Professional Documents
Culture Documents
MAT - 0.00%
MO 35,000.00 12.27%
COSTO EQ - 0.00%
Varios 250,350.00 87.73%
Parcial 285,350.00 100.00%
Analisis de costos Pagina 1
Obra: Consolidacion de contenedores OTI CIE - XXXXXXX
CODIGO DESCRIPCION UNIDAD Costo unitariDesp % Parcial 1 Transporte Desp Parcial 2 Total
1 Suelo seleccionado m3 50.00 10% 55.00 5% - 55.00
2 Cemento kg 1.80 5% 1.89 - 1.89 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 15.03 15.03 - 15.03 14.92 15.14 15.05
6 Alambre kg 15.03 15.03 - 15.03
7 Madera fenolico 19 mm m2 151.80 5% 159.39 - 159.39
8 Madera tirantes 3*3*3,3 ml 18.03 4% 18.75 - 18.75
9 Perfileria varias kg 17.35 5% 18.22 - 18.22
10 caño Hormigón Ø700 m 1,340.00 1,340.00 - 1,340.00
11 Arena m3 388.00 5% 407.40 5% - 407.40 1,517.76
12 Madera tabla de 4"x 1"x3,98m m 7.89 6% 8.36 - 8.36
13 Andamios MES/ m3 350.00 350.00 - 350.00 350 $/m3/mes
14 Pintura metalica kg 12.71 2% 12.96 - 12.96 460 416 44
15 Pintura hormigon -Ral 6003 m2 6.03 5% 6.33 - 6.33
16 Pintura mamposteria - transparente m2 6.03 5% 6.33 - 6.33
17 Chapa ondulada m2 - - -
18 Aislacion doble alu15 m2 - - -
19 Malla red 2x2 m2 2% - - -
20 Hormigon H30 m3 1,950.00 1% 1,969.50 - 1,969.50
21 Cal aerea kg - -
22 Cal hidraulica kg - -
23 ladrillos vistos ud -
24 -
25 -
26 -
27 -
28 -
29
BASE DE MANO DE OBRA
65%
CODIGO Categoria UNIDAD Costo bolsillo CS Costo bruto
1 Oficial Especializado hh 83.13 54.0345 137.16
2 Oficial hh 72.04 46.826 118.87
3 Ayudante hh 59.71 38.8115 98.52
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
35,000.00
296.15
1.50 MESES HOMBRES
50 operarios
0.0299141464 meses de obra PROMEDIO
BASE DE EQUIPOS -
1, Personal
Subtotal
Cargas Sociales 25%
Total
Subtotal
3, Ingenieria y Seguros
Subtotal
6,124,241.38
3,477,147.88
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
267,500.80
-
2,781,718.30
695,429.58
3,477,147.88
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 35,000.00
Imprevistos 5.0% 1,750.00
TOTAL C OSTO 36,750.00
IB 3.5% 257,899.10
Ganancias 35.0% 2,578,990.99
Parcial 10,205,435.77
Mark up 295.82
ido herramientas y equipos
Planilla de cotización
Obra: Trinchera 26 OTI - 2679
Err:509 100%
10,353,618.70 100%
Err:509 100%
Err:509
Err:509 50% 50%
-
- 100%
- 100%
-
Err:509 100%
Err:509 100%
Err:509 50% 50%
Err:509 50% 50%
-
- 50% 50%
- 20% 40%
Err:509
Err:509
Err:509
- 30%
-
-
Err:509 10%
Err:509
Err:509 100%
Err:509 100%
Err:509
-
-
-
Err:509 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