Salarios Cuadrillas Costos Base Materiales 2

UNIVERSIDAD DEL VALLE DE MÉXICO CAMPUS TLALPAN
PRESUPUESTOS
NOMBRE DEL ESTUDIANTE:
GRUPO: SEMESTRE: CICLO ESCOLAR
PROYECTO: DIRECCIÓN:
Percepcion Prima
SALARIO REAL INTEGRADO
Total
Cargo Salario Base Total Vacacional Gratificacion Devengado Cuota IMSS I.S.R.P. Guarderia INFONAVIT
Almacenista $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Aluminero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Aux. de Topografo $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Ayudante A $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Ayudante B $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Azulejero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Barretero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Bombero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Cabo de oficiales $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Cabo de peones $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Cadenero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Carpintero de Banco $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Carpintero Obra Negra $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Checador de materiales $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Chofer de Camion $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Electricista $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Fierrero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Herrero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Jefe de Almacen $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Maestro $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Maniobrista $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Mecánico $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Mecanico montador de equipo $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Montador de equipo $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Oficial Albañil $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Oficial electrico "C" $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Oficial Especializado $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Oficial Plomero "C" $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Operador $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Operador de Equipo $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Operador de Maquinaria "A" $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Operador de Maquinaria "B" $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Peon $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Pintor $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Plomero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Poblador $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Rastrillero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sobreestante de terraceria $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sobrestante de tuberia soldada $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Soldador $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Soldador Calificado $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Tomador de Tiempo $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Tornillero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Tubero de primera $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Tubero de segunda $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Velador $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Vidriero $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Yesero $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
PAN
I -2019
S.A.R. Suma Total Salario Real

$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 $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 $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
$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 $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 $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
$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 $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
Cuadrilla No. (1 peon) 1 Cuadrilla No. (6 peon) 6
Mano de obra Unidad Cantidad Salario Real Imp. Total Mano de obra Unidad Cantidad Salario Real Imp. Total
Peon Jor. 1 $0.00 $0.00 Peon Jor. 6 $0.00 $0.00
Mando Intermedios Mando Intermedios

Cabo de Peones Jor. 0.05000 $0.00 $0.00 Cabo de Peones Jor. 0.30000 $0.00 $0.00
Maestro Jor. 0.01667 $0.00 $0.00 Maestro Jor. 0.10000 $0.00 $0.00
Sub-Total $0.00 Sub-Total $0.00
Dep. Herramienta menor Dep. Herramienta menor
y equipo de seguridad % 7% $0.00 $0.00 y equipo de seguridad % 7% $0.00 $0.00
Total $0.00 Total $0.00

Peon Jor. 2 $0.00 $0.00 Peon Jor. 7 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00

Peon Jor. 3 $0.00 $0.00 Peon Jor. 8 $0.00 $0.00

Cuadrilla No. (4 peon) 4 Cuadrilla No. 9 (1 ayudante "B")

Peon Jor. 4 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00

Cuadrilla No. (5 peon) 5 Cuadrilla No.10 ( 1 ayudante "A")

Peon Jor. 5 $0.00 $0.00 Ayudante "A" Jor. 1 $0.00 $0.00
Cuadrilla No. 11(Azulejero+Ayud"B") Cuadrilla No.16 (Of. Alb+4ayd "B")
Azulejero Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 4 $0.00 $0.00
Ayudante "B" Jor. 1 $0.00 $0.00 Oficial Albañil Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 12(oficial alb+ peon) Cuadrilla No.17 (Of. Albañil+5peon)

Peon Jor. 1 $0.00 $0.00 Peon Jor. 5 $0.00 $0.00
Oficial Albañil Jor. 1 $0.00 $0.00 Oficial Albañil Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No.13 (Of. Alb+2 peon) Cuadrilla No.18 (Of.Alb+ Ayud "B")
Ofical albañil Jor. 1 $0.00 $0.00 Oficial Albañil Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Dep. Herramienta Menor % 4% $0.00 $0.00 Dep. Herramienta Menor % 4% $0.00 $0.00
Cuadrilla No. 14(OfAlb+3 peon) Cuadrilla No.19 (Of. Esp+ayud "B")

Ofical albañil Jor. 1 $0.00 $0.00 Oficial Especializado Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 15(OfAlb+4 peon) Cuadrilla No.20 (2Of. Esp+2ayud "B")

Ofical albañil Jor. 1 $0.00 $0.00 Oficial Especializado Jor. 2 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 21(Carp.Ob.Neg+Ayud"B") Cuadrilla No.26 (Pintor+ayud "B")
Carpintero de Obra Negra Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Ayudante "B" Jor. 1 $0.00 $0.00 Pintor Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 22(Carp Banco+ Ayud "A") Cuadrilla No.27 (Herrero+ Ayud"B")
Ayudante "A" Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Carpintero de Banco Jor. 1 $0.00 $0.00 Herrero Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Peones Jor. 0.10000 $0.00 $0.00 $0.00
Cuadrilla No.23 (Fierrero+Ayud "B") Cuadrilla No.28 (Herrero+ Ayud"A")

