proyecto final - casa unifamiliar - presupuesto
DESCRIPTION
Proyecto de Métodos y Costos de ConstrucciónTRANSCRIPT
MaterialesID WBS Cantidad Útil Precio Unitario
1.0 Administración del Proyecto2.0 Movimiento de Tierras2.1 Replanteo
Madera de 2in x 2in x 8ft 32.00 ft B/. 0.45Madera de 1in x 4in x 14ft 209.26 ft B/. 0.60Clavos de Madera de 2in 1.00 lb B/. 0.70Clavos de Madera de 2 1/2in 2.00 lb B/. 0.82Hilo de Nylon 1.00 rollo B/. 10.00
2.2 ExcavaciónVolumen de Excavación 28.02 m³
2.3 RellenoVolumen de Relleno 12.38 m³
2.4 CompactaciónVolumen de Compactación 8.17 m³
3.0 Cimientos3.1 Cimiento A3.1.1 Refuerzo
Peso del Refuerzo 179.54 kg B/. 6.25Barras #3 4 #3Barras #4 21 #4Alambre de Refuerzo 1.20 lb B/. 1.75
3.1.2 ConcretoVolumen de Concreto 2.92 m³Sacos de Cemento 17.16 sacosVolumen de Arena 1.27 yd³Volumen de Grava 1.91 yd³Volumen de Mortero 0.42 m³Sacos de Cemento 3.70 sacosVolumen de Arena 11.11 yd³Sacos de Cemento Total 20.86 sacos B/. 8.95Volumen de Arena Total 12.38 yd³ B/. 20.95Volumen de Grava Total 1.91 yd³ B/. 18.95
3.1.3 BloquesCantidad de Bloques 192 Bloques de 6 plg. B/. 0.73Área de Bloqueo 17.38 m²
3.2 Cimiento B3.2.1 Refuerzo
Peso del Refuerzo 281.65 kg B/. 6.25Barras #3 6 #3Barras #4 32 #4Alambre de Refuerzo 1.88 lb B/. 1.75
3.2.2 ConcretoVolumen de Concreto 4.41 m³Sacos de Cemento 25.93 sacosVolumen de Arena 1.92 yd³
Volumen de Grava 2.88 yd³Volumen de Mortero 0.64 m³Sacos de Cemento 5.61 sacosVolumen de Arena 16.84 yd³Sacos de Cemento Total 31.54 sacos B/. 8.95Volumen de Arena Total 18.76 yd³ B/. 20.95Volumen de Grava Total 2.88 yd³ B/. 18.95
3.2.3 BloquesCantidad de Bloques 290 Bloques de 6 plg. B/. 0.73Área de Bloqueo 26.34 m²
3.3 Cimiento C3.3.1 Refuerzo
Peso del Refuerzo 9.09 kg B/. 6.25Barras #3 2 #3Alambre de Refuerzo 0.06 lb B/. 1.75
3.3.2 ConcretoVolumen de Concreto 0.17 m³Sacos de Cemento 0.98 m³ B/. 8.95Volumen de Arena 0.07 sacos B/. 20.95Volumen de Grava 0.11 yd³ B/. 18.95
3.4 Cimiento D3.4.1 Refuerzo
Peso del Refuerzo 36.08 kg B/. 6.25Barras #3 1 #3Barras #4 5 #4Alambre de Refuerzo 0.24 lb B/. 1.75
3.4.2 ConcretoVolumen de Concreto 0.57 m³Sacos de Cemento 3.38 sacosVolumen de Arena 0.25 yd³Volumen de Grava 0.38 yd³Volumen de Mortero 0.08 m³Sacos de Cemento 0.73 sacosVolumen de Arena 2.19 yd³Sacos de Cemento Total 4.11 sacos B/. 8.95Volumen de Arena Total 2.44 yd³ B/. 20.95Volumen de Grava Total 0.38 yd³ B/. 18.95
3.4.3 BloquesCantidad de Bloques 38 Bloques de 6 plg. B/. 0.73Área de Bloqueo 3.43 m²
3.5 Cimiento E3.5.1 Refuerzo
Peso del Refuerzo 254.42 kg B/. 6.25Barras #3 6 #3Barras #4 29 #4Alambre de Refuerzo 1.70 lb B/. 1.75
3.5.2 ConcretoVolumen de Concreto 4.12 m³
Sacos de Cemento 24.25 sacosVolumen de Arena 1.80 yd³Volumen de Grava 2.69 yd³Volumen de Mortero 0.59 m³Sacos de Cemento 5.25 sacosVolumen de Arena 15.74 yd³Sacos de Cemento Total 29.50 sacos B/. 8.95Volumen de Arena Total 17.54 yd³ B/. 20.95Volumen de Grava Total 2.69 yd³ B/. 18.95
3.5.3 BloquesCantidad de Bloques 271 Bloques de 6 plg. B/. 0.73Área de Bloqueo 24.63 m²
3.6 Zapatas Aisladas3.6.1 Refuerzo
Peso del Refuerzo 49.10 kg B/. 6.25Barras #4 7 #4Alambre de Refuerzo 0.33 lb B/. 1.75
3.6.2 ConcretoVolumen de Concreto 1.85 m³Sacos de Cemento 10.87 sacos B/. 8.95Volumen de Arena 0.80 yd³ B/. 20.95Volumen de Grava 1.21 yd³ B/. 18.95
4.0 Plomería4.1 Agua Potable4.1.1 Tuberías
Tubería de PVC Calibre 40 de 3/4 plg. 16 tuberías B/. 7.954.1.2 Accesorios
LLave de paso 1/2 plg. 3 unid. B/. 2.59Bifurcación en T 8 unid. B/. 1.95Codo de 90° 4 unid. B/. 1.95Llave de Chorro 2 unid. B/. 3.25Pegamento 1 unid. B/. 6.25Lavamanos 2 unid. B/. 30.00Ducha 2 unid. B/. 59.95Servicio Sanitario 2 unid. B/. 70.50Fregador 1 unid. B/. 45.00
4.2 Agua Residual4.2.1 Tuberías
Tubería de PVC Calibre 26 de 4 plg. 17 tuberías B/. 22.30Tubería de PVC Calibre 26 de 2 plg. 5 tuberías B/. 16.20
4.2.2 AccesoriosBifurcación en Y 10 unid. B/. 3.85Codo de 45° 10 unid. B/. 3.55Trampa 5 unid. B/. 5.50Tapon (R-2) 2 unid. B/. 1.95Tapon (R-4) 3 unid. B/. 3.35Pegamento 2 unid. B/. 6.25
5.0 Electricidad
5.1 TuberíasTubería de PVC de 1/2 plg. 49 unid. B/. 0.85
5.2 CablesCable Positivo Rollo de 500 ft. 1 rollo B/. 280.00Cable Negativo Rollo de 500 ft. 1 rollo B/. 280.00Cable de Tierra Rollo de 500 ft. 1 rollo B/. 280.00Cable Desnudo Rollo de 500 ft. 1 rollo B/. 280.00Cable #6 THNN 10 tramos B/. 1.50Cable #8 AWG 1 tramos B/. 1.50Conductor a Tierra 1 tramo B/. 1.50
5.3 AccesoriosLámpara de Techo 14 unid. B/. 7.75Lámpara de Pared 5 unid. B/. 6.75Toma Corriente Doble de 120V 20 unid. B/. 1.00Toma Corriente Simple de 120V 5 unid. B/. 1.15Interruptor Sencillo Silencioso 17 unid. B/. 3.25Interruptor Sencillo de 3 Vías 5 unid. B/. 4.50Interruptor Sencillo de 4 Vías 1 unid. B/. 5.00Toma Corriente Especial de 240V 1 unid. B/. 6.75Barra a Tierra de 5/8 plg. x 8 ft. 1 unid. B/. 1.75Salida de Teléfono 2 unid. B/. 2.25Caja de Pasos 6x6 de Teléfono 1 unid. B/. 4.75Salida de Televisión 2 unid. B/. 2.75Medidor 1 unid. B/. 43.90Interruptor Principal 1 unid. B/. 36.89
6.0 Losas6.1 Losas Área Cerrada6.1.1 Formaleta
Madera de 1 plg. x 4 plg. 135.07 ft B/. 0.60Área de Formaleta 4.32 m²Clavos de Acero 0.43 lb B/. 0.98
6.1.2 ConcretoVolumen de Concreto 9.71 m³Sacos de Cemento 57.12 sacos B/. 8.95Volumen de Arena 4.23 yd³ B/. 20.95Volumen de Grava 6.35 yd³ B/. 18.95
6.2 Losa Terraza Frontal6.2.1 Formaleta
Madera de 1 plg. x 4 plg. 66.58 ft B/. 0.60Área de Formaleta 2.13 m²Clavos de Acero 0.21 lb B/. 0.98
6.2.2 ConcretoVolumen de Concreto 1.63 m³Sacos de Cemento 9.57 sacos B/. 8.95Volumen de Arena 0.71 yd³ B/. 20.95Volumen de Grava 1.06 yd³ B/. 18.95
6.3 Losa Terraza Posterior6.3.1 Formaleta
Madera de 1 plg. x 4 plg. 42.57 ft B/. 0.60Área de Formaleta 1.36 m²Clavos de Acero 0.14 lb B/. 0.98
6.3.2 ConcretoVolumen de Concreto 0.95 m³Sacos de Cemento 5.56 sacos B/. 8.95Volumen de Arena 0.41 yd³ B/. 20.95Volumen de Grava 0.62 yd³ B/. 18.95
6.4 Losa Lavandería6.4.1 Formaleta
Madera de 1 plg. x 4 plg. 12.96 ft B/. 0.60Área de Formaleta 0.41 m²Clavos de Acero 0.04 lb B/. 0.98
