87837408-a-p-u - copia

8/16/2019 87837408-A-P-U - copia

1/60

SHCC INGENIERIAMontajes IndustrialesCasa MatrizEugenio Marzal # 1238 San juan CoquimboOficinas y bodega Osorno # !1 "ierras lancas Coquimbo

$onos % $a& ' ()1*23++ (

Presupuesto Construccion Galpones para Calderas Sres.: CAPEL LTDA.

At : Horacio IllanesDirecci n : Planta Sota!ui " Planta Punita!ui

#.#$ITEM Descripci n %n Cant P. %nit Total P. %nit Total

I Tra&ajos Inicio de 'aenas1 ,emoliciones -o se consulta (2 "raslados y estadias de .ersonal ,ias ( 13/1(( 08 /((( 1!/!1( 8 !/ ((3 "razados y ni eles gl 1 101/83 101/83 18+/(1+ 18+/(1+II (&ra Guesa ( ( (! Mo imiento de "ierra m3 11+ 3 2/ (( 31(/(+) 2/8 ( 3!1/1(!) E&ca acion de $undaciones m3 22 1 2/!)( )!/2 3 2/ +) )+/ 8+

Em.lantillado ) cm muro 4 m2 00 ) 3/2)( 2)1/81( 3/)0) 20 /++10 Hor)i*on ( ( (

0 1 Cimientos m3 18 3 2/!)( 1/13+/013 8/ +) 1/2)3/ 8!0 2 Cadena de $undacion m3 3 + 2/!)( 2!2/3( 8/ +) 2 /)300 3 5ilares y 6igas -o se consulta ( ( (0 ! 6igas de $undacion m3 11 + 2/!)( 0!!/+(! 8/ +) 81+/3+!

$undacion 1 m3 12 8 2/!)( 8(1/010 8/ +) 881/88+$undacion 2 m3 2 21 2/!)( 138/(1) 8/ +) 1)1/81

0 ) $undacion 3 m3 ! 2/!)( !(3/100 8/ +) !!3/!+)8 Moldajes ( ( (

8 1 Moldaje Sobrecimiento 4 m2 23 12 0/2 ! 1 0/+03 0/++( 18!/00(8 2 Moldaje ormigon Muro 5erimetral m2 11+ 3 1(/3(( 1/228/)8! 11/33( 1/3)1/!!28 3 Moldaje Cadena $undacion m2 )1 1 0/2 ! 301/1+( 0/++( !(8/3(++ En+ierradura ( ( (

+ 1 Cadena de $undaciones 7g 1(!+ 0 80( +13/2(8 +)0 1/((!/)28+ 2 Muro 4 7g 112+ 0 80( +82/8)8 +)0 1/(81/1!!+ 3 $undacion $1 7g 1+! ) 80( 1 +/1+8 +)0 18 /110+ ! $undacion $2 7g ) 8 1 80( !+!/201 +)0 )!3/ +8+ ) $undacion $3 7g 3 ( ( 80( 313/2(( +)0 3!!/)2(+ Cadenas En tem +/1 ( ( (1( 9ellenos com.actado nterior m2 2!2 2/1(( )(8/2(( 2/31( ))+/(2(11 Radier Ar)ado e : $,#-) ( ( (

11 1 ormigon 9adier m2 2!2 18/130 !/38+/(33 1+/+)( !/820/+311 2 Malla 4cma C2)0 m2 2!2 3/ 18 80)/)) 3/+8( + 3/11212 4lba:ileria -o se consulta ( ( (13 Muros de 5aneles 56*! de nsta.anel de ( ! mm m2 !)( 1(/3!8 !/ ) / (( 11/383 )/122/2 (1! Celosias de entilacion -o se consulta ( ( (1) Tec u)&re ( ( (

1) 1 Estructuta Metalica ;g )2)( 2/18 11/!0 /)(( 2/!() 12/ 2!/1)(1) 2 Cubierta 56*! de nsta.anel de ( ) mm zincalum m2 1)3 1(/3!8 1/)83/2!! 11/383 1/0!1/) 81 Hojalateria ( ( (

