materiales-costos

REPORTE DE UTILIZACIN DE INSUMOSCASA HABITACIONCASA HABITACIONUBICACION:SAN PEDRO UXMAL

FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 1CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.

MATERIALES1A000 ALAMBRE RECOCIDO No.18 PARA AMARRE. KG 153.268223 $ 14.16 $ 2,170.28 0.6567 0.35551A002 ACERO No.2 (1/4").(ALAMBRON) TON 0.498142 $ 10,136.10 $ 5,049.22 1.5278 0.82721A003 ACERO No.3 (3/8"). TON 1.750370 $ 9,016.00 $ 15,781.34 4.7752 2.58541A004 ACERO No.4 (1/2"). TON 0.378409 $ 9,016.00 $ 3,411.74 1.0324 0.55891A015J ABRAZADERA OMEGA DE 4" PZA 6.000000 $ 5.58 $ 33.48 0.0101 0.00551A049 MALLA ELECTROSOLDABLE 6X6-10/10. M2 202.437400 $ 10.66 $ 2,157.98 0.6530 0.35351A100 ANGULO Y SOLERA COMERCIAL KG 12.450000 $ 17.25 $ 214.76 0.0650 0.03521A145 SOLDADURA 6013-1/8" KG 1.000000 $ 33.01 $ 33.01 0.0100 0.00541A202 LAMINA DONCA CAL.18 KG 7.782100 $ 23.64 $ 183.97 0.0557 0.03011A313 ALAMBRE GALVANIZADO No.14. KG 2.250000 $ 19.32 $ 43.47 0.0132 0.00711A332 CLAVO DE 1". KG 0.900000 $ 14.95 $ 13.46 0.0041 0.00221A333 CLAVO DE 2 1/2" A 4". KG 49.138286 $ 16.27 $ 799.48 0.2419 0.13101ALU009 SILICON BLANCO PZA 6.000000 $ 56.48 $ 338.88 0.1025 0.05551ALU011 PIJAS DE 1"X10MM PZA 511.600000 $ 0.29 $ 148.36 0.0449 0.02431ALU012 PIJAS DE 3"X10MM CABEZA PLANA PZA 526.600000 $ 2.04 $ 1,074.26 0.3251 0.17601ALU013 PIJAS DE 2"X10MM PZA 466.600000 $ 1.39 $ 648.57 0.1962 0.10631ALU014 TAQUETES ANKER DE 1/4" PZA 526.600000 $ 0.40 $ 210.64 0.0637 0.03451ALU015 REMACHES POP 45 DE ALUMINIO PZA 1,023.200000 $ 0.38 $ 388.82 0.1177 0.06371ALU037 FELPA ML 486.040000 $ 1.36 $ 661.01 0.2000 0.10831ALU038 CARRETILLA MODELO 2181 CUPRUM BALERO PZA 69.252772 $ 21.76 $ 1,506.94 0.4560 0.2469

IMPORTADO S&S BEARNINGS CON CAPACIDAD DESOPORTEDE HASTA 30 KG POR BALERO.

1ALU039 JALADERA DE EMBUTIR MODELO 2026 TIPO PZA 34.995000 $ 50.60 $ 1,770.75 0.5358 0.2901EUROPEA HERRALUM

1ALU040A TUBO DE ALUMINIO DE 3"x 1 3/4" NATURAL. ML 19.440000 $ 80.37 $ 1,562.39 0.4728 0.25601ALU041A TOPE LISO DE 3/4" ALUMINIO NATURAL. ML 19.440000 $ 13.80 $ 268.27 0.0812 0.04391ALU056 CERRADURA PHILLIPS MOD. 550 PZA 3.000000 $ 322.00 $ 966.00 0.2923 0.15831ALU062 CRISTAL FILTRASOL DE 6 MM. DE ESP. M2 48.993000 $ 121.56 $ 5,955.59 1.8021 0.97571ALU067 CRISTAL TRANSPARENTE DE 6 MM. M2 1.821600 $ 98.89 $ 180.14 0.0545 0.02951ALU078B BISAGRA DE LIBRO DE 3" COLOR ALUMINIO PZA 9.000000 $ 23.21 $ 208.89 0.0632 0.0342

NATURAL1ALU097 PUERTA MULTYPANEL DE 0.92X2.13 MTS. PZA 3.000000 $ 918.85 $ 2,756.55 0.8341 0.4516

LISA.1ALU117 VINILO KG 94.820000 $ 40.00 $ 3,792.80 1.1477 0.62141ALU119 SILICON BRONCE PZA 23.330000 $ 53.48 $ 1,247.69 0.3775 0.20441ALU138 RIEL DE 3" ALUMINIO BRONCE ML 53.374374 $ 45.23 $ 2,414.12 0.7305 0.39551ALU139 CHAMBRANA DE 3" BRONCE ML 125.982000 $ 59.80 $ 7,533.72 2.2796 1.23421ALU140 CERCO A BRONCE PARA CORREDIZA VENTANA ML 72.323000 $ 51.37 $ 3,715.23 1.1242 0.6086

LINEA DE 3" DE ALUMINIO1ALU141 TRASLAPE DE 3" BRONCE P/CORREDIZA DE ML 72.696280 $ 46.00 $ 3,344.03 1.0119 0.5478

ALUMINIO1ALU142 ZOCLO LINEA 3" BRONCE P/VENTANA ML 53.374374 $ 50.98 $ 2,721.03 0.8234 0.4458

CORREDIZA.1ALU143 CABEZAL DE ALUMINIO LINEA 3" BRONCE PARA ML 53.374374 $ 37.95 $ 2,025.56 0.6129 0.3318

VENTANA CORREDIZA1ALU143Z BOLSA LINEA DE 3" DE ALUMINIO NATURAL. ML 7.272000 $ 62.09 $ 451.52 0.1366 0.0740

REPORTE DE UTILIZACIN DE INSUMOSCASA HABITACIONPROPIETARIA: UBICACION:SAN PEDRO UXMAL

FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 2CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.1ALU145A ESCALONADO DE 3" DE ALUMINIO NATURAL. ML 3.312000 $ 49.29 $ 163.25 0.0494 0.02671ALU146A JUNQUILLO DE 3" ALUMINIO NATURAL PARA ML 3.312000 $ 17.25 $ 57.13 0.0173 0.0094