6.4.2 ConcretoVolumen de Concreto 0.49 m³Sacos de Cemento 2.90 sacos B/. 8.95Volumen de Arena 0.21 yd³ B/. 20.95Volumen de Grava 0.32 yd³ B/. 18.95
6.5 Losa Garaje6.5.1 Refuerzo
Peso del Refuerzo 68.57 kg B/. 6.25Barras #3 14 #3Alambre de Refuerzo 0.46 lb B/. 1.75
6.5.2 FormaletaMadera de 1 plg. x 4 plg. 63.14 ft B/. 0.60Área de Formaleta 2.02 m²Clavos de Acero 0.20 lb B/. 0.98
6.5.3 ConcretoVolumen de Concreto 2.37 m³Sacos de Cemento 13.96 sacos B/. 8.95Volumen de Arena 1.03 yd³ B/. 20.95Volumen de Grava 1.55 yd³ B/. 18.95
6.6 Losa Porta-Cochera6.6.1 Refuerzo
Peso del Refuerzo 199.73 kg B/. 6.25Barras #3 41 #3Alambre de Refuerzo 1.33 lb B/. 1.75
6.6.2 FormaletaMadera de 1 plg. x 4 plg. 159.24 ft B/. 0.60Área de Formaleta 5.10 m²Clavos de Acero 0.51 lb B/. 0.98
6.6.3 ConcretoVolumen de Concreto 6.33 m³Sacos de Cemento 37.25 sacos B/. 8.95Volumen de Arena 2.76 yd³ B/. 20.95Volumen de Grava 4.14 yd³ B/. 18.95
7.0 Columnas7.1 Columnas Circulares Estructurales
7.1.1 RefuerzoPeso del Refuerzo 103.85 kg B/. 6.25Barras #3 4 #3Barras #4 11 #4Alambre de Refuerzo 0.69 lb B/. 1.75
7.1.2 FormaletaTubos de PVC Calibre 40 de 30cm 74.62 ft B/. 4.00Área de Formaleta 22.51 m²Clavos de Acero 2.25 lb B/. 0.98
7.1.3 ConcretoVolumen de Concreto 2.06 m³Sacos de Cemento 12.11 sacos B/. 8.95Volumen de Arena 0.90 yd³ B/. 20.95Volumen de Grava 1.35 yd³ B/. 18.95
7.2 Columnas Circulares No Estructurales7.2.1 Refuerzo
Peso del Refuerzo 22.96 kg B/. 6.25Barras #3 1 #3Barras #4 3 #4Alambre de Refuerzo 0.15 lb B/. 1.75
7.2.2 FormaletaTubos de PVC Calibre 40 de 30cm 16.40 ft B/. 4.00Área de Formaleta 4.95 m²Clavos de Acero 0.49 lb B/. 0.98
7.2.3 ConcretoVolumen de Concreto 0.37 m³Sacos de Cemento 2.18 sacos B/. 8.95Volumen de Arena 0.16 yd³ B/. 20.95Volumen de Grava 0.24 yd³ B/. 18.95
8.0 Paredes8.1 Columnas8.1.1 Columnas Interiores Centrales8.1.1.1 Refuerzo
Peso del Refuerzo 45.04 kg B/. 6.25Barras #3 8 #3Alambre de Refuerzo 0.30 lb B/. 1.75
8.1.1.2 FormaletaMadera de 1 plg. x 4 plg. 55.76 ft B/. 0.45Área de Formaleta 3.57 m²Madera de 1 plg. x 14 plg. 55.76 ft B/. 0.80Área de Formaleta 10.71 m²Área Total de Formaleta 14.28 m²Clavos de Acero 1.43 lb B/. 0.98
8.1.1.3 ConcretoVolumen de Concreto 0.54 m³Sacos de Cemento 3.15 sacos B/. 8.95Volumen de Arena 0.23 yd³ B/. 20.95Volumen de Grava 0.35 yd³ B/. 18.95
8.1.2 Columnas Interiores Laterales8.1.2.1 Refuerzo
Peso del Refuerzo 118.92 kg B/. 6.25Barras #3 18 #3Alambre de Refuerzo 0.79 lb B/. 1.75
8.1.2.2 FormaletaMadera de 1 plg. x 4 plg. 147.60 ft B/. 0.45Área de Formaleta 9.45 m²Madera de 1 plg. x 14 plg. 147.60 ft B/. 0.80Área de Formaleta 28.35 m²Área Total de Formaleta 37.80 m²Clavos de Acero 3.78 lb B/. 0.98
8.1.2.3 ConcretoVolumen de Concreto 1.42 m³Sacos de Cemento 8.34 sacos B/. 8.95Volumen de Arena 0.62 yd³ B/. 20.95Volumen de Grava 0.93 yd³ B/. 18.95
8.2 Vigas8.2.1 Vigas de Amarre8.2.1.1 Vigas de Amarre de 4 plg.8.2.1.1.1 Refuerzo
Peso del Refuerzo 182.19 kg B/. 6.25Barras #3 10 #3Barras #4 17 #4Alambre de Refuerzo 1.21 lb B/. 1.75
8.2.1.1.2 FormaletaMadera de 1 plg. x 4 plg. 226.22 ft B/. 0.45Área de Formaleta 7.24 m²Madera de 1 plg. x 14 plg. 226.22 ft B/. 0.80Área de Formaleta 43.45 m²Área Total de Formaleta 50.69 m²Clavos de Acero 5.07 lb B/. 0.98
8.2.1.1.3 ConcretoVolumen de Concreto 2.17 m³Sacos de Cemento 12.78 sacos B/. 8.95Volumen de Arena 0.95 yd³ B/. 20.95Volumen de Grava 1.42 yd³ B/. 18.95
8.2.1.2 Vigas de Amarre de 6 plg.8.2.1.2.1 Refuerzo
Peso del Refuerzo 12.05 kg B/. 6.25Barras #3 1 #3Barras #4 2 #4Alambre de Refuerzo 0.08 lb B/. 1.75
8.2.1.2.2 FormaletaMadera de 1 plg. x 4 plg. 14.76 ft B/. 0.45Área de Formaleta 0.71 m²Madera de 1 plg. x 14 plg. 14.76 ft B/. 0.80Área de Formaleta 2.84 m²
Área Total de Formaleta 3.54 m²Clavos de Acero 0.35 lb B/. 0.98
8.2.1.2.3 ConcretoVolumen de Concreto 0.21 m³Sacos de Cemento 1.25 sacos B/. 8.95Volumen de Arena 0.09 yd³ B/. 20.95Volumen de Grava 0.14 yd³ B/. 18.95
8.2.2. Dinteles8.2.2.1 Dinteles de 4 plg.8.2.2.1.1 Refuerzo
Peso del Refuerzo 156.75 kg B/. 6.25Barras #3 9 #3Barras #4 15 #4Alambre de Refuerzo 1.05 lb B/. 1.75
8.2.2.1.2 FormaletaMadera de 1 plg. x 4 plg. 194.73 ft B/. 0.45Área de Formaleta 6.23 m²Madera de 1 plg. x 10 plg. 194.73 ft B/. 0.80Área de Formaleta 24.94 m²Área Total de Formaleta 31.17 m²Clavos de Acero 3.12 lb B/. 0.98
8.2.2.1.3 ConcretoVolumen de Concreto 1.25 m³Sacos de Cemento 7.33 sacos B/. 8.95Volumen de Arena 0.54 yd³ B/. 20.95Volumen de Grava 0.81 yd³ B/. 18.95
8.2.2.2 Dinteles de 6 plg.8.2.2.2.1 Refuerzo
Peso del Refuerzo 12.05 kg B/. 6.25Barras #3 1 #3Barras #4 2 #4Alambre de Refuerzo 0.08 lb B/. 1.75
8.2.2.2.2 FormaletaMadera de 1 plg. x 4 plg. 14.76 ft B/. 0.45Área de Formaleta 0.71 m²Madera de 1 plg. x 10 plg. 14.76 ft B/. 0.80Área de Formaleta 1.89 m²Área Total de Formaleta 2.60 m²Clavos de Acero 0.26 lb B/. 0.98
8.2.2.2.3 ConcretoVolumen de Concreto 0.14 m³Sacos de Cemento 0.83 sacos B/. 8.95Volumen de Arena 0.06 yd³ B/. 20.95Volumen de Grava 0.09 yd³ B/. 18.95
8.2.3 Alfeizeres8.2.3.1 Alfeizeres de 4 plg.8.2.3.1.1 Refuerzo
Peso del Refuerzo 56.94 kg B/. 6.25
Barras #4 8 #4Alambre de Refuerzo 0.38 lb B/. 1.75
8.2.3.1.2 FormaletaMadera de 1 plg. x 4 plg. 194.73 ft B/. 0.45Área de Formaleta 6.23 m²Madera de 1 plg. x 6 plg. 194.73 ft B/. 0.80Área de Formaleta 12.47 m²Área Total de Formaleta 18.70 m²Clavos de Acero 1.87 lb B/. 0.98
8.2.3.1.3 ConcretoVolumen de Concreto 0.62 m³Sacos de Cemento 3.67 sacos B/. 8.95Volumen de Arena 0.27 yd³ B/. 20.95Volumen de Grava 0.41 yd³ B/. 18.95
8.2.3.2 Alfeizeres de 6 plg.8.2.3.2.1 Refuerzo
Peso del Refuerzo 4.32 kg B/. 6.25Barras #4 1 #4Alambre de Refuerzo 0.03 lb B/. 1.75
8.2.3.2.2 FormaletaMadera de 1 plg. x 4 plg. 14.76 ft B/. 0.45Área de Formaleta 0.71 m²Madera de 1 plg. x 6 plg. 14.76 ft B/. 0.80Área de Formaleta 0.95 m²Área Total de Formaleta 1.65 m²Clavos de Acero 0.17 lb B/. 0.98
8.2.3.2.3 ConcretoVolumen de Concreto 0.07 m³Sacos de Cemento 0.42 sacos B/. 8.95Volumen de Arena 0.03 yd³ B/. 20.95Volumen de Grava 0.05 yd³ B/. 18.95
