Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
ZONA : 2,3,5,6
INCISO
C O N C E P T O
3
3.01
3.01.01
3.01.01.009
009-C
DESMONTE
Captulo 3.01.01.002
Desmonte (inciso 3.01.01.002-H.01) :
a) Manglar
b) Selva o bosque
c) Monte de regiones ridas o semiridas
d) Monte de regiones desrticas, zonas cultivadas o de pastizales
009-C.01
009-D
CORTES
Captulo 3.01.01.003
009-D.02
009-D.03
UNIDAD
ha
ha
ha
ha
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1) En material A
2) En material B
3) En material C
e) En escalones :
1) En material A
2) En material B
3) En material C
f) En derrumbes :
1) En material A
2) En material B
3) En material C
m3
m3
m3
m3
m3
m3
m3
m3
m3
3.01.01 T E R R A C E R I A S
ENERO 2009
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-E
PRESTAMOS
Captulo 3.01.01.004
009-E.02
009-E.03
Excavaciones de prstamos :
a) Laterales (inciso 3.01.01.004-H.02) :
1) Dentro de faja de veinte (20) metros de ancho :
a) En material A
b) En material B
c) En material C
2) Dentro de faja de cuarenta (40) metros de ancho :
a) En material A
b) En material B
c) En material C
3) Dentro de faja de sesenta (60) metros de ancho :
a) En material A
b) En material B
c) En material C
4) Dentro de faja de ochenta (80) metros de ancho :
a) En material A
b) En material B
c) En material C
5) Dentro de faja de cien (100) metros de ancho :
a) En material A
b) En material B
c) En material C
b) De banco (inciso 3.01.01.004-H.03) :
1) En material A
2) En material B
3) En material C
UNIDAD
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
009-F
TERRAPLENES
Captulo 3.01.01.005
009-F.02
Compactacin :
a) Del terreno natural en el rea de desplante de los terraplenes (inciso
3.01.01.005-H.01) :
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
b) De la cama de los cortes en que no se haya ordenado excavacin
adicional
(inciso 3.01.01.005-H.01):
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
Recompactacin :
a) Escarificado, disgregado, acamellonado por alas de la capa
superior de la subrasante
existente en cortes y terraplenes construidos con anterioridad;
y su posterior tendido
1) Para noventa por ciento (90%) AASHTO ESTANDAR
2) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
3) Para cien por ciento (100%) AASHTO ESTANDAR
3.01.01 T E R R A C E R I A S
ENERO 2009
ZONA : 2,3,5,6
m3
m3
m3
m3
m3
m3
009-F.03
INCISO
009-F.04
m3
m3
m3
C O N C E P T O
UNIDAD
m3
m3
m3
Formacin y Compactacin :
a) De terraplenes adicionados con sus cuas de sobreancho (inciso
3.01.01.005-H.03):
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
b) De la capa superior de los terraplenes, adicionados con sus
cuas de sobreancho cuya
inferior por
fue ciento
construida
material ESTANDAR
no compactable (inciso
2) parte
Para noventa
(90%)conAASHTO
3.01.01.005-H.03)
:
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
c) De terraplenes de relleno para formar la subrasante en los
cortes en que se haya
ordenado
excavacin
adicional
(inciso
3.01.01.005-H.03)
2) Para noventa
por ciento
(90%)
AASHTO
ESTANDAR:
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
e) De ampliacin de la corona adicionada con sus cuas de
sobreancho, en terraplenes
existentes (inciso 3.01.01.005-H.04) :
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
009-F.05
m3
009-F.06
m3
009-F.07
ENERO 2009
3.01.01 T E R R A C E R I A S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-F.08
009-G
REAFINAMIENTO
Captulo 3.01.01.006
009-G.02
009-H
CANALES
m3
m3
m3
m3
m3
m3
m3
m3
m3
UNIDAD
m3
km
Captulo 3.01.01.007
009-H.02
009-H.03
009-H.04
ENERO 2009
3.01.01 T E R R A C E R I A S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-H.05
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3-m
UNIDAD
h
h
h
h
h
009-I
009-I.02
h
h
m3-Est
m3
m3-Hm
m3
m3-Hm
m3
m3-km
m3-km
ZONA : 2,3,5,6
INCISO
C O N C E P T O
3
3.01
3.01.03
3.01.03.086
086-C
REVESTIMIENTOS
Captulo 3.01.03.072
UNIDAD
086-C.02
086-C.03
m3
m3
m3
m3
086-C.05
m3
086-C.06
m3
m3
m3
m3
m3
m3
m3
086-C.07
m3
086-C.08
m3
086-C.09
m3
086-C.10
m3
086-D
086-D.02
C O N C E P T O
UNIDAD
m3
m3
m3
086-D.04
086-D.05
086-D.06
086-E
SUB-BASES Y BASES
Captulo 3.01.03.074
086-E.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
086-E.03
C O N C E P T O
m3
m3
m3
m3
UNIDAD
AASHTO
086-E.04
086-F
086-F.02
086-F.03
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
C O N C E P T O
UNIDAD
m3
m3
m3
la nmero ocho(8),
para producir material 2 y 3-B
086-F.04
C O N C E P T O
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
UNIDAD
m3
m3
m3
m3
m3
m3
m3
086-F.07
m3
086-G
MATERIALES ASFALTICOS
Captulo 3.01.03.076
086-G.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
kg
086-G.03
INCISO
C O N C E P T O
kg
lt
UNIDAD
086-G.04
086-G.05
kg
lt
lt
lt
lt
lt
lt
lt
lt
086-H
ESTABILIZACIONES
Captulo 3.01.03.077
086-H.04
086-I
RIEGO DE IMPREGNACION
Captulo 3.01.03.078
Barrido de la superficie por tratar (inciso 078-H.01)
086-I.02
Ha
086-J
086-J.02
086-J.03
Operaciones de tendido, planchado, rastreo y remocin del material excedente (inciso 079-H.02):
a) Para material ptreo Nm. 1
m3
b) Para material ptreo Nm. 2
m3
c) Para material ptreo 3-A
m3
d) Para material ptreo 3-B
m3
e) Para material ptreo 3-E
m3
086-K
Ha
ENERO 2009
3.01.03 P A V I M E N T O S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
086-K.02
086-K.05
UNIDAD
m3
m3
km
km
086-L
086-L.02
086-M
RIEGO DE SELLO
Captulo 3.01.03.082
086-M.02
086-M.03
086-P
086-P.02
m3
m3-km
086-P.03
m3-km
086-P.04
Ha
ton
b) Kilmetros subsecuentes
2) Por volumen; para asfaltos rebajados :
a) Primer kilmetro
b) Kilmetros subsecuentes
c) Del almacenamiento al lugar de utilizacin, medidos en los vehculos
de transporte
o en los
envases:
a) Primer
kilmetro
b) Kilmetros subsecuentes
ton-km
m3
m3-km
m3
m3-km
ZONA : 2,3,5,6
INCISO
C O N C E P T O
Hoja No. 1 de 11
UNIDAD
3
3.01
3.01.02
3.01.02.047
047-C
047-C.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ENERO 2009
INCISO
C O N C E P T O
m3
m3
m3
Hoja No. 2 de 11
UNIDAD
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3-m
b) A mquina
047-C.05
047-C.06
m3-m
l
l
h
h
h
h
h
h
h
047-D
RELLENOS
Captulo 3.01.02.023
047-D.02
ENERO 2009
INCISO
C O N C E P T O
047-E
Material para drenes, que cubran las caras posteriores de muros (inciso
3.01.02.023-H.02) :
a) Con piedra de pepena
MAMPOSTERIAS
Captulo 3.01.02.024
m3
m3
m3
m3
Hoja No. 3 de 11
UNIDAD
m3
m3
m3
m3
m3
047-E.02
047-E.03
047-E.04
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
047-E.05
Bonificacin para mamposteras a alturas mayores de cuatro (4) metros (inciso 3.01.02.024-H.04)
m3-m
047-E.06
Kg.
047-E.07
m2
m2
047-E.08
047-E.09
m
m
m2
047-E.10
m2
ENERO 2009
INCISO
C O N C E P T O
UNIDAD
047-E.11
m2
047-F
ZAMPEADOS
Captulo 3.01.02.025
Hoja No. 4 de 11
047-F.02
m3
m3
m3
047-F.03
047-F.04
m3
047-F.06
kg
047-G
CONCRETO HIDRAULICO
Captulo 3.01.02.026
047-G.02
m3
m3
m3
m3
2)
3)
4)
5)
6)
7)
8)
m3
m3
m3
m3
m3
m3
m3
m3
ENERO 2009
INCISO
C O N C E P T O
Hoja No. 5 de 11
UNIDAD
INCISO
C O N C E P T O
UNIDAD
047-G.04
047-G.05
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
dm2
dm2
m3-conc
m3-conc
m3-conc-m
047-G.06
C O N C E P T O
m2
Hoja No. 6 de 11
UNIDAD
047-G.10
Concreto hidrulico, sin incluir cimbra, colado bajo agua (inciso 3.01.02.026-H.09) :
a) Simple de f'c = 100 kg/cm2
m3
b) Simple de f'c = 150 kg/cm2
m3
c) Simple de f'c = 200 kg/cm2
m3
047-H
047-H.02
047-K
047-K.02
kg
kg
3)
4)
5)
6)
ENERO 2009
INCISO
7) De 150 cm de dimetro :
a) Calibre 10 con peso de 160.0 kg/m
b) Calibre 8 con peso de 194.2 kg/m
m
m
m
m
m
m
m
m
m
m
m
m
Hoja No. 7 de 11
UNIDAD
m
m
047-K.03
Tubo de seccin circular con doble capa de cemento asfltico, desarmable, intercambiable :
1) De 45 cm de dimetro :
a) Calibre 14 con peso de 34.2 kg/m
m
2) De 60 cm de dimetro :
a) Calibre 14 con peso de 44.6 kg/m
m
b) Calibre 12 con peso de 59.5 kg/m
m
3) De 75 cm de dimetro :
a) Calibre 14 con peso de 55.1 kg/m
m
b) Calibre 12 con peso de 71.4 kg/m
m
4) De 90 cm de dimetro :
a) Calibre 14 con peso de 65.5 kg/m
m
b) Calibre 12 con peso de 86.3 kg/m
m
c) Calibre 10 con peso de 107.1 kg/m
m
5) De 105 cm de dimetro :
a) Calibre 12 con peso de 99.7 kg/m
m
b) Calibre 10 con peso de 125.0 kg/m
m
6) De 120 cm de dimetro :
a) Calibre 12 con peso de 114.6 kg/m
m
b) Calibre 10 con peso de 142.8 kg/m
m
c) Calibre 8 con peso de 169.6 kg/m
m
7) De 150 cm de dimetro :
a) Calibre 10 con peso de 177.1 kg/m
m
b) Calibre 8 con peso de 211.3 kg/m
m
047-K.04
1)
2)
3)
4)
5)
6)
7)
8)
9)
(cm)
76
91
107
122
152
152
152
183
183
(cm)
50
57
66
75
93
93
93
112
112
14
14
12
12
12
10
8
10
8
(kg)
42.1
49.8
77.4
87.8
107.9
137.6
166.7
164.4
199.4
m
m
m
m
m
m
m
m
m
047-K.05
C O N C E P T O
Hoja No. 8 de 11
UNIDAD
047-K.06
Lavaderos de lmina de acero corrugada y galvanizada de seccin semicircular, sin incluir fletes :
a) Tipo armable :
1) De 60 cm de dimetro :
a) Calibre 14 con peso de 23 kg/m
m
2) De 75 cm de dimetro :
a) Calibre 14 con peso de 26 kg/m
m
3) De 90 cm de dimetro :
a) Calibre 14 con peso de 31 kg/m
m
047-L
047-L.02
047-N
PILOTES DE MADERA
Captulo 3.01.02.033
047-N.04
047-N.05
Parte del pilote hincado que sobresalga del terreno (inciso 3.01.02.033-H.03):
047-O
PILOTES PRECOLADOS
Captulo 3.01.02.034
047-O.03
047-O.04
Parte del pilote hincado que sobresalga del terreno (inciso 3.01.02.033-H.03)
1) De longitud hasta de doce (12) metros
m
2) De longitud mayor de doce (12) metros hasta dieciseis (16) metros
m
3) De longitud mayor de dieciseis (16) metros hasta veintidos (22) metros m
047-O.07
Tubera para chiflones, cuando no formen parte integral del pilote (inciso
3.01.02.034-H.06) :
a) De fierro :
1) De 2.54 cm de dimetro
2) De 5.08 cm de dimetro
b) De lmina galvanizada :
1) De 5.08 cm de dimetro
ENERO 2009
INCISO
C O N C E P T O
047-S
047-S.08
m
m
m
Hoja No. 9 de 11
UNIDAD
m3
m3
m3-m
m3-m
047-T
ESTRUCTURAS DE ACERO
Captulo 3.01.02.039
047-T.02
047-W
047-W.02
kg
kg
kg
kg
m
pza
m2
m2
m2
m2
m2
m2
m2
m2
047-Y
TRABAJOS DIVERSOS
Captulo 3.01.02.044
3.01.02 PUENTES Y OBRAS DE DRENAJE
ENERO 2009
ZONA : 2,3,5,6
INCISO
C O N C E P T O
Hoja No. 10 de 11
UNIDAD
2) De 50 cm de longitud
EP Placas de apoyo :
a) De neopreno
b) De tefln
pza
dm3
dm3
047-Z
047-Z.01
047-Z.02
047-Z.03
ENERO 2009
m3
m3-Est
m3
m3
m3-km
m3
m3
m3-km
m3
m3
m3-km
m3
m3
m3-km
m3-km
m3-km
Hoja No. 11 de 11
INCISO
C O N C E P T O
UNIDAD
ton-km
Hoja No.1 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
24,967.54
9,843.17
2,851.23
$4,494.16
$1,771.77
$513.22
$29,461.70
$11,614.94
$3,364.45
$294.62
$116.15
$33.64
$29,756.32
$11,731.09
$3,398.09
$2,380.51
$938.49
$271.85
$32,136.83
$12,669.58
$3,669.94
8.17
$1.47
$9.64
$0.10
$9.74
$0.78
$10.52
8.17
$1.47
$9.64
$0.10
$9.74
$0.78
$10.52
18.65
25.12
114.97
$3.36
$4.52
$20.69
$22.01
$29.64
$135.66
$0.22
$0.30
$1.36
$22.23
$29.94
$137.02
$1.78
$2.40
$10.96
$24.01
$32.34
$147.98
29.50
33.74
128.55
$5.31
$6.07
$23.14
$34.81
$39.81
$151.69
$0.35
$0.40
$1.52
$35.16
$40.21
$153.21
$2.81
$3.22
$12.26
$37.97
$43.43
$165.47
29.49
33.74
128.55
$5.31
$6.07
$23.14
$34.80
$39.81
$151.69
$0.35
$0.40
$1.52
$35.15
$40.21
$153.21
$2.81
$3.22
$12.26
$37.96
$43.43
$165.47
24.86
29.43
142.57
$4.47
$5.30
$25.66
$29.33
$34.73
$168.23
$0.29
$0.35
$1.68
$29.62
$35.08
$169.91
$2.37
$2.81
$13.59
$31.99
$37.89
$183.50
10.90
13.59
128.48
$1.96
$2.45
$23.13
$12.86
$16.04
$151.61
$0.13
$0.16
$1.52
$12.99
$16.20
$153.13
$1.04
$1.30
$12.25
$14.03
$17.50
$165.38
18.64
25.12
114.97
$3.36
$4.52
$20.69
$22.00
$29.64
$135.66
$0.22
$0.30
$1.36
$22.22
$29.94
$137.02
$1.78
$2.40
$10.96
$24.00
$32.34
$147.98
Hoja No. 2 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
17.94
$3.23
$21.17
$0.21
$21.38
$1.71
$23.09
17.08
23.33
$3.07
$4.20
$20.15
$27.53
$0.20
$0.28
$20.35
$27.81
$1.63
$2.22
$21.98
$30.03
18.49
24.74
$3.33
$4.45
$21.82
$29.19
$0.22
$0.29
$22.04
$29.48
$1.76
$2.36
$23.80
$31.84
19.90
26.14
$3.58
$4.71
$23.48
$30.85
$0.23
$0.31
$23.71
$31.16
$1.90
$2.49
$25.61
$33.65
21.29
27.55
$3.83
$4.96
$25.12
$32.51
$0.25
$0.33
$25.37
$32.84
$2.03
$2.63
$27.40
$35.47
22.70
28.95
$4.09
$5.21
$26.79
$34.16
$0.27
$0.34
$27.06
$34.50
$2.16
$2.76
$29.22
$37.26
17.94
20.88
102.06
$3.23
$3.76
$18.37
$21.17
$24.64
$120.43
$0.21
$0.25
$1.20
$21.38
$24.89
$121.63
$1.71
$1.99
$9.73
$23.09
$26.88
$131.36
5.70
7.98
11.42
$1.03
$1.44
$2.06
$6.73
$9.42
$13.48
$0.07
$0.09
$0.13
$6.80
$9.51
$13.61
$0.54
$0.76
$1.09
$7.34
$10.27
$14.70
11.47
13.75
17.18
$2.06
$2.48
$3.09
$13.53
$16.23
$20.27
$0.14
$0.16
$0.20
$13.67
$16.39
$20.47
$1.09
$1.31
$1.64
$14.76
$17.70
$22.11
37.15
39.48
