Documentos de Académico
Documentos de Profesional
Documentos de Cultura
APU Mano de Obra
APU Mano de Obra
11/22/2013
tem
UM
cant
Valor Unitario
Valor Total
COSTOS DIRECTOS
12,755,982.00
TANQUE SUBTERRANEO
12,755,982.00
m3
147.56
19,386.00
2,860,598.00
m2
156.51
4,785.88
749,037.00
m2
60.23
3,985.13
240,025.00
m2
92.37
8,175.03
755,127.00
m2
52.53
6,014.99
315,968.00
m3
15.96
167,742.19
2,677,165.00
m2
48.53
24,359.55
1,182,169.00
Kg
4,439.28
427.05
1,895,806.00
CONSTRUCTORA JIMENEZ
0009 - 2013 CC MARINELLO PLAZA
Presupuesto Detallado
11/22/2013
m2
hr
dia
dia
%
%
m2
dia
dia
dia
%
3.00
1.00
1.00
0.05
37,706.53
54,518.53
37,707.00
3,936.08
52.17
52.17
52.17
1
%
%
0.15
0.16
4,132.88
206.64
1
1
1.00
1.00
1.00
0.15
0.16
110,200.00
400,000.00
37,707.00
16,741.30
837.06
8.00
147.56
147.56
1.00
1.00
19,386.00
13,775.00
2,710.76
255.54
2,511.19
133.93
19,386.00
AIU
IVA
4,785.88
2,168.29
1,045.02
722.77
196.80
619.93
33.06
4,785.88
m2
3,985.13
dia
dia
dia
dia
%
%
%
3.00
1.00
3.00
1.00
0.05
0.15
0.16
37,707.00
54,518.53
37,706.53
54,518.53
5,566.62
5,844.95
292.25
60.23
60.23
60.23
60.23
1
1
1
1,878.15
905.17
1,878.13
905.17
278.33
876.74
46.76
m2
dia
dia
0.8
1.00
1.00
1,092,000.00
1,489,800.00
1.56
384.00
384.00
8,175.03
2,843.75
3,879.69
%
%
%
0.05
0.15
0.16
6,723.44
7,059.61
352.98
1
1
1
336.17
1,058.94
56.48
3,985.13
8,175.03
m2
9,119.25
dia
dia
%
%
1.00
1.00
0.05
0.15
45,000.00
60,000.00
7,500.00
7,875.00
14.00
14.00
1
1
0.16
393.75
3,214.29
4,285.71
375.00
1,181.25
$
$
$
Sueldo efectivo
Sueldo diario
Rendimiento
Valor MO m2 dia
$
$
$
955,000.00
700,000.00
2,581,800.00
0.80
3,227,250.00
107,575.00
16.00
6,723.44
$
$
336.17
1,058.94
IVA
$
$
56.48
8,175.03
63.00
9,119.25
precios construdata
1.04 Levante muro
Ayudantes preparacion de mortero
Oficial de mamposteria
Herramienta Menor -(E)
m2
13,048.08
dia
dia
%
1.00
1.00
0.05
93,412.00
56,825.00
10,731.21
14.00
14.00
1
AIU
0.15
11,267.78
IVA
0.16
563.39
6,672.29
4,058.93
536.56
1,690.17
90.14
13,048.08
m2
18,267.32
dia
1.00
93,412.00
10.00
9,341.20
Oficial de mamposteria
Herramienta Menor -(E)
AIU
dia
%
%
1.00
0.05
0.15
56,825.00
15,023.70
15,774.89
10.00
1
1
5,682.50
751.19
2,366.23
IVA
0.16
788.74
126.20
18,267.32
1.04 Paete
Ayudantes preparacion de mortero
m2
dia
1.00
45,000.00
13.00
9,820.73
3,461.54
Oficial de mamposteria
Herramienta Menor -(E)
AIU
IVA
dia
%
%
%
1.00
0.05
0.15
0.16
60,000.00
8,076.92
8,480.77
424.04
13.00
1
1