8.3 Bloques8.3.1 Bloques de 4 plg.
Cantidad de Bloques 1924 Bloques de 4 plg. B/. 0.63Área de Bloqueo 174.91 m²
8.3.2 Bloques de 6 plg.Cantidad de Bloques 137 Bloques de 6 plg. B/. 0.73Área de Bloqueo 12.45 m²Volumen de Concreto 17.29 m³Sacos de Cemento 101.70 sacosVolumen de Arena 7.53 yd³Volumen de Grava 11.30 yd³Volumen de Mortero 4.52 m³Sacos de Cemento 39.87 sacosVolumen de Arena 4.43 yd³Sacos de Cemento Total 141.57 sacos B/. 8.95Volumen de Arena Total 11.96 yd³ B/. 20.95Volumen de Grava Total 11.30 yd³ B/. 18.95
9.0 TechoCarriolas Calibre 26 32 carriolas B/. 0.62Techo de Láminas Tejalit 97 láminas B/. 3.50Tornillos 584 tornillos B/. 0.07Cumbrera 4 láminas B/. 5.25Facia-Canal 5 canales B/. 7.05Bajantes de 2.50 m 3 tuberías B/. 3.85
10.0 AcabadosVolumen de Mortero 6.12 m³Sacos de Cemento 16.47 sacos B/. 8.95Volumen de Arena 1.83 yd³ B/. 20.95Baldosas de Cerámica 132.14 m² B/. 7.75Pegamento 19.00 sacos B/. 13.65Azulejos de Cerámica 26.50 m² B/. 6.95Pegamento 4.00 sacos B/. 13.65Acabado a Flota 22.60 m²Cielo Raso Suspendido 135.40 m² B/. 0.95Gypsum Board 8.88 m² B/. 7.21Ángulo 408.32 ft B/. 0.60T's Principal 441.49 ft B/. 0.75T's Secundarias 447.55 ft B/. 0.75Alambre #16 4.00 rollos B/. 36.75Área de Pintura 379.52 m² B/. 5.00
11.0 Equipo Arquitectónico11.1 Ventanas
V1 1 unid. B/. 69.95V2 1 unid. B/. 82.95V3 3 unid. B/. 58.95V4 3 unid. B/. 74.99V5 1 unid. B/. 41.95V6 1 unid. B/. 69.95V7 1 unid. B/. 69.95
11.2 PuertasP1 2 unid. B/. 32.89P2 3 unid. B/. 29.95P3 2 unid. B/. 19.95P4 2 unid. B/. 29.95
11.3 MueblesArmario 3 unid. B/. 75.00Muebles Aéreos de Cocina 4 unid. B/. 15.00Muebles Inferiores de Cocina 3 unid. B/. 12.00Sobre de Granito 1 unid. B/. 80.00
12.0 Obras Externas12.1 Tinaquera
Malla de Acero Expandido 2.92 m² B/. 6.13Tubo de Acero de 2 plg. 0.70 m B/. 7.50Bisagras de 2 plg. x 2 plg. 2 unid. B/. 5.95Peso del Refuerzo 14.19 kg B/. 6.25
Cantidad de Barras 2 #412.2 Acometida
Cantidad de Bloques 25 Bloques de 4 plg. B/. 0.63Area de Bloqueo 2.27 m²Volumen de Mortero 0.11 m³Sacos de Cemento 0.98 sacos B/. 8.95Volumen de Arena 0.11 yd³ B/. 20.95
Total
Materiales Mano de ObraCosto de Materiales ITBMS (7%) Costo Total de Materiales Rendimiento (cant./día)
B/. 8,000.00 B/. 560.00 B/. 8,560.00B/. 152.30 B/. 10.66 B/. 162.96B/. 152.30 B/. 10.66 B/. 162.96
B/. 14.40 B/. 1.01 B/. 15.41B/. 125.56 B/. 8.79 B/. 134.34
B/. 0.70 B/. 0.05 B/. 0.75B/. 1.64 B/. 0.11 B/. 1.75
B/. 10.00 B/. 0.70 B/. 10.70B/. 0.00 B/. 0.00 B/. 0.00
2.567B/. 0.00 B/. 0.00 B/. 0.00
2.567B/. 0.00 B/. 0.00 B/. 0.00
2.567B/. 7,787.61 B/. 545.13 B/. 8,332.74B/. 1,746.48 B/. 122.25 B/. 1,868.73B/. 1,124.23 B/. 78.70 B/. 1,202.93B/. 1,122.14 B/. 78.55 B/. 1,200.69 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 2.09 B/. 0.15 B/. 2.24B/. 482.08 B/. 33.75 B/. 515.83
B/. 0.00 B/. 0.00 12B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 18.5B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 186.68 B/. 13.07 B/. 199.75B/. 259.28 B/. 18.15 B/. 277.43
B/. 36.12 B/. 2.53 B/. 38.65B/. 140.16 B/. 9.81 B/. 149.97B/. 140.16 B/. 9.81 B/. 149.97
B/. 0.00 B/. 0.00 17.87B/. 2,705.15 B/. 189.36 B/. 2,894.51B/. 1,763.58 B/. 123.45 B/. 1,887.04B/. 1,760.30 B/. 123.22 B/. 1,883.52 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 3.29 B/. 0.23 B/. 3.52B/. 729.87 B/. 51.09 B/. 780.96
B/. 0.00 B/. 0.00 12B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 18.5B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 282.32 B/. 19.76 B/. 302.08B/. 392.94 B/. 27.51 B/. 420.45
B/. 54.60 B/. 3.82 B/. 58.42B/. 211.70 B/. 14.82 B/. 226.52B/. 211.70 B/. 14.82 B/. 226.52
B/. 0.00 B/. 0.00 17.87B/. 69.27 B/. 4.85 B/. 74.12B/. 56.94 B/. 3.99 B/. 60.93B/. 56.83 B/. 3.98 B/. 60.81 365.5
B/. 0.00 B/. 0.00B/. 0.11 B/. 0.01 B/. 0.11
B/. 12.33 B/. 0.86 B/. 13.20B/. 0.00 B/. 0.00 12
B/. 8.75 B/. 0.61 B/. 9.37B/. 1.52 B/. 0.11 B/. 1.62B/. 2.06 B/. 0.14 B/. 2.20
B/. 348.77 B/. 24.41 B/. 373.19B/. 225.92 B/. 15.81 B/. 241.73B/. 225.50 B/. 15.78 B/. 241.28 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 0.42 B/. 0.03 B/. 0.45B/. 95.12 B/. 6.66 B/. 101.77
B/. 0.00 B/. 0.00 12B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 18.5B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 36.78 B/. 2.57 B/. 39.36B/. 51.22 B/. 3.59 B/. 54.80
B/. 7.11 B/. 0.50 B/. 7.61B/. 27.74 B/. 1.94 B/. 29.68B/. 27.74 B/. 1.94 B/. 29.68 17.87
B/. 0.00 B/. 0.00B/. 2,473.49 B/. 173.14 B/. 2,646.63B/. 1,593.12 B/. 111.52 B/. 1,704.64B/. 1,590.15 B/. 111.31 B/. 1,701.46 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 2.97 B/. 0.21 B/. 3.18B/. 682.54 B/. 47.78 B/. 730.32
B/. 0.00 B/. 0.00 12
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 18.75B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 264.01 B/. 18.48 B/. 282.49B/. 367.47 B/. 25.72 B/. 393.19
B/. 51.06 B/. 3.57 B/. 54.63B/. 197.83 B/. 13.85 B/. 211.68B/. 197.83 B/. 13.85 B/. 211.68 17.87
B/. 0.00 B/. 0.00B/. 444.45 B/. 31.11 B/. 475.56B/. 307.47 B/. 21.52 B/. 328.99B/. 306.89 B/. 21.48 B/. 328.38 365.5
B/. 0.00 B/. 0.00B/. 0.57 B/. 0.04 B/. 0.61
B/. 136.99 B/. 9.59 B/. 146.57B/. 0.00 B/. 0.00 12
B/. 97.25 B/. 6.81 B/. 104.05B/. 16.86 B/. 1.18 B/. 18.04B/. 22.88 B/. 1.60 B/. 24.48
B/. 1,125.07 B/. 78.75 B/. 1,203.82B/. 537.02 B/. 37.59 B/. 574.61B/. 127.20 B/. 8.90 B/. 136.10B/. 127.20 B/. 8.90 B/. 136.10B/. 409.82 B/. 28.69 B/. 438.51
B/. 7.77 B/. 0.54 B/. 8.31B/. 15.60 B/. 1.09 B/. 16.69
B/. 7.80 B/. 0.55 B/. 8.35B/. 6.50 B/. 0.46 B/. 6.96B/. 6.25 B/. 0.44 B/. 6.69