45.41
$6.69
$7.11
$8.17
$43.84
$46.59
$53.58
$0.44
$0.47
$0.54
$44.28
$47.06
$54.12
$3.54
$3.76
$4.33
$47.82
$50.82
$58.45
Hoja No. 3 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
11.48
13.75
17.18
$2.07
$2.48
$3.09
$13.55
$16.23
$20.27
$0.14
$0.16
$0.20
$13.69
$16.39
$20.47
$1.10
$1.31
$1.64
$14.79
$17.70
$22.11
10.54
12.82
16.25
$1.90
$2.31
$2.93
$12.44
$15.13
$19.18
$0.12
$0.15
$0.19
$12.56
$15.28
$19.37
$1.00
$1.22
$1.55
$13.56
$16.50
$20.92
10.54
12.82
16.25
$1.90
$2.31
$2.93
$12.44
$15.13
$19.18
$0.12
$0.15
$0.19
$12.56
$15.28
$19.37
$1.00
$1.22
$1.55
$13.56
$16.50
$20.92
26.98
29.31
35.25
$4.86
$5.28
$6.35
$31.84
$34.59
$41.60
$0.32
$0.35
$0.42
$32.16
$34.94
$42.02
$2.57
$2.80
$3.36
$34.73
$37.74
$45.38
19.10
21.38
24.80
$3.44
$3.85
$4.46
$22.54
$25.23
$29.26
$0.23
$0.25
$0.29
$22.77
$25.48
$29.55
$1.82
$2.04
$2.36
$24.59
$27.52
$31.91
26.98
29.31
35.25
$4.86
$5.28
$6.35
$31.84
$34.59
$41.60
$0.32
$0.35
$0.42
$32.16
$34.94
$42.02
$2.57
$2.80
$3.36
$34.73
$37.74
$45.38
19.12
21.37
24.80
$3.44
$3.85
$4.46
$22.56
$25.22
$29.26
$0.23
$0.25
$0.29
$22.79
$25.47
$29.55
$1.82
$2.04
$2.36
$24.61
$27.51
$31.91
4.55
$0.82
$5.37
$0.05
$5.42
$0.43
$5.85
19.18
$3.45
$22.63
$0.23
$22.86
$1.83
$24.69
29.31
35.25
$5.28
$6.35
$34.59
$41.60
$0.35
$0.42
$34.94
$42.02
$2.80
$3.36
$37.74
$45.38
29.31
$5.28
$34.59
$0.35
$34.94
$2.80
$37.74
35.25
$6.35
$41.60
$0.42
$42.02
$3.36
$45.38
29.31
35.25
$5.28
$6.35
$34.59
$41.60
$0.35
$0.42
$34.94
$42.02
$2.80
$3.36
$37.74
$45.38
al seleccionado :
Hoja No. 4 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
23.16
$4.17
$27.33
$0.27
$27.60
$2.21
$29.81
5,456.62
$982.19
$6,438.81
$64.39
$6,503.20
$520.26
$7,023.46
65.82
106.28
180.70
$11.85
$19.13
$32.53
$77.67
$125.41
$213.23
$0.78
$1.25
$2.13
$78.45
$126.66
$215.36
$6.28
$10.13
$17.23
$84.73
$136.79
$232.59
98.22
123.04
207.65
$17.68
$22.15
$37.38
$115.90
$145.19
$245.03
$1.16
$1.45
$2.45
$117.06
$146.64
$247.48
$9.36
$11.73
$19.80
$126.42
$158.37
$267.28
35.15
72.37
143.59
$6.33
$13.03
$25.85
$41.48
$85.40
$169.44
$0.41
$0.85
$1.69
$41.89
$86.25
$171.13
$3.35
$6.90
$13.69
$45.24
$93.15
$184.82
52.73
86.85
143.59
$9.49
$15.63
$25.85
$62.22
$102.48
$169.44
$0.62
$1.02
$1.69
$62.84
$103.50
$171.13
$5.03
$8.28
$13.69
$67.87
$111.78
$184.82
20.35
27.21
$3.66
$4.90
$24.01
$32.11
$0.24
$0.32
$24.25
$32.43
$1.94
$2.59
$26.19
$35.02
19.91
38.10
$3.58
$6.86
$23.49
$44.96
$0.23
$0.45
$23.72
$45.41
$1.90
$3.63
$25.62
$49.04
27.80
44.28
$5.00
$7.97
$32.80
$52.25
$0.33
$0.52
$33.13
$52.77
$2.65
$4.22
$35.78
$56.99
1.87
$0.34
$2.21
$0.02
$2.23
$0.18
$2.41
Hoja No. 5 de 5
COSTO
DIRECTO
$
40.01
43.86
43.68
49.34
51.48
INDIRECTOS SUMA
PARCIAL
18%
$7.20
$7.89
$7.86
$8.88
$9.27
$47.21
$51.75
$51.54
$58.22
$60.75
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.47
$0.52
$0.52
$0.58
$0.61
$47.68
$52.27
$52.06
$58.80
$61.36
UTILIDAD
SUMA
PARCIAL
8%
$3.81
$4.18
$4.16
$4.70
$4.91
$51.49
$56.45
$56.22
$63.50
$66.27
1.41
$0.25
$1.66
$0.02
$1.68
$0.13
$1.81
7.04
2.93
$1.27
$0.53
$8.31
$3.46
$0.08
$0.03
$8.39
$3.49
$0.67
$0.28
$9.06
$3.77
18.74
2.04
$3.37
$0.37
$22.11
$2.41
$0.22
$0.02
$22.33
$2.43
$1.79
$0.19
$24.12
$2.62
10.48
5.53
5.35
$1.89
$1.00
$0.96
$12.37
$6.53
$6.31
$0.12
$0.07
$0.06
$12.49
$6.60
$6.37
$1.00
$0.53
$0.51
$13.49
$7.13
$6.88
Hoja No. 1 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
8.17
10.30
$1.47
$1.85
$9.64
$12.15
$0.10
$0.12
$9.74
$12.27
$0.78
$0.98
$10.52
$13.25
56.77
62.96
$10.22
$11.33
$66.99
$74.29
$0.67
$0.74
$67.66
$75.03
$5.41
$6.00
$73.07
$81.03
16.80
20.88
$3.02
$3.76
$19.82
$24.64
$0.20
$0.25
$20.02
$24.89
$1.60
$1.99
$21.62
$26.88
8.17
10.30
87.84
$1.47
$1.85
$15.81
$9.64
$12.15
$103.65
$0.10
$0.12
$1.04
$9.74
$12.27
$104.69
$0.78
$0.98
$8.38
$10.52
$13.25
$113.07
20.54
$3.70
$24.24
$0.24
$24.48
$1.96
$26.44
25.82
1.79
$4.65
$0.32
$30.47
$2.11
$0.30
$0.02
$30.77
$2.13
$2.46
$0.17
$33.23
$2.30
14.16
$2.55
$16.71
$0.17
$16.88
$1.35
$18.23
18.21
$3.28
$21.49
$0.21
$21.70
$1.74
$23.44
8.31
$1.50
$9.81
$0.10
$9.91
$0.79
$10.70
6.11
$1.10
$7.21
$0.07
$7.28
$0.58
$7.86
Hoja No. 2 de 7
COSTO
DIRECTO
$
17.94
20.88
102.07
INDIRECTOS SUMA
PARCIAL
18%
$3.23
$3.76
$18.37
$21.17
$24.64
$120.44
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.21
$0.25
$1.20
$21.38
$24.89
$121.64
UTILIDAD
SUMA
PARCIAL
8%
$1.71
$1.99
$9.73
$23.09
$26.88
$131.37
24.43
28.10
$4.40
$5.06
$28.83
$33.16
$0.29
$0.33
$29.12
$33.49
$2.33
$2.68
$31.45
$36.17
28.40
3.38
$5.11
$0.61
$33.51
$3.99
$0.34
$0.04
$33.85
$4.03
$2.71
$0.32
$36.56
$4.35
32.16
3.74
$5.79
$0.67
$37.95
$4.41
$0.38
$0.04
$38.33
$4.45
$3.07
$0.36
$41.40
$4.81
152.29
137.40
80.31
$27.41
$24.73
$14.46
$179.70
$162.13
$94.77
$1.80
$1.62
$0.95
$181.50
$163.75
$95.72
$14.52
$13.10
$7.66
$196.02
$176.85
$103.38
154.52
142.86
85.78
$27.81
$25.71
$15.44
$182.33
$168.57
$101.22
$1.82
$1.69
$1.01
$184.15
$170.26
$102.23
$14.73
$13.62
$8.18
$198.88
$183.88
$110.41
36.37
$6.55
$42.92
$0.43
$43.35
$3.47
$46.82
42.72
$7.69
$50.41
$0.50
$50.91
$4.07
$54.98
41.17
$7.41
$48.58
$0.49
$49.07
$3.93
$53.00
47.52
$8.55
$56.07
$0.56
$56.63
$4.53
$61.16
43.88
$7.90
$51.78
$0.52
$52.30
$4.18
$56.48
50.23
$9.04
$59.27
$0.59
$59.86
$4.79
$64.65
39.43
$7.10
$46.53
$0.47
$47.00
$3.76
$50.76
46.23
$8.32
$54.55
$0.55
$55.10
$4.41
$59.51
44.72
$8.05
$52.77
$0.53
$53.30
$4.26
$57.56
51.52
$9.27
$60.79
$0.61
$61.40
$4.91
$66.31
46.93
$8.45
$55.38
$0.55
$55.93
$4.47
$60.40
53.73
$9.67
$63.40
$0.63
$64.03
$5.12
$69.15
Hoja No. 3 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
51.59
57.94
$9.29
$10.43
$60.88
$68.37
$0.61
$0.68
$61.49
$69.05
$4.92
$5.52
$66.41
$74.57
56.39
62.73
$10.15
$11.29
$66.54
$74.02
$0.67
$0.74
$67.21
$74.76
$5.38
$5.98
$72.59
$80.74
59.10
65.45
$10.64
$11.78
$69.74
$77.23
$0.70
$0.77
$70.44
$78.00
$5.64
$6.24
$76.08
$84.24
54.65
61.45
$9.84
$11.06
$64.49
$72.51
$0.64
$0.73
$65.13
$73.24
$5.21
$5.86
$70.34
$79.10
59.94
66.74
$10.79
$12.01
$70.73
$78.75
$0.71
$0.79
$71.44
$79.54
$5.72
$6.36
$77.16
$85.90
62.14
68.94
$11.19
$12.41
$73.33
$81.35
$0.73
$0.81
$74.06
$82.16
$5.92
$6.57
$79.98
$88.73
26.75
$4.82
$31.57
$0.32
$31.89
$2.55
$34.44
17.94
20.88
102.07
$3.23
$3.76
$18.37
$21.17
$24.64
$120.44
$0.21
$0.25
$1.20
$21.38
$24.89
$121.64
$1.71
$1.99
$9.73
$23.09
$26.88
$131.37
34.73
40.75
52.77
57.61
$6.25
$7.34
$9.50
$10.37
$40.98
$48.09
$62.27
$67.98
$0.41
$0.48
$0.62
$0.68
$41.39
$48.57
$62.89
$68.66
$3.31
$3.89
$5.03
$5.49
$44.70
$52.46
$67.92
$74.15
50.71
64.98
$9.13
$11.70
$59.84
$76.68
$0.60
$0.77
$60.44
$77.45
$4.84
$6.20
$65.28
$83.65
48.43
$8.72
$57.15
$0.57
$57.72
$4.62
$62.34
Hoja No. 4 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
35.45
$6.38
$41.83
$0.42
$42.25
$3.38
$45.63
41.61
$7.49
$49.10
$0.49
$49.59
$3.97
$53.56
53.93
$9.71
$63.64
$0.64
$64.28
$5.14
$69.42
47.04
5.27
$8.47
$0.95
$55.51
$6.22
$0.56
$0.06
$56.07
$6.28
$4.49
$0.50
$60.56
$6.78
56.25
6.63
$10.13
$1.19
$66.38
$7.82
$0.66
$0.08
$67.04
$7.90
$5.36
$0.63
$72.40
$8.53
72.04
7.15
$12.97
$1.29
$85.01
$8.44
$0.85
$0.08
$85.86
$8.52
$6.87
$0.68
$92.73
$9.20
100.09
9.07
$18.02
$1.63
$118.11
$10.70
$1.18
$0.11
$119.29
$10.81
$9.54
$0.86
$128.83
$11.67
83.46
7.94
$15.02
$1.43
$98.48
$9.37
$0.98
$0.09
$99.46
$9.46
$7.96
$0.76
$107.42
$10.22
103.52
9.19
$18.63
$1.65
$122.15
$10.84
$1.22
$0.11
$123.37
$10.95
$9.87
$0.88
$133.24
$11.83
81.88
7.96
$14.74
$1.43
$96.62
$9.39
$0.97
$0.09
$97.59
$9.48
$7.81
$0.76
$105.40
$10.24
47.05
6.34
$8.47
$1.14
$55.52
$7.48
$0.56
$0.07
$56.08
$7.55
$4.49
$0.60
$60.57
$8.15
56.26
8.21
$10.13
$1.48
$66.39
$9.69
$0.66
$0.10
$67.05
$9.79
$5.36
$0.78
$72.41
$10.57
84.68
8.71
$15.24
$1.57
$99.92
$10.28
$1.00
$0.10
$100.92
$10.38
$8.07
$0.83
$108.99
$11.21
160.00
178.16
226.92
$28.80
$32.07
$40.85
$188.80
$210.23
$267.77
$1.89
$2.10
$2.68
$190.69
$212.33
$270.45
$15.26
$16.99
$21.64
$205.95
$229.32
$292.09
246.09
263.73
253.50
$44.30
$47.47
$45.63
$290.39
$311.20
$299.13
$2.90
$3.11
$2.99
$293.29
$314.31
$302.12
$23.46
$25.14
$24.17
$316.75
$339.45
$326.29
Hoja No. 5 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
167.04
$30.07
$197.11
$1.97
$199.08
$15.93
$215.01
182.56
$32.86
$215.42
$2.15
$217.57
$17.41
$234.98
232.58
$41.86
$274.44
$2.74
$277.18
$22.17
$299.35
149.58
$26.92
$176.50
$1.77
$178.27
$14.26
$192.53
167.74
217.32
248.67
$30.19
$39.12
$44.76
$197.93
$256.44
$293.43
$1.98
$2.56
$2.93
$199.91
$259.00
$296.36
$15.99
$20.72
$23.71
$215.90
$279.72
$320.07
234.75
252.85
243.07
$42.26
$45.51
$43.75
$277.01
$298.36
$286.82
$2.77
$2.98
$2.87
$279.78
$301.34
$289.69
$22.38
$24.11
$23.18
$302.16
$325.45
$312.87
156.62
$28.19
$184.81
$1.85
$186.66
$14.93
$201.59
172.14
$30.99
$203.13
$2.03
$205.16
$16.41
$221.57
221.36
$39.84
$261.20
$2.61
$263.81
$21.10
$284.91
91.27
109.73
159.30
190.66
$16.43
$19.75
$28.67
$34.32
$107.70
$129.48
$187.97
$224.98
$1.08
$1.29
$1.88
$2.25
$108.78
$130.77
$189.85
$227.23
$8.70
$10.46
$15.19
$18.18
$117.48
$141.23
$205.04
$245.41
177.65
194.83
185.06
$31.98
$35.07
$33.31
$209.63
$229.90
$218.37
$2.10
$2.30
$2.18
$211.73
$232.20
$220.55
$16.94
$18.58
$17.64
$228.67
$250.78
$238.19
98.61
$17.75
$116.36
$1.16
$117.52
$9.40
$126.92
114.13
$20.54
$134.67
$1.35
$136.02
$10.88
$146.90
164.16
$29.55
$193.71
$1.94
$195.65
$15.65
$211.30
8.30
$1.49
$9.79
$0.10
$9.89
$0.79
$10.68
0.10
0.10
$0.02
$0.02
$0.12
$0.12
$$-
$0.12
$0.12
$0.01
$0.01
$0.13
$0.13
Hoja No. 6 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
0.50
0.17
$0.09
$0.03
$0.59
$0.20
$0.01
$-
$0.60
$0.20
$0.05
$0.02
$0.65
$0.22
0.44
0.44
$0.08
$0.08
$0.52
$0.52
$0.01
$0.01
$0.53
$0.53
$0.04
$0.04
$0.57
$0.57
0.44
$0.08
$0.52
$0.01
$0.53
$0.04
$0.57
0.44
$0.08
$0.52
$0.01
$0.53
$0.04
$0.57
0.44
$0.08
$0.52
$0.01
$0.53
$0.04
$0.57
0.33
$0.06
$0.39
$-
$0.39
$0.03
$0.42
0.33
$0.06
$0.39
$-
$0.39
$0.03
$0.42
2.19
1.56
$0.39
$0.28
$2.58
$1.84
$0.03
$0.02
$2.61
$1.86
$0.21
$0.15
$2.82
$2.01
1,681.56
$302.68
$1,984.24
$19.84
$2,004.08
$160.33
$2,164.41
1,681.56
$302.68
$1,984.24
$19.84
$2,004.08
$160.33
$2,164.41
$4.67
$10.50
$23.28
$30.66
$24.85
$30.61
$68.86
$152.59
$201.01
$162.89
$0.31
$0.69
$1.53
$2.01
$1.63
$30.92
$69.55
$154.12
$203.02
$164.52
$2.47
$5.56
$12.33
$16.24
$13.16
$33.39
$75.11
$166.45
$219.26
$177.68
nes(inciso 077-H.03):
e (inciso 079-H.02):
25.94
58.36
129.31
170.35
138.04
Hoja No. 7 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
129.18
133.65
$23.25
$24.06
$152.43
$157.71
$1.52
$1.58
$153.95
$159.29
$12.32
$12.74
$166.27
$172.03
1,561.96
3,123.93
$281.15
$562.31
$1,843.11
$3,686.24
$18.43
$36.86
$1,861.54
$3,723.10
$148.92
$297.85
$2,010.46
$4,020.95
304.22
320.23
$54.76
$57.64
$358.98
$377.87
$3.59
$3.78
$362.57
$381.65
$29.01
$30.53
$391.58
$412.18
1,681.56
$302.68
$1,984.24
$19.84
$2,004.08
$160.33
$2,164.41
129.31
$23.28
$152.59
$1.53
$154.12
$12.33
$166.45
4.02
4.02
$0.72
$0.72
$4.74
$4.74
$0.05
$0.05
$4.79
$4.79
$0.38
$0.38
$5.17
$5.17
4.11
$0.74
$4.85
$0.05
$4.90
$0.39
$5.29
12.17
4.15
$2.19
$0.75
$14.36
$4.90
$0.14
$0.05
$14.50
$4.95
$1.16
$0.40
$15.66
$5.35
Hoja No. 1 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
62.55
103.38
179.78
$11.26
$18.61
$32.36
$73.81
$121.99
$212.14
$0.74
$1.22
$2.12
$74.55
$123.21
$214.26
$5.96
$9.86
$17.14
$80.51
$133.07
$231.40
14.95
28.56
123.69
$2.69
$5.14
$22.26
$17.64
$33.70
$145.95
$0.18
$0.34
$1.46
$17.82
$34.04
$147.41
$1.43
$2.72
$11.79
$19.25
$36.76
$159.20
98.22
123.05
220.23
$17.68
$22.15
$39.64
$115.90
$145.20
$259.87
$1.16
$1.45
$2.60
$117.06
$146.65
$262.47
$9.36
$11.73
$21.00
$126.42
$158.38
$283.47
19.92
38.09
127.06
$3.59
$6.86
$22.87
$23.51
$44.95
$149.93
$0.24
$0.45
$1.50
$23.75
$45.40
$151.43
$1.90
$3.63
$12.11
$25.65
$49.03
$163.54
27.80
44.42
$5.00
$8.00
$32.80
$52.42
$0.33
$0.52
$33.13
$52.94
$2.65
$4.24
$35.78
$57.18
35.15
72.37
143.59
$6.33
$13.03
$25.85
$41.48
$85.40
$169.44
$0.41
$0.85
$1.69
$41.89
$86.25
$171.13
$3.35
$6.90
$13.69
$45.24
$93.15
$184.82
14.98
28.56
123.69
$2.70
$5.14
$22.26
$17.68
$33.70
$145.95
$0.18
$0.34
$1.46
$17.86
$34.04
$147.41
$1.43
$2.72
$11.79
$19.29
$36.76
$159.20
53.51
103.38
179.78
$9.63
$18.61
$32.36
$63.14
$121.99
$212.14
$0.63
$1.22
$2.12
$63.77
$123.21
$214.26
$5.10
$9.86
$17.14
$68.87
$133.07
$231.40
Hoja No. 2 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
14.95
28.56
123.69
$2.69
$5.14
$22.26
$17.64
$33.70
$145.95
$0.18
$0.34
$1.46
$17.82
$34.04
$147.41
$1.43
$2.72
$11.79
$19.25
$36.76
$159.20
98.22
123.04
220.23
$17.68
$22.15
$39.64
$115.90
$145.19
$259.87
$1.16
$1.45
$2.60
$117.06
$146.64
$262.47
