Costos Perfileria y Dry Wall

PLANILLA DE COSTOS INGEMEC S.A.S.
NIT. 800.124.185-9
CUBIERTA STANDING CORPACERO. PRECIOS DE VENTA

JUNIO 19 DE 2,012 UTILIDAD
25% 20% 15% 12% 10%
TORNILLO
CALIBRE 26 V/R MT2. /CLIP SUBT, FLETE 10 0.75 0.8 0.85 0.88 0.9
CUB.300 PINTADA * UNA CARA 20,850 $ 650 21,500 2,150 35403 33325 31491 30491 29861
CUB.500 PINTADA * DOS CARA 20,850 $ 650 21,500 2,150 33325 31491 30491 29861
TEJA ACRILYLIT 49,500 $ 650 50,150 5,015 82580 77733 73455 71122 69653
CUB.500 PINT *DOS CARAS C 24 27,500 $ 1,950 29,450 2,945 48494 45648 43136 41765 40903
CABA 300MM * 2 AGUAS ML 15,500 $ 650 16,150 1,615 26594 21803 23655 22904 22431
CABA 600MM * 2 AGUAS ML 15,500 $ 650 16,150 1,615 26594 25033 23655 22904 22431
CUB.500C HD SIN PINTAR M2 45,819 45,819 3,207 74074 69645 65737 63605 62263
50401
58465
0 0 0 0 0
0 0 0 0 0
DECK - STELL C 20 * 1.0 * 2" M2 22,520 $ 3,378 19,142 2,297 31903 30053 28420 27530 26969
CUBIERTA ARQUITECTONICA ancho total 1.11, ancho util = 1.05
TORNILLO
V/R MT2. /CLIP SUBT, FLETE 10 0.75 0.8 0.85 0.88 0.9
Cub arqui 105-26 pintada 4.32 kg/m2 15,360 $ 650 16,010 1,601 26363 24816 23450 22705 22236
$ 650
Cub arqui 105-26 galvani 4.32 kg/m2 14,288 14,288 1,429 23528 22146 20928 20263 19844
Cub arqui 105-24 galvani 5.69 kg/m2 14,225 $ 650 14,875 1,488 24494 20081 21788 21095 20660
Cub arqui 105-22 galvani 6.60 kg/m2 16,500 $ 650 17,150 1,715 28240 26583 25120 24322 23819
LAMINA 0.5 31,324 31,324 4,699 53146 50118 47447 45989 45072
Cub arqui 105-22 galvani 15,000 15,000 3,000 26200 24750 23471 22773 22333
NIT. 800.124.185-9
CUBIERTA STANDING KUBIEC. PRECIOS DE VENTA

25% 20% 15% 12% 10%
TORNILLO
CALIBRE 26 V/R MT2. /CLIP SUBT, FLETE 10 0.75 0.8 0.85 0.88 0.9
CUB.310 PINTADA * UNA CARA 27,546 $ 2,500 30,046 46471 43567 41004 39606 38726
CUB.310 SIN PINTAR 22,014 22,014 34048 31920 30043 29018 28374
TEJA TIPO SOMBRA 34,450 34,450 53283 49953 47014 45411 44402
CABA 300MM * 2 AGUAS ML 15,500 $ 650 16,150 1,615 26594 21803 23655 22904 22431
CABA 600MM * 2 AGUAS ML 15,500 $ 650 16,150 1,615 26594 25033 23655 22904 22431
CUBIERTA EXIPLAST ML 65,478 65,478 3,274 104547 98217 92632 89586 87668
CUB.500C HD PINTDA M2 40,000 40,000 2,800 64667 60800 57388 55527 54356 130 37000 4810000
- - 0 0 0 0 0 189 39000 7,371,000
Plastica Trapezoidal 1.05 C8 m2 35,500 35,500 2,485 57392 53960 50932 49280 48241 50401 12181000
Plastica Trapezoidal 1.05 C6 m2 26,500 26,500 2,500 43487 40925 38665 37432 36656 58465 1948960
Caballete ml 15,000 15,000 2,500 25700 24250 22971 22273 21833 14129960
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
NIT. 800.124.185-9
PERFILERIA LIVIANA COLMENA PRECIOS DE VENTA

ABRIL 05 DE 2014 UTILIDAD
30% 25% 20% 15% 12%
CALIBRE 26 REF V/R UNT. LONG. COSTO PESO LARGO V/ KILO FLETE SUBT, 0.70 0.75 0.8 0.85 0.88
ANGULO 2,0*2,0 PAL 1011 756 920 0.15 2.44 70 26 946 1567 1463 1371 1290 1246
ANGULO 2,5*2,5 PAL 1318 986 1,150 0.17 2.44 $ 70 29 1,179 1954 1824 1710 1609 1554
PARAL BASE 9/ 89-30 CAL. 26 PPT 5067 3,561 4,170 0.57 2.44 $ 70 97 4,267 7072 6600 6188 5824 5625
CANAL BASE 9/ 90-25 PCL 4391 2,885 3,299 0.49 2.44 $ 70 84 3,383 5606 5232 4905 4616 4459
VIGUETA 38-20 PVL 2265 1,627 1,939 0.3 2.44 $ 70 51 1,990 3298 3078 2886 2716 2623
OMEGA CON REBORDE CAL 26 POL 2507 1,767 2,137 0.31 2.44 $ 70 53 2,190 3629 3387 3175 2989 2887
CANAL BASE 6/ 60-25 PCL 3446 2,350 2,638 0.38 2.44 $ 70 65 2,703 4479 4180 3919 3689 3563
PARAL BASE 6 / 59-30 PPT 2486 2,600 3,035 0.46 2.44 $ 70 79 3,114 5160 4816 4515 4249 4104
PARAL BASE 4/ 39-30 PPL 3110 2,000 2,000 0.39 2.44 $ 70 67 2,067 3425 3196 2997 2820 2724
CANAL BASE 4/ 25-26 PCL 2552 1,850 2,140 0.31 2.44 $ 70 53 2,193 3634 3392 3180 2993 2891
PARAL BASE 12/ CAL 24 PCL 14670 16885 0.65 2.44 $ 70 - 16,885 27981 26115 24483 23043 22258
CANAL BASE 12/ CAL 24 PCL 13810 - 7800 0.53 2.44 $ 371 371 8,171 13541 12638 11848 11151 10771
PARAL BASE SUPE 9/ 89-30 CAL. 22 PPT 9265 9265 2.53 2.44 $ 100 617 9,882 16376 15285 14329 13486 13027
PARAL BASE DRYW 9/ 89-30 CAL. 22 PPT 9265 7412 2.19 2.44 $ 100 534 7,946 13168 12290 11522 10844 10475
OMEGA CON REBORDE CAL. 20 POL 5970.36 5971 1.83 2.44 $ 100 447 6,418 10635 9926 9305 8758 8459
Transporte $ 100 m/l. TONELADA $100.000
PESO LARGO T/Tonelada P* ton. SUBTOTAL

ANGULO 2,5*2,5 0.17 2.44 0.4148 $ 70 29
PARAL BASE 9 0.57 2.44 1.3908 $ 70 97
CANAL BASE 9 0.49 2.44 1.1956 $ 70 84
VIGUETA 0.3 2.44 0.732 $ 70 51
OMEGA 0.31 2.44 0.7564 $ 70 53
PARAL BASE 6 0.46 2.44 1.1224 $ 70 79
PARAL BASE 4 0.39 2.44 0.9516 $ 70 67
CANAL BASE 6 0.38 2.44 0.9272 $ 70 65
CANAL BASE 4 0.31 2.44 0.7564 $ 70 53
ANGULO 2*2 0.15 2.44 0.366 $ 70 26
DICIEMBRE 10 DEV 2014
PERFILERIA LIVIANA ACERFO PRECIOS DE VENTA

UTILIDAD
DESCUENTO PROVEEDOR 30% 25% 20% 15% 12%
CALIBRE 26 REF V/R ML. COSTO PESO LARGO V/ KILO FLETE SUBT, 0.70 0.75 0.8 0.85 0.88
ANGULO 2,0*2,0 PAL 802 0.15 2.44 $ 70 26 828 1371 1280 1200 1129 1091
ANGULO 2,5*2,5 PAL 874 1001 0.17 2.44 $ 70 29 1,030 1707 1593 1494 1406 1358
ANGULO 3.0*2.0 PAL 874 1001 0.17 2.44 $ 70 29 1,030 1707 1593 1494 1406 1358
PARAL BASE 9/ 89-30 PPT 3184 3277 0.57 2.44 $ 70 97 3,374 5592 5219 4893 4605 4448
CANAL BASE 9/ 90-25 PCL 2486 2858 0.49 2.44 $ 70 84 2,942 4875 4550 4265 4015 3878
VIGUETA 38-20 PVL 1441 1632 0.3 2.44 $ 70 51 1,683 2789 2603 2441 2297 2219
OMEGA 68-18 POL 1584 1761 0.31 2.44 $ 70 53 1,814 3006 2806 2630 2476 2391
CANAL BASE 6/ 60-25 PCL 1979 2286 0.38 2.44 $ 70 65 2,351 3896 3636 3409 3208 3099
PARAL BASE 6 / 59-30 PPT 2317 2536 0.46 2.44 $ 70 79 2,615 4333 4044 3791 3568 3446
PARAL BASE 4/ 39-30 PPL 2025 0.39 2.44 $ 70 67 2,092 3466 3235 3033 2854 2757
CANAL BASE 4/ 25-26 PCL 1856 0.31 2.44 $ 70 53 1,909 3163 2953 2768 2605 2516
PERFILERIA C/20
CANAL BASE 6/ C/20 PCL 6914 2.44 3.05 $ 70 417 7,331 12148 11338 10630 10004 9663
CANAL BASE 9 C/20 PCL 8655 2.44 3.05 $0 - 8,655 14343 13386 12550 11812 11409
PARAL BASE 6 C/20 PCL 8595 0.31 3.05 $0 - 8,595 14243 13294 12463 11730 11330
PARAL BASE 9 C/20 PCL 13683 0.31 3.05 $0 - 13,683 22675 21163 19840 18673 18037
10%
0.9
1219
1520
5500
4360
2565
2823
3484
4013
2664
2826
21763
10532
12737
10242
8271
10%
0.9
1067
1328
1328
4349
3792
2170
2338
3030
3370
2696
2460
9449
11155
11078
17636
NIT. 800.124.185-9
TORNILLERIA PRECIOS DE VENTA
JULIO 5 de 2,009 UTILIDAD
50% 45% 40% 35% 30% 25% 15%
DESCRIPCION TORNILLOS REF CODIGO COSTO FLETE SUBT. 0.5 0.55 0.6 0.65 0.7 0.75 0.85
DRY WALL ROSCA ORDINARIA. 6*1 6*1 519014 6.89 1.0335 7.92 18.38 16.71 15.32 14.14 13.13 12.26 11
DRY WALL ROSCA FINA 6*1 6*1 515012 7.3 1.095 8.40 19.48 17.71 16.23 14.98 13.91 12.98 11
DRY WALL ROSCA FINA 6*3/4 6*3/4 519012 7.5 1.125 8.63 20.01 18.19 16.68 15.39 14.29 13.34 12
DRY WALL ROSCA ORDINARIA. 6*1 5/8 6*1 - 5/8 519017 10 1.5 11.50 26.68 24.25 22.23 20.52 19.06 17.79 16
TORNILLO AVELL. 6*7/8 PUNTA AGUDA 6*7/8 13 0 13.00 30.16 27.42 25.13 23.20 21.54 20.11 18
AVELL. AUTO PHILL PTA BROCA TEK PAVON 6*1 516013 13 1.95 14.95 34.68 31.53 28.90 26.68 24.77 23.12 20
AUTOP. ARAND. NEOPRENO TERMOACUSTICA 10-16*3/4 1545030 45.75 6.8625 52.61 122.06 110.96 101.72 93.89 87.19 81.37 72
AUT. ARAND. NEOPR. FIJADOR ALA TERMOAC, 12-14*1 1545044 68.25 10.2375 78.49 182.09 165.54 151.74 140.07 130.07 121.39 107
TORNILLOS GALVANIZADOS 3/8*1 1/4 - 120 18 138.00 320.16 291.05 266.80 246.28 228.69 213.44 188
AUT. PERFORANTE BDS CUBIERTA ARQUITEC. 10*5/8 1546025 15.75 2.3625 18.11 42.02 38.20 35.02 32.32 30.02 28.01 25
TORNILLO AUTO ROSCANTE BSD 12*1 1546052 32.25 4.8375 37.09 86.04 78.22 71.70 66.19 61.46 57.36 51
TORNILLO AUTO ROSCANTE BSD 12*2 1546060 45 6.75 51.75 120.06 109.15 100.05 92.35 85.76 80.04 71
TORNILLO CERAMIZADO PB 8*11/4 T-004 32.2 4.83 37.03 85.91 78.10 71.59 66.08 61.36 57.27 51
TORNILLO CERAMIZADO PB CON ALAS 8*11/4 T-004 40.93 6.1395 47.07 109.20 99.27 91.00 84.00 78.00 72.80 64
AUTOP. PUNTA BROCA TIPO BDS 12*3/4 1546050 39 5.85 44.85 104.05 94.59 86.71 80.04 74.32 69.37 61
EXTRAPLANO PUNTA AGUDA P/P/BOARD LENTEJA 4*9/16 480630 12 1.8 13.80 32.02 29.11 26.68 24.63 22.87 21.34 19
TORNILLO EXTRAPLANO 8*1/2 PUNTA AGUDA 32 15.81 0 15.81 36.68 33.34 30.57 28.21 26.20 24.45 22
TORNILLO EXTRAPLANO 8*1/2 PUNTA BROCA 33 17.46 0 17.46 40.51 36.82 33.76 31.16 28.93 27.00 24
TORNILLO TRAC EXA PTA 5 12*24-11/4 1224114H5 150 22.5 172.50 400.20 363.82 333.50 307.85 285.86 266.80 235
TORNILLO HEXAGONAL PUNTA 5 ZINCADO 12*24*13/4 1224134H5 187.2 28.08 215.28 499.45 454.05 416.21 384.19 356.75 332.97 294
TORNILLO PUNTA DE BROCA ESTRUCTURA 7*7/16 518032 13 1.95 14.95 34.68 31.53 28.90 26.68 24.77 23.12 20
TORNILLO PUNTA FINA ESTRUCTURA 7*716 518020 7.3 1.095 8.40 19.48 17.71 16.23 14.98 13.91 12.98 11
TIJERAS CORTA PERFIL DIAMOND WALL 13173 32933 4939.95 37,873 87,865 69,459 63,670 58,773 54,575 50,936 44,944
TIJERAS CORTA PERFIL TITAN 02TIT 25100 3765 28,865 66,967 52,938 48,527 44,794 41,594 38,821 34,254
TIJERAS CORTA PERFIL ALLIED 03TIA 17500 2625 20,125 46,690 36,909 33,833 31,231 29,000 27,067 23,882
SERRUCHO PUNTA DIAMOND WALL 13094 21280 3192 24,472 56,775 51,614 47,313 43,673 40,554 37,850 29,041
RECIPIENTE PARA MASILLA DIAMOND WALL PMP12 19667 2950.05 22,617 52,472 47,701 43,726 40,363 37,480 34,981 26,840
RASPADOR DIAMOND WALL 2056 21584 3237.6 24,822 57,586 52,351 47,988 44,297 41,133 38,391 29,456
CUCHILLA REPUESTO RASPADOR 2075 10133 1519.95 11,653 27,035 24,577 22,529 20,796 19,311 18,023 13,829
ESPATULA 6" DAIMOND WALL 67B 16213 2431.95 18,645 43,256 39,324 36,047 33,274 30,897 28,838 22,126
ESPATULA 8" DAIMOND WALL 8TB 16720 2508 19,228 44,609 40,554 37,174 34,315 31,864 29,739 22,818
ESPATULA 10" DAIMOND WALL 10TB 18240 2736 20,976 48,664 44,240 40,554 37,434 34,760 32,443 24,892
ESPATULA 8" ALTOGRAFT 008EAC 14900 2235 17,135 39,753 36,139 33,128 30,579 28,395 26,502 20,334
ESPATULA 10" ALTOGRAFT 010EAC 14900 2235 17,135 39,753 36,139 33,128 30,579 28,395 26,502 20,334
ESPATULA 12" DAIMOND WALL 12TB 21484 3222.6 24,707 57,319 52,108 47,766 44,092 40,942 38,213 29,319
COMPAS STANLEY 01COMPS 19300 2895 22,195 51,492 46,811 42,910 39,610 36,780 34,328 26,339
CARGA AMARILLA RAM42CW 119.25 18.0068 137.26 318.44 289.49 265.36 244.95 227.45 212.29 163
CARGA CAFÉ RAM22CW 106.00 16.006 122.01 283.05 257.32 235.88 217.73 202.18 188.70 145
CARGA VERDE RAM42CW 106.00 16.006 122.01 283.05 257.32 235.88 217.73 202.18 188.70 145
CLAVOS RAMSET 5/16"X1" RAM1508 33 4.983 37.98 88.12 80.11 73.43 67.79 62.94 58.75 45
CARGA VERDE TIRO CREMALLERA 145 21.75 166.75 386.86 351.69 322.38 297.58 276.33 257.91 198
CLAVOS RAMSET 5/16"X1" RAM1508 51.3 7.7463 59.05 136.99 124.53 114.16 105.37 97.85 91.32
PUNTA PHILLIPE PARA TALADRO 2*1 PPT2X1 577.5 86.625 664 1,541 1,401 1,284 1,185 1,101 1,027
PUNTA PHILLIPE PARA TALADRO 2*2 PPT2*2 734.25 110.138 844 1,959 1,781 1,632 1,507 1,399 1,306
ANCLA PLASTICA PARA DRYWALL ESTRIADO 1*5/8 6178230 131.25 19.6875 151 350 318 292 269 250 233
ANCLA NYLON PARA DRYWALL REDONDA 1/4*1 5/8 NR-1418 56.03 8.4045 64 149 136 125 115 107 100
ACOPLE MAG XL 3" PTA 1 2 3 3" 93715 11880 1782 13,662 31,696 28,814 26,413 24,381 22,640 21,131
ACOPLE FIJADOR TORNILLO PLACA DE YESO 351064 2160 324 2,484 5,763 5,239 4,802 4,433 4,116 3,842
CHAZO DE NYLON AVELL PHILL 1/4 * 2 1/4 1/4*2-1/4 6177102 68 10.2 78 181 165 151 140 130 121
CHAZO DE NYLON AVELL PHILL 1/4 * 1 5/8 1/4*1-5/8 6177100 57 8.55 66 152 138 127 117 109 101
COPA MAGNETICA INTERCAMBIABLE REF 94132 5/16*1-1/2 6152132 4039 605.85 4,645 10,776 9,796 8,980 8,289 7,697 7,184
COPA MAGNETICA CASQUETE REF 94832 5/16*2-9/16 6152255 4450 667.5 5,118 11,873 10,793 9,894 9,133 8,480 7,915
MEZCLADORES PARA MASILLA RUBITOOLS 04MMR 61897 9284.55 71,182 165,141 150,128 137,618 127,032 117,958 110,094
ZANCOS 358800 53820 412,620 957,278 870,253 797,732 736,368 683,770 638,186
NIT. 800.124.185-9
PRECIOS DE VENTA
OCTUBRE 14/ 2.009 25% 20% 15%
SUBTOT
AL
REF COSTO DESCTO Subtotal IVA PESO V/ KILO FLETE 0.75 0.8 0.85
ANTES
IVA
TUBO MUEBLE RECT. 38*76-0.90MM $ 26,822 $ 4,023 $ 22,799 11.6 80 $ 927 22,799 36189 33985 32041
PERFIL ABIERTO C CAL. 18 120*60* 1.1 $ - $ - 13.38 80 $ 1,070 - 1070 1070 1070
PERFIL ABIERTO C CAL. 18 120*60* 1.2 $ - $ - 80 $ - - 0 0 0
PERFIL ABIERTO C CAL. 16 150*50* 1.5 $ 47,406 $ 7,111 $ 40,295 13.38 80 $ 1,070 40,295 63393 59498 56061
- 0 0 0
- 0 0 0
- 0 0 0
PERFIL ABIERTO C CAL. 18 $ - $ - 80 $ - - 0 0 0
PERFIL ABIERTO C CAL. 305*76* 2 $ 130,515 $ 32,629 $ 97,886 46.91 80 $ 3,753 97,886 155150 145688 137339
PERFIL 220 * 80 C CAL. 16 220 * 80 * 1.5 $ 76,755 $ - $ 76,755 45.6 100 $ 4,560 76,755 123274 115855 109308
PERFIL 220 * 80 C 2MMCAL. 14 220 * 80 * 2.00 $ 88,022 $ 13,203 $ 74,819 38.1 170 $ 6,477 74,819 122197 114964 108583
PERFIL ABIERTO C CAL. 11 305*80*3 .0 $ 175,131 $ 8,757 $ 166,374 68.04 300 $ 20,412 166,374 277738 261655 247464
PERFIL ABIERTO C CAL. 14 203*64*2 $ 63,100 $ - $ 63,100 68.04 300 $ 20,412 63,100 118007 111907 106525
PERFIL 60 * 40 C CAL. 16 60 * 40* 1.5 $ 42,800 $ 4,280 $ 38,520 68.04 300 $ 20,412 38,520 79990 76266 72980
PERFIL 130 * 90 C CAL. 16 * 12 60 * 40* 1.5 $ 182,657 $ - $ 182,657 68.04 300 $ 20,412 182,657 302921 285265 269685
TUBO 76 * 38 CAL. 16 76*38 $ 32,759 $ 3,603 $ 29,156 10.5 300 $ 3,150 29,156 48244 45425 42939
TUBO 76 * 38 CAL. 18 76*38 $ 25,862 $ 2,586 $ 23,276 8.35 300 $ 2,505 23,276 38505 36255 34270
TUBO 100 * 50 CAL. 18 100 * 50 $ 25,862 $ 2,586 $ 23,276 $ - 8.35 300 $ 2,505 23,276 38505 36255 34270
25% 20% 15%