B/. 60.00 B/. 4.20 B/. 64.20B/. 119.90 B/. 8.39 B/. 128.29B/. 141.00 B/. 9.87 B/. 150.87
B/. 45.00 B/. 3.15 B/. 48.15B/. 588.05 B/. 41.16 B/. 629.21B/. 460.10 B/. 32.21 B/. 492.31B/. 379.10 B/. 26.54 B/. 405.64
B/. 81.00 B/. 5.67 B/. 86.67B/. 127.95 B/. 8.96 B/. 136.91
B/. 38.50 B/. 2.70 B/. 41.20B/. 35.50 B/. 2.49 B/. 37.99B/. 27.50 B/. 1.93 B/. 29.43
B/. 3.90 B/. 0.27 B/. 4.17B/. 10.05 B/. 0.70 B/. 10.75B/. 12.50 B/. 0.88 B/. 13.38
B/. 1,534.44 B/. 107.41 B/. 1,641.85
B/. 41.65 B/. 2.92 B/. 44.57B/. 41.65 B/. 2.92 B/. 44.57
B/. 1,138.00 B/. 79.66 B/. 1,217.66B/. 280.00 B/. 19.60 B/. 299.60B/. 280.00 B/. 19.60 B/. 299.60B/. 280.00 B/. 19.60 B/. 299.60B/. 280.00 B/. 19.60 B/. 299.60
B/. 15.00 B/. 1.05 B/. 16.05B/. 1.50 B/. 0.11 B/. 1.61B/. 1.50 B/. 0.11 B/. 1.61
B/. 354.79 B/. 24.84 B/. 379.63B/. 108.50 B/. 7.60 B/. 116.10
B/. 33.75 B/. 2.36 B/. 36.11B/. 20.00 B/. 1.40 B/. 21.40
B/. 5.75 B/. 0.40 B/. 6.15B/. 55.25 B/. 3.87 B/. 59.12B/. 22.50 B/. 1.58 B/. 24.08
B/. 5.00 B/. 0.35 B/. 5.35B/. 6.75 B/. 0.47 B/. 7.22B/. 1.75 B/. 0.12 B/. 1.87B/. 4.50 B/. 0.32 B/. 4.82B/. 4.75 B/. 0.33 B/. 5.08B/. 5.50 B/. 0.39 B/. 5.89
B/. 43.90 B/. 3.07 B/. 46.97B/. 36.89 B/. 2.58 B/. 39.47
B/. 3,562.36 B/. 249.36 B/. 3,811.72B/. 801.62 B/. 56.11 B/. 857.74
B/. 81.47 B/. 5.70 B/. 87.17B/. 81.04 B/. 5.67 B/. 86.72
B/. 0.00 B/. 0.00 16.54B/. 0.42 B/. 0.03 B/. 0.45
B/. 720.16 B/. 50.41 B/. 770.57B/. 0.00 B/. 0.00 12
B/. 511.24 B/. 35.79 B/. 547.03B/. 88.64 B/. 6.21 B/. 94.85
B/. 120.27 B/. 8.42 B/. 128.69B/. 160.83 B/. 11.26 B/. 172.09
B/. 40.16 B/. 2.81 B/. 42.97B/. 39.95 B/. 2.80 B/. 42.75
B/. 0.00 B/. 0.00 16.54B/. 0.21 B/. 0.01 B/. 0.22
B/. 120.67 B/. 8.45 B/. 129.12B/. 0.00 B/. 0.00 12
B/. 85.67 B/. 6.00 B/. 91.66B/. 14.85 B/. 1.04 B/. 15.89B/. 20.15 B/. 1.41 B/. 21.56B/. 95.75 B/. 6.70 B/. 102.45B/. 25.68 B/. 1.80 B/. 27.48
B/. 25.54 B/. 1.79 B/. 27.33B/. 0.00 B/. 0.00 16.54
B/. 0.13 B/. 0.01 B/. 0.14B/. 70.07 B/. 4.90 B/. 74.97
B/. 0.00 B/. 0.00 12B/. 49.74 B/. 3.48 B/. 53.22
B/. 8.62 B/. 0.60 B/. 9.23B/. 11.70 B/. 0.82 B/. 12.52B/. 44.41 B/. 3.11 B/. 47.51
B/. 7.81 B/. 0.55 B/. 8.36B/. 7.77 B/. 0.54 B/. 8.32
B/. 0.00 B/. 0.00 16.54B/. 0.04 B/. 0.00 B/. 0.04
B/. 36.59 B/. 2.56 B/. 39.15B/. 0.00 B/. 0.00 12
B/. 25.98 B/. 1.82 B/. 27.79B/. 4.50 B/. 0.32 B/. 4.82B/. 6.11 B/. 0.43 B/. 6.54
B/. 643.43 B/. 45.04 B/. 688.47B/. 429.39 B/. 30.06 B/. 459.45B/. 428.59 B/. 30.00 B/. 458.59 365.5
B/. 0.00 B/. 0.00B/. 0.80 B/. 0.06 B/. 0.86
B/. 38.08 B/. 2.67 B/. 40.75B/. 37.88 B/. 2.65 B/. 40.54
B/. 0.00 B/. 0.00 16.54B/. 0.20 B/. 0.01 B/. 0.21
B/. 175.95 B/. 12.32 B/. 188.27B/. 0.00 B/. 0.00 12
B/. 124.91 B/. 8.74 B/. 133.65B/. 21.66 B/. 1.52 B/. 23.17B/. 29.39 B/. 2.06 B/. 31.44
B/. 1,816.32 B/. 127.14 B/. 1,943.46B/. 1,250.65 B/. 87.55 B/. 1,338.20B/. 1,248.32 B/. 87.38 B/. 1,335.71 365.5
B/. 0.00 B/. 0.00B/. 2.33 B/. 0.16 B/. 2.49
B/. 96.05 B/. 6.72 B/. 102.77B/. 95.55 B/. 6.69 B/. 102.23
B/. 0.00 B/. 0.00 16.54B/. 0.50 B/. 0.03 B/. 0.53
B/. 469.62 B/. 32.87 B/. 502.49B/. 0.00 B/. 0.00 12
B/. 333.38 B/. 23.34 B/. 356.72B/. 57.81 B/. 4.05 B/. 61.85B/. 78.43 B/. 5.49 B/. 83.92
B/. 1,341.04 B/. 93.87 B/. 1,434.92B/. 1,103.65 B/. 77.26 B/. 1,180.90
B/. 650.25 B/. 45.52 B/. 695.77B/. 649.04 B/. 45.43 B/. 694.47 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 1.21 B/. 0.08 B/. 1.30B/. 300.69 B/. 21.05 B/. 321.73B/. 298.48 B/. 20.89 B/. 319.37
B/. 0.00 B/. 0.00 16.54B/. 2.21 B/. 0.15 B/. 2.36
B/. 152.71 B/. 10.69 B/. 163.40B/. 0.00 B/. 0.00 12
B/. 108.41 B/. 7.59 B/. 116.00B/. 18.80 B/. 1.32 B/. 20.11B/. 25.50 B/. 1.79 B/. 27.29
B/. 237.39 B/. 16.62 B/. 254.01B/. 143.79 B/. 10.07 B/. 153.86B/. 143.52 B/. 10.05 B/. 153.57 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 0.27 B/. 0.02 B/. 0.29B/. 66.08 B/. 4.63 B/. 70.71B/. 65.60 B/. 4.59 B/. 70.19
B/. 0.00 B/. 0.00 16.54B/. 0.48 B/. 0.03 B/. 0.52
B/. 27.52 B/. 1.93 B/. 29.44B/. 0.00 B/. 0.00 12
B/. 19.53 B/. 1.37 B/. 20.90B/. 3.39 B/. 0.24 B/. 3.62B/. 4.60 B/. 0.32 B/. 4.92
B/. 8,298.39 B/. 580.89 B/. 8,879.27B/. 1,430.76 B/. 100.15 B/. 1,530.91
B/. 392.81 B/. 27.50 B/. 420.31B/. 282.01 B/. 19.74 B/. 301.75B/. 281.48 B/. 19.70 B/. 301.19 365.5
B/. 0.00 B/. 0.00B/. 0.53 B/. 0.04 B/. 0.56
B/. 71.10 B/. 4.98 B/. 76.08B/. 25.09 B/. 1.76 B/. 26.85
B/. 0.00 B/. 0.00B/. 44.61 B/. 3.12 B/. 47.73
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 1.40 B/. 0.10 B/. 1.50B/. 39.71 B/. 2.78 B/. 42.49
B/. 0.00 B/. 0.00 12B/. 28.19 B/. 1.97 B/. 30.16
B/. 4.89 B/. 0.34 B/. 5.23B/. 6.63 B/. 0.46 B/. 7.10
B/. 1,037.94 B/. 72.66 B/. 1,110.60B/. 744.64 B/. 52.12 B/. 796.76B/. 743.25 B/. 52.03 B/. 795.28 365.5
B/. 0.00 B/. 0.00B/. 1.39 B/. 0.10 B/. 1.48
B/. 188.20 B/. 13.17 B/. 201.38B/. 66.42 B/. 4.65 B/. 71.07
B/. 0.00 B/. 0.00B/. 118.08 B/. 8.27 B/. 126.35
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 3.70 B/. 0.26 B/. 3.96B/. 105.10 B/. 7.36 B/. 112.46
B/. 0.00 B/. 0.00 12B/. 74.61 B/. 5.22 B/. 79.84B/. 12.94 B/. 0.91 B/. 13.84B/. 17.55 B/. 1.23 B/. 18.78
B/. 3,823.71 B/. 267.66 B/. 4,091.37B/. 1,699.69 B/. 118.98 B/. 1,818.67B/. 1,589.65 B/. 111.28 B/. 1,700.92B/. 1,140.81 B/. 79.86 B/. 1,220.67B/. 1,138.69 B/. 79.71 B/. 1,218.39 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 2.13 B/. 0.15 B/. 2.27B/. 287.74 B/. 20.14 B/. 307.89B/. 101.80 B/. 7.13 B/. 108.93
B/. 0.00 B/. 0.00B/. 180.98 B/. 12.67 B/. 193.65
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 4.97 B/. 0.35 B/. 5.32B/. 161.09 B/. 11.28 B/. 172.37
