analisis de precios unitario y programacion de una vivienda completo

8/19/2019 analisis de precios unitario y programacion de una vivienda completo

1/100

8 mts

1.2 x 1.2 1.2 x 1.2 1 x 2

1 x 1

1.2 x 1.2

12 1 x 1

1.2 x 1.2

mts.

DORMITORIO

DORMITORIO SALA

COMEDOR

SALA-ESTUDIO

0.8 x 2


2/100

"


3/100

30

3.6

30

3.6

cm

cm

mts

mts


4/100


5/100

COTRUCCI$ DE UA %I%IEDA

AREA DE CONSTRUCCION

D&m'(s&)(* 8 x 12

AREA: 96 m2


6/100

PLINTOS

%+,m'(* 1.25 x 1.20 x 0.10

%+,m'(* 0.15 m3 ' ( s+,+ /,&(t+

,&(t+s* 6


7/100

RIOSTRAS

%+,m'( 25* 0.25 x 0.#0 x 12.0 - 1.20 x 3.00

%+,m'( 25* 3.2# m3

%+,m'( 30* 0.30 x 0.#0 x 8.0 - 0.25 x #.00

%+,m'( 30* 3.!2 m3

%+,m'( 25 x 30 3.2# 3.!2

Volumen 25 x 30 6.96 m3


8/100

CONTRAPISO DE #OR!I$ON PALETEADO


9/100

A4' 7+ Y* 4.20 m2

A4' /4''s s&( '(t(s : /'4ts* &%2.40 m2

PUERTAS

A4' /4&(c.* 2.00 m2

A4' +m&t.* &.60 m2

A4' /t&+* &.%0 m2

A4' 7+* &.40 m2

A4' 7+;'t's* &.%0 m2

A'e( )o)(l : %.60 m2

VENTANAS ALU!INIO * VIDRIO

A4' 1 x 1* 5.00 m2

A4' 1.2x1.2 5."6 m2

A4' +t4+s* 0.60 m2

A'e( )o)(l : &&.36 m2

DETER!INACION DE #ORAS LA+ORA+LES POR CADA DIALA+ORA+LE EN UN A,O CALENDARIO


10/100

ANALISIS DE PRECIOS UNITARIOO+RA: %I%IEDACONTRATISTA: I=. DULIS %ALAREO %ICETE

>+4s ? (@

RU+RO: 1 UNIDAD: m2 RENDI!: R 2.5000DETALLE: RELATEO

EUIPOS

DESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT.

A + CA1+ DC1R'44m&'(t m(, 5 ' M O 1.9!9!

EFUIOS SUB-TOTAL 1.9!9! 32.86

!ANO DE O+RADESCRIPCION CATE$ CANTIDAD ORNAL #R. CTOSTO #ORA COSTO UNIT.

A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 2.03##

')( 1 0.!! 0.!! 1.9250

MAO DE OBRA SUB-TOTAL 3.959# 65.!2

!ATERIALESDESCRIPCION UNIDAD CANTIDAD UNITARIO COSTO

A + CA1+


11/100

ANALISIS DE PRECIOS UNITARIOO+RA: %I%IEDA

CONTRATISTA: I=. DULIS %ALAREO %ICETE>+4s ? (@

RU+RO: 2 UNIDAD: m3 RENDI!: R 2.!000DETALLE: E"CA%ACIO A MAO

EUIPOS

DESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT.

A + CA1+ DC1R'44m&'(t m(, 5 ' M O 2.1381

C44't&,,s 1 0.08 0.08 0.2160

,s 1 0.06 0.06 0.1620B44'ts 1 0.08 0.08 0.2160

EFUIOS SUB-TOTAL 2.!321 38.98


A + CA1+ DC1R

M'st4+ ' O74 1 0.81 0.81 2.19!1')( 1 0.!! 0.!! 2.0!90

MAO DE OBRA SUB-TOTAL #.2!61 61.02

!ATERIALES


12/100


>+4s ? (@RU+RO: 3 UNIDAD: m3 RENDI!: R 3.8000

DETALLE: RELLEO COMACTADO

EUIPOSDESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT.