SUBTOT
PESO
AL
REF COSTO DESCTO Subtotal PERFIL DE PESO * ML V/ KILO FLETE 0.75 0.8 0.85
ANTES
6 ML
IVA
TUBETA 100 * 50 CAL. 11 100*50*3MM $ 110,811 $ 11,081 $ 99,730 41 6.8 100 $ 4,100 - 158349 148708 140202
TUBETA 200 * 70 CAL. 10 200 *70*4MM $ 273,210 $ 27,321 $ 245,889 97 16.16 75 $ 7,275 - 387583 363814 342841
$ 15,700
CUB TRAPEZO VERDE CAL 28 17,500 - 17,500 27,067 25,375 23,882 23,068 22,556
CUB TRAPEZO GALVA CAL 28 9,646 - 9,646 14,919 13,987 13,164 12,715 12432.622
IPE 270 ALTURA $ 1,058,933 $ 232,965 $ 825,968 45.6 100 $ 4,560 825,968 1282057 1202213 1131763
PERFIL CAJON
25% 20% 15%

SUBTOT
AL
REF COSTO DESCTO Subtotal IVA PESO V/ KILO FLETE 0.75 0.8 0.85
ANTES
IVA
PERFIL ABIERTO CC CAL. 16 250*150* 1.5 $ 177,330 $ - $ 177,330 5.14 100 $ 514 177,330 274784 257643 242517
PERFIL CAJON CC CAL. 16 250*150* 1.5 $ 258,000

12% 10%
0.88 0.9
30980 30312
33772 33042
37089 36285
40395 39518
1070 1070
0 0
1070 1070
1070 1070
54187 53006
97587 95442
0 0
0 0
1070 1070
1070 1070
0 0
1070 1070
63580 62206
73476 71894
0 0
132785 129917
140760 137712
116577 114083
132516 129652
105737 103489
90730 88737
105102 102910
159903 156657
239724 234850
103589 101741
71188 70060
261187 255837
41582 40728
33187 32505
33187 32505
12% 10%
0.88 0.9
135562 132641
331401 324199
1093336 1069141
12% 10%
0.88 0.9
234267 229073
212874 208153
184912 180812
NIT. 800.124.185-9
PERLINES PRECIOS DE VENTA

SEPTIEMBRE 1 de 2009 25% 20% 15% 12% 10%
SUBTOTAL
PERFIL C COSTO ML PESO*ML LONG V/ KILO FLETE ANTES IVA 0.75 0.8 0.85 0.88 0.9
PERLIN P-6-18 GALVAN.(15,24*6,35) 8,753 6.18 6 $ 150 52,518 5,562 58,080 86,790 81,713 77,234 74,790 73,252
PERLIN P-6-18 NEGRO 7,451 7.6 6 $ 150 44,706 6,840 51,546 75,985 71,664 67,851 65,771 64,461
PERLIN P-10-14 NEGRO 15,390 6.32 6 $ 150 92,340 5,688 98,028 148,507 139,581 131,705 127,409 124,704
PERLIN P-8-14 NEGRO 13,410 5.52 6 $ 150 80,460 4,968 85,428 129,413 121,635 114,772 111,029 108,672
PERLIN P-150 -14 G 13,022 4.4 6 $ 150 78,132 3,960 82,092 124,804 117,251 110,587 106,952 104,663
PERLIN P-150 -14 N 10,294 4.29 6 $ 150 61,764 3,861 65,625 99,389 93,419 88,151 85,277 83,468
PERLIN P-125 -18 G 6,670 2.5 6 $ 150 40,020 2,250 42,270 64,148 60,279 56,866 55,004 53,831
PERLIN P-125 -18 N 6,058 2.4 1 $ 150 6,058 360 6,418 9,730 9,144 8,627 8,346 8,168
PERLIN P125-12 G 14,692 4.89 6 $ 150 88,152 4,401 92,553 140,743 132,221 124,703 120,601 118,019
PERLIN P125-12 N 11,654 4.79 6 $ 150 69,924 4,311 74,235 112,460 105,701 99,737 96,484 94,435
PERLIN P 60-16 G 4,272 1.55 6 $ 150 25,632 1,395 27,027 41,039 38,561 36,375 35,183 34,432
PERLIN P 60-16 N 3,467 1.5 6 $ 150 20,802 1,350 22,152 33,524 31,513 29,739 28,771 28,161
PERLIN P 75-18 G 4,821 1.55 6 $ 150 28,926 1,395 30,321 46,134 43,338 40,870 39,525 38,677
PERLIN P 75-18 N 3,889 1.5 6 $ 150 23,334 1,350 24,684 37,440 35,184 33,194 32,108 31,425
PERLIN P 125-14 G 11,784 4 6 $ 150 70,704 3,600 74,304 112,956 106,121 100,090 96,801 94,730
PERLIN P 125-14 N 9,328 3.9 6 $ 150 55,968 3,510 59,478 90,074 84,664 79,890 77,286 75,647
PERLIN P 125-12 N 10,683 4.71 9.50 $ 150 101,489 6,712 108,200 163,681 153,870 145,214 140,492 137,519
PERLIN P 125-11 N 12,815 3.9 9.50 $ 150 121,743 5,558 127,300 193,853 182,084 171,700 166,036 162,470
PERLIN P 14-12 G 30,495 10 6 $ 150 182,970 9,000 191,970 291,994 274,307 258,700 250,188 244,828
PERLIN P 14-12 N 24,173 9.81 6 $ 150 145,038 8,829 153,867 233,154 219,134 206,763 200,015 195,767
PERLIN P 150 -12 G 16,238 5.39 6 $ 150 97,428 4,851 102,279 155,540 146,122 137,812 133,279 130,425
PERLIN P 150 -12 N 12,867 5.28 6 $ 150 77,202 4,752 81,954 124,158 116,695 110,110 106,518 104,257
PERLIN P-8-16 NEGRO 10,909 4.19 6 $ 150 65,454 3,771 69,225 105,007 98,679 93,096 90,051 88,134
PERLIN P-8-16 GALVANIZADO 12,773 4.33 6 $ 150 76,638 3,897 80,535 122,430 115,022 108,485 104,920 102,675
PERLIN P-8-11 NEGRO 18,462 6.78 9.50 $ 150 175,389 9,662 185,051 280,930 263,976 249,016 240,856 235,718
PERFIL 150 * 50 * 2 CAL 14 51,168 4.16 1.00 $ 100 51,168 416 51,584 79,556 74,610 70,245 67,865 66,366
PERFIL 152.4 *63.5 * 2 CAL 14 56,949 4.16 1.00 $ 100 56,949 416 57,365 88,497 82,992 78,135 75,485 73,817
PERFIL 160 * 60 * 2 CAL 14 51,168 4.16 1.00 $ 100 51,168 416 51,584 79,556 74,610 70,245 67,865 66,366
PERFIL 160 * 60 * 1.5 CAL 16 43,103 4.16 1.00 $ 100 43,103 416 43,519 67,082 62,915 59,239 57,234 55,971
PERFIL CHR 120*60 CALIBRE 18 5,880 14.7 6.00 $ 150 35,280 13,230 48,510 67,796 64,386 61,377 59,735 58,702
PERLIN P-8-12 NEGRO 15,377 6.78 9.50 $ 150 146,082 9,662 155,743 235,601 221,480 209,020 202,223 197,944
PERLIN P-8-11 NEGRO 18,462 8.14 6 $ 150 110,772 7,326 118,098 178,653 167,945 158,497 153,344 150,099
PERLIN P-8-14 NEGRO 12,203 5.42 6 $ 150 73,218 4,878 78,096 118,122 111,044 104,799 101,393 99,248
PERLIN P-10-16 NEGRO 11,073 4.07 6 $ 150 66,438 3,663 70,101 106,420 99,998 94,331 91,240 89,294
PERLIN P-14-14 NEGRO 17,736 7.82 9.50 $ 150 168,492 11,144 179,636 271,744 255,457 241,086 233,247 228,311
COSTO/KG 2,268 7.82 1.00 $ 150 2,268 1,173 3,441 4,681 4,462 4,268 4,163 4,096
2,268 7.82 1.00 $ 150 2,268 1,173 3,441 4,681 12,513 4,268 4,163 4,096
COSTO SUBTOTAL
PERFIL CAJON COSTO ML PESO*ML LONG V/ KILO PERLIN FLETE ANTES IVA 0.75 0.8 0.85 0.88 0.9
PERLIN 2P-125-12 NEGRO 32,028 7.8 9.50 $ 150 304,266 11,115 315,381 481,713 452,301 426,349 412,193 403,280
PERLIN 120 * 60 * CAL 16 NEGRO 32,028 7.8 9.50 $ 150 304,266 11,115 315,381 481,713 452,301 426,349 412,193 403,280
KILO
PERLIN P-8-12 NEGRO KILO 2,268 6.78 $ 150 2,418 - 2,418 3,740 3,506 3,300 3,187 3,117
PERLIN P-8-11 NEGRO 2,268 8.14 $ 150 2,418 2,418 3,740 3,506 3,300 3,187 3,117
PERLIN P-8-14 NEGRO 2,268 5.42 $ 150 2,418 2,418 3,740 3,506 3,300 3,187 3,117
PERLIN P-10-16 NEGRO 2,371 4.07 $ 150 2,521 - 2,521 3,899 3,655 3,440 3,323 3,249
IPE 270 *6 2,100 36.1 12 $ 150 1,058,933 64,980 1,123,913 1,702,796 1,600,433 1,510,112 1,460,846 1,429,827
CUBIERTA
PESO AREA VALOR 25% 20% 15% 12% 10%
FLETE* COSTO * M2 SUBTOTAL
$/M2 KG/M2 MT2 KILO FLETE ANTES IVA 0.75 0.8 0.85 0.88 0.9
CUBIERTA ARQ. 80-30(1,83*0,8) C. 30 10,258 3.17 1.46 150 15,018 696 15,714 23,924 22,472 21,191 20,492 20,052
CUBIERTA ARQ. 80-30(2,44*0,8) C. 30 10,258 3.17 1.95 150 20,024 928 20,952 31,898 29,962 28,255 27,323 26,736
CUBIERTA ARQ. 80-30(3*0,8) C. 30 10,258 3.17 2.40 150 24,619 1,141 25,760 39,219 36,839 34,739 33,594 32,873
CUBIERTA ARQ. 80-30(3,66*0,8) C. 30 10,258 3.17 2.93 150 30,035 1,392 31,428 47,847 44,944 42,382 40,984 40,105
CUBIERTA ARQ. 80-30(4*0,8) C. 30 10,258 3.17 3.20 150 32,826 1,522 34,347 52,292 49,119 46,319 44,792 43,830
CUBIERTA ARQ. 80-30(4,5*0,8) C.30 10,258 3.17 3.60 150 36,929 1,712 38,641 58,828 55,259 52,109 50,391 49,309
CUBIERTA ARQ. 80-30(5*0,8) C. 30 10,258 3.17 4.00 150 41,032 1,902 42,934 65,365 61,398 57,899 55,990 54,788
CUBIERTA ARQ. 80-30(3,5*0,8) C.30 10,258 3.17 2.80 150 28,722 1,331 30,054 45,755 42,979 40,529 39,193 38,351
CUBIERTA ARQ. 80-28(3,5*0,8) C. 28 11,844 3.17 2.80 150 33,163 1,331 34,495 52,624 49,418 46,589 45,047 44,075
CUBIERTA ARQ. 105-24(5,90*1,05)C.24 23,016 5.69 6.20 150 142,584 5,287 147,872 225,818 212,034 199,873 193,239 189,063
CUBIERTA ARQ. 105-26(Galvaniza)C.26 14,852 4.32 1.00 150 14,852 648 15,500 23,619 22,183 20,917 20,226 19,791
CUBIERTA ARQ. 105-26(Pintada)C.26 16,478 4.32 1.00 150 16,478 648 17,126 26,134 24,541 23,136 22,369 21,886
CUBIERTA ARQ. 90-26 C.26 17,500 5.04 3.60 150 63,000 2,722 65,722 100,162 94,072 88,698 85,767 83,922
CORPATECHO GALV. 0,90*3.60 C. 26 16,310 5.04 3.24 150 52,844 2,449 55,294 84,182 79,074 74,567 72,108 70,560
CORPATECHO GALV. 0,75*3,60 C. 30 10,938 3.38 2.70 150 28,650 1,369 30,019 45,681 42,911 40,468 39,135 38,296
CORPATECHO PINT. 0,90 C. 26 19,225 5.04 1.00 150 19,225 756 19,981 30,491 28,632 26,992 26,098 25,535
CORPATECHO GALV. 0,90 C. 26 15,068 5.04 1.00 150 15,068 756 15,824 24,061 22,605 21,319 20,618 20,177
CORPATECHO PINT. 0,75 C. 28 14,914 5.04 1.00 150 14,914 756 15,670 23,823 22,381 21,109 20,415 19,978
CORPATECHO GALV. 0,75 C. 28 11,690 5.04 1.00 150 11,690 756 12,446 18,837 17,707 16,709 16,166 15,823
CORPATECHO PINT. 0,75*4.65 C. 30 10,938 3.38 2.70 150 28,650 1,369 30,019 45,681 42,911 40,468 39,135 38,296
CUBIERTA ARQ. 90-26 C.26 16,310 5.04 3.60 150 58,716 2,722 61,438 93,536 87,860 82,852 80,120 78,400
CABALLETE PINTADO C 28 6,500 1.68 1.00 150 6,500 252 6,752 11,023 9,677 9,123 8,820 8,630
CUBIERTA ARQ. 80-30(3,5*0,8) C.30 9,477 3.17 2.80 150 26,536 1,331 27,867 42,373 39,808 37,545 36,310 35,533
CUBI ARQ. GALV 105-24(1,05)C.24 13,656 5.69 1.05 200 14,339 1,195 15,534 23,372 21,986 20,763 20,096 19,676
CUBI ARQ. PINT 105-24(1,05)C.24 14,256 5.69 1.05 200 14,969 1,195 16,164 24,347 22,900 21,623 20,927 20,488
CUBI ARQ. PINT 0.80 * 6 * 28 C.24 11,712 3.66 6.00 200 70,272 4,392 74,664 113,079 106,286 100,293 97,023 94,965
CUBI ARQ. GALV 0.80 * 6 * 28 C.24 8,784 3.66 6.00 200 52,704 4,392 57,096 85,908 80,813 76,317 73,865 72,322
CUBIERTA ARQ. 80-30(1,83*0,8) C. 30 10,258 3.17 1.46 150 15,018 696 15,714 23,924 22,472 21,191 20,492 20,052
$ COSTO M2 $ FLETE M2
Lamina de aluminio * .5 * mm 15,900 15,900 300 15,900 24,892 23,355 21,999 21,259 20,793
Lamina de aluminio * 1.0 * mm 23,848 1.00 1,100 23,848 1,100 23,848 37,985 35,680 33,646 32,536 31,837
Lamina de aluminio * 1.0 * mm 26,735 1.00 1,100 26,735 1,100 26,735 42,450 39,866 37,585 36,342 35,558
Lamina de aluminio * 1.0 Y 0.5 * mm 42,635 1.00 1,100 42,635 1,100 42,635 67,042 62,921 59,284 57,301 56,052
Lamina de aluminio * 0.9 y 0.5 * mm 37,284 1.00 1,100 37,284 1,100 37,284 58,766 55,162 51,982 50,247 49,155
Rollo de acero inoxidable * 1.20 * mm 40,900 1.00 1,100 40,900 1,100 40,900 64,359 60,405 56,916 55,014 53,816
NIT. 800.124.185-9
PERFILES ACESCO
25% 20% 15%
SUBTOTAL
PERFIL C COSTO FLETE ANTES IVA 0.75 0.8 0.85
PERFIL 120*60 C/18 (1.2mm) HR 34,700 1,764 36,464 55,433 52,079 49,119
PERFIL 120*60 C/18 (1.2mm) GALV. 1,764 1,764 1,764 1,764 1,764
PERFIL 120*60 C/16 (1.5mm) HR. 48,650 2,204 50,854 77,450 72,747 68,597
PERFIL 160*60 C/18 (1.2mm) HR. 40,545 2,062 42,607 64,771 60,852 57,394
PERFIL 160*60 C/16 (1.5mm) HR. 48,650 2,578 51,228 77,823 73,120 68,971
PERFIL 220*80 C/18 (1,2mm) HR. 55,100 2,754 57,854 87,975 82,649 77,949
PERFIL 220*80 C/14 (2.0mm) HR. 80,430 5,011 85,441 129,409 121,634 114,774
PERFIL 220*80 C/16 (1,5mm) HR. 65,000 3,442 68,442 103,975 97,692 92,147
PERFIL 120*60 C/12 (2.5mm) HR. 66,050 1,271 67,321 103,428 97,043 91,410
PERFIL 160*60 C/14 (2.0mm) HR. 59,860 3,257 63,117 95,840 90,054 84,948
PERFIL 160*60 C/12 (2.5mm) HR. 74,822 5,044 79,866 120,769 113,536 107,154
PERFIL 100*50 C/14 (2.5mm) HR. 41,210 1,827 43,037 65,565 61,582 58,067
PERFIL 160*60 C/16 (1.5mm) HR. 45,538 1,718 47,256 72,151 67,749 63,864
PERFIL 305*80 C/14 (2.0mm) HR. 94,289 3,753 98,042 149,586 140,472 132,430
TUBO MUEBLE RECT. 26,600 927 27,527 42,069 39,497 37,228
TUBO ESTRUCTURAL RECTANGULAR 160*60*3MM 204,000 5,160 209,160 320,680 300,960 283,560
TUBO ESTRUCTURAL CUADRADO 70*70*2MM 73,815 1,322 75,137 115,490 108,354 102,058
TUBORECTANGULAR 100*38*1.15MM (cal 18) 32,859 1,694 34,553 52,516 49,340 46,537
METALDEC 2" CALIBRE 20- 5,10 129,050 4,362 133,412 203,959 191,485 180,477
CUBIERTA ARQ. 0,73*2,44-30 16,402 3,000 19,402 28,368 26,783 25,384