B/. 0.00 B/. 0.00 12B/. 114.36 B/. 8.01 B/. 122.36
B/. 19.83 B/. 1.39 B/. 21.22B/. 26.90 B/. 1.88 B/. 28.79
B/. 110.04 B/. 7.70 B/. 117.74B/. 75.48 B/. 5.28 B/. 80.76B/. 75.34 B/. 5.27 B/. 80.61 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 0.14 B/. 0.01 B/. 0.15B/. 18.80 B/. 1.32 B/. 20.11
B/. 6.64 B/. 0.46 B/. 7.11B/. 0.00 B/. 0.00
B/. 11.81 B/. 0.83 B/. 12.63B/. 0.00 B/. 0.00
B/. 0.00 B/. 0.00 16.54B/. 0.35 B/. 0.02 B/. 0.37
B/. 15.77 B/. 1.10 B/. 16.87B/. 0.00 B/. 0.00 12
B/. 11.19 B/. 0.78 B/. 11.98B/. 1.94 B/. 0.14 B/. 2.08B/. 2.63 B/. 0.18 B/. 2.82
B/. 1,425.13 B/. 99.76 B/. 1,524.89B/. 1,320.44 B/. 92.43 B/. 1,412.87
B/. 981.52 B/. 68.71 B/. 1,050.23B/. 979.69 B/. 68.58 B/. 1,048.27 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 1.83 B/. 0.13 B/. 1.96B/. 246.47 B/. 17.25 B/. 263.72
B/. 87.63 B/. 6.13 B/. 93.76B/. 0.00 B/. 0.00
B/. 155.79 B/. 10.91 B/. 166.69B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 3.05 B/. 0.21 B/. 3.27B/. 92.44 B/. 6.47 B/. 98.92
B/. 0.00 B/. 0.00 12B/. 65.63 B/. 4.59 B/. 70.22B/. 11.38 B/. 0.80 B/. 12.18B/. 15.44 B/. 1.08 B/. 16.52
B/. 104.69 B/. 7.33 B/. 112.02B/. 75.48 B/. 5.28 B/. 80.76B/. 75.34 B/. 5.27 B/. 80.61 365.5
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 0.14 B/. 0.01 B/. 0.15B/. 18.70 B/. 1.31 B/. 20.01
B/. 6.64 B/. 0.46 B/. 7.11B/. 0.00 B/. 0.00
B/. 11.81 B/. 0.83 B/. 12.63B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 0.25 B/. 0.02 B/. 0.27B/. 10.51 B/. 0.74 B/. 11.25
B/. 0.00 B/. 0.00 12B/. 7.46 B/. 0.52 B/. 7.98B/. 1.29 B/. 0.09 B/. 1.38B/. 1.76 B/. 0.12 B/. 1.88
B/. 698.89 B/. 48.92 B/. 747.81B/. 648.00 B/. 45.36 B/. 693.36B/. 356.53 B/. 24.96 B/. 381.49B/. 355.86 B/. 24.91 B/. 380.77 365.5
B/. 0.00 B/. 0.00B/. 0.66 B/. 0.05 B/. 0.71
B/. 245.25 B/. 17.17 B/. 262.42B/. 87.63 B/. 6.13 B/. 93.76
B/. 0.00 B/. 0.00B/. 155.79 B/. 10.91 B/. 166.69
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 1.83 B/. 0.13 B/. 1.96B/. 46.22 B/. 3.24 B/. 49.46
B/. 0.00 B/. 0.00 12B/. 32.81 B/. 2.30 B/. 35.11
B/. 5.69 B/. 0.40 B/. 6.09B/. 7.72 B/. 0.54 B/. 8.26
B/. 50.89 B/. 3.56 B/. 54.45B/. 27.02 B/. 1.89 B/. 28.91B/. 26.97 B/. 1.89 B/. 28.86 365.5
B/. 0.00 B/. 0.00B/. 0.05 B/. 0.00 B/. 0.05
B/. 18.61 B/. 1.30 B/. 19.91B/. 6.64 B/. 0.46 B/. 7.11
B/. 0.00 B/. 0.00B/. 11.81 B/. 0.83 B/. 12.63
B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 16.54
B/. 0.16 B/. 0.01 B/. 0.17B/. 5.26 B/. 0.37 B/. 5.62
B/. 0.00 B/. 0.00 12B/. 3.73 B/. 0.26 B/. 3.99B/. 0.65 B/. 0.05 B/. 0.69B/. 0.88 B/. 0.06 B/. 0.94
B/. 3,043.92 B/. 213.07 B/. 3,256.99B/. 1,212.12 B/. 84.85 B/. 1,296.97B/. 1,212.12 B/. 84.85 B/. 1,296.97
B/. 0.00 17.87B/. 1,831.80 B/. 128.23 B/. 1,960.03
B/. 100.01 B/. 7.00 B/. 107.0117.87
B/. 0.00 B/. 0.00 12B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00 18.75B/. 0.00 B/. 0.00B/. 0.00 B/. 0.00
B/. 1,267.03 B/. 88.69 B/. 1,355.72B/. 250.63 B/. 17.54 B/. 268.17B/. 214.13 B/. 14.99 B/. 229.12
B/. 469.41 B/. 32.86 B/. 502.27B/. 19.84 B/. 1.39 B/. 21.23
B/. 340.87 B/. 23.86 B/. 364.73B/. 40.90 B/. 2.86 B/. 43.77B/. 21.00 B/. 1.47 B/. 22.47B/. 35.25 B/. 2.47 B/. 37.72B/. 11.55 B/. 0.81 B/. 12.36
B/. 4,857.01 B/. 339.99 B/. 5,197.00B/. 0.00 B/. 0.00 18.75
B/. 147.39 B/. 10.32 B/. 157.70B/. 38.33 B/. 2.68 B/. 41.02
B/. 1,024.10 B/. 71.69 B/. 1,095.79 7.52B/. 259.35 B/. 18.15 B/. 277.50B/. 184.21 B/. 12.89 B/. 197.10 7.52
B/. 54.60 B/. 3.82 B/. 58.42B/. 0.00 B/. 0.00
B/. 128.63 B/. 9.00 B/. 137.63 21.03B/. 64.02 B/. 4.48 B/. 68.51 12.09
B/. 244.99 B/. 17.15 B/. 262.14B/. 331.12 B/. 23.18 B/. 354.30B/. 335.66 B/. 23.50 B/. 359.16B/. 147.00 B/. 10.29 B/. 157.29
B/. 1,897.60 B/. 132.83 B/. 2,030.43B/. 1,393.00 B/. 97.51 B/. 1,490.51
B/. 736.57 B/. 51.56 B/. 788.13B/. 69.95 B/. 4.90 B/. 74.85 10.51B/. 82.95 B/. 5.81 B/. 88.76 10.51
B/. 176.85 B/. 12.38 B/. 189.23 10.51B/. 224.97 B/. 15.75 B/. 240.72 10.51
B/. 41.95 B/. 2.94 B/. 44.89 10.51B/. 69.95 B/. 4.90 B/. 74.85 10.51B/. 69.95 B/. 4.90 B/. 74.85 10.51
B/. 255.43 B/. 17.88 B/. 273.31B/. 65.78 B/. 4.60 B/. 70.38 10.51B/. 89.85 B/. 6.29 B/. 96.14 10.51B/. 39.90 B/. 2.79 B/. 42.69 10.51B/. 59.90 B/. 4.19 B/. 64.09 10.51
B/. 401.00 B/. 28.07 B/. 429.07B/. 225.00 B/. 15.75 B/. 240.75 10.51
B/. 60.00 B/. 4.20 B/. 64.20 10.51B/. 36.00 B/. 2.52 B/. 38.52 10.51B/. 80.00 B/. 5.60 B/. 85.60 10.51
B/. 150.58 B/. 10.54 B/. 161.13B/. 123.76 B/. 8.66 B/. 132.42
B/. 17.90 B/. 1.25 B/. 19.15B/. 5.25 B/. 0.37 B/. 5.62
B/. 11.90 B/. 0.83 B/. 12.73B/. 88.71 B/. 6.21 B/. 94.92 17.87
B/. 0.00 B/. 0.00B/. 26.82 B/. 1.88 B/. 28.70B/. 15.75 B/. 1.10 B/. 16.85
17.87B/. 0.00 B/. 0.00 B/. 0.00 18.45B/. 8.79 B/. 0.62 B/. 9.40B/. 2.29 B/. 0.16 B/. 2.45
B/. 38,671.21 B/. 2,706.98 B/. 41,378.19
Mano de ObraTiempo (días) Mano de Obra Salario Costo Total Mano de Obra
B/. 2,000.00B/. 752.81
0.5 1.00 Peón B/. 25.84 B/. 19.38
0 B/. 423.0910.9157576938 1.00 Peón B/. 25.84 B/. 423.09
0 B/. 186.984.82414296845 1.00 Peón B/. 25.84 B/. 186.98
0 B/. 123.353.18232372419 1.00 Peón B/. 25.84 B/. 123.35
B/. 2,095.97B/. 157.92
B/. 44.860.49122264952 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 44.86
0 B/. 24.270.243091625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 22.20
0.02268194108 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 2.07
B/. 88.79
0.97232232792 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 88.79B/. 218.21
B/. 46.910.77058209795 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 46.91
