ID

1.0
2.0
2.1

2.2
2.3
2.4
3.0
3.1
3.1.1

3.1.2

3.1.3

3.2
3.2.1

3.2.2

WBS
Administracin del Proyecto
Movimiento de Tierras
Replanteo
Madera de 2in x 2in x 8ft
Madera de 1in x 4in x 14ft
Clavos de Madera de 2in
Clavos de Madera de 2 1/2in
Hilo de Nylon
Excavacin
Volumen de Excavacin
Relleno
Volumen de Relleno
Compactacin
Volumen de Compactacin
Cimientos
Cimiento A
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Sacos de Cemento Total
Volumen de Arena Total
Volumen de Grava Total
Bloques
Cantidad de Bloques
rea de Bloqueo
Cimiento B
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Concreto

Cantidad til

32.00 ft
209.26 ft
1.00 lb
2.00 lb
1.00 rollo
28.02 m
12.38 m
8.17 m

179.54 kg
4 #3
21 #4
1.20 lb
2.92 m
17.16 sacos
1.27 yd
1.91 yd
0.42 m
3.70 sacos
11.11 yd
20.86 sacos
12.38 yd
1.91 yd
192 Bloques de 6 plg.
17.38 m

281.65 kg
6 #3
32 #4
1.88 lb

3.2.3

3.3
3.3.1

3.3.2

3.4
3.4.1

3.4.2

3.4.3

3.5
3.5.1

Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Sacos de Cemento Total
Volumen de Arena Total
Volumen de Grava Total
Bloques
Cantidad de Bloques
rea de Bloqueo
Cimiento C
Refuerzo
Peso del Refuerzo
Barras #3
Alambre de Refuerzo
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Cimiento D
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Sacos de Cemento Total
Volumen de Arena Total
Volumen de Grava Total
Bloques
Cantidad de Bloques
rea de Bloqueo
Cimiento E
Refuerzo

4.41 m
25.93 sacos
1.92 yd
2.88 yd
0.64 m
5.61 sacos
16.84 yd
31.54 sacos
18.76 yd
2.88 yd
290 Bloques de 6 plg.
26.34 m

9.09 kg
2 #3
0.06 lb
0.17 m
0.98 m
0.07 sacos
0.11 yd

36.08 kg
1 #3
5 #4
0.24 lb
0.57 m
3.38 sacos
0.25 yd
0.38 yd
0.08 m
0.73 sacos
2.19 yd
4.11 sacos
2.44 yd
0.38 yd
38 Bloques de 6 plg.
3.43 m

3.5.2

3.5.3

3.6
3.6.1

3.6.2

4.0
4.1
4.1.1
4.1.2

4.2
4.2.1

Peso del Refuerzo

Barras #3
Barras #4
Alambre de Refuerzo
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Sacos de Cemento Total
Volumen de Arena Total
Volumen de Grava Total
Bloques
Cantidad de Bloques
rea de Bloqueo
Zapatas Aisladas
Refuerzo
Peso del Refuerzo
Barras #4
Alambre de Refuerzo
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Plomera
Agua Potable
Tuberas
Tubera de PVC Calibre 40 de 3/4 plg.
Accesorios
LLave de paso 1/2 plg.
Bifurcacin en T
Codo de 90
Llave de Chorro
Pegamento
Lavamanos
Ducha
Servicio Sanitario
Fregador
Agua Residual
Tuberas
Tubera de PVC Calibre 26 de 4 plg.

254.42 kg
6 #3
29 #4
1.70 lb
4.12 m
24.25 sacos
1.80 yd
2.69 yd
0.59 m
5.25 sacos
15.74 yd
29.50 sacos
17.54 yd
2.69 yd
271 Bloques de 6 plg.
24.63 m

49.10 kg
7 #4
0.33 lb
1.85 m
10.87 sacos
0.80 yd
1.21 yd

16 tuberas
3
8
4
2
1
2
2
2
1

unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.
unid.

17 tuberas

4.2.2

5.0
5.1
5.2

5.3

6.0
6.1
6.1.1

6.1.2

Tubera de PVC Calibre 26 de 2 plg.

Accesorios
Bifurcacin en Y
Codo de 45
Trampa
Tapon (R-2)
Tapon (R-4)
Pegamento
Electricidad
Tuberas
Tubera de PVC de 1/2 plg.
Cables
Cable Positivo Rollo de 500 ft.
Cable Negativo Rollo de 500 ft.
Cable de Tierra Rollo de 500 ft.
Cable Desnudo Rollo de 500 ft.
Cable #6 THNN
Cable #8 AWG
Conductor a Tierra
Accesorios
Lmpara de Techo
Lmpara de Pared
Toma Corriente Doble de 120V
Toma Corriente Simple de 120V
Interruptor Sencillo Silencioso
Interruptor Sencillo de 3 Vas
Interruptor Sencillo de 4 Vas
Toma Corriente Especial de 240V
Barra a Tierra de 5/8 plg. x 8 ft.
Salida de Telfono
Caja de Pasos 6x6 de Telfono
Salida de Televisin
Medidor
Interruptor Principal
Losas
Losas rea Cerrada
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava

5 tuberas
10 unid.
10 unid.
5 unid.
2 unid.
3 unid.
2 unid.

49 unid.
1 rollo
1 rollo
1 rollo
1 rollo
10 tramos
1 tramos
1 tramo
14 unid.
5 unid.
20 unid.
5 unid.
17 unid.
5 unid.
1 unid.
1 unid.
1 unid.
2 unid.
1 unid.
2 unid.
1 unid.
1 unid.

135.07 ft
4.32 m
0.43 lb
9.71 m
57.12 sacos
4.23 yd
6.35 yd

6.2
6.2.1

6.2.2

6.3
6.3.1

6.3.2

6.4
6.4.1

6.4.2

6.5
6.5.1

6.5.2

6.5.3

6.6

Losa Terraza Frontal

Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Losa Terraza Posterior
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Losa Lavandera
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Losa Garaje
Refuerzo
Peso del Refuerzo
Barras #3
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Losa Porta-Cochera

66.58 ft
2.13 m
0.21 lb
1.63 m
9.57 sacos
0.71 yd
1.06 yd

42.57 ft
1.36 m
0.14 lb
0.95 m
5.56 sacos
0.41 yd
0.62 yd

12.96 ft
0.41 m
0.04 lb
0.49 m
2.90 sacos
0.21 yd
0.32 yd

68.57 kg
14 #3
0.46 lb
63.14 ft
2.02 m
0.20 lb
2.37 m
13.96 sacos
1.03 yd
1.55 yd

6.6.1

6.6.2

6.6.3

7.0
7.1
7.1.1

7.1.2

7.1.3

7.2
7.2.1

7.2.2

7.2.3

8.0

Refuerzo
Peso del Refuerzo
Barras #3
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Columnas
Columnas Circulares Estructurales
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Formaleta
Tubos de PVC Calibre 40 de 30cm
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Columnas Circulares No Estructurales
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Formaleta
Tubos de PVC Calibre 40 de 30cm
rea de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Paredes

199.73 kg
41 #3
1.33 lb
159.24 ft
5.10 m
0.51 lb
6.33 m
37.25 sacos
2.76 yd
4.14 yd

103.85 kg
4 #3
11 #4
0.69 lb
74.62 ft
22.51 m
2.25 lb
2.06 m
12.11 sacos
0.90 yd
1.35 yd

22.96 kg
1 #3
3 #4
0.15 lb
16.40 ft
4.95 m
0.49 lb
0.37 m
2.18 sacos
0.16 yd
0.24 yd

8.1
8.1.1
8.1.1.1

Columnas
Columnas Interiores Centrales
Refuerzo
Peso del Refuerzo
Barras #3
Alambre de Refuerzo
8.1.1.2
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 14 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
8.1.1.3
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
8.1.2
Columnas Interiores Laterales
8.1.2.1
Refuerzo
Peso del Refuerzo
Barras #3
Alambre de Refuerzo
8.1.2.2
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 14 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
8.1.2.3
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
8.2
Vigas
8.2.1
Vigas de Amarre
8.2.1.1
Vigas de Amarre de 4 plg.
8.2.1.1.1 Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
8.2.1.1.2 Formaleta
Madera de 1 plg. x 4 plg.