CUBIERTA ARQ. 0,73*3,05 -30 21,000 2,000 23,000 34,480 32,450 30,659
CUBIERTA ARQ. 0,73*3,05 -30 PINT 51,715 646 52,361 80,631 75,632 71,221
CUBIERTA ARQ. 0,73*3,66 -30 24,246 967 25,213 38,468 36,124 34,056
CUBIERTA ARQ. 0,73*3,66 -30 PINT 62,058 1,271 63,329 97,254 91,255 85,962
CUBIERTA ARQ. 0,73*5.00 -30 32,750 1,755 34,505 52,408 49,243 46,449
CUBIERTA ARQ. 1 *4.50 -28 45,500 2,295 47,795 72,668 68,270 64,389
CUBIERTA ARQ. 1 *6 -28 PINTADA 105,730 3,150 108,880 166,679 156,459 147,440
CUBIERTA ARQ. 1 *6 -26 PINTADA 115,000 4,005 119,005 181,872 170,755 160,946
CUBIERTA ARQ. 1 *6 -28 GALV 60,650 3,150 63,800 96,955 91,093 85,919
CUB TRAPEZO VERDE CAL 28 15,700 396 16,096 24,679 23,161 21,822
CUB TRAPEZO GALVA CAL 28 9,646 345 9,991 15,264 14,332 13,509
CANALETA 0.90*5 C/24 84,656 3,812 88,468 134,747 126,564 119,343

CANALETA 0.90*6 C/24 101,590 4,172 105,762 161,298 151,478 142,813
CABALLETE 2 * 0.50 cal 28 16380 336 16,716 25,670 24,087 22,690

84,656
Kilo
TRANSPORTE TONELADA $ 120,000 $ 120
PESO LARGO KILO P/UNID.

PERFIL ACESCO C 120*60 C/18 14.7 6ML $ 120 $ 1,764
PERFIL 120*60 C/16 (1.5mm) HR. 18.37 6ML $ 120 $ 2,204
PERFIL 160*60 C/18 (1.2mm) HR. 17.18 6ML $ 120 $ 2,062
PERFIL 160*60 C/16 (1.5mm) HR. 21.48 6ML $ 120 $ 2,578
PERFIL 220*80 C/18 (1,2mm) HR. 22.95 6ML $ 120 $ 2,754
PERFIL 220*80 C/14 (2.0mm) HR. 38.25 6ML $ 131 $ 5,011
PERFIL 220*80 C/16 (1,5mm) HR. 28.68 6ML $ 120 $ 3,442
CUBIERTA ARQ. 0,73*2,44-30 4.72 2.44 $ 200 $ 944
CUBIERTA ARQ. 0,73*3,0 -30 o PINT 5.38 3.05 $ 120 $ 646
CUBIERTA ARQ. 0,73*3,66 -30 8.06 6ML $ 120 $ 967
CUBIERTA ARQ. 0,73*3,66 -30 PINT 10.59 6ml $ 120 $ 1,271
CUBIERTA ARQ. 0,73*5.00 -30 11.7 5M $ 150 $ 1,755
CUBIERTA ARQ. 1*4.50 -28 15.3 5M $ 150 $ 2,295
CUBIERTA ARQ. 1*6 -28 21 6M $ 150 $ 3,150
CUBIERTA ARQ. 1*6 -26 26.7 6M $ 150 $ 4,005
CUBIERTA ARQ. 1 *6 -28 GALV 21 6M $ 150 $ 3,150
CUBIERTA ARQ. 1 *6 -26 GALV 26.7 6M $ 150 $ 4,005
CUBIERTA ARQ. 1 *6 -22 GALV 42.6 6M $ 150 $ 6,390
CUBIERTA TRAPEZOIDAL VERDE CAL 28 0.86 2.64 6M $ 150 $ 396

CUBIERTA TRAPEZOIDAL VERDE CAL 28 0.86 2.3 6M $ 150 $ 345
PERFIL 160*60 C/16 (1.5mm) HR. 21.48 6ml $ 80 $ 1,718

PERFIL 160*60 C/14 (2.0mm) HR. 25.05 6ml $ 130 $ 3,257
PERFIL 160*60 C/14 (2.0mm) HR. 38.8 6ml $ 130 $ 5,044
PERFIL 100*50 C/14 (2mm) HR. 20.3 6ml $ 90 $ 1,827
PERFIL 305*80 C/14 (2.0mm) HR. 46.91 6ml $ 80 $ 3,753
TUBO MUEBLE RECT. 11.59 6ml $ 80 $ 927
TUBO ESTRUCTURAL RECTANGULAR 160*60*3MM 43 6ml $ 120 $ 5,160
TUBO ESTRUCTURAL CUADRADO 70*70*2MM 43 6ml $ 120 $ 5,160
TUBO RECTANGULAR 100*38*1.15MM (Cal 18) 14 6ml $ 121 $ 1,694
CUBIERTA ARQ. 0,73*5 -30 11.02 5 $ 120 $ 1,322

caballete 2 * 0.50 cal 28 2.8 2m $ 120 $ 336
CANALETA * 6 m 34.77 6ml $ 120 $ 4,172
CANALETA * 5 m 31.77 5ml $ 120 $ 3,812
METADEC 2" CALIBRE 20- 5,10 43.62 5.1 100 4362

METADEC 2" CALIBRE 20- 4,10 35.07 5.1 100 3507
METADEC 2" CALIBRE 20- 5,60 39.34 5.1 100 3934
METADEC 2" CALIBRE 20- 6,00 33.84 6 120 4060.8
5.64
ANGULO 2 1/2 * 1/4 * 6 76,488 - 76,488 118,301 110,908 104,384

ANGULO 2 1/2 * 3/16 * 6 57,507 - 57,507 88,944 83,385 78,480
ANGULO 2 * 1/8 * 6 1,166 - 1,166 1,803 1,691 1,591
ANGULO 1 1/2 * 1/8 * 6 130 - 130 201 189 177
PRECIOS DE VENTA
12% 10%
0.88 0.9
47,505 46,488
1,764 1,764
66,334 64,909
55,507 54,320
66,707 65,282
75,386 73,772
111,032 108,676
89,123 87,219
88,337 86,402
82,163 80,409
103,673 101,481
56,149 54,942
61,746 60,412
128,043 125,281
35,991 35,212
274,069 268,093
98,624 96,462
45,008 44,046
174,473 170,693
137,500 134,523
154,273 150,932
203,436 199,005
24,621 24,140
29,682 29,067
68,815 67,300
32,928 32,218
83,075 81,257
44,925 43,966
62,272 60,939
142,521 139,424
155,596 152,227
83,098 81,321
104,121 101,896
166,813 163,248
21,091 20,632
13,060 12,778
115,404 112,925
138,086 135,111
21,928 21,448
100,825 98,585
75,805 74,120
1,537 1,503
171 168
NIT. 800.124.185-9
FIBRA MINERAL U.S.G. PRECIOS DE VENTA
JULIO 09 DE 2010
COSTO LONG FLETE COSTO+FLETE 25% 20% 15% 12% 10%
PERFILERIA - - - - - -
TEE PRINCIPAL -10 (3,60) 5,054 3.66 505 5,559 8,322 7,834 7,403 7,167 7,019
TRAVESAÑO 4 (1,22) 1,512 1.22 227 1,739 2,565 2,419 2,290 2,220 2,176
TRAVESAÑO 2 (0,61) 802 0.61 120 922 1,361 1,283 1,215 1,177 1,154
ANGULO 10 (3,05) 2,869 3.05 430 3,299 4,868 4,590 4,346 4,212 4,128
DURACUSTIC 10,238 0.74 1,536 11,774 17,370 16,381 6.-02 15,031 14,731
FRESCASA SIN PAPEL 600*48*31/2 112,461 18.58 M2 11,246 123,707 185,186 174,315 164,722 159,490 156,196
FRESCASA ECO S.A.B 16*96*21/2 4,300 19.8 M2 430 4,730 7,081 6,665 6,098 5,972
FRESCASA ECO S.A.B 24*96*21/2 6,454 32.69 M2 645 7,099 10,628 10,004 9,453 9,153 8,964
SERIE 24" * 48" * 1" 8,991 32.69 M2 899 9,890 14,805 13,936 13,169 12,751 12,488
ICOPOR
LAMINA SIN RECUBRIMIENTO 2,200 0.74 330 2,530 3,733 3,520 3,332 3,230 3,166
PERLITA LLUVIA 1,22*0,61 2,900 0.74 435 3,335 4,920 4,640 4,393 4,258 4,173
PERLITA SINTETICA 1,22*0,61 2,900 0.74 435 3,335 4,920 4,640 4,393 4,258 4,173
JASPEADO BLANCO 1,22*0,61 2,900 0.74 435 3,335 4,920 4,640 4,393 4,258 4,173
GRANIPOR BLANCO 1,22*0,61 4,680 0.74 702 5,382 7,940 7,488 7,089 6,871 6,734
ASTRO ONE 1,22*0,61 5,200 0.74 780 5,980 8,823 8,320 7,876 7,635 7,482
ASTRO ONE ESPECIAL 1,22*0,61 6,864 0.74 686 7,550 11,303 10,639 10,054 9,734 9,533
MEDIDAS DE 0,60*0,60 3600 0.36 540 4,140 6,108 5,760 5,453 5,285 5,180
25% 20% 15% 12% 10%

MANTOS
MANTO METAL FL100 97,135 97,135 150,235 140,845 132,560 128,041 125,196
MANTO METAL FL100 3.6 MM - - - - - -
MANTO 500 XT 73,435 73,435 113,579 106,481 100,217 96,801 94,649
MANTO 400 XT 63,978 63,978 98,953 92,768 87,311 84,335 82,461
MANTO PROTEKTOR 2.5 MM 51,306 51,306 79,353 74,393 70,017 67,630 66,127
MANTO PROTEKTOR 2.7 MM 53,100 53,100 82,128 76,995 72,466 69,995 68,440
MANTO PROTEKTOR 3 MM 57,949 51,306 89,628 84,026 79,083 76,387 74,690
MANTO DURAFELT * 10 mt2 33,408 33,408 51,670 48,441 45,591 44,037 43,059
MANTO INHIBITOR * 10 mt2 112,500 112,500 174,000 163,125 153,529 148,295 145,000
MANTO DURAFELT * 20 mt2 66,121 66,121 102,267 95,875 90,235 87,159 85,222
SOLARFLEX 187,586 187,586 290,133 272,000 256,000 247,272 241,778
SOLARFLEX POR GALON 42,877 42,877 66,316 62,172 58,514 56,520 55,264
COSTO LONG FLETE COSTO+FLETE 25% 20% 15% 12% 10%
CODIGO FRESCASAS 5%
24220 FRESCASA ECO 7 . 5 M * 1.2 M * 2.5" 41,230 5,550 46,780 77,903 65,334 61,817 59,899 58,691
24378 FRESCASA ECO 2.44 M * 0.40 M * 2.5" 76,644 5,550 82,194 124,093 116,684 110,147 106,581 104,336
24372 FRESCASA ECO 2.44 M * 0.60 M * 2.5" 76,692 5,550 82,242 124,167 116,753 110,212 106,644 104,397
41898 ATAC 4# (0.50+0.50)M*2.97M*30MM 173,095 5,550 178,645 273,270 256,538 241,774 233,721 228,650
40093 FLEXWRAP FRK156 * 48 * 4" (4.83) ROLLO 191,000 9,000 200,000 304,413 285,950 269,659 260,773 255,178
8% 7%
122,474 121,157
92,592 91,596
80,668 79,801
64,690 63,994
66,952 66,232
73,066 72,280 MEDIO CAMION
42,123 41,670
141,848 140,323
83,369 82,473
236,521 233,978
54,062 53,481
PLANILLA DE
NIT.
ABRIL 19 DE 2,010
TEJA AJOVER COSTO LONG
TEJA ADRI No. 6 -1,83 14,000 1.83

TEJA ADRI No. 8 -2,44 18,700 2.44
TEJA ADRI No. 10 -3,05 23,300 3.05
TEJA ADRI No. 10 -3,66 28,000 3.05
AJOZINC 2,15 18,800 2.15

AJOZINC 2,44 20,400 2.44
AJOZINC 3,05 25,600 3.05
AJOZINC 3,66 30,700 3.66
TEJA ADRI No. 6 -1,83 POLICARBONATO 25,600 1.83

178,100
TEJA AJOVER TERMOACUSTICA12 MT AZUL 15,605 12.00
TEJA AJOVERTERMOACUSTICA 3.66 MT AZUL 15,150 3.66
TEJA AJOVER TERMOACUSTICA 5.40MT AZUL 15,150 5.40
TEJA AJOVER TERMOACUSTICA 6.00MT AZUL 16,183 6.00
TEJA AJOVERTERMOACUSTICA 2.44 MT AZUL 15,150 2.44
TEJA AJOVERTERMOACUSTICA1.83 MT AZUL 15,150 2.44
TEJA AJOVER TERMOACUSTICA12 MT AZUL ONDULADA 15,120 12.00

