CHICUREOCASA - PUnitarios Separados

ANALISIS DE PRECIOS UNITARIOS
_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P100209
AISLAPOL 50MM SOBRE CIELO
M2
161,290
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MX0487
M2
AISLAPOL 50 MM. STD
1,050
1.200,0000
1.260,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
1.260,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000800
HD
JORNAL
0,010
3.953,0000
40,0000
___________________________________________________________________________________________________________
SUBTOTAL MANO DE OBRA
LEYES SOCIALES 26,00%
$
$
40,0000
10,0000
TOTAL MANO DE OBRA
_______________
$
50,0000
___________________________________________________________________________________________________________
Suma la Partida
$
1.310,0000
35,00% de Gastos Generales....... $
458,5000
10,00% de Utilidades..................... $
176,8500
Total Neto
19,00% de Iva................................
$
$
______________
1.945,3500
369,6165
Precio Unitario
______________
2.315,0000
TOTAL PARTIDA
373.386,000
_________________________________________________________________________________
12 de diciembre de 2012

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P110105
EST.MORT-300KG/C/M3 I/AC/FR 1:4
M2
132,160
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB040405
KG
ACELER.FRAGUADO S/CLORUR(245
0,084
399,0000
34,0000
MB070445
LT
MORTERO 300 KG/C/M3
25,000
20,0000
500,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
534,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000051
HD
ESTUCADOR DE 1RA. + 1/3 AYUDANTE
0,120
6.762,0000
811,0000
O000800
HD
JORNAL
0,010
3.953,0000
40,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
851,0000
221,0000
_______________
1.072,0000
___________________________________________________________________________________________________________
Suma la Partida
$
1.606,0000
562,1000
10,00% de Utilidades..................... $
216,8100
______________
2.384,9100
453,1329
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
2.838,0000
TOTAL PARTIDA
375.070,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P110326
QUEMADO MUROS
M2
132,160
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MO020100
LT
ACIDO MURITICO
0,030
200,0000
6,0000
MO040210
CU
BROCHA DE CERDA DE 5/8"X5"
0,010
2.192,0000
22,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
28,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000940
HD
MAESTRO M1 PINTOR
0,010 10.000,0000
100,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
100,0000
26,0000
_______________
126,0000
___________________________________________________________________________________________________________
Suma la Partida
$
154,0000
53,9000
10,00% de Utilidades..................... $
20,7900
Total Neto
19,00% de Iva................................
______________
$
228,6900
$
43,4511
Precio Unitario
______________
272,0000
TOTAL PARTIDA
35.948,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P110105
EST.MORT-300KG/C/M3 I/AC/FR 1:4
M2
132,160
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB040405
KG
ACELER.FRAGUADO S/CLORUR(245
0,084
399,0000
34,0000
MB070445
LT
MORTERO 300 KG/C/M3
25,000
20,0000
500,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
534,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000051
HD
ESTUCADOR DE 1RA. + 1/3 AYUDANTE
0,120
6.762,0000
811,0000
O000800
HD
JORNAL
0,010
3.953,0000
40,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
851,0000
221,0000
_______________
1.072,0000
___________________________________________________________________________________________________________
Suma la Partida
$
1.606,0000
562,1000
10,00% de Utilidades..................... $
216,8100
______________
2.384,9100
453,1329
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
2.838,0000
TOTAL PARTIDA
375.070,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P1104001
CERAMICA MURO BRASIL 15X15
M2
91,950
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MJ030280
M2
CERMICA MURO BRASIL (15X15 CM)
1,050
4.251,0000
4.464,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
4.464,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000015
HD
AZULEJERO DE 1ERA.
0,200
6.199,0000
1.240,0000
___________________________________________________________________________________________________________
$
$
1.240,0000
322,0000
TOTAL MANO DE OBRA
_______________
$
1.562,0000
