Documentos de Académico
Documentos de Profesional
Documentos de Cultura
I PA
UBICACIONMANIF
MANTA AISLANTE
DETERMINAR M2
DIAGRAMACION
UBICACIÓN DE
CANTIDAD DE
DETERMINAR
DETERMINAR
DETERMINAR
RECINTOS
RECINTOS
CALDERA
TUBERIA
OLD
ALUMNOS 2 2 2 2 2 1
ACUÑA GARCIA EDGARDO ELIECER 2 2 2 1 2 1
AGUILAR AGUILAR LORENZO ALEJANDRO 2 2 2 2 2 1
ALVAREZ BASOALTO CARLOS MAURICIO 2 2 2 2 2 1
BUSTAMANTE CUEVAS RONALD ALONSO 2 1 2 1 2 0
CARO DIAZ CAMILA ALEXANDRA 2 2 2 2 2 1
CONTRERAS CASTILLO ROBERTO ANTONIO 2 2 2 2 0 1
CORREA CERNA RODRIGO ANDRES 2 2 2 2 2 1
FLORES CARRASCO VICTOR MANUEL 2 2 2 2 0 1
GÓMEZ COLILEO LUIS ABRAHAM 2 2 2 2 2 1
GUZMAN CHOQUE OCTAVIO MARIANO 2 2 2 2 2 1
GUZMAN MAUREIRA LEODAN DEL CARMEN 2 2 2 2 2 1
HANSEN SUAREZ LIDIA CRISTINA 2 2 2 2 2 1
HERRERA DÍAZ CARINA PATRICIA 2 2 2 2 2 1
HIDALGO LORENZEN ESTEBAN IGNACIO 2 2 2 2 2 2
MADRID HERMOSILLA MARION ZULEMA 2 2 2 2 2 2
MATAMALA CARRIL GASTON EDUARDO 2 2 0 2 2 1
MELIN CACERES MARCO AURELIO 2 2 2 2 0 1
MELIN COLLAO MARCO FABIAN 2 2 2 2 0 1
MIRANDA BERRÍOS PABLO DARÍO 2 2 2 2 2 0
MUÑOZ CABEZA JOSE TOMAS
OLIVARES VALDES JUAN PABLO 2 2 2 2 2 0
PACHECO MATUS YASNA ESPERANZA
RAMIREZ GÓMEZ CARLOS DANIEL
RODRIGUEZ SEPULVEDA MARIO ANTONIO 2 2 2 2 2 1
ROJAS BAHAMONDEZ MARCELO ADRIAN 2 2 2 1 2 1
SANTIBAÑEZ LOBOS VÍCTOR ALEXANDER 2 1 2 2 2 1
VALVERDE SAAVEDRA SEBASTIAN ANDRES 2 2 2 2 1 1
VARGAS ANABALON CRISTIAN ANTONIO 2 2 2 0 2 1
VILLAVICENCIOS JAIMES DENILSON 2 2 2 2 2 1
VIRQUILAO HERMOSILLA JORGE LEONARDO
ZURITA CISTERNAS PABLO ALBERTO
I PARTE II PARTE
Orden Ortografia,
CANTIDAD CINTA
DEMATERIALES
t° CONFORT DE
T° DE AGUA EN
MATERIALES A
PRESUPUESTO
TERMOSTATO
CANTIDAD DE
CREACION DE
PERIMETRAL
CUBICACION
ENTRADAS Y
IDENTIFICAR
30% GG+uti
ITEMIZADO
UBICACIÓN
MANIFOLD
MORTERO
VIVIENDA
AISLANTE
CONO DE
Caligrafia
UTILIZAR
SALIDAS
ROLLOS
VALOR
PEX
4 2 3 2 2 2 2 6 2 3 3 3 3
3 2 3 2 2 2 2 6 2 3 3 2 2
3 2 3 1 2 2 2 6 2 3 2 3 3
4 0 2 1 2 2 2 6 1 3 2 1 0
1 0 0 2 2 2 1 4 1 3 2 2 2
3 2 3 1 2 2 2 6 2 3 3 2 2
3 0 3 1 2 2 2 6 2 3 2 2 2
4 2 3 1 2 2 2 6 2 3 3 3 3
3 2 3 1 2 2 2 6 2 3 3 2 2
3 1 2 1 2 2 2 6 2 3 3 2 3
4 1 3 2 2 2 2 6 2 3 3 2 2
2 2 3 1 2 2 2 5 2 3 2 2 2
4 2 3 2 2 2 2 4 2 3 3 2 3
4 2 3 1 2 2 2 6 2 3 3 2 2
3 1 3 1 2 2 2 6 2 3 3 1 2
2 2 3 1 2 2 2 6 2 3 2 2 2
3 2 3 2 2 0 2 4 2 3 3 2 0
2 2 3 1 2 2 0 2 2 3 2 2 2
2 2 3 1 2 2 0 2 2 3 2 2 2
2 0 0 1 2 0 0 6 2 3 2 2 2
3 2 3 1 1 2 2 6 1 3 3 2 2
2 2 3 1 2 2 2 6 1 3 3 2 2
4 1 3 1 2 2 2 6 2 3 2 2 2
2 0 3 1 2 2 0 6 2 3 3 2 2
4 2 3 2 2 2 2 4 2 3 3 1 1
4 2 3 1 2 2 2 6 2 3 2 2 2
4 1 3 1 2 2 2 6 2 3 3 2 2
II PARTE
TOTAL PUNTOS
ENTREGA EN
ORDEN EN
ENTREGA
19% IVA
CLASES
NOTA
3 2 4 57 7
2 2 4 52 6.3
3 1 4 53 6.5
0 1 4 42 5
2 2 4 38 4.5
2 2 4 52 6.3
2 2 4 47 5.7
2 2 4 55 6.7
2 2 4 50 6.1
3 2 4 52 6.3
2 2 4 53 6.5
2 2 4 49 5.9
3 2 3 53 6.5
2 2 4 53 6.5
2 2 4 51 6.2
2 2 4 51 6.2
2 2 4 45 5.4
2 2 4 42 5.0
2 2 4 42 5.0
2 2 4 40 4.8
0
2 2 4 49 5.9
0
0
2 2 4 50 6.1
2 3 4 51 6.2
2 2 4 46 5.6
1 2 4 48 5.8
2 2 4 50 6.1
2 2 4 52 6.3
0
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO M2
12.0 8.4 8.4 6.9 15.5 4.2 3.0 58.4
Cantidad de Pex
PRESUPUESTO
