You are on page 1of 30

Actividades

1 Excavación – máquina
2 Excavación – a mano
3 Formaletas
4 Refuerzo de acero
5 Concreto
6 Drenajes
7 Relleno de grava
8 Relleno de suelo

Cantidades
Unidades Largo (m) Ancho (m)
Excavación suelo a m3 10.00 2.50
Excavación suelo b m3 10.00 0.35
Mover suelo m3
Formaleta 1 m2 24.60
Formaleta 2 m2 20.60
Acero (barras # 5) peso = 1.552 Kg/m m
Kg
Zapata (#5 a.d. @ 0.30 m c.a.c.) Kg
Muro (#5 a.d. @ 0.30 m c.a.c.) Kg
Traslape: zapata - muro (0.65 m) Kg

Zapata (#5 a.d. @ 0.30 m c.a.c.) m 294.80


Muro (#5 a.d. @ 0.30 m c.a.c.) m 279.30
Traslape: zapata - muro (0.65 m) m 105.40
Concreto zapata m3 10.00 2.30
Concreto muro m3 10.00 0.30
Drenaje m 10.00
Relleno de grava (piedra #4) a m3 10.00 0.30
Relleno de grava (piedra #4) b m3 10.00 0.30
Relleno de grava (piedra #4) c m3 10.00 0.45
Relleno de grava (piedra #4) d m3 10.00 0.30
Relleno de grava (piedra #4) Total m3
Relleno de suelo a m3 10.00 1.50
Relleno de suelo b m3 10.00 0.45

Rendimientos en base a un día de 8 horas de trabajo


Especialista
Excavación 1
Carga de un camión 2
Armado de formaleta 1 3 Carpintero 1
Armado de formaleta 2 4 Carpintero 1
Refuerzo zapata y traslape 5 Reforzador 1
Refuerzo muro 6 Reforzador 1
Concreto zapata 7 Albañil 1
Concreto muro 8 Albañil 1
Drenaje 9
Relleno de grava y suelo 10
Equipo
Retroexcavadora (4 m3/hr) Exc
Retroexcavadora (6 m3/hr) Mov
Camión de 7 m3 (3 viajes por hora)

Actividades Tiempo Tiempo f Unidades


Excavación 3.14 4 m3
Carga de un camión 2.72 3 m3
Armado de formaleta 1 0.77 1 m2
Armado de formaleta 2 2.86 3 m2
Refuerzo zapata y traslape 1.87 2 ton
Refuerzo muro 1.31 2 ton
Concreto zapata 3.26 4 m3
Concreto muro 1.89 2 m3
Drenaje 1.00 1 m
Relleno de grava m3
Relleno de suelo 1.07 2 m3

Alquiler Retroexcavadora día


Alquiler Camión de 7 m3 viaje
Alquiler vibrador día
Cantidad con Cantidades
Alto (m) Cantidad desperdicio finales Producción
2.45 91.88 100.45 100.45
2.45 8.58
130.59 130.59
0.45 12.73 12.73
2.00 47.38 47.38
679.50 727.07
1054.58 1,128.40 1,128.40
457.53 489.56 664.59 z+t
433.47 463.82 463.82
163.58 175.03

400.20 621.1104 664.59


279.30 433.4736 463.82

0.45 10.35 11.07 17.49


2.00 6.00 6.42
10.00 10.00
1.33 3.99
1.65 4.95
0.30 1.35
0.15 0.45
10.74 12.35 12.35 51.28
2.00 30.00 38.93 38.93
2.45 11.03

días 1
Q de MO
Peón Cantidad Unidades MO Tiempo Q de MO (final)
1 2.57 m3 4 1
1 4.00 m3 4 1
1 16.54 m2 2 2
1 16.54 m2 2 2
1 332.00 kg 2 2
1 332.00 kg 2 2
4 3.40 m3 5 5
4 3.40 m3 5 5
1 m 1 1
1 3.50 m3 4 4

32.00 m3
48.00 m3
168.00 m3

Costo /
unitario Costo Total

B/. 60.00 B/. 763.83


B/. 60.00 B/. 2,842.80
B/. 380.00 B/. 252.54
B/. 380.00 B/. 176.25
B/. 210.00 B/. 2,325.65
B/. 210.00 B/. 1,348.20
B/. 5.00 B/. 60.00
B/. 18.50 B/. 720.21