1 1 Canal Colector aguas

8/16/2019 87837408-A-P-U - copia

2/60

(0 de >ulio de 2((

8/16/2019 87837408-A-P-U - copia

3/60

SHCC INGENIERIAMontajes IndustrialesCasa MatrizEugenio Marzal # 1238 San juan Coquimbo

Oficinas y bodega Osorno # !1 "ierras lancas Coquimbo$onos % $a& ' ()1*23++ (

ANALISIS DE PRECI(S %NI

AP% ((CC, Pa5i)entos " EstruPersonal de (&ra

Descripci n %n Cant

Maestro 1? dia 1Car.intero dia 1Enfierrador dia 1

4yudante a anzado dia 1 4yudante dia 1 4yudante dia 1

Tralados " estrad6a de personal en La C i)&a dia 7$.$Descripci n %n Cant

Materiales

Combustible traslado diario dia ( (Colaciones o.erarios faena @! .ersonas & 2( diasA B%dia 3(

4rriendo de Casa en O alle mesCombustibles en O alle camioneta =asto diario semana5asajes de .ersonal efe de Obras mes>ornal %,ia

4lba:il ormigonero %,ia

8/16/2019 87837408-A-P-U - copia

4/60

,isco de corte ceramico c%u5ino to 1 & ) y 3 & 3D .ulg 18 3

5ino to 1 & ) D ,abed O alle c%u5ino to 3 & 3D ,abed O alle c%u

Cla os !D ;g 1) (

8/16/2019 87837408-A-P-U - copia

5/60

"otal )0 74-

E=ca5acion de 'undaciones )0 73.1#Descripci n %n Cant

Materiales5alas c%u ( )5icotas c%u ( )Carretillas c%u=uantes descarne cortos c%u 3 (

4rriendo retroe&ca adora en la ona Brs ) (

5erdida 3 ($lete a Obra desde

8/16/2019 87837408-A-P-U - copia

6/60

Maestro 1? B%diaCar.intero B%diaEnfierrador rendimiento 1)( ;g & ,ia B%dia 3( (

4yudante a anzado B%dia 4yudante B%dia 3( ( 4yudante B%dia

8/16/2019 87837408-A-P-U - copia

7/60

5lancBas de $ijacion =ousette en marcos .rinci.ales )(( G 3(( G 8 m ;g 1+2 (5ernos de $ijacion diam 1D

8/16/2019 87837408-A-P-U - copia

8/60

ngenieria 1 1 ($letes desde Stgo a O alle -o seconsultan

Costaneras de Marquesina C4 8( & !( & 1) & 3 mm (Costaneras de Marquesina C4 8( & !( & 1) & 2 mm 3( ("acos de Costaneras C4 1(( & )( & 3 mm 2 (

Estructura

8/16/2019 87837408-A-P-U - copia

9/60

Esquema de .intura 4lquidica m2 1)) 1Esmalte e.o&ico de terminacion m2 812 (

5erdida 1 )$lete a Obra desde

8/16/2019 87837408-A-P-U - copia

10/60

4yudante B%dia

8/16/2019 87837408-A-P-U - copia

11/60

4yudante B%dia 4yudante B%dia

8/16/2019 87837408-A-P-U - copia

12/60

"otal )< 17<

Cielo Paneles poliestireno RSP #$$ )) cielo Col*ado ?AS' )< !22Descripci n %n Cant

Materiales 4ccesorios .aramontaje adicional m2 !32 )25ro ision de .aneles 9S5 1(( .ara C E

8/16/2019 87837408-A-P-U - copia

13/60

Si7afle& 1*a tubo 31( cc c%u +1 (Silicona lanca ) +5istola de calafateo c%u9emacBes 5o. c%u )2(

rocas de 4CE9O 945 ,O c%u )(c%u 8 !