FIJOS.1B000 CEMENTO GRIS... TON 22.586683 $ 2,080.01 $ 46,980.53 14.2158 7.69661B001 CEMENTO BLANCO... TON 0.697291 $ 3,605.25 $ 2,513.91 0.7607 0.41181B006 CAL HIDRATADA TON 10.284767 $ 1,621.50 $ 16,676.75 5.0462 2.73211B008 PEGAZULEJO KG 1,752.350250 $ 1.73 $ 3,031.57 0.9173 0.49661B019 POLVO M3 77.353188 $ 147.49 $ 11,408.82 3.4522 1.86901B022 GRAVA. M3 37.748465 $ 147.49 $ 5,567.52 1.6847 0.91211B023 AGUA... M3 44.193206 $ 23.00 $ 1,016.44 0.3076 0.16651B026 MATERIAL 3-A. M3 0.325000 $ 230.00 $ 74.75 0.0226 0.01221B032 PIEDRA DE HILADA DE LA REGION PZA 2,273.775000 $ 3.91 $ 8,890.46 2.6901 1.45651B052 MATERIAL DE BANCO (SASCAB). M3 7.771400 $ 121.90 $ 947.33 0.2867 0.15521B212B BISAGRA DE LAT. DE PERSIANA 3"X3" PZA 18.000000 $ 11.50 $ 207.00 0.0626 0.03391B311T EMULCOAT BASE AGUA LT 17.182000 $ 18.54 $ 318.55 0.0964 0.05221C080E PASADOR DE PUERTA C/PORTACANDADO. PZA 1.000000 $ 57.50 $ 57.50 0.0174 0.00941C186 PASTA REDIMIX. KG. 8.552300 $ 6.85 $ 58.58 0.0177 0.00961C188E TORNILLO D/GUSANO 12X75MM PZA 144.000000 $ 0.30 $ 43.20 0.0131 0.00711C188V TAQUETES D/PLAST.3/8" PZA 144.000000 $ 0.58 $ 83.52 0.0253 0.01371E000 MADERA DE PINO DE 3A. PT 1,049.498680 $ 7.94 $ 8,333.02 2.5215 1.36521E060 CIMBRAPLAY 1 VISTA 16 MM M2 18.403400 $ 96.67 $ 1,779.06 0.5383 0.29151E081 TRIPLAY DE CEDRO O CAOBA 6 MM. M2 30.600000 $ 101.12 $ 3,094.27 0.9363 0.50691E100 MADERA DE CEDRO O CAOBA PT 210.000000 $ 43.70 $ 9,177.00 2.7769 1.50341ELB016 ALAMBRE Cu. TW # 10. ML 108.000000 $ 3.91 $ 422.28 0.1278 0.06921ELB017 ALAMBRE Cu. TW # 12. ML 1,152.000000 $ 2.58 $ 2,972.16 0.8993 0.48691ELB018 ALAMBRE Cu. TW # 14. ML 576.000000 $ 1.92 $ 1,105.92 0.3346 0.18121ELB021 APAGADOR SENCILLO. PZA 25.200000 $ 16.10 $ 405.72 0.1228 0.06651ELB055 CABLE THW # 8. ML 36.000000 $ 12.08 $ 434.88 0.1316 0.07121ELB073 CHALUPA DE PLASTICO. PZA 25.200000 $ 2.28 $ 57.46 0.0174 0.00941ELB074 CINTA AISLANTE. ROL 18.000000 $ 6.28 $ 113.04 0.0342 0.01851ELB119 CONTACTO SENCILLO. PZA 25.200000 $ 16.10 $ 405.72 0.1228 0.06651ELB263 PLACA DE 1 VENTANA. PZA 25.200000 $ 9.53 $ 240.16 0.0727 0.03931ELB264 PLACA DE 2 VENTANAS. PZA 25.200000 $ 9.53 $ 240.16 0.0727 0.03931ELB276 POLIDUCTO NARANJA DE 1/2". ML 1,221.000000 $ 1.21 $ 1,477.41 0.4470 0.24201ELB288 REGISTRO OCTAGONAL CON TAPA. PZA 25.200000 $ 2.94 $ 74.09 0.0224 0.01211F000 BLOCK 10X20X40 CMS. PZA 44.590000 $ 4.27 $ 190.40 0.0576 0.03121F002 BLOCK 15X20X40 CMS. PZA 4,517.716750 $ 5.18 $ 23,401.77 7.0811 3.83381F031 BOVEDILLA 15X25X56 CMS. PZA 1,177.817600 $ 10.06 $ 11,848.85 3.5853 1.94111F050 VIGUETA TIPO 12-4. ML 11.952000 $ 41.69 $ 498.28 0.1508 0.08161F051 VIGUETA TIPO 12-5. ML 282.502400 $ 46.00 $ 12,995.11 3.9322 2.12891F801 LOSETA LISA DE 20x20 CMS MCA. M2 59.791988 $ 179.00 $ 10,702.77 3.2385 1.7534

INTERCERAMIC MOD. COLORS.

1F805 LOSETA DE CERAMICA VITRIFICADA DE M2 194.176600 $ 89.00 $ 17,281.72 5.2292 2.8312PRIMERA DE 44x44 CMS. MCA.INTERCERAMICLINEA MOD. COSTA DEL SOL MARMOLEADOCOLOR IBIZA, CANARIA.

1F834 LOSETA PRIMERA MCA. INTERCERAMIC DE M2 9.534000 $ 86.00 $ 819.92 0.2481 0.1343


FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 3CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.

20x20 CMS. MOD. GREAT PLAINS.1G100 MARCO Y CONTRAMARCO DE 40X40 CMS. PZA 2.000000 $ 218.50 $ 437.00 0.1322 0.07161G103 MARCO Y CONTRAMARCO DE 60X60 CMS. CON PZA 4.000000 $ 241.50 $ 966.00 0.2923 0.1583

ANGULAR DE 1 1/2"x1/8".1G200A BISAGRA TUBULAR DE 5/8" PZA 4.000000 $ 6.90 $ 27.60 0.0084 0.00451I008D APAGADOR SENCILLO BTICINO "MODUS". PZA 5.000000 $ 32.70 $ 163.50 0.0495 0.02681I070 PLACA 1-2-3 VENTANAS BTICINO "MODUS". PZA 5.000000 $ 26.97 $ 134.85 0.0408 0.02211I070A PLACA CIEGA MCA. BTICINO "MODUS". PZA 4.000000 $ 32.72 $ 130.88 0.0396 0.02141I082 BASE MEDIDOR MONOFASICO PZA 1.000000 $ 99.28 $ 99.28 0.0300 0.01631I303 CABLE THW NO.12 ML 60.000000 $ 5.99 $ 359.40 0.1088 0.05891I304 CABLE THW NO.10 ML 30.000000 $ 9.10 $ 273.00 0.0826 0.04471I305 CABLE THW NO.8 ML 10.000000 $ 15.51 $ 155.10 0.0469 0.02541I306 CABLE THW NO.6 ML 36.000000 $ 24.10 $ 867.60 0.2625 0.14211I349 CABLE COBRE DESNUDO CAL.10. ML 50.000000 $ 6.04 $ 302.00 0.0914 0.04951I350 CABLE COBRE DESNUDO CAL. 8. ML 18.000000 $ 9.52 $ 171.36 0.0519 0.02811I501 VARILLA COPERWELD DE 5/8" X 3.05 MTS. PZA 1.000000 $ 154.01 $ 154.01 0.0466 0.02521I502 CONECTOR P/VARILLA COPERWELD PZA 1.000000 $ 3.30 $ 3.30 0.0010 0.00051I903 CENTRO DE CARGA QO-04. PZA 1.000000 $ 210.59 $ 210.59 0.0637 0.03451J001 INT.TERMOMAGNETICO 1P DE 15 A 50 PZA 6.000000 $ 81.56 $ 489.36 0.1481 0.0802

AMPERES.1J100X DESCONECTADOR TIPO RIEL DIM DE 2X30 AMP. PZA 1.000000 $ 158.08 $ 158.08 0.0478 0.0259

CON GABINETE DE PLASTICO PARAINTEMPERIE.

1J504 TUBO COND.GALV.PARED GRUESA 32 MM. ML 3.200000 $ 56.20 $ 179.84 0.0544 0.02951J628 MUFA GALVANIZADA DE 32 MM. (1 1/4") PZA 1.000000 $ 13.43 $ 13.43 0.0041 0.00221J722B CONECTOR PLICA RECTO DE 19 MM. PZA 2.000000 $ 23.35 $ 46.70 0.0141 0.00771J757 TUBO PLICA DE 19 MM. ML 1.500000 $ 20.13 $ 30.20 0.0091 0.00491J862 REGISTRO PVC LIGERO 3"X3" C/TAPA PZA 5.000000 $ 8.03 $ 40.15 0.0121 0.00661J862A CHALUPA PVC DE 2"X4". PZA 9.000000 $ 6.15 $ 55.35 0.0167 0.00911J862F REGISTRO PVC LIGERO 4"X4" C/TAPA. PZA 4.000000 $ 9.63 $ 38.52 0.0117 0.00631J976 CINTA AISLANTE 20 MTS.VINILO 330-AZ PZA 2.500000 $ 8.90 $ 22.25 0.0067 0.00361K017 PEGAMENTO PVC 500 ML TANGIT BOT 2.680000 $ 136.85 $ 366.76 0.1110 0.06011K019 LIQUIDO LIMPIADOR PARA PVC 240 ML TANGIT BOT 0.650000 $ 60.21 $ 39.14 0.0118 0.00641K039 LIJA IMPERIAL DE 25 MM. DE ANCHO ML 34.886000 $ 4.14 $ 144.43 0.0437 0.02371K048B CINTA TEFLON DE 13 MM.X 6.60 MTS. PZA 0.500000 $ 1.54 $ 0.77 0.0002 0.00011K050 PASTA FUNDENTE SILER 500 GR BOT 3.106000 $ 36.57 $ 113.59 0.0344 0.01861K052 CUELLO DE CERA. PZA 3.000000 $ 4.00 $ 12.00 0.0036 0.00201K056 SEGUETA PZA 0.650000 $ 9.55 $ 6.21 0.0019 0.00101K059 SOLDADURA CARR. 50-50 PZA 4.022000 $ 59.55 $ 239.51 0.0725 0.03921K065 PERMATEX AVIACION 500 ML. 3-D BOT 0.030000 $ 111.98 $ 3.36 0.0010 0.00061K100D TINACO ROTOPLAS 1100LTS. BICAPA PZA 1.000000 $ 1,499.00 $ 1,499.00 0.4536 0.2456

VERTICAL.

