FASE DE OBRA MATERIALES MANO DE OBRA Costo Costo Equipos Costo Costo

Cant Cant Util Costo Unitario Costo Cant Util Costo Unitario Costo de de Y de Costos Costo de Costo
Ganancias ITBMS
Fases Proceso Original Materiales Mano de Herramientas Subcontrato Directos Indirectos Construcción Total
Obra
mov de
Excavación 10.34 m3 10.34 - - 32.22 Hr B/. 3.00 Hr B/. 96.67 B/. 96.67 B/. 14.50 B/. 111.17 B/. 16.68 B/. 127.85 B/. 25.57 B/. 10.74 B/. 403.18

tierra
Vaciado de cemento 6.0 B/. 9.80 sacos B/. 58.80 11.92 Hr B/. 4.00 Hr B/. 47.67
Concreto (3000 psi) 0.784 m3 arena 1.0 B/. 25.50 y3 B/. 25.50 B/. 102.80 B/. 83.42 B/. 2.91 B/. 189.12 B/. 28.37 B/. 217.49 B/. 43.50 B/. 18.27 B/. 685.88
Fundaciones 11.92 Hr B/. 3.00 Hr B/. 35.75
grava 1.0 B/. 18.50 y3 B/. 18.50
Estructurales 7.35 Hr B/. 4.00 Hr B/. 29.42
Acero 0.336 tonc acero 0.336 B/. 420.00 tonc B/. 141.12 B/. 141.12 B/. 51.48 B/. 13.45 B/. 206.05 B/. 30.91 B/. 236.95 B/. 47.39 B/. 19.90 B/. 747.25
7.35 Hr B/. 3.00 Hr B/. 22.06
22.37 Hr B/. 4.00 Hr B/. 89.50
Formaleta 15.56 lam Plywood 16.0 B/. 30.00 lam B/. 480.00 B/. 480.00 B/. 156.62 B/. 48.51 B/. 685.13 B/. 102.77 B/. 787.90 B/. 157.58 B/. 66.18 B/. 2,484.69
22.37 Hr B/. 3.00 Hr B/. 67.12
tosca 32.19 Hr B/. 4.00 Hr B/. 128.75
Relleno 10.34 m3 14.00 B/. 17.50 y3 B/. 245.00 B/. 245.00 B/. 225.31 B/. 2.95 B/. 473.26 B/. 70.99 B/. 544.25 B/. 108.85 B/. 45.72 B/. 1,716.33
32.19 Hr B/. 3.00 Hr B/. 96.56
mov de B/. 32.47
Exvabación 9.45 m3 9.45 - B/. - 43.63 Hr B/. 3.00 Hr B/. 76.00 B/. 11.40 B/. 87.40 B/. 13.11 B/. 100.51 B/. 20.10 B/. 8.44 316.96484
FUNDACIONES tierra B/. 43.53
Vaciado de cemento 16.0 B/. 9.80 sacos B/. 156.56 7.81 Hr B/. 4.00 Hr B/. 31.24
Cncreto(3000 psi) 2.25 m3 arena 2 B/. 25.50 y3 B/. 39.29 B/. 242.09 B/. 54.67 B/. 28.11 B/. 324.88 B/. 48.73 B/. 373.61 B/. 74.72 B/. 31.38 B/. 1,178.20
7.81 Hr B/. 3.00 Hr B/. 23.43
grava 2.5 B/. 18.50 y3 B/. 46.25
14.98 Hr B/. 4.00 Hr B/. 59.91
Fundaciones Acero 0.6843 tonc acero 0.6843 B/. 420.00 tonc B/. 287.41 B/. 287.41 B/. 104.84 B/. 27.38 B/. 419.64 B/. 62.95 B/. 482.58 B/. 96.52 B/. 40.54 B/. 1,521.85
14.98 Hr B/. 3.00 Hr B/. 44.93
Corridas
Bloqueo #6 bloques 301 B/. 0.99 bloque B/. 297.99
25.98 Hr B/. 4.00 Hr B/. 103.91
2500 ksi cemento 8 B/. 9.80 sacos B/. 78.40
27.31 m2 B/. 429.64 B/. 181.85 B/. 37.17 B/. 648.66 B/. 97.30 B/. 745.96 B/. 149.19 B/. 62.66 B/. 2,352.43