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.0 8.4 8.4 6.9 15.5 4.2 3.0
Cantidad de Pex
PRESUPUESTO
IVA
VENTA
M2
58.4
N° Rollo >1
1
P.UN. TOTAL
2,652,000 2,652,000
74,800 74,800
300,000 300,000
24,630 24,630
0
115,000 115,000
15,973 79,865
4,624 23,120
441 75,000
4,500 256,500
719 23,000
193,200 193,200
231,832 231,832
5,400 307,800
0
18,700 1,092,491
5,449,238
30% 1,634,772
7,084,010
19% 1,345,962
8,429,972
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
11.10 7.80 15.54 8.37 12.54 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
900,320 900,320
24,636 24,636
300,000 300,000
7,276 7,276
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
452 75,000
4,500 249,075
767 23,000
193,800 193,800
30,600 30,600
5,400 315,090
0
18,700 1,035,045
3,446,627
30% 1,033,988
4,480,615
19% 851,317
5,331,932
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.00 8.40 8.40 6.90 18.50 0.00 3.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
971,720 971,720
24,636 0
24,636 24,636
300,000 300,000
7,276 7,276
74,800 0
0
156,000 156,000
15,973 95,838
4,624 27,744
437 75,000
4,500 257,400
767 23,000
7,038 7,038
306,000 306,000
5,400 308,880
0
18,700 1,035,045
3,595,577
30% 1,078,673
4,674,250
19% 888,108
5,562,358
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA L /COMEDOR PASILLO BAÑO
12.0 8.4 8.4 4.8 31.4 0.0 3.0
Cantidad de Pex
PRESUPUESTO
IVA
VENTA
M2
68.0
N° Rollo >1
1
P.UN. TOTAL
900,320 900,320
204,680 204,680
300,000 300,000
7,276 7,276
0
156,000 156,000
15,973 95,838
4,624 27,744
385 75,000
4,500 306,000
719 23,008
193,200 193,200
17,680 17,680
5,400 367,200
0
18,700 1,271,600
3,945,546
30% 1,183,664
5,129,210
19% 974,550
6,103,760
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
8.55 7.56 0.00 16.43 0.00 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
2,652,000 2,652,000
204,680 204,680
300,000 300,000
7,276 7,276
74,800 74,800
0
56,000 56,000
15,973 47,919
4,624 13,872
768 75,000
4,500 146,408
958 23,000
193,800 193,800
17,680 17,680
5,400 175,689
0
18,700 608,405
4,596,528
30% 1,378,958
5,975,486
19% 1,135,342
7,110,829
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
9.00 9.00 0.00 7.00 20.30 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
900,320 900,320
204,680 204,680
24,636 0
300,000 300,000
7,276 7,276
74,800 0
0
89,000 89,000
15,973 63,892
4,624 18,496
552 75,000
4,500 203,850
804 23,000
193,800 193,800
231,832 231,832
5,400 244,620
0
18,700 847,110
3,402,876 4,046,876
30% 1,020,863 1,214,063
4,423,739 5,260,939
19% 840,510 999,578
5,264,249 6,260,517
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
9.00 7.20 0.00 0.00 8.40 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
900,320 900,320
204,680 204,680
24,636 0
300,000 0
7,276 7,276
74,800 0
0
56,000 56,000
15,973 47,919
4,624 13,872
1,016 75,000
4,500 110,700
962 23,000
193,800 193,800
306,000 306,000
5,400 132,840
0
18,700 460,020
2,531,427 3,477,703
30% 759,428 1,043,311
3,290,855 4,521,014
19% 625,262 858,993
3,916,118 5,380,007
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.00 8.40 8.40 0.00 0.00 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
900,000 900,000