___________________________________________________________________________________________________________
Suma la Partida
$
6.026,0000
2.109,1000
10,00% de Utilidades..................... $
813,5100
______________
8.948,6100
1.700,2359
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
10.649,0000
TOTAL PARTIDA
979.176,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P100107
ENTRAMADO CIELO 2"X 3"
M2
161,290
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MC010110
PU
ALAMO EN BRUTO
0,880
1.600,0000
1.408,0000
MD010655
KG
CLAVOS CORRIENTES 4" X 8(CAJA 30
0,080
8.910,0000
713,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
2.121,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000027
HD
CARPINTERO DE 1RA. + 1 AYUDANTE
0,040
9.016,0000
361,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
361,0000
94,0000
_______________
455,0000
___________________________________________________________________________________________________________
Suma la Partida
$
2.576,0000
901,6000
10,00% de Utilidades..................... $
347,7600
Total Neto
19,00% de Iva................................
______________
$
3.825,3600
$
726,8184
Precio Unitario
______________
4.552,0000
TOTAL PARTIDA
734.192,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P100104
CIELO VOLCANITA 10MMC/JUNT/INVIS
M2
161,290
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MC010110
PU
ALAMO EN BRUTO
0,300
1.600,0000
480,0000
MD010625
KG
CLAVOS CORRIENTES 2 1/2" (CAJA
0,060
8.910,0000
535,0000
MD010750
KG
CLAVOS PARA VOLCANITA (CAJA 3
0,030
356,0000
11,0000
MJ040950
CU
HUINCHA PERFORADA (ROLLO 50 M)
0,020
1.282,0000
26,0000
MJ041200
SA
MASILLA BASE PARA JUNTAS (SAC
0,010
2.780,0000
28,0000
MJ150105
M2
YESO-CARTN 10MM(1 Y 1.2X2.21,050
1.012,0000
1.063,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
2.143,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000087
HD
VOLCANITERO + 1 AYUDANTE
0,100
9.016,0000
902,0000
___________________________________________________________________________________________________________
$
$
902,0000
235,0000
TOTAL MANO DE OBRA
_______________
$
1.137,0000
___________________________________________________________________________________________________________
Suma la Partida
$
3.280,0000
1.148,0000
10,00% de Utilidades..................... $
442,8000
Total Neto
19,00% de Iva................................
$
$
______________
4.870,8000
925,4520
Precio Unitario
______________
5.796,0000
TOTAL PARTIDA
934.837,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P1204004
CERAMICA PISO TACORA
M2
24,940
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB020105
SA
CEM. BLANCO (SACO 42 KG)
0,006
5.300,0000
32,0000
MB070445
LT
MORTERO 300 KG/C/M3
35,000
20,0000
700,0000
MK041330
M2
CERMICA PISO ESMALTADA (21X3
1,050
5.030,0000
5.282,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
6.014,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000019
HD
BALDOSERO + AYUDANTE
0,180
9.580,0000
1.724,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
1.724,0000
448,0000
_______________
2.172,0000
___________________________________________________________________________________________________________
Suma la Partida
$
8.186,0000
2.865,1000
10,00% de Utilidades..................... $
1.105,1100
______________
12.156,2100
2.309,6799
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
14.466,0000
TOTAL PARTIDA
360.782,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
PX0101
PISO FOTOLAMINADO HDF FLOTANTE
M2
136,350
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MPI0102
CAJA PISO FLOTANTE
0,470 12.500,0000
5.875,0000
MPI0103
ROLL MANTO POLIETILENO ACUSTICO
0,130 13.990,0000
1.819,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
7.694,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
OX0104
DIA CARPINTERO + AYUDANTE
0,070 19.000,0000
1.330,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
1.330,0000
346,0000
_______________
1.676,0000
___________________________________________________________________________________________________________
Suma la Partida
$
9.370,0000
3.279,5000
10,00% de Utilidades..................... $
1.264,9500
Total Neto
19,00% de Iva................................
______________
$
13.914,4500
$
2.643,7455
Precio Unitario
______________
16.558,0000
TOTAL PARTIDA
2.257.683,000
_________________________________________________________________________________

