Professional Documents
Culture Documents
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
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/. 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
Consideraciones de MO total
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
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/. 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/. 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
0
4
0
32
B/. -
B/. 118.72
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
Consideraciones de MO total
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
Especialista
Ayudante General 1 1 1
Especialista Hrs/h 0 0 0
Ayudante General Hrs/h 8 8 8
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/. 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/. 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/. 198.72 B/. 218.08 B/. 218.08 B/. 118.72 B/. 118.72
B/. 947.60
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
33 97 130
0 0 0 34
4 4 4 99
0 0 0
32 32 32