1K100G TINACO ROTOPLAS 1100LTS.TRICAPA PZA 1.000000 $ 1,499.00 $ 1,499.00 0.4536 0.2456VERTICAL.

1K302 TUBO DE COBRE 13 MM TIPO "M" RIGIDO ML 54.012000 $ 38.04 $ 2,054.62 0.6217 0.33661K303 TUBO DE COBRE 19 MM TIPO "M" RIGIDO ML 18.110000 $ 57.40 $ 1,039.51 0.3145 0.17031K330L ALIM.COFLEX PZA 3.000000 $ 30.98 $ 92.94 0.0281 0.0152

P/LAV.1/2"x1/2"x25CMS.AGUA-ACERO.


FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 4CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.1K330M ALIM.COFLEX PZA 2.000000 $ 37.62 $ 75.24 0.0228 0.0123

P/FRE.1/2"x1/2"x55CMS.AGUA-ACERO.1K330N ALIM.COFLEX P/WC PZA 3.000000 $ 33.89 $ 101.67 0.0308 0.0167

1/2"x7/8"x35CMS.AGUA-ACERO.1K336 COPLE DE COBRE DE 13 MM.(1/2"). PZA 4.732888 $ 2.61 $ 12.35 0.0037 0.00201K350A CONECTOR CRE COBRE DE 13 MM.(1/2"). PZA 8.000000 $ 6.50 $ 52.00 0.0157 0.00851K403 REDUC.COBRE BUSHING 19-13 MM PZA 19.000000 $ 9.29 $ 176.51 0.0534 0.02891K442 CODO COBRE 90X13 MM PZA 32.732888 $ 3.06 $ 100.16 0.0303 0.01641K443 CODO COBRE 90X19 MM PZA 6.000000 $ 6.96 $ 41.76 0.0126 0.00681K452 CODO COBRE DE 45X13 MM.(1/2"). PZA 8.000000 $ 7.69 $ 61.52 0.0186 0.01011K482 CODO COBRE RED.90X19-13 MM PZA 2.000000 $ 26.16 $ 52.32 0.0158 0.00861K502 TEE DE COBRE DE 13 MM PZA 8.357696 $ 5.12 $ 42.79 0.0129 0.00701K588 TUERCA UNION D/COBRE 19 MM PZA 2.000000 $ 58.34 $ 116.68 0.0353 0.01911K606 TUBERIA GALV. 50 MM. DIAM. ML 6.400000 $ 119.95 $ 767.68 0.2323 0.12581K659 TAPON CACHUCHA DE 50 MM.(2") PZA 1.000000 $ 45.29 $ 45.29 0.0137 0.0074

GALVANIZADO.1K811T TARJA DE ACERO INOXIDABLE MOD. EB-100 PZA 1.000000 $ 475.66 $ 475.66 0.1439 0.0779

0.49X50.6CMS MCA. EB TECNICA MEXICANA1K811Z CHAPETON. PZA 6.000000 $ 17.25 $ 103.50 0.0313 0.01701K812L LLAVE ECONOMIZADORA PARA LAVABO MCA. PZA 3.000000 $ 896.82 $ 2,690.46 0.8141 0.4408

HELVEX MOD. TV/105.1K813 LLAVE FLOTADOR DE 13 MM.TANQ.ALTO PZA 0.388800 $ 43.69 $ 16.99 0.0051 0.00281K828A MANERAL MOD. KING MCA. URREA. PZA 4.000000 $ 43.55 $ 174.20 0.0527 0.02851K829A LLAVE DE EMPOTRAR SOLDABLE MCA. URREA. PZA 4.000000 $ 85.00 $ 340.00 0.1029 0.05571K829O REGADERA OLIMPICA C/BRAZO MOD.298 MCA. PZA 2.000000 $ 271.33 $ 542.66 0.1642 0.0889

URREA.1K840 LLAVE ESCUADRA P/INODORO/CAJA. PZA 3.000000 $ 18.66 $ 55.98 0.0169 0.00921K841 LLAVE ESCUADRA DE 13MM PARA LAVABO PZA 2.000000 $ 23.38 $ 46.76 0.0141 0.00771K842 LLAVE DE PICO DE 13MM ROSCABLE CON PZA 2.000000 $ 126.33 $ 252.66 0.0765 0.0414

CHAPETON1K875A MEZCLADORA PARA FREGADERO CUELLO DE PZA 1.000000 $ 504.66 $ 504.66 0.1527 0.0827

GANSO CROMADA MCA. URREA.1K880A CESPOL CROMADO DE LATON PARA FREGADERO PZA 0.000000 $ 136.91 $ 0.00 0.0000 0.00001K880B CESPOL CROMADO DE LATON PARA LAVABO PZA 3.000000 $ 283.19 $ 849.57 0.2571 0.13921K942 INODORO CAJA IDEAL STANDAR MOD. ZAFIRO. PZA 3.000000 $ 1,495.00 $ 4,485.00 1.3571 0.73481K959CA OVALIN MARCA ORION MODELO FLANDES PZA 3.000000 $ 557.61 $ 1,672.83 0.5062 0.2741

BLANCO.1K968 PAPELERA IDEAL S. COLOR BCO. DE PZA 3.000000 $ 63.94 $ 191.82 0.0580 0.0314

PORCELANA.1K969 JABONERA S/AGARRADERA COLOR BCO.DE PZA 3.000000 $ 63.94 $ 191.82 0.0580 0.0314

PORCELANA.1L301 TUBO PVC SANIT.LISO 50 MM. ML 25.090000 $ 9.44 $ 236.85 0.0717 0.03881L304 TUBO PVC SANIT.LISO 100MM. ML 67.475000 $ 25.59 $ 1,726.69 0.5225 0.2829

1L309 COPLE PVC SANITARIO 100MM CEMENTAR PZA 4.918700 $ 5.18 $ 25.48 0.0077 0.00421L312 CODO 45X50 MM PVC SANIT.LISO PZA 5.500000 $ 1.85 $ 10.18 0.0031 0.00171L314 CODO 45X100MM PVC SANIT.CEMENT PZA 5.500000 $ 6.80 $ 37.40 0.0113 0.00611L317 CODO 90X50 MM PVC SANIT.LISO PZA 11.249900 $ 2.06 $ 23.18 0.0070 0.00381L319 CODO 90X100 MM PVC SANIT.LISO PZA 13.584500 $ 8.57 $ 116.42 0.0352 0.01911L342 REDUC.BUSHING 100-50 MM PVC SANIT. PZA 11.000000 $ 7.33 $ 80.63 0.0244 0.01321L402 TEE 50 MM PVC SANIT.CEMENT. PZA 2.750000 $ 3.11 $ 8.55 0.0026 0.0014