204,680 0
24,636 24,636
300,000 0
7,276 7,276
74,800 0
0
56,000 56,000
15,973 47,919
4,624 13,872
868 75,000
4,500 129,600
746 23,000
193,800 0
231,832 231,832
5,400 310,500
0
18,700 1,075,250
2,894,885 7,681,730
30% 868,466 2,304,519
3,763,351 9,986,249
19% 715,037 1,897,387
4,478,387 11,883,636
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
9.00 9.00 0.00 7.00 20.30 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
1,134,920 1,134,920
204,680 204,680
24,636 0
300,000 0
7,276 0
74,800 74,800
0
56,000 56,000
15,973 47,919
4,624 13,872
552 75,000
4,500 203,850
629 23,000
193,800 0
231,832 231,832
5,400 272,160
0
18,700 942,480
3,280,513 3,471,773
30% 984,154 1,041,532
4,264,667 4,513,305
19% 810,287 857,528
5,074,954 5,370,833
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.0 8.4 8.4 7.1 15.5 0.0 0.0
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
900,320 900,320
74,800 74,800
300,000 300,000
24,630 24,630
24,636 24,636
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
441 75,000
4,500 231,345
746 23,000
193,200 193,200
17,680 17,680
5,400 307,800
0
18,700 972,400
3,437,596 4,101,197
30% 1,031,279 1,230,359
4,468,875 5,331,556
19% 849,086 1,012,996
5,317,961 6,344,552
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
11.10 7.80 15.54 8.37 12.54 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
1,134,920 1,134,920
204,608 204,608
300,000 300,000
7,276 7,276
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
452 75,000
4,500 249,075
767 23,000
193,800 0
306,000 306,000
5,400 298,890
0
18,700 1,035,045
3,926,599
30% 1,177,980
5,104,579
19% 969,870
6,074,449
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
8.4 8.4 12.0 7.0 19.0 0.0 3.0
54.8
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
56.5 3 169.5 200 0.8475
PRESUPUESTO
IVA
VENTA
M2
57.8
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
900,320 900,320
74,800 74,800
300,000 300,000
24,630 24,630
24,636 24,636
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
441 75,000
4,500 246,569
746 23,000
193,200 0
17,680 17,680
5,400 307,800
0
18,700 1,080,729
3,367,949 2,458,421
30% 1,010,385 737,526
4,378,333 3,195,947
19% 831,883 607,230
5,210,216 3,803,177
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.0 8.4 8.4 6.9 18.5 0.0 3.0
57.2
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
57.2 3 171.63 200 0.85815
PRESUPUESTO
IVA
VENTA
M2
57.2
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
971,720 971,720
74,800 0
300,000 300,000
24,630 24,630
24,636 0
74,800 74,800
0
156,000 156,000
15,973 95,838
4,624 27,744
437 75,000
4,500 257,445
746 23,000
193,200 0
30,600 30,600
5,400 307,800
0
18,700 1,069,827
3,414,404 4,079,288
30% 1,024,321 1,223,786
4,438,725 5,303,074
19% 843,358 1,007,584
5,282,083 6,310,659
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 D4 COMEDOR PASILLO BAÑO
9.0 9.0 7.5 6.0 27.0 0.0 0.0
58.5
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
58.5 3 175.5 200 0.8775
PRESUPUESTO
IVA
VENTA
M2
58.5
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
1,134,920 1,134,920
204,680 204,680
300,000 0
24,630 24,630
24,636 0
