Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Etapa
Fase
Actividades Cantidad Subtotal de Subtotal de Mano de C.E.H C.D C.I C.T.C. Ganancias ITBMS
Material Cantidad Útil Costo Unitario Costo por Actividad % Cantidad Rendimiento Horas Costo Unitario Costo por Actividad %
Calculada Materiales Obra
Excavación 28.35 m3 B/. - B/. - 23.63 m3 2.57 m3/jorn.-cuad. 73.50 hrs 3.82 B/./hr B/. 280.77 B/. 280.77 B/. 42.12 B/. 322.89 B/. 48.43 B/. 371.32 B/. 92.83 B/. 32.49
Relleno 13.71 m3 B/. - B/. - 10.97 m3 1.50 m3/jorn.-cuad. 58.50 hrs 3.82 B/./hr B/. 223.47 B/. 223.47 B/. 33.52 B/. 256.99 B/. 38.55 B/. 295.54 B/. 73.88 B/. 25.86
Bloqueo Bqs #6 448 bqs 6" 448 bqs 6" 0.99 B/./bq 6" B/. 443.52
Relleno Concreto
Cemento
3.68 m3
34.81 sacos 35.00 sacos 8.95 B/./saco B/. 313.25
38.50 hrs 5.15 B/./hr B/. 198.28
de Mortero pegar
Arena 4.70 m3
0.6 m3
166.00 sacos 0.90 B/./saco B/. 149.40
B/. 984.17 74% 40.73 m2 8.41 m2/jorn.-cuad. B/. 345.35 26% B/. 199.43 B/. 1,528.94 B/. 229.34 B/. 1,758.28 B/. 439.57 B/. 153.85
y
pegamen Arena 0.7656 sacos 27 sacos 0.90 B/./saco B/. 24.30
38.50 hrs 3.82 B/./hr B/. 147.07
to
1500psi
madera 2"x4"x8¨pies 13.2 ml 43.296 pies 1.25 B/pies B/. 54.12 13.20 ml
3
Concreto 0.65 m
4.50 hrs 5.15 B/./hr B/. 23.18
Vaciado de Hormigón 3500 Cemento 5.93 sacos 6 sacos 8.95 B/./saco B/. 53.11
B/. 82.21 72% 0.65 m3 1.10 m3/jorn.-cuad. B/. 31.77 28% B/. 17.10 B/. 131.08 B/. 19.66 B/. 150.74 B/. 37.69 B/. 13.19
psi Arena 0.35 m3 13 sacos 0.90 B/./saco B/. 11.70
2.25 hrs 3.82 B/./hr B/. 8.60
FUNDACIONES
B/. -
madera 2"x4" 22.66 ml 74 pies 1.25 B/pies B/. 92.91 B/. 92.91 22.66 ml B/. - 0% B/. 13.94 B/. 106.84 B/. 16.03 B/. 122.87 B/. 30.72 B/. 10.75
B/. -
Formaleteo
4.00 hrs 5.15 B/./hr B/. 20.60
2
playwood 6.40 m 3 unid. 34.75 B/./unid. B/. 104.25 B/. 104.25 79% 6.40 m2 12.72 m2/jorn.-cuad. B/. 28.24 21% B/. 19.87 B/. 152.36 B/. 22.85 B/. 175.22 B/. 43.80 B/. 15.33
2.00 hrs 3.82 B/./hr B/. 7.64
Concreto 16.93 m3
123.00 hrs 5.15 B/./hr B/. 633.45
Vaciado de Hormigón 3500 Cemento 154.57 sacos 155 sacos 8.95 B/./saco B/. 1,387.25 B/. 2,118.39 71% 16.93 m3 1.10 m3/jorn.-cuad. B/. 868.38 29% B/. 448.02 B/. 3,434.79 B/. 515.22 B/. 3,950.01 B/. 987.50 B/. 345.63
psi 3
Arena 9.09 m 321 sacos 0.90 B/./saco B/. 288.62
61.50 hrs 3.82 B/./hr B/. 234.93
3
Piedra 14.41 m 509 sacos 0.87 B/./saco B/. 442.52
0.00 hrs 5.15 B/./hr B/. -
4.50 hrs 5.15 B/./hr B/. 23.18
Desencofrado 6.40 m2 12.00 m2/jorn.-cuad. B/. 40.37 B/. 6.05 B/. 46.42 B/. 6.96 B/. 53.38 B/. 13.35 B/. 4.67
4.50 hrs 3.82 B/./hr B/. 17.19
madera 2 x 4 170.50 ml 559.240 pies 1.25 B/./Pie B/. 699.05 B/. 21.71