45.04 kg
8 #3
0.30 lb
55.76 ft
3.57 m
55.76 ft
10.71 m
14.28 m
1.43 lb
0.54 m
3.15 sacos
0.23 yd
0.35 yd

118.92 kg
18 #3
0.79 lb
147.60 ft
9.45 m
147.60 ft
28.35 m
37.80 m
3.78 lb
1.42 m
8.34 sacos
0.62 yd
0.93 yd

182.19 kg
10 #3
17 #4
1.21 lb
226.22 ft

8.2.1.1.3

8.2.1.2
8.2.1.2.1

8.2.1.2.2

8.2.1.2.3

8.2.2.
8.2.2.1
8.2.2.1.1

8.2.2.1.2

8.2.2.1.3

rea de Formaleta
Madera de 1 plg. x 14 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Vigas de Amarre de 6 plg.
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 14 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Dinteles
Dinteles de 4 plg.
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 10 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento

7.24 m
226.22 ft
43.45 m
50.69 m
5.07 lb
2.17 m
12.78 sacos
0.95 yd
1.42 yd

12.05 kg
1 #3
2 #4
0.08 lb
14.76 ft
0.71 m
14.76 ft
2.84 m
3.54 m
0.35 lb
0.21 m
1.25 sacos
0.09 yd
0.14 yd

156.75 kg
9 #3
15 #4
1.05 lb
194.73 ft
6.23 m
194.73 ft
24.94 m
31.17 m
3.12 lb
1.25 m
7.33 sacos

8.2.2.2
8.2.2.2.1

8.2.2.2.2

8.2.2.2.3

8.2.3
8.2.3.1
8.2.3.1.1

8.2.3.1.2

8.2.3.1.3

8.2.3.2
8.2.3.2.1

8.2.3.2.2

Volumen de Arena
Volumen de Grava
Dinteles de 6 plg.
Refuerzo
Peso del Refuerzo
Barras #3
Barras #4
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 10 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Alfeizeres
Alfeizeres de 4 plg.
Refuerzo
Peso del Refuerzo
Barras #4
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.
rea de Formaleta
Madera de 1 plg. x 6 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Alfeizeres de 6 plg.
Refuerzo
Peso del Refuerzo
Barras #4
Alambre de Refuerzo
Formaleta
Madera de 1 plg. x 4 plg.

0.54 yd
0.81 yd

12.05 kg
1 #3
2 #4
0.08 lb
14.76 ft
0.71 m
14.76 ft
1.89 m
2.60 m
0.26 lb
0.14 m
0.83 sacos
0.06 yd
0.09 yd

56.94 kg
8 #4
0.38 lb
194.73 ft
6.23 m
194.73 ft
12.47 m
18.70 m
1.87 lb
0.62 m
3.67 sacos
0.27 yd
0.41 yd

4.32 kg
1 #4
0.03 lb
14.76 ft

rea de Formaleta
Madera de 1 plg. x 6 plg.
rea de Formaleta
rea Total de Formaleta
Clavos de Acero
8.2.3.2.3 Concreto
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
8.3
Bloques
8.3.1
Bloques de 4 plg.
Cantidad de Bloques
rea de Bloqueo
8.3.2
Bloques de 6 plg.
Cantidad de Bloques
rea de Bloqueo
Volumen de Concreto
Sacos de Cemento
Volumen de Arena
Volumen de Grava
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Sacos de Cemento Total
Volumen de Arena Total
Volumen de Grava Total
9.0
Techo
Carriolas Calibre 26
Techo de Lminas Tejalit
Tornillos
Cumbrera
Facia-Canal
Bajantes de 2.50 m
10.0
Acabados
Volumen de Mortero
Sacos de Cemento
Volumen de Arena
Baldosas de Cermica
Pegamento
Azulejos de Cermica
Pegamento
Acabado a Flota
Cielo Raso Suspendido
Gypsum Board

0.71 m
14.76 ft
0.95 m
1.65 m
0.17 lb
0.07 m
0.42 sacos
0.03 yd
0.05 yd

1924 Bloques de 4 plg.

174.91 m
137 Bloques de 6 plg.
12.45 m
17.29 m
101.70 sacos
7.53 yd
11.30 yd
4.52 m
39.87 sacos
4.43 yd
141.57 sacos
11.96 yd
11.30 yd
32 carriolas
97 lminas
584 tornillos
4 lminas
5 canales
3 tuberas
6.12 m
16.47 sacos
1.83 yd
132.14 m
19.00 sacos
26.51 m
4.00 sacos
22.60 m
135.40 m
8.88 m

11.0
11.1

11.2

11.3

12.0
12.1

12.2

Total

ngulo
T's Principal
T's Secundarias
Alambre #16
rea de Pintura
Equipo Arquitectnico
Ventanas
V1
V2
V3
V4
V5
V6
V7
Puertas
P1
P2
P3
P4
Muebles
Armario
Muebles Areos de Cocina
Muebles Inferiores de Cocina
Sobre de Granito
Obras Externas
Tinaquera
Malla de Acero Expandido
Tubo de Acero de 2 plg.
Bisagras de 2 plg. x 2 plg.
Peso del Refuerzo
Cantidad de Barras
Acometida
Cantidad de Bloques
Area de Bloqueo
Volumen de Mortero
Sacos de Cemento
Volumen de Arena

408.32 ft
441.49 ft
447.55 ft
4.00 rollos
379.52 m

1
1
3
3
1
1
1

unid.
unid.
unid.
unid.
unid.
unid.
unid.

2
3
2
2

unid.
unid.
unid.
unid.

3
4
3
1

unid.
unid.
unid.
unid.

2.92 m
0.70 m
2 unid.
14.19 kg
2 #4
25 Bloques de 4 plg.
2.27 m
0.11 m
0.98 sacos
0.11 yd

Materiales
Precio Unitario Costo de Materiales ITBMS (7%) Costo Total de Materiales
B/. 8,000.00
B/. 560.00
B/. 8,560.00
B/. 152.30
B/. 10.66
B/. 162.96
B/. 152.30
B/. 10.66
B/. 162.96
B/. 0.45
B/. 14.40
B/. 1.01
B/. 15.41
B/. 0.60
B/. 125.56
B/. 8.79
B/. 134.34
B/. 0.70
B/. 0.70
B/. 0.05
B/. 0.75
B/. 0.82
B/. 1.64
B/. 0.11
B/. 1.75
B/. 10.00
B/. 10.00
B/. 0.70
B/. 10.70
B/. 0.00
B/. 0.00
B/. 0.00

B/. 6.25

B/.
B/.
B/.
B/.

B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00

7,787.61
1,746.48
1,124.23
1,122.14

B/. 545.13
B/. 122.25
B/. 78.70
B/. 78.55
B/. 0.00
B/. 0.00
B/. 0.15
B/. 33.75
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 13.07
B/. 18.15
B/. 2.53
B/. 9.81
B/. 9.81
B/. 0.00
B/. 189.36
B/. 123.45
B/. 123.22
B/. 0.00
B/. 0.00
B/. 0.23
B/. 51.09

B/. 1.75

B/. 2.09
B/. 482.08

B/. 8.95
B/. 20.95
B/. 18.95
B/. 0.73

B/. 186.68
B/. 259.28
B/. 36.12
B/. 140.16
B/. 140.16

B/. 6.25

B/. 2,705.15
B/. 1,763.58
B/. 1,760.30

B/. 1.75

B/. 3.29
B/. 729.87

B/.
B/.
B/.
B/.

8,332.74
1,868.73
1,202.93
1,200.69
B/. 0.00
B/. 0.00
B/. 2.24
B/. 515.83
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 199.75
B/. 277.43
B/. 38.65
B/. 149.97
B/. 149.97
B/. 0.00
B/. 2,894.51
B/. 1,887.04
B/. 1,883.52
B/. 0.00
B/. 0.00
B/. 3.52
B/. 780.96

B/. 8.95
B/. 20.95
B/. 18.95
B/. 0.73

B/. 282.32
B/. 392.94
B/. 54.60
B/. 211.70
B/. 211.70

B/. 6.25

B/. 69.27
B/. 56.94
B/. 56.83

B/. 1.75

B/. 0.11
B/. 12.33

B/. 8.95
B/. 20.95
B/. 18.95

B/. 8.75
B/. 1.52
B/. 2.06
B/. 348.77
B/. 225.92
B/. 225.50

B/. 6.25

B/. 1.75

B/. 0.42
B/. 95.12

B/. 8.95
B/. 20.95
B/. 18.95

B/. 36.78
B/. 51.22
B/. 7.11
B/. 27.74
B/. 27.74

B/. 0.73

B/. 2,473.49
B/. 1,593.12

B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 19.76
B/. 27.51
B/. 3.82
B/. 14.82
B/. 14.82
B/. 0.00
B/. 4.85
B/. 3.99
B/. 3.98
B/. 0.00
B/. 0.01
B/. 0.86
B/. 0.00
B/. 0.61
B/. 0.11
B/. 0.14
B/. 24.41
B/. 15.81
B/. 15.78
B/. 0.00
B/. 0.00
B/. 0.03
B/. 6.66
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 2.57
B/. 3.59
B/. 0.50
B/. 1.94
B/. 1.94
B/. 0.00
B/. 173.14
B/. 111.52