Ayudante "B" Jor. 1 $0.00 $0.00 Ayudante "A" Jor. 1 $0.00 $0.00
Fierrero Jor. 1 $0.00 $0.00 Herrero Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 24(Fierrero+2Ayud "B") Cuadrilla No.29 (Soldador+ayud "B")

Ayudante "B" Jor. 2 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Fierrero Jor. 1 $0.00 $0.00 Soldador Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 25(yesero+ ayud "B") Cuadrilla No.30 (Sold.Calif+ayud "A")

Yesero Jor. 1 $0.00 $0.00 Saldador Calificado Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 31(1 Aluminero) Cuadrilla No.36 (Plomero+2ayud "A")
Aluminero Jor. 1 $0.00 $0.00 Ayudante "A" Jor. 2 $0.00 $0.00
$0.00 Plomero Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 Cabo de Oficiales Jor. 0.15000 $0.00 $0.00
Cuadrilla No. 32(Alum.+ Ayud "A") Cuadrilla No.37 (Electric+ Ayud"A")

Ayudante "A" Jor. 1 $0.00 $0.00 Ayudante "A" Jor. 1 $0.00 $0.00
Aluminero Jor. 1 $0.00 $0.00 Electricista Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No.33 (Vidriero+Ayud "B") Cuadrilla No.38(Electric+ 2Ayud"A")

Vidriero Jor. 1 $0.00 $0.00 Electricista Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 34(Vidriero+Ayud "A") Cuadrilla No.39 (Operador Equipo)

Ayudante "A" Jor. 1 $0.00 $0.00 Operador de Equipo Jor. 1 $0.00 $0.00
Vidriero Jor. 1 $0.00 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No. 35(Plomero+ ayud "A") Cuadrilla No.40 (Op. Equipo+ peon)
Ayudante "A" Jor. 1 $0.00 $0.00 Operador de Equipo Jor. 1 $0.00 $0.00
Plomero Jor. 1 $0.00 $0.00 Peon Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Oficiales Jor. 0.10000 $0.00 $0.00 Cabo de Oficiales Jor. 0.10000 $0.00 $0.00
Cuadrilla No. 41(Op. Equipo+2peones) Cuadrilla No.46 (Chofer Camio+peon)
Operador de Equipo Jor. 1 $0.00 $0.00 Peon Jor. 1 $0.00 $0.00
Peon Jor. 2 $0.00 $0.00 Chofer de Camion Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Oficiales Jor. 0.15000 $0.00 $0.00 Sobrestante de Terraceria Jor. 0.10000 $0.00 $0.00
Cuadrilla No. 42(Op. Equ + 3 peon) Cuadrilla No.47 (Chofer Camion+ Ayud"B")
Operador de Equipo Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Peon Jor. 3 $0.00 $0.00 Chofer de Camion Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Oficiales Jor. 0.20000 $0.00 $0.00 Sobrestante de Terraceria Jor. 0.10000 $0.00 $0.00
Cuadrilla No.43 (Op.Equ+4peon) Cuadrilla No.48(Aux. Topografo+ 4Ayud"A")

Operador de Equipo Jor. 1 $0.00 $0.00 Ayudante "A" Jor. 4 $0.00 $0.00
Peon Jor. 4 $0.00 $0.00 Aux. Topografo Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Oficiales Jor. 0.25000 $0.00 $0.00 $0.00
Maestro Jor. 0.08333 $0.00 $0.00 $0.00
Cuadrilla No. 44(Op.Maq"B"+Ayud"B") Cuadrilla No.49 (2 Of. Albañil+ 4 peones)

Ayudante "B" Jor. 1 $0.00 $0.00 Peones Jor. 4 $0.00 $0.00
Op. Maquinaria "B" Jor. 1 $0.00 $0.00 Oficial. Albañil Jor. 2 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Sobrestante de Terraceria Jor. 0.10000 $0.00 $0.00 Cabo de Oficiales Jor. 0.30000 $0.00 $0.00
Cuadrilla No. 45(Op.Maq"A"+ayud "A") Cuadrilla No.50 (2Oficial Albañil+ 9peon)

