MATERIALES MANO DE OBRA

Etapa
Fase

Actividades Cantidad Subtotal de Subtotal de Mano de C.E.H C.D C.I C.T.C. Ganancias ITBMS
Material Cantidad Útil Costo Unitario Costo por Actividad % Cantidad Rendimiento Horas Costo Unitario Costo por Actividad %
Calculada Materiales Obra

Excavación 28.35 m3 B/. - B/. - 23.63 m3 2.57 m3/jorn.-cuad. 73.50 hrs 3.82 B/./hr B/. 280.77 B/. 280.77 B/. 42.12 B/. 322.89 B/. 48.43 B/. 371.32 B/. 92.83 B/. 32.49

Relleno 13.71 m3 B/. - B/. - 10.97 m3 1.50 m3/jorn.-cuad. 58.50 hrs 3.82 B/./hr B/. 223.47 B/. 223.47 B/. 33.52 B/. 256.99 B/. 38.55 B/. 295.54 B/. 73.88 B/. 25.86

Barra #3 109.30 ml 0.06 ton 650.00 B/./ton B/. 39.96

Colocación de Acero B/. 719.28 77% 1.11 ton 0.37 ton/jorn.-cuad. 24.00 hrs 5.15 B/./hr B/. 123.60 B/. 215.28 23% B/. 140.18 B/. 1,074.74 B/. 161.21 B/. 1,235.95 B/. 308.99 B/. 108.15
Barra #4 1045.10 ml 1.05 ton 650.00 B/./ton B/. 679.32
24.00 hrs 3.82 B/./hr B/. 91.68
Concreto 4.16 m3
30.50 hrs 5.15 B/./hr B/. 157.08
Vaciado de Hormigón Cemento 37.98 sacos 38.00 sacos 8.95 B/./saco B/. 340.10
B/. 519.75 71% 4.16 m3 1.10 m3/jorn.-cuad. B/. 215.33 29% B/. 110.26 B/. 845.35 B/. 126.80 B/. 972.15 B/. 243.04 B/. 85.06
(3500 psi) Arena 2.23 m3 79 sacos 0.90 B/./saco B/. 70.92
15.25 hrs 3.82 B/./hr B/. 58.26
Piedra 3.54 m3 125 sacos 0.87 B/./saco B/. 108.73
Fundaciones Corridas

Bloqueo Bqs #6 448 bqs 6" 448 bqs 6" 0.99 B/./bq 6" B/. 443.52

Relleno Concreto
Cemento
3.68 m3
34.81 sacos 35.00 sacos 8.95 B/./saco B/. 313.25
38.50 hrs 5.15 B/./hr B/. 198.28

de Mortero pegar
Arena 4.70 m3
0.6 m3
166.00 sacos 0.90 B/./saco B/. 149.40

mortero Cemento 5.676 sacos 6 sacos 8.95 B/./saco B/. 53.70

B/. 984.17 74% 40.73 m2 8.41 m2/jorn.-cuad. B/. 345.35 26% B/. 199.43 B/. 1,528.94 B/. 229.34 B/. 1,758.28 B/. 439.57 B/. 153.85
y
pegamen Arena 0.7656 sacos 27 sacos 0.90 B/./saco B/. 24.30
38.50 hrs 3.82 B/./hr B/. 147.07

to
1500psi
madera 2"x4"x8¨pies 13.2 ml 43.296 pies 1.25 B/pies B/. 54.12 13.20 ml

Formaleteo 1.50 hrs 5.15 B/./hr B/. 7.73

Playwood 2.65 m2 1 unid. 34.75 B/./unid. B/. 34.75 B/. 34.75 72% 2.65 m2 12.72 m2/jorn./cuad. B/. 13.46 28% B/. 7.23 B/. 55.44 B/. 8.32 B/. 63.75 B/. 15.94 B/. 5.58
1.50 hrs 3.82 B/./hr B/. 5.73
ZAPATA Aislada