B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 302.08
B/. 420.45
B/. 58.42
B/. 226.52
B/. 226.52
B/. 0.00
B/. 74.12
B/. 60.93
B/. 60.81
B/. 0.00
B/. 0.11
B/. 13.20
B/. 0.00
B/. 9.37
B/. 1.62
B/. 2.20
B/. 373.19
B/. 241.73
B/. 241.28
B/. 0.00
B/. 0.00
B/. 0.45
B/. 101.77
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 39.36
B/. 54.80
B/. 7.61
B/. 29.68
B/. 29.68
B/. 0.00
B/. 2,646.63
B/. 1,704.64

B/. 6.25

B/. 1,590.15

B/. 1.75

B/. 2.97
B/. 682.54

B/. 8.95
B/. 20.95
B/. 18.95
B/. 0.73

B/. 264.01
B/. 367.47
B/. 51.06
B/. 197.83
B/. 197.83

B/. 6.25

B/. 444.45
B/. 307.47
B/. 306.89

B/. 1.75

B/. 0.57
B/. 136.99

B/. 8.95
B/. 20.95
B/. 18.95

B/. 97.25
B/. 16.86
B/. 22.88
B/. 1,125.07
B/. 537.02
B/. 127.20
B/. 127.20
B/. 409.82
B/. 7.77
B/. 15.60
B/. 7.80
B/. 6.50
B/. 6.25
B/. 60.00
B/. 119.90
B/. 141.00
B/. 45.00
B/. 588.05
B/. 460.10
B/. 379.10

B/. 7.95
B/. 2.59
B/. 1.95
B/. 1.95
B/. 3.25
B/. 6.25
B/. 30.00
B/. 59.95
B/. 70.50
B/. 45.00

B/. 22.30

B/. 111.31
B/. 0.00
B/. 0.00
B/. 0.21
B/. 47.78
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 18.48
B/. 25.72
B/. 3.57
B/. 13.85
B/. 13.85
B/. 0.00
B/. 31.11
B/. 21.52
B/. 21.48
B/. 0.00
B/. 0.04
B/. 9.59
B/. 0.00
B/. 6.81
B/. 1.18
B/. 1.60
B/. 78.75
B/. 37.59
B/. 8.90
B/. 8.90
B/. 28.69
B/. 0.54
B/. 1.09
B/. 0.55
B/. 0.46
B/. 0.44
B/. 4.20
B/. 8.39
B/. 9.87
B/. 3.15
B/. 41.16
B/. 32.21
B/. 26.54

B/. 1,701.46
B/. 0.00
B/. 0.00
B/. 3.18
B/. 730.32
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 282.49
B/. 393.19
B/. 54.63
B/. 211.68
B/. 211.68
B/. 0.00
B/. 475.56
B/. 328.99
B/. 328.38
B/. 0.00
B/. 0.61
B/. 146.57
B/. 0.00
B/. 104.05
B/. 18.04
B/. 24.48
B/. 1,203.82
B/. 574.61
B/. 136.10
B/. 136.10
B/. 438.51
B/. 8.31
B/. 16.69
B/. 8.35
B/. 6.96
B/. 6.69
B/. 64.20
B/. 128.29
B/. 150.87
B/. 48.15
B/. 629.21
B/. 492.31
B/. 405.64

B/. 16.20
B/.
B/.
B/.
B/.
B/.
B/.

3.85
3.55
5.50
1.95
3.35
6.25

B/. 0.85
B/. 280.00
B/. 280.00
B/. 280.00
B/. 280.00
B/. 1.50
B/. 1.50
B/. 1.50
B/. 7.75
B/. 6.75
B/. 1.00
B/. 1.15
B/. 3.25
B/. 4.50
B/. 5.00
B/. 6.75
B/. 1.75
B/. 2.25
B/. 4.75
B/. 2.75
B/. 43.90
B/. 36.89

B/. 0.60

B/. 81.00
B/. 127.95
B/. 38.50
B/. 35.50
B/. 27.50
B/. 3.90
B/. 10.05
B/. 12.50
B/. 1,534.44
B/. 41.65
B/. 41.65
B/. 1,138.00
B/. 280.00
B/. 280.00
B/. 280.00
B/. 280.00
B/. 15.00
B/. 1.50
B/. 1.50
B/. 354.79
B/. 108.50
B/. 33.75
B/. 20.00
B/. 5.75
B/. 55.25
B/. 22.50
B/. 5.00
B/. 6.75
B/. 1.75
B/. 4.50
B/. 4.75
B/. 5.50
B/. 43.90
B/. 36.89
B/. 3,562.36
B/. 801.62
B/. 81.47
B/. 81.04

B/. 0.98

B/. 0.42
B/. 720.16

B/. 8.95
B/. 20.95
B/. 18.95

B/. 511.24
B/. 88.64
B/. 120.27

B/. 5.67
B/. 8.96
B/. 2.70
B/. 2.49
B/. 1.93
B/. 0.27
B/. 0.70
B/. 0.88
B/. 107.41
B/. 2.92
B/. 2.92
B/. 79.66
B/. 19.60
B/. 19.60
B/. 19.60
B/. 19.60
B/. 1.05
B/. 0.11
B/. 0.11
B/. 24.84
B/. 7.60
B/. 2.36
B/. 1.40
B/. 0.40
B/. 3.87
B/. 1.58
B/. 0.35
B/. 0.47
B/. 0.12
B/. 0.32
B/. 0.33
B/. 0.39
B/. 3.07
B/. 2.58
B/. 249.36
B/. 56.11
B/. 5.70
B/. 5.67
B/. 0.00
B/. 0.03
B/. 50.41
B/. 0.00
B/. 35.79
B/. 6.21
B/. 8.42

B/. 86.67
B/. 136.91
B/. 41.20
B/. 37.99
B/. 29.43
B/. 4.17
B/. 10.75
B/. 13.38
B/. 1,641.85
B/. 44.57
B/. 44.57
B/. 1,217.66
B/. 299.60
B/. 299.60
B/. 299.60
B/. 299.60
B/. 16.05
B/. 1.61
B/. 1.61
B/. 379.63
B/. 116.10
B/. 36.11
B/. 21.40
B/. 6.15
B/. 59.12
B/. 24.08
B/. 5.35
B/. 7.22
B/. 1.87
B/. 4.82
B/. 5.08
B/. 5.89
B/. 46.97
B/. 39.47
B/. 3,811.72
B/. 857.74
B/. 87.17
B/. 86.72
B/. 0.00
B/. 0.45
B/. 770.57
B/. 0.00
B/. 547.03
B/. 94.85
B/. 128.69

B/. 0.60
B/. 0.98

B/. 8.95
B/. 20.95
B/. 18.95

B/. 0.60

B/. 160.83
B/. 40.16
B/. 39.95
B/. 0.21
B/. 120.67
B/.
B/.
B/.
B/.
B/.
B/.

85.67
14.85
20.15
95.75
25.68
25.54

B/. 0.98

B/. 0.13
B/. 70.07

B/. 8.95
B/. 20.95
B/. 18.95

B/. 49.74
B/. 8.62
B/. 11.70
B/. 44.41
B/. 7.81
B/. 7.77

B/. 0.60
B/. 0.98

B/. 0.04
B/. 36.59

B/. 8.95
B/. 20.95
B/. 18.95

B/. 25.98
B/. 4.50
B/. 6.11
B/. 643.43
B/. 429.39
B/. 428.59

B/. 6.25
B/. 1.75
B/. 0.60

B/. 0.80
B/. 38.08
B/. 37.88

B/. 0.98

B/. 0.20
B/. 175.95

B/. 8.95
B/. 20.95
B/. 18.95

B/. 124.91
B/. 21.66
B/. 29.39
B/. 1,816.32

B/. 11.26
B/. 2.81
B/. 2.80
B/. 0.00
B/. 0.01
B/. 8.45
B/. 0.00
B/. 6.00
B/. 1.04
B/. 1.41
B/. 6.70
B/. 1.80
B/. 1.79
B/. 0.00
B/. 0.01
B/. 4.90
B/. 0.00
B/. 3.48
B/. 0.60
B/. 0.82
B/. 3.11
B/. 0.55
B/. 0.54
B/. 0.00
B/. 0.00
B/. 2.56
B/. 0.00
B/. 1.82
B/. 0.32
B/. 0.43
B/. 45.04
B/. 30.06
B/. 30.00
B/. 0.00
B/. 0.06
B/. 2.67
B/. 2.65
B/. 0.00
B/. 0.01
B/. 12.32
B/. 0.00
B/. 8.74
B/. 1.52
B/. 2.06
B/. 127.14