A + CA1+ DC1R'44m&'(t m(, 5 ' M O 3.0091

C+m/ct+4 m(, 1 1.25 1.25 #.!500

EFUIOS SUB-TOTAL !.!591 #3.11


A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 3.0923')( 1 0.!! 0.!! 2.9260

MAO DE OBRA SUB-TOTAL 6.0183 33.##


13/100



RU+RO: # UNIDAD: m3 RENDI!: R 0.0500

DETALLE: S RELATILLO


14/100



RU+RO: 5 UNIDAD: m3 RENDI!: R 0.0800

DETALLE: S E LITOS


15/100




DETALLE: S RIOSTRAS


16/100



RU+RO: ! UNIDAD: m3 RENDI!: R 0.0!00

DETALLE: S COLUMAS


17/100




DETALLE: COTRAISO DE ORMI=O ALETEADO


A + CA1+ DC1R

'44m&'(t m(, 5 ' M O 1.5#23C+(c4't'4 1 1.50 1.50 1.#!00

EFUIOS SUB-TOTAL 3.0123 28.5!


A + CA1+ DC1R A,7&, 1 0.!9 0.!9 0.!!!9

M'st4+ ' O74 1 0.81 0.81 0.!9!5

')( 2 0.!! 1.5# 1.5092

MAO DE OBRA SUB-TOTAL 3.08#6 29.25


18/100


>+4s ? (@


DETALLE: AREDES DE LADRILLO


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 1.0#61

EFUIOS SUB-TOTAL 1.0#61 11.9#

!ANO DE O+RADESCRIPCION CATE$ CANTIDAD ORNAL #R. CTOSTO #ORA COSTO UNIT. A + CA1+ DC1R

A,7&, 1 0.!9 0.!9 0.6985

M'st4+ ' O74 1 0.81 0.81 0.!161

')( 1 0.!! 0.!! 0.6!!6

MAO DE OBRA SUB TOTAL 2 0922 23 88


19/100


>+4s ? (@

RU+RO: 10 UNIDAD: =LB RENDI!: R 1.5000

DETALLE: ACOMETIDA ELECTRICA


A + CA1+ DC1R

EFUIOS SUB-TOTAL 0.0000 0.00


E,'ct4&c&st >Ac+m't& E,Kct4&c@ 1 60.00 60.00 90.0000



20/100


>+4s ? (@

RU+RO: 11 UNIDAD: U RENDI!: R 0.1500

DETALLE: CAA DE BREAGERS 2-# DISYUTORES


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18

EFUIOS SUB-TOTAL 0.1!!6 0.#!


E,'ct4&c&st 1 0.!9 0.!9 0.1185

A:(t' 1 0.!8 0.!8 0.11!6

A,7&, 1 0.!9 0.!9 0.1191



21/100


>+4s ? (@

RU+RO: 12 UNIDAD: U RENDI!: R 1.!000

DETALLE: UTOS DE CORRIETES


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18

EFUIOS SUB-TOTAL 0.1!!6 0.25


E,'ct4&c&st 1 0.!9 0.!9 1.3#30

')( 1 0.!! 0.!! 1.3090

M'st4+ ' O74 1 0.81 0.81 1.383#

A:(t' 1 36.00 36.00 61.2000

MAO DE OBRA SUB TOTAL 65 235# 92 32


22/100


>+4s ? (@

RU+RO: NRE


23/100


>+4s ? (@

RU+RO: 12 UNIDAD: U RENDI!: R 1.!000

DETALLE: UTOS DE CORRIETES


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18



E,'ct4&c&st 1 0.!9 0.!9 1.3#30

')( 1 0.!! 0.!! 1.3090

M'st4+ ' O74 1 0.81 0.81 1.383#

MAO DE OBRA SUB TOTAL # 035# #6 59


24/100


>+4s ? (@

RU+RO: 13 UNIDAD: TO RENDI!: R 1.8000

DETALLE: UTOS DE AA

EUIPOS

DESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT. A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18



