.00 0.84
10.60 1.00 1.00 15.96
2.79 1.00 1.00 4.20
2.79 1.00 1.00 4.20
58.56 1.00 1.00 88.20
53.54 1.00 1.00 80.64
50.99 1.00 1.00 76.80

7.25 1.00 1.00 10.92
6.13 1.00 1.00 9.24
24.22 1.00 1.00 36.48
72.02 1.00 1.00 108.48
22.94 1.00 1.00 34.56
163.79 1.00 1.00 246.72
57.36 1.00 1.00 86.40

57.36 1.00 1.00 86.40
30.59 1.00 1.00 46.08
221.79 1.00 1.00 334.08
190.16 1.00 1.00 286.44

2.79 1.00 1.00 4.20
277.72 1.00 1.00 418.32
3.35 1.00 1.00 5.04
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64

5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
131.29 1.00 1.00 197.76
38.24 1.00 1.00 57.60

11.71 1.00 1.00 17.64
6.13 1.00 1.00 9.24
24.22 1.00 1.00 36.48
72.02 1.00 1.00 108.48
57.36 1.00 1.00 86.40

57.36 1.00 1.00 86.40
30.59 1.00 1.00 46.08
205.86 1.00 1.00 310.08
155.59 1.00 1.00 234.36

1.67 1.00 1.00 2.52
252.07 1.00 1.00 379.68
3.35 1.00 1.00 5.04
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28

1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
136.39 1.00 1.00 205.44
91.14 1.00 1.00 137.28

51.62 1.00 1.00 77.76
209.05 1.00 1.00 314.88
37.60 1.00 1.00 56.64
42.70 1.00 1.00 64.32
56.72 1.00 1.00 85.44
21.67 1.00 1.00 32.64
10.83 1.00 1.00 16.32
88.59 1.00 1.00 133.44
34.42 1.00 1.00 51.84
82.85 1.00 1.00 124.80
107.07 1.00 1.00 161.28
91.14 1.00 1.00 137.28

51.62 1.00 1.00 77.76
209.05 1.00 1.00 314.88
37.60 1.00 1.00 56.64
42.70 1.00 1.00 64.32
51.62 1.00 1.00 77.76
5.10 1.00 1.00 7.68
16.57 1.00 1.00 24.96
10.83 1.00 1.00 16.32
88.59 1.00 1.00 133.44
38.88 1.00 1.00 58.56
21.67 1.00 1.00 32.64
34.42 1.00 1.00 51.84
82.85 1.00 1.00 124.80
213.51 1.00 1.00 321.60
107.07 1.00 1.00 161.28
53.54 1.00 1.00 80.64

36.81 1.00 1.00 55.44

9.48 1.00 1.00 14.28
1.12 1.00 1.00 1.68
22.86 1.00 1.00 34.44
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
2.55 1.00 1.00 3.84
22.94 1.00 1.00 34.56

163.79 1.00 1.00 246.72
50.35 1.00 1.00 75.84

3.82 1.00 1.00 5.76
56.09 1.00 1.00 84.48
178.45 1.00 1.00 268.80
104.28 1.00 1.00 157.08

2.79 1.00 1.00 4.20
70.27 1.00 1.00 105.84
1.67 1.00 1.00 2.52
39.04 1.00 1.00 58.80
11.71 1.00 1.00 17.64
5.02 1.00 1.00 7.56
46.84 1.00 1.00 70.56
37.92 1.00 1.00 57.12

7.81 1.00 1.00 11.76
1.67 1.00 1.00 2.52
9.48 1.00 1.00 14.28
1.67 1.00 1.00 2.52
1.67 1.00 1.00 2.52
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
5.02 1.00 1.00 7.56
381.13 1.00 1.00 574.08

12.75 1.00 1.00 19.20
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
1.27 1.00 1.00 1.92
65.01 1.00 1.00 97.92
132.17 1.00 1.00 199.08

