TASA DE

Costo Unitario Directo C$

Etapa

10

30

40

Descripcin

PRELIMINARES
Limpieza inicial
Trazo y nivelacin
Cuartn de madera de pino de 2" X 2" X 5 vrs
Regla de madera de pino de 1" X 3" X 5 vrs
Clavos corrientes de 2 1/2" pulg
Niveletas
FUNDACIONES
Movimiento de Tierra
Excavacin manual (incluir compactacin de fondo)
Relleno con material selecto y compactacin manual
Botar tierra sobrante de excavacin manual
Zapata corrida
Acero corrugado # 3 stand.
Alambre de amarre # 18
Alistar, armar y colocar acero
Cemento
Arena
Piedra triturada
Hacer Concreto de 3000 PSI
Tabla de madera de pino de 1" X 10" X 5 vrs
Cuartn de madera de pino de 2" X 2" X 5 vrs
Clavos corrientes de 1 1/2"
Clavos corrientes de 3"
Hacer, colocar, desencofrar y limpiar formaleta
ESTRUCTURAS DE CONCRETO
Acero corrugado # 3 stand.
Acero liso # 2 stand.
Alambre de amarre # 18
Alistar, armar y colocar acero para vigas
Cemento
Arena
Piedra triturada
Hacer Concreto de 3000 PSI
Tabla de madera de pino de 1" X 8" X 5 vrs
Regla de madera de pino de 1" X 2" X 5 vrs
Clavos corrientes de 2 1/2"

U/M

Cantidad

m
m
m
c/u
c/u
libras
c/u
m3

39.42
39.42
39.42
3.00
2.00
1.00
2.00
0.99

m
m
m
m
lbs
lbs
lib
Bls
m3
m3
m3
c/u
c/u
Libras
Libras
m
m3
lbs
lbs
lbs
lbs
Bls

3.60
2.11
3.60
0.99
106.44
5.32
106.44
10.00
0.71
0.58
0.99
4.00
1.00
1.00
1.00
6.11
0.60
171.47
140.00
15.57
327.04
7.00
0.43

m3
m3
c/u
c/u
Libras

0.36
0.60
2.00
1.00
3.00

Mano/Obra

Materiales

Costo Total C$

Transporte

70.00
60.00
20.50

6.30
5.40
1.85

180.00

100.00
100.00

11.60
20.00
185.00
160.00
400.00

1.04
1.80
0.00
22.75
300.00
300.00

260.00
70.00
20.50
20.50

23.40
6.30
1.85
1.85

11.60
11.42
20.00

1.04
1.03
1.80

185.00
160.00

22.75
300.00

400.00

300.00

170.00
52.00
20.50

15.30
4.68
1.85

35.00

3.71

370.00

45.00

3.71

371.00

Costo Unit. C$

Mano/Obra

Materiales

Transporte

11.47
0.00

70.00
0.00

350.50
0.00

31.55
0.00

76.30
65.40
22.35
35.00
956.57

0.00
0.00
0.00
70.00
0.00

210.00
120.00
20.50
0.00
379.08

18.90
10.80
1.85
0.00
570.60

0.00
280.00
100.00
6,614.10
12.64
21.80
3.71
207.75
460.00
700.00
370.00
283.40
76.30
22.35
22.35
45.00
14,369.28
12.64
12.45
21.80
3.71
207.75
460.00

0.00
0.00
0.00
1,036.97
0.00
394.91
0.00
0.00
0.00
367.34
0.00
0.00
0.00
0.00
274.73
1,971.49
0.00
0.00
0.00
1,213.31
0.00
0.00

0.00
379.08
0.00
4,689.48
1,234.75
106.44
0.00
1,850.00
113.58
233.71
0.00
1,040.00
70.00
20.50
20.50
0.00
5,882.70
1,989.00
1,598.80
311.47
0.00
1,295.00
68.83

0.00
210.60
360.00
840.03
111.13
9.58
0.00
227.50
212.96
175.28
0.00
93.60
6.30
1.85
1.85
0.00
791.10
179.01
143.89
28.03
0.00
159.25
129.05

700.00
371.00
185.30
56.68
22.35

0.00
223.21
0.00
0.00
0.00

145.60
0.00
340.00
52.00
61.50

109.20
0.00
30.60
4.68
5.54

TASA DE
Costo Unitario Directo C$
Etapa

50

Descripcin

Clavos corrientes de 1 1/2"

Hacer, colocar, desencofrar y limpiar formaleta
MAMPOSTERIA

Paredes de Bloque
Bloque de mortero de de 6" x 8" x 16"

