Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Nº
ITEM DESCRIPCION ITEM UNID. COORDENADAS
1 REPLANTEO Y TRAZADO M2 A
4 SOBRECIMIENTO M3 1,- (A C)
2.- (B)
3.- (1 2 4)
4.- (3 )
MENOS PUERTAS M2
MENOS VENTANAS M2
6 DINTEL DE H° A° ML
PUERTAS ML
VENTANAS ML
11 BOTAGUAS DE H° ARMADO ML V1
13 VENTANA METALICA M2 V1
16 TOMACORRIENTES PZA
20 INODORO PZA
21 LAVAMANOS PZA
23 CANALETA ML
24 BAJANTE PLUVIAL ML
DIMENSIONES COMPUTO
LARGO ANCHO ALTO A R E A VOLUMEN Nº ELEM. PARCIAL
TOTAL REPLANTEO
TOTAL SOBRECIMIENTO
1.10 3 1.10
0.80 3 0.80
TOTAL DINTEL
0.80 3 0.80
TOTAL BOTAGUAS
3
TOTAL PUERTA
2 1.00
TOTAL ILUMINACION
1 1.00
TOTAL TOMACORRIENTES
1 1.00
TOTAL INTERRUPTOR
1 1.00
TOTAL DUCHA
8.00 1 8.00
TOTAL INST. DUCTOS
1 1.00
TOTAL INODORO
2 1.00
TOTAL LAVAMANOS
1 1.00
TOTAL PROV.COLOC. ACCES.
4.20 2 8.40
TOTAL CANALETA
3.00 2 6.00
TOTAL BAJANTE
1 1.00
TOTAL SUMIDERO
1 1.00
TOTAL CAJA INTERCEPTORA
7.00 1 7.00
TOTAL CAJA INTERCEPTORA
12.00 1 12.00
TOTAL CAJA INTERCEPTORA
COMPUTO
TOTAL
12.00
-
12.00
0.88
0.08
0.78
0.23
-
1.98
0.88
0.08
0.78
0.23
-
1.98
0.18
0.02
0.16
0.05
-
0.40
21.56
2.25
19.14
6.24
-
49.19
1.70
0.54
-
1.26
-
3.50
45.69
3.30
2.40
-
5.70
14.28
-
14.28
10.21
10.21
45.69
45.69
45.69
10.21
10.21
2.40
2.40
45.69
1.68
-
1.68
3.00
3.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
8.00
8.00
1.00
1.00
2.00
2.00
1.00
1.00
8.40
8.40
6.00
6.00
13.44
13.44
2.10
2.10
1.00
1.00
1.00
1.00
7.00
7.00
12.00
12.00
PRESUPUESTO GENERAL PLANTA PROCESADORA
Expresado en Bs., abril de 2013
ITEM. BAÑO + VESTIDOR
P. UNITARIO
N° DESCRIPCION UNID CANTIDAD TOTAL (Bs.)
(Bs.)
1 REPLANTEO Y TRAZADO M2 12.00 13.77 165.29
2 EXCAVACION DE TERRENO M3 1.98 115.12 227.95
3 CIMIENTO DE HORMIGON CICLOPEO M3 1.98 729.04 1443.50
4 SOBRECIMIENTO M3 0.40 1991.89 788.79
5 MURO DE LADRILLO M2 45.69 152.04 6946.71
6 DINTEL DE H° A° ML 5.70 362.75 2067.70
7 CUBIERTA CALAMINA GALVANIZADA M2 14.28 237.56 3392.38
8 CIELO FALSO MAS MADERAMEN M2 10.21 227.09 2319.02
9 REVOQUE INTERIOR DE YESO M2 45.69 87.95 4018.59
10 PISO CEMENTO + EMPEDRADO M2 10.21 146.97 1500.85
11 BOTAGUAS DE H° ARMADO ML 2.40 139.41 334.58
12 PINTURA INTERIOR M2 45.69 35.12 1604.80
13 VENTANA METALICA M2 1.68 1350.71 2269.18
14 PUERTAS DE MADERA PZA 3.00 1561.45 4684.34
15 ILUMINACION INCANDESCENTE PZA 2.00 195.18 390.36
16 TOMACORRIENTES PZA 1.00 91.38 91.38
17 INTERRUPTOR SIMPLE PZA 1.00 74.51 74.51
18 DUCHA PZA 1.00 1429.38 1429.38
19 PROV. INST. DE DUCTOS Y ACC. ELECT ML 8.00 112.98 903.87
20 INODORO PZA 1.00 704.79 704.79
21 LAVAMANOS PZA 2.00 274.11 548.21
22 PROV Y COLOCADO ACCES. AGUA POT. GLB 1.00 752.69 752.69
23 CANALETA ML 8.40 127.06 1067.27
24 BAJANTE PLUVIAL ML 6.00 151.29 907.73
25 CERCHA DE MADERA DURA M2 13.44 47.72 641.37
26 CUMBRERA DE CALAMINA PLANA M2 2.10 211.67 444.50
27 SUMIDERO DE BRONCE PZA 1.00 155.25 155.25
28 CAJA INTERCEPTORA DE PVC PZA 1.00 274.11 274.11
29 PROV. COLOCADO TUBERIA 2 1/2" ML 7.00 58.44 409.08
30 CABLE ELECT. TIPO ALAMBRE N°14 ML 12.00 10.04 120.52
COSTO TOTAL DEL ITEM (Bs.) 38633.87
5550.84 Dólares
ANALISIS DE PRECIOS UNITARIOS POR MODULOS
BAÑO Y VESTIDOR
Item: REPLANTEO GENERAL Unidad: M2
Proyecto: PLANTA PROCESADORA DE LECHE Fecha: 24/Abr/2013
Tipo de cambio: 6.96
TOTAL MATERIALES
2 MANO DE OBRA
1 - ALBAÑIL HR. 0.04
2 - AYUDANTE HR. 0.04
