0.

-INSUMOS Devaluacion
2.- EQUIPOS Fecha: 30/12/2021 12
07.2 5700
08.1 5.7 1000.00 5.7
17.2 111413 5.747910769
18.2 730.8 100000.00 5.796224248
21.2 5.84 10000000.00 5.84494382
1 4.25 0.991664664
0.991664664 12
A B C D 1.991664664 0.0025
Código: Código Covenin: Unidad Cantidad 0 Rendimiento Inflacion
TABULADOR DE VIALIDAD, CLOACAS Y ACUEDUCTOS. VIGENTE A PARTIR DEL 01 10000
DE ENERO DE 2022 243.54 %
$*5
Cantidad Costo Total Costo
Código Familia DESCRIPCION (Días) Costo (Día) (referencial) Directo $ Cpodiario Cposemanal Cpomensual Spsemanal.r Spsemanal

1 V00063 ANDAMIOS H=1.5 Mts. 1.00 8.90 0.02 8.92 1.78 8.90129115 35.6051646
2 BARRE BARREDORA TRATO 1.00 498.47 1.25 499.72 99.69 498.472304 1993.889217
3 V00100 BOMBA ACH.18.6HP 4" GASOIL 1.00 320.45 0.80 321.25 64.09 320.446481 1281.785925
4 V00068 BOMBA ACHIQUE DE 7 HP 2" 1.00 89.01 0.22 89.24 17.80 89.0129115 356.051646
5 BOMBA GA BOMBA GASOIL 30HP 6" 1.00 445.06 1.11 446.18 89.01 445.064557 1780.25823
6 V00032 CAJON METALICO (ENTIBADO) 1.00 17.80 0.04 17.85 3.56 17.8025823 71.21032919
7 V00076 CAMION CISTERNA 3.500 LT 1.00 631.36 1.58 632.94 126.27 631.364487 2525.457946
8 V00041 CAMION CISTERNA .8.000 LT 1.00 1,443.12 3.61 1446.73 288.62 1443.11877 5772.475062
9 V00048 CAMION CISTERNA 10.000 LT 1.00 1,803.90 4.51 1808.41 360.78 1803.89846 7215.593828
10 V00058 CAMION CISTERNA 12.000 LT 1.00 2,164.68 5.41 2170.09 432.94 2164.67826 8658.71302
11 V00031 CAMION F-350 (ESTACA) 1.00 712.10 1.78 713.88 142.42 712.103292 2848.413168
12 V00080 CAMION F-750 (ESTACA) 1.00 1,068.15 2.67 1070.83 213.63 1068.15494 4272.619752
13 V00012 CAMION GRUA DE 5 TON. 1.00 1,424.21 3.56 1427.77 284.84 1424.20658 5696.826336
14 V00024 CAMION GRUA DE 5 TON. 1.00 1,424.21 3.56 1427.77 284.84 1424.20658 5696.826336
15 V00104 CAMION ROSCO 8000 LTS 1.00 979.14 2.45 981.59 195.83 979.142026 3916.568106
16 V00091 CAMION SERVICIO F-350 1.00 801.12 2.00 803.12 160.22 801.116203 3204.464814
17 V00033 CAMION SERVICIO F-750 1.00 1,246.18 3.12 1249.30 249.24 1246.18076 4984.723044
18 V00062 CAMION VOLTEO F-350 1.00 1,014.59 2.54 1017.13 202.92 1014.59049 4058.361971
19 V00085 CAMION VOLTEO F-600 1.00 1,739.30 4.35 1743.65 347.86 1739.29805 6957.192194
20 V00086 CAMION VOLTEO F-750 1.00 2,174.13 5.44 2179.56 434.83 2174.12683 8696.507333
21 V00027 CAMIONETA 1.00 534.08 1.34 535.41 106.82 534.077469 2136.309876
22 V00117 CARGADOR CAT 920 1.00 1,039.67 2.60 1042.27 207.93 1039.67081 4158.683225 4.- Cargador frontal (Cat 930; 950; 966 o similares) 350$ a 450$ X Día 400.00000 2336 0.00
23 V00036 CARGADOR CAT-930 1.00 1,247.60 3.12 1250.72 249.52 1247.60497 4990.41987 4.- Cargador frontal (Cat 930; 950; 966 o similares) 350$ a 450$ X Día 400.00000 2336
24 V00078 CARGADOR CAT-950 1.00 1,403.56 3.51 1407.06 280.71 1403.55559 5614.222354 4.- Cargador frontal (Cat 930; 950; 966 o similares) 350$ a 450$ X Día 400.00000 2336
