tanqueCONSTRUCTORA JIMENEZ0009 - 2013 CC MARINELLO PLAZAPresupuesto Detallado11/22/13Subcaptulo EDIFICACION-TANQUE SUBTERRANEOCdigotemUMcantValor UnitarioValor Total% incidenciaRomir AbelloJose de la HozRicardo figueroaCOSTOS DIRECTOS12,755,982.00contratistacontratistacontratistaTANQUE SUBTERRANEO12,755,982.00100.00%V/UnitarioV/totalV/UnitarioV/totalV/UnitarioV/total1.01Excavacin y retiro a maquinam3147.5619,386.002,860,598.0022.43%31,500.004,648,140.0016,500.002,434,740.0018,500.002,729,860.001.02Perfilacion y preparacion de terrenom2156.514,785.88749,037.005.87%5,674.00888,037.744,500.00704,295.004,500.00704,295.001.03Solado en concreto e=5cm m260.233,985.13240,025.001.88%6,104.00367,643.924,500.00271,035.005,000.00301,150.001.04Levante muro de 15x20x40 como formaletam292.378,175.03755,127.005.92%11,773.001,087,472.018,200.00757,434.0012,000.001,108,440.001.05Losa de fondo en concreto 4000 psim252.536,014.99315,968.002.48%8,922.00468,672.6619,500.001,024,335.0010,850.00569,950.501.06Muros en concreto 4000 psim315.96167,742.192,677,165.0020.99%203,750.003,251,850.00160,000.002,553,600.00165,000.002,633,400.001.07Tapa de tanque en concreto 4000 psim248.5324,359.551,182,169.009.27%33,842.001,642,352.2623,000.001,116,190.0014,192.25688,749.891.08Colocacin acero de refuerzo de 60.000psi Kg4,439.28427.051,895,806.0014.86%579.002,570,343.12450.001,997,676.00500.002,219,640.001.09Plantilla de desnivel en morterom244.555,097.11227,076.001.78%8,222.00366,290.103,000.00133,650.005,000.00222,750.001.10Media caa en morteroml12.004,485.4653,825.000.42%6,301.0075,612.002,800.0033,600.005,000.0060,000.001.11Fundida y colocacion Tapas und4.0028,034.11112,136.000.88%63,690.00254,760.0026,000.00104,000.0065,000.00260,000.001.12Impermeabilizacion piso de tanquem244.5523,000.001,024,650.008.03%23,000.001,024,650.009,800.00436,590.006,000.00267,300.001.13Impermeabilizacion media caaml12.009,200.00110,400.000.87%9,200.00110,400.006,500.0078,000.005,500.0066,000.001.14Impermeabilizacion de murosm224.0023,000.00552,000.004.33%23,000.00552,000.009,800.00235,200.006,000.00144,000.00Valor Mano de Obra17,308,223.8111,880,345.0011,975,535.39

Apu MDOCONSTRUCTORA JIMENEZ0009 - 2013 CC MARINELLO PLAZAPresupuesto Detallado11/22/13Subcaptulo EDIFICACION-TANQUE SUBTERRANEO

1.01Excavacion a maquina incluye retiro m219,386.00Retro excavadora - (Eq)hr1.00110,200.008.0013,775.00Volqueta - (Eq)dia1.00400,000.00147.562,710.76Ayudante de excavacion - (Mo)dia 1.0037,707.00147.56255.54AIU - (15%)%0.1516,741.301.002,511.19IVA - (16%)%0.16837.061.00133.9319,386.00

1.02Perfilacion y preparacion de terrenom24,785.88Ayudantedia3.0037,706.5352.172,168.29Oficial dia1.0054,518.5352.171,045.02Oficial de compactacion - (Mo)dia1.0037,707.0052.17722.77Herramienta Menor -(E)%0.053,936.081196.80AIU%0.154,132.881619.93IVA%0.16206.64133.064,785.88

1.03Solado en concretom23,985.13Ayudantes preparacion de concretodia 3.0037,707.0060.231,878.15Oficial preparacion de concretodia 1.0054,518.5360.23905.17Ayudante de fundidadia3.0037,706.5360.231,878.13Oficial de fundidadia1.0054,518.5360.23905.17Herramienta Menor -(E)%0.055,566.621278.33AIU%0.155,844.951876.74IVA%0.16292.25146.763,985.13

1.04Levante muro m20.81.568,175.03Ayudantes preparacion de mortero$ 955,000.00Ayudantes preparacion de morterodia 1.001,092,000.00384.002,843.75Oficial de mamposteria$ 700,000.00Oficial de mamposteriadia1.001,489,800.00384.003,879.69Sueldo + prest$ 2,581,800.00Rendimiento efectivo0.80Herramienta Menor -(E)%0.056,723.441336.17Sueldo efectivo$ 3,227,250.00AIU%0.157,059.6111,058.94Sueldo diario$ 107,575.00IVA%0.16352.98156.48Rendimiento16.008,175.03Valor MO m2 dia$ 6,723.44