3
Concreto 0.65 m
4.50 hrs 5.15 B/./hr B/. 23.18
Vaciado de Hormigón 3500 Cemento 5.93 sacos 6 sacos 8.95 B/./saco B/. 53.11
B/. 82.21 72% 0.65 m3 1.10 m3/jorn.-cuad. B/. 31.77 28% B/. 17.10 B/. 131.08 B/. 19.66 B/. 150.74 B/. 37.69 B/. 13.19
psi Arena 0.35 m3 13 sacos 0.90 B/./saco B/. 11.70
2.25 hrs 3.82 B/./hr B/. 8.60
FUNDACIONES

Piedra 0.55 m3 20 sacos 0.87 B/./saco B/. 17.40

2.00 hrs 5.15 B/./hr B/. 10.30
Desencofrado - - - - - 2.65 m2 12.00 m2/jorn.-cuad. B/. 17.94 B/. 2.69 B/. 20.63 B/. 3.09 B/. 23.73 B/. 5.93 B/. 2.08
2.00 hrs 3.82 B/./hr B/. 7.64

B/. -
madera 2"x4" 22.66 ml 74 pies 1.25 B/pies B/. 92.91 B/. 92.91 22.66 ml B/. - 0% B/. 13.94 B/. 106.84 B/. 16.03 B/. 122.87 B/. 30.72 B/. 10.75
B/. -
Formaleteo
4.00 hrs 5.15 B/./hr B/. 20.60
2
playwood 6.40 m 3 unid. 34.75 B/./unid. B/. 104.25 B/. 104.25 79% 6.40 m2 12.72 m2/jorn.-cuad. B/. 28.24 21% B/. 19.87 B/. 152.36 B/. 22.85 B/. 175.22 B/. 43.80 B/. 15.33
2.00 hrs 3.82 B/./hr B/. 7.64

22.00 hrs 5.15 B/./hr B/. 113.30

Colocación de Acero de losa
Barras #4 1007.14 ml 1.007 ton 650.00 B/./ton B/. 654.64 B/. 654.64 77% 1.01 ton 0.37 ton/jorn.-cuad. B/. 197.34 23% B/. 127.80 B/. 979.78 B/. 146.97 B/. 1,126.74 B/. 281.69 B/. 98.59
de estudio
22.00 hrs 3.82 B/./hr B/. 84.04
Losa

Concreto 16.93 m3
123.00 hrs 5.15 B/./hr B/. 633.45
Vaciado de Hormigón 3500 Cemento 154.57 sacos 155 sacos 8.95 B/./saco B/. 1,387.25 B/. 2,118.39 71% 16.93 m3 1.10 m3/jorn.-cuad. B/. 868.38 29% B/. 448.02 B/. 3,434.79 B/. 515.22 B/. 3,950.01 B/. 987.50 B/. 345.63
psi 3
Arena 9.09 m 321 sacos 0.90 B/./saco B/. 288.62
61.50 hrs 3.82 B/./hr B/. 234.93
3
Piedra 14.41 m 509 sacos 0.87 B/./saco B/. 442.52
0.00 hrs 5.15 B/./hr B/. -
4.50 hrs 5.15 B/./hr B/. 23.18
Desencofrado 6.40 m2 12.00 m2/jorn.-cuad. B/. 40.37 B/. 6.05 B/. 46.42 B/. 6.96 B/. 53.38 B/. 13.35 B/. 4.67
4.50 hrs 3.82 B/./hr B/. 17.19

B/. 1,252.89 29.00 hrs 5.15 B/./hr B/. 149.35

Plawood 46.22 m2 16 unid. 34.75 B/./unid. B/. 553.84 83% 46.22 m2 12.72 m2/jorn.-cuad. B/. 260.13 17% B/. 226.95 B/. 1,739.98 B/. 261.00 B/. 2,000.97 B/. 500.24 B/. 175.09
OBRA GRIS

FORMALETEO 29.00 hrs 3.82 B/./hr B/. 110.78

madera 2 x 4 170.50 ml 559.240 pies 1.25 B/./Pie B/. 699.05 B/. 21.71
0.50 hrs 5.15 B/./hr B/. 2.58