arena 1 B/. 25.50 y3 B/. 25.50
25.98 Hr B/. 3.00 Hr B/. 77.94
grava 1.5 B/. 18.50 y3 B/. 27.75
29.42 Hr B/. 3.23 Hr B/. 95.01
Relleno 9.45 m3 tosca 12.50 B/. 17.50 y3 B/. 218.75 B/. 218.75 B/. 222.39 B/. 0.55 B/. 441.68 B/. 66.25 B/. 507.94 B/. 101.59 B/. 42.67 B/. 1,601.81
29.42 Hr B/. 4.33 Hr B/. 127.37
5.54 Hr B/. 4.00 Hr B/. 22.15
Encofrado Cost. 11.24 m2 Plywood 4.0 B/. 30.00 Lam B/. 120.00 B/. 120.00 B/. 38.76 B/. 12.19 B/. 170.94 B/. 25.64 B/. 196.59 B/. 39.32 B/. 16.51 B/. 619.95
5.54 Hr B/. 3.00 Hr B/. 16.61
14.20 Hr B/. 4.00 Hr B/. 56.81
Colocación Acero 0.6489 tonc Acero 0.6489 B/. 420.00 tonc B/. 272.54 B/. 272.54 B/. 99.42 B/. 25.97 B/. 397.93 B/. 59.69 B/. 457.62 B/. 91.52 B/. 38.44 B/. 1,443.12
Piso 14.20 Hr B/. 3.00 Hr B/. 42.61
Cemento 110 B/. 9.80 Saco B/. 1,078.00
218.21 Hr B/. 4.00 Hr B/. 872.84
Vac. Concreto 14.356 m3 Arena 10 B/. 25.50 y3 B/. 255.00 B/. 1,610.50 B/. 1,091.06 B/. 77.92 B/. 2,779.47 B/. 416.92 B/. 3,196.39 B/. 639.28 B/. 268.50 B/. 10,080.04
OBRA GRIS

Piedra 15 B/. 18.50 y3 B/. 277.50 72.74 Hr B/. 3.00 Hr B/. 218.21
Lamina 26.60 Hr B/. 4.00 Hr B/. 106.41
Encofrado 55 m2 Plywood 19 B/. 30.00 B/. 570.00 B/. 570.00 B/. 186.22 B/. 57.57 B/. 813.78 B/. 122.07 B/. 935.85 B/. 187.17 B/. 78.61 B/. 2,951.27
4´X 8´ 26.60 Hr B/. 3.00 Hr B/. 79.81
5.62 Hr B/. 4.00 Hr B/. 22.47
Colocación Acero 0.2566 ton Acero 0.2566 B/. 420.00 tonc B/. 107.77 B/. 107.77 B/. 39.31 B/. 10.27 B/. 157.36 B/. 23.60 B/. 180.96 B/. 36.19 B/. 15.20 B/. 570.67
Columna 5.62 Hr B/. 3.00 Hr B/. 16.85
Cemento 24.00 B/. 9.80 Saco B/. 231.87
39.52 Hr B/. 4.00 Hr B/. 158.08
Vac. Concreto 2.6 m3 Arena 2.00 B/. 25.50 y3 B/. 40.80 B/. 321.29 B/. 276.64 B/. 6.70 B/. 604.63 B/. 90.69 B/. 695.32 B/. 139.06 B/. 58.41 B/. 2,192.73
Piedra 3.00 B/. 18.50 y3 B/. 48.62 39.52 Hr B/. 3.00 Hr B/. 118.56
B/. 4.00 Hr B/. 81.30
Encofrado 42.02 m2 Plywood 15 B/. 30.00 Lam B/. 424.02 20.32 Hr B/. 424.02 B/. 142.27 B/. 42.26 B/. 608.55 B/. 91.28 B/. 699.83 B/. 139.97 B/. 58.79 B/. 2,206.96
ESTRUCTURAS B/. 3.00 Hr B/. 60.97
9.49 Hr B/. 4.00 Hr B/. 37.94
Colocación Acero 0.4334 ton Acero 0.4334 B/. 420.00 tonc B/. 182.03 B/. 182.03 B/. 66.40 B/. 17.34 B/. 265.77 B/. 39.87 B/. 305.64 B/. 61.13 B/. 25.67 B/. 963.86
Viga 9.49 Hr B/. 3.00 Hr B/. 28.46
Cemento 21 B/. 9.80 Saco B/. 204.22
