PRICES (Copia en Conflicto de DESKTOP-H15U60Q 2018-10-02)

MEDIDAS
ANCHO ALTO M^2 VALOR

4.06 3.12 ### $ 5,066,880.00
3.55 3.03 ### $ 4,302,600.00
CANTIDAD 2
SUBTOTAL $ 8,605,200.00
IVA 19% $ 1,634,988.00 ###
TOTAL $ 10,240,188.00
$ 8,433,096.00
$ 1,602,288.24
$ 10,035,384.24
RESORTE OIL TEMP PARTE
ESPESOR 0.3625 CABLE 3/16"
ID 6 PRISIONEROS
LONGITUD 33.5 PLATOS COMERCIALES
CICLOS 61000 SOPORTE DE RESORTE
PESO RESORTE
CANTIDAD 4 CONOS LATERALES
PESO TOTAL $ -
VALOR $ 59.28
RESORTES FOB $ 177,825.00
CADA RESORTE $ 44,456.25
FLETE $ 1,500,000.00
VALOR RESORTES $ 355,650.00 TAMBOR LAT

CADA RESORTE $ 88,912.50
IVA $ 67,573.50
FLETE $ 1,500,000.00
ANTICIPO $ 1,200,000.00
TOTAL $ 3,123,223.50
CANT VALOR UNI TOTAL CIF MONT TOTAL 150
20 0.52 10.4 0.676 $ 2,028.00 $ 8,112.00 $ 81,120.00
10 0.18 1.8 0.234 $ 702.00 $ 2,808.00 $ 11,232.00
2 6.49 12.98 8.437 $ 25,311.00 $ 101,244.00 $ 202,488.00
4 3.08 12.32 4.004 $ 12,012.00 $ 48,048.00 $ 192,192.00
4 $ 59.28 $ 237.10 77.0575 $ 231,172.50 $ 577,931.25 $ 2,311,725.00
2 13.58 27.16 17.654 $ 52,962 $ 211,848 $ 423,696
$ 3,222,453.00
PUERTA ELVIRA PACHON
ANCHO ALTO M^2 M^2 TOTAL
3.55 3.15 $ 410,084.03 $ 488,000.00 480000
-2%
SUBTOTAL $ 4,585,764.71
IVA 19% $ 871,295.29
TOTAL $ 5,457,060.00
NUMERO CANTIDAD ANCHO ALTO M^2 M^2 TOTAL
1 2 4.8 4.6 $ 410,000.00 $ 487,900.00
2 2 4.8 3.6 $ 410,000.00 $ 487,900.00
4,8 MT DE ANCHO X 4,2MT DE ALTO M^2

DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2
CORTINA 226 $ 3,300 $ 745,800.00 M^2
CHAINHOIST 1 $ 210,000 $ 210,000.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
EJE SOLIDO RANURADO 0.3 $ 133,170 $ 39,951.00
RESORTE 3 $ 148,896 $ 446,688.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
ACCESORIOS PARA RESORTE 12 $ 10,000 $ 120,000.00
GUIAS 2 $ 140,000 $ 280,000.00
PLATOS SUPERIORES 2 $ 40,000 $ 80,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
DISCO TENSIONADOR 1 $ 18,285 $ 18,285.00
TOPES LATERALES FUNDIDOS 60 $ 1,277 $ 76,590.00
ANGULO 1 $ 35,000 $ 35,000.00
HERRAJES PARA PUERTA 1 $ 30,000 $ 30,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $ 250,000
MANO DE OBRA N/A N/A $ 100,000
OTROS N/A N/A $ 75,000
SUMATORIA $ 2,950,038.00
120 $ 7,670,098.80
7T
RESORTE 0,3625X5,25X26,5 PRECIO
PESO RESOR 37.6 $ 148,896
CANT 12
VALOR FINA $ 6,624,000 $ 79,488,000 $ 15,102,720.00 $ 94,590,720.00
GANANCIA $ 3,673,962.00 $ 44,087,544.00
VALOR UNITARIO VALOR TOTAL
$ 9,052,800.00 $ 18,105,600.00
$ 7,084,800.00 $ 14,169,600.00
SUBTOTAL
IVA 19% $ -
TOTAL $ -
22.08 4,8 MT DE ANCHO X 3,6MT DE ALTO

$ 133,606.79 DESCRIPCION CANT/KG/MT VALOR TOTAL
$ 347,377.66 CORTINA 184 $ 3,300 $ 607,200.00
CHAINHOIST 1 $ 210,000 $ 210,000.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 2 $ 163,944 $ 327,888.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
ACCESORIOS PARA RESORT 12 $ 10,000 $ 120,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
TOPES LATERALES FUNDID 60 $ 1,277 $ 76,590.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,692,638.00
$ 6,246,920.16
RESORTE 0,3938X5,25XPRECIO
PESO RESOR 41.4 $ 163,944
M^2 17.28
COSTO M^2 ###
M^2 ###
NUMERO CANTIDAD ANCHO ALTO M^2
1 1 9.3 3.9 $ 355,056.85
2 1
9,3 MT DE ANCHO X 3,9 MT DE ALTO

DESCRIPCION CANT/KG/MT VALOR TOTAL
CORTINA 463 $ 3,300 $ 1,527,900.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 823,529 $ 823,529.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 4 $ 282,744 $ 1,130,976.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 4,953,043.00
160 $ 12,877,911.80
GANANCIA $ 7,924,868.80
7T
RESORTE 0.4305X34,25X6,5 PRECIO
PESO RESOR 71.4 $ 282,744
CANT 12
VALOR FINAL $ 10,881,000 $ 130,572,000 $ 24,808,680.00 $ 155,380,680.00
GANANCIA $ 5,927,957.00 $ 71,135,484.00
M^2 TOTAL VALOR UNITARIO VALOR TOTAL ANCHO
$ 533,868.54 $ 12,877,911.80 $ 12,877,911.80 9.3
$ 5,450,000.00 $ 5,450,000.00
SUBTOTAL $ 18,327,911.80 PESO TOTAL
IVA 19% $ 3,482,303.24 514.02905
TOTAL $ 21,810,215.04
M^2 36.27
COSTO M^2 $ 136,560.33
M^2 $ 355,056.85
4mm
sch 40 8,1 $ 1,028,000.00 $ 980,000.00
5%
ALTO CANT FLEJE PESO CAL 20 PESO ANGU PESO TAP
3.9 44 463.21905 45.756 5.054
PESO LB OPEN WEIGH LM HM REV

1130.86391 226.172782 3.94 5.91 4.25
1 1 9.3 3.9 $ 339,174.59 $ 517,986.28
2 1
9,3 MT DE ANCHO X 3,9 MT DE ALTO M^2

CORTINA 160 $ 3,300 $ 528,000.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 2 $ 206,712 $ 413,424.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 80,000 $ 160,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,298,062.00
160 $ 5,055,736.40
GANANCIA $ 2,757,674.40
7T
PESO RESOR 52.2 $ 206,712
VALOR UNITARIO VALOR TOTAL ANCHO ALTO CANT FLEJE
$ 12,301,862.29 $ 12,301,862.29 9.3 3.9 44
$ 5,450,000.00 $ 5,450,000.00
SUBTOTAL $ 17,751,862.29 PESO TOTAL PESO LB OPEN WEIGH
IVA 19% $ 3,372,853.83 514.02905 1130.86391 226.172782
TOTAL $ 21,124,716.12
14.906
$ 154,170.27
$ 339,174.59
4mm
sch 40 8,1 $ 1,028,000.00 $ 980,000.00
5%
PESO CAL 20 PESO ANGU PESO TAP
463.21905 45.756 5.054
LM HM REV
3.94 5.91 4.25
1 1 10 2.63 $ 438,211.12 $ 521,471.23
2 1
10 MT DE ANCHO X 2,63 MT DE ALTO M^2

CORTINA 266.56 $ 3,300 $ 879,648.00 M^2
MICROPERFORADA 0 $ 879,648 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE 8" 2 $ 823,600 $ 1,647,200.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 3 $ 198,396 $ 595,188.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 80,000 $ 160,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 4,432,674.00
160 $ 11,524,952.40
GANANCIA $ 7,092,278.40
7T
PESO RESOR 50.1 $ 198,396
VALOR UNITARIO VALOR TOTAL ANCHO ALTO CANT FLEJE
$ 11,524,952.40 $ 11,524,952.40 10 2.63 30
$ - $ -
IVA 19% $ 2,189,740.96 319.20533333 702.251733 140.450347
TOTAL $ 13,714,693.36
26.3
$ 168,542.74
$ 438,211.12
4mm
sch 40 8,1 $ 1,028,000.00 $ 980,000.00
5%
PESO CAL 22 PESO ANGU PESO TAP
266.56 49.2 3.44533333
LM HM REV
3.94 5.91 4.25
1 1 2.9 2.65 $ 421,579.05 $ 726,792.93
2 1 OPERADOR

CORTINA 73 $ 3,300 $ 240,900.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE 4 1/2" 1 $ 100,000 $ 100,000.00
POLEAS PARA TUBO 3 $ 6,245 $ 18,733.50
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 88,308 $ 176,616.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 80,000 $ 160,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,619,917.50
160 $ 3,239,835.00
GANANCIA $ 1,619,917.50
7T
PESO RESOR 22.3 $ 88,308
$ 3,239,835.00 $ 3,239,835.00
$ 1,453,781.51 $ 1,453,781.51
SUBTOTAL $ 4,693,616.51
IVA 19% $ 891,787.14
TOTAL $ 5,585,403.65
7.685
$ 210,789.53
$ 421,579.05
1 4 5.5 3.3 $ 347,888.60 $ 2,037,216.93
2 4

CORTINA 189 $ 3,300 $ 623,700.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 2 $ 129,096 $ 258,192.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 80,000 $ 160,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,428,530.00
160 $ 6,314,178.00
GANANCIA $ 3,885,648.00
7T 1.6
RESORTE 0,3938X21X5PRECIO
PESO RESOR 32.6 $ 129,096
$ 6,314,178.00 $ 25,256,712.00
$ 1,453,781.51 $ 5,815,126.04
SUBTOTAL $ 31,071,838.04
IVA 19% $ 5,903,649.23
TOTAL $ 36,975,487.27
18.15
$ 133,803.31 $ 214,085.29 0.61538462 0.38461538
$ 347,888.60
$ 260,916.45
1 1 5.6 5 $ 322,261.23 $ 505,478.36
2 1

CORTINA MALLA 289 $ 3,900 $ 1,127,100.00 M^2
MICROPERFORADA 0.2 $ 1,127,100 $ 225,420.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 3 $ 209,880 $ 629,640.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 80,000 $ 160,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 3,470,505.50
160 $ 9,023,314.30
GANANCIA $ 5,552,808.80
RESORTE 0,3938X34X5PRECIO 20000 C

PESO RESOR 53 $ 209,880
VALOR UNITARIO VALOR TOTAL ANCHO ALTO M^2
$ 9,023,314.30 $ 9,023,314.30 4 3 12
$ 2,870,294.12 $ 2,870,294.12
IVA 19% $ 2,259,785.60 282.24 620.928 124.1856
TOTAL $ 14,153,394.02
28
$ 123,946.63
$ 322,261.23
PESO M^2 PESO ANGU PESO TAP
282.24
LM HM REV
3.94 5.91 3.25
PUERTA BALANCEADA
1 2 5.25 3 $ 309,140.58 $ 367,877.29
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
5,25 x 3,0 M^2

CORTINA 189 $ 3,300 $ 623,700.00 M^2
MICROPERFORACION 0.2 $ 623,700 $ 124,740.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 140,976 $ 281,952.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,151,688.70
FINAL COSTO $ 2,582,026.44
PRECIO FINAL $ 5,680,458.17 34.5%
PRECIO MELITON $ 4,544,366.53 35%
GANANCIA C. FINAL $ 3,098,431.73 65%
GANANCIA C. MELITON $ 1,962,340.09
GANANCIA DE MELITON $ 1,136,091.63 20%
43%
FINAL
$ 3,098,431.73
7T 55%
RESORTE PRECIO
PESO RESOR 35.6 $ 140,976 $ 3,976,320.72
$ 1,394,294.28
35%
$ 4,544,366.53
$ 1,136,091.63
$ 1,962,340.09
$ 2,528,000.00
$ 1,769,600.00
$ 758,400.00
$ 4,868,964.14 $ 9,737,928.29
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 12,437,928.29
IVA 19% $ 2,363,206.37
TOTAL $ 14,801,134.66
18.375
$ 117,098.70
$ 309,140.58
$ 718,680
$ 2,151,688.70 $ 598,900 718700 1582000
$ 4,733,715.14 $ 1,437,360.00
$ 3,313,600.60 $ 983,100
$ 1,161,911.90
35%
$ 247,312.46
MELITON A MELITON LE QUEDA EL

$ 1,962,340.09 $ 1,136,091.63
43% 20%
$ 247,312.46
GANAN MELI
0.4318181818
$ 356,307.26 $ 10.40
$ 1,581,096
$ 1,106,767
$ 507,867
0.458874459 $ 597,654
-$ 509,113
1 2 4.8 4.6 $ 410,000.00 $ 487,900.00
2 2 4.8 3.6 $ 410,000.00 $ 487,900.00
5,34 x 2,8 mt de alto M^2

CORTINA 189 $ 3,300 $ 623,700.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 129,096 $ 258,192.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 2,372,619.00
120 $ 5,219,761.80
7T
RESORTE 0,3437X4,78 PRECIO
PESO RESOR 32.6 $ 129,096
$ 9,052,800.00 $ 18,105,600.00
$ 7,084,800.00 $ 14,169,600.00
SUBTOTAL
IVA 19% $ -
TOTAL $ -
17.088 5,2 x 2,8 mt de alto

$ 305,463.59 CORTINA 189 $ 3,300 $ 623,700.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 129,096 $ 258,192.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 2,372,619.00
120 $ 5,219,761.80
7T
PESO RESOR 32.6 $ 129,096
M^2 16.64 3,71 x 2,8 mt de alto
COSTO M^2 ### DESCRIPCION CANT/KG/MT VALOR TOTAL
M^2 ### CORTINA 127 $ 3,300 $ 419,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 95,000 $ 95,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 83,952 $ 167,904.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 1,818,904.20
120 $ 4,001,589.24
7T
PESO RESOR 21.2 $ 83,952
M^2 11.872 3,69 x 2,8 mt de alto
M^2 ### CORTINA 127 $ 3,300 $ 419,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 95,000 $ 95,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 83,952 $ 167,904.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 1,818,904.20
120 $ 4,001,589.24
7T
PESO RESOR 21.2 $ 83,952
M^2 11.808 3,55 x 2,88 mt de alto
M^2 ### CORTINA 116 $ 3,300 $ 382,800.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 95,000 $ 95,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 72,468 $ 144,936.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 1,745,382.60
120 $ 3,839,841.72
7T
PESO RESOR 18.3 $ 72,468
M^2 11.36 3,46 x 2,88 mt de alto
M^2 ### CORTINA 116 $ 3,300 $ 382,800.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 95,000 $ 95,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 72,468 $ 144,936.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
OTROS N/A N/A
SUMATORIA $ 1,745,382.60
120 $ 3,839,841.72
7T
PESO RESOR 18.3 $ 72,468
M^2 11.072
COSTO M^2 ###
M^2 ###
PUERTA BALANCEADA
1 2 3.71 4.95 $ 300,622.99 $ 357,741.36
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
3,56 x 4,5 M^2

CORTINA 193 $ 3,300 $ 636,900.00 M^2
MICROPERFORACION 0 $ 636,900 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 140,976 $ 281,952.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,091,208.70
FINAL COSTO $ 2,509,450.44
PRECIO FINAL $ 5,520,790.97 24.5%
PRECIO MELITON $ 3,864,553.68 25%
GANANCIA C. FINAL $ 3,011,340.53 75%
35%
FINAL
$ 3,011,340.53
7T 55%
RESORTE PRECIO
PESO RESOR 35.6 $ 140,976 $ 3,864,553.68
$ 1,355,103.24
35%
$ 4,416,632.77
$ 1,104,158.19
$ 1,907,182.33
$ 5,520,790.97 $ 11,041,581.94
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 13,741,581.94
IVA 19% $ 2,610,900.57
TOTAL $ 16,352,482.50
18.3645
$ 113,872.35
$ 300,622.99
$ 718,680
$ 2,091,208.70 $ 598,900 718700
$ 4,600,659.14 $ 1,437,360.00
$ 3,220,461.40 $ 983,100
$ 1,129,252.70
35%
$ 210,436.10
MELITON A MELITON LE QUEDA EL

$ 1,355,103.24 $ 1,656,237.29
35% 30%
$ 240,498.39
GANAN MELI
0.4318181818
$ 1,581,096
1582000
$ 1,106,767
$ 507,867
0.458874459 $ 597,654
-$ 509,113
PUERTA BALANCEADA
1 2 5.25 3 $ 443,665.10 $ 527,961.47
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
5,25 x 3,0 M^2

CORTINA 26.6625 $ 120,000 $ 3,199,500.00 M^2
MICROPERFORACION 0.2 $ 3,199,500 $ 639,900.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 460,000 $ 460,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $0 $ 0.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
TOPES LATERALES FUNDID 0 $ 1,277 $ 0.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 1,037,651
SUMATORIA $ 5,188,254.70
FINAL COSTO $ 6,225,905.64
PRECIO FINAL $ 11,829,220.72 27.4%
PRECIO MELITON $ 9,463,376.57 27%
GANANCIA C. FINAL $ 5,603,315.08 73%
34%
$ 6,987,725.32 $ 13,975,450.63
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 16,675,450.63
IVA 19% $ 3,168,335.62
TOTAL $ 19,843,786.26
26.6625
$ 194,589.96
$ 443,665.10
$ 5,188,254.70
$ 11,414,160.34
$ 7,989,912.24
$ 2,801,657.54
35%
$ 354,932.08
PUERTA CORREDIZA DE 7,4 x 1,4
ITEM DESCRIPCION CANTIDAD VALOR UNI
1 TUBO ESTRUCTURAL 2"X2" CALIBRE 14 DE 6MT 5 $ 47,058.00
2 TUBO 70X70MM CALIBRE 18 DE 6MT 2 $ 30,336.00
3 BARETAS DE 2MT X 8CM 55 $ 10,000.00
4 ANGULO DE 1,5" CALIBRE 3MM 6 $ 25,000.00
5 RODACHINAS INFERIORES 2 $ 28,168.00
6 GUIA SUPERIOR EN NYLON 1 $ 80,000.00
7 GUIA DE PISO 2 $ 45,000.00
8 POSTE METALICO DE 4" CALIBRE 12 1 $ 159,000.00
9 IMUNIZACIÓN CON PEROXIDO 0 $ -
10 SOLDADURA 1 $ 100,000.00
11 PINTURA 1 $ 200,000.00
12 MANO DE OBRA 1 $ 869,474.40
13 TORNILLERIA 1 $ 15,000.00
VALOR UNI
SUBTOTAL
160%
GANANCIA
Recubrimiento en polvo con pintura electrostática poliéster de larga duacion para interperie en color
47058
30336
PUERTA BATIENTE DE 3,25 X 1,4
TOTAL CANTIDAD ITEM DESCRIPCION CANTIDAD
$ 235,290.00 1 TUBO ESTRUCTURAL 70X70MM CALIBRE 16 DE 6MT 3
$ 60,672.00 2 TUBO 70X70MM CALIBRE 18 DE 6MT 1
$ 550,000.00 3 BARETAS DE 1MT X 8CM 65
$ 150,000.00 4 ANGULO DE 1,5" CALIBRE 3MM 6
$ 56,336.00 5 PIVOTE SUPERIOR 1
$ 80,000.00 6 PIVOTE INFERIOR 1
$ 90,000.00 1 7 POSTE METALICO DE 4" CALIBRE 12 2
$ 159,000.00 8 IMUNIZACIÓN CON PEROXIDO 0
$ - 9 SOLDADURA 1
$ 100,000.00 10 PINTURA 1
$ 200,000.00 11 MANO DE OBRA 1
$ 869,474.40 12 TORNILLERIA 1
$ 15,000.00 13
$ 2,565,772.40
$ 2,565,772.40
$ 6,671,008.24
$ 4,105,235.84 0.61538462
ion para interperie en color negro mate

25 X 1,4
VALOR UNI TOTAL CANTIDAD
$ 47,058.00
$ 141,174.00
$ 30,336.00
$ 30,336.00
$ 8,000.00
$ 520,000.00
$ 25,000.00
$ 150,000.00
$ 32,200.00
$ 32,200.00
$ 32,200.00
$ 32,200.00
$ 159,000.00
$ 318,000.00 1
$ -$ -
$ 100,000.00
$ 100,000.00
$ 200,000.00
$ 200,000.00
$ 760,552.80
$ 760,552.80
$ 15,000.00
$ 15,000.00
$ -
VALOR UNI $ 2,299,462.80
SUBTOTAL $ 2,299,462.80
160% $ 5,978,603.28
GANANCIA $ 3,679,140.48
VANO COTIZADO M2
3,55X2 3,65X2,50 480000 4380000
832200
$ 5,212,200
PUERTA BALANCEADA
1 2 5.25 3 $ 382,352.82 $ 454,999.86
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
5,5 X 2,5MT DE ALTO M^2

CORTINA 169 $ 3,300 $ 557,700.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 6,245 $ 56,200.50
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 98,604 $ 197,208.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
TOPES LATERALES FUNDIDOS 0 $ 1,277 $ 0.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,022,058.20
FINAL COSTO $ 2,426,469.84
PRECIO FINAL $ 6,308,821.58 41.5%
PRECIO MELITON $ 5,047,057.27 42%
GANANCIA C. FINAL $ 3,882,351.74 58%
52%
RESORTE PRECIO
PESO RESOR 24.9 $ 98,604
$ 6,022,056.97 $ 12,044,113.93
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 14,744,113.93
IVA 19% $ 2,801,381.65
TOTAL $ 17,545,495.58
16.5
$ 122,548.98
$ 382,352.82
$ 2,022,058.20
$ 4,448,528.04
$ 3,113,969.63
$ 1,091,911.43
35%
$ 305,882.26
PUERTA CORREDIZA EN MADERA
ITEM DESCRIPCION CANTIDAD VALOR UNI
1 TUBO ESTRUCTURAL 3X1,5" CALIBRE 16 GALV DE 6MT 3 $ 61,008.40
2 TUBO ESTRUCTURAL 3X1,5" CALIBRE 18 GALV DE 6MT 2 $ 45,630.25
3 BARETAS DE 4MT X 10 CM 16 $ 30,000.00
5 RODACHINAS INFERIORES 2 $ 28,168.00
6 GUIA SUPERIOR EN NYLON 1 $ 80,000.00
7 GUIA DE PISO 2 $ 45,000.00
10 SOLDADURA 1 $ 100,000.00
11 PINTURA 1 $ 200,000.00
12 MANO DE OBRA 1 $ 707,767.98
13 TORNILLERIA 1 $ 15,000.00
VALOR UNI
SUBTOTAL
160%
GANANCIA
VALOR M^2 CLIENTE FINAL

$ 500,847.42
MEDIDAS
ANCHO 3.5
ALTO 2.9
VALOR $ 5,083,601.31
PUERTA CORREDIZA EN MADERA
TOTAL CANTIDAD ITEM DESCRIPCION
$ 183,025.20 1 TUBO ESTRUCTURAL 3X1,5" CALIBRE 16 GALV DE 6MT
$ 91,260.50 2 TUBO ESTRUCTURAL 3X1,5" CALIBRE 18 GALV DE 6MT
$ 480,000.00 3 BARETAS DE 4MT X 10 CM
$ 56,336.00 5 RODACHINAS INFERIORES
$ 80,000.00 6 GUIA SUPERIOR EN NYLON
1
$ 90,000.00 7 GUIA DE PISO
$ 100,000.00 10 SOLDADURA
$ 200,000.00 11 PINTURA
$ 707,767.98 12 MANO DE OBRA
$ 15,000.00 13 TORNILLERIA
$ 2,003,389.68
$ 2,003,389.68
$ 4,006,779.36
$ 2,003,389.68 0.5
VALOR M^2 CLIENTE FINAL

$ 449,292.80
MEDIDAS
ANCHO 3.5
ALTO 2.9
VALOR $ 4,560,321.87
RTA CORREDIZA EN MADERA
ON CANTIDAD VALOR UNI TOTAL CANTIDAD
16 GALV DE 6MT 3 $ 61,008.40 $ 183,025.20
18 GALV DE 6MT 8 $ 45,630.25 $ 365,042.00
0 $ 30,000.00 $ -
2 $ 28,168.00 $ 56,336.00
1 $ 80,000.00 $ 80,000.00
1
2 $ 45,000.00 $ 90,000.00
1 $ 100,000.00 $ 100,000.00
1 $ 200,000.00 $ 200,000.00
1 $ 707,767.98 $ 707,767.98
1 $ 15,000.00 $ 15,000.00
VALOR UNI $ 1,797,171.18
SUBTOTAL $ 1,797,171.18
160% $ 3,594,342.36
GANANCIA $ 1,797,171.18 0.5
PUERTA BALANCEADA
1 2 5.25 3 $ 340,334.78 $ 404,998.39
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
FECHA 11/15/2017
6,75 X 2,6 M^2

CORTINA 206 $ 3,300 $ 679,800.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 550,294 $ 550,294.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 121,572 $ 243,144.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,595,052.70
FINAL COSTO $ 3,114,063.24
PRECIO FINAL $ 7,006,642.29
PRECIO MELITON $ 5,605,313.83
GANANCIA C. FINAL $ 3,892,579.05
GANANCIA DE MELITON $ 1,401,328.46
44%
RESORTE PRECIO
PESO RESOR 30.7 $ 121,572
$ 5,360,272.79 $ 10,720,545.58
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 13,420,545.58
IVA 19% $ 2,549,903.66
TOTAL $ 15,970,449.24
20.5875 5,25 x 4,5

$ 340,334.78 CORTINA 289 $ 3,300 $ 953,700.00
$ 272,267.82 CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 6,245 $ 56,200.50
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 3 $ 164,340 $ 493,020.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,974,302.70
FINAL COSTO $ 3,569,163.24
44%
RESORTE PRECIO
PESO RESOR 41.5 $ 164,340
MEDIDA CANTIDAD VALOR UNI
M^2 25.9875 1,85 x 2,6 1 $ 1,686,121.00
COSTO M^2 ### 1,65 x 2,6 1 $ 1,581,033.00
M^2 ### 2,25 x 2,6 1 $ 1,893,618.00
3,33 x 2,6 1 $ 2,527,113.00
3,00 x 3,2 1 $ 2,973,585.00
2,00x2,34 2 $ 1,648,342.00
TOTAL $ 13,958,154.00
$ 15,037,259.58
$ 28,995,413.58
TOTAL
$ 1,686,121.00
$ 1,581,033.00
$ 1,893,618.00
$ 2,527,113.00
$ 2,973,585.00
$ 3,296,684.00
5,18 x 2,36 M^2 14.2968
DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2 ###
CORTINA 14.2416 $ 120,000 $ 1,708,992.00 M^2 ###
MICROPERFORACION 0 $ 1,708,992 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00 ###
EJE 2,5 1 $ 140,000 $ 140,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
CINTA 8.448 $ 6,120 $ 51,701.76
GUIAS 2 $ 90,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM BAR 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,441,573.76
FINAL COSTO $ 2,929,888.51
PUERTA BALANCEADA
1 2 2.79 2.6 $ 525,424.28 $ 625,254.89
2 1 1 1 $ 1,638,655.46 $ 1,950,000.00
2,79 X2,60 MT DE ALTO M^2

CORTINA 87 $ 3,300 $ 287,100.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 100,000 $ 100,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.25 $ 102,465 $ 25,616.25
RESORTE 1 $ 124,740 $ 124,740.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 106,000 $ 212,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,221,611.45
FINAL COSTO $ 1,465,933.74
PRECIO FINAL $ 3,811,427.72 41.5%
PRECIO MELITON $ 3,049,142.18 42%
GANANCIA C. FINAL $ 2,345,493.98 58%
GANANCIA DE MELITON $ 762,285.54 20%
52%
RESORTE PRECIO
PESO RESOR 31.5 $ 124,740
$ 3,811,427.72 $ 7,622,855.45
$ 1,638,655.46 $ 1,638,655.46
SUBTOTAL $ 9,261,510.91
IVA 19% $ 1,759,687.07
TOTAL $ 11,021,197.98
7.254
$ 168,405.22
$ 525,424.28
$ 1,221,611.45
$ 2,687,545.19
$ 1,881,281.63
$ 659,670.18
35%
$ 420,339.42
PUERTA BALANCEADA
1 2 5.25 3 $ 309,704.98 $ 368,548.92
2 1 1 1 $ 2,700,000.00 $ 3,213,000.00
FECHA 12/10/2017
6,60 x 4,40 M^2

CORTINA 322 $ 3,300 $ 1,062,600.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 906,723 $ 906,722.68
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 3 $ 217,800 $ 653,400.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 158,000 $ 316,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 3,709,577.38
FINAL COSTO $ 4,451,492.86
PRECIO FINAL $ 10,015,858.93
44%
RESORTE PRECIO
PESO RESOR 55 $ 217,800
$ 4,877,853.37 $ 9,755,706.75
$ 2,700,000.00 $ 2,700,000.00
SUBTOTAL $ 12,455,706.75
IVA 19% $ 2,366,584.28
TOTAL $ 14,822,291.03
32.34
$ 114,705.55
$ 309,704.98
$ 247,763.98
PUERTA BALANCEADA
1 1 5.204 4.112 $ 320,327.35 $ 381,189.55
2 1 1 1 $ 2,647,058.82 $ 3,150,000.00
FECHA 12/10/2017
5,204 mt x 4,112 mt de alto M^2

CORTINA 236 $ 3,300 $ 778,800.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 8 $ 6,245 $ 49,956.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 3 $ 133,452 $ 400,356.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 158,000 $ 316,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,538,754.20
FINAL COSTO $ 3,046,505.04
44%
RESORTE PRECIO
PESO RESOR 33.7 $ 133,452
$ 6,854,636.34 $ 6,854,636.34
$ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 9,501,695.16
IVA 19% $ 1,805,322.08
TOTAL $ 11,307,017.24
21.398848
$ 118,639.76
$ 320,327.35
$ 256,261.88
5,25 x 4,5 M^2 25.9875
CORTINA 289 $ 3,300 $ 953,700.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 6,245 $ 56,200.50
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 3 $ 164,340 $ 493,020.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,783,562.70
FINAL COSTO $ 3,340,275.24
44%
RESORTE PRECIO
PESO RESOR 41.5 $ 164,340
DESCRIPCION CANT PESO UN PESO TOTAL
CORTINA 1 250 250
ANGULO 2 12.3 24.6
GUIAS 2 83.1 166.2
TUBO 1 171.44475 171.44475
PARTES 1 30 30
642.24475
DESCRIPCION CANT PESO UN PESO TOTAL

CORTINA 1 90 90
ANGULO 1 7.07 7.07
GUIAS 2 22.41 44.82
TUBO 1 23.07 23.07
PARTES 1 30 30
194.96
837.20475
PUERTA BALANCEADA
1 1 5.204 4.112 $ 506,461.95 $ 602,689.72
2 1 1 1 $ 2,647,058.82 $ 3,150,000.00
FECHA 12/10/2017
3,95 mt x 2,40 mt de alto M^2

CORTINA 10.92 $ 120,000 $ 1,310,400.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 8 $ 6,245 $ 49,956.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 1 $ 215,820 $ 215,820.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 158,000 $ 316,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 50,000 $ 50,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,745,818.20
FINAL COSTO $ 3,294,981.84
26%
RESORTE PRECIO
PESO RESOR 54.5 $ 215,820
$ 10,837,702.21 $ 10,837,702.21
$ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 13,484,761.03
IVA 19% $ 2,562,104.60
TOTAL $ 16,046,865.63
11.06
$ 248,265.66
$ 506,461.95
$ 405,169.56
5 x 2,6 M^2 15.5
CORTINA 180 $ 3,300 $ 594,000.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 2 $ 136,620 $ 273,240.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,109,094.70
FINAL COSTO $ 2,530,913.64
44%
RESORTE PRECIO
PESO RESOR 34.5 $ 136,620
3,75 x 3,10 mt M^2 13.5
CORTINA 145 $ 3,300 $ 478,500.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 111,276 $ 222,552.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,706,760.20
FINAL COSTO $ 2,048,112.24
GANANCIA DE MELITON $ 921,650.51
44% 0.55555556
RESORTE PRECIO
PESO RESOR 28.1 $ 111,276
3,00 x 4,50 mt M^2 15.3
CORTINA 164 $ 3,300 $ 541,200.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 177,012 $ 354,024.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,093,011.20
FINAL COSTO $ 2,511,613.44
44%
RESORTE PRECIO
PESO RESOR 44.7 $ 177,012
MEDIDA CANTIDAD VALOR UNI TOTAL
3,75 x 3,10 6 $ 3,238,000.00 $ 19,428,000.00
2,05 x 3,10 1 $ 2,033,000.00 $ 2,033,000.00
2,55 x 3,10 2 $ 2,415,000.00 $ 4,830,000.00
$ 2,428,500.00 $ 1,214,250.00
3,00 x 4,50 mt M^2 15.3
CORTINA 164 $ 3,300 $ 541,200.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 177,012 $ 354,024.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 2,054,131.20
FINAL COSTO $ 2,464,957.44
44%
RESORTE PRECIO
PESO RESOR 44.7 $ 177,012
7,40 x 3,10 mt M^2 26.64
DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2 $ 175,864.91
CORTINA 26.64 $ 120,000 $ 3,196,800.00 M^2 $ 364,040.36
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 182,952 $ 365,904.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 4,685,041.20
FINAL COSTO $ 5,387,797.38
31%
RESORTE PRECIO
PESO RESOR 46.2 $ 182,952
226.44 5,35 x 4,00 mt M^2 24.075
597.8016 DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2 ###
119.56032 CORTINA 24.075 $ 120,000 $ 2,889,000.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 193,248 $ 386,496.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 4,360,366.20
FINAL COSTO $ 5,014,421.13
31%
RESORTE PRECIO
PESO RESOR 48.8 $ 193,248
204.6375 3,50 x 3,75 mt M^2 14.875
108.0486 CORTINA 14.875 $ 120,000 $ 1,785,000.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 241,956 $ 241,956.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 3,041,826.20
FINAL COSTO $ 3,498,100.13
31%
RESORTE PRECIO
PESO RESOR 61.1 $ 241,956
126.4375 3,20 x 1,96 mt M^2 7.872
69.540625 CORTINA 7.872 $ 120,000 $ 944,640.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 70,884 $ 70,884.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 1,882,628.20
FINAL COSTO $ 2,165,022.43
34%
RESORTE PRECIO
PESO RESOR 17.9 $ 70,884
66.912
176.64768
35.329536
2,86 x 4,5 mt M^2
CORTINA 128 $ 3,300 $ 422,400.00 M^2
MICROPERFORACION $ 0.20 $ 422,400 $ 84,480.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 116,820 $ 233,640.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 1,894,321.20
FINAL COSTO $ 2,178,469.38
$ 1,638,655.46
RESORTE PRECIO $ 6,540,211.57
PESO RESOR 29.5 $ 116,820 $ 1,242,640.20
$ 7,782,851.76
13.5 114.75 2,8 x 4,2 mt
$ 140,320.09 302.94 DESCRIPCION CANT/KG/MT VALOR TOTAL
$ 363,078.23 60.588 CORTINA 128 $ 3,300 $ 422,400.00
$ 432,063.09 MICROPERFORACION 0.2 $ 422,400 $ 84,480.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 116,820 $ 233,640.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 1,894,321.20
FINAL COSTO $ 2,378,469.38
RESORTE PRECIO
PESO RESOR 29.5 $ 116,820
M^2 13.5 114.75
COSTO M^2 ### 302.94
M^2 ### 60.588
4.00 mt x 2.3 mt M^2 11.2
CORTINA 123 $ 3,300 $ 405,900.00 M^2 ###
MICROPERFORACION 0% $ 405,900 $ 0.00 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 79,200 $ 158,400.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,782,571.20
FINAL COSTO $ 2,049,956.88

PESO RESOR 20 $ 79,200 $ 4,613,000.00
$ 1,638,655.46
$ 6,251,655.46
$ 1,187,814.54
$ 7,439,470.00
4.40 mt x 2.3 mt M^2 11.2
CORTINA 143 $ 3,300 $ 471,900.00 M^2 ###
MICROPERFORACION $ 0.00 $ 471,900 $ 0.00 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 95,040 $ 190,080.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,892,740.20
FINAL COSTO $ 2,176,651.23

PESO RESOR 24 $ 95,040 $ 4,898,000.00
$ 1,638,655.46
$ 6,536,655.46
$ 1,241,964.54
$ 7,778,620.00
4.80 mt x 2.3 mt M^2 11.2
CORTINA 170 $ 3,300 $ 561,000.00 M^2 ###
MICROPERFORACION $ 0.00 $ 561,000 $ 0.00 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 107,316 $ 214,632.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,993,903.20
FINAL COSTO $ 2,292,988.68

PESO RESOR 27.1 $ 107,316 $ 5,160,000.00
$ 1,638,655.46
$ 6,798,655.46
$ 1,291,744.54
$ 8,090,400.00
2,32 X 3,5 MT M^2 9.28
CORTINA 101 $ 3,300 $ 333,300.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 89,000 $ 89,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 175,824 $ 175,824.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,475,395.20
FINAL COSTO $ 1,696,704.48

PESO RESOR 44.4 $ 175,824 $ 4,613,000.00
$ 1,638,655.46
$ 6,251,655.46
$ 1,187,814.54
$ 7,439,470.00
3,3 X 3,8 MT M^2 14.19
CORTINA 154 $ 3,300 $ 508,200.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 89,000 $ 89,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 175,824 $ 351,648.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,922,787.70
FINAL COSTO $ 2,211,205.86

PESO RESOR 44.4 $ 175,824 cort $ 4,976,000.00 cort
motor $ 1,638,655.46 chain
sub $ 6,614,655.46 sub
iva $ 1,256,784.54 iva
total $ 7,871,440.00 total
$ 4,976,000.00
$ 548,000.00
$ 5,524,000.00
$ 1,049,560.00
$ 6,573,560.00
2,88 X 2,33 MT M^2 8.1504
CORTINA 96 $ 3,300 $ 316,800.00 M^2 ###
MICROPERFORACION 20% $ 316,800 $ 63,360.00 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 95,000 $ 95,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 114,840 $ 114,840.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,433,515.70
FINAL COSTO $ 1,648,543.06

PESO RESOR 29 $ 114,840 cort $ 3,710,000.00 cort
motor $ 1,638,655.46 chain
0,7*2,3 $ 655,500.00 sub
1,6*2,3 $ 1,144,360.00 iva
sub $ 7,148,515.46 total
iva $ 1,358,217.94
total $ 8,506,733.40
$ 4,976,000.00
$ 548,000.00 0,78*2,3 1.794
$ 5,524,000.00 365385
$ 1,049,560.00 $ 655,500.69
$ 6,573,560.00
1,6*2,3 3.68
365385
$ 1,144,360.00
3,3 X 3,8 MT M^2 27.307
CORTINA 283 $ 3,300 $ 933,900.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 196,020 $ 588,060.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,851,899.70
FINAL COSTO $ 3,279,684.66

PESO RESOR 49.5 $ 196,020 cort $ 4,976,000.00 cort
motor $ 1,638,655.46 chain
sub $ 6,614,655.46 sub
iva $ 1,256,784.54 iva
total $ 7,871,440.00 total
8100000 296627.238
$ 4,976,000.00
$ 548,000.00
$ 5,524,000.00
$ 1,049,560.00
$ 6,573,560.00
4,00 x 3,33 mt MICRO M^2 15.32
CORTINA 159 $ 3,300 $ 524,700.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 115,236 $ 230,472.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,102,392.70
FINAL COSTO $ 2,417,751.61

PESO RESOR 29.1 $ 115,236 cort $ 6,045,000.00
motor $ 1,638,655.46
sub $ 7,683,655.46
iva $ 1,459,894.54
total $ 9,143,550.00
1,52 X 5,50 mt MICRO M^2 9.12
CORTINA 100 $ 3,300 $ 330,000.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 269,280 $ 269,280.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,845,219.70
FINAL COSTO $ 2,122,002.66

PESO RESOR 68 $ 269,280 cort $ 4,976,000.00
motor $ 1,638,655.46
sub $ 6,614,655.46
iva $ 1,256,784.54
total $ 7,871,440.00
1,52 X 5,50 mt MICRO M^2 15.32
CORTINA 283 $ 3,300 $ 933,900.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 196,020 $ 588,060.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,851,899.70
FINAL COSTO $ 3,279,684.66

PESO RESOR 49.5 $ 196,020 cort $ 4,976,000.00
motor $ 1,638,655.46
sub $ 6,614,655.46
iva $ 1,256,784.54
total $ 7,871,440.00
5 x 2,36 mt CIEGA M^2 14.3
CORTINA 161 $ 3,300 $ 531,300.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 103,356 $ 103,356.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,864,171.70
FINAL COSTO $ 2,143,797.46

PESO RESOR 26.1 $ 103,356 cort $ 5,360,000.00
motor $ 1,638,655.46
sub $ 6,998,655.46
iva $ 1,329,744.54
total $ 8,328,400.00
4x2,58 $ 2,879,000.00 $ 143,950.00 $ 206,450.00
Motor $ 1,250,000.00 $ 62,500.00
$ 4,129,000.00
$ 9,827,020.00 $ 4,913,510.00 $ 206,367.42
$ 4,667,834.50
$ 5,092,000.00 $ 6,059,480.00 $ 7,911,980.00 $ 4,824,000.00 $ 5,740,560.00

$ 1,556,722.69 $ 1,852,500.00 $ 1,474,789.91 $ 1,755,000.00
$ 412,900.00 $ 491,351.00
8.40%
$ 7,495,560.00 $ 0.10
2,3 x 3,2 mt M^2
CORTINA 100 $ 3,300 $ 330,000.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 175,824 $ 175,824.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULO DE 2,5*0,25" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,602,132.20
FINAL COSTO $ 1,922,558.64
GANANCIA C. FINAL $ 2,403,198.30 56%
GANANCIA C. MELITON $ 1,538,046.91 0.44444444
44%
RESORTE PRECIO
PESO RESOR 44.4 $ 175,824
2 $ 4,326,000.00 $ 8,652,000.00
2 $ 548,000.00 $ 1,096,000.00
$ 9,748,000.00
$ 1,852,120.00
$ 11,600,120.00
atrás de muro arriba de dintel

8.51 7,5 x 5,0 mt M^2
$ 188,264.65 DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2
$ 508,314.56 CORTINA 431 $ 3,300 $ 1,422,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 1,210,000 $ 1,210,000.00
POLEAS PARA TUBO 14 $ 6,245 $ 87,423.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 4 $ 216,216 $ 864,864.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 10X10 3MM 2 $ 155,462 $ 310,924.37
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 7.65 $ 7,000 $ 53,550.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 5,005,157.57
FINAL COSTO $ 6,006,189.08
$ 3,568,000.00 PRECIO FINAL $ 14,414,853.80
GANANCIA C. FINAL $ 8,408,664.72 58%
48%
RESORTE PRECIO
PESO RESOR 54.6 $ 216,216
entre muro
arriba de
dintel
$ 14,414,853.30
$ 5,005,403.00
$ 19,420,256.30
$ 3,689,848.70
$ 23,110,105.00
41.25 6,15 x 3,20 mt
$ 121,337.15 DESCRIPCION CANT/KG/MT VALOR
$ 349,451.00 CORTINA 255 $ 3,300
MICROPERFORACION 0 $ 841,500
CHAINHOIST 0 $ 210,000
EJE DE 8" 1 $ 551,000
POLEAS PARA TUBO 10 $ 6,245
EJE SOLIDO 0.5 $ 60,000
EJE SOLIDO RANURADO 0.06 $ 133,170
RESORTE 3 $ 115,236
RODAMIENTOS 2 $ 15,000
ACCESORIOS PARA RESORT 21 $ 10,000
GUIAS 2 $ 140,000
ANGULO DE 2,5*0,25" 2 $ 92,500
PLATOS SUPERIORES 2 $ 41,072
TOPES DE ACERO 2 $ 5,451
DISCO TENSIONADOR 1 $ 15,000
TOPES LATERALES FUNDID 44 $ 1,277
ANGULO 2 $ 35,000
CAUCHO 6.3 $ 7,000
HERRAJES PARA PUERTA 1 $ 30,000
TORNILLERIA 1 $ 25,000
PINTURA N/A N/A
MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
FINAL COSTO
$ 3,568,000.00 PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C. MELITON
GANANCIA DE MELITON
RESORTE PRECIO
PESO RESOR 29.1 $ 115,236
motor 1hp
atrás de muro
arriba de dintel
motor h
M^2 22.755
TOTAL COSTO M^2 $ 132,012.97
$ 841,500.00 M^2 $ 380,197.36
$ 0.00
$ 0.00
$ 551,000.00
$ 62,445.00
$ 30,000.00
$ 7,990.20
$ 345,708.00
$ 30,000.00
$ 210,000.00
$ 280,000.00
$ 185,000.00
$ 82,144.00
$ 10,902.00
$ 15,000.00
$ 56,166.00
$ 70,000.00
$ 44,100.00
$ 30,000.00
$ 25,000.00
$ 52,000
$ 600,791
$ 75,000
$ 3,003,955.20
$ 3,604,746.24
$ 8,651,390.98 $ 3,568,000.00
$ 6,921,112.78
$ 5,046,644.74 58%
$ 3,316,366.54 0.47916667
$ 1,730,278.20
48%
$ 10,279,100.00
$ 2,647,058.82
$ 12,926,158.82
$ 2,455,970.18
$ 15,382,129.00
4,00 x 3,33 mt MICRO M^2
CORTINA 159 $ 3,300 $ 524,700.00 M^2
MICROPERFORACION 20% $ 524,700 $ 104,940.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 115,236 $ 230,472.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,102,392.70
FINAL COSTO $ 2,417,751.61

PESO RESOR 29.1 $ 115,236 cort $ 6,045,000.00
motor $ 1,638,655.46
sub $ 7,683,655.46
iva $ 1,459,894.54
total $ 9,143,550.00
2 $ 6,045,000.00 $ 12,090,000.00
3 $ 5,306,000.00 $ 15,918,000.00
3 $ 1,638,655.46 $ 4,915,966.38
2 $ 548,000.00 $ 1,096,000.00
$ 34,019,966.38
$ 6,463,793.61
$ 40,483,759.99
15.32 1,52 X 5,50 mt MICRO M^2
### DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2
### CORTINA 100 $ 3,300 $ 330,000.00 M^2
### MICROPERFORACION 20% $ 330,000 $ 66,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 269,280 $ 269,280.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,845,219.70
FINAL COSTO $ 2,122,002.66

PESO RESOR 68 $ 269,280 cort $ 4,976,000.00
motor $ 1,638,655.46
sub $ 6,614,655.46
iva $ 1,256,784.54
total $ 7,871,440.00
9.12 1,52 X 5,50 mt MICRO M^2
### DESCRIPCION CANT/KG/MT VALOR TOTAL COSTO M^2
### CORTINA 283 $ 3,300 $ 933,900.00 M^2
### MICROPERFORACION 0% $ 933,900 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 196,020 $ 588,060.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,851,899.70
FINAL COSTO $ 3,279,684.66