$9.36
$11.73
$21.00
$126.42
$158.37
$283.47
19.92
38.10
127.06
$3.59
$6.86
$22.87
$23.51
$44.96
$149.93
$0.24
$0.45
$1.50
$23.75
$45.41
$151.43
$1.90
$3.63
$12.11
$25.65
$49.04
$163.54
27.80
44.28
$5.00
$7.97
$32.80
$52.25
$0.33
$0.52
$33.13
$52.77
$2.65
$4.22
$35.78
$56.99
26.36
54.28
143.59
$4.74
$9.77
$25.85
$31.10
$64.05
$169.44
$0.31
$0.64
$1.69
$31.41
$64.69
$171.13
$2.51
$5.18
$13.69
$33.92
$69.87
$184.82
14.95
28.56
123.69
$2.69
$5.14
$22.26
$17.64
$33.70
$145.95
$0.18
$0.34
$1.46
$17.82
$34.04
$147.41
$1.43
$2.72
$11.79
$19.25
$36.76
$159.20
10.55
$1.90
$12.45
$0.12
$12.57
$1.01
$13.58
1.85
$0.33
$2.18
$0.02
$2.20
$0.18
$2.38
1.07
0.81
$0.19
$0.15
$1.26
$0.96
$0.01
$0.01
$1.27
$0.97
$0.10
$0.08
$1.37
$1.05
40.01
43.86
43.68
49.34
51.48
$7.20
$7.89
$7.86
$8.88
$9.27
$47.21
$51.75
$51.54
$58.22
$60.75
$0.47
$0.52
$0.52
$0.58
$0.61
$47.68
$52.27
$52.06
$58.80
$61.36
$3.81
$4.18
$4.16
$4.70
$4.91
$51.49
$56.45
$56.22
$63.50
$66.27
119.86
169.75
$21.57
$30.56
$141.43
$200.31
$1.41
$2.00
$142.84
$202.31
$11.43
$16.18
$154.27
$218.49
119.86
169.75
$21.57
$30.56
$141.43
$200.31
$1.41
$2.00
$142.84
$202.31
$11.43
$16.18
$154.27
$218.49
Hoja No. 3 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
57.31
61.19
$10.32
$11.01
$67.63
$72.20
$0.68
$0.72
$68.31
$72.92
$5.46
$5.83
$73.77
$78.75
61.19
66.36
$11.01
$11.94
$72.20
$78.30
$0.72
$0.78
$72.92
$79.08
$5.83
$6.33
$78.75
$85.41
185.48
$33.39
$218.87
$2.19
$221.06
$17.68
$238.74
871.17
794.78
835.31
$156.81
$143.06
$150.36
$1,027.98
$937.84
$985.67
$10.28
$9.38
$9.86
$1,038.26
$947.22
$995.53
$83.06
$75.78
$79.64
$1,121.32
$1,023.00
$1,075.17
705.16
603.32
$126.93
$108.60
$832.09
$711.92
$8.32
$7.12
$840.41
$719.04
$67.23
$57.52
$907.64
$776.56
634.23
532.39
$114.16
$95.83
$748.39
$628.22
$7.48
$6.28
$755.87
$634.50
$60.47
$50.76
$816.34
$685.26
671.86
570.02
$120.93
$102.60
$792.79
$672.62
$7.93
$6.73
$800.72
$679.35
$64.06
$54.35
$864.78
$733.70
377.43
306.50
344.13
$67.94
$55.17
$61.94
$445.37
$361.67
$406.07
$4.45
$3.62
$4.06
$449.82
$365.29
$410.13
$35.99
$29.22
$32.81
$485.81
$394.51
$442.94
87.01
$15.66
$102.67
$1.03
$103.70
$8.30
$112.00
2.09
$0.38
$2.47
$0.02
$2.49
$0.20
$2.69
40.54
23.90
$7.30
$4.30
$47.84
$28.20
$0.48
$0.28
$48.32
$28.48
$3.87
$2.28
$52.19
$30.76
65.27
$11.75
$77.02
$0.77
$77.79
$6.22
$84.01
55.90
$10.06
$65.96
$0.66
$66.62
$5.33
$71.95
124.54
$22.42
$146.96
$1.47
$148.43
$11.87
$160.30
Hoja No. 4 de 11
COSTO
DIRECTO
$
32.42
INDIRECTOS SUMA
PARCIAL
18%
$5.84
$38.26
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.38
$38.64
UTILIDAD
SUMA
PARCIAL
8%
$3.09
$41.73
538.54
467.60
505.23
$96.94
$84.17
$90.94
$635.48
$551.77
$596.17
$6.35
$5.52
$5.96
$641.83
$557.29
$602.13
$51.35
$44.58
$48.17
$693.18
$601.87
$650.30
411.06
340.12
377.75
$73.99
$61.22
$68.00
$485.05
$401.34
$445.75
$4.85
$4.01
$4.46
$489.90
$405.35
$450.21
$39.19
$32.43
$36.02
$529.09
$437.78
$486.23
1,410.71
$253.93
$1,664.64
$16.65
$1,681.29
$134.50
$1,815.79
2.09
$0.38
$2.47
$0.02
$2.49
$0.20
$2.69
1,080.23
1,205.58
1,330.93
1,456.27
$194.44
$217.00
$239.57
$262.13
$1,274.67
$1,422.58
$1,570.50
$1,718.40
$12.75
$14.23
$15.71
$17.18
$1,287.42
$1,436.81
$1,586.21
$1,735.58
$102.99
$114.94
$126.90
$138.85
$1,390.41
$1,551.75
$1,713.11
$1,874.43
1,134.91
1,260.26
1,385.60
1,510.95
1,636.30
$204.28
$226.85
$249.41
$271.97
$294.53
$1,339.19
$1,487.11
$1,635.01
$1,782.92
$1,930.83
$13.39
$14.87
$16.35
$17.83
$19.31
$1,352.58
$1,501.98
$1,651.36
$1,800.75
$1,950.14
$108.21
$120.16
$132.11
$144.06
$156.01
$1,460.79
$1,622.14
$1,783.47
$1,944.81
$2,106.15
1,210.97
1,336.31
1,461.66
1,587.01
1,712.36
1,837.70
1,963.05
2,088.40
$217.97
$240.54
$263.10
$285.66
$308.22
$330.79
$353.35
$375.91
$1,428.94
$1,576.85
$1,724.76
$1,872.67
$2,020.58
$2,168.49
$2,316.40
$2,464.31
$14.29
$15.77
$17.25
$18.73
$20.21
$21.68
$23.16
$24.64
$1,443.23
$1,592.62
$1,742.01
$1,891.40
$2,040.79
$2,190.17
$2,339.56
$2,488.95
$115.46
$127.41
$139.36
$151.31
$163.26
$175.21
$187.16
$199.12
$1,558.69
$1,720.03
$1,881.37
$2,042.71
$2,204.05
$2,365.38
$2,526.72
$2,688.07
Hoja No. 5 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
FINANCIAMIEN SUMA
TO
PARCIAL
UTILIDAD
SUMA
PARCIAL
COSTO
DIRECTO
$
18%
SUMA
PARCIAL
1%
SUMA
PARCIAL
8%
SUMA
PARCIAL
1,135.09
1,260.44
1,385.78
1,511.13
$204.32
$226.88
$249.44
$272.00
$1,339.41
$1,487.32
$1,635.22
$1,783.13
$13.39
$14.87
$16.35
$17.83
$1,352.80
$1,502.19
$1,651.57
$1,800.96
$108.22
$120.18
$132.13
$144.08
$1,461.02
$1,622.37
$1,783.70
$1,945.04
1,503.16
1,628.51
1,753.85
1,879.20
$270.57
$293.13
$315.69
$338.26
$1,773.73
$1,921.64
$2,069.54
$2,217.46
$17.74
$19.22
$20.70
$22.17
$1,791.47
$1,940.86
$2,090.24
$2,239.63
$143.32
$155.27
$167.22
$179.17
$1,934.79
$2,096.13
$2,257.46
$2,418.80
1,666.91
1,792.26
1,917.60
2,042.95
2,168.30
2,293.65
$300.04
$322.61
$345.17
$367.73
$390.29
$412.86
$1,966.95
$2,114.87
$2,262.77
$2,410.68
$2,558.59
$2,706.51
$19.67
$21.15
$22.63
$24.11
$25.59
$27.07
$1,986.62
$2,136.02
$2,285.40
$2,434.79
$2,584.18
$2,733.58
$158.93
$170.88
$182.83
$194.78
$206.73
$218.69
$2,145.55
$2,306.90
$2,468.23
$2,629.57
$2,790.91
$2,952.27
2,001.92
2,127.27
2,252.62
2,377.96
$360.35
$382.91
$405.47
$428.03
$2,362.27
$2,510.18
$2,658.09
$2,805.99
$23.62
$25.10
$26.58
$28.06
$2,385.89
$2,535.28
$2,684.67
$2,834.05
$190.87
$202.82
$214.77
$226.72
$2,576.76
$2,738.10
$2,899.44
$3,060.77
899.62
$161.93
$1,061.55
$10.62
$1,072.17
$85.77
$1,157.94
1,005.35
1,093.10
$180.96
$196.76
$1,186.31
$1,289.86
$11.86
$12.90
$1,198.17
$1,302.76
$95.85
$104.22
$1,294.02
$1,406.98
1,081.41
1,169.15
$194.65
$210.45
$1,276.06
$1,379.60
$12.76
$13.80
$1,288.82
$1,393.40
$103.11
$111.47
$1,391.93
$1,504.87
1,993.44
$358.82
$2,352.26
$23.52
$2,375.78
$190.06
$2,565.84
568.87
665.78
$102.40
$119.84
$671.27
$785.62
$6.71
$7.86
$677.98
$793.48
$54.24
$63.48
$732.22
$856.96
68.26
$12.29
$80.55
$0.81
$81.36
$6.51
$87.87
75.85
$13.65
$89.50
$0.90
$90.40
$7.23
$97.63
135.13
$24.32
$159.45
$1.59
$161.04
$12.88
$173.92
Hoja No. 6 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
540.54
$97.30
$637.84
$6.38
$644.22
$51.54
$695.76
50.97
$9.17
$60.14
$0.60
$60.74
$4.86
$65.60
3,174.42
3,606.14
$571.40
$649.11
$3,745.82
$4,255.25
$37.46
$42.55
$3,783.28
$4,297.80
$302.66
$343.82
$4,085.94
$4,641.62
3,606.14
3,473.12
$649.11
$625.16
$4,255.25
$4,098.28
$42.55
$40.98
$4,297.80
$4,139.26
$343.82
$331.14
$4,641.62
$4,470.40
2,318.92
$417.41
$2,736.33
$27.36
$2,763.69
$221.10
$2,984.79
2,341.73
$421.51
$2,763.24
$27.63
$2,790.87
$223.27
$3,014.14
2.09
$0.38
$2.47
$0.02
$2.49
$0.20
$2.69
1,329.51
1,479.92
1,630.34
$239.31
$266.39
$293.46
$1,568.82
$1,746.31
$1,923.80
$15.69
$17.46
$19.24
$1,584.51
$1,763.77
$1,943.04
$126.76
$141.10
$155.44
$1,711.27
$1,904.87
$2,098.48
17.18
$3.09
$20.27
$0.20
$20.47
$1.64
$22.11
846.82
1,143.51
$152.43
$205.83
$999.25
$1,349.34
$9.99
$13.49
$1,009.24
$1,362.83
$80.74
$109.03
$1,089.98
$1,471.86
1,043.81
1,412.51
$187.89
$254.25
$1,231.70
$1,666.76
$12.32
$16.67
$1,244.02
$1,683.43
$99.52
$134.67
$1,343.54
$1,818.10
1,246.13
1,684.74
$224.30
$303.25
$1,470.43
$1,987.99
$14.70
$19.88
$1,485.13
$2,007.87
$118.81
$160.63
$1,603.94
$2,168.50
1,956.25
$352.13
$2,308.38
$23.08
$2,331.46
$186.52
$2,517.98
2,259.67
$406.74
$2,666.41
$26.66
$2,693.07
$215.45
$2,908.52
Hoja No. 7 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
tercambiable :
986.03
$177.49
$1,163.52
$11.64
$1,175.16
$94.01
$1,269.17
1,236.23
$222.52
$1,458.75
$14.59
$1,473.34
$117.87
$1,591.21
1,341.39
$241.45
$1,582.84
$15.83
$1,598.67
$127.89
$1,726.56
2,892.95
$520.73
$3,413.68
$34.14
$3,447.82
$275.83
$3,723.65
Hoja No. 8 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
571.81
$102.93
$674.74
$6.75
$681.49
$54.52
$736.01
844.50
1,132.88
1,513.77
2,167.76
2,782.47
3,440.12
5,435.16
$152.01
$203.92
$272.48
$390.20
$500.84
$619.22
$978.33
$996.51
$1,336.80
$1,786.25
$2,557.96
$3,283.31
$4,059.34
$6,413.49
$9.97
$13.37
$17.86
$25.58
$32.83
$40.59
$64.13
$1,006.48
$1,350.17
$1,804.11
$2,583.54
$3,316.14
$4,099.93
$6,477.62
$80.52
$108.01
$144.33
$206.68
$265.29
$327.99
$518.21
$1,087.00
$1,458.18
$1,948.44
$2,790.22
$3,581.43
$4,427.92
$6,995.83
323.21
$58.18
$381.39
$3.81
$385.20
$30.82
$416.02
115.22
$20.74
$135.96
$1.36
$137.32
$10.99
$148.31
654.25
748.17
876.86
$117.77
$134.67
$157.83
$772.02
$882.84
$1,034.69
$7.72
$8.83
$10.35
$779.74
$891.67
$1,045.04
$62.38
$71.33
$83.60
$842.12
$963.00
$1,128.64
231.60
240.99
300.51
$41.69
$43.38
$54.09
$273.29
$284.37
$354.60
$2.73
$2.84
$3.55
$276.02
$287.21
$358.15
$22.08
$22.98
$28.65
$298.10
$310.19
$386.80
83.82
161.56
$15.09
$29.08
$98.91
$190.64
$0.99
$1.91
$99.90
$192.55
$7.99
$15.40
$107.89
$207.95
177.79
$32.00
$209.79
$2.10
$211.89
$16.95
$228.84
Hoja No. 9 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
550.14
774.39
$99.03
$139.39
$649.17
$913.78
$6.49
$9.14
$655.66
$922.92
$52.45
$73.83
$708.11
$996.75
58.00
121.23
$10.44
$21.82
$68.44
$143.05
$0.68
$1.43
$69.12
$144.48
$5.53
$11.56
$74.65
$156.04
13.97
13.97
48.46
13.97
$2.51
$2.51
$8.72
$2.51
$16.48
$16.48
$57.18
$16.48
$0.16
$0.16
$0.57
$0.16
$16.64
$16.64
$57.75
$16.64
$1.33
$1.33
$4.62
$1.33
$17.97
$17.97
$62.37
$17.97
Hoja No. 10 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
634.41
$114.19
$748.60
$7.49
$756.09
$60.49
$816.58
27.14
8.44
$4.89
$1.52
$32.03
$9.96
$0.32
$0.10
$32.35
$10.06
$2.59
$0.80
$34.94
$10.86
32.28
17.82
8.64
$5.81
$3.21
$1.56
$38.09
$21.03
$10.20
$0.38
$0.21
$0.10
$38.47
$21.24
$10.30
$3.08
$1.70
$0.82
$41.55
$22.94
$11.12
28.61
14.16
5.52
$5.15
$2.55
$0.99
$33.76
$16.71
$6.51
$0.34
$0.17
$0.07
$34.10
$16.88
$6.58
$2.73
$1.35
$0.53
$36.83
$18.23
$7.11
28.98
14.26
6.91
$5.22
$2.57
$1.24
$34.20
$16.83
$8.15
$0.34
$0.17
$0.08
$34.54
$17.00
$8.23
$2.76
$1.36
$0.66
$37.30
$18.36
$8.89
26.04
9.28
4.42
$4.69
$1.67
$0.80
$30.73
$10.95
$5.22
$0.31
$0.11
$0.05
$31.04
$11.06
$5.27
$2.48
$0.88
$0.42
$33.52
$11.94
$5.69
6.85
4.28
$1.23
$0.77
$8.08
$5.05
$0.08
$0.05
$8.16
$5.10
$0.65
$0.41
$8.81
$5.51
DIVERSOS
Hoja No. 11 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
18%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
2.02
4.42
$0.36
$0.80
$2.38
$5.22
$0.02
$0.05
$2.40
$5.27
$0.19
$0.42
$2.59
$5.69
0.67
2.12
3.47
4.71
5.44
9.28
14.14
$0.12
$0.38
$0.62
$0.85
$0.98
$1.67
$2.55
$0.79
$2.50
$4.09
$5.56
$6.42
$10.95
$16.69
$0.01
$0.03
$0.04
$0.06
$0.06
$0.11
$0.17
$0.80
$2.53
$4.13
$5.62
$6.48
$11.06
$16.86
$0.06
$0.20
$0.33
$0.45
$0.52
$0.88
$1.35
$0.86
$2.73
$4.46
$6.07
$7.00
$11.94
$18.21
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$160.68
$63.35
$18.35
$32,297.51
$12,732.93
$3,688.29
$4,844.63
$1,909.94
$553.24
$37,142.14
$14,642.87
$4,241.53
$0.05
$10.57
$1.59
$12.16
$0.05
$10.57
$1.59
$12.16
$0.12
$0.16
$0.74
$24.13
$32.50
$148.72
$3.62
$4.88
$22.31
$27.75
$37.38
$171.03
$0.19
$0.22
$0.83
$38.16
$43.65
$166.30
$5.72
$6.55
$24.95
$43.88
$50.20
$191.25
$0.19
$0.22
$0.83
$38.15
$43.65
$166.30
$5.72
$6.55
$24.95
$43.87
$50.20
$191.25
$0.16
$0.19
$0.92
$32.15
$38.08
$184.42
$4.82
$5.71
$27.66
$36.97
$43.79
$212.08
$0.07
$0.09
$0.83
$14.10
$17.59
$166.21
$2.12
$2.64
$24.93
$16.22
$20.23
$191.14
$0.12
$0.16
$0.74
$24.12
$32.50
$148.72
$3.62
$4.88
$22.31
$27.74
$37.38
$171.03
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.12
$23.21
$3.48
$26.69
$0.11
$0.15
$22.09
$30.18
$3.31
$4.53
$25.40
$34.71
$0.12
$0.16
$23.92
$32.00
$3.59
$4.80
$27.51
$36.80
$0.13
$0.17
$25.74
$33.82
$3.86
$5.07
$29.60
$38.89
$0.14
$0.18
$27.54
$35.65
$4.13
$5.35
$31.67
$41.00
$0.15
$0.19
$29.37
$37.45
$4.41
$5.62
$33.78
$43.07
$0.12
$0.13
$0.66
$23.21
$27.01
$132.02
$3.48
$4.05
$19.80
$26.69
$31.06
$151.82
$0.04
$0.05
$0.07
$7.38
$10.32
$14.77
$1.11
$1.55
$2.22
$8.49
$11.87
$16.99
$0.07
$0.09
$0.11
$14.83
$17.79
$22.22
$2.22
$2.67
$3.33
$17.05
$20.46
$25.55
$0.24
$0.25
$0.29
$48.06
$51.07
$58.74
$7.21
$7.66
$8.81
$55.27
$58.73
$67.55
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.07
$0.09
$0.11
$14.86
$17.79
$22.22
$2.23
$2.67
$3.33
$17.09
$20.46
$25.55
$0.07
$0.08
$0.10
$13.63
$16.58
$21.02
$2.04
$2.49
$3.15
$15.67
$19.07
$24.17
$0.07
$0.08
$0.10
$13.63
$16.58
$21.02
$2.04
$2.49
$3.15
$15.67
$19.07
$24.17
$0.17
$0.19
$0.23
$34.90
$37.93
$45.61
$5.24
$5.69
$6.84
$40.14
$43.62
$52.45
$0.12
$0.14
$0.16
$24.71
$27.66
$32.07
$3.71
$4.15
$4.81
$28.42
$31.81
$36.88
$0.17
$0.19
$0.23
$34.90
$37.93
$45.61
$5.24
$5.69
$6.84
$40.14
$43.62
$52.45
$0.12
$0.14
$0.16
$24.73
$27.65
$32.07
$3.71
$4.15
$4.81
$28.44
$31.80