34.81 Hr B/. 4.00 Hr B/. 139.23
Vac. Concreto 2.29 m3 Arena 2 B/. 25.50 y3 B/. 35.94 B/. 282.98 B/. 243.66 B/. 5.90 B/. 532.54 B/. 79.88 B/. 612.42 B/. 122.48 B/. 51.44 B/. 1,931.29
Piedra 4 B/. 18.50 y3 B/. 42.82 34.81 Hr B/. 3.00 Hr B/. 104.42
Instalación de viga 287.98 ft Viga W8X10 1.441 B/. 420.00 tonc B/. 605.22
Carriola y 1431.33 ft Carriola 2" x 6" 20ft 72 B/. 19.40 und B/. 1,396.80
INC INC INC
191.88 ft Alineadores 64 B/. 3.50 und B/. 224.00
Aliniadores
287.98 ft Fascia 2"x8" 20ft 15 B/. 30.32 und B/. 454.80
Hojas Zinc 42" 12' 56 B/. 19.44 und B/. 1,088.64
Techo Hojas de Zinc CAL26 INC B/. 7,419.36 INC INC B/. 4,600.97 B/. 12,020.33 B/. 1,803.05 B/. 13,823.38 B/. 2,764.68 B/. 1,161.16 B/. 43,592.93
329.23 m2 Hojas Zinc 42" 20 17 B/. 32.40 und B/. 550.80 INC INC
Tornillos Caja 100 9 B/. 5.00 und B/. 45.00 INC INC
Impermeabilazor 5gal 1 B/. 149.95 gal B/. 149.95
142.145 INC
Instalación Teja Colonial m2 teja colonial forma S 1544 B/. 1.80 und B/. 2,779.20 INC INC
38.5 m Cumbrera 49 B/. 2.55 und B/. 124.95 INC INC
300.76 m2 bloques 3309 B/. 0.99 bloque B/. 3,275.91
Bloqueo #4 cemento saco 75.68 Hr B/. 4.00 Hr B/. 302.72
3.0076 m3 23 B/. 9.80 B/. 225.40 B/. 3,577.81 B/. 416.24 B/. 474.24 B/. 4,468.29 B/. 670.24 B/. 5,138.53 B/. 1,027.71 B/. 431.64 B/. 16,204.68
3.0076 m3 arena 3 B/. 25.50 y3 B/. 76.50 37.84 Hr B/. 3.00 Hr B/. 113.52
6.0152 m3 cemento 46 B/. 9.80 saco B/. 450.80 16.26 Hr B/. 4.00 Hr B/. 65.03
Repello arena y3 8.13 B/. 24.39 B/. 578.30 B/. 89.42 B/. 73.33 B/. 741.05 B/. 111.16 B/. 852.21 B/. 170.44 B/. 71.59 B/. 2,687.48
6.0152 m3 5 B/. 25.50 B/. 127.50 Hr B/. 3.00 Hr
Pared
9.51 Hr B/. 4.00 Hr B/. 38.05
ALBAÑILERIA Repello Mochetas Puertas 30 m con marco INC INC - B/. 47.47 B/. 7.12 B/. 54.59 B/. 8.19 B/. 62.78 B/. 12.56 B/. 5.27 197.9666502
3.14 Hr B/. 3.00 Hr B/. 9.42
18.86 Hr B/. 4.00 Hr B/. 75.46
Repello Mochetas Ventanas 46.36 m sin marco INC INC - B/. 94.13 B/. 14.12 B/. 108.26 B/. 16.24 B/. 124.49 B/. 24.90 B/. 10.46 392.5978745
6.23 Hr B/. 3.00 Hr B/. 18.68
cemento 44 B/. 9.80 saco B/. 431.20 64.43 Hr B/. 4.00 Hr B/. 257.71
Piso Toping 5.67 m3 B/. 533.20 B/. 354.35 B/. 26.83 B/. 914.38 B/. 137.16 B/. 1,051.54 B/. 210.31 B/. 88.33 B/. 3,316.10
arena 4 B/. 25.50 y3 B/. 102.00 32.21 Hr B/. 3.00 Hr B/. 96.64