PESO RESOR 49.5 $ 196,020 cort $ 4,976,000.00
motor $ 1,638,655.46
sub $ 6,614,655.46
iva $ 1,256,784.54
total $ 7,871,440.00
15.32
###
###
###
5,60 x 4 mt
CORTINA 263 $ 3,300 $ 867,900.00
MICROPERFORACION 0% $ 867,900 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 6,245 $ 56,200.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 147,708 $ 443,124.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 150,000 $ 300,000.00
ANGULO DE 2,5*0,25" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.7 $ 7,000 $ 39,900.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,879,841.70
FINAL COSTO $ 3,311,817.96
GANANCIA $ 4,139,772.44
RENAL $ 372,579.52
GANANCIA DE PRECIO FINAL 55.56%
$ 2,647,058.82 5 $ 7,452,000.00
1 $ 2,647,058.82
4 $ 681,000.00
M^2 25.2
COSTO M^2 $ 114,279.43
M^2 $ 295,698.03
$ 351,880.66
RESORTE
PESO RESOR 37.3 $ 147,708
125%
5%
53.22%
$ 37,260,000.00
$ 2,647,058.82
$ 2,724,000.00
$ 42,631,058.82
$ 8,099,901.18
$ 50,730,960.00
15.32
$ 0.00
$ 0.00
$ 0.00
6,15 x 3,20 mt M^2
CORTINA 22.755 $ 120,000 $ 2,730,600.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 10 $ 6,245 $ 62,445.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 117,612 $ 235,224.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULO DE 2,5*0,25" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 6.3 $ 7,000 $ 44,100.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 4,407,571.20
FINAL COSTO $ 5,289,085.44
GANANCIA C. FINAL $ 4,231,268.35 44%
31%
RESORTE PRECIO
PESO RESOR 29.7 $ 117,612
motor 1hp
atrás de
muro arriba
de dintel $ 9,521,000.00
$ 2,647,058.82
$ 12,168,058.82
$ 2,311,931.18
motor h $ 14,479,990.00
22.755
$ 193,696.82 $ 3,049.20 $ 7,623.00 $ 926,194.50 $ 1,524.60
$ 418,385.14 $ 9,071.37
$ 54,428.22
$ 27,214.11
$ 816,423.30
$ 3,568,000.00
$ 34,303.50
ITEM CANT VALOR UNI TOTAL
P1 4MT $ 57,000.00 $ 100,500.00 $ 3,015,000.00
P2 4MT $ 43,500.00
P1 5.5 MT $ 76,000.00 $ 132,000.00 $ 3,960,000.00
P2 5.5MT $ 56,000.00
$ 6,975,000.00
3,1 x 4,43 mt MICRO M^2
CORTINA 141 $ 3,300 $ 465,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 146,124 $ 292,248.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 10X10 3MM 2 $ 155,462 $ 310,924.37
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.3 $ 7,000 $ 23,100.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,381,716.07
FINAL COSTO $ 2,858,059.28
PRECIO FINAL $ 6,430,633.39 125.0%
GANANCIA C. FINAL $ 3,572,574.10 56%
RESORTE PRECIO
PESO RESOR 36.9 $ 146,124
1 $ 6,431,000.00 $ 6,431,000.00
1 $ 1,638,655.46 $ 1,638,655.46
$ 8,069,655.46
$ 1,533,234.54
$ 9,602,890.00
entre muro detrás del dintel
13.733 3,1 x 4,43 mt LISA
$ 468,261.37 CORTINA 141 $ 3,300
EJE DE 6" 1 $ 236,000
EJE SOLIDO 1 $ 60,000
RESORTE 2 $ 146,124
GUIAS 2 $ 140,000
TUBO 10X10 3MM 2 $ 155,462
ANGULO 2 $ 35,000
CAUCHO 3.3 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
FINAL COSTO
PRECIO FINAL
GANANCIA C. FINAL
RESORTE PRECIO
PESO RESOR 36.9 $ 146,124
1 $ 6,043,000.00
1 $ 1,638,655.46
M^2 13.733
TOTAL COSTO M^2 $ 166,653.76
$ 465,300.00 M^2 $ 439,965.92
$ 0.00
$ 0.00
$ 236,000.00
$ 31,222.50
$ 60,000.00
$ 7,990.20
$ 292,248.00
$ 30,000.00
$ 150,000.00
$ 280,000.00
$ 310,924.37
$ 82,144.00
$ 10,902.00
$ 15,000.00
$ 63,825.00
$ 70,000.00
$ 23,100.00
$ 30,000.00
$ 25,000.00
$ 30,000
$ 457,731
$ 75,000
$ 2,288,656.07
$ 2,746,387.28
$ 6,042,052.02
$ 3,295,664.74 55%
$ 6,043,000.00
$ 1,638,655.46
$ 7,681,655.46
$ 1,459,514.54
$ 9,141,170.00
3,1 x 3,2 mt MICRO M^2
CORTINA 113 $ 3,300 $ 372,900.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 81,576 $ 163,152.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 10X10 3MM 2 $ 155,462 $ 310,924.37
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.3 $ 7,000 $ 23,100.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,986,974.07
FINAL COSTO $ 2,384,368.88
PRECIO FINAL $ 5,364,829.99 125.0%
GANANCIA C. FINAL $ 2,980,461.10 56%
RESORTE PRECIO
PESO RESOR 20.6 $ 81,576
1 $ 5,365,000.00 $ 5,365,000.00
1 $ 1,638,655.46 $ 1,638,655.46
$ 7,003,655.46
$ 1,330,694.54
$ 8,334,350.00
11.47 3,1 x 3,2 mt LISA
$ 467,727.11 CORTINA 113 $ 3,300
EJE DE 4" 1 $ 88,234
RESORTE 2 $ 81,576
GUIAS 2 $ 140,000
TUBO 10X10 3MM 2 $ 155,462
ANGULO 2 $ 35,000
CAUCHO 3.3 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
FINAL COSTO
PRECIO FINAL
GANANCIA C. FINAL
RESORTE PRECIO
PESO RESOR 20.6 $ 81,576
1 $ 5,164,000.00
1 $ 1,638,655.46
M^2 11.47
TOTAL COSTO M^2 $ 166,730.08
$ 372,900.00 M^2 $ 450,171.23 6.15 330.8823
$ 0.00 6.4 344.3328
$ 0.00 6.4 344.3328
$ 88,234.00 3.86 112.34916
$ 31,222.50 3.96 115.25976
$ 60,000.00 3.86 112.34916
$ 7,990.20 3.87 112.64022
$ 163,152.00 3.95 114.9687
$ 30,000.00 3.86 112.34916
$ 150,000.00 1699.46406
$ 280,000.00
$ 310,924.37
$ 82,144.00
$ 10,902.00
$ 15,000.00
$ 63,825.00
$ 70,000.00
$ 23,100.00
$ 30,000.00
$ 25,000.00
$ 23,000
$ 382,479
$ 75,000
$ 1,912,394.07
$ 2,294,872.88
$ 5,163,463.99 125.0%
$ 2,868,591.10 56%
$ 5,164,000.00
$ 1,638,655.46
$ 6,802,655.46
$ 1,292,504.54
$ 8,095,160.00
GRILLE / 50,000 CYCLES
MEDIDA 4,765 X 2,44 INST: ATRÁS MUROS ARRIBA DE DINTEL M^2
CORTINA 14.2149 $ 120,000 $ 1,705,788.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 3 $ 1,000 $ 3,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 194,436 $ 194,436.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.14 $ 7,000 $ 21,980.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 662,681 -$ 1,539,494.66
OTROS N/A N/A $ 225,000
SUMATORIA $ 3,313,406.20
FINAL COSTO $ 3,976,087.44
PRECIO FINAL $ 8,946,196.74 $ 7,406,702.08
GANANCIA C. FINAL $ 4,970,109.30 56%
44%
RESORTE PRECIO
PESO RESOR 49.1 $ 194,436
PUERTA $ 8,947,000.00
MOTOR H1 $ 2,647,058.82
SUBTOTAL $ 11,594,058.82
IVA $ 2,202,871.18
TOTAL $ 13,796,930.00
14.2149 MEDIDA 4,765 X 2,60 INST: DENTRO DE MUROS ABAJO DEL DINTEL
$ 629,353.48 CORTINA 12.389 $ 120,000 $ 1,486,680.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 3 $ 1,000 $ 3,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 194,436 $ 194,436.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.14 $ 7,000 $ 21,980.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,944,298.20
$ 7,226,472.24 FINAL COSTO $ 3,533,157.84
-21% PRECIO FINAL $ 7,949,605.14
44%
RESORTE PRECIO
PESO RESOR 49.1 $ 194,436
PUERTA $ 7,950,000.00
MOTOR H1 $ 2,647,058.82
SUBTOTAL $ 10,597,058.82
IVA $ 2,013,441.18
TOTAL $ 12,610,500.00
MICRO / 50,000 CYCLES
M^2 12.389 MEDIDA 4,765 X 2,60 INST: DENTRO DE MUROS ABAJO DEL DINTEL
COSTO M^2 $ 237,654.23 DESCRIPCION CANT/KG/MT VALOR
M^2 $ 641,666.41 CORTINA 142 $ 3,300
MICROPERFORACION 0.2 $ 468,600
EJE DE 6" 1 $ 236,000
EJE SOLIDO 0.5 $ 60,000
RESORTE 2 $ 190,080
GUIAS 0 $ 140,000
ANGULARES MONT 2 $ 92,500
ANGULO 2 $ 35,000
CAUCHO 0 $ 7,000
PINTURA N/A N/A
-$ 542,903.06 MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
$ 7,406,702.08 -7% PRECIO FINAL
PRECIO MELITON
56% GANANCIA C. FINAL
0.4444444444 GANANCIA C. MELITON
GANANCIA DE MELITON
RESORTE PRECIO
PESO RESOR 48 $ 190,080
PUERTA
MOTOR H1
SUBTOTAL
IVA
TOTAL
0.3938 44 4.125
CYCLES
E MUROS ABAJO DEL DINTEL M^2 12.389
TOTAL COSTO M^2 $ 159,721.38
$ 468,600.00 M^2 $ 431,247.73
$ 93,720.00
$ 0.00
$ 236,000.00
$ 3,000.00
$ 30,000.00
$ 7,990.20
$ 380,160.00
$ 30,000.00
$ 150,000.00
$ 0.00
$ 185,000.00
$ 82,144.00
$ 10,902.00
$ 15,000.00
$ 61,272.00
$ 70,000.00
$ 0.00
$ 30,000.00
$ 25,000.00
$ 25,000
$ 395,758 $ 2,063,973.94
$ 75,000
$ 1,978,788.20
$ 2,374,545.84 $ 7,226,472.24
$ 5,342,728.14 $ 7,406,702.08 28%
$ 4,274,182.51
$ 2,968,182.30 56%
$ 1,899,636.67 0.4444444444
$ 1,068,545.63
44%
$ 7,950,000.00
$ 2,647,058.82
$ 10,597,058.82
$ 2,013,441.18
$ 12,610,500.00
CORTINA 184 $ 3,300 $ 607,200.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 7 $ 1,000 $ 7,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 163,944 $ 327,888.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 4.74 $ 7,000 $ 33,180.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 460,694 $ 1,187,332.54
SUMATORIA $ 2,303,470.20
FINAL COSTO $ 2,764,164.24
PRECIO FINAL $ 6,219,369.54 $ 7,406,702.08
GANANCIA C. FINAL $ 3,455,205.30 56%
44%
RESORTE PRECIO
PESO RESOR 41.4 $ 163,944
PTA $ 6,220,000.00
$ 1,181,800.00
$ 7,401,800.00
18.012
$ 127,885.31
$ 345,290.34
$ 7,226,472.24
16%
LISA / 50,000 CYCLES
MEDIDA 3 X 2,7 INST: ATRÁS MUROS ARRIBA DE DINTEL M^2
CORTINA 107 $ 3,300 $ 353,100.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 90,000 $ 90,000.00
POLEAS PARA TUBO 3 $ 1,000 $ 3,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 142,560 $ 285,120.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.14 $ 7,000 $ 21,980.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 365,080 $ 2,478,116.14
SUMATORIA $ 1,825,402.20
FINAL COSTO $ 2,190,482.64
PRECIO FINAL $ 4,928,585.94 $ 7,406,702.08
GANANCIA C. FINAL $ 2,738,103.30 56%
44%
RESORTE PRECIO
PESO RESOR 36 $ 142,560
PUERTA $ 4,929,000.00
MOTOR H1 $ 2,647,058.82
SUBTOTAL $ 7,576,058.82
IVA $ 1,439,451.18
TOTAL $ 9,015,510.00
MICROPERFORADA / 50,000 CYCLES
9.734 MEDIDA 3 X 2,7 INST: ATRÁS MUROS ARRIBA DE DINTEL
$ 506,326.89 CORTINA 107 $ 3,300 $ 353,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 90,000 $ 90,000.00
POLEAS PARA TUBO 3 $ 1,000 $ 3,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 142,560 $ 285,120.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.14 $ 7,000 $ 21,980.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,896,022.20
$ 7,226,472.24 FINAL COSTO $ 2,275,226.64
33% PRECIO FINAL $ 5,119,259.94
44%
RESORTE PRECIO
PESO RESOR 36 $ 142,560
PUERTA $ 5,120,000.00
MOTOR H1 $ 2,647,058.82
SUBTOTAL $ 7,767,058.82
IVA $ 1,475,741.18
TOTAL $ 9,242,800.00
M^2 9.734 MEDIDA 3 X 2,7 INST: ATRÁS MUROS ARRIBA DE DINTEL
M^2 $ 525,915.34 CORTINA 9.734 $ 120,000
MICROPERFORACION 0 $ 1,168,080
EJE DE 4" 1 $ 90,000
EJE SOLIDO 0.5 $ 60,000
RESORTE 1 $ 204,930
GUIAS 2 $ 140,000
ANGULO 2 $ 35,000
CAUCHO 3.14 $ 7,000
PINTURA N/A N/A
$ 2,287,442.14 MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
$ 7,406,702.08 31% PRECIO FINAL
PRECIO MELITON
GANANCIA DE MELITON
RESORTE PRECIO
PESO RESOR 51.75 $ 204,930
PUERTA
MOTOR H1
SUBTOTAL
IVA
TOTAL
CYCLES
ROS ARRIBA DE DINTEL M^2 9.734
TOTAL COSTO M^2 $ 255,824.14
$ 1,168,080.00 M^2 $ 690,725.18
$ 0.00
$ 0.00
$ 90,000.00
$ 3,000.00
$ 30,000.00
$ 7,990.20
$ 204,930.00
$ 30,000.00
$ 80,000.00
$ 280,000.00
$ 185,000.00
$ 82,144.00
$ 10,902.00
$ 15,000.00
$ 56,166.00
$ 70,000.00
$ 21,980.00
$ 30,000.00
$ 25,000.00
$ 25,000
$ 498,038 $ 683,183.14
$ 75,000
$ 2,490,192.20
$ 2,988,230.64 $ 7,226,472.24
$ 6,723,518.94 $ 7,406,702.08 9%
$ 5,378,815.15
$ 3,735,288.30 56%
$ 2,390,584.51 0.4444444444
$ 1,344,703.79
44%
$ 6,724,000.00
$ 2,647,058.82
$ 9,371,058.82
$ 1,780,501.18
$ 11,151,560.00
3,12 x 4,13 mt LISA M^2
CORTINA 188 $ 3,300 $ 620,400.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 5 $ 6,245 $ 31,222.50
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 167,132 $ 334,263.60
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 10X10 3MM 2 $ 155,462 $ 310,924.37
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.2 $ 7,000 $ 22,400.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,360,941.67
FINAL COSTO $ 2,833,130.00
PRECIO FINAL $ 6,374,542.51 125.0%
GANANCIA C. FINAL $ 3,541,412.50 56%
RESORTE PRECIO
PESO RESOR 42.205 $ 167,132
1 $ 5,164,000.00 $ 6,374,600.00
1 $ 1,638,655.46 $ 1,638,655.46
1 $ 1,555,680.00 $ 1,555,680.00 CUERPO FIJO
$ 9,568,935.46
$ 1,818,097.74
$ 11,387,033.20
14.46875
$ 163,175.23
$ 440,573.13 6.15 330.8823
6.4 344.3328
6.4 344.3328
3.86 112.34916
3.96 115.25976
3.86 112.34916
3.87 112.64022
3.95 114.9687
3.86 112.34916
1699.46406
1 $ 5,164,000.00 $ 6,374,600.00
1 $ 681,000.00 $ 681,000.00
1 $ 1,555,680.00 $ 1,555,680.00 CUERPO FIJO
$ 8,611,280.00
$ 1,636,143.20
$ 10,247,423.20
MEDIDA 4 X 4,5 INST: ATRÁS MUROS ARRIBA DE DINTEL M^2
CORTINA 261 $ 3,300 $ 861,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 178,992 $ 536,976.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 4.34 $ 7,000 $ 30,380.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 641,214 -$ 1,249,692.86
SUMATORIA $ 3,206,072.20
FINAL COSTO $ 3,847,286.64
PRECIO FINAL $ 8,656,394.94 $ 7,406,702.08
GANANCIA C. FINAL $ 4,809,108.30 56%
GANANCIA C X $ 3,077,829.31 36%
GANANCIA DE CX $ 1,731,278.99 20%
44%
RESORTE PRECIO
PESO RESOR 45.2 $ 178,992
DATO VALOR UNI CANT
PUERTA $ 8,657,000.00 3
MOTOR H1 $ 2,408,558.82 3
SUBTOTAL
DESCUENTO
TOTAL ANTES IVA
IVA 19%
TOTAL
21.4
$ 149,816.46
$ 404,504.44
238
1000
0.6512605
$ 7,226,472.24
-17%
$ 1,298,550.00
$ 3,895,650.00
TOTAL
$ 25,971,000.00
$ 7,225,676.47
$ 33,196,676.47
$ 3,895,650.00 15%
$ 29,301,026.47
$ 5,567,195.03
$ 34,868,221.50
0.155
x
CORTINA 361 $ 3,300 $ 1,191,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 1,000 $ 9,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 4 $ 176,220 $ 704,880.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.6 $ 7,000 $ 39,200.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 758,359 -$ 2,831,147.66
SUMATORIA $ 3,791,796.20
FINAL COSTO $ 4,550,155.44
PRECIO FINAL $ 10,237,849.74 $ 7,406,702.08
GANANCIA C. FINAL $ 5,687,694.30 56%
GANANCIA C X $ 3,640,124.35 36%
GANANCIA DE CX $ 2,047,569.95 20%
44%
RESORTE PRECIO
PESO RESOR 44.5 $ 176,220
DATO VALOR UNI CANT
PUERTA $ 8,657,000.00 3
MOTOR H1 $ 2,408,558.82 3
SUBTOTAL
DESCUENTO
TOTAL ANTES IVA
IVA 19%
TOTAL
PUERTA1 $ 10,238,000.00 1
PUERTA2 $ 6,481,000.00 1
PUERTA 3 $ 7,868,000.00 1
MOTOR MH $ 1,341,264.71 2
MOTOR H1 $ 2,408,558.82 1
INSTALACION $ 252,100.84 3
SUBTOTAL
DESCUENTO
TOTAL ANTES IVA
IVA 19%
TOTAL
28 MEDIDA 2,03 X 4,5 INST: ATRÁS MUROS ARRIBA DE DINTEL
$ 365,637.49 CORTINA 166 $ 3,300 $ 547,800.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 118,000 $ 118,000.00
POLEAS PARA TUBO 3 $ 1,000 $ 3,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 182,160 $ 364,320.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 70,000 $ 70,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 2.03 $ 7,000 $ 14,210.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,400,046.20
$ 7,226,472.24 FINAL COSTO $ 2,880,055.44
-38% PRECIO FINAL $ 6,480,124.74
GANANCIA C X $ 2,304,044.35
GANANCIA DE CX $ 1,296,024.95
44%
RESORTE PRECIO
PESO RESOR 46 $ 182,160
TOTAL DATO VALOR UNI
$ 25,971,000.00 PUERTA $ 8,657,000.00
$ 7,225,676.47 MOTOR H1 $ 2,408,558.82
$ 33,196,676.47
$ 3,895,650.00
$ 29,301,026.47
$ 5,567,195.03
$ 34,868,221.50
$ 10,238,000.00
$ 6,481,000.00
$ 7,868,000.00
$ 2,682,529.41
$ 2,408,558.82
$ 756,302.52
$ 30,434,390.76
$ 3,688,050.00
$ 26,746,340.76
$ 5,081,804.74 $ 1,596,105.00
$ 31,828,145.50
M^2 10.15 MEDIDA 3,44 X 4,5 INST: ATRÁS MUROS ARRIBA DE DINTEL
M^2 $ 638,435.93 CORTINA 223 $ 3,300
EJE DE 6" 1 $ 236,000
RESORTE 2 $ 222,552
GUIAS 2 $ 140,000
TAPARROLLO 1 $ 140,000
ANGULO 2 $ 35,000
CAUCHO 4.34 $ 7,000
PINTURA N/A N/A
$ 926,577.34 MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
$ 7,406,702.08 13% PRECIO FINAL
PRECIO MELITON
36% GANANCIA C X
20% GANANCIA DE CX
RESORTE PRECIO
PESO RESOR 56.2 $ 222,552
CANT TOTAL DATO
3 $ 25,971,000.00 PUERTA
3 $ 7,225,676.47 MOTOR H1
SUBTOTAL $ 33,196,676.47
DESCUENTO $ 3,895,650.00
TOTAL ANTES IVA $ 29,301,026.47
IVA 19% $ 5,567,195.03
TOTAL $ 34,868,221.50
CLES
UROS ARRIBA DE DINTEL M^2 17.2
TOTAL COSTO M^2 $ 169,402.34
$ 735,900.00 M^2 $ 457,386.31
$ 147,180.00
$ 0.00
$ 236,000.00
$ 6,000.00
$ 60,000.00
$ 7,990.20
$ 445,104.00
$ 30,000.00
$ 150,000.00
$ 280,000.00
$ 185,000.00
$ 82,144.00
$ 140,000.00
$ 10,902.00
$ 15,000.00
$ 102,120.00
$ 70,000.00
$ 30,380.00
$ 30,000.00
$ 25,000.00
$ 50,000
$ 582,744 -$ 460,342.46
$ 75,000
$ 2,913,720.20
$ 3,496,464.24 $ 7,226,472.24
$ 7,867,044.54 $ 7,406,702.08 -6%
$ 6,293,635.63
$ 4,370,580.30 56%
$ 2,797,171.39 36%
$ 1,573,408.91 20%
44%
VALOR UNI CANT TOTAL

$ 8,657,000.00 3 $ 25,971,000.00
$ 2,408,558.82 3 $ 7,225,676.47
SUBTOTAL $ 33,196,676.47
DESCUENTO $ 3,895,650.00
TOTAL ANTES IVA $ 29,301,026.47
IVA 19% $ 5,567,195.03
TOTAL $ 34,868,221.50
CORTINA 361 $ 3,300 $ 1,191,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 9 $ 1,000 $ 9,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 4 $0 $ 0.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.6 $ 7,000 $ 39,200.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 617,383 -$ 927,971.66
SUMATORIA $ 3,086,916.20
FINAL COSTO $ 3,704,299.44
PRECIO FINAL $ 8,334,673.74 $ 7,406,702.08
GANANCIA C. FINAL $ 4,630,374.30 56%
GANANCIA C X $ 2,963,439.55 36%
GANANCIA DE CX $ 1,666,934.75 20%
44%
28
$ 110,247.01
$ 297,666.92
$ 7,226,472.24
-13%
MEDIDA 4,09 X 4 INST: ATRÁS MUROS DETRAS DE DINTEL M^2
CORTINA 229 $ 3,300 $ 755,700.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 143,352 $ 430,056.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 4.3 $ 7,000 $ 30,100.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 531,696 $ 228,802.84
SUMATORIA $ 2,658,481.20
FINAL COSTO $ 3,190,177.44
PRECIO FINAL $ 7,177,899.24 $ 7,406,702.08
GANANCIA C. FINAL $ 3,987,721.80 56%
GANANCIA C X $ 2,552,141.95 36%
GANANCIA DE CX $ 1,435,579.85 20%
44%
RESORTES
3 36.2 45.75 0.3625 7 $ 143,352
CANT PESO LARGO ESPESOR VUELTAS VALOR
MEDIDA 4,09 X 4 INST: ATRÁS MUROS DETRAS DE DINTEL 6 $ 7,177,900.00

MEDIDA 5,39 X 5,05 INST: ATRÁS MUROS DETRAS DE DINTEL 2 $ 10,660,832.00
OPCION 1
MOTOR MH 8 $ 1,638,655.46
MOTOR H 2 $ 2,647,058.82
subtotal
iva
total
OPCION 2
CHAIN HOIST 8 $ 681,000.00
MOTOR H 2 $ 2,647,058.82
subtotal
iva
total
18.405 MEDIDA 4,13 X 4 INST: ATRÁS MUROS DETRAS DE DINTEL
$ 389,997.24 CORTINA 246 $ 3,300
EJE DE 4" 1 $ 88,234
RESORTE 3 $ 143,352
GUIAS 2 $ 140,000
ANGULO 2 $ 35,000
CAUCHO 4.3 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
3% PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C X
GANANCIA DE CX
RESORTES
3 36.2 45.75 0.3625
CANT PESO LARGO ESPESOR
$ 43,067,400.00 281
$ 14,782,940.00 281
$ 21,321,664.00 439
$ 59,131,760.00 281
$ 21,321,664.00 439
$ 13,109,243.70
$ 5,294,117.65
$ 98,856,785.34
$ 18,782,789.22
$ 117,639,574.56
$ 59,131,760.00 281
$ 21,321,664.00 439
$ 5,448,000.00
$ 5,294,117.65
$ 91,195,541.65
$ 17,327,152.91
$ 108,522,694.56
CLES LISA / 20,000 CYCLE
OS DETRAS DE DINTEL M^2 18.585 MEDIDA 5,39 X 5,05 INST: ATRÁS MURO
TOTAL COSTO M^2 $ 147,300.58 DESCRIPCION
$ 811,800.00 M^2 $ 397,711.55 CORTINA
$ 0.00 MICROPERFORACION
$ 0.00 CHAINHOIST
$ 88,234.00 EJE DE 6"
$ 7,000.00 POLEAS PARA TUBO
$ 60,000.00 EJE SOLIDO
$ 7,990.20 EJE SOLIDO RANURADO
$ 430,056.00 RESORTE
$ 30,000.00 RODAMIENTOS
$ 210,000.00 ACCESORIOS PARA RESORT
$ 280,000.00 GUIAS
$ 185,000.00 ANGULARES MONT
$ 82,144.00 PLATOS SUPERIORES
$ 140,000.00 TAPARROLLO
$ 10,902.00 TOPES DE ACERO
$ 15,000.00 DISCO TENSIONADOR
$ 89,355.00 TOPES LATERALES FUNDID
$ 70,000.00 ANGULO
$ 30,100.00 CAUCHO
$ 30,000.00 HERRAJES PARA PUERTA
$ 25,000.00 TORNILLERIA
$ 60,000 PINTURA
$ 547,516 $ 15,232.84 MANO DE OBRA
$ 75,000 OTROS
$ 2,737,581.20
$ 3,285,097.44 $ 7,226,472.24
$ 7,391,469.24 $ 7,406,702.08 0%
$ 5,913,175.39
$ 4,106,371.80 56%
$ 2,628,077.95 36%
$ 1,478,293.85 20%
44%
RESORTES
7 $ 143,352 4 60.7
VUELTAS VALOR CANT PESO
,39 X 5,05 INST: ATRÁS MUROS DETRAS DE DINTEL M^2 29.9145
CANT/KG/MT VALOR TOTAL COSTO M^2 $ 131,991.38
397 $ 3,300 $ 1,310,100.00 M^2 $ 356,376.73
0 $ 1,310,100 $ 0.00
0 $ 210,000 $ 0.00
1 $ 236,000 $ 236,000.00
9 $ 1,000 $ 9,000.00
1 $ 60,000 $ 60,000.00
0.06 $ 133,170 $ 7,990.20
4 $ 240,372 $ 961,488.00
2 $ 15,000 $ 30,000.00
21 $ 10,000 $ 210,000.00
2 $ 140,000 $ 280,000.00
2 $ 92,500 $ 185,000.00
2 $ 41,072 $ 82,144.00
1 $ 140,000 $ 140,000.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
88 $ 1,277 $ 112,332.00
2 $ 35,000 $ 70,000.00
5.5 $ 7,000 $ 38,500.00
1 $ 30,000 $ 30,000.00
1 $ 25,000 $ 25,000.00
N/A N/A $ 60,000
N/A N/A $ 789,691
N/A N/A $ 75,000
SUMATORIA $ 3,948,456.20
FINAL COSTO $ 4,738,147.44 $ 7,226,472.24
PRECIO FINAL $ 10,660,831.74
GANANCIA C. FINAL $ 5,922,684.30 56%
GANANCIA C X $ 3,790,517.95 36%
GANANCIA DE CX $ 2,132,166.35 20%
44%
48.75 0.3938 8 $ 240,372

LARGO ESPESOR VUELTAS VALOR
M2 PVP
$ 79,860 $ 263,615 290x240 $ 2,217,000.00 6 $ 13,302,000.00 $ 671,622.91
$ 97,504 $ 257,517 250x240 $ 1,867,000.00 2 $ 3,734,000.00 $ 706,903.63
$ 125,875 $ 265,967 230x240 $ 1,774,000.00 1 $ 1,774,000.00 $ 839,584.36
$ 18,810,000.00
$ 3,573,900.00
$ 22,383,900.00
$ 4,029,737.46
$ 1,413,807.27
$ 839,584.36
$ 6,283,129.08 $ 12,526,870.92 67%
$ 1,504,800.00
$ 11,022,070.92 59%
PUERTAS MICROPERFORADAS ENTRE MURO DETRÁS DE DINTEL
ancho alto
3.9 2.45
$ 306,668.91 3.9 2.95 $ 3,528,225.81 6
Cotización N°1441-actualizada
Señores: Montería, Febrero 6 de2016
CONSTRU
CTORA
KALAMAR
Y
Atención:
Ing.
Heriberto
López
$ 21,169,354.86
$ 2,116,935.49
$ 402,217.74
$ 23,688,508.09
MEDIDA 3,50 X 4,50 INST: ATRÁS MUROS DETRAS DE DINTEL M^2
CORTINA 242 $ 3,300 $ 798,600.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 207,108 $ 414,216.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.9 $ 7,000 $ 27,300.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,785,272.20
FINAL COSTO $ 3,342,326.64
GANANCIA C. FINAL $ 4,177,908.30 56%
GANANCIA C X $ 2,673,861.31 36%
GANANCIA DE CX $ 1,504,046.99 20%
44%
RESORTES
2 52.3 40.5 0.4062 7 $ 207,108
LISA
1 $ 7,520,234.94
1 $ 1,638,655.46
$ 9,158,890.40
$ 1,740,189.18
$ 10,899,079.58
MICRO / 20,000 CYCLES
17.5 MEDIDA 3,50 X 4,50 INST: ATRÁS MUROS DETRAS DE DINTEL
$ 429,727.71 CORTINA 242 $ 3,300
EJE DE 6" 1 $ 236,000
RESORTE 2 $ 207,108
ACCESORIOS PARA RESORTE 15 $ 10,000
GUIAS 2 $ 140,000
TOPES LATERALES FUNDIDOS 80 $ 1,277
ANGULO 2 $ 35,000
CAUCHO 3.9 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C X
GANANCIA DE CX
RESORTES
2 52.3 40.5 0.4062
MICRO DINTEL $ 598,500.00

$ 8,288,978.94
$ 1,638,655.46
$ 9,927,634.40
$ 1,886,250.54
$ 11,813,884.94
LES
OS DETRAS DE DINTEL M^2 17.5
TOTAL COSTO M^2 $ 175,428.13
$ 798,600.00 M^2 $ 473,655.94
$ 159,720.00
$ 0.00
$ 236,000.00
$ 6,000.00
$ 60,000.00
$ 7,990.20
$ 414,216.00
$ 30,000.00
$ 150,000.00
$ 280,000.00
$ 310,000.00
$ 82,144.00
$ 140,000.00
$ 10,902.00
$ 15,000.00
$ 102,120.00
$ 70,000.00
$ 27,300.00
$ 30,000.00
$ 25,000.00
$ 40,000
$ 613,998
$ 75,000
$ 3,069,992.20
$ 3,683,990.64 $ 7,226,472.24
$ 8,288,978.94
$ 6,631,183.15
$ 4,604,988.30 56%
$ 2,947,192.51 36%
$ 1,657,795.79 20%
44%
7 $ 207,108
VUELTAS VALOR
MEDIDA 5 X 2,40 INST: ATRÁS MUROS DETRAS DE DINTEL M^2
CORTINA 205 $ 3,300 $ 676,500.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 8 $ 1,000 $ 8,000.00
EJE SOLIDO 0 $ 60,000 $ 0.00
RESORTE 0 #REF! $ 0.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
ACCESORIOS PARA RESORT 0 $ 10,000 $ 0.00
GUIAS ALUMINIO 2 $ 220,000 $ 440,000.00
ANGULARES MONT 0 $ 92,500 $ 0.00
PLATOS SUPERIORES 0 $ 41,072 $ 0.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
DISCO TENSIONADOR 0 $ 15,000 $ 0.00
BUTOM 1 $ 200,000 $ 200,000.00
CAUCHO 5.2 $ 7,000 $ 36,400.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,014,391.00
FINAL COSTO $ 2,417,269.20
PRECIO FINAL $ 5,438,855.70 125%
GANANCIA C. FINAL $ 3,021,586.50 56%
GANANCIA C X $ 1,933,815.36 36%
GANANCIA DE CX $ 1,087,771.14 20%
44%
LISA
1 $ 5,438,855.70
1 $ 1,000,000.00
$ 6,438,855.70 $ 6,439,000.00
$ 1,223,382.58 1223410
$ 7,662,238.28 $ 7,662,410.00
14.5
$ 138,923.52
$ 375,093.50
$ 446,361.26
5564000
2753400
$ 7,226,472.24
2,86 x 4,5 mt M^2
CORTINA 128 $ 3,300 $ 422,400.00 M^2
MICROPERFORACION $ 0.00 $ 422,400 $ 0.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 116,820 $ 233,640.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
PINTURA N/A N/A $0
SUMATORIA $ 1,809,841.20
FINAL COSTO $ 2,081,317.38
$ 1,638,655.46
PESO RESOR 29.5 $ 116,820 $ 1,201,107.72
$ 7,522,727.28
1 $ 4,682,965.00
1 $ 1,638,655.46
sub $ 6,321,620.46
descuento $ 189,648.61
sub $ 6,131,971.85
iva $ 1,165,074.65
total $ 7,297,046.50
13.5 114.75
$ 134,062.31 302.94
$ 346,886.23 60.588
$ 412,794.61
MEDIDA 3,00 x 2,70 INST: ATRÁS MUROS DETRAS DE DINTEL M^2
CORTINA 147 $ 3,300 $ 485,100.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 107,316 $ 214,632.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 413,476 $ 2,650,900.67
SUMATORIA $ 2,067,380.20
FINAL COSTO $ 2,480,856.24
PRECIO FINAL $ 4,755,801.41 $ 7,406,702.08
GANANCIA C. FINAL $ 2,274,945.17 48%
GANANCIA C X $ 1,228,668.86 26%
GANANCIA DE CX $ 1,046,276.31 22%
33%
RESORTES
2 27.1 34.25 0.3625 5 $ 107,316
$ 4,758,243.00
$ 3,711,429.54
CANT
PUERTA $ 4,756,000.00 14 $ 66,584,000.00
CHAINH $ 603,000.00 14 $ 8,442,000.00
SUB $ 75,026,000.00
IVA $ 14,254,940.00
TOT $ 89,280,940.00
PUERTA $ 3,182,000.00 14 $ 44,548,000.00

CHAINH $ - 14 $ -
SUB $ 44,548,000.00
IVA $ 8,464,120.00
TOT $ 53,012,120.00
9.6 MEDIDA 3,00 x 2,70 INST: ATRÁS MUROS DETRAS DE DINTEL
$ 495,395.98 CORTINA 107 $ 3,300 $ 353,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 1 $ 135,432 $ 135,432.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,838,929.20
$ 7,226,472.24 FINAL COSTO $ 2,206,715.04
36% PRECIO FINAL $ 4,965,108.84
GANANCIA C X $ 1,765,372.03
GANANCIA DE CX $ 993,021.77
44%
RESORTES
1 34.2 38 0.4062 5
CANT PESO LARGO ESPESOR VUELTAS
M^2 9.6
COSTO M^2 $ 191,555.13
M^2 $ 517,198.84
MARTIN $ 3,424,177.02
PLANO CURVO
-10% $ 4,280,221.27 $ 4,468,597.96
GAN 0.27548832 $ 943,320.78
$ 2,441,593.24
$ 7,226,472.24
$ 7,406,702.08 33% 185% $ 4,084,908.84 CURVO
198% $ 4,909,680.54 PLANO
56% $ 3,927,744.43
36% $ 1,446,888.19
20% 0.3683763588
$ 135,432
VALOR
MEDIDA 3,5 x 5,0 INST: ATRÁS MUROS DETRAS DE DINTEL M^2 19.25
CORTINA 255 $ 3,300 $ 841,500.00 M^2 $ 389,653.09
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 182,160 $ 364,320.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 555,616 -$ 94,119.86
SUMATORIA $ 2,778,082.20
FINAL COSTO $ 3,333,698.64 $ 7,226,472.24
PRECIO FINAL $ 7,500,821.94 $ 7,406,702.08 -1%
GANANCIA C. FINAL $ 4,167,123.30 56%
GANANCIA C X $ 2,666,958.91 36%
GANANCIA DE CX $ 1,500,164.39 20%
44%
RESORTES
2 46 35.75 0.4062 5 $ 182,160
PUERTA $ 7,501,000.00 1 $ 7,501,000.00
CHAINH $ 603,000.00 0 $ -
SUB $ 7,501,000.00
IVA $ 1,425,190.00
TOT $ 8,926,190.00
2,5 x 3,0 mt M^2 8.75
CORTINA 116 $ 3,300 $ 382,800.00 M^2 $ 407,771.43
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
EJE SOLIDO RANURADO 0.06 $ 133,170 $ 7,990.20 SDASDA
RESORTE 1 $ 127,908 $ 127,908.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULO DE 2,5*0,25" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,607,016.20 $ 8,100.00
FINAL COSTO $ 1,928,419.44 $ 3,600.00
PRECIO FINAL $ 4,338,943.74 $ 3,568,000.00
GANANCIA C. FINAL $ 1,639,580.56 46%
GANANCIA C. MELITON $ 925,980.56 0.32440462
32%
RESORTE PRECIO
PESO RESOR 32.3 $ 127,908
2,5 x 3,0 mt M^2
CORTINA 116 $ 3,300 $ 382,800.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 127,908 $ 127,908.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULO DE 2,5*0,25" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 3 $ 8,000 $ 24,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,610,016.20
FINAL COSTO $ 1,932,019.44
PRECIO FINAL $ 3,895,000.00 $ 4,347,043.74
PRECIO MELITON $ 3,038,100.00 $ 2,415,024.30
GANANCIA C. FINAL $ 1,962,980.56 50%
36.4%
RESORTE PRECIO
PESO RESOR 32.3 $ 127,908
8.75 $ 3,297,160.00 $ 3,462,018.00
$ 184,001.85 $ 3,895,000.00 $ 3,116,000.00 $ 181,160.00 5.5%
$ 445,142.86 $ 2,843,350.00 $ 2,703,671.20
$ 0.69
SDASDA
0.5724997053 125% $ 4,347,043.74
$ 0.56
$ 346,018.00 0.09994691
$ 0.82
2,5 x 3,0 mt M^2 8.75
CORTINA 92 $ 3,300 $ 303,600.00 M^2 $ 445,135.18
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 100,000 $ 100,000.00
POLEAS PARA TUBO 4 $ 6,245 $ 24,978.00
EJE SOLIDO 0.5 $ 102,465 $ 51,232.50
RESORTE 1 $ 140,580 $ 140,580.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 1,442,567.70
FINAL COSTO $ 1,731,081.24
PRECIO FINAL $ 3,894,932.79 $ 0.80
44%
RESORTE PRECIO
PESO RESOR 35.5 $ 140,580
F PLANO
2,5 x 3,0 mt
DESCRIPCION CANT/KG/MT VALOR
CORTINA 92 $ 3,300
EJE DE 4" 1 $ 100,000
EJE SOLIDO 0.5 $ 102,465
RESORTE 1 $ 140,580
GUIAS 2 $ 140,000
ANGULO 2 $ 35,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
FINAL COSTO
0.35555556 PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C. MELITON
GANANCIA DE MELITON
RESORTE PRECIO
PESO RESOR 35.5 $ 140,580
M^2 8.75
TOTAL COSTO M^2 $ 164,864.88
$ 303,600.00 M^2 $ 445,135.18
$ 0.00
$ 0.00
$ 100,000.00
$ 24,978.00
$ 51,232.50
$ 7,990.20
$ 140,580.00
$ 30,000.00
$ 80,000.00
$ 280,000.00
$ 140,000.00
$ 10,902.00
$ 18,285.00
$ 0.00
$ 70,000.00
$ 30,000.00
$ 25,000.00
$ 55,000
$ 288,514
$ 75,000
$ 1,442,567.70
$ 1,731,081.24
$ 3,894,932.79 $ 0.80
$ 3,115,946.23
$ 2,163,851.55
$ 1,384,864.99
$ 778,986.56
44%
MICRO / 100000 CYCLES
MEDIDA 5,08 X 3,95 INST: ENTRE MUROS DEBAJO DE DINTEL M^2
CORTINA 256.16 $ 3,300 $ 845,328.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 8 $ 1,000 $ 8,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 4 $ 249,084 $ 996,336.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.1 $ 7,000 $ 35,700.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 3,538,055.80
FINAL COSTO $ 4,245,666.96
GANANCIA C. FINAL $ 5,307,083.70 56%
GANANCIA C X $ 3,396,533.57 36%
GANANCIA DE CX $ 1,910,550.13 20%
44%
RESORTES
100000 4 62.9 50.5 0.3938 6 $ 249,084
508 1 $ 9,552,751.00 $ 9,552,751.00

516 1 $ 9,202,381.00 $ 9,202,381.00
2 $ 2,647,058.82 $ 5,294,117.65
$ 24,049,249.65
$ 4,569,357.43
$ 28,618,607.08
GRILLE / 100000 CYCLES
20.066 MEDIDA 5,08 X 3,95 INST: ENTRE MUROS DEBAJO DE DINTEL
$ 476,066.51 370.81968 CORTINA 20.066 $ 120,000
74.163936 MICROPERFORACION 0 $ 2,407,920
EJE DE 6" 1 $ 236,000
RESORTE 2 $ 241,956
GUIAS 2 $ 140,000
ANGULO 2 $ 35,000
CAUCHO 3.9 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C X
GANANCIA DE CX
RESORTES
100000 2 61.1 51.75 0.375
508 1
516 1
2
CLES MICRO / 50000
OS DEBAJO DE DINTEL M^2 20.066 MEDIDA 5,08 X 3,95 INST: ENTRE
$ 2,407,920.00 M^2 $ 479,744.02 CORTINA
$ 0.00 CHAINHOIST
$ 236,000.00 EJE DE 6"
$ 483,912.00 RESORTE
$ 280,000.00 GUIAS
$ 0.00 TAPARROLLO
$ 0.00 TOPES LATERALES FUNDID
$ 70,000.00 ANGULO
$ 27,300.00 CAUCHO
$ 40,000 PINTURA
$ 844,434 MANO DE OBRA
$ 75,000 OTROS
$ 4,222,168.20
$ 5,066,601.84 $ 7,226,472.24
$ 9,626,543.50
$ 7,701,234.80
$ 4,559,941.66 47%
$ 2,634,632.96 27%
$ 1,925,308.70 20%
34%
RESORTES
7 $ 241,956 50000 4 47.3
$ 9,626,544.00 $ 9,626,544.00
$ 8,737,754.00 $ 8,737,754.00
$ 2,647,058.82 $ 5,294,117.65
$ 23,658,415.65
$ 4,495,098.97
$ 28,153,514.62
,08 X 3,95 INST: ENTRE MUROS DEBAJO DE DINTEL M^2 20.066
256.16 $ 3,300 $ 845,328.00 M^2 $ 442,817.20 370.81968
0.2 $ 845,328 $ 169,065.60 74.163936
0 $ 210,000 $ 0.00
1 $ 236,000 $ 236,000.00
8 $ 1,000 $ 8,000.00
1 $ 60,000 $ 60,000.00
0.06 $ 133,170 $ 7,990.20
4 $ 187,308 $ 749,232.00
2 $ 15,000 $ 30,000.00
25 $ 10,000 $ 250,000.00
2 $ 140,000 $ 280,000.00
2 $ 92,500 $ 185,000.00
2 $ 41,072 $ 82,144.00
0 $ 140,000 $ 0.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
60 $ 1,277 $ 76,590.00
2 $ 35,000 $ 70,000.00
5.1 $ 7,000 $ 35,700.00
1 $ 30,000 $ 30,000.00
1 $ 25,000 $ 25,000.00
N/A N/A $ 50,000
N/A N/A $ 658,190
N/A N/A $ 75,000
SUMATORIA $ 3,290,951.80
FINAL COSTO $ 3,949,142.16 $ 7,226,472.24
GANANCIA C. FINAL $ 4,936,427.70 56%
GANANCIA C X $ 3,159,313.73 36%
GANANCIA DE CX $ 1,777,113.97 20%
44%
40 0.375 6 $ 187,308 50000

$ 8,885,569.86
MEDIDA 5,08 X 3,95 INST: ENTRE MUROS DEBAJO DE DINTEL M^2 20.066
CORTINA 20.066 $ 120,000 $ 2,407,920.00 M^2 ###
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 198,396 $ 396,792.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.9 $ 7,000 $ 27,300.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 4,135,048.20
FINAL COSTO $ 4,962,057.84
GANANCIA C. FINAL $ 3,969,646.27 44%
GANANCIA C X $ 2,183,305.45 24%
GANANCIA DE CX $ 1,786,340.82 20%
31%
RESORTES
2 50.1 44 0.3625 7 $ 198,396
$ 8,931,704.11
MEDIDA 5,165 X 3,38 INST: ENTRE MUROS DEBAJO DE DINTEL M^2
CORTINA 239.08 $ 3,300 $ 788,964.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 8 $ 1,000 $ 8,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 4 $ 234,828 $ 939,312.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.1 $ 7,000 $ 35,700.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 3,408,289.00
FINAL COSTO $ 4,089,946.80
GANANCIA C. FINAL $ 5,112,433.50 56%
GANANCIA C X $ 3,271,957.44 36%
GANANCIA DE CX $ 1,840,476.06 20%
44%
RESORTES
100000 4 59.3 47.5 0.3938 5 $ 234,828
$ 9,202,381.00
$ 2,647,058.82
20.066 MEDIDA 5,165 X 3,38 INST: ENTRE MUROS DEBAJO DE DINTEL
$ 458,605.62 322.618296 CORTINA 17.4577 $ 120,000
64.5236592 MICROPERFORACION 0 $ 2,094,924
EJE DE 6" 1 $ 236,000
RESORTE 2 $ 203,544
GUIAS 2 $ 140,000
ANGULO 2 $ 35,000
CAUCHO 3.9 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
PRECIO FINAL
PRECIO MELITON
GANANCIA C. FINAL
GANANCIA C X
GANANCIA DE CX
RESORTES
100000 2 51.4 45.25 0.3625
CYCLES MICRO / 50000 CYCLES
UROS DEBAJO DE DINTEL M^2 20.066 MEDIDA 5,165 X 3,38 INST: ENTRE MUROS D
$ 2,094,924.00 M^2 $ 435,450.71 CORTINA
$ 0.00 CHAINHOIST
$ 236,000.00 EJE DE 6"
$ 407,088.00 RESORTE
$ 280,000.00 GUIAS
$ 0.00 TAPARROLLO
$ 0.00 TOPES LATERALES FUNDID
$ 70,000.00 ANGULO
$ 27,300.00 CAUCHO
$ 40,000 PINTURA
$ 766,470 MANO DE OBRA
$ 75,000 OTROS
$ 3,832,348.20
$ 4,598,817.84 $ 7,226,472.24
$ 8,737,753.90
$ 6,990,203.12
$ 4,138,936.06 47%
$ 2,391,385.28 27%
$ 1,747,550.78 20%
34%
RESORTES
7 $ 203,544 50000 4 36.6
$ 8,737,754.00
MICRO / 50000 CYCLES GRIL
165 X 3,38 INST: ENTRE MUROS DEBAJO DE DINTEL M^2 20.066 MEDIDA 5,165 X 3,38 INS
CANT/KG/MT VALOR TOTAL COSTO M^2 ### DESCRIPCION
239.08 $ 3,300 $ 788,964.00 M^2 ### 322.618296 CORTINA
0.2 $ 788,964 $ 157,792.80 64.5236592 MICROPERFORACION
0 $ 210,000 $ 0.00 CHAINHOIST
1 $ 236,000 $ 236,000.00 EJE DE 6"
8 $ 1,000 $ 8,000.00 POLEAS PARA TUBO
1 $ 60,000 $ 60,000.00 EJE SOLIDO
0.06 $ 133,170 $ 7,990.20 EJE SOLIDO RANURADO
4 $ 144,936 $ 579,744.00 RESORTE
2 $ 15,000 $ 30,000.00 RODAMIENTOS
25 $ 10,000 $ 250,000.00 ACCESORIOS PARA RESORT
2 $ 140,000 $ 280,000.00 GUIAS
2 $ 92,500 $ 185,000.00 ANGULARES MONT
2 $ 41,072 $ 82,144.00 PLATOS SUPERIORES
0 $ 140,000 $ 0.00 TAPARROLLO
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
1 $ 15,000 $ 15,000.00 DISCO TENSIONADOR
56 $ 1,277 $ 71,484.00 TOPES LATERALES FUNDID
2 $ 35,000 $ 70,000.00 ANGULO
5.1 $ 7,000 $ 35,700.00 CAUCHO
1 $ 30,000 $ 30,000.00 HERRAJES PARA PUERTA
1 $ 25,000 $ 25,000.00 TORNILLERIA
N/A N/A $ 50,000 PINTURA
N/A N/A $ 609,744 MANO DE OBRA
N/A N/A $ 75,000 OTROS
SUMATORIA $ 3,048,721.00
FINAL COSTO $ 3,658,465.20 ###
GANANCIA C. FINAL $ 4,573,081.50 56%
GANANCIA C X $ 2,926,772.16 36%
GANANCIA DE CX $ 1,646,309.34 20%
44%
RESORTES
32.25 0.3625 5 $ 144,936 50000 2
LARGO ESPESOR VUELTAS VALOR CANT
$ 8,231,546.70
MEDIDA 5,165 X 3,38 INST: ENTRE MUROS DEBAJO DE DINTEL M^2 20.066
ORTINA 17.4577 $ 120,000 $ 2,094,924.00 M^2 ###
HAINHOIST 0 $ 210,000 $ 0.00
JE DE 6" 1 $ 236,000 $ 236,000.00
OLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
JE SOLIDO 1 $ 60,000 $ 60,000.00
JE SOLIDO RANURADO 0.06 $ 133,170 $ 7,990.20
ESORTE 2 $ 149,292 $ 298,584.00
ODAMIENTOS 2 $ 15,000 $ 30,000.00
CCESORIOS PARA RESORT 15 $ 10,000 $ 150,000.00
UIAS 2 $ 140,000 $ 280,000.00
NGULARES MONT 2 $ 92,500 $ 185,000.00
LATOS SUPERIORES 2 $ 41,072 $ 82,144.00
APARROLLO 0 $ 140,000 $ 0.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
ISCO TENSIONADOR 1 $ 15,000 $ 15,000.00
OPES LATERALES FUNDID 0 $ 1,277 $ 0.00
NGULO 2 $ 35,000 $ 70,000.00
AUCHO 3.9 $ 7,000 $ 27,300.00
ERRAJES PARA PUERTA 1 $ 30,000 $ 30,000.00
ORNILLERIA 1 $ 25,000 $ 25,000.00
INTURA N/A N/A $ 40,000
SUMATORIA $ 3,723,844.20
FINAL COSTO $ 4,468,613.04
GANANCIA C. FINAL $ 3,574,890.43 44%
GANANCIA C X $ 1,966,189.74 24%
GANANCIA DE CX $ 1,608,700.69 20%
31%
37.7 35 0.3437 7 $ 149,292

PESO LARGO ESPESOR VUELTAS VALOR
$ 8,043,503.47
CORTINA 179 $ 3,300 $ 590,700.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 168,696 $ 337,392.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 445,991 $ 1,773,840.30
OTROS N/A N/A $0
SUMATORIA $ 2,229,953.20
FINAL COSTO $ 2,675,943.84
PRECIO FINAL $ 5,632,861.78 $ 7,406,702.08
GANANCIA C. FINAL $ 2,956,917.94 52%
GANANCIA C X $ 1,717,688.35 30%
GANANCIA DE CX $ 1,239,229.59 22%
39%
RESORTES
2 42.6 37.5 0.3625 8 $ 168,696
$ 4,758,243.00
$ 3,711,429.54
CANT
PUERTA $ 4,756,000.00 14 $ 66,584,000.00
CHAINH $ 603,000.00 14 $ 8,442,000.00
SUB $ 75,026,000.00
IVA $ 14,254,940.00
TOT $ 89,280,940.00
13.5
$ 165,181.72
$ 417,249.02
$ 5,351,218.69
$ 7,226,472.24 $ 2,675,274.85
24% 0.4999374922 $ 5,351,887.68 $ 5,633,565.98 210.5263%
$ 2,957,622.14
0.525
CORTINA 34 $ 3,300 $ 112,200.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 0.5 $ 100,000 $ 50,000.00
POLEAS PARA TUBO 4 $ 1,000 $ 4,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 1 $ 51,480 $ 51,480.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 1 $ 140,000 $ 140,000.00
ANGULARES MONT 1 $ 92,500 $ 92,500.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 2.1 $ 7,000 $ 14,700.00
TORNILLERIA 1 $ 25,000 $ 15,000.00
OTROS (PERFILES DE
MONTANTES PARA
DUMIS) N/A N/A $ 110,000
SUMATORIA $ 1,032,040.70
FINAL COSTO $ 1,238,448.84
PRECIO FINAL $ 2,606,934.81 $ 1,733,828
PRECIO METAL TREE $ 2,215,894.59 $ 495,380
GANANCIA C X $ 977,445.75 79%
DIFERENCIA FINAL - METAL $ 391,040.22
RESORTES
10000 1 13 19.5 0.3065 8 $ 51,480
1966
CON CHAINHOIST
DUM 1 $ 2,606,935.00
CHAN 1 $ 548,000.00
SUB $ 3,154,935.00
IVA $ 599,437.65
TOTAL $ 3,754,372.65
$ 76,447.46 DESCRIPCION CANT/KG/MT
$ 193,106.28 CORTINA 34
MICROPERFORACION 0.2
CHAINHOIST 0
EJE DE 4" 0.5
POLEAS PARA TUBO 4
EJE SOLIDO 1
EJE SOLIDO RANURADO 0.06
RESORTE 1
RODAMIENTOS 2
ACCESORIOS PARA RESORTE 10
GUIAS 1
ANGULARES MONT 1
PLATOS SUPERIORES 2
TAPARROLLO 0
TOPES DE ACERO 2
DISCO TENSIONADOR 1
TOPES LATERALES FUNDIDOS 33
ANGULO 1
CAUCHO 2.1
HERRAJES PARA PUERTA 1
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
OTROS (PERFILES DE
MONTANTES PARA DUMIS)
N/A
33% PRECIO FINAL

28.6% PRECIO METAL TREE
GANANCIA C. FINAL
44% GANANCIA C X
DIFERENCIA FINAL - METAL
RESORTES
10000 1 13 19.5
CANT PESO LARGO
1667
MH
DUM 1 $ 2,606,935.00
MH 1 $ 1,638,655.46
SUB $ 4,245,590.46
IVA $ 806,662.19
TOTAL $ 5,052,252.65
10,000 CYCLES ancho
TRÁS MUROS DETRAS DE DINTEL M^2 13.5 120
VALOR TOTAL COSTO M^2 $ 78,109.68 131
$ 3,300 $ 112,200.00 M^2 ###
$ 112,200 $ 22,440.00 lm
$ 210,000 $ 0.00 3.52
$ 100,000 $ 50,000.00 3.52
$ 1,000 $ 4,000.00
$ 60,000 $ 60,000.00
$ 133,170 $ 7,990.20
$ 51,480 $ 51,480.00
$ 15,000 $ 30,000.00
$ 10,000 $ 100,000.00 1
$ 140,000 $ 140,000.00 1
$ 92,500 $ 92,500.00
$ 41,072 $ 82,144.00
$ 140,000 $ 0.00
$ 5,451 $ 10,902.00
$ 15,000 $ 15,000.00
$ 1,277 $ 42,124.50
$ 35,000 $ 35,000.00
$ 7,000 $ 14,700.00
$ 30,000 $ 30,000.00
$ 25,000 $ 15,000.00
N/A $ 29,000
N/A $ 210,896
N/A $ 110,000
SUMATORIA $ 1,054,480.70
FINAL COSTO $ 1,265,376.84
O FINAL $ 2,663,618.25
O METAL TREE $ 2,264,075.51
NCIA C. FINAL $ 1,398,241.41
NCIA C X $ 998,698.67 79% 44%
ENCIA FINAL - METAL $ 399,542.74
0.3065 8 $ 51,480
ESPESOR VUELTAS VALOR
alto
160 0.8 0.84 PT
32 33.45216 6.4944 6.81912 46.76568
hm rev ow total w
6.55 2.625 14.72 102.88
7.525 3.75 50.60 253.00
83.185
LARGO ESPESOR
53.25 0.375 MEDICUS DEL CARIBE FELIPE AGUADO
MEDIDA 3,00 X 2,53 INST: ENTRE MUROS ABAJO DE DINTEL M^2
CORTINA 95 $ 3,300 $ 313,500.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 3 $ 6,245 $ 18,733.50
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 1 $ 175,824 $ 175,824.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 4"X4" 1 $ 156,000 $ 156,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 3 $ 7,000 $ 21,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 307,525 $ 1,606,807.71
SUMATORIA $ 1,537,622.70
FINAL COSTO $ 1,845,147.24
PRECIO FINAL $ 4,151,581.29 $ 5,758,389.00
GANANCIA C. FINAL $ 2,306,434.05 56%
44%
RESORTE PRECIO
PESO RESOR 44.4 $ 175,824
$ 1.00 $ 4,152,000.00 $ 4,152,000.00

$ 1.00 $ 6,884,000.00 $ 6,884,000.00
$ 1.00 $ 6,155,000.00 $ 6,155,000.00
$ 1.00 $ 4,779,000.00 $ 4,779,000.00
$ 1.00 $ 7,393,000.00 $ 7,393,000.00
$ 3.00 $ 1,450,000.00 $ 4,350,000.00
$ 2.00 $ 2,600,000.00 $ 5,200,000.00
$ 1.00 $ 1,200,000.00 $ 1,200,000.00
$ 40,113,000.00
$ 7,621,470.00
$ 47,734,470.00
$ 1.00 $ 4,152,000.00 $ 4,152,000.00

