Professional Documents
Culture Documents
Obra: Ampliacion de galpon de acopio Maleic OTI CIE - XXXXXXX Plazo: 9 meses
MAT - 0.00%
MO 64,539,370.60 73.87%
COSTO EQ 22,833,240.00 26.13%
Varios - 0.00%
Parcial 87,372,610.60 100.00%
Analisis de costos Pagina 1
Obra: Ampliacion de galpon de acopio Maleic OTI CIE - XXXXXXX
CODIGO DESCRIPCION UNIDAD Costo unitariDesp % Parcial 1 Transporte Desp Parcial 2 Total
1 Suelo seleccionado m3 65.00 10% 71.50 5% - 71.50
2 Cemento kg 2.80 5% 2.94 - 2.94 4.8 7.4 10.7
3 Hormigon pobre m3 1,500.00 1,500.00 - 1,500.00 71.6 112 161
4 Hormigon H25 m3 1,800.00 1% 1,818.00 - 1,818.00 8 10 12
5 Acero en barras ADN 420 kg 16.06 16.06 - 16.06 14.92 15.14 15.05
6 Alambre kg 17.68 17.68 - 17.68
7 Madera fenolico 19 mm m2 152.45 5% 160.07 - 160.07
8 Madera tirantes 3*3*3,3 m 29.98 4% 31.18 - 31.18
9 Perfileria varias kg 21.40 5% 22.47 - 22.47
10 caño Hormigón Ø700 m 2,319.00 2,319.00 - 2,319.00
11 Arena m3 447.23 5% 469.59 5% - 469.59 1,967.02
12 Madera tabla de 4"x 1"x3,98m m 17.80 6% 18.87 - 18.87
13 Andamios MES/ m3 350.00 350.00 - 350.00 350 $/m3/mes
14 Pintura metalica kg 17.10 2% 17.44 - 17.44 460 416 44
15 Pintura hormigon -Ral 6003 m2 12.90 5% 13.55 - 13.55
16 Pintura mamposteria - transparente m2 12.90 5% 13.55 - 13.55
17 Chapa ondulada m2 116.00 116.00 - 116.00
18 Aislacion doble alu15 m2 70.51 70.51 - 70.51
19 Malla red 2x2 m2 61.50 2% 62.73 - 62.73
20 Hormigon H30 m3 1,950.00 1% 1,969.50 - 1,969.50
21 Cal aerea kg 3.72 3.72 - 3.72
22 Cal hidraulica kg 1.58 1.58 - 1.58
23 ladrillos vistos ud 4.52 4.52 4.52
24 -
25 -
26 -
27 -
28 -
29
BASE DE MANO DE OBRA
65%
CODIGO Categoria UNIDAD Costo bolsillo CS Costo bruto
1 Oficial Especializado hh 156 101.4 257.4
2 Oficial hh 104.5 67.925 172.43
3 Ayudante hh 85.7 55.705 141.41
4 0 0
5 0 0
6 Topografia gl 35000 35000
7 0
12%
Bolsillo hora viatico hora premio Parcial Inc H extra Total bols
60.5 8.34375 9.95 70.45 12.681 83.13
51.1 8.34375 9.95 61.05 10.989 72.04
40.65 8.34375 9.95 50.6 9.108 59.71
8.34375 9.95 9.95 1.791 11.74
8.34375 9.95 9.95 1.791 11.74
64,539,370.60
338,943.55
1,711.84 MESES HOMBRES
50 operarios
34.2367219213 meses de obra PROMEDIO
BASE DE EQUIPOS 22,833,240.00
1, Personal
Subtotal
Cargas Sociales 25%
Total
Subtotal
3, Ingenieria y Seguros
Subtotal
6,269,785.38
3,622,691.88
Parcial
405,000.00
315,000.00
180,000.00
198,000.00
288,000.00
144,000.00
108,000.00
324,000.00
450,000.00
102,217.50
383,936.00
-
2,898,153.50
724,538.38
3,622,691.88
2,481,593.50
Parcial
35,000.00
107,820.00
28,140.00
27,000.00
90,000.00
9,400.00
131,400.00
270,000.00
423,000.00
5,000.00
3,000.00
10,000.00
495.00
13,500.00
12,500.00
252,000.00
135,000.00
495,000.00
103,950.00
65,000.00
138,000.00
26,143.00
12,502.50
8,743.00
10,800.00
2,600.00
31,000.00
23,000.00
3,100.00
8,500.00
-
2,481,593.50
165,500.00
Parcial
-
-
-
25,000.00
10,000.00
108,000.00
22,500.00
-
165,500.00
Estructura de costo
Costo- Costo 87,372,610.60
Imprevistos 5.0% 4,368,630.53
TOTAL C OSTO 91,741,241.13
IB 3.5% 4,102,741.57
Ganancias 35.0% 41,027,415.69
Parcial 162,351,344.96
Mark up 1.89
ido herramientas y equipos
Planilla de cotización
Obra: Trinchera 26 OTI - 2679
Err:509 100%
65,979.53 100%
Err:509 100%
-
76,684,467.00 50% 50%
-
- 100%
- 100%
-
Err:509 100%
Err:509 100%
Err:509 50% 50%
Err:509 50% 50%
-
- 50% 50%
- 20% 40%
-
-
-
- 30%
-
-
Err:509 10%
-
- 100%
- 100%
-
-
-
-
- 17% 17%
-
- 100%
-
Err:509
Certif. mensual Err:509 Err:509 Err:509 Err:509 Err:509
Certif. acum Err:509 Err:509 Err:509 Err:509 Err:509
n de trabajo Acumulado
Mes 6 Mes 7 Mes 8 Mes 9
100%
100%
100%
0%
100%
0%
100%
100%
0%
100%
100%
100%
100%
0%
100%
40% 100%
50% 50% 100%
50% 50% 100%
30% 30% 40% 100%
30% 40% 100%
0%
20% 50% 30% 100%
10% 10% 30% 40% 100%
0%
100%
100%
0%
50% 50% 100%
50% 50% 100%
0%
17% 17% 17% 17% 100%
100% 100%
100%
50% 50% 100%
0%
1,625.43