1.67 1.00 1.00 2.52
57.44 1.00 1.00 86.52
1.12 1.00 1.00 1.68
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68
5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
7.81 1.00 1.00 11.76
2.79 1.00 1.00 4.20
190.56 1.00 1.00 287.04

12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
207.13 1.00 1.00 312.00
104.84 1.00 1.00 157.92

1.67 1.00 1.00 2.52
48.52 1.00 1.00 73.08
1.12 1.00 1.00 1.68
19.52 1.00 1.00 29.40
6.13 1.00 1.00 9.24
2.79 1.00 1.00 4.20
23.42 1.00 1.00 35.28
18.96 1.00 1.00 28.56

3.90 1.00 1.00 5.88
1.12 1.00 1.00 1.68
5.02 1.00 1.00 7.56
1.12 1.00 1.00 1.68
1.12 1.00 1.00 1.68
23.42 1.00 1.00 35.28
13.38 1.00 1.00 20.16
11.71 1.00 1.00 17.64
15.61 1.00 1.00 23.52
2.79 1.00 1.00 4.20

190.56 1.00 1.00 287.04
12.75 1.00 1.00 19.20
1.27 1.00 1.00 1.92
42.70 1.00 1.00 64.32

51.62 1.00 1.00 77.76
130.02 1.00 1.00 195.84
85.40 1.00 1.00 128.64
37.60 1.00 1.00 56.64
103.25 1.00 1.00 155.52
19.76 1.00 1.00 29.76
14.66 1.00 1.00 22.08
32.50 1.00 1.00 48.96
10.83 1.00 1.00 16.32
34.42 1.00 1.00 51.84
38.88 1.00 1.00 58.56
80.30 1.00 1.00 120.96
53.54 1.00 1.00 80.64

85.88 1.00 1.00 129.36
82.53 1.00 1.00 124.32
196.30 1.00 1.00 295.68
22.94 1.00 1.00 34.56
58.56 1.00 1.00 88.20

46.84 1.00 1.00 70.56
3.35 1.00 1.00 5.04
1.12 1.00 1.00 1.68
2.79 1.00 1.00 4.20
4.46 1.00 1.00 6.72
1.12 1.00 1.00 1.68
58.56 1.00 1.00 88.20

2.23 1.00 1.00 3.36
3.35 1.00 1.00 5.04
278.83 1.00 1.00 420.00

278.83 1.00 1.00 420.00
223.07 1.00 1.00 336.00
111.53 1.00 1.00 168.00

111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
111.53 1.00 1.00 168.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00

83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
83.65 1.00 1.00 126.00
278.83 1.00 1.00 420.00

278.83 1.00 1.00 420.00
223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00

223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00
223.07 1.00 1.00 336.00
390.37 1.00 1.00 588.00

390.37 1.00 1.00 588.00
1,115.33 1.00 1.00 1,680.00
1,115.33 1.00 1.00 1,680.00

TABLA DE LAS FTE
FTE Proyecto mes mes mes mes
Actividad TOTAL 1 2 3 4
Personal Directo 90 10.0 20.0 16.0 20.0
Operadores 16 2 2 4 4
Personal Indirecto 1x1 37 1.0 2.0 9.0 15.0
Personal Indirecto 4x3 12 0.5 1.0 3.0 3.0
Ingeniería de Terreno 8 2.0 2.0 2.0
TOTAL 162 13.5 27.0 34.0 44.0
SIT&IP (Guiñez Ingeniería) 18.0 1.0 3.0 3.0 3.0

PMO (Cruz & Dávila) 7.0 1.0 1.0 1.0 1.0
0.0
TOTAL 25 2.0 4.0 4.0 4.0
Total FTE 187.0 15.5 31.0 38.0 48.0

mes mes mes
5 6 7
10.0 14.0
2 2
8.0 1.5
3.0 1.0
2.0
25.0 18.5 0.0
3.0 3.0 2.0

1.0 1.0 1.0
4.0 4.0 3.0
29.0 22.5 3.0

DETALLE ANÁLISIS PÉRDIDA EN MANO DE OBRA POR CONDICION
INPUTS
Jornada de trabajo 15X15
Días trabajados por turnos 15
Horas normales diarias de trabajo 12
Horas normales jornada 180
ANÁLISIS
HH Veces en jornada
Causa de pérdida de HH
Día subida 1.5 x 1