25 V00096 CARGADOR CAT-D-966-C 1.00 1,871.41 4.68 1876.09 374.28 1871.40745 7485.629805 4.- Cargador frontal (Cat 930; 950; 966 o similares) 350$ a 450$ X Día 400.00000 2336
26 V00072 CARRETON 1.00 10.68 0.03 10.71 2.14 10.6815494 42.72619752
27 V00056 COMPACTADORA 825-C 1.00 3,560.52 8.90 3569.42 712.10 3560.51646 14242.06584
28 V00127 COMPRESOR (1) MARTILLO 1.00 356.05 0.89 356.94 71.21 356.051646 1424.206584
29 V00054 COMPRESOR (2) MARTILLOS 1.00 445.06 1.11 446.18 89.01 445.064557 1780.25823
30 V00020 COMPRESOR CON MANGUERA 1.00 356.05 0.89 356.94 71.21 356.051646 1424.206584
31 V00003 CONOS SEÑALES Y OTROS 1.00 2.31 0.01 2.32 0.46 2.3143357 9.257342795
32 V00067 CORTADORA MANUAL 1.00 32.04 0.08 32.12 6.41 32.0446481 128.1785925
33 V00066 DOBLADORA MANUAL 1.00 32.04 0.08 32.12 6.41 32.0446481 128.1785925
34 V00025 ENCOF.MET.BOCA VISITA 1.00 89.01 0.22 89.24 17.80 89.0129115 356.051646
35 V00121 EQ.MANOMETRICO 0-200 LBS 1.00 26.70 0.07 26.77 5.34 26.7038734 106.8154938
36 V00026 EQ.TOPOGRAFIA (EST.TOTAL,NIVEL,TRIPODE,MIRA,CINTA Y PRISMA) 1.00 445.06 1.11 446.18 89.01 445.064557 1780.25823
37 V00124 EQUIP.LABORATORIO ASFALTO 1.00 356.05 0.89 356.94 71.21 356.051646 1424.206584
38 V00069 EQUIPO DE OXICORTE 1.00 35.61 0.09 35.69 7.12 35.6051646 142.4206584
39 V00018 EQUIPO MENOR 1.00 26.70 0.07 26.77 5.34 26.7038734 106.8154938
40 V00030 EQUIPO MENOR 1.00 26.70 0.07 26.77 5.34 26.7038734 106.8154938
41 V00071 EQUIPO MENOR DE ASFALTO 1.00 44.51 0.11 44.62 8.90 44.5064557 178.025823
42 V00028 EQUIPO SAND-BLASTING 1.00 267.04 0.67 267.71 53.41 267.038734 1068.154938
43 V00011 ESMERIL ELECT INDUST. 1.00 44.51 0.11 44.62 8.90 44.5064557 178.025823
44 V00017 ESMERIL ELECT INDUSTRIAL 1.00 44.51 0.11 44.62 8.90 44.5064557 178.025823
45 V00009 EXCAVADOR CAT-245-B 1.00 6,230.90 15.58 6246.48 1246.18 6230.9038 24923.61522
46 V00007 EXCAVADORA CAT-225C 1.00 4,450.65 11.13 4461.77 890.13 4450.64557 17802.5823
47 V00081 FINISHER BLAW-KNOX PF-35 1.00 2,079.34 5.20 2084.54 415.87 2079.34161 8317.36645 8.- Finisher o pavimentadora 300$ a 400$ X Día 350.00000 2044
48 V00094 FORMALET.CUNETAS Y ACERAS 1.00 4.45 0.01 4.46 0.89 4.45064557 17.8025823
49 V00029 FORMALETAS P/BROCALES (PZA) 1.00 4.45 0.01 4.46 0.89 4.45064557 17.8025823
50 V00087 GRUA DE 10 TON. 1.00 2,670.39 6.68 2677.06 534.08 2670.38734 10681.54938
51 MANGUERA MANGUERA 1.00 2.67 0.01 2.68 0.53 2.67038734 10.68154938
52 V00046 MANGUERA 4" LONG.3,00mt 1.00 0.00 0.00 0.00 0.00 0.00178026 0.007121033
53 V00MAN MANGUERAS Y TUBERIAS 1.00 0.00 0.00 0.00 0.00 0.00445065 0.017802582
54 V00015 MAQUINA DEMARCADORA.INCLUYE TOLVA 1.00 0.36 0.00 0.36 0.07 0.35605165 1.424206584
55 V00064 MAQUINA P/SOLDAR SAE 400 1.00 0.36 0.00 0.36 0.07 0.35605165 1.424206584
56 V00092 MEZCLADORA 0.25 M3 1.00 0.27 0.00 0.27 0.05 0.26703873 1.068154938
57 V00070 MEZCLADORA CAT-0.53 M3 1.00 0.45 0.00 0.45 0.09 0.44506456 1.78025823