83% 0.03 ton 0.37 ton/jorn.-cuad. B/. 4.49 17% B/. 3.93 B/. 30.12 B/. 4.52 B/. 34.64 B/. 8.66 B/. 3.03
Colocacion de Acero Barras #4 33.40 ml 0.033 ton 650.00 B/./ton B/. 21.71 B/. 21.71
VIGA SISMICA

0.50 hrs 3.82 B/./hr B/. 1.91

Concreto 3.47 m3
25.00 hrs 5.15 B/./hr B/. 128.75
Vaciado de Hormigón 3500 Cemento 31.68 sacos 32 sacos 8.95 B/./saco B/. 286.40
B/. 437.15 71% 3.47 m3 1.10 m3/jorn.-cuad. B/. 176.50 29% B/. 92.05 B/. 705.70 B/. 105.85 B/. 811.55 B/. 202.89 B/. 71.01
psi Arena 1.86 m3 66 sacos 0.90 B/./saco B/. 59.40
12.50 hrs 3.82 B/./hr B/. 47.75
Piedra 2.95 m3 105 sacos 0.87 B/./saco B/. 91.35
31.00 hrs 5.15 B/./hr B/. 159.65
Desencofrado - - - - - 46.22 m2 12.00 m2/jorn.-cuad. B/. 278.07 B/. 41.71 B/. 319.78 B/. 47.97 B/. 367.75 B/. 91.94 B/. 32.18
31.00 hrs 3.82 B/./hr B/. 118.42

Bloques de 4" 3017 bqs 4" 274.72 m2 0.90 B/./unid. B/. 2,715.30
Bloqueo Cemento 2.72 m3 26 sacos 8.95 B/./saco B/. 230.27
232.00 hrs 5.15 B/./hr B/. 1,194.80
Arena 3.47 m3 123 sacos 0.90 B/./saco B/. 110.70

Concreto 12.47 m 3 B/. 4,617.41 69% 274.27 m2 9.46 m2/jorn.-cuad. B/. 2,081.04 31% B/. 1,004.77 B/. 7,703.21 B/. 1,155.48 B/. 8,858.69 B/. 2,214.67 B/. 775.14

Cemento 117.97 sacos 118 sacos 8.95 B/./saco B/. 1,055.80

Relleno
232.00 hrs 3.82 B/./hr B/. 886.24
Arena 15.91 m3 561 sacos 0.90 B/./saco B/. 505.34

Área Repello 449.42 m2

194.50 hrs 5.15 B/./hr B/. 1,001.68
Repello A/C Cemento 20.20 m3 192 sacos 8.95 B/./saco B/. 1,718.40 B/. 2,537.40 65% 449.42 m2 18.50 m2/jorn.-cuad. B/. 1,373.17 35% B/. 586.59 B/. 4,497.16 B/. 674.57 B/. 5,171.73 B/. 1,292.93 B/. 452.53

Arena 25.77 m3 910 sacos 0.90 B/./saco B/. 819.00 97.25 hrs 3.82 B/./hr B/. 371.50

ml 130.20 ml
Paredes

44.50 hrs 5.15 B/./hr B/. 229.18

Mochetas Cemento 0.84 m3 8 sacos 8.95 B/./saco B/. 71.60 B/. 105.80 27% 109.30 ml 19.66 ml/jorn.-cuad. B/. 285.27 73% B/. 58.66 B/. 449.73 B/. 67.46 B/. 517.19 B/. 129.30 B/. 45.25

Arena 1.07 m3 38 sacos 0.90 B/./saco B/. 34.20 14.69 hrs 3.82 B/./hr B/. 56.10

Filos Filos 260.40 ml 260.40 ml - - - 260.40 ml 23.00 ml/jorn.-cuad. 90.50 hrs 5.15 B/./hr B/. 466.08 B/. 466.08 B/. 69.91 B/. 535.99 B/. 80.40 B/. 616.38 B/. 154.10 B/. 53.93