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P130104
PUERTA 1 HOJA (TERCIADO RAULI)
M2
6,160
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB070446
LT
MORTERO 350 KG/C/M3
7,000
22,0000
154,0000
MC141464
ML
MARCO REBAJADO 2X4
3,900
0,0000
0,0000
MC141956
UD
TARUGO FISCHER N 6*60
4,500
116,0000
522,0000
MD020015
KG
TORNILLOS
15,000
300,0000
4.500,0000
MD020030
UN
TOR.1X7 P/MAD.CAB PLAN AVELLA
4,500
1,0000
5,0000
ML015205
M2
PUERTA BAST.LAUREL TERC.AMBAS C
1,000
4.936,0000
4.936,0000
MM011011
UD
BISAGRA 3.5X3.5" FE PULIDO
2,500
124,0000
310,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
10.427,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000008
HD
ALBAIL DE PRIMERA
0,070
6.032,0000
422,0000
O000027
HD
0,250
9.016,0000
2.254,0000
O000800
HD
JORNAL
0,030
3.953,0000
119,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
2.795,0000
727,0000
_______________
3.522,0000
___________________________________________________________________________________________________________
Suma la Partida
$
13.949,0000
4.882,1500
10,00% de Utilidades..................... $
1.883,1150
Total Neto
19,00% de Iva................................
______________
$
20.714,2650
$
3.935,7104
Precio Unitario
______________
24.650,0000
TOTAL PARTIDA
151.844,000
_________________________________________________________________________________
10

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P130104
PUERTA 1 HOJA (TERCIADO RAULI)
M2
23,760
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB070446
LT
MORTERO 350 KG/C/M3
7,000
22,0000
154,0000
MC141464
ML
MARCO REBAJADO 2X4
3,900
0,0000
0,0000
MC141956
UD
4,500
116,0000
522,0000
MD020015
KG
TORNILLOS
15,000
300,0000
4.500,0000
MD020030
UN
4,500
1,0000
5,0000
ML015205
M2
1,000
4.936,0000
4.936,0000
MM011011
UD
2,500
124,0000
310,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
10.427,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000008
HD
ALBAIL DE PRIMERA
0,070
6.032,0000
422,0000
O000027
HD
0,250
9.016,0000
2.254,0000
O000800
HD
JORNAL
0,030
3.953,0000
119,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
2.795,0000
727,0000
_______________
3.522,0000
___________________________________________________________________________________________________________
Suma la Partida
$
13.949,0000
4.882,1500
10,00% de Utilidades..................... $
1.883,1150
Total Neto
19,00% de Iva................................
______________
$
20.714,2650
$
3.935,7104
Precio Unitario
______________
24.650,0000
TOTAL PARTIDA
585.684,000
_________________________________________________________________________________
11

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P130105
PUERTA 2 HOJAS (TERCIADO RAULI)
M2
3,960
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB070446
LT
MORTERO 350 KG/C/M3
7,000
22,0000
154,0000
MC141464
ML
MARCO REBAJADO 2X4
3,900
0,0000
0,0000
MC141956
UD
4,500
116,0000
522,0000
MD020020
KG
TORNILLOS
15,000
300,0000
4.500,0000
MD020030
UN
4,500
1,0000
5,0000
ML015205
M2
1,000
4.936,0000
4.936,0000
MM011011
UD
2,500
124,0000
310,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
10.427,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000008
HD
ALBAIL DE PRIMERA
0,070
6.032,0000
422,0000
O000027
HD
0,250
9.016,0000
2.254,0000
O000800
HD
JORNAL
0,030
3.953,0000
119,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
2.795,0000
727,0000
_______________
3.522,0000
___________________________________________________________________________________________________________
Suma la Partida
$
13.949,0000
4.882,1500
10,00% de Utilidades..................... $
1.883,1150
Total Neto
19,00% de Iva................................
______________
$
20.714,2650
$
3.935,7104
Precio Unitario
______________
24.650,0000
TOTAL PARTIDA
97.614,000
_________________________________________________________________________________
12