$36.88
$0.03
$5.88
$0.88
$6.76
$0.12
$24.81
$3.72
$28.53
$0.19
$0.23
$37.93
$45.61
$5.69
$6.84
$43.62
$52.45
$0.19
$37.93
$5.69
$43.62
$0.23
$45.61
$6.84
$52.45
$0.19
$0.23
$37.93
$45.61
$5.69
$6.84
$43.62
$52.45
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.15
$29.96
$4.49
$34.45
$35.12
$7,058.58
$1,058.79
$8,117.37
$0.42
$0.68
$1.16
$85.15
$137.47
$233.75
$12.77
$20.62
$35.06
$97.92
$158.09
$268.81
$0.63
$0.79
$1.34
$127.05
$159.16
$268.62
$19.06
$23.87
$40.29
$146.11
$183.03
$308.91
$0.23
$0.47
$0.92
$45.47
$93.62
$185.74
$6.82
$14.04
$27.86
$52.29
$107.66
$213.60
$0.34
$0.56
$0.92
$68.21
$112.34
$185.74
$10.23
$16.85
$27.86
$78.44
$129.19
$213.60
$0.13
$0.18
$26.32
$35.20
$3.95
$5.28
$30.27
$40.48
$0.13
$0.25
$25.75
$49.29
$3.86
$7.39
$29.61
$56.68
$0.18
$0.28
$35.96
$57.27
$5.39
$8.59
$41.35
$65.86
$0.01
$2.42
$0.36
$2.78
SEFUPU
TOTAL
0.5%
$0.26
$0.28
$0.28
$0.32
$0.33
INCREMENTO
TOTAL
15.0%
$51.75
$56.73
$56.50
$63.82
$66.60
$7.76
$8.51
$8.48
$9.57
$9.99
$59.51
$65.24
$64.98
$73.39
$76.59
$0.01
$1.82
$0.27
$2.09
$0.05
$0.02
$9.11
$3.79
$1.37
$0.57
$10.48
$4.36
$0.12
$0.01
$24.24
$2.63
$3.64
$0.39
$27.88
$3.02
$0.07
$0.04
$0.03
$13.56
$7.17
$6.91
$2.03
$1.08
$1.04
$15.59
$8.25
$7.95
SEFUPU
0.5%
TOTAL
INCREMENTO
15.0%
TOTAL
$0.05
$0.07
$10.57
$13.32
$1.59
$2.00
$12.16
$15.32
$0.37
$0.41
$73.44
$81.44
$11.02
$12.22
$84.46
$93.66
$0.11
$0.13
$21.73
$27.01
$3.26
$4.05
$24.99
$31.06
$0.05
$0.07
$0.57
$10.57
$13.32
$113.64
$1.59
$2.00
$17.05
$12.16
$15.32
$130.69
$0.13
$26.57
$3.99
$30.56
$0.17
$0.01
$33.40
$2.31
$5.01
$0.35
$38.41
$2.66
$0.09
$18.32
$2.75
$21.07
$0.12
$23.56
$3.53
$27.09
$0.05
$10.75
$1.61
$12.36
$0.04
$7.90
$1.19
$9.09
SEFUPU
TOTAL
0.5%
$0.12
$0.13
$0.66
INCREMENTO
TOTAL
15.0%
$23.21
$27.01
$132.03
$3.48
$4.05
$19.80
$26.69
$31.06
$151.83
$0.16
$0.18
$31.61
$36.35
$4.74
$5.45
$36.35
$41.80
$0.18
$0.02
$36.74
$4.37
$5.51
$0.66
$42.25
$5.03
$0.21
$0.02
$41.61
$4.83
$6.24
$0.72
$47.85
$5.55
$0.98
$0.88
$0.52
$197.00
$177.73
$103.90
$29.55
$26.66
$15.59
$226.55
$204.39
$119.49
$0.99
$0.92
$0.55
$199.87
$184.80
$110.96
$29.98
$27.72
$16.64
$229.85
$212.52
$127.60
$0.23
$47.05
$7.06
$54.11
$0.27
$55.25
$8.29
$63.54
$0.27
$53.27
$7.99
$61.26
$0.31
$61.47
$9.22
$70.69
$0.28
$56.76
$8.51
$65.27
$0.32
$64.97
$9.75
$74.72
$0.25
$51.01
$7.65
$58.66
$0.30
$59.81
$8.97
$68.78
$0.29
$57.85
$8.68
$66.53
$0.33
$66.64
$10.00
$76.64
$0.30
$60.70
$9.11
$69.81
$0.35
$69.50
$10.43
$79.93
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.33
$0.37
$66.74
$74.94
$10.01
$11.24
$76.75
$86.18
$0.36
$0.40
$72.95
$81.14
$10.94
$12.17
$83.89
$93.31
$0.38
$0.42
$76.46
$84.66
$11.47
$12.70
$87.93
$97.36
$0.35
$0.40
$70.69
$79.50
$10.60
$11.93
$81.29
$91.43
$0.39
$0.43
$77.55
$86.33
$11.63
$12.95
$89.18
$99.28
$0.40
$0.44
$80.38
$89.17
$12.06
$13.38
$92.44
$102.55
$0.17
$34.61
$5.19
$39.80
$0.12
$0.13
$0.66
$23.21
$27.01
$132.03
$3.48
$4.05
$19.80
$26.69
$31.06
$151.83
$0.22
$0.26
$0.34
$0.37
$44.92
$52.72
$68.26
$74.52
$6.74
$7.91
$10.24
$11.18
$51.66
$60.63
$78.50
$85.70
$0.33
$0.42
$65.61
$84.07
$9.84
$12.61
$75.45
$96.68
$0.31
$62.65
$9.40
$72.05
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.23
$45.86
$6.88
$52.74
$0.27
$53.83
$8.07
$61.90
$0.35
$69.77
$10.47
$80.24
$0.30
$0.03
$60.86
$6.81
$9.13
$1.02
$69.99
$7.83
$0.36
$0.04
$72.76
$8.57
$10.91
$1.29
$83.67
$9.86
$0.46
$0.05
$93.19
$9.25
$13.98
$1.39
$107.17
$10.64
$0.64
$0.06
$129.47
$11.73
$19.42
$1.76
$148.89
$13.49
$0.54
$0.05
$107.96
$10.27
$16.19
$1.54
$124.15
$11.81
$0.67
$0.06
$133.91
$11.89
$20.09
$1.78
$154.00
$13.67
$0.53
$0.05
$105.93
$10.29
$15.89
$1.54
$121.82
$11.83
$0.30
$0.04
$60.87
$8.19
$9.13
$1.23
$70.00
$9.42
$0.36
$0.05
$72.77
$10.62
$10.92
$1.59
$83.69
$12.21
$0.54
$0.06
$109.53
$11.27
$16.43
$1.69
$125.96
$12.96
$1.03
$1.15
$1.46
$206.98
$230.47
$293.55
$31.05
$34.57
$44.03
$238.03
$265.04
$337.58
$1.58
$1.70
$1.63
$318.33
$341.15
$327.92
$47.75
$51.17
$49.19
$366.08
$392.32
$377.11
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$1.08
$216.09
$32.41
$248.50
$1.17
$236.15
$35.42
$271.57
$1.50
$300.85
$45.13
$345.98
$0.96
$193.49
$29.02
$222.51
$1.08
$1.40
$1.60
$216.98
$281.12
$321.67
$32.55
$42.17
$48.25
$249.53
$323.29
$369.92
$1.51
$1.63
$1.56
$303.67
$327.08
$314.43
$45.55
$49.06
$47.16
$349.22
$376.14
$361.59
$1.01
$202.60
$30.39
$232.99
$1.11
$222.68
$33.40
$256.08
$1.42
$286.33
$42.95
$329.28
$0.59
$0.71
$1.03
$1.23
$118.07
$141.94
$206.07
$246.64
$17.71
$21.29
$30.91
$37.00
$135.78
$163.23
$236.98
$283.64
$1.14
$1.25
$1.19
$229.81
$252.03
$239.38
$34.47
$37.80
$35.91
$264.28
$289.83
$275.29
$0.63
$127.55
$19.13
$146.68
$0.73
$147.63
$22.14
$169.77
$1.06
$212.36
$31.85
$244.21
$0.05
$10.73
$1.61
$12.34
$$-
$0.13
$0.13
$0.02
$0.02
$0.15
$0.15
SEFUPU
0.5%
TOTAL
INCREMENTO
15.0%
TOTAL
$$-
$0.65
$0.22
$0.10
$0.03
$0.75
$0.25
$$-
$0.57
$0.57
$0.09
$0.09
$0.66
$0.66
$-
$0.57
$0.09
$0.66
$-
$0.57
$0.09
$0.66
$-
$0.57
$0.09
$0.66
$-
$0.42
$0.06
$0.48
$-
$0.42
$0.06
$0.48
$0.01
$0.01
$2.83
$2.02
$0.42
$0.30
$3.25
$2.32
$10.82
$2,175.23
$326.28
$2,501.51
$10.82
$2,175.23
$326.28
$2,501.51
$0.17
$0.38
$0.83
$1.10
$0.89
$33.56
$75.49
$167.28
$220.36
$178.57
$5.03
$11.32
$25.09
$33.05
$26.79
$38.59
$86.81
$192.37
$253.41
$205.36
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.83
$0.86
$167.10
$172.89
$25.07
$25.93
$192.17
$198.82
$10.05
$20.10
$2,020.51
$4,041.05
$303.08
$606.16
$2,323.59
$4,647.21
$1.96
$2.06
$393.54
$414.24
$59.03
$62.14
$452.57
$476.38
$10.82
$2,175.23
$326.28
$2,501.51
$0.83
$167.28
$25.09
$192.37
$0.03
$0.03
$5.20
$5.20
$0.78
$0.78
$5.98
$5.98
$0.03
$5.32
$0.80
$6.12
$0.08
$0.03
SEFUPU
$15.74
$5.38
TOTAL
0.5%
$2.36
$0.81
INCREMENTO
$18.10
$6.19
TOTAL
15.0%
$0.40
$0.67
$1.16
$80.91
$133.74
$232.56
$12.14
$20.06
$34.88
$93.05
$153.80
$267.44
$0.10
$0.18
$0.80
$19.35
$36.94
$160.00
$2.90
$5.54
$24.00
$22.25
$42.48
$184.00
$0.63
$0.79
$1.42
$127.05
$159.17
$284.89
$19.06
$23.88
$42.73
$146.11
$183.05
$327.62
$0.13
$0.25
$0.82
$25.78
$49.28
$164.36
$3.87
$7.39
$24.65
$29.65
$56.67
$189.01
$0.18
$0.29
$35.96
$57.47
$5.39
$8.62
$41.35
$66.09
$0.23
$0.47
$0.92
$45.47
$93.62
$185.74
$6.82
$14.04
$27.86
$52.29
$107.66
$213.60
$0.10
$0.18
$0.80
$19.39
$36.94
$160.00
$2.91
$5.54
$24.00
$22.30
$42.48
$184.00
$0.34
$0.67
$1.16
$69.21
$133.74
$232.56
$10.38
$20.06
$34.88
$79.59
$153.80
$267.44
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.10
$0.18
$0.80
$19.35
$36.94
$160.00
$2.90
$5.54
$24.00
$22.25
$42.48
$184.00
$0.63
$0.79
$1.42
$127.05
$159.16
$284.89
$19.06
$23.87
$42.73
$146.11
$183.03
$327.62
$0.13
$0.25
$0.82
$25.78
$49.29
$164.36
$3.87
$7.39
$24.65
$29.65
$56.68
$189.01
$0.18
$0.28
$35.96
$57.27
$5.39
$8.59
$41.35
$65.86
$0.17
$0.35
$0.92
$34.09
$70.22
$185.74
$5.11
$10.53
$27.86
$39.20
$80.75
$213.60
$0.10
$0.18
$0.80
$19.35
$36.94
$160.00
$2.90
$5.54
$24.00
$22.25
$42.48
$184.00
$0.07
$13.65
$2.05
$15.70
$0.01
$2.39
$0.36
$2.75
$0.01
$0.01
$1.38
$1.06
$0.21
$0.16
$1.59
$1.22
$0.26
$0.28
$0.28
$0.32
$0.33
$51.75
$56.73
$56.50
$63.82
$66.60
$7.76
$8.51
$8.48
$9.57
$9.99
$59.51
$65.24
$64.98
$73.39
$76.59
$0.77
$1.09
$155.04
$219.58
$23.26
$32.94
$178.30
$252.52
$0.77
$1.09
$155.04
$219.58
$23.26
$32.94
$178.30
$252.52
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.37
$0.39
$74.14
$79.14
$11.12
$11.87
$85.26
$91.01
$0.39
$0.43
$79.14
$85.84
$11.87
$12.88
$91.01
$98.72
$1.19
$239.93
$35.99
$275.92
$5.61
$5.12
$5.38
$1,126.93
$1,028.12
$1,080.55
$169.04
$154.22
$162.08
$1,295.97
$1,182.34
$1,242.63
$4.54
$3.88
$912.18
$780.44
$136.83
$117.07
$1,049.01
$897.51
$4.08
$3.43
$820.42
$688.69
$123.06
$103.30
$943.48
$791.99
$4.32
$3.67
$869.10
$737.37
$130.37
$110.61
$999.47
$847.98
$2.43
$1.97
$2.21
$488.24
$396.48
$445.15
$73.24
$59.47
$66.77
$561.48
$455.95
$511.92
$0.56
$112.56
$16.88
$129.44
$0.01
$2.70
$0.41
$3.11
$0.26
$0.15
$52.45
$30.91
$7.87
$4.64
$60.32
$35.55
$0.42
$84.43
$12.66
$97.09
$0.36
$72.31
$10.85
$83.16
$0.80
$161.10
$24.17
$185.27
SEFUPU
TOTAL
0.5%
$0.21
INCREMENTO
TOTAL
15.0%
$41.94
$6.29
$48.23
$3.47
$3.01
$3.25
$696.65
$604.88
$653.55
$104.50
$90.73
$98.03
$801.15
$695.61
$751.58
$2.65
$2.19
$2.43
$531.74
$439.97
$488.66
$79.76
$66.00
$73.30
$611.50
$505.97
$561.96
$9.08
$1,824.87
$273.73
$2,098.60
$0.01
$2.70
$0.41
$3.11
$6.95
$7.76
$8.57
$9.37
$1,397.36
$1,559.51
$1,721.68
$1,883.80
$209.60
$233.93
$258.25
$282.57
$1,606.96
$1,793.44
$1,979.93
$2,166.37
$7.30
$8.11
$8.92
$9.72
$10.53
$1,468.09
$1,630.25
$1,792.39
$1,954.53
$2,116.68
$220.21
$244.54
$268.86
$293.18
$317.50
$1,688.30
$1,874.79
$2,061.25
$2,247.71
$2,434.18
$7.79
$8.60
$9.41
$10.21
$11.02
$11.83
$12.63
$13.44
$1,566.48
$1,728.63
$1,890.78
$2,052.92
$2,215.07
$2,377.21
$2,539.35
$2,701.51
$234.97
$259.29
$283.62
$307.94
$332.26
$356.58
$380.90
$405.23
$1,801.45
$1,987.92
$2,174.40
$2,360.86
$2,547.33
$2,733.79
$2,920.25
$3,106.74
SEFUPU
TOTAL
INCREMENTO
TOTAL
TOTAL
0.5%
TOTAL
15.0%
$7.31
$8.11
$8.92
$9.73
$1,468.33
$1,630.48
$1,792.62
$1,954.77
$220.25
$244.57
$268.89
$293.22
$1,688.58
$1,875.05
$2,061.51
$2,247.99
$9.67
$10.48
$11.29
$12.09
$1,944.46
$2,106.61
$2,268.75
$2,430.89
$291.67
$315.99
$340.31
$364.63
$2,236.13
$2,422.60
$2,609.06
$2,795.52
$10.73
$11.53
$12.34
$13.15
$13.95
$14.76
$2,156.28
$2,318.43
$2,480.57
$2,642.72
$2,804.86
$2,967.03
$323.44
$347.76
$372.09
$396.41
$420.73
$445.05
$2,479.72
$2,666.19
$2,852.66
$3,039.13
$3,225.59
$3,412.08
$12.88
$13.69
$14.50
$15.30
$2,589.64
$2,751.79
$2,913.94
$3,076.07
$388.45
$412.77
$437.09
$461.41
$2,978.09
$3,164.56
$3,351.03
$3,537.48
$5.79
$1,163.73
$174.56
$1,338.29
$6.47
$7.03
$1,300.49
$1,414.01
$195.07
$212.10
$1,495.56
$1,626.11
$6.96
$7.52
$1,398.89
$1,512.39
$209.83
$226.86
$1,608.72
$1,739.25
$12.83
$2,578.67
$386.80
$2,965.47
$3.66
$4.28
$735.88
$861.24
$110.38
$129.19
$846.26
$990.43
$0.44
$88.31
$13.25
$101.56
$0.49
$98.12
$14.72
$112.84
$0.87
$174.79
$26.22
$201.01
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.48
$699.24
$104.89
$804.13
$0.33
$65.93
$9.89
$75.82
$20.43
$23.21
$4,106.37
$4,664.83
$615.96
$699.72
$4,722.33
$5,364.55
$23.21
$22.35
$4,664.83
$4,492.75
$699.72
$673.91
$5,364.55
$5,166.66
$14.92
$2,999.71
$449.96
$3,449.67
$15.07
$3,029.21
$454.38
$3,483.59
$0.01
$2.70
$0.41
$3.11
$8.56
$9.52
$10.49
$1,719.83
$1,914.39
$2,108.97
$257.97
$287.16
$316.35
$1,977.80
$2,201.55
$2,425.32
$0.11
$22.22
$3.33
$25.55
$5.45
$7.36
$1,095.43
$1,479.22
$164.31
$221.88
$1,259.74
$1,701.10
$6.72
$9.09
$1,350.26
$1,827.19
$202.54
$274.08
$1,552.80
$2,101.27
$8.02
$10.84
$1,611.96
$2,179.34
$241.79
$326.90
$1,853.75
$2,506.24
$12.59
$2,530.57
$379.59
$2,910.16
$14.54
$2,923.06
$438.46
$3,361.52
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$6.35
$1,275.52
$191.33
$1,466.85
$7.96
$1,599.17
$239.88
$1,839.05
$8.63
$1,735.19
$260.28
$1,995.47
$18.62
$3,742.27
$561.34
$4,303.61
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.68
$739.69
$110.95
$850.64
$5.44
$7.29
$9.74
$13.95
$17.91
$22.14
$34.98
$1,092.44
$1,465.47
$1,958.18
$2,804.17
$3,599.34
$4,450.06
$7,030.81
$163.87
$219.82
$293.73
$420.63
$539.90
$667.51
$1,054.62
$1,256.31
$1,685.29
$2,251.91
$3,224.80
$4,139.24
$5,117.57
$8,085.43
$2.08
$418.10
$62.72
$480.82
$0.74
$149.05
$22.36
$171.41
$4.21
$4.82
$5.64
$846.33
$967.82
$1,134.28
$126.95
$145.17
$170.14
$973.28
$1,112.99
$1,304.42
$1.49
$1.55
$1.93
$299.59
$311.74
$388.73
$44.94
$46.76
$58.31
$344.53
$358.50
$447.04
$0.54
$1.04
$108.43
$208.99
$16.26
$31.35
$124.69
$240.34
$1.14
$229.98
$34.50
$264.48
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.54
$4.98
$711.65
$1,001.73
$106.75
$150.26
$818.40
$1,151.99
$0.37
$0.78
$75.02
$156.82
$11.25
$23.52
$86.27
$180.34
$0.09
$0.09
$0.31
$0.09
SEFUPU
0.5%
$18.06
$18.06
$62.68
$18.06
TOTAL
$2.71
$2.71
$9.40
$2.71
INCREMENTO
15.0%
$20.77
$20.77
$72.08
$20.77
TOTAL
$4.08
$820.66
$123.10
$943.76
$0.17
$0.05
$35.11
$10.91
$5.27
$1.64
$40.38
$12.55
$0.21
$0.11
$0.06
$41.76
$23.05
$11.18
$6.26
$3.46
$1.68
$48.02
$26.51
$12.86
$0.18
$0.09
$0.04
$37.01
$18.32
$7.15
$5.55
$2.75
$1.07
$42.56
$21.07
$8.22
$0.19
$0.09
$0.04
$37.49
$18.45
$8.93
$5.62
$2.77
$1.34
$43.11
$21.22
$10.27
$0.17
$0.06
$0.03
$33.69
$12.00
$5.72
$5.05
$1.80
$0.86
$38.74
$13.80
$6.58
$0.04
$0.03
$8.85
$5.54
$1.33
$0.83
$10.18
$6.37
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.01
$0.03
$2.60
$5.72
$0.39
$0.86
$2.99
$6.58
$$0.01
$0.02
$0.03
$0.04
$0.06
$0.09
$0.86
$2.74
$4.48
$6.10
$7.04
$12.00
$18.30
$0.13
$0.41
$0.67
$0.92
$1.06
$1.80
$2.75
$0.99
$3.15