0.50 hrs 5.15 B/./hr B/. 2.58

Madera Formaleta 0.66 m2 1 unid. 34.75 B/./unid. B/. 42.45 B/. 42.45 90% 0.66 m2 12.72 m2/jorn.-cuad. B/. 4.49 10% B/. 7.04 B/. 53.97 B/. 8.10 B/. 62.07 B/. 15.52 B/. 5.43
0.50 hrs 3.82 B/./hr B/. 1.91

Concreto 0.03 m3
Quicios 0.50 hrs 5.15 B/./hr B/. 2.58
Cemento 0.18 sacos 1 saco 8.95 B/./saco B/. 8.95
B/. 10.36 75% 0.03 m3 1.10 m3/jorn.-cuad. B/. 3.53 25% B/. 2.08 B/. 15.98 B/. 2.40 B/. 18.37 B/. 4.59 B/. 1.61
Arena 0.02 m3 1 saco 0.90 B/./saco B/. 0.54
0.25 hrs 3.82 B/./hr B/. 0.96
Piedra 0.03 m3 1 sacos 0.87 B/./saco B/. 0.87
0.50 hrs 5.15 B/./hr B/. 2.58
Desencofrado Quicios 0.66 m2 12.00 m2/jorn.-cuad. B/. 4.49 B/. 0.67 B/. 5.16 B/. 0.77 B/. 5.93 B/. 1.48 B/. 0.52
0.50 hrs 3.82 B/./hr B/. 1.91
Vigas de Amarre y Columna f´c=4000

playwood 227.19 m2 76 unid. 34.75 B/./unid. B/. 2,649.28 143.00 hrs 5.15 B/./hr B/. 736.45
Formaleta B/. 5,852.40 82% 227.19 m2 12.72 m2/jorn.-cuad. B/. 1,282.71 18% B/. 1,070.27 B/. 8,205.38 B/. 1,230.81 B/. 9,436.19 B/. 2,359.05 B/. 825.67
madera 2"x4" 781.25 ml 2563 pies 1.25 B./pie B/.3,203.13 143.00 hrs 3.82 B/./hr B/. 546.26

Acero #4 586.86 ml 0.5869 ton 650.00 B/./ton B/. 381.46 19.50 hrs 5.15 B/./hr B/. 100.43
Colocación de Acero B/. 583.45 77% 0.90 ton 0.37 ton/jorn.-cuad. B/. 174.92 23% B/. 113.76 B/. 872.12 B/. 130.82 B/. 1,002.94 B/. 250.74 B/. 87.76
Acero #3 552.46 ml 0.3108 ton 650.00 B/./ton B/. 201.99 19.50 hrs 3.82 B/./hr B/. 74.49

Concreto 6.63 m3
48.00 hrs 5.15 B/./hr B/. 247.20
Cemento 66.37 sacos 67 sacos 8.95 B/./saco B/. 599.65
Estructura

Vaciado de Concreto B/. 882.58 72% 6.63 m3 1.10 m3/jorn.-cuad. B/. 338.88 28% B/. 183.22 B/. 1,404.68 B/. 210.70 B/. 1,615.38 B/. 403.85 B/. 141.35
Arena 3.43 m3 122 sacos 0.90 B/./saco B/. 109.80
24.00 hrs 3.82 B/./hr B/. 91.68
 Vigas de Amarre y Columna f´c=4000
Estructura

Vaciado de Concreto B/. 882.58 72% 6.63 m3 1.10 m3/jorn.-cuad. B/. 338.88 28% B/. 183.22 B/. 1,404.68 B/. 210.70 B/. 1,615.38 B/. 403.85 B/. 141.35
24.00 hrs 3.82 B/./hr B/. 91.68
Piedra 5.63 m3 199 sacos 0.87 B/./saco B/. 173.13

Concreto 0.38 m3 3 sacos 8.95 B/.Saco B/. 26.85

0.50 hrs 5.15 B/./hr B/. 2.58
Vigas de banos

vigas de banos 3000psi Arena 1.00 sacos 1 sacos 0.90 B/./saco B/. 0.90 B/. 28.62 90% 0.38 m2 9.99 m2/jorn.-cuad. B/. 3.21 10% B/. 4.77 B/. 36.60 B/. 5.49 B/. 42.09 B/. 10.52 B/. 3.68