B/. 36.700.367444875 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 33.56
0.03438477 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 3.14
B/. 134.61
1.47399552322 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 134.61B/. 2.81B/. 1.51
0.02487965417 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.51
B/. 1.290.01416666667 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.29
B/. 207.98B/. 9.01
0.09871229549 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 9.01
B/. 4.780.047870375 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 4.37
0.00448210946 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 0.41
B/. 194.192.12646894236 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 194.19
B/. 1,482.72B/. 63.57
0.69609915185 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 63.57
0 B/. 34.280.34360725 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 31.38
0.031727304 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 2.90
B/. 1,384.8815.1650811416 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1,384.88
B/. 26.33B/. 12.27
0.13434431737 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 12.27
B/. 14.060.15395625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 14.06
B/. 0.00B/. 0.00B/. 0.00
B/. 0.00
B/. 0.00B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 315.30B/. 97.79B/. 23.87
0.26142079807 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 23.87
B/. 73.910.809375 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 73.91
B/. 24.15B/. 11.77
0.1288694075 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 11.77
B/. 12.390.135625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 12.39
B/. 14.72B/. 7.52
0.08240024184 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 7.52
B/. 7.190.07875 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 7.19
B/. 6.05B/. 2.29
0.02507557437 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 2.29
B/. 3.760.041125 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 3.76
B/. 46.35B/. 17.13
0.18761919562 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 17.13
B/. 11.16
0.12220374849 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 11.16
B/. 18.060.19775 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 18.06
B/. 126.25B/. 49.90
0.5464614435 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 49.90
B/. 28.15
0.30820737606 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 28.15
B/. 48.200.5278 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 48.20
B/. 200.86B/. 165.92
B/. 25.950.28412007661 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 25.95
B/. 124.30
1.3611510492 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 124.30
B/. 15.670.17163404239 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 15.67
B/. 34.94B/. 5.74
0.06282851984 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 5.74
B/. 27.32
0.29915407675 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 27.32
B/. 1.880.03092505268 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.88
B/. 2,192.73B/. 343.37
B/. 94.17B/. 11.25
0.12322105609 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 11.25
B/. 78.84
0.86336154776 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 78.84
B/. 4.080.044625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 4.08
B/. 249.20B/. 29.71
0.32536159781 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 29.71
B/. 208.70
2.2853688029 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 208.70
B/. 10.790.118125 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 10.79
B/. 738.29B/. 366.13B/. 341.94
B/. 45.520.49846748454 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 45.52
B/. 279.88
3.06487001209 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 279.88
B/. 16.530.18104625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 16.53
B/. 24.20B/. 3.01
0.03297974282 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 3.01
B/. 19.57
0.21425332527 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 19.57
B/. 1.620.01771875 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.62
B/. 239.18B/. 220.74
B/. 39.160.42886643393 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 39.16
B/. 172.09
1.88447702539 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 172.09
B/. 9.490.1038975 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 9.49
B/. 18.44B/. 3.01
0.03297974282 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 3.01
B/. 14.35
0.1571191052 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 14.35
B/. 1.080.0118125 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.08
B/. 132.97B/. 122.22
B/. 14.230.15578168208 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 14.23
B/. 103.25
1.13068621524 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 103.25
B/. 4.740.05194875 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 4.74
B/. 10.75B/. 1.08
0.01180760602 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1.08
B/. 9.13
0.09998488513 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 9.13
B/. 0.540.00590625 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 0.54
B/. 1,111.08B/. 893.83
9.78786183039 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 893.83B/. 217.25
0.69695273948 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 63.651.44098416 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 131.59