Día bajada 2 x 1
Viaje interno a punto de trabajo 0.2 x 15
Almuerzo 1 x 15
Brownfield 2.1 x 15
HSEC 0.5 x 15
OUTPUTS
Total
Horas Disponibles
Factor de pérdida por condiciones especiales

TURNOS
DE OBRA POR CONDICIONES ESPECIALES 14X14 14
15X15 15
PUTS
ÁLISIS
Horas x jornada Alcance
1.5 Pérdida por inicio de turno

2 Pérdida por fin de turno
3 Pérdida por traslado interno a faena y casino
15 1 hora de almuerzo diario (legal)
31.5 Permisos y accesos, trabajos en planta existente
7.5 Charlas, cursos, certificaciones
PUTS
60.5
119.5
1.51
COSTOS INDIRECTOS DEL MANDANTE
INDIRECT COST (OWNER)

WBS Descripción Un.
9000 Costos de MEL (Owner´s Cost) Gl

9100 Ingeniería y Abastecimiento Gl
9200 Administración de la Construcción Gl
9300 Construcción de Campamento & Catering Gl
9400 Instalaciones Temporales Gl
9500 Terceros / Puesta en Marcha / Pre / Comisionamiento Gl
9600 Transporte, Fletes y Seguros Gl
9700 Seguros, Garantías, Impuestos, Derechos, Permisos & Licencias Gl
9800 Expropiaciones y Servidumbres Gl
9900 Contratación, entrenamiento y mantenimiento de personal Gl
WBS Descripción
9000 Costos de MEL (Owner´s Cost)
Descripción Unidad
WBS Descripción
9100 Ingeniería y Abastecimiento
Descripción Unidad
Ingeniería
Ingeniería de Detalles Bombas Piso Los Colorados gl
Ingeniería de Terreno HH
Work Management
Work Management mes
NOTA: Costo de Ingeniería.
WBS Descripción
9200 Administración de la Construcción
N° de Administración de la Construcción Total (CLP$)

Ítem
C.I. MEL Página 108

N° de Administración de la Construcción Total (CLP$)
Ítem
5 Inspección Técnica (SIT&IP) - incluyendo camionetas e Indirectos $ 236,851,800
6 PMO $ 30,577,125
7 ISC y Bono Seguridad $ 6,902,500
8 Catering $ 8,274,700
$ 282,606,125

WBS Descripción
9300 Construcción de Campamento & Catering
Descripción Unidad
NOTA:
WBS Descripción
9400 Instalaciones Temporales
Descripción Unidad
NOTA:
WBS Descripción
9500 Terceros / Puesta en Marcha / Pre / Comisionamiento
Descripción Unidad
Comisionamiento
Sistema Succión e Impulsión Pulpa de Concentrado
Prueba Aceptación Bomba de Piso Molienda #1 un
Prueba Aceptación Bomba de Piso Remolienda #1 un

Pruebas mediciones de Lectura Equipos de Instrumentación un
Pruebas Control Funcionamiento Integral un
Pruebas de Aceptación de Control un
Prueba Medición de Lux un
Prueba de Alumbrado en modo automático un
Prueba de apertura de la compuerta un
Asesoramiento Viza Ingeniería Compuerta Tunel gl
Prueba de sistema de bomba con instrumentación y control un
Repuestos de bombas gl
Asesoramiento Vendor Bombas y Capacitaciones HH
Ingenieros Asesores HH
Total Comisionamiento
Puesta en Marcha
Sistema Succión e Impulción Pulpa de Concentrado
Prueba Verificación Operativa de Bombas, nuevas y existente gl
Ingenieros Asesores HH
Total Puesta en Marcha
Total Pruebas
NOTA:

WBS Descripción
9600 Transporte, Fletes y Seguros
Descripción Unidad
Servicio de Transporte Bombas (Santiago - MEL) viaje
WBS Descripción
9700 Seguros, Garantías, Impuestos, Derechos, Permisos & Licencias
Descripción Unidad
WBS Descripción
9800 Expropiaciones y Servidumbres
Descripción Unidad
WBS Descripción
9900 Contratación, entrenamiento y mantenimiento de personal
Descripción Unidad
Capacitación a personal de Operaciones

Cant. Total
1 - -
1 187,696 187,696
1 398,054 398,054
1 - -
1 - -
1 136,550 136,550
1 2,535 2,535
1 - -
1 - -
1 - -
TOTAL 724,835
Cantidad P.U. Total
Total $ -
Cantidad P.U. (USD) Total USD
1 $ 137,066 $ 137,066
810 $ 23 $ 18,630
2 $ 16,000 $ 32,000
$ -
$ -
$ 187,696
Total (USD$)

Total (USD$)
$ 333,608
$ 43,068
$ 9,722
$ 11,655
$ 398,054

Cantidad P.U. Total
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Cantidad P.U. Total

$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Cantidad P.U. (CLP) Total
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188

1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 746,188 $ 746,188
1 $ 273,975 $ 273,975
1 $ 273,975 $ 273,975
1 $ 273,975 $ 273,975
1 $ 273,975 $ 273,975
1 $ 273,975 $ 273,975
1 $ 746,188 $ 746,188
1 $ 9,820,932 $ 9,820,932
1 $ 1,020,163 $ 1,020,163
1 $ 20,386,016 $ 20,386,016
240 $ 91,559 $ 21,974,100
480 $ 16,329 $ 7,838,069
$ 78,079,108
1 $ 11,029,390 $ 11,029,390
480 $ 16,329 $ 7,838,069
$ 18,867,459
$ 96,946,566

Cantidad P.U. Total
1 $ 1,800,000 $ 1,800,000
$ -
$ -
$ -
$ -
$ -
$ -
$ 1,800,000
Cantidad P.U. Total

$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Cantidad P.U. Total

$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
Cantidad P.U. Total

$ -

Costo de cuadrillas
Valor Dólar $ 709.97
SOLDADOR III C
SOLDADOR III D
SOLDADOR II B
SOLDADOR I A
MAESTRO 1° B
MAESTRO 2° B
MAESTRO 1° A
MAESTRO 2° A
OXIGENISTA
M. MAYOR B
M. MAYOR A
CUADRILLA
CAPATAZ A
CUADRILLA
Valor Hora
N° Pers. sin
Capataz
TOTAL
AYTE.
TRABAJOS DE MONTAJE
COSTO ($ CLP) 12,576 9,632 8,283 6,928 6,139 8,960 7,831 6,703 14,528 11,200 10,080 8,960 8,960 1,061 CLP USD USD
Cuadrilla Mov. Tierra (6+1) 1.0 1.0 1.0 3.0 1.0 7.00 6.00 57,415 80.87 11.55
Cuadrilla Montaje (6+1) 1.0 2.0 2.0 2.0 7.00 6.00 62,263 87.70 12.53
Cuadrilla Montaje (7+1) 1.0 1.0 2.0 3.0 1.0 8.00 7.00 65,697 92.54 11.57
Cuadrilla Montaje (8+1) 1.0 1.0 2.0 1.0 1.0 1.0 2.0 9.00 8.00 79,840 112.46 12.50
Cuadrilla Eléctrica (3+1) 1.0 1.0 2.0 4.00 3.00 38,773 54.61 13.65
Cuadrilla Eléctrica (6+1) 1.0 1.0 2.0 2.0 1.0 7.00 6.00 58,769 82.78 11.83
Cuadrilla Civil (3+1) 1.0 1.0 1.0 1.0 4.00 3.00 36,629 51.59 12.90
Cuadrilla Civil (6+1) 1.0 1.0 3.0 2.0 7.00 6.00 60,913 85.80 12.26
Cuadrilla Civil (7+1) 1.0 1.0 2.0 1.0 3.0 8.00 7.00 64,117 90.31 11.29
Cuadrilla Civil (8+1) 1.0 1.0 3.0 2.0 2.0 9.00 8.00 73,190 103.09 11.45
Cuadrilla Pavimentos (4+1) 1.0 2.0 2.0 5.00 4.00 48,406 68.18 13.64
Cuadrilla Pintura (4+1) 1.0 2.0 1.0 1.0 5.00 4.00 47,051 66.27 13.25
Cuadrilla Papel Mural (4+1) 1.0 3.0 1.0 5.00 4.00 48,401 68.17 13.63
Cuadrilla Carptintería (6+1) 1.0 2.0 3.0 1.0 7.00 6.00 63,617 89.60 12.80
Cuadrilla Gasfietería (3+1) 1.0 2.0 1.0 4.00 3.00 40,123 56.51 14.13
Cuadrilla Jardinería (3+1) 1.0 1.0 2.0 4.00 3.00 38,773 54.61 13.65
Cuadrilla Apoyo Pruebas (6+1) 1.0 2.0 3.0 1.0 7.00 6.00 63,617 89.60 12.80
Cuadrilla Apoyo Pruebas (1+1) 1.0 1.0 2.00 1.00 22,208 31.28 15.64
Cuadrilla Multidisciplinaria (8+1) 1.0 2.0 3.0 2.0 1.0 9.00 8.00 76,684 108.01 12.00
0.00
434837821.xlsx / Cuadrillas 08/27/2019