$ 1.00 $ 7,227,000.00 $ 7,227,000.00
$ 1.00 $ 6,155,000.00 $ 6,155,000.00
$ 1.00 $ 4,779,000.00 $ 4,779,000.00
$ 1.00 $ 7,393,000.00 $ 7,393,000.00
$ 3.00 $ 1,450,000.00 $ 4,350,000.00
$ 2.00 $ 2,600,000.00 $ 5,200,000.00
$ 1.00 $ 1,200,000.00 $ 1,200,000.00
$ 40,456,000.00
$ 7,686,640.00
$ 48,142,640.00
7.59 MEDIDA 4,53 X 4,50 INST: ENTRE MUROS ARRIBA DE DINTEL
$ 546,980.41 CORTINA 224 $ 3,300 $ 739,200.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 7 $ 1,000 $ 7,000.00
EJE SOLIDO 0.5 $ 60,000 $ 30,000.00
RESORTE 2 $ 213,444 $ 426,888.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO 4"X4" 2 $ 92,500 $ 185,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 4.33 $ 7,000 $ 30,310.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,549,471.20
FINAL COSTO $ 3,059,365.44
28% PRECIO FINAL $ 6,883,572.24
44%
RESORTE PRECIO
PESO RESOR 53.9 $ 213,444
$ 3,726,000.00 8.5%
$ 43,839,000.00
M^2 22.65 MEDIDA 3,45 X 450 INST: ATRAS MUROS ARRIBA DE DINTEL
M^2 $ 303,910.47 CORTINA 178 $ 3,300
EJE DE 6" 1 $ 236,000
$ 7,571,929.46 POLEAS PARA TUBO 5 $ 1,000
EJE SOLIDO 0.5 $ 60,000
RESORTE 2 $ 163,152
GUIAS 2 $ 140,000
ANGULO DE 2,5*0,25" 2 $ 92,500
ANGULO 2 $ 35,000
CAUCHO 3.5 $ 7,000
PINTURA N/A N/A
$ 523,129.84 MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 7,226,472.24 FINAL COSTO
$ 7,406,702.08 7% PRECIO FINAL
PRECIO MELITON
GANANCIA DE MELITON
RESORTE PRECIO
PESO RESOR 41.2 $ 163,152
$ 342,900.00
ROS ARRIBA DE DINTEL M^2 17.95 MEDIDA 3,41 X 3,09 INST: ATRAS MUROS ARRIBA DE DINTE
TOTAL COSTO M^2 $ 126,979.23 DESCRIPCION CANT/KG/MT
$ 587,400.00 M^2 $ 342,843.92 CORTINA 123
$ 0.00 MICROPERFORACION 0
$ 0.00 CHAINHOIST 0
$ 236,000.00 EJE DE 4" 1
$ 5,000.00 $ 6,675,171.20 POLEAS PARA TUBO 5
$ 30,000.00 EJE SOLIDO 0.5
$ 7,990.20 EJE SOLIDO RANURADO 0.06
$ 326,304.00 RESORTE 2
$ 30,000.00 RODAMIENTOS 2
$ 150,000.00 ACCESORIOS PARA RESORT 15
$ 280,000.00 GUIAS 2
$ 185,000.00 ANGULO DE 2,5*0,25" 2
$ 82,144.00 PLATOS SUPERIORES 2
$ 10,902.00 TOPES DE ACERO 2
$ 15,000.00 DISCO TENSIONADOR 1
$ 74,037.00 TOPES LATERALES FUNDID 40
$ 70,000.00 ANGULO 1
$ 24,500.00 CAUCHO 3.5
$ 30,000.00 HERRAJES PARA PUERTA 1
$ 25,000.00 TORNILLERIA 1
$ 35,000 PINTURA N/A
$ 455,855 $ 531,695.08 MANO DE OBRA N/A
$ 75,000 OTROS N/A
$ 2,279,277.20
$ 2,735,132.64 FINAL COSTO
$ 6,154,048.44 $ 6,685,743.52 8% PRECIO FINAL
$ 4,923,238.75 PRECIO MELITON
$ 3,418,915.80 56% GANANCIA C. FINAL
$ 2,188,106.11 0.4444444444 GANANCIA C. MELITON
$ 1,230,809.69 GANANCIA DE MELITON
44%
RESORTE PRECIO
PESO RESOR 23.7 $ 93,852
$ 531,695.08
T: ATRAS MUROS ARRIBA DE DINTEL M^2 12.78 MEDIDA 4,98 X 4,50 INST: ATRAS MUROS ARR
VALOR TOTAL COSTO M^2 $ 138,470.79 DESCRIPCION
$ 3,300 $ 405,900.00 M^2 $ 373,871.13 CORTINA
$ 405,900 $ 0.00 MICROPERFORACION
$ 210,000 $ 0.00 CHAINHOIST
$ 88,234 $ 88,234.00 28.16 EJE DE 6"
$ 6,245 $ 31,222.50 POLEAS PARA TUBO
$ 60,000 $ 30,000.00 EJE SOLIDO
$ 133,170 $ 7,990.20 EJE SOLIDO RANURADO
$ 93,852 $ 187,704.00 RESORTE
$ 15,000 $ 30,000.00 RODAMIENTOS
$ 10,000 $ 150,000.00 ACCESORIOS PARA RESORT
$ 140,000 $ 280,000.00 GUIAS
$ 92,500 $ 185,000.00 ANGULO DE 2,5*0,25"
$ 41,072 $ 82,144.00 PLATOS SUPERIORES
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 15,000 $ 15,000.00 DISCO TENSIONADOR
$ 1,277 $ 51,060.00 TOPES LATERALES FUNDID
$ 35,000 $ 35,000.00 ANGULO
$ 7,000 $ 24,500.00 CAUCHO
$ 30,000 $ 30,000.00 HERRAJES PARA PUERTA
$ 25,000 $ 25,000.00 TORNILLERIA
N/A $ 25,000 PINTURA
N/A $ 353,931 MANO DE OBRA
N/A $ 75,000 OTROS
SUMATORIA $ 1,769,656.70
FINAL COSTO $ 2,123,588.04
RECIO FINAL $ 4,778,073.09 $ 5,321,281.92 10%
RECIO MELITON $ 3,822,458.47
ANANCIA C. FINAL $ 2,654,485.05 56%
ANANCIA C. MELITON $ 1,698,870.43 0.4444444444
ANANCIA DE MELITON $ 955,614.62
44%
RESORTE
PESO RESOR 43.9
98 X 4,50 INST: ATRAS MUROS ARRIBA DE DINTEL M^2 25.6
259 $ 3,300 $ 854,700.00 M^2 $ 288,776.41
0 $ 854,700 $ 0.00
0 $ 210,000 $ 0.00
1 $ 236,000 $ 236,000.00 28.16
8 $ 1,000 $ 8,000.00 $ 8,131,943.75
0.5 $ 60,000 $ 30,000.00
0.06 $ 133,170 $ 7,990.20
3 $ 173,844 $ 521,532.00
2 $ 15,000 $ 30,000.00
20 $ 10,000 $ 200,000.00
2 $ 140,000 $ 280,000.00
2 $ 92,500 $ 185,000.00
2 $ 41,072 $ 82,144.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
40 $ 1,277 $ 51,060.00
1 $ 35,000 $ 35,000.00
5.1 $ 7,000 $ 35,700.00
1 $ 30,000 $ 30,000.00
1 $ 25,000 $ 25,000.00
N/A N/A $ 25,000
N/A N/A $ 547,606
N/A N/A $ 75,000
SUMATORIA $ 2,738,028.20
FINAL COSTO $ 3,285,633.84
PRECIO FINAL $ 7,392,676.14 $ 7,914,239.20 7%
GANANCIA C. FINAL $ 4,107,042.30 56%
44%
PRECIO
$ 173,844
1 $ 739,267.61
$ 1,613,862.69
$ 1,316,582.31
$ 1,469,555.00
$ 4,400,000.00
$ 836,000.00
$ 5,236,000.00
1 2 4.8 4.6 $ 410,000.00 $ 487,900.00
2 2 4.8 3.6 $ 410,000.00 $ 487,900.00
4,27 x 2,50 M^2

CORTINA 131 $ 3,300 $ 432,300.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6 $ 6,245 $ 37,467.00
EJE SOLIDO 1 $ 102,465 $ 102,465.00
RESORTE 2 $ 74,052 $ 148,104.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,214,765.00
120 $ 5,758,389.00
7T
RESORTE 0,3437X4,785X15 PRECIO
PESO RESOR 18.7 $ 74,052
$ 9,052,800.00 $ 18,105,600.00
$ 7,084,800.00 $ 14,169,600.00
SUBTOTAL
IVA 19% $ -
TOTAL $ -
97.603
12.383 4,55 x 5,20
$ 465,023.74 CORTINA 268 $ 3,300
EJE DE 6" 1 $ 236,890
RESORTE 3 $ 188,496
GUIAS 2 $ 140,000
ANGULO 1 $ 35,000
PINTURA N/A N/A
OTROS N/A N/A
SUMATORIA

PESO RESOR 47.6 $ 188,496
M^2 25.48 3,45 x 5,20
$ 884,400.00 M^2 $ 290,686.89 CORTINA 213
$ 0.00 CHAINHOIST 0
$ 236,890.00 EJE DE 6" 1
$ 37,467.00 POLEAS PARA TUBO 6
$ 102,465.00 EJE SOLIDO 1
$ 565,488.00 RESORTE 2
$ 210,000.00 ACCESORIOS PARA RESORTE 15
$ 280,000.00 GUIAS 2
$ 81,696.00 TOPES LATERALES FUNDIDOS 60
$ 35,000.00 ANGULO 1
$ 200,000 MANO DE OBRA N/A
$ 75,000 OTROS N/A
$ 3,192,544.00
$ 7,406,702.08

PESO RESOR 63.3 $ 250,668
M^2 19.32 3,45 x 3,20
$ 3,300 $ 702,900.00 M^2 $ 346,052.98 CORTINA
$ 210,000 $ 0.00 CHAINHOIST
$ 236,890 $ 236,890.00 EJE DE 4"
$ 6,245 $ 37,467.00 POLEAS PARA TUBO
$ 102,465 $ 102,465.00 EJE SOLIDO
$ 250,668 $ 501,336.00 RESORTE
$ 15,000 $ 30,000.00 RODAMIENTOS
$ 10,000 $ 150,000.00 ACCESORIOS PARA RESORTE
$ 140,000 $ 280,000.00 GUIAS
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 1,277 $ 76,590.00 TOPES LATERALES FUNDIDOS
$ 35,000 $ 35,000.00 ANGULO
$ 25,000 $ 25,000.00 TORNILLERIA
N/A $ 75,000 OTROS
SUMATORIA $ 2,881,786.00
$ 6,685,743.52
RESORTE 0,3625X2,75X39,75
PESO RESOR 31.3
3,45 x 3,20 M^2 12.42 5,0 x 5,20
CANT/KG/MT VALOR TOTAL COSTO M^2 $ 184,674.40 DESCRIPCION
147 $ 3,300 $ 485,100.00 M^2 $ 428,444.60 CORTINA
0 $ 210,000 $ 0.00 CHAINHOIST
1 $ 120,000 $ 120,000.00 EJE DE 6"
6 $ 6,245 $ 37,467.00 POLEAS PARA TUBO
1 $ 102,465 $ 102,465.00 EJE SOLIDO
2 $ 123,948 $ 247,896.00 RESORTE
2 $ 15,000 $ 30,000.00 RODAMIENTOS
15 $ 10,000 $ 150,000.00 ACCESORIOS PARA RESORTE
2 $ 140,000 $ 280,000.00 GUIAS
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
60 $ 1,277 $ 76,590.00 TOPES LATERALES FUNDIDO
1 $ 35,000 $ 35,000.00 ANGULO
1 $ 25,000 $ 25,000.00 TORNILLERIA
SUMATORIA $ 2,293,656.00
$ 5,321,281.92
PRECIO RESORTE 0,3938X4,785

$ 123,948 PESO RESOR 57
5,0 x 5,20 M^2 28
302 $ 3,300 $ 996,600.00 M^2 $ 282,651.40
0 $ 210,000 $ 0.00
1 $ 236,890 $ 236,890.00
6 $ 6,245 $ 37,467.00
1 $ 102,465 $ 102,465.00
0.3 $ 133,170 $ 39,951.00
3 $ 225,720 $ 677,160.00
2 $ 15,000 $ 30,000.00
21 $ 10,000 $ 210,000.00
2 $ 140,000 $ 280,000.00
2 $ 40,000 $ 80,000.00
2 $ 5,451 $ 10,902.00
1 $ 18,285 $ 18,285.00
60 $ 1,277 $ 76,590.00
1 $ 35,000 $ 35,000.00
1 $ 30,000 $ 30,000.00
1 $ 25,000 $ 25,000.00
N/A N/A $ 250,000
N/A N/A $ 200,000
N/A N/A $ 75,000
SUMATORIA $ 3,411,310.00
$ 7,914,239.20
PRECIO
$ 225,720
1954
LISA / 20000 CYCLES
MEDIDA 3,78 x 4,921 INST: DETRÁS DE MUROS CON MONTANTES DEBAJO DE DINTEL
CORTINA 267 $ 3,300 $ 881,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,000 $ 236,000.00
POLEAS PARA TUBO 6 $ 1,000 $ 6,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 275,616 $ 551,232.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 1 $ 140,000 $ 140,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.9 $ 7,000 $ 27,300.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
OTROS (PERFILES DE MONTANTES
PARA DUMIS) N/A N/A $0
SUMATORIA $ 2,763,492.57
FINAL COSTO $ 3,316,191.08
GANANCIA C X $ 2,128,663.06
39%
RESORTES
2 69.6 56 0.3938 9
TUBO 6"
LM HM WT OW REV
3.52 7.28 587.4 117.48 5.5
2 $ 6,980,583.00
2 $ 2,617,647.06
1956
MICROPERFORADO/ 20000 CYCLES
M^2 19.44 MEDIDA 4,45 x 2,663 INST: DETRÁS DE MUROS CON MONTANTES DEBAJO D
COSTO M^2 ### DESCRIPCION CANT/KG/MT VALOR
M^2 ### CORTINA 201 $ 3,300
EJE DE 4" 1 $ 89,000
RESORTE 2 $ 86,328
GUIAS 1 $ 140,000
TUBO MONTANTE 10X10 2 $ 155,462
ANGULO 2 $ 35,000
CAUCHO 4.6 $ 7,000
PINTURA N/A N/A
OTROS (PERFILES DE MONTANTES
PARA DUMIS) N/A N/A
SUMATORIA
FINAL COSTO
PRECIO FINAL
PRECIO MELITON
30% GANANCIA C X
22% GANANCIA DE CX
RESORTES
$ 275,616 2 21.8 29.25 0.3437
VALOR CANT PESO LARGO ESPESOR
TUBO 4"
LM HM WT OW
3.52 5.69 442.2 88.44
$ 13,961,166.00 2
$ 5,235,294.12 2
$ 19,196,460.12
$ 3,647,327.42
$ 22,843,787.54
000 CYCLES
ON MONTANTES DEBAJO DE DINTEL M^2 12.25
TOTAL COSTO M^2 ###
$ 663,300.00 M^2 ###
$ 132,660.00
$ 0.00
$ 89,000.00
$ 7,000.00
$ 60,000.00
$ 7,990.20
$ 172,656.00
$ 30,000.00
$ 150,000.00
$ 140,000.00
$ 310,924.37
$ 82,144.00
$ 140,000.00
$ 10,902.00
$ 15,000.00
$ 64,800.00
$ 70,000.00
$ 32,200.00
$ 30,000.00
$ 15,000.00
$ 30,000
$ 450,715
$0
$ 2,253,576.57
$ 2,704,291.88
$ 5,692,534.42
$ 4,440,176.84
$ 2,988,242.53 52%
$ 1,735,884.96 30%
$ 1,252,357.57 22%
39%
5 $ 86,328
VUELTAS VALOR
REV
3.375
$ 5,692,535.00 $ 11,385,070.00
$ 1,638,655.46 $ 3,277,310.92
$ 14,662,380.92
$ 2,785,852.38
$ 17,448,233.30
1957
CORTINA 136 $ 3,300 $ 448,800.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 5 $ 1,000 $ 5,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 1 $ 163,152 $ 163,152.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00 $ 62,801
CAUCHO 3.2 $ 7,000 $ 22,400.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,011,654.20
FINAL COSTO $ 2,413,985.04
PRECIO FINAL $ 4,627,609.32 $ 4,628,000.00
PRECIO MELITON $ 3,609,535.27 $ 3,609,840.00
GANANCIA C. FINAL $ 2,213,624.28 48%
GANANCIA C X $ 1,195,550.23
GANANCIA DE CX $ 1,018,074.05 22%
33%
RESORTES
1 41.2 47.5 0.3938 6 $ 163,152
TUBO 4"
LM HM WT OW REV
3.52 5.93 299.2 59.84 3.75
1957
CANT
PUERTA $ 4,628,000.00 10 $ 46,280,000.00
CHAINH $ 603,000.00 10 $ 6,030,000.00
SUB $ 52,310,000.00
IVA $ 9,938,900.00
TOT $ 62,248,900.00
1958
$ 521,479.53 CORTINA 77.00 $ 3,300
EJE DE 4" 1 $ 88,234
RESORTE 1 $ 163,152
GUIAS 2 $ 140,000
$ 36,095,352.71 ANGULARES MONT 2 $ 92,500
ANGULO 2 $ 35,000
CAUCHO 3.15 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
$ 4,756,000.00 SUMATORIA
$ 4,628,000.00 FINAL COSTO
$ 128,000.00 $ 4,627,609.32 PRECIO FINAL
$ 3,563,259.18 GANANCIA C. FINAL
GANANCIA C X
$ 46,276.09 GANANCIA DE CX
RESORTES
1 41.2 47.5 0.3938
TUBO 4"
LM HM WT OW
3.52 5.93 169.4 33.88
1957
PUERTA ###
CHAINH ###
1958
CLES
ROS DETRAS DE DINTEL M^2 7.344
TOTAL COSTO M^2 $ 238,928.00
$ 254,100.00 M^2 $ 549,629.96
$ 50,820.00
$ 0.00
$ 88,234.00
$ 5,000.00
$ 60,000.00
$ 7,990.20
$ 163,152.00
$ 30,000.00
$ 100,000.00
$ 280,000.00
$ 185,000.00
$ 82,144.00
$ 140,000.00
$ 10,902.00
$ 15,000.00
$ 38,295.00
$ 70,000.00
$ 22,050.00
$ 30,000.00
$ 25,000.00
$ 22,000
$ 350,937
$ 75,000
$ 1,754,687.20 $ 4,756,000.00
$ 2,105,624.64 $ 4,037,000.00
$ 4,036,482.43 $ 4,037,000.00 $ 719,000.00
$ 3,148,456.30 $ 3,148,860.00
$ 1,930,857.79 48%
$ 1,042,831.66
$ 888,026.14 22%
33%
6 $ 163,152
VUELTAS VALOR
REV
3.75
1957
CANT
10 $ 40,370,000.00
1 $ 603,000.00
SUB $ 40,973,000.00
IVA $ 7,784,870.00
TOT $ 48,757,870.00
REFERENCIA UNIDAD PVP MELITON
FLEJE F-65 LISO ML $ 9,000.00 $ 7,200.00
FLEJE F-65 MICRO ML $ 10,800.00 $ 8,640.00
PINTURA ML $ 2,000.00 $ 1,600.00
TOPES LATERALES UND $ 4,000.0 $ 4,000.00
PASADORES INFERIORES
LATERALES UND $ 22,000.0 $ 22,000.00
ANCHO ALTO ROLLO INCL

3.5 5.5
REFERENCIA UNIDAD MELITON CANT ML ANCHO
FLEJE F-65 LISO ML $ 7,200.00 85 3.5
PINTURA ML $ 1,600.00 85 3.5
TOPES LATERALES UND $ 4,000.00 85
LATERALES UND $ 22,000.00 2
ANCHO ALTO ROLLO INCL

3.21 2.4
REFERENCIA UNIDAD MELITON CANT ML ANCHO
FLEJE F-65 MICRO ML $ 8,640.00 37 3.21
PINTURA ML $ 1,600.00 37 3.21
TOPES LATERALES UND $ 4,000.00 37
LATERALES UND $ 22,000.00 2
BUTTOM DE ANGULO UND $ 62,801.00 1
SUBTOTAL IVA INCL
$ 2,142,000.00 $ 2,548,980.00
$ 476,000.00 $ 566,440.00
$ 340,000.00 $ 404,600.00
$ 44,000.00 $ 52,360.00
$ 3,572,380.00
SUBTOTAL IVA INCL

$ 1,026,172.80 $ 1,221,145.63 $ 1,216,204.80 7 $ 8,513,433.60
$ 190,032.00 $ 226,138.08
$ 148,000.00 $ 176,120.00 7 $ 1,036,000.00
$ 44,000.00 $ 52,360.00 7 $ 308,000.00

$ 62,801.00 $ 74,733.19 7 $ 523,132.33
$ 1,675,763.71 sub $ 10,380,565.93
iva $ 1,972,307.53
total $ 12,352,873.46
LISA ELVIRA
MEDIDA 6,48 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL
CORTINA 387 $ 3,300 $ 1,277,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1.5 $ 236,000 $ 354,000.00
POLEAS PARA TUBO 10 $ 2,000 $ 20,000.00
GUIAS 2 $ 150,000 $ 300,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 3 $ 35,000 $ 105,000.00
CAUCHO 6.6 $ 7,000 $ 46,200.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,808,390.37
FINAL COSTO $ 3,370,068.44
GANANCIA C X $ 2,412,969.01
42%
648x504 $ 11,430,720.00
634x504 $ 11,183,760.00
600x504 $ 10,584,000.00
438x504 $ 7,726,320.00
438x504 $ 7,726,320.00
sub total $ 48,651,120.00
iva $ 9,243,712.80
total $ 57,894,832.80

MEDIDA 6,48 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL
CORTINA 387 $ 3,300 $ 1,277,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1.5 $ 236,000 $ 354,000.00
POLEAS PARA TUBO 10 $ 1,000 $ 10,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 270,864 $ 812,592.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 3 $ 35,000 $ 105,000.00
CAUCHO 6.6 $ 7,000 $ 46,200.00
TORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 3,903,972.57
FINAL COSTO $ 4,684,767.08
GANANCIA C X $ 2,623,469.57
36%
RESORTES
TUBO 6" 3 68.4 58 0.375 5
10000 CANT PESO LARGO ESPESOR VUELTAS
LISA ELVIRA
M^2 32.6592 MEDIDA 6,34 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL
M^2 $ 227,015.68 CORTINA 378 $ 3,300
EJE DE 6" 1.5 $ 236,000
GUIAS 2 $ 150,000
$ 11,430,720.00 TOPES LATERALES FUNDID 80 $ 1,277
$ 8,060,651.56 ANGULO 3 $ 35,000
71% CAUCHO 6.5 $ 7,000
PINTURA N/A N/A
OTROS N/A N/A
$ 11,430,720.00 SUMATORIA
FINAL COSTO
$ 11,430,720.00 PRECIO FINAL
PRECIO MELITON
GANANCIA C X
22% GANANCIA DE CX

M^2 32.6592 MEDIDA 6,34 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL
M^2 $ 286,888.05 CORTINA 378 $ 3,300
$ 4,684,767.08 CHAINHOIST 0 $ 210,000
$ 206,555.98 EJE DE 6" 1.5 $ 236,000
RESORTE 2 $ 107,316
GUIAS 2 $ 140,000
ANGULO 3 $ 35,000
CAUCHO 3 $ 7,000
PINTURA N/A N/A
$ 2,061,185.83 MANO DE OBRA N/A N/A
OTROS N/A N/A
SUMATORIA
$ 1,314,698.64 $ 7,226,472.24 FINAL COSTO
$ 11,430,720.00 18% PRECIO FINAL
$ 6,745,952.92 59% PRECIO MELITON
50% $ 206,556 GANANCIA C. FINAL
GANANCIA C X
GANANCIA DE CX
RESORTES
$ 270,864 2 27.1 34.25 0.3625
VALOR CANT PESO LARGO ESPESOR
LISA ELVIRA
ROS, DEBAJO DE DINTEL M^2 31.9536 MEDIDA 6,00 x 5,04 INST: ENTRE MUROS, DEBAJO DE D
$ 1,247,400.00 M^2 $ 208,651.82 CORTINA 357
$ 0.00 CHAINHOIST 0
$ 354,000.00 EJE DE 6" 1
$ 300,000.00 GUIAS 2
$ 310,924.37 TUBO MONTANTE 10X10 2
$ 102,120.00 $ 11,183,760.00 TOPES LATERALES FUNDID 80
$ 105,000.00 $ 8,405,769.63 ANGULO 2
$ 45,500.00 75% CAUCHO 6.2
$ 555,598 MANO DE OBRA N/A
$ 75,000 OTROS N/A
$ 2,777,990.37
$ 3,333,588.44 FINAL COSTO
$ 6,667,176.89 $ 11,183,760.00 PRECIO FINAL
$ 3,333,588.44 50% GANANCIA C. FINAL
$ 1,866,809.53 GANANCIA C X
$ 1,466,778.92 22% GANANCIA DE CX
36%
CLES LISA / 10,000 CYCLES

ROS, DEBAJO DE DINTEL M^2 31.9536 MEDIDA 6,00 x 5,04 INST: ENTRE MUROS, DEBAJO DE D
$ 1,247,400.00 M^2 $ 224,641.37 CORTINA 357
$ 0.00 CHAINHOIST 0
$ 354,000.00 EJE DE 6" 1
$ 60,000.00 EJE SOLIDO 1
$ 214,632.00 RESORTE 2
$ 150,000.00 ACCESORIOS PARA RESORT 15
$ 280,000.00 GUIAS 2
$ 310,924.37 TUBO MONTANTE 10X10 2
$ 0.00 TAPARROLLO 0
$ 66,378.00 TOPES LATERALES FUNDID 52
$ 105,000.00 ANGULO 2
$ 21,000.00 CAUCHO 3
$ 624,074 $ 228,601.62 MANO DE OBRA N/A
$ 75,000 OTROS N/A
$ 3,120,370.57
$ 3,744,444.68 $ 7,226,472.24 FINAL COSTO
$ 7,178,100.46 $ 7,406,702.08 3% PRECIO FINAL
$ 3,433,655.77 48% GANANCIA C. FINAL
$ 1,854,473.67 26% GANANCIA C X
$ 1,579,182.10 22% GANANCIA DE CX
33%
RESORTES
5 $ 107,316 2 27.1 34.25
VUELTAS VALOR CANT PESO LARGO
LISA ELVIRA LISA ELVIRA
T: ENTRE MUROS, DEBAJO DE DINTEL M^2 30.24 MEDIDA 4,38 x 5,04 INST: ENTRE MUROS,
$ 3,300 $ 1,178,100.00 M^2 $ 202,665.90 CORTINA
$ 1,178,100 $ 0.00 MICROPERFORACION
$ 210,000 $ 0.00 CHAINHOIST
$ 236,000 $ 236,000.00 EJE DE 6"
$ 2,000 $ 20,000.00 POLEAS PARA TUBO
$ 150,000 $ 300,000.00 GUIAS
$ 155,462 $ 310,924.37 TUBO MONTANTE 10X10
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 1,277 $ 102,120.00 $ 10,584,000.00 TOPES LATERALES FUNDID
$ 35,000 $ 70,000.00 $ 8,030,409.63 ANGULO
$ 7,000 $ 43,400.00 76% CAUCHO
$ 25,000 $ 25,000.00 TORNILLERIA
N/A $ 75,000 OTROS
SUMATORIA $ 2,553,590.37
FINAL COSTO $ 3,064,308.44
RECIO FINAL $ 6,128,616.89 $ 10,584,000.00
ANANCIA C. FINAL $ 3,064,308.44 50%
ANANCIA C X $ 1,716,012.73
ANANCIA DE CX $ 1,348,295.72 22%
36%
A / 10,000 CYCLES LISA / 10,000 CYCLES

T: ENTRE MUROS, DEBAJO DE DINTEL M^2 30.24 MEDIDA 4,38 x 5,04 INST: ENTRE MUROS,
$ 3,300 $ 1,178,100.00 M^2 $ 220,460.37 CORTINA
$ 210,000 $ 0.00 CHAINHOIST
$ 236,000 $ 236,000.00 EJE DE 6"
$ 1,000 $ 10,000.00 POLEAS PARA TUBO
$ 60,000 $ 60,000.00 EJE SOLIDO
$ 107,316 $ 214,632.00 RESORTE
$ 15,000 $ 30,000.00 RODAMIENTOS
$ 140,000 $ 280,000.00 GUIAS
$ 155,462 $ 310,924.37 TUBO MONTANTE 10X10
$ 140,000 $ 0.00 TAPARROLLO
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 35,000 $ 70,000.00 ANGULO
$ 7,000 $ 21,000.00 CAUCHO
$ 25,000 $ 25,000.00 TORNILLERIA
N/A $ 579,614 $ 739,980.54 MANO DE OBRA
N/A $ 75,000 OTROS
SUMATORIA $ 2,898,070.57
FINAL COSTO $ 3,477,684.68 $ 7,226,472.24
RECIO FINAL $ 6,666,721.54 $ 7,406,702.08 10%
ANANCIA C. FINAL $ 3,189,036.85 48%
ANANCIA C X $ 1,722,358.12 26%
ANANCIA DE CX $ 1,466,678.74 22%
33%
RESORTES
0.3625 5 $ 107,316 2 27.1
ESPESOR VUELTAS VALOR CANT PESO
LISA ELVIRA LISA EL
38 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL M^2 22.0752 MEDIDA 4,38 x 5,04 INST: ENTR
254 $ 3,300 $ 838,200.00 M^2 $ 236,550.38 CORTINA
0 $ 838,200 $ 0.00 MICROPERFORACION
0 $ 210,000 $ 0.00 CHAINHOIST
1 $ 236,000 $ 236,000.00 EJE DE 6"
7 $ 2,000 $ 14,000.00 POLEAS PARA TUBO
2 $ 150,000 $ 300,000.00 GUIAS
2 $ 155,462 $ 310,924.37 TUBO MONTANTE 10X10
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
80 $ 1,277 $ 102,120.00 $ 7,726,320.00 TOPES LATERALES FUNDID
2 $ 35,000 $ 70,000.00 $ 5,550,529.63 ANGULO
4.5 $ 7,000 $ 31,500.00 72% CAUCHO
1 $ 25,000 $ 25,000.00 TORNILLERIA
SUMATORIA $ 2,175,790.37
FINAL COSTO $ 2,610,948.44
PRECIO FINAL $ 5,221,896.89 $ 7,726,320.00
GANANCIA C. FINAL $ 2,610,948.44 50%
GANANCIA C X $ 1,462,131.13
GANANCIA DE CX $ 1,148,817.32 22%
36%
LISA / 10,000 CYCLES LISA / 10,00

38 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL M^2 22.0752 MEDIDA 4,38 x 5,04 INST: ENTR
254 $ 3,300 $ 838,200.00 M^2 $ 266,267.77 CORTINA
0 $ 838,200 $ 0.00 MICROPERFORACION
0 $ 210,000 $ 0.00 CHAINHOIST
1 $ 236,000 $ 236,000.00 EJE DE 6"
7 $ 1,000 $ 7,000.00 POLEAS PARA TUBO
1 $ 60,000 $ 60,000.00 EJE SOLIDO
2 $ 107,316 $ 214,632.00 RESORTE
2 $ 15,000 $ 30,000.00 RODAMIENTOS
15 $ 10,000 $ 150,000.00 ACCESORIOS PARA RESORT
2 $ 140,000 $ 280,000.00 GUIAS
2 $ 155,462 $ 310,924.37 TUBO MONTANTE 10X10
0 $ 140,000 $ 0.00 TAPARROLLO
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
2 $ 35,000 $ 70,000.00 ANGULO
3 $ 7,000 $ 21,000.00 CAUCHO
1 $ 25,000 $ 25,000.00 TORNILLERIA
N/A N/A $ 511,034 $ 1,528,787.70 MANO DE OBRA
SUMATORIA $ 2,555,170.57
FINAL COSTO $ 3,066,204.68 $ 7,226,472.24
PRECIO FINAL $ 5,877,914.38 $ 7,406,702.08 21%
GANANCIA C. FINAL $ 2,811,709.69 48%
GANANCIA C X $ 1,518,568.53 26%
GANANCIA DE CX $ 1,293,141.16 22%
33%
RESORTES
34.25 0.3625 5 $ 107,316 2
LARGO ESPESOR VUELTAS VALOR CANT
LISA ELVIRA
MEDIDA 4,38 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL M^2 22.0752
ORTINA 254 $ 3,300 $ 838,200.00 M^2 $ 236,550.38
HAINHOIST 0 $ 210,000 $ 0.00
JE DE 6" 1 $ 236,000 $ 236,000.00
OLEAS PARA TUBO 7 $ 2,000 $ 14,000.00
UIAS 2 $ 150,000 $ 300,000.00
UBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
OPES DE ACERO 2 $ 5,451 $ 10,902.00
OPES LATERALES FUNDID 80 $ 1,277 $ 102,120.00 $ 7,726,320.00
NGULO 2 $ 35,000 $ 70,000.00 $ 5,550,529.63
AUCHO 4.5 $ 7,000 $ 31,500.00 72%
ORNILLERIA 1 $ 25,000 $ 25,000.00
SUMATORIA $ 2,175,790.37
FINAL COSTO $ 2,610,948.44
PRECIO FINAL $ 5,221,896.89 $ 7,726,320.00
GANANCIA C. FINAL $ 2,610,948.44 50%
GANANCIA C X $ 1,462,131.13
GANANCIA DE CX $ 1,148,817.32 22%
36%

MEDIDA 4,38 x 5,04 INST: ENTRE MUROS, DEBAJO DE DINTEL M^2 22.1628
ORTINA 254 $ 3,300 $ 838,200.00 M^2 $ 265,215.33
HAINHOIST 0 $ 210,000 $ 0.00
JE DE 6" 1 $ 236,000 $ 236,000.00
OLEAS PARA TUBO 7 $ 1,000 $ 7,000.00
JE SOLIDO 1 $ 60,000 $ 60,000.00
ESORTE 2 $ 107,316 $ 214,632.00
ODAMIENTOS 2 $ 15,000 $ 30,000.00
UIAS 2 $ 140,000 $ 280,000.00
UBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
APARROLLO 0 $ 140,000 $ 0.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
OPES LATERALES FUNDID 52 $ 1,277 $ 66,378.00
NGULO 2 $ 35,000 $ 70,000.00
AUCHO 3 $ 7,000 $ 21,000.00
ORNILLERIA 1 $ 25,000 $ 25,000.00
MANO DE OBRA N/A N/A $ 511,034 $ 1,528,787.70
SUMATORIA $ 2,555,170.57
FINAL COSTO $ 3,066,204.68 $ 7,226,472.24
PRECIO FINAL $ 5,877,914.38 $ 7,406,702.08 21%
GANANCIA C. FINAL $ 2,811,709.69 48%
GANANCIA C X $ 1,518,568.53 26%
GANANCIA DE CX $ 1,293,141.16 22%
33%
27.1 34.25 0.3625 5 $ 107,316

1956
MEDIDA 2,1 x 2,38 INST: DETRÁS DE MUROS DETRÁS DE DINTEL
CORTINA 110 $ 3,300 $ 363,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 89,000 $ 89,000.00
POLEAS PARA TUBO 4 $ 1,000 $ 4,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 1 $ 106,920 $ 106,920.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 1 $ 140,000 $ 140,000.00
ANGULARES MONT 1 $ 92,500 $ 92,500.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 35,000 $ 35,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
PINTURA N/A 20000 $ 30,000
SUMATORIA $ 1,316,456.20
FINAL COSTO $ 1,579,747.44
GANANCIA C X $ 1,007,878.87
GANANCIA DE CX $ 729,843.32
39%
RESORTES
TUBO 4" 1 27 32 0.375 5
1 $ 3,317,470.00
1 $ 1,638,655.46
M^2 6.62
COSTO M^2 ###
M^2 ###
52%
30%
22%
$ 106,920
VALOR
$ 1,204,922.93
$ 1,433,858.28 $ 1,950,000.00 $ 3,383,858.28
$ 3,317,470.00 tubi motor
$ 1,638,655.46
$ 4,956,125.46
$ 941,663.84
$ 5,897,789.30 puerta $ 2,130,810.00
motor $ 1,200,000.00
total puerta $ 3,330,810.00
$ 2,513,931.02
1985
LISA / 20000 CYCLES
CORTINA 215 $ 3,300 $ 709,500.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 480,000 $ 480,000.00
POLEAS PARA TUBO 5 $ 1,000 $ 5,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 2 $ 386,496 $ 772,992.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.3 $ 7,000 $ 23,100.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 3,068,278.20
FINAL COSTO $ 3,681,933.84
GANANCIA C X $ 2,363,433.33
39%
RESORTES
2 97.6 25.75 0.3938 7
TUBO 8"
LM HM WT OW REV
4.92 8.01 473 94.46 4.75
1 $ 7,750,471.00
1 $ 1,638,655.46
1986
M^2 15.00 MEDIDA 3,0 x 4,50 INST: DETRÁS DE MUROS DETRÁS DE DIN
COSTO M^2 $ 245,462.26 DESCRIPCION CANT/KG/MT
M^2 $ 516,698.05 CORTINA 215
CHAINHOIST 0
EJE DE 8" 1
POLEAS PARA TUBO 5
EJE SOLIDO 1
RESORTE 2
RODAMIENTOS 2
ACCESORIOS PARA RESORTE 15
GUIAS 2
ANGULARES MONT 2
PLATOS SUPERIORES 2
TAPARROLLO 0
TOPES DE ACERO 2
DISCO TENSIONADOR 1
ANGULO 2
CAUCHO 3.3
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
PRECIO FINAL
PRECIO MELITON
30% GANANCIA C X
22% GANANCIA DE CX
RESORTES
$ 386,496 2 97.6 25.75
VALOR CANT PESO LARGO
TUBO 8"
LM HM WT
4.92 8.01 473
$ 7,750,471.00
$ 1,638,655.46
$ 9,389,126.46
$ 1,783,934.03
$ 11,173,060.49
1986
ERFORADO/ 20000 CYCLES
T: DETRÁS DE MUROS DETRÁS DE DINTEL M^2 15.00
VALOR TOTAL COSTO M^2 ###
$ 3,300 $ 709,500.00 M^2 ###
$ 709,500 $ 141,900.00
$ 210,000 $ 0.00
$ 480,000 $ 480,000.00
$ 1,000 $ 5,000.00
$ 60,000 $ 60,000.00
$ 133,170 $ 7,990.20
$ 386,496 $ 772,992.00
$ 15,000 $ 30,000.00
$ 10,000 $ 150,000.00
$ 140,000 $ 280,000.00
$ 92,500 $ 185,000.00
$ 41,072 $ 82,144.00
$ 140,000 $ 0.00
$ 5,451 $ 10,902.00
$ 15,000 $ 15,000.00
$ 1,350 $ 106,650.00
$ 35,000 $ 70,000.00
$ 7,000 $ 23,100.00
$ 30,000 $ 30,000.00
$ 15,000 $ 15,000.00
N/A $ 35,000
N/A $ 642,036
SUMATORIA $ 3,210,178.20
FINAL COSTO $ 3,852,213.84
CIO FINAL $ 8,108,910.13
CIO MELITON $ 6,324,949.90
NANCIA C. FINAL $ 4,256,696.29 52%
NANCIA C X $ 2,472,736.06 30%
NANCIA DE CX $ 1,783,960.23 22%
39%
0.3938 7 $ 386,496
OW REV
94.46 4.75
1 $ 8,108,911.00 $ 8,108,911.00
1 $ 1,638,655.46 $ 1,638,655.46
$ 9,747,566.46
$ 1,852,037.63
$ 11,599,604.09
1989
LISA / 20000 CYCLES
MEDIDA 4,47 x 4,62 INST: ENTRE MURO DETRÁS DE DINTEL
CORTINA 290 $ 3,300 $ 957,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 480,000 $ 480,000.00
POLEAS PARA TUBO 7 $ 2,000 $ 14,000.00
EJE SOLIDO 1 $ 60,000 $ 60,000.00
RESORTE 3 $ 197,208 $ 591,624.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 4.7 $ 7,000 $ 32,900.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 3,675,534.57
FINAL COSTO $ 4,410,641.48
GANANCIA C X $ 3,087,449.04
RESORTES
3 49.8 26.25 0.3938 7
TUBO 8"
LM HM WT OW REV
4.92 8.01 693.03 138.61 4.75
1 $ 8,821,283.00
1 $ 2,407,941.18
M^2 22.89
COSTO M^2 $ 192,718.88
M^2 $ 385,437.77
$ 458,671
50% $ 385,437.77
41% $ 327,622.10
$ 197,208
VALOR
$ 8,821,283.00 $ 7,498,090.55
$ 2,407,941.18 $ 2,407,941.18
$ 11,229,224.18 $ 9,906,031.73
$ 2,133,552.59 $ 1,882,146.03
$ 13,362,776.77 $ 11,788,177.75
$ 1,574,599.02
1991
LISA / 20000 CYCLES
MEDIDA 5,73 x 4,99 INST: ENTRE MURO DETRÁS DE DINTEL
400 KG TODO CORTINA 365 $ 3,300 $ 1,204,500.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 480,000 $ 480,000.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 225,324 $ 901,296.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 3 $ 140,000 $ 420,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.6 $ 7,000 $ 39,200.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
PINTURA N/A N/A $ 65,000.00
SUMATORIA $ 4,131,933.46
FINAL COSTO $ 4,958,320.15
PRECIO FINAL $ 10,223,340.52
PRECIO RAMON RHENAL $ 9,712,173.49
GANANCIA VS C. FINAL $ 5,265,020.37
GANANCIA VS R.R $ 4,753,853.34
GANANCIA DE R.R $ 511,167.03
RESORTES
4 56.9 30 0.3938 7
TUBO 8"
LM HM WT OW REV
4.92 8.43 912.56 182.51 5.25
8 $ 10,223,341.00
8 $ 2,407,941.18
5.39
M^2 29.59
COSTO M^2 $ 167,561.20
M^2 $ 345,487.01
$ 411,130
$ 9,916,640.31 $ 4,958,320.15
% GAN m2
52% $ 345,487.01
49% $ 328,212.65
$ 225,324
VALOR
6.5 30
-5%
$ 81,786,728.00 $ 9,712,173.49 $ 77,697,387.96
$ 19,263,529.41 $ 19,263,529.41
$ 101,050,257.41 $ 96,960,917.37
$ 19,199,548.91 $ 18,422,574.30
$ 120,249,806.32 $ 115,383,491.67
$ 4,866,314.65
1992
MEDIDA 5,145 x 2,80 INST: ENTRE MURO DEBAJO DE DINTEL
209,3 KG TODO CORTINA 184 $ 3,500 $ 644,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 8 $ 2,000 $ 16,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 116,820 $ 233,640.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 1 $ 155,462 $ 155,462.18
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.2 $ 7,000 $ 36,400.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,306,255.28
FINAL COSTO $ 2,767,506.33
RESORTES
2 29.5 23.75 0.3938 4
TUBO 6"
LM HM WT OW REV
4.92 6.85 460.43 92.09 2.88
1 $ 5,706,199.00
1 $ 1,638,655.46
1993
4.805 1/2 LISA 1/2 MICRO / 2000
M^2 14.41 MEDIDA 5,145 x 2,80 INST: ENTRE MUR
COSTO M^2 $ 192,107.89 DESCRIPCION
M^2 $ 396,098.75 209,3 KG TODO CORTINA
MICROPERFORACION
$ 471,358 CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO
EJE SOLIDO RANURADO
RESORTE
RODAMIENTOS
ACCESORIOS PARA RESORTE
GUIAS
TUBO MONTANTE 10X10
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
TOPES LATERALES FUNDIDOS
ANGULO
CAUCHO
HERRAJES PARA PUERTA
TORNILLERIA
PINTURA
MANO DE OBRA
$ 5,535,012.66 $ 2,767,506.33
% GAN m2
52% $ 396,098.75
49% $ 376,293.81
RESORTES
$ 116,820 2 29.5
VALOR CANT PESO
TUBO 6"
LM HM
4.92 6.85
$ 5,706,199.00
$ 1,638,655.46
$ 7,344,854.46
$ 1,395,522.35
$ 8,740,376.81
1993
/2 LISA 1/2 MICRO / 20000 CYCLES 4.805
5 x 2,80 INST: ENTRE MURO DEBAJO DE DINTEL M^2 14.41
184 $ 3,500 $ 644,000.00 M^2 $ 385,038.07
0.1 $ 644,000 $ 64,400.00
0 $ 210,000 $ 0.00 $ 458,195
1 $ 236,890 $ 236,890.00
8 $ 2,000 $ 16,000.00
1 $ 67,227 $ 67,226.89
0.06 $ 133,170 $ 7,990.20
2 $ 116,820 $ 233,640.00
2 $ 15,000 $ 30,000.00
15 $ 10,000 $ 150,000.00 $ 755,966 $ 697,815
2 $ 140,000 $ 280,000.00 $ 899,600 $ 830,400
1 $ 155,462 $ 155,462.18
2 $ 41,072 $ 82,144.00
0 $ 140,000 $ 0.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
48 $ 1,350 $ 64,800.00
2 $ 35,000 $ 70,000.00
5.2 $ 7,000 $ 36,400.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 32,000.00
N/A N/A $ 448,371
SUMATORIA $ 2,241,855.28
FINAL COSTO $ 2,690,226.33
PRECIO FINAL $ 5,546,858.41 $ 5,380,452.66 $ 2,690,226.33
PRECIO RAMON RHENAL $ 5,269,515.49 % GAN m2
GANANCIA VS C. FINAL $ 2,856,632.08 52% $ 385,038.07
GANANCIA VS R.R $ 2,579,289.16 49% $ 365,786.17
23.75 0.3938 4 $ 116,820

WT OW REV
460.43 92.09 2.88
1 $ 5,546,859.00 $ 5,546,859.00
1 $ 1,638,655.46 $ 1,638,655.46
$ 7,185,514.46
$ 1,365,247.75
$ 8,550,762.21
1995
LISA / 100000 CYCLES
MEDIDA 2,95 x 2,50 INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL
134 KG TODO CORTINA 118 $ 3,500 $ 413,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 5 $ 2,000 $ 10,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 177,012 $ 354,024.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 1 $ 92,500 $ 92,500.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 3.4 $ 7,000 $ 23,800.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,978,277.09
FINAL COSTO $ 2,373,932.51
RESORTES
100000 @ 2 44.7 36 0.3938 4
TUBO 6" POLEA DE 8"
LM HM WT OW REV
4.92 6.85 294.96 58.99 2.88
2 $ 4,894,707.00
2 $ 1,638,655.46
SUBTOTAL
IVA
TOTAL
ACCESMATIC
305X244 2 $ 1,308,403.36
MOTOR 2 $ 462,184.87
INST 2 $ 151,260.50
TRASLADO 1 $ 210,084.03
SUBTOTAL
IVA
TOTAL
1996
3.29 MICRO / 100000 CYCLES
M^2 8.85 MEDIDA 2,95 x 2,50 INST: DETRÁS DE MUROS Y D
M^2 $ 553,074.15 134 KG TODO CORTINA
MICROPERFORACION
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO
EJE SOLIDO RANURADO
RESORTE
RODAMIENTOS
ACCESORIOS PARA RESORT
GUIAS
ANGULARES MONT
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
TOPES LATERALES FUNDID
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
$ 4,747,865.02 $ 2,373,932.51
% GAN m2
52% $ 553,074.15
49% $ 525,420.44
RESORTES
$ 177,012 100000 @ 2 44.7
VALOR CANT PESO
TUBO 6" POLEA DE 8"
ESPACIO PARA EJE LM HM

POLEA DE 8" 318.4 4.92 6.85
$ 9,789,414.00
$ 3,277,310.92
$ 13,066,724.92
$ 2,482,677.74
$ 15,549,402.66
C
$ 2,616,806.72
$ 924,369.75
$ 302,521.01
$ 210,084.03
$ 4,053,781.51
$ 770,218.49
$ 4,824,000.00
1996
MICRO / 100000 CYCLES 3.29
5 x 2,50 INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2 8.85
118 $ 3,500 $ 413,000.00 M^2 $ 576,166.93
0.2 $ 413,000 $ 82,600.00
0 $ 210,000 $ 0.00 $ 685,639
1 $ 236,890 $ 236,890.00
5 $ 2,000 $ 10,000.00
1 $ 67,227 $ 67,226.89
0.06 $ 133,170 $ 7,990.20
2 $ 177,012 $ 354,024.00
2 $ 15,000 $ 30,000.00
15 $ 10,000 $ 150,000.00
2 $ 140,000 $ 280,000.00
1 $ 92,500 $ 92,500.00
2 $ 41,072 $ 82,144.00
0 $ 140,000 $ 0.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
48 $ 1,350 $ 64,800.00
2 $ 35,000 $ 70,000.00
3.4 $ 7,000 $ 23,800.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 25,000.00
N/A N/A $ 412,175
SUMATORIA $ 2,060,877.09
FINAL COSTO $ 2,473,052.51
PRECIO FINAL $ 5,099,077.34 $ 4,946,105.02 $ 2,473,052.51
GANANCIA VS R.R $ 2,371,070.96 49% $ 547,358.58
36 0.3938 4 $ 177,012
WT OW REV ESPACIO PARA EJE

294.96 58.99 2.88 POLEA DE 8" 318.4
2 $ 5,099,078.00 $ 10,198,156.00
2 $ 1,638,655.46 $ 3,277,310.92
SUBTOTAL $ 13,475,466.92
IVA $ 2,560,338.72
TOTAL $ 16,035,805.64
1998
MEDIDA 3,80 x 2,62 INST: ENTRE MUROS Y DETRÁS DE DINTEL
PESO DESCRIPCION CANT/KG/MT VALOR TOTAL
94.35 CORTINA 11.23 $ 120,000 $ 1,347,840.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 4" 1 $ 88,234 $ 88,234.00
POLEAS PARA TUBO 8" 7 $ 2,000 $ 14,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 110,088 $ 220,176.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS ALUMINIO 2 $ 100,000 $ 200,000.00
TUBO MONTANTE 10X10 1 $ 155,462 $ 155,462.18
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 90,000 $ 90,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,544,375.28
FINAL COSTO $ 3,053,250.33
RESORTES
100000 @ 2 27.8 37.25 0.3437 4
TUBO 4" POLEA DE 8"
LM HM WT OW REV
4.92 6.85 207.57 41.51 2.88
1 $ 5,980,594.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
1 $ 5,980,594.00
1 $ 5,806,072.00
2 $ 2,647,058.82
1999
3.46 GRILLE / 100000 CYCLES
M^2 11.86 MEDIDA 3,845 x 2,29 INST: DETRÁS DE MUROS Y D
COSTO M^2 $ 257,527.86 PESO DESCRIPCION
M^2 $ 504,436.02 93.39 CORTINA
MICROPERFORACION
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO
EJE SOLIDO RANURADO
RESORTE
RODAMIENTOS
ACCESORIOS PARA RESORT
GUIAS
ANGULARES MONT
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
TOPES LATERALES FUNDID
BUTTOM ALUMINIO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
$ 5,801,175.63 $ 2,900,587.81
% GAN m2
49% $ 504,436.02
46% $ 479,214.22
RESORTES
$ 110,088 100000 @ 2 28.1
VALOR CANT PESO
TUBO 6" POLEA DE 8"
ESPACIO PARA EJE LM HM

POLEA DE 8" 354.4 4.92 6.85
$ 5,980,594.00
$ 2,647,058.82
$ 8,627,652.82
$ 1,639,254.04
$ 10,266,906.86
$ 5,980,594.00
$ 5,806,072.00
$ 5,294,117.65
$ 17,080,783.65
$ 3,245,348.89
$ 20,326,132.54
1999
GRILLE / 100000 CYCLES 4.185
45 x 2,29 INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2 10.73
11.12 $ 120,000 $ 1,334,178.00 M^2 $ 541,230.00
0 $ 1,334,178 $ 0.00
0 $ 210,000 $ 0.00 $ 644,064
1 $ 88,234 $ 88,234.00
7 $ 2,000 $ 14,000.00
1 $ 67,227 $ 67,226.89
0.06 $ 133,170 $ 7,990.20
2 $ 111,276 $ 222,552.00
2 $ 15,000 $ 30,000.00
15 $ 10,000 $ 150,000.00
2 $ 100,000 $ 200,000.00
1 $ 92,500 $ 92,500.00
2 $ 41,072 $ 82,144.00
0 $ 140,000 $ 0.00
2 $ 5,451 $ 10,902.00
1 $ 15,000 $ 15,000.00
4 $ 1,350 $ 5,400.00
1 $ 90,000 $ 90,000.00
0 $ 7,000 $ 0.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 15,000.00
N/A N/A $ 494,025
SUMATORIA $ 2,470,127.09
FINAL COSTO $ 2,964,152.51
PRECIO FINAL $ 5,806,071.92 $ 5,631,889.77 $ 2,815,944.88
GANANCIA VS R.R $ 2,551,615.82 46% $ 514,168.50
37.75 0.3437 4 $ 111,276