Grava 1.00 sacos 1 sacos 0.87 B/./saco B/. 0.87 0.17 hrs 3.82 B/./hr B/. 0.63
2.50 hrs 5.15 B/./hr B/. 12.88
Desencofrado - - - - - 4.09 m2 12.00 m2/jorn.-cuad. B/. 22.43 B/. 3.36 B/. 25.79 B/. 3.87 B/. 29.66 B/. 7.41 B/. 2.59
2.50 hrs 3.82 B/./hr B/. 9.55
Estructura de Techo

Carriolas 529.54 ml 1736.89 pl 0.90 B/./pl B/. 1,563.20

CUBIERTA

Fascia 57.76 ml 189.45 pl 0.90 B/./pl B/. 170.51

Instalación de Techo B/. 2,157.74 231.75 m2 - - 25.00 B/./m2 B/. 5,793.75 B/. 5,793.75 B/. 1,192.72 B/. 9,144.21 B/. 1,371.63 B/. 10,515.84 B/. 2,628.96 B/. 920.14
Caballete 17.16 ml 56.28 pl 0.80 B/./pl B/. 45.03

Láminas 42"x12' 231.75 m2 20.00 unid 18.95 B/./lamina B/. 379.00

Concreto 8.46 m3
42.50 hrs 5.15 B/./hr B/. 218.88
Piso

Topping Cemento 134.01 sacos 135 sacos 8.95 B/./saco B/. 1,208.25 B/. 1,495.35 80% 169.20 m2 32.00 m2/jorn.-cuad. B/. 381.23 20% B/. 281.49 B/. 2,158.06 B/. 323.71 B/. 2,481.77 B/. 620.44 B/. 217.15

Arena 9.03 m3 319 sacos 0.90 B/./saco B/. 287.10 42.50 hrs 3.82 B/./hr B/. 162.35
2 2 2
Área Socalo 13.83 m 13.83 m 20.00 B/./m B/. 276.60
5.50 hrs 5.15 B/./hr B/. 28.33
Socalo Pegamento 3.00 bolsas 3 sacos 5.50 B/./saco B/. 16.50 B/. 305.60 90% 13.83 m2 19.34 m2/jorn.-cuad. B/. 33.58 10% B/. 50.88 B/. 390.05 B/. 58.51 B/. 448.56 B/. 112.14 B/. 39.25

Lechada 1.00 bolsas 1 bolsa 12.50 B/./bolsa B/. 12.50 1.38 hrs 3.82 B/./hr B/. 5.25

Área de Azulejos 82.23 m2 82.23 m2 11.95 B/./m2 B/. 982.65

acabados

Instalación de Azulejos de 59.50 hrs 5.15 B/./hr B/. 306.43

Pegamento 19.00 bolsa 16 sacos 5.50 B/./saco B/. 88.00 B/. 1,133.15 75% 82.23 m2 11.04 m2/jorn.-cuad. B/. 381.43 25% B/. 227.19 B/. 1,741.77 B/. 261.26 B/. 2,003.03 B/. 500.76 B/. 175.27
Baño y cocina
Lechada 5.00 bolsas 5 bolsas 12.50 B/./bolsa B/. 62.50 19.64 hrs 3.82 B/./hr B/. 75.01
ACABADOS

Área de Baldosa 186.18 m2 186.18 m2 8.00 B/./m2 B/. 1,489.44

77.00 hrs 5.15 B/./hr B/. 396.55
Instalación baldosa Pegamento 41.00 bolsas 6 bolsas 5.50 B/./saco B/. 33.00 B/. 1,547.44 76% 186.18 m2 19.34 m2/jorn.-cuad. B/. 493.62 24% B/. 306.16 B/. 2,347.21 B/. 352.08 B/. 2,699.30 B/. 674.82 B/. 236.19

