Professional Documents
Culture Documents
N
I
CONCEPTO
TRABAJOS PRELIMINARES
UNIDAD
m2.
m2.
Lote
Lote
CANTIDAD P.UNITARIO
200.00
200.00
1.00
1.00
$2.70
$6.95
$46.49
$3,500.00
IMPORTE
$540.00
$1,390.00
$46.49
$3,500.00
$5,476.49
II
III
CIMENTACION
1.- Excavacin manual en terreno tipo "B" hasta 1.50
mts. De profundidad , incluye mano de obra,
herramienta, equipo y todo lo necesario para su
correcta ejecucion.
m3
46.75
$111.58
$5,216.37
m2
1.52
$239.15
$363.51
kg
47.38
$17.18
$813.99
kg
276.00
$17.18
$4,741.68
m2
m3
14.10
4.56
$126.61
$1,483.20
$1,785.20
$6,763.39
m2
kg
m3
60.75
57.29
4.76
$216.45
$17.18
$1,483.20
$13,149.34
$984.24
$7,060.03
$40,877.75
m3
17.03
$163.99
$2,792.75
m2
32.75
$112.65
$3,689.29
ml
Pza.
42.80
3.00
$298.90
$2,575.60
$12,792.92
$7,726.80
ml
33.00
$255.18
$8,420.94
ml
115.00
$304.77
$35,048.55
m2
217.13
$298.90
$64,900.16
ml
88.55
$255.02
$22,582.02
$157,953.43
N
IV
CONCEPTO
ESTRUCTURAS
1.- Losa de concreto armado 10 cm de espesor, f'c=
200 kg/cm2.
a) cimbra en losa
b) Acero de refuerzo o c/ # 3
c) Elaboracion y vaciado de concreto f`c=200
kg/cm2
UNIDAD
CANTIDAD P.UNITARIO
IMPORTE
m2
kg
102.20
626.49
$216.45
$17.18
$22,121.19
$10,763.10
m3
10.22
$1,483.20
$15,158.30
m2
kg
kg
3.30
13.81
27.81
$170.93
$20.00
$17.18
$564.07
$276.20
$477.78
m3
0.33
$1,483.20
$489.46
m2
kg
4.00
25.53
$216.45
$17.18
$865.80
$438.61
m3
0.40
$1,483.20
$593.28
$51,747.78
m2
434.26
$104.90
$45,553.87
ml
ml
m2
ml
m2
m2
30.90
172.30
102.20
22.10
51.10
64.83
$218.41
$67.44
$127.28
$70.71
$149.21
$216.76
$6,748.87
$11,619.91
$13,008.02
$1,562.69
$7,624.63
$14,052.55
m2
61.16
$182.14
$11,139.68
m2
7.51
$182.14
$1,367.87
ml
ml
37.8
65.95
67.44
$120.25
$7,930.49
15.00
$363.45
$5,451.75
2.00
1.98
2.00
29.00
$391.34
$391.34
$658.50
$21.31
$782.68
$774.85
$1,317.00
$617.99
ALBAILERIA ACABADOS
1.- Aplanado en muros con mortero cemento-arena
prop. 1:4, incluye mano de obra, herramienta,
equipo y todo lo necesario para su correcta
ejecucion.
13.- Amacizados
a) accesorios de bao
b) puertas y ventanas
b) colocacion de botiquin
14.- Chaflan con mortero CE:AR 1:6
pza
jgo.
m2
pza.
ml
$128,934.87
CARPINTERIA
VI
HERRERIA ALUMINIO
1.- canceleria aluminio de 3" esp., tipo marchina
2.- Puertas de fierro tubular
VIII
VIDRIERIA
Pza.
1.00
$2,000.00
$2,000.00
Pza.
Pza.
ml
5.00
1.00
5.90
$1,500.00
$1,750.00
$7,500.00
$7,500.00
$1,750.00
$44,250.00
$55,500.00
m2
Pza.
27.69
1.00
$1,650.00
$3,500.00
$45,688.50
$3,500.00
$49,188.50
IX
m2
m2
27.69
1.00
$450.00
$150.00
$12,460.50
$150.00
$12,610.50
CERRAJERIA
1.- Suministro y colocacion de chapa principal
2.- Suministro y colocacion de chapa en pta.
intercomunicacin
Pza.
Pza.
1.00
$650.00
$650.00
3.00
$240.00
$720.00
Pza.
2.00
$240.00
$480.00
Pza.
1.00
$500.00
$500.00
$2,350.00
sal.
sal.
sal.
sal.
sal.
sal.
sal.
sal.
sal.
sal.
Pza.
Pza.
Pza.
Pza.
Jgo.
Jgo.
Pza.
Pza.
Pza.
Sal.
Sal.