Ayudante "A" Jor. 1 $0.00 $0.00 Oficial. Albañil Jor. 2 $0.00 $0.00
Operador de Maquinaria " Jor. 1 $0.00 $0.00 Peon Jor. 9 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Sobrestante de Terraceria Jor. 0.10000 $0.00 $0.00 Cabo de Oficiales Jor. 0.55000 $0.00 $0.00
Cuadrilla No. 51(2Oficial Albañil+5peones) Cuadrilla No.56 (9 peon)
Oficial. Albañil Jor. 2 $0.00 $0.00 Peon Jor. 9 $0.00 $0.00
Peon Jor. 5 $0.00 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cabo de Oficiales Jor. 0.35000 $0.00 $0.00 Cabo de Peones Jor. 0.45000 $0.00 $0.00
Cuadrilla No. 52(2 Oficial Albañil + 10 peon) Cuadrilla No.57 (Poblador + Ayud"A")
Oficial. Albañil Jor. 2 $0.00 $0.00 Ayudante "A" Jor. 1 $0.00 $0.00
Peon Jor. 10 $0.00 $0.00 Poblador Jor. 1 $0.00 $0.00
$0.00 $0.00
$0.00 $0.00
Cuadrilla No.53 (Plomero + Ayudante "B"+ Peon) Cuadrilla No.58(Oficial Albañil+ 1Ayud"B"+ 7 Peon)
Plomero Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Peon Jor. 1 $0.00 $0.00 Oficial Albañil Jor. 1 $0.00 $0.00
Ayudante "B" Jor. 1 $0.00 $0.00 Peon Jor. 7 $0.00 $0.00
$0.00 $0.00
Cuadrilla No. 54(Oficial Electrico "C"+Ayud"B" + Peon) Cuadrilla No.59 (Oficial Albañil+ 1Ayud"B"+ 3 Peon)
Ayudante "B" Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 1 $0.00 $0.00
Oficial Electrico "C" Jor. 1 $0.00 $0.00 Oficial Albañil Jor. 1 $0.00 $0.00
Peon Jor. 1 $0.00 $0.00 Peon Jor. 3 $0.00 $0.00
$0.00 $0.00
Cuadrilla No. 55(10 Peon) Cuadrilla No.60 (Oficial Albañil+ Ayudante "A" + peon)
Peon Jor. 10 $0.00 $0.00 Oficial. Albañil Jor. 1 $0.00 $0.00
$0.00 Peon Jor. 1 $0.00 $0.00
$0.00 Ayudante "A" Jor. 1 $0.00 $0.00
$0.00 $0.00
Cabo de Peones Jor. 0.50000 $0.00 $0.00 Cabo de Oficiales Jor. 0.15000 $0.00 $0.00
Cuadrilla No. 61(Oficial Albañil +Tubero 2da.+2peones) Cuadrilla No.66 (Tubero 1ra+ 2Tubero 2da + 4 peon)
Peon Jor. 2 $0.00 $0.00 Tubero de segunda Jor. 2 $0.00 $0.00
Tubero de segunda Jor. 1 $0.00 $0.00 Tubero de primera Jor. 1 $0.00 $0.00
$0.00 $0.00
Cuadrilla No. 62(Oficial Albañil +Tubero 1ra.+2peones) Cuadrilla No.67 (Tubero 1ra+ 2Tubero 2da + 6 peon)
Peon Jor. 2 $0.00 $0.00 Tubero de segunda Jor. 2 $0.00 $0.00
Tubero de primera Jor. 1 $0.00 $0.00 Tubero de primera Jor. 1 $0.00 $0.00
$0.00 $0.00
Cuadrilla No.63 (Oficial Albañil +Tubero 1ra.+4peones) Cuadrilla No.68(Tornillero + 4 Rastrillero+ 5 Peon)
Oficial. Albañil Jor. 1 $0.00 $0.00 Tornillero Jor. 1 $0.00 $0.00
Peon Jor. 4 $0.00 $0.00 Rastrillero Jor. 4 $0.00 $0.00
Tubero de primera Jor. 1 $0.00 $0.00 Peon Jor. 5 $0.00 $0.00
$0.00 $0.00
Cuadrilla No. 64(Oficial Albañil +Tubero 1ra.+7peones) Cuadrilla No.69 (4Oficial Albañil+ 4Ayud"B")
Oficial. Albañil Jor. 1 $0.00 $0.00 Ayudante "B" Jor. 4 $0.00 $0.00
Peon Jor. 7 $0.00 $0.00 Oficial Albañil Jor. 4 $0.00 $0.00
Tubero de primera Jor. 1 $0.00 $0.00 $0.00
$0.00 $0.00
Cuadrilla No. 65(Oficial Albañil +Tubero 1ra.+9peones) Cuadrilla No.70 (Montador de Equipo + Ayudante "B" )
Oficial. Albañil Jor. 1 $0.00 $0.00 Montador de Equipo Jor. 1 $0.00 $0.00
Tubero de primera Jor. 1 $0.00 $0.00 $0.00
$0.00 $0.00
Cabo de Peones Jor. 0.55000 $0.00 $0.00 Cabo de Oficiales Jor. 0.10000 $0.00 $0.00
Cuadrilla No. 71(Montador de Equipo + Ayudante "B"+ Peon)
Mano de obra Unidad Cantidad Salario Real Imp. Total
Montador de Equipo Jor. 1 $0.00 $0.00
Ayudante "B" Jor. 1 $0.00 $0.00
Peon Jor. 1 $0.00 $0.00
$0.00
Mando Intermedios
Cabo de Oficiales Jor. 0.15000 $0.00 $0.00
Maestro Jor. 0.05000 $0.00 $0.00
Sub-Total $0.00
Dep. Herramienta Menor % 4% $0.00 $0.00
Total $0.00
Cuadrilla No. 72(Barretero + Ayudante "A")