WT OW REV ESPACIO PARA EJE

205.46 41.09 2.88 POLEA DE 8" 426.9
1 $ 5,806,072.00 $ 5,806,072.00
1 $ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 8,453,130.82
IVA $ 1,606,094.86
TOTAL $ 10,059,225.68
CARRERA 8A
LISA 1,5 MICRO / 20000 CYCLES
MEDIDA 5,85 x 4,83 INST: ENTRE MURO DETRAS DE DINTEL
389,1 KG TODO CORTINA 359.5 $ 3,500 $ 1,258,250.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 480,000 $ 480,000.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 222,552 $ 890,208.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.9 $ 7,000 $ 41,300.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 4,128,470.46
FINAL COSTO $ 4,954,164.55
PRECIO FINAL $ 10,214,772.27
INST Y TRAS PRECIO RAMON RHENAL $ 9,704,033.66
41% $ 4,160,607.72 GANANCIA VS C. FINAL $ 5,260,607.72
39% $ 3,854,164.55 GANANCIA VS R.R $ 4,749,869.11
RESORTES
20000 4 56.2 29.5 0.3938 8
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
2 $ 10,214,773.00
$ 12,155,579.87 1 $ 10,157,024.00
2 $ 10,214,773.00 $ 20,429,546.00 1 $ 10,240,678.00
2 $ 2,647,058.82 $ 5,294,117.65 4 $ 2,773,109.24
SUBTOTAL $ 25,723,663.65 SUBTOTAL
IVA $ 4,887,496.09 IVA
TOTAL $ 30,611,159.74 TOTAL
CARRERA 8A
389,1 KG TODO CORTINA 359.5 $ 3,500 $ 1,258,250.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 169,884 $ 679,536.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.9 $ 7,000 $ 41,300.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 3,674,688.46
FINAL COSTO $ 4,409,626.15
RESORTES
10000 4 42.9 36 0.375 8
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
2 $ 9,092,013.00
1 $ 9,034,265.00
2 $ 9,092,013.00 $ 18,184,026.00 1 $ 9,117,918.00
2 $ 2,647,058.82 $ 5,294,117.65 4 $ 2,647,058.82
SUBTOTAL $ 23,478,143.65 SUBTOTAL
IVA $ 4,460,847.29 IVA
TOTAL $ 27,938,990.94 TOTAL
CARRE
5.51 LISA 1,5 MICRO
M^2 31.18 MEDIDA 5,62 x 4,96 INST: ENT
M^2 $ 327,601.30 381,6 KG TODO CORTINA
$ 168,714.67 MICROPERFORACION
EJE DE 8"
POLEAS PARA TUBO
EJE SOLIDO
EJE SOLIDO RANURADO
RESORTE
RODAMIENTOS
GUIAS
TUBO MONTANTE 10X10
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
495680.92254328
$ 416,538.59
$ 9,908,329.11 $ 4,954,164.55
% GAN m2
52% $ 327,601.30 41%
49% $ 311,221.23 39%
RESORTES
$ 222,552 20000 4
VALOR CANT
TUBO 8"
LM
4.92
COSTO GANANCIA
$ 20,429,546.00 $ 12,108,329.11 $ 8,321,216.89 41%
$ 10,157,024.00 $ 6,026,156.55 $ 4,130,867.45 41%
$ 10,240,678.00 $ 6,066,728.55 $ 4,173,949.45 41%
$ 11,092,436.97 $ 9,175,462.18 $ 1,916,974.79 17%
$ 51,919,684.97 $ 33,376,676.40 $ 18,543,008.58 36%
$ 9,864,740.15 $ 4,932,370
$ 61,784,425.12 $ 16,985,418.03 $ 50,362,094.43 $ 51,919,684.97 $ 18,543,008.58
$ 1,853,532.75 $ 16,390,918.24 TOTAL PTAS -3% SUB TOTAL
$ 59,930,892.37
CARRE
5.51 LISA 1,5 MICRO
M^2 31.18 MEDIDA 5,62 x 4,96 INST: ENT
M^2 $ 291,592.91 381,6 KG TODO CORTINA
MICROPERFORACION
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO
EJE SOLIDO RANURADO
RESORTE
RODAMIENTOS
GUIAS
TUBO MONTANTE 10X10
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
$ 8,819,252.31 $ 4,409,626.15
% GAN m2
52% $ 291,592.91
49% $ 277,013.26
RESORTES
$ 169,884 10000 4
VALOR CANT
TUBO 6"
LM
4.92
$ 18,184,026.00
$ 9,034,265.00
$ 9,117,918.00
$ 10,588,235.29
$ 46,924,444.29
$ 8,915,644.42
$ 55,840,088.71
CARRERA 7A
LISA 1,5 MICRO / 20000 CYCLES 5.28
MEDIDA 5,62 x 4,96 INST: ENTRE MURO DETRAS DE DINTEL M^2 30.69
353.1 $ 3,500 $ 1,235,850.00 M^2 $ 331,007.25
0.1 $ 1,235,850 $ 123,585.00
0 $ 210,000 $ 0.00 $ 393,899
1 $ 480,000 $ 480,000.00
A TUBO 9 $ 2,000 $ 18,000.00
1 $ 67,227 $ 67,226.89
RANURADO 0.06 $ 133,170 $ 7,990.20
4 $ 222,552 $ 890,208.00
OS 2 $ 15,000 $ 30,000.00
PARA RESORTE 25 $ 10,000 $ 250,000.00
2 $ 140,000 $ 280,000.00
TANTE 10X10 2 $ 155,462 $ 310,924.37
ERIORES 2 $ 41,072 $ 82,144.00
O 0 $ 140,000 $ 0.00
CERO 2 $ 5,451 $ 10,902.00
ONADOR 1 $ 15,000 $ 15,000.00
RALES FUNDIDOS 84 $ 1,350 $ 113,400.00
2 $ 35,000 $ 70,000.00
5.7 $ 7,000 $ 39,900.00
ARA PUERTA 1 $ 30,000 $ 30,000.00
A 1 $ 15,000 $ 15,000.00
N/A N/A $ 35,000.00
BRA N/A N/A $ 821,026
SUMATORIA $ 4,105,130.46
FINAL COSTO $ 4,926,156.55
PRECIO FINAL $ 10,157,023.82 $ 9,852,313.11 $ 4,926,156.55
INST Y TRAS PRECIO RAMON RHENAL $ 9,649,172.63 % GAN m2
$ 4,130,867.27 GANANCIA VS C. FINAL $ 5,230,867.27 52% $ 331,007.25
$ 3,826,156.55 GANANCIA VS R.R $ 4,723,016.08 49% $ 314,456.89
56.2 29.5 0.3938 8 $ 222,552

POLEA 8"
HM WT OW REV
8.31 873.83 174.77 5
1 $ 10,157,024.00 $ 10,157,024.00
1 $ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 12,804,082.82
IVA $ 2,432,775.74
TOTAL $ 15,236,858.56
CARRERA 7A
LISA 1,5 MICRO / 10000 CYCLES 5.28
MEDIDA 5,62 x 4,96 INST: ENTRE MURO DETRAS DE DINTEL M^2 30.69
353.1 $ 3,500 $ 1,235,850.00 M^2 $ 294,417.64
0.1 $ 1,235,850 $ 123,585.00
0 $ 210,000 $ 0.00 $ 350,357
1 $ 236,890 $ 236,890.00
A TUBO 9 $ 2,000 $ 18,000.00
1 $ 67,227 $ 67,226.89
RANURADO 0.06 $ 133,170 $ 7,990.20
4 $ 169,884 $ 679,536.00
OS 2 $ 15,000 $ 30,000.00
PARA RESORTE 25 $ 10,000 $ 250,000.00
2 $ 140,000 $ 280,000.00
TANTE 10X10 2 $ 155,462 $ 310,924.37
ERIORES 2 $ 41,072 $ 82,144.00
O 0 $ 140,000 $ 0.00
CERO 2 $ 5,451 $ 10,902.00
ONADOR 1 $ 15,000 $ 15,000.00
RALES FUNDIDOS 84 $ 1,350 $ 113,400.00
2 $ 35,000 $ 70,000.00
5.7 $ 7,000 $ 39,900.00
ARA PUERTA 1 $ 30,000 $ 30,000.00
A 1 $ 15,000 $ 15,000.00
N/A N/A $ 35,000.00
BRA N/A N/A $ 730,270
SUMATORIA $ 3,651,348.46
FINAL COSTO $ 4,381,618.15
PRECIO FINAL $ 9,034,264.23 $ 8,763,236.31 $ 4,381,618.15
GANANCIA VS R.R $ 4,200,932.87 49% $ 279,696.76
42.9 36 0.375 8 $ 169,884

POLEA 8"
HM WT OW REV
8.31 873.83 174.77 5
1 $ 9,034,265.00 $ 9,034,265.00
1 $ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 11,681,323.82
IVA $ 2,219,451.53
TOTAL $ 13,900,775.35
CARRERA 7A
390,8 KG TO CORTINA 361.7 $ 3,500 $ 1,265,950.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 480,000 $ 480,000.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 222,552 $ 890,208.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.8 $ 7,000 $ 40,600.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 4,138,940.46
FINAL COSTO $ 4,966,728.55
PRECIO FINAL $ 10,240,677.43
39% $ 3,866,728.55 GANANCIA VS R.R $ 4,761,915.00
RESORTES
20000 4 56.2 29.5 0.3938 8
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
1 $ 10,240,678.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
CARRERA 7A
390,8 KG TO CORTINA 361.7 $ 3,500 $ 1,265,950.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 169,884 $ 679,536.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
TUBO MONTANTE 10X10 2 $ 155,462 $ 310,924.37
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.8 $ 7,000 $ 40,600.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 3,685,158.46
FINAL COSTO $ 4,422,190.15
RESORTES
10000 4 42.9 36 0.375 8
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
1 $ 9,117,918.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
5.41
M^2 31.40
COSTO M^2 $ 158,201.26
M^2 $ 326,188.16
$ 388,164
$ 9,933,457.11 $ 4,966,728.55
% GAN m2
52% $ 326,188.16
49% $ 309,878.76
$ 222,552
VALOR
$ 10,240,678.00
$ 2,647,058.82
$ 12,887,736.82
$ 2,448,670.00
$ 15,336,406.82
5.41
M^2 31.40
COSTO M^2 $ 140,856.51
M^2 $ 290,425.80
$ 345,607
$ 8,844,380.31 $ 4,422,190.15
% GAN m2
52% $ 290,425.80
49% $ 275,904.51
$ 169,884
VALOR
$ 9,117,918.00
$ 2,647,058.82
$ 11,764,976.82
$ 2,235,345.60
$ 14,000,322.42
2001
113.34 CORTINA 13.49 $ 120,000 $ 1,619,100.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 8" 7 $ 3,000 $ 21,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 114,048 $ 228,096.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS ALUMINIO 2 $ 100,000 $ 200,000.00
TUBO MONTANTE 10X10 1 $ 155,462 $ 155,462.18
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 90,000 $ 90,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,984,211.28
FINAL COSTO $ 3,581,053.53
RESORTES
100000 @ 2 28.8 36.5 0.3625 4
2.75 TUBO 6" POLEA DE 8"
LM HM WT OW REV
4.92 6.63 249.34 49.87 2.63
1 $ 6,764,799.00
1 $ 2,647,058.82
1 $ 210,084.03
1 $ 151,260.50
SUBTOTAL
IVA
TOTAL
4.66
M^2 12.50
COSTO M^2 $ 286,484.28
M^2 $ 541,183.87
$ 644,009
216000 $ 434,227 6%
$ 6,561,854.38
% GAN m2
47% $ 541,183.87
41% $ 487,065.48
$ 114,048
VALOR
ESPACIO PARA EJE

POLEA DE 8" 474.4
$ 6,764,799.00
$ 2,647,058.82
$ 210,084.03
$ 151,260.50
$ 9,773,202.36
$ 1,856,908.45
$ 11,630,110.81
2003
121.56 CORTINA 14.47 $ 120,000 $ 1,736,595.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 8" 8 $ 3,000 $ 24,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 146,124 $ 292,248.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULARES MONT 1.5 $ 92,500 $ 138,750.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 3,245,146.09
FINAL COSTO $ 3,894,175.31
PRECIO CON DESCUENTO $ 7,398,933.09
RESORTES
100000 @ 2 36.9 31.25 0.375 4
TUBO 6" POLEA DE 8"
LM HM WT OW REV
4.92 6.85 267.44 53.49 2.88
3.52 5.93 3.75

1 $ 7,627,767.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
4.825
M^2 13.37
COSTO M^2 $ 291,364.60
M^2 $ 570,714.17
$ 679,150
$ 7,398,933.09
% GAN m2
49% $ 570,714.17
47% $ 553,592.74
$ 146,124
VALOR
ESPACIO PARA EJE

POLEA DE 8" 456.9
POLEA DE 6"
$ 7,627,767.00
$ 2,647,058.82 $ 2,293,865.55 $ 353,193.28
$ 10,274,825.82
$ 1,952,216.91
$ 12,227,042.73
1995
LISA 9 MICROPERFORADOS / 20000 CYCLES
226 KG TODO CORTINA 218.9 $ 3,500 $ 766,150.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 9 $ 2,000 $ 18,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 3 $ 95,436 $ 286,308.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS ALUMINIO 2 $ 110,000 $ 220,000.00
ANGULARES MONT 2 $ 92,500 $ 185,000.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 120,000 $ 120,000.00
CAUCHO 5.51 $ 7,000 $ 38,570.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,510,596.09
FINAL COSTO $ 3,012,715.31
RESORTES
20000 @ 3 24.1 21.25 0.3625 4
TUBO 6" POLEA DE 8" 4,125"
LM HM WT OW REV
4.92 6.85 515.59 103.118 2.88
$ 488,736 $ 7,850,440.46 1 $ 6,211,785.00

1 $ 1,638,655.46
SUBTOTAL
IVA
TOTAL
ACCESMATIC
305X244 2 $ 1,308,403.36
MOTOR 2 $ 462,184.87
INST 2 $ 151,260.50
TRASLADO 1 $ 210,084.03
SUBTOTAL
IVA
TOTAL
5.65
M^2 16.06 PUERTA DE CORREDERA VEHICULA
COSTO M^2 $ 187,559.12 1RA HOJA
M^2 $ 386,719.84 CANT
8
$ 460,197 6
7
10
25 ESPACIOS
CANT
25
20
11
31
102.853
$ 6,025,430.62 $ 3,012,715.31
% GAN m2
52% $ 386,719.84
49% $ 367,383.85
$ 95,436
VALOR
ESPACIO PARA EJE

POLEA DE 8" 539.4
$ 6,211,785.00
$ 1,638,655.46 $ 1,520,100.00 $ 1,277,394.96 $ 361,260.50
$ 7,850,440.46
$ 1,491,583.69
$ 9,342,024.15
$ 2,616,806.72
$ 924,369.75
$ 302,521.01
$ 210,084.03
$ 4,053,781.51
$ 770,218.49
$ 4,824,000.00
UERTA DE CORREDERA VEHICULAR
1RA HOJA 2DA HOJA
PEDAZOS CANT PEDAZOS
265 8 265
245 6 245
285 7 285
305 10 305
25 ESPACIOS
PEDAZOS CANT PEDAZOS
7 25 7
20 PEDAZOS DE 305
14 PEDAZOS DE 285
6 PEDAZOS DE 245
6 PEDAZOS DE 245
16 PEDAZOS DE 265
50 PEDAZOS DE 7
ESPESOR KG $KG
PLATINAS DE 0,12X2,50 0.0047625 11.22 5500 $ 61,686.28
$
TUBO DE 3X11/2 $ 40,336
RIEL
kg $
m2 de pintura 25.71 $ 270,588
100X100
mano de obra
costo
puerta peatonal
costo
total
$ 123,372.56
$ 1,250,420.17
140000
$ 405,882.35
154000
$ 550,000.00
$ 2,623,675.08
$ 5,248,000.00
$ 1,311,837.54
$ 2,622,000.00
$ 7,870,000.00
$ 3,529,411.76
$ 11,399,411.76
$ 2,165,888.24
$ 13,565,300.00
78.20 CORTINA 9.31 $ 120,000 $ 1,117,116.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 0.5 $ 236,890 $ 118,445.00
POLEAS PARA TUBO 6" 4 $ 3,000 $ 12,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 1 $ 196,812 $ 196,812.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 1 $ 140,000 $ 140,000.00
ANGULARES MONT 1 $ 92,500 $ 92,500.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,163,536.09
FINAL COSTO $ 2,596,243.31
RESORTES
100000 @ 1 49.7 43.75 0.3625 6
TUBO 4" POLEA DE 6"
LM HM WT OW REV
4.92 6.95 172.04 34.41 3.13
3.52 6.2 4
1 $ 5,085,426.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
1 $ 5,085,426.00
1 $ 4,565,724.00
2 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
2.86 GRILLE / 100000 CYCLES
M^2 8.43 MEDIDA 2,68 x 2,19 INST: DETRÁS DE MUROS Y DETR
COSTO M^2 $ 307,903.62 PESO DESCRIPCION CANT/KG/MT
M^2 $ 603,110.18 66.91 CORTINA 7.97
MICROPERFORACION 0
$ 717,701 CHAINHOIST 0
EJE DE 6" 0.5
POLEAS PARA TUBO 6" 4
EJE SOLIDO 1
RESORTE 1
RODAMIENTOS 2
ACCESORIOS PARA RESORT 10
GUIAS 1
ANGULARES MONT 1
PLATOS SUPERIORES 2
TAPARROLLO 0
TOPES DE ACERO 2
DISCO TENSIONADOR 1
TOPES LATERALES FUNDID 4
BUTTOM ALUMINIO 1
CAUCHO 0
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
FINAL COSTO
$ 4,932,862.29 PRECIO FINAL
% GAN m2 PRECIO CON DESCUENTO
49% $ 603,110.18 GANANCIA VS C. FINAL
47% $ 585,016.87 GANANCIA VS R.R
GANANCIA DE R.R
RESORTES
$ 196,812 100000 @ 1 34.6 32.25
TUBO 6" POLEA DE 6"
ESPACIO PARA EJE LM HM WT

POLEA DE 8" 280.4 4.92 6.63 147.19
POLEA DE 6" 3.52 5.69

$ 5,085,426.00
$ 2,647,058.82
$ 7,732,484.82
$ 1,469,172.12
$ 9,201,656.94
$ 5,085,426.00
$ 4,565,724.00
$ 5,294,117.65
$ 14,945,267.65
$ 2,839,600.85
$ 17,784,868.50
LE / 100000 CYCLES 2.82
DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2 7.21
VALOR TOTAL COSTO M^2 $ 323,326.01
$ 120,000 $ 955,810.80 M^2 $ 633,318.99
$ 955,811 $ 0.00
$ 210,000 $ 0.00 $ 753,650
$ 236,890 $ 118,445.00
$ 3,000 $ 12,000.00
$ 67,227 $ 67,226.89
$ 133,170 $ 7,990.20
$ 137,016 $ 137,016.00
$ 15,000 $ 30,000.00
$ 10,000 $ 100,000.00
$ 140,000 $ 140,000.00
$ 92,500 $ 92,500.00
$ 41,072 $ 82,144.00
$ 140,000 $ 0.00
$ 5,451 $ 10,902.00
$ 15,000 $ 15,000.00
$ 1,350 $ 5,400.00
$ 100,000 $ 100,000.00
$ 7,000 $ 0.00
$ 30,000 $ 30,000.00
$ 15,000 $ 15,000.00
N/A $ 23,000.00
N/A $ 388,487
SUMATORIA $ 1,942,434.89
FINAL COSTO $ 2,330,921.87
RECIO FINAL $ 4,565,723.25 $ 4,428,751.55
RECIO CON DESCUENTO $ 4,428,751.55 % GAN m2
ANANCIA VS C. FINAL $ 2,234,801.38 49% $ 633,318.99
ANANCIA VS R.R $ 2,097,829.68 47% $ 614,319.42
ANANCIA DE R.R $ 136,971.70
0.3437 5 $ 137,016
OW REV ESPACIO PARA EJE

29.44 2.63 POLEA DE 8" 276.4
3.38 POLEA DE 6"

1 $ 4,565,724.00 $ 4,565,724.00
1 $ 2,647,058.82 $ 2,647,058.82
SUBTOTAL $ 7,212,782.82
IVA $ 1,370,428.74
TOTAL $ 8,583,211.56
2024
116.51 CORTINA 13.87 $ 120,000 $ 1,664,409.60
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 6" 1 $ 236,890 $ 236,890.00
POLEAS PARA TUBO 6" 4 $ 3,000 $ 12,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 2 $ 123,156 $ 246,312.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 1 $ 140,000 $ 140,000.00
ANGULARES MONT 1 $ 92,500 $ 92,500.00
TAPARROLLO 0 $ 140,000 $ 0.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
CAUCHO 0 $ 7,000 $ 0.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 2,928,774.69
FINAL COSTO $ 3,514,529.63
RESORTES
100000 @ 2 31.1 43.75 0.331 5
2.75 TUBO 6" POLEA DE 6"
LM HM WT OW REV
4.92 6.63 256.32 51.26 2.63
3.52 5.69 3.38

1 $ 6,884,131.00
1 $ 2,647,058.82
SUBTOTAL
IVA
TOTAL
2.86
M^2 12.85
COSTO M^2 $ 273,478.71
M^2 $ 535,679.95
$ 637,459
$ 6,677,606.29
% GAN m2
49% $ 535,679.95
47% $ 519,609.55
$ 123,156
VALOR
ESPACIO PARA EJE

POLEA DE 8" 510.4
POLEA DE 6"
$ 6,884,131.00
$ 2,647,058.82
$ 9,531,189.82
$ 1,810,926.07
$ 11,342,115.89
DINTELES
MEDIDA VALOR UNIT VALOR TOTAL
1.02 0.45 $ 250,000.00 $ 114,750.00
3 0.45 $ 250,000.00 $ 337,500.00
4.52 0.35 $ 250,000.00 $ 395,500.00
3.45 0.35 $ 250,000.00 $ 301,875.00
4.97 0.35 $ 250,000.00 $ 434,875.00
PTAS CORREDIZAS
MEDIDA VALOR UNIT VALOR TOTAL
0.76 2.3 $ 320,000.00 $ 559,360.00
1.6 2.3 $ 320,000.00 $ 1,177,600.00
SUBTOTAL
$ 1,176,470.59 $ 3,529,411.76
$ 6,850,871.76 $ 8,152,537.40
$ 1,301,665.64
$ 8,152,537.40
CIEGA / 10000 CYCLES (F-65) CIEG
MEDIDA 2,6 x 2 INST: ENTRE MURO DEBAJO DE DINTEL MEDIDA 2,6 x 2 IN
DESCRIPCION CANT/KG/MT VALOR TOTAL DESCRIPCION
CORTINA 74 $ 3,000 $ 222,000.00 CORTINA
EJE DE 1-1/2" 1 $ 51,000 $ 51,000.00 EJE DE 1-1/2"
POLEAS PARA TUBO 2 $ 8,280 $ 16,560.00 POLEAS PARA TUBO
RESORTE 4 $ 6,120 $ 24,480.00 RESORTE
GUIAS 2 $ 42,000 $ 84,000.00 GUIAS
PLATOS SUPERIORES 2 $ 11,000 $ 22,000.00 PLATOS SUPERIORES
TOPES DE ACERO 2 $ 5,451 $ 10,902.00 TOPES DE ACERO
TOPES LATERALES FUNDIDOS 37 $ 1,350 $ 49,950.00 TOPES LATERALES FUNDI
ANGULO 0.5 $ 28,000 $ 14,000.00 ANGULO
MANIJA 1 3960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
HERRAJES PARA PUERTA 1 $ 30,000 $ 30,000.00 HERRAJES PARA PUERTA
TORNILLERIA 1 $ 15,000 $ 15,000.00 TORNILLERIA
PINTURA N/A N/A $ 57,000.00 PINTURA
MANO DE OBRA N/A N/A $ 122,258.40 MANO DE OBRA
SUMATORIA $ 611,292.00
FINAL COSTO $ 733,550.40
$ 1,468,000 PRECIO FINAL $ 1,512,475.05
1321200 PRECIO RAMON RHENAL $ 1,209,980.04
$ 587,649.60 GANANCIA VS C. FINAL $ 778,924.65
GANANCIA VS MD $ 476,429.64
GANANCIA DE MD $ 302,495.01
pintada sin pintar

1477000 1336000
$ 141,000
1432000
143200 $ 717,000.00
$ 1,288,800 $ 1,434,000.00
$ 143,400.00
$ 1,290,600.00
$ 1,535,814.00 $ 573,600.00
68 $ 1,468,000.00 $ 99,824,000.00
$ 9,982,400.00
$ 89,841,600.00
$ 17,069,904.00
$ 106,911,504.00
CIEGA / 10000 CYCLES (F-90)
MEDIDA 2,6 x 2 INST: ENTRE MURO DEBAJO DE DINTEL campana el kg cr
DESCRIPCION CANT/KG/MT VALOR TOTAL campana el kg galva
ORTINA 393 $ 3,500 $ 1,375,500.00
JE DE 1-1/2" 1 $ 585,000 $ 585,000.00
OLEAS PARA TUBO 2 $ 2,000 $ 4,000.00
ESORTE 4 $0 $ 0.00
UIAS 2 $ 140,000 $ 280,000.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
OPES LATERALES FUNDIDO 2 $ 1,350 $ 2,700.00
NGULO 2 $ 35,000 $ 70,000.00

ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 32,000.00
SUMATORIA $ 2,633,642.00
FINAL COSTO $ 3,160,370.40
GANANCIA VS MD $ 2,052,611.70
GANANCIA DE MD $ 1,303,245.53
$ 5,004,800
$ 2,550.00
$ 3,200.00
COTIZACIÓN / CLIENTE: MARTIN DOORS
CIEGO / 20000 CYCLES
MEDIDA 2,40 mt x 3,30 mt INST: DETRAS DE MURO DETRAS DE DINTEL
CORTINA 120 $ 3,500 $ 420,000.00
MICROPERFORACION 0 $ 420,000.00 $ 0.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 0.5 $ 315,000.00 $ 157,500.00
POLEAS PARA TUBO 4 $ 2,000.00 $ 8,000.00
EJE SOLIDO 1-1/4" 1.7 $ 61,000.00 $ 52,283.33
EJE SOLIDO RANURADO 1-1/4" 0.4 $ 61,000.00 $ 39,066.67
RESORTE 1 $ 222,948.00 $ 222,948.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SOPORTES DE RESORTES 6 $ 3,987.76 $ 23,926.59
SHAFT RING 1" 3 $ 3,198.00 $ 9,594.00
BUJES DE PCS PARA RESORTE 2 $ 57,000.00 $ 760.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE ANGULO 2x1/4 2 $ 91,000.00 $ 182,000.00
PLATOS SUPERIORES 2 $ 49,775.00 $ 99,550.00
TAPARROLLO 0.5 $ 170,000.00 $ 85,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
DISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86
TOPES LATERALES FUNDIDOS 82 $ 1,350.00 $ 110,700.00
ANGULO 1 $ 35,150.00 $ 35,150.00
CAUCHO 2.5 $ 7,000.00 $ 17,500.00
HERRAJES PARA PUERTA 1 $ 30,000.00 $ 30,000.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
SUMATORIA $ 1,937,567.49
FINAL COSTO $ 2,325,080.99
INST Y TRAS PRECIO MD $ 3,565,744.21
21% $ 898,383.86 GANANCIA VS R.R $ 1,240,663.22
DIFERENCIA PVP VS MELDOR $ 891,436.05
RESORTES
1 56.3 45.25 0.3938 7
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
COTIZACIÓN / CLIENTE: MARTIN DOORS
CIEGO / 10000 CYCLES
MEDIDA 2,40 mt x 3,30 mt INST: DETRAS DE MURO DETRAS DE DINTEL
CORTINA 120 $ 3,500 $ 420,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4,5" 0.5 $ 88,000.00 $ 44,000.00
POLEAS PARA TUBO 4 $ 2,000.00 $ 8,000.00
EJE SOLIDO 1-1/4" 1.7 $ 61,000.00 $ 52,283.33
RESORTE 1 $ 132,105.60 $ 132,105.60
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 3 $ 8,034.00 $ 24,102.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE ANGULO 2x1/4 2 $ 91,000.00 $ 182,000.00
TAPARROLLO 0.5 $ 170,000.00 $ 85,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 1 $ 35,150.00 $ 35,150.00
CAUCHO 2.5 $ 7,000.00 $ 17,500.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
SUMATORIA $ 1,747,733.09
FINAL COSTO $ 2,097,279.71
20% $ 823,205.50 GANANCIA VS C. FINAL $ 1,923,205.50
18% $ 702,590.94 GANANCIA VS R.R $ 1,119,108.45
RESORTES
1 41.7 45.25 0.3938 7
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
5.66
M^2 9.65
COSTO M^2 $ 240,891.11
M^2 $ 461,788.26
$ 220,897.15
$ 549,528
$ 10,167 V/Mt lineal

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 9,500.00 V/Mt lineal
$ 5,500.00 V/Kg Peso/Pcs 9.05
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 4,323,464.86 $ 2,161,732.43 PTA $ 4,458,000.00

% GAN m2 CHAIN $ 546,000
48% $ 461,788.26 FLETE EST $ 300,000.00
35% $ 369,430.61 $ 10,308,000.00
$ 1,958,520.00
$ 12,266,520.00
$ 222,948
VALOR
5.66
M^2 9.65
COSTO M^2 $ 217,289.65
M^2 $ 416,544.26
$ 199,254.61
$ 495,688

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 9.05
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 3,899,870.65 $ 1,949,935.33 PTA $ 4,021,000.00

% GAN m2 CHAIN $ 546,000
48% $ 416,544.26 flete $ 300,000.00
35% $ 333,235.41 $ 9,434,000.00
$ 1,792,460.00
$ 11,226,460.00
$ 132,106
VALOR
3.1415926536 Area circulo 0.0153938
0.0049
3.1415926536 Area circulo 0.02269801

0.007225
$ 8,916,000.00
$ 1,092,000
3.1415926536 Area circulo 0.0153938
0.0049
3.1415926536 Area circulo 0.02269801

0.007225
$ 8,042,000.00
$ 1,092,000
COTIZACIÓN / CLIENTE: CONSTRUCTORA AZUL URBANO ATTE. ING ARTURO M.
CIEGA / 20000 CYCLES
MEDIDA 6,00 mt x 3,75 INST: ENTRE MURO DETRAS DE DINTEL
CORTINA 298 $ 3,500 $ 1,043,000.00
MICROPERFORACION 0 $ 1,043,000.00 $ 0.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1-1/4" 0.4 $ 111,600.00 $ 42,440.00
RESORTE 4 $ 128,700.00 $ 514,800.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
BUJES DE PCS PARA RESORTE 5 $ 57,000.00 $ 1,900.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.9 $ 7,000.00 $ 41,300.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 242,760.00
SUMATORIA $ 3,613,469.04
FINAL COSTO $ 4,336,162.85
37% $ 3,236,162.85 GANANCIA VS R.R $ 4,157,352.01
RESORTES
4 32.5 28.5 0.3625 6
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
11 $ 8,940,542.00
11 $ 2,773,110.00
subtotal
iva
total
5.66
M^2 25.50
COSTO M^2 $ 170,045.60
M^2 $ 350,609.49
$ 180,563.89
$ 417,225

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 13.49
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 8,672,325.70 $ 4,336,162.85
% GAN m2
52% $ 350,609.49
49% $ 333,079.01
$ 128,700
VALOR
$ 98,345,962.00 $ 11,713,652.00 $ 459,359
$ 30,504,210.00 $ 13,939,245.88 $ 546,637.09
$ 128,850,172.00
$ 24,481,532.68
$ 153,331,704.68
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
2041
COTIZACIÓN / CLIENTE: HUGO FERNANDO CHICA
CORTINA 184 $ 3,500 $ 644,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 61,000.00 $ 39,066.67
EJE SOLIDO RANURADO 1" 4.2 $ 61,000.00 $ 77,700.00
RESORTE 2 $ 192,852.00 $ 385,704.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4 $ 7,000.00 $ 28,000.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 152,320.00
SUMATORIA $ 2,739,060.65
FINAL COSTO $ 3,286,872.78
33% $ 2,186,872.78 GANANCIA VS R.R $ 3,151,331.64
RESORTES
2 48.7 42.75 0.3625 8
TUBO 6" POLEA 6"
LM HM WT OW REV
3.52 6.91 468.52 93.70 5
2041
4X3,5 1 $ 6,777,058.00
1 $ 1,638,656.00
subtotal
iva
total
2042
COTIZACIÓN / CLIENTE: HUGO FERNANDO CHICA
MEDIDA 4,00 mt x 3 INST: ENTRE MURO DETRAS DE DINTEL
CORTINA 161 $ 3,500 $ 563,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4" 1 $ 79,831.93 $ 79,831.93
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1-1/4" 0.4 $ 61,000.00 $ 39,066.67
RESORTE 2 $ 116,028.00 $ 232,056.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4 $ 7,000.00 $ 28,000.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 133,280.00
SUMATORIA $ 2,239,904.58
FINAL COSTO $ 2,687,885.50
30% $ 1,587,885.50 GANANCIA VS R.R $ 2,577,044.86
RESORTES
2 29.3 35.75 0.375 5
TUBO 4" POLEA 8"
LM HM WT OW REV
4.92 7.28 409.26 81.85 3.5
2042
4X3 1 $ 5,542,032.00
1 $ 1,638,656.00
subtotal
iva
total
2043
3X3,5+ROLLO 1 $ 3,241,000.00
1 $ 1,250,000.00
subtotal
iva
total
3.66
M^2 16.00
COSTO M^2 $ 205,429.55
M^2 $ 423,566.08
$ 218,136.53
$ 504,044

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 13.49
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 6,573,745.56 $ 3,286,872.78
% GAN m2
52% $ 423,566.08
49% $ 402,387.78
$ 192,852
VALOR
2041
$ 6,777,058.00 $ 8,415,714.00 $ 525,982
$ 1,638,656.00 $ 10,014,699.66 $ 625,918.73
$ 8,415,714.00
$ 1,598,985.66
$ 10,014,699.66
3.66
M^2 14.00
COSTO M^2 $ 191,991.82
M^2 $ 395,859.43
$ 203,867.60
$ 471,073

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 13.49
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 5,375,771.00 $ 2,687,885.50
% GAN m2
52% $ 395,859.43
49% $ 376,066.45
$ 116,028
VALOR
2042
$ 5,542,032.00 $ 7,180,688.00 $ 512,906
$ 1,638,656.00 $ 8,545,018.72 $ 610,358.48
$ 7,180,688.00
$ 1,364,330.72
$ 8,545,018.72
2043 12.25
$ 3,241,000.00 $ 3,241,000.00 $ 264,571.43
$ 1,250,000.00 $ 4,491,000.00 $ 366,612.24
$ 4,491,000.00
$ 853,290.00
$ 5,344,290.00
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
2044
COTIZACIÓN / CLIENTE: JOSE HERAZO
MEDIDA 6,00 mt x 4,00 INST: DETRÁS DE MUROS DETRAS DE DINTEL
CORTINA 340 $ 3,500 $ 1,190,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1-1/4" 0.4 $ 111,600.00 $ 42,440.00
EJE SOLIDO RANURADO 1-1/4" 6 $ 111,600.00 $ 146,600.00
RESORTE 4 $ 145,728.00 $ 582,912.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
ANGULO MONTANTE 2 1/2"X1/4" 2 $ 90,550.00 $ 181,100.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 3 $ 35,150.00 $ 105,450.00
CAUCHO 6.5 $ 7,000.00 $ 45,500.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 257,040.00
SUMATORIA $ 3,602,591.04
FINAL COSTO $ 4,323,109.25
37% $ 3,223,109.25 GANANCIA VS R.R $ 4,144,836.71
RESORTES
4 36.8 30.75 0.375 6
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.70 817.22 163.44 6
2044
6X4 2 $ 8,913,628.00
2 $ 2,773,110.00
subtotal
iva
total
3.66
M^2 27.00
COSTO M^2 $ 160,115.16
M^2 $ 330,134.35
$ 170,019.19
$ 392,860

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 13.49
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 8,646,218.50 $ 4,323,109.25
% GAN m2
52% $ 330,134.35
49% $ 313,627.63
$ 145,728
VALOR
2044
$ 17,827,256.00 $ 11,686,738.00 $ 432,842.15
$ 5,546,220.00 $ 13,907,218.22 $ 515,082.16
$ 600,000.00
$ 23,973,476.00
$ 4,554,960.44
$ 28,528,436.44
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
COTIZACIÓN / CLIENTE: SAN PEDRO - TIERRALTA
CORTINA 194.5 $ 3,500 $ 680,750.00
MICROPERFORACION 0.2 $ 680,750.00 $ 136,150.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 1" 2.5 $ 60,850.00 $ 25,354.17
RESORTE 2 $ 132,264.00 $ 264,528.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.9 $ 7,000.00 $ 41,300.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 157,080.00
SUMATORIA $ 2,671,898.82
FINAL COSTO $ 3,206,278.58
33% $ 2,106,278.58 GANANCIA VS R.R $ 3,074,060.91
RESORTES
2 33.4 26 0.4062 4
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.31 873.83 174.77 5
1 $ 6,610,884.00
1 $ 1,495,799.00
subtotal
iva
total
2 $ 2,347,000.00
2 $ 1,025,000.00
subtotal
iva
total
M^2 16.50
COSTO M^2 $ 194,319.91
M^2 $ 400,659.62
$ 206,339.70
$ 476,785

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 6,412,557.16 $ 3,206,278.58
% GAN m2
52% $ 400,659.62
49% $ 380,626.64
$ 132,264
VALOR
$ 6,610,884.00 $ 8,106,683.00 $ 491,314
$ 1,495,799.00 $ 9,646,952.77 $ 584,663.80
$ 8,106,683.00
$ 1,540,269.77
$ 9,646,952.77
$ 4,694,000.00
$ 2,050,000.00
$ 6,744,000.00
$ 1,281,360.00
$ 8,025,360.00
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
COTIZACIÓN / CLIENTE: ALVARO ESCOBAR
1 MICRO 1 LISO / 20000 CYCLES
MEDIDA 4,80 mt x 2,3 INST: DETRAS DE MUROS DETRAS DE DINTEL
CORTINA 169 $ 3,500 $ 591,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 116,820.00 $ 233,640.00
RODAMIENTOS 2 $ 26,000.00 $ 52,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.9 $ 7,000.00 $ 34,300.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 127,948.80
SUMATORIA $ 2,496,379.62
FINAL COSTO $ 2,995,655.54
RESORTES
2 29.5 23.75 0.3938 4
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.85 460.43 92.09 2.875
2 $ 6,176,610.00
2 $ 1,638,656.00
subtotal
iva
total
2 $ 2,347,000.00
2 $ 1,025,000.00
subtotal
iva
total
M^2 13.44
COSTO M^2 $ 222,891.04
M^2 $ 459,569.15
$ 236,678.11
$ 546,887

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 5,991,311.08 $ 2,995,655.54
% GAN m2
52% $ 459,569.15
49% $ 436,590.69
$ 116,820
VALOR
$ 12,353,220.00 $ 7,815,266.00 $ 581,493
$ 3,277,312.00 $ 9,300,166.54 $ 691,976.68
$ 15,630,532.00
$ 2,969,801.08
$ 18,600,333.08
$ 4,694,000.00
$ 2,050,000.00
$ 6,744,000.00
$ 1,281,360.00
$ 8,025,360.00
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
UTILIDAD
REFERENCIA MEDIDA PERFIL TIPO LONGITUD CANTIDAD POR PCS DE
5,9 Mt
PTA 1 3,92x2,4 A 96.6 4 6.107660455
PTA 1 3,92x2,4 A 89.8 4 6.570155902
PTA 1 3,92x2,4 B 227.6 8 2.592267135
AJUSTE
CANTIDAD TIPO A 1 1
CANTIDAD TIPO B 2.66666667 3
UTILIDAD
5,9 Mt
PTA 2 3,92x2,4 A 106.1 4 5.560791706
PTA 2 3,92x2,4 A 99.3 4 5.941591138
PTA 2 3,92x2,4 B 227.6 8 2.592267135
AJUSTE
CANTIDAD TIPO A 1.33333333 2
UTILIDAD
5,9 Mt
PTA 3 3,92x2,4 A 121.8 8 4.844006568
PTA 3 3,92x2,4 A 103.6 4 5.694980695
PTA 3 3,92x2,4 B 230 2 2.565217391
PTA 3 3,92x2,5 B 217.6 8 2.711397059
AJUSTE
UTILIDAD
5,9 Mt
PTA 5 3,92x2,4 A 138.8 8 4.250720461
PTA 5 3,92x2,4 A 103.6 4 5.694980695
PTA 5 3,92x2,4 B 300 2 1.966666667
PTA 5 3,92x2,5 B 287.6 8 2.051460362
AJUSTE
CANTIDAD TIPO A 1 1
REFERENCIA MEDIDA PERFIL TIPO CANTIDAD COSTO EXW

PTA 1 3,92x2,4 A 1 59
PTA 1 3,92x2,4 B 3 177
TOTAL 236 COSTO MTR
PTA 2 4,30x2,4 A 2 118

PTA 2 4,30x2,4 B 3 177
TOTAL 295 COSTO MTR
PTA 3 7,2x2,3 A 3 177

PTA 3 7,2x2,3 B 4 236
TOTAL 413 COSTO MTR
PTA 5 7,88x3,0 A 3 177

PTA 5 7,88x3,0 B 4 236
TOTAL 413 COSTO MTR
CANTIDAD UTILIDAD POR AJUSTE
VLR PARCIAL PCS DE 5,9 Mt APROX
186.4 4 3.1652360515 4
227.6 8 2.5922671353 3
CANTIDAD UTILIDAD POR AJUSTE

VLR PARCIAL PCS DE 5,9 Mt APROX
205.4 4 2.8724440117 3
227.6 8 2.5922671353 3
AJUSTE APROX
5
6
3
3
AJUSTE APROX
5
6
2
3
PROMEDIO M^2 REFERENCIA MEDIDA

$ 922,760.00 M^2 $ 98,082.48 $ 93,918.50 9.408 PTA 1 3,92x2,4
10.32 PTA 2 4,30x2,4
$ 1,153,450.00 M^2 $ 111,768.41 16.606 PTA 3 7,2x2,3
23.64 PTA 5 7,88x3,0
$ 1,614,830.00 M^2 $ 97,513.89
$ 1,614,830.00 M^2 $ 68,309.22

IVA
M^2 P $ 188,000.00 $ 223,720.00
M^2 V $ 294,500.00 $ 350,455.00
TOTAL $ 482,500.00 $ 574,175.00
GANANCIA P 2 100%
GANANCIA V 3.1 210%
PERFILERIA VIDRIOS PVP P PVP V PVP IVA

$ 884,352.00 $ 893,760.00 $ 1,768,704.00 $ 2,770,656.00 $ 4,539,360.00 $ 5,401,838.40
$ -
$ 970,080.00 $ 980,400.00 $ 1,940,160.00 $ 3,039,240.00 $ 4,979,400.00 $ 5,925,486.00
$ -
$ 1,560,964.00 $ 1,577,570.00 $ 3,121,928.00 $ 4,890,467.00 $ 8,012,395.00 $ 9,534,750.05
$ -
$ 2,222,160.00 $ 2,245,800.00 $ 4,444,320.00 $ 6,961,980.00 $ 11,406,300.00 $ 13,573,497.00
GANANCIA P GANANCIA V CANT TOTAL

$ 884,352.00 $ 1,876,896.00 1 $ 2,761,248.00
$ 970,080.00 $ 2,058,840.00 1 $ 3,028,920.00
$ 1,560,964.00 $ 3,312,897.00 2 $ 4,873,861.00
$ 2,222,160.00 $ 4,716,180.00 2 $ 6,938,340.00

TOTAL $ 17,602,369.00
$ 1,768,704.00 $ 2,770,656.00
$ 1,940,160.00 $ 3,039,240.00
$ 6,243,856.00 $ 9,780,934.00
$ 8,888,640.00 $ 13,923,960.00
KIT GEMINI NOTA SUBTOTAL IVA CANT TOTAL
$ 6,099,600.00 LONG 432 $ 10,638,960.00 $ 12,660,362.40 1 $ 10,638,960.00
$ 6,099,600.00 LONG 434 $ 11,079,000.00 $ 13,184,010.00 1 $ 11,079,000.00
$ 6,647,000.00 LONG 5,92 $ 14,659,395.00 $ 17,444,680.05 2 E
$ 6,647,000.00 LONG 5,92 $ 18,053,300.00 $ 21,483,427.00 2 $ 36,106,600.00

$ 57,824,560.00
$ 10,986,666.40
$ 68,811,226.40
$ 6,099,600.00 $ 12,199,200.00
$ 6,647,000.00 $ 26,588,000.00
$ 8,870,256.00
$ 9,138,840.00
$ 11,537,467.00
$ 13,608,980.00
COTIZACIÓN / CLIENTE: JOSE PACHECO
LISA / 20000 CYCLES
MEDIDA 4,70 mt x 3,2 mt INST: DETRÁS DE MURO DETRAS DE DINTEL
CORTINA 219 $ 3,500.00 $ 766,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 120,780.00 $ 362,340.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.9 $ 7,000.00 $ 34,300.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 165,552.80
SUMATORIA $ 2,618,056.48
FINAL COSTO $ 3,141,667.78
32% $ 2,041,667.78 GANANCIA VS R.R $ 3,012,114.47
RESORTES
3 30.5 26.75 0.3625 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.30 533.33 106.67 3.75
1 $ 6,477,666.00
1 $ 5,831,796.00
2 $ 1,638,656.00
subtotal
iva
total
COTIZACIÓN / CLIENTE: JOSE PACHECO

LISA / 20000 CYCLES
CORTINA 173 $ 3,500.00 $ 605,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 165,528.00 $ 331,056.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 3.9 $ 7,000.00 $ 27,300.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 130,328.80
SUMATORIA $ 2,357,017.28
FINAL COSTO $ 2,828,420.74
31% $ 1,728,420.74 GANANCIA VS R.R $ 2,711,784.83
RESORTES
2 41.8 33.5 0.3938 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.30 422.42 84.48 3.75
3.52 6.91 422.42 84.48 3.75
1 $ 5,831,796.00
1 $ 1,638,656.00
subtotal
iva
total
M^2 17.39
COSTO M^2 $ 180,659.45
M^2 $ 372,493.70
$ 191,834.26
$ 443,268

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 6,283,335.55 $ 3,141,667.78
% GAN m2
52% $ 372,493.70
49% $ 353,869.02
$ 120,780
VALOR
$ 6,477,666.00 $ 8,116,322.00 $ 466,723.52
$ 5,831,796.00 $ 9,658,423.18 $ 555,400.99
$ 3,277,312.00
$ 15,586,774.00
$ 2,961,487.06
$ 18,548,261.06
M^2 13.69
COSTO M^2 $ 206,604.88
M^2 $ 425,989.43
$ 219,384.56
$ 506,927

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 5,656,841.48 $ 2,828,420.74
% GAN m2
52% $ 425,989.43
49% $ 404,689.96
$ 165,528
VALOR
$ 5,831,796.00 $ 7,470,452.00 $ 545,686.78

$ 1,638,656.00 $ 8,889,837.88 $ 649,367.27
$ 7,470,452.00
$ 1,419,385.88
$ 8,889,837.88
COTIZACIÓN / CLIENTE: JOSE PAC
MEDIDA 4,70 mt x 3,2 mt INST: DETRÁS DE MUR
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
EJE SOLIDO SOLIDO ENSAMBLE 1"
RESORTE
RODAMIENTOS
3.14159265 Area circulo 0.0153938 SOPORTES DE RESORTES
0.0049 SHAFT RING 1-1/4"
BUJES DE PCS PARA RESORTE
GUIAS
ANGULO MONTANTE 2 1/2"X1/4"
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
3.14159265 Area circulo 0.02269801 DISCO TENSIONADOR
0.007225 TOPES LATERALES FUNDIDOS
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
INST Y TRAS
36% $ 2,529,006.20
34% $ 2,317,607.78
RESORTES
3 30.5
CANT PESO
TUBO 6" POLEA 8"
LM HM
4.92 7.30
COTIZACIÓN / CLIENTE: JOSE PAC
MEDIDA 3,70 mt x 3,2 mt INST: DETRÁS DE MUR
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
INST Y TRAS
34% $ 2,134,837.90
32% $ 1,946,400.74
RESORTES
2 41.8
CANT PESO
TUBO 6" POLEA 8"
LM HM
4.92 7.30
3.52 6.91
OTIZACIÓN / CLIENTE: JOSE PACHECO
x 3,2 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2 17.39
219 $ 3,500 $ 766,500.00 M^2 $ 405,210.69
0.3 $ 766,500.00 $ 229,950.00 $ 208,683.51
0 $ 210,000.00 $ 0.00 $ 482,201
1 $ 315,000.00 $ 315,000.00
7 $ 2,000.00 $ 14,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
4.5 $ 60,850.00 $ 45,637.50 $ 10,142 V/Mt lineal
3 $ 120,780.00 $ 362,340.00
2 $ 25,000.00 $ 50,000.00
10 $ 3,987.76 $ 39,877.65 $ 5,500.00 V/Kg
5 $ 8,034.00 $ 40,170.00
4 $ 57,000.00 $ 1,520.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
0 $ 140,000.00 $ 0.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
58 $ 1,350.00 $ 78,300.00
2 $ 35,150.00 $ 70,300.00
4.9 $ 7,000.00 $ 34,300.00
1 $ 30,000.00 $ 30,000.00
1 $ 15,000.00 $ 15,000.00
N/A N/A $ 165,552.80
N/A N/A $ 569,601
SUMATORIA $ 2,848,006.48
FINAL COSTO $ 3,417,607.78
PRECIO FINAL $ 7,046,613.97 $ 6,835,215.55 $ 3,417,607.78
GANANCIA VS R.R $ 3,276,675.50 49% $ 384,950.16
26.75 0.3625 5 $ 120,780

WT OW REV
533.33 106.67 3.75
1 $ 7,046,614.00 $ 7,046,614.00 $ 8,685,270.00
1 $ 6,281,239.00 $ 6,281,239.00 $ 10,335,471.30
2 $ 1,638,656.00 $ 3,277,312.00
subtotal $ 16,605,165.00
iva $ 3,154,981.35
total $ 19,760,146.35
OTIZACIÓN / CLIENTE: JOSE PACHECO

173 $ 3,500 $ 605,500.00 M^2 $ 458,819.48
0.3 $ 605,500.00 $ 181,650.00 $ 236,292.03
0 $ 210,000.00 $ 0.00 $ 545,995
1 $ 315,000.00 $ 315,000.00
7 $ 2,000.00 $ 14,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
3.5 $ 60,850.00 $ 35,495.83 $ 10,142 V/Mt lineal
2 $ 165,528.00 $ 331,056.00
2 $ 25,000.00 $ 50,000.00
8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
4 $ 8,034.00 $ 32,136.00
3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
0 $ 140,000.00 $ 0.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
58 $ 1,350.00 $ 78,300.00
2 $ 35,150.00 $ 70,300.00
3.9 $ 7,000.00 $ 27,300.00
1 $ 30,000.00 $ 30,000.00
1 $ 15,000.00 $ 15,000.00
N/A N/A $ 130,328.80
N/A N/A $ 507,733
SUMATORIA $ 2,538,667.28
FINAL COSTO $ 3,046,400.74
PRECIO FINAL $ 6,281,238.64 $ 6,092,801.48 $ 3,046,400.74
GANANCIA VS R.R $ 2,920,775.97 49% $ 435,878.50
33.5 0.3938 5 $ 165,528

WT OW REV
422.42 84.48 3.75
422.42 84.48 3.75
1 $ 6,281,239.00 $ 6,281,239.00 $ 7,919,895.00

1 $ 1,638,656.00 $ 1,638,656.00 $ 9,424,675.05
subtotal $ 7,919,895.00
iva $ 1,504,780.05
total $ 9,424,675.05
Peso/Pcs 0.72504817 Pi 3.14159265 Area circulo 0.0153938
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 499,440.48
$ 594,334.17

Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 578,516.80
$ 688,434.99
MEDIDA 8,2 x 5,2 INST: DETRÁS DE MURO ARRIBA DE DINTEL
CORTINA 572 $ 3,500 $ 2,002,000.00
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 877,500 $ 877,500.00
POLEAS PARA TUBO 12 $ 2,000 $ 24,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 6 $ 228,096 $ 1,368,576.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULOS DE 3X1/4 2 $ 100,000 $ 200,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 3 $ 35,000 $ 105,000.00
CAUCHO 8.2 $ 7,000 $ 57,400.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 6,009,935.09
FINAL COSTO $ 7,211,922.11
PRECIO FINAL $ 14,869,942.49
PRECIO MD $ 11,895,953.99
RESORTES
6 57.6 30.25 0.3938 4
TUBO 6"
LM HM WT OW REV
$ 14,869,943.00
$ 10,877,135.00
1 $ 25,747,078.00
1 $ 5,365,588.24
1 $ 2,647,058.82
M^2 48.02 MEDIDA 5,2 x 5,2 INST: ENTRE MURO DEBAJO DE DINT
COSTO M^2 $ 150,173.29 DESCRIPCION CANT/KG/MT
M^2 $ 309,635.65 CORTINA 393
MICROPERFORACION 0
CHAINHOIST 0
EJE DE 8" 1
POLEAS PARA TUBO 8
EJE SOLIDO 1
RESORTE 4
RODAMIENTOS 2
ACCESORIOS PARA RESORT 20
GUIAS 2
ANGULOS MONTANTE 2
PLATOS SUPERIORES 2
TAPARROLLO 1
TOPES DE ACERO 2
DISCO TENSIONADOR 1
TOPES LATERALES FUNDID 88
ANGULO 2
$ 14,423,844.22 CAUCHO 5.2
50% HERRAJES PARA PUERTA 1
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
FINAL COSTO
$ 14,423,844.22 $ 7,211,922.11 PRECIO FINAL
% GAN m2 PRECIO RAMON RHENAL
39% $ 247,708.52 GANANCIA VS MD
GANANCIA DE MD
RESORTES
$ 228,096 4 59.9 31.5
TUBO 6"
LM HM WT
4.92 6.85 460.43
$ 25,747,078.00
$ 5,365,588.24
$ 2,647,058.82
$ 33,759,725.06
$ 6,414,347.76
$ 40,174,072.82
GA / 20000 CYCLES CIEGA
T: ENTRE MURO DEBAJO DE DINTEL M^2 30.97 MEDIDA 8,2 x 5,2 INST: DE
$ 3,500 $ 1,375,500.00 M^2 $ 351,192.50 CORTINA
$ 210,000 $ 0.00 CHAINHOIST
$ 585,000 $ 585,000.00 EJE DE 8"
$ 2,000 $ 16,000.00 POLEAS PARA TUBO
$ 67,227 $ 67,226.89 EJE SOLIDO
$ 237,204 $ 948,816.00 RESORTE
$ 15,000 $ 30,000.00 RODAMIENTOS
$ 140,000 $ 280,000.00 GUIAS
$ 94,500 $ 189,000.00 ANGULOS DE 3X1/4
$ 140,000 $ 140,000.00 TAPARROLLO
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 35,000 $ 70,000.00 ANGULO
$ 7,000 $ 36,400.00 CAUCHO
$ 15,000 $ 15,000.00 TORNILLERIA
N/A $ 32,000.00 PINTURA
SUMATORIA $ 4,396,175.09
FINAL COSTO $ 5,275,410.11
CIO FINAL $ 10,877,134.25 $ 10,550,820.22 $ 5,275,410.11
CIO RAMON RHENAL $ 8,701,707.40 % GAN m2
NANCIA VS C. FINAL $ 5,601,724.14 52% $ 351,192.50
NANCIA VS MD $ 3,426,297.29 39% $ 280,954.00
NANCIA DE MD $ 2,175,426.85
RESORTES
0.3938 8 $ 237,204 6
ESPESOR VUELTAS VALOR CANT
TUBO 6"
OW REV LM
92.09 2.88
1
1
MEDIDA 8,2 x 5,2 INST: DETRÁS DE MURO ARRIBA DE DINTEL M^2 48.02
ORTINA 572 $ 3,500 $ 2,002,000.00 M^2 $ 330,264.51
HAINHOIST 0 $ 210,000 $ 0.00
JE DE 8" 1 $ 877,500 $ 877,500.00
OLEAS PARA TUBO 12 $ 2,000 $ 24,000.00
JE SOLIDO 1 $ 67,227 $ 67,226.89
ESORTE 6 $ 228,096 $ 1,368,576.00
ODAMIENTOS 2 $ 15,000 $ 30,000.00
UIAS 2 $ 140,000 $ 280,000.00
NGULOS DE 3X1/4 2 $ 100,000 $ 200,000.00
APARROLLO 1 $ 140,000 $ 140,000.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 3 $ 35,000 $ 105,000.00
AUCHO 8.2 $ 7,000 $ 57,400.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 32,000.00
SUMATORIA $ 6,410,335.09
FINAL COSTO $ 7,692,402.11
PRECIO FINAL $ 15,860,622.90 $ 15,384,804.22 $ 7,692,402.11
PRECIO MD $ 12,688,498.32 % GAN m2
GANANCIA VS MD $ 4,996,096.22 39% $ 264,211.61
57.6 30.25 0.3938 4 $ 228,096