B/. 130.00
B/. 50.00
B/. 60.00
2 dias
Tiempo con tiempo Tiempo
MO + MQ inicial Mejorado
3.14 39.09 9.77
2.72 32.65 8.16
0.77 0.77
2.86 2.86
1.87 1.87
1.31 1.31
3.26 3.26
1.89 1.89
1.00 1.00
1.07 14.65 3.66
Tiempo
final en
Actividades días 1 2 3 4 5 6 7 8 9 10 11
Excavación 4
Carga de un camión 3
Armado de formaleta 1 1
Armado de formaleta 2 3
Refuerzo zapata y traslape 2
Refuerzo muro 2
Concreto zapata 4
Concreto muro 2
Drenaje 1
Relleno de grava y suelo 2
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26
Calculo de la Mano de Obra

Tiempo final
Actividades en días 1 2 3 4
Excavación 4 1 1 1 1
Carga de un camión 3
Armado de formaleta 1 1
Armado de formaleta 2 3
Refuerzo zapata y traslape 2
Refuerzo muro 2
Concreto zapata 4
Concreto muro 2
Drenaje 1
Relleno de grava y suelo 4

Especialista
Ayudante General 1 1 1 1

Especialista Hrs/h 0 0 0 0
Ayudante General Hrs/h 8 8 8 8

Especialista B/. 5.00 B/. - B/. - B/. - B/. -


Ayudante General B/. 3.71 B/. 29.68 B/. 29.68 B/. 29.68 B/. 29.68

B/. 29.68 B/. 29.68 B/. 29.68 B/. 29.68


Consideración
Cada jornada es de 8 horas

Consideraciones de MO total

Calculo de la Mano de Obra

Tiempo final
Actividades en días 1 2 3 4
Excavación 4 1 1 1 1
Carga de un camión 3
Armado de formaleta 1 1
Armado de formaleta 2 3
Refuerzo zapata y traslape 2
Refuerzo muro 2
Concreto zapata 4
Concreto muro 2
Drenaje 1
Relleno de grava y suelo 4

Especialista
Ayudante General 1 1 1 1

Especialista Hrs/h 0 0 0 0
Ayudante General Hrs/h 8 8 8 8

Especialista B/. 5.00 B/. - B/. - B/. - B/. -


Ayudante General B/. 3.71 B/. 29.68 B/. 29.68 B/. 29.68 B/. 29.68

B/. 29.68 B/. 29.68 B/. 29.68 B/. 29.68


5 6 7 8 9 10 11

1 1 1
2

2 2

5 5 5 5

2 1 1 1 1 1
3 2 5 4 4 4

16 8 8 8 8 8
24 16 40 32 32 32

B/. 80.00 B/. 40.00 B/. - B/. 40.00 B/. 40.00 B/. 40.00 B/. 40.00
B/. 89.04 B/. 59.36 B/. - B/. 148.40 B/. 118.72 B/. 118.72 B/. 118.72

B/. 169.04 B/. 99.36 B/. - B/. 188.40 B/. 158.72 B/. 158.72 B/. 158.72

5 6 7 8 9 10 11

1 1 1 1 1 1
2 2 2 2 2 2

2 2 2 2 2 2

5 5 5 5
2 2 3 3 3 3
3 3 5 5 5 5

16 16 24 24 24 24
24 24 40 40 40 40

B/. 80.00 B/. 80.00 B/. - B/. 120.00 B/. 120.00 B/. 120.00 B/. 120.00
B/. 89.04 B/. 89.04 B/. - B/. 148.40 B/. 148.40 B/. 148.40 B/. 148.40

B/. 169.04 B/. 169.04 B/. - B/. 268.40 B/. 268.40 B/. 268.40 B/. 268.40
12 13 14 15 16 17 18

2 2 2

2 2

1 1 1 1 1
1 1 1 1 1

0 8 8 8 8 8
0 8 8 8 8 8

B/. - B/. 40.00 B/. - B/. 40.00 B/. 40.00 B/. 40.00 B/. 40.00
B/. - B/. 29.68 B/. - B/. 29.68 B/. 29.68 B/. 29.68 B/. 29.68