Baldosa 30 x 30 7 B/. 15.50 caja 1.95m2 B/. 108.50 39.42 Hr B/. 4.00 Hr B/. 157.69
Instalación de Zocalos 11.97 m2 Pegamento 1 B/. 10.25 bolsa B/. 10.25 39.42 Hr B/. 3.00 Hr B/. 118.27 B/. 131.25 B/. 305.53 B/. 26.14 B/. 462.93 B/. 69.44 B/. 532.36 B/. 106.47 B/. 44.72 B/. 1,678.85
Lechada 1 B/. 12.50 bolsa B/. 12.50 9.86 Hr B/. 3.00 Hr B/. 29.57
Piedra 2 B/. 10.50 y3 B/. 21.00
Pared 11.39 Hr B/. 4.00 Hr B/. 45.55
Instalacion de Piedras 20.59 m2 Cemento 3 B/. 9.80 saco B/. 29.40 B/. 63.15 B/. 62.64 B/. 0.08 B/. 125.86 B/. 18.88 B/. 144.74 B/. 28.95 B/. 12.16 B/. 456.45
Arena 0.5 B/. 25.50 y3 B/. 12.75 5.69 Hr B/. 3.00 B/. 17.08
Azulejos 15 x 30 17 B/. 17.98 caja 2 m2 B/. 305.66 24.42 Hr B/. 4.00 Hr B/. 97.68
Instalación de azulejos 33.7 m2 Pegamento 2 B/. 10.25 bolsa B/. 20.50 24.42 Hr B/. 3.00 Hr B/. 73.26 B/. 338.66 B/. 195.12 B/. 21.53 B/. 555.31 B/. 83.30 B/. 638.61 B/. 127.72 B/. 53.64 B/. 2,013.89
Lechada 1 B/. 12.50 bolsa B/. 12.50 8.06 Hr B/. 3.00 Hr B/. 24.18
pintura base 5 B/. 18.50 galon B/. 92.50
Pintura de paredes exteriores 240.61 m2 pintura final B/. 42.95 galon INC INC B/. 360.92 B/. 951.50 B/. 360.92 B/. 88.59 B/. 1,401.00 210.1504125 1611.153163 322.2306325 B/. 135.34 B/. 5,080.88
Pintura 20 B/. 859.00
Acabados pintura base 7 B/. 18.50 galon B/. 129.50
Pintura de paredes Interiores 300.76 m2 pintura final B/. 26.95 galon INC INC B/. 451.14 B/. 803.25 B/. 451.14 B/. 52.82 B/. 1,307.21 196.080975 1503.287475 300.657495 B/. 126.28 B/. 4,740.72
25 B/. 673.75
Baldosa 30 x 30 77 B/. 15.50 caja 1.95m2 B/. 1,193.50 61.63 Hr B/. 4.00 Hr B/. 246.52
Piso Intalación de baldosa 148.99 m2 Pegamento 6 B/. 10.25 bolsa B/. 61.50 61.63 Hr B/. 3.00 Hr B/. 184.89 B/. 1,292.50 B/. 523.85 B/. 115.30 B/. 1,931.65 B/. 289.75 B/. 2,221.40 B/. 444.28 B/. 186.60 B/. 7,005.32
Lechada 3 B/. 12.50 bolsa B/. 37.50 30.81 Hr B/. 3.00 Hr B/. 92.44
313.7 m Studs 10 ft 103 B/. 1.90 unidad B/. 195.70
Instalacion de Estructura Tracks 10 ft B/. 1.65 unidad INC INC -
216.5 m 71 B/. 117.15
Lamina 4´ x 8´ 42 B/. 7.85 Lamina 4´ x 8´ B/. 329.70
Istalación de Laminas 122.31 m2 Tornillo Gypsum B/. 1.15 Caja de 100 INC INC -
11 B/. 120.99
Cielo Raso /Gypsum Tape de 500´ 3 B/. 5.95 unidad B/. 17.85 B/. 1,117.33 INC INC B/. 733.86 B/. 1,851.19 B/. 277.68 B/. 2,128.87 B/. 425.77 B/. 178.82 B/. 6,713.53
Pasta 5 gal 5 B/. 17.40 Tanque de 5 gal B/. 87.00