$5.15
$7.02
$8.10
$13.80
$21.05
ZONA : 2,3,5,6
INCISO
C O N C E P T O
3
3.01
3.01.01
3.01.01.009
009-C
DESMONTE
Captulo 3.01.01.002
Desmonte (inciso 3.01.01.002-H.01) :
a) Manglar
b) Selva o bosque
c) Monte de regiones ridas o semiridas
d) Monte de regiones desrticas, zonas cultivadas o de pastizales
009-C.01
009-D
CORTES
Captulo 3.01.01.003
009-D.02
009-D.03
UNIDAD
ha
ha
ha
ha
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1) En material A
2) En material B
3) En material C
e) En escalones :
1) En material A
2) En material B
3) En material C
f) En derrumbes :
1) En material A
2) En material B
3) En material C
m3
m3
m3
m3
m3
m3
m3
m3
m3
3.01.01 T E R R A C E R I A S
ENERO 2009
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-E
PRESTAMOS
Captulo 3.01.01.004
009-E.02
009-E.03
Excavaciones de prstamos :
a) Laterales (inciso 3.01.01.004-H.02) :
1) Dentro de faja de veinte (20) metros de ancho :
a) En material A
b) En material B
c) En material C
2) Dentro de faja de cuarenta (40) metros de ancho :
a) En material A
b) En material B
c) En material C
3) Dentro de faja de sesenta (60) metros de ancho :
a) En material A
b) En material B
c) En material C
4) Dentro de faja de ochenta (80) metros de ancho :
a) En material A
b) En material B
c) En material C
5) Dentro de faja de cien (100) metros de ancho :
a) En material A
b) En material B
c) En material C
b) De banco (inciso 3.01.01.004-H.03) :
1) En material A
2) En material B
3) En material C
UNIDAD
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
009-F
TERRAPLENES
Captulo 3.01.01.005
009-F.02
Compactacin :
a) Del terreno natural en el rea de desplante de los terraplenes (inciso
3.01.01.005-H.01) :
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
b) De la cama de los cortes en que no se haya ordenado excavacin
adicional
(inciso 3.01.01.005-H.01):
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
Recompactacin :
a) Escarificado, disgregado, acamellonado por alas de la capa
superior de la subrasante
existente en cortes y terraplenes construidos con anterioridad;
y su posterior tendido
1) Para noventa por ciento (90%) AASHTO ESTANDAR
2) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
3) Para cien por ciento (100%) AASHTO ESTANDAR
3.01.01 T E R R A C E R I A S
ENERO 2009
ZONA : 2,3,5,6
m3
m3
m3
m3
m3
m3
009-F.03
INCISO
009-F.04
m3
m3
m3
C O N C E P T O
UNIDAD
m3
m3
m3
Formacin y Compactacin :
a) De terraplenes adicionados con sus cuas de sobreancho (inciso
3.01.01.005-H.03):
2) Para noventa por ciento (90%) AASHTO ESTANDAR
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
b) De la capa superior de los terraplenes, adicionados con sus
cuas de sobreancho cuya
inferior por
fue ciento
construida
material ESTANDAR
no compactable (inciso
2) parte
Para noventa
(90%)conAASHTO
3.01.01.005-H.03)
:
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
c) De terraplenes de relleno para formar la subrasante en los
cortes en que se haya
ordenado
excavacin
adicional
(inciso
3.01.01.005-H.03)
2) Para noventa
por ciento
(90%)
AASHTO
ESTANDAR:
3) Para noventa y cinco por ciento (95%) AASHTO ESTANDAR
4) Para cien por ciento (100%) AASHTO ESTANDAR
e) De ampliacin de la corona adicionada con sus cuas de
sobreancho, en terraplenes
existentes (inciso 3.01.01.005-H.04) :
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
009-F.05
m3
009-F.06
m3
009-F.07
ENERO 2009
3.01.01 T E R R A C E R I A S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-F.08
009-G
REAFINAMIENTO
Captulo 3.01.01.006
009-G.02
009-H
CANALES
m3
m3
m3
m3
m3
m3
m3
m3
m3
UNIDAD
m3
km
Captulo 3.01.01.007
009-H.02
009-H.03
009-H.04
ENERO 2009
3.01.01 T E R R A C E R I A S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
009-H.05
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3-m
UNIDAD
h
h
h
h
h
009-I
009-I.02
h
h
m3-Est
m3
m3-Hm
m3
m3-Hm
m3
m3-km
m3-km
ZONA : 2,3,5,6
INCISO
C O N C E P T O
3
3.01
3.01.03
3.01.03.086
086-C
REVESTIMIENTOS
Captulo 3.01.03.072
UNIDAD
086-C.02
086-C.03
m3
m3
m3
m3
086-C.05
m3
086-C.06
m3
m3
m3
m3
m3
m3
m3
086-C.07
m3
086-C.08
m3
086-C.09
m3
086-C.10
m3
086-D
086-D.02
C O N C E P T O
UNIDAD
m3
m3
m3
086-D.04
086-D.05
086-D.06
086-E
SUB-BASES Y BASES
Captulo 3.01.03.074
086-E.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
086-E.03
C O N C E P T O
m3
m3
m3
m3
UNIDAD
AASHTO
086-E.04
086-F
086-F.02
086-F.03
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
C O N C E P T O
UNIDAD
m3
m3
m3
la nmero ocho(8),
para producir material 2 y 3-B
086-F.04
C O N C E P T O
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
UNIDAD
m3
m3
m3
m3
m3
m3
m3
086-F.07
m3
086-G
MATERIALES ASFALTICOS
Captulo 3.01.03.076
086-G.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
kg
086-G.03
INCISO
C O N C E P T O
kg
lt
UNIDAD
086-G.04
086-G.05
kg
lt
lt
lt
lt
lt
lt
lt
lt
086-H
ESTABILIZACIONES
Captulo 3.01.03.077
086-H.04
086-I
RIEGO DE IMPREGNACION
Captulo 3.01.03.078
Barrido de la superficie por tratar (inciso 078-H.01)
086-I.02
Ha
086-J
086-J.02
086-J.03
Operaciones de tendido, planchado, rastreo y remocin del material excedente (inciso 079-H.02):
a) Para material ptreo Nm. 1
m3
b) Para material ptreo Nm. 2
m3
c) Para material ptreo 3-A
m3
d) Para material ptreo 3-B
m3
e) Para material ptreo 3-E
m3
086-K
Ha
ENERO 2009
3.01.03 P A V I M E N T O S
ZONA : 2,3,5,6
INCISO
C O N C E P T O
086-K.02
086-K.05
UNIDAD
m3
m3
km
km
086-L
086-L.02
086-M
RIEGO DE SELLO
Captulo 3.01.03.082
086-M.02
086-M.03
086-P
086-P.02
m3
m3-km
086-P.03
m3-km
086-P.04
Ha
ton
b) Kilmetros subsecuentes
2) Por volumen; para asfaltos rebajados :
a) Primer kilmetro
b) Kilmetros subsecuentes
c) Del almacenamiento al lugar de utilizacin, medidos en los vehculos
de transporte
o en los
envases:
a) Primer
kilmetro
b) Kilmetros subsecuentes
ton-km
m3
m3-km
m3
m3-km
ZONA : 2,3,5,6
INCISO
C O N C E P T O
Hoja No. 1 de 11
UNIDAD
3
3.01
3.01.02
3.01.02.047
047-C
047-C.02
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
ENERO 2009
INCISO
C O N C E P T O
m3
m3
m3
Hoja No. 2 de 11
UNIDAD
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3-m
b) A mquina
047-C.05
047-C.06
m3-m
l
l
h
h
h
h
h
h
h
047-D
RELLENOS
Captulo 3.01.02.023
047-D.02
ENERO 2009
INCISO
C O N C E P T O
047-E
Material para drenes, que cubran las caras posteriores de muros (inciso
3.01.02.023-H.02) :
a) Con piedra de pepena
MAMPOSTERIAS
Captulo 3.01.02.024
m3
m3
m3
m3
Hoja No. 3 de 11
UNIDAD
m3
m3
m3
m3
m3
047-E.02
047-E.03
047-E.04
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
047-E.05
Bonificacin para mamposteras a alturas mayores de cuatro (4) metros (inciso 3.01.02.024-H.04)
m3-m
047-E.06
Kg.
047-E.07
m2
m2
047-E.08
047-E.09
m
m
m2
047-E.10
m2
ENERO 2009
INCISO
C O N C E P T O
UNIDAD
047-E.11
m2
047-F
ZAMPEADOS
Captulo 3.01.02.025
Hoja No. 4 de 11
047-F.02
m3
m3
m3
047-F.03
047-F.04
m3
047-F.06
kg
047-G
CONCRETO HIDRAULICO
Captulo 3.01.02.026
047-G.02
m3
m3
m3
m3
2)
3)
4)
5)
6)
7)
8)
m3
m3
m3
m3
m3
m3
m3
m3
ENERO 2009
INCISO
C O N C E P T O
Hoja No. 5 de 11
UNIDAD
INCISO
C O N C E P T O
UNIDAD
047-G.04
047-G.05
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
dm2
dm2
m3-conc
m3-conc
m3-conc-m
047-G.06
C O N C E P T O
m2
Hoja No. 6 de 11
UNIDAD
047-G.10
Concreto hidrulico, sin incluir cimbra, colado bajo agua (inciso 3.01.02.026-H.09) :
a) Simple de f'c = 100 kg/cm2
m3
b) Simple de f'c = 150 kg/cm2
m3
c) Simple de f'c = 200 kg/cm2
m3
047-H
047-H.02
047-K
047-K.02
kg
kg
3)
4)
5)
6)
ENERO 2009
INCISO
7) De 150 cm de dimetro :
a) Calibre 10 con peso de 160.0 kg/m
b) Calibre 8 con peso de 194.2 kg/m
m
m
m
m
m
m
m
m
m
m
m
m
Hoja No. 7 de 11
UNIDAD
m
m
047-K.03
Tubo de seccin circular con doble capa de cemento asfltico, desarmable, intercambiable :
1) De 45 cm de dimetro :
a) Calibre 14 con peso de 34.2 kg/m
m
2) De 60 cm de dimetro :
a) Calibre 14 con peso de 44.6 kg/m
m
b) Calibre 12 con peso de 59.5 kg/m
m
3) De 75 cm de dimetro :
a) Calibre 14 con peso de 55.1 kg/m
m
b) Calibre 12 con peso de 71.4 kg/m
m
4) De 90 cm de dimetro :
a) Calibre 14 con peso de 65.5 kg/m
m
b) Calibre 12 con peso de 86.3 kg/m
m
c) Calibre 10 con peso de 107.1 kg/m
m
5) De 105 cm de dimetro :
a) Calibre 12 con peso de 99.7 kg/m
m
b) Calibre 10 con peso de 125.0 kg/m
m
6) De 120 cm de dimetro :
a) Calibre 12 con peso de 114.6 kg/m
m
b) Calibre 10 con peso de 142.8 kg/m
m
c) Calibre 8 con peso de 169.6 kg/m
m
7) De 150 cm de dimetro :
a) Calibre 10 con peso de 177.1 kg/m
m
b) Calibre 8 con peso de 211.3 kg/m
m
047-K.04
1)
2)
3)
4)
5)
6)
7)
8)
9)
(cm)
76
91
107
122
152
152
152
183
183
(cm)
50
57
66
75
93
93
93
112
112
14
14
12
12
12
10
8
10
8
(kg)
42.1
49.8
77.4
87.8
107.9
137.6
166.7
164.4
199.4
m
m
m
m
m
m
m
m
m
047-K.05
C O N C E P T O
Hoja No. 8 de 11
UNIDAD
047-K.06
Lavaderos de lmina de acero corrugada y galvanizada de seccin semicircular, sin incluir fletes :
a) Tipo armable :
1) De 60 cm de dimetro :
a) Calibre 14 con peso de 23 kg/m
m
2) De 75 cm de dimetro :
a) Calibre 14 con peso de 26 kg/m
m
3) De 90 cm de dimetro :
a) Calibre 14 con peso de 31 kg/m
m
047-L
047-L.02
047-N
PILOTES DE MADERA
Captulo 3.01.02.033
047-N.04
047-N.05
Parte del pilote hincado que sobresalga del terreno (inciso 3.01.02.033-H.03):
047-O
PILOTES PRECOLADOS
Captulo 3.01.02.034
047-O.03
047-O.04
Parte del pilote hincado que sobresalga del terreno (inciso 3.01.02.033-H.03)
1) De longitud hasta de doce (12) metros
m
2) De longitud mayor de doce (12) metros hasta dieciseis (16) metros
m
3) De longitud mayor de dieciseis (16) metros hasta veintidos (22) metros m
047-O.07
Tubera para chiflones, cuando no formen parte integral del pilote (inciso
3.01.02.034-H.06) :
a) De fierro :
1) De 2.54 cm de dimetro
2) De 5.08 cm de dimetro
b) De lmina galvanizada :
1) De 5.08 cm de dimetro
ENERO 2009
INCISO
C O N C E P T O
047-S
047-S.08
m
m
m
Hoja No. 9 de 11
UNIDAD
m3
m3
m3-m
m3-m
047-T
ESTRUCTURAS DE ACERO
Captulo 3.01.02.039
047-T.02
047-W
047-W.02
kg
kg
kg
kg
m
pza
m2
m2
m2
m2
m2
m2
m2
m2
047-Y
TRABAJOS DIVERSOS
Captulo 3.01.02.044
3.01.02 PUENTES Y OBRAS DE DRENAJE
ENERO 2009
ZONA : 2,3,5,6
INCISO
C O N C E P T O
Hoja No. 10 de 11
UNIDAD
2) De 50 cm de longitud
EP Placas de apoyo :
a) De neopreno
b) De tefln
pza
dm3
dm3
047-Z
047-Z.01
047-Z.02
047-Z.03
ENERO 2009
m3
m3-Est
m3
m3
m3-km
m3
m3
m3-km
m3
m3
m3-km
m3
m3
m3-km
m3-km
m3-km
Hoja No. 11 de 11
INCISO
C O N C E P T O
UNIDAD
ton-km
Hoja No.1 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
24,967.54
9,843.17
2,851.23
$3,245.78
$1,279.61
$370.66
$28,213.32
$11,122.78
$3,221.89
$282.13
$111.23
$32.22
$28,495.45
$11,234.01
$3,254.11
$2,279.64
$898.72
$260.33
$30,775.09
$12,132.73
$3,514.44
8.17
$1.06
$9.23
$0.09
$9.32
$0.75
$10.07
8.17
$1.06
$9.23
$0.09
$9.32
$0.75
$10.07
18.65
25.12
114.97
$2.42
$3.27
$14.95
$21.07
$28.39
$129.92
$0.21
$0.28
$1.30
$21.28
$28.67
$131.22
$1.70
$2.29
$10.50
$22.98
$30.96
$141.72
29.50
33.74
128.55
$3.84
$4.39
$16.71
$33.34
$38.13
$145.26
$0.33
$0.38
$1.45
$33.67
$38.51
$146.71
$2.69
$3.08
$11.74
$36.36
$41.59
$158.45
29.49
33.74
128.55
$3.83
$4.39
$16.71
$33.32
$38.13
$145.26
$0.33
$0.38
$1.45
$33.65
$38.51
$146.71
$2.69
$3.08
$11.74
$36.34
$41.59
$158.45
24.86
29.43
142.57
$3.23
$3.83
$18.53
$28.09
$33.26
$161.10
$0.28
$0.33
$1.61
$28.37
$33.59
$162.71
$2.27
$2.69
$13.02
$30.64
$36.28
$175.73
10.90
13.59
128.48
$1.42
$1.77
$16.70
$12.32
$15.36
$145.18
$0.12
$0.15
$1.45
$12.44
$15.51
$146.63
$1.00
$1.24
$11.73
$13.44
$16.75
$158.36
18.64
25.12
114.97
$2.42
$3.27
$14.95
$21.06
$28.39
$129.92
$0.21
$0.28
$1.30
$21.27
$28.67
$131.22
$1.70
$2.29
$10.50
$22.97
$30.96
$141.72
Hoja No. 2 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
17.94
$2.33
$20.27
$0.20
$20.47
$1.64
$22.11
17.08
23.33
$2.22
$3.03
$19.30
$26.36
$0.19
$0.26
$19.49
$26.62
$1.56
$2.13
$21.05
$28.75
18.49
24.74
$2.40
$3.22
$20.89
$27.96
$0.21
$0.28
$21.10
$28.24
$1.69
$2.26
$22.79
$30.50
19.90
26.14
$2.59
$3.40
$22.49
$29.54
$0.22
$0.30
$22.71
$29.84
$1.82
$2.39
$24.53
$32.23
21.29
27.55
$2.77
$3.58
$24.06
$31.13
$0.24
$0.31
$24.30
$31.44
$1.94
$2.52
$26.24
$33.96
22.70
28.95
$2.95
$3.76
$25.65
$32.71
$0.26
$0.33
$25.91
$33.04
$2.07
$2.64
$27.98
$35.68
17.94
20.88
102.06
$2.33
$2.71
$13.27
$20.27
$23.59
$115.33
$0.20
$0.24
$1.15
$20.47
$23.83
$116.48
$1.64
$1.91
$9.32
$22.11
$25.74
$125.80
5.70
7.98
11.42
$0.74
$1.04
$1.48
$6.44
$9.02
$12.90
$0.06
$0.09
$0.13
$6.50
$9.11
$13.03
$0.52
$0.73
$1.04
$7.02
$9.84
$14.07
11.47
13.75
17.18
$1.49
$1.79
$2.23
$12.96
$15.54
$19.41
$0.13
$0.16
$0.19