B/. - B/. 69.68 B/. - B/. 69.68 B/. 69.68 B/. 69.68 B/. 69.68

12 13 14 15 16 17 18

1 1 1 1 1 1
2 2 2
2 2 2
2
2 2
3 3 3 3 3 3
3 3 3 2 2 2
5 5 5 4 4 4

24 24 24 16 16 16
40 40 40 32 32 32

B/. 120.00 B/. 120.00 B/. - B/. 120.00 B/. 80.00 B/. 80.00 B/. 80.00
B/. 148.40 B/. 148.40 B/. - B/. 148.40 B/. 118.72 B/. 118.72 B/. 118.72

B/. 268.40 B/. 268.40 B/. - B/. 268.40 B/. 198.72 B/. 198.72 B/. 198.72
19 20 21 22 23 24 25

5 5
1
4 4 4

1 1
4 5 4 4 4

8 8 0 0 0 0
32 40 0 32 32 32

B/. 40.00 B/. 40.00 B/. - B/. - B/. - B/. - B/. -


B/. 118.72 B/. 148.40 B/. - B/. - B/. 118.72 B/. 118.72 B/. 118.72

B/. 158.72 B/. 188.40 B/. - B/. - B/. 118.72 B/. 118.72 B/. 118.72

19 20 21 22 23 24 25

1 1 1

1 1 1

5 5 1
1
4 4 4

1 1 0 0 0 0
4 4 4 4 4 4

8 8 0 0 0 0
32 32 32 32 32 32

B/. 40.00 B/. 40.00 B/. - B/. - B/. - B/. - B/. -


B/. 118.72 B/. 118.72 B/. - B/. 118.72 B/. 118.72 B/. 118.72 B/. 118.72

B/. 158.72 B/. 158.72 B/. - B/. 118.72 B/. 118.72 B/. 118.72 B/. 118.72
26 Especialista Peón Total
1 1
1 1
Carpintero 1 1 2
Carpintero 1 1 2
Reforzador 1 1 2
Reforzador 1 1 2
Albañil 1 4 5
Albañil 1 4 5
1 1
4 1 1

0
32

B/. -
B/. 118.72

B/. 118.72 B/. 2,222.08

26 Especialista Peón Total


1 1
1 1
Carpintero 1 1 2
Carpintero 1 1 2
Reforzador 1 1 2
Reforzador 1 1 2
Albañil 1 4 5
Albañil 1 4 5
1 1
4 1 1

0
4

0
32

B/. -
B/. 118.72

B/. 118.72 B/. 3,842.80


Calculo de la Mano de Obra

Tiempo final
Actividades en días 1 2 3
Excavación 4 1 1 1
Carga de un camión 3
Armado de formaleta 1 1
Armado de formaleta 2 3
Refuerzo zapata y traslape 2
Refuerzo muro 2
Concreto zapata 4
Concreto muro 2
Drenaje 1
Relleno de grava y suelo 4

Especialista
Ayudante General 1 1 1

Especialista Hrs/h 0 0 0
Ayudante General Hrs/h 8 8 8

Especialista B/. 5.00 B/. - B/. - B/. -


Ayudante General B/. 3.71 B/. 29.68 B/. 29.68 B/. 29.68

B/. 29.68 B/. 29.68 B/. 29.68


Consideración
Cada jornada es de 8 horas

Consideraciones de MO total

Calculo de la Mano de Obra

Tiempo final
Actividades en días 1 2 3
Excavación 4 B/. 638.72 1 1 1
Carga de un camión 3 B/. 1,785.20
Armado de formaleta 1 1 B/. 1,390.95
Armado de formaleta 2 3 B/. 3,140.88
Refuerzo zapata y traslape 2 B/. 870.30
Refuerzo muro 2 B/. 445.61
Concreto zapata 4 B/. 3,796.69
Concreto muro 2 B/. 1,815.32
Drenaje 1 B/. 89.68
Relleno de grava y suelo 4 B/. 1,865.09

