TABLA DE VIGUETAS FABRICADAS EN OBRA

TIPO
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
A1
B1
C1
D1
E1

CLARO
5.15
5.15
4.45
4.45
3.40
3.40
2.35
2.60
5.90
1.58
2.35
3.63
2.85
1.15
1.55
2.33
1.14
2.27
1.3
2.85
1.15
1.55
1.58
3.4
3.63
4.45
2.35
3.37
3.63
4.45

LECHO
SUP.
#4
#4
#4
#4
#4
#4
#4
#4
#4
#3
#4
#4
#4
#4
#4
#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4
1#4

LECHO
INF.
2#4+3#3
2#4+1#3
2#4+3#3
2#4
4#3
3#3
3#3
4#3
3#4
2#3
3#3
3#3
2#4
3#3
3#3
2#4
2#3
2#4
2#3
2#4
2#3
2#3
2#3
2#4
2#4
2#4+2#3
3#3
3#3
3#3
2#4

PZAS
149
263
80
88
88
135
48
9
8
180
42
28
27
27
27
4
8
4
22
22
18
20
64
8
8
15
22
22
22
22

ML
623.15
1,354.45
356.00
391.60
299.20
459.00
112.80
23.40
47.20
284.40
98.70
101.64
76.95
31.05
41.85
9.32
9.12
9.08
28.60
62.70
20.70
31.00
101.12
27.20
29.04
66.75
51.70
74.14
79.86
97.90

TOTAL

4,999.62

CONCEPTO CANT. UNIDAD P.U.

IMPORTE
VARILLA #3 5,657.29
KG
$13.30 $75,241.93
VARILLA #4 11,020.84 KG
$13.30 $146,577.17
ALAMBRON 5,400.00
KG
$17.00 $91,800.00
SOLDADURA 180.00
KG
$40.00
$7,200.00
CEMENTO
250.00 BULTO $113.00 $28,250.00
GRAVA
5.50
VIAJE $950.00 $5,225.00
ARENA
5.00
VIAJE $650.00 $3,250.00
DIESEL
100.00
LT
$10.60
$1,060.00
CIMBRA
1.00
LOTE $8,650.00 $8,650.00
MANO OBRA
1.00
LOTE $175,000.00
$175,000.00
GASOLINA
70.00
LT
$10.60
$742.00
TOTAL $542,996.10

ML
$15.05
$29.32
$18.36
$1.44
$5.65
$1.05
$0.65
$0.21
$1.73
$35.00
$0.15
$108.61

$
PROMEDIO

$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61
$108.61

$64.24

PESO #3
1,046.89
758.49
598.08
0.00
670.21
771.12
189.50
52.42
0.00
477.79
165.82
170.76
0.00
52.16
70.31
0.00
10.21
0.00
32.03
0.00
23.18
34.72
113.25
0.00
0.00
74.76
86.86
124.56
134.16
0.00

PESO #4
1,861.97
4,047.10
1,063.73
1,170.10
298.00
457.16
112.35
23.31
188.04
0.00
98.31
101.23
229.93
30.93
41.68
27.85
9.08
27.13
28.49
187.35
20.62
30.88
100.72
81.27
86.77
199.45
51.49
73.84
79.54
292.53

TOTAL
VARILLA
2,908.86
4,805.59
1,661.81
1,170.10
968.21
1,228.28
301.85
75.72
188.04
477.79
264.12
271.99
229.93
83.09
111.99
27.85
19.30
27.13
60.52
187.35
43.80
65.60
213.97
81.27
86.77
274.21
138.35
198.40
213.71
292.53

$542,996.10 PZAS PZAS 5,657.29

KG

11,020.84
KG

16,678.13
KG

IMPORTE
$67,678.75
$147,103.39
$38,664.26
$42,530.69
$32,495.36
$49,850.83
$12,250.92
$2,541.41
$5,126.27
$30,887.97
$10,719.56
$11,038.86
$8,357.35
$3,372.26
$4,545.22
$1,012.22
$990.50
$986.16
$3,106.17
$6,809.69
$2,248.17
$3,366.83
$10,982.39
$2,954.12
$3,153.96
$7,249.55
$5,615.01
$8,052.16
$8,673.39
$10,632.67

%
13.86%
26.99%
16.91%
1.33%
5.20%
0.96%
0.60%
0.20%
1.59%
32.23%
0.14%
100.00%

PROMEDIO PROMEDIO DEL VALOR

CON
SIN
VARILLA
VARILLA
PROMEDIO
CON VARILLA

#3
3
1
3
0
4
3
3
4
0
3
3
3
0
3
3
0
2
0
2
0
2
2
2
0
0
2
3
3
3
0

#4
3
3
3
3
1
1
1
1
4
0
1
1
3
1
1
3
1
3
1
3
1
1
1
3
3
3
1
1
1
3

$ ML
VIGUETA
$126.32
$111.43
$126.32
$103.98
$107.28
$99.83
$99.83
$107.28
$117.23
$86.58
$99.83
$99.83
$103.98
$99.83
$99.83
$103.98
$92.38
$103.98
$92.38
$103.98
$92.38
$92.38
$92.38
$103.98
$103.98
$118.88
$99.83
$99.83
$99.83
$103.98

Resumen
Acero
Mano de obra
Cemento
Soldadura
Agregados ptreos
Combustibles
Cimbra

57.76%
32.23%
5.20%
1.33%
1.56%
0.33%
1.59%
100.00%

www.impulsoradeproyectos.com
Realiz: Victor Meneses

16/04/2013