ITEM COMPOSICION COSTO MENSUAL CAPATAZ A M. MAYOR A MAESTRO 1° A
1 Sueldo Base 950,000 760,000 640,000

2 Horas extraordinarias 85,500 68,400 57,600
3 Sueldo Obra con HE 1,035,500 828,400 697,600
4 Sueldo Afecto a Tratos 839,167 671,333 565,333
5 Sueldo Obra + HE + trato 1,874,667 1,499,733 1,262,933
6 Gratificación legal 95,396 95,396 95,396
7 Festivo Compensado + 50% 55,417 44,333 37,333
8 Dias de permiso (Fallecimiento o nacimiento) 6,017 4,813 4,053
9 Licencias Medicas (3 dias) 3,002 2,402 2,022
10 Bono(s) Imponible (Bon Gestión)) 150,000
Total imponible y tributable 2,184,498 1,646,677 1,401,738
11 Otros No Imponible (Movilizacion y Colación) 90,000 90,000 90,000
Total de haberes 2,274,498 1,736,677 1,491,738
12 Seguro Cesantia 65,535 49,400 42,052
13 Mutual Tope 60UF 14,682 14,682 13,317
14 Vacaciones 114,542 91,634 77,165
15 IAS 149,038 119,230 100,404
SUBTOTAL 2,618,294 2,011,623 1,724,676
16 Equipos Protección personal 7,917 7,917 7,917

17 Ropa trabajo 3,750 3,750 3,750
18 Capacitación (Examen Preocupacional) 12,500 12,500 12,500
19 Herramientas
20 Alimentación
21 Alojamiento
22 Seguros de Vida
23 Bienestar 99,167 83,333 73,333
24 Otros (Telefonía) 25,000
SUBTOTAL 148,333 107,500 97,500
25 Dotación 1 1 1
26 Días Hombre 20 20 20
27 Turno (Horas) 11 11 11
28 Valor HH 12,576 9,632 8,283
SUBTOTAL Costo de Mano de Obra 2,766,627 2,119,123 1,822,176
COSTOS DIRECTOS (HH) $ 12,576 $ 9,632 $ 8,283
sueldo minimo $ 241,000

valor UF $ 25,757
MAESTRO 2° A AYTE. M. MAYOR B MAESTRO 1° B MAESTRO 2° B SOLDADOR III C
520,000 450,000 700,000 600,000 500,000 1,200,000