Gran total B/. 15,838.44

Especialista
Ayudante General 1 1 1

Especialista Hrs/h 0 0 0
Ayudante General Hrs/h 8 8 8

Especialista B/. 5.00 B/. - B/. - B/. -


Ayudante General B/. 3.71 B/. 29.68 B/. 29.68 B/. 29.68

Mano de obra B/. 29.68 B/. 29.68 B/. 29.68

Materiales
Madera
Acero
Concreto
PVC
Grava

Maquinaria
Retroexcavadora B/. 130.00 B/. 130.00 B/. 130.00
Camión
Vibrador

Costo Total por día B/. 159.68 B/. 159.68 B/. 159.68
B/. 159.68 B/. 319.36 B/. 479.04
4 5 6 7 8 9 10
1
1 1 1
2

2 2

5 5 5

2 1 1 1 1
1 3 1 5 5 4

0 16 8 8 8 8
8 24 8 40 40 32

B/. - B/. 80.00 B/. 40.00 B/. - B/. 40.00 B/. 40.00 B/. 40.00
B/. 29.68 B/. 89.04 B/. 29.68 B/. - B/. 148.40 B/. 148.40 B/. 118.72

B/. 29.68 B/. 169.04 B/. 69.68 B/. - B/. 188.40 B/. 188.40 B/. 158.72

4 5 6 7 8 9 10
1
1 1 1 1 1
2 2 2 2 2

2 2 2 2 2

5 5 5
2 2 1 3 3 3
1 3 3 2 7 7 7

0 16 16 8 24 24 24
8 24 24 16 56 56 56

B/. - B/. 80.00 B/. 80.00 B/. 40.00 B/. 120.00 B/. 120.00 B/. 120.00
B/. 29.68 B/. 89.04 B/. 89.04 B/. 59.36 B/. 207.76 B/. 207.76 B/. 207.76

B/. 29.68 B/. 169.04 B/. 169.04 B/. 248.40 B/. 327.76 B/. 327.76 B/. 327.76

B/. 763.83
B/. 126.27 B/. 126.27 B/. 126.27
B/. 581.41 B/. 581.41 B/. 581.41

B/. 130.00 B/. 130.00 B/. 130.00 B/. 150.00 B/. 130.00 B/. 130.00
B/. 300.00 B/. 300.00 B/. 350.00
B/. 60.00 B/. 60.00 B/. 60.00

B/. 159.68 B/. 1,489.14 B/. 425.31 B/. 524.67 B/. 1,399.17 B/. 1,449.17 B/. 969.17
B/. 638.72 B/. 2,127.86 B/. 2,553.17 B/. 3,077.84 B/. 4,477.01 B/. 5,926.18 B/. 6,895.35
11 12 13 14 15 16 17

2 2

2 2
5

1 1 1 1 1
4 1 1 1 1

8 0 8 8 8 8
32 0 8 8 8 8

B/. 40.00 B/. - B/. 40.00 B/. - B/. 40.00 B/. 40.00 B/. 40.00
B/. 118.72 B/. - B/. 29.68 B/. - B/. 29.68 B/. 29.68 B/. 29.68

B/. 158.72 B/. - B/. 69.68 B/. - B/. 69.68 B/. 69.68 B/. 69.68

11 12 13 14 15 16 17

1 1 1 1 1 1
2 2 2 2
2 2
2 2
2 2
5 3 3 3 3 3
3 3 3 3 2 2
7 5 5 5 4 4

24 24 24 24 16 16
56 40 40 40 32 32

B/. 120.00 B/. 120.00 B/. 120.00 B/. 120.00 B/. 80.00 B/. 80.00
B/. 207.76 B/. 148.40 B/. 148.40 B/. - B/. 148.40 B/. 118.72 B/. 118.72

B/. 327.76 B/. 268.40 B/. 268.40 B/. 268.40 B/. 198.72 B/. 198.72

B/. 947.60 B/. 947.60


B/. 88.13 B/. 88.13
B/. 581.41

B/. 130.00

B/. 60.00

B/. 969.17 B/. 268.40 B/. 356.53 B/. - B/. 486.53 B/. 1,146.32 B/. 1,146.32
B/. 7,864.52 B/. 8,132.92 B/. 8,489.45 B/. 8,489.45 B/. 8,975.98 B/. 10,122.30 B/. 11,268.62
18 19 20 21 22 23