Mano de obra Unidad Cantidad Salario Real Imp. Total
Barretero Jor. 1 $0.00 $0.00
Ayudante "A" Jor. 1 $0.00 $0.00
$0.00
$0.00
Mando Intermedios
Cabo de Oficiales Jor. 0.10000 $0.00 $0.00
Maestro Jor. 0.03333 $0.00 $0.00
Sub-Total $0.00
Dep. Herramienta Menor % 4% $0.00 $0.00
Total $0.00
UNIVERSIDAD DEL VAL
PR
GRUPO:
PROYECTO:
MATERIALES Y OTROS
CONCEPTO PRECIO UNITARIO UNIDAD

Cemento gris $0.00 Ton
cemento Blaco $0.00 Ton
Cemento Crest $0.00 Ton
Yeso $0.00 Ton
Grano de Marmol (marmolina) $0.00 Ton
SIKALITE $0.00 kg
Arena #5 $0.00 M3
Arena #4 $0.00 M3
Agua $0.00 M3
Grava 3/4 $0.00 M3
Gasolina Magna $0.00 Lt

Gasolina Premium $0.00 Lt
Diesel $0.00 Lt
Lubricante $0.00 Lt
Taza de Interes 0.00%
Alambre recocido # 16 $0.00 kg.

Clavo 3/4", 2 1/2", y 4" $0.00 kg.
Malla electrosoldada 6-6/10-10 $0.00 kg.
Alambron 1/4" (2) F'y= 3000 Kg/cm2 $0.00 ton.
Varilla 5/16" (2.5) $0.00 ton.
Varilla 3/8" (3) $0.00 ton.
Varilla 1/2" (4) $0.00 ton.
Varilla 5/8" (5) $0.00 ton.
Varilla 3/4" (6) $0.00 ton.
Varilla 1" (8) $0.00 ton.
Varilla 1 1/4" (10) $0.00 ton.
Varilla 1 1/2" (12) $0.00 ton.
NIVERSIDAD DEL VALLE DE MÉXICO CAMPUS TLALPAN
PRESUPUESTOS
SEMESTRE:
DIRECCIÓN:
Costo de
Material Unidad proveedor Costo del flete
Cemento gris Ton $0.00 $0.00
cemento Blaco Ton $0.00 $0.00
Cemento Crest Ton $0.00 $0.00
Yeso Ton $0.00 $0.00
Grano de Marmol (marmolina) Ton $0.00 $0.00
SIKALITE kg $0.00 $0.00
Arena #5 M3 $0.00 $0.00
Arena #4 M3 $0.00 $0.00
Agua M3 $0.00 $0.00
Grava 3/4 M3 $0.00 $0.00
Gasolina Magna Lt $0.00 $0.00

Gasolina Premium Lt $0.00 $0.00
Diesel Lt $0.00 $0.00
Lubricante Lt $0.00 $0.00
Alambre recocido # 16 kg. $0.00 $0.00

Clavo 3/4", 2 1/2", y 4" kg. $0.00 $0.00
Malla electrosoldada 6-6/10-10 kg. $0.00 $0.00
Alambron 1/4" (2) F'y= 3000 Kg/cm2 ton. $0.00 $0.00
Varilla 5/16" (2.5) ton. $0.00 $0.00
Varilla 3/8" (3) ton. $0.00 $0.00
Varilla 1/2" (4) ton. $0.00 $0.00
Varilla 5/8" (5) ton. $0.00 $0.00
Varilla 3/4" (6) ton. $0.00 $0.00
Varilla 1" (8) ton. $0.00 $0.00
Varilla 1 1/4" (10) ton. $0.00 $0.00
Varilla 1 1/2" (12) ton. $0.00 $0.00
CICLO ESCOLAR I -2019
Costo de Costo de Costo real

acarreos mermsas de material
$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 $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 $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
$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 $0.00 $0.00
UNIVERSIDAD DEL VALLE DE MÉXICO CAMPUS TLALP
PRESUPUESTOS
ESTUDIANTE:
GRUPO: SEMESTRE:
DESCRIPCION: CAMION PETROLIZADORA,MARCA FORD ,MODELO 48-826,INCLUYE EQUIPO CON

PETROLIZADORA SEAMANN-GUNISSON
precio de (Pa)= 745800 horas trabajadas(Ha)= 1680 Cambio (T)=

adquisicion al año de lubricante
equipo (Ea)= 0 potencia (j)= 122.8 lubricante (aL)=
adicional
valor de (Vn)= 13800 potencia (Hp)= 61.400 precio del (Pl)=
llantas del equipo lubricante
valor (Va)= 724000 salario (So)CUA=47 244.3 tasa de interes (i)=
inicial de operación anual
valor de (Vr)= 149160 combustible (c) = 0.1514 prima anual (S)=
rescate de seguro
vida economica (Ve)= 8400 precio de (Pc)= 0 factor de (Q)=
de maquinaria combustible mantenimiento
vida economica (Hv)= 1800 capacidad de (C) = 7 factor de (Fo)=
de llantas carter operacion
Procedimiento de Calculo
Depreciacion = (13000 - 11700) + 4200 =