HM WT OW REV
$ 15,860,623.00
$ 11,557,795.00
1 $ 27,418,418.00 $ 27,418,418.00
1 $ 5,365,588.24 $ 5,365,588.24
1 $ 2,647,058.82 $ 2,647,058.82
$ 35,431,065.06
$ 6,731,902.36
$ 42,162,967.42
MEDIDA 5,2 x 5,2 INST: ENTRE MURO DEBAJO DE DINTEL M^2
CORTINA 393 $ 3,500 $ 1,375,500.00 M^2
CHAINHOIST 0 $ 210,000 $ 0.00
EJE DE 8" 1 $ 585,000 $ 585,000.00
POLEAS PARA TUBO 8 $ 2,000 $ 16,000.00
EJE SOLIDO 1 $ 67,227 $ 67,226.89
RESORTE 4 $ 237,204 $ 948,816.00
RODAMIENTOS 2 $ 15,000 $ 30,000.00
GUIAS 2 $ 140,000 $ 280,000.00
ANGULOS MONTANTE 2 $ 94,500 $ 189,000.00
TAPARROLLO 1 $ 140,000 $ 140,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,000 $ 70,000.00
CAUCHO 5.2 $ 7,000 $ 36,400.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 4,671,275.09
FINAL COSTO $ 5,605,530.11
PRECIO FINAL $ 11,557,794.04 $ 11,211,060.22
PRECIO RAMON RHENAL $ 10,979,904.34 % GAN
GANANCIA VS C. FINAL $ 5,952,263.93 52%
GANANCIA VS MD $ 5,374,374.23 49%
RESORTES
4 59.9 31.5 0.3938 8 $ 237,204
TUBO 6"
LM HM WT OW REV
4.92 6.85 460.43 92.09 2.88
1
1
30.97
$ 180,987.02
$ 373,169.12
$ 5,605,530.11
m2
$ 373,169.12
$ 354,510.67
2069
COTIZACIÓN / CLIENTE: MARTINS DOOR
CORTINA 390 $ 3,500 $ 1,365,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" 1 $ 511,800.00 $ 511,800.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1-1/4" 0.4 $ 111,600.00 $ 42,440.00
RESORTE 4 $ 148,500.00 $ 594,000.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 8.2 $ 7,000.00 $ 57,400.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 302,012.48
SUMATORIA $ 4,059,181.52
FINAL COSTO $ 4,871,017.83
PRECIO FINAL $ 10,163,335.73
39% $ 3,887,417.83 GANANCIA VS MD $ 3,259,650.75
GANANCIA MD $ 2,032,667.15
RESORTES
4 37.5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.70 817.22 163.44 6
2069-70
PTA 1
PTA 2
MOTOR GH 1HP
MOTOR H 1 HP
$ 1,200,000.00 mtr-cucuta
$ 300,000.00 $ 445,000.00
$ 500.00 $ 534,000.00
3.66
M^2 31.72
COSTO M^2 $ 153,543.62
M^2 $ 320,367.41
$ 166,823.79
$ 381,237

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 12.07
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 9,858,435.66 $ 4,929,217.83
% GAN m2
52% $ 320,367.41
40% $ 256,293.93
$ 148,500
VALOR
2069-70
$ 10,163,400.00
$ 7,523,800.00
$ 3,783,193.28
$ 2,491,596.64
$ 23,961,989.92
$ 4,552,778.08
$ 28,514,768.00
mtr - bogota
$ 400,000.00
$ 480,000.00
$ 960,000.00
20
COTIZACIÓN / CLIEN
CIEGA / 200
MEDIDA 5,3 mt x 3,35 INST: DETRÁ
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
EJE SOLIDO RANURADO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
38%
36%
RESORTES
3
CANT
2070
CIEGA / 20000 CYCLES 3.66
MEDIDA 5,3 mt x 3,35 INST: DETRÁS DE MUROS DETRAS DE DINTEL M^2 20.94
CORTINA 254 $ 3,500 $ 889,000.00 M^2 $ 359,229.63
MICROPERFORACION 0 $ 889,000.00 $ 0.00 $ 187,782.10
CHAINHOIST 0 $ 210,000.00 $ 0.00 $ 427,483
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 39,056.67 $ 10,142 V/Mt lineal
EJE SOLIDO RANURADO 1" 3.5 $ 60,850.00 $ 35,495.83 $ 10,142 V/Mt lineal
RESORTE 3 $ 130,284.00 $ 390,852.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SOPORTES DE RESORTES 10 $ 3,987.76 $ 39,877.65 $ 5,500.00 V/Kg
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
BUJES DE PCS PARA RESORTE 4 $ 57,000.00 $ 1,520.00 $ 9,500.00 V/Mt lineal
GUIAS 2 $ 120,500.00 $ 241,000.00
PLATOS SUPERIORES 2 $ 66,385.00 $ 132,770.00 $ 5,500.00 V/Kg
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
DISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.3 $ 7,000.00 $ 37,100.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 199,386.88
SUMATORIA $ 2,992,330.89
FINAL COSTO $ 3,590,797.07
PRECIO FINAL $ 7,523,705.30 $ 7,297,994.15 $ 3,648,997.07
INST Y TRAS PRECIO MD $ 6,018,964.24 % GAN m2
$ 2,832,908.23 GANANCIA VS C. FINAL $ 3,932,908.23 52% $ 359,229.63
$ 2,607,197.07 GANANCIA VS MD $ 2,428,167.17 40% $ 287,383.70
GANANCIA MD $ 1,504,741.06
32.9 $ 130,284
Radio^2 0.0049
Peso/Pcs 12.07

Radio^2 0.007225
2071
CORTINA 363 $ 3,500
MICROPERFORACION 0 $ 1,270,500.00
CHAINHOIST 0 $ 210,000.00
EJE DE 8" 1 $ 511,800.00
POLEAS PARA TUBO $ 2,000.00
EJE SOLIDO 1-1/4" 0.4 $ 60,850.00
EJE SOLIDO RANURADO 1-1/4" 4.5 $ 60,850.00
RESORTE 4 $ 211,464.00
RODAMIENTOS 2 $ 25,000.00
SOPORTES DE RESORTES 12 $ 3,987.76
SHAFT RING 1-1/4" 6 $ 8,034.00
BUJES DE PCS PARA RESORTE 5 $ 57,000.00
GUIAS 2 $ 120,500.00
ANGULO MONTANTE 2 1/2"X1/4" 2 $ 90,550.00
PLATOS SUPERIORES 2 $ 82,555.00
TAPARROLLO 1 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00
DISCO TENSIONADOR 1 $ 34,799.86
TOPES LATERALES FUNDIDOS 60 $ 1,350.00
ANGULO 2 $ 35,150.00
CAUCHO 5.7 $ 7,000.00
HERRAJES PARA PUERTA 1 $ 30,000.00
TORNILLERIA 1 $ 15,000.00
PINTURA N/A N/A
SUMATORIA
FINAL COSTO
PRECIO FINAL
INST Y TRAS PRECIO MD
41% $ 4,319,538.04 GANANCIA VS C. FINAL
40% $ 4,007,227.08 GANANCIA VS MD
GANANCIA MD
RESORTES
4 53.4
2069-70
PTA 1
PTA 2
MOTOR GH 1HP
MOTOR H 1 HP
DOOR
3.66
DETRAS DE DINTEL M^2 30.37
TOTAL COSTO M^2 $ 164,344.94
$ 1,270,500.00 M^2 $ 342,807.07
$ 0.00 $ 178,462.13
$ 0.00 $ 407,940
$ 511,800.00
$ 0.00
$ 39,056.67 $ 10,142 V/Mt lineal
$ 45,637.50 $ 10,142 V/Mt lineal
$ 845,856.00
$ 50,000.00
$ 47,853.18 $ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi
$ 48,204.00 Radio^2
$ 1,900.00 $ 9,500.00 V/Mt lineal
$ 241,000.00
$ 181,100.00
$ 165,110.00 $ 5,500.00 V/Kg Peso/Pcs 15.01
$ 140,000.00
$ 10,902.00
$ 34,799.86 $ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi
$ 81,000.00 Radio^2
$ 70,300.00
$ 39,900.00
$ 30,000.00
$ 15,000.00
$ 289,103.36
$ 831,805
$ 4,159,022.57
$ 4,990,827.08
$ 10,410,365.12 $ 10,098,054.17 $ 5,049,027.08
$ 8,328,292.10 % GAN m2
$ 5,419,538.04 52% $ 342,807.07
$ 3,337,465.01 40% $ 274,245.66
$ 2,082,073.02
$ 211,464
VUELTAS VALOR
2069-70
$ 10,410,400.00
$ -
$ -
$ 2,491,596.64
$ 12,901,996.64
$ 2,451,379.36
$ 15,353,376.00
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
COTIZACIÓN / CLIENTE: JHON JAIRO CASALLAS
MEDIDA 5,10 mt x 3,0 mt INST: DETRÁS DE MURO DETRAS DE DINTEL CON MONTANTES
CORTINA 220 $ 3,500 $ 770,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 129,096.00 $ 387,288.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2 $ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 169,932.00
SUMATORIA $ 2,976,483.68
FINAL COSTO $ 3,571,780.42
PRECIO JHON JAIRO $ 6,996,270.92
GANANCIA VS J.J $ 3,424,490.50
GANANCIA DE J.J $ 368,224.79
RESORTES
3 32.6 27.75 0.375 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 579.45 115.89 3.5
INSTALACION Y TRASLADO
PASAJES 3 TECNICOS $ 1,140,000
TRANSPORTE DE MERCA $ 900,000
ALOJAMIENTO 3 DIAS $ 270,000 1 $ 9,465,336.34
ALIMENTANCION 4 DIAS $ 600,000 1 $ 4,960,504.20
$ 2,910,000 subtotal
$ 2,500,000 iva
$ 1,995,798 $ 2,100,840 total
1 $ 9,465,336.34
1 $ 3,783,193.28
subtotal
iva
total
1 $ 9,465,336.34
1 $ 2,491,596.64
subtotal
iva
total
M^2 17.85 220/440 3 FASES
COSTO M^2 $ 200,099.74
M^2 $ 412,576.79
$ 212,477.05
$ 490,966

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434 Pi

Radio^2
$ 7,143,560.83 $ 3,571,780.42
% GAN m2
52% $ 412,576.79
49% $ 391,947.95
$ 129,096
VALOR
$ 9,465,336.34 $ 9,466,000.00 $ 9,465,336.34 $ 530,270.94
$ 4,960,504.20 $ 4,961,000.00 $ 14,425,840.54 $ 808,170.34
$ 14,425,840.54 $ 14,427,000.00 $ 17,166,750.24 $ 961,722.70
$ 2,740,909.70 $ 2,741,130.00
$ 17,166,750.24 $ 17,168,130.00
$ 9,465,336.34 $ 9,466,000.00 $ 9,465,336.34 $ 530,270.94

$ 3,783,193.28 $ 3,784,000.00 $ 13,248,529.61 $ 742,214.54
$ 13,248,529.61 $ 13,250,000.00 $ 15,765,750.24 $ 883,235.31
$ 2,517,220.63 $ 2,517,500.00
$ 15,765,750.24 $ 15,767,500.00
$ 9,465,336.34 $ 9,466,000.00 $ 9,465,336.34 $ 530,270.94

$ 2,491,596.64 $ 2,492,000.00 $ 11,956,932.97 $ 669,856.19
$ 11,956,932.97 $ 11,958,000.00 $ 14,228,750.24 $ 797,128.86
$ 2,271,817.27 $ 2,272,020.00
$ 14,228,750.24 $ 14,230,020.00
3.14159265 Area circulo 0.0153938
0.0049
3.14159265 Area circulo 0.02269801

0.007225
COTIZACIÓN / CLIENTE: SAID MIRANDA
LISA / 20000 CYCLES
CORTINA 224 $ 3,500 $ 784,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 129,096.00 $ 387,288.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2 $ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 169,932.00
SUMATORIA $ 2,683,583.68
FINAL COSTO $ 3,220,300.42
RESORTES
3 32.6 27.75 0.375 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 579.45 115.89 3.5
1 $ 6,639,795.00
1 $ 4,916,538.00
1 $ 2,491,596.64
1 $ 1,384,873.95
subtotal
iva
total
M^2 17.85
COSTO M^2 $ 180,408.99
M^2 $ 371,977.29
$ 191,568.31
$ 442,653

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 6,440,600.83 $ 3,220,300.42
% GAN m2
52% $ 371,977.29
49% $ 353,378.43
$ 129,096
VALOR
$ 6,639,795.00 1 $ 6,640,000.00 $ 6,640,000.00
$ 4,916,538.00 1 $ 4,917,000.00 $ 4,917,000.00
$ 2,491,596.64 1 $ 2,492,000.00 $ 2,492,000.00
$ 1,384,873.95 1 $ 1,385,000.00 $ 1,385,000.00
$ 15,432,803.59 $ 15,434,000.00
$ 2,932,232.68 $ 2,932,460.00
$ 18,365,036.27 $ 18,366,460.00
COTIZACIÓN / CLIEN
LISA / 200
MEDIDA 3,4 mt x 3,0 mt INST: DET
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
EJE SOLIDO SOLIDO ENS
RESORTE
RODAMIENTOS
Pi 3.1415926536 Area circulo 0.0153938 SOPORTES DE RESORTES
Radio^2 0.0049 SHAFT RING 1-1/4"
BUJES DE PCS PARA RES
GUIAS
ANGULO MONTANTE 2 1
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
Pi 3.1415926536 Area circulo 0.02269801 DISCO TENSIONADOR
Radio^2 0.007225 TOPES LATERALES FUND
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2
CANT
TUBO 4"
LM
4.92
$ 6,640,000.00 $ 371,988.80
$ 4,917,000.00 $ 413,193.28
$ 9,132,000.00 $ 511,596.64
$ 6,302,000.00 $ 529,579.83
COTIZACIÓN / CLIENTE: SAID MIRANDA
LISA / 20000 CYCLES
MEDIDA 3,4 mt x 3,0 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2 11.90
ORTINA 148 $ 3,500 $ 518,000.00 M^2 $ 413,154.39
MICROPERFORACION 0 $ 518,000.00 $ 0.00 $ 212,774.51
HAINHOIST 0 $ 210,000.00 $ 0.00 $ 491,654
JE DE 4" 1 $ 157,000.00 $ 157,000.00
OLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
JE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
JE SOLIDO SOLIDO ENS 3.5 $ 60,850.00 $ 35,495.83 $ 10,142 V/Mt lineal
ESORTE 2 $ 104,940.00 $ 209,880.00
ODAMIENTOS 2 $ 25,000.00 $ 50,000.00
OPORTES DE RESORTES 8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
HAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
UJES DE PCS PARA RES 3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
UIAS 2 $ 120,500.00 $ 241,000.00
NGULO MONTANTE 2 1 2 $ 90,550.00 $ 181,100.00
LATOS SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
APARROLLO 0 $ 140,000.00 $ 0.00
OPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
OPES LATERALES FUND 54 $ 1,350.00 $ 72,900.00
NGULO 2 $ 35,150.00 $ 70,300.00
AUCHO 3.5 $ 7,000.00 $ 24,500.00
ERRAJES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
ORNILLERIA 1 $ 25,000.00 $ 25,000.00
INTURA N/A N/A $ 113,288.00
SUMATORIA $ 1,987,100.48
FINAL COSTO $ 2,384,520.58
PRECIO FINAL $ 4,916,537.28 $ 4,769,041.16 $ 2,384,520.58
PRECIO JHON JAIRO $ 4,670,710.42 % GAN m2
GANANCIA VS J.J $ 2,286,189.84 49% $ 392,496.67
26.5 33.5 0.3625 5 $ 104,940

POLEA 8"
HM WT OW REV
7.28 377.03 75.41 3.5
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
20XX
COTIZACIÓN / CLIENTE: SODECA
REJA DE ALUMINIO DISEÑO HOR.
MEDIDA 9,8mt x 2,05mt de alto
PERFIL 3X1-1/2 HOR. 20 $ 54,622 $ 1,092,436.97
PERFIL 3X1-1/2 VER. 3 $ 54,622 $ 163,865.55
RODACHINAS 2 $ 20,168 $ 40,336.13
BISAGRAS 2 $ 15,000 $ 30,000.00
ANGULOS DE ALUMINIO 134 $ 441 $ 59,117.65
REMACHES 1 $ 30,000 $ 30,000.00
CERRADURA 1 $ 150,000 $ 150,000.00
RECIBIDOR 1 $ 45,000 $ 45,000.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
PINTURA N/A N/A $ 0.00
SUMATORIA $ 2,731,997.90
PRECIO FINAL $ 5,463,995.80 $ 271,975.90
IVA $ 1,038,159.20
TOTAL $ 6,502,155.00
20XX
COTIZACIÓN / CLIENTE: SODECA
REJA DE ALUMINIO DISEÑO VER.
MEDIDA 9,8mt x 2,05mt de alto
PERFIL 3X1-1/2 HOR. 4 $ 54,622 $ 218,487.39
PERFIL 3X1-1/2 VER. 2 $ 54,622 $ 109,243.70
PERFIL 1-1/2" VER. 18 $ 31,092 $ 559,663.87
RODACHINAS 2 $ 20,168 $ 40,336.13
BISAGRAS 2 $ 15,000 $ 30,000.00
ANGULOS DE ALUMINIO 128 $ 441 $ 56,470.59
REMACHES $ 30,000 $ 0.00
CERRADURA 1 $ 150,000 $ 150,000.00
RECIBIDOR 1 $ 45,000 $ 45,000.00
TORNILLERIA 1 $ 15,000.00 $ 15,000.00
SUMATORIA $ 2,069,432.77
PRECIO FINAL $ 4,345,808.82 $ 216,317.01
IVA $ 825,703.68
TOTAL $ 5,171,512.50
$ 5,464,000.00
$ 1,176,470.59
$ 6,640,470.59
$ 1,261,689.41
$ 7,902,160.00
$ 4,346,000.00
$ 1,176,470.59
$ 5,522,470.59
$ 1,049,269.41
$ 6,571,740.00
COTIZACIÓN / CLIENTE: ROBERTO GEDEON BARU MOTORS
LISA / 20000 CYCLES
CORTINA 334 $ 3,500 $ 1,169,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1-1/4" 0.4 $ 111,600.00 $ 7,440.00
EJE SOLIDO SOLIDO ENSAMBLE 1-1/4" 4.5 $ 111,600.00 $ 83,700.00
RESORTE 3 $ 211,464.00 $ 634,392.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5 $ 7,000.00 $ 35,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 214,200.00
SUMATORIA $ 3,432,401.51
FINAL COSTO $ 4,118,881.82
RESORTES
3 53.4 41.5 0.4062 7
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 579.45 115.89 3.5
$ 4,416,672.00 1 $ 8,493,600.00
1 $ 2,491,596.64
1 $ 1,260,504.20
subtotal
iva
total
M^2 22.50
COSTO M^2 $ 183,061.41
M^2 $ 377,446.21
$ 194,384.80
$ 449,161

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 8,237,763.63 $ 4,118,881.82
% GAN m2
52% $ 377,446.21
49% $ 358,573.90
$ 211,464
VALOR
$ 9,754,104.20 $ 9,755,000.00 $ 433,555.56

$ 2,491,596.64 $ 2,491,596.64 $ 647,708.89
$ 1,260,504.20 $ 12,246,596.64
$ 12,245,700.84 $ 2,326,853.36
$ 2,326,683.16 $ 14,573,450.00
$ 14,572,384.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
COTIZACIÓN / CLIENTE: ARTURO RINCON
1/2 LISA Y 1/2 MICRO / 20000 CYCLES
CORTINA 197 $ 3,500.00 $ 689,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 156,420.00 $ 312,840.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.5 $ 7,000.00 $ 31,500.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 169,932.00
SUMATORIA $ 2,562,996.15
FINAL COSTO $ 3,075,595.38
RESORTES
2 39.5 30.75 0.4062 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 505.97 101.19 3.5
1 $ 6,341,434.00
1 $ 1,384,873.95
subtotal
iva
total
M^2 17.85
COSTO M^2 $ 172,302.26
M^2 $ 355,262.40
$ 182,960.13
$ 422,762

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 6,151,190.76 $ 3,075,595.38
% GAN m2
52% $ 355,262.40
49% $ 337,499.28
$ 156,420
VALOR
$ 6,341,434.00 1 $ 6,342,000.00 $ 6,342,000.00
$ 1,384,873.95 1 $ 1,384,873.95 $ 1,384,873.95
$ 7,726,307.95 $ 7,726,873.95
$ 1,467,998.51 $ 1,468,106.05
$ 9,194,306.46 $ 9,194,980.00
$ 16,817,970.00
COT
1/2 LISA Y
MEDIDA 3,20 mt x 3,1 mt I
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
Radio^2 0.007225 TOPES LATERALES FUNDIDOS
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2
CANT
TUBO 4"
LM
4.92
$ 6,342,000.00 $ 355,294.12
$ 9,194,980.00 $ 515,124.93
COTIZACIÓN / CLIENTE:
A 145 $ 3,500.00 $ 507,500.00 M^2 $ 435,819.28
ERFORACION 0.1 $ 507,500.00 $ 50,750.00 $ 224,446.93
OIST 0 $ 210,000.00 $ 0.00 $ 518,625
" 1 $ 157,000.00 $ 157,000.00
PARA TUBO 5 $ 2,000.00 $ 10,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
DO SOLIDO ENSAMBLE 1" 4.5 $ 60,850.00 $ 45,637.50 $ 10,142 V/Mt lineal
E 2 $ 104,940.00 $ 209,880.00
IENTOS 2 $ 25,000.00 $ 50,000.00
ES DE RESORTES 8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
E PCS PARA RESORTE 3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
O MONTANTE 2 1/2"X1/4" 2 $ 90,550.00 $ 181,100.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
ATERALES FUNDIDOS 56 $ 1,350.00 $ 75,600.00
O 2 $ 35,150.00 $ 70,300.00
O 3.3 $ 7,000.00 $ 23,100.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 109,670.40
DE OBRA N/A N/A $ 405,835
SUMATORIA $ 2,029,174.55
FINAL COSTO $ 2,435,009.46
PRECIO FINAL $ 5,020,638.06 $ 4,870,018.92 $ 2,435,009.46
GANANCIA VS J.J $ 2,334,596.70 49% $ 414,028.31
26.5 33.5 0.3625 5 $ 104,940

POLEA 8"
HM WT OW REV
7.28 377.03 75.41 3.5
1 $ 5,020,639.00 $ 5,020,639.00 1
1 $ 1,384,873.95 $ 1,384,873.95 1
subtotal $ 6,405,512.95
iva $ 1,217,047.46
total $ 7,622,560.41
Peso/Pcs 0.72504817 Pi 3.1415926536 Area circulo
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 5,021,000.00 $ 5,021,000.00 $ 5,021,000.00 $ 435,850.69
$ 1,384,873.95 $ 1,384,873.95 $ 7,622,990.00 $ 661,717.88
$ 6,405,873.95
$ 1,217,116.05
$ 7,622,990.00
0.0153938
0.02269801
COTIZACIÓN / CLIENTE: MONTANA TOWER
MEDIDA 5,00 mt x 2,89 mt INST: ENTRE MUROS ABAJO DE DINTEL
CORTINA 172 $ 3,500.00 $ 602,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 181,764.00 $ 545,292.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.8 $ 7,000.00 $ 33,600.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 137,564.00
MANO DE OBRA N/A N/A $ 592,530.15
SUMATORIA $ 2,962,650.77
FINAL COSTO $ 3,555,180.93
RESORTES
3 45.9 36.75 0.3938 4
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.85 430.1 86.02 2.88
1 $ 7,330,270.00
GH 1/2 1 $ 3,389,915.97
subtotal
iva
total
1 $ 7,330,269.95
H1 1 $ 2,491,596.64
2088
1 $ 7,331,000.00
1 $ 6,592,000.00
GH 1/2 2 $ 3,389,915.97
SUBTOTAL
IVA 19%
TOTAL
2089
1 $ 7,331,000.00
1 $ 6,592,000.00
H1 2 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
MITAD LISA MITAD MICRO / 100000 CYCLES
MEDIDA 5,00 mt x 2,89 mt INST: ENTRE MUROS ABAJO DE DINTEL
CORTINA 172 $ 3,500.00 $ 602,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 181,764.00 $ 545,292.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.8 $ 7,000.00 $ 33,600.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 137,564.00
SUMATORIA $ 2,902,450.77
FINAL COSTO $ 3,482,940.93
RESORTES
3 45.9 36.75 0.3938 4
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.85 430.1 86.02 2.88
1 $ 7,181,322.00
GH 1/2 1 $ 3,389,915.97
subtotal
iva
total
1 $ 7,181,321.50
H1 1 $ 2,491,596.64
2094
1 $ 7,182,000.00
1 $ 6,469,000.00
GH 1/2 2 $ 3,389,915.97
SUBTOTAL
IVA 19%
TOTAL
2095
1 $ 7,182,000.00
1 $ 6,469,000.00
H1 2 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
M^2 14.45
COSTO M^2 $ 246,033.28
M^2 $ 507,285.12
$ 261,251.84
$ 603,669

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 7,110,361.85 $ 3,555,180.93
% GAN m2
52% $ 507,285.12
49% $ 481,920.86
$ 181,764
VALOR
$ 7,330,270.00 1 $ 7,331,000.00 $ 7,331,000.00
$ 3,389,915.97 1 $ 3,389,915.97 $ 3,389,915.97
$ 10,720,185.97 $ 10,720,915.97
$ 2,036,835.33 $ 2,036,974.03
$ 12,757,021.30 $ 12,757,890.00
$ 7,330,270.95 1 $ 7,331,000.00 $ 7,331,000.00

$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 9,822,596.64
$ 1,866,293.36
$ 11,688,890.00
2088
$ 7,331,000.00
$ 6,592,000.00
$ 6,779,831.93
$ 20,702,831.93
$ 3,933,538.07
$ 24,636,370.00
2089
$ 7,331,000.00
$ 6,592,000.00
$ 4,983,193.28
$ 18,906,193.28
$ 3,592,176.72
$ 22,498,370.00
M^2 14.45
COSTO M^2 $ 241,033.97
M^2 $ 496,977.27
$ 255,943.29
$ 591,403

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 6,965,881.85 $ 3,482,940.93
% GAN m2
52% $ 496,977.27
49% $ 472,128.40
$ 181,764
VALOR
$ 7,181,322.00 1 $ 7,182,000.00 $ 7,182,000.00
$ 3,389,915.97 1 $ 3,389,915.97 $ 3,389,915.97
$ 10,571,237.97 $ 10,571,915.97
$ 2,008,535.21 $ 2,008,664.03
$ 12,579,773.18 $ 12,580,580.00
$ 7,181,322.50 1 $ 7,182,000.00 $ 7,182,000.00

$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 9,673,596.64
$ 1,837,983.36
$ 11,511,580.00
2094
$ 7,182,000.00
$ 6,469,000.00
$ 6,779,831.93
$ 20,430,831.93
$ 3,881,858.07
$ 24,312,690.00
2095
$ 7,182,000.00
$ 6,469,000.00
$ 4,983,193.28
$ 18,634,193.28
$ 3,540,496.72
$ 22,174,690.00
COTIZACIÓN /
MIC
MEDIDA 4,19 mt x 2,89 m
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
TUBO MONTANTE 100X100
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
3
CANT
TUBO 6"
LM
4.92
$ 7,331,000.00 $ 507,335.64
$ 12,757,890.00 $ 882,898.96
$ 7,331,000.00 $ 507,335.64
$ 11,688,890.00 $ 808,919.72
COTIZACIÓN /
MITAD LISA M
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
3
CANT
TUBO 6"
LM
4.92
$ 7,182,000.00 $ 497,024.22
$ 12,580,580.00 $ 870,628.37
$ 7,182,000.00 $ 497,024.22
$ 11,511,580.00 $ 796,649.13
MEDIDA 4,19 mt x 2,89 mt INST: ENTRE MUROS ABAJO DE DINTEL M^2 12.11
A 142 $ 3,500.00 $ 497,000.00 M^2 $ 544,371.46
ERFORACION 0.2 $ 497,000.00 $ 99,400.00 $ 280,351.30
OIST 0 $ 210,000.00 $ 0.00 $ 647,802
" 1 $ 315,000.00 $ 315,000.00
PARA TUBO 6 $ 2,000.00 $ 12,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
E 3 $ 134,244.00 $ 402,732.00
IENTOS 2 $ 63,865.55 $ 127,731.09
RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
2 $ 120,500.00 $ 241,000.00
MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
O 2 $ 35,150.00 $ 70,300.00
O 4 $ 7,000.00 $ 28,000.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 115,278.63
DE OBRA N/A N/A $ 532,841.08
SUMATORIA $ 2,664,205.40
FINAL COSTO $ 3,197,046.49
PRECIO FINAL $ 6,591,848.42 $ 6,394,092.97 $ 3,197,046.49
GANANCIA VS J.J $ 3,065,209.52 49% $ 517,152.89
33.9 29.75 0.3625 4 $ 134,244

POLEA 8"
HM WT OW REV
6.85 357.1 71.42 2.88
1 $ 6,591,849.00 $ 6,591,849.00 1
GH 1/2 1 $ 3,389,915.97 $ 3,389,915.97 1
subtotal $ 9,981,764.97
iva $ 1,896,535.34
total $ 11,878,300.31
1 $ 6,591,848.42 $ 6,591,849.42 1
H1 1 $ 2,491,596.64 $ 2,491,596.64 1
MITAD LISA MITAD MICRO / 100000 CYCLES
MEDIDA 4,19 mt x 2,89 mt INST: ENTRE MUROS ABAJO DE DINTEL M^2 12.11
A 142 $ 3,500.00 $ 497,000.00 M^2 $ 534,216.36
ERFORACION 0.1 $ 497,000.00 $ 49,700.00 $ 275,121.43
OIST 0 $ 210,000.00 $ 0.00 $ 635,717
" 1 $ 315,000.00 $ 315,000.00
PARA TUBO 6 $ 2,000.00 $ 12,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
E 3 $ 134,244.00 $ 402,732.00
IENTOS 2 $ 63,865.55 $ 127,731.09
RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
2 $ 120,500.00 $ 241,000.00
MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
O 2 $ 35,150.00 $ 70,300.00
O 4 $ 7,000.00 $ 28,000.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 115,278.63
DE OBRA N/A N/A $ 522,901.08
SUMATORIA $ 2,614,505.40
FINAL COSTO $ 3,137,406.49
PRECIO FINAL $ 6,468,879.35 $ 6,274,812.97 $ 3,137,406.49
GANANCIA VS J.J $ 3,008,028.90 49% $ 507,505.54
33.9 29.75 0.3625 4 $ 134,244

POLEA 8"
HM WT OW REV
6.85 357.1 71.42 2.88
1 $ 6,468,880.00 $ 6,468,880.00 1
GH 1/2 1 $ 3,389,915.97 $ 3,389,915.97 1
subtotal $ 9,858,795.97
iva $ 1,873,171.23
total $ 11,731,967.20
1 $ 6,468,879.35 $ 6,468,880.35 1
H1 1 $ 2,491,596.64 $ 2,491,596.64 1
Peso/Pcs 0.72504817 Pi 3.1415926536
Radio^2 0.0049
Peso/Pcs 10.7
Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 6,592,000.00 $ 6,592,000.00 $ 6,592,000.00 $ 544,383.98
$ 3,389,915.97 $ 3,389,915.97 $ 11,878,480.00 $ 980,954.82
$ 9,981,915.97
$ 1,896,564.03
$ 11,878,480.00
$ 7,331,000.00 $ 7,331,000.00 $ 7,331,000.00 $ 605,412.46

$ 2,491,596.64 $ 2,491,596.64 $ 11,688,890.00 $ 965,298.00
$ 9,822,596.64
$ 1,866,293.36
$ 11,688,890.00
Peso/Pcs 0.72504817 Pi 3.1415926536
Radio^2 0.0049
Peso/Pcs 10.7
Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 6,469,000.00 $ 6,469,000.00 $ 6,469,000.00 $ 534,226.33
$ 3,389,915.97 $ 3,389,915.97 $ 11,732,110.00 $ 968,867.22
$ 9,858,915.97
$ 1,873,194.03
$ 11,732,110.00
$ 6,469,000.00 $ 6,469,000.00 $ 6,469,000.00 $ 534,226.33

$ 2,491,596.64 $ 2,491,596.64 $ 10,663,110.00 $ 880,586.50
$ 8,960,596.64
$ 1,702,513.36
$ 10,663,110.00
Area circulo 0.0153938


COTIZACIÓN / CLIENTE: ALONSO CUELLAR
LISA / 20000 CYCLES
MEDIDA 4,00 mt x3,00 mt INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL
CORTINA 180 $ 3,500.00 $ 630,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4" 1 $ 79,831.93 $ 79,831.93
POLEAS PARA TUBO 6 $ 2,000.00 $ 12,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 145,728.00 $ 291,456.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TUBO MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.1 $ 7,000.00 $ 28,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 133,280.00
SUMATORIA $ 2,367,173.18
FINAL COSTO $ 2,840,607.81
PRECIO ALONSO CUELLAR $ 4,685,538.66
GANANCIA VS A.C $ 1,844,930.85
GANANCIA DE A.C $ 1,171,384.66
RESORTES
2 36.8 42.5 0.3938 5
TUBO 4" POLEA 8"
LM HM WT OW REV
4.92 7.28 441.5 88.30 3.5
1 $ 5,856,924.00
MH 1/2 1 $ 1,384,873.95
subtotal
iva
total
2090
1 $ 5,857,000.00
1 $ 7,752,000.00
MH 1/2 1 $ 1,384,873.95
H1 1 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
M^2 14.00
COSTO M^2 $ 202,900.56
M^2 $ 418,351.67
$ 215,451.11
$ 497,838

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 5,681,215.62 $ 2,840,607.81
% GAN m2
52% $ 418,351.67
39% $ 334,681.33
$ 145,728
VALOR
$ 5,856,924.00 1 $ 5,857,000.00 $ 5,857,000.00
$ 1,384,873.95 1 $ 1,384,873.95 $ 1,384,873.95
$ 7,241,797.95 $ 7,241,873.95
$ 1,375,941.61 $ 1,375,956.05
$ 8,617,739.56 $ 8,617,830.00
2090 15% Y 10% GAN A.C 20% Y 10%GAN A.C

$ 5,857,000.00 $ 878,550.00 $ 1,171,400.00
$ 7,752,000.00 $ 1,162,800.00 $ 1,550,400.00
$ 1,384,873.95 $ 138,487.39 $ 138,487.39
$ 2,491,596.64 $ 249,159.66 $ 249,159.66
$ 17,485,470.59 $ 2,428,997.06 $ 3,109,447.06
$ 3,322,239.41
$ 20,807,710.00
COTIZACIÓN
LIS
MEDIDA 4,50 mt x3,90 mt IN
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
3
CANT
TUBO 6"
LM
3.52
$ 5,857,000.00 $ 418,357.14
$ 8,617,830.00 $ 615,559.29
LISA / 20000 CYCLES
EDIDA 4,50 mt x3,90 mt INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2 19.80
A 245 $ 3,500.00 $ 857,500.00 M^2 $ 391,506.00
ERFORACION 0 $ 857,500.00 $ 0.00 $ 201,625.59
OIST 0 $ 210,000.00 $ 0.00 $ 465,892
" 1 $ 315,000.00 $ 315,000.00
PARA TUBO 7 $ 2,000.00 $ 14,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
E 3 $ 167,112.00 $ 501,336.00
IENTOS 2 $ 63,865.55 $ 127,731.09
RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
2 $ 120,500.00 $ 241,000.00
MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
O 2 $ 35,150.00 $ 70,300.00
O 4.6 $ 7,000.00 $ 32,200.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 188,496.00
DE OBRA N/A N/A $ 626,605.35
SUMATORIA $ 3,133,026.77
FINAL COSTO $ 3,759,632.13
PRECIO FINAL $ 7,751,818.82 $ 7,519,264.25 $ 3,759,632.13
PRECIO ALONSO CUELLAR $ 6,201,455.06 % GAN m2
GANANCIA VS A.C $ 2,441,822.93 39% $ 313,204.80
GANANCIA DE A.C $ 1,550,363.76
42.2 39.15 0.3437 9 $ 167,112

POLEA 6"
HM WT OW REV
6.91 619.8 123.96 5.25
1 $ 7,751,819.00 $ 7,751,819.00 1
H1 1 $ 2,491,596.64 $ 2,491,596.64 1
subtotal $ 10,243,415.64
iva $ 1,946,248.97
total $ 12,189,664.61
Peso/Pcs 0.72504817 Pi 3.1415926536
Radio^2 0.0049
Peso/Pcs 10.7
Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 7,752,000.00 $ 7,752,000.00 $ 7,752,000.00 $ 391,515.15
$ 2,491,596.64 $ 2,491,596.64 $ 12,189,880.00 $ 615,650.51
$ 10,243,596.64
$ 1,946,283.36
$ 12,189,880.00

LISA / 20000 CYCLES
CORTINA 197 $ 3,500.00 $ 689,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 156,420.00 $ 312,840.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.5 $ 7,000.00 $ 31,500.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 174,787.20
SUMATORIA $ 2,498,901.35
FINAL COSTO $ 2,998,681.62
RESORTES
2 39.5 30.75 0.4062 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 505.97 101.19 3.5
1 $ 6,182,849.00
1 $ 1,384,873.95
subtotal
iva
total
2096 - 2097
1 $ 6,171,000.00
1 $ 5,127,000.00
2 $ 1,384,873.95
subtotal
iva
total
M^2 18.36
COSTO M^2 $ 163,326.89
M^2 $ 336,756.47
$ 173,429.58
$ 400,740

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 5,997,363.24 $ 2,998,681.62
% GAN m2
52% $ 336,756.47
49% $ 319,918.64
$ 156,420
VALOR
2096
$ 6,182,849.00 1 $ 6,171,000.00 $ 6,171,000.00
$ 1,384,873.95 1 $ 1,384,873.95 $ 1,384,873.95
$ 7,567,722.95 $ 7,555,873.95
$ 1,437,867.36 $ 1,435,616.05
$ 9,005,590.31 $ 8,991,490.00
096 - 2097
$ 6,171,000.00
$ 5,127,000.00
$ 2,769,747.90
$ 14,067,747.90
$ 2,672,872.10
$ 16,740,620.00 $ 16,817,970.00
COT
LIS
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2
CANT
TUBO 4"
LM
4.92
$ 6,171,000.00 $ 336,111.11
$ 8,991,490.00 $ 489,732.57
LISA / 20000 CYCLES
MEDIDA 3,00 mt x 3,1 mt INST: ENTRE MURO DETRAS DE DINTEL M^2 10.80
A 130 $ 3,500.00 $ 455,000.00 M^2 $ 474,678.16
ERFORACION 0 $ 455,000.00 $ 0.00 $ 244,459.25
OIST 0 $ 210,000.00 $ 0.00 $ 564,867
" 1 $ 157,000.00 $ 157,000.00
PARA TUBO 5 $ 2,000.00 $ 10,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
E 2 $ 104,940.00 $ 209,880.00
IENTOS 2 $ 25,000.00 $ 50,000.00
RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
2 $ 120,500.00 $ 241,000.00
MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
O 2 $ 35,150.00 $ 70,300.00
O 3.3 $ 7,000.00 $ 23,100.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 102,816.00
SUMATORIA $ 2,071,970.15
FINAL COSTO $ 2,486,364.18
PRECIO FINAL $ 5,126,524.08 $ 4,972,728.36 $ 2,486,364.18
GANANCIA VS J.J $ 2,383,833.70 49% $ 450,944.25
26.5 33.5 0.3625 5 $ 104,940

POLEA 8"
HM WT OW REV
7.28 377.03 75.41 3.5
2097
1 $ 5,126,525.00 $ 5,126,525.00 1
1 $ 1,384,873.95 $ 1,384,873.95 1
subtotal $ 6,511,398.95
iva $ 1,237,165.80
total $ 7,748,564.75
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2097
$ 5,127,000.00 $ 5,127,000.00 $ 5,127,000.00 $ 474,722.22
$ 1,384,873.95 $ 1,384,873.95 $ 7,749,130.00 $ 717,512.04
$ 6,511,873.95
$ 1,237,256.05
$ 7,749,130.00
0.0153938
0.02269801
COTIZACIÓN / CLIENTE: FERNANDO ALONSO
CORTINA 213 $ 3,500.00 $ 745,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 112,464.00 $ 337,392.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.9 $ 7,000.00 $ 34,300.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 164,041.02
SUMATORIA $ 2,664,446.70
FINAL COSTO $ 3,197,336.05
RESORTES
3 28.4 25 0.3625 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 538.21 107.64 3.5
1 $ 6,592,446.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 17.23
COSTO M^2 $ 185,555.04
M^2 $ 382,587.72
$ 197,032.67
$ 455,279

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 6,394,672.09 $ 3,197,336.05
% GAN m2
52% $ 382,587.72
49% $ 363,458.33
$ 112,464
VALOR
2098
$ 6,592,446.00 1 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 9,084,042.64 $ 9,084,596.64
$ 1,725,968.10 $ 1,726,073.36
$ 10,810,010.74 $ 10,810,670.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 6,593,000.00 $ 382,619.90
$ 10,810,670.00 $ 627,389.27
COTIZACIÓN / CLIENTE: MELITON DE LA CRUZ
LISA / 20000 CYCLES
CORTINA 404 $ 3,500.00 $ 1,414,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" 1 $ 511,800.00 $ 511,800.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 1" 6 $ 60,850.00 $ 60,850.00
RESORTE 4 $ 244,728.00 $ 978,912.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6 $ 7,000.00 $ 42,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 308,924.00
SUMATORIA $ 4,567,401.71
FINAL COSTO $ 5,480,882.05
PRECIO FINAL $ 11,300,787.74
RESORTES
4 61.8 31.5 0.4062 8
TUBO 8 POLEA 8"
LM HM WT OW REV
4.92 8.43 1010.17 202.03 5.25
1 $ 11,300,788.00
1 $ 2,491,596.64
subtotal
iva
total
M2 MED MELITON
430 H $ 348,252.32 5,9X5 1 $ 11,300,788.00
405 H $ 355,732.84 5,54X5 1 $ 10,839,180.00
364 H $ 386,759.54 4,97X5 1 $ 10,572,073.00
219 MH $ 418,764.35 3,54X4 1 $ 6,670,917.00
254 MH $ 381,646.38 4,13X4 1 $ 7,092,898.00
179 MH $ 406,052.16 2,87X4 1 $ 5,244,164.00
253 MH $ 396,252.65 4,11X4 1 $ 7,328,693.00
103 MH $ 396,252.65 2,06X3 1 $ 3,296,336.00
179 MH $ 404,724.04 2,88X4 1 $ 5,245,223.55
$ 67,590,272.55
COMIDA 4 90000 360000

6 70000 420000
4 80000 320000
1100000
1200000
2006
5,9X5 1
5,54X5 1
2
2006
3 4,97X5 1
4 3,54X4 1
5 4,13X4 1
6 2,87X4 1
7 4,11X4 1
8 2,06X3 1
9 2,88X4 1
1
6
M^2 32.45
COSTO M^2 $ 168,902.37
M^2 $ 348,252.32
$ 179,349.94
$ 414,420

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 10,961,764.10 $ 5,480,882.05
% GAN m2
52% $ 348,252.32
39% $ 278,601.85
$ 244,728
VALOR
$ 11,300,788.00 1 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 13,792,384.64 $ 9,084,596.64
$ 2,620,553.08 $ 1,726,073.36
$ 16,412,937.72 $ 10,810,670.00
ELITON
2006
$ 11,300,788.00 $ 11,300,788.00
$ 10,839,180.00 $ 10,839,180.00
$ 2,491,596.64 $ 4,983,193.28
SUBTOTAL $ 27,123,161.28
IVA $ 5,153,400.64
TOTAL $ 32,276,561.92
2006
$ 10,572,073.00 $ 10,572,073.00
$ 6,670,917.00 $ 6,670,917.00
$ 7,092,898.00 $ 7,092,898.00
$ 5,244,164.00 $ 5,244,164.00
$ 7,328,693.00 $ 7,328,693.00 $ 13,518,053.85
$ 3,296,336.00 $ 3,296,336.00
$ 5,245,223.55 $ 5,245,223.55
$ 2,491,596.64 $ 2,491,596.64
$ 1,384,873.95 $ 8,309,243.70 $ 67,590,272.55 $ 13,518,054.51
SUBTOTAL $ 56,251,144.88
IVA $ 10,687,717.53
TOTAL $ 66,938,862.41
COTIZACIÓN /
LI
MEDIDA 5,54 mt x 5,00 mt
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 8"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
4
CANT
TUBO 8"
LM
4.92
$ 6,593,000.00 $ 203,174.11
$ 10,810,670.00 $ 333,148.54
LISA / 20000 CYCLES
ORTINA 380 $ 3,500.00 $ 1,330,000.00 M^2 $ 355,732.84
MICROPERFORACION 0 $ 1,330,000.00 $ 0.00 $ 183,202.41
HAINHOIST 0 $ 210,000.00 $ 0.00 $ 423,322
JE DE 8" 1 $ 511,800.00 $ 511,800.00
OLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
JE SOLIDO SOLIDO ENSAMBLE 1" 5.64 $ 60,850.00 $ 57,199.00 $ 10,142 V/Mt lineal
ESORTE 4 $ 225,324.00 $ 901,296.00
ODAMIENTOS 2 $ 76,000.00 $ 152,000.00
HAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
UJES DE PCS PARA RESORTE 5 $ 57,000.00 $ 1,900.00 $ 9,500.00 V/Mt lineal
UIAS 2 $ 120,500.00 $ 241,000.00
NGULO MONTANTE 2 1/2"X1/4" 2 $ 90,550.00 $ 181,100.00
APARROLLO 1 $ 140,000.00 $ 140,000.00
OPES DE ACERO 2 $ 5,451.00 $ 10,902.00
OPES LATERALES FUNDIDOS 86 $ 1,350.00 $ 116,100.00
NGULO 2 $ 35,150.00 $ 70,300.00
AUCHO 5.65 $ 7,000.00 $ 39,550.00
ORNILLERIA 1 $ 25,000.00 $ 25,000.00
INTURA N/A N/A $ 290,074.40
SUMATORIA $ 4,380,835.11
FINAL COSTO $ 5,257,002.13
PRECIO FINAL $ 10,839,179.65 $ 10,514,004.26 $ 5,257,002.13
PRECIO MELITON $ 8,671,343.72 % GAN m2
GANANCIA VS MD $ 3,414,341.59 39% $ 284,586.27
56.9 30 0.3938 8 $ 225,324

POLEA 8"
HM WT OW REV
8.43 912.56 182.51 5.25
2098
1 $ 10,839,180.00 $ 10,839,180.00 1
1 $ 2,491,596.64 $ 2,491,596.64 1
subtotal $ 13,330,776.64
iva $ 2,532,847.56
total $ 15,863,624.20
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
### ### ### ###
### ### ### ###
###
###
###
LISA / 20000 CYCLES
CORTINA 348 $ 3,500.00 $ 1,218,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" 1 $ 511,800.00 $ 511,800.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 5.07 $ 60,850.00 $ 51,418.25
RESORTE 4 $ 237,204.00 $ 948,816.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
ANGULO MONTANTE 2 1/2"X1/ 2 $ 90,550.00 $ 181,100.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.1 $ 7,000.00 $ 35,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 260,229.20
SUMATORIA $ 4,272,879.16
FINAL COSTO $ 5,127,454.99
PRECIO FINAL $ 10,572,072.15
RESORTES
4 59.9 31.5 0.3938 8
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.43 863.76 172.75 5.25
1 $ 10,572,073.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 27.34
COSTO M^2 $ 187,578.38
M^2 $ 386,759.54
$ 199,181.17
$ 460,244

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 10,254,909.98 $ 5,127,454.99
% GAN m2
52% $ 386,759.54
39% $ 309,407.64
$ 237,204
VALOR
2098
$ 10,572,073.00 1 $ 6,593,000.00 $ 6,593,000.00 ###
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 ###
$ 13,063,669.64 $ 9,084,596.64
$ 2,482,097.23 $ 1,726,073.36
$ 15,545,766.87 $ 10,810,670.00
COTIZACIÓN / CLIENTE: MELITON DE
LISA / 20000 CYCLES
MEDIDA 3,54 mt x 4,00 mt INST: DETRÁS DE MU
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2 47.8
CANT PESO
TUBO 6" POLEA 6"
LM HM
3.52 6.91
###
###
ACIÓN / CLIENTE: MELITON DE LA CRUZ
LISA / 20000 CYCLES
4,00 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2 15.93
200 $ 3,500.00 $ 700,000.00 M^2 $ 418,764.35
0 $ 700,000.00 $ 0.00 $ 215,663.64
0 $ 210,000.00 $ 0.00 $ 498,330
1 $ 315,000.00 $ 315,000.00
6 $ 2,000.00 $ 12,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
3.64 $ 60,850.00 $ 36,915.67 $ 10,142 V/Mt lineal
2 $ 189,288.00 $ 378,576.00
2 $ 26,000.00 $ 52,000.00
8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
4 $ 8,034.00 $ 32,136.00
3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
1 $ 140,000.00 $ 140,000.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
70 $ 1,350.00 $ 94,500.00
2 $ 35,150.00 $ 70,300.00
3.64 $ 7,000.00 $ 25,480.00
1 $ 40,000.00 $ 40,000.00
1 $ 25,000.00 $ 25,000.00
N/A N/A $ 151,653.60
N/A N/A $ 539,232
SUMATORIA $ 2,696,161.92
FINAL COSTO $ 3,235,394.30
PRECIO FINAL $ 6,670,916.08 $ 6,470,788.60 $ 3,235,394.30
GANANCIA VS MD $ 2,101,338.57 39% $ 335,011.48
42 0.3625 9 $ 189,288
WT OW REV
501.35 100.27 5.25
2098
1 $ 6,670,917.00 $ 6,670,917.00 1 $ 6,593,000.00
1 $ 2,491,596.64 $ 2,491,596.64 1 $ 2,491,596.64
subtotal $ 9,162,513.64
iva $ 1,740,877.59
total $ 10,903,391.23
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
$ 6,593,000.00 $ 6,593,000.00 $ 413,873.20
$ 2,491,596.64 $ 10,810,670.00 $ 678,635.91
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
CORTINA 232 $ 3,500.00 $ 812,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 200,376.00 $ 400,752.00
RODAMIENTOS 2 $ 26,000.00 $ 52,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.23 $ 7,000.00 $ 29,610.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 176,929.20
SUMATORIA $ 2,866,712.93
FINAL COSTO $ 3,440,055.52
RESORTES
2 50.6 43 0.375 9
TUBO 6" POLEA 6"
LM HM WT OW REV
3.52 6.91 580.32 116.06 5.25
1 $ 7,092,898.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 18.59
COSTO M^2 $ 185,098.49
M^2 $ 381,646.38
$ 196,547.89
$ 454,159