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
427 75,000
4,500 263,250
697 23,000
193,200 0
306,000 306,000
5,400 340,200
0
18,700 1,093,950
3,758,415 4,477,061
30% 1,127,525 1,343,118
4,885,940 5,820,179
19% 928,329 1,105,834
5,814,268 6,926,013
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
11.10 7.80 15.54 8.37 12.54 0.00 5.51
39.81
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
2,652,000 2,652,000
204,680 204,680
300,000 300,000
7,276 7,276
74,800 0
24,636 24,636
0
89,000 89,000
15,973 63,892
4,624 18,496
411 75,000
4,500 179,145
767 23,000
193,800 0
231,832 231,832
5,400 328,644
0
18,700 1,138,082
5,335,683 4,850,234
30% 1,600,705 1,455,070
6,936,388 6,305,304
19% 1,317,914 1,198,008
8,254,302 7,503,312
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
10.00 11.25 21.00 0.00 0.00 0.00 3.60
42.25
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
2,652,000 2,652,000
24,636 24,636
300,000 0
7,276 0
74,800 74,800
24,636 0
0
56,000 56,000
15,973 47,919
4,624 13,872
545 75,000
4,500 190,125
767 23,000
193,800 0
17,680 17,680
5,400 247,590
0
18,700 857,395
4,280,017 4,224,307
30% 1,284,005 1,267,292
5,564,022 5,491,599
19% 1,057,164 1,043,404
6,621,186 6,535,003
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
9.6 8.4 6.0 5.4 11.9 0.0 3.0
41.3
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
41.3 3 123.9 200 0.6195
PRESUPUESTO
IVA
VENTA
M2
44.3
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
900,320 900,320
74,800 0
300,000 300,000
7,276 7,276
24,636 0
74,800 0
0
115,000 115,000
15,973 79,865
4,624 23,120
605 75,000
4,500 185,850
816 23,000
193,200 0
306,000 306,000
5,400 307,800
0
18,700 828,410
3,151,641 2,751,647
30% 945,492 825,494
4,097,133 3,577,141
19% 778,455 679,657
4,875,589 4,256,798
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR LIVING BAÑO
20.2 12.8 14.4 20.0 11.0 11.0 3.0
89.4
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
89.4 3 268.05 200 1.34025
PRESUPUESTO
IVA
VENTA
M2
92.4
N° Rollo
>1=1 1<2
2
P.UN. TOTAL
2,652,000 2,652,000
74,800 0
300,000 300,000
7,276 7,276
24,636 24,636
74,800 74,800
0
156,000 156,000
15,973 95,838
4,624 0
560 150,000
4,500 402,075
564 23,000
231,832 0
306,000 306,000
5,400 498,690
0
18,700 1,726,945
6,417,260 4,634,223
30% 1,925,178 1,390,267
8,342,438 6,024,490
19% 1,585,063 1,144,653
9,927,501 7,169,143
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
9.0 4.4 14.0 4.2 6.0 0.0 2.4
35.8
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
35.8 3 107.4 200 0.537
PRESUPUESTO
IVA
VENTA
M2
40.0
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
900,320 900,320
74,800 0
300,000 0
7,276 0
24,636 24,636
74,800 74,800
0
115,000 115,000
15,973 79,865
4,624 23,120
698 75,000
4,500 161,100
885 23,000
193,200 0
17,680 17,680
5,400 216,000
0
18,700 748,000
2,458,521 2,751,647
30% 737,556 825,494
3,196,077 3,577,141
19% 607,255 679,657
3,803,332 4,256,798
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 LIVING COCINA COMEDOR PASILLO BAÑO
11.10 7.80 15.54 8.37 12.54 0.00 0.00
Cantidad de Pex
PRESUPUESTO
N° Rollo >1
1
P.UN. TOTAL
2,652,000 2,652,000
24,636 24,636