Sal.
Sal.
Sal.
Pza.
Pza.
Pza.
Pza.
1.00
2.00
1.00
1.00
2.00
1.00
2.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
$500.00
$623.85
$623.85
$623.85
$623.85
$623.85
$623.85
$623.85
$623.85
$623.85
$750.00
$950.00
$1,050.00
$750.00
$550.00
$500.00
$80.00
$80.00
$1,500.00
$623.85
$623.85
$623.85
$623.85
$623.85
$300.00
$2,200.00
$800.00
$1,000.00
500.00
$1,247.70
$623.85
$623.85
$1,247.70
$623.85
$1,247.70
$623.85
$623.85
$623.85
$1,500.00
$1,900.00
$1,050.00
$750.00
$550.00
$500.00
$160.00
$80.00
$1,500.00
$1,247.70
$1,247.70
$1,247.70
$623.85
$623.85
$300.00
$2,200.00
$800.00
$1,000.00
Pza.
2.00
$250.00
$500.00
1.00
$250.00
$250.00
Pza.
1.00
$500.00
$500.00
Pza.
1.00
$5,000.00
$5,000.00
$31,517.00
INSTALACION DE GAS
1.- Salida para calentador
2.- Salida para estufa
3.- Tanque estacionario de gas 300 kg.
4.- Secadora
sal.
sal.
Lte.
sal.
1.00
1.00
1.00
1.00
$150.00
$150.00
$500.00
$150.00
$150.00
$150.00
$500.00
$150.00
$950.00
INSTALACION ELECTRICA
1.- Salida de acometida
2.- Base de medidor
3.- Centro de carga Q04
4.- Switch 3x100
5.- Salida de timbre
sal.
sal
Pza.
Pza.
sal
1.00
1.00
1.00
1.00
1.00
$1,500.00
$750.00
$900.00
$2,500.00
$328.02
$1,500.00
$750.00
$900.00
$2,500.00
$328.02
XI
XII
XIII
sal
sal
sal
sal
sal
sal
4.00
4.00
16.00
14.00
4.00
1.00
$328.02
$328.02
$328.02
$328.02
$150.00
$190.00
$1,312.08
$1,312.08
$5,248.32
$4,592.28
$600.00
$190.00
$19,232.78
m2
440.69
$76.42
$33,677.53
m2
2.00
$48.37
$96.74
PINTURA
1.- Aplicacin de pintura vinlica en muros
y plafones.
2.- Aplicacin de pintura de esmalte en herreria
$33,774.27
XIV
JARDINERIA
1.- Colocacion de tierra
2.- Suministro y colocacion de pasto
m2
m2
56.18
56.18
$15.00
$50.00
$842.70
$2,809.00
$3,651.70
XV
VARIOS
1.- Limpieza final de obra
2.- Velador
3.- Permisos municipales y estatales
4.- Planos, proyectos y presupuestos
m2
Mes
Lote
Lote
200.00
4.00
1.00
1.00
50.00
6,000.00
5,000.00
10,000.00
TOTAL
Honorarios
10 %
IVA 16 %
$707,041.57
$102.20
$6,918.22
$707,041.57 x 20% =
$848,450.00
$102.20
$8,301.86
COSTO DE SEGURO
SOCIAL DE MANO DE
OBRA 40 % VALOR
NETO DEL
PRESUPUESTO
$ 642,765.06 X 40% X 37 % =
$95,129.23
$10,000.00
$24,000.00
$5,000.00
$10,000.00
$49,000.00
$642,765.06
$64,276.51
$707,041.57
$113,126.65
$820,168.22
RESUMEN
N
CONCEPTO
UNIDAD
CANTIDAD P.UNITARIO
IMPORTE
$5,476.49
$40,877.75
II.- CIMENTACION
$157,953.43
$51,747.78
IV.- ESTRUCTURA
$128,934.87
$55,500.00
$49,188.50
VIII.- VIDRIERIA
$12,610.50
$2,350.00
IX.- CERRAJERIA
$31,517.00
$950.00
$19,232.78
XIII.- PINTURA
$33,774.27
$3,651.70
XIV.- JARDINERIA
$49,000.00
XV.- VARIOS
$642,765.06
64276.51
COSTO CON HONORARIOS
COSTO CON INDIRECTOS
$707,041.57
$141,408.31
$848,449.88
$135,751.98
$984,201.86
$9,630.16
0.0085
0.0636
0.2457
0.0805
0.2006
0.0863
0.0765
0.0196
0.0037
0.0490
0.0015
0.0299
0.0525
0.0057
0.852
6.360
24.574
8.051
20.059
8.635
7.653
1.962
0.366
4.903
0.148
2.992
5.255
0.568
XV.- VARIOS
0.0762
7.623
100.00