CASA HABITACIONPROPIETARIA: UBICACION:SAN PEDRO UXMAL

FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 5CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.1L404 TEE 100 MM PVC SANIT.CEMENT. PZA 2.750000 $ 12.37 $ 34.02 0.0103 0.00561L410 TEE 100X50 MM PVC SANIT.CEMENT. PZA 1.375000 $ 10.72 $ 14.74 0.0045 0.00241L424 YEE SENC.50 MM PVC SANIT.LISO PZA 2.750000 $ 4.21 $ 11.58 0.0035 0.00191L426 YEE 100 MM PVC SANIT.LISO PZA 2.750000 $ 18.10 $ 49.78 0.0151 0.00821L431 YEE SENC.100X50 MM PVC SANIT.LISO PZA 1.375000 $ 13.75 $ 18.91 0.0057 0.00311L434 YEE DOBLE 50 MM PVC SANIT.CEM. PZA 0.687500 $ 25.74 $ 17.70 0.0054 0.00291L441 YEE DOBLE 100X50 MM PVC SANIT. PZA 0.687500 $ 43.15 $ 29.67 0.0090 0.00491L465 CONTRACANASTA LANZAMATICA PZA 0.000000 $ 56.94 $ 0.00 0.0000 0.00001L466 CONTRA REJILLA DE 38 MM. CROMADA PZA 3.000000 $ 43.70 $ 131.10 0.0397 0.02151L466A CUBRETALADROS CROMADO PZA 6.000000 $ 6.13 $ 36.78 0.0111 0.00601L624 VALVULA DE ESFERA DE 19 MM. SOLDABLE PZA 2.000000 $ 44.23 $ 88.46 0.0268 0.01451N000 PINTURA VINILICA COMEX LINEA MEDIA. LT 213.807500 $ 43.82 $ 9,369.05 2.8350 1.53491N030 SELLADOR VINILICO TRANSP.5X1. LT 42.761500 $ 39.17 $ 1,674.97 0.5068 0.27441N400 RESISTOL 850 LT 1.500000 $ 77.51 $ 116.27 0.0352 0.01901N430A BROCHA DE 3" PZA 5.584150 $ 20.13 $ 112.41 0.0340 0.01841N500A CEPILLO. PZA 1.673195 $ 28.75 $ 48.10 0.0146 0.00791N500B PERIODICO VIEJO. KG 2.161300 $ 3.45 $ 7.46 0.0023 0.00121O000 GASOLINA LT 6.732381 $ 9.20 $ 61.94 0.0187 0.01011O001 DIESEL LT 679.162181 $ 8.63 $ 5,861.17 1.7735 0.96021O002 ACEITE MOTOR A GASOLINA LT 2.100492 $ 28.75 $ 60.39 0.0183 0.00991O003 ACEITE MOTOR A DIESEL LT 9.367470 $ 26.45 $ 247.77 0.0750 0.04061O004 ACEITE HIDRAULICO LT 4.648440 $ 34.50 $ 160.37 0.0485 0.02631O006 GRASA PARA MAQUINARIA KG 4.408348 $ 28.75 $ 126.74 0.0384 0.02081O010 LLANTAS P/REVOLVEDORA-COMPRESOR JGO 0.123383 $ 1,779.19 $ 219.52 0.0664 0.03601O013 LLANTAS PARA CARGADOR BOB-CAT JGO 0.001508 $ 7,994.98 $ 12.06 0.0036 0.00201O014 LLANTAS P/CAMION PIPA O VOLQUETE JGO 0.004462 $ 13,794.70 $ 61.55 0.0186 0.01011O050 BARRENA PARA ROMPEDORA. PZA 0.070342 $ 1,860.10 $ 130.84 0.0396 0.02141O200 OXIGENO M3 0.100000 $ 73.60 $ 7.36 0.0022 0.00121O201 ACETILENO KG 0.100000 $ 240.35 $ 24.04 0.0073 0.00391O204 ACIDO MURIATICO LTS 5.951000 $ 17.25 $ 102.66 0.0311 0.01681O205 ACIDO CLORHIDRICO LTS 5.380400 $ 13.67 $ 73.55 0.0223 0.01201O245 DETERGENTE BIODEGRADABLE KG 5.494600 $ 13.80 $ 75.83 0.0229 0.01241O270 ENERGIA ELECTRICA KWH 13.016788 $ 3.51 $ 45.69 0.0138 0.00751TRIM01 TIRATRIM ML 57.341063 $ 6.13 $ 351.50 0.1064 0.0576

TOTAL DE MATERIALES $330,482.02 68.1413MANO DE OBRA2A001 PEON DE ALBAILERIA JOR 458.627909 $ 192.41 $ 88,244.60 31.7672 14.45672A002 AYUDANTE GENERAL". JOR 131.480404 $ 208.63 $ 27,430.76 9.8748 4.49382A002B AYUDANTE ESPECIALIZADO EN ALUMINIO Y JOR 18.581000 $ 218.37 $ 4,057.53 1.4607 0.6647

VIDRIO.2A005 OFICIAL DE ALBAILERIA JOR 377.802460 $ 273.58 $ 103,359.20 37.2083 16.93282A006 OFICIAL FIERRERO. JOR 11.415299 $ 290.01 $ 3,310.55 1.1918 0.54242A007 OFICIAL CARPINTERO DE OBRA NEGRA JOR 12.651875 $ 290.01 $ 3,669.17 1.3209 0.6011


FECHA : 08/10/2012 RESUMEN GENERAL HOJA : 6CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.2A008 OFICIAL CARPINTERO DE PRIMERA JOR 7.200000 $ 290.01 $ 2,088.07 0.7517 0.34212A009 OFICIAL HERRERO JOR 0.365000 $ 273.58 $ 99.86 0.0359 0.01642A010 OFICIAL PLOMERO JOR 16.788720 $ 273.58 $ 4,593.06 1.6535 0.75252A011 OFICIAL PINTOR JOR 13.683680 $ 273.58 $ 3,743.58 1.3477 0.61332A013 OFICIAL ESPECIALISTA EN ALUMINIO Y JOR 18.581000 $ 306.43 $ 5,693.78 2.0497 0.9328

VIDRIO.2A014 OFICIAL ELECTRICISTA JOR 4.650000 $ 290.01 $ 1,348.55 0.4855 0.22092A016 OPERADOR EQUIPO PESADO. JOR 5.409321 $ 306.43 $ 1,657.58 0.5967 0.27162A017 OPERADOR DE CAMION C/GRUA. JOR 0.143611 $ 306.43 $ 44.01 0.0158 0.00722A021 CHOFER DE CAMION DE CARGA. JOR 0.199490 $ 290.01 $ 57.85 0.0208 0.00952A023 OPERADOR DE MINICARGADOR FRONTAL. JOR 0.115983 $ 290.01 $ 33.64 0.0121 0.00552A025 OFICIAL POBLADOR JOR 6.988265 $ 273.58 $ 1,911.85 0.6882 0.31322A032 OFICIAL AZULEJERO/MOSAICO JOR 47.585355 $ 290.01 $ 13,800.23 4.9679 2.26082A038 OPERADOR EQUIPO LIGERO. JOR 8.837485 $ 208.63 $ 1,843.76 0.6637 0.30212SAL018 ELECTRICISTA. JOR 18.000000 $ 343.55 $ 6,183.90 2.2261 1.01312SAL019 AYUDANTE DE ELECTRICISTA. JOR 18.000000 $ 256.32 $ 4,613.76 1.6609 0.7558

TOTAL DE MANO DE OBRA $277,785.29

MAQUINARIA3B002 REVOLVEDORA CIPSA 1 SACO MODELO MAXI-10 H-M 26.520677 $ 1.24 $ 32.89 1.5366 0.0054

CON MOTOR KOHLER DE 8 H.P.3B007 VIBRADOR PARA CONCRETO MECSA DE 4 HP. H-M 16.727846 $ 1.77 $ 29.61 1.3833 0.00493B046 MINICARGADOR FRONTAL BOT-CAT CATERPILLAR H-M 0.754113 $ 52.00 $ 39.21 1.8318 0.00643B049 CAMION VOLQUETE 7 M3 170 H.P. H.A. H-M 1.297074 $ 51.69 $ 67.05 3.1325 0.01103B087 SOLDADORA DIESEL LINCON PORTATIL DE 60 H-M 0.500000 $ 9.87 $ 4.94 0.2308 0.0008

HP.3B088 EQUIPO DE CORTE OXIGENO-ACETILENO H-M 0.500000 $ 2.86 $ 1.43 0.0668 0.00023B091A COMPRESOR INGERSOLL-RAND P185 80 H.P. H-M 35.171136 $ 16.34 $ 574.70 26.8492 0.0942

CON DOS PISTOLAS ROMPEDORAS Y/OPERFORADORA APT M180.