0.50 hrs 5.15 B/./hr B/. 2.58
83% 0.03 ton 0.37 ton/jorn.-cuad. B/. 4.49 17% B/. 3.93 B/. 30.12 B/. 4.52 B/. 34.64 B/. 8.66 B/. 3.03
Colocacion de Acero Barras #4 33.40 ml 0.033 ton 650.00 B/./ton B/. 21.71 B/. 21.71
VIGA SISMICA
Concreto 3.47 m3
25.00 hrs 5.15 B/./hr B/. 128.75
Vaciado de Hormigón 3500 Cemento 31.68 sacos 32 sacos 8.95 B/./saco B/. 286.40
B/. 437.15 71% 3.47 m3 1.10 m3/jorn.-cuad. B/. 176.50 29% B/. 92.05 B/. 705.70 B/. 105.85 B/. 811.55 B/. 202.89 B/. 71.01
psi Arena 1.86 m3 66 sacos 0.90 B/./saco B/. 59.40
12.50 hrs 3.82 B/./hr B/. 47.75
Piedra 2.95 m3 105 sacos 0.87 B/./saco B/. 91.35
31.00 hrs 5.15 B/./hr B/. 159.65
Desencofrado - - - - - 46.22 m2 12.00 m2/jorn.-cuad. B/. 278.07 B/. 41.71 B/. 319.78 B/. 47.97 B/. 367.75 B/. 91.94 B/. 32.18
31.00 hrs 3.82 B/./hr B/. 118.42
Bloques de 4" 3017 bqs 4" 274.72 m2 0.90 B/./unid. B/. 2,715.30
Bloqueo Cemento 2.72 m3 26 sacos 8.95 B/./saco B/. 230.27
232.00 hrs 5.15 B/./hr B/. 1,194.80
Arena 3.47 m3 123 sacos 0.90 B/./saco B/. 110.70
Concreto 12.47 m 3 B/. 4,617.41 69% 274.27 m2 9.46 m2/jorn.-cuad. B/. 2,081.04 31% B/. 1,004.77 B/. 7,703.21 B/. 1,155.48 B/. 8,858.69 B/. 2,214.67 B/. 775.14
Arena 25.77 m3 910 sacos 0.90 B/./saco B/. 819.00 97.25 hrs 3.82 B/./hr B/. 371.50
ml 130.20 ml
Paredes
Arena 1.07 m3 38 sacos 0.90 B/./saco B/. 34.20 14.69 hrs 3.82 B/./hr B/. 56.10
Filos Filos 260.40 ml 260.40 ml - - - 260.40 ml 23.00 ml/jorn.-cuad. 90.50 hrs 5.15 B/./hr B/. 466.08 B/. 466.08 B/. 69.91 B/. 535.99 B/. 80.40 B/. 616.38 B/. 154.10 B/. 53.93
Concreto 0.03 m3
Quicios 0.50 hrs 5.15 B/./hr B/. 2.58
Cemento 0.18 sacos 1 saco 8.95 B/./saco B/. 8.95
B/. 10.36 75% 0.03 m3 1.10 m3/jorn.-cuad. B/. 3.53 25% B/. 2.08 B/. 15.98 B/. 2.40 B/. 18.37 B/. 4.59 B/. 1.61
Arena 0.02 m3 1 saco 0.90 B/./saco B/. 0.54
0.25 hrs 3.82 B/./hr B/. 0.96
Piedra 0.03 m3 1 sacos 0.87 B/./saco B/. 0.87
0.50 hrs 5.15 B/./hr B/. 2.58
Desencofrado Quicios 0.66 m2 12.00 m2/jorn.-cuad. B/. 4.49 B/. 0.67 B/. 5.16 B/. 0.77 B/. 5.93 B/. 1.48 B/. 0.52
0.50 hrs 3.82 B/./hr B/. 1.91
Vigas de Amarre y Columna f´c=4000
playwood 227.19 m2 76 unid. 34.75 B/./unid. B/. 2,649.28 143.00 hrs 5.15 B/./hr B/. 736.45
Formaleta B/. 5,852.40 82% 227.19 m2 12.72 m2/jorn.-cuad. B/. 1,282.71 18% B/. 1,070.27 B/. 8,205.38 B/. 1,230.81 B/. 9,436.19 B/. 2,359.05 B/. 825.67
madera 2"x4" 781.25 ml 2563 pies 1.25 B./pie B/.3,203.13 143.00 hrs 3.82 B/./hr B/. 546.26
Acero #4 586.86 ml 0.5869 ton 650.00 B/./ton B/. 381.46 19.50 hrs 5.15 B/./hr B/. 100.43