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P130204
VEN.MET.1.2X2FIJA TIP.CINTAC S/V
UD
31,590
EQUIPOS
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
E2101124
UD
SIERRA MAN H.S.S. 12"X1/2"ECLIPS
0,500
238,0000
119,0000
___________________________________________________________________________________________________________
TOTAL EQUIPOS
119,0000
___________________________________________________________________________________________________________
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB070445
LT
MORTERO 300 KG/C/M3
15,000
20,0000
300,0000
ME031002
MT
PERFIL CINTAC 4-2 COLOC.EN VENTA
6,800
685,0000
4.658,0000
ME031005
MT
PERFIL CINTAC 5-2 COLOC.EN VENTA
8,800
221,0000
1.945,0000
MO020135
UN
ROSCALATA 3/4X8 COLOC.EN VENTANA
32,000
4,0000
128,0000
MP110905
KG
SOLDADURA ESTAO P/COBRE (CAR
0,250
1.699,0000
425,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
7.456,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000800
HD
JORNAL
0,500
3.953,0000
1.977,0000
O000900
HD
MAESTRO
0,500
7.000,0000
3.500,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
5.477,0000
1.424,0000
_______________
6.901,0000
___________________________________________________________________________________________________________
Suma la Partida
$
14.476,0000
5.066,6000
10,00% de Utilidades..................... $
1.954,2600
Total Neto
19,00% de Iva................................
______________
$
21.496,8600
$
4.084,4034
Precio Unitario
______________
25.581,0000
TOTAL PARTIDA
808.104,000
_________________________________________________________________________________
13

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P140101
BISAGRA VAIVEN 4"
UD
0,180
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MM011022
UD
BISAGRA VAIVEN 4" C/TORNILLO
1,000
2.500,0000
2.500,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
2.500,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000031
HD
CARPINTERO DE TERMINACIN
0,800
7.664,0000
6.131,0000
___________________________________________________________________________________________________________
$
$
6.131,0000
1.594,0000
TOTAL MANO DE OBRA
_______________
$
7.725,0000
___________________________________________________________________________________________________________
Suma la Partida
$
10.225,0000
3.578,7500
10,00% de Utilidades..................... $
1.380,3750
______________
15.184,1250
2.884,9838
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
18.069,0000
TOTAL PARTIDA
3.252,000
_________________________________________________________________________________
14

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P140118
CERRADURA FACT.2R 11 P/BANO
UD
3,000
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MM030205
CU
CERRADURA BAO 2R11 BR
1,000
4.890,0000
4.890,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
4.890,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000031
HD
0,160
7.664,0000
1.226,0000
___________________________________________________________________________________________________________
$
$
1.226,0000
319,0000
TOTAL MANO DE OBRA
_______________
$
1.545,0000
___________________________________________________________________________________________________________
Suma la Partida
$
6.435,0000
2.252,2500
10,00% de Utilidades..................... $
868,7250
______________
9.555,9750
1.815,6353
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
11.372,0000
TOTAL PARTIDA
34.116,000
_________________________________________________________________________________
15

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P140104
CERRADURA EMBUTIDA ACCESO
UD
3,000
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MM030400
CU
CERRADURA EMBUTIDA DE SEGURIDAD
1,000
7.789,0000
7.789,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
7.789,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000031
HD
0,100
7.664,0000
766,0000
___________________________________________________________________________________________________________
$
$
766,0000
199,0000
TOTAL MANO DE OBRA
_______________
$
965,0000
___________________________________________________________________________________________________________
Suma la Partida
$
8.754,0000
3.063,9000
10,00% de Utilidades..................... $
1.181,7900
______________
12.999,6900
2.469,9411
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
15.470,0000
TOTAL PARTIDA
46.410,000
_________________________________________________________________________________
16

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P140106
CERRADURA EMBUTIDA DORMITORIO
UD
10,000
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MM030137
UD
CERRADURA EBUTIDA POLI DORM.1915
1,000
2.280,0000
2.280,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
2.280,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000031
HD
0,130
7.664,0000
996,0000
___________________________________________________________________________________________________________
$
$
996,0000
259,0000
TOTAL MANO DE OBRA
_______________
$
1.255,0000
___________________________________________________________________________________________________________
Suma la Partida
$
3.535,0000
1.237,2500
10,00% de Utilidades..................... $
477,2250
______________
5.249,4750
997,4003
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
6.247,0000
TOTAL PARTIDA
62.470,000
_________________________________________________________________________________
17