5 5
1
4

1 1 1
1 4 5 4

8 8 8 0 0
8 32 40 0 32

B/. 40.00 B/. 40.00 B/. 40.00 B/. - B/. - B/. -


B/. 29.68 B/. 118.72 B/. 148.40 B/. - B/. - B/. 118.72

B/. 69.68 B/. 158.72 B/. 188.40 B/. - B/. - B/. 118.72

18 19 20 21 22 23

1 1 1 1

2 1 1 1

3
5 5 1
1
4

2 1 1 0 0
4 6 6 4 4

16 8 8 0 0
32 48 48 32 32

B/. 80.00 B/. 40.00 B/. 40.00 B/. - B/. -


B/. 118.72 B/. 178.08 B/. 178.08 B/. - B/. 118.72 B/. 118.72

B/. 198.72 B/. 218.08 B/. 218.08 B/. 118.72 B/. 118.72

B/. 947.60

B/. 674.10 B/. 674.10


B/. 60.00
B/. 720.21

B/. 130.00
B/. 150.00
B/. 60.00 B/. 60.00

B/. 1,146.32 B/. 952.18 B/. 952.18 B/. - B/. 178.72 B/. 1,118.93
B/. 12,414.94 B/. 13,367.12 B/. 14,319.30 B/. 14,319.30 B/. 14,498.02 B/. 15,616.95

Chart Title
B/.18,000.00

B/.16,000.00

B/.14,000.00

B/.12,000.00

B/.10,000.00

B/.8,000.00

B/.6,000.00

B/.4,000.00

B/.2,000.00

B/.-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
B/.10,000.00

B/.8,000.00

B/.6,000.00

B/.4,000.00

B/.2,000.00

B/.-
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
24 25 26 Especialista Peón Total
1 1
1 1
Carpintero 1 1 2
Carpintero 1 1 2
Reforzador 1 1 2
Reforzador 1 1 2
Albañil 1 4 5
Albañil 1 4 5
1 1
4 4 4 1 1

4 4 4

0 0 0
32 32 32

B/. - B/. - B/. -


B/. 118.72 B/. 118.72 B/. 118.72

B/. 118.72 B/. 118.72 B/. 118.72 B/. 2,222.08

24 25 26 Especialista Peón Total


0 4 4
0 15 15
Carpintero 9 9 18
Carpintero 3 6 9
Reforzador 7 7 14
Reforzador 2 2 4
Albañil 10 28 38
Albañil 2 9 11
0 1 1
4 4 4 0 16 16

33 97 130

0 0 0 34
4 4 4 99

0 0 0
32 32 32

B/. - B/. - B/. -


B/. 118.72 B/. 118.72 B/. 118.72

B/. 118.72 B/. 118.72 B/. 118.72 B/. 4,447.36


B/. -
B/. -
B/. 3,606.63 1.- El día 6 de octubre llovió todo el día.
B/. 555.06 2.- No se pudo terminar de instalar el ref
B/. 3,673.85 3.- Se tomó la decisión de trabajar el dom
B/. 60.00 4.- La tasa horaria para trabajo en domin
5.- El domingo se va a incluir un peón adi
B/. - 6.- El domingo se va a incluir el uso de la
B/. - 7.- La retroexcavadora en domingo se cob
B/. 130.00 B/. 130.00 B/. 130.00 B/. 1,840.00 8.- El valor del refuerzo del sábado se pas
B/. 1,100.00
B/. 360.00

B/. 248.72 B/. 248.72 B/. 248.72 B/. 16,363.11


B/. 15,865.67 B/. 16,114.39 B/. 16,363.11
B/. 524.67
l día 6 de octubre llovió todo el día.
o se pudo terminar de instalar el refuerzo de la zapata
e tomó la decisión de trabajar el domigo
a tasa horaria para trabajo en domingo es multiplicar por 2.5
l domingo se va a incluir un peón adicional
l domingo se va a incluir el uso de la retroexcavadora
a retroexcavadora en domingo se cobra a B/ 150.00
l valor del refuerzo del sábado se pasa para el domingo y es de igual valor

You might also like