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 6,880,111.04 $ 3,440,055.52
% GAN m2
52% $ 381,646.38
39% $ 305,317.10
$ 200,376
VALOR
2098
$ 7,092,898.00 1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00
$ 9,584,494.64 $ 9,084,596.64
$ 1,821,053.98 $ 1,726,073.36
$ 11,405,548.62 $ 10,810,670.00
COTIZACIÓN / CLIENTE: MELITON
LISA / 20000 CYCLES
MEDIDA 2,87 mt x 4,00 mt INST: DETRÁS DE M
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2 35.1
CANT PESO
TUBO 4" POLEA 6"
LM HM
3.52 6.91
$ 354,748.45
$ 581,687.92
ZACIÓN / CLIENTE: MELITON DE LA CRUZ
LISA / 20000 CYCLES
163 $ 3,500.00 $ 570,500.00 M^2 $ 406,052.16
0 $ 570,500.00 $ 0.00 $ 209,116.86
0 $ 210,000.00 $ 0.00 $ 483,202
0.5 $ 99,000.00 $ 49,500.00
4 $ 2,000.00 $ 8,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
2.8 $ 60,850.00 $ 28,396.67 $ 10,142 V/Mt lineal
2 $ 138,996.00 $ 277,992.00
2 $ 26,000.00 $ 52,000.00
8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
4 $ 8,034.00 $ 32,136.00
3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
1 $ 140,000.00 $ 140,000.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
70 $ 1,350.00 $ 94,500.00
1 $ 35,150.00 $ 35,150.00
2.97 $ 7,000.00 $ 20,790.00
1 $ 40,000.00 $ 40,000.00
1 $ 25,000.00 $ 25,000.00
N/A N/A $ 122,950.80
N/A N/A $ 423,903
SUMATORIA $ 2,119,516.12
FINAL COSTO $ 2,543,419.34
PRECIO FINAL $ 5,244,163.59 $ 5,086,838.68 $ 2,543,419.34
GANANCIA VS MD $ 1,651,911.53 39% $ 324,841.72
49.25 0.331 9 $ 138,996

WT OW REV
392.11 78.42 5.25
2098
1 $ 5,244,164.00 $ 5,244,164.00 1 ###
1 $ 2,491,596.64 $ 2,491,596.64 1 ###
subtotal $ 7,735,760.64
iva $ 1,469,794.52
total $ 9,205,555.16
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
### ### ###
### ### ###
###
###
###
LISA / 20000 CYCLES
MEDIDA 4,11 mt x 4,00 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2
CORTINA 231 $ 3,500.00 $ 808,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
EJE SOLIDO SOLIDO ENSAMBLE 1" 4.11 $ 60,850.00 $ 41,682.25 $ 10,142
RESORTE 2 $ 200,376.00 $ 400,752.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SOPORTES DE RESORTES 8 $ 3,987.76 $ 31,902.12 $ 5,500.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
BUJES DE PCS PARA RESORTE 3 $ 57,000.00 $ 1,140.00 $ 9,500.00
GUIAS 2 $ 120,500.00 $ 241,000.00
PLATOS SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
DISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.21 $ 7,000.00 $ 29,470.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 176,072.40
SUMATORIA $ 2,962,013.30
FINAL COSTO $ 3,554,415.96
PRECIO FINAL $ 7,328,692.70 $ 7,108,831.92
PRECIO MELITON $ 5,862,954.16 % GAN
GANANCIA VS MD $ 2,308,538.20 39%
RESORTES
2 50.6 43 0.375 9 $ 200,376
TUBO 6" POLEA 6"
LM HM WT OW REV
3.52 6.91 580.32 116.06 5.25
1 $ 7,328,693.00 $ 7,328,693.00
1 $ 2,491,596.64 $ 2,491,596.64
subtotal $ 9,820,289.64
iva $ 1,865,855.03
total $ 11,686,144.67
18.50
$ 192,182.53
$ 396,252.65
$ 204,070.11
$ 471,540.65
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 3,554,415.96
m2
$ 396,252.65
$ 317,002.12
2098
1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00 $ 356,474.72
1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00 $ 584,518.52
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
MEDIDA 2,06 mt x 3,00 mt INST: DETRÁS DE MURO DETRAS DE
DESCRIPCION CANT/KG/MT
CORTINA 91
MICROPERFORACION 0
CHAINHOIST 0
EJE DE 4" 0.5
POLEAS PARA TUBO 4
EJE SOLIDO 1" 0.4
EJE SOLIDO SOLIDO ENSAMBLE 1" 2.16
RESORTE 1
RODAMIENTOS 2
Area circulo 0.0153938 SOPORTES DE RESORTES 6
SHAFT RING 1-1/4" 3
BUJES DE PCS PARA RESORTE 2
GUIAS 1.5
ANGULO MONTANTE 2 1/2"X1/4" 1.5
PLATOS SUPERIORES 2
TAPARROLLO 0.5
TOPES DE ACERO 2
Area circulo 0.02269801 DISCO TENSIONADOR 1
ANGULO 1
CAUCHO 2.16
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
PRECIO FINAL
PRECIO MELITON
GANANCIA VS C. FINAL
GANANCIA VS MD
GANANCIA DE MD
RESORTES
1 34.4 39.75
CANT PESO LARGO
TUBO 4" POLEA 8"
LM HM WT
4.92 7.28 237.33
ENTE: MELITON DE LA CRUZ
/ 20000 CYCLES
T: DETRÁS DE MURO DETRAS DE DINTEL M^2 7.21
$ 3,500.00 $ 318,500.00 M^2 $ 457,189.43
$ 318,500.00 $ 0.00 $ 216,563.42
$ 210,000.00 $ 0.00 $ 544,055
$ 99,000.00 $ 49,500.00
$ 2,000.00 $ 8,000.00
$ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
$ 60,850.00 $ 21,906.00 $ 10,142 V/Mt lineal
$ 136,224.00 $ 136,224.00
$ 26,000.00 $ 52,000.00
$ 3,987.76 $ 23,926.59 $ 5,500.00 V/Kg
$ 8,034.00 $ 24,102.00
$ 57,000.00 $ 760.00 $ 9,500.00 V/Mt lineal
$ 120,500.00 $ 180,750.00
$ 90,550.00 $ 135,825.00
$ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
$ 140,000.00 $ 70,000.00
$ 5,451.00 $ 10,902.00
$ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
$ 1,350.00 $ 72,900.00
$ 35,150.00 $ 35,150.00
$ 7,000.00 $ 15,120.00
$ 40,000.00 $ 40,000.00
$ 25,000.00 $ 25,000.00
N/A $ 68,639.20
N/A $ 289,152
SUMATORIA $ 1,445,761.32
FINAL COSTO $ 1,734,913.58
RECIO FINAL $ 3,296,335.81 $ 3,197,445.74 $ 1,598,722.87
RECIO MELITON $ 2,637,068.65 % GAN m2
ANANCIA VS MD $ 902,155.06 34% $ 365,751.55
ANANCIA DE MD $ 659,267.16
0.3938 5 $ 136,224
OW REV
47.47 3.5
2098
1 $ 3,296,336.00 $ 3,296,336.00 1 $ 6,593,000.00
1 $ 2,491,596.64 $ 2,491,596.64 1 $ 2,491,596.64
subtotal $ 5,787,932.64
iva $ 1,099,707.20
total $ 6,887,639.84
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 5,570,639.62
$ 772,626.85
2098
$ 6,593,000.00 $ 6,593,000.00 $ 914,424.41
$ 2,491,596.64 $ 10,810,670.00 $ 1,499,399.45
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
CORTINA 163 $ 3,500.00 $ 570,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4" 0.5 $ 99,000.00 $ 49,500.00
POLEAS PARA TUBO 4 $ 2,000.00 $ 8,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 1 2.8 $ 60,850.00 $ 28,396.67
RESORTE 2 $ 138,996.00 $ 277,992.00
RODAMIENTOS 2 $ 26,000.00 $ 52,000.00
0.0153938 SOPORTES DE RESORTES 8 $ 3,987.76 $ 31,902.12
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
ANGULO MONTANTE 2 1/2"X1/4 2 $ 90,550.00 $ 181,100.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
0.02269801 DISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86
ANGULO 1 $ 35,150.00 $ 35,150.00
CAUCHO 2.97 $ 7,000.00 $ 20,790.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 123,379.20
SUMATORIA $ 2,119,944.52
FINAL COSTO $ 2,543,933.42
RESORTES
2 35.1 49.25 0.331 9
TUBO 4" POLEA 6"
LM HM WT OW REV
3.52 6.91 392.11 78.42 5.25
1 $ 5,245,224.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 12.96
COSTO M^2 $ 196,291.16
M^2 $ 404,724.04
$ 208,432.88
$ 481,622

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 5,087,866.84 $ 2,543,933.42
% GAN m2
52% $ 404,724.04
39% $ 323,779.23
$ 138,996
VALOR
2098
$ 5,245,224.00 1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00
$ 7,736,820.64 $ 9,084,596.64
$ 1,469,995.92 $ 1,726,073.36
$ 9,206,816.56 $ 10,810,670.00
3.1415926536 Area circulo 0.0153938
0.0049
3.1415926536 Area circulo 0.02269801

0.007225
$ 508,719.14
$ 834,156.64
LISA / 20000 CYCLES
CORTINA 404 $ 3,500.00 $ 1,414,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" 1 $ 511,800.00 $ 511,800.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 4 $ 244,728.00 $ 978,912.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6 $ 7,000.00 $ 42,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 308,924.00
SUMATORIA $ 4,567,401.71
FINAL COSTO $ 5,480,882.05
PRECIO FINAL $ 11,300,787.74
RESORTES
4 61.8 31.5 0.4062 8
TUBO 8 POLEA 8"
LM HM WT OW REV
4.92 8.43 1010.17 202.03 5.25
1 $ 11,300,788.00
1 $ 2,491,596.64
subtotal
iva
total
M2 MED MELITON
430 H $ 348,252.32 5,9X5 1 $ 11,300,788.00
405 H $ 355,732.84 5,54X5 1 $ 10,839,180.00
364 H $ 386,759.54 4,97X5 1 $ 10,572,073.00
219 MH $ 418,764.35 3,54X4 1 $ 6,670,917.00
254 MH $ 381,646.38 4,13X4 1 $ 7,092,898.00
179 MH $ 406,052.16 2,87X4 1 $ 5,244,164.00
253 MH $ 396,252.65 4,11X4 2 $ 7,328,693.00
179 MH $ 404,724.04 2,88X4 1 $ 5,245,224.00
$ 64,293,937.00
2008
1 5,9X5 1
2 5,54X5 1
2
2009
3 4,97X5 1
4 3,54X4 1
5 4,13X4 1
6 2,87X4 1
7 4,11X4 2
8 2,88X4 1
1
6
M^2 32.45
COSTO M^2 $ 168,902.37
M^2 $ 348,252.32
$ 179,349.94
$ 414,420

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 10,961,764.10 $ 5,480,882.05
% GAN m2
52% $ 348,252.32
39% $ 278,601.85
$ 244,728
VALOR
$ 11,300,788.00 1 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 13,792,384.64 $ 9,084,596.64
$ 2,620,553.08 $ 1,726,073.36
$ 16,412,937.72 $ 10,810,670.00
ELITON
2008 INSTALACIONES VIATICOS 3 TECNICOS Y 4 NO

$ 11,900,788.00 $ 11,900,788.00 600000 COMIDA
$ 11,439,180.00 $ 11,439,180.00 600000 TRASPORTES
$ 2,491,596.64 $ 4,983,193.28 DORMIDA
SUBTOTAL $ 28,323,161.28
IVA $ 5,381,400.64
TOTAL $ 33,704,561.92
2009 INSTALACIONES
$ 10,822,073.00 $ 10,822,073.00 250000
$ 6,920,917.00 $ 6,920,917.00 250000 TRANSPORTE DE PU
$ 7,342,898.00 $ 7,342,898.00 250000 INSTALACIONES
$ 5,494,164.00 $ 5,494,164.00 250000
$ 7,578,693.00 $ 15,157,386.00 250000
$ 5,495,224.00 $ 5,495,224.00 250000
$ 2,491,596.64 $ 2,491,596.64
$ 1,384,873.95 $ 8,309,243.70
SUBTOTAL $ 62,033,502.34
IVA $ 11,786,365.44
TOTAL $ 73,819,867.78
COTIZACIÓN /
LI
MEDIDA 5,54 mt x 5,00 mt
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 8"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
4
CANT
TUBO 8"
LM
4.92
$ 6,593,000.00 $ 203,174.11
$ 10,810,670.00 $ 333,148.54
VIATICOS 3 TECNICOS Y 4 NOCHES

4 90000 360000
6 70000 420000
4 80000 320000
1100000
1200000
$ 1,300,000.00
$ 1,750,000.00
LISA / 20000 CYCLES
ORTINA 380 $ 3,500.00 $ 1,330,000.00 M^2 $ 355,732.84
MICROPERFORACION 0 $ 1,330,000.00 $ 0.00 $ 183,202.41
HAINHOIST 0 $ 210,000.00 $ 0.00 $ 423,322
JE DE 8" 1 $ 511,800.00 $ 511,800.00
OLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
JE SOLIDO SOLIDO ENSAMBLE 1" 5.64 $ 60,850.00 $ 57,199.00 $ 10,142 V/Mt lineal
ESORTE 4 $ 225,324.00 $ 901,296.00
ODAMIENTOS 2 $ 76,000.00 $ 152,000.00
HAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
UJES DE PCS PARA RESORTE 5 $ 57,000.00 $ 1,900.00 $ 9,500.00 V/Mt lineal
UIAS 2 $ 120,500.00 $ 241,000.00
NGULO MONTANTE 2 1/2"X1/4" 2 $ 90,550.00 $ 181,100.00
APARROLLO 1 $ 140,000.00 $ 140,000.00
OPES DE ACERO 2 $ 5,451.00 $ 10,902.00
NGULO 2 $ 35,150.00 $ 70,300.00
AUCHO 5.65 $ 7,000.00 $ 39,550.00
ORNILLERIA 1 $ 25,000.00 $ 25,000.00
INTURA N/A N/A $ 290,074.40
SUMATORIA $ 4,380,835.11
FINAL COSTO $ 5,257,002.13
PRECIO FINAL $ 10,839,179.65 $ 10,514,004.26 $ 5,257,002.13
GANANCIA VS MD $ 3,414,341.59 39% $ 284,586.27
56.9 30 0.3938 8 $ 225,324

POLEA 8"
HM WT OW REV
8.43 912.56 182.51 5.25
2098
1 $ 10,839,180.00 $ 10,839,180.00 1
1 $ 2,491,596.64 $ 2,491,596.64 1
subtotal $ 13,330,776.64
iva $ 2,532,847.56
total $ 15,863,624.20
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
### ### ### ###
### ### ### ###
###
###
###
LISA / 20000 CYCLES
CORTINA 348 $ 3,500.00 $ 1,218,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" 1 $ 511,800.00 $ 511,800.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 5.07 $ 60,850.00 $ 51,418.25
RESORTE 4 $ 237,204.00 $ 948,816.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
ANGULO MONTANTE 2 1/2"X1/ 2 $ 90,550.00 $ 181,100.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.1 $ 7,000.00 $ 35,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 260,229.20
SUMATORIA $ 4,272,879.16
FINAL COSTO $ 5,127,454.99
PRECIO FINAL $ 10,572,072.15
RESORTES
4 59.9 31.5 0.3938 8
TUBO 8" POLEA 8"
LM HM WT OW REV
4.92 8.43 863.76 172.75 5.25
1 $ 10,572,073.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 27.34
COSTO M^2 $ 187,578.38
M^2 $ 386,759.54
$ 199,181.17
$ 460,244

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 10,254,909.98 $ 5,127,454.99
% GAN m2
52% $ 386,759.54
39% $ 309,407.64
$ 237,204
VALOR
2098
$ 10,572,073.00 1 $ 6,593,000.00 $ 6,593,000.00 ###
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 ###
$ 13,063,669.64 $ 9,084,596.64
$ 2,482,097.23 $ 1,726,073.36
$ 15,545,766.87 $ 10,810,670.00
COTIZACIÓN / CLIENTE: MELITON DE
LISA / 20000 CYCLES
MEDIDA 3,54 mt x 4,00 mt INST: DETRÁS DE MU
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2 47.8
CANT PESO
TUBO 6" POLEA 6"
LM HM
3.52 6.91
###
###
ACIÓN / CLIENTE: MELITON DE LA CRUZ
LISA / 20000 CYCLES
4,00 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2 15.93
200 $ 3,500.00 $ 700,000.00 M^2 $ 418,764.35
0 $ 700,000.00 $ 0.00 $ 215,663.64
0 $ 210,000.00 $ 0.00 $ 498,330
1 $ 315,000.00 $ 315,000.00
6 $ 2,000.00 $ 12,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
3.64 $ 60,850.00 $ 36,915.67 $ 10,142 V/Mt lineal
2 $ 189,288.00 $ 378,576.00
2 $ 26,000.00 $ 52,000.00
8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
4 $ 8,034.00 $ 32,136.00
3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
1 $ 140,000.00 $ 140,000.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
70 $ 1,350.00 $ 94,500.00
2 $ 35,150.00 $ 70,300.00
3.64 $ 7,000.00 $ 25,480.00
1 $ 40,000.00 $ 40,000.00
1 $ 25,000.00 $ 25,000.00
N/A N/A $ 151,653.60
N/A N/A $ 539,232
SUMATORIA $ 2,696,161.92
FINAL COSTO $ 3,235,394.30
PRECIO FINAL $ 6,670,916.08 $ 6,470,788.60 $ 3,235,394.30
GANANCIA VS MD $ 2,101,338.57 39% $ 335,011.48
42 0.3625 9 $ 189,288
WT OW REV
501.35 100.27 5.25
2098
1 $ 6,670,917.00 $ 6,670,917.00 1 $ 6,593,000.00
1 $ 2,491,596.64 $ 2,491,596.64 1 $ 2,491,596.64
subtotal $ 9,162,513.64
iva $ 1,740,877.59
total $ 10,903,391.23
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
$ 6,593,000.00 $ 6,593,000.00 $ 413,873.20
$ 2,491,596.64 $ 10,810,670.00 $ 678,635.91
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
CORTINA 232 $ 3,500.00 $ 812,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 200,376.00 $ 400,752.00
RODAMIENTOS 2 $ 26,000.00 $ 52,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.23 $ 7,000.00 $ 29,610.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 176,929.20
SUMATORIA $ 2,866,712.93
FINAL COSTO $ 3,440,055.52
RESORTES
2 50.6 43 0.375 9
TUBO 6" POLEA 6"
LM HM WT OW REV
3.52 6.91 580.32 116.06 5.25
1 $ 7,092,898.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 18.59
COSTO M^2 $ 185,098.49
M^2 $ 381,646.38
$ 196,547.89
$ 454,159

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 6,880,111.04 $ 3,440,055.52
% GAN m2
52% $ 381,646.38
39% $ 305,317.10
$ 200,376
VALOR
2098
$ 7,092,898.00 1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00
$ 9,584,494.64 $ 9,084,596.64
$ 1,821,053.98 $ 1,726,073.36
$ 11,405,548.62 $ 10,810,670.00
COTIZACIÓN / CLIENTE: MELITON
LISA / 20000 CYCLES
MEDIDA 2,87 mt x 4,00 mt INST: DETRÁS DE M
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
0.0049 SHAFT RING 1-1/4"
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2 35.1
CANT PESO
TUBO 4" POLEA 6"
LM HM
3.52 6.91
$ 354,748.45
$ 581,687.92
ZACIÓN / CLIENTE: MELITON DE LA CRUZ
LISA / 20000 CYCLES
163 $ 3,500.00 $ 570,500.00 M^2 $ 406,052.16
0 $ 570,500.00 $ 0.00 $ 209,116.86
0 $ 210,000.00 $ 0.00 $ 483,202
0.5 $ 99,000.00 $ 49,500.00
4 $ 2,000.00 $ 8,000.00
0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
2.8 $ 60,850.00 $ 28,396.67 $ 10,142 V/Mt lineal
2 $ 138,996.00 $ 277,992.00
2 $ 26,000.00 $ 52,000.00
8 $ 3,987.76 $ 31,902.12 $ 5,500.00 V/Kg
4 $ 8,034.00 $ 32,136.00
3 $ 57,000.00 $ 1,140.00 $ 9,500.00 V/Mt lineal
2 $ 120,500.00 $ 241,000.00
2 $ 90,550.00 $ 181,100.00
2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
1 $ 140,000.00 $ 140,000.00
2 $ 5,451.00 $ 10,902.00
1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
70 $ 1,350.00 $ 94,500.00
1 $ 35,150.00 $ 35,150.00
2.97 $ 7,000.00 $ 20,790.00
1 $ 40,000.00 $ 40,000.00
1 $ 25,000.00 $ 25,000.00
N/A N/A $ 122,950.80
N/A N/A $ 423,903
SUMATORIA $ 2,119,516.12
FINAL COSTO $ 2,543,419.34
PRECIO FINAL $ 5,244,163.59 $ 5,086,838.68 $ 2,543,419.34
GANANCIA VS MD $ 1,651,911.53 39% $ 324,841.72
49.25 0.331 9 $ 138,996

WT OW REV
392.11 78.42 5.25
2098
1 $ 5,244,164.00 $ 5,244,164.00 1 ###
1 $ 2,491,596.64 $ 2,491,596.64 1 ###
subtotal $ 7,735,760.64
iva $ 1,469,794.52
total $ 9,205,555.16
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2098
### ### ###
### ### ###
###
###
###
LISA / 20000 CYCLES
CORTINA 231 $ 3,500.00 $ 808,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
EJE SOLIDO SOLIDO ENSAMBLE 1" 4.11 $ 60,850.00 $ 41,682.25 $ 10,142
RESORTE 2 $ 200,376.00 $ 400,752.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.21 $ 7,000.00 $ 29,470.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 176,072.40
SUMATORIA $ 2,962,013.30
FINAL COSTO $ 3,554,415.96
PRECIO FINAL $ 7,328,692.70 $ 7,108,831.92
GANANCIA VS MD $ 2,308,538.20 39%
RESORTES
2 50.6 43 0.375 9 $ 200,376
TUBO 6" POLEA 6"
LM HM WT OW REV
3.52 6.91 580.32 116.06 5.25
1 $ 7,328,693.00 $ 7,328,693.00
1 $ 2,491,596.64 $ 2,491,596.64
subtotal $ 9,820,289.64
iva $ 1,865,855.03
total $ 11,686,144.67
18.50
$ 192,182.53
$ 396,252.65
$ 204,070.11
$ 471,540.65
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 3,554,415.96
m2
$ 396,252.65
$ 317,002.12
2098
1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00 $ 356,474.72
1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00 $ 584,518.52
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
MEDIDA 2,06 mt x 3,00 mt INST: DETRÁS DE MURO DETRAS DE
CORTINA 91
MICROPERFORACION 0
CHAINHOIST 0
EJE DE 4" 0.5
POLEAS PARA TUBO 4
EJE SOLIDO 1" 0.4
EJE SOLIDO SOLIDO ENSAMBLE 1" 2.16
RESORTE 1
RODAMIENTOS 2
Area circulo 0.0153938 SOPORTES DE RESORTES 6
SHAFT RING 1-1/4" 3
GUIAS 1.5
ANGULO MONTANTE 2 1/2"X1/4" 1.5
PLATOS SUPERIORES 2
TAPARROLLO 0.5
TOPES DE ACERO 2
Area circulo 0.02269801 DISCO TENSIONADOR 1
ANGULO 1
CAUCHO 2.16
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
PRECIO FINAL
PRECIO MELITON
GANANCIA VS MD
GANANCIA DE MD
RESORTES
1 34.4 39.75
CANT PESO LARGO
TUBO 4" POLEA 8"
LM HM WT
4.92 7.28 237.33
ENTE: MELITON DE LA CRUZ
/ 20000 CYCLES
T: DETRÁS DE MURO DETRAS DE DINTEL M^2 7.21
$ 3,500.00 $ 318,500.00 M^2 $ 457,189.43
$ 318,500.00 $ 0.00 $ 216,563.42
$ 210,000.00 $ 0.00 $ 544,055
$ 99,000.00 $ 49,500.00
$ 2,000.00 $ 8,000.00
$ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
$ 60,850.00 $ 21,906.00 $ 10,142 V/Mt lineal
$ 136,224.00 $ 136,224.00
$ 26,000.00 $ 52,000.00
$ 3,987.76 $ 23,926.59 $ 5,500.00 V/Kg
$ 8,034.00 $ 24,102.00
$ 57,000.00 $ 760.00 $ 9,500.00 V/Mt lineal
$ 120,500.00 $ 180,750.00
$ 90,550.00 $ 135,825.00
$ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
$ 140,000.00 $ 70,000.00
$ 5,451.00 $ 10,902.00
$ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
$ 1,350.00 $ 72,900.00
$ 35,150.00 $ 35,150.00
$ 7,000.00 $ 15,120.00
$ 40,000.00 $ 40,000.00
$ 25,000.00 $ 25,000.00
N/A $ 68,639.20
N/A $ 289,152
SUMATORIA $ 1,445,761.32
FINAL COSTO $ 1,734,913.58
RECIO FINAL $ 3,296,335.81 $ 3,197,445.74 $ 1,598,722.87
RECIO MELITON $ 2,637,068.65 % GAN m2
ANANCIA VS MD $ 902,155.06 34% $ 365,751.55
ANANCIA DE MD $ 659,267.16
0.3938 5 $ 136,224
OW REV
47.47 3.5
2098
1 $ 3,296,336.00 $ 3,296,336.00 1 $ 6,593,000.00
1 $ 2,491,596.64 $ 2,491,596.64 1 $ 2,491,596.64
subtotal $ 5,787,932.64
iva $ 1,099,707.20
total $ 6,887,639.84
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 5,570,639.62
$ 772,626.85
2098
$ 6,593,000.00 $ 6,593,000.00 $ 914,424.41
$ 2,491,596.64 $ 10,810,670.00 $ 1,499,399.45
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
LISA / 20000 CYCLES
CORTINA 163 $ 3,500.00 $ 570,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4" 0.5 $ 99,000.00 $ 49,500.00
POLEAS PARA TUBO 4 $ 2,000.00 $ 8,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
EJE SOLIDO SOLIDO ENSAMBLE 1 2.8 $ 60,850.00 $ 28,396.67
RESORTE 2 $ 138,996.00 $ 277,992.00
RODAMIENTOS 2 $ 26,000.00 $ 52,000.00
0.0153938 SOPORTES DE RESORTES 8 $ 3,987.76 $ 31,902.12
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
ANGULO MONTANTE 2 1/2"X1/4 2 $ 90,550.00 $ 181,100.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
0.02269801 DISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86
ANGULO 1 $ 35,150.00 $ 35,150.00
CAUCHO 2.97 $ 7,000.00 $ 20,790.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 123,379.20
SUMATORIA $ 2,119,944.52
FINAL COSTO $ 2,543,933.42
RESORTES
2 35.1 49.25 0.331 9
TUBO 4" POLEA 6"
LM HM WT OW REV
3.52 6.91 392.11 78.42 5.25
1 $ 5,245,224.00
1 $ 2,491,596.64
subtotal
iva
total
M^2 12.96
COSTO M^2 $ 196,291.16
M^2 $ 404,724.04
$ 208,432.88
$ 481,622

$ 5,500.00 V/Kg Peso/Pcs 0.72504817 Pi

Radio^2
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.78179354 Pi

Radio^2
$ 5,087,866.84 $ 2,543,933.42
% GAN m2
52% $ 404,724.04
39% $ 323,779.23
$ 138,996
VALOR
2098
$ 5,245,224.00 1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00
$ 7,736,820.64 $ 9,084,596.64
$ 1,469,995.92 $ 1,726,073.36
$ 9,206,816.56 $ 10,810,670.00
3.1415926536 Area circulo 0.0153938
0.0049
3.1415926536 Area circulo 0.02269801

0.007225
$ 508,719.14
$ 834,156.64
112000000
8 11764705.88 $ 12,117,647.06 $ 96,941,176.45
$ 18,418,823.53
$ 115,359,999.98
$ 12,117,647.06 $ 96,941,176.47
18418823.5294118
$ 115,360,000.00
96941176.470588
COTIZACIÓN / CLIENTE: JHONATAN CUERVO
LISA / 10000 CYCLES
CORTINA 402 $ 3,500.00 $ 1,407,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 4 $ 181,764.00 $ 727,056.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6.1 $ 7,000.00 $ 42,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 308,448.00
SUMATORIA $ 4,109,269.71
FINAL COSTO $ 4,931,123.65
$ 4,066,906.11 PRECIO FINAL $ 10,167,265.26
$ 4,839,618.26 PRECIO MELITON $ 8,133,812.21
RESORTES
4 45.9 42.75 0.3437 11
TUBO 8 POLEA 6" 10000
LM HM WT OW REV
4.92 8.31 945.05 189.01 5
3.52 7.6 6.13
4 63.6 51 0.3938 9
TUBO 6 POLEA 8"
4066974.789916 $ 772,725.21
4839700
M^2 32.40
COSTO M^2 $ 152,195.17
M^2 $ 313,804.48
$ 161,609.31
$ 373,427

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 9,862,247.30 $ 4,931,123.65 -$ 261,800.91

% GAN m2
52% $ 313,804.48
39% $ 251,043.59
$ 181,764
VALOR
COTIZAC
MEDIDA 6,0 mt x 4,9

DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
EJE SOLIDO SOLIDO ENSAMBL
RESORTE
RODAMIENTOS
GUIAS
ANGULO MONTANTE 2 1/2"X1
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
4
CANT
TUBO 6
LM
3.52
COTIZACIÓN / CLIENTE: JHONATAN CUERVO
LISA / 20000 CYCLES
ORTINA 402 $ 3,500.00 $ 1,407,000.00 M^2
HAINHOIST 0 $ 210,000.00 $ 0.00
JE DE 6" 1 $ 315,000.00 $ 315,000.00
OLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
JE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
JE SOLIDO SOLIDO ENSAMBLE 1" 6 $ 60,850.00 $ 60,850.00 $ 10,142
ESORTE 4 $ 247,896.00 $ 991,584.00
ODAMIENTOS 2 $ 76,000.00 $ 152,000.00
OPORTES DE RESORTES 12 $ 3,987.76 $ 47,853.18 $ 5,500.00
HAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
UJES DE PCS PARA RESORTE 5 $ 57,000.00 $ 1,900.00 $ 9,500.00
UIAS 2 $ 120,500.00 $ 241,000.00
NGULO MONTANTE 2 1/2"X1/4" 2 $ 90,550.00 $ 181,100.00
LATOS SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00
APARROLLO 1 $ 140,000.00 $ 140,000.00
OPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00
NGULO 2 $ 35,150.00 $ 70,300.00
AUCHO 6.1 $ 7,000.00 $ 42,700.00
ORNILLERIA 1 $ 25,000.00 $ 25,000.00
INTURA N/A N/A $ 308,448.00
SUMATORIA $ 4,373,797.71
FINAL COSTO $ 5,248,557.25
$ 4,328,707.01 PRECIO FINAL $ 10,821,767.53 $ 10,497,114.50
$ 3,246,530.26 PRECIO MELITON $ 8,657,414.02 % GAN
GANANCIA VS MD $ 3,408,856.77 39%
62.6 55 0.3625 11 $ 247,896

POLEA 6" 20000
HM WT OW REV
7.60 945.05 189.01 6.13
$ 3,679,400.96 699086.1824757
$ 4,378,487.14
32.40
$ 161,992.51
$ 334,005.17
$ 172,012.66
$ 397,466
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.14159265 Area circulo

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.14159265 Area circulo

Radio^2 0.007225
$ 5,248,557.25
m2
$ 334,005.17
$ 267,204.14
CORTINA 169.56 $ 3,550
MICROPERFORACION 0 ###
EJE DE 2" 1 $ 120,000
POLEAS 220 PARA TUBO 5 $ 8,640
RESORTE 12.87 $ 6,120
GUIAS 2 $ 120,000
ANGULO 1 $ 28,000
0.0153938 MANIJA 1 $ 3,960
FALLEBAS 2 $ 5,220
PINTURA N/A N/A
SUMATORIA
FINAL COSTO
0.02269801 10.5 PRECIO FINAL
$ 330,487.05 PRECIO RAMON RHENAL
$ 393,279.58 GANANCIA VS C. FINAL
GANANCIA VS JHON
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 330,487.05
$ 256,500.00
1
65)
OS DETRÁS DE DINTEL
TOTAL
$ 601,938.00
$ 0.00
$ 120,000.00
$ 43,200.00
$ 78,764.40
$ 240,000.00
$ 22,000.00
$ 10,902.00
$ 72,900.00
$ 28,000.00
$ 3,960.00
$ 10,440.00
$ 30,000.00
$ 15,000.00
$ 125,400.00
$ 280,500.88
$ 1,402,504.40
$ 1,683,005.28 $ 160,286.22
$ 3,470,113.98
$ 2,776,091.18 $ 264,389.64
$ 1,787,108.70 52%
$ 1,093,085.90 39%
$ 694,022.80
$ 3,471,000.00 $ 3,471,000.00
$ 659,490.00
$ 4,130,490.00
COTIZACIÓN / CLIENTE: TATIANA LOPEZ
LISA / 10000 CYCLES
CORTINA 407 $ 3,500.00 $ 1,424,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 4 $ 214,236.00 $ 856,944.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6.1 $ 7,000.00 $ 42,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 314,160.00
SUMATORIA $ 4,262,369.71
FINAL COSTO $ 5,114,843.65
PRECIO FINAL $ 10,546,069.39
$ 8,964,158.98 HONORATO PROPUSO PRECIO TATIANA $ 8,900,000.00
DIFERENCIA $ 64,158.98 GANANCIA VS C. FINAL $ 5,431,225.73
GANANCIA VS TATI $ 3,785,156.35
GANANCIA DE TATI $ 1,646,069.39
RESORTES
4 54.1 43.5 0.3938 8
TUBO 6 POLEA 8"
LM HM WT OW REV
4.92 8.43 964.68 192.94 5.25
3.52 7.68 6.38
1 $ 10,546,070.00
subtotal
iva
total
M^2 33.00
COSTO M^2 $ 154,995.26
M^2 $ 319,577.86
$ 164,582.60
$ 380,298

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 10,229,687.30 $ 5,114,843.65
% GAN m2
52% $ 319,577.86
43% $ 269,696.97 $ 320,939.39
$ 214,236
VALOR
$ 10,546,070.00 8 $ 10,470,588.24 $ 83,764,705.88
$ -
$ 10,546,070.00 $ 83,764,705.88
$ 2,003,753.30 $ 15,915,294.12
$ 12,549,823.30 $ 99,680,000.00
CO
MEDIDA 6,00 mt x
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
TUBO 6"
POLEAS PARA TUBO
EJE SOLIDO 1"
EJE SOLIDO SOLIDO ENSAMBL
RESORTE
RODAMIENTOS
GUIAS
ANGULO MONTANTE 2 1/2"X1
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
4
CANT
TUBO 6
LM
4.92
3.52
$ 10,470,588.24 $ 317,290.55
$ 99,680,000.00 $ 3,020,606.06
COTIZACIÓN / CLIENTE: TATIANA LOPEZ
LISA / 20000 CYCLES
CORTINA 407 $ 3,500.00 $ 1,424,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
TUBO 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
EJE SOLIDO SOLIDO ENSAMBLE 1" 6 $ 60,850.00 $ 60,850.00 $ 10,142
RESORTE 4 $ 254,628.00 $ 1,018,512.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 6 $ 8,034.00 $ 48,204.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6.1 $ 7,000.00 $ 42,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 314,160.00
SUMATORIA $ 4,423,937.71
FINAL COSTO $ 5,308,725.25
PRECIO FINAL $ 10,945,825.26 $ 10,617,450.50
PRECIO TATIANA $ 9,303,951.47 % GAN
GANANCIA VS TATI $ 3,995,226.22 43%
GANANCIA DE TATI $ 1,641,873.79
64.3 56.5 0.3625 11 $ 254,628

POLEA 6"
HM WT OW REV
8.43 964.68 192.94 5.25
7.68 6.38
1 $ 10,945,826.00 $ 10,945,826.00
1 $ 2,491,596.64 $ 2,491,596.64
subtotal $ 13,437,422.64
iva $ 2,553,110.30
total $ 15,990,532.94
33.00
$ 160,870.46
$ 331,691.67
$ 170,821.21
$ 394,713
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.7250481685 Pi

Radio^2
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.7817935434 Pi

Radio^2
$ 5,308,725.25
m2
$ 331,691.67
$ 281,937.92
1 $ 6,593,000.00 $ 6,593,000.00 $ 6,593,000.00
1 $ 2,491,596.64 $ 2,491,596.64 $ 10,810,670.00
$ 9,084,596.64
$ 1,726,073.36
$ 10,810,670.00
3.1415926536 Area circulo 0.0153938
0.0049
3.1415926536 Area circulo 0.02269801

0.007225
$ 199,787.88
$ 327,596.06
COTIZACIÓN / CLIENTE: RAFAEL IGNACIO RUIZ CANO
LISA / 20000 CYCLES
CORTINA 273 $ 3,500.00 $ 955,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 330,660.00 $ 661,320.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.1 $ 7,000.00 $ 28,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 209,440.00
MANO DE OBRA N/A N/A 656859.830114058
SUMATORIA $ 3,284,299.15
FINAL COSTO $ 3,941,158.98
RESORTES
2 83.5 67 0.3938 12
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 8.43 647.32 129.46 5.25
3.52 7.68 6.78
3 59.6 47.75 0.3938 8

1 $ 8,126,101.00
1 $ 2,491,596.64
subtotal
iva
total
2124
4 $ 8,577,000.00
4 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
2125
4 $ 2,292,500.00
4 $ 1,025,000.00
SUBTOTAL
IVA 19%
TOTAL
M^2 22.00
COSTO M^2 $ 179,143.59
M^2 $ 369,368.23
$ 190,224.64
$ 439,548

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 7,882,317.96 $ 3,941,158.98
% GAN m2
52% $ 369,368.23
39% $ 295,494.58
$ 330,660
VALOR
8"
$ 8,126,101.00 1 $ 8,127,000.00 $ 8,127,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 10,617,697.64 $ 10,618,596.64
$ 2,017,362.55 $ 2,017,533.36
$ 12,635,060.19 $ 12,636,130.00
2124
$ 34,308,000.00 $ 389,863.64
$ 9,966,386.55 $ 598,710.45
$ 44,274,386.55
$ 8,412,133.45
$ 52,686,520.00
2125
$ 9,170,000.00 $ 424,537.04
$ 4,100,000.00 $ 731,078.70
$ 13,270,000.00
$ 2,521,300.00
$ 15,791,300.00
COTIZACIÓN / CLIENTE
MICRO / 10
MEDIDA 2,00 x 2,20 INST: DE
DESCRIPCION
CORTINA
MICROPERFORACION
EJE DE 1,5"
POLEAS 200 PARA TUBO
RESORTE
GUIAS
PLATOS SUPERIORES
TOPES DE ACERO
Pi 3.1415926536 Area circulo 0.0153938 ANGULO
Radio^2 0.0049 MANIJA
FALLEBAS
TORNILLERIA
PINTURA
MANO DE OBRA
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 8,127,000.00 $ 369,409.09
$ 12,636,130.00 $ 574,369.55
MICRO / 10000 CYCLES (F-65)
MEDIDA 2,00 x 2,20 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 5.4 $ 424,511.05
ORTINA 89.88 $ 3,550 $ 319,074.00
JE DE 1,5" 0.5 $ 120,000 $ 60,000.00
OLEAS 200 PARA TUBO 3 $ 8,640 $ 25,920.00
ESORTE 6.138 $ 6,120 $ 37,564.56
UIAS 1 $ 120,000 $ 120,000.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
OPES LATERALES FUNDIDOS 42 $ 1,350 $ 56,700.00
NGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 123,120.00
FINAL COSTO $ 1,111,794.43 $ 105,885.18
10.5 PRECIO FINAL $ 2,292,359.65
$ 218,319.97 PRECIO RAMON RHENAL $ 1,833,887.72 $ 174,655.97
$ 259,800.76 GANANCIA VS C. FINAL $ 1,180,565.22 52%
GANANCIA VS JHON $ 722,093.29 39%
m2 dortec nosotros
$ 285,000.00 $ 218,319.97
$ 256,500.00
1 $ 2,292,359.65
1 $ 1,025,000.00
SUBTOTAL
IVA
TOTAL
$ 2,292,500.00 $ 424,537.04
$ 1,025,000.00 $ 731,078.70
$ 3,317,500.00
$ 630,325.00
$ 3,947,825.00
COTIZACIÓN / CLIENTE: BIANCA MADRID
CORTINA 393 $ 3,500.00 $ 1,375,500.00
MICROPERFORACION 0.2 $ 1,375,500.00 $ 275,100.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 15 $ 2,000.00 $ 30,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 245,916.00 $ 737,748.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 7.38 $ 7,000.00 $ 51,660.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 304,944.64
SUMATORIA $ 4,214,010.15
FINAL COSTO $ 5,056,812.18
PRECIO FINAL $ 10,426,416.88
RESORTES
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
430.75454545
LM HM WT OW REV
4.92 7.70 947.66 189.53 4.13
3.52 6.91 5.25
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
1 $ 10,426,417.00
1 $ 2,491,596.64
subtotal
iva
total
2128
1 $ 11,426,500.00
1 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
M^2 32.03
COSTO M^2 $ 157,867.51
M^2 $ 325,500.03
$ 167,632.51
$ 387,345

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 10,113,624.37 $ 5,056,812.18
% GAN m2
52% $ 325,500.03
39% $ 260,400.02
$ 245,916
VALOR
$ 10,426,417.00 1 $ 10,426,500.00 $ 10,426,500.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 12,918,013.64 $ 12,918,096.64
$ 2,454,422.59 $ 2,454,438.36
$ 15,372,436.23 $ 15,372,535.00
2128
$ 11,426,500.00 $ 356,721.40
$ 2,491,596.64 $ 517,062.16
$ 13,918,096.64
$ 2,644,438.36
$ 16,562,535.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 10,426,500.00 $ 325,502.62
$ 15,372,535.00 $ 479,911.81
LISA / 20000 CYCLES
MEDIDA 4,40 mt x 3,1 mt INST: ENTRE MURO DETRAS DE DINTEL
CORTINA 197 $ 3,500.00 $ 689,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 156,420.00 $ 312,840.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.5 $ 7,000.00 $ 31,500.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 174,787.20
SUMATORIA $ 2,498,901.35
FINAL COSTO $ 2,998,681.62
RESORTES
2 39.5 30.75 0.4062 5
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 7.28 505.97 101.19 3.5
1 $ 6,182,849.00
1 $ 1,485,714.29
subtotal
iva
total
2135 - 2136
1 $ 6,171,000.00
1 $ 5,127,000.00
2 $ 1,485,714.29
subtotal
iva
total
M^2 18.36
COSTO M^2 $ 163,326.89
M^2 $ 336,756.47
$ 173,429.58
$ 400,740

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 5,997,363.24 $ 2,998,681.62
% GAN m2
52% $ 336,756.47
49% $ 319,918.64
$ 156,420
VALOR
2135
$ 6,182,849.00 1 $ 6,171,000.00 $ 6,171,000.00
$ 1,485,714.29 1 $ 1,485,714.29 $ 1,485,714.29
$ 7,668,563.29 $ 7,656,714.29
$ 1,457,027.02 $ 1,454,775.71
$ 9,125,590.31 $ 9,111,490.00
135 - 2136
$ 6,171,000.00
$ 5,127,000.00
$ 2,971,428.57
$ 14,269,428.57
$ 2,711,191.43
$ 16,980,620.00 $ 16,817,970.00
COT
LIS
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 4"
POLEAS PARA TUBO
EJE SOLIDO 1"
RESORTE
RODAMIENTOS
GUIAS
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
2
CANT
TUBO 4"
LM
4.92
$ 6,171,000.00 $ 336,111.11
$ 9,111,490.00 $ 496,268.52
LISA / 20000 CYCLES
MEDIDA 3,00 mt x 3,1 mt INST: ENTRE MURO DETRAS DE DINTEL M^2 10.80
A 130 $ 3,500.00 $ 455,000.00 M^2 $ 474,678.16
ERFORACION 0 $ 455,000.00 $ 0.00 $ 244,459.25
OIST 0 $ 210,000.00 $ 0.00 $ 564,867
" 1 $ 157,000.00 $ 157,000.00
PARA TUBO 5 $ 2,000.00 $ 10,000.00
DO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142 V/Mt lineal
E 2 $ 104,940.00 $ 209,880.00
IENTOS 2 $ 25,000.00 $ 50,000.00
RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
2 $ 120,500.00 $ 241,000.00
MONTANTE 100X100 2 $ 167,000.00 $ 334,000.00
SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
OLLO 0 $ 140,000.00 $ 0.00
DE ACERO 2 $ 5,451.00 $ 10,902.00
ENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00 V/Kg
O 2 $ 35,150.00 $ 70,300.00
O 3.3 $ 7,000.00 $ 23,100.00
ES PARA PUERTA 1 $ 40,000.00 $ 40,000.00
LERIA 1 $ 25,000.00 $ 25,000.00
A N/A N/A $ 102,816.00
SUMATORIA $ 2,071,970.15
FINAL COSTO $ 2,486,364.18
PRECIO FINAL $ 5,126,524.08 $ 4,972,728.36 $ 2,486,364.18
GANANCIA VS J.J $ 2,383,833.70 49% $ 450,944.25
26.5 33.5 0.3625 5 $ 104,940

POLEA 8"
HM WT OW REV
7.28 377.03 75.41 3.5
2136
1 $ 5,126,525.00 $ 5,126,525.00 1
1 $ 1,384,873.95 $ 1,384,873.95 1
1 $ 272,269.00 $ 272,269.00 1
1 $ 403,361.35 $ 403,361.35 1
subtotal $ 7,187,029.30
iva $ 1,365,535.57
total $ 8,552,564.87
Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
2136
$ 5,127,000.00 $ 5,127,000.00 $ 5,127,000.00 $ 474,722.22
$ 1,384,873.95 $ 1,384,873.95 $ 8,553,130.12 $ 791,956.49
$ 272,269.00 $ 272,269.00
$ 403,361.35 $ 403,361.35
$ 7,187,504.30
$ 1,365,625.82
$ 8,553,130.12
0.0153938
0.02269801
COTIZACIÓN / CLIENTE: JUAN GALAN
PTA BATIENTE EN PERFILERIA METALICA
MEDIDA 6,20 X 1,8
TUBO ESTRUCT 3X1,5" CAL 16 4 $ 45,000.00 $ 180,000.00
TUBO CR 1,5" CAL 18 14 $ 24,000.00 $ 336,000.00
SOPORTE 150X90X6 2 $ 2,000.00 $ 4,000.00
SOPORTE 100X100X6 2 $ 1,500.00 $ 3,000.00
SOPORTE 315X100X5 2 $ 3,900.00 $ 7,800.00
RODAMIENTO SUP 400KG 2 $ 21,750.00 $ 43,500.00
RODAMIENTO INF 400KG 2 $ 25,500.00 $ 51,000.00
TORNILLERIA 1 $ 30,000.00 $ 30,000.00
PINTURA N/A N/A $ 120,000.00
SUBTOTAL $ 1,135,300.00
TOTAL $ 1,495,300.00
DETALLE DE PESO / CLIENTE: JUAN GALAN
MEDIDA 6,20 X 1,8
DESCRIPCION CANT PESO/MM PESO TOTAL
TUBO ESTRUCT 3X1,5" X 1800 CAL 16 2 4.84 9.68
TUBO ESTRUCT 3X1,5" X 3065 CAL 16 2 8.24 16.49
TUBO CR 1,5" X 1800 CAL 18 21 2.59 54.43
0 0.00 0.00
0 0.00 0.00
RODAMIENTO SUP 400KG 0 0.00 0.00
RODAMIENTO INF 400KG 0 0.00 0.00
PESO TOTAL N/A N/A 81
COTIZACIÓN / CLIENTE: JUAN GALAN
PTA BATIENTE EN PERFILERIA METALICA Y MADERA
MEDIDA 6,20 X 1,8
TUBO ESTRUCT 3X1,5" CAL 16 4 $ 45,000.00
ANGULO 3/4X1/8" 2 $ 15,000.00
SOP VERT DE 1648 DE LARGO TIPO C 20X76X20 C 2,5mm 6 $ 19,300.00
MADERO DE 971 DE LARGO RECT 100X20mm 78 $ 10,000.00
SOPORTE 150X90X6 2 $ 2,000.00
SOPORTE 100X100X6 2 $ 1,500.00
RODAMIENTO SUP 400KG 2 $ 21,750.00
RODAMIENTO INF 400KG 2 $ 25,500.00
TORNILLERIA 1 $ 30,000.00
PINTURA N/A N/A
SUBTOTAL
TOTAL
DETALLE DE PESO / CLIENTE: JUAN GALAN

MEDIDA 6,20 X 1,8
DESCRIPCION CANT PESO/MM
TUBO ESTRUCT 3X1,5" X 1800 CAL 16 2 0.00
TUBO ESTRUCT 3X1,5" X 3065 CAL 16 2 0.00
TUBO CR 1,5" X 1800 CAL 18 21 0.00
0 0.00
0 0.00
RODAMIENTO SUP 400KG 0 0.00
RODAMIENTO INF 400KG 0 0.00
PESO TOTAL N/A N/A
TOTAL
$ 180,000.00
$ 30,000.00
$ 115,800.00
$ 780,000.00
$ 4,000.00
$ 3,000.00
$ 43,500.00
$ 51,000.00
$ 30,000.00
$ 120,000.00
$ 360,000
$ 1,357,300.00
$ 1,717,300.00
PESO TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
$0
COTIZACIÓN / CLIENTE: BIANCA MADRID
CORTINA 393 $ 3,500.00 $ 1,375,500.00
MICROPERFORACION 0.2 $ 1,375,500.00 $ 275,100.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 15 $ 2,000.00 $ 30,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 245,916.00 $ 737,748.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 7.38 $ 7,000.00 $ 51,660.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 304,944.64
SUMATORIA $ 4,214,010.15
FINAL COSTO $ 5,056,812.18
PRECIO FINAL $ 10,426,416.88
RESORTES
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
430.75454545
LM HM WT OW REV
4.92 7.70 947.66 189.53 4.13
3.52 6.91 5.25
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
1 $ 10,426,417.00
1 $ 2,491,596.64
1 $ 272,269.00
subtotal
iva
total
2142
1 $ 11,426,500.00
1 $ 2,491,596.64
1 $ 272,269.00
SUBTOTAL
IVA 19%
TOTAL
M^2 32.03
COSTO M^2 $ 157,867.51
M^2 $ 325,500.03
$ 167,632.51
$ 387,345

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 10,113,624.37 $ 5,056,812.18
% GAN m2
52% $ 325,500.03
39% $ 260,400.02
$ 245,916
VALOR
$ 10,426,417.00 1 $ 10,426,500.00 $ 10,426,500.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 272,269.00 1 $ 272,269.00 $ 272,269.00
$ 12,918,013.64 $ 13,190,365.64
$ 2,454,422.59 $ 2,506,169.47
$ 15,372,436.23 $ 15,696,535.11
2142
$ 11,426,500.00 $ 356,721.40
$ 2,491,596.64 $ 527,177.05
$ 272,269.00
$ 14,190,365.64
$ 2,696,169.47
$ 16,886,535.11
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 10,426,500.00 $ 325,502.62
$ 15,696,535.11 $ 490,026.70
LISA / 20000 CYCLES
MEDIDA 16 mt x 5,00 mt INST: DETRÁS DE MURO DETRAS DE DINTEL
CORTINA 1551 $ 3,500.00 $ 5,428,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 8" SCH 40 8MM 1.5 $ 2,000,000.00 $ 3,000,000.00
POLEAS PARA TUBO 33 $ 2,000.00 $ 66,000.00
EJE SOLIDO 2" 0.9 $ 525,050.29 $ 78,757.54
EJE SOLIDO SOLIDO ENSAMBLE 2" 16 $ 525,050.29 $ 1,400,134.11
RESORTE 6 $ 506,880.00 $ 3,041,280.00
RODAMIENTOS 2 $ 240,000.00 $ 480,000.00
SHAFT RING 1-1/4" 8 $ 13,000.00 $ 104,000.00
GUIAS 10CM 2 $ 150,000.00 $ 300,000.00
ANGULO MONTANTE 4"X5/16" 2 $ 423,500.00 $ 847,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 4 $ 35,150.00 $ 140,600.00
CAUCHO 16.4 $ 7,000.00 $ 114,800.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 837,760.00
MANO DE OBRA E IMPREVISTOS N/A N/A $ 5,518,789
SUMATORIA $ 17,593,944.73
FINAL COSTO $ 23,112,733.67
PRECIO FINAL $ 47,655,120.98
RESORTES
6 128 52.71 0.5312 8
TUBO 8" POLEA 8"
1631.7227273
LM HM WT OW REV
4.92 8.43 3589.79 717.96 5.25
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
1 $ 47,655,121.00
GH3023L5 1 $ 9,591,596.64
1 $ 272,269.00
subtotal
iva
total
2144
1 $ 48,655,000.00
1 $ 9,863,865.64
SUBTOTAL
IVA 19%
TOTAL
M^2 88.00
COSTO M^2 $ 262,644.70
M^2 $ 541,535.47
$ 278,890.76
$ 644,427
$ 87,508 V/Mt lineal $ 5,500.00 V/Kg

$ 87,508 V/Mt lineal $ 5,500.00 V/Kg
$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 26.38607626
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 46,225,467.35 $ 23,112,733.67
% GAN m2
52% $ 541,535.47
39% $ 433,228.37
$ 506,880
VALOR
$ 47,655,121.00 1 $ 47,655,000.00 $ 47,655,000.00
$ 9,591,596.64 1 $ 9,591,596.64 $ 9,591,596.64
$ 272,269.00 1 $ 272,269.00 $ 272,269.00
$ 57,246,717.64 $ 57,518,865.64
$ 10,876,876.35 $ 10,928,584.47
$ 68,123,593.99 $ 68,447,450.11
2144
$ 48,655,000.00 $ 552,897.73
$ 9,863,865.64 $ 791,334.66
$ -
$ 58,518,865.64
$ 11,118,584.47 $ 8,000,000
$ 69,637,450.11
Peso/Pcs 95.46 Pi 3.14159265 Radio^2 0.00064516
Peso/Pcs 95.46 Pi 3.14159265 Radio^2 0.00064516
Pi 3.1415926536 Area circulo 0.0153938

Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 47,655,000.00 $ 541,534.09
$ 68,447,450.11 $ 777,811.93
LISA / 10000 CYCLES
MEDIDA 8,00 mt x 5,00 mt INST: DETRÁS DE MURO DETR
CORTINA 584
MICROPERFORACION 0
CHAINHOIST 0
EJE DE 8" 1.5
POLEAS PARA TUBO 17
Area circulo 0.00202683 EJE SOLIDO 2" 0.6
Area circulo 0.00202683 EJE SOLIDO SOLIDO ENSAMBLE 8
RESORTE 4
RODAMIENTOS 2
SOPORTES DE RESORTES 12
SHAFT RING 1-1/4" 6
GUIAS 10CM 2
TUBO 100X100 3MM 2
PLATOS SUPERIORES 2
TAPARROLLO 0
TOPES DE ACERO 2
DISCO TENSIONADOR 1
ANGULO 3
CAUCHO 8.15
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
PRECIO FINAL
PRECIO MELITON
GANANCIA VS MD
GANANCIA DE MD
RESORTES
4 69 33
CANT PESO LARGO
TUBO 8" POLEA 8"
583.11818182
LM HM WT
4.92 8.43 1282.86
3 62.1 50
TUBO 6" POLEA 6"
MONTANTE
CIÓN / CLIENTE: ALONSO CUELLAR
LISA / 10000 CYCLES
0 mt INST: DETRÁS DE MURO DETRAS DE DINTEL M^2 44.00
$ 3,500.00 $ 2,044,000.00 M^2 $ 383,877.56
$ 2,044,000.00 $ 0.00 $ 197,696.94
$ 210,000.00 $ 0.00 $ 456,814
$ 512,000.00 $ 768,000.00
$ 2,000.00 $ 34,000.00
$ 205,097.77 $ 20,509.78 $ 34,183 V/Mt lineal $ 5,500.00
$ 205,097.77 $ 273,463.69 $ 34,183 V/Mt lineal $ 5,500.00
$ 273,240.00 $ 1,092,960.00
$ 76,000.00 $ 152,000.00
$ 3,987.76 $ 47,853.18 $ 5,500.00 V/Kg
$ 8,034.00 $ 48,204.00
$ 57,000.00 $ 1,900.00 $ 9,500.00 V/Mt lineal
$ 150,000.00 $ 300,000.00
$ 152,000.00 $ 304,000.00
$ 58,850.00 $ 117,700.00 $ 5,500.00 V/Kg
$ 140,000.00 $ 0.00
$ 5,451.00 $ 10,902.00
$ 600,000.00 $ 600,000.00 $ 5,500.00 V/Kg
$ 1,350.00 $ 114,750.00
$ 35,150.00 $ 105,450.00
$ 7,000.00 $ 57,050.00
$ 40,000.00 $ 40,000.00
$ 25,000.00 $ 25,000.00
N/A $ 418,880.00
N/A $ 1,615,325
SUMATORIA $ 6,576,622.65
FINAL COSTO $ 8,191,947.18
CIO FINAL $ 16,890,612.74 $ 16,383,894.36 $ 8,191,947.18
CIO MELITON $ 13,512,490.19 % GAN m2
NANCIA VS C. FINAL $ 8,698,665.56 52% $ 383,877.56
NANCIA VS MD $ 5,320,543.01 39% $ 307,102.05
NANCIA DE MD $ 3,378,122.55
0.4305 8 $ 273,240
OW REV
256.57 5.25
0.3938 9
2 $ 16,890,613.00 $ 33,781,226.00 2 $ 16,890,500.00

2 $ 4,055,462.18 $ 8,110,924.37 2 $ 4,055,462.18
1 $ 865,000.00 $ 865,000.00 1 $ 865,000.00
1 $ 950,000.00 $ 950,000.00 1 $ 950,000.00
subtotal $ 43,707,150.37
iva $ 8,304,358.57
total $ 52,011,508.94
usd
140 1320 Lb Overhead Electric Hoist Crane Lift Garage Winch W/ Remote Control-Kaixun
300kg $ 850,000.00
2145
2 $ 16,890,500.00 $ 33,781,000.00 $ 383,875.00
2 $ 4,055,462.18 $ 8,110,924.37 $ 591,036.82
1 $ 865,000.00 $ 865,000.00
1 $ 950,000.00 $ 950,000.00
SUBTOTAL $ 43,706,924.37 NOTA: COTIZAR TRANSPORTE, VERIFICAR INSTALACI
IVA 19% $ 8,304,315.63
TOTAL $ 52,011,240.00
2300000
levantar herramientas,
equipos y otros artículos
pesados. 2. Potente
potencia de elevación de
1320 Lb con sistema de
doble cable habilitado
para pulsos. 3.110 voltios
accionado para un uso
conveniente con tomas de
corriente con conexión a
tierra. 4. La manija de
control colgante separada
ofrece un control
conveniente. Accesorios
incluidos: 1. Abrazaderas
de montaje para unir el
polipasto a la parte
superior fija o al soporte
giratorio. 2. Interruptor
remoto, tiene un
interruptor de parada de
emergencia, para una
operación segura. Cable
de acero 3.38 'con gancho
de elevación de polea y
gancho de elevación
pesado. 4. Peso
estabilizador en el gancho
de elevación primario. 5.
Guía de cable
incorporada.
V/Kg Peso/Pcs 37.29 Pi 3.14159265
V/Kg Peso/Pcs 37.29 Pi 3.14159265

Radio^2 0.0049
Peso/Pcs 10.7

Radio^2 0.007225
$ 33,781,000.00 $ 16,890,500.00 $ 383,875.00
$ 8,110,924.37 $ 52,011,240.00 $ 1,182,073.64
$ 865,000.00
950,000.00
$ 43,706,924.37
$ 8,304,315.63 7.0710678119
$ 52,011,240.00
ORTE, VERIFICAR INSTALACION, VERIFICAR DESCUENTO
flete
COTIZACIÓN / CLIE
LISA / 2
2.16 MEDIDA 2,5 mt x 5,00 mt INST
DESCRIPCION
CORTINA
MICROPERFORACION
CHAINHOIST
EJE DE 6"
POLEAS PARA TUBO
Radio^2 0.00025202 Area circulo 0.00079173 EJE SOLIDO 1"
Radio^2 0.00025202 Area circulo 0.00079173 EJE SOLIDO SOLIDO ENSAMBLE 1"
RESORTE
RODAMIENTOS
SOPORTES DE RESORTES
SHAFT RING 1-1/4"
GUIAS
TUBO 100X100 3MM
PLATOS SUPERIORES
TAPARROLLO
TOPES DE ACERO
DISCO TENSIONADOR
ANGULO
CAUCHO
TORNILLERIA
PINTURA
MANO DE OBRA
RESORTES
1
CANT
TUBO 6"
LM
3.52
3
TUBO 6"
LISA / 20000 CYCLES
MEDIDA 2,5 mt x 5,00 mt INST: ENTRE MURO DEBAJO DE DINTEL M^2
ORTINA 132 $ 3,500.00 $ 462,000.00 M^2
HAINHOIST 0 $ 210,000.00 $ 0.00
JE DE 6" 0.5 $ 315,000.00 $ 157,500.00
OLEAS PARA TUBO 15 $ 2,000.00 $ 30,000.00
JE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
JE SOLIDO SOLIDO ENSAMBLE 1" 2.5 $ 60,850.00 $ 25,354.17 $ 10,142
ESORTE 1 $ 276,408.00 $ 276,408.00
ODAMIENTOS 2 $ 76,000.00 $ 152,000.00
OPORTES DE RESORTES 6 $ 3,987.76 $ 23,926.59 $ 5,500.00
HAFT RING 1-1/4" 3 $ 8,034.00 $ 24,102.00
UJES DE PCS PARA RESORTE 2 $ 57,000.00 $ 760.00 $ 9,500.00
UIAS 2 $ 120,500.00 $ 241,000.00
UBO 100X100 3MM 2 $ 152,000.00 $ 304,000.00
LATOS SUPERIORES 2 $ 58,850.00 $ 117,700.00 $ 5,500.00
APARROLLO 0 $ 140,000.00 $ 0.00
OPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ISCO TENSIONADOR 1 $ 34,799.86 $ 34,799.86 $ 5,500.00
NGULO 1 $ 35,150.00 $ 35,150.00
AUCHO 2.6 $ 7,000.00 $ 18,200.00
ORNILLERIA 1 $ 25,000.00 $ 25,000.00
INTURA N/A N/A $ 119,000.00
SUMATORIA $ 2,205,809.29
FINAL COSTO $ 2,646,971.14
PRECIO FINAL $ 5,457,672.46 $ 5,293,942.29
GANANCIA VS MD $ 1,719,166.83 39%
69.8 56 0.3938 10 $ 276,408

POLEA 6"
147.80454545
HM WT OW REV
7.30 325.17 65.03 5.88
62.1 50 0.3938 9
POLEA 6"
1 $ 5,457,673.00 $ 5,457,673.00
1 $ 1,384,873.95 $ 1,384,873.95
1 $ 272,268.91 $ 272,268.91
subtotal $ 7,114,815.86
iva $ 1,351,815.01
total $ 8,466,630.87
2146
1 $ 5,457,500.00 $ 5,457,500.00
1 $ 1,384,873.95 $ 1,384,873.95
1 $ 272,268.91 $ 272,268.91
SUBTOTAL $ 7,114,642.86
IVA 19% $ 1,351,782.14
TOTAL $ 8,466,425.00
12.50
$ 211,757.69
$ 436,613.80
$ 224,856.11
$ 519,570
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 2,646,971.14
m2
$ 436,613.80
$ 349,291.04
1 $ 5,457,500.00 $ 5,457,500.00 $ 5,457,500.00 $ 436,600.00
1 $ 1,384,873.95 $ 1,384,873.95 $ 8,466,425.00 $ 677,314.00
1 $ 272,268.91 $ 272,268.91
$ 7,114,642.86
$ 1,351,782.14
$ 8,466,425.00
$ 436,600.00
$ 677,314.00
700000 flete

LISA / 20000 CYCLES
MEDIDA 3,07 mt x 3,28 mt INST: (NO SE SABE)
195.2 CORTINA 179 $ 3,500.00 $ 626,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE 4" 1 $ 80,000.00 $ 80,000.00
POLEAS PARA TUBO 7 $ 2,000.00 $ 14,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 135,828.00 $ 271,656.00
RODAMIENTOS 2 $ 40,000.00 $ 80,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 3 $ 7,000.00 $ 21,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
SUMATORIA $ 1,999,625.99
FINAL COSTO $ 2,399,551.19
$ 1,979,011.29 PRECIO FINAL $ 4,947,528.23
$ 1,583,209.03 PRECIO MELITON $ 3,958,022.58
RESORTES
2 34.3 46 0.3437 7
TUBO 4" POLEA 6"
430.75454545
LM HM WT OW REV
4.92 7.70 947.66 189.53 4.13
60 3.52 6.54 429.44 85.888 4.63
3 62.1 50 0.3938 9
TUBO 6" POLEA 6"
1 $ 4,947,529.00
subtotal
iva
total
2148
1 $ 1,979,200.00
0 $ -
SUBTOTAL
IVA 19%
TOTAL
M^2 10.07
COSTO M^2 $ 238,296.57
M^2 $ 491,333.14
$ 253,036.57
$ 584,686

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 4,799,102.38 $ 2,399,551.19
% GAN m2
52% $ 491,333.14 127%
39% $ 393,066.52 65%
$ 135,828
VALOR
$ 4,947,529.00 1 $ 1,979,200.00 $ 1,979,200.00
$ 4,947,529.00 $ 1,979,200.00
$ 940,030.51 $ 376,048.00
$ 5,887,559.51 $ 2,355,248.00 $ 1,884,198.40
2148
$ 1,979,200.00 $ 196,552.00
$ - $ 233,896.88
$ 1,979,200.00
$ 376,048.00
$ 2,355,248.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 1,979,200.00 $ 196,552.00
$ 2,355,248.00 $ 233,896.88
COTIZACIÓN / CLIENTE: DE SEBASTIAN
LISA / 20000 CYCLES
418.22 CORTINA 164 $ 3,500.00 $ 574,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 11 $ 2,000.00 $ 22,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 110,484.00 $ 220,968.00
RODAMIENTOS 2 $ 40,000.00 $ 80,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 1 $ 120,500.00 $ 120,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.1 $ 7,000.00 $ 35,700.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 138,040.00
MANO DE OBRA N/A N/A 438393.430114058
SUMATORIA $ 2,191,967.15
FINAL COSTO $ 2,630,360.58
$ 678,925.29 $ 2,169,369.55 PRECIO FINAL $ 5,423,423.88
$ 1,056,570.35 $ 1,735,495.64 PRECIO MELITON $ 4,338,739.10
RESORTES
2 27.9 26 0.3437 6
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 8.43 647.32 129.46 5.25
3.52 5.93 418.22 83.644 3.75
3 59.6 47.75 0.3938 8

1 $ 5,423,424.00
1 $ 1,415,126.05
1 $ 272,268.91
subtotal
iva
total
2151
1 $ 5,423,500.00
1 $ 1,415,126.05
1 $ 272,268.91
SUBTOTAL
IVA 19%
TOTAL
M^2 14.50
COSTO M^2 $ 181,404.18
M^2 $ 374,029.23
$ 192,625.05
$ 445,095

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 5,260,721.16 $ 2,630,360.58
% GAN m2
52% $ 374,029.23
39% $ 299,223.39
$ 110,484
VALOR
8"
$ 5,423,424.00 1 $ 5,423,500.00 $ 5,423,500.00
$ 1,415,126.05 1 $ 1,415,126.05 $ 1,415,126.05
$ 272,268.91 1 $ 272,268.91 $ 272,268.91
$ 7,110,818.96 $ 7,110,894.96
$ 1,351,055.60 $ 1,351,070.04
$ 8,461,874.56 $ 8,461,965.00
2151
$ 5,423,500.00 $ 374,034.48
$ 1,415,126.05 $ 583,583.79
$ 272,268.91
$ 7,110,894.96
$ 1,351,070.04
$ 8,461,965.00
MICRO / 10
DESCRIPCION
CORTINA
MICROPERFORACION
EJE DE 1,5"
RESORTE
GUIAS
PLATOS SUPERIORES
TOPES DE ACERO
FALLEBAS
TORNILLERIA
PINTURA
MANO DE OBRA
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 5,423,500.00 $ 374,034.48
$ 8,461,965.00 $ 583,583.79
ORTINA 89.88 $ 3,550 $ 319,074.00
JE DE 1,5" 0.5 $ 120,000 $ 60,000.00
OLEAS 200 PARA TUBO 3 $ 8,640 $ 25,920.00
ESORTE 6.138 $ 6,120 $ 37,564.56
UIAS 1 $ 120,000 $ 120,000.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 123,120.00
FINAL COSTO $ 1,111,794.43 $ 105,885.18
10.5 PRECIO FINAL $ 2,292,359.65
m2 dortec nosotros
$ 285,000.00 $ 218,319.97
$ 256,500.00
1 $ 2,292,359.65
1 $ 1,025,000.00
SUBTOTAL
IVA
TOTAL
$ 2,292,500.00 $ 424,537.04
$ 1,025,000.00 $ 731,078.70
$ 3,317,500.00
$ 630,325.00
$ 3,947,825.00
2152
COTIZACIÓN / CLIENTE: CONJUNTO RES. CASTILLA CAMPESTRE
OPERADOR DE CORREDERA BFT
MEDIDA DEL PORTON 7,0mt x 1,5mt de alto
OPERADOR DE CORREDERA BFT 750KG ARES 1 $ 1,114,286 $ 1,114,285.71
MT DE CREMALLERA ADICIONAL 2 $ 20,168 $ 40,336.13
INSTALACIÓN DE CREMALLERAS Y MOTOR 1 $ 60,000 $ 60,000.00
% UTILIDAD VALOR TOTAL
60% $ 1,782,857.14
100% $ 80,672.27
100% $ 120,000.00
TOTAL $ 1,983,529.41
IVA 19% $ 376,870.59
TOTAL $ 2,360,400.00
COTIZACIÓN / CLIENTE: FERNELY BARRIOS
LISA / 20000 CYCLES
338 CORTINA 250 $ 3,500.00 $ 875,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 13 $ 2,000.00 $ 26,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 173,448.00 $ 346,896.00
RODAMIENTOS 2 $ 76,000.00 $ 152,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 2 $ 120,500.00 $ 241,000.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 6.2 $ 7,000.00 $ 43,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 265,608.00
SUMATORIA $ 2,944,318.98
FINAL COSTO $ 3,533,182.78
$ 820,009.12 $ 2,913,965.18 PRECIO FINAL $ 7,284,912.95
$ 1,511,163.02 $ 2,331,172.14 PRECIO MELITON $ 5,827,930.36
RESORTES
2 43.8 38.5 0.3625 9
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 8.43 647.32 129.46 5.25
3.52 6.91 550 110 5.25
3 59.6 47.75 0.3938 8

1 $ 7,284,913.00
1 $ 2,491,596.64
subtotal
iva
total
2124
4 $ 8,577,000.00
4 $ 2,491,596.64
SUBTOTAL
IVA 19%
TOTAL
2125
4 $ 2,292,500.00
4 $ 1,025,000.00
SUBTOTAL
IVA 19%
TOTAL
M^2 27.90
COSTO M^2 $ 126,637.38
M^2 $ 261,107.99
$ 134,470.62
$ 310,719

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 7,066,365.56 $ 3,533,182.78
% GAN m2
52% $ 261,107.99
39% $ 208,886.39
$ 173,448
VALOR
8"
$ 7,284,913.00 1 $ 8,127,000.00 $ 8,127,000.00
$ 2,491,596.64 1 $ 2,491,596.64 $ 2,491,596.64
$ 9,776,509.64 $ 10,618,596.64
$ 1,857,536.83 $ 2,017,533.36
$ 11,634,046.47 $ 12,636,130.00
2124
$ 34,308,000.00 $ 307,419.35
$ 9,966,386.55 $ 472,101.43
$ 44,274,386.55
$ 8,412,133.45
$ 52,686,520.00
2125
$ 9,170,000.00 $ 424,537.04
$ 4,100,000.00 $ 731,078.70
$ 13,270,000.00
$ 2,521,300.00
$ 15,791,300.00
MICRO / 10
DESCRIPCION
CORTINA
MICROPERFORACION
EJE DE 1,5"
RESORTE
GUIAS
PLATOS SUPERIORES
TOPES DE ACERO
FALLEBAS
TORNILLERIA
PINTURA
MANO DE OBRA
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 8,127,000.00 $ 291,290.32
$ 12,636,130.00 $ 452,907.89
ORTINA 89.88 $ 3,550 $ 319,074.00
JE DE 1,5" 0.5 $ 120,000 $ 60,000.00
OLEAS 200 PARA TUBO 3 $ 8,640 $ 25,920.00
ESORTE 6.138 $ 6,120 $ 37,564.56
UIAS 1 $ 120,000 $ 120,000.00
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 123,120.00
FINAL COSTO $ 1,111,794.43 $ 105,885.18
10.5 PRECIO FINAL $ 2,292,359.65
m2 dortec nosotros
$ 285,000.00 $ 218,319.97
$ 256,500.00
1 $ 2,292,359.65
1 $ 1,025,000.00
SUBTOTAL
IVA
TOTAL
$ 2,292,500.00 $ 424,537.04
$ 1,025,000.00 $ 731,078.70
$ 3,317,500.00
$ 630,325.00
$ 3,947,825.00
2153
COTIZACIÓN / CLIENTE: CONJUNTO RES. CASTILLA CAMPESTRE
OPERADOR DE CORREDERA BFT
MEDIDA DEL PORTON 7,0mt x 1,5mt de alto
115.43 PARASOL F77 DE 2,84X4,18 11.9 $ 560,000 $ 6,664,000.00
104.76 PARASOL F77 DE 2,42X4,44 10.8 $ 560,000 $ 6,048,000.00
TOTAL $ 12,712,000.00
IVA 19% $ 2,415,280.00
TOTAL $ 15,127,280.00
CORTINA 129.48 $ 3,550 $ 459,654.00
MICROPERFORACION 0.1 ### $ 45,965.40
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 4 $ 8,640 $ 34,560.00
RESORTE 9.8736 $ 6,120 $ 60,426.43
C HOOK 2 $ 1,368 $ 2,736.00
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,108,566.31
FINAL COSTO $ 1,330,279.57
10.5 PRECIO FINAL $ 2,528,000.00
$ 240,761.90 PRECIO RAMON RHENAL $ 2,022,400.00
$ 286,506.67 GANANCIA VS C. FINAL $ 1,197,720.43
GANANCIA VS JHON $ 692,120.43
m2 dortec nosotros
$ 285,000.00 $ 240,761.90
$ 256,500.00
1 $ 2,528,000.00
2163
1 $ 2,528,000.00
1 $ 2,765,000.00
1 $ 3,173,000.00
7.849 MEDIDA 2,80 x 2,84 INST: DETRÁS DE MUROS DETRÁS DE DINTEL
$ 383,274.30 CORTINA 152.88 $ 3,550
MICROPERFORACION 0.1 ###
EJE DE 2" 0.5 $ 120,000
RESORTE 9.8736 $ 6,120
$ 7,563.03 $ 6,195.03 C HOOK 2 $ 1,368
82% GUIAS 1.5 $ 120,000
ANGULO 1 $ 28,000
MANIJA 1 $ 3,960
FALLEBAS 2 $ 5,220
PINTURA N/A N/A
SUMATORIA
$ 126,693.29 FINAL COSTO
10.5 PRECIO FINAL
$ 192,609.52 $ 263,333.33 PRECIO RAMON RHENAL
34% GANANCIA VS JHON
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 263,333.33
$ 256,500.00
$ 2,528,000.00 1
$ 480,320.00
$ 3,008,320.00
2163
$ 2,528,000.00
$ 2,765,000.00
$ 3,173,000.00
$ 8,466,000.00
$ 1,608,540.00
$ 10,074,540.00
CLIENTE : FABIO HOYOS
(F-65) MIXTA 2 LISOS 2 MICROS / 10000 CYCLES (F-65
UROS DETRÁS DE DINTEL 9.352 MEDIDA 3,14 x 2,84 INST: DETRÁS DE MUROS DETRÁS
TOTAL $ 295,658.68 DESCRIPCION CANT/KG/MT
$ 542,724.00 $ 351,833.83 CORTINA 170.56
$ 54,272.40 MICROPERFORACION 0.1
$ 60,000.00 EJE DE 2" 1
$ 33,120.00 POLEAS 220 PARA TUBO 5
$ 60,426.43 RESORTE 12.342
$ 2,736.00 7563.025210084 $ 6,195 C HOOK 2
$ 180,000.00 82% GUIAS 1.5
$ 28,000.00 ANGULO 1.5
$ 3,960.00 MANIJA 1
$ 10,440.00 FALLEBAS 2
$ 89,031.04 PINTURA N/A
$ 242,562.37 MANO DE OBRA N/A
$ 1,212,811.87
$ 1,455,374.25 $ 138,607.07 FINAL COSTO
$ 2,765,000.00 10.5 PRECIO FINAL
$ 2,212,000.00 $ 210,666.67 $ 302,190.48 PRECIO RAMON RHENAL
$ 1,309,625.75 47% $ 359,606.67 GANANCIA VS C. FINAL
$ 756,625.75 34% GANANCIA VS JHON
$ 553,000.00 GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 302,190.48
$ 256,500.00
$ 2,765,000.00 $ 2,765,000.00
$ 525,350.00
$ 3,290,350.00
E : FABIO HOYOS
ICROS / 10000 CYCLES (F-65)
ETRÁS DE MUROS DETRÁS DE DINTEL 10.4876
VALOR TOTAL $ 302,547.77
$ 3,550 $ 605,488.00 $ 360,031.85
### $ 60,548.80
$ 120,000 $ 120,000.00
$ 8,640 $ 43,200.00
$ 6,120 $ 75,533.04
$ 1,368 $ 2,736.00 7563.025210084 $ 6,195
$ 120,000 $ 180,000.00 82%
$ 11,000 $ 22,000.00
$ 5,451 $ 10,902.00
$ 1,350 $ 70,200.00
$ 28,000 $ 42,000.00
$ 3,960 $ 3,960.00
$ 5,220 $ 10,440.00
$ 30,000 $ 30,000.00
$ 15,000 $ 15,000.00
N/A $ 99,841.95
N/A $ 278,369.96
SUMATORIA $ 1,391,849.79
FINAL COSTO $ 1,670,219.75 $ 159,068.55
CIO FINAL $ 3,173,000.00
CIO RAMON RHENAL $ 2,538,400.00 $ 241,752.38
NANCIA VS C. FINAL $ 1,502,780.25 47%
NANCIA VS JHON $ 868,180.25 34%
NANCIA DE MD $ 634,600.00
1 $ 3,173,000.00 $ 3,173,000.00
$ 602,870.00
$ 3,775,870.00
LISA / 10000 CYCLES
MEDIDA 2,50 mt x 3,00 mt INST: ENTRE MUROS DETRÁS DE DINTEL
CORTINA 100 $ 3,500.00 $ 350,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE 4" 0.5 $ 80,000.00 $ 40,000.00
POLEAS PARA TUBO 6 $ 2,000.00 $ 12,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 1 $ 129,096.00 $ 129,096.00
RODAMIENTOS 2 $ 40,000.00 $ 80,000.00
SHAFT RING 1-1/4" 3 $ 8,034.00 $ 24,102.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
ANGULO MONTANTE 2 1/2"X1/4" 1.5 $ 90,550.00 $ 135,825.00
TAPARROLLO 0 $ 120,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 1 $ 35,150.00 $ 35,150.00
CAUCHO 2.7 $ 7,000.00 $ 18,900.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
SUMATORIA $ 1,448,172.92
FINAL COSTO $ 1,797,807.50
$ 1,438,400.00 PRECIO FINAL $ 3,596,000.00
$ 1,150,720.00 PRECIO MELITON $ 2,876,800.00
RESORTES
1 32.6 37.75 0.3938 5
TUBO 4" POLEA 8"
LM HM WT OW REV
4.92 7.28 250.71 50.14 3.5
56 3.52 6.48 250.71 50.142 4.5
1 39.1 49.5 0.3625 $ 7.00
32 $ 3,596,000.00
32 $ 603,000.00
subtotal
iva
total
2166
32 $ 3,596,000.00
32 $ 603,000.00
SUBTOTAL
IVA 19%
TOTAL
M^2 9.24
COSTO M^2 $ 194,567.91
M^2 $ 389,177.49
$ 194,609.58
$ 463,121

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 3,488,120.00 $ 1,744,060.00
% GAN m2
50.01% $ 389,177.49 100.02%
37.51% $ 311,341.99 60.02%
$ 129,096
VALOR
$ 115,072,000.00 32 $ 3,596,000.00 $ 115,072,000.00
$ 19,296,000.00 32 $ 603,000.00 $ 19,296,000.00
$ 134,368,000.00 $ 134,368,000.00
$ 25,529,920.00 $ 25,529,920.00
$ 159,897,920.00 $ 159,897,920.00 $ 127,918,336.00
2166
$ 115,072,000.00 $ 389,177.49
$ 19,296,000.00 $ 540,780.30
$ 134,368,000.00
$ 25,529,920.00
$ 159,897,920.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 3,596,000.00 $ 389,177.49
$ 159,897,920.00 ###
COTIZACIÓN / CLIENTE: JHONY GIRALDO
LISA / 20000 CYCLES
MEDIDA 4,19 mt x 3,30 mt INST: ENTRE MURO DEBAJO DE DINTEL
CORTINA 156 $ 3,500.00 $ 546,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 4" 1 $ 80,000.00 $ 80,000.00
POLEAS PARA TUBO 8 $ 2,000.00 $ 16,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 219,384.00 $ 438,768.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TAPARROLLO 1 $ 140,000.00 $ 140,000.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 3.95 $ 7,000.00 $ 27,650.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 120,951.60
SUMATORIA $ 2,219,876.67
FINAL COSTO $ 2,663,852.00
RESORTES
2 27.7 33.75 0.375 4
TUBO 4" POLEA 8"
LM HM WT OW REV
4.92 6.95 387.71 77.54 3.13
3.52 6.2 387.71 77.54 4
2 25.7 36 0.331 $ 6.00
1 $ 5,492,000.00
1 $ 3,830,252.10
1 $ 210,084.03
subtotal
iva
total
2167
1 $ 5,492,000.00
1 $ 3,830,252.10
1 $ 210,084.03
subtotal
iva
total
1 $ 5,492,000.00
1 $ 1,552,941.18
subtotal
iva
total
2168
1 $ 5,492,000.00
1 $ 1,552,941.18
subtotal
iva
total
M^2 12.71
COSTO M^2 $ 209,669.58
M^2 $ 432,270.76
$ 222,601.18
$ 514,402

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 5,327,240.00 $ 2,663,620.00
% GAN m2
51% $ 432,270.76
49% $ 410,657.22
$ 219,384
VALOR
$ 203,544
2167
$ 5,492,000.00 1 $ 5,492,000.00 $ 5,492,000.00
$ 3,830,252.10 1 $ 3,830,252.10 $ 3,830,252.10
$ 210,084.03 1 $ 210,084.03 $ 210,084.03
$ 9,532,336.13 $ 9,532,336.13
$ 1,811,143.87 $ 1,811,143.87
$ 11,343,480.00 $ 11,343,480.00
2167
$ 5,492,000.00
$ 3,830,252.10
$ 210,084.03
$ 9,532,336.13
$ 1,811,143.87 $ 892,835.89
$ 11,343,480.00
$ 5,492,000.00 1 $ 5,492,000.00 $ 5,492,000.00

$ 1,552,941.18 1 $ 1,552,941.18 $ 1,552,941.18
$ 7,044,941.18 subtotal $ 7,044,941.18
$ 1,338,538.82 iva $ 1,338,538.82
$ 8,383,480.00 total $ 8,383,480.00
2168
$ 5,492,000.00
$ 1,552,941.18
$ 7,044,941.18
$ 1,338,538.82 $ 659,856.75
$ 8,383,480.00
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 5,492,000.00 $ 432,270.76
$ 11,343,480.00 $ 892,835.89
$ 5,492,000.00 $ 432,270.76
$ 8,383,480.00 $ 659,856.75
COTIZACIÓN / CLIENTE: ED. GRAN VITA - EDWIN BARRETO
GRILLE / 100.000 CYCLES
PESO CORTINA DESCRIPCION CANT/KG/MT VALOR TOTAL
107.328 CORTINA 12.12 $ 120,000.00 $ 1,453,920.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 2 $ 207,504.00 $ 415,008.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X100 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5 $ 7,000.00 $ 35,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
SUMATORIA $ 3,173,360.82
FINAL COSTO $ 3,808,032.98
RESORTES
2 26.2 38.25 0.3195 5
100000 TUBO 6" POLEA 6" RESORTE 2,75
LM HM WT OW REV
236.1216 47.22
3.54 5.71 236.1216 47.22 3.25
1 $ 7,459,000.00
1 $ 3,662,184.87
1 $ 210,084.03
subtotal
iva
total
2173
1 $ 7,459,000.00
1 $ 3,662,184.87
GH
subtotal
iva
total
2173 WORD Y PDF

5X2,6 1 $ 7,459,000.00
4,55X3 1 $ 7,540,000.00
2 $ 3,662,184.87
subtotal
iva
total
GH
2174
1 $ 7,459,000.00
1 $ 2,763,865.55
H
subtotal
iva
total
2174
5X2,6 1 $ 7,459,000.00
4,55X3 1 $ 7,540,000.00
2 $ 2,763,865.55
subtotal
iva
total
H

MICRO / 100.000 CYCLES
352.64 CORTINA 136 $ 3,500.00 $ 476,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 10 $ 2,000.00 $ 20,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 369,468.00 $ 1,108,404.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X100 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5 $ 7,000.00 $ 35,000.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 115,344.32
SUMATORIA $ 3,211,949.76
FINAL COSTO $ 3,854,339.71
RESORTES
3 31.1 27.25 0.3625 4
100000 TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.63 352.64 70.53 2.63
3.52 5.69 352.64 70.53 3.38
2 39.6 34.75 0.3625 $ 5.00
1 $ 7,947,000.00
1 $ 3,662,184.87
1 $ 210,084.03
subtotal
iva
total
2175
1 $ 7,947,000.00
1 $ 3,662,184.87
GH
subtotal
iva
total
2175 WORD Y PDF

5X2,6 1 $ 7,947,000.00
4,55X3 1 $ 8,234,000.00
2 $ 3,662,184.87
subtotal
iva
total
GH
2176
1 $ 7,947,000.00
1 $ 2,763,865.55
H
subtotal
iva
total
2176
5X2,6 1 $ 7,947,000.00
4,55X3 1 $ 8,234,000.00
2 $ 2,763,865.55
subtotal
iva
total
H
M^2 12.12
COSTO M^2 $ 314,297.87
M^2 $ 615,632.22
$ 301,334.35
$ 732,602

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 7,235,230.00 $ 3,617,615.00
% GAN m2
49% $ 615,632.22
46% $ 584,850.61
$ 207,504
VALOR
2167
$ 7,459,000.00 1 $ 7,459,000.00 $ 7,459,000.00
$ 3,662,184.87 1 $ 3,662,184.87 $ 3,662,184.87
$ 210,084.03 1 $ 210,084.03 $ 210,084.03
$ 11,331,268.91 $ 11,331,268.91
$ 2,152,941.09 $ 2,152,941.09
$ 13,484,210.00 $ 13,484,210.00
2173
$ 7,459,000.00
$ 3,662,184.87
$ 11,121,184.87
$ 2,113,025.13 $ 1,092,292.01
$ 13,234,210.00
WORD Y PDF
$ 7,459,000.00
$ 7,540,000.00
$ 7,324,369.75 GH
$ 22,323,369.75
$ 4,241,440.25
$ 26,564,810.00
GH
2174
$ 7,459,000.00
$ 2,763,865.55
$ 10,222,865.55
$ 1,942,344.45 $ 1,004,061.57
$ 12,165,210.00
2174
$ 7,459,000.00
$ 7,540,000.00
$ 5,527,731.09 H
$ 20,526,731.09
$ 3,900,078.91
$ 24,426,810.00
H
M^2 12.12
COSTO M^2 $ 318,119.82
M^2 $ 655,909.54
$ 337,789.72
$ 780,532

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 7,708,590.00 $ 3,854,295.00
% GAN m2
51% $ 655,909.54
49% $ 623,114.06
$ 369,468
VALOR
$ 313,632
2167
$ 7,947,000.00 1 $ 7,947,000.00 $ 7,947,000.00
$ 3,662,184.87 1 $ 3,662,184.87 $ 3,662,184.87
$ 210,084.03 1 $ 210,084.03 $ 210,084.03
$ 11,819,268.91 $ 11,819,268.91
$ 2,245,661.09 $ 2,245,661.09
$ 14,064,930.00 $ 14,064,930.00
2175
$ 7,947,000.00
$ 3,662,184.87
$ 11,609,184.87
$ 2,205,745.13 $ 1,140,222.02
$ 13,814,930.00
WORD Y PDF
$ 7,947,000.00
$ 8,234,000.00
$ 7,324,369.75 GH
$ 23,505,369.75
$ 4,466,020.25
$ 27,971,390.00
GH
2176
$ 7,947,000.00
$ 2,763,865.55
$ 10,710,865.55
$ 2,035,064.45 $ 1,051,991.58
$ 12,745,930.00
2176
$ 7,947,000.00
$ 8,234,000.00
$ 5,527,731.09 H
$ 21,708,731.09
$ 4,124,658.91
$ 25,833,390.00
H
PESO CORTIN
112.23
Pi 3.1415926536 Area circulo 0.0153938

Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
100000
$ 7,459,000.00 $ 615,632.22
$ 13,484,210.00 $ 1,112,925.88
PESO CORTIN
362.94
Pi 3.1415926536 Area circulo 0.0153938

Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
100000
$ 7,947,000.00 $ 655,909.54
$ 14,064,930.00 $ 1,160,855.89
GRILLE / 100.000 CYCLES
CORTINA 12.63 $ 120,000.00 $ 1,515,600.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
EJE SOLIDO SOLIDO ENSAM 4.45 $ 60,850.00 $ 45,130.42 $ 10,142
RESORTE 2 $ 198,792.00 $ 397,584.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 4 $ 8,034.00 $ 32,136.00
BUJES DE PCS PARA RESOR 3 $ 57,000.00 $ 1,140.00 $ 9,500.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X10 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
TOPES LATERALES FUNDID 8 $ 1,350.00 $ 10,800.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.55 $ 7,000.00 $ 31,850.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
SUMATORIA $ 3,207,903.07
FINAL COSTO $ 3,849,483.68
PRECIO FINAL $ 7,540,000.00 $ 7,313,800.00
PRECIO JHON JAIRO $ 7,163,000.00 % GAN
GANANCIA VS J.J $ 3,313,516.32 46%
RESORTES
2 25.1 36.5 0.3195 5 $ 198,792
TUBO 6" POLEA 6"
LM HM WT OW REV
246.906 49.38 2.88
3.54 5.71 246.906 49.38 3.25
2 25.7 36 0.331 $ 6.00 $ 203,544
1 $ 7,540,000.00 $ 7,540,000.00
1 $ 3,662,184.87 $ 3,662,184.87
1 $ 210,084.03 $ 210,084.03
subtotal $ 11,412,268.91
iva $ 2,168,331.09
total $ 13,580,600.00
2171
1 $ 7,540,000.00 $ 7,540,000.00
1 $ 3,662,184.87 $ 3,662,184.87
GH
subtotal $ 11,202,184.87
iva $ 2,128,415.13
total $ 13,330,600.00
2172
1 $ 7,540,000.00 $ 7,540,000.00
1 $ 2,763,865.55 $ 2,763,865.55
H
subtotal $ 10,303,865.55
iva $ 1,957,734.45
total $ 12,261,600.00

CORTINA 143 $ 3,500.00 $ 500,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 9 $ 2,000.00 $ 18,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
RESORTE 3 $ 396,792.00 $ 1,190,376.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X10 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 4.55 $ 7,000.00 $ 31,850.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 120,237.60
SUMATORIA $ 3,327,951.29
FINAL COSTO $ 3,993,541.55
PRECIO FINAL $ 8,234,000.00 $ 7,986,980.00
GANANCIA VS J.J $ 3,828,758.45 49%
RESORTES
3 33.4 29.25 0.3625 4 $ 396,792
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 6.85 362.94 72.59 2.88
3.52 5.93 362.94 72.59 3.75
2 52.9 44.75 0.375 $ 6.00 $ 418,968
1 $ 8,234,000.00 $ 8,234,000.00
1 $ 3,662,184.87 $ 3,662,184.87
1 $ 210,084.03 $ 210,084.03
subtotal $ 12,106,268.91
iva $ 2,300,191.09
total $ 14,406,460.00
2171
1 $ 8,234,000.00 $ 8,234,000.00
1 $ 3,662,184.87 $ 3,662,184.87
GH
subtotal $ 11,896,184.87
iva $ 2,260,275.13
total $ 14,156,460.00
2172
1 $ 8,234,000.00 $ 8,234,000.00
1 $ 2,763,865.55 $ 2,763,865.55
H
subtotal $ 10,997,865.55
iva $ 2,089,594.45
total $ 13,087,460.00
12.63
$ 304,788.89
$ 596,991.29
$ 292,202.40
$ 710,420
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 3,656,900.00
m2
$ 596,991.29
$ 567,141.73
2167
1 $ 7,540,000.00 $ 7,540,000.00 $ 7,540,000.00 $ 596,991.29
1 $ 3,662,184.87 $ 3,662,184.87 $ 13,580,600.00 $ 1,075,265.24
1 $ 210,084.03 $ 210,084.03
$ 11,412,268.91
$ 2,168,331.09
$ 13,580,600.00
$ 1,055,471.10
$ 970,831.35
12.63
$ 316,194.90
$ 651,939.83
$ 335,744.93
$ 775,808
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 3,993,490.00
m2
$ 651,939.83
$ 619,342.83
2167
1 $ 8,234,000.00 $ 8,234,000.00 $ 8,234,000.00 $ 651,939.83
1 $ 3,662,184.87 $ 3,662,184.87 $ 14,406,460.00 $ 1,140,654.00
1 $ 210,084.03 $ 210,084.03
$ 12,106,268.91
$ 2,300,191.09
$ 14,406,460.00
$ 1,120,859.86
$ 1,036,220.11


ARQ. RAMON ARIZA
CORTINA 172.04 $ 3,550 $ 610,742.00
EJE DE 2" 1 $ 120,000 $ 120,000.00
POLEAS 200 PARA TUBO 5 $ 8,280 $ 41,400.00
RESORTE 10.89 $ 6,120 $ 66,646.80
C HOOK 2 $ 1,368 $ 2,736.00
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1.5 $ 28,000 $ 42,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,280,075.20
FINAL COSTO $ 1,536,090.24
10.5 PRECIO FINAL $ 2,919,000.00
m2 dortec nosotros
$ 285,000.00 $ 278,000.00
$ 256,500.00
1 $ 2,919,000.00
MICRO ARQ. RAMON ARIZA

360X240 1 $ 2,919,000.00
1X260 1 $ 1,422,000.00
GRILLE ARQ. RAMON ARIZA
360X240 1 $ 3,891,000.00
1X260 1 $ 1,928,000.00
80CM MICROS ARQ. RAMON ARIZA

360X240 1 $ 2,738,000.00
1X260 1 $ 1,364,000.00
100CM LISOS - 90CM GRILLE - 50/70CM LISOS ARQ. RAMON ARIZA

360X240 1 $ 3,094,000.00
1X260 1 $ 1,442,000.00
SIN PINTURA
100CM LISOS - 90CM GRILLE - 50/70CM LISOS ARQ. RAMON ARIZA

360X240 1 $ 3,216,000.00
CON PINTURA A LOS 1X260 1 $ 1,484,000.00
FLEJES LISOS COLOR
GRIS CLARO
LISA ARQ. RAMON ARIZA

360X240 1 $ 2,640,000.00
1X260 1 $ 1,333,000.00
SIN PINTURA
ARQ. RAMON ARIZA
10.08 MEDIDA 1,00 x 2,60 INST: DETRÁS DE MUROS DETRÁS DE
$ 344,604.17 CORTINA 54.72
EJE DE 11/2" 0.5
POLEAS 220 PARA TUBO 3
RESORTE 4.62
$ 7,563.03 $ 6,195.03 C HOOK 2
82% GUIAS 1
PLATOS SUPERIORES 2
TOPES DE ACERO 2
ANGULO 0.5
MANIJA 1
FALLEBAS 2
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A

10.5 PRECIO FINAL
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 135,428.57
$ 256,500.00
$ 2,919,000.00
$ 554,610.00
$ 3,473,610.00
MON ARIZA
$ 2,919,000.00
$ 1,422,000.00
$ 4,341,000.00
$ 824,790.00 -10%
$ 5,165,790.00 $ 4,649,211.00
MON ARIZA
$ 3,891,000.00
$ 1,928,000.00
$ 5,819,000.00
$ 1,105,610.00
$ 6,924,610.00 $ 6,232,149.00
RAMON ARIZA
$ 2,738,000.00
$ 1,364,000.00
$ 4,102,000.00
$ 779,380.00
$ 4,881,380.00 $ 4,393,242.00
CM LISOS ARQ. RAMON ARIZA

$ 3,094,000.00 3681860 $ 3,313,674.00 $ 2,784,600.00 529074 $ 3,049,137.00
$ 1,442,000.00
$ 4,536,000.00
$ 861,840.00
$ 5,397,840.00 $ 4,858,056.00
CM LISOS ARQ. RAMON ARIZA

$ 3,216,000.00 $ 3,827,040 $ 3,444,336.00
$ 1,484,000.00
$ 4,700,000.00
$ 893,000.00
$ 5,593,000.00 $ 5,033,700.00
ON ARIZA
$ 2,640,000.00
$ 1,333,000.00
$ 3,973,000.00
$ 754,870.00
$ 4,727,870.00 $ 4,255,083.00
MON ARIZA ARQ.
0000 CYCLES GRILLE
ÁS DE MUROS DETRÁS DE DINTEL 3 MEDIDA 3,6 x 2,40 INST: DE
VALOR TOTAL $ 474,000.00 DESCRIPCION
$ 3,550 $ 194,256.00 $ 564,060.00 76.296 CORTINA
### $ 38,851.20 MICROPERFORACION
$ 85,000 $ 42,500.00 EJE DE 2"
$ 8,640 $ 25,920.00 POLEAS 240 PARA TUBO
$ 6,120 $ 28,274.40 RESORTE
$ 1,368 $ 2,736.00 7563.025210084 $ 6,195 C HOOK
$ 120,000 $ 120,000.00 82% GUIAS
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 28,000 $ 14,000.00 ANGULO
$ 3,960 $ 3,960.00 MANIJA
$ 5,220 $ 10,440.00 FALLEBAS
$ 15,000 $ 15,000.00 TORNILLERIA
N/A $ 0.00 PINTURA
N/A $ 124,727.92 MANO DE OBRA
FINAL COSTO $ 748,367.52 $ 71,273.10
O FINAL $ 1,422,000.00
O RAMON RHENAL $ 1,137,600.00 $ 108,342.86
NCIA VS C. FINAL $ 673,632.48 47%
NCIA VS JHON $ 389,232.48 34%
NCIA DE MD $ 284,400.00
1 $ 1,422,000.00 $ 1,422,000.00
$ 270,180.00
$ 1,692,180.00
ARQ. RAMON ARIZA
MEDIDA 3,6 x 2,40 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 10.08
DESCRIPCION CANT/KG/MT VALOR TOTAL $ 386,011.90
ORTINA 10.08 $ 120,000.00 $ 1,209,600.00 $ 459,354.17 25.194
JE DE 2" 1 $ 120,000 $ 120,000.00
OLEAS 240 PARA TUBO 3 $ 8,640 $ 25,920.00
ESORTE 6.534 $ 6,120 $ 39,988.08
HOOK 2 $ 1,368 $ 2,736.00 $ 7,563.03 $ 6,195.03
UIAS 1.5 $ 120,000 $ 180,000.00 82%
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 0.00
SUMATORIA $ 1,706,646.08
FINAL COSTO $ 2,047,975.30 $ 195,045.27
10.5 PRECIO FINAL $ 3,891,000.00
GANANCIA VS JHON $ 1,064,824.70 34%
m2 dortec nosotros
$ 285,000.00 $ 370,571.43
$ 256,500.00
1 $ 3,891,000.00 $ 3,891,000.00
$ 739,290.00
$ 4,630,290.00
ARQ. RAMON ARIZA
MEDIDA 1,00 x 2,60 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 3
CORTINA 3.00 $ 120,000.00 $ 360,000.00 $ 764,773.33
EJE DE 11/2" 0.5 $ 85,000 $ 42,500.00
POLEAS 240 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 2.508 $ 6,120 $ 15,348.96
C HOOK 2 $ 1,368 $ 2,736.00 7563.025210084 $ 6,195
GUIAS 1.5 $ 120,000 $ 180,000.00 82%
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
FINAL COSTO $ 1,014,680.35 $ 96,636.22
10.5 PRECIO FINAL $ 1,928,000.00
$ 218,506.67 GANANCIA VS C. FINAL $ 913,319.65 47%
m2 dortec nosotros
$ 285,000.00 $ 183,619.05
$ 256,500.00
1 $ 1,928,000.00 $ 1,928,000.00
$ 366,320.00
$ 2,294,320.00
ARQ. RAMON ARIZA
MICRO 80cm LISA 160CM/ 10000 CYCLES
CORTINA 172.04 $ 3,550 $ 610,742.00
EJE DE 2" 1 $ 120,000 $ 120,000.00
POLEAS 200 PARA TUBO 5 $ 8,280 $ 41,400.00
RESORTE 10.89 $ 6,120 $ 66,646.80
C HOOK 2 $ 1,368 $ 2,736.00
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1.5 $ 28,000 $ 42,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,200,678.74
FINAL COSTO $ 1,440,814.49
10.5 PRECIO FINAL $ 2,738,000.00
m2 dortec nosotros
$ 285,000.00 $ 260,761.90
$ 256,500.00
1 $ 2,738,000.00
ARQ. RAMON ARIZA
MICRO 80CM LISA 160CM/ 10000 CYCLES
10.08 MEDIDA 1,00 x 2,60 INST: DETRÁS DE MUROS DETRÁS DE DINTEL
$ 323,236.11 CORTINA 54.72 $ 3,550
EJE DE 11/2" 0.5 $ 85,000
RESORTE 4.62 $ 6,120
$ 7,563.03 $ 6,195.03 C HOOK 2 $ 1,368
82% GUIAS 1 $ 120,000
ANGULO 0.5 $ 28,000
MANIJA 1 $ 3,960
FALLEBAS 2 $ 5,220
PINTURA N/A N/A
SUMATORIA
10.5 PRECIO FINAL
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 129,904.76
$ 256,500.00
$ 2,738,000.00 1
$ 520,220.00
$ 3,258,220.00
ZA ARQ. RAMON ARIZA
0000 CYCLES GRILLE 90cm LISA 150CM/ 10000 CYCLES
UROS DETRÁS DE DINTEL 3 MEDIDA 3,6 x 2,40 INST: DETRÁS DE MUROS DETRÁS D
TOTAL $ 454,666.67 DESCRIPCION CANT/KG/MT
$ 194,256.00 $ 541,053.33 CORTINA 119.68
$ 13,597.92 GRILLE 90cm 3.366
$ 42,500.00 EJE DE 2" 1
$ 25,920.00 POLEAS 200 PARA TUBO 5
$ 28,274.40 RESORTE 10.89
$ 2,736.00 7563.025210084 $ 6,195 C HOOK 2
$ 120,000.00 82% GUIAS 1
$ 14,000.00 ANGULO 1.5
$ 3,960.00 MANIJA 1
$ 10,440.00 FALLEBAS 2
$ 0.00 PINTURA N/A
$ 119,677.26 MANO DE OBRA N/A
$ 598,386.32
$ 718,063.58 $ 68,387.01 FINAL COSTO
$ 1,364,000.00 10.5 PRECIO FINAL
$ 1,091,200.00 $ 103,923.81 $ 294,666.67 PRECIO RAMON RHENAL
$ 645,936.42 47% $ 350,653.33 GANANCIA VS C. FINAL
$ 373,136.42 34% GANANCIA VS JHON
$ 272,800.00 GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 294,666.67
$ 256,500.00
$ 1,364,000.00 $ 1,364,000.00
$ 259,160.00
$ 1,623,160.00
RAMON ARIZA ARQ. RAMON ARIZA
A 150CM/ 10000 CYCLES GRILLE 90CM LISA 170CM/ 10
TRÁS DE MUROS DETRÁS DE DINTEL 10.08 MEDIDA 1,00 x 2,60 INST: DETRÁS DE MU
$ 3,550 $ 424,864.00 $ 365,263.89 CORTINA
### $ 403,920.00 GRILLE 90cm
$ 120,000 $ 120,000.00 EJE DE 11/2"
$ 8,280 $ 41,400.00 POLEAS 220 PARA TUBO
$ 6,120 $ 66,646.80 RESORTE
$ 1,368 $ 2,736.00 $ 7,563.03 $ 6,195.03 C HOOK
$ 120,000 $ 120,000.00 82% GUIAS
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 28,000 $ 42,000.00 ANGULO
$ 3,960 $ 3,960.00 MANIJA
$ 5,220 $ 10,440.00 FALLEBAS
$ 15,000 $ 15,000.00 TORNILLERIA
N/A $ 0.00 PINTURA
SUMATORIA $ 1,357,068.80
FINAL COSTO $ 1,628,482.56 $ 155,093.58
CIO FINAL $ 3,094,000.00 10.5
CIO RAMON RHENAL $ 2,475,200.00 $ 235,733.33 $ 137,333.33
ANCIA VS C. FINAL $ 1,465,517.44 47% $ 163,426.67
ANCIA VS JHON $ 846,717.44 34%
ANCIA DE MD $ 618,800.00
m2 dortec
$ 285,000.00
$ 256,500.00
1 $ 3,094,000.00 $ 3,094,000.00
$ 587,860.00
$ 3,681,860.00
ARQ. RAMON ARIZA ARQ
GRILLE 90CM LISA 170CM/ 10000 CYCLES GRILLE 90cm L
0 x 2,60 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 3 MEDIDA 3,6 x 2,40 INST: D
CANT/KG/MT VALOR TOTAL $ 480,666.67 DESCRIPCION
38.76 $ 3,550 $ 137,598.00 $ 571,993.33 CORTINA
1.026 ### $ 123,120.00 GRILLE 90cm
0.5 $ 85,000 $ 42,500.00 EJE DE 2"
3 $ 8,640 $ 25,920.00 POLEAS 200 PARA TUBO
4.62 $ 6,120 $ 28,274.40 RESORTE
2 $ 1,368 $ 2,736.00 7563.025210084 $ 6,195 C HOOK
1 $ 120,000 $ 120,000.00 82% GUIAS
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
34 $ 1,350 $ 45,900.00 TOPES LATERALES FUNDIDOS
0.5 $ 28,000 $ 14,000.00 ANGULO
1 $ 3,960 $ 3,960.00 MANIJA
2 $ 5,220 $ 10,440.00 FALLEBAS
1 $ 15,000 $ 15,000.00 TORNILLERIA
N/A N/A $ 0.00 PINTURA
N/A N/A $ 126,470.08 MANO DE OBRA
FINAL COSTO $ 758,820.48 $ 72,268.62
PRECIO RAMON RHENAL $ 1,153,600.00 $ 109,866.67
GANANCIA VS C. FINAL $ 683,179.52 47%
nosotros
$ 137,333.33
1 $ 1,442,000.00 $ 1,442,000.00
$ 273,980.00
$ 1,715,980.00
ARQ. RAMON ARIZA
GRILLE 90cm LISA 150CM/ 10000 CYCLES
ORTINA 119.68 $ 3,550 $ 424,864.00 $ 379,666.67
RILLE 90cm 3.366 ### $ 403,920.00
JE DE 2" 1 $ 120,000 $ 120,000.00
OLEAS 200 PARA TUBO 5 $ 8,280 $ 41,400.00
ESORTE 10.89 $ 6,120 $ 66,646.80
HOOK 2 $ 1,368 $ 2,736.00 $ 7,563.03 $ 6,195.03
UIAS 1 $ 120,000 $ 120,000.00 82%
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 1.5 $ 28,000 $ 42,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 53,407.20
SUMATORIA $ 1,410,476.00
FINAL COSTO $ 1,692,571.20 $ 161,197.26
10.5 PRECIO FINAL $ 3,216,000.00
m2 dortec nosotros
$ 285,000.00 $ 306,285.71
$ 256,500.00
1 $ 3,216,000.00 $ 3,216,000.00
$ 611,040.00
$ 3,827,040.00
ARQ. RAMON ARIZA
GRILLE 90CM LISA 170CM/ 10000 CYCLES
MEDIDA 1,00 x 2,60 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 3
CORTINA 38.76 $ 3,550 $ 137,598.00 $ 588,653.33
GRILLE 90cm 1.026 ### $ 123,120.00
EJE DE 11/2" 0.5 $ 85,000 $ 42,500.00
POLEAS 220 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 4.62 $ 6,120 $ 28,274.40
C HOOK 2 $ 1,368 $ 2,736.00 7563.025210084 $ 6,195
GUIAS 1 $ 120,000 $ 120,000.00 82%
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 0.5 $ 28,000 $ 14,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
FINAL COSTO $ 780,960.19 $ 74,377.16
10.5 PRECIO FINAL $ 1,484,000.00
m2 dortec nosotros
$ 285,000.00 $ 141,333.33
$ 256,500.00
1 $ 1,484,000.00 $ 1,484,000.00
$ 281,960.00
$ 1,765,960.00
ARQ. RAMON ARIZA
LISA / 10000 CYCLES
CORTINA 172.04 $ 3,550 $ 610,742.00 $ 311,666.67
MICROPERFORACION 0 ### $ 0.00
EJE DE 2" 1 $ 120,000 $ 120,000.00
POLEAS 200 PARA TUBO 5 $ 8,280 $ 41,400.00
RESORTE 10.89 $ 6,120 $ 66,646.80
C HOOK 2 $ 1,368 $ 2,736.00 $ 7,563.03
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1.5 $ 28,000 $ 42,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,157,926.80
FINAL COSTO $ 1,389,512.16 $ 132,334.49
10.5 PRECIO FINAL $ 2,640,000.00
m2 dortec nosotros
$ 285,000.00 $ 251,428.57
$ 256,500.00
1 $ 2,640,000.00 $ 2,640,000.00
$ 501,600.00
$ 3,141,600.00
ARQ. RAMON ARIZA
LISA / 10000 CYCLES
CORTINA 54.72 $ 3,550 $ 194,256.00
EJE DE 11/2" 0.5 $ 85,000 $ 42,500.00
POLEAS 220 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 4.62 $ 6,120 $ 28,274.40
$ 6,195.03 C HOOK 2 $ 1,368 $ 2,736.00
82% GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 0.5 $ 28,000 $ 14,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
10.5 PRECIO FINAL $ 1,333,000.00
m2 dortec nosotros
$ 285,000.00 $ 126,952.38
$ 256,500.00
1 $ 1,333,000.00
3
$ 444,333.33
$ 528,756.67
7563.025210084 $ 6,195
82%
$ 66,832.96
$ 101,561.90
47%
34%
$ 1,333,000.00
$ 253,270.00
$ 1,586,270.00
COTIZACIÓN / CLIENTE: FRISBY
PUERTA PLEGADIZA GRILLE
MEDIDAS:
PLATINAS DE 170 X 15,9 X 3,18 mm EN ALUMINIO 1056.00 $ 700.00
TUBO DE 1/2" X 304,8 mm X 1mm EN ALUMINIO 2387.00 $ 670.00
ALMA DE ACERO DE 9,5mm 363.00 $ 4,500.00
BISAGRAS SUPERIORES E INFERIORES 682.00 $ 1,400.00
TUBOS 3X1-1/2 11.00 $ 54,700.00
SISTEMA DE BLOQUEO 11.00 $ 0.00
RODACHINAS SUPERIORES 35.00 $ 22,000.00
RIELE SUPERIOR 4.00 $ 85,000.00
SERVICIO CURVADO DE RIEL SUPERIOR 58.40 $ 3,000.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
0.00 $ 1.00
PINTURA N/A N/A
SUMATORIA
FINAL COSTO
PRECIO FINAL
PRECIO DISTRIBUIDOR
GANANCIA VS DIST.
GANANCIA DE DIST.
FRISBY
50 CM GRILLE - 190 CM MICRO / 10000 CYCLES
123.15837 CORTINA GRILLE 2.05
CORTINA MICROPERFORADA 105.76312
EJE DE 2" 1
RESORTE 6.534
C HOOK 3
GUIAS 1.5
PLATOS SUPERIORES 2
TOPES DE ACERO 2
ANGULO 2
MANIJA 1
FALLEBAS 2
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A
10.5 PRECIO FINAL