$13.09
$15.70
$19.60
$1.05
$1.26
$1.57
$14.14
$16.96
$21.17
37.15
39.48
45.41
$4.83
$5.13
$5.90
$41.98
$44.61
$51.31
$0.42
$0.45
$0.51
$42.40
$45.06
$51.82
$3.39
$3.60
$4.15
$45.79
$48.66
$55.97
Hoja No. 3 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
11.48
13.75
17.18
$1.49
$1.79
$2.23
$12.97
$15.54
$19.41
$0.13
$0.16
$0.19
$13.10
$15.70
$19.60
$1.05
$1.26
$1.57
$14.15
$16.96
$21.17
10.54
12.82
16.25
$1.37
$1.67
$2.11
$11.91
$14.49
$18.36
$0.12
$0.14
$0.18
$12.03
$14.63
$18.54
$0.96
$1.17
$1.48
$12.99
$15.80
$20.02
10.54
12.82
16.25
$1.37
$1.67
$2.11
$11.91
$14.49
$18.36
$0.12
$0.14
$0.18
$12.03
$14.63
$18.54
$0.96
$1.17
$1.48
$12.99
$15.80
$20.02
26.98
29.31
35.25
$3.51
$3.81
$4.58
$30.49
$33.12
$39.83
$0.30
$0.33
$0.40
$30.79
$33.45
$40.23
$2.46
$2.68
$3.22
$33.25
$36.13
$43.45
19.10
21.38
24.80
$2.48
$2.78
$3.22
$21.58
$24.16
$28.02
$0.22
$0.24
$0.28
$21.80
$24.40
$28.30
$1.74
$1.95
$2.26
$23.54
$26.35
$30.56
26.98
29.31
35.25
$3.51
$3.81
$4.58
$30.49
$33.12
$39.83
$0.30
$0.33
$0.40
$30.79
$33.45
$40.23
$2.46
$2.68
$3.22
$33.25
$36.13
$43.45
19.12
21.37
24.80
$2.49
$2.78
$3.22
$21.61
$24.15
$28.02
$0.22
$0.24
$0.28
$21.83
$24.39
$28.30
$1.75
$1.95
$2.26
$23.58
$26.34
$30.56
4.55
$0.59
$5.14
$0.05
$5.19
$0.42
$5.61
19.18
$2.49
$21.67
$0.22
$21.89
$1.75
$23.64
29.31
35.25
$3.81
$4.58
$33.12
$39.83
$0.33
$0.40
$33.45
$40.23
$2.68
$3.22
$36.13
$43.45
29.31
$3.81
$33.12
$0.33
$33.45
$2.68
$36.13
35.25
$4.58
$39.83
$0.40
$40.23
$3.22
$43.45
29.31
35.25
$3.81
$4.58
$33.12
$39.83
$0.33
$0.40
$33.45
$40.23
$2.68
$3.22
$36.13
$43.45
al seleccionado :
Hoja No. 4 de 5
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
23.16
$3.01
$26.17
$0.26
$26.43
$2.11
$28.54
5,456.62
$709.36
$6,165.98
$61.66
$6,227.64
$498.21
$6,725.85
65.82
106.28
180.70
$8.56
$13.82
$23.49
$74.38
$120.10
$204.19
$0.74
$1.20
$2.04
$75.12
$121.30
$206.23
$6.01
$9.70
$16.50
$81.13
$131.00
$222.73
98.22
123.04
207.65
$12.77
$16.00
$26.99
$110.99
$139.04
$234.64
$1.11
$1.39
$2.35
$112.10
$140.43
$236.99
$8.97
$11.23
$18.96
$121.07
$151.66
$255.95
35.15
72.37
143.59
$4.57
$9.41
$18.67
$39.72
$81.78
$162.26
$0.40
$0.82
$1.62
$40.12
$82.60
$163.88
$3.21
$6.61
$13.11
$43.33
$89.21
$176.99
52.73
86.85
143.59
$6.85
$11.29
$18.67
$59.58
$98.14
$162.26
$0.60
$0.98
$1.62
$60.18
$99.12
$163.88
$4.81
$7.93
$13.11
$64.99
$107.05
$176.99
20.35
27.21
$2.65
$3.54
$23.00
$30.75
$0.23
$0.31
$23.23
$31.06
$1.86
$2.48
$25.09
$33.54
19.91
38.10
$2.59
$4.95
$22.50
$43.05
$0.23
$0.43
$22.73
$43.48
$1.82
$3.48
$24.55
$46.96
27.80
44.28
$3.61
$5.76
$31.41
$50.04
$0.31
$0.50
$31.72
$50.54
$2.54
$4.04
$34.26
$54.58
1.87
$0.24
$2.11
$0.02
$2.13
$0.17
$2.30
Hoja No. 5 de 5
COSTO
DIRECTO
$
40.01
43.86
43.68
49.34
51.48
INDIRECTOS SUMA
PARCIAL
13%
$5.20
$5.70
$5.68
$6.41
$6.69
$45.21
$49.56
$49.36
$55.75
$58.17
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.45
$0.50
$0.49
$0.56
$0.58
$45.66
$50.06
$49.85
$56.31
$58.75
UTILIDAD
SUMA
PARCIAL
8%
$3.65
$4.00
$3.99
$4.50
$4.70
$49.31
$54.06
$53.84
$60.81
$63.45
1.41
$0.18
$1.59
$0.02
$1.61
$0.13
$1.74
7.04
2.93
$0.92
$0.38
$7.96
$3.31
$0.08
$0.03
$8.04
$3.34
$0.64
$0.27
$8.68
$3.61
18.74
2.04
$2.44
$0.27
$21.18
$2.31
$0.21
$0.02
$21.39
$2.33
$1.71
$0.19
$23.10
$2.52
10.48
5.53
5.35
$1.36
$0.72
$0.70
$11.84
$6.25
$6.05
$0.12
$0.06
$0.06
$11.96
$6.31
$6.11
$0.96
$0.50
$0.49
$12.92
$6.81
$6.60
Hoja No. 1 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
8.17
10.30
$1.06
$1.34
$9.23
$11.64
$0.09
$0.12
$9.32
$11.76
$0.75
$0.94
$10.07
$12.70
56.77
62.96
$7.38
$8.18
$64.15
$71.14
$0.64
$0.71
$64.79
$71.85
$5.18
$5.75
$69.97
$77.60
16.80
20.88
$2.18
$2.71
$18.98
$23.59
$0.19
$0.24
$19.17
$23.83
$1.53
$1.91
$20.70
$25.74
8.17
10.30
87.84
$1.06
$1.34
$11.42
$9.23
$11.64
$99.26
$0.09
$0.12
$0.99
$9.32
$11.76
$100.25
$0.75
$0.94
$8.02
$10.07
$12.70
$108.27
20.54
$2.67
$23.21
$0.23
$23.44
$1.88
$25.32
25.82
1.79
$3.36
$0.23
$29.18
$2.02
$0.29
$0.02
$29.47
$2.04
$2.36
$0.16
$31.83
$2.20
14.16
$1.84
$16.00
$0.16
$16.16
$1.29
$17.45
18.21
$2.37
$20.58
$0.21
$20.79
$1.66
$22.45
8.31
$1.08
$9.39
$0.09
$9.48
$0.76
$10.24
6.11
$0.79
$6.90
$0.07
$6.97
$0.56
$7.53
Hoja No. 2 de 7
COSTO
DIRECTO
$
17.94
20.88
102.07
INDIRECTOS SUMA
PARCIAL
13%
$2.33
$2.71
$13.27
$20.27
$23.59
$115.34
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.20
$0.24
$1.15
$20.47
$23.83
$116.49
UTILIDAD
SUMA
PARCIAL
8%
$1.64
$1.91
$9.32
$22.11
$25.74
$125.81
24.43
28.10
$3.18
$3.65
$27.61
$31.75
$0.28
$0.32
$27.89
$32.07
$2.23
$2.57
$30.12
$34.64
28.40
3.38
$3.69
$0.44
$32.09
$3.82
$0.32
$0.04
$32.41
$3.86
$2.59
$0.31
$35.00
$4.17
32.16
3.74
$4.18
$0.49
$36.34
$4.23
$0.36
$0.04
$36.70
$4.27
$2.94
$0.34
$39.64
$4.61
152.29
137.40
80.31
$19.80
$17.86
$10.44
$172.09
$155.26
$90.75
$1.72
$1.55
$0.91
$173.81
$156.81
$91.66
$13.90
$12.54
$7.33
$187.71
$169.35
$98.99
154.52
142.86
85.78
$20.09
$18.57
$11.15
$174.61
$161.43
$96.93
$1.75
$1.61
$0.97
$176.36
$163.04
$97.90
$14.11
$13.04
$7.83
$190.47
$176.08
$105.73
36.37
$4.73
$41.10
$0.41
$41.51
$3.32
$44.83
42.72
$5.55
$48.27
$0.48
$48.75
$3.90
$52.65
41.17
$5.35
$46.52
$0.47
$46.99
$3.76
$50.75
47.52
$6.18
$53.70
$0.54
$54.24
$4.34
$58.58
43.88
$5.70
$49.58
$0.50
$50.08
$4.01
$54.09
50.23
$6.53
$56.76
$0.57
$57.33
$4.59
$61.92
39.43
$5.13
$44.56
$0.45
$45.01
$3.60
$48.61
46.23
$6.01
$52.24
$0.52
$52.76
$4.22
$56.98
44.72
$5.81
$50.53
$0.51
$51.04
$4.08
$55.12
51.52
$6.70
$58.22
$0.58
$58.80
$4.70
$63.50
46.93
$6.10
$53.03
$0.53
$53.56
$4.28
$57.84
53.73
$6.98
$60.71
$0.61
$61.32
$4.91
$66.23
Hoja No. 3 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
51.59
57.94
$6.71
$7.53
$58.30
$65.47
$0.58
$0.65
$58.88
$66.12
$4.71
$5.29
$63.59
$71.41
56.39
62.73
$7.33
$8.15
$63.72
$70.88
$0.64
$0.71
$64.36
$71.59
$5.15
$5.73
$69.51
$77.32
59.10
65.45
$7.68
$8.51
$66.78
$73.96
$0.67
$0.74
$67.45
$74.70
$5.40
$5.98
$72.85
$80.68
54.65
61.45
$7.10
$7.99
$61.75
$69.44
$0.62
$0.69
$62.37
$70.13
$4.99
$5.61
$67.36
$75.74
59.94
66.74
$7.79
$8.68
$67.73
$75.42
$0.68
$0.75
$68.41
$76.17
$5.47
$6.09
$73.88
$82.26
62.14
68.94
$8.08
$8.96
$70.22
$77.90
$0.70
$0.78
$70.92
$78.68
$5.67
$6.29
$76.59
$84.97
26.75
$3.48
$30.23
$0.30
$30.53
$2.44
$32.97
17.94
20.88
102.07
$2.33
$2.71
$13.27
$20.27
$23.59
$115.34
$0.20
$0.24
$1.15
$20.47
$23.83
$116.49
$1.64
$1.91
$9.32
$22.11
$25.74
$125.81
34.73
40.75
52.77
57.61
$4.51
$5.30
$6.86
$7.49
$39.24
$46.05
$59.63
$65.10
$0.39
$0.46
$0.60
$0.65
$39.63
$46.51
$60.23
$65.75
$3.17
$3.72
$4.82
$5.26
$42.80
$50.23
$65.05
$71.01
50.71
64.98
$6.59
$8.45
$57.30
$73.43
$0.57
$0.73
$57.87
$74.16
$4.63
$5.93
$62.50
$80.09
48.43
$6.30
$54.73
$0.55
$55.28
$4.42
$59.70
Hoja No. 4 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
35.45
$4.61
$40.06
$0.40
$40.46
$3.24
$43.70
41.61
$5.41
$47.02
$0.47
$47.49
$3.80
$51.29
53.93
$7.01
$60.94
$0.61
$61.55
$4.92
$66.47
47.04
5.27
$6.12
$0.69
$53.16
$5.96
$0.53
$0.06
$53.69
$6.02
$4.30
$0.48
$57.99
$6.50
56.25
6.63
$7.31
$0.86
$63.56
$7.49
$0.64
$0.07
$64.20
$7.56
$5.14
$0.60
$69.34
$8.16
72.04
7.15
$9.37
$0.93
$81.41
$8.08
$0.81
$0.08
$82.22
$8.16
$6.58
$0.65
$88.80
$8.81
100.09
9.07
$13.01
$1.18
$113.10
$10.25
$1.13
$0.10
$114.23
$10.35
$9.14
$0.83
$123.37
$11.18
83.46
7.94
$10.85
$1.03
$94.31
$8.97
$0.94
$0.09
$95.25
$9.06
$7.62
$0.72
$102.87
$9.78
103.52
9.19
$13.46
$1.19
$116.98
$10.38
$1.17
$0.10
$118.15
$10.48
$9.45
$0.84
$127.60
$11.32
81.88
7.96
$10.64
$1.03
$92.52
$8.99
$0.93
$0.09
$93.45
$9.08
$7.48
$0.73
$100.93
$9.81
47.05
6.34
$6.12
$0.82
$53.17
$7.16
$0.53
$0.07
$53.70
$7.23
$4.30
$0.58
$58.00
$7.81
56.26
8.21
$7.31
$1.07
$63.57
$9.28
$0.64
$0.09
$64.21
$9.37
$5.14
$0.75
$69.35
$10.12
84.68
8.71
$11.01
$1.13
$95.69
$9.84
$0.96
$0.10
$96.65
$9.94
$7.73
$0.80
$104.38
$10.74
160.00
178.16
226.92
$20.80
$23.16
$29.50
$180.80
$201.32
$256.42
$1.81
$2.01
$2.56
$182.61
$203.33
$258.98
$14.61
$16.27
$20.72
$197.22
$219.60
$279.70
246.09
263.73
253.50
$31.99
$34.28
$32.96
$278.08
$298.01
$286.46
$2.78
$2.98
$2.86
$280.86
$300.99
$289.32
$22.47
$24.08
$23.15
$303.33
$325.07
$312.47
Hoja No. 5 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
167.04
$21.72
$188.76
$1.89
$190.65
$15.25
$205.90
182.56
$23.73
$206.29
$2.06
$208.35
$16.67
$225.02
232.58
$30.24
$262.82
$2.63
$265.45
$21.24
$286.69
149.58
$19.45
$169.03
$1.69
$170.72
$13.66
$184.38
167.74
217.32
248.67
$21.81
$28.25
$32.33
$189.55
$245.57
$281.00
$1.90
$2.46
$2.81
$191.45
$248.03
$283.81
$15.32
$19.84
$22.70
$206.77
$267.87
$306.51
234.75
252.85
243.07
$30.52
$32.87
$31.60
$265.27
$285.72
$274.67
$2.65
$2.86
$2.75
$267.92
$288.58
$277.42
$21.43
$23.09
$22.19
$289.35
$311.67
$299.61
156.62
$20.36
$176.98
$1.77
$178.75
$14.30
$193.05
172.14
$22.38
$194.52
$1.95
$196.47
$15.72
$212.19
221.36
$28.78
$250.14
$2.50
$252.64
$20.21
$272.85
91.27
109.73
159.30
190.66
$11.87
$14.26
$20.71
$24.79
$103.14
$123.99
$180.01
$215.45
$1.03
$1.24
$1.80
$2.15
$104.17
$125.23
$181.81
$217.60
$8.33
$10.02
$14.54
$17.41
$112.50
$135.25
$196.35
$235.01
177.65
194.83
185.06
$23.09
$25.33
$24.06
$200.74
$220.16
$209.12
$2.01
$2.20
$2.09
$202.75
$222.36
$211.21
$16.22
$17.79
$16.90
$218.97
$240.15
$228.11
98.61
$12.82
$111.43
$1.11
$112.54
$9.00
$121.54
114.13
$14.84
$128.97
$1.29
$130.26
$10.42
$140.68
164.16
$21.34
$185.50
$1.86
$187.36
$14.99
$202.35
8.30
$1.08
$9.38
$0.09
$9.47
$0.76
$10.23
0.10
0.10
$0.01
$0.01
$0.11
$0.11
$$-
$0.11
$0.11
$0.01
$0.01
$0.12
$0.12
Hoja No. 6 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
0.50
0.17
$0.07
$0.02
$0.57
$0.19
$0.01
$-
$0.58
$0.19
$0.05
$0.02
$0.63
$0.21
0.44
0.44
$0.06
$0.06
$0.50
$0.50
$0.01
$0.01
$0.51
$0.51
$0.04
$0.04
$0.55
$0.55
0.44
$0.06
$0.50
$0.01
$0.51
$0.04
$0.55
0.44
$0.06
$0.50
$0.01
$0.51
$0.04
$0.55
0.44
$0.06
$0.50
$0.01
$0.51
$0.04
$0.55
0.33
$0.04
$0.37
$-
$0.37
$0.03
$0.40
0.33
$0.04
$0.37
$-
$0.37
$0.03
$0.40
2.19
1.56
$0.28
$0.20
$2.47
$1.76
$0.02
$0.02
$2.49
$1.78
$0.20
$0.14
$2.69
$1.92
1,681.56
$218.60
$1,900.16
$19.00
$1,919.16
$153.53
$2,072.69
1,681.56
$218.60
$1,900.16
$19.00
$1,919.16
$153.53
$2,072.69
$3.37
$7.59
$16.81
$22.15
$17.95
$29.31
$65.95
$146.12
$192.50
$155.99
$0.29
$0.66
$1.46
$1.93
$1.56
$29.60
$66.61
$147.58
$194.43
$157.55
$2.37
$5.33
$11.81
$15.55
$12.60
$31.97
$71.94
$159.39
$209.98
$170.15
nes(inciso 077-H.03):
e (inciso 079-H.02):
25.94
58.36
129.31
170.35
138.04
Hoja No. 7 de 7
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
129.18
133.65
$16.79
$17.37
$145.97
$151.02
$1.46
$1.51
$147.43
$152.53
$11.79
$12.20
$159.22
$164.73
1,561.96
3,123.93
$203.05
$406.11
$1,765.01
$3,530.04
$17.65
$35.30
$1,782.66
$3,565.34
$142.61
$285.23
$1,925.27
$3,850.57
304.22
320.23
$39.55
$41.63
$343.77
$361.86
$3.44
$3.62
$347.21
$365.48
$27.78
$29.24
$374.99
$394.72
1,681.56
$218.60
$1,900.16
$19.00
$1,919.16
$153.53
$2,072.69
129.31
$16.81
$146.12
$1.46
$147.58
$11.81
$159.39
4.02
4.02
$0.52
$0.52
$4.54
$4.54
$0.05
$0.05
$4.59
$4.59
$0.37
$0.37
$4.96
$4.96
4.11
$0.53
$4.64
$0.05
$4.69
$0.38
$5.07
12.17
4.15
$1.58
$0.54
$13.75
$4.69
$0.14
$0.05
$13.89
$4.74
$1.11
$0.38
$15.00
$5.12
Hoja No. 1 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
62.55
103.38
179.78
$8.13
$13.44
$23.37
$70.68
$116.82
$203.15
$0.71
$1.17
$2.03
$71.39
$117.99
$205.18
$5.71
$9.44
$16.41
$77.10
$127.43
$221.59
14.95
28.56
123.69
$1.94
$3.71
$16.08
$16.89
$32.27
$139.77
$0.17
$0.32
$1.40
$17.06
$32.59
$141.17
$1.36
$2.61
$11.29
$18.42
$35.20
$152.46
98.22
123.05
220.23
$12.77
$16.00
$28.63
$110.99
$139.05
$248.86
$1.11
$1.39
$2.49
$112.10
$140.44
$251.35
$8.97
$11.24
$20.11
$121.07
$151.68
$271.46
19.92
38.09
127.06
$2.59
$4.95
$16.52
$22.51
$43.04
$143.58
$0.23
$0.43
$1.44
$22.74
$43.47
$145.02
$1.82
$3.48
$11.60
$24.56
$46.95
$156.62
27.80
44.42
$3.61
$5.77
$31.41
$50.19
$0.31
$0.50
$31.72
$50.69
$2.54
$4.06
$34.26
$54.75
35.15
72.37
143.59
$4.57
$9.41
$18.67
$39.72
$81.78
$162.26
$0.40
$0.82
$1.62
$40.12
$82.60
$163.88
$3.21
$6.61
$13.11
$43.33
$89.21
$176.99
14.98
28.56
123.69
$1.95
$3.71
$16.08
$16.93
$32.27
$139.77
$0.17
$0.32
$1.40
$17.10
$32.59
$141.17
$1.37
$2.61
$11.29
$18.47
$35.20
$152.46
53.51
103.38
179.78
$6.96
$13.44
$23.37
$60.47
$116.82
$203.15
$0.60
$1.17
$2.03
$61.07
$117.99
$205.18
$4.89
$9.44
$16.41
$65.96
$127.43
$221.59
Hoja No. 2 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
14.95
28.56
123.69
$1.94
$3.71
$16.08
$16.89
$32.27
$139.77
$0.17
$0.32
$1.40
$17.06
$32.59
$141.17
$1.36
$2.61
$11.29
$18.42
$35.20
$152.46
98.22
123.04
220.23
$12.77
$16.00
$28.63
$110.99
$139.04
$248.86