"ornillos framer 5unta fina

8/16/2019 87837408-A-P-U - copia

14/60

5ro ision de .aneles 9S5 0) mm .ara Muros m2 020 ! 4uto.erforantes de !D c%u 8!( (($ijaciones .ara Muro c%u 02 ((

de .erdida 2

$lete de mat a Obra ,ES,E Stgo gl

M (&raestadJa de 2 maestros B%dia 2Maestro 1? Montaje subcontrato m2

8/16/2019 87837408-A-P-U - copia

15/60

8/16/2019 87837408-A-P-U - copia

16/60

Cu&ierta de Instapanel P/;1 eB $,1 )) Gal5ani8ado )< 1-7Descripci n %n Cant

Materiales5lancBa Cubierta nsta.anel Construmart (/! mm 56*! m2 !)5lancBa anssen Cumbrera c%u !9emacBes 5o. gl 15einado de cumbrera de tecBumbre mtl !3Sello de silicona "ubos !

4rriendo de andamios c.o%dia !$lete a Obra c%u 3

M (&ra 0$>ornal ojalaterJa %,ia 12Es.ecialistas %,ia 3

ornal ojalaterJa %,ia 1(Es.ecialistas %,ia )

8/16/2019 87837408-A-P-U - copia

17/60

Descripci n %n CantMateriales5ro ision de 5uertas Com.letas c%u 2 (

nstalacion de 5uertas Correderas c%u 25istola de Calafateo c%u 19emacBes 5o. gl 1

rocas de fe 1( mm ornal ojalaterJa %,ia 12Es.ecialistas %,ia

8/16/2019 87837408-A-P-U - copia

18/60

5istola es.ecial de Calafateo c%u 1

5erdida 3 ($lete a Obra desde

8/16/2019 87837408-A-P-U - copia

19/60

5istola de Calafateo c%u 29emacBes 5o. gl 1

rocas de fe !/) mm c%u 2(Sello de silicona tubos 1)

4rriendo de andamios c.o%dia !$lete de materiales a Obra c%u 2

M (&ra 0$>ornal ojalaterJa %,ia 1(Es.ecialistas %,ia )

ornal ojalaterJa %,ia 1(Es.ecialistas %,ia )

8/16/2019 87837408-A-P-U - copia

20/60

CBa.dur Saco 3( 7g granulado ) a 0 7g & mt2 sacos 1(3 0 4rena m3 ) 2Cemento .ublico sacos !2 ) ;g c%u

etonera dia 5erdida 2 (

$lete a Obra desde

8/16/2019 87837408-A-P-U - copia

21/60

ARI(S

tura Galpon

Dia P. %nit Total

1)/38) 1)/38)1(/0 + 1(/0 +1(/0 + 1(/0 +1(/0 + 1(/0 +

0/ +2 0/ +20/ +2 0/ +2

#0,#$$ 437,$$$P. %nit P. %nit Total

(1(/((( ((/(((

1/2(( 3 /(((1((/((( (

2)/((( 1)(/(((2/((( (

(

((((

Material M (&ra

#0,#$$ $ #0,#$$#4#,307 #4#,307

P. %nit Total

21 23/8311/18( 2/3 (3/23( 3/23(

22/2(2 (

8/16/2019 87837408-A-P-U - copia

22/60

1/ )( (2/) ( ! /8!8

8+1 1/0822/220 2/!0!

03+ 11/(+2 3(1/8(( 1/8((2/ (( 2/ ((

8)( 2/))(/)(( /)((

)/((( (3/(2!

1(/((( 1(/(((0(/((( (

(

1)/38) 1)/38)1(/0 + 1(/0 +1(/0 + (1(/0 + 1(/0 +

0/ +2 0/ +20/ +2 (

13/38)((

##0,307 -3,$$$ #4#,307

#,$$< 747,01-P. %nit Total

1)/)(( 31/((( 8! 30) Camionadas28/((( 28(/(((13/((( 2(8/(((

8(/((( (2/)(( 2/)((

) ( 11/2((1)/ !)

1(/((( 2(/(((!)/((( (

(

1)/38) 3(/0 +1(/0 + 21/)381(/0 + (1(/0 + ( ! /1)!