3B097 BAILARINA VIBRATORIA DE GASOLINA 8 H.P. H-M 1.195600 $ 2.88 $ 3.44 0.1607 0.00063B107 ANDAMIO METALICO (1.EST) TIPO TORRE. H-M 2,003.340150 $ 0.64 $ 1,282.14 59.8999 0.21003B114 GRUA HIAB 4 TON MONTADA EN CAMION H-M 0.933750 $ 93.70 $ 87.49 4.0874 0.0143

C/MOTOR DE 140 H.P.3D096A ESMERILADORA ELECTRICA BOSH 2 H.P. H-M 13.016788 $ 1.35 $ 17.57 0.8208 0.0029

TOTAL DE MAQUINARIA $2,140.47TOTAL SUMA DE INSUMOS $610,407.78

MANDO INTERMEDIO 5.0000 % $ 13,889.27HERRAMIENTA MENOR 3.0000 % $ 8,333.56

TOTAL EXPLOSIN $632,630.61

EVALUACIN DE PRECIOS DE MATERIALES

UNID MARCA descarga flete arancel otros ivaCONCEPTOBLOCKS 10 X 20 X 40 0BLOCKS 12 X 20 X 40 0BLOCKS 15 X 20 X 40 pza predeco 6.26 6.1 5.8 1.0016BOVEDILLA DE 15 X 20 X 56 0BOVEDILLA DE 15 X 25 X 56 pza 12.15 11.99 12 1.944BOVEDILLA DE 20 X 25 X 56 0BOVEDILLA DE 24 X 25 X 56 0BOVEDILLA DE 30 X 25 X 56 0VIGA 12-3 M.L. ml 44.18 47.95 7.0688VIGA 12-4 M.L. 0VIGA 12-5 M.L. 0VIGA 20-5 0VIGA 20-6 0POLVO O GRAVA m3 193.30 190 180 30.928POLVO O GRAVA 0POLVO O GRAVA EMBOLSADO 40 KG 0ALAMBRE GALVANIZADO No. 6 Y 10 0ALAMBRE RECOCIDO No. 16 0ALAMBRON DE 0MALLA ELECTROSOLDADA 6-6-10-10 0ARMEX DE 12-12-4. 0ARMEX 15-2 ( ESCALERILLA ) 0ARMEX 15-15-4 0ARMEX 15-20-4 0VARILLA DE 3/8 ( 150 PZAS X TON) 0VARILLA DE ( 84 PZAS X TON) 0VARILLA DE 5/8 ( 53 PZAS X TON) 0VARILLA DE ( 37 PZAS X TON) 0VARILLA DE 1 ( 21 PZAS X TON) 0POLVO FINO PARA ACABADOS 0PEGAZULEJO GRIS ADECON 0PEGAZULEJO BLANCO ADECON 0PEGA PISO SOBRE PISO GRIS 0PEGA PISO SOBRE PISO BLANCO 0CAL MAYACAL 25 KG sac 25 49.00 48 39.74 7.84CEMENTO GRIS MOCTEZUMA sac 50 119.00 102.35 135 19.04CEMENTO MORTERO MOCTEZUMA 0CEMENTO BLANCO CRUZ AZUL 25 KG 110.00 17.6CLAVOS DE 2 Y 4" 0CLAVO PARA CONCRETO 2 1/2 0madera de 3a para cimbra ptFILOS DE SEGUETA NICHOLSON 0

presentacin

PROVEEDOR 1 precio sin iva



PRECIO A CONSIDERAR sin iva

REPORTE DE UTILIZACIN DE INSUMOSCASA HABITACIONCASA HABITACIONUBICACION:SAN PEDRO UXMALFECHA : 08/10/2012 RESUMEN GENERAL

CLAVE DESCRIPCIN Y ESPECIFICACIN TCNICA UNIDAD CANTIDAD P. UNITARIO IMPORTE % /Sub %/C.D.MATERIALES

1B000 CEMENTO GRIS... TON 22.586683 $2,080.01 $46,980.53 14.216 7.69661F002 BLOCK 15X20X40 CMS. PZA 4,517.72 $5.18 $23,401.77 7.081 3.8338

1F805 M2 194.1766 $89.00 $17,281.72 5.229 2.8312

1B006 CAL HIDRATADA TON 10.284767 $1,621.50 $16,676.75 5.046 2.73211A003 ACERO No.3 (3/8"). TON 1.75037 $9,016.00 $15,781.34 4.775 2.58541F051 VIGUETA TIPO 12-5. ML 282.5024 $46.00 $12,995.11 3.932 2.12891F031 BOVEDILLA 15X25X56 CMS. PZA 1,177.82 $10.06 $11,848.85 3.585 1.94111B019 POLVO M3 77.353188 $147.49 $11,408.82 3.452 1.869

1F801 M2 59.791988 $179.00 $10,702.77 3.239 1.7534

1N000 PINTURA VINILICA COMEX LINEA MEDIA. LT 213.8075 $43.82 $9,369.05 2.835 1.53491.00E+100 MADERA DE CEDRO O CAOBA PT 210 $43.70 $9,177.00 2.777 1.50341B032 PIEDRA DE HILADA DE LA REGION PZA 2,273.78 $3.91 $8,890.46 2.690 1.45651.00E+00 MADERA DE PINO DE 3A. PT 1,049.50 $7.94 $8,333.02 2.521 1.36521ALU139 CHAMBRANA DE 3" BRONCE ML 125.982 $59.80 $7,533.72 2.280 1.23421ALU062 CRISTAL FILTRASOL DE 6 MM. DE ESP. M2 48.993 $121.56 $5,955.59 1.802 0.97571O001 DIESEL LT 679.162181 $8.63 $5,861.17 1.774 0.96021B022 GRAVA. M3 37.748465 $147.49 $5,567.52 1.685 0.91211A002 ACERO No.2 (1/4").(ALAMBRON) TON 0.498142 $10,136.10 $5,049.22 1.528 0.82721K942 INODORO CAJA IDEAL STANDAR MOD. ZAFIRO. PZA 3 $1,495.00 $4,485.00 1.357 0.73481ALU117 VINILO KG 94.82 $40.00 $3,792.80 1.148 0.6214

1ALU140 ML 72.323 $51.37 $3,715.23 1.124 0.6086

1A004 ACERO No.4 (1/2"). TON 0.378409 $9,016.00 $3,411.74 1.032 0.55891ALU141 TRASLAPE DE 3" BRONCE P/CORREDIZA DE ALUMINIO ML 72.69628 $46.00 $3,344.03 1.012 0.54781.00E+81 TRIPLAY DE CEDRO O CAOBA 6 MM. M2 30.6 $101.12 $3,094.27 0.936 0.50691B008 PEGAZULEJO KG 1,752.35 $1.73 $3,031.57 0.917 0.49661ELB017 ALAMBRE Cu. TW # 12. ML 1,152.00 $2.58 $2,972.16 0.899 0.48691ALU097 PUERTA MULTYPANEL DE 0.92X2.13 MTS. LISA PZA 3 $918.85 $2,756.55 0.834 0.45161ALU142 ZOCLO LINEA 3" BRONCE P/VENTANA CORREDIZA ML 53.374374 $50.98 $2,721.03 0.823 0.4458 80.530

1K812L PZA 3 $896.82 $2,690.46 0.814 0.4408

1B001 CEMENTO BLANCO... TON 0.697291 $3,605.25 $2,513.91 0.761 0.41181ALU138 RIEL DE 3" ALUMINIO BRONCE ML 53.374374 $45.23 $2,414.12 0.730 0.39551A000 ALAMBRE RECOCIDO No.18 PARA AMARRE. KG 153.268223 $14.16 $2,170.28 0.657 0.35551A049 MALLA ELECTROSOLDABLE 6X6-10/10. M2 202.4374 $10.66 $2,157.98 0.653 0.35351K302 TUBO DE COBRE 13 MM TIPO "M" RIGIDO ML 54.012 $38.04 $2,054.62 0.622 0.33661ALU143 ML 53.374374 $37.95 $2,025.56 0.613 0.3318

1.00E+60 CIMBRAPLAY 1 VISTA 16 MM M2 18.4034 $96.67 $1,779.06 0.538 0.29151ALU039 PZA 34.995 $50.60 $1,770.75 0.536 0.2901