A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 1.#6#8

,+m'4+ 1 0.!9 0.!9 1.#220

')( 1 0.!! 0.!! 1.3860


25/100



RU+RO: 1# UNIDAD: m, RENDI!: R 2.1000

DETALLE: ACOMETIDA DE A=UA OTABLE A LA RED


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18

EFUIOS SUB-TOTAL 0.1!!6 3.!3


A + CA1+ DC1R,+m'4+ 1 0.!9 0.!9 1.#220

')( 1 0.!! 0.!! 1.3860


26/100



RU+RO: 15 UNIDAD: =LB RENDI!: R 1.9000

DETALLE: RE%ISIO DE ACOMETIDA DE A=UA OTABLE


A + CA1+ DC1R

EFUIOS SUB-TOTAL 0.0000 0.00


A + CA1+ DC1R=,+7, #2.0000


27/100




DETALLE: ELUCIDO DE AREDES


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18

,s 1 0.06 0.06 0.0!80

B,'s 1 0.03 0.03 0.0390

C44't&,,s 1 0.08 0.08 0.10#0

EFUIOS SUB-TOTAL 0.3986 !.53


A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 1.05!9

A,7&, 1 0.!9 0.!9 1.0319

')( 1 0.!! 0.!! 1.0010


28/100



RU+RO: 1! UNIDAD: m2 RENDI!: R 1.5500

DETALLE: RECUBRIMIETO BALDOSA

EUIPOSDESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT. A + CA1+ DC1R

'44m&'(t m(, 5 ' M O 0.18

,s 1 0.06 0.06 0.0930

B,'s 1 0.03 0.03 0.0#65

C44't&,,s 1 0.08 0.08 0.12#0

EFUIOS SUB-TOTAL 0.##11 3.69


A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 1.2613

A,7&, 1 0.!9 0.!9 1.2303

')( 1 0.!! 0.!! 1.1935


29/100


30/100


>+4s ? (@


DETALLE: CUBIERTA ETERIT


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18



A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 1.05!9

A:(t' 1 0.!8 0.!8 1.0189

')( 1 0.!! 0.!! 1.0010


31/100


32/100


>+4s ? (@


DETALLE: UERTAS AELADA LAUREL

EUIPOSDESCRIPCION CANTIDAD TARI/A COSTO #ORA COSTO UNIT. A + CA1+ DC1R

'44m&'(t m(, 5 ' M O 0.18

EFUIOS SUB-TOTAL 0.1!!6 0.3#


A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 1.5#61

C4/&(t'4+ 1 0.!9 0.!9 1.5010

A:(t' 1 0.!8 0.!8 1.#891


33/100




DETALLE: UERTAS DE MADERA E"TERIOR


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18



A + CA1+ DC1RM'st4+ ' O74 1 0.81 0.81 0.#232

C4/&(t'4+ 1 0.!9 0.!9 0.#108

A:(t' 1 0.!8 0.!8 0.#0!6


34/100




DETALLE: ITURA DE CAUCO


A + CA1+ DC1R'44m&'(t m(, 5 ' M O 0.18



A + CA1+ DC1R&(t+4 1 0.!9 0.!9 1.0#28

A:(t' 1 0.!8 0.!8 1.03#6


35/100

L ! N O2 RUBRO EDI


36/100

58 L& U 0.#059 B4+c ' U 2.6060 S+,4 GH 2.8061 L& ' &' U 0.##

62 D&,:'(t' Lt 0.8063 R&/&+ t4&t m3 1.106# A(m&+s =LB 0.50

65 &(t4 (t =L. 12.00

66 Cm74'4+U 2.326! C7&'4t m2. 2.6868 =(c+s U 0.0!69 R's ' m2. 15.00

!0 I(++4+ E U 38.80!1 C'm'(t+ ,st&c+ 1.00!2 Lm(+s EDESA 2!.80!3 L,' 5.00!# L/,t+s U #8.00!5 C+(t'ct. C m, 0.#0!6 '4ts m2. #8.00!! '4ts m2. 36.00