58 V00077 MINI SHOWER BOCAT-825 1.00 623.09 1.56 624.65 124.62 623.09038 2492.361522
59 V00014 MINI VIBRO COMP.2 RODILLO 1.00 0.32 0.00 0.32 0.06 0.32044648 1.281785925
60 V00107 MOTO SIERRA 1.00 151.32 0.38 151.70 30.26 151.32195 605.2877981
61 V00061 MOTONIVELADORA 12-F 1.00 1,559.51 3.90 1563.40 311.90 1559.50621 6238.024837 11.- Motoniveladora (Patrol) 300$ a 400$ X Día 350.00000 2044
62 V00073 MOTONIVELADORA CAT-120 G 1.00 1,715.46 4.29 1719.75 343.09 1715.45683 6861.827321 11.- Motoniveladora (Patrol) 300$ a 400$ X Día 350.00000 2044
63 V00035 MOTONIVELADORA CAT-140 G 1.00 1,871.41 4.68 1876.09 374.28 11.- Motoniveladora (Patrol) 300$ a 400$ X Día 350.00000 2044
64 V00128 MOTOTRAILLA CAT-631 (30M3) 1.00 3.20 0.01 3.21 0.64
65 V00005 PERFILADORA PR-450 1.00 3.20 0.01 3.21 0.64
66 V00145 PLANT.ELECT.210 KV. 1.00 480.67 1.20 481.87 96.13
67 V00151 PLANT.ELECT.450 KV. 1.00 480.67 1.20 481.87 96.13
68 V00125 PLANT.ELECT.79 KW 120 HP 1.00 0.14 0.00 0.14 0.03
69 V00144 PLANTA DE ASFALTO (100TNxHr) 1.00 12,810.00 32.03 12842.03 2562.00
70 V00122 PLANTA MEZCLA FRIO MPI 1.00 1.07 0.00 1.07 0.21
71 V00130 PUNTALES DE HIERRO 1.00 1.96 0.00 1.96 0.39 1.017333854
72 V00034 RANA (MINI COMPAC.40 CM) 1.00 267.04 0.67 267.71 53.41
73 V00089 RETROEXCAVADOR JD-310 1.00 1,351.57 3.38 1354.95 270.31 7.- Retroexcavadora 200$ a 250$ X Día 275.00000 1606
74 V00045 RETROEXCAVADOR JD-410 1.00 1,663.47 4.16 1667.63 332.69 7.- Retroexcavadora 200$ a 250$ X Día 275.00000 1606
75 V00088 RETROEXCAVADOR JD-510 1.00 1,871.41 4.68 1876.09 374.28 7.- Retroexcavadora 200$ a 250$ X Día 275.00000 1606
76 V00022 TALADRO MECHA AUTO AGARRE 1.00 0.01 0.00 0.01 0.00 0
77 V00008 TAMPO BROSS SP-2000 1.00 727.77 1.82 729.59 145.55 10.-Tampo o compactador 9 ruedas 250$ a 300$ X Día 275.00000 1606
78 V00106 TAMPO BROSS SP-3000 1.00 831.74 2.08 833.82 166.35 10.-Tampo o compactador 9 ruedas 250$ a 300$ X Día 275.00000 1606
79 V00038 TAMPO BROSS SP-4000 1.00 935.70 2.34 938.04 187.14 10.-Tampo o compactador 9 ruedas 250$ a 300$ X Día 275.00000 1606
80 TANQU TANQUE 1000LTS/ P/TRASBASE 1.00 0.09 0.00 0.09 0.02 0
81 V00044 TRACTOR CAT-D-6 1.00 3,638.85 9.10 3647.94 727.77 2.- D-6 300$ a 400$ X Día 350.00000 2044
82 V00146 TRACTOR CAT-D7 ESCARIF. 1.00 4,158.68 10.40 4169.08 831.74 3.- D- 8 400$ a 500$ X Día 350.00000 2044
83 V00019 TRACTOR CAT-D8.ESCARIF. 1.00 4,752.78 11.88 4764.66 950.56
84 V00016 TRACTOR CAT-D9.ESCARIF. 1.00 5,431.75 13.58 5445.33 1086.35
85 V00057 VIBRAD.DE CONCRETO 1.00 0.27 0.00 0.27 0.05
86 V00060 VIBRO COMP.BOMAG 1 RODILL 1.00 311.90 0.78 312.68 62.38 6.- Vibro de rodillo y caucho 250$ a 300$ X Día 275.00000 1606
87 V00084 VIBRO COMP.CAT-CB-414 1.00 831.74 2.08 833.82 166.35 9.- Vibro compactador de rodillos 250$ a 300$ X Día 275.00000 1606
88 V00075 VIBRO COMP.CAT-CS-553 1.00 935.70 2.34 938.04 187.14 9.- Vibro compactador de rodillos 250$ a 300$ X Día 275.00000 1606
89 T o t a l Bs.:

Costo Gasolina % Seguro Anual

US$/gal.
4.25 12.5%
4.25 7.0%
4.25 12.5%
4.25 7.0%
4.25 7.0%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%

Combustible % Seguro
US$/gal. Anual
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
249.52 2.0%
0.74 2.0%
0.44 2.0%

Costo Gasolina % Seguro Anual

US$/gal.

% Seguro
Anual
 0.-INSUMOS Devaluacion
2.- EQUIPOS 12
5700
5.7 1000.00 5.7
111413 5.747910769
730.8 100000.00 5.796224248
5.84 10000000.00 5.84494382
4.25 0.991664664
0.991664664 12
B 1.991664664 0.0025
Código: Código Covenin: Unidad 0 Inflacion
10000.00
TABULADOR DE EDIFICACIONES. VIGENTE A PARTIR DEL 01 DE ENERO DE 2022
243.54
$*5
DESCRIPCIO
Código Familia Costo (Día) $ Cpodiario Cposemanal Cpomensual
N

1 00051 ANDAMIOS H=1.5 MTS. 8.90 #DIV/0! 1.78 8.901291149 35.6051646

2 00056 BOMBA ACHIQ.18.6HP 4" GASOIL 320.45 #DIV/0! 64.09 320.4464814 1281.785925
3 00036 CAMION CISTERNA 10000 LTS 1,803.90 #DIV/0! 360.78 1803.898457 7215.593828
4 00046 CAMION CISTERNA 12000 LTS 2,164.68 #DIV/0! 432.94 2164.678255 8658.71302
5 00086 CAMION ESCALERA (CON CESTA) H=10MTS 801.12 #DIV/0! 160.22 801.1162034 3204.464814
6 00019 CAMION F-350 (ESTACA) 712.10 #DIV/0! 142.42 712.1032919 2848.413168
7 00094 CAMION F-750 (ESTACA) 1,068.15 #DIV/0! 213.63 1068.154938 4272.619752
8 00012 CAMION GRUA DE 5 TON 1,424.21 #DIV/0! 284.84 1424.206584 5696.826336
9 00021 CAMION SERVICIO F-350 801.12 #DIV/0! 160.22 801.1162034 3204.464814
10 00050 CAMION VOLTEO F-350 1,014.59 #DIV/0! 202.92 1014.590493 4058.361971
11 00062 CAMION VOLTEO F-600 1,739.30 #DIV/0! 347.86 1739.298048 6957.192194
12 00090 CAMION VOLTEO F-750 2,174.13 #DIV/0! 434.83 2174.126833 8696.507333
13 00092 CAMION/ELECTRICIDAD 801.12 #DIV/0! 160.22 801.1162034 3204.464814
14 00015 CAMIONETA 534.08 #DIV/0! 106.82 534.077469 2136.309876
15 00027 CAMIONETA 534.08 #DIV/0! 106.82 534.077469 2136.309876
16 00066 CARGADOR CAT 950 0.00 #DIV/0! 0.00 0 0
17 00102 CARGADOR CAT-930 1,247.60 #DIV/0! 249.52 1247.604967 4990.41987
18 00072 CARRETON Y VARIOS 10.68 #DIV/0! 2.14 10.68154938 42.72619752
19 00081 CEPILLO ELECTRICO 5.34 #DIV/0! 1.07 5.34077469 21.36309876
20 00044 COMPACTADOR 825-C 3,560.52 #DIV/0! 712.10 3560.51646 14242.06584
21 00042 COMPRESOR (2) MARTILLO 445.06 #DIV/0! 89.01 445.0645575 1780.25823
22 00302 COMPRESOR CON MANGUERA 356.05 #DIV/0! 71.21 356.051646 1424.206584
23 00091 CORTA GRAMA DE 21"C/SACO 41.59 #DIV/0! 8.32 41.58683225 166.347329
24 00301 CORTADORA DE LAMINA 25.99 #DIV/0! 5.20 25.99177016 103.9670806
25 00007 CORTADORA DE TUBO 12.48 #DIV/0! 2.50 12.47604967 49.9041987
26 00055 CORTADORA MANUAL 32.04 #DIV/0! 6.41 32.04464814 128.1785925