1L304 TUBO PVC SANIT.LISO 100MM. ML 67.475 $25.59 $1,726.69 0.522 0.28291N030 SELLADOR VINILICO TRANSP.5X1. LT 42.7615 $39.17 $1,674.97 0.507 0.27441K959CA OVALIN MARCA ORION MODELO FLANDES BLANCO PZA 3 $557.61 $1,672.83 0.506 0.27411ALU040A TUBO DE ALUMINIO DE 3"x 1 3/4" NATURAL. ML 19.44 $80.37 $1,562.39 0.473 0.2561ALU038

PZA 69.252772 $21.76 $1,506.940.456

0.2469

1K100D TINACO ROTOPLAS 1100LTS. BICAPA VERTICAL PZA 1 $1,499.00 $1,499.00 0.454 0.24561K100G TINACO ROTOPLAS 1100LTS.TRICAPA VERTICAL PZA 1 $1,499.00 $1,499.00 0.454 0.24561ELB276 POLIDUCTO NARANJA DE 1/2". ML 1,221.00 $1.21 $1,477.41 0.447 0.2421ALU119 SILICON BRONCE PZA 23.33 $53.48 $1,247.69 0.378 0.20441ELB018 ALAMBRE Cu. TW # 14. ML 576 $1.92 $1,105.92 0.335 0.18121ALU012 PIJAS DE 3"X10MM CABEZA PLANA PZA 526.6 $2.04 $1,074.26 0.325 0.1761K303 TUBO DE COBRE 19 MM TIPO "M" RIGIDO ML 18.11 $57.40 $1,039.51 0.315 0.17031B023 AGUA... M3 44.193206 $23.00 $1,016.44 0.308 0.16651ALU056 CERRADURA PHILLIPS MOD. 550 PZA 3 $322.00 $966.00 0.292 0.15831G103 MARCO Y CONTRAMARCO DE 60X60 CMS. CON ANGULAR DE PZA 4 $241.50 $966.00 0.292 0.15831B052 MATERIAL DE BANCO (SASCAB). M3 7.7714 $121.90 $947.33 0.287 0.15521I306 CABLE THW NO.6 ML 36 $24.10 $867.60 0.263 0.14211K880B CESPOL CROMADO DE LATON PARA LAVABO PZA 3 $283.19 $849.57 0.257 0.13921F834 LOSETA PRIMERA MCA. INTERCERAMIC DE M2 9.534 $86.00 $819.92 0.248 0.13431A333 CLAVO DE 2 1/2" A 4". KG 49.138286 $16.27 $799.48 0.242 0.1311K606 TUBERIA GALV. 50 MM. DIAM. ML 6.4 $119.95 $767.68 0.232 0.12581ALU037 FELPA ML 486.04 $1.36 $661.01 0.200 0.1083

LOSETA DE CERAMICA VITRIFICADA DE PRIMERA DE 44X44 CMS. MCA. INTERCERAMIC LINEA MOD. COSTA DEL SOL MARMOLEADO COLOR IBIZA CANARIA

LOSETA LISA DE 20x20 CMS MCA. INTERCERAMIC MOD COLORS

CERCO A BRONCE PARA CORREDIZA VENTANA LINEA DE 3" DE ALUMINIO

LLAVE ECONOMIZADORA PARA LAVABO MCA. HELVEX MOD. TV/105

CABEZAL DE ALUMINIO LINEA 3" BRONCE PARA VENTANA CORREDIZA

JALADERA DE EMBUTIR MODELO 2026 TIPO EUROPEA HERRALUM

CARRETILLA MODELO 2181 CUPRUM BALERO IMPORTADO S&S BERANINGS CON CAPACIDAD DE SOPORTE HASTA 30KG POR BALERO

1ALU013 PIJAS DE 2"X10MM PZA 466.6 $1.39 $648.57 0.196 0.10631K829O REGADERA OLIMPICA C/BRAZO MOD.298 MCA. URREA PZA 2 $271.33 $542.66 0.164 0.08891K875A MEZCLADORA PARA FREGADERO CUELLO DE GANSO CR PZA 1 $504.66 $504.66 0.153 0.08271F050 VIGUETA TIPO 12-4. ML 11.952 $41.69 $498.28 0.151 0.08161J001 INT.TERMOMAGNETICO 1P DE 15 A 50 AMPERES PZA 6 $81.56 $489.36 0.148 0.08021K811T TARJA DE ACERO INOXIDABLE MOD. EB-100 0.49X50.6CM PZA 1 $475.66 $475.66 0.144 0.07791ALU143Z BOLSA LINEA DE 3" DE ALUMINIO NATURAL. ML 7.272 $62.09 $451.52 0.137 0.0741G100 MARCO Y CONTRAMARCO DE 40X40 CMS. PZA 2 $218.50 $437.00 0.132 0.07161ELB055 CABLE THW # 8. ML 36 $12.08 $434.88 0.132 0.07121ELB016 ALAMBRE Cu. TW # 10. ML 108 $3.91 $422.28 0.128 0.06921ELB021 APAGADOR SENCILLO. PZA 25.2 $16.10 $405.72 0.123 0.06651ELB119 CONTACTO SENCILLO. PZA 25.2 $16.10 $405.72 0.123 0.06651ALU015 REMACHES POP 45 DE ALUMINIO PZA 1,023.20 $0.38 $388.82 0.118 0.06371K017 PEGAMENTO PVC 500 ML TANGIT BOT 2.68 $136.85 $366.76 0.111 0.06011I303 CABLE THW NO.12 ML 60 $5.99 $359.40 0.109 0.05891TRIM01 TIRATRIM ML 57.341063 $6.13 $351.50 0.106 0.05761K829A LLAVE DE EMPOTRAR SOLDABLE MCA. URREA. PZA 4 $85.00 $340.00 0.103 0.05571ALU009 SILICON BLANCO PZA 6 $56.48 $338.88 0.103 0.05551B311T EMULCOAT BASE AGUA LT 17.182 $18.54 $318.55 0.096 0.05221I349 CABLE COBRE DESNUDO CAL.10. ML 50 $6.04 $302.00 0.091 0.04951I304 CABLE THW NO.10 ML 30 $9.10 $273.00 0.083 0.04471ALU041A TOPE LISO DE 3/4" ALUMINIO NATURAL. ML 19.44 $13.80 $268.27 0.081 0.04391K842 LLAVE DE PICO DE 13MM ROSCABLE CON CHAPETON PZA 2 $126.33 $252.66 0.076 0.04141O003 ACEITE MOTOR A DIESEL LT 9.36747 $26.45 $247.77 0.075 0.04061ELB263 PLACA DE 1 VENTANA. PZA 25.2 $9.53 $240.16 0.073 0.03931ELB264 PLACA DE 2 VENTANAS. PZA 25.2 $9.53 $240.16 0.073 0.03931K059 SOLDADURA CARR. 50-50 PZA 4.022 $59.55 $239.51 0.072 0.03921L301 TUBO PVC SANIT.LISO 50 MM. ML 25.09 $9.44 $236.85 0.072 0.03881O010 LLANTAS P/REVOLVEDORA-COMPRESOR JGO 0.123383 $1,779.19 $219.52 0.066 0.0361A100 ANGULO Y SOLERA COMERCIAL KG 12.45 $17.25 $214.76 0.065 0.03521ALU014 TAQUETES ANKER DE 1/4" PZA 526.6 $0.40 $210.64 0.064 0.03451I903 CENTRO DE CARGA QO-04. PZA 1 $210.59 $210.59 0.064 0.03451ALU078B BISAGRA DE LIBRO DE 3" COLOR ALUMINIO NATURAL PZA 9 $23.21 $208.89 0.063 0.03421B212B BISAGRA DE LAT. DE PERSIANA 3"X3" PZA 18 $11.50 $207.00 0.063 0.03391K968 PAPELERA IDEAL S. COLOR BCO. DE PORCELANA PZA 3 $63.94 $191.82 0.058 0.03141K969 JABONERA S/AGARRADERA COLOR BCO.DE PORCELANA PZA 3 $63.94 $191.82 0.058 0.03141F000 BLOCK 10X20X40 CMS. PZA 44.59 $4.27 $190.40 0.058 0.03121A202 LAMINA DONCA CAL.18 KG 7.7821 $23.64 $183.97 0.056 0.03011ALU067 CRISTAL TRANSPARENTE DE 6 MM. M2 1.8216 $98.89 $180.14 0.055 0.02951J504 TUBO COND.GALV.PARED GRUESA 32 MM. ML 3.2 $56.20 $179.84 0.054 0.02951K403 REDUC.COBRE BUSHING 19-13 MM PZA 19 $9.29 $176.51 0.053 0.02891K828A MANERAL MOD. KING MCA. URREA. PZA 4 $43.55 $174.20 0.053 0.02851I350 CABLE COBRE DESNUDO CAL. 8. ML 18 $9.52 $171.36 0.052 0.02811I008D APAGADOR SENCILLO BTICINO "MODUS". PZA 5 $32.70 $163.50 0.049 0.02681ALU145A ESCALONADO DE 3" DE ALUMINIO NATURAL. ML 3.312 $49.29 $163.25 0.049 0.02671O004 ACEITE HIDRAULICO LT 4.64844 $34.50 $160.37 0.049 0.02631J100X DESCONECTADOR TIPO RIEL DIM DE 2X30 AMP. CON GAB PZA 1 $158.08 $158.08 0.048 0.02591I305 CABLE THW NO.8 ML 10 $15.51 $155.10 0.047 0.02541I501 VARILLA COPERWELD DE 5/8" X 3.05 MTS. PZA 1 $154.01 $154.01 0.047 0.02521ALU011 PIJAS DE 1"X10MM PZA 511.6 $0.29 $148.36 0.045 0.02431K039 LIJA IMPERIAL DE 25 MM. DE ANCHO ML 34.886 $4.14 $144.43 0.044 0.02371I070 PLACA 1-2-3 VENTANAS BTICINO "MODUS". PZA 5 $26.97 $134.85 0.041 0.02211L466 CONTRA REJILLA DE 38 MM. CROMADA PZA 3 $43.70 $131.10 0.040 0.02151I070A PLACA CIEGA MCA. BTICINO "MODUS". PZA 4 $32.72 $130.88 0.040 0.02141O050 BARRENA PARA ROMPEDORA. PZA 0.070342 $1,860.10 $130.84 0.040 0.02141O006 GRASA PARA MAQUINARIA KG 4.408348 $28.75 $126.74 0.038 0.02081K588 TUERCA UNION D/COBRE 19 MM PZA 2 $58.34 $116.68 0.035 0.01911L319 CODO 90X100 MM PVC SANIT.LISO PZA 13.5845 $8.57 $116.42 0.035 0.01911N400 RESISTOL 850 LT 1.5 $77.51 $116.27 0.035 0.0191K050 PASTA FUNDENTE SILER 500 GR BOT 3.106 $36.57 $113.59 0.034 0.01861ELB074 CINTA AISLANTE. ROL 18 $6.28 $113.04 0.034 0.01851N430A BROCHA DE 3" PZA 5.58415 $20.13 $112.41 0.034 0.01841K811Z CHAPETON. PZA 6 $17.25 $103.50 0.031 0.0171O204 ACIDO MURIATICO LTS 5.951 $17.25 $102.66 0.031 0.01681K330N ALIM.COFLEX P/WC 1/2"X7/8"X35CMS. AGUA-ACERO PZA 3 $33.89 $101.67 0.031 0.01671K442 CODO COBRE 90X13 MM PZA 32.732888 $3.06 $100.16 0.030 0.01641I082 BASE MEDIDOR MONOFASICO PZA 1 $99.28 $99.28 0.030 0.01631K330L ALIM.COFLEX P/LAV. 1/2"X1/2"X25CMS AGUA-ACERO PZA 3 $30.98 $92.94 0.028 0.01521L624 VALVULA DE ESFERA DE 19 MM. SOLDABLE PZA 2 $44.23 $88.46 0.027 0.01451C188V TAQUETES D/PLAST.3/8" PZA 144 $0.58 $83.52 0.025 0.01371L342 REDUC.BUSHING 100-50 MM PVC SANIT. PZA 11 $7.33 $80.63 0.024 0.01321O245 DETERGENTE BIODEGRADABLE KG 5.4946 $13.80 $75.83 0.023 0.01241K330M ALIM.COFLEX P/FRE. 1/2"X1/2"X55CMS. AGUA-ACERO PZA 2 $37.62 $75.24 0.023 0.01231B026 MATERIAL 3-A. M3 0.325 $230.00 $74.75 0.023 0.01221ELB288 REGISTRO OCTAGONAL CON TAPA. PZA 25.2 $2.94 $74.09 0.022 0.01211O205 ACIDO CLORHIDRICO LTS 5.3804 $13.67 $73.55 0.022 0.0121O000 GASOLINA LT 6.732381 $9.20 $61.94 0.019 0.0101