$1.11
$1.39
$2.49
$112.10
$140.43
$251.35
$8.97
$11.23
$20.11
$121.07
$151.66
$271.46
19.92
38.10
127.06
$2.59
$4.95
$16.52
$22.51
$43.05
$143.58
$0.23
$0.43
$1.44
$22.74
$43.48
$145.02
$1.82
$3.48
$11.60
$24.56
$46.96
$156.62
27.80
44.28
$3.61
$5.76
$31.41
$50.04
$0.31
$0.50
$31.72
$50.54
$2.54
$4.04
$34.26
$54.58
26.36
54.28
143.59
$3.43
$7.06
$18.67
$29.79
$61.34
$162.26
$0.30
$0.61
$1.62
$30.09
$61.95
$163.88
$2.41
$4.96
$13.11
$32.50
$66.91
$176.99
14.95
28.56
123.69
$1.94
$3.71
$16.08
$16.89
$32.27
$139.77
$0.17
$0.32
$1.40
$17.06
$32.59
$141.17
$1.36
$2.61
$11.29
$18.42
$35.20
$152.46
10.55
$1.37
$11.92
$0.12
$12.04
$0.96
$13.00
1.85
$0.24
$2.09
$0.02
$2.11
$0.17
$2.28
1.07
0.81
$0.14
$0.11
$1.21
$0.92
$0.01
$0.01
$1.22
$0.93
$0.10
$0.07
$1.32
$1.00
40.01
43.86
43.68
49.34
51.48
$5.20
$5.70
$5.68
$6.41
$6.69
$45.21
$49.56
$49.36
$55.75
$58.17
$0.45
$0.50
$0.49
$0.56
$0.58
$45.66
$50.06
$49.85
$56.31
$58.75
$3.65
$4.00
$3.99
$4.50
$4.70
$49.31
$54.06
$53.84
$60.81
$63.45
119.86
169.75
$15.58
$22.07
$135.44
$191.82
$1.35
$1.92
$136.79
$193.74
$10.94
$15.50
$147.73
$209.24
119.86
169.75
$15.58
$22.07
$135.44
$191.82
$1.35
$1.92
$136.79
$193.74
$10.94
$15.50
$147.73
$209.24
Hoja No. 3 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
57.31
61.19
$7.45
$7.95
$64.76
$69.14
$0.65
$0.69
$65.41
$69.83
$5.23
$5.59
$70.64
$75.42
61.19
66.36
$7.95
$8.63
$69.14
$74.99
$0.69
$0.75
$69.83
$75.74
$5.59
$6.06
$75.42
$81.80
185.48
$24.11
$209.59
$2.10
$211.69
$16.94
$228.63
871.17
794.78
835.31
$113.25
$103.32
$108.59
$984.42
$898.10
$943.90
$9.84
$8.98
$9.44
$994.26
$907.08
$953.34
$79.54
$72.57
$76.27
$1,073.80
$979.65
$1,029.61
705.16
603.32
$91.67
$78.43
$796.83
$681.75
$7.97
$6.82
$804.80
$688.57
$64.38
$55.09
$869.18
$743.66
634.23
532.39
$82.45
$69.21
$716.68
$601.60
$7.17
$6.02
$723.85
$607.62
$57.91
$48.61
$781.76
$656.23
671.86
570.02
$87.34
$74.10
$759.20
$644.12
$7.59
$6.44
$766.79
$650.56
$61.34
$52.04
$828.13
$702.60
377.43
306.50
344.13
$49.07
$39.85
$44.74
$426.50
$346.35
$388.87
$4.27
$3.46
$3.89
$430.77
$349.81
$392.76
$34.46
$27.98
$31.42
$465.23
$377.79
$424.18
87.01
$11.31
$98.32
$0.98
$99.30
$7.94
$107.24
2.09
$0.27
$2.36
$0.02
$2.38
$0.19
$2.57
40.54
23.90
$5.27
$3.11
$45.81
$27.01
$0.46
$0.27
$46.27
$27.28
$3.70
$2.18
$49.97
$29.46
65.27
$8.49
$73.76
$0.74
$74.50
$5.96
$80.46
55.90
$7.27
$63.17
$0.63
$63.80
$5.10
$68.90
124.54
$16.19
$140.73
$1.41
$142.14
$11.37
$153.51
Hoja No. 4 de 11
COSTO
DIRECTO
$
32.42
INDIRECTOS SUMA
PARCIAL
13%
$4.21
$36.63
FINANCIAMIEN SUMA
TO
PARCIAL
1%
$0.37
$37.00
UTILIDAD
SUMA
PARCIAL
8%
$2.96
$39.96
538.54
467.60
505.23
$70.01
$60.79
$65.68
$608.55
$528.39
$570.91
$6.09
$5.28
$5.71
$614.64
$533.67
$576.62
$49.17
$42.69
$46.13
$663.81
$576.36
$622.75
411.06
340.12
377.75
$53.44
$44.22
$49.11
$464.50
$384.34
$426.86
$4.65
$3.84
$4.27
$469.15
$388.18
$431.13
$37.53
$31.05
$34.49
$506.68
$419.23
$465.62
1,410.71
$183.39
$1,594.10
$15.94
$1,610.04
$128.80
$1,738.84
2.09
$0.27
$2.36
$0.02
$2.38
$0.19
$2.57
1,080.23
1,205.58
1,330.93
1,456.27
$140.43
$156.73
$173.02
$189.32
$1,220.66
$1,362.31
$1,503.95
$1,645.59
$12.21
$13.62
$15.04
$16.46
$1,232.87
$1,375.93
$1,518.99
$1,662.05
$98.63
$110.07
$121.52
$132.96
$1,331.50
$1,486.00
$1,640.51
$1,795.01
1,134.91
1,260.26
1,385.60
1,510.95
1,636.30
$147.54
$163.83
$180.13
$196.42
$212.72
$1,282.45
$1,424.09
$1,565.73
$1,707.37
$1,849.02
$12.82
$14.24
$15.66
$17.07
$18.49
$1,295.27
$1,438.33
$1,581.39
$1,724.44
$1,867.51
$103.62
$115.07
$126.51
$137.96
$149.40
$1,398.89
$1,553.40
$1,707.90
$1,862.40
$2,016.91
1,210.97
1,336.31
1,461.66
1,587.01
1,712.36
1,837.70
1,963.05
2,088.40
$157.43
$173.72
$190.02
$206.31
$222.61
$238.90
$255.20
$271.49
$1,368.40
$1,510.03
$1,651.68
$1,793.32
$1,934.97
$2,076.60
$2,218.25
$2,359.89
$13.68
$15.10
$16.52
$17.93
$19.35
$20.77
$22.18
$23.60
$1,382.08
$1,525.13
$1,668.20
$1,811.25
$1,954.32
$2,097.37
$2,240.43
$2,383.49
$110.57
$122.01
$133.46
$144.90
$156.35
$167.79
$179.23
$190.68
$1,492.65
$1,647.14
$1,801.66
$1,956.15
$2,110.67
$2,265.16
$2,419.66
$2,574.17
Hoja No. 5 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
FINANCIAMIEN SUMA
TO
PARCIAL
UTILIDAD
SUMA
PARCIAL
COSTO
DIRECTO
$
13%
SUMA
PARCIAL
1%
SUMA
PARCIAL
8%
SUMA
PARCIAL
1,135.09
1,260.44
1,385.78
1,511.13
$147.56
$163.86
$180.15
$196.45
$1,282.65
$1,424.30
$1,565.93
$1,707.58
$12.83
$14.24
$15.66
$17.08
$1,295.48
$1,438.54
$1,581.59
$1,724.66
$103.64
$115.08
$126.53
$137.97
$1,399.12
$1,553.62
$1,708.12
$1,862.63
1,503.16
1,628.51
1,753.85
1,879.20
$195.41
$211.71
$228.00
$244.30
$1,698.57
$1,840.22
$1,981.85
$2,123.50
$16.99
$18.40
$19.82
$21.24
$1,715.56
$1,858.62
$2,001.67
$2,144.74
$137.24
$148.69
$160.13
$171.58
$1,852.80
$2,007.31
$2,161.80
$2,316.32
1,666.91
1,792.26
1,917.60
2,042.95
2,168.30
2,293.65
$216.70
$232.99
$249.29
$265.58
$281.88
$298.17
$1,883.61
$2,025.25
$2,166.89
$2,308.53
$2,450.18
$2,591.82
$18.84
$20.25
$21.67
$23.09
$24.50
$25.92
$1,902.45
$2,045.50
$2,188.56
$2,331.62
$2,474.68
$2,617.74
$152.20
$163.64
$175.08
$186.53
$197.97
$209.42
$2,054.65
$2,209.14
$2,363.64
$2,518.15
$2,672.65
$2,827.16
2,001.92
2,127.27
2,252.62
2,377.96
$260.25
$276.55
$292.84
$309.13
$2,262.17
$2,403.82
$2,545.46
$2,687.09
$22.62
$24.04
$25.45
$26.87
$2,284.79
$2,427.86
$2,570.91
$2,713.96
$182.78
$194.23
$205.67
$217.12
$2,467.57
$2,622.09
$2,776.58
$2,931.08
899.62
$116.95
$1,016.57
$10.17
$1,026.74
$82.14
$1,108.88
1,005.35
1,093.10
$130.70
$142.10
$1,136.05
$1,235.20
$11.36
$12.35
$1,147.41
$1,247.55
$91.79
$99.80
$1,239.20
$1,347.35
1,081.41
1,169.15
$140.58
$151.99
$1,221.99
$1,321.14
$12.22
$13.21
$1,234.21
$1,334.35
$98.74
$106.75
$1,332.95
$1,441.10
1,993.44
$259.15
$2,252.59
$22.53
$2,275.12
$182.01
$2,457.13
568.87
665.78
$73.95
$86.55
$642.82
$752.33
$6.43
$7.52
$649.25
$759.85
$51.94
$60.79
$701.19
$820.64
68.26
$8.87
$77.13
$0.77
$77.90
$6.23
$84.13
75.85
$9.86
$85.71
$0.86
$86.57
$6.93
$93.50
135.13
$17.57
$152.70
$1.53
$154.23
$12.34
$166.57
Hoja No. 6 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
540.54
$70.27
$610.81
$6.11
$616.92
$49.35
$666.27
50.97
$6.63
$57.60
$0.58
$58.18
$4.65
$62.83
3,174.42
3,606.14
$412.67
$468.80
$3,587.09
$4,074.94
$35.87
$40.75
$3,622.96
$4,115.69
$289.84
$329.26
$3,912.80
$4,444.95
3,606.14
3,473.12
$468.80
$451.51
$4,074.94
$3,924.63
$40.75
$39.25
$4,115.69
$3,963.88
$329.26
$317.11
$4,444.95
$4,280.99
2,318.92
$301.46
$2,620.38
$26.20
$2,646.58
$211.73
$2,858.31
2,341.73
$304.42
$2,646.15
$26.46
$2,672.61
$213.81
$2,886.42
2.09
$0.27
$2.36
$0.02
$2.38
$0.19
$2.57
1,329.51
1,479.92
1,630.34
$172.84
$192.39
$211.94
$1,502.35
$1,672.31
$1,842.28
$15.02
$16.72
$18.42
$1,517.37
$1,689.03
$1,860.70
$121.39
$135.12
$148.86
$1,638.76
$1,824.15
$2,009.56
17.18
$2.23
$19.41
$0.19
$19.60
$1.57
$21.17
846.82
1,143.51
$110.09
$148.66
$956.91
$1,292.17
$9.57
$12.92
$966.48
$1,305.09
$77.32
$104.41
$1,043.80
$1,409.50
1,043.81
1,412.51
$135.70
$183.63
$1,179.51
$1,596.14
$11.80
$15.96
$1,191.31
$1,612.10
$95.30
$128.97
$1,286.61
$1,741.07
1,246.13
1,684.74
$162.00
$219.02
$1,408.13
$1,903.76
$14.08
$19.04
$1,422.21
$1,922.80
$113.78
$153.82
$1,535.99
$2,076.62
1,956.25
$254.31
$2,210.56
$22.11
$2,232.67
$178.61
$2,411.28
2,259.67
$293.76
$2,553.43
$25.53
$2,578.96
$206.32
$2,785.28
Hoja No. 7 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
tercambiable :
986.03
$128.18
$1,114.21
$11.14
$1,125.35
$90.03
$1,215.38
1,236.23
$160.71
$1,396.94
$13.97
$1,410.91
$112.87
$1,523.78
1,341.39
$174.38
$1,515.77
$15.16
$1,530.93
$122.47
$1,653.40
2,892.95
$376.08
$3,269.03
$32.69
$3,301.72
$264.14
$3,565.86
Hoja No. 8 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
571.81
$74.34
$646.15
$6.46
$652.61
$52.21
$704.82
844.50
1,132.88
1,513.77
2,167.76
2,782.47
3,440.12
5,435.16
$109.79
$147.27
$196.79
$281.81
$361.72
$447.22
$706.57
$954.29
$1,280.15
$1,710.56
$2,449.57
$3,144.19
$3,887.34
$6,141.73
$9.54
$12.80
$17.11
$24.50
$31.44
$38.87
$61.42
$963.83
$1,292.95
$1,727.67
$2,474.07
$3,175.63
$3,926.21
$6,203.15
$77.11
$103.44
$138.21
$197.93
$254.05
$314.10
$496.25
$1,040.94
$1,396.39
$1,865.88
$2,672.00
$3,429.68
$4,240.31
$6,699.40
323.21
$42.02
$365.23
$3.65
$368.88
$29.51
$398.39
115.22
$14.98
$130.20
$1.30
$131.50
$10.52
$142.02
654.25
748.17
876.86
$85.05
$97.26
$113.99
$739.30
$845.43
$990.85
$7.39
$8.45
$9.91
$746.69
$853.88
$1,000.76
$59.74
$68.31
$80.06
$806.43
$922.19
$1,080.82
231.60
240.99
300.51
$30.11
$31.33
$39.07
$261.71
$272.32
$339.58
$2.62
$2.72
$3.40
$264.33
$275.04
$342.98
$21.15
$22.00
$27.44
$285.48
$297.04
$370.42
83.82
161.56
$10.90
$21.00
$94.72
$182.56
$0.95
$1.83
$95.67
$184.39
$7.65
$14.75
$103.32
$199.14
177.79
$23.11
$200.90
$2.01
$202.91
$16.23
$219.14
Hoja No. 9 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
550.14
774.39
$71.52
$100.67
$621.66
$875.06
$6.22
$8.75
$627.88
$883.81
$50.23
$70.70
$678.11
$954.51
58.00
121.23
$7.54
$15.76
$65.54
$136.99
$0.66
$1.37
$66.20
$138.36
$5.30
$11.07
$71.50
$149.43
13.97
13.97
48.46
13.97
$1.82
$1.82
$6.30
$1.82
$15.79
$15.79
$54.76
$15.79
$0.16
$0.16
$0.55
$0.16
$15.95
$15.95
$55.31
$15.95
$1.28
$1.28
$4.42
$1.28
$17.23
$17.23
$59.73
$17.23
Hoja No. 10 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
8%
SUMA
PARCIAL
634.41
$82.47
$716.88
$7.17
$724.05
$57.92
$781.97
27.14
8.44
$3.53
$1.10
$30.67
$9.54
$0.31
$0.10
$30.98
$9.64
$2.48
$0.77
$33.46
$10.41
32.28
17.82
8.64
$4.20
$2.32
$1.12
$36.48
$20.14
$9.76
$0.36
$0.20
$0.10
$36.84
$20.34
$9.86
$2.95
$1.63
$0.79
$39.79
$21.97
$10.65
28.61
14.16
5.52
$3.72
$1.84
$0.72
$32.33
$16.00
$6.24
$0.32
$0.16
$0.06
$32.65
$16.16
$6.30
$2.61
$1.29
$0.50
$35.26
$17.45
$6.80
28.98
14.26
6.91
$3.77
$1.85
$0.90
$32.75
$16.11
$7.81
$0.33
$0.16
$0.08
$33.08
$16.27
$7.89
$2.65
$1.30
$0.63
$35.73
$17.57
$8.52
26.04
9.28
4.42
$3.39
$1.21
$0.57
$29.43
$10.49
$4.99
$0.29
$0.10
$0.05
$29.72
$10.59
$5.04
$2.38
$0.85
$0.40
$32.10
$11.44
$5.44
6.85
4.28
$0.89
$0.56
$7.74
$4.84
$0.08
$0.05
$7.82
$4.89
$0.63
$0.39
$8.45
$5.28
DIVERSOS
Hoja No. 11 de 11
COSTO
DIRECTO
$
INDIRECTOS SUMA
PARCIAL
13%
FINANCIAMIEN SUMA
TO
PARCIAL
1%
UTILIDAD
SUMA
PARCIAL
8%
2.02
4.42
$0.26
$0.57
$2.28
$4.99
$0.02
$0.05
$2.30
$5.04
$0.18
$0.40
$2.48
$5.44
0.67
2.12
3.47
4.71
5.44
9.28
14.14
$0.09
$0.28
$0.45
$0.61
$0.71
$1.21
$1.84
$0.76
$2.40
$3.92
$5.32
$6.15
$10.49
$15.98
$0.01
$0.02
$0.04
$0.05
$0.06
$0.10
$0.16
$0.77
$2.42
$3.96
$5.37
$6.21
$10.59
$16.14
$0.06
$0.19
$0.32
$0.43
$0.50
$0.85
$1.29
$0.83
$2.61
$4.28
$5.80
$6.71
$11.44
$17.43
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$153.88
$60.66
$17.57
$30,928.97
$12,193.39
$3,532.01
$4,639.35
$1,829.01
$529.80
$35,568.32
$14,022.40
$4,061.81
$0.05
$10.12
$1.52
$11.64
$0.05
$10.12
$1.52
$11.64
$0.11
$0.15
$0.71
$23.09
$31.11
$142.43
$3.46
$4.67
$21.36
$26.55
$35.78
$163.79
$0.18
$0.21
$0.79
$36.54
$41.80
$159.24
$5.48
$6.27
$23.89
$42.02
$48.07
$183.13
$0.18
$0.21
$0.79
$36.52
$41.80
$159.24
$5.48
$6.27
$23.89
$42.00
$48.07
$183.13
$0.15
$0.18
$0.88
$30.79
$36.46
$176.61
$4.62
$5.47
$26.49
$35.41
$41.93
$203.10
$0.07
$0.08
$0.79
$13.51
$16.83
$159.15
$2.03
$2.52
$23.87
$15.54
$19.35
$183.02
$0.11
$0.15
$0.71
$23.08
$31.11
$142.43
$3.46
$4.67
$21.36
$26.54
$35.78
$163.79
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.11
$22.22
$3.33
$25.55
$0.11
$0.14
$21.16
$28.89
$3.17
$4.33
$24.33
$33.22
$0.11
$0.15
$22.90
$30.65
$3.44
$4.60
$26.34
$35.25
$0.12
$0.16
$24.65
$32.39
$3.70
$4.86
$28.35
$37.25
$0.13
$0.17
$26.37
$34.13
$3.96
$5.12
$30.33
$39.25
$0.14
$0.18
$28.12
$35.86
$4.22
$5.38
$32.34
$41.24
$0.11
$0.13
$0.63
$22.22
$25.87
$126.43
$3.33
$3.88
$18.96
$25.55
$29.75
$145.39
$0.04
$0.05
$0.07
$7.06
$9.89
$14.14
$1.06
$1.48
$2.12
$8.12
$11.37
$16.26
$0.07
$0.08
$0.11
$14.21
$17.04
$21.28
$2.13
$2.56
$3.19
$16.34
$19.60
$24.47
$0.23
$0.24
$0.28
$46.02
$48.90
$56.25
$6.90
$7.34
$8.44
$52.92
$56.24
$64.69
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.07
$0.08
$0.11
$14.22
$17.04
$21.28
$2.13
$2.56
$3.19
$16.35
$19.60
$24.47
$0.06
$0.08
$0.10
$13.05
$15.88
$20.12
$1.96
$2.38
$3.02
$15.01
$18.26
$23.14
$0.06
$0.08
$0.10
$13.05
$15.88
$20.12
$1.96
$2.38
$3.02
$15.01
$18.26
$23.14
$0.17
$0.18
$0.22
$33.42
$36.31
$43.67
$5.01
$5.45
$6.55
$38.43
$41.76
$50.22
$0.12
$0.13
$0.15
$23.66
$26.48
$30.71
$3.55
$3.97
$4.61
$27.21
$30.45
$35.32
$0.17
$0.18
$0.22
$33.42
$36.31
$43.67
$5.01
$5.45
$6.55
$38.43
$41.76
$50.22
$0.12
$0.13
$0.15
$23.70
$26.47
$30.71
$3.56
$3.97
$4.61
$27.26
$30.44