27 00010 DESBROSADORA O CORTADORA 26.70 #DIV/0! 5.34 26.70387345 106.8154938
28 00300 DOBLADORA DE LAMINA 44.51 #DIV/0! 8.90 44.50645575 178.025823
29 00054 DOBLADORA MANUAL 32.04 #DIV/0! 6.41 32.04464814 128.1785925
30 00014 EQ.TOPOGRAFIA (EST.TOTAL,NIVEL,TRIPODE,MIRA,CINTA Y PRISMA) 445.06 #DIV/0! 89.01 445.0645575 1780.25823
31 00057 EQUIPO DE ACETILENO 32.04 #DIV/0! 6.41 32.04464814 128.1785925
32 00069 EQUIPO DE OXICORTE 35.61 #DIV/0! 7.12 35.6051646 142.4206584
33 00018 EQUIPO MENOR 26.70 #DIV/0! 5.34 26.70387345 106.8154938
34 00105 EQUIPO P/IMPERMEABILIZAR 26.70 #DIV/0! 5.34 26.70387345 106.8154938
35 00104 EQUIPO P/PISO DE GRANITO 26.70 #DIV/0! 5.34 26.70387345 106.8154938
36 00052 EQUIPO PARA SOLDAR 21.36 #DIV/0! 4.27 21.36309876 85.45239503
37 00013 EQUIPOS VARIOS 26.70 #DIV/0! 5.34 26.70387345 106.8154938
38 00006 ESMERIL ELECTRICO IND. 44.51 #DIV/0! 8.90 44.50645575 178.025823
39 00016 EXCAVADORA CAT-225C 4,450.65 #DIV/0! 890.13 4450.645575 17802.5823
40 00017 FORMALETAS 4.45 #DIV/0! 0.89 4.450645575 17.8025823
41 V00029 FORMALETAS P/BROCALES (PZA) 4.45 #DIV/0! 0.89 4.450645575 17.8025823
42 00073 MAQUINA P/CAÑERIAS 32.04 #DIV/0! 6.41 32.04464814 128.1785925
43 00009 MAQUINA P/SOLDAR SAE400 356.05 #DIV/0! 71.21 356.051646 1424.206584
44 00065 MINI SHOWER.BOCAT-825 623.09 #DIV/0! 124.62 623.0903804 2492.361522
45 00084 MOTO SIERRA 151.32 #DIV/0! 30.26 151.3219495 605.2877981
46 00026 MOTONIVELADORA 12-F 1,559.51 #DIV/0! 311.90 1559.506209 6238.024837
47 00023 MOTONIVELADORA CAT.140.G 1,871.41 #DIV/0! 374.28 1871.407451 7485.629805
48 V00145 PLANT.ELECT.210 KV. 480.67 #DIV/0! 96.13 480.6697221 1922.678888
49 PLANE PLANTA ELECTRICA 142.42 #DIV/0! 28.48 142.4206584 569.6826336
50 00096 PUNTALES DE HIERRO 1.96 #DIV/0! 0.39 1.958284053 7.833136211
51 00022 RANA (MINI COMPAC. 40CM) 267.04 #DIV/0! 53.41 267.0387345 1068.154938
52 00077 RETROEXCAVADOR JD-410 1,663.47 #DIV/0! 332.69 1663.47329 6653.89316
53 00100 SIERRA,CEPILLO,LIJADORA 0.01 #DIV/0! 0.00 0.008901291 0.035605165
54 TALAD TALADRO MECHA AUTO AGARRE 0.01 #DIV/0! 0.00 0.013529963 0.05411985
55 V00022 TALADRO MECHA AUTO AGARRE 0.01 #DIV/0! 0.00 0.013529963 0.05411985
56 00003 TAMPO BROSS SP-4000 935.70 #DIV/0! 187.14 935.7037256 3742.814902
57 00088 TRACTOR CAT-D8. ESCARIF. 1.142857143 0.00 #DIV/0! 0.00 0 0
58 00005 TRACTOR CAT-D9. ESCARIF. 0.00 #DIV/0! 0.00 0 0
59 00040 TROMPO 200 LTS. 0.27 #DIV/0! 0.05 0.267038734 1.068154938
60 00045 VIBRADOR DE CONCRETO 0.27 #DIV/0! 0.05 0.267038734 1.068154938
61 00025 VIBRO COMPACT.CAT.CS-553 935.70 #DIV/0! 187.14 935.7037256 3742.814902
62 00095 WINCHE 25.99 #DIV/0! 5.20 25.99177016 103.9670806

291.10782574