Cargos Intereres = [(13000 + 11700) + 2 (Ha) ] i
fijos Seguro = (13000 - 11700) + 2 (s+ha) =
Mantenimiento = 0.8 68.43 =
SUMA =
cargos por combustible 0.2271 6 0

cargos de cargos por lubricante c/t (pl) +(al)(hp)(pl)
consumo cargos por llantas vn /hv 0
SUMA =
cargos por so/ha *286.5 SUMA =

operación
costo total hora equipo TOTAL
DESCRIPCION:
REVOLVEDORA DE GASOLINA MARCA KOHLER ,MODELO K-181 DE 8 H.P.

equipo (Ea)= 0 potencia (j)= 8 lubricante (aL)=
adicional
valor (Va)= 13000 salario (So)CUA =39 96.448 tasa de interes (i)=
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: VIBRADOR DE AGUJA PARA CONCRETO MARCA MECSA MODELO K-8 MOTOR DE GASOLINA KOHLER
K-181 ,8 H.P. 3600 RPM

adicional
valor de (Vn)= 0 potencial (Hp)= 3.000 precio del (Pl)=
rescate de seguro
vida economica (Hv)= 0 capacidad de (C) = 1.7 factor de (Fo)=
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: MALACATE MARCA MECSA ,MODELO M -1000 1 TONELADA DE CAPACIDAD
MOTOR DE GASOLINA WISCONSIN S14D-R DE 14 H.P. 3600 RPM.

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: PLUMA PARA MALACATE DE 1 TONELADA DE CAPACIDAD COMPLETA

adicional
valor de (Vr)= 0 combustible (c) = 0 prima anual (S)=
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: CAMION DE VOLTEO MARCA FORD ,MOTOR DIESEL DE 170 H.P. ,8M3 DE CAPACIDAD

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: CAMION PIPA MARCA FORD ,MOTOR DIESEL DE 170 H.P.INCLUYE TANQUE DE
10000 LITROS DE CAPACIDAD.

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: MOTONIVELADORA CATERPILLAR ,MODELO 120 B ,MONTADO SOBRE BASTIDOR
DE LLANTAS ,MOTOR DIESEL DE 125 H.P.

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: APLANADORA MARCA COPACTO - HUMBER MODELO CT - 1014 DE 10 A 14
TONELADAS,DE RODILLOS ,MOTOR DE 73 H.P.

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: PAVIMENTADORA BARBER GREEN MODELO BG -220 ,MOTOR JOHN DEERE ,78 HP.
REGLA MAESTRA 2.44 M. ANCHO BASICO 3.05

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: RETROEXCAVADORA HIDRAULICA CASE MODELO 580 H, MOTOR DIESEL PERKINS
4,236 ,73 HP. ,2200 RPM

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION:NIVEL NATIONAL ,MODELO DUMPY(EQUIPO PARA MEDICION )

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
DESCRIPCION: TRANSITO NATIONAL K-E ,CHS (EQUIPO PARA MEDICION )

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =
cargos por combustible 0.2271 6 5.89

SUMA =

operación
DESCRIPCION: CARRETILLA DE VOLTEO BUGGY ,MODELO JPR -175 , 160 LITROS DE CAPACIDAD ,
MONTADA SOBRE NEUMATICOS

adicional
rescate de seguro
Depreciacion = (13000 - 11700) + 4200 =

fijos Seguro = (13000 - 11700) + 2 (s+ha) =
SUMA =

SUMA =

operación
CO CAMPUS TLALPAN
OS
O CON
200
0.00358
0.00%
0.01
0.8
0.5
68.43
0.00
2.60
54.75
125.78
0.00
0.000
7.67
7.67
41.63
175.07
50
0.00307
0.00%
0.01
0.9
0.75
0.31
0.00
0.09
0.28
0.68
0.00
0.000
0.00
0.00
19.72
20.40
SOLINA KOHLER
50
0.00307
0.00%
0.01
0.9
0.75
0.22
0.00
0.06
0.20
0.49
0.00
0.000
0.00
0.00
20.44
20.93
DAD
50
0.00307
0.00%
0.01
0.8
0.75
0.14
0.00
0.04
0.12
0.30
0.00
0.000
0.00
0.00
17.26
17.55
A
0.00307
0.00%
0.01
0.75
0.66
0.00
0.02
0.66
1.34
0.00
0.000
0.00
0.00
18.85
20.19
PACIDAD
200
0.00358
0.00%
0.01
0.8
0.5
44.35
0.00
1.68
35.48
81.52
0.00
0.000
7.67
7.67
38.83
128.01
E DE
200
0.00358
0.00%
0.01
0.8
0.5
42.54
0.00
1.62
34.03
78.19
0.00
0.000
7.67
7.67
38.83
124.68
IDOR
200
0.00358
0.00%
0.01
0.8
0.75
107.72
0.00
3.72
86.18
197.61
0.00
0.000
135.00
135.00
36.16
368.78
14
200
0.00307
0.00%
0.01
0.8
0.75
51.50
0.00
1.93
41.20
94.62
0.00
0.000
0.00
0.00
36.16
130.79
,78 HP.
200
0.00307
0.00%
0.01
0.8
0.75
170.98
0.00
5.13
136.79
312.90
0.00
0.000
0.00
0.00
48.22
361.12
ERKINS
200
0.00307
0.00%
0.01
0.8
0.75
29.78
0.00
1.60
23.82
55.20
0.00
0.000
27.80
27.80
34.27
117.27
0
0.00307
0.00%
0.01
0.8
0.9
0.47
0.00
0.04
0.38
0.89
0.00
0.000
0.00
0.00
110.58
111.47
0
0.00307
0.00%
0.01
0.8
0.9
1.02
0.00
0.08
0.81
1.91
0.00
0.000
0.00
0.00
110.58
112.48
ACIDAD ,
0.00307
0.3972
0.01
0.75
1.03
0.20
0.01
1.03
2.27
0.00
0.000
0.52
0.52
13.14
13.14
PRESUPUESTOS
STUDIANTE:
GRUPO: SEMESTRE: CICLO ESCOLAR I -2019
Mortero cemento-arena 1:2 Mortero cemento-arena 1:6