0/ +2 1)/38)0/ +2 1)/38)

2!/+23 83/(00

8/16/2019 87837408-A-P-U - copia

23/60

((

31< #7$ #,$$<

#,3-4P. %nit Total

!/)(( 2/2)(/)(( 3/2)(

22/)(( (+)( 2/8)(

13/((( )/(((

2/2(10/)(( 0/)((

!)/((( ((

1)/38) 1)/38)1(/0 + (1(/0 + (1(/0 + 1(/0 +

0/ +2 0/ +20/ +2 ( 33/8!

1(/1)!((

#,

8/16/2019 87837408-A-P-U - copia

24/60

1)/38) (1(/0 + ( ))3/8!1(/0 + 323/(00 10+ 11(021(/0 + (

0/ +2 23(/0 + ))3/8!0/ +2 ( 10+ 1 2( 1! 0

1 /1)!((

-* P %nit Total P %nit E B 1 )) P %nit

32 8 1+ 8 8 1/3)(/(!8 0 ( 0 2!/ )(32 8 311 8 2/130/)0 2!/ )(

18 8 ! ! )03/ + 0(2 2 12/!80-213

! +) 230 )21 1/230/8+ )03 1 3/ 13! (1 8 1 )21 !)1/20( )03 2 2/2! !8 )3 0 )21 28/((+ 3/ 138 + 8 ( 1 +23 0+3/!+8 !+/)+3 )/8()8 + 1 1 28 1/22) 1+0/) 8

13 +(1 ) )3 )88/01+012 8 2( !!1/+3 3/+(2

13 !+1 0 )3 321/12(8 + 123 !8 )( 3$0,4#< 18 )! (1 8 1 2( )30/(1++ 0) )2 ) )+8 31!/8!0 !2 + 088 + 1(0 )2 2( / 2+ 0) 1802 )+8 1/11+/!)2 +8 21! ) ))3 118/ 03 )38 12 +8 !2+ 12 ))3 230/3!

##74-.3< ( ( /AL(RES CINTAC< !uincena a&ril su&e 2

+ ( 0 1 03/()12( ( 0 1 +1/32(

10 3 0 1 13/1)(11 ) 8(( +/21

2/ 8+ 21)/123 ( 1()( 30/8((

20 ) 8)( 23)/((8)+ ) !22 ) 2)/13!!3 2 0)( 32/!((8+ 8)( 0 /1 (

8/16/2019 87837408-A-P-U - copia

25/60

1+2 ( 8)( 1 3/2(( 6alor Materiales(( 12!( 13 /!! 12!20( 0

( + 2214.7 (

(11(( 82/)(( +((1 8( 2)/2(( 1))(1))( !3(/12) 1!!

+8( +/8(( 6alor $ungibles1 8( 1(/(8( 1/)32/0!)2 )( 1(/ (( 82 )3

11)((( 11)/(((+8)(( 1+0/(((1!8(( )+/2((

1+8 (( 1+8/ (()((( )/(((

13) (( 13)/ ((2!+(!( 2!+/(!(

)((( )/((( 6alor 5inturas+)( 1/! !/)83 3/0((/(((

1!)( 2/23)/!10 1++ 23)3/1+

11/((( 33(/(((!)/((( (

(

1)/38) +23/(001(/0 + ! /1)!1(/0 + ! /1)!1(/0 + ! /1)!

0/ +2 ! 1/)380/ +2 ! 1/)38

1(2 000000081/13)/38)

((

233 * = Mtl Total >* P %nit Total

20 23 110 ! +8( 11/)28/02(

8/16/2019 87837408-A-P-U - copia

26/60

3 8 1 3 8 0)(/(((

##47-! (1 ( )03 2 2/22 08 )(( ! ))! 200/()+ 82 0 2(( 2 2/2! !8 )3 0 )00 28/((+ 3/ 13