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
8.00 3.68
8.00 3.68
14.00 0.28
10.00 2.00
1.09 0.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(A) = 9.97
16.34 0.65
10.80 0.43
0.00
0.00
Sub total (A) 1.09
(B) = 0.33
(C) = 0.21
(A+B+C) = 1.62
0.08
0.08
11.67
0.82
0.87
13.36
0.41
(1+2+3+4+5+6) = 13.77
13.77
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 0.00
16.34 8.17
10.80 54.00
0.00
0.00
62.17
(B) = 18.65
(C) = 12.07
(A+B+C) = 92.90
4.64
4.64
97.54
6.83
7.31
111.67
3.45
(1+2+3+4+5+6) = 115.12
115.12
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
120 30.00
1.11 177.60
14.00 5.60
110.00 55.00
8.00 48.00
115.00 46.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 362.20
16.34 98.04
10.80 64.80
0.00
0.00
162.84
(B) = 48.85
(C) = 31.63
(A+B+C) = 243.32
2.59
12.17
12.17
617.68
43.24
46.26
707.19
21.85
(1+2+3+4+5+6) = 729.04
729.04
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
120 72.00
1.11 410.70
14.00 7.00
110.00 88.00
8.00 360.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 937.70
16.34 163.40
10.80 151.20
16.34 163.40
0.00
478.00
(B) = 143.40
(C) = 92.84
(A+B+C) = 714.24
2.59
0.65
35.71
35.71
1,687.65
118.14
126.40
1,932.19
59.70
(1+2+3+4+5+6) = 1,991.89
1,991.89
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
1.75 42.00
1.11 12.21
130.00 6.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 60.71
16.34 24.51
10.80 18.90
0.00
0.00
43.41
(B) = 13.02
(C) = 8.43
(A+B+C) = 64.86
3.24
3.24
128.82
9.02
9.65
147.48
4.56
(1+2+3+4+5+6) = 152.04
152.04
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
Unit. (Bs) Parcial (Bs)
1.11 24.42
8.42 42.10
120.00 4.80
130.00 6.50
8.00 40.00
14.00 1.26
11.20 0.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 119.64
16.34 32.68
16.34 32.68
16.34 32.68
10.80 21.60
119.64
(B) = 35.89
(C) = 23.24
(A+B+C) = 178.77
8.94
8.94
307.35
21.51
23.02
351.88
10.87
(1+2+3+4+5+6) = 362.75
362.75
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
43.00 50.74
14.00 2.80
17.00 3.40
8.00 46.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 103.34
16.34 37.58
10.80 24.84
0.00
0.00
62.42
(B) = 18.73
(C) = 12.12
(A+B+C) = 93.27
4.66
4.66
201.28
14.09
15.08
230.44
7.12
(1+2+3+4+5+6) = 237.56
237.56
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
8.00 64.00
4.50 4.95
14.00 2.80
1.00 0.50
0.55 12.10
0.80 1.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 85.95
10.80 27.00
16.34 40.85
0.00
0.00
67.85
(B) = 20.36
(C) = 13.18
(A+B+C) = 101.38
5.07
5.07
192.40
13.47
14.41
220.28
6.81
(1+2+3+4+5+6) = 227.09
227.09
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
0.55 4.95
0.80 1.44
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 6.39
16.34 26.14
10.80 17.28
0.00
0.00
43.42
(B) = 13.03
(C) = 8.43
(A+B+C) = 64.89
3.24
3.24
74.52
5.22
5.58
85.32
2.64
(1+2+3+4+5+6) = 87.95
87.95
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
120 7.20
130.00 0.65
1.11 27.75
130.00 7.80
115.00 17.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 60.65
16.34 24.51
10.80 16.20
0.00
0.00
40.71
(B) = 12.21
(C) = 7.91
(A+B+C) = 60.83
2.59
3.04
3.04
124.52
8.72
9.33
142.56
4.41
(1+2+3+4+5+6) = 146.97
146.97
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
8.42 12.63
11.20 1.68
120 4.80
130.00 1.30
1.11 13.32
14.00 0.91
130.00 3.25
8.00 24.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 61.89