TEJA AJOVERTERMOACUSTICA 3.66 MT AZUL ONDULADA 15,120 3.66
TEJA AJOVER TERMOACUSTICA 3.05MT AZUL ONDULADA 15,120 3.05
CABALLETE * 2 ML 35,600 2.00

TORNILLO FIJADOR DE ALA 14-14*1-1/4 173 1.00
TORNILLO AUTOPERFORANTE 337 1.00
TEJA OPAL 1.80 TRAPEZOIDAL 38,500 1.80

TEJA OPAL 2.44 TRAPEZOIDAL POLICARBONATO 43,600 2.40
TEJA OPAL 3.66 TRAPEZOIDAL POLICARBONATO 65,500 3.66
TEJA OPAL 6.0 EN PVC TRAPEZOIDAL 61,600 3.60
TEJA OPAL EN PVC 3.0 TRAPEZOIDAL 30,800 3.60
TEJA OPAL 2.4 EN PVC TRAPEZOIDAL 25,100 3.60
TEJA AJONIT OPAL 6.0 TRAPEZOIDAL 66,600 6.00
TANQUE 500 LT 109,000

TANQUE 500 LT 198,500
TEJA ACRILICA AJOVER 2.44 65,500 2.44

TEJA ACRILICA AJOVER 3.66 85600 3.66
TEJA MADRILEÑA 1.20 27700 1.2

TEJA MADRILEÑA 2.20 50700 2.2
CUBIERTA ALVEOLAR
LAMINA CRISTAL 2.10 * 5.90 6 MM POLICARBONATO 194,000 5.90 * 2.10

LAMINA COLOR 2.10 * 5.90 6 MM POLICARBONATO 203,700 OPAL Y BRONCE
LAMINA COLOR 2.10 * 11.80 6 MM POLICARBONATO 406,400 OPAL, BRONCE Y AZUL
PERFIL H ALVEOLAR DE 11.80ML PARA POLICARBONATO 85,100
CUBIERTA ALVEOLAR CR
198500
TEJA CRISTACRYL CRISTAL 164,740 5.70
TEJA CRISTACRYL OPAL 172,560 5.70
TEJA CRISTACRYL BRONCE 328,000 5.70
CUBIERTA ALVEOLAR

LAMINA COLOR 2.10 * 5.90 6 MM POLICARBONATO 198,460 5.90 * 2.10
CINTA ADHESIVA EN ALUMINIO ROLLO X 50 M 31,525 11.80 * 2.10
CONECTOR TAPA POLICARBONATO 68,614 11.80 * 2.10
CONECTOR BASE POLICARBONATO 68,614 11.80 * 2.10
35%
NIT. 800.124.185 - 9
PRECIOS DE VENTA
25% 20% 15% 12% 10%

SUBTOTAL
ANTES IVA 0.75 0.8 0.85 0.88 0.9
14,000 21,653 20,300 19,106 18,455 18,044

18,700 28,923 27,115 25,520 24,650 24,102
23,300 36,037 33,785 31,798 30,714 30,031
28,000 43,307 40,600 38,212 36,909 36,089
- - - - - -
18,800 29,077 27,260 25,656 24,782 24,231
20,400 31,552 29,580 27,840 26,891 26,293
25,600 39,595 37,120 34,936 33,745 32,996
30,700 47,483 44,515 41,896 40,468 39,569
25,600 39,595 37,120 34,936 33,745 32,996

34,200 52,896 49,590 46,673 45,082 44,080
42,700 66,043 61,915 58,273 56,286 55,036
- - - - - -
187,260 289,629 271,527 255,555 246,843 241,357 2 % anti antes de iva

55,449 85,761 80,401 75,672 73,092 71,468
81,810 126,533 118,625 111,647 107,840 105,444
97,098 150,178 140,792 132,510 127,993 125,149
36,966 57,174 53,601 50,448 48,728 47,645
36,966 57,174 53,601 50,448 48,728 47,645
181,440 280,627 263,088 247,612 239,171 233,856 14,016

55,339 85,591 80,242 75,522 72,947 71,326
46,116 71,326 66,868 62,935 60,789 59,438
36,893 57,061 53,495 50,348 48,631 47,551
36,893 57,061 53,495 50,348 48,631 47,551
35,600 55,061 51,620 48,584 46,927 45,884

173 268 251 236 228 223
337 521 489 460 444 434
38,500 59,547 55,825 52,541 50,750 49,622

43,600 67,435 63,220 59,501 57,473 56,196
65,500 101,307 94,975 89,388 86,341 84,422
61,600 95,275 89,320 84,066 81,200 79,396
30,800 47,637 44,660 42,033 40,600 39,698
25,100 38,821 36,395 34,254 33,086 32,351
66,600 103,008 96,570 90,889 87,791 85,840
109,000 168,587 158,050 148,753 143,682 140,489

198,500 307,013 287,825 270,894 261,659 255,844
65,500 101,307 94,975 89,388 86,341 84,422

85,600 132,395 124,120 116,819 112,836 110,329
27,700 42,843 40,165 37,802 36,514 35,702

50,700 78,416 73,515 69,191 66,832 65,347
CUBIERTA ALVEOLAR AJOVER
194,000 300,053 281,300 264,753 255,727 250,044

203,700 315,056 295,365 277,991 268,514 262,547
387,000 598,560 561,150 528,141 510,136 498,800
406,400 628,565 589,280 554,616 535,709 523,804
85,100 131,621 123,395 116,136 112,177 109,684
CUBIERTA ALVEOLAR CRISTACRIL
164,740 254,798 238,873 224,822 217,157 212,332

172,560 266,893 250,212 235,494 227,465 222,411
328,000 507,307 475,600 447,624 432,364 422,756
CUBIERTA ALVEOLAR INACRIL
189,009 292,334 274,063 257,942 249,148 243,612

198,460 306,951 287,767 270,840 261,606 255,793
378,019 584,669 548,128 515,885 498,298 487,224
441,022 682,114 639,482 601,865 581,347 568,428
31,525 48,759 45,711 43,022 41,556 40,632
68,614 106,123 99,490 93,638 90,446 88,436
68,614 106,123 99,490 93,638 90,446 88,436
440,465 681,253 638,674 601,105 580,613 567,710
462,488 715,315 670,608 631,160 609,643 596,096
% anti antes de iva
PAQUETES DE 5
PLANILLA DE COSTOS INGEMEC S.A.S
MARZO 15 2.011 25% 20% 15% 12% 10% 8% 5%
DES SUBTOTA ANTE

VALOR METRO LINEAL COSTO CU- L IVA PESO V/ KI FLET S IVA 0.75 0.8 0.85 0.88 0.9 0.92 0.95
PISO LIMUNISCEN SIN BICEL $ 25,000 $ 25,000 $ 4,000 - 37333 35250 33412 32409 31778 31174 30316
GUARDAESCOBA TIRAS DE 2.44 $ 10,000 $ 10,000 - 13333 12500 11765 11364 11111 10870 10526
PERFIL T DE 2.44 ML TIRAS $ 18,500 $ 18,500 - 24667 23125 21765 21023 20556 20109 19474
NARIZ ESCALERA TIRAS 2.44 $ 31,500 $ 31,500 - 42000 39375 37059 35795 35000 34239 33158
$ - $ - - - 0 0 0 0 0 0 0
$ - $ - - - 0 0 0 0 0 0 0
FEBRERO 07 DE 2,012 25% 20% 15%
FLETE
MANIZ
Peso * Valor Kilo TOTAL
COSTO DESCU- SUBTOTAL IVA AL +
Lamina * Lamina FLETE ANTES IVA
SEGU
RO 0.75 0.8 0.85
YESO GYPLAC 0 $ 10,108 $ 10,108 $ 1,617 20.6 $ 150 3,090 13,198.00 18185 17342 16599
YESO GYPLAC PARA HUMEDAD $ 18,648 $ 18,648 $ 2,984 25 $ 150 3,500 22,148 31348 29794 28423
CIELO RASO PVC $ 22,900 $ 22,900 $ 3,664 26 $ 150 3,900 26,800 38097 36189 34505
PERFIL CORNISA EN PVC $ 9,900 $ 9,900 $ 1,584 26 $ 100 2,600 12,500 17384 16559 15831
PERFIL UNION EN PVC $ 9,900 $ 9,900 $ 1,584 26 $ 100 2,600 12,500 17384 16559 15831
FIBRA MINERAL 0.61 * 0.61 CORTEGA 704 $ 4,700 $ 4,700 $ 752 0 - 4,700 7019 6627 6281
DECOVINIL MIST 0.61 * 0.61 Caja de 8 $ 3,125 $ 3,125 $ 500 3 $ 1,000 2,500 5,625 7167 6906 6676
DECOVINIL MIST 1.22 * 0.61 Caja de 8 $ 6,050 $ 6,050 $ 968 3 $ 1,000 2,500 8,550 11535 11031
DECOVINIL TRAMA 0.61 * 0.61 Caja de 8 $ 2,150 $ 2,150 $ 344 3 $ 1,000 2,500 4,650 5711 5532 …………………
DECOVINIL TRAMA 1.22 * 0.61 Caja de 8 $ 3,390 $ 3,390 $ 542 3 $ 1,000 2,500 5,890 7562 7280 7031
FIBRA MINERAL 1.22 * 0.61 ENCORE 1933 $ 7,536 $ 7,536 $ 1,206 0 0 $ - 700 8,236 11954 11326 10772
MULTIPLACK NUBE 4MM 1.22*0.60 $ 7,284 $ 7,284 $ 1,165 4.8 $ 208 1,000 8,284 11877 11562 10940
MULTIPLAC LISA 4 MM 1.22 * 2.44 $ 14,780 $ 14,780 $ 2,365 16.4 $ 130 2,132 16,912 24203 22972 21885
SUPERBOARD 6 MM $ 19,137 $ 19,137 $ 3,062 26.42 $ 130 3,435 22,572 32013 30418 29011
SUPERBOARD 6 MM 0.60 * 0.60 $ 2,850 $ 2,850 $ 456 3.3 $ 130 429 3,279 4685 4448 4238
SUPERBOARD 8 MM $ 25,373 $ 25,373 $ 4,060 35.4 $ 130 4,602 29,975 42492 40378 38512
SUPERBOARD 10 MM $ 32,360 $ 32,360 $ 5,178 44.3 $ 130 5,759 38,119 54083 51387 49007
SUPERBOARD 14 MM $ 52,973 $ 52,973 $ 8,476 61.6 $ 130 8,013 60,986 87120 82705 78810
SUPERBOARD 17 MM $ 54,113 $ 54,113 $ 8,658 71.98 $ 130 9,357 63,470 90166 85657 81678
SUPERBOARD 20 MM $ 95,401 $ - $ 95,401 $ 15,264 84.83 - 95,401 142465 134515 127501
SUPERBOARD PREMIUM 10 MM $ 45,000 $ - $ 45,000 $ 7,200 35 $ 174 6,090 51,090 73290 71340 67502
SUPERBOARD MADERA 2.44*1.22*8MM $ 30,521 $ 30,521 $ 4,883 35.4 $ 100 3,540 34,061 49118 47795 45192
SUPERBOARD MADERA 2.44*1.22*10MM $ 38,203 $ 38,203 $ 6,112 44.3 $ 100 4,430 42,633 61480 59824 56566
SUPERBOARD PRO 2L 2.44*1.22*10MM $ 40,353 $ 40,353 $ 6,456 41.62 $ 80 3,330 43,683 63590 61841 58400
SUPERBOARD SIDING MADERA20*2.44*8MM $ 6,006 $ 6,006 $ 961 5.24 $ 80 419 6,425 9388 9128 8616
PEGAMENTO REVOQUE SECO BULTO*25KG $ 23,451 $ 23,451 $ 3,752 25 $ 161 4,025 27,476 39045 38029 36029
MASILLA SUPERMASTIC * 28 KG $ 20,700 $ 20,700 $ 3,312 29 $ 80 2,320 23,020 33232 32335 30569
MASILLA SUPERMASTIC * CAJA * 28 KG $ 18,630 $ 18,630 $ 2,981 28 $ 80 2,240 20,870 30061 29254 27664
MASILLA SUPERMASTIC*1/2 CUÑET $ 13,973 $ 13,973 $ 2,236 15 $ 80 1,168 15,141 22034 21429 20237
MASILLA SUPERMASTIC * GALON $ 6,314 $ 6,314 $ 1,010 6 $ 80 480 6,794 9909 9635 9097
MASILLA GYPLAC * CUÑETE $ 19,565 $ 19,565 $ 3,130 28 138 3,864 26,559 33081 32233 30564
MASILLA EN POLVO 90 MINUTOS $ 21,817 $ 21,817 $ 3,491 25 $ 139 3,475 28,783 36055 35110 33249
MASILLA EXTERIOR JUNTA *5 GALONES 3 P $ 47,450 $ 47,450 $ 7,592 30 - 47,450 70859 68803 64755
MASILLA EXTERIOR PARA JUNTA GL 3P $ 10,350 $ 10,350 $ 1,656 30 - 10,350 15456 15008 14125
CINTA MALLA 5 CM * 150 MT $ 6,116 $ 6,116 $ 979 - 6,116 9133 8868 8347
CINTA MALLA 5 CM * 90 MT $ 3,722 $ 3,722 $ 596 - 3,722 5558 5397 5079
CINTA MALLA 5 CM * 60 MT $ 3,033 $ 3,033 $ 485 - 3,033 4529 4398 4139
CINTA MALLA 5 CM * 45 MT $ 1,872 $ 1,872 $ 300 - 1,872 2796 2714 2555
CINTA MALLA 5 CM * 30 MT $ 2,504 $ 2,504 $ 401 - 2,504 3739 3631 3417
CINTA PAPEL 5 CM * 23 MT $ 1,051 $ 1,051 $ 168 - 1,051 1569 1524 1434
2 $ 1,058 $ 1,058 $ 169 - 1,058 1580 1534 1444
CINTA PAPEL 5 CM * 75 MT $ 3,295 $ 3,295 $ 527 - 3,295 4921 4778 4497
CINTA PAPEL 5 CM * 150 MT $ 6,596 $ 6,596 $ 1,055 - 6,596 9850 9564 9002
CINTA DE ENMASCARAR 1¨ * 40MT $ 1,275 $ 1,275 $ 204 - 1,275 1904 1849 1740
CINTA DE EMPAQUETE * 5¨ * 40MT $ 2,100 $ 2,100 $ 336 - 2,100 3136 3045 2866
CINTA METALICA ESQUINERA $ 11,252 $ 11,252 $ 1,800 - 11,252 16803 16315 15356
TITO PABON TIPO 1 CANECA * 5 GL $ 90,517 $ 4,526 $ 85,991 $ 13,759 6.5 - 85,991 128414 121248 114925
TITO PABON TIPO 1 CANECA * 2.5 GL $ 47,414 $ 2,371 $ 45,043 $ 7,207 6.5 - 45,043 67264 63511 60199
TITO PABON TIPO 1 * 1 GALON $ 18,966 $ 948 $ 18,018 $ 2,883 6.5 - 18,018 26906 25405 24080
TITO PABON TIPO 2 CANECA * 5 GL CORRIE $ 65,518 $ 3,276 $ 62,242 $ 9,959 6.5 - 62,242 92948 87761 83185
TITO PABON TIPO 2 CANECA * 2.5 GL CORRIE $ 37,069 $ 1,853 $ 35,216 $ 5,634 6.5 - 35,216 52589 49654 47065
TITO PABON TIPO 2 * 1 GALON CORRIE $ 14,655 $ 733 $ 13,922 $ 2,228 6.5 - 13,922 20791 19630 18607
TITO PABON TIPO 3 CANECA * 5 GL $ 47,414 $ 2,371 $ 45,043 $ 7,207 6.5 - 45,043 67265 63511 60199
TITO PABON TIPO 2 CANECA * 5 GL DRYWALL $ 60,345 $ 3,017 $ 57,328 $ 9,172 6.5 - 57,328 85609 80832 76617
TITO PABON TIPO 2 CANECA * 2.5 GL DRYWALL $ 31,897 $ 1,595 $ 30,302 $ 4,848 6.5 - 30,302 45251 42726 40498
TITO PABON TIPO 2 CANECA * 50 GL DRYWALL $ 581,897 $ 29,095 $ 552,802 $ 88,448 280 T2 Eco - 552,802 825518 779451 738804
TITO PABON TIPO 2 CANECA * 50 GL DRYWALL $ 633,621 $ 31,681 $ 601,940 $ 96,310 280 T2 Corri - 601,940 898897 848735 804475
TITO PABON TIPO 2 * 1 GALON DRYWALL $ 12,931 $ 647 $ 12,284 $ 1,966 6.5 - 12,284 18345 17321 16418
TITO PABON TIPO * TAMBOR ACORAZADA $ 1,228,449 $ 61,422 $ 1,167,027 $ 186,724 6.5 - 1,167,027 1742760 1645507 1559697
TITO PABON TIPO * CUÑETE ACORAZADA $ 125,000 $ 6,250 $ 118,750 $ 19,000 6.5 - 118,750 177333 167438 158706
TITO PABON TIPO * BALDE ACORAZADA $ 64,655 $ 3,233 $ 61,422 $ 9,828 6.5 - 61,422 91724 86605 82089
TITO PABON TIPO * GALON ACORAZADA $ 25,862 $ 1,293 $ 24,569 $ 3,931 6.5 - 24,569 36690 34642 32836
ESTUCO TITO PABON TIPO * CUÑETE $ 36,207 $ 1,810 $ 34,397 $ 5,503 6.5 - 34,397 51366 48499 45970
ESTUCO TITO PABON TIPO * CUÑETE $ 36,207 $ 1,810 $ 34,397 $ 5,503 6.5 - 34,397 51366 48499 45970
ESTUCO TITO PABON TIPO * GALON $ 8,621 $ 431 $ 8,190 $ 1,310 6.5 - 8,190 12230 11548 10946
ESTUCO TITO PABON TIPO * 1/4 $ 3,017 $ 151 $ 2,866 $ 459 6.5 - 2,866 4280 4041 3831
VINILO 3 P TIPO 2 DRYWALL * 5 GALONES $ 54,310 $ 54,310 $ 8,690 54,310 81103 76577 72584
VINILO 3 P TIPO 2 DRYWALL * BALDE $ 27,586 $ 27,586 $ 4,414 27,586 41195 38897 36868
VINILO 3 P TIPO 2 DRYWALL * 1 GALON $ 11,207 $ 11,207 $ 1,793 11,207 16736 15802 14978
LIJA Ref 104 - 10 -120 $ 462 $ 462 $ 74 - 462 690 670 630
LIJA Ref DG10410-080 $ 462 $ 462 $ 74 - 462 690 670 630
LIJA Ref DG10410-180 $ 462 $ 462 $ 74 - 462 690 670 630
LIJA Ref DG10410-150 $ 462 $ - $ 462 $ 74 - 462 690 670 630
BROCHA MONA 1.5 " $ 2,351 $ 235 $ 2,116 $ 339 - 2,116 3160 3068 2888
BROCHA MONA 2 " $ 2,851 $ 285 $ 2,566 $ 411 - 2,566 3832 3721 3502
BROCHA MONA 2.5 " $ 3,400 $ 340 $ 3,060 $ 490 - 3,060 4570 4437 4176
BROCHA MONA 3" $ 4,499 $ 450 $ 4,049 $ 648 - 4,049 6047 5871 5526
BROCHA MONA 4" $ 6,645 $ 665 $ 5,981 $ 957 - 5,981 8931 8672 8162
BROCHA 3" DELTA $ 3,550 $ - $ 3,550 $ 568 - 3,550 5301 5148 4845
BROCHA 4" DELTA $ 5,412 $ - $ 5,412 $ 866 - 5,412 8082 7847 7386
RODILLO MASTDER 9" FELPA NARANJA $ 5,002 $ 500 $ 4,502 $ 720 - 4,502 6723 6528 6144
RODILLO MASTDER 3" FELPA VERDE $ 1,664 $ 166 $ 1,498 $ 240 - 1,498 2236 2172 2044
RODILLO MASTDER 9" PARA PINT. EPOXICA $ 6,417 $ 642 $ 5,775 $ 924 - 5,775 8624 8374 7882
RODILLO EL PINTOR 9" FELPA VERDE $ 3,365 $ 337 $ 3,029 $ 485 - 3,029 4523 4391 4133
RODILLO RUSO 218 MM * 9¨BLANCO $ 2,100 $ 210 $ 1,890 $ 302 - 1,890 2822 2741 2579
RODILLO RUSO AMARILLO ESPUMA 9MM $ 1,810 $ 181 $ 1,629 $ 261 - 1,629 2433 2362 2223
RODILLO MASTDER 6" VERSATIL VERDE $ 2,294 $ 229 $ 2,065 $ 330 - 2,065 3083 2994 2818
ESPATULA MANGO PLASTICO 4" DELTA $ 2,404 $ - $ 2,404 $ 385 - 2,404 3590 3486 3281
ESPATULA MANGO PLASTICO 5" DELTA $ 2,637 $ - $ 2,637 $ 422 - 2,637 3938 3824 3599
LLANA PLASTICAS $ 5,560 $ 556 $ 5,004 $ 801 - 5,004 7473 7256 6829
FIBRA MINERAL 0.61 * 0.61FINE FISSURED $ 9,200 $ 9,200 $ 1,472 26 $ - - 9,200 13739 12972 12296
MASILLA MEGAJUNTAS * CUÑETE 5 GL. $ 73,500 $ 73,500 $ 11,760 28 $ 80 73,500 109760 106575 100306
MASILLA MEGAJUNTAS * 1 GL. $ 15,750 $ 15,750 $ 2,520 6 $ 80 15,750 23520 22838 21494
MASILLA MEGAJUNTAS * 2.5 GL. $ 38,000 $ 38,000 $ 6,080 6 $ 80 38,000 56747 55100 51859
MASILLA MEGA ACABADOS * 5 GAL. $ 47,250 $ 47,250 $ 7,560 28 $ 80 47,250 70560 68513 64482
MASILLA MEGA ACABADOS * 2.5 GL. $ 24,150 $ 24,150 $ 3,864 6 $ 80 24,150 36064 35018 32958
MASILLA MEGA ACABADOS * 1 GAL. $ 10,500 $ 10,500 $ 1,680 6 $ 80 10,500 15680 15225 14329
BLOQUE DE LIJADO ORIENTCRAFT FER N. 700 $ 2,600 $ 2,600 $ 416 6 $ 80 2,600 3963 3770 3548
MALLA DE LIJADO 150 REF 122 $ 1,590 $ 1,590 $ 254 6 $ 80 1,590 2454 2306 2170
MEZCLADOR 8*40*0.8cm $ 17,000 $ 17,000 $ 2,720 $ 80 17,000 25467 24650 23200
MINI ANDAMINO PORTATIL CON RUEDAS Y DOS PLAN $ 145,000 $ 145,000 $ 23,200 168,200 216533 210250 197882
SERRUCHO TABLA ROCA 6P 15206 DELTA $ 10,470 $ 10,470 $ 1,675 12,145 15635 15182 14288
LLANA LISA MANGO MADERA $ 9,677 $ 9,677 $ 1,548 11,225 14451 14032 13206
ESTUCO PLASTICO * 28 KG TITO PABON $ 34,396 $ 34,396 $ 5,503 28 - 34,396 51365 49874 46940
BISTURI $ 3,846 $ 3,846 $ 615 4,461 5743 5577 5249
ESPATULA PREF. M/PLAS AMARI 5" CARIBE $ 3,516 $ 3,516 $ 563 - 3,516 5251 5098 4798
ESPATULA PREF. PARA DRYWALL N10 NEGRACARIBE $ 6,237 $ 6,237 $ 998 - 6,237 9314 9044 8512
LLANA M/MADERA LISA CARIBE $ 8,984 $ 8,984 $ 1,437 - 8,984 13416 13027 12261
RODILLO PROF. ALMA PVC NARANJA 9" CARIBE $ 4,574 $ 4,574 $ 732 - 4,574 6831 6632 6242
DESTAPA CUÑETES $ 1,000 $ 1,000 $ 160 - 1,000 1493 1450 1365
BROCHA MONA NAT. 2.5" GAVILAN $ 2,103 $ 2,103 $ 336 - 2,103 3140 3049 2870
BROCHA MONA NAT. 3" GAVILAN $ 2,856 $ 2,856 $ 457 - 2,856 4265 4141 3898
BROCHA MONA NAT. 4" GAVILAN $ 4,454 $ 4,454 $ 713 - 4,454 6651 6458 6078
SUPERBOARD Gyplac
DESCARGUE 100000 VALOR FLETE