Mortero

60

90

Cemento
Arena
Hacer paredes
TECHOS Y FASCIAS
Lamina troquelada E-76 C-26 STD DE 12'
Lminas de zinc liso de 4'x8' cal 26
Goloso con punta de broca 2 1/2"x14 mm para fijacion de cubierta
Perlin de 2"x4"x1/8"
Perlin de 2"x4"x1/16"
Varillas lisa de 3/8" de diametro( sadrog y pines en VC)
Varillas lisa de 1/2" de diametro
Torniquetes
Platina de 6"x6"x1/4"
Platina de 6"x6"x1/8"
Platina de 4"x4"x1/16"
Perno de expansin de 3/8" de diametro L=4" (incluir camisa)
Angular de 1 "x 1"x1/8"
Angular de 2 "x 2"x1/8"
Pintura anticorrosiva
Diluyente
Brocha de 3"
Soldadura 6011 3/32"
Soldadura 6011 1/8"
Hacer e Instalar estructura metlica (incluir tapadera de Viga Metlica)
Instalar cubierta de techo (incluye cumbrera y flashing)
PISOS
Conformacin de piso
Material selecto( mejoramiento de 0.2 m)

U/M

Libras
m
m
m

c/u
m3
Bls
m3
m2
m

c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
c/u
Glns
lts
c/u
Lbs
Lbs
m2
m2
m
m
m3

Cantidad

1.00
11.89
25.68
25.68
324.00
0.45
5.00
0.71
25.68
15.65
15.00
6.00
198.00
2.00
10.00
3.00
5.00
12.00
2.00
4.00
4.00
50.00
1.00
1.00
2.00
2.00
2.00
10.00
2.00
39.42
39.42
30.39
30.39
7.90

Piso de Cascote de 2,500 PSI, espesor de 5 cms, con fino arenillado

1.52

Cemento

bls

14.21

Mano/Obra

Materiales

Costo Total C$

Transporte

Costo Unit. C$

20.50

1.85

11.00

1.10

185.00
160.00

22.75
300.00

399.00
346.00
1.65
785.00
400.00
100.00
160.00
52.00
220.00
85.00
50.00
20.00
200.00
240.00
370.00
50.00
30.00
54.00
57.00

39.90
34.60
0.17
78.50
40.00
10.00
16.00
5.20
22.00
8.50
5.00
2.00
20.00
24.00
37.00
5.00
3.00
5.40
5.70

180.00

100.00

22.35
45.00
265.79
0.00
12.10
0.00
207.75
460.00
60.00
1,633.44
438.90
380.60
1.82
863.50
440.00
110.00
176.00
57.20
242.00
93.50
55.00
22.00
220.00
264.00
407.00
55.00
33.00
59.40
62.70
65.00
35.00
258.65
280.00

185.00

27.75

212.75

45.00

60.00

65.00
35.00
-

Mano/Obra

Materiales

Transporte

0.00
534.96
1,540.80

20.50
0.00
4,602.22

1.85
0.00
682.43

0.00
0.00
0.00
0.00
1,540.80
3,942.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,562.30
1,379.70
1,367.55
-

3,564.00
0.00
925.00
113.22
0.00
19,655.70
5,985.00
2,076.00
326.70
1,570.00
4,000.00
300.00
800.00
624.00
440.00
340.00
200.00
1,000.00
200.00
240.00
740.00
100.00
60.00
540.00
114.00
0.00
0.00
4,673.85
1,422.25

356.40
0.00
113.75
212.28
0.00
1,965.57
598.50
207.60
32.67
157.00
400.00
30.00
80.00
62.40
44.00
34.00
20.00
100.00
20.00
24.00
74.00
10.00
6.00
54.00
11.40
0.00
0.00
1,818.94
790.14

2,628.36

394.25

TASA DE
Costo Unitario Directo C$
Etapa

120

130
210

Descripcin

U/M

Arena

m3

Piedra triturada
Hacer y Colocar piso de Cascote de 2,500 PSI, espesor de 5 cms, con fino arenillado
PUERTAS
Puerta de lmina troquelada cal 24 de 0.90m x 2.10m (incluye marco)
Cerradura de parche
Bisagras 2"x4"con sus tornillos
Espiches
Colocar Marco y Puerta
VENTANAS
Ventana de Aluminio y Vidrio (incluye instalacion)
LIMPIEZA FINAL
Limpieza final