$35.32
$0.03
$5.64
$0.85
$6.49
$0.12
$23.76
$3.56
$27.32
$0.18
$0.22
$36.31
$43.67
$5.45
$6.55
$41.76
$50.22
$0.18
$36.31
$5.45
$41.76
$0.22
$43.67
$6.55
$50.22
$0.18
$0.22
$36.31
$43.67
$5.45
$6.55
$41.76
$50.22
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.14
$28.68
$4.30
$32.98
$33.63
$6,759.48
$1,013.92
$7,773.40
$0.41
$0.66
$1.11
$81.54
$131.66
$223.84
$12.23
$19.75
$33.58
$93.77
$151.41
$257.42
$0.61
$0.76
$1.28
$121.68
$152.42
$257.23
$18.25
$22.86
$38.58
$139.93
$175.28
$295.81
$0.22
$0.45
$0.88
$43.55
$89.66
$177.87
$6.53
$13.45
$26.68
$50.08
$103.11
$204.55
$0.32
$0.54
$0.88
$65.31
$107.59
$177.87
$9.80
$16.14
$26.68
$75.11
$123.73
$204.55
$0.13
$0.17
$25.22
$33.71
$3.78
$5.06
$29.00
$38.77
$0.12
$0.23
$24.67
$47.19
$3.70
$7.08
$28.37
$54.27
$0.17
$0.27
$34.43
$54.85
$5.16
$8.23
$39.59
$63.08
$0.01
$2.31
$0.35
$2.66
SEFUPU
TOTAL
0.5%
$0.25
$0.27
$0.27
$0.30
$0.32
INCREMENTO
TOTAL
15.0%
$49.56
$54.33
$54.11
$61.11
$63.77
$7.43
$8.15
$8.12
$9.17
$9.57
$56.99
$62.48
$62.23
$70.28
$73.34
$0.01
$1.75
$0.26
$2.01
$0.04
$0.02
$8.72
$3.63
$1.31
$0.54
$10.03
$4.17
$0.12
$0.01
$23.22
$2.53
$3.48
$0.38
$26.70
$2.91
$0.06
$0.03
$0.03
$12.98
$6.84
$6.63
$1.95
$1.03
$0.99
$14.93
$7.87
$7.62
SEFUPU
0.5%
TOTAL
INCREMENTO
15.0%
TOTAL
$0.05
$0.06
$10.12
$12.76
$1.52
$1.91
$11.64
$14.67
$0.35
$0.39
$70.32
$77.99
$10.55
$11.70
$80.87
$89.69
$0.10
$0.13
$20.80
$25.87
$3.12
$3.88
$23.92
$29.75
$0.05
$0.06
$0.54
$10.12
$12.76
$108.81
$1.52
$1.91
$16.32
$11.64
$14.67
$125.13
$0.13
$25.45
$3.82
$29.27
$0.16
$0.01
$31.99
$2.21
$4.80
$0.33
$36.79
$2.54
$0.09
$17.54
$2.63
$20.17
$0.11
$22.56
$3.38
$25.94
$0.05
$10.29
$1.54
$11.83
$0.04
$7.57
$1.14
$8.71
SEFUPU
TOTAL
0.5%
$0.11
$0.13
$0.63
INCREMENTO
TOTAL
15.0%
$22.22
$25.87
$126.44
$3.33
$3.88
$18.97
$25.55
$29.75
$145.41
$0.15
$0.17
$30.27
$34.81
$4.54
$5.22
$34.81
$40.03
$0.18
$0.02
$35.18
$4.19
$5.28
$0.63
$40.46
$4.82
$0.20
$0.02
$39.84
$4.63
$5.98
$0.69
$45.82
$5.32
$0.94
$0.85
$0.49
$188.65
$170.20
$99.48
$28.30
$25.53
$14.92
$216.95
$195.73
$114.40
$0.95
$0.88
$0.53
$191.42
$176.96
$106.26
$28.71
$26.54
$15.94
$220.13
$203.50
$122.20
$0.22
$45.05
$6.76
$51.81
$0.26
$52.91
$7.94
$60.85
$0.25
$51.00
$7.65
$58.65
$0.29
$58.87
$8.83
$67.70
$0.27
$54.36
$8.15
$62.51
$0.31
$62.23
$9.33
$71.56
$0.24
$48.85
$7.33
$56.18
$0.28
$57.26
$8.59
$65.85
$0.28
$55.40
$8.31
$63.71
$0.32
$63.82
$9.57
$73.39
$0.29
$58.13
$8.72
$66.85
$0.33
$66.56
$9.98
$76.54
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.32
$0.36
$63.91
$71.77
$9.59
$10.77
$73.50
$82.54
$0.35
$0.39
$69.86
$77.71
$10.48
$11.66
$80.34
$89.37
$0.36
$0.40
$73.21
$81.08
$10.98
$12.16
$84.19
$93.24
$0.34
$0.38
$67.70
$76.12
$10.16
$11.42
$77.86
$87.54
$0.37
$0.41
$74.25
$82.67
$11.14
$12.40
$85.39
$95.07
$0.38
$0.42
$76.97
$85.39
$11.55
$12.81
$88.52
$98.20
$0.16
$33.13
$4.97
$38.10
$0.11
$0.13
$0.63
$22.22
$25.87
$126.44
$3.33
$3.88
$18.97
$25.55
$29.75
$145.41
$0.21
$0.25
$0.33
$0.36
$43.01
$50.48
$65.38
$71.37
$6.45
$7.57
$9.81
$10.71
$49.46
$58.05
$75.19
$82.08
$0.31
$0.40
$62.81
$80.49
$9.42
$12.07
$72.23
$92.56
$0.30
$60.00
$9.00
$69.00
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.22
$43.92
$6.59
$50.51
$0.26
$51.55
$7.73
$59.28
$0.33
$66.80
$10.02
$76.82
$0.29
$0.03
$58.28
$6.53
$8.74
$0.98
$67.02
$7.51
$0.35
$0.04
$69.69
$8.20
$10.45
$1.23
$80.14
$9.43
$0.44
$0.04
$89.24
$8.85
$13.39
$1.33
$102.63
$10.18
$0.62
$0.06
$123.99
$11.24
$18.60
$1.69
$142.59
$12.93
$0.51
$0.05
$103.38
$9.83
$15.51
$1.47
$118.89
$11.30
$0.64
$0.06
$128.24
$11.38
$19.24
$1.71
$147.48
$13.09
$0.50
$0.05
$101.43
$9.86
$15.21
$1.48
$116.64
$11.34
$0.29
$0.04
$58.29
$7.85
$8.74
$1.18
$67.03
$9.03
$0.35
$0.05
$69.70
$10.17
$10.46
$1.53
$80.16
$11.70
$0.52
$0.05
$104.90
$10.79
$15.74
$1.62
$120.64
$12.41
$0.99
$1.10
$1.40
$198.21
$220.70
$281.10
$29.73
$33.11
$42.17
$227.94
$253.81
$323.27
$1.52
$1.63
$1.56
$304.85
$326.70
$314.03
$45.73
$49.01
$47.10
$350.58
$375.71
$361.13
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$1.03
$206.93
$31.04
$237.97
$1.13
$226.15
$33.92
$260.07
$1.43
$288.12
$43.22
$331.34
$0.92
$185.30
$27.80
$213.10
$1.03
$1.34
$1.53
$207.80
$269.21
$308.04
$31.17
$40.38
$46.21
$238.97
$309.59
$354.25
$1.45
$1.56
$1.50
$290.80
$313.23
$301.11
$43.62
$46.98
$45.17
$334.42
$360.21
$346.28
$0.97
$194.02
$29.10
$223.12
$1.06
$213.25
$31.99
$245.24
$1.36
$274.21
$41.13
$315.34
$0.56
$0.68
$0.98
$1.18
$113.06
$135.93
$197.33
$236.19
$16.96
$20.39
$29.60
$35.43
$130.02
$156.32
$226.93
$271.62
$1.09
$1.20
$1.14
$220.06
$241.35
$229.25
$33.01
$36.20
$34.39
$253.07
$277.55
$263.64
$0.61
$122.15
$18.32
$140.47
$0.70
$141.38
$21.21
$162.59
$1.01
$203.36
$30.50
$233.86
$0.05
$10.28
$1.54
$11.82
$$-
$0.12
$0.12
$0.02
$0.02
$0.14
$0.14
SEFUPU
0.5%
TOTAL
INCREMENTO
15.0%
TOTAL
$$-
$0.63
$0.21
$0.09
$0.03
$0.72
$0.24
$$-
$0.55
$0.55
$0.08
$0.08
$0.63
$0.63
$-
$0.55
$0.08
$0.63
$-
$0.55
$0.08
$0.63
$-
$0.55
$0.08
$0.63
$-
$0.40
$0.06
$0.46
$-
$0.40
$0.06
$0.46
$0.01
$0.01
$2.70
$1.93
$0.41
$0.29
$3.11
$2.22
$10.36
$2,083.05
$312.46
$2,395.51
$10.36
$2,083.05
$312.46
$2,395.51
$0.16
$0.36
$0.80
$1.05
$0.85
$32.13
$72.30
$160.19
$211.03
$171.00
$4.82
$10.85
$24.03
$31.65
$25.65
$36.95
$83.15
$184.22
$242.68
$196.65
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.80
$0.82
$160.02
$165.55
$24.00
$24.83
$184.02
$190.38
$9.63
$19.25
$1,934.90
$3,869.82
$290.24
$580.47
$2,225.14
$4,450.29
$1.87
$1.97
$376.86
$396.69
$56.53
$59.50
$433.39
$456.19
$10.36
$2,083.05
$312.46
$2,395.51
$0.80
$160.19
$24.03
$184.22
$0.02
$0.02
$4.98
$4.98
$0.75
$0.75
$5.73
$5.73
$0.03
$5.10
$0.77
$5.87
$0.08
$0.03
SEFUPU
$15.08
$5.15
TOTAL
0.5%
$2.26
$0.77
INCREMENTO
$17.34
$5.92
TOTAL
15.0%
$0.39
$0.64
$1.11
$77.49
$128.07
$222.70
$11.62
$19.21
$33.41
$89.11
$147.28
$256.11
$0.09
$0.18
$0.76
$18.51
$35.38
$153.22
$2.78
$5.31
$22.98
$21.29
$40.69
$176.20
$0.61
$0.76
$1.36
$121.68
$152.44
$272.82
$18.25
$22.87
$40.92
$139.93
$175.31
$313.74
$0.12
$0.23
$0.78
$24.68
$47.18
$157.40
$3.70
$7.08
$23.61
$28.38
$54.26
$181.01
$0.17
$0.27
$34.43
$55.02
$5.16
$8.25
$39.59
$63.27
$0.22
$0.45
$0.88
$43.55
$89.66
$177.87
$6.53
$13.45
$26.68
$50.08
$103.11
$204.55
$0.09
$0.18
$0.76
$18.56
$35.38
$153.22
$2.78
$5.31
$22.98
$21.34
$40.69
$176.20
$0.33
$0.64
$1.11
$66.29
$128.07
$222.70
$9.94
$19.21
$33.41
$76.23
$147.28
$256.11
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.09
$0.18
$0.76
$18.51
$35.38
$153.22
$2.78
$5.31
$22.98
$21.29
$40.69
$176.20
$0.61
$0.76
$1.36
$121.68
$152.42
$272.82
$18.25
$22.86
$40.92
$139.93
$175.28
$313.74
$0.12
$0.23
$0.78
$24.68
$47.19
$157.40
$3.70
$7.08
$23.61
$28.38
$54.27
$181.01
$0.17
$0.27
$34.43
$54.85
$5.16
$8.23
$39.59
$63.08
$0.16
$0.33
$0.88
$32.66
$67.24
$177.87
$4.90
$10.09
$26.68
$37.56
$77.33
$204.55
$0.09
$0.18
$0.76
$18.51
$35.38
$153.22
$2.78
$5.31
$22.98
$21.29
$40.69
$176.20
$0.07
$13.07
$1.96
$15.03
$0.01
$2.29
$0.34
$2.63
$0.01
$0.01
$1.33
$1.01
$0.20
$0.15
$1.53
$1.16
$0.25
$0.27
$0.27
$0.30
$0.32
$49.56
$54.33
$54.11
$61.11
$63.77
$7.43
$8.15
$8.12
$9.17
$9.57
$56.99
$62.48
$62.23
$70.28
$73.34
$0.74
$1.05
$148.47
$210.29
$22.27
$31.54
$170.74
$241.83
$0.74
$1.05
$148.47
$210.29
$22.27
$31.54
$170.74
$241.83
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.35
$0.38
$70.99
$75.80
$10.65
$11.37
$81.64
$87.17
$0.38
$0.41
$75.80
$82.21
$11.37
$12.33
$87.17
$94.54
$1.14
$229.77
$34.47
$264.24
$5.37
$4.90
$5.15
$1,079.17
$984.55
$1,034.76
$161.88
$147.68
$155.21
$1,241.05
$1,132.23
$1,189.97
$4.35
$3.72
$873.53
$747.38
$131.03
$112.11
$1,004.56
$859.49
$3.91
$3.28
$785.67
$659.51
$117.85
$98.93
$903.52
$758.44
$4.14
$3.51
$832.27
$706.11
$124.84
$105.92
$957.11
$812.03
$2.33
$1.89
$2.12
$467.56
$379.68
$426.30
$70.13
$56.95
$63.95
$537.69
$436.63
$490.25
$0.54
$107.78
$16.17
$123.95
$0.01
$2.58
$0.39
$2.97
$0.25
$0.15
$50.22
$29.61
$7.53
$4.44
$57.75
$34.05
$0.40
$80.86
$12.13
$92.99
$0.34
$69.24
$10.39
$79.63
$0.77
$154.28
$23.14
$177.42
SEFUPU
TOTAL
0.5%
$0.20
INCREMENTO
TOTAL
15.0%
$40.16
$6.02
$46.18
$3.32
$2.88
$3.11
$667.13
$579.24
$625.86
$100.07
$86.89
$93.88
$767.20
$666.13
$719.74
$2.53
$2.10
$2.33
$509.21
$421.33
$467.95
$76.38
$63.20
$70.19
$585.59
$484.53
$538.14
$8.69
$1,747.53
$262.13
$2,009.66
$0.01
$2.58
$0.39
$2.97
$6.66
$7.43
$8.20
$8.98
$1,338.16
$1,493.43
$1,648.71
$1,803.99
$200.72
$224.01
$247.31
$270.60
$1,538.88
$1,717.44
$1,896.02
$2,074.59
$6.99
$7.77
$8.54
$9.31
$10.08
$1,405.88
$1,561.17
$1,716.44
$1,871.71
$2,026.99
$210.88
$234.18
$257.47
$280.76
$304.05
$1,616.76
$1,795.35
$1,973.91
$2,152.47
$2,331.04
$7.46
$8.24
$9.01
$9.78
$10.55
$11.33
$12.10
$12.87
$1,500.11
$1,655.38
$1,810.67
$1,965.93
$2,121.22
$2,276.49
$2,431.76
$2,587.04
$225.02
$248.31
$271.60
$294.89
$318.18
$341.47
$364.76
$388.06
$1,725.13
$1,903.69
$2,082.27
$2,260.82
$2,439.40
$2,617.96
$2,796.52
$2,975.10
SEFUPU
TOTAL
INCREMENTO
TOTAL
TOTAL
0.5%
TOTAL
15.0%
$7.00
$7.77
$8.54
$9.31
$1,406.12
$1,561.39
$1,716.66
$1,871.94
$210.92
$234.21
$257.50
$280.79
$1,617.04
$1,795.60
$1,974.16
$2,152.73
$9.26
$10.04
$10.81
$11.58
$1,862.06
$2,017.35
$2,172.61
$2,327.90
$279.31
$302.60
$325.89
$349.19
$2,141.37
$2,319.95
$2,498.50
$2,677.09
$10.27
$11.05
$11.82
$12.59
$13.36
$14.14
$2,064.92
$2,220.19
$2,375.46
$2,530.74
$2,686.01
$2,841.30
$309.74
$333.03
$356.32
$379.61
$402.90
$426.20
$2,374.66
$2,553.22
$2,731.78
$2,910.35
$3,088.91
$3,267.50
$12.34
$13.11
$13.88
$14.66
$2,479.91
$2,635.20
$2,790.46
$2,945.74
$371.99
$395.28
$418.57
$441.86
$2,851.90
$3,030.48
$3,209.03
$3,387.60
$5.54
$1,114.42
$167.16
$1,281.58
$6.20
$6.74
$1,245.40
$1,354.09
$186.81
$203.11
$1,432.21
$1,557.20
$6.66
$7.21
$1,339.61
$1,448.31
$200.94
$217.25
$1,540.55
$1,665.56
$12.29
$2,469.42
$370.41
$2,839.83
$3.51
$4.10
$704.70
$824.74
$105.71
$123.71
$810.41
$948.45
$0.42
$84.55
$12.68
$97.23
$0.47
$93.97
$14.10
$108.07
$0.83
$167.40
$25.11
$192.51
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.33
$669.60
$100.44
$770.04
$0.31
$63.14
$9.47
$72.61
$19.56
$22.22
$3,932.36
$4,467.17
$589.85
$670.08
$4,522.21
$5,137.25
$22.22
$21.40
$4,467.17
$4,302.39
$670.08
$645.36
$5,137.25
$4,947.75
$14.29
$2,872.60
$430.89
$3,303.49
$14.43
$2,900.85
$435.13
$3,335.98
$0.01
$2.58
$0.39
$2.97
$8.19
$9.12
$10.05
$1,646.95
$1,833.27
$2,019.61
$247.04
$274.99
$302.94
$1,893.99
$2,108.26
$2,322.55
$0.11
$21.28
$3.19
$24.47
$5.22
$7.05
$1,049.02
$1,416.55
$157.35
$212.48
$1,206.37
$1,629.03
$6.43
$8.71
$1,293.04
$1,749.78
$193.96
$262.47
$1,487.00
$2,012.25
$7.68
$10.38
$1,543.67
$2,087.00
$231.55
$313.05
$1,775.22
$2,400.05
$12.06
$2,423.34
$363.50
$2,786.84
$13.93
$2,799.21
$419.88
$3,219.09
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$6.08
$1,221.46
$183.22
$1,404.68
$7.62
$1,531.40
$229.71
$1,761.11
$8.27
$1,661.67
$249.25
$1,910.92
$17.83
$3,583.69
$537.55
$4,121.24
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.52
$708.34
$106.25
$814.59
$5.20
$6.98
$9.33
$13.36
$17.15
$21.20
$33.50
$1,046.14
$1,403.37
$1,875.21
$2,685.36
$3,446.83
$4,261.51
$6,732.90
$156.92
$210.51
$281.28
$402.80
$517.02
$639.23
$1,009.94
$1,203.06
$1,613.88
$2,156.49
$3,088.16
$3,963.85
$4,900.74
$7,742.84
$1.99
$400.38
$60.06
$460.44
$0.71
$142.73
$21.41
$164.14
$4.03
$4.61
$5.40
$810.46
$926.80
$1,086.22
$121.57
$139.02
$162.93
$932.03
$1,065.82
$1,249.15
$1.43
$1.49
$1.85
$286.91
$298.53
$372.27
$43.04
$44.78
$55.84
$329.95
$343.31
$428.11
$0.52
$1.00
$103.84
$200.14
$15.58
$30.02
$119.42
$230.16
$1.10
$220.24
$33.04
$253.28
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$3.39
$4.77
$681.50
$959.28
$102.23
$143.89
$783.73
$1,103.17
$0.36
$0.75
$71.86
$150.18
$10.78
$22.53
$82.64
$172.71
$0.09
$0.09
$0.30
$0.09
SEFUPU
0.5%
$17.32
$17.32
$60.03
$17.32
TOTAL
$2.60
$2.60
$9.00
$2.60
INCREMENTO
15.0%
$19.92
$19.92
$69.03
$19.92
TOTAL
$3.91
$785.88
$117.88
$903.76
$0.17
$0.05
$33.63
$10.46
$5.04
$1.57
$38.67
$12.03
$0.20
$0.11
$0.05
$39.99
$22.08
$10.70
$6.00
$3.31
$1.61
$45.99
$25.39
$12.31
$0.18
$0.09
$0.03
$35.44
$17.54
$6.83
$5.32
$2.63
$1.02
$40.76
$20.17
$7.85
$0.18
$0.09
$0.04
$35.91
$17.66
$8.56
$5.39
$2.65
$1.28
$41.30
$20.31
$9.84
$0.16
$0.06
$0.03
$32.26
$11.50
$5.47
$4.84
$1.73
$0.82
$37.10
$13.23
$6.29
$0.04
$0.03
$8.49
$5.31
$1.27
$0.80
$9.76
$6.11
SEFUPU
TOTAL
0.5%
INCREMENTO
TOTAL
15.0%
$0.01
$0.03
$2.49
$5.47
$0.37
$0.82
$2.86
$6.29
$$0.01
$0.02
$0.03
$0.03
$0.06
$0.09
$0.83
$2.62
$4.30
$5.83
$6.74
$11.50
$17.52
$0.12
$0.39
$0.65
$0.87
$1.01
$1.73
$2.63
$0.95
$3.01
$4.95
$6.70
$7.75
$13.23
$20.15