B/. 172.09
B/. 42.97
B/. 42.75
B/. 0.00
B/. 0.22
B/. 129.12
B/. 0.00
B/. 91.66
B/. 15.89
B/. 21.56
B/. 102.45
B/. 27.48
B/. 27.33
B/. 0.00
B/. 0.14
B/. 74.97
B/. 0.00
B/. 53.22
B/. 9.23
B/. 12.52
B/. 47.51
B/. 8.36
B/. 8.32
B/. 0.00
B/. 0.04
B/. 39.15
B/. 0.00
B/. 27.79
B/. 4.82
B/. 6.54
B/. 688.47
B/. 459.45
B/. 458.59
B/. 0.00
B/. 0.86
B/. 40.75
B/. 40.54
B/. 0.00
B/. 0.21
B/. 188.27
B/. 0.00
B/. 133.65
B/. 23.17
B/. 31.44
B/. 1,943.46

B/. 6.25
B/. 1.75
B/. 0.60

B/. 1,250.65
B/. 1,248.32
B/. 2.33
B/. 96.05
B/. 95.55

B/. 0.98

B/. 0.50
B/. 469.62

B/. 8.95
B/. 20.95
B/. 18.95

B/. 333.38
B/. 57.81
B/. 78.43
B/. 1,341.04
B/. 1,103.65
B/. 650.25
B/. 649.04

B/. 6.25

B/. 1.75
B/. 4.00

B/. 1.21
B/. 300.69
B/. 298.48

B/. 0.98

B/. 2.21
B/. 152.71

B/. 8.95
B/. 20.95
B/. 18.95

B/. 108.41
B/. 18.80
B/. 25.50
B/. 237.39
B/. 143.79
B/. 143.52

B/. 6.25

B/. 1.75
B/. 4.00

B/. 0.27
B/. 66.08
B/. 65.60

B/. 0.98

B/. 0.48
B/. 27.52

B/. 8.95
B/. 20.95
B/. 18.95

B/. 19.53
B/. 3.39
B/. 4.60
B/. 8,298.39

B/. 87.55
B/. 87.38
B/. 0.00
B/. 0.16
B/. 6.72
B/. 6.69
B/. 0.00
B/. 0.03
B/. 32.87
B/. 0.00
B/. 23.34
B/. 4.05
B/. 5.49
B/. 93.87
B/. 77.26
B/. 45.52
B/. 45.43
B/. 0.00
B/. 0.00
B/. 0.08
B/. 21.05
B/. 20.89
B/. 0.00
B/. 0.15
B/. 10.69
B/. 0.00
B/. 7.59
B/. 1.32
B/. 1.79
B/. 16.62
B/. 10.07
B/. 10.05
B/. 0.00
B/. 0.00
B/. 0.02
B/. 4.63
B/. 4.59
B/. 0.00
B/. 0.03
B/. 1.93
B/. 0.00
B/. 1.37
B/. 0.24
B/. 0.32
B/. 580.89

B/. 1,338.20
B/. 1,335.71
B/. 0.00
B/. 2.49
B/. 102.77
B/. 102.23
B/. 0.00
B/. 0.53
B/. 502.49
B/. 0.00
B/. 356.72
B/. 61.85
B/. 83.92
B/. 1,434.92
B/. 1,180.90
B/. 695.77
B/. 694.47
B/. 0.00
B/. 0.00
B/. 1.30
B/. 321.73
B/. 319.37
B/. 0.00
B/. 2.36
B/. 163.40
B/. 0.00
B/. 116.00
B/. 20.11
B/. 27.29
B/. 254.01
B/. 153.86
B/. 153.57
B/. 0.00
B/. 0.00
B/. 0.29
B/. 70.71
B/. 70.19
B/. 0.00
B/. 0.52
B/. 29.44
B/. 0.00
B/. 20.90
B/. 3.62
B/. 4.92
B/. 8,879.27

B/. 6.25
B/. 1.75

B/. 1,430.76
B/. 392.81
B/. 282.01
B/. 281.48

B/. 0.45

B/. 0.53
B/. 71.10
B/. 25.09

B/. 0.80

B/. 44.61

B/. 0.98

B/. 1.40
B/. 39.71

B/. 8.95
B/. 20.95
B/. 18.95

B/. 28.19
B/. 4.89
B/. 6.63
B/. 1,037.94
B/. 744.64
B/. 743.25

B/. 6.25
B/. 1.75
B/. 0.45

B/. 1.39
B/. 188.20
B/. 66.42

B/. 0.80

B/. 118.08

B/. 0.98

B/. 3.70
B/. 105.10

B/. 8.95
B/. 20.95
B/. 18.95

B/. 74.61
B/. 12.94
B/. 17.55
B/. 3,823.71
B/. 1,699.69
B/. 1,589.65
B/. 1,140.81
B/. 1,138.69

B/. 6.25

B/. 1.75
B/. 0.45

B/. 2.13
B/. 287.74
B/. 101.80

B/. 100.15
B/. 27.50
B/. 19.74
B/. 19.70
B/. 0.00
B/. 0.04
B/. 4.98
B/. 1.76
B/. 0.00
B/. 3.12
B/. 0.00
B/. 0.00
B/. 0.10
B/. 2.78
B/. 0.00
B/. 1.97
B/. 0.34
B/. 0.46
B/. 72.66
B/. 52.12
B/. 52.03
B/. 0.00
B/. 0.10
B/. 13.17
B/. 4.65
B/. 0.00
B/. 8.27
B/. 0.00
B/. 0.00
B/. 0.26
B/. 7.36
B/. 0.00
B/. 5.22
B/. 0.91
B/. 1.23
B/. 267.66
B/. 118.98
B/. 111.28
B/. 79.86
B/. 79.71
B/. 0.00
B/. 0.00
B/. 0.15
B/. 20.14
B/. 7.13

B/. 1,530.91
B/. 420.31
B/. 301.75
B/. 301.19
B/. 0.00
B/. 0.56
B/. 76.08
B/. 26.85
B/. 0.00
B/. 47.73
B/. 0.00
B/. 0.00
B/. 1.50
B/. 42.49
B/. 0.00
B/. 30.16
B/. 5.23
B/. 7.10
B/. 1,110.60
B/. 796.76
B/. 795.28
B/. 0.00
B/. 1.48
B/. 201.38
B/. 71.07
B/. 0.00
B/. 126.35
B/. 0.00
B/. 0.00
B/. 3.96
B/. 112.46
B/. 0.00
B/. 79.84
B/. 13.84
B/. 18.78
B/. 4,091.37
B/. 1,818.67
B/. 1,700.92
B/. 1,220.67
B/. 1,218.39
B/. 0.00
B/. 0.00
B/. 2.27
B/. 307.89
B/. 108.93

B/. 0.80

B/. 180.98

B/. 0.98

B/. 4.97
B/. 161.09

B/. 8.95
B/. 20.95
B/. 18.95

B/. 114.36
B/. 19.83
B/. 26.90
B/. 110.04
B/. 75.48
B/. 75.34

B/. 6.25

B/. 1.75
B/. 0.45

B/. 0.14
B/. 18.80
B/. 6.64

B/. 0.80

B/. 11.81

B/. 0.98

B/. 0.35
B/. 15.77

B/. 8.95
B/. 20.95
B/. 18.95

B/. 11.19
B/. 1.94
B/. 2.63
B/. 1,425.13
B/. 1,320.44
B/. 981.52
B/. 979.69

B/. 6.25

B/. 1.75
B/. 0.45

B/. 1.83
B/. 246.47
B/. 87.63

B/. 0.80

B/. 155.79

B/. 0.98

B/. 3.05
B/. 92.44

B/. 8.95

B/. 65.63

B/. 0.00
B/. 12.67
B/. 0.00
B/. 0.00
B/. 0.35
B/. 11.28
B/. 0.00
B/. 8.01
B/. 1.39
B/. 1.88
B/. 7.70
B/. 5.28
B/. 5.27
B/. 0.00
B/. 0.00
B/. 0.01
B/. 1.32
B/. 0.46
B/. 0.00
B/. 0.83
B/. 0.00
B/. 0.00
B/. 0.02
B/. 1.10
B/. 0.00
B/. 0.78
B/. 0.14
B/. 0.18
B/. 99.76
B/. 92.43
B/. 68.71
B/. 68.58
B/. 0.00
B/. 0.00
B/. 0.13
B/. 17.25
B/. 6.13
B/. 0.00
B/. 10.91
B/. 0.00
B/. 0.00
B/. 0.21
B/. 6.47
B/. 0.00
B/. 4.59