EMPLEADOS 50000 Descargue y Permiso
PERMISO 50000 vALOR *KILO * Lamina
POLLO Y CERVEZA 50000
250000 17.857143
Flete Bodega Bogota
YESO GYPLAC 0 $ 10,100 $ 10,100 $ 1,616 20.6 $ 202 4,161 14,261 19244 18402 17660
Gyplac
Flete lamina
Descargue y Permiso
Gasto Total * Lamina
100
12% 10% 8% 5%
0.88 0.9 0.92 0.95

16194 15938 15694 15347 -
27675 27204 26753 26113
33587 33008 32455 31669
15434 15184 14945 14605
15434 15184 14945 14605
6093 5974 5861 5699
6551 6472 6397 6289
10343 10190 10044 9836
5287 5233 5181 5107
6895 6809 6727 6611
10469 10279 10097 9838
10601 10388 10083 9894
21292 20919 20562 20055
28243 27760 27298 26641
4124 4052 3983 3885
37495 36854 36241 35370
47709 46892 46111 45000
76685 75348 74068 72250
79508 78141 76834 74977
123674 121265 118961 115686
65408 64090 62203 61037
43772 42878 41598 40808
54789 53669 52067 51078
56522 55340 53648 52603
8336 8160 7908 7753
34938 34251 33267 32660
29606 29000 28132 27596
26798 26252 25471 24988
19587 19178 18592 18230
8803 8618 8353 8190
29654 29081 28261 27754
32234 31595 30680 30115 Alejandro Diaz "3207274470"
62548 61158 59168 57939
13643 13340 12906 12638
8062 7883 7711 7468
4906 4797 4693 4545
3998 3909 3824 3703
2468 2413 2360 2286
3301 3227 3157 3058
1385 1355 1325 1283
1395 1364 1334 1292
4343 4247 4155 4023
8695 8502 8317 8054
1681 1643 1608 1557
2768 2707 2648 2564
14832 14503 14187 13739
111476 95947 107228 104276
58392 57255 56167 54621
23357 22902 22467 21849
80688 79117 77613 75477
45652 44763 43912 42703
18048 17697 17360 16883
58392 57255 56167 54621
74318 72870 71485 69517
39283 38517 37785 36745
716633 702673 689320 670345
780333 765133 750593 729931
15925 15615 15318 14897
1512891 1483420 1455231 1415173
153943 150944 148076 144000
79626 78075 76591 74483
31850 31230 30636 29793
44591 43722 42891 41710
44591 43722 42891 41710
10617 10410 10213 9931
3716 3643 3574 3476
70406 69034 67722 65858
35762 35065 34399 33452
14528 14245 13975 13590
609 587 576 564
609 587 576 564
609 587 576 564
609 587 576 564
2789 2690 2638 2584
3382 3262 3200 3133
4034 3890 3816 3736
5337 5147 5049 4944
7883 7602 7457 7303
4680 4512 4427 4335
7134 6879 6749 6608
5934 5722 5614 5497
1974 1904 1867 1829
7613 7341 7202 7052
3992 3850 3776 3698
2491 2402 2357 2308
2147 2071 2031 1989
2722 2624 2574 2521
3169 3056 2998 2935
3476 3352 3288 3220
6596 6361 6240 6110
11927 11694 11472 11156
96886 94733 91651 89747
20761 20300 19640 19232
50091 48978 47384 46400
62284 60900 58919 57695
31834 31127 30114 29488
13841 13533 13093 12821
3427 3351 3242 3175
2096 2049 1983 1941
22409 21911 21198 20758
191136 186889 180809 177053
13801 13495 13056 12784
12756 12473 12067 11816
45340 44333 42890 41999
5070 4957 4796 4696
4635 4469 4384 4293
8222 7928 7777 7616
11843 11420 11203 10970
6029 5814 5704 5585
1318 1271 1247 1221
2772 2673 2622 2568
3765 3630 3561 3487
5871 5662 5554 5439
valor flete $ 4.725.460
$ 135,003 1600 N. laminas 5610000/1382

$ 330 350000/1382
$ 135.33 55000/1382
V/R KILO POR LAMINA
Descargue: 280000
Permiso 50000
Gastos Personal -
Valor * kilo * lamina
$ 3,090
17254 16999 16755 16409
valor flete $ 4.725.120
$ 4,156 1600 N. laminas
$ 4,156 165.15
V/R KILO POR LAMINA
Descargue: 350000
Permiso 65000
Gastos Personal 150000
Valor * kilo * lamina $ 353
NIT. 800.124.185-9
LISTA DE PRECIOS CORPOLOSA PRECIOS DE VENTA
CORPOLOSA 3"
SEPTIEMBRE 1 DE 2,008 UTILIDAD
ANCHO UTIL : 0,90 25% 20% 15% 12% 10%
TORNILL
O
CORPOLOSA 3" V/R MT2. /CLIP SUBT, FLETE 7% 0.75 0.8 0.85 0.88 0.9
CORPOLOSA 3" 0,70MM M2 17,325 17,325 1,213 28009 26334 24856 24050 23543
CORPOLOSA C22 M2 18,518 18,518 1,296 29937 28147 26568 25706 25164
CORPOLOSA C 20 M2 22,118 22,118 1,548 35757 33619 31733 30704 30056
CORPOLOSA C 18 M2 29,295 29,295 2,051 47360 44528 42030 40667 39809
CORPOLOSA C 16 M2 36,473 36,473 2,553 58965 55439 52328 50631 49563
-
CORPOLOSA 2"
25% 20% 15% 12% 10%
ANCHO UTIL 1 MT
CORPOLOSA 0.70 MM M2 18,100 18,100 1,267 29262 27512 25968 25126 24596
CORPOLOSA C 22 M2 19,348 19,348 1,354 31279 29409 26859 26292
CORPOLOSA C 20 M2 24,000 24,000 - 37120 34800 32753 31636 30933
CORPOLOSA C 18 M2 30,601 30,601 2,142 49472 46514 43903 42480 41583
CORPOLOSA C 16 M2 38,094 38,094 2,667 61585 57903 54654 52881 51766
44371 46739
CORPOLOSA 1.5"
ANCH UTIL 0 ,90
CORPOLOSA 0.70 MM M2 17,325 17,325 1,213 28009 26334 24856 24050 23543
CORPOLOSA C 22 M2 18,518 18,518 1,296 29937 28147 26568 25706 25164
CORPOLOSA C 20 M2 22,118 22,118 1,548 35757 33619 31733 30704 30056
CORPOLOSA C 18 M2 29,295 29,295 2,051 47360 44528 42030 40667 39809
CORPOLOSA C 16 M2 36,473 36,473 2,553 58965 55439 52328 50631 49563
Kilo
TRANSPORTE TONELADA $ 120,000 $ 120
CORPALOZA 3" ( 0,90 UTIL) PESO (KG/M2) Largo KILO TOTAL FLETE
ESPESOR 0,70 MM ( 22") 7.7 6 46.20 $ 120 $ 5,544
CALIBRE 22 8.23 6 49.38 $ 120 $ 5,926
CALIBRE 20 9.83 6 58.98 $ 120 $ 7,078
CALIBRE 18 13.02 6 78.12 $ 120 $ 9,374
CALIBRE 16 16.21 6 97.26 $ 120 $ 11,671
CORPALOZA 2" MAX ( 1ML )

ESPESOR 0,70 MM ( 22") 6.93 6 41.58 $ 120 $ 4,990
CALIBRE 22 7.41 6 44.46 $ 120 $ 5,335
CALIBRE 20 8.85 6 53.10 $ 120 $ 6,372
CALIBRE 18 11.72 6 70.32 $ 120 $ 8,438
CALIBRE 16 14.59 6 87.54 $ 120 $ 10,505
CORPALOZA 1,5" MAX ( 0,90ML )

ESPESOR 0,70 MM ( 22") 7.70 6 46.20 $ 120 $ 5,544
CALIBRE 22 8.23 6 49.38 $ 120 $ 5,926
CALIBRE 20 9.83 6 58.98 $ 120 $ 7,078
CALIBRE 18 13.02 6 78.12 $ 120 $ 9,374
CALIBRE 16 16.21 6 97.26 $ 120 $ 11,671
ACESCO 3" C 16 M2 42,000 42,000 3,360 68320 64260 60678 58724 57493
ACESCO 2" C 20 M2 26,600 26,600 4,000 45141 42570 40301 39064 38284
DECK - STELL 2" DE COLMENA

25% 20% 15% 12% 10%
ANCHO UTIL 0.94 MT 22%
DECK - STELL 0.70 MM M2 18,100 18,100 2,172 30167 28417 26873 26031 25501
DECK - STELL C 22 * 0.94 M2 21,120 $0 21,120 1,478 34144 32102 30301 29318 28700
DECK - STELL C 20 * 0.94 M2 27,199 $ 2,720 24,479 - 37861 35495 33407 32268 31551
DECK - STELL C 18 M2 - - 0 0 0 0 0
DECK - STELL C 16 M2 - - 0 0 0 0 0
TESTEROS METALICOS GALV. UND 820 820 41 1309 1230 1160 1122 1098
PLACA COLABORANTE DE COLMENA

25% 20% 15% 12% 10%
ANCHO UTIL 1.00 MT 18%
DECK - STELL 0.70 MM M2 18,100 18,100 2,172 30167 28417 26873 26031 25501
DECK - STELL C 22 * 1.00 M2 23,237 $0 23,237 1,162 30983 34856 32874 31793 31112
DECK - STELL C 20 * 1.00 M2 27,199 $0 27,199 3,264 45332 42702 40383 39117 38320
DECK - STELL C 18 M2 - - 0 0 0 0 0
DECK - STELL C 16 M2 - - 0 0 0 0 0
TESTEROS METALICOS GALV. UND 820 820 41 1309 1230 1160 1122 1098
15 %
3168
26 * 6
PESO M2
8.66
NIT. 800.124.185-9
30%
SUBTOTAL
PERFILERIA PLASTICA COSTO LONG ANTES IVA FLETE 10% 0.75
DILATACION EN U 11 MM*3.05ML 3,857 3.05 3,857 6,392