46,800 40,500 63,000 54,000 45,000 108,000
566,800 490,500 763,000 654,000 545,000 1,308,000
459,333 397,500 618,333 530,000 441,667 1,060,000
1,026,133 888,000 1,381,333 1,184,000 986,667 2,368,000
95,396 95,396 95,396 95,396 95,396 95,396
30,333 26,250 40,833 35,000 29,167 70,000
3,293 2,850 4,433 3,800 3,167 7,600
1,643 1,422 2,212 1,896 1,580 3,792
1,156,799 1,013,918 1,524,208 1,320,092 1,115,976 2,544,788

90,000 90,000 90,000 90,000 90,000 90,000
1,246,799 1,103,918 1,614,208 1,410,092 1,205,976 2,634,788
34,704 30,418 45,726 39,603 33,479 69,545
10,990 9,632 14,480 12,541 10,602 14,682
62,697 54,257 84,399 72,342 60,285 144,685
81,578 70,597 109,817 94,129 78,441 188,258
1,436,768 1,268,821 1,868,631 1,628,707 1,388,783 3,051,957
7,917 7,917 7,917 7,917 7,917 7,917

3,750 3,750 3,750 3,750 3,750 3,750
12,500 12,500 12,500 12,500 12,500 12,500
63,333 57,500 78,333 70,000 61,667 120,000

87,500 81,667 102,500 94,167 85,833 144,167
1 1 1 1 1 1
20 20 20 20 20 20
11 11 11 11 11 11
6,928 6,139 8,960 7,831 6,703 14,528
1,524,268 1,350,488 1,971,131 1,722,874 1,474,616 3,196,123
$ 6,928 $ 6,139 $ 8,960 $ 7,831 $ 6,703 $ 14,528

SOLDADOR III D SOLDADOR II B SOLDADOR I A OXIGENISTA
900,000 800,000 700,000 700,000

81,000 72,000 63,000 63,000 0
981,000 872,000 763,000 763,000 0
795,000 706,667 618,333 618,333 0
1,776,000 1,578,667 1,381,333 1,381,333 0
95,396 95,396 95,396 95,396 95,396
52,500 46,667 40,833 40,833 0
5,700 5,067 4,433 4,433 0
2,844 2,528 2,212 2,212 0
1,932,440 1,728,324 1,524,208 1,524,208 95,396

90,000 90,000 90,000 90,000 90,000
2,022,440 1,818,324 1,614,208 1,614,208 185,396
57,973 51,850 45,726 45,726 2,862
14,682 14,682 14,480 14,480 906
108,514 96,457 84,399 84,399 0
141,194 125,505 109,817 109,817 0
2,344,802 2,106,817 1,868,631 1,868,631 189,164
7,917 7,917 7,917 7,917 7,917

3,750 3,750 3,750 3,750 3,750
12,500 12,500 12,500 12,500 12,500
95,000 86,667 78,333 78,333 20,000

119,167 110,833 102,500 102,500 44,167
1 1 1 1 1
20 20 20 20 20
11 11 11 11 11
11,200 10,080 8,960 8,960 1,061
2,463,968 2,217,650 1,971,131 1,971,131 233,331
$ 11,200 $ 10,080 $ 8,960 $ 8,960 $ 1,061

2101 Alc DT G Doc Ge 002 - 0

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

2101 Alc DT G Doc Ge 002 - 0

Caricato da

Copyright:

Formati disponibili

COSTO DE INVERSIÓN DE CAPITAL

Nombre "INGENIERÍA DE DETALLES SISTEMA BOMBAS DE PISO,CONCENTRADORA LOS COLORADOS"