1O014 LLANTAS P/CAMION PIPA O VOLQUETE JGO 0.004462 $13,794.70 $61.55 0.019 0.01011K452 CODO COBRE DE 45X13 MM.(1/2"). PZA 8 $7.69 $61.52 0.019 0.01011O002 ACEITE MOTOR A GASOLINA LT 2.100492 $28.75 $60.39 0.018 0.00991C186 PASTA REDIMIX. KG. 8.5523 $6.85 $58.58 0.018 0.00961C080E PASADOR DE PUERTA C/PORTACANDADO. PZA 1 $57.50 $57.50 0.017 0.00941ELB073 CHALUPA DE PLASTICO. PZA 25.2 $2.28 $57.46 0.017 0.00941ALU146A JUNQUILLO DE 3" ALUMINIO NATURAL PARA FIJOS ML 3.312 $17.25 $57.13 0.017 0.00941K840 LLAVE ESCUADRA P/INODORO/CAJA. PZA 3 $18.66 $55.98 0.017 0.00921J862A CHALUPA PVC DE 2"X4". PZA 9 $6.15 $55.35 0.017 0.00911K482 CODO COBRE RED.90X19-13 MM PZA 2 $26.16 $52.32 0.016 0.00861K350A CONECTOR CRE COBRE DE 13 MM.(1/2"). PZA 8 $6.50 $52.00 0.016 0.00851L426 YEE 100 MM PVC SANIT.LISO PZA 2.75 $18.10 $49.78 0.015 0.00821N500A CEPILLO. PZA 1.673195 $28.75 $48.10 0.015 0.00791K841 LLAVE ESCUADRA DE 13MM PARA LAVABO PZA 2 $23.38 $46.76 0.014 0.00771J722B CONECTOR PLICA RECTO DE 19 MM. PZA 2 $23.35 $46.70 0.014 0.00771O270 ENERGIA ELECTRICA KWH 13.016788 $3.51 $45.69 0.014 0.00751K659 TAPON CACHUCHA DE 50 MM.(2") GALVANIZADO PZA 1 $45.29 $45.29 0.014 0.00741A313 ALAMBRE GALVANIZADO No.14. KG 2.25 $19.32 $43.47 0.013 0.00711C188E TORNILLO D/GUSANO 12X75MM PZA 144 $0.30 $43.20 0.013 0.00711K502 TEE DE COBRE DE 13 MM PZA 8.357696 $5.12 $42.79 0.013 0.0071K443 CODO COBRE 90X19 MM PZA 6 $6.96 $41.76 0.013 0.00681J862 REGISTRO PVC LIGERO 3"X3" C/TAPA PZA 5 $8.03 $40.15 0.012 0.00661K019 LIQUIDO LIMPIADOR PARA PVC 240 ML TANGIT BOT 0.65 $60.21 $39.14 0.012 0.00641J862F REGISTRO PVC LIGERO 4"X4" C/TAPA. PZA 4 $9.63 $38.52 0.012 0.00631L314 CODO 45X100MM PVC SANIT.CEMENT PZA 5.5 $6.80 $37.40 0.011 0.00611L466A CUBRETALADROS CROMADO PZA 6 $6.13 $36.78 0.011 0.0061L404 TEE 100 MM PVC SANIT.CEMENT. PZA 2.75 $12.37 $34.02 0.010 0.00561A015J ABRAZADERA OMEGA DE 4" PZA 6 $5.58 $33.48 0.010 0.00551A145 SOLDADURA 6013-1/8" KG 1 $33.01 $33.01 0.010 0.00541J757 TUBO PLICA DE 19 MM. ML 1.5 $20.13 $30.20 0.009 0.00491L441 YEE DOBLE 100X50 MM PVC SANIT. PZA 0.6875 $43.15 $29.67 0.009 0.00491G200A BISAGRA TUBULAR DE 5/8" PZA 4 $6.90 $27.60 0.008 0.00451L309 COPLE PVC SANITARIO 100MM CEMENTAR PZA 4.9187 $5.18 $25.48 0.008 0.00421O201 ACETILENO KG 0.1 $240.35 $24.04 0.007 0.00391L317 CODO 90X50 MM PVC SANIT.LISO PZA 11.2499 $2.06 $23.18 0.007 0.00381J976 CINTA AISLANTE 20 MTS.VINILO 330-AZ PZA 2.5 $8.90 $22.25 0.007 0.00361L431 YEE SENC.100X50 MM PVC SANIT.LISO PZA 1.375 $13.75 $18.91 0.006 0.00311L434 YEE DOBLE 50 MM PVC SANIT.CEM. PZA 0.6875 $25.74 $17.70 0.005 0.00291K813 LLAVE FLOTADOR DE 13 MM.TANQ.ALTO PZA 0.3888 $43.69 $16.99 0.005 0.00281L410 TEE 100X50 MM PVC SANIT.CEMENT. PZA 1.375 $10.72 $14.74 0.004 0.00241A332 CLAVO DE 1". KG 0.9 $14.95 $13.46 0.004 0.00221J628 MUFA GALVANIZADA DE 32 MM. (1 1/4") PZA 1 $13.43 $13.43 0.004 0.00221K336 COPLE DE COBRE DE 13 MM.(1/2"). PZA 4.732888 $2.61 $12.35 0.004 0.0021O013 LLANTAS PARA CARGADOR BOB-CAT JGO 0.001508 $7,994.98 $12.06 0.004 0.0021K052 CUELLO DE CERA. PZA 3 $4.00 $12.00 0.004 0.0021L424 YEE SENC.50 MM PVC SANIT.LISO PZA 2.75 $4.21 $11.58 0.004 0.00191L312 CODO 45X50 MM PVC SANIT.LISO PZA 5.5 $1.85 $10.18 0.003 0.00171L402 TEE 50 MM PVC SANIT.CEMENT. PZA 2.75 $3.11 $8.55 0.003 0.00141N500B PERIODICO VIEJO. KG 2.1613 $3.45 $7.46 0.002 0.00121O200 OXIGENO M3 0.1 $73.60 $7.36 0.002 0.00121K056 SEGUETA PZA 0.65 $9.55 $6.21 0.002 0.0011K065 PERMATEX AVIACION 500 ML. 3-D BOT 0.03 $111.98 $3.36 0.001 0.00061I502 CONECTOR P/VARILLA COPERWELD PZA 1 $3.30 $3.30 0.001 0.00051K048B CINTA TEFLON DE 13 MM.X 6.60 MTS. PZA 0.5 $1.54 $0.77 0.000 0.00011K880A CESPOL CROMADO DE LATON PARA FREGADERO PZA 0 $136.91 $0.00 0.000 01L465 CONTRACANASTA LANZAMATICA PZA 0 $56.94 $0.00 0.000 0