8 + ( )/8()8 + (

13 2!) 88 )00 1!1/+33( 3/+(2

13 (8 + ( 18 )! (1 (

3 38 1 23 23/0+( !2 + 1/(!( !8 + 1(0 )2 )( +/888

3 +1) 8! 23 )0(/+ !#37#.-7

( ( 0 1 (( ( 0 1 ( 1!( ( 0 1 ( 1!(( ( 8(( ( 23 333333333

2/ 8+ 1(0/) 33 ( 1()( 30/8((

( ( 8)( (20 ) !22 ) 11/ ((

( ( 0)( (( ( 8)( (( ( 8)( ( 6alor Materiales

(( 12!( 13 /!! 12!20( 0( +(0 3

72.- ((

1((( )(/((( +((1!)( 0/2)( 1))(

133 1 20!/!+ 1!!+8( +/8(( 6alor $ungibles

1 8( /02( 1/()!/!+2 )( 0/+)( 0 ++

11)((( 11)/(((+8)(( +8/)((1!8(( !!/!(()!((( 1(8/(((

)((( )/(((13) (( 13)/ ((18 08( 18 /08(

)((( )/((( /alor Pinturas

8/16/2019 87837408-A-P-U - copia

27/60

0)( 11 /3!8 34

8/16/2019 87837408-A-P-U - copia

28/60

0/ +2 ( 12!+ )0!)21/(8(

Materiales M (&ra1,3$1 #,7

8/16/2019 87837408-A-P-U - copia

29/60

0/ +2 (0/ +2 (

20+/(3)((

4,1#-

8/16/2019 87837408-A-P-U - copia

30/60

(Material M (&ra

#1,#

8/16/2019 87837408-A-P-U - copia

31/60

3/81) 3!0/12 3(1/)+( +(/!18!/)(( 20/((( !2(

13 8!/0 ( 33! ( 23/((( 32(1!3 123/))2 10(

! )2/1 ( 113 0 "ubos!2( !2/(((

23/0((1/2(( )0 /(((

1)(( ( 20(/(((12((( ( 312/(((

(

+23 1 83(/0 +1)38! +23/(00 Mano de Obra1 0 )((/((( 2/2)3/8!

232( ( 2)!+ (0 /1)!

(Material M (&ra

8/16/2019 87837408-A-P-U - copia

32/60

1(/180 0/!(+/033 6alor 4S$ 3(%(3%( 13021 020!81 N Panel12( 1((/8(( 1

1/)+( 11!/!8(1)(/211 2

( 32((/((( ( !

( )