Elab., Área Estimación de Costos Pag. 1 de 126

BASES ESTIMACION COSTOS CAPEX

Ing. Construcción : Matías Espinoza

0 Aprobado para Construcción M. Espinoza M. Ocampo C. Ponce F. Ramirez 3/9/2016

C Revisión Cliente M. Espinoza M. Ocampo C. Ponce F. Ramirez 3/3/2016

B Revisión Cliente M. Espinoza M. Ocampo C. Ponce F. Ramirez 2/22/2016

A Revisión Interna M. Espinoza M. Ocampo C. Ponce F. Ramirez 2/19/2016

Rev. Emitido Para: Por J. Disc. L. Proy. Cliente Fecha

1 Movimientos de Tierra 4,020 45,375 8,503 - - 53,878 3.92% 1.18%

3.- INDIRECT COST CONSTRUCTION Mhours TOTAL USD

A.1 Movilización / Desmovilización 2520 55,098 4.01% 1.21%

TOTAL INDIRECT COST CONSTRUCTION 3,780 1,694,144 123.18% 37.08%

70,853 TOTAL CONSTRUCTION 3,844,012

4.- INDIRECT COST Mhours TOTAL USD

9000 Costos MEL (Owner´s Cost) - 0.00% 0.00%

TOTAL INSTALLED COST (TIC) 72,053 4,568,847 332.20% 83.05%

5.- CONTINGENCY AND OTHER COST

91000 Contingency Clase 2 10.48% 478,600 34.80% 10.48%

6.- TOTAL ESTIMATE

1 Movimientos de Tierra m3 34.00 4,020 45,375 8,503 66,367 - - - 120,246 3.58%

Labor Eq Usage S/C Indirects

1 Movimientos de Tierra 11.29 2.12 16.51 0 0 3,536.64

11.85 2.30 25.26 39.41 45.7

2.2 Costos de Arriendos y Servicios 253 1,878 23,206 68,145

3 Personal 6,461 15,820 221,340 573,939

3.2 Oficina Técnica 490 900 17,777 32,651

3.3 Administrativos 507 990 18,394 35,917

3.4 Oficina Autocontrol (QA/QC) 785 1,500 28,479 54,419

434837821.xlsx Página 5 de 126

3.5 Seguridad 757 1,980 27,463 71,833

3.6 Supervision de Terreno 1,605 900 58,228 32,651

3.7 Equipo de Topografía 560 1,350 20,316 48,977

3.8 Personal de Apoyo 807 2,430 29,277 88,159

4 Equipos indirectos 2,124 6,587 77,048 238,966

4.2 Combustible Maquinaria 172 180 6,255 6,530

4.3 Arriendo Vehículos 1,116 3,240 40,488 117,545

434837821.xlsx Página 6 de 126

4.4 Combustible Vehículos 301 842 10,920 30,529

4.5 Equipos menores 179 821 6,500 29,777

5.0 Catering y Bonos 12,878 12,878 467,194 467,194

B GASTOS GENERALES INDIRECTOS 1,818 1,315 65,972 47,707

7 Gastos Operacionales y de Logística 305 315 11,069 11,428

7.2 Oficina de terreno 200 - 7,256 -

7.3 Control de Calidad 70 - 2,543 -

C UTILIDADES E IMPREVISTOS 12,131 12,131 440,107 220,054

8.2 Imprevistos 379 379 13,753 13,753

TOTAL C. INDIRECTO UF 52,763

TOTAL C. INDIRECTO US 1,694,144

USO Costo Mes $ Costo Mes USD Costo Mes UF

USO Costo Mes $ Costo Mes USD Costo Mes UF

434837821.xlsx Página 7 de 126

1.0 COSTO DIRECTO CONSTRUCCIÓN Y MONTAJE USD 1,375,335.88

2.3 GASTOS GENERALES Y UTILIDAD % USD 1,226,950.43 100.0% 89.2%

2.3.2 Gastos indirectos 9.0% USD 47,707.33 3.9% 3.5%

434837821.xlsx Página 8 de 126

COSTO DE INVERSIÓN DE CAPITAL

Elab., Área Estimación de Costos Pag. 9 de 126

Elab., Área Estimación de Costos Pag. 10 de 126

Elab., Área Estimación de Costos Pag. 11 de 126

Elab., Área Estimación de Costos Pag. 12 de 126

Elab., Área Estimación de Costos Pag. 13 de 126