Colocación de Acero B/. 583.45 77% 0.90 ton 0.37 ton/jorn.-cuad. B/. 174.92 23% B/. 113.76 B/. 872.12 B/. 130.82 B/. 1,002.94 B/. 250.74 B/. 87.76
Acero #3 552.46 ml 0.3108 ton 650.00 B/./ton B/. 201.99 19.50 hrs 3.82 B/./hr B/. 74.49
Concreto 6.63 m3
48.00 hrs 5.15 B/./hr B/. 247.20
Cemento 66.37 sacos 67 sacos 8.95 B/./saco B/. 599.65
Estructura
Vaciado de Concreto B/. 882.58 72% 6.63 m3 1.10 m3/jorn.-cuad. B/. 338.88 28% B/. 183.22 B/. 1,404.68 B/. 210.70 B/. 1,615.38 B/. 403.85 B/. 141.35
Arena 3.43 m3 122 sacos 0.90 B/./saco B/. 109.80
24.00 hrs 3.82 B/./hr B/. 91.68
Vigas de Amarre y Columna f´c=4000
Estructura
Vaciado de Concreto B/. 882.58 72% 6.63 m3 1.10 m3/jorn.-cuad. B/. 338.88 28% B/. 183.22 B/. 1,404.68 B/. 210.70 B/. 1,615.38 B/. 403.85 B/. 141.35
24.00 hrs 3.82 B/./hr B/. 91.68
Piedra 5.63 m3 199 sacos 0.87 B/./saco B/. 173.13
vigas de banos 3000psi Arena 1.00 sacos 1 sacos 0.90 B/./saco B/. 0.90 B/. 28.62 90% 0.38 m2 9.99 m2/jorn.-cuad. B/. 3.21 10% B/. 4.77 B/. 36.60 B/. 5.49 B/. 42.09 B/. 10.52 B/. 3.68
Grava 1.00 sacos 1 sacos 0.87 B/./saco B/. 0.87 0.17 hrs 3.82 B/./hr B/. 0.63
2.50 hrs 5.15 B/./hr B/. 12.88
Desencofrado - - - - - 4.09 m2 12.00 m2/jorn.-cuad. B/. 22.43 B/. 3.36 B/. 25.79 B/. 3.87 B/. 29.66 B/. 7.41 B/. 2.59
2.50 hrs 3.82 B/./hr B/. 9.55
Estructura de Techo
Concreto 8.46 m3
42.50 hrs 5.15 B/./hr B/. 218.88
Piso
Topping Cemento 134.01 sacos 135 sacos 8.95 B/./saco B/. 1,208.25 B/. 1,495.35 80% 169.20 m2 32.00 m2/jorn.-cuad. B/. 381.23 20% B/. 281.49 B/. 2,158.06 B/. 323.71 B/. 2,481.77 B/. 620.44 B/. 217.15
Arena 9.03 m3 319 sacos 0.90 B/./saco B/. 287.10 42.50 hrs 3.82 B/./hr B/. 162.35
2 2 2
Área Socalo 13.83 m 13.83 m 20.00 B/./m B/. 276.60
5.50 hrs 5.15 B/./hr B/. 28.33
Socalo Pegamento 3.00 bolsas 3 sacos 5.50 B/./saco B/. 16.50 B/. 305.60 90% 13.83 m2 19.34 m2/jorn.-cuad. B/. 33.58 10% B/. 50.88 B/. 390.05 B/. 58.51 B/. 448.56 B/. 112.14 B/. 39.25
Lechada 1.00 bolsas 1 bolsa 12.50 B/./bolsa B/. 12.50 1.38 hrs 3.82 B/./hr B/. 5.25
Lechada 9.00 bolsas 2 bolsas 12.50 B/./bolsa B/. 25.00 25.41 hrs 3.82 B/./hr B/. 97.07
2
Área 449.42 m
449.42 m2 - 1.00 B/./m2 B/. 449.42 B/. 183.81 B/. 1,858.65 B/. 278.80 B/. 2,137.45 B/. 534.36 B/. 187.03
10.00 gal 10 galones 20.00 B/./gal B/. 200.00
Pintura
Pintura Base
Pintura B/. 776.00 B/. 898.84 54%
2
Área 449.42 m
2 2
449.42 m - 1.00 B/./m B/. 449.42 B/. 67.41 B/. 67.41 B/. 10.11 B/. 77.52 B/. 19.38 B/. 6.78
Pintura 18.00 gal 18 galones 32.00 B/./gal B/. 576.00
Láminas Plycem 355 láminas 355 unid. 4.60 B/./unid. B/. 1,633.00
Plano Horizontal
Cielo Raso
Superior