Mano de obra Unid. Cant. P.U. Importe Mano de obra Unid. Cant. P.U. Importe
Cemento gris(0.605+5%) Ton. 0.63525 $0.00 $0.00 Cemento gris(0.298+5%) Ton. 0.31290 $0.00 $0.00
Arena #5 (1.004+10%) m3 1.10440 $0.00 $0.00 Arena #4 (1.184+10%) m3 1.30240 $0.00 $0.00
Agua (0.276+20%) m3 0.3312 $0.00 $0.00 Agua (0.259+20%) m3 0.3108 $0.00 $0.00
SUB-TOTAL $0.00 SUB-TOTAL $0.00

Mano de obra y equipo Mano de obra y equipo
SUB-TOTAL SUB-TOTAL
TOTAL $0.00 TOTAL $0.00

Arena #4 (1.104+10%) m3 1.21440 $0.00 $0.00 Arena #4 (1.265+10%) m3 1.39150 $0.00 $0.00
Agua (0.271+20%) m3 0.3252 $0.00 $0.00 Agua (0.252+20%) m3 0.3024 $0.00 $0.00

SUB-TOTAL SUB-TOTAL

Arena #4 (1.129+10%) m3 1.24190 $0.00 $0.00 Arena #4 (1.305+10%) m3 1.43550 $0.00 $0.00
Agua (0.268+20%) m3 0.3216 $0.00 $0.00 Agua (0.247+20%) m3 0.2964 $0.00 $0.00

SUB-TOTAL SUB-TOTAL
Mortero cemento-arena 1:5 Mortero yeso-agua

Cemento gris(0.351+5%) Ton. 0.36855 $0.00 $0.00 Yeso (0.682+5%) Ton. 0.71610 $0.00 $0.00
Arena #4 (1.154+10%) m3 1.26940 $0.00 $0.00 Agua (0.451+20%) m3 0.54120 $0.00 $0.00
Agua (0.261+20%) m3 0.3132 $0.00 $0.00

SUB-TOTAL SUB-TOTAL
Mortero yeso-arena-agua Lechada cemento gris-agua

Yeso (0.433+5%) Ton. 0.45465 $0.00 $0.00 Cemento gris(1.305+5%) Ton. 1.37025 $0.00 $0.00
Arena #5 (0.539+10%) m3 0.59290 $0.00 $0.00 Agua (0.988+20%) m3 1.18560 $0.00 $0.00
Agua (0.290+20%) m3 0.348 $0.00 $0.00

SUB-TOTAL SUB-TOTAL
Pasta cemento blanco-cemento crest-marmolina Lechada cemento blanco-agua

Cemento bla (0.322+5%) Ton. 0.33810 $0.00 $0.00 Cemento bla (1.305+5%) Ton. 1.37025 $0.00 $0.00
Cemento cres(0.107+5%) Ton. 0.11235 $0.00 $0.00 Agua (0.988+20%) m3 1.18560 $0.00 $0.00
Marmolina (1.194+10%) Ton. 1.3134 $0.00 $0.00
Agua (0.507+20%) m3 0.6084 $0.00 $0.00
SUB-TOTAL SUB-TOTAL
Pasta cemento gris-agua
Mano de obra Unid. Cant. P.U. Importe
Cemento gris(2.008+5%) Ton. 2.10840 $0.00 $0.00
Agua (0.953+20%) m3 1.1436 $0.00 $0.00
SUB-TOTAL $0.00
Mano de obra y equipo
SUB-TOTAL
TOTAL $0.00
Pasta cemento blanco-agua