Pintura 122.31 m2 Pintura base Tanque de 5 gal INC INC INC
1 B/. 99.97 B/. 99.97
Pintura Final 1 B/. 148.97 Tanque de 5 gal B/. 148.97
1 unid Puerta Doble de Vidrio 2.00 X 2.50 1 B/. 180.95 unidad B/. 180.95
17.78 Hr B/. 4.00 Hr B/. 71.11
3 unid Puerta 1.00 X 2.50 3 B/. 59.99 unidad B/. 179.97
Instalación de Puertas B/. 509.87 B/. 88.87 B/. 63.15 B/. 661.89 B/. 99.28 B/. 761.17 B/. 152.23 B/. 63.94 B/. 2,400.41
1 unid Puerta Metalica 1.00 X 2.50 1 B/. 148.95 unidad B/. 148.95
5.92 Hr Hr B/. 17.76
4 unid Puerta de Madera 1.00 X 2.20 4 B/. 59.99 unidad B/. 239.96 B/. 3.00
3 unid Ventana 0.8 X 0.8 3 B/. 69.95 unidad B/. 209.85
8.37 Hr B/. 4.00 Hr B/. 33.49
3 unid Ventana 2.4 X 1.6 3 B/. 235.95 unidad B/. 707.85
3 unid Ventana 1 X 1.6 3 B/. 129.95 unidad B/. 389.85
ARQUITECTONICOS 1 unid Ventana de 1.20 X 1.60 1 B/. 125.95 unidad B/. 125.95
Instalación de Ventanas B/. 1,559.45 B/. 41.78 B/. 227.65 B/. 1,828.88 B/. 274.33 B/. 2,103.21 B/. 420.64 B/. 176.67 B/. 6,632.62
1 unid Ventana de 3.96 X 0.30 1 B/. 75.95 unidad B/. 75.95
2.76 Hr B/. 3.00 Hr B/. 8.29
1 unid Ventana de 1.20 X 1.30 1 B/. 125.95 unidad B/. 125.95
2 unid Ventana de 0.90 X 2.10 2 B/. 125.95 unidad B/. 251.90
2 unid Ventana 1 X 2.1 2 B/. 125.95 unidad B/. 251.90
Istalación de Closet 2 unid Closet 2 B/. 1,750.99 unidad B/. 3,501.98 INC INC INC B/. 3,501.98 B/. 525.30 B/. 45.00 B/. 4,072.28 B/. 610.84 B/. 4,683.12 B/. 936.62 B/. 393.38 B/. 14,768.52
Instalacion de Mubles de Cosina 1 unid Modulares de cosina 1 B/. 450.00 unidad B/. 450.00 INC INC INC B/. 450.00 B/. 67.50 B/. 600.00 B/. 1,117.50 B/. 167.63 B/. 1,285.13 B/. 257.03 B/. 107.95 B/. 4,052.73
Instalacion de Muebles de Baño 2 unid Modulares de Baño 2 B/. 119.99 unidad B/. 239.98 INC INC INC B/. 239.98 B/. 36.00 B/. 85.00 B/. 360.98 B/. 54.15 B/. 415.12 B/. 83.02 B/. 34.87 B/. 1,309.12
6 unid Tomacorriente sencillo de 15A, 125V 6 B/. 1.99 unidad B/. 11.94
24 unid Tomacorriente Duplex de 15A, 125V 24 B/. 2.59 unidad B/. 62.16
Toma Corriente 2 unid Tomacorriente sencillo de 20A, 240V 2 B/. 3.45 unidad B/. 6.90 INC INC B/. 900.00 B/. 99.38 B/. 900.00 B/. 120.09 B/. 1,119.47 B/. 167.92 B/. 1,287.39 B/. 257.48 B/. 108.14 B/. 4,059.88
3 unid Tomacorriente sencillo de 30A, 240V 3 B/. 4.23 unidad B/. 12.69
ELECTRICO 1 unid Tomacorriente sencillo de 50A, 240V 1 B/. 5.69 unidad B/. 5.69