!8 c'444 U 8.00!9 C'444 U 11.2080 T7+ /'s U 0.2281 C'tP( 4'c U 0.3582 C'tP( +ct U 0.6283 I(t'44/t+4 U 1.608# B+;&,, U 0.#085 C7,' 4+. m, 0.16

86 C&(t &s, 4,,. 0.#08!


37/100

116 Lst4' ' m3. 3.50

11! A4'( J&( m3. 9.23118 ,st&J&c Lt 1.20119 B,+;'s U 0.28

120 Im/'4m' U 1.00121 C'm'(t+ GH 0.32122 =4(&t+ 0.#8123 B,+s Hm2. 6.0012# +,&/'H Lt !.92125 t7+/..c m,. 0.60126 ('/,+ .H U 0.3212! U(&)( C+ U 0.26128 T7+ C+( U 0.50129 C T'4 U 20.00130 T7+ % U 0.88131 U(&)( = U 0.##132 '/,+ = U 0.36133 C++ = U 0.6013# &'4 ' U 2.20135 M4c+ ' U 1.20136 T/ m4 U 1.20

13! &(t4 =L 12.00


38/100


39/100


40/100


41/100


42/100


43/100


44/100


45/100


46/100


47/100


48/100


49/100


50/100


51/100


52/100


53/100


54/100


55/100


56/100


57/100


58/100


59/100


60/100

RUB. E;&/+ M(+' O74 Mt'4&,'s %,+4 /4+/'st+1 1.9!9! 3.959# 0.0860 0.502 2.!321 #.2!61 0.0000 9.30

3 !.!591 6.0183 #.2200 11.30# 0.36!3 0.58#6 ##.0##5 60.5!5 0.5569 0.8!38 58.0060 121.906 1.5629 2.0258 !3.3220 151.26! 0.5#!0 0.!090 95.2500 218.108 3.0123 3.08#6 #.##!0 10.159 1.0#61 2.0922 5.62#0 !.5010 0.0000 90.0000 0.0000 !9.20

11 0.1!!6 0.3551 3!.6000 5!.8512 0.1!!6 #.035# #.##80 13.#013 0.1!!6 #.2!28 3.!!92 13.361# 0.1!!6 2.8080 1.!!92 10.!315 0.0000 #2.0000 0.0000 55.#516 0.3986 3.0908 1.8012 8.001! 0.##11 3.6851 !.810! 18.2518 10.32!6 11.3100 10.2200 21.0019 0.1!!6 3.0!!8 2.!383 10.#220 0.1!!6 2.18#0 #5.6000 66.6521 0.1!!6 #.5363 #!.1100 10.!322 0.1!!6 1.2#15 62.3100 10.!323 0.1!!6 2.0!!# 0.#!68 10.!3

0.0000

!ANO DE O+RA


61/100

58 O/'4+4 T4&t4 OE = II 0.8659 C+J'4 C,s' A 0.8160 T+/)H4J+ T+/H. # 0.8161 C'('4+ 0.!962 E,'ct4&c&st >Ac Em',+4+ 60.0063 O/'4+4 ' ,&+4 0.!96# M'st4+ 's/'c&,&Q+ 0.!9