Lechada 9.00 bolsas 2 bolsas 12.50 B/./bolsa B/. 25.00 25.41 hrs 3.82 B/./hr B/. 97.07
2
Área 449.42 m
449.42 m2 - 1.00 B/./m2 B/. 449.42 B/. 183.81 B/. 1,858.65 B/. 278.80 B/. 2,137.45 B/. 534.36 B/. 187.03
10.00 gal 10 galones 20.00 B/./gal B/. 200.00
Pintura

Pintura Base
Pintura B/. 776.00 B/. 898.84 54%
2
Área 449.42 m
2 2
449.42 m - 1.00 B/./m B/. 449.42 B/. 67.41 B/. 67.41 B/. 10.11 B/. 77.52 B/. 19.38 B/. 6.78
Pintura 18.00 gal 18 galones 32.00 B/./gal B/. 576.00

Láminas Plycem 355 láminas 355 unid. 4.60 B/./unid. B/. 1,633.00
Plano Horizontal

Cielo Raso
Superior

Instalación de Cielo Raso stuck 427.62 ml 141 unid. 2.59 B/./unid. B/. 365.19
B/. 2,134.42 0.00 m2 - 9.00 B/./m2 B/. - B/. - 0% B/. 320.16 B/. 2,454.58 B/. 368.19 B/. 2,822.77 B/. 705.69 B/. 246.99
Suspendido track 737.65 ml 242 unid. 0.39 B/./unid. B/. 94.38

Ángulos 3.05 m 94.55 ml 31 unid. 1.35 B/./unid. B/. 41.85

Ventana 1.5 m x 1.2 m 4 ventanas 4 unid. 280.00 B/./unid. B/. 1,120.00 7.50 hrs 5.15 B/./hr B/. 38.63
10 unid. 10.51 unid./jorn.-cuad. B/. 322.45 B/. 2,472.13 B/. 370.82 B/. 2,842.95
Ventana 1.2m x 1.80 m 2 ventana 2 unid. 159.00 B/./unid. B/. 318.00 2.48 hrs 3.82 B/./hr B/. 9.45
Instalación de Ventanas Ventana 1.5 m x 2.2m 3 ventanas 3 unid. 119.00 B/./unid. B/. 357.00 B/. 2,091.98 97% B/. 57.70 3% B/. 710.74 B/. 248.76
1.50 hrs 5.15 B/./hr B/. 7.73
Ventana 2.2 m x 1.20 m 1 ventana 1 unid. 137.00 B/./unid. B/. 137.00 2 unid. 12.62 unid./jorn.-cuad. B/. - B/. - B/. -

Ventana 0.9 m x 0.4 2 ventanas 2 unid. 79.99 B/./unid. B/. 159.98 0.50 3.82 B/./hr B/. 1.89

Marcos 2" x 4" Madera Integral 10 marcos 10 unid. 28.00 B/./unid. B/. 280.00 B/. 1,064.50 96% 10 unid. 9.46 unid./jorn.-cuad. 8.50 hrs 5.15 B/./hr B/. 43.78 B/. 43.78 4% B/. 166.24 B/. 1,274.52 B/. 191.18 B/. 1,465.69 B/. 366.42 B/. 128.25

MADERA SOLIDA 1.5 m X 2.2m 1 puerta 1 unid. 210.00 B/./unid. B/. 210.00

B/. 650.55 83% 10 unid. 3.15 unid./jorn.-cuad. 25.50 hrs 5.15 B/./hr B/. 131.33 B/. 131.33 17% B/. 117.28 B/. 899.16 B/. 134.87 B/. 1,034.03 B/. 258.51 B/. 90.48
MADERA SOLIDA 1 m X 2.2m 2 puertas 2 unid. 38.00 B/./unid. B/. 76.00

Puerta 1 m x 2.2 m de plywood 4 puertas 4 unid. 28.00 B/./unid. B/. 112.00

Instalación de Puertas
INC INC -
Puerta de palywood 0.7m x
3 puerta 3 unid. 28.00 B/./unid. B/. 84.00
2.2m
INC INC -

Cerradura Yale Exterior/Puerta B/. 133.95 - - B/. 20.09 B/. 154.04 B/. 23.11 B/. 177.15 B/. 44.29 B/. 15.50
1 cerradura 1 unid. 44.95 B/./unid. B/. 44.95 -
Principal