18 unid Interruptor de una via 15A, 125V 18 B/. 2.59 unidad B/. 46.62
Interruptores INC INC B/. 550.00 B/. 60.42 B/. 550.00 B/. 73.44 B/. 683.86 B/. 102.58 B/. 786.44 B/. 157.29 B/. 66.06 B/. 2,480.08
4 unid Interruptor de tres via 15A, 125V 4 B/. 3.45 unidad B/. 13.80
Equipamientos
Salidas de Iluminacion 24 unid Iluminacion por roceta 24 B/. 0.99 unidad B/. 23.76 INC INC B/. 600.00 B/. 23.76 B/. 600.00 B/. 86.44 B/. 710.20 B/. 106.53 B/. 816.73 B/. 163.35 B/. 68.60 B/. 2,575.60
Salidas de Abanicos 3 unid Salida de Roseta de Abanico 3 B/. 0.99 unidad B/. 2.97 INC INC B/. 75.00 B/. 2.97 B/. 75.00 B/. 10.80 B/. 88.77 B/. 13.32 B/. 102.09 B/. 20.42 B/. 8.58 B/. 321.95
Desagues 5 unid 5 B/. 2.99 unidad B/. 14.95 INC INC B/. 25.00 B/. 14.95 B/. 25.00 B/. 1.51 B/. 41.46 B/. 6.22 B/. 47.68 B/. 9.54 B/. 4.00 B/. 150.35
2 unid Pieza de Porcelanato 2 B/. 19.99 unidad B/. 39.98
Lavamanos 2 unid La llave de paso 2 B/. 2.99 unidad B/. 5.98 INC INC B/. 70.00 B/. 59.94 B/. 70.00 B/. 1.51 B/. 131.45 B/. 19.72 B/. 151.17 B/. 30.23 B/. 12.70 B/. 476.71
2 unid Kit de denaje 2 B/. 6.99 unidad B/. 13.98
2 unid Pieza de Porcelanato 2 B/. 69.99 unidad B/. 139.98
Inodoro 2 unid Llave de Pazo 2 B/. 3.99 unidad B/. 7.98 INC INC B/. 100.00 B/. 173.94 B/. 100.00 B/. 11.09 B/. 285.03 B/. 42.75 B/. 327.79 B/. 65.56 B/. 27.53 B/. 1,033.69
2 unid Kit de instalacion 2 B/. 12.99 unidad B/. 25.98
PLOMERIA 1 unid La Tina 1 B/. 60.00 unidad B/. 60.00
Tina de Lavanderia INC INC B/. 35.00 B/. 67.98 B/. 35.00 B/. 4.95 B/. 107.93 B/. 16.19 B/. 124.12 B/. 24.82 B/. 10.43 B/. 391.41
2 unid La llava de chorro 2 B/. 3.99 unidad B/. 7.98
2 unid Regadera o Chorro 2 B/. 12.99 unidad B/. 25.98
Duchas INC INC B/. 50.00 B/. 65.94 B/. 50.00 B/. 2.39 B/. 118.33 B/. 17.75 B/. 136.08 B/. 27.22 B/. 11.43 B/. 429.14
4 unid Llave de Pazo 4 B/. 9.99 unidad B/. 39.96
1 unid Piezza de acero inoxidable 1 B/. 32.99 unidad B/. 32.99
2 unid Llave de Pazo 2 B/. 2.99 unidad B/. 5.98
Fregador INC INC B/. 35.00 B/. 81.95 B/. 35.00 B/. 7.04 B/. 123.99 B/. 18.60 B/. 142.59 B/. 28.52 B/. 11.98 B/. 449.67
1 unid LLave de Fregador 1 B/. 29.99 unidad B/. 29.99
1 unid Kit de drenaje 1 B/. 12.99 unidad B/. 12.99
∑TOTALES= B/. 29,756.75 B/. 8,908.45 B/. 2,581.98 B/. 6,064.83 B/. 47,312.01 B/. 7,096.80 B/. 54,408.81 B/. 10,881.76 B/. 4,570.34 B/. 171,581.72