B/. 0.00
B/. 193.65
B/. 0.00
B/. 0.00
B/. 5.32
B/. 172.37
B/. 0.00
B/. 122.36
B/. 21.22
B/. 28.79
B/. 117.74
B/. 80.76
B/. 80.61
B/. 0.00
B/. 0.00
B/. 0.15
B/. 20.11
B/. 7.11
B/. 0.00
B/. 12.63
B/. 0.00
B/. 0.00
B/. 0.37
B/. 16.87
B/. 0.00
B/. 11.98
B/. 2.08
B/. 2.82
B/. 1,524.89
B/. 1,412.87
B/. 1,050.23
B/. 1,048.27
B/. 0.00
B/. 0.00
B/. 1.96
B/. 263.72
B/. 93.76
B/. 0.00
B/. 166.69
B/. 0.00
B/. 0.00
B/. 3.27
B/. 98.92
B/. 0.00
B/. 70.22

B/. 20.95
B/. 18.95

B/. 6.25

B/. 1.75

B/. 11.38
B/. 15.44
B/. 104.69
B/. 75.48
B/. 75.34

B/. 0.45

B/. 0.14
B/. 18.70
B/. 6.64

B/. 0.80

B/. 11.81

B/. 0.98

B/. 0.25
B/. 10.51

B/. 8.95
B/. 20.95
B/. 18.95

B/. 7.46
B/. 1.29
B/. 1.76
B/. 698.89
B/. 648.00
B/. 356.53
B/. 355.86

B/. 6.25
B/. 1.75
B/. 0.45

B/. 0.66
B/. 245.25
B/. 87.63

B/. 0.80

B/. 155.79

B/. 0.98

B/. 1.83
B/. 46.22

B/. 8.95
B/. 20.95
B/. 18.95

B/. 32.81
B/. 5.69
B/. 7.72
B/. 50.89
B/. 27.02
B/. 26.97

B/. 6.25
B/. 1.75
B/. 0.45

B/. 0.05
B/. 18.61
B/. 6.64

B/. 0.80
B/. 1.08
B/. 7.33
B/. 5.28
B/. 5.27
B/. 0.00
B/. 0.00
B/. 0.01
B/. 1.31
B/. 0.46
B/. 0.00
B/. 0.83
B/. 0.00
B/. 0.00
B/. 0.02
B/. 0.74
B/. 0.00
B/. 0.52
B/. 0.09
B/. 0.12
B/. 48.92
B/. 45.36
B/. 24.96
B/. 24.91
B/. 0.00
B/. 0.05
B/. 17.17
B/. 6.13
B/. 0.00
B/. 10.91
B/. 0.00
B/. 0.00
B/. 0.13
B/. 3.24
B/. 0.00
B/. 2.30
B/. 0.40
B/. 0.54
B/. 3.56
B/. 1.89
B/. 1.89
B/. 0.00
B/. 0.00
B/. 1.30
B/. 0.46

B/. 12.18
B/. 16.52
B/. 112.02
B/. 80.76
B/. 80.61
B/. 0.00
B/. 0.00
B/. 0.15
B/. 20.01
B/. 7.11
B/. 0.00
B/. 12.63
B/. 0.00
B/. 0.00
B/. 0.27
B/. 11.25
B/. 0.00
B/. 7.98
B/. 1.38
B/. 1.88
B/. 747.81
B/. 693.36
B/. 381.49
B/. 380.77
B/. 0.00
B/. 0.71
B/. 262.42
B/. 93.76
B/. 0.00
B/. 166.69
B/. 0.00
B/. 0.00
B/. 1.96
B/. 49.46
B/. 0.00
B/. 35.11
B/. 6.09
B/. 8.26
B/. 54.45
B/. 28.91
B/. 28.86
B/. 0.00
B/. 0.05
B/. 19.91
B/. 7.11

B/. 0.80

B/. 11.81

B/. 0.98

B/. 0.16
B/. 5.26

B/. 8.95
B/. 20.95
B/. 18.95

B/. 3.73
B/. 0.65
B/. 0.88
B/. 3,043.92
B/. 1,212.12
B/. 1,212.12
B/. 0.00
B/. 1,831.80
B/. 100.01

B/. 0.63

B/. 0.73

B/. 8.95
B/. 20.95
B/. 18.95
B/.
B/.
B/.
B/.
B/.
B/.

0.62
3.50
0.07
5.25
7.05
3.85

B/. 1,267.03
B/. 250.63
B/. 214.13
B/. 469.41
B/. 19.84
B/. 340.87
B/. 40.90
B/. 21.00
B/. 35.25
B/. 11.55
B/. 4,857.01

B/. 8.95
B/. 20.95
B/. 7.75
B/. 13.65
B/. 6.95
B/. 13.65

B/. 147.39
B/. 38.33
B/. 1,024.10
B/. 259.35
B/. 184.21
B/. 54.60

B/. 0.95
B/. 7.21

B/. 128.63
B/. 64.02

B/. 0.00
B/. 0.83
B/. 0.00
B/. 0.00
B/. 0.01
B/. 0.37
B/. 0.00
B/. 0.26
B/. 0.05
B/. 0.06
B/. 213.07
B/. 84.85
B/. 84.85

B/. 0.00
B/. 12.63
B/. 0.00
B/. 0.00
B/. 0.17
B/. 5.62
B/. 0.00
B/. 3.99
B/. 0.69
B/. 0.94
B/. 3,256.99
B/. 1,296.97
B/. 1,296.97

B/. 128.23
B/. 7.00

B/. 1,960.03
B/. 107.01

B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 88.69
B/. 17.54
B/. 14.99
B/. 32.86
B/. 1.39
B/. 23.86
B/. 2.86
B/. 1.47
B/. 2.47
B/. 0.81
B/. 339.99
B/. 0.00
B/. 10.32
B/. 2.68
B/. 71.69
B/. 18.15
B/. 12.89
B/. 3.82
B/. 0.00
B/. 9.00
B/. 4.48

B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 1,355.72
B/. 268.17
B/. 229.12
B/. 502.27
B/. 21.23
B/. 364.73
B/. 43.77
B/. 22.47
B/. 37.72
B/. 12.36
B/. 5,197.00
B/. 0.00
B/. 157.70
B/. 41.02
B/. 1,095.79
B/. 277.50
B/. 197.10
B/. 58.42
B/. 0.00
B/. 137.63
B/. 68.51

B/. 0.60
B/. 0.75
B/. 0.75
B/. 36.75
B/. 5.00

6.13
7.50
5.95
6.25

B/. 244.99
B/. 331.12
B/. 335.66
B/. 147.00
B/. 1,897.60
B/. 1,393.00
B/. 736.57
B/. 69.95
B/. 82.95
B/. 176.85
B/. 224.97
B/. 41.95
B/. 69.95
B/. 69.95
B/. 255.43
B/. 65.78
B/. 89.85
B/. 39.90
B/. 59.90
B/. 401.00
B/. 225.00
B/. 60.00
B/. 36.00
B/. 80.00
B/. 150.58
B/. 123.76
B/. 17.90
B/. 5.25
B/. 11.90
B/. 88.71

B/. 0.63

B/. 26.82
B/. 15.75

B/.
B/.
B/.
B/.
B/.
B/.
B/.

69.95
82.95
58.95
74.99
41.95
69.95
69.95

B/.
B/.
B/.
B/.

32.89
29.95
19.95
29.95

B/.
B/.
B/.
B/.

75.00
15.00
12.00
80.00

B/.
B/.
B/.
B/.