DILATACION EN U 8 MM*3.05ML 3,700 3.05 3,700 6,131
DILATACION EN Z 11MM*3.05ML 2,000 3.05 2,000 3,093
DILATACION EN Z 8 MM*3.05ML 2,100 3.05 2,100 3,248
TERMINAL EN J * 3.05ML 2,134 3.05 2,134 3,301
TERMINAL EN L * 3.05ML 1,988 3.05 1,988 3,075
ANGULO ESQUINERO * 3.05 ML 2,166 3.05 2,166 3,589
ANGULO ESQ. REDONDO INTERNO * 3.05 ML 3,379 3.00 3,379 5,599
ANGULO ESQ.REDONDO EXTERNO * 3.05 ML 3,379 3.05 3,379 5,599
PERFIL ESQUINERO 2* 2 BLANCO * 2.40 ML 1,075 2.40 1,075 1,781
PERFIL MEDIACAÑA DE 6 BLANCO * 3 ML 8,500 3.00 8,500 14,086
PERFIL MEDIACAÑA DE 9 BLANCO * 3 ML 13,600 3.00 13,600 22,537
UNID. ACCESORIO ESQUINA EXTERNA 1,450 1,450 2,403
UNID. ACCESORIO ESQUINA INTERNA 1,450 1,450 2,403
UNID. ACCESORIO ESTRELLA 1,450 1,450 2,403
PERFILMEDIACAÑA PERFORADA INTERNA * 3 8,184 3.00 8,184 13,562
ANGULO 2*2 907 3.00 907 1,503
- -
OS INGEMEC S.A.S.
24.185-9
PRECIOS DE VENTA
25% 20% 15% 10%
0.8 0.85 0.88 0.9
5,965 5,593 5,264 4,971

5,723 5,365 5,049 4,769
3,093 2,900 2,729 2,578
3,248 3,045 2,866 2,707
3,301 3,094 2,912 2,750
2,883 2,713 2,621 2,562
3,350 3,141 2,956 2,792
5,226 4,900 4,611 4,355
5,226 4,900 4,611 4,355
1,663 1,559 1,467 1,386
13,147 12,325 11,600 10,956
21,035 19,720 18,560 17,529
2,243 2,103 1,979 1,869
2,243 2,103 1,979 1,869
2,243 2,103 1,979 1,869
12,658 11,867 11,169 10,548
1,403 1,315 1,238 1,169
- - - -
PLANILLA DE COSTOS INGEMEC S.A.S
NIT. 800.124.185-9
OCTUBRE 14/ 2.010
REF COSTO DESCTO Subtotal
PERFIL C 200*50*2 MM- CAL 14 200*50* 2 $ 64,879 $ 64,879

PERFIL C 220*80*1.5 MM- CAL 16 220*80* 1.5 $ 98,336 $ 98,336
PERFIL C 120*60*1.5 MM CAL 16 120*60*1.5mm $ 37,702 $ 37,702
PERFIL C 120*60*2 MM CAL 14 120*60*2 $ 52,759 $ 52,759
PERFIL C 120*60*2.5 MM CAL 12 120*60*2.5mm $ 68,362 $ 68,362
PERFIL C 160*60*2 MM CAL 14 160*60*2MM $ 82,000 $ 82,000
PERFIL C 305*80*2 MM CAL14 305*80*2MM $ 110,920 $ 110,920
PERFIL C 160 * 60 * 1.5MM CAL 16 160 * 60 * 1.5 MM $ 49,738 $ 49,738
PERFIL C 220 * 80 * 2 MM CAL. 14 220 * 80 * 2 MM $ 81,981 $ 81,981
PERFIL C 305*80*3 MM CAL. 11 305*80*3MM $ 175,131 $ 175,131

PERFIL C DE 160*60*1.1 MM 160*60*1.2 MM $ 44,200 $ 44,200
PERFIL C DE 120*60*1.1 MM 120*60*1.1 MM $ 32,707 $ 32,707
PERFIL C DE 120*60*1.1 MM 120*60*1.5 MM $ 40,248 $ 40,248
PERFIL C DE 127*50* 2 MM 127*50*2 mm $ 53,130 $ 53,130
PERFIL C DE 127*50*1.2 MM 127*50*1.2 mm $ 29,811 $ 29,811
PERFIL C DE 63.5 * 40 * 1.5 MM 63.5 * 40*1.5 mm $ 29,811 $ 29,811
PERFIL C DE 160*60*2.5 MM 160*60* 2.5 MM $ 79,521 $ 79,521
PERFIL C DE 152*50*1.2 MM 160*60* 2.5 MM $ 41,450 $ 41,450
PERFIL C DE 150*50*2 MM 150*50* 2 MM $ 70,455 $ 70,455
PLACA FACIL 130 * 90 * 1.5 N 130 * 90 * 1.5 * 6 $ 91,328 $ 91,328
DILATACION EN U 11 MMM $ 4,000 $ 4,000
TUBO RECTANGULAR 100*38*1.2 100*38*1.2 MM $ 40,000 $ 40,000

TUBO RECTANGULAR 3"*11/2*2 MM 80*40*2MM $ 60,480 $ 60,480
TUBO RECTANGULAR 4" 10*5*2MM $ 74,250 $ 74,250
TUBO RECTANGULAR 75"*38* 1.5 MM 75*38*16 $ 33,575 $ 33,575
$ 26,470
$ 39,000
S INGEMEC S.A.S
.185-9
PRECIOS DE VENTA
25% 20% 15%
SUBTOTAL
IVA PESO V/ KILO FLETE ANTES IVA 0.75 0.8 0.85
29.58 80 $ 2,366 64,879 102713 96441 90907

28.38 80 $ 2,270 98,336 154363 144858 136470
$ 6,032 17.22 150 $ 2,583 37,702 60895 57251 54035
$ 8,441 25.2 150 $ 3,780 52,759 85381 80281 75781
$ 10,938 30.6 150 $ 4,590 68,362 110323 103715 97884
$ 13,120 27.96 0 $ - 82,000 126827 118900 111906
$ 17,747 46.91 200 $ 9,382 110,920 180938 170216 160755
$ 7,958 21.48 100 $ 2,148 49,738 79076 74268 70026
$ 13,117 37.4 150 $ 5,610 81,981 132407 124482 117490
125500
$ 28,021 70.37 300 $ 21,111 175,131 291980 275051 260113

$ 7,072 17.18 100 $ 1,718 44,200 70081 65808 62038
$ 5,233 2.45 100 $ 245 32,707 50832 47670 44880
$ 6,440 21.48 100 $ 2,148 40,248 64398 60508 57075
$ 8,501 21.48 100 $ 2,148 53,130 84322 79187 74655
$ 4,770 21.48 100 $ 2,148 29,811 48256 45374 42831
$ 4,770 21.48 100 $ 2,148 29,811 48256 45374 42831
$ 12,723 35.82 100 $ 3,582 79,521 126574 118887 112105
$ 6,632 35.82 100 $ 3,582 41,450 67691 63685 60149
$ 11,273 35.82 100 $ 3,582 70,455 112552 105742 99732
$ 14,612 21.48 100 $ 2,148 91,328 143402 134574 126784
$ 640 21.48 100 $ 2,148 4,000 8335 7948 7607
$ 6,400 14 100 $ 1,400 40,000 63267 59400 55988

$ 8,000 19 100 $ 1,900 50,000 79233 74400 70135
$ 4,960 12 100 $ 1,200 31,000 49147 46150 43506
$ 6,768 16 0 $ - 42,300 65424 61335 57727
$ 14,837 14.06 100 $ 1,406 92,729 144827 135863 127954
$ 4,754 14.06 $ - 29,711 45953 43081 40547
$ 5,111 14.06 $ - 31,946 49410 46322 43597
$ 9,677 12.5 200 $ 2,500 60,480 96042 90196 85037
$ 11,880 15.17 200 $ 3,034 74,250 117874 110697 104363
$ 6,885 14.06 100 $ 1,406 43,034 67965 63805 60135
$ 5,372 12.5 200 $ 2,500 33,575 54429 51184 48320
$ 4,222 11.45 200 26,389 40815 38264 36013
$ 4,160 11.45 200 26,000 40213 37700 35482
12% 10%
0.88 0.9
87889 85988
131895 129015
52281 51177
73326 71780
94704 92701
108091 105689
155595 152346
67712 66255
113676 111274
251966 246835
59982 58687
43359 42401
55202 54023
72183 70627
41444 40571
41444 40571
108405 106076
58221 57006
96455 94391
122535 119860
7421 7304
54127 52956
67809 66344
42064 41156
55759 54520 32560
123640 120923
39165 38294
42111 41175
82224 80452
100909 98734
58133 56872
46758 45774
34786 34012
34273 33511
NIT. 800.124.185-9
PRECIOS DE VENTA
ENERO 25 DE 2010 35% 20% 15% 12% 10%
SISTEMA SEPTICO 500 LITROS FILTRO ANAEROBICO

SUBTOTA
L
ANTES
REF COSTO DESCTO Subtotal IVA PESO V/ KILO FLETE IVA 0.75 0.8 0.85 0.88 0.9
TRAMPA DE GRASAS 250 LITROS 309001030 $ 85,500 $ 29,925 $ 55,575 5.5 2000 $ 11,000 55,575 96956 91584 86844 84258 82630
TAPA TANQUE 250 LITROS 301002028 $ 24,500 $ 8,575 $ 15,925 2.0 2000 $ 4,000 15,925 28631 27091 25733 24992 24526
TANQUE SEPTICO DE 500 LITROS 301010039 $ 121,500 $ 42,525 $ 78,975 10.0 2000 $ 20,000 78,975 142148 134514 127778 124103 121790
FALSO FONDO 500 LITROS 301010138 $ 86,500 $ 30,275 $ 56,225 2.0 2000 $ 4,000 56,225 90961 85526 80731 78115 76468
$ 584,223 552146 523844 508406 498686
$ 510,500 $ 178,675 $ 331,825 $ 71,000
PRECIOS DE VENTA
ENERO 25 DE 2010 35% 20% 15% 12% 10%
SISTEMA SEPTICO 500 LITROS CAJA DE DISTRIBUCION

SUBTOTA
L
ANTES
TRAMPA DE GRASAS 250 LITROS 309001030 $ 85,500 $ 29,925 $ 55,575 5.5 2000 $ 11,000 55,575 96956 91584 86844 84258 82630
CAJA DE DIST. PLASTICA SIN TAPA 309000065 $ 69,000 $ 24,150 $ 44,850 10.0 2000 $ 20,000 44,850 89368 85033 81207 79120 77807
$ 429,423 406771 386785 375883 369020
$ 360,500 $ 126,175 $ 234,325 $ 67,000
PRECIOS DE VENTA
ENERO 25 DE 2010 35% 20% 15% 12% 10%
TEJA TOSCANA PINTADA Y ACCESORIOS

SUBTOTA
L
ANTES
TEJA TOSCANA 101701084 21,600 $ 21,600 14.20 70.42 $ 1,000 21,600 34408 32320 30478 29473 28840
TEJA ESPAÑOLA 21,600 $ 21,600 14.20 70.42 $ 1,000 21,600 34408 32320 30478 29473 28840
TEJA COLOMBIT P7 N 10 101100188 37,318 $ 14,554 $ 22,764 36.80 98.8 $ 3,636 22,764 38844 36644 34702 33643 32976
CABALLETE FIJO G P7 19,262 $ 4,430 $ 14,832 36.80 98.8 $ 3,636 14,832 26576 25142 23877 23187 22752
TEJA COLOMBIT P7 N 10 101100188 30,000 $ - $ 30,000 29.60 1 $ - 30,000 46400 43500 40941 39545 38667
CABALLETE FIJO G P7 19,262 $ 4,430 $ 14,832 36.80 98.8 $ 3,636 14,832 26576 25142 23877 23187 22752
NIT. 800.124.185-9
CUBIERTA STANDING SEAM DE COLMENA

FEBRERO 16 DE 2010
25% 20%
PRECIO
PRECIO PRECIO
LISTA CLIP /
LISTA mt2 LISTA mt2
mt2 Cal TORNIL
Cal 28 Cal 26
ML ANCHO 24 DECUENTO LO SUB-TOTAL FLETE 10% 0.75 0.8
380 27,416 6,854 2,000 22,562 2,742 37638 42495
2" 450 - - - 0 0
480 - - - 0 0
300 19,464 26,990 32,527 6,478 - 26,049.92 2,699 42990 40471
325 - - - 0 0
STANDING SEAM 300 21,252 27,016 32,560 6,484 - 20,532.46 3,079.87 34837 32852
1 1/2"
GALVALUME PREPINTADA 508 - - - 0 0
500 21,252 24,264 29,156 4,853 - 24,303.20 2,430.32 40019 37670
525 - - 0 0
325 27,016 6,484 - 20,532 - 31757 29772
1"
525 23,109 5,546 - 17,563 2,311 29475 27777
355 - - - 0 0
2" 380 - - - 0 0
450 - - - 0 0
300 17,206 4,130 2,000 15,077 1,721 25040 26670
STANDING SEAM
405 - - - 0 0
GALVANIZADA 1 1/2"
432 16,078 3,859 2,000 14,219 1,608 23600 24920
500 15,486 19,364 3,097 2,000 18,266.80 1,549 29801 28035
330 - - 0 0
1"
530 - - 0 0
500 PAISAJES 33,000 CLASE 5 - 33,000 3,300 54340 51150

CUBIERTA STANDING SEAM
TRASLUCIDA
CUBIERTA STANDING SEAM 500 PAISAJES 36,000 CLASE 7 - 36,000 1,800 57480 54000
TRASLUCIDA 500 COLMENA 45,250 CLASE 7 - - 45,250 4,525 74512 70138
500 - - 0 0
BANDEJA ESPESOR LAMINA MM FIBRA DE VIDRIO * 2.97

Altura plg ANCHO
AISLAMIENTO TERMOACUSML ANCHO 30 mm 38 mm 40 mm DECUEN SUB-TOTAL FLETE 10% 0.75 0.8

356 - - - 0 0
380 - - - 0 0
2"
450 - - - 0 0
1.000 MTS
305 13,491 - 13,491 1,349 22215 20911
FIBRA DE VIDRIO
406 - - - 0 0
1 1/2"
432 - - - 0 0
500 14,221 15,943 17,254 1,913 14,030 1,594 23294 21938
380 - - - 0 0
1"
500 - - - 0 0
25% 20%
CLIP /
CAL PRECIO TORNIL
ANCHO LISTA mt2 DECUENTO 2 LO SUB-TOTAL FLETE 10% 0.75 0.8
Steel-Tec Trapezoidal
galvanizada (0.86) C.30
30 0.86m 8,617 1,723.40 6,894 1,292.55 11,955 11,288
30 1.06 10,621 - 10,621 1,593.15 18,020 16,994
28 0.86m 9,639 - 9,639 1,445.85 16,354 15,422
28 1.06 11,881 - 11,881 1,782.15 20,158 19,010
Steel-Tec Trapezoidal 26
0.86m 12,047 - 12,047 1,807.05 20,440 19,275
1.06 14,849 - 14,849 2,227.35 25,194 23,758
24 0.86m 13,855 - 13,855 2,078.25 23,507 22,168
24 1.06 - - - - - -
22 0.86m 17,648 - 17,648 2,647.20 29,943 28,237
22 1.06 - - - - - -
25% 20%
CLIP /
CAL PRECIO TORNIL
ANCHO LISTA mt2 DECUENTO 2 LO SUB-TOTAL FLETE 10% 0.75 0.8
prepintada (0.86) C.30
30 0.86m - - - - - -
30 1.06 - - - - - -
28 0.86m 15,749 - 15,749 1,575 25,933 24,411
28 1.06 19,412 - 19,412 1,941 31,965 30,089
0.86m 20,264 - 20,264 2,026 33,368 31,409
1.06 24,977 - 24,977 2,498 41,129 38,714
24 0.86m 24,794 - 24,794 2,479 40,827 38,431
24 1.06 30,560 6,112 24,448 3,056 40,869 38,506
22 0.86m - - - - - -
22 1.06 - - - - - -
CABALLETE UNIVERSAL CAL

28
`1 28,400 - 28,400 - 43,925 41,180
REMATE LATERAL CONTRA

MURO DE 11/2''
2.44 19,074 - 19,074 1,907 31,409 29,565
RM14087 247 - 247 25 407 383
RM10075 165 - 165 17 272 256
6 150,659 18,079 132,580 4,000 237019 222456

530 14,611 1,753 2,000 14,858 1,000 23980 22544
TORNILLO FIJADOR DE
CUBIERTA
RM12075 218 - 218 22 359 338
STANDING SEAM GALVALUME PREPINTADA 500 29,232 - 2,000 31,232 2,923 51229 48210
Steel-Tec Trapezoidal 26 - 14,128 1,413 23,264 21,898

galvanizada (1.06) C.26 1.06m 14,128
corpacero -
TORNILLO FIJADOR DE CLIP
STANDING SEEAM
61 RM12075 6 - 6 1 10 9
Standing Seam Opal Lisa /

Clase 7 / Bandeja 500 mm
1 1/2" 500 46,144 14,766.08 31,378 4,614 75,984 71,523
STANDING SEAM
24
GALVALUME PREPINTADA 500 24,264 29,156 7,764 - 21,391.52 2,139.15 35225 33157
PRECIOS DE VENTA
UTILIDAD
15% 12% 10% poliuretano 38 mm
MANO DE
OBRA
0.85 0.88 0.9
40157 38881 38078 42638
0 0 0 5000
0 0 0 5000
38249 37038 36274 43249
0 0 0 5000 $ 27,550 $ - PINTADA
31101 30145 29544 39837 SIN PINTAR
0 0 0 5000
35597 34466 33754 45019 $ 75,339.92 PINTADA 71194
0 0 0
28021 27066 26464 36757
26279 25462 24947 34475

0 0 0 5000
0 0 0 5000
0 0 0 5000
25202 24402 23898 30040
0 0 0 5000
23549 22801 22330 28600
26477 25628 25092 34801
0 0 0
0 0 0
48335 46800 45833 59340

50929 49255 48200 62480
66278 64173 62847 79512
0 0 0
MANO DE
0.85 0.88 0.9 OBRA
0 0 0 5000
0 0 0 5000
0 0 0 5000
19760 19133 18738 27215

0 0 0 5000
0 0 0 5000
20741 20088 19677 28294
0 0 0 5000
0 0 0 5000
15% 12% 10%

MANO DE
0.85 0.88 0.9 OBRA
10,700 10,380 10,178 14,176
16,088 15,594 15,282 18,020
14,600 14,152 13,869 16,354
17,996 17,443 17,095 20,158
18,248 17,687 17,334 20,440