Mano de obra Unid. Cant. P.U. Importe
Cemento bla (2.008+5%) Ton. 2.10840 $0.00 $0.00
Agua (0.953+20%) m3 1.1436 $0.00 $0.00
SUB-TOTAL $0.00
SUB-TOTAL
TOTAL $0.00
UNIVERSIDAD DEL VALLE DE MÉXICO CAMPUS TLALP
PRESUPUESTOS
GRUPO: SEMESTRE:
Concreto fć=100 kg/cm2, con resistencia normal Concreto fć=200 kg/cm2, con resistencia normal
máx.3/4", fabricado en obra c/revolvedora 1 saco. máx. 3/4", fabricado en obra c/revolvedora 1 saco
Material Unid. Cant. P.U. Importe Material Unid. Cant. P.U.
Cemento gris (0.267+5%) Ton. 0.28 $0.00 $0.00 Cemento gris (0.359+5%) Ton 0.38 $0.00
Arena #4 (0.509+10%) m3 0.56 $0.00 $0.00 Arena #4 (0.498+10%) m3 0.55 $0.00
Grava #3/4 (0.616+10%) m3 0.68 $0.00 $0.00 Grava 3/4" (0.603+10%) m3 0.66 $0.00
Agua (0.217+20%) m3 0.26 $0.00 $0.00 Agua (0.202+20%) m3 0.24 $0.00
SUB-TOTAL $0.00 SUB-TOTAL

Cuadrilla No. 4 (1/13) Jor. 0.07692 $0.00 $0.00 Cuadrilla No. 4 (1/13) Jor 0.07692 $0.00
Revolvedora (8/13) Hr. 0.61538 $20.40 $12.55 Revolvedora (8/13) Hr 0.61538 $20.40
TOTAL $12.55 TOTAL
máx.3/4", fabricado en obra c/revolvedora 1 saco. máx.3/4", fabricado en obra c/revolvedora 1 saco.
Cemento gris (0.293+5%) Ton 0.31 $0.00 $0.00 Cemento gris (0.380+5%) Ton 0.40 $0.00
Arena #4 (0.506+10%) m3 0.56 $0.00 $0.00 Arena #4 (0.500+10%) m3 0.55 $0.00
Grava #3/4 (0.613+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.600+10%) m3 0.66 $0.00
Agua (0.214+20%) m3 0.26 $0.00 $0.00 Agua (0.198+20%) m3 0.24 $0.00

Cuadrilla No. 4 (1/13) Jor. 0.07692 $0.00 $0.00 Cuadrilla No. 4 (1/13) Jor. 0.07692 $0.00
Revolvedora (8/13) Hr. 0.61538 $20.40 $12.55 Revolvedora (8/13) Hr. 0.61538 $20.40
TOTAL $12.55 TOTAL
Arena #4 (0.503+10%) m3 0.55 $0.00 $0.00 Arena #4 (0.502+10%) m3 0.55 $0.00
Grava #3/4 (0.610+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.598+10%) m3 0.66 $0.00
Agua (0.211+20%) m3 0.25 $0.00 $0.00 Agua (0.195+20%) m3 0.23 $0.00

TOTAL $12.55 TOTAL
Arena #4 (0.500+10%) m3 0.55 $0.00 $0.00 Arena #4 (0.504+10%) m3 0.55 $0.00
Grava #3/4 (0.606+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.606+10%) m3 0.67 $0.00
Agua (0.206+20%) m3 0.25 $0.00 $0.00 Agua (0.195+20%) m3 0.23 $0.00