B/. 8.95
B/. 20.95

B/. 17.15
B/. 23.18
B/. 23.50
B/. 10.29
B/. 132.83
B/. 97.51
B/. 51.56
B/. 4.90
B/. 5.81
B/. 12.38
B/. 15.75
B/. 2.94
B/. 4.90
B/. 4.90
B/. 17.88
B/. 4.60
B/. 6.29
B/. 2.79
B/. 4.19
B/. 28.07
B/. 15.75
B/. 4.20
B/. 2.52
B/. 5.60
B/. 10.54
B/. 8.66
B/. 1.25
B/. 0.37
B/. 0.83
B/. 6.21
B/. 0.00
B/. 1.88
B/. 1.10

B/. 262.14
B/. 354.30
B/. 359.16
B/. 157.29
B/. 2,030.43
B/. 1,490.51
B/. 788.13
B/. 74.85
B/. 88.76
B/. 189.23
B/. 240.72
B/. 44.89
B/. 74.85
B/. 74.85
B/. 273.31
B/. 70.38
B/. 96.14
B/. 42.69
B/. 64.09
B/. 429.07
B/. 240.75
B/. 64.20
B/. 38.52
B/. 85.60
B/. 161.13
B/. 132.42
B/. 19.15
B/. 5.62
B/. 12.73
B/. 94.92
B/. 0.00
B/. 28.70
B/. 16.85

B/. 0.00
B/. 0.00
B/. 8.79
B/. 0.62
B/. 2.29
B/. 0.16
B/. 38,671.21 B/. 2,706.98

B/. 0.00
B/. 9.40
B/. 2.45
B/. 41,378.19

Rendimiento (cant./da) Tiempo (das)

Mano de Obra
Mano de Obra

0.5 1.00 Pen

0
2.567 10.9157576938 1.00 Pen
0
2.567 4.8241429684 1.00 Pen
0
2.567 3.1823237242 1.00 Pen

Salario

B/. 25.84

B/. 25.84
B/. 25.84
B/. 25.84

365.5

0.4912226495 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0
0.243091625 1.00 Calif. + 1.00 Pen

B/. 60.88

18.5

0.0226819411 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87

0.9723223279 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.7705820979 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.367444875 1.00 Calif. + 1.00 Pen

B/. 60.88

18.5

0.03438477 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87

1.4739955232 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.0248796542 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.0141666667 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.0987122955 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.047870375 1.00 Calif. + 1.00 Pen

B/. 60.88

18.5

0.0044821095 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87

2.1264689424 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.6960991518 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0
0.34360725 1.00 Calif. + 1.00 Pen

B/. 60.88

18.75

0.031727304 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87 15.1650811416 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.1343443174 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.15395625 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.2614207981 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.809375 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.1288694075 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.135625 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.0824002418 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.07875 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.0250755744 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.041125 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.1876191956 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.1222037485 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.19775 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.5464614435 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.3082073761 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.5278 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.2841200766 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

1.3611510492 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.1716340424 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.0628285198 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.2991540767 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.0309250527 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.1232210561 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.8633615478 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.044625 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.3253615978 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

2.2853688029 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.118125 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.4984674845 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

3.0648700121 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.18104625 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.0329797428 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.2142533253 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.01771875 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.4288664339 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

1.8844770254 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.1038975 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.0329797428 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.1571191052 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.0118125 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.1557816821 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

1.1306862152 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.05194875 1.00 Calif. + 1.00 Pen

B/. 60.88

365.5

0.011807606 1.00 Calif. + 1.00 Pen

B/. 60.88

16.54

0.0999848851 1.00 Calif. + 1.00 Pen

B/. 60.88

12

0.00590625 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87

9.7878618304 1.00 Calif. + 1.00 Pen

B/. 60.88

17.87
12

0.6969527395 1.00 Calif. + 1.00 Pen

1.44098416 1.00 Calif. + 1.00 Pen

B/. 60.88
B/. 60.88

18.75

0.2410373504 1.00 Calif. + 1.00 Pen

B/. 60.88

18.75

0.3265488 1.00 Calif. + 1.00 Pen

B/. 60.88

7.52 17.5720744681 1.00 Calif. + 1.00 Pen

B/. 60.88

7.52

3.5246010638 1.00 Calif. + 1.00 Pen

B/. 60.88

21.03
12.09

6.4384213029 1.00 Calif. + 1.00 Pen

0.7344913151 1.00 Calif. + 1.00 Pen

B/. 60.88
B/. 60.88

10.51
10.51
10.51
10.51
10.51
10.51
10.51

0.0951474786 1.00
0.0951474786 1.00
0.2854424358 1.00
0.2854424358 1.00
0.0951474786 1.00
0.0951474786 1.00
0.0951474786 1.00

Calif.
Calif.
Calif.
Calif.
Calif.
Calif.
Calif.

+
+
+
+
+
+
+

0.33
0.33
0.33
0.33
0.33
0.33
0.33

Pen
Pen
Pen
Pen
Pen
Pen
Pen

B/.
B/.
B/.
B/.
B/.
B/.
B/.

33.05
33.05
33.05
33.05
33.05
33.05
33.05

10.51
10.51
10.51
10.51

0.1902949572 1.00
0.2854424358 1.00
0.1902949572 1.00
0.1902949572 1.00

Calif.
Calif.
Calif.
Calif.

+
+
+
+

0.33
0.33
0.33
0.33

Pen
Pen
Pen
Pen

B/.
B/.
B/.
B/.

33.05
33.05
33.05
33.05

10.51
10.51
10.51
10.51

0.2854424358 1.00
0.3805899144 1.00
0.2854424358 1.00
0.0951474786 1.00

Calif.
Calif.
Calif.
Calif.

+
+
+
+

0.33
0.33
0.33
0.33

Pen
Pen
Pen
Pen

B/.
B/.
B/.
B/.

33.05
33.05
33.05
33.05

17.87

0.7942804701 1.00 Calif. + 1 Pen

B/. 60.88

17.87
18.45

0.1271811568 1.00 Calif. + 1 Pen

0.0060325203 1.00 Calif. + 1 Pen

B/. 60.88
B/. 60.88

Subcontrato
Costo Total Mano de Obra Costo Total de Subcontrato
B/. 2,000.00
B/. 0.00
B/. 752.81
B/. 0.00
B/. 19.38
B/. 0.00

B/. 423.09
B/. 423.09
B/. 186.98
B/. 186.98
B/. 123.35
B/. 123.35
B/. 2,095.97
B/. 157.92
B/. 44.86
B/. 44.86

B/. 0.00

B/. 24.27
B/. 22.20

B/. 0.00

B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00
B/. 0.00

B/. 2.07

B/. 88.79

B/. 0.00

B/. 88.79
B/. 218.21
B/. 46.91
B/. 46.91

B/. 0.00
B/. 0.00

B/. 36.70

B/. 0.00

B/. 33.56

B/. 3.14

B/. 134.61

B/. 0.00

B/. 134.61
B/. 2.81
B/. 1.51
B/. 1.51

B/. 0.00
B/. 0.00

B/. 1.29
B/. 1.29

B/. 0.00

B/. 207.98
B/. 9.01
B/. 9.01

B/. 0.00
B/. 0.00

B/. 4.78
B/. 4.37

B/. 0.00

B/. 0.41

B/. 194.19
B/. 194.19

B/. 0.00

B/. 1,482.72
B/. 63.57

B/. 0.00
B/. 0.00

B/. 63.57

B/. 34.28
B/. 31.38

B/. 0.00

B/. 2.90

B/. 1,384.88
B/. 1,384.88

B/. 0.00

B/. 26.33
B/. 12.27
B/. 12.27

B/. 0.00
B/. 0.00

B/. 14.06
B/. 14.06

B/. 0.00

B/. 0.00
B/. 0.00
B/. 0.00

B/. 850.00
B/. 0.00
B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00
B/. 0.00

B/. 0.00
B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00
B/. 0.00

B/. 1,050.00
B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00

B/. 315.30
B/. 97.79
B/. 23.87

B/. 0.00
B/. 0.00
B/. 0.00

B/. 23.87
B/. 73.91
B/. 73.91

B/. 0.00

B/. 24.15
B/. 11.77

B/. 0.00
B/. 0.00

B/. 11.77
B/. 12.39
B/. 12.39

B/. 0.00

B/. 14.72
B/. 7.52

B/. 0.00
B/. 0.00

B/. 7.52
B/. 7.19
B/. 7.19

B/. 0.00

B/. 6.05
B/. 2.29

B/. 0.00
B/. 0.00

B/. 2.29
B/. 3.76
B/. 3.76

B/. 0.00

B/. 46.35
B/. 17.13
B/. 17.13

B/. 0.00
B/. 0.00

B/. 11.16

B/. 0.00

B/. 11.16
B/. 18.06
B/. 18.06

B/. 0.00

B/. 126.25

B/. 0.00

B/. 49.90
B/. 49.90

B/. 0.00

B/. 28.15

B/. 0.00

B/. 28.15
B/. 48.20
B/. 48.20

B/. 0.00

B/. 200.86
B/. 165.92
B/. 25.95
B/. 25.95

B/. 0.00
B/. 0.00
B/. 0.00

B/. 124.30

B/. 0.00

B/. 124.30
B/. 15.67
B/. 15.67

B/. 0.00

B/. 34.94
B/. 5.74
B/. 5.74

B/. 0.00
B/. 0.00

B/. 27.32

B/. 0.00

B/. 27.32
B/. 1.88
B/. 1.88

B/. 0.00

B/. 2,192.73

B/. 0.00

B/. 343.37
B/. 94.17
B/. 11.25
B/. 11.25

B/. 0.00
B/. 0.00
B/. 0.00

B/. 78.84

B/. 0.00

B/. 78.84
B/. 4.08
B/. 4.08

B/. 0.00

B/. 249.20
B/. 29.71
B/. 29.71

B/. 0.00
B/. 0.00

B/. 208.70

B/. 0.00

B/. 208.70
B/. 10.79
B/. 10.79

B/. 0.00

B/. 738.29
B/. 366.13
B/. 341.94
B/. 45.52
B/. 45.52

B/.
B/.
B/.
B/.