0.2410373504 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 22.01
B/. 0.00
B/. 2,611.400.3265488 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 29.82
17.5720744681 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 1,604.68
3.52460106383 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 321.87
6.4384213029 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 587.960.73449131514 1.00 Calif. + 1.00 Peón B/. 60.88 B/. 67.07
B/. 146.23B/. 51.89
0.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.720.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.720.28544243578 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 14.150.28544243578 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 14.150.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.720.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.720.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.72
B/. 42.450.19029495718 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 9.430.28544243578 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 14.150.19029495718 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 9.430.19029495718 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 9.43
B/. 51.890.28544243578 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 14.150.38058991437 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 18.870.28544243578 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 14.150.09514747859 1.00 Calif. + 0.33 Peón B/. 33.05 B/. 4.72
B/. 84.70B/. 72.53
0.79428047006 1.00 Calif. + 1 Peón B/. 60.88 B/. 72.53
B/. 12.17
0.12718115684 1.00 Calif. + 1 Peón B/. 60.88 B/. 11.610.00603252033 1.00 Calif. + 1 Peón B/. 60.88 B/. 0.55
B/. 10,399.99
CostoMano de ObraHerramientasSubcontratoMaterialesTotal
Cálculo de Presupuesto - Casa Unifamiliar - ChitréIntegrantes: Castillo, JoséFadul, César
Casa Unifamiliar
Localización: Chitré - HerreraTiempo Aproximado de Construcción: 6 mesesTerreno de Arcilla
Se utilizó:1. El Precio de las Herramientas es el 15% de la Mano de Obra + Materiales2. El Costo Directo es la Mano de Obra + Herramientas + Materiales3. El Costo Indirecto es el 15% del Costo Directo4. El Costo Total es el Costo Directo + Costo Indirecto + Subcontrato5. La Ganacia es 20% del Costo Total6. Se Asumió B./ 10000.00 de Gastos Administrativos del Proyecto en 6 meses
Área de Construcción: 144.30 m²
Subcontrato Herramientas y EquipoCosto Total de Subcontrato Costo Total de Herramientas Costo Directo Costo Indirecto
B/. 0.00 B/. 1,584.00 B/. 12,144.00 B/. 1,821.60B/. 0.00 B/. 137.36 B/. 1,053.13 B/. 157.97B/. 0.00 B/. 27.35 B/. 209.69 B/. 31.45
B/. 0.00 B/. 63.46 B/. 486.56 B/. 72.98
B/. 0.00 B/. 28.05 B/. 215.03 B/. 32.25
B/. 0.00 B/. 18.50 B/. 141.85 B/. 21.28
B/. 0.00 B/. 1,564.31 B/. 11,993.03 B/. 1,798.95B/. 0.00 B/. 304.00 B/. 2,330.65 B/. 349.60B/. 0.00 B/. 187.17 B/. 1,434.95 B/. 215.24
B/. 0.00 B/. 81.02 B/. 621.12 B/. 93.17
B/. 0.00 B/. 35.81 B/. 274.58 B/. 41.19
B/. 0.00 B/. 466.91 B/. 3,579.63 B/. 536.94B/. 0.00 B/. 290.09 B/. 2,224.04 B/. 333.61
B/. 0.00 B/. 122.65 B/. 940.30 B/. 141.04
B/. 0.00 B/. 54.17 B/. 415.29 B/. 62.29
B/. 0.00 B/. 11.54 B/. 88.47 B/. 13.27B/. 0.00 B/. 9.37 B/. 71.81 B/. 10.77
B/. 0.00 B/. 2.17 B/. 16.66 B/. 2.50
B/. 0.00 B/. 87.18 B/. 668.35 B/. 100.25B/. 0.00 B/. 37.61 B/. 288.36 B/. 43.25
B/. 0.00 B/. 15.98 B/. 122.54 B/. 18.38
B/. 0.00 B/. 33.58 B/. 257.45 B/. 38.62
B/. 0.00 B/. 619.40 B/. 4,748.75 B/. 712.31B/. 0.00 B/. 265.23 B/. 2,033.44 B/. 305.02
B/. 0.00 B/. 114.69 B/. 879.28 B/. 131.89
B/. 0.00 B/. 239.48 B/. 1,836.04 B/. 275.41
B/. 0.00 B/. 75.28 B/. 577.17 B/. 86.58B/. 0.00 B/. 51.19 B/. 392.45 B/. 58.87
B/. 0.00 B/. 24.10 B/. 184.73 B/. 27.71
B/. 850.00 B/. 180.57 B/. 1,384.40 B/. 207.66B/. 0.00 B/. 86.19 B/. 660.80 B/. 99.12B/. 0.00 B/. 20.42 B/. 156.52 B/. 23.48
B/. 0.00 B/. 65.78 B/. 504.28 B/. 75.64
B/. 0.00 B/. 94.38 B/. 723.60 B/. 108.54B/. 0.00 B/. 73.85 B/. 566.15 B/. 84.92
B/. 0.00 B/. 20.54 B/. 157.44 B/. 23.62
B/. 1,050.00 B/. 246.28 B/. 1,888.13 B/. 283.22
B/. 0.00 B/. 6.68 B/. 51.25 B/. 7.69
B/. 0.00 B/. 182.65 B/. 1,400.31 B/. 210.05
B/. 0.00 B/. 56.94 B/. 436.57 B/. 65.49
B/. 0.00 B/. 619.05 B/. 4,746.07 B/. 711.91B/. 0.00 B/. 143.33 B/. 1,098.85 B/. 164.83B/. 0.00 B/. 16.66 B/. 127.70 B/. 19.15
B/. 0.00 B/. 126.67 B/. 971.15 B/. 145.67
B/. 0.00 B/. 29.44 B/. 225.68 B/. 33.85B/. 0.00 B/. 8.21 B/. 62.95 B/. 9.44
B/. 0.00 B/. 21.23 B/. 162.73 B/. 24.41
B/. 0.00 B/. 17.57 B/. 134.74 B/. 20.21B/. 0.00 B/. 5.25 B/. 40.25 B/. 6.04
B/. 0.00 B/. 12.32 B/. 94.49 B/. 14.17
B/. 0.00 B/. 8.03 B/. 61.59 B/. 9.24B/. 0.00 B/. 1.60 B/. 12.25 B/. 1.84
B/. 0.00 B/. 6.44 B/. 49.35 B/. 7.40
B/. 0.00 B/. 110.22 B/. 845.04 B/. 126.76B/. 0.00 B/. 71.49 B/. 548.07 B/. 82.21
B/. 0.00 B/. 7.79 B/. 59.69 B/. 8.95
B/. 0.00 B/. 30.95 B/. 237.28 B/. 35.59
B/. 0.00 B/. 310.46 B/. 2,380.16 B/. 357.02B/. 0.00 B/. 208.22 B/. 1,596.32 B/. 239.45
B/. 0.00 B/. 19.64 B/. 150.55 B/. 22.58
B/. 0.00 B/. 82.60 B/. 633.30 B/. 94.99
B/. 0.00 B/. 245.37 B/. 1,881.14 B/. 282.17B/. 0.00 B/. 202.02 B/. 1,548.85 B/. 232.33
B/. 0.00 B/. 108.26 B/. 829.97 B/. 124.50
B/. 0.00 B/. 66.91 B/. 512.94 B/. 76.94
B/. 0.00 B/. 26.86 B/. 205.94 B/. 30.89
B/. 0.00 B/. 43.34 B/. 332.29 B/. 49.84B/. 0.00 B/. 23.94 B/. 183.53 B/. 27.53
B/. 0.00 B/. 14.70 B/. 112.73 B/. 16.91
B/. 0.00 B/. 4.70 B/. 36.02 B/. 5.40
B/. 0.00 B/. 1,660.80 B/. 12,732.80 B/. 1,909.92B/. 0.00 B/. 281.14 B/. 2,155.42 B/. 323.31B/. 0.00 B/. 77.17 B/. 591.65 B/. 88.75B/. 0.00 B/. 46.95 B/. 359.95 B/. 53.99