22,492 21,801 21,366 25,194
20,986 20,342 19,936 23,507
- - - -
26,732 25,910 25,394 29,943
- - - -
15% 12% 10%

MANO DE
OBRA
0.85 0.88 0.9
- - - -
- - - -
23,068 22,335 21,874 25,933
28,433 27,530 26,961 31,965
29,681 28,738 28,144 33,368
36,584 35,422 34,690 41,129
36,316 35,162 34,436 40,827
36,420 35,283 34,567 48,747
- - - -
- - - -
130 37000 4810000

38,758 37,436 36,604 43,925
27,938 27,050 26,492 31,409
362 350 343 407
242 234 229 272
209605 261692 198183 242019

21276 20585 20150 28980
319 309 303 359

45546 44093 43178 56229
20,693 20,036 19,622 23,264

9 9 8 10
67,587 65,441 64,089 95,016
31332 30337 29710 40225

PLANILLA DE COSTOS INGEMEC S
MARZO 1 DE 2,011
COSTO DESCU-
LAMINA OWA BORDE RECTO SIRIUS 1.22*061 $ 7,500
PLAIN 9 \ 16 - 15 \ 16 BORDE REBAJADO 1.22*061 $ 17,806
FUTURA 9 \ 16 - 15 \ 16 BORDE REBAJADO 1.22*061 $ 14,500
FUTURA 9 \ 16 - 15 \ 16 BORDE REBAJADO 0.61*061 $ 6,329
LAMINA FIBRA MINERAL REF.CORTEGA BOR. REBAJADO 0.61*061 $ 3,800
LAMINA FIBRA MINERAL REF.ENCORE BOR. RECTO 0.61*1.22 $ 6,500
LAMINA FIBRA MINERAL REF.ENCORE BOR. REBAJADO 0.61*1.22 $ 19,960
LAMINA OWA COSMOS/N BOR. RECTO 0.61*061 $ 9,980
LAMINA LAY - IN LISO 0.61*061 $ 17,800
LAMINA LAY - PERF. 103 0.61*061 $ 20,400
VILEDON NEGRO $ 13,800
PERFIL PRINCIPAL 3.66 3.66 $ 12,010

ANGULO 3.05 $ 6,350
PERFIL SECUNDARIO 0.61 $ 1,740
PERFIL SECUNDARIO 1.22 $ 3,490
$ -
$ -
PLANILLA DE COSTOS GYPLAC

ENERO 6 DE 2,012
LAMINA FIBRA MINERAL REF.CORTEGA BOR. REBAJADO 0.61*061 $ 3,800
LAMINA FIBRA MINERAL REF.ENCORE BOR. RECTO 0.61*1.22 $ 6,500
A DE COSTOS INGEMEC S.A.S
25% 20%
SUBTOTAL IVA PESO V/ KILO FLETE ANTES IVA 0.75 0.8

$ 7,500 $ 1,200 750 8,250 11950 11325
$ 17,806 $ 2,849 750 18,556 27340 25856
$ 14,500 $ 2,320 1,000 15,500 22653 21445
$ 6,329 $ 1,013 1,000 7,329 10451 9924
$ 3,800 $ 608 1,000 4,800 6675 6358
$ 6,500 $ 1,040 1,000 7,500 10707 10165
$ 19,960 $ 3,194 2,000 21,960 31807 30144
$ 9,980 $ 1,597 2,000 11,980 16903 16072
$ 17,800 $ 2,848 2,000 19,800 28581 27098
$ 20,400 $ 3,264 2,000 22,400 32464 30764
$ 13,800 $ 2,208 13,800 20608 19458
$ - $ - 1,000 1,000 1000 1000
$ 12,010 $ 1,922 750 12,760 18685 17684

$ 6,350 $ 1,016 750 7,100 10233 9704
$ 1,740 $ 278 750 2,490 3348 3203
$ 3,490 $ 558 750 4,240 5962 5671
$ - $ - - - 0 0
$ - $ - - - 0 0
$ - $ - - - 0 0
ILLA DE COSTOS GYPLAC

25% 20%
$ 3,800 $ 608 1,000 4,800 6675 6358
$ 6,500 $ 1,040 1,000 7,500 10707 10165
15% 12% 10%
0.85 0.88 0.9

10774 10473 10283
24547 23833 23383
20379 19797 19431
9459 9205 9045
6079 5926 5830
9687 9426 9262
28676 27875 27371
15338 14938 14686
25789 25075 24626
29264 28446 27931
18443 17890 17541
1000 1000 1000
16801 16319 16016

9237 8982 8822
3075 3006 2962
5414 5274 5186
0 0 0
0 0 0
0 0 0
15% 12% 10%

6079 5926 5830
9687 9426 9262
NIT. 800.124.185-9
CUBIERTA HUNTER DOUGLAS PRECIOS DE VENTA

25% 20% 15% 12% 10%
TORNILLO
PRODUCTO CALIBRE COSTO TEJA * M2 DESCU % V/R MT2. /CLIP SUBT, FLETE 7% 0.75 0.8 0.85 0.88 0.9
CUB. 525C HD PINTDA * 1 CARA 12500 2 25,000 25,000 2,000 40667 38250 36118 34955 34222
CUB. 250C HD PINTDA * 1 CARA 28 7300 4 29,200 29,200 2,920 48083 45260 42769 41411 40556
CUB. 500C HD PINTDA * 1 CARA ALUZINC 26 12600 2 25,200 25,200 2,520 41496 39060 36911 35738 35000
CUB. 500C HD PINTDA * 2 CARA ALUZINC 26 14200 2 28,400 28,400 2,840 46765 44020 41598 40276 39444
CUB. LUXACUSTIC 333C PINTDA * 1 CARA 26 13100 3 39,300 39,300 2,751 63535 59736 56384 54556 53404
CUB. 500MV PINTDA * 2 CARA ALUZINC 26 12800 2 25,600 25,600 2,560 42155 39680 37496 36305 35556
BAN. 333C HD PINTDA * 1 CARA 26 7800 3 23,400 23,400 2,106 38298 36036 34040 32951 32266
CUB. 500C HD PINTDA * 1 CARA ALUMINIO 24 21100 2 42,200 42,200 4,220 69489 65410 61811 59847 58611
ATAC 4# 1M * 2.97 M * 30 MM ESPESOR 30 18400 1 18,400 18,400 1,840 30299 28520 26951 26095 25556
AISLAMIENTO EN POLIURETANO EN LAMINA ESPESOR 30 18400 1 18,400 18,400 1,840 30299 28520 26951 26095 25556
AISLAMIENTO EN POLIURETANO INYECTADO * MESPESOR 30 18700 1 18,700 18,700 2,057 30980 29172 27577 26707 26159
AISLAMIENTO EN ICOPOR ESPESOR 30 3 - - - 0 0 0 0 0
REMATE CONTRA MURO ALUZINC PINTADA * 2 C 24 15900 4 63,600 63,600 6,360 104728 98580 93155 90196 88333
CUMBRERA A 2 AGUAS * PINTADA 1 CARA 24 15000 4 60,000 60,000 6,000 98800 93000 87882 85091 83333
CUMBRERA A 2 AGUAS * PINTADA 2 CARAS 24 15900 4 63,600 63,600 6,360 104728 98580 93155 90196 88333
CLIP TIPO C SANDWICH 30 MM 710 4 2,840 2,840 284 4677 4402 4160 4028 3944
CLIP TIPO C SENCILLO 450 4 1,800 1,800 180 2964 2790 2636 2553 2500
TORNILLO CON EMPAQUE 197 4 788 788 79 1298 1221 1154 1118 1094
TORNILLO AUTOPERFORANTE CABEZA PLANA 8 * 1/2" 26 1 26 26 3 43 40 38 37 36
130 37000 4810000
189 39000 7,371,000
50401 12181000
58465 1948960
14129960
COSTO
PAQUETE CIELO RASO PVC 25 CMS UNIPERFILES M2 LONG ML
PAQ 15 LAM CIELO RASO PLANO 25CM BLANCO NEVADO 22,328 3M - 4M - 5M

PAQ 15 LAM CIELO RASO PLANO 25CM MADERA CLARO 26,370 3M - 4M - 5M
PAQ 15 LAM CIELO RASO PLANO 25CM MADERA OSCURO 26,370 3M - 4M - 5M
PAQ 15 LAM CIELO RASO ACANALADO 25CM BLANCO NEVADO 22,328 3M - 4M - 5M
PAQ 15 LAM CIELO RASO ACANALADO 25CM MADERA CLARO 26,367 3M - 4M - 5M
PAQ 15 LAM CIELO RASO ACANALADO 25CM MADERA OSCURO 26,367 3M - 4M - 5M
COSTO
PAQUETE REVESTIMIENTO DE MURO PVC 20 CMS M2 LONG ML
PAQ 15 LAM REVESTIMIENTO PLANO 20 CM BALNCO NEVADO 39,750 3M - 4M - 5M

PAQ 15 LAM REVESTIMIENTO PLANO 20 CM MADERA CLARO 43,950 3M - 4M - 5M
PAQ 15 LAM REVESTIMIENTO PLANO 20 CM MADERA OSCURO 43,950 3M - 4M - 5M
COSTO
PAQUETE ACCESORIOS CIELO RASO Y REVESTIMIENTO PVC ML LONG ML
PAQ 5 TRAMOS PÈRFIL PERIMETRAL 2,100 3MTS

PAQ 5 TRAMOS PÈRFIL ANGULAR (UNIOES) 2,100 3MTS
PAQ 5 TRAMOS PÈRFIL REMATE U (ILUMINACIO) 2,100 3MTS
CORNIZA PARA CIELO RASO EN PVC 2,590 3MTS
1 ¿CUANTOS PERFILPERIMETRAL SE VAN POR M2 ? SI ES RECTA 4 METROS LINEALES *

2 ¿CUANTOS PERFIL ANGULAR UNION SE VAN POR M2 ? 1 METRO LINEAL * 1 M2
3 ¿CUANTOS PERFIL REMATE U SE VAN POR M2 ? 4 METROS LIEALES * 1 M2
COSTO
CIELO RASO PVC 25 CMS INTRAPLAS M2 LONG ML
> 19,961 3M - 4M - 5M
CIELO RASO PLANO 25CM MADERA CLARO 23,761 3M - 4M - 5M
CIELO RASO PLANO 25CM MADERA OSCURO 23,761 3M - 4M - 5M
CIELO RASO ACANALADO 25CM BLANCO NEVADO 19,961 3M - 4M - 5M
CIELO RASO ACANALADO 25CM MADERA CLARO 23,761 3M - 4M - 5M
CIELO RASO ACANALADO 25CM MADERA OSCURO 23,761 3M - 4M - 5M
NIT. 800.124.185-9
30% 25% 20%

PESO DESCUENT SUBTOTAL
GRS O 5% ANTES IVA IVA FLETE 5% 0.7 0.75 0.8
500 1,116.40 21,212 2,774 - 33,076 31,056 29,289

500 791.10 25,579 3,318 - 39,859 37,423 35,292
500 791.10 25,579 3,318 - 39,859 37,423 35,292
500 669.84 21,658 2,774 - 33,714 31,652 29,847
500 - 26,367 3,318 - 40,985 38,474 36,277
500 791.01 25,576 3,318 - 39,855 37,419 35,288
30% 25% 20%

750 1,192.50 38,558 5,644 1,928 62,654 58,982 55,769

750 6,593 37,358 6,256 1,868 61,492 57,934 54,821
750 6,593 37,358 6,256 1,868 61,492 57,934 54,821
- - - - - -
30% 25% 20%

63 2,037 258 - 3,168 2,974 2,804

63 2,037 258 - 3,168 2,974 2,804
63 2,037 258 - 3,168 2,974 2,804
78 2,512 408 - 3,997 3,758 3,548
4 METROS LINEALES * M2, SI HAY COLUMNA O CURVA SE VA MAS SE UTILIZA ESTE PERFIL CUANDO VA CON DILAT
SIEMPRE SE UTILIZA
EALES * 1 M2 SE UTILIZA PARA INSTALACION NORMAL
500 598.83 19,362 2,774 968 31,402 29,558 27,945

500 712.83 23,048 3,318 1,152 37,396 35,201 33,281
500 712.83 23,048 3,318 1,152 37,396 35,201 33,281
500 598.83 19,362 2,774 968 31,402 29,558 27,945
500 712.83 23,048 3,318 1,152 37,396 35,201 33,281
500 712.83 23,048 3,318 1,152 37,396 35,201 33,281
PRECIOS DE VENTA
15% 10%
0.85 0.9
27,729 26,342
33,411 31,739
33,411 31,739
28,254 26,839
34,338 32,615
33,407 31,736
15% 10%
0.85 0.9
52,934 50,414
52,074 49,632
52,074 49,632
- -
15% 10%
0.85 0.9
2,654 2,521
2,654 2,521
2,654 2,521
3,364 3,199
PERFIL CUANDO VA CON DILATACION
INSTALACION NORMAL
0.85 0.9
26,521 25,256
31,586 30,079
31,586 30,079
26,521 25,256
31,586 30,079
31,586 30,079
PLANILLA DE COSTOS INGEM
NIT. 800.124.185-9
ABRIL 19 DE 2,010
25%
SUBTOTAL
FIBRA MINERAL COSTO LONG ANTES IVA 0.75
LAMINA ALVEOLAR DE 6 MM
CRISTAL Y BRONCE
DE 11.80 * 2.10 6 MM CRISTAL 703,241 703,241 1,087,679

DE 11.80 * 2.10 6 MM BRONCE 753,472 753,472 1,165,370
DE 11.80 * 2.10 8 MM CRISTAL 834,491 834,491 1,290,679
DE 11.80 * 2.10 8 MM OTROS ROJO 690,000 690,000 1,067,200
DE 8.85 *2.10 6 MM CRISTAL 527,431 527,431 815,760
DE 8.85 * 2.10 6 MM BRONCE 565,104 565,104 874,028
DE 7.86 * 2.10 6 MM CRISTAL 468,828 468,828 725,121
DE 7.86 * 2.10 6 MM BRONCE 502,315 502,315 776,914
DE 5.90 * 2.10 6 MM CRISTAL 351,620 351,620 543,839
DE 5.90 * 2.10 6 MM BRONCE 376,736 376,736 582,685
DE 3.93 * 2.10 6 MM CRISTAL 234,413 234,413 362,559
DE 3.93 * 2.10 6 MM BRONCE 251,157 251,157 388,456
DE 2.95 * 2.10 6 MM CRISTAL 175,810 175,810 271,919
DE 2.95 * 2.10 6 MM BRONCE 188,368 188,368 291,343
DE 5.90 * 1.05 6 MM CRISTAL 175,810 175,810 271,919
DE 5.90 * 1.05 6 MM BRONCE 188,368 188,368 291,343
LAMINA ALVEOLAR DE 6 MM
AZUL/INFRERED/I.R. BLUE
DE 11.80 * 2.10 6 MM CRISTAL 703,241 703,241 1,087,679

DE 11.80 * 2.10 6 MM BRONCE 753,472 753,472 1,165,370
DE 8.85 *2.10 6 MM CRISTAL 527,431 527,431 815,760
DE 8.85 * 2.10 6 MM BRONCE 565,104 565,104 874,028
DE 7.86 * 2.10 6 MM CRISTAL 468,828 468,828 725,121
DE 7.86 * 2.10 6 MM BRONCE 502,315 502,315 776,914
DE 5.90 * 2.10 6 MM CRISTAL 351,620 351,620 543,839
DE 5.90 * 2.10 6 MM BRONCE 376,736 376,736 582,685
DE 3.93 * 2.10 6 MM CRISTAL 234,413 234,413 362,559
DE 3.93 * 2.10 6 MM BRONCE 251,157 251,157 388,456
DE 2.95 * 2.10 6 MM CRISTAL 175,810 175,810 271,919
DE 2.95 * 2.10 6 MM BRONCE 188,368 188,368 291,343
DE 5.90 * 1.05 6 MM CRISTAL 175,810 175,810 271,919
DE 5.90 * 1.05 6 MM BRONCE 188,368 188,368 291,343
LAMINA ALVEOLAR 0.60 * 1.20 17,500 1.20 17,500 27,067
LAMINA ALVEOLAR 0.60 * 2.40 35,000 2.40 35,000 54,133
LAMINA ALVEOLAR 1.00 * 1.80 45,000 1.80 45,000 69,600
LAMINA ALVEOLAR 1.20 * 1.80 50,000 1.80 50,000 77,333
LAMINA ALVEOLAR 1.00 * 2.40 60,000 2.15 60,000 92,800
LAMINA ALVEOLAR 1.20 * 2.40 70,000 2.44 70,000 108,267
LAMINA ALVEOLAR 1.50 * 2.40 85,000 3.05 85,000 131,467
LAMINA ALVEOLAR 1.80 * 2.40 100,000 3.66 100,000 154,667
LAMINA ALVEO POLICAR. LEXAN THERMO 6 MM 753,472 11.80*2.10 753,472 1,165,370

LAMINA ALVEO POLICAR. LEXAN THERMO 883,102 2.44 883,102 1,365,864
3.05 - -
- -
441,245 - -
5.40 - -
3.66 - -
2.00 - -
1.00 - -
1.00 - -
CINTA PLANA * 25 M 23,495 23,495 36,339