EUIPOR S T U

- E;&/+s +468 1.- M+t+(&',+4 5#.0069 2.- R+&,,+ ,&s+ %&7 2!.00

!0 3.- T(;'4+ ' H 10.00!1 #.- Exc+4 13 ##.00!2 5.- %+,;'t's 8 m3 20.00!3 6.- %+,;'t's 12 m 30.00!# !.- T4ct+4 1#0 52.00!5 8.- C4H+4 J4+( 36.00!6 9.- T(;'4+ &st4& 1#.00!! 10.- D&st4&7&+4 ' 10.00!8 11.- R+&,,+ ('mt& 33.00!9 12.- C+(c4't'4 1.5080 13.- E,'+4 1.5081 1#.- C+m/ct+4 1.2582 15.- %&74+4 1.2583 16.- '44m&'(t m 0.508# 1!.- C44't&,,s 0.0885 18.- ,s 0.0686 19.- B44'ts 0.088! 20.- C44't&,,s 0.0888 21.- B,'s 0.0389 22.- ,&+4 1.#0


62/100


63/100


64/100


65/100


66/100


67/100


68/100


69/100


70/100


71/100


72/100


73/100


74/100


75/100


76/100


77/100


78/100


79/100


80/100


81/100


82/100


83/100


84/100


85/100

PRESUPUESTO DE UNA VIVIENDA

No RU+RO UNIDAD CANTIDAD PRECIO PRECIO

DE O+RA UNITARIO TOTAL1 RELATEO m2 96.00 0.50 #8.002 E"CA%ACIO A MAO m3 96.00 9.30 892.803 RELLEO COMACTADO m3 96.00 11.30 108#.80# S RELATILLO


86/100

TABLA DE SECUENCIAS

N8 Sm. A;)o Ru'o An)e'o' Smul)(ne( Po-)e'o'

1 A RELATEO - - B2 B E"CA%ACIO A MAO A - C3 C RELLEO COMACTADO B - D# D S RELATILLO


87/100

DIAGRAMA DE FLECHAS

A B C D E < = II

G

M

L

O

F

R

S

%

T

U

1 32 # 8!65 9

10

11

12

13 1!

16

15

1#

19

18

20 21


88/100


89/100


90/100


91/100

2

6#2266

16101

12111

10102

131

11

10


92/100

1 A 1 B 1 C # D 5 E 6 < !

0 0 2 2 2 6 8 8 # 12 12 2 1# 1# 2 16 16 6 22 22

Rt C4&t&c

D4c&)( ', 4+:'ct+ !9 Ps

E'(t+s C4Pt&c+s 1 2 3 # 6 ! 9 10 11 1# 15 18 20 21

Rt C4Pt&c 1 2 3 # 5 6 ! 8 9 10 11 1#

Act&& C4&t&c A B C D E


93/100

11 R 1#

6# 6# 2 66 66

F 10 1 T

10 15

5# 5# 6! 6!

16U

1

= 8 I 9 16 S 18

6 28 28 10 38 38 10 #8 55 13 68 68

2 L%

1

12 M 20 21

#0 65 1 69 69 10 !9 !9

1 GO

1

13 1! 19

#1 66 1 #2 6! 1 #3 68

15 18 20 21


94/100

TABLA DE TIEMPOS Y FLOTANTES

ACTIVIDAD DURACION I!P I!T T!P T!T /T /L /I O+SVAC.D'sc4&/c&+(


95/100

CRONO$RA!A DE UTILI?ACION DE LA !ANO DE O+RA

MAO DE OBRA DURACIO E DIASERIODO 2 8 12 13 1# 15 21 2! 3! 38 39 #0 #1 #! 50 52DURACIO 2 6 # 1 1 1 6 6 10 1 1 1 1 6 3 2

')( CAT I 1 1 1 9 1! 8 8 8 1 2 1 2 2 2 # 3 A:(t' CAT II 2 # 2 2 2 1 1 2 1 1 1 A,7&, CAT III 1 1 1 2 1C4/&(t'4+ CAT IIIE,'ct4&c&st CAT III 2 1&(t+4 CAT IIIM'st4+ ' O74 CAT I% 1 1 1 1 2 1 1 1 1 2 1 1 2 2 3 2,+m'4+ CAT III 1 1 1

E,'ct4&c&st >Ac+m't& E,Kct4&c@ 1O/'4+4 ' ,&+4M'st4+ 's/'c&,&Q+T+t, 2 2 2 12 23 11 11 11 3 9 3 6 ! 6 10 !