Instalación de Cielo Raso stuck 427.62 ml 141 unid. 2.59 B/./unid. B/. 365.19
B/. 2,134.42 0.00 m2 - 9.00 B/./m2 B/. - B/. - 0% B/. 320.16 B/. 2,454.58 B/. 368.19 B/. 2,822.77 B/. 705.69 B/. 246.99
Suspendido track 737.65 ml 242 unid. 0.39 B/./unid. B/. 94.38
Ventana 1.5 m x 1.2 m 4 ventanas 4 unid. 280.00 B/./unid. B/. 1,120.00 7.50 hrs 5.15 B/./hr B/. 38.63
10 unid. 10.51 unid./jorn.-cuad. B/. 322.45 B/. 2,472.13 B/. 370.82 B/. 2,842.95
Ventana 1.2m x 1.80 m 2 ventana 2 unid. 159.00 B/./unid. B/. 318.00 2.48 hrs 3.82 B/./hr B/. 9.45
Instalación de Ventanas Ventana 1.5 m x 2.2m 3 ventanas 3 unid. 119.00 B/./unid. B/. 357.00 B/. 2,091.98 97% B/. 57.70 3% B/. 710.74 B/. 248.76
1.50 hrs 5.15 B/./hr B/. 7.73
Ventana 2.2 m x 1.20 m 1 ventana 1 unid. 137.00 B/./unid. B/. 137.00 2 unid. 12.62 unid./jorn.-cuad. B/. - B/. - B/. -
Ventana 0.9 m x 0.4 2 ventanas 2 unid. 79.99 B/./unid. B/. 159.98 0.50 3.82 B/./hr B/. 1.89
Marcos 2" x 4" Madera Integral 10 marcos 10 unid. 28.00 B/./unid. B/. 280.00 B/. 1,064.50 96% 10 unid. 9.46 unid./jorn.-cuad. 8.50 hrs 5.15 B/./hr B/. 43.78 B/. 43.78 4% B/. 166.24 B/. 1,274.52 B/. 191.18 B/. 1,465.69 B/. 366.42 B/. 128.25
MADERA SOLIDA 1.5 m X 2.2m 1 puerta 1 unid. 210.00 B/./unid. B/. 210.00
B/. 650.55 83% 10 unid. 3.15 unid./jorn.-cuad. 25.50 hrs 5.15 B/./hr B/. 131.33 B/. 131.33 17% B/. 117.28 B/. 899.16 B/. 134.87 B/. 1,034.03 B/. 258.51 B/. 90.48
MADERA SOLIDA 1 m X 2.2m 2 puertas 2 unid. 38.00 B/./unid. B/. 76.00
Instalación de Puertas
INC INC -
Puerta de palywood 0.7m x
3 puerta 3 unid. 28.00 B/./unid. B/. 84.00
2.2m
INC INC -
Cerradura Yale Exterior/Puerta B/. 133.95 - - B/. 20.09 B/. 154.04 B/. 23.11 B/. 177.15 B/. 44.29 B/. 15.50
1 cerradura 1 unid. 44.95 B/./unid. B/. 44.95 -
Principal
Instalaciones
Exterior
Inodoro 2 inodoros 2 unid. 74.95 B/./unid. B/. 149.90 2 unid. 70.00 B/./unid. B/. 140.00
Juego de Baño (Grifo + Llave) 3 juegos 3 unid. 21.95 B/./unid. B/. 65.85 3 unid. 20.00 B/./unid. B/. 60.00
Instalaciones en Baño B/. 416.52 - - B/. 580.00 B/. 149.48 B/. 1,146.00 B/. 171.90 B/. 1,317.90 B/. 329.47 B/. 115.32
Jabonera 4 jaboneras 3 unid. 6.99 B/./unid. B/. 20.97
Desague para baño 2 parrillas 2 unid. 4.99 B/./unid. B/. 9.98 3 unid. - -
Lavandería Tina de Lavandería de Concreto 1 tina 1 unid. 40.00 B/./unid. B/. 40.00 B/. 40.00 62% 1 unid. - - 25.00 B/./unid. B/. 25.00 B/. 25.00 38% B/. 9.75 B/. 74.75 B/. 11.21 B/. 85.96 B/. 21.49 B/. 7.52
Costo Total de Materiales = B/. 38,536.77 68% Costo Total de Mano de Obra = B/. 18,185.30 32% B/. 8,505.05 B/. 65,205.41 B/. 9,780.81 B/. 74,986.22 B/. 18,746.55 B/. 6,561.29