B/. 0.00 B/. 23.24 B/. 178.16 B/. 26.72
B/. 0.00 B/. 6.98 B/. 53.54 B/. 8.03
B/. 0.00 B/. 203.97 B/. 1,563.77 B/. 234.57B/. 0.00 B/. 123.97 B/. 950.44 B/. 142.57
B/. 0.00 B/. 61.51 B/. 471.59 B/. 70.74
B/. 0.00 B/. 18.49 B/. 141.74 B/. 21.26
B/. 0.00 B/. 724.45 B/. 5,554.10 B/. 833.12B/. 0.00 B/. 327.72 B/. 2,512.52 B/. 376.88B/. 0.00 B/. 306.43 B/. 2,349.29 B/. 352.39B/. 0.00 B/. 189.93 B/. 1,456.12 B/. 218.42
B/. 0.00 B/. 88.17 B/. 675.94 B/. 101.39
B/. 0.00 B/. 28.33 B/. 217.23 B/. 32.59
B/. 0.00 B/. 21.29 B/. 163.23 B/. 24.48B/. 0.00 B/. 12.57 B/. 96.34 B/. 14.45
B/. 0.00 B/. 5.95 B/. 45.63 B/. 6.84
B/. 0.00 B/. 2.77 B/. 21.26 B/. 3.19
B/. 0.00 B/. 264.61 B/. 2,028.68 B/. 304.30B/. 0.00 B/. 245.04 B/. 1,878.65 B/. 281.80B/. 0.00 B/. 163.41 B/. 1,252.80 B/. 187.92
B/. 0.00 B/. 65.37 B/. 501.19 B/. 75.18
B/. 0.00 B/. 16.26 B/. 124.66 B/. 18.70
B/. 0.00 B/. 19.57 B/. 150.03 B/. 22.50B/. 0.00 B/. 12.57 B/. 96.34 B/. 14.45
B/. 0.00 B/. 5.15 B/. 39.52 B/. 5.93
B/. 0.00 B/. 1.85 B/. 14.17 B/. 2.13
B/. 0.00 B/. 132.12 B/. 1,012.90 B/. 151.94B/. 0.00 B/. 122.34 B/. 937.92 B/. 140.69B/. 0.00 B/. 59.36 B/. 455.07 B/. 68.26
B/. 0.00 B/. 54.85 B/. 420.52 B/. 63.08
B/. 0.00 B/. 8.13 B/. 62.33 B/. 9.35
B/. 0.00 B/. 9.78 B/. 74.98 B/. 11.25B/. 0.00 B/. 4.50 B/. 34.49 B/. 5.17
B/. 0.00 B/. 4.36 B/. 33.40 B/. 5.01
B/. 0.00 B/. 0.92 B/. 7.09 B/. 1.06
B/. 0.00 B/. 655.21 B/. 5,023.28 B/. 753.49B/. 0.00 B/. 328.62 B/. 2,519.42 B/. 377.91
B/. 0.00 B/. 326.59 B/. 2,503.86 B/. 375.58
B/. 2,000.00 B/. 75.34 B/. 577.61 B/. 86.64
B/. 850.00 B/. 1,171.26 B/. 8,979.66 B/. 1,346.95
B/. 850.00B/. 0.00 B/. 245.51 B/. 1,882.25 B/. 282.34B/. 0.00 B/. 126.00 B/. 966.02 B/. 144.90
B/. 0.00 B/. 47.36 B/. 363.13 B/. 54.47
B/. 0.00 B/. 72.14 B/. 553.10 B/. 82.96
B/. 0.00 B/. 36.87 B/. 282.70 B/. 42.40B/. 0.00 B/. 30.74 B/. 235.70 B/. 35.36
B/. 0.00 B/. 6.13 B/. 47.00 B/. 7.05
B/. 4,750.00 B/. 7,766.73 B/. 59,544.91 B/. 8,931.74
Costo Porcentaje AreaB/. 10,399.99
35.64%B/. 7,766.73B/. 4,750.00
B/. 41,378.19 64.36%B/. 64,294.91 100.00%
Cálculo de Presupuesto - Casa Unifamiliar - ChitréCédula7-708-19796-716-619
Tiempo Aproximado de Construcción: 6 meses
1. El Precio de las Herramientas es el 15% de la Mano de Obra + Materiales2. El Costo Directo es la Mano de Obra + Herramientas + Materiales3. El Costo Indirecto es el 15% del Costo Directo4. El Costo Total es el Costo Directo + Costo Indirecto + Subcontrato5. La Ganacia es 20% del Costo Total6. Se Asumió B./ 10000.00 de Gastos Administrativos del Proyecto en 6 meses
Costo/m²
Área de Construcción: 144.30 m²
Costo Total GananciaB/. 13,965.60 B/. 2,793.12
B/. 1,211.10 B/. 242.22B/. 241.14 B/. 48.23
B/. 559.54 B/. 111.91
B/. 247.29 B/. 49.46
B/. 163.13 B/. 32.63
B/. 13,791.98 B/. 2,758.40B/. 2,680.25 B/. 536.05B/. 1,650.20 B/. 330.04
B/. 714.28 B/. 142.86
B/. 315.76 B/. 63.15
B/. 4,116.58 B/. 823.32B/. 2,557.65 B/. 511.53
B/. 1,081.34 B/. 216.27
B/. 477.59 B/. 95.52
B/. 101.74 B/. 20.35B/. 82.58 B/. 16.52
B/. 19.16 B/. 3.83
B/. 768.60 B/. 153.72B/. 331.61 B/. 66.32
B/. 140.92 B/. 28.18
B/. 296.07 B/. 59.21
B/. 5,461.07 B/. 1,092.21B/. 2,338.45 B/. 467.69
B/. 1,011.17 B/. 202.23
B/. 2,111.44 B/. 422.29
B/. 663.75 B/. 132.75B/. 451.31 B/. 90.26
B/. 212.44 B/. 42.49
B/. 2,442.06 B/. 488.41B/. 759.92 B/. 151.98B/. 180.00 B/. 36.00
B/. 579.93 B/. 115.99
B/. 832.13 B/. 166.43B/. 651.08 B/. 130.22
B/. 181.06 B/. 36.21
B/. 3,221.35 B/. 644.27
B/. 58.94 B/. 11.79
B/. 1,610.36 B/. 322.07
B/. 502.05 B/. 100.41
B/. 5,457.98 B/. 1,091.60B/. 1,263.68 B/. 252.74
B/. 146.85 B/. 29.37
B/. 1,116.82 B/. 223.36
B/. 259.54 B/. 51.91B/. 72.39 B/. 14.48
B/. 187.14 B/. 37.43
B/. 154.95 B/. 30.99B/. 46.29 B/. 9.26
B/. 108.66 B/. 21.73
B/. 70.83 B/. 14.17B/. 14.09 B/. 2.82
B/. 56.75 B/. 11.35
B/. 971.80 B/. 194.36B/. 630.28 B/. 126.06
B/. 68.65 B/. 13.73
B/. 272.87 B/. 54.57
B/. 2,737.19 B/. 547.44B/. 1,835.76 B/. 367.15
B/. 173.13 B/. 34.63
B/. 728.29 B/. 145.66
B/. 2,163.31 B/. 432.66B/. 1,781.18 B/. 356.24
B/. 954.46 B/. 190.89
B/. 589.88 B/. 117.98
B/. 236.83 B/. 47.37
B/. 382.14 B/. 76.43B/. 211.06 B/. 42.21
B/. 129.64 B/. 25.93
B/. 41.43 B/. 8.29
B/. 14,642.72 B/. 2,928.54B/. 2,478.73 B/. 495.75
B/. 680.40 B/. 136.08B/. 413.94 B/. 82.79
B/. 204.88 B/. 40.98
B/. 61.58 B/. 12.32
B/. 1,798.33 B/. 359.67B/. 1,093.01 B/. 218.60
B/. 542.33 B/. 108.47
B/. 163.00 B/. 32.60
B/. 6,387.22 B/. 1,277.44B/. 2,889.40 B/. 577.88B/. 2,701.68 B/. 540.34B/. 1,674.54 B/. 334.91
B/. 777.33 B/. 155.47
B/. 249.82 B/. 49.96
B/. 187.72 B/. 37.54B/. 110.79 B/. 22.16
B/. 52.48 B/. 10.50
B/. 24.45 B/. 4.89
B/. 2,332.98 B/. 466.60B/. 2,160.45 B/. 432.09B/. 1,440.72 B/. 288.14
B/. 576.37 B/. 115.27
B/. 143.36 B/. 28.67
B/. 172.53 B/. 34.51B/. 110.79 B/. 22.16
B/. 45.44 B/. 9.09
B/. 16.30 B/. 3.26
B/. 1,164.84 B/. 232.97B/. 1,078.61 B/. 215.72
B/. 523.33 B/. 104.67
B/. 483.60 B/. 96.72
B/. 71.68 B/. 14.34
B/. 86.23 B/. 17.25B/. 39.67 B/. 7.93
B/. 38.41 B/. 7.68
B/. 8.15 B/. 1.63
B/. 5,776.77 B/. 1,155.35B/. 2,897.33 B/. 579.47
B/. 2,879.44 B/. 575.89
B/. 2,664.25 B/. 532.85
B/. 11,176.61 B/. 2,235.32
B/. 2,164.58 B/. 432.92B/. 1,110.92 B/. 222.18
B/. 417.60 B/. 83.52
B/. 636.06 B/. 127.21
B/. 325.10 B/. 65.02B/. 271.06 B/. 54.21
B/. 54.05 B/. 10.81
B/. 73,226.65 B/. 14,645.33
144.30 m²B/. 507.46/m²
Materia: Métodos y Costos de ConstrucciónProfesor: Giono FrancoCarrera: Ingeniería CivilGrupo: 1IC254Fecha de Entrega: 13 de Julio de 2015