Herramienta Menor -(E)$ 336.171.04Levante muro m29,119.25AIU$ 1,058.94Ayudantes preparacion de morterodia 1.0045,000.0014.003,214.29IVA$ 56.48Oficial de mamposteriadia1.0060,000.0014.004,285.71$ 8,175.03Herramienta Menor -(E)%0.057,500.001375.00AIU%0.157,875.0011,181.25IVA%0.16393.75163.009,119.25$ 25,000.00precios construdata$ 750,000.001.04Levante muro m213,048.08$ 644,000.00Ayudantes preparacion de morterodia 1.0093,412.0014.006,672.29$ 1.16Oficial de mamposteriadia1.0056,825.0014.004,058.93Herramienta Menor -(E)%0.0510,731.211536.56AIU%0.1511,267.7811,690.17IVA%0.16563.39190.1413,048.08

1.04Levante muro m218,267.32Ayudantes preparacion de morterodia 1.0093,412.0010.009,341.20Oficial de mamposteriadia1.0056,825.0010.005,682.50Herramienta Menor -(E)%0.0515,023.701751.19AIU%0.1515,774.8912,366.23IVA%0.16788.741126.2018,267.32

1.04Paetem29,820.73Ayudantes preparacion de morterodia 1.0045,000.0013.003,461.54Oficial de mamposteriadia1.0060,000.0013.004,615.38Herramienta Menor -(E)%0.058,076.921403.85AIU%0.158,480.7711,272.12IVA%0.16424.04167.859,820.73

1.04Paetem27,979.34Ayudantes preparacion de morterodia 1.0045,000.0016.002,812.50Oficial de mamposteriadia1.0060,000.0016.003,750.00Herramienta Menor -(E)%0.056,562.501328.13AIU%0.156,890.6311,033.59IVA%0.16344.53155.137,979.34

precios construdata1.04Paetem214,051.78Ayudantes preparacion de morterodia 1.0093,412.0013.007,185.54Oficial de mamposteriadia1.0056,825.0013.004,371.15Herramienta Menor -(E)%0.0511,556.691577.83AIU%0.1512,134.5311,820.18IVA%0.16606.73197.0814,051.78

1.04Paetem211,417.07Ayudantes preparacion de morterodia 1.0093,412.0016.005,838.25Oficial de mamposteriadia1.0056,825.0016.003,551.56Herramienta Menor -(E)%0.059,389.811469.49AIU%0.159,859.3011,478.90IVA%0.16492.97178.8711,417.07

1.05Losa de fondo en concreto 4000 psim26,014.99Ayudante de fundidadia437,706.5352.532,871.24Oficial de fundidadia254,518.5352.532,075.71Herramienta Menor -(E)%0.054,946.951247.35AIU%0.155,194.301779.14IVA%0.16259.71141.556,014.99

1.06Muro en concreto en concreto 4000 psim3167,742.19Ayudante de carpinteriadia137,706.5349,426.63Oficial de carpinteriadia154,518.53413,629.63Ayudante de transportedia837,706.53933,516.92Ayudante de fundidadia437,706.53916,758.46Oficial de fundidadia654,518.53936,345.69Ayudante de desencofredia337,706.53428,279.90Herramienta Menor -(E)%0.05137,957.2216,897.86AIU%0.15144,855.08121,728.26IVA%0.167,242.7511,158.84167,742.19

1.07Tapa de tanque en concreto 3000 psim224,359.55Ayudante de carpinteriadia237,706.5324.263,108.54Oficial de carpinteriadia154,518.5324.262,247.26Ayudante de transportedia1037,706.5348.537,769.74Ayudante de fundidadia437,706.5348.533,107.89Oficial de fundidadia254,518.5348.532,246.80Ayudante de desencofredia237,706.5348.531,553.95Herramienta Menor -(E)%0.0520,034.1711,001.71AIU%0.1521,035.8813,155.38IVA%0.161,051.791168.2924,359.55

1.08Colocacin acero de refuerzo de 60.000psi Kg427.05Ayudante de carpinteriadia637,706.531109.82203.85Oficial de carpinteriadia354,518.531109.82147.37Herramienta Menor -(E)%0.05351.22117.56AIU%0.15368.78155.32IVA%0.1618.4412.95427.05

1.09Plantilla de desnivel en morterom25,097.11Ayudante de transporte - (Mo)dia1.0037,706.5322.001,713.93Oficial - (Mo)dia1.0054,518.5322.002,478.12Herramienta Menor -(E)%0.054,192.051209.60AIU%0.154,401.651660.25IVA%0.16220.08135.215,097.11

1.10Media caa en morteroml4,485.46Ayudante de transporte - (Mo)dia1.0037,706.5325.001,508.26Oficial - (Mo)dia1.0054,518.5325.002,180.74Herramienta Menor -(E)%0.053,689.001184.45AIU%0.153,873.451581.02IVA%0.16193.67130.994,485.46

1.11Fundida y colocacion Tapas und28,034.11Ayudante de transporte - (Mo)dia1.0037,706.534.009,426.63Oficial - (Mo)dia1.0054,518.534.0013,629.63Herramienta Menor -(E)%0.0523,056.2711,152.81AIU%0.1524,209.0813,631.36IVA%0.161,210.451193.6728,034.11