Cantidad

0.93

1.19

30.39

C/U

1.00
1.00
1.00
3.00
10.00
1.00
2.66
2.66
39.42
39.42

c/u
c/u
c/u
c/u
c/u
m

m2
m
m

Mano/Obra

Materiales

Costo Total C$

Transporte

160.00

300.00

460.00

400.00

300.00

700.00

45.00
1,900.00
400.00
60.00
7.00
250.00
800.00
0.00

Costo Unit. C$

Mano/Obra

Materiales

148.55

278.52

474.69

356.02

45.00

1,367.55

3,499.00
2,090.00
404.00
60.60
7.07
250.00
950.00
150.00
950.00
0.00
0.00
COSTO TOTAL DIRECTO

500.00
0.00
0.00
0.00
0.00
500.00
0.00
0.00
0.00
0.00
C$ 9,391.84

190.00
4.00
0.60
0.07

Transporte

2,800.00
1,900.00
400.00
360.00
140.00
0.00
2,128.00
2,128.00
0.00
0.00
C$ 40,472.04

199.00
190.00
4.00
3.60
1.40
0.00
399.00
399.00
0.00
0.00
C$ 6,458.18

Mano Obra

17%

Material

72%

Transporte

11%

Costo Directo Vivienda

Imprevistos

1.5%

Administrativos

3%

Operativos

3%

Utilidad

5%

Costo Total

TASA DE CAMBIO: 24.6

Costo Total C$

Costo Total U$

452.05
0.00

18.38
0.00

228.90
130.80
22.35
70.00
949.68

9.30
5.32
0.91
2.85
38.60

0.00
589.68
360.00
6,566.48
1,345.88
116.02
394.91
2,077.50
326.53
408.98
367.34
1,133.60
76.30
22.35
22.35
274.73
8,645.28
2,168.01
1,742.69
339.50
1,213.31
1,454.25
197.88

0.00
23.97
14.63
266.93
54.71
4.72
16.05
84.45
13.27
16.63
14.93
46.08
3.10
0.91
0.91
11.17
351.43
88.13
70.84
13.80
49.32
59.12
8.04

254.80
223.21
370.60
56.68
67.04

10.36
9.07
15.07
2.30
2.73

TASA DE CAMBIO: 24.6

Costo Total C$

Costo Total U$

22.35
534.96
6,825.45

0.91
21.75
277.46

3,920.40
0.00
1,038.75
325.50
1,540.80
25,563.27
6,583.50
2,283.60
359.37
1,727.00
4,400.00
330.00
880.00
686.40
484.00
374.00
220.00
1,100.00
220.00
264.00
814.00
110.00
66.00
594.00
125.40
2,562.30
1,379.70
7,860.33
2,212.39

159.37
0.00
42.23
13.23
62.63
1,039.16
267.62
92.83
14.61
70.20
178.86
13.41
35.77
27.90
19.67
15.20
8.94
44.72
8.94
10.73
33.09
4.47
2.68
24.15
5.10
104.16
56.09
319.53
0.00
89.93

3,022.61

0.00
122.87

TASA DE CAMBIO: 24.6

Costo Total C$

Costo Total U$

427.07

17.36

830.71

33.77

1,367.55

55.59

3,499.00
2,090.00
404.00
363.60
141.40
500.00
2,527.00
2,527.00
0.00
0.00
C$ 56,322.06

142.24
84.96
16.42
14.78
5.75
20.33
102.72
102.72
0.00
0.00
C$ 2,289.51

9,391.84
40,472.04

381.78
1,645.20

6,458.18

262.53

C$ 56,322.06

$2,289.51

844.83

34.34

1,689.66

68.69

1,689.66

68.69

2,816.10

114.48

C$ 63,362.32

$2,575.70

PROYECTO:
SR (A):

FECHA:

TIPO DE INTERVENCION:

CRONOGRAMA DE EJECUCION FISICA DE OBRAS

s1
N
1
2
3
4
5
6
7
8
9

ACTIVIDADES
PRELIMINARES
FUNDACIONES
ESTRUCTURAS DE CONCRETO
MAMPOSTERIA
TECHOS Y FASCIAS
PISOS
PUERTAS
VENTANAS
LIMPIEZA FINAL

DIAS HABILES SEGN EL CODIGO DEL TRABAJO

s2
7
8
9
10
11
12
13
14

s3
15

s4
16

17

18

19

ROYECTO:

JECUCION FISICA DE OBRAS

DIAS HABILES SEGN EL CODIGO DEL TRABAJO
s4
20