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P080206
GUARDAP.MAD.LAUREL C/CUARTO ROD.
MT
129,920
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MB070444
LT
MORTERO 250 KG/C/M3
0,500
17,0000
9,0000
MC020900
PU
LAUREL ELABORADO
0,190
8.500,0000
1.615,0000
MD010625
KG
CLAVOS CORRIENTES 2 1/2" (CAJA
0,020
8.910,0000
178,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
1.802,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000031
HD
0,040
7.664,0000
307,0000
O000310
HD
AYUDANTE CARPINTERO TERMINACIONE
0,040
3.000,0000
120,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
427,0000
111,0000
_______________
538,0000
___________________________________________________________________________________________________________
Suma la Partida
$
2.340,0000
819,0000
10,00% de Utilidades..................... $
315,9000
Total Neto
19,00% de Iva................................
______________
$
3.474,9000
$
660,2310
Precio Unitario
______________
4.135,0000
TOTAL PARTIDA
537.219,000
_________________________________________________________________________________
18

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P080201
CORNISA SOBREPUESTA LAUREL
MT
80,740
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MC020115
PU
ALERCE ELABORADO I-III
0,120
5.500,0000
660,0000
MD020010
KG
TORNILLOS
2,000
300,0000
600,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
1.260,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000027
HD
0,030
9.016,0000
270,0000
O000800
HD
JORNAL
0,200
3.953,0000
791,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
1.061,0000
276,0000
_______________
1.337,0000
___________________________________________________________________________________________________________
Suma la Partida
$
2.597,0000
908,9500
10,00% de Utilidades..................... $
350,5950
______________
3.856,5450
732,7436
Total Neto
19,00% de Iva................................
$
$
Precio Unitario
______________
$
4.589,0000
TOTAL PARTIDA
370.516,000
_________________________________________________________________________________
19

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P110321
PINT.OLEO OPACO TAJAMAR 2 MANOS
M2
129,920
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MO0%
%
PERDIDA
5,000
1,2800
6,0000
MO040210
CU
0,010
2.192,0000
22,0000
MO040400
PL
LIJA KRAFT GRANATE
0,150
37,0000
6,0000
MO075106
GL
OLEO OPACO SUPER
0,050
2.006,0000
100,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
134,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000940
HD
MAESTRO M1 PINTOR
0,030 10.000,0000
300,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
300,0000
78,0000
_______________
378,0000
___________________________________________________________________________________________________________
Suma la Partida
$
512,0000
179,2000
10,00% de Utilidades..................... $
69,1200
Total Neto
19,00% de Iva................................
______________
$
760,3200
$
144,4608
Precio Unitario
______________
905,0000
TOTAL PARTIDA
117.578,000
_________________________________________________________________________________
20

_______________________________
PROYECTO
:
OBRA
:
CODIGO
CHICUREOCASA
DESCRIPCION
UD
CANTIDAD
_______________________________________________________________________________________________
P110304
PINT.ESMALTE TAJAMAR 2 MAN.S/EMP
M2
132,160
MATERIALES
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
MO0%
%
PERDIDA
5,000
3,1300
16,0000
MO040210
CU
0,010
2.192,0000
22,0000
MO040400
PL
LIJA KRAFT GRANATE
0,150
37,0000
6,0000
MO050105
GL
ESMALTE SINTTICO EXTRA
0,050
5.700,0000
285,0000
___________________________________________________________________________________________________________
TOTAL MATERIALES
329,0000
___________________________________________________________________________________________________________
MANO DE OBRA
_________________________________
______________________________________________________________________
UD
CODIGO
RESUMEN
CANTIDAD
PRECIO
COSTO
UNITARIO
TOTAL
___________________________________________________________________________________________________________
O000940
HD
MAESTRO M1 PINTOR
0,030 10.000,0000
300,0000
___________________________________________________________________________________________________________
$
$
TOTAL MANO DE OBRA
300,0000
78,0000
_______________
378,0000
___________________________________________________________________________________________________________
Suma la Partida
$
707,0000
247,4500
10,00% de Utilidades..................... $
95,4450
Total Neto
19,00% de Iva................................
______________
$
1.049,8950
$
199,4801
Precio Unitario
______________
1.249,0000
TOTAL PARTIDA
165.068,000
_________________________________________________________________________________
21

CHICUREOCASA - PUnitarios Separados

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

CHICUREOCASA - PUnitarios Separados

Cargado por

Copyright:

Formatos disponibles

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

ANALISIS DE PRECIOS UNITARIOS

TOTAL MANO DE OBRA

También podría gustarte