CRONO$RA!A DE UTILI?ACION DE EUIPO

EFUIODURACIO E DIAS

ERIODO 2 8 12 13 1# 15 21 2! 3! 38 39 #0 #1 #! 50 52DURACIO 2 6 10 1 1 1 6 6 10 1 1 1 1 6 3 2

C+(c4't'4 1 2 1 1 1 1 1C+m/ct+4 m(, 1%&74+4 1 1

C44't&,,s 1 1 1 1,s 1 1 1 1B44'ts 1B , 1 1 1


96/100

CRONO$RA!A DE UTILI?ACION DE !ATERIALES

MATERIALES

DURACIO E DIAS

ERIODO 2 8 12 13 1# 15 21 2! 3! 38 39 #0 #1 #! 50 52DURACIO 2 6 10 1 1 1 6 6 10 1 1 1 1 6 3 2T&4s 0.25 19.32 5C,+s ' 2 1?2 0.05 0.35 13 0.01 0.01 0.01Lst4' ' 4',,'(+ t&/+ c,&c( 1.2

AH 0.01 0.2# 0.#6 0.22 0.03 0.03 0.1! 0.01 0.01 0.035 0.025C'm'(t+ 0.09 !25 #16 #16 #16 13 12 12 #2 30

A4'( 0.0#! 1.03 0.56 0.56 0.56 0.0# 0.02 0.02 0.08 0.06R&/&+ t4&t4+ 0.0!# 1.58 0.8# 0.8# 0.0! 0.0!T7,s 19.32 15.3 0.08 0.08 0.08R&/&+ 0.8#

C4t+('s 0.33 0.15 0.15 0.15,st&J&c(t' 0.#L4&,,+ /(',+( 3#

A(m&+s 1C T'4m&c 1B4''4s #C7,' 4+. 12 6.25 6.25C+(t'ct. C+(. 1?2 1.25 1.25C'tP( 4'ct(H,4 /4+J(+ # #Tc+ t+mc+44&'(t' +7,' 1 1U(&)( C+(ct. 1?2 1 1T7+ /c 4+sc 1?2 x 6 3.6U(&)( = 3?# 1'/,+ H 2+,&/'H 0.01 0.01C&(t ' t'J,)( 1 1C++ 1?2 = 2C7&'4t 4'x 1 1 1 1 1 1=(c+s 0.81 0.81 0.81 0.81 0.81 0.81T7+ /c 1 x6 1U(&)( = 1 0.3

'/,+ = 1 0.3C++ = 1 0.3C H 0.08 0.08 0.08&(t4 ' cc+


97/100

CR

ACTI%IDAD 301 2 3 # 5 6 ! 8 9 10 11 12 13 1# 15 16 1! 18 19 20 21 22 23 2# 25 26 2! 28 29 30 31 32 33 3# 35 36 3! 38 3

A0 2

B2 8

C8 12

D12 1#

E13 15

<15 21

=21 2!

I2! 3!

G3! 3


98/100

ACTI%IDAD UIDAD CATIDAD DURACIO 301 2 3 # 5 6 ! 8 9 10 11 12 13 1# 15 16

A m2 96.0 2 1.832

B m3 96.0 6 5.50 6

C m3 96.0 # 3.6!#

D m3 0.5 2 1.832

E m3 0.9 2 1.832

< m3 !.0 6 5.50


99/100

0 030NNN60NNN!9 NN


100/100

0 10 20 30 40 50 60 70 80 90

0

10

20

30

40

50

60

70

80

90

100

DURACION EN DIAS

% A C U M U L A D

OCURVA DE AVANCE/ISICO PRO$RA!ADO

Documents

analisis de precios unitario y programacion de una vivienda completo