GANANCIA VS JHON
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 296,476.19
$ 256,500.00
FRISBY
GRILLE / 10000 CYC
MEDIDA 4,093 x 2,40 INST: ENTRE MUR
DESCRIPCION
TOTAL 91.15111 CORTINA
$ 1,599,290.00 EJE DE 2"
$ 1,633,500.00 POLEAS 220 PARA TUBO
$ 954,800.00 RESORTE
$ 601,700.00 C HOOK
$ 0.00 GUIAS
$ 175,200.00 TOPES LATERALES FUNDIDOS
$ 0.00 BUTTOM ALUMINIO
$ 0.00 MANIJA
$ 0.00 FALLEBAS
$ 0.00 HERRAJES PARA PUERTA
$ 0.00 TORNILLERIA
$ 0.00 PINTURA
$ 0.00 MANO DE OBRA
$ 0.00
$ 0.00
$ 24,752.00 10.5
$ 1,367,688 $ 346,857.14
$ 6,838,442.00 $ 412,760.00
$ 8,206,130.40 M^2
$ 18,074,000.00 51.24
$ 17,170,300.00 $ 352,732.24
$ 9,867,869.60
$ 8,964,169.60 m2 dortec
$ 903,700.00 $ 285,000.00
$ 256,500.00
$ 277,485.71
$ 289,752.38
$ 215,771.43
$ 269,790.48
$ 339,961.90
O / 10000 CYCLES 50 CM GRILLE -

UROS Y DETRÁS DE DINTEL 10.72 MEDIDA 4,40 x 2,40 IN
$ 90,000.00 $ 184,185.00 $ 345,448.29 132.396 CORTINA GRILLE
$ 4,473.00 $ 473,078.44 CORTINA MICROPERFORADA
$ 120,000 $ 120,000.00 EJE DE 2"
$ 8,280 $ 24,840.00 POLEAS 220 PARA TUBO
$ 6,120 $ 39,988.08 RESORTE
$ 1,368 $ 4,104.00 $ 7,563.03 $ 6,195.03 C HOOK
$ 120,000 $ 180,000.00 82% GUIAS
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 35,150.00 $ 70,300.00 ANGULO
$ 3,960 $ 3,960.00 MANIJA
$ 5,220 $ 10,440.00 FALLEBAS
$ 15,000 $ 15,000.00 TORNILLERIA
N/A $ 63,123.88 PINTURA
SUMATORIA $ 1,260,021.40
FINAL COSTO $ 1,632,025.68 $ 155,431.02
CIO FINAL $ 3,113,000.00
CIO RAMON RHENAL $ 2,490,400.00 $ 237,180.95
NANCIA VS C. FINAL $ 1,480,974.32 48%
NANCIA VS JHON $ 858,374.32 34%
1 $ 3,113,000.00 $ 3,113,000.00
$ 591,470.00
$ 3,704,470.00
FRISBY
,093 x 2,40 INST: ENTRE MUROS Y DETRÁS DE DINTEL 10.72
CANT/KG/MT VALOR TOTAL $ 339,622.85
10.72 $ 90,000.00 $ 965,129.40 $ 404,151.19
0 $ 965,129.40 $ 0.00
1 $ 120,000 $ 120,000.00
3 $ 8,640 $ 25,920.00
6.534 $ 6,120 $ 39,988.08
3 $ 1,368 $ 4,104.00 $ 7,563.03 $ 6,195.03
1.5 $ 120,000 $ 180,000.00 82%
2 $ 11,000 $ 22,000.00
2 $ 5,451 $ 10,902.00
6 $ 1,350 $ 8,100.00
1 $ 100,000 $ 100,000.00
1 $ 3,960 $ 3,960.00
2 $ 5,220 $ 10,440.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 0.00
N/A N/A $ 427,108.70
SUMATORIA $ 1,535,543.48
FINAL COSTO $ 1,962,652.18 $ 186,919.25
nosotros
$ 346,857.14
1 $ 3,642,000.00 $ 3,642,000.00
$ 691,980.00
$ 4,333,980.00
409X240 1 $ 3,987,000.00 $ 3,987,000.00 10.72 $ 371,794.70
440X240 1 $ 4,148,000.00 $ 4,148,000.00 11.53 $ 359,819.57
265X240 1 $ 3,177,000.00 $ 3,177,000.00 6.94 $ 457,583.18
390X240 1 $ 3,886,000.00 $ 3,886,000.00 10.22 $ 380,309.26
519X240 1 $ 4,807,000.00 $ 4,807,000.00 13.60 $ 353,513.07
SUBTOTAL $ 20,005,000.00
IVA $ 3,800,950.00
TOTAL $ 23,805,950.00
$ 4,761,190.00
FRISBY
MEDIDA 4,40 x 2,40 INST: ENTRE MUROS Y DETRÁS DE DINTEL 11.53
TINA GRILLE 2.20 $ 90,000.00 $ 198,000.00 $ 345,397.29
TINA MICROPERFORADA 113.696 $ 4,473.00 $ 508,562.21
DE 2" 1 $ 120,000 $ 120,000.00
EAS 220 PARA TUBO 5 $ 8,640 $ 43,200.00
ORTE 10.89 $ 6,120 $ 66,646.80
OOK 5 $ 1,368 $ 6,840.00 $ 7,563.03 $ 6,195.03
AS 1.5 $ 120,000 $ 180,000.00 82%
TOS SUPERIORES 2 $ 11,000 $ 22,000.00
ES DE ACERO 2 $ 5,451 $ 10,902.00
ES LATERALES FUNDIDOS 6 $ 1,350 $ 8,100.00
GULO 2 $ 35,150.00 $ 70,300.00
NIJA 1 $ 3,960 $ 3,960.00
LEBAS 2 $ 5,220 $ 10,440.00
RAJES PARA PUERTA 1 $ 30,000 $ 30,000.00
NILLERIA 1 $ 15,000 $ 15,000.00
TURA N/A N/A $ 67,858.56
NO DE OBRA N/A N/A $ 392,361.91
SUMATORIA $ 1,361,809.57
FINAL COSTO $ 1,754,171.48 $ 167,063.95
10.5 PRECIO FINAL $ 3,346,000.00
m2 dortec nosotros
$ 285,000.00 $ 318,666.67
$ 256,500.00
1 $ 3,346,000.00 $ 3,346,000.00
$ 635,740.00
$ 3,981,740.00

$ 237,180.95 409X240 1 $ 3,458,000.00 $ 3,458,000.00 10.72
$ 254,933.33 440X240 1 $ 3,691,000.00 $ 3,691,000.00 11.53
$ 186,895.24 265X240 1 $ 2,798,000.00 $ 2,798,000.00 6.94
$ 235,504.76 390X240 1 $ 3,436,000.00 $ 3,436,000.00 10.22
$ 290,133.33 519X240 1 $ 4,153,000.00 $ 4,153,000.00 13.60
SUBTOTAL $ 17,536,000.00
IVA $ 3,331,840.00
TOTAL $ 20,867,840.00
$ 4,173,568.00
FRISBY
97.988 CORTINA 11.53 $ 90,000.00 $ 1,037,520.00
EJE DE 2" 1 $ 120,000 $ 120,000.00
POLEAS 220 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 6.534 $ 6,120 $ 39,988.08
C HOOK 3 $ 1,368 $ 4,104.00
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,607,934.08
FINAL COSTO $ 2,049,520.90
10.5 PRECIO FINAL $ 3,803,000.00
m2 dortec nosotros
$ 285,000.00 $ 362,190.48
$ 256,500.00
1 $ 3,803,000.00
$ 442,435.70
$ 428,185.29
$ 544,523.98
$ 452,568.02
$ 420,680.55
FRISBY
79.7385 CORTINA GRILLE 1.33 $ 90,000.00
CORTINA MICROPERFORADA 68.476 $ 4,473.00
EJE DE 2" 1 $ 120,000
RESORTE 6.534 $ 6,120
C HOOK 3 $ 1,368
GUIAS 1.5 $ 120,000
ANGULO 1 $ 35,150.00
MANIJA 1 $ 3,960
FALLEBAS 2 $ 5,220
PINTURA N/A N/A
SUMATORIA
FINAL COSTO
10.5 PRECIO FINAL
GANANCIA VS JHON
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 233,619.05
$ 256,500.00
$ 322,464.53 $ 383,732.79
$ 320,176.96 $ 381,010.58
$ 402,995.82 $ 479,565.03
$ 336,269.33 $ 400,160.50
$ 305,417.05 $ 363,446.29
52299.692308
FRISBY
11.53 MEDIDA 2,65 x 2,40 INST: ENTRE MUROS Y DETRÁS DE DI
$ 392,572.00 59.0155 CORTINA 6.94
MICROPERFORACION 0
EJE DE 2" 1
RESORTE 4.356
$ 7,563.03 $ 6,195.03 C HOOK 2
82% GUIAS 1.5
PLATOS SUPERIORES 2
TOPES DE ACERO 2
BUTTOM ALUMINIO 1
MANIJA 1
FALLEBAS 2
TORNILLERIA 1
PINTURA N/A
MANO DE OBRA N/A

10.5 PRECIO FINAL
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 269,714.29
$ 256,500.00
$ 3,803,000.00
$ 722,570.00
$ 4,525,570.00
FRISBY
000 CYCLES 50 CM GRILLE - 190 CM MICRO / 1
DETRÁS DE DINTEL 6.94 MEDIDA 3,90 x 2,40 INST: ENTRE MUROS Y
TOTAL $ 353,305.49 DESCRIPCION
$ 119,250.00 $ 420,433.53 117.351 CORTINA GRILLE
$ 306,293.15 CORTINA MICROPERFORADA
$ 120,000.00 EJE DE 2"
$ 25,920.00 POLEAS 220 PARA TUBO
$ 39,988.08 RESORTE
$ 4,104.00 $ 7,563.03 $ 6,195.03 C HOOK
$ 180,000.00 82% GUIAS
$ 35,150.00 ANGULO
$ 3,960.00 MANIJA
$ 10,440.00 FALLEBAS
$ 40,869.36 PINTURA
$ 314,395.32 MANO DE OBRA
$ 971,976.59
$ 1,286,371.91 $ 122,511.61
$ 2,453,000.00 10.5
$ 1,962,400.00 $ 186,895.24 $ 294,380.95
$ 1,166,628.09 48% $ 350,313.33
$ 676,028.09 34%
$ 490,600.00
m2 dortec
$ 285,000.00
$ 256,500.00
$ 2,453,000.00 $ 2,453,000.00
$ 466,070.00
$ 2,919,070.00
FRISBY
/ 10000 CYCLES GRILL
ENTRE MUROS Y DETRÁS DE DINTEL 6.94 MEDIDA 3,90 x 2,40 INST:
$ 90,000.00 $ 624,870.00 $ 485,392.48 86.853 CORTINA
### $ 0.00 MICROPERFORACION
$ 120,000 $ 120,000.00 EJE DE 2"
$ 8,640 $ 17,280.00 POLEAS 240 PARA TUBO
$ 6,120 $ 26,658.72 RESORTE
$ 1,368 $ 2,736.00 $ 7,563.03 $ 6,195.03 C HOOK
$ 120,000 $ 180,000.00 82% GUIAS
$ 5,451 $ 10,902.00 TOPES DE ACERO
$ 100,000 $ 100,000.00 BUTTOM ALUMINIO
$ 3,960 $ 3,960.00 MANIJA
$ 5,220 $ 10,440.00 FALLEBAS
$ 15,000 $ 15,000.00 TORNILLERIA
N/A $ 0.00 PINTURA
SUMATORIA $ 1,171,946.72
FINAL COSTO $ 1,526,336.06 $ 145,365.34
CIO FINAL $ 2,832,000.00
CIO RAMON RHENAL $ 2,265,600.00 $ 215,771.43
NANCIA VS C. FINAL $ 1,305,663.94 46%
NANCIA VS JHON $ 739,263.94 33%
1 $ 2,832,000.00 $ 2,832,000.00
$ 538,080.00
$ 3,370,080.00
FRISBY
CM GRILLE - 190 CM MICRO / 10000 CYCLES
90 x 2,40 INST: ENTRE MUROS Y DETRÁS DE DINTEL 10.22
1.95 $ 90,000.00 $ 175,500.00 $ 359,981.41 156.1671
100.776 $ 4,473.00 $ 450,771.05
1 $ 120,000 $ 120,000.00
4 $ 8,640 $ 34,560.00
8.712 $ 6,120 $ 53,317.44
4 $ 1,368 $ 5,472.00 $ 7,563.03 $ 6,195.03
1.5 $ 120,000 $ 180,000.00 82%
2 $ 11,000 $ 22,000.00
2 $ 5,451 $ 10,902.00
6 $ 1,350 $ 8,100.00
2 $ 35,150.00 $ 70,300.00
1 $ 3,960 $ 3,960.00
2 $ 5,220 $ 10,440.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 60,147.36
N/A N/A $ 370,093.97
SUMATORIA $ 1,250,469.85
FINAL COSTO $ 1,620,563.82 $ 154,339.41
nosotros
###
1 $ 3,091,000.00 $ 3,091,000.00
$ 587,290.00
$ 3,678,290.00
FRISBY
ORTINA 10.22 $ 90,000.00 $ 919,620.00 $ 412,388.92
JE DE 2" 1 $ 120,000 $ 120,000.00
OLEAS 240 PARA TUBO 3 $ 8,640 $ 25,920.00
ESORTE 6.534 $ 6,120 $ 39,988.08
HOOK 3 $ 1,368 $ 4,104.00 $ 7,563.03 $ 6,195.03
UIAS 1.5 $ 120,000 $ 180,000.00 82%
OPES DE ACERO 2 $ 5,451 $ 10,902.00
UTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 0.00
SUMATORIA $ 1,490,034.08
FINAL COSTO $ 1,908,040.90 $ 181,718.18
10.5 PRECIO FINAL $ 3,541,000.00
m2 dortec nosotros
$ 285,000.00 $ 337,238.10
$ 256,500.00
1 $ 3,541,000.00 $ 3,541,000.00
$ 672,790.00
$ 4,213,790.00
FRISBY
CORTINA GRILLE 2.60 $ 90,000.00 $ 233,550.00 $ 333,253.91
CORTINA MICROPERFORADA 134.1096 $ 4,473.00 $ 599,872.24
EJE DE 2,5" 1 $ 159,664 $ 159,663.87
POLEAS 240 PARA TUBO 6 $ 8,640 $ 51,840.00
RESORTE 13.068 $ 6,120 $ 79,976.16
C HOOK 6 $ 1,368 $ 8,208.00 $ 7,563.03
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,563,854.52
FINAL COSTO $ 1,996,625.43 $ 190,154.80
10.5 PRECIO FINAL $ 3,808,000.00
GANANCIA VS JHON $ 1,049,774.57 34%
m2 dortec nosotros
$ 285,000.00 $ 362,666.67
$ 256,500.00
1 $ 3,808,000.00 $ 3,808,000.00
$ 723,520.00
$ 4,531,520.00
FRISBY
115.5813 CORTINA 13.60 $ 90,000.00 $ 1,223,802.00
EJE DE 2,5" 1 $ 159,664 $ 159,663.87
POLEAS 240 PARA TUBO 6 $ 8,640 $ 51,840.00
RESORTE 13.068 $ 6,120 $ 79,976.16
C HOOK 6 $ 1,368 $ 8,208.00
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
BUTTOM ALUMINIO 1 $ 100,000 $ 100,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,903,892.03
FINAL COSTO $ 2,404,670.43
10.5 PRECIO FINAL $ 4,462,000.00
GANANCIA VS JHON $ 1,164,929.57
m2 dortec nosotros
$ 285,000.00 ###
$ 256,500.00
1 $ 4,462,000.00
$ 6,195.03
82%
13.60
$ 328,141.32
$ 390,488.17
$ 7,563.03 $ 6,195.03
82%
$ 229,016.23
$ 339,961.90
46%
33%
$ 4,462,000.00
$ 847,780.00
$ 5,309,780.00
COTIZACIÓN / CLIENTE: ING. MARCOS ALVAREZ
LISA / 20000 CYCLES
CORTINA 230 $ 3,500.00 $ 805,000.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 12 $ 2,000.00 $ 24,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 343,332.00 $ 1,029,996.00
RODAMIENTOS 2 $ 25,000.00 $ 50,000.00
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X100 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.76 $ 7,000.00 $ 40,320.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 177,814.56
SUMATORIA $ 3,383,958.57
FINAL COSTO $ 4,060,750.29
RESORTES
3 28.9 24.5 0.375 4
TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.95 570.13 114.03 3.13
3.52 6.2 570.13 114.03 4
1 $ 8,373,000.00
1 $ 1,384,873.95
1 $ 272,268.91
subtotal
iva
total
2180
1 $ 8,573,000.00
1 $ 1,384,873.95
1 $ 272,268.91
subtotal
iva
total
M^2 18.68
COSTO M^2 $ 217,408.20
M^2 $ 448,281.40
$ 230,873.20
$ 533,455

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 8,121,810.00 $ 4,060,905.00
% GAN m2
52% $ 448,281.40
49% $ 425,867.33
$ 343,332
VALOR
2180
$ 8,373,000.00 1 $ 8,373,000.00 $ 8,373,000.00
$ 1,384,873.95 1 $ 1,384,873.95 $ 1,384,873.95
$ 272,268.91 1 $ 272,268.91 $ 272,268.91
$ 10,030,142.86 $ 10,030,142.86
$ 1,905,727.14 $ 1,905,727.14
$ 11,935,870.00 $ 11,935,870.00
2180 MARCOS
$ 8,573,000.00 $ 7,287,050.00
$ 1,384,873.95 $ 1,246,386.55
$ 272,268.91 $ 245,042.02
$ 9,957,873.95 $ 8,778,478.57
$ 1,891,996.05 $ 634,429.28 $ 1,667,910.93
$ 11,849,870.00 $ 10,446,389.50
Pi 3.1415926536 Area circulo 0.0153938
Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
$ 8,373,000.00 $ 448,281.40
$ 11,935,870.00 $ 639,033.62
COTIZACIÓN / CLIENTE: AMBULANCIA
MEDIDA 5,00 mt x 2,50 mt INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL
434.32 CORTINA 179 $ 3,500.00 $ 626,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 11 $ 2,000.00 $ 22,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 349,272.00 $ 1,047,816.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2 $ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 142,800.00
SUMATORIA $ 3,382,892.44
FINAL COSTO $ 4,059,470.93
RESORTES
3 29.4 25.75 0.3625 4
100000 TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.85 416.39 83.28 2.88
3.52 5.93 416.39 83.28 3.75
2 39.6 34.75 0.3625 $ 5.00
1 $ 8,370,000.00
1 $ 3,662,184.87
subtotal
iva
total
2182 MICROPERFORADA
1 $ 8,370,000.00
1 $ 3,662,184.87
GH
subtotal
iva
total
2182 WORD Y PDF

5X2,5 1 $ 8,370,000.00
1 $ 3,662,184.87
subtotal
iva
total
GH
2183 MICROPERFORADA
1 $ 8,370,000.00
1 $ 2,763,865.55
H
subtotal
iva
total
2183 WORD Y PDF

5X2,5 1 $ 8,370,000.00
1 $ 2,763,865.55
subtotal
iva
total
H

MEDIDA 5,00 mt x 2,50 mt INST: ENTRE MUROS Y DETRÁS DE DINTEL
434.04 CORTINA 171 $ 3,500.00 $ 598,500.00
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 11$ 2,000.00 $ 22,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67
RESORTE 3 $ 349,272.00 $ 1,047,816.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SOPORTES DE RESORTES 10$ 3,987.76 $ 39,877.65
SHAFT RING 1-1/4" 5$ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X100 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2$ 5,451.00 $ 10,902.00
TOPES LATERALES FUNDIDOS 47$ 1,350.00 $ 63,450.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2$ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 133,089.60
SUMATORIA $ 3,448,657.04
FINAL COSTO $ 4,138,388.45
RESORTES
3 29.4 25.75 0.3625 4
100000 TUBO 6" POLEA 8"
LM HM WT OW REV
4.92 6.85 434.32 86.86 2.88
3.52 5.93 434.32 86.86 3.75
2 39.6 34.75 0.3625 $ 5.00
1 $ 8,533,000.00
1 $ 3,662,184.87
subtotal
iva
total
2191 MICROPERFORADA
1 $ 8,533,000.00
1 $ 3,662,184.87
GH
subtotal
iva
total
2191 WORD Y PDF

5X2,5 1 $ 8,533,000.00
1 $ 3,662,184.87
subtotal
iva
total
GH
2192 MICROPERFORADA
1 $ 8,533,000.00
1 $ 2,763,865.55
H
subtotal
iva
total
2192 WORD Y PDF

5X2,5 1 $ 8,533,000.00
1 $ 2,763,865.55
subtotal
iva
total
H
M^2 15.00
COSTO M^2 $ 270,631.40
M^2 $ 558,000.00
$ 287,368.60
$ 664,020

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 8,118,900.00 $ 4,059,450.00
% GAN m2
51% $ 558,000.00
49% $ 530,100.00
$ 349,272
VALOR
$ 313,632
$ 8,370,000.00 1 $ 8,370,000.00 $ 8,370,000.00
$ 3,662,184.87 1 $ 3,662,184.87 $ 3,662,184.87
$ 12,032,184.87 $ 12,032,184.87
$ 2,286,115.13 $ 2,286,115.13
$ 14,318,300.00 $ 14,318,300.00
ROPERFORADA
$ 8,370,000.00
$ 3,662,184.87
$ 12,032,184.87
$ 2,286,115.13 $ 954,553.33
$ 14,318,300.00
WORD Y PDF
$ 8,370,000.00
$ 3,662,184.87
GH
$ 12,032,184.87
$ 2,286,115.13
$ 14,318,300.00
GH
ROPERFORADA
$ 8,370,000.00
$ 2,763,865.55
$ 11,133,865.55
$ 2,115,434.45 $ 883,286.67
$ 13,249,300.00
WORD Y PDF
$ 8,370,000.00
$ 2,763,865.55
H
$ 11,133,865.55
$ 2,115,434.45
$ 13,249,300.00
H
M^2 13.98
COSTO M^2 $ 296,022.06
M^2 $ 610,371.96
$ 314,349.90
$ 726,343

$ 5,500.00 V/Kg Peso/Pcs 0.7250481685
$ 5,500.00 V/Kg Peso/Pcs 10.7
$ 5,500.00 V/Kg Peso/Pcs 1.7817935434
$ 8,277,010.00 $ 4,138,505.00
% GAN m2
52% $ 610,371.96
49% $ 579,853.36
$ 349,272
VALOR
$ 313,632
$ 8,533,000.00 1 $ 8,533,000.00 $ 8,533,000.00

$ 3,662,184.87 1 $ 3,662,184.87 $ 3,662,184.87
$ 12,195,184.87 $ 12,195,184.87
$ 2,317,085.13 $ 2,317,085.13
$ 14,512,270.00 $ 14,512,270.00
ROPERFORADA
$ 8,533,000.00
$ 3,662,184.87
$ 12,195,184.87
$ 2,317,085.13 $ 1,038,073.68
$ 14,512,270.00
WORD Y PDF
$ 8,533,000.00
$ 3,662,184.87
GH
$ 12,195,184.87
$ 2,317,085.13
$ 14,512,270.00
GH
ROPERFORADA
$ 8,533,000.00
$ 2,763,865.55
$ 11,296,865.55
$ 2,146,404.45 $ 961,607.30
$ 13,443,270.00
WORD Y PDF
$ 8,533,000.00
$ 2,763,865.55
H
$ 11,296,865.55
$ 2,146,404.45
$ 13,443,270.00
H
PESO CORTIN
450
Pi 3.1415926536 Area circulo 0.0153938

Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
100000
$ 8,370,000.00 $ 558,000.00
$ 14,318,300.00 $ 954,553.33
PESO CORTIN
438.37
Pi 3.1415926536 Area circulo 0.0153938

Radio^2 0.0049
Pi 3.1415926536 Area circulo 0.02269801

Radio^2 0.007225
100000
$ 8,533,000.00 $ 610,371.96
$ 14,512,270.00 $ 1,038,073.68
LISA / 50.000 CYCLES
MEDIDA 5,00 mt x 2,50 mt INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2
CORTINA 179 $ 3,500.00 $ 626,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 11 $ 2,000.00 $ 22,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
RESORTE 3 $ 394,416.00 $ 1,183,248.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SHAFT RING 1-1/4" 5 $ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
ANGULO MONTANTE 2 1/2 1.5 $ 90,550.00 $ 135,825.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2 $ 5,451.00 $ 10,902.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2 $ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 142,800.00
SUMATORIA $ 3,267,724.44
FINAL COSTO $ 3,921,269.33
PRECIO FINAL $ 8,085,000.00 $ 7,842,450.00
GANANCIA VS J.J $ 3,759,480.67 49%
RESORTES
3 33.2 28 0.375 4 $ 394,416
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 6.85 450 90.00 2.88
3.52 5.93 450 90.00 3.75
2 43.1 36.5 0.375 $ 6.00 $ 341,352
1 $ 8,085,000.00 $ 8,085,000.00
1 $ 3,662,184.87 $ 3,662,184.87
1 $ 210,084.03 $ 210,084.03
subtotal $ 11,957,268.91
iva $ 2,271,881.09
total $ 14,229,150.00
2184 LISA
1 $ 8,085,000.00 $ 8,085,000.00
1 $ 3,662,184.87 $ 3,662,184.87
GH
subtotal $ 11,747,184.87
iva $ 2,231,965.13
total $ 13,979,150.00
2184 WORD Y PDF

5X2,5 1 $ 8,085,000.00 $ 8,085,000.00
1 $ 3,662,184.87 $ 3,662,184.87
subtotal $ 11,747,184.87
iva $ 2,231,965.13
total $ 13,979,150.00
GH
2185 LISA
1 $ 8,085,000.00 $ 8,085,000.00
1 $ 2,763,865.55 $ 2,763,865.55
H
subtotal $ 10,848,865.55
iva $ 2,061,284.45
total $ 12,910,150.00
2183 WORD Y PDF

5X2,5 1 $ 8,085,000.00 $ 8,085,000.00
1 $ 2,763,865.55 $ 2,763,865.55
subtotal $ 10,848,865.55
iva $ 2,061,284.45
total $ 12,910,150.00
H

LISA / 50.000 CYCLES
MEDIDA 5,00 mt x 2,50 mt INST: DETRÁS DE MUROS Y DETRÁS DE DINTEL M^2
CORTINA 175 $ 3,500.00 $ 612,500.00 M^2
CHAINHOIST 0 $ 210,000.00 $ 0.00
EJE DE 6" 1 $ 315,000.00 $ 315,000.00
POLEAS PARA TUBO 11$ 2,000.00 $ 22,000.00
EJE SOLIDO 1" 0.4 $ 60,850.00 $ 4,056.67 $ 10,142
RESORTE 3 $ 394,416.00 $ 1,183,248.00
RODAMIENTOS 2 $ 63,865.55 $ 127,731.09
SOPORTES DE RESORTES 10$ 3,987.76 $ 39,877.65 $ 5,500.00
SHAFT RING 1-1/4" 5$ 8,034.00 $ 40,170.00
GUIAS 1.5 $ 120,500.00 $ 180,750.00
TUBO MONTANTE 100X10 1.5 $ 167,000.00 $ 250,500.00
TAPARROLLO 0 $ 140,000.00 $ 0.00
TOPES DE ACERO 2$ 5,451.00 $ 10,902.00
TOPES LATERALES FUNDID 47$ 1,350.00 $ 63,450.00
ANGULO 2 $ 35,150.00 $ 70,300.00
CAUCHO 5.2$ 7,000.00 $ 36,400.00
TORNILLERIA 1 $ 25,000.00 $ 25,000.00
PINTURA N/A N/A $ 142,800.00
SUMATORIA $ 3,368,399.44
FINAL COSTO $ 4,042,079.33
PRECIO FINAL $ 8,334,000.00 $ 8,083,980.00
GANANCIA VS J.J $ 3,875,220.67 49%
RESORTES
3 33.2 28 0.375 4 $ 394,416
TUBO 6" POLEA 6"
LM HM WT OW REV
4.92 6.85 438.37 87.67 2.88
3.52 5.93 438.37 87.67 3.75
2 43.1 36.5 0.375 $ 6.00 $ 341,352
1 $ 8,334,000.00 $ 8,334,000.00
1 $ 3,662,184.87 $ 3,662,184.87
1 $ 210,084.03 $ 210,084.03
subtotal $ 12,206,268.91
iva $ 2,319,191.09
total $ 14,525,460.00
2193 LISA
1 $ 8,334,000.00 $ 8,334,000.00
1 $ 3,662,184.87 $ 3,662,184.87
GH
subtotal $ 11,996,184.87
iva $ 2,279,275.13
total $ 14,275,460.00
2193 WORD Y PDF

5X2,5 1 $ 8,334,000.00 $ 8,334,000.00
1 $ 3,662,184.87 $ 3,662,184.87
subtotal $ 11,996,184.87
iva $ 2,279,275.13
total $ 14,275,460.00
GH
2194 LISA
1 $ 8,334,000.00 $ 8,334,000.00
1 $ 2,763,865.55 $ 2,763,865.55
H
subtotal $ 11,097,865.55
iva $ 2,108,594.45
total $ 13,206,460.00
2194 WORD Y PDF

5X2,5 1 $ 8,334,000.00 $ 8,334,000.00
1 $ 2,763,865.55 $ 2,763,865.55
subtotal $ 11,097,865.55
iva $ 2,108,594.45
total $ 13,206,460.00
H
15.00
$ 261,417.96
$ 539,000.00
$ 277,582.04
$ 641,410
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 3,921,225.00
m2
$ 539,000.00
$ 512,050.00
2167
1 $ 8,085,000.00 $ 8,085,000.00 $ 8,085,000.00 $ 539,000.00
1 $ 3,662,184.87 $ 3,662,184.87 $ 14,229,150.00 $ 948,610.00
1 $ 210,084.03 $ 210,084.03
$ 11,957,268.91
$ 2,271,881.09
$ 14,229,150.00
$ 931,943.33
GH
$ 860,676.67
15.00
$ 269,471.96
$ 555,600.00
$ 286,128.04
$ 661,164
V/Mt lineal
V/Mt lineal
V/Kg Peso/Pcs 0.72504817 Pi 3.1415926536

Radio^2 0.0049
V/Mt lineal
V/Kg Peso/Pcs 10.7
V/Kg Peso/Pcs 1.78179354 Pi 3.1415926536

Radio^2 0.007225
$ 4,041,990.00
m2
$ 555,600.00
$ 527,820.00
2167
1 $ 8,334,000.00 $ 8,334,000.00 $ 8,334,000.00 $ 555,600.00
1 $ 3,662,184.87 $ 3,662,184.87 $ 14,525,460.00 $ 968,364.00
1 $ 210,084.03 $ 210,084.03
$ 12,206,268.91
$ 2,319,191.09
$ 14,525,460.00
$ 951,697.33
GH
$ 880,430.67
H


ARQ. RAMON ARIZA
LISA / 10000 CYCLES
CORTINA 40 $ 3,550 $ 142,000.00
EJE DE 11/2" 0.5 $ 85,000 $ 42,500.00
POLEAS 220 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 27.588 $ 6,120 $ 168,838.56
C HOOK 2 $ 1,368 $ 2,736.00
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 0.5 $ 28,000 $ 14,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
10.5 PRECIO FINAL $ 1,556,000.00
m2 dortec nosotros
$ 285,000.00 $ 148,190.48
$ 256,500.00
1 $ 1,556,000.00
LISA
100X200 1 $ 1,556,000.00
0 0 $ -
2.4
$ 648,333.33
$ 771,516.67
7563.025210084 $ 6,195
82%
$ 77,993.66
$ 118,552.38
47%
34%
$ 1,556,000.00
$ 295,640.00
$ 1,851,640.00
$ 1,556,000.00
$ -
$ 1,556,000.00
$ 295,640.00
$ 1,851,640.00
ARQ. RAMON ARIZA
CORTINA 113.04 $ 3,550 $ 401,292.00
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 4 $ 8,640 $ 34,560.00
RESORTE 7.128 $ 6,120 $ 43,623.36
C HOOK 4 $ 1,368 $ 5,472.00
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
FINAL COSTO $ 1,187,407.39
10.5 PRECIO FINAL $ 2,256,000.00
m2 dortec nosotros
$ 285,000.00 $ 214,857.14
$ 256,500.00
1 $ 2,256,000.00
PUERTAS MICROPERFORADAS
300X180 7 $ 2,256,000.00
312X180 6 $ 2,298,000.00
340X240 11 $ 2,865,000.00
170X240 8 $ 1,720,000.00
390X240 12 $ 3,278,000.00
330X240 8 $ 2,816,000.00
350X240 5 $ 2,967,000.00
210X240 2 $ 2,071,000.00
175X240 2 $ 1,991,000.00
61 SUBTOTAL
IVA
TOTAL
ARQ. RAMON ARIZA

76.296 CORTINA 10.08 ### $ 1,209,600.00
EJE DE 2" 1 $ 120,000 $ 120,000.00
POLEAS 240 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 6.534 $ 6,120 $ 39,988.08
C HOOK 2 $ 1,368 $ 2,736.00
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,802,607.68
FINAL COSTO $ 2,163,129.22
10.5 PRECIO FINAL $ 4,110,000.00
GANANCIA VS JHON $ 1,124,870.78
m2 dortec nosotros
$ 285,000.00 $ 391,428.57
$ 256,500.00
1 $ 4,110,000.00
ARQ. RAMON A
MICRO / 10000 C
7.92 MEDIDA 3,12 x 1,80 INST: DETRÁS DE
$ 284,848.48 DESCRIPCION
$ 338,969.70 CORTINA
MICROPERFORACION
EJE DE 2"
RESORTE
$ 7,563.03 $ 6,195.03 C HOOK
82% GUIAS
PLATOS SUPERIORES
TOPES DE ACERO
ANGULO
MANIJA
FALLEBAS
TORNILLERIA
PINTURA
MANO DE OBRA
$ 113,086.42
10.5
$ 171,885.71 $ 218,857.14
47% $ 260,440.00
34%
m2 dortec
$ 285,000.00
$ 256,500.00
$ 2,256,000.00
$ 428,640.00
$ 2,684,640.00
ERFORADAS
$ 15,792,000.00
$ 13,788,000.00
$ 31,515,000.00
$ 13,760,000.00
$ 39,336,000.00
$ 22,528,000.00
$ 14,835,000.00
$ 4,142,000.00
$ 3,982,000.00
$ 159,678,000.00
$ 30,338,820.00 -10%
$ 190,016,820.00 $ 171,015,138.00
10.08
$ 407,738.10
$ 485,208.33
$ 7,563.03 $ 6,195.03
82%
$ 206,012.31
$ 313,142.86
47%
34%
$ 4,110,000.00
$ 780,900.00
$ 4,890,900.00
ARQ. RAMON ARIZA
2 x 1,80 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 7.92
117.36 $ 3,550 $ 416,628.00 $ 345,280.30
0.2 $ 416,628.00 $ 83,325.60
0.5 $ 120,000 $ 60,000.00
4 $ 8,640 $ 34,560.00
7.128 $ 6,120 $ 43,623.36
4 $ 1,368 $ 5,472.00 $ 7,563.03 $ 6,195.03
1 $ 120,000 $ 120,000.00 82%
2 $ 11,000 $ 22,000.00
2 $ 5,451 $ 10,902.00
36 $ 1,350 $ 48,600.00
1 $ 28,000 $ 28,000.00
1 $ 3,960 $ 3,960.00
2 $ 5,220 $ 10,440.00
1 $ 30,000 $ 30,000.00
1 $ 15,000 $ 15,000.00
N/A N/A $ 75,398.40
N/A N/A $ 201,581.87
SUMATORIA $ 1,007,909.36
FINAL COSTO $ 1,209,491.23 $ 115,189.64
nosotros
$ 218,857.14
1 $ 2,298,000.00 $ 2,298,000.00
$ 436,620.00
$ 2,734,620.00
ARQ. RAMON ARIZA
CORTINA 155.76 $ 3,550 $ 552,948.00 $ 358,125.00
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 6 $ 8,640 $ 51,840.00
RESORTE 13.068 $ 6,120 $ 79,976.16
C HOOK 6 $ 1,368 $ 8,208.00 $ 7,563.03
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,256,594.16
FINAL COSTO $ 1,507,912.99 $ 143,610.76
10.5 PRECIO FINAL $ 2,865,000.00
m2 dortec nosotros
$ 285,000.00 $ 272,857.14
$ 256,500.00
1 $ 2,865,000.00 $ 2,865,000.00
$ 544,350.00
$ 3,409,350.00
ARQ. RAMON ARIZA
CORTINA 80.96 $ 3,550
EJE DE 2" 0.25 $ 120,000
RESORTE 4.356 $ 6,120
$ 6,195.03 C HOOK 2 $ 1,368
82% GUIAS 1 $ 120,000
ANGULO 0.5 $ 28,000
MANIJA 1 $ 3,960
FALLEBAS 2 $ 5,220
PINTURA N/A N/A
SUMATORIA
FINAL COSTO
10.5 PRECIO FINAL
GANANCIA VS JHON
GANANCIA DE MD
m2 dortec nosotros
$ 285,000.00 $ 163,809.52
$ 256,500.00
1
A ARQ. RAMON ARIZA
ES MICRO / 10000 CYCL
ROS DETRÁS DE DINTEL 4.76 MEDIDA 3,90 x 2,40 INST: DETRÁS DE MU
TOTAL $ 361,344.54 DESCRIPCION
$ 287,408.00 $ 430,000.00 CORTINA
$ 30,000.00 EJE DE 2"
$ 16,560.00 POLEAS 220 PARA TUBO
$ 26,658.72 RESORTE
$ 2,736.00 $ 7,563.03 $ 6,195.03 C HOOK
$ 120,000.00 82% GUIAS
$ 14,000.00 ANGULO
$ 3,960.00 MANIJA
$ 10,440.00 FALLEBAS
$ 45,315.20 PINTURA
$ 150,912.30 MANO DE OBRA
$ 754,561.52
$ 905,473.82 $ 86,235.60
$ 1,720,000.00 10.5
$ 1,376,000.00 $ 131,047.62 $ 312,190.48
$ 814,526.18 47% $ 371,506.67
$ 470,526.18 34%
$ 344,000.00
m2 dortec
$ 285,000.00
$ 256,500.00
$ 1,720,000.00 $ 1,720,000.00
$ 326,800.00
$ 2,046,800.00
ARQ. RAMON ARIZA ARQ.
MICRO / 10000 CYCLES MICRO
0 x 2,40 INST: DETRÁS DE MUROS DETRÁS DE DINTEL 10.92 MEDIDA 3,30 x 2,40 INST: D
CANT/KG/MT VALOR TOTAL $ 300,183.15 DESCRIPCION
177.76 $ 3,550 $ 631,048.00 $ 357,217.95 CORTINA
0.2 ### $ 126,209.60 MICROPERFORACION
1 $ 120,000 $ 120,000.00 EJE DE 2"
6 $ 8,640 $ 51,840.00 POLEAS 220 PARA TUBO
13.068 $ 6,120 $ 79,976.16 RESORTE
6 $ 1,368 $ 8,208.00 $ 7,563.03 $ 6,195.03 C HOOK
1 $ 120,000 $ 120,000.00 82% GUIAS
2 $ 5,451 $ 10,902.00 TOPES DE ACERO
1.5 $ 28,000 $ 42,000.00 ANGULO
1 $ 3,960 $ 3,960.00 MANIJA
2 $ 5,220 $ 10,440.00 FALLEBAS
1 $ 15,000 $ 15,000.00 TORNILLERIA
N/A N/A $ 103,958.40 PINTURA
N/A N/A $ 287,528.43 MANO DE OBRA
SUMATORIA $ 1,437,642.16
FINAL COSTO $ 1,725,170.59 $ 164,301.96
nosotros
$ 312,190.48
1 $ 3,278,000.00 $ 3,278,000.00
$ 622,820.00
$ 3,900,820.00
ARQ. RAMON ARIZA
ORTINA 151.36 $ 3,550 $ 537,328.00 $ 362,666.67
JE DE 2" 0.5 $ 120,000 $ 60,000.00
OLEAS 220 PARA TUBO 6 $ 8,640 $ 51,840.00
ESORTE 13.068 $ 6,120 $ 79,976.16
HOOK 6 $ 1,368 $ 8,208.00 $ 7,563.03 $ 6,195.03
UIAS 1 $ 120,000 $ 120,000.00 82%
OPES DE ACERO 2 $ 5,451 $ 10,902.00
NGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
ALLEBAS 2 $ 5,220 $ 10,440.00
ORNILLERIA 1 $ 15,000 $ 15,000.00
INTURA N/A N/A $ 87,964.80
SUMATORIA $ 1,235,184.56
FINAL COSTO $ 1,482,221.47 $ 141,163.95
10.5 PRECIO FINAL $ 2,816,000.00
### PRECIO RAMON RHENAL $ 2,252,800.00 $ 214,552.38
### GANANCIA VS C. FINAL $ 1,333,778.53 47%
m2 dortec nosotros
### ###
###
1 $ 2,816,000.00 ###
$ 535,040.00
###
ARQ. RAMON ARIZA
CORTINA 160.16 $ 3,550 $ 568,568.00 $ 360,278.57
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 7 $ 8,640 $ 60,480.00
RESORTE 15.246 $ 6,120 $ 93,305.52
C HOOK 7 $ 1,368 $ 9,576.00 $ 7,563.03 $ 6,195.03
GUIAS 1 $ 120,000 $ 120,000.00 82%
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,301,341.12
FINAL COSTO $ 1,561,609.34 $ 148,724.70
10.5 PRECIO FINAL $ 2,967,000.00
m2 dortec nosotros
$ 285,000.00 $ 282,571.43
$ 256,500.00
1 $ 2,967,000.00 ###
$ 563,730.00
###
ARQ. RAMON ARIZA
CORTINA 98.56 $ 3,550 $ 349,888.00 $ 419,130.95
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 3 $ 8,640 $ 25,920.00
RESORTE 6.534 $ 6,120 $ 39,988.08
C HOOK 3 $ 1,368 $ 4,104.00 $ 7,563.03
GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
FINAL COSTO $ 1,089,908.74 $ 103,800.83
10.5 PRECIO FINAL $ 2,071,000.00
m2 dortec nosotros
$ 285,000.00 $ 197,238.10
$ 256,500.00
1 $ 2,071,000.00 ###
$ 393,490.00
###
ARQ. RAMON ARIZA
CORTINA 83.16 $ 3,550 $ 295,218.00
EJE DE 2" 0.25 $ 120,000 $ 30,000.00
POLEAS 220 PARA TUBO 6 $ 8,640 $ 51,840.00
RESORTE 13.068 $ 6,120 $ 79,976.16
$ 6,195.03 C HOOK 6 $ 1,368 $ 8,208.00
82% GUIAS 1 $ 120,000 $ 120,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
FINAL COSTO $ 1,048,002.91
10.5 PRECIO FINAL $ 1,991,000.00
m2 dortec nosotros
$ 285,000.00 $ 189,619.05
$ 256,500.00
1 $ 1,991,000.00
4.9
$ 406,326.53
$ 483,528.57
$ 7,563.03 $ 6,195.03
82%
$ 99,809.80
$ 151,695.24
47%
34%
###
$ 378,290.00
###
TATIANA LOPEZ
LISA / 10000 CYCLES
MEDIDA 2,5 x 3,84 INST: ENTRE MUROS DETRÁS DE DINTEL
114 CORTINA 150 $ 3,550 $ 532,500.00
EJE DE 2" 0.5 $ 120,000 $ 60,000.00
POLEAS 220 PARA TUBO 4 $ 8,280 $ 33,120.00
RESORTE 11.1936 $ 6,120 $ 68,504.83
C HOOK 4 $ 1,368 $ 5,472.00
GUIAS 1.5 $ 120,000 $ 180,000.00
TOPES DE ACERO 2 $ 5,451 $ 10,902.00
ANGULO 1 $ 28,000 $ 28,000.00
MANIJA 1 $ 3,960 $ 3,960.00
FALLEBAS 2 $ 5,220 $ 10,440.00
TORNILLERIA 1 $ 15,000 $ 15,000.00
SUMATORIA $ 1,167,172.88
FINAL COSTO $ 1,400,607.46
10.5 PRECIO FINAL $ 2,661,000.00
m2 dortec nosotros
$ 285,000.00 $ 253,428.57
$ 256,500.00
1 $ 2,661,000.00
PUERTAS MICROPERFORADAS
300X180 7 $ 2,661,000.00
312X180 6 #REF!
340X240 11 #REF!
170X240 8 #REF!
390X240 12 #REF!
330X240 8 #REF!
350X240 5 #REF!
210X240 2 #REF!
175X240 2 #REF!
61 SUBTOTAL
IVA
TOTAL
9.0624
$ 293,630.83
$ 349,420.68
$ 7,563.03 $ 6,195.03
82%
$ 133,391.19
$ 202,742.86
47%
34%
$ 2,661,000.00
$ 505,590.00
$ 3,166,590.00
ERFORADAS
$ 18,627,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! -10%
#REF! #REF!

PRICES (Copia en Conflicto de DESKTOP-H15U60Q 2018-10-02)

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

PRICES (Copia en Conflicto de DESKTOP-H15U60Q 2018-10-02)

Diunggah oleh

Hak Cipta:

Format Tersedia

MEDIDAS

ANCHO ALTO M^2 VALOR

VALOR RESORTES $ 355,650.00 TAMBOR LAT

4,8 MT DE ANCHO X 4,2MT DE ALTO M^2

22.08 4,8 MT DE ANCHO X 3,6MT DE ALTO

9,3 MT DE ANCHO X 3,9 MT DE ALTO

PESO LB OPEN WEIGH LM HM REV

9,3 MT DE ANCHO X 3,9 MT DE ALTO M^2

10 MT DE ANCHO X 2,63 MT DE ALTO M^2

10 MT DE ANCHO X 2,63 MT DE ALTO M^2

10 MT DE ANCHO X 2,63 MT DE ALTO M^2

10 MT DE ANCHO X 2,63 MT DE ALTO M^2

RESORTE 0,3938X34X5PRECIO 20000 C

5,25 x 3,0 M^2

MELITON A MELITON LE QUEDA EL

5,34 x 2,8 mt de alto M^2

17.088 5,2 x 2,8 mt de alto

3,56 x 4,5 M^2

MELITON A MELITON LE QUEDA EL

5,25 x 3,0 M^2

ion para interperie en color negro mate

5,5 X 2,5MT DE ALTO M^2

VALOR M^2 CLIENTE FINAL

VALOR M^2 CLIENTE FINAL

6,75 X 2,6 M^2

20.5875 5,25 x 4,5

2,79 X2,60 MT DE ALTO M^2

6,60 x 4,40 M^2

5,204 mt x 4,112 mt de alto M^2

DESCRIPCION CANT PESO UN PESO TOTAL

3,95 mt x 2,40 mt de alto M^2

RESORTE PRECIO $ 4,612,402.98

RESORTE PRECIO $ 4,897,465.27

RESORTE PRECIO $ 5,159,224.53

RESORTE PRECIO $ 3,817,585.08

RESORTE PRECIO $ 4,975,213.17

RESORTE PRECIO $ 3,709,221.87

RESORTE PRECIO $ 8,199,211.64

RESORTE PRECIO $ 6,044,379.01

RESORTE PRECIO $ 5,305,006.64

RESORTE PRECIO $ 8,199,211.64

RESORTE PRECIO $ 5,359,493.64

$ 5,092,000.00 $ 6,059,480.00 $ 7,911,980.00 $ 4,824,000.00 $ 5,740,560.00

atrás de muro arriba de dintel

RESORTE PRECIO $ 6,044,379.01

RESORTE PRECIO $ 5,305,006.64

RESORTE PRECIO $ 8,199,211.64

VALOR UNI CANT TOTAL

MEDIDA 4,09 X 4 INST: ATRÁS MUROS DETRAS DE DINTEL 6 $ 7,177,900.00

48.75 0.3938 8 $ 240,372

$ 306,668.91 3.9 2.95 $ 3,528,225.81 6

MICRO DINTEL $ 598,500.00

PUERTA $ 3,182,000.00 14 $ 44,548,000.00

0.5724997053 125% $ 4,347,043.74

508 1 $ 9,552,751.00 $ 9,552,751.00

40 0.375 6 $ 187,308 50000

37.7 35 0.3437 7 $ 149,292

33% PRECIO FINAL

$ 1.00 $ 4,152,000.00 $ 4,152,000.00

$ 1.00 $ 4,152,000.00 $ 4,152,000.00

4,27 x 2,50 M^2

RESORTE 0,375X4,785X34,5 PRECIO

RESORTE 0,4062X4,785X42,25 PRECIO