TORNILLO HEX PUNTA BROCA 10*1" 81 81 125
SILICONA NEUTRA PARA POLICARBONATO 16,204 16,204 25,062
CONECTOR BASE ALUMINIO + TAPA POLIC *.90 115,411 115,411 178,502
CONECTOR U POLICARBONATO 6 MM * 2.10 6,481 6,481 10,024
- -
- -
- -
- -
198500
TEJA CRISTACRYL CRISTAL 164,740 5.70 164,740 254,798
TEJA CRISTACRYL OPAL 172,560 5.70 172,560 266,893
- -
TEJA CRISTACRYL BRONCE 328,000 5.70 328,000 507,307
LA DE COSTOS INGEMEC S.A.S.
NIT. 800.124.185-9
PRECIOS DE VENTA
20% 15% 12% 10%
0.8 0.85 0.88 0.9
1,019,699 959,717 927,000 906,400

1,092,534 1,028,268 993,213 971,142
1,210,012 1,138,835 1,100,011 1,075,566
1,000,500 941,647 909,545 889,333 $ 27,845
764,775 719,788 695,250 679,800 $ 36,600
819,401 771,201 744,910 728,356 $ 8,755
679,801 639,812 618,001 604,267 $ 379,659.01
728,357 685,512 662,143 647,428
509,849 479,858 463,499 453,199
546,267 514,134 496,607 485,571
339,899 319,905 308,999 302,132
364,178 342,755 331,071 323,713
254,925 239,929 231,750 226,600
273,134 257,067 248,303 242,785
254,925 239,929 231,750 226,600
273,134 257,067 248,303 242,785
1,019,699 959,717 927,000 906,400

1,092,534 1,028,268 993,213 971,142
764,775 719,788 695,250 679,800
819,401 771,201 744,910 728,356
679,801 639,812 618,001 604,267
728,357 685,512 662,143 647,428
509,849 479,858 463,499 453,199
546,267 514,134 496,607 485,571
339,899 319,905 308,999 302,132
364,178 342,755 331,071 323,713
254,925 239,929 231,750 226,600
273,134 257,067 248,303 242,785
254,925 239,929 231,750 226,600
273,134 257,067 248,303 242,785
25,375 23,882 23,068 22,556
50,750 47,765 46,136 45,111
65,250 61,412 59,318 58,000
72,500 68,235 65,909 64,444
87,000 81,882 79,091 77,333
101,500 95,529 92,273 90,222
123,250 116,000 112,045 109,556
145,000 136,471 131,818 128,889
1,092,534 1,028,268 993,213 971,142

1,280,498 1,205,174 1,164,089 1,138,220
- - - -
- - - -
- - - -
- - - - 93032
- - - -
- - - -
- - - -
- - - -
34,068 32,064 30,971 30,282 PAQUETES DE 5

117 111 107 104
23,496 22,114 21,360 20,885
167,346 157,502 152,133 148,752
9,397 8,845 8,543 8,353
- - - -
- - - -
- - - -
- - - -
238,873 224,822 217,157 212,332

250,212 235,494 227,465 222,411
- - - -
475,600 447,624 432,364 422,756
PRECIO M2 PARA INGEMEC DE LAMINA ALVEOLAR
PRECIO M2 PARA CLIENTE DE LAMINA ALVEOLAR
Mayo 28 de 2.013
CUBIERTA SANDWICH DECK 380 C LISA CON FIBRA DE VIDRIO
DESCRIPCION CANTIDAD/ M/Unidad Costo unitario Costo Total
Cubierta Aluzinc cal 26 pintada 1 cara 2.63 ML 10,000 26,300

Bandeja Aluzinc cal 26 pintada 1 cara 2.63 ML 8,600 22,618
Fibra de vidrio 1 MT2 11,657 11,657
Clip + Tornillo 5 MT2 860 4,300
SUBTOTAL 64,875
Margen Distribuidor 20% 12,975
SUBTOTAL 77,850
Mano de Obra 7,000
Fletes 1,500
TOTAL MT2 SIN IVA 86,350
Cubierta sandwich deck 380 C Clisa
Cubierta Aluzinc cal 26 pintada 1 cara 2.63 ML 10000 26300

Bandeja Aluzinc cal 26 pintada 1 cara 2.63 ML 8600 22618
Fibra de vidrio 1 MT2 11657 11657
Clip + Tornillo 5 MT2 950 4750
SUBTOTAL 65,325
SUBTOTAL 78,390
Mano de Obra 7,000
Fletes
TOTAL MT2 SIN IVA
CUBIERTA SANDWICH DECK 380 C LISA CON FIBRA DE VIDRIO


Fibra de vidrio 1 MT2 11657 11657
SUBTOTAL 65,325
SUBTOTAL 77,084
Mano de Obra 6,000
Fletes 1,400
CUBIERTA SANDWICH 333 C LISA CON POLIURETANO 30 MM
Cubierta Aluzinc cal 26 pintada 2 cara 3 ML 10100 30300

Bandeja Aluzinc cal 26 pintada 1 cara 3 ML 7500 22500
Poliuretano Inyectado 30 mm 1 MT2 24500 24500
SUBTOTAL 82,300
SUBTOTAL 98,760
Mano de Obra -
Fletes 2,000
CUBIERTA SANDWICH 525 C LISA CON POLIURETANO 30 MM

SUBTOTAL 66,300
SUBTOTAL 79,560
Mano de Obra -
Fletes 2,000
CUBIERTA SANDWICH 250 C LISA PINTADA * 1 CARA
DESCRIPCION CANTIDAD Unidad Costo unitario Costo Total
M/2

SUBTOTAL 35,200
SUBTOTAL 42,240
Mano de Obra -
Fletes -
IVA DEL 16 % 6,758
TOTAL M2 CON IVA 48,998

M/2

SUBTOTAL 86,400
SUBTOTAL 103,680
Mano de Obra -
Fletes -
IVA DEL 16 % 16,589
M/2

Sub Total 1 75180
Descuento Cubierta 6% 4,511
Sub Total 2 70,669
SUBTOTAL 98,569
SUBTOTAL 118,283
Mano de Obra -
Fletes e Imprevistos 4,950
IVA DEL 16 % 19,717
Costos Transporte
2000 m2 pesan 12 toneladas $ 1,700,000
Poliuretano +- 1670 laminas $ 1,650,000
Maquina 5 toneladas $ 2,230,000
Viaticos Operario 5 a 10 dias $ 1,200,000
Montacarga * hora 1 Hora $ 100,000
$ 6,880,000

M/2

SUBTOTAL 32,560
Mano de Obra -
Fletes 2,100
IVA DEL 16 % 6,196
CLIP A $ 280
TORNILLO $ 60
CUBIERTA SENCILLA 500 C LISA PINTADA * 2 CARA
M/2

Sub Total 1 29820
Descuento Cubierta 6% -
Sub Total 2 29,820
SUBTOTAL 35,820
SUBTOTAL 42,984
Mano de Obra -
IVA DEL 16 % 7,357
34619/2.97
860
Flete $ 1.400.000 : rollo; maquina y monta carga
34619/2.97
860 + 80
DESCRIPCION CANTIDAD Unidad Costo unitarioCosto Total
M/2
Cubierta Aluzinc cal 24 pintada 1 ca 2 ML 14900 29800

Bandeja Aluzinc cal 24 pintada 1 ca 2 ML 13300 26600

SUBTOTAL 84,300
SUBTOTAL 101,160
Mano de Obra -
IVA DEL 16 % 16,906
Julio 24 de 2013
CUBIERTA STANDING SEEAM 300 * 11/2 CAL 26 COLOR VERDE

M2
Cubierta Standing cal 26 pintada 1 cara 3.333 Teja 8,105 27,014

Descuento Comercial 22 % 5,943
Subtotal 1 21,071
Mano de Obra 1 MT2 8,000 8,000
Fletes 1 ML 250 250
SUBTOTAL 31,565
SUBTOTAL 36,300
imprevistos 2% -
-
Fletes de maquina formadora por: 3.500.000
Se deja el 10 % para negociar
Area total aproximada: 14.000 m2
Julio 16 de 2013

M2
Cubierta Standing cal 26 pintada 1 cara 3.333 Teja 8,105 27,014

Descuento Comercial 32 % 8,644
Subtotal 1 18,369
Fletes 1 ML 250 250
SUBTOTAL 25,863
SUBTOTAL 29,743
imprevistos 2% 595
-
fletes de maquina formadora por: 3.000.000

M2
Fibra Mineral 1.22 * 061 1.3 und 12,000 15,600

Tee Principal 1.99 8,000 15,920
Trabesaño de 1.22 1.77 3,000 5,310
Trabesaño de 0.61 1.2 MT2 1,500 1,800
Fletes 1 ML 250 250
SUBTOTAL 43,880
SUBTOTAL 46,074
imprevistos 2% -
-
fletes de maquina formadora por: 3.000.000
CUBIERTA SANDWICH 500 C LISA CON FIBRA DE VIDRIO 30 MM

Sub Total 1 48528
Sub Total 2 36,881
Fibra de Vidrio 1.5 30 mm 1 MT2 25603 25603
SUBTOTAL 68,484
SUBTOTAL 76,702
Mano de Obra -
Fletes 2,000
Se toma precio distribuidor 325.530 / 23.783 m2 = precio m2 13.688

CUBIERTA SANDWICH 525 C LISA CON FIBRA DE VIDRIO 30 MM

Sub Total 1 48528
Sub Total 2 36,881
Poliuretano 25 mm 1 MT2 24931 24931
SUBTOTAL 67,812
SUBTOTAL 75,950
Mano de Obra -
Fletes 2,000
CUBIERTA SANDWICH 500C LISA CON POLIURETANO 30 MM

Sub Total 1 60760
Sub Total 2 42,532
Poliuretano 30 mm 1 MT2 24931 24931
SUBTOTAL 72,463
SUBTOTAL 83,332
Mano de Obra -
Fletes 4,950
13,337
101,619
Costos Transporte
2000 m2 pesan 12 toneladas $ 1,700,000

Poliuretano +- 1670 laminas $ 1,650,000
Maquina Formadora y Curvadora 5 toneladas $ 2,230,000
Viaticos Operario 5 a 10 dias $ 1,200,000
Montacarga * hora 1 Hora $ 100,000
$ 6,880,000
NIT. 800.124.185-9
CUBIERTA STANDING SEAM DE COLMENA

FEBRERO 16 DE 2010
PRECIO PRECIO PRECIO

LISTA mt2 LISTA mt2 LISTA mt2 CLIP /
ML ANCHO Cal 28 Cal 26 Cal 24 DECUENTO TORNILLO SUB-TOTAL FLETE 10%
380 27,416 6,854 2,000 22,562 2,742
2" 450 - - -
480 - - -
300 27,016 6,754 2,000 22,262 2,702
305 - - -
STANDING SEAM TRASLICIDA 305 - - -
1 1/2"
508 - - -
500 24,264 6,066 - 18,198 1,819.80
525 - -
325 - -
1"
525 - -
355 - - -
2" 380 - - -
450 - - -
300 17,206 4,302 2,000 14,905 1,721
STANDING SEAM GALVANIZADA 405 - - -
1 1/2"
432 16,078 4,019 2,000 14,058 1,608
500 15,486 3,717 2,000 13,769 1,549
330 - -
1"
530 - -
TEJA CPVC DE 11.80 * 1.13 / 2.5 ESPESOR 11.80*1.13 172,414 - - 172,414 17,241
13.33 m2 213,344
PRECIOS DE VENTA
UTILIDAD
25% 20% 15% 12% 10% poliuretano 38 mm
MANO DE
OBRA
0.75 0.8 0.85 0.88 0.9
37638 42495 40157 38881 38078 42638
0 0 0 0 0 5000
0 0 0 0 0 5000
37134 41875 39571 38314 37523 42134
0 0 0 0 0 5000 $ 27,550 $ - PINTADA
0 0 0 0 0 5000 SIN PINTAR
0 0 0 0 0 5000
29966 28207 26655 25808 25275 34966 $ 56,413.80 PINTADA 53309
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 5000
0 0 0 0 0 5000
0 0 0 0 0 5000
24774 26670 25202 24402 23898 29774
0 0 0 0 0 5000
23351 24920 23549 22801 22330 28351
22845 21514 20340 19699 19296 27845
0 0 0 0 0
0 0 0 0 0
283908 267242 252536 244514 239464 288908

141954 133621 126268 122257 119732 146954
27993 26350 24900 24109 23611 32993
27147 25600 24235 23491 23022 32147

PLANILLA
TOXEMENT. V / UNIT LONG ML PESO GRS
VULKEM 171 500,000 3M - 4M - 5M 500
ROCKTOP GRIS " Endurecedor para pisos" 22,800 30

NIT. 800.124.185-9
PRECIOS DE VENTA
30% 25% 20% 15%

DESCUENTO SUBTOTAL
35% ANTES IVA IVA FLETE 5% 0.7 0.75 0.8 0.85
125,000.00 375,000 2,774 - 538,488 502,774 471,524 443,950
7,980.00 14,820 2,774 1,482 25,427 24,016 22,781 21,691

RECIOS DE VENTA
10%
0.9
419,441
20,723

Costos Perfileria y Dry Wall

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Costos Perfileria y Dry Wall

Transféré par

Droits d'auteur :

Formats disponibles

PLANILLA DE COSTOS INGEMEC S.A.S.

CUBIERTA STANDING CORPACERO. PRECIOS DE VENTA

CUBIERTA STANDING KUBIEC. PRECIOS DE VENTA

PERFILERIA LIVIANA COLMENA PRECIOS DE VENTA

Transporte $ 100 m/l. TONELADA $100.000

PESO LARGO T/Tonelada P* ton. SUBTOTAL

DICIEMBRE 10 DEV 2014

PERFILERIA LIVIANA ACERFO PRECIOS DE VENTA

PERFIL ABIERTO C CAL. 18 120*60* 1.2 $ - $ - 80 $ - - 0 0 0

25% 20% 15%

25% 20% 15%

PERFIL CAJON CC CAL. 16 250*150* 1.5 $ 258,000

PERFIL CAJON CC CAL. 16 220*160* 1.5 $ 235,000

PERFIL CAJON CC CAL. 16 203*128* 1.5 $ 204,000

PERLINES PRECIOS DE VENTA

CUBIERTA ARQ. 0,73*2,44-30 16,402 3,000 19,402 28,368 26,783 25,384

CANALETA 0.90*5 C/24 84,656 3,812 88,468 134,747 126,564 119,343

CABALLETE 2 * 0.50 cal 28 16380 336 16,716 25,670 24,087 22,690

PESO LARGO KILO P/UNID.

CUBIERTA TRAPEZOIDAL VERDE CAL 28 0.86 2.64 6M $ 150 $ 396

PERFIL 160*60 C/16 (1.5mm) HR. 21.48 6ml $ 80 $ 1,718

CUBIERTA ARQ. 0,73*5 -30 11.02 5 $ 120 $ 1,322

METADEC 2" CALIBRE 20- 5,10 43.62 5.1 100 4362

ANGULO 2 1/2 * 1/4 * 6 76,488 - 76,488 118,301 110,908 104,384

25% 20% 15% 12% 10%

COSTO LONG FLETE COSTO+FLETE 25% 20% 15% 12% 10%

TEJA AJOVER COSTO LONG

TEJA ADRI No. 6 -1,83 14,000 1.83

AJOZINC 2,15 18,800 2.15

TEJA ADRI No. 6 -1,83 POLICARBONATO 25,600 1.83

TEJA AJOVER TERMOACUSTICA12 MT AZUL ONDULADA 15,120 12.00

CABALLETE * 2 ML 35,600 2.00

TEJA OPAL 1.80 TRAPEZOIDAL 38,500 1.80

TANQUE 500 LT 109,000

TEJA ACRILICA AJOVER 2.44 65,500 2.44

TEJA MADRILEÑA 1.20 27700 1.2

LAMINA CRISTAL 2.10 * 5.90 6 MM POLICARBONATO 194,000 5.90 * 2.10

LAMINA CRISTAL 2.10 * 5.90 6 MM POLICARBONATO 189,009 5.90 * 2.10

25% 20% 15% 12% 10%

14,000 21,653 20,300 19,106 18,455 18,044

25,600 39,595 37,120 34,936 33,745 32,996

187,260 289,629 271,527 255,555 246,843 241,357 2 % anti antes de iva

181,440 280,627 263,088 247,612 239,171 233,856 14,016

35,600 55,061 51,620 48,584 46,927 45,884

38,500 59,547 55,825 52,541 50,750 49,622

109,000 168,587 158,050 148,753 143,682 140,489

65,500 101,307 94,975 89,388 86,341 84,422

27,700 42,843 40,165 37,802 36,514 35,702

CUBIERTA ALVEOLAR AJOVER

194,000 300,053 281,300 264,753 255,727 250,044

CUBIERTA ALVEOLAR CRISTACRIL

164,740 254,798 238,873 224,822 217,157 212,332

CUBIERTA ALVEOLAR INACRIL

189,009 292,334 274,063 257,942 249,148 243,612

DES SUBTOTA ANTE

DESCARGUE 100000 VALOR FLETE

Flete Bodega Bogota

0.88 0.9 0.92 0.95

$ 135,003 1600 N. laminas 5610000/1382

17254 16999 16755 16409

valor flete $ 4.725.120

$ 4,156 1600 N. laminas

LISTA DE PRECIOS CORPOLOSA PRECIOS DE VENTA

CORPALOZA 2" MAX ( 1ML )

PERFIL ABIERTO C CAL. 18 12060 1.2 $ - $ - 80 $ - - 0 0 0

PERFIL CAJON CC CAL. 16 250150 1.5 $ 258,000

PERFIL CAJON CC CAL. 16 220160 1.5 $ 235,000

PERFIL CAJON CC CAL. 16 203128 1.5 $ 204,000

PERFIL C 200502 MM- CAL 14 20050 2 $ 64,879 $ 64,879

PERFIL C 305803 MM CAL. 11 305803MM $ 175,131 $ 175,131

TUBO RECTANGULAR 100381.2 100381.2 MM $ 40,000 $ 40,000