16.34 22.88
10.80 12.96
0.00
0.00
35.84
(B) = 10.75
(C) = 6.96
(A+B+C) = 53.55
2.68
2.68
118.11
8.27
8.85
135.23
4.18
(1+2+3+4+5+6) = 139.41
139.41
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
7.00 1.40
25.91 5.18
15.24 0.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 7.04
21.38 9.62
10.80 4.86
0.00
0.00
14.48
(B) = 4.34
(C) = 2.81
(A+B+C) = 21.64
1.08
1.08
29.76
2.08
2.23
34.07
1.05
(1+2+3+4+5+6) = 35.12
35.12
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
16.34 32.68
10.80 86.40
17.82 213.84
0.00
332.92
(B) = 99.88
(C) = 64.66
(A+B+C) = 497.46
24.87
24.87
1,144.40
80.11
85.72
1,310.22
40.49
(1+2+3+4+5+6) = 1,350.71
1,350.71
Unidad: PIEZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
14.00 56.00
295.00 295.00
8.50 17.00
600.00 600.00
0.40 6.80
21.50 21.50
1.00 17.00
220.00 220.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 1,233.30
16.34 16.34
10.80 10.80
15.00 30.00
0.00
57.14
(B) = 17.14
(C) = 11.10
(A+B+C) = 85.38
4.27
4.27
1,322.95
92.61
99.09
1,514.64
46.80
(1+2+3+4+5+6) = 1,561.45
1,561.45
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
4.34 4.34
10.00 0.80
124.50 124.50
6.00 6.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 135.64
22.58 13.55
10.80 5.40
0.00
0.00
18.95
(B) = 5.68
(C) = 3.68
(A+B+C) = 28.31
1.42
1.42
165.37
11.58
12.39
189.33
5.85
(1+2+3+4+5+6) = 195.18
195.18
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
4.34 4.34
10.00 1.40
26.40 26.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 32.14
22.58 18.06
10.80 10.80
0.00
0.00
28.86
(B) = 8.66
(C) = 5.61
(A+B+C) = 43.13
2.16
2.16
77.43
5.42
5.80
88.64
2.74
(1+2+3+4+5+6) = 91.38
91.38
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
4.34 4.34
10.00 0.50
13.00 13.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 17.84
22.58 18.06
10.80 10.80
0.00
0.00
28.86
(B) = 8.66
(C) = 5.61
(A+B+C) = 43.13
2.16
2.16
63.13
4.42
4.73
72.27
2.23
(1+2+3+4+5+6) = 74.51
74.51
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
140.00 140.00
298.00 298.00
4.90 14.70
6.20 12.40
4.20 8.40
29.00 145.00
1.11 19.98
130.00 6.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 644.98
22.58 225.80
10.80 135.00
0.00
0.00
360.80
(B) = 108.24
(C) = 70.07
(A+B+C) = 539.11
26.96
26.96
1,211.05
84.77
90.71
1,386.53
42.84
(1+2+3+4+5+6) = 1,429.38
1,429.38
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
14.70 2.21
10.00 2.00
113.00 33.90
1.50 1.58
3.50 3.68
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 43.36
22.58 22.58
10.80 10.80
0.00
0.00
33.38
(B) = 10.01
(C) = 6.48
(A+B+C) = 49.88
2.49
2.49
95.73
6.70
7.17
109.60
3.39
(1+2+3+4+5+6) = 112.98
112.98
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
515.00 515.00
27.00 27.00
5.00 2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 544.00
22.58 33.87
0.00
0.00
0.00
33.87
(B) = 10.16
(C) = 6.58
(A+B+C) = 50.61
2.53
2.53
597.14
41.80
44.73
683.67
21.13
(1+2+3+4+5+6) = 704.79
704.79
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
3.50 3.50
17.00 17.00
56.58 56.58
8.18 20.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 97.53
17.82 53.46
10.80 32.40
0.00
0.00
85.86
(B) = 25.76
(C) = 16.68
(A+B+C) = 128.29
6.41
6.41
232.24
16.26
17.39
265.89
8.22
(1+2+3+4+5+6) = 274.11
274.11
Unidad: GLB
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
3.00 18.00
10.00 30.00