0.00
0.00
0.00
0.00

B/. 279.88

B/. 0.00

B/. 279.88
B/. 16.53
B/. 16.53

B/. 0.00

B/. 24.20
B/. 3.01
B/. 3.01

B/. 0.00
B/. 0.00

B/. 19.57

B/. 0.00

B/. 19.57
B/. 1.62
B/. 1.62

B/. 0.00

B/. 239.18
B/. 220.74
B/. 39.16
B/. 39.16

B/. 0.00
B/. 0.00
B/. 0.00

B/. 172.09

B/. 0.00

B/. 172.09
B/. 9.49
B/. 9.49

B/. 0.00

B/. 18.44
B/. 3.01
B/. 3.01

B/. 0.00
B/. 0.00

B/. 14.35

B/. 0.00

B/. 14.35
B/. 1.08
B/. 1.08

B/. 0.00

B/. 132.97
B/. 122.22
B/. 14.23
B/. 14.23

B/. 0.00
B/. 0.00
B/. 0.00

B/. 103.25

B/. 0.00

B/. 103.25
B/. 4.74
B/. 4.74

B/. 0.00

B/. 10.75
B/. 1.08
B/. 1.08

B/. 0.00
B/. 0.00

B/. 9.13

B/. 0.00

B/. 9.13
B/. 0.54
B/. 0.54

B/. 0.00

B/. 1,111.08
B/. 893.83

B/. 0.00
B/. 0.00

B/. 893.83
B/. 217.25

B/. 0.00

B/. 63.65
B/. 131.59

B/. 22.01

B/. 0.00

B/. 2,000.00

B/. 2,611.40
B/. 29.82

B/. 850.00

B/. 1,604.68
B/. 321.87

B/. 587.96
B/. 67.07

B/. 146.23
B/. 51.89
B/. 4.72
B/. 4.72
B/. 14.15
B/. 14.15
B/. 4.72
B/. 4.72
B/. 4.72
B/. 42.45
B/. 9.43
B/. 14.15
B/. 9.43
B/. 9.43
B/. 51.89
B/. 14.15
B/. 18.87
B/. 14.15
B/. 4.72
B/. 84.70
B/. 72.53

B/. 850.00
B/. 0.00
B/. 0.00

B/. 0.00

B/. 0.00

B/. 0.00
B/. 0.00

B/. 72.53
B/. 12.17

B/. 0.00

B/. 11.61
B/. 0.55

B/. 10,399.99

B/. 4,750.00

Costo
Mano de Obra
Herramientas
Subcontrato
Materiales
Total

B/. 10,399.99
B/. 7,766.73
B/. 4,750.00
B/. 41,378.19
B/. 64,294.91

Clculo de Presupuesto - Casa Unifamiliar - Chitr

Integrantes:
Castillo, Jos
Fadul, Csar

Casa Unifamiliar
rea de Construccin: 144.30 m
Localizacin: Chitr - Herrera
Tiempo Aproximado de Construccin: 6 meses
Terreno de Arcilla
Se utiliz:
1. El Precio de las Herramientas es el 15% de la Mano de Obra + Materiales
2. El Costo Directo es la Mano de Obra + Herramientas + Materiales
3. El Costo Indirecto es el 15% del Costo Directo
4. El Costo Total es el Costo Directo + Costo Indirecto + Subcontrato
5. La Ganacia es 20% del Costo Total
6. Se Asumi B./ 10000.00 de Gastos Administrativos del Proyecto en 6 meses

Herramientas y Equipo
Costo Total de Herramientas Costo Directo Costo Indirecto
B/. 1,584.00 B/. 12,144.00
B/. 1,821.60
B/. 137.36
B/. 1,053.13
B/. 157.97
B/. 27.35
B/. 209.69
B/. 31.45