1
4,615.38
403.85
1,272.12
67.85
9,820.73
1.04 Paete
Ayudantes preparacion de mortero
Oficial de mamposteria
Herramienta Menor -(E)
AIU
IVA
m2
dia
dia
%
%
%
1.00
1.00
0.05
0.15
0.16
45,000.00
60,000.00
6,562.50
6,890.63
344.53
16.00
16.00
1
1
1
7,979.34
2,812.50
3,750.00
328.13
1,033.59
55.13
7,979.34
precios construdata
1.04 Paete
Ayudantes preparacion de mortero
Oficial de mamposteria
Herramienta Menor -(E)
AIU
IVA
m2
dia
dia
%
%
1.00
1.00
0.05
0.15
93,412.00
56,825.00
11,556.69
12,134.53
13.00
13.00
1
1
0.16
606.73
14,051.78
7,185.54
4,371.15
577.83
1,820.18
97.08
14,051.78
1.04 Paete
Ayudantes preparacion de mortero
Oficial de mamposteria
Herramienta Menor -(E)
AIU
IVA
m2
dia
dia
%
1.00
1.00
0.05
93,412.00
56,825.00
9,389.81
16.00
16.00
1
%
%
0.15
0.16
9,859.30
492.97
1
1
11,417.07
5,838.25
3,551.56
469.49
1,478.90
78.87
11,417.07
m2
dia
dia
%
%
%
4
2
37,706.53
54,518.53
52.53
52.53
6,014.99
2,871.24
2,075.71
0.05
0.15
0.16
4,946.95
5,194.30
259.71
1
1
1
247.35
779.14
41.55
6,014.99
m3
dia
dia
dia
167,742.19
1
1
8
37,706.53
54,518.53
37,706.53
4
4
9
9,426.63
13,629.63
33,516.92
25,000.00
$
$
750,000.00
644,000.00
1.16
Ayudante de fundida
Oficial de fundida
dia
dia
4
6
37,706.53
54,518.53
9
9
16,758.46
36,345.69
Ayudante de desencofre
Herramienta Menor -(E)
AIU
IVA
dia
%
%
%
3
0.05
0.15
0.16
37,706.53
137,957.22
144,855.08
7,242.75
4
1
1
1
28,279.90
6,897.86
21,728.26
1,158.84
167,742.19
m2
dia
dia
dia
dia
dia
2
1
10
4
2
37,706.53
54,518.53
37,706.53
37,706.53
54,518.53
24.26
24.26
48.53
48.53
48.53
24,359.55
3,108.54
2,247.26
7,769.74
3,107.89
2,246.80
dia
%
%
%
2
0.05
0.15
0.16
37,706.53
20,034.17
21,035.88
1,051.79
48.53
1
1
1
1,553.95
1,001.71
3,155.38
168.29
24,359.55
Kg
427.05
Ayudante de carpinteria
dia
37,706.53
1109.82
203.85
Oficial de carpinteria
dia
54,518.53
1109.82
147.37
0.05
351.22
17.56
AIU
0.15
368.78
IVA
0.16
18.44
55.32
2.95
427.05
m2
5,097.11
dia
1.00
37,706.53
22.00
1,713.93
Oficial - (Mo)
dia
1.00
54,518.53
22.00
2,478.12
0.05
4,192.05
209.60
AIU
0.15
4,401.65
660.25
IVA
0.16
220.08
35.21
5,097.11
ml
dia
1.00
37,706.53
25.00
1,508.26
Oficial - (Mo)
dia
1.00
54,518.53
25.00
2,180.74
0.05
3,689.00
184.45
AIU
0.15
3,873.45
581.02
IVA
0.16
193.67
4,485.46
30.99
4,485.46
und
dia
1.00
37,706.53
4.00
9,426.63
Oficial - (Mo)
dia
1.00
54,518.53
4.00
13,629.63
0.05
23,056.27
1,152.81
AIU
0.15
24,209.08
IVA
0.16
1,210.45
28,034.11
3,631.36
193.67
28,034.11