Cerradura Yale Interior 8 cerraduras 8 unid. 25.95 B/./unid. B/. 207.60 - - -

Cerradura de Soldar Yale

1 cerraduras 1 unid. 49.95 B/./unid. B/. 49.95 -
INSTALACIONES

Instalaciones

Exterior

Inodoro 2 inodoros 2 unid. 74.95 B/./unid. B/. 149.90 2 unid. 70.00 B/./unid. B/. 140.00

Lavamanos 2 lavamanos 2 unid. 29.99 B/./unid. B/. 59.98

2 unid. 40.00 B/./unid. B/. 80.00
Grifo y Llave de Lavamanos 2 llaves 2 unid. 21.95 B/./unid. B/. 43.90

Juego de Baño (Grifo + Llave) 3 juegos 3 unid. 21.95 B/./unid. B/. 65.85 3 unid. 20.00 B/./unid. B/. 60.00
Instalaciones en Baño B/. 416.52 - - B/. 580.00 B/. 149.48 B/. 1,146.00 B/. 171.90 B/. 1,317.90 B/. 329.47 B/. 115.32
Jabonera 4 jaboneras 3 unid. 6.99 B/./unid. B/. 20.97

Papelera 2 papeleras 2 unid. 9.99 B/./unid. B/. 19.98

12 unid. 25.00 B/./unid. B/. 300.00
Toallero 2 toalleras 2 unid. 19.99 B/./unid. B/. 39.98

Cepillera 2 cepilleras 2 unid. 2.99 B/./unid. B/. 5.98

Desague para baño 2 parrillas 2 unid. 4.99 B/./unid. B/. 9.98 3 unid. - -

Fregadero 1 fregador 1 unid. 43.95 B/./unid. B/. 43.95

1 unid. 40.00 B/./unid. B/. 40.00
Llave de Fregadero 1 llaves 1 unid. 21.95 B/./unid. B/. 21.95
Cocina B/. 1,880.90 - - B/. 40.00 B/. 288.14 B/. 2,209.04 B/. 331.36 B/. 2,540.39 B/. 635.10 B/. 222.28
Alacena 1 alacena 5.50 ml 165.00 B/./ml B/. 907.50 INC INC
INC
Mueble Base 1 mueble 5.50 ml 165.00 B/./ml B/. 907.50 INC INC

Lavandería Tina de Lavandería de Concreto 1 tina 1 unid. 40.00 B/./unid. B/. 40.00 B/. 40.00 62% 1 unid. - - 25.00 B/./unid. B/. 25.00 B/. 25.00 38% B/. 9.75 B/. 74.75 B/. 11.21 B/. 85.96 B/. 21.49 B/. 7.52

Closet 2.10 m x 0.6 m 2 closet 2.10 ml 185.00 B/./ml B/. 388.50

Muebles de Closet B/. 832.50 INC - - INC - B/. - B/. 124.88 B/. 957.38 B/. 143.61 B/. 1,100.98 B/. 275.25 B/. 96.34
Closet 2.4 m x 0.6 m 1 closet 2.4 ml 185.00 B/./ml B/. 444.00
Lámparas de Pared para
4 lámparas 4 unid. 9.99 B/./unid. B/. 39.96
Exteriores
Iluminación Lámparas de Pared para B/. 171.88 66% 11 rosetas - - 8.00 B/./roseta B/. 88.00 B/. 88.00 34% B/. 38.98 B/. 298.86 B/. 44.83 B/. 343.69 B/. 85.92 B/. 30.07
4 lámparas 4 unid. 12.99 B/./unid. B/. 51.96
Interiores
Lámparas de Techo 4 lámparas 4 unid. 19.99 B/./unid. B/. 79.96

Costo Total de Materiales = B/. 38,536.77 68% Costo Total de Mano de Obra = B/. 18,185.30 32% B/. 8,505.05 B/. 65,205.41 B/. 9,780.81 B/. 74,986.22 B/. 18,746.55 B/. 6,561.29

11% 87% 13% 25% 9%