Costo Total
B/. 13,965.60
B/. 1,211.10
B/. 241.14

B/. 63.46

B/. 486.56

B/. 72.98

B/. 559.54

B/. 28.05

B/. 215.03

B/. 32.25

B/. 247.29

B/. 18.50

B/. 141.85

B/. 21.28

B/. 163.13

B/. 1,564.31
B/. 304.00
B/. 187.17

B/. 11,993.03
B/. 2,330.65
B/. 1,434.95

B/. 1,798.95
B/. 349.60
B/. 215.24

B/. 13,791.98
B/. 2,680.25
B/. 1,650.20

B/. 81.02

B/. 621.12

B/. 93.17

B/. 714.28

B/. 35.81

B/. 274.58

B/. 41.19

B/. 315.76

B/. 466.91
B/. 290.09

B/. 3,579.63
B/. 2,224.04

B/. 536.94
B/. 333.61

B/. 4,116.58
B/. 2,557.65

B/. 122.65

B/. 940.30

B/. 141.04

B/. 1,081.34

B/. 54.17

B/. 415.29

B/. 62.29

B/. 477.59

B/. 11.54
B/. 9.37

B/. 88.47
B/. 71.81

B/. 13.27
B/. 10.77

B/. 101.74
B/. 82.58

B/. 2.17

B/. 16.66

B/. 2.50

B/. 19.16

B/. 87.18
B/. 37.61

B/. 668.35
B/. 288.36

B/. 100.25
B/. 43.25

B/. 768.60
B/. 331.61

B/. 15.98

B/. 122.54

B/. 18.38

B/. 140.92

B/. 33.58

B/. 257.45

B/. 38.62

B/. 296.07

B/. 619.40
B/. 265.23

B/. 4,748.75
B/. 2,033.44

B/. 712.31
B/. 305.02

B/. 5,461.07
B/. 2,338.45

B/. 114.69

B/. 879.28

B/. 131.89

B/. 1,011.17

B/. 239.48

B/. 1,836.04

B/. 275.41

B/. 2,111.44

B/. 75.28
B/. 51.19

B/. 577.17
B/. 392.45

B/. 86.58
B/. 58.87

B/. 663.75
B/. 451.31

B/. 24.10

B/. 184.73

B/. 27.71

B/. 212.44

B/. 180.57
B/. 86.19
B/. 20.42

B/. 1,384.40
B/. 660.80
B/. 156.52

B/. 207.66
B/. 99.12
B/. 23.48

B/. 2,442.06
B/. 759.92
B/. 180.00

B/. 65.78

B/. 504.28

B/. 75.64

B/. 579.93

B/. 94.38
B/. 73.85

B/. 723.60
B/. 566.15

B/. 108.54
B/. 84.92

B/. 832.13
B/. 651.08

B/. 20.54

B/. 157.44

B/. 23.62

B/. 181.06

B/. 246.28
B/. 6.68

B/. 1,888.13
B/. 51.25

B/. 283.22
B/. 7.69

B/. 3,221.35
B/. 58.94

B/. 182.65

B/. 1,400.31

B/. 210.05

B/. 1,610.36

B/. 56.94

B/. 436.57

B/. 65.49

B/. 502.05

B/. 619.05
B/. 143.33
B/. 16.66

B/. 4,746.07
B/. 1,098.85
B/. 127.70

B/. 711.91
B/. 164.83
B/. 19.15

B/. 5,457.98
B/. 1,263.68
B/. 146.85

B/. 126.67

B/. 971.15

B/. 145.67

B/. 1,116.82

B/. 29.44
B/. 8.21

B/. 225.68
B/. 62.95

B/. 33.85
B/. 9.44

B/. 259.54
B/. 72.39

B/. 21.23

B/. 162.73

B/. 24.41

B/. 187.14

B/. 17.57
B/. 5.25

B/. 134.74
B/. 40.25

B/. 20.21
B/. 6.04

B/. 154.95
B/. 46.29

B/. 12.32

B/. 94.49

B/. 14.17

B/. 108.66

B/. 8.03
B/. 1.60

B/. 61.59
B/. 12.25

B/. 9.24
B/. 1.84

B/. 70.83
B/. 14.09

B/. 6.44

B/. 49.35

B/. 7.40

B/. 56.75

B/. 110.22
B/. 71.49

B/. 845.04
B/. 548.07

B/. 126.76
B/. 82.21

B/. 971.80
B/. 630.28

B/. 7.79

B/. 59.69

B/. 8.95

B/. 68.65

B/. 30.95

B/. 237.28

B/. 35.59

B/. 272.87

B/. 310.46

B/. 2,380.16

B/. 357.02

B/. 2,737.19

B/. 208.22

B/. 1,596.32

B/. 239.45

B/. 1,835.76

B/. 19.64

B/. 150.55

B/. 22.58

B/. 173.13

B/. 82.60

B/. 633.30

B/. 94.99

B/. 728.29

B/. 245.37
B/. 202.02
B/. 108.26

B/. 1,881.14
B/. 1,548.85
B/. 829.97

B/. 282.17
B/. 232.33
B/. 124.50

B/. 2,163.31
B/. 1,781.18
B/. 954.46

B/. 66.91

B/. 512.94

B/. 76.94

B/. 589.88

B/. 26.86

B/. 205.94

B/. 30.89

B/. 236.83

B/. 43.34
B/. 23.94

B/. 332.29
B/. 183.53

B/. 49.84
B/. 27.53

B/. 382.14
B/. 211.06

B/. 14.70

B/. 112.73

B/. 16.91

B/. 129.64

B/. 4.70

B/. 36.02

B/. 5.40

B/. 41.43

B/. 1,660.80

B/. 12,732.80

B/. 1,909.92

B/. 14,642.72

B/. 281.14
B/. 77.17
B/. 46.95

B/. 2,155.42
B/. 591.65
B/. 359.95

B/. 323.31
B/. 88.75
B/. 53.99

B/. 2,478.73
B/. 680.40
B/. 413.94

B/. 23.24

B/. 178.16

B/. 26.72

B/. 204.88

B/. 6.98

B/. 53.54

B/. 8.03

B/. 61.58

B/. 203.97
B/. 123.97

B/. 1,563.77
B/. 950.44

B/. 234.57
B/. 142.57

B/. 1,798.33
B/. 1,093.01

B/. 61.51

B/. 471.59

B/. 70.74

B/. 542.33

B/. 18.49

B/. 141.74

B/. 21.26

B/. 163.00

B/.
B/.
B/.
B/.

724.45
327.72
306.43
189.93

B/. 88.17

B/.
B/.
B/.
B/.

5,554.10
2,512.52
2,349.29
1,456.12

B/. 675.94

B/.
B/.
B/.
B/.

833.12
376.88
352.39
218.42

B/. 101.39

B/.
B/.
B/.
B/.

6,387.22
2,889.40
2,701.68
1,674.54

B/. 777.33

B/. 28.33

B/. 217.23

B/. 32.59

B/. 249.82

B/. 21.29
B/. 12.57

B/. 163.23
B/. 96.34

B/. 24.48
B/. 14.45

B/. 187.72
B/. 110.79

B/. 5.95

B/. 45.63

B/. 6.84

B/. 52.48

B/. 2.77

B/. 21.26

B/. 3.19

B/. 24.45

B/. 264.61
B/. 245.04
B/. 163.41

B/. 2,028.68
B/. 1,878.65
B/. 1,252.80

B/. 304.30
B/. 281.80
B/. 187.92

B/. 2,332.98
B/. 2,160.45
B/. 1,440.72

B/. 65.37

B/. 501.19

B/. 75.18

B/. 576.37

B/. 16.26

B/. 124.66

B/. 18.70

B/. 143.36

B/. 19.57
B/. 12.57

B/. 150.03
B/. 96.34

B/. 22.50
B/. 14.45

B/. 172.53
B/. 110.79

B/. 5.15

B/. 39.52

B/. 5.93

B/. 45.44

B/. 1.85

B/. 14.17

B/. 2.13

B/. 16.30

B/. 132.12
B/. 122.34
B/. 59.36

B/. 1,012.90
B/. 937.92
B/. 455.07

B/. 151.94
B/. 140.69
B/. 68.26

B/. 1,164.84
B/. 1,078.61
B/. 523.33

B/. 54.85

B/. 420.52

B/. 63.08

B/. 483.60

B/. 8.13

B/. 62.33

B/. 9.35

B/. 71.68

B/. 9.78
B/. 4.50

B/. 74.98
B/. 34.49

B/. 11.25
B/. 5.17

B/. 86.23
B/. 39.67

B/. 4.36

B/. 33.40

B/. 5.01

B/. 38.41

B/. 0.92

B/. 7.09

B/. 1.06

B/. 8.15

B/. 655.21
B/. 328.62

B/. 5,023.28
B/. 2,519.42

B/. 753.49
B/. 377.91

B/. 5,776.77
B/. 2,897.33

B/. 326.59

B/. 2,503.86

B/. 375.58

B/. 2,879.44

B/. 75.34

B/. 577.61

B/. 86.64

B/. 2,664.25

B/. 1,171.26

B/. 8,979.66

B/. 1,346.95

B/. 11,176.61

B/. 245.51
B/. 126.00

B/. 1,882.25
B/. 966.02

B/. 282.34
B/. 144.90

B/. 2,164.58
B/. 1,110.92

B/. 47.36

B/. 363.13

B/. 54.47

B/. 417.60

B/. 72.14

B/. 553.10

B/. 82.96

B/. 636.06

B/. 36.87
B/. 30.74

B/. 282.70
B/. 235.70

B/. 42.40
B/. 35.36

B/. 325.10
B/. 271.06

B/. 6.13

B/. 47.00

B/. 7.05

B/. 54.05

B/. 7,766.73 B/. 59,544.91

B/. 8,931.74

B/. 73,226.65

Porcentaje
35.64%
64.36%
100.00%

Area
Costo/m

144.30 m
B/. 507.46/m

nifamiliar - Chitr

o de Obra + Materiales
as + Materiales

o + Subcontrato

s del Proyecto en 6 meses

Cdula
7-708-1979
6-716-619

Ganancia
B/. 2,793.12
B/. 242.22
B/. 48.23

B/. 111.91
B/. 49.46
B/. 32.63
B/. 2,758.40
B/. 536.05
B/. 330.04

B/. 142.86

B/. 63.15

B/. 823.32
B/. 511.53

B/. 216.27

B/. 95.52

B/. 20.35
B/. 16.52

B/. 3.83

B/. 153.72
B/. 66.32

B/. 28.18

B/. 59.21

B/. 1,092.21
B/. 467.69

B/. 202.23

B/. 422.29

B/. 132.75
B/. 90.26

B/. 42.49

B/. 488.41
B/. 151.98
B/. 36.00
B/. 115.99

B/. 166.43
B/. 130.22

B/. 36.21

B/. 644.27
B/. 11.79
B/. 322.07

B/. 100.41

B/. 1,091.60
B/. 252.74
B/. 29.37

B/. 223.36

B/. 51.91
B/. 14.48

B/. 37.43

B/. 30.99
B/. 9.26

B/. 21.73

B/. 14.17
B/. 2.82

B/. 11.35

B/. 194.36
B/. 126.06

B/. 13.73

B/. 54.57

B/. 547.44

B/. 367.15

B/. 34.63

B/. 145.66

B/. 432.66
B/. 356.24
B/. 190.89

B/. 117.98

B/. 47.37

B/. 76.43
B/. 42.21

B/. 25.93

B/. 8.29

B/. 2,928.54

B/. 495.75
B/. 136.08
B/. 82.79

B/. 40.98

B/. 12.32

B/. 359.67
B/. 218.60

B/. 108.47

B/. 32.60

B/. 1,277.44
B/. 577.88
B/. 540.34
B/. 334.91

B/. 155.47

B/. 49.96

B/. 37.54
B/. 22.16

B/. 10.50

B/. 4.89

B/. 466.60
B/. 432.09
B/. 288.14

B/. 115.27

B/. 28.67

B/. 34.51
B/. 22.16

B/. 9.09

B/. 3.26

B/. 232.97
B/. 215.72
B/. 104.67

B/. 96.72

B/. 14.34

B/. 17.25
B/. 7.93

B/. 7.68

B/. 1.63

B/. 1,155.35
B/. 579.47

B/. 575.89

B/. 532.85

B/. 2,235.32

B/. 432.92
B/. 222.18

B/. 83.52

B/. 127.21

B/. 65.02
B/. 54.21

B/. 10.81

B/. 14,645.33

Materia: Mtodos y Costos de Construccin

Profesor: Giono Franco
Carrera: Ingeniera Civil
Grupo: 1IC254
Fecha de Entrega: 13 de Julio de 2015