TOTAL DE MATERIALES $330,482.02

MANO DE OBRA

2A005 OFICIAL DE ALBAILERIA JOR 377.80246 $273.58 $103,359.20 37.2083 16.93282A001 PEON DE ALBAILERIA JOR 458.627909 $192.41 $88,244.60 31.7672 14.45672A002 AYUDANTE GENERAL". JOR 131.480404 $208.63 $27,430.76 9.8748 4.49382A032 OFICIAL AZULEJERO/MOSAICO JOR 47.585355 $290.01 $13,800.23 4.9679 2.26082SAL018 ELECTRICISTA. JOR 18 $343.55 $6,183.90 2.2261 1.01312A013 OFICIAL ESPECIALISTA EN ALUMINIO Y VIDRIO JOR 18.581 $306.43 $5,693.78 2.0497 0.93282SAL019 AYUDANTE DE ELECTRICISTA. JOR 18 $256.32 $4,613.76 1.6609 0.75582A010 OFICIAL PLOMERO JOR 16.78872 $273.58 $4,593.06 1.6535 0.75252A002B AYUDANTE ESPECIALIZADO EN ALUMINIO Y VIDRIO JOR 18.581 $218.37 $4,057.53 1.4607 0.66472A011 OFICIAL PINTOR JOR 13.68368 $273.58 $3,743.58 1.3477 0.61332A007 OFICIAL CARPINTERO DE OBRA NEGRA JOR 12.651875 $290.01 $3,669.17 1.3209 0.60112A006 OFICIAL FIERRERO. JOR 11.415299 $290.01 $3,310.55 1.1918 0.54242A008 OFICIAL CARPINTERO DE PRIMERA JOR 7.2 $290.01 $2,088.07 0.7517 0.34212A025 OFICIAL POBLADOR JOR 6.988265 $273.58 $1,911.85 0.6882 0.31322A038 OPERADOR EQUIPO LIGERO. JOR 8.837485 $208.63 $1,843.76 0.6637 0.3021

2A016 OPERADOR EQUIPO PESADO. JOR 5.409321 $306.43 $1,657.58 0.5967 0.27162A014 OFICIAL ELECTRICISTA JOR 4.65 $290.01 $1,348.55 0.4855 0.22092A009 OFICIAL HERRERO JOR 0.365 $273.58 $99.86 0.0359 0.01642A021 CHOFER DE CAMION DE CARGA. JOR 0.19949 $290.01 $57.85 0.0208 0.00952A017 OPERADOR DE CAMION C/GRUA. JOR 0.143611 $306.43 $44.01 0.0158 0.00722A023 OPERADOR DE MINICARGADOR FRONTAL. JOR 0.115983 $290.01 $33.64 0.0121 0.0055

TOTAL DE MANO DE OBRA $277,785.29

MAQUINARIA

3B107 ANDAMIO METALICO (1.EST) TIPO TORRE. H-M 2,003.34 $0.64 $1,282.14 59.8999 0.213B091A COMPRESOR INGERSOLL-RAND P185 80 H.P. CON DOS P H-M 35.171136 $16.34 $574.70 26.8492 0.09423B114 GRUA HIAB 4 TON MONTADA EN CAMION C/MOTOR DE 140 H-M 0.93375 $93.70 $87.49 4.0874 0.01433B049 CAMION VOLQUETE 7 M3 170 H.P. H.A. H-M 1.297074 $51.69 $67.05 3.1325 0.0113B046 MINICARGADOR FRONTAL BOT-CAT CATERPILLAR H-M 0.754113 $52.00 $39.21 1.8318 0.00643B002 REVOLVEDORA CIPSA 1 SACO MODELO MAXI-10 CON MOTOH-M 26.520677 $1.24 $32.89 1.5366 0.00543B007 VIBRADOR PARA CONCRETO MECSA DE 4 HP. H-M 16.727846 $1.77 $29.61 1.3833 0.00493D096A ESMERILADORA ELECTRICA BOSH 2 H.P. H-M 13.016788 $1.35 $17.57 0.8208 0.00293B087 SOLDADORA DIESEL LINCON PORTATIL DE 60 H.P. H-M 0.5 $9.87 $4.94 0.2308 0.00083B097 BAILARINA VIBRATORIA DE GASOLINA 8 H.P. H-M 1.1956 $2.88 $3.44 0.1607 0.00063B088 EQUIPO DE CORTE OXIGENO-ACETILENO H-M 0.5 $2.86 $1.43 0.0668 0.0002

TOTAL DE MAQUINARIA $2,140.47

TOTAL DE MAQUINARIA $2,140.47TOTAL SUMA DE INSUMOS $610,407.78

MANDO INTERMEDIO 5.0000 % $13,889.27HERRAMIENTA MENOR 3.0000 % $8,333.56

TOTAL EXPLOSIN $632,630.61

TOTAL DE MAQUINARA $2,140.47TOTAL SUMA DE INSUMOS $608,267.31MANDO INTERMEDIO 5.0000% $30,413.37HERRAMIENTA MENOR 3.0000% $18,248.02TOTAL EXPLOSION $659,069.16

Explosin insumosHoja1Hoja2

materiales-costos

Documents