300,000 0
7,276 0
74,800 74,800
0
115,000 115,000
15,973 0
4,624 0
452 75,000
4,500 249,075
767 23,000
193,800 0
306,000 306,000
5,400 298,890
0
18,700 0
3,818,401
30% 1,145,520
4,963,921
19% 943,145
5,907,066
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
9.0 9.0 0.0 7.0 20.3 0.0 3.6
45.3
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
45.3 3 135.9 200 0.6795
PRESUPUESTO
IVA
VENTA
M2
48.9
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
971,720 971,720
204,680 204,680
300,000 300,000
7,276 7,276
24,636 0
74,800 0
0
89,000 89,000
15,973 63,892
4,624 18,496
552 75,000
4,500 203,850
804 23,000
193,200 193,200
306,000 306,000
5,400 264,060
0
18,700 914,430
3,634,604 4,192,444
30% 1,090,381 1,257,733
4,724,985 5,450,177
19% 897,747 1,035,534
5,622,732 6,485,711
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
12.0 8.4 8.4 6.9 18.5 0.0 3.0
57.2
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
57.2 3 171.63 200 0.85815
PRESUPUESTO
IVA
VENTA
M2
57.2
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
971,720 971,720
204,680 204,680
300,000 0
24,630 0
24,636 0
74,800 74,800
0
56,000 56,000
15,973 47,919
4,624 13,872
437 75,000
4,500 257,445
746 23,000
193,200 0
231,832 231,832
5,400 307,800
0
18,700 1,069,827
3,333,895 4,238,575
30% 1,000,169 1,271,573
4,334,064 5,510,148
19% 823,472 1,046,928
5,157,536 6,557,076
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 COCINA COMEDOR PASILLO BAÑO
10.5 10.5 0.0 21.0 0.0 0.0 0.0
42.0
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
42.0 3 126 200 0.63
PRESUPUESTO
IVA
VENTA
M2
42.0
N° Rollo
>1=1 1<2
1
P.UN. TOTAL
971,720 0
204,680 0
300,000 0
24,630 0
24,636 0
74,800 74,800
0
56,000 56,000
15,973 47,919
4,624 13,872
595 75,000
4,500 189,000
546 23,000
193,200 0
30,600 30,600
5,400 226,800
0
18,700 785,400
1,522,391 2,084,227
30% 456,717 625,268
1,979,108 2,709,495
19% 376,031 514,804
2,355,139 3,224,299
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 ESTAR COMEDOR COCINA BAÑOS
20.0 12.0 11.6 9.0 9.0 7.1 9.6
68.6
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
68.6 3 205.8 200 1.029
PRESUPUESTO
IVA
VENTA
M2
78.2
N° Rollo
>1=1 1<2
2
P.UN. TOTAL
900,000 900,000
74,800 0
300,000 300,000
24,630 24,630
24,636 24,636
74,800 74,800
0
179,010 179,010
15,973 95,838
4,624 27,744
729 150,000
4,500 308,700
528 23,000
193,200 0
231,832 231,832
5,400 437,400
0
18,700 1,514,700
4,292,290 6,560,238
30% 1,287,687 1,968,071
5,579,977 8,528,309
19% 1,060,196 1,620,379
6,640,173 10,148,688
CORRECCION TRABAJO CALEFACCION CENTRAL
RECINTOS
D1 D2 D3 D4 LV/COM COCINA BAÑOS
19.3 13.3 12.5 12.9 52.7 13.8 0.0
124.5
Cantidad de Pex
N° Rollo
m2 considerados Pex /m2 m/lpex ml rollo
124.5 3 373.53 200 1.86765
PRESUPUESTO
IVA
VENTA
M2
124.5
N° Rollo
>1=1 1<2
2
P.UN. TOTAL
900,000 900,000
74,800 0
300,000 300,000
24,630 24,630
24,636 24,636
74,800 74,800
0
179,010 179,010
15,973 95,838
4,624 27,744
402 150,000
4,500 560,295
205 23,000
193,200 0
231,832 231,832
5,400 1,198,800
0
18,700 4,151,400
7,941,985 7,954,883
30% 2,382,596 2,386,465
10,324,581 10,341,348
19% 1,961,670 1,964,856
12,286,251 12,306,204