50.00 100.00
3.50 7.00
6.50 6.50
4.00 24.00
3.50 7.00
18.00 36.00
50.00 50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 278.50
17.82 142.56
10.80 86.40
0.00
0.00
228.96
(B) = 68.69
(C) = 44.47
(A+B+C) = 342.12
17.11
17.11
637.72
44.64
47.77
730.13
22.56
(1+2+3+4+5+6) = 752.69
752.69
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
48.00 24.00
3.53 1.41
14.00 9.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 35.21
17.82 26.73
10.80 19.44
0.00
0.00
46.17
(B) = 13.85
(C) = 8.97
(A+B+C) = 68.99
3.45
3.45
107.65
7.54
8.06
123.25
3.81
(1+2+3+4+5+6) = 127.06
127.06
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
19.45 35.98
113.00 61.02
3.53 4.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 101.24
17.82 10.69
10.80 6.48
0.00
0.00
17.17
(B) = 5.15
(C) = 3.34
(A+B+C) = 25.66
1.28
1.28
128.18
8.97
9.60
146.75
4.53
(1+2+3+4+5+6) = 151.29
151.29
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
8.00 20.00
17.00 3.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 23.40
16.34 6.54
10.80 4.32
0.00
0.00
10.86
(B) = 3.26
(C) = 2.11
(A+B+C) = 16.22
0.81
0.81
40.43
2.83
3.03
46.29
1.43
(1+2+3+4+5+6) = 47.72
47.72
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
48.00 28.80
17.00 3.40
14.00 2.80
8.00 46.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 81.40
16.34 37.58
10.80 24.84
0.00
0.00
62.42
(B) = 18.73
(C) = 12.12
(A+B+C) = 93.27
4.66
4.66
179.34
12.55
13.43
205.32
6.34
(1+2+3+4+5+6) = 211.67
211.67
Unidad: PZA
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
1.11 5.55
130.00 1.30
48.00 48.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 54.85
16.34 32.68
10.80 16.20
0.00
0.00
48.88
(B) = 14.66
(C) = 9.49
(A+B+C) = 73.04
3.65
3.65
131.54
9.21
9.85
150.60
4.65
(1+2+3+4+5+6) = 155.25
155.25
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
17.82 35.64
10.80 21.60
0.00
0.00
57.24
(B) = 17.17
(C) = 11.12
(A+B+C) = 85.53
4.28
4.28
232.25
16.26
17.40
265.90
8.22
(1+2+3+4+5+6) = 274.11
274.11
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
61.90 1.24
113.00 2.26
24.58 25.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 29.31
17.82 8.02
10.80 4.86
0.00
0.00
12.88
(B) = 3.86
(C) = 2.50
(A+B+C) = 19.24
0.96
0.96
49.51
3.47
3.71
56.69
1.75
(1+2+3+4+5+6) = 58.44
58.44
Fecha: 24/Abr/2013
Tipo de cambio: 6.96
6.70 6.70
10.00 0.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total (A) 7.20
22.58 0.56
10.80 0.27
0.00
0.00
0.83
(B) = 0.25
(C) = 0.16
(A+B+C) = 1.25
0.06
0.06
8.51
0.60
0.64
9.74
0.30
(1+2+3+4+5+6) = 10.04
10.04
PLANILLA DE COMPUTOS METRICOS
PROYECTO: PLANTA PROCESADORA DEPRODUCTOS LACTEOS
UBICACIÓN:
3 EXCAVACION DE TERRENO M3 1,- (A C) 4.90 0.30 0.30 1.47 0.44 2 1.47 0.88
2.- (B) 0.90 0.30 0.30 0.27 0.08 1 0.27 0.08
3.- (1 2 4) 2.90 0.30 0.30 0.87 0.26 3 0.87 0.78
4.- (3 ) 1.30 0.30 0.30 0.39 0.12 2 0.39 0.23
- -
TOTAL EXCAVACION DE TERRENO 1.98
4 CIMIENTO DE HORMIGON CICLOPEO M3 1,- (A C) 4.90 0.30 0.30 1.47 0.44 2 1.47 0.88
2.- (B) 0.90 0.30 0.30 0.27 0.08 1 0.27 0.08
3.- (1 2 4) 2.90 0.30 0.30 0.87 0.26 3 0.87 0.78
4.- (3 ) 1.30 0.30 0.30 0.39 0.12 2 0.39 0.23
-
TOTAL CIMIENTO DE HORMIGON CICLOPEO 1.98
ORIG. Página 83
17 TOMACOORRIENTES PZA 1 1.00 1.00
TOTAL TOMACORRIENTES 1.00
18 DUCHA 1.00
19 INODORO 1.00
20 LAVAMANOS 2.00
21 CHAPAS 3.00
22 VIDRIOS M2 1.68
ORIG. Página 84