12((( ( 2!/((( 0232( ( 6alor Mat nsta.anel 8

( 0/)( /)0( 8 8

Material M (&ra 0 )213 0)2#1,

8/16/2019 87837408-A-P-U - copia

33/60

!/8(((

Material M (&ra0$0

8/16/2019 87837408-A-P-U - copia

34/60

$abricac M Obra instal #,3#1,3$4P. %nit P. %nit Total

3/2)3 1/!83/3 88/ 02 3!/ 8+!/)(( )(( )/(((

3(( 12/+((2/)(( 1/)(( 1 /(((

)( !1/ ((12/((( 3 /(((

((

8)(( 1(2/((( 6alor "rato Mano Obra13)(( !(/)(( 1!2/)((

( 312 )!2/0)(

(Material M (&ra

0,-41 1$7 0,23$

$abricac M Obra instal

8/16/2019 87837408-A-P-U - copia

35/60

P. %nit P. %nit Total

00+/1(( 1/))8/2((18(/((( 3 (/(((

2/ (( 2/ ((1)/ (( 1)/ ((

!/) ( +/12( 1/+!)/)2(!/8(( 2 1!/)8

82( 1 /!((1(/((( 3(/(((0)/ (( 0)/ ((

(

1()(( 12 /((( 6alor "rato Mano Obra13)(( 81/((( 2(0/(((

( 1(3)(( (2/1((

(Material M (&ra#,$1#,$-0 #01,--$ #,#4-,7$0

1#-,334P. %nit Total

13+/!+ 208/++22(( 8(/((( 101 )(

8/16/2019 87837408-A-P-U - copia

36/60

1!/2(( 1!/2(( 8 )8( 238! 1)38!( !0 +23(0 +2

11/1+1)/((( 0/)((!)/((( (

(

1)/38) (1(/0 + (1(/0 + (1(/0 + 1(/0 +

0/ +2 0/ +20/ +2 (

)/)38((

#,#70 4# #,

8/16/2019 87837408-A-P-U - copia

37/60

2/ (( )/2((1)/ (( 1)/ ((

)( 13/((( 3(1/))(!/8(( 2 02/+3(

)( !1/ ((1(/((( 2(/(((

((

1()(( 1()/((( 6alor "rato Mano Obra13)(( 0/)(( 102/)((

( 1 +1 2)1/0)(

(Material M (&ra

1,

8/16/2019 87837408-A-P-U - copia

38/60

!+(( ()(( ( 33/ +38(( (!)(( (

1(1/0!1(/((( 3(/(((

(( 3 !0+ )

! 02!(2/1(( 1/(88/ !(

1(/0 + 12+/2311(/0 + 12+/231 1/3!0/1(2 ) 8823)2+!1(/0 + 12+/231 2)+8 )0)) 02

0/ +2 ( !80/ +2 ( 1(1

!!2/+((( 3 )(3(

#$,$73 0,4$< #0,44$ 1(0(( 2 2)%(H$ 1 33 1++8()+ ))38 !2

!(111!1 !0(21++ +1()8

8/16/2019 87837408-A-P-U - copia

39/60

8/16/2019 87837408-A-P-U - copia

40/60

de 8 m3 c%u

8/16/2019 87837408-A-P-U - copia

41/60

M arm

8/16/2019 87837408-A-P-U - copia

42/60

Sodi)ac

Stgo G

0)20)2

+!

03() )8(

!8((

)+1

(((((((

8/16/2019 87837408-A-P-U - copia

43/60

Sodi)ac

8/16/2019 87837408-A-P-U - copia

44/60

8/16/2019 87837408-A-P-U - copia

45/60

8/16/2019 87837408-A-P-U - copia

46/60

24$;7

8/16/2019 87837408-A-P-U - copia

47/60

/alor %' #49$#9$7 /alor %' $#9$#9$7#4240.7- #4240.7-

/alor %' #49$#9$7 $

8/16/2019 87837408-A-P-U - copia

48/60

8/16/2019 87837408-A-P-U - copia

49/60

8/16/2019 87837408-A-P-U - copia

50/60

M< Altura2+ (2 2

2+ +) !3( 8+31 82 832 0 033 0( 0 23! 3 0 !10 08 0

2!( )))!) 218

Alturas Paneles80

)

!321

11/ !)!)(83)

8/16/2019 87837408-A-P-U - copia

51/60

8/16/2019 87837408-A-P-U - copia

52/60

8/16/2019 87837408-A-P-U - copia

53/60

8/16/2019 87837408-A-P-U - copia

54/60

8/16/2019 87837408-A-P-U - copia

55/60

8/16/2019 87837408-A-P-U - copia

56/60

1!38+)28+ (

1028))

/alor %' #49$#9$7 /alor %' $#9$#9$7#4240.7- #4240.7-

/alor %' #49$#9$7 $

8/16/2019 87837408-A-P-U - copia

57/60

Estructura )etalica Li5iana 'a&. e Instalacion )< 12 ((Descripci n %n Cant

Materiales"ubular 3( & 2( & 2 mm tiras 0"ubular 0) & 0) & 2 mm tiras 3,iscos de corte 0D c%u 2E* (11 diam 3%32D 7g 3Maq Soldar dia 1

4nticorrosi o

8/16/2019 87837408-A-P-U - copia

58/60

"aladro con .ercutor dia 1 de .erdida )

4rriendo andamios c%dia 1$lete de mat a Obra dia 1

M (&ra 4yudante %,ia 1Maestro 1? %,ia 1

8/16/2019 87837408-A-P-U - copia

59/60

8/16/2019 87837408-A-P-U - copia

60/60

87837408-a-p-u - copia

Documents