TOTAL $12.55 TOTAL
Concreto fć=300 kg/cm2, con resistencia normal
máx.3/4", fabricado en obra c/revolvedora 1 saco.
Material Unid. Cant. P.U. Importe
Cemento gris (0.431+5%) Ton 0.45 $0.00 $0.00
Arena #4 (0.507+10%) m3 0.56 $0.00 $0.00
Grava #3/4 (0.614+10%) m3 0.68 $0.00 $0.00
Agua (0.196+20%) m3 0.24 $0.00 $0.00
SUB-TOTAL $0.00
Cuadrilla No. 4 (1/13) Jor. 0.07692 $0.00 $0.00
Revolvedora (8/13) Hr. 0.61538 $20.40 $12.55
SUB-TOTAL $12.55
TOTAL $12.55
MÉXICO CAMPUS TLALPAN
UESTOS
mal
aco
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
mal
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
mal
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
mal
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
PRESUPUESTOS
STUDIANTE:
Concreto fć=100 kg/cm2, con Imp. integral agr. Concreto fć=200 kg/cm2, con Imp. integral, agr.
máx.3/4", fabricado en obra c/revolvedora 1 saco. máx. 3/4", fabricado en obra c/revolvedora 1 saco
Arena #4 (0.509+10%) m3 0.56 $0.00 $0.00 Arena #4 (0.498+10%) m3 0.55 $0.00
Grava #3/4 (0.616+10%) m3 0.68 $0.00 $0.00 Grava 3/4" (0.603+10%) m3 0.66 $0.00
Agua (0.217+20%) m3 0.26 $0.00 $0.00 Agua (0.202+20%) m3 0.24 $0.00
Sikalite (3.204+5%) kg 3.36 $0.00 $0.00 Sikalite (4.308+5%) kg 4.52 $0.00
Cuadrilla No. 4 (1/13) Jor 0.07692 $0.00 $0.00 Cuadrilla No. 4 (1/13) Jor 0.07692 $0.00
Revolvedora (8/13) Hr 0.61538 $20.40 $12.55 Revolvedora (8/13) Hr 0.61538 $20.40
TOTAL $12.55 TOTAL
Concreto fć=125 kg/cm2, con Imp. Integral, agr. Concreto fć=225 kg/cm2, con Imp. Integral, agr.
Arena #4 (0.506+10%) m3 0.56 $0.00 $0.00 Arena #4 (0.500+10%) m3 0.55 $0.00
Grava #3/4 (0.613+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.600+10%) m3 0.66 $0.00
Agua (0.214+20%) m3 0.26 $0.00 $0.00 Agua (0.198+20%) m3 0.24 $0.00
TOTAL $12.55 TOTAL
Arena #4 (0.503+10%) m3 0.55 $0.00 $0.00 Arena #4 (0.502+10%) m3 0.55 $0.00
Grava #3/4 (0.610+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.598+10%) m3 0.66 $0.00
Agua (0.211+20%) m3 0.25 $0.00 $0.00 Agua (0.195+20%) m3 0.23 $0.00
TOTAL $12.55 TOTAL
Arena #4 (0.500+10%) m3 0.55 $0.00 $0.00 Arena #4 (0.504+10%) m3 0.55 $0.00
Grava #3/4 (0.606+10%) m3 0.67 $0.00 $0.00 Grava #3/4 (0.606+10%) m3 0.67 $0.00
Agua (0.206+20%) m3 0.25 $0.00 $0.00 Agua (0.195+20%) m3 0.23 $0.00
TOTAL $12.55 TOTAL
Concreto fć=300 kg/cm2, con Imp. Integral, agr.
máx.3/4", fabricado en obra c/revolvedora 1 saco.
Cemento gris (0.431+5%) Ton 0.45 $0.00 $0.00
Arena #4 (0.507+10%) m3 0.56 $0.00 $0.00
Grava #3/4 (0.614+10%) m3 0.68 $0.00 $0.00
Agua (0.196+20%) m3 0.24 $0.00 $0.00
Sikalite (5.172+5%) kg 5.43 $0.00 $0.00
SUB-TOTAL $0.00
Cuadrilla No. 4 (1/13) Jor 0.07692 $0.00 $0.00
Revolvedora (8/13) Hr 0.61538 $20.40 $12.55
SUB-TOTAL $12.55
TOTAL $12.55
I -2019
gr.
aco
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
gr.
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
gr.
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
gr.
aco.
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$12.55
$12.55
$12.55
PRESUPUESTOS
ESTUDIANTE:
COLADO DE COLADO DE
Concreto fć=100 kg/cm2, con resistencia normal con agr. Concreto fć=200 kg/cm2, con resistencia normal con agr.
máx.3/4", vaciado con carretillas y botes en elems. de cim. máx.3/4", vaciado con carretillas y botes en elems. de cim.
Conc.fć=100kg/ (1.00+5%) m3 1.05 $12.55 $13.18 Conc.fć=200k (1.00+5%) m3 1.05 $12.55
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

Cuadrilla No. 1(0.0235*10) Jor. 0.23500 $0.00 $0.00 Cuadrilla No. 1(0.0235*10) Jor. 0.23500 $0.00
Vibrador (4/8) Hr. 0.50000 $20.93 $10.47 Vibrador (4/8) Hr. 0.50000 $20.93
TOTAL $23.64 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
COLADO DE
Concreto fć=300 kg/cm2, con resistencia normal con agr.
máx.3/4", vaciado con carretillas y botes en elems. de cim.
Conc.fć=300kg/ (1.00+5%) m3 1.05 $12.55 $13.18
Agua (0.800+20%) m3 0.96 $0.00 $0.00
SUB-TOTAL $13.18
Cuadrilla No. 49 (1/8) Jor. 0.12500 $0.00 $0.00
Cuadrilla No. 1(0.0235*10) Jor. 0.23500 $0.00 $0.00
Vibrador (4/8) Hr. 0.50000 $20.93 $10.47
SUB-TOTAL $10.47
TOTAL $23.64
I -2019
on agr.
de cim.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64
on agr.
de cim.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64
on agr.
de cim.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64
on agr.
de cim.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64
PRESUPUESTOS
STUDIANTE:
Colado de Concreto con Impermeabilizacion Integral en elementos de Cimentacion
Colado de Concreto fć=100 kg/cm2, con Imp. integral en elem. De Cimentacion Colado de Concreto fć=200 kg/cm2, con Imp. integral en elem. De Cimentacion
Agregado máx.3/4", vaciado con carretillas y botes. Incluye vibrado y curado Agregado máx.3/4", vaciado con carretillas y botes. Incluye vibrado y curado
Conc.fć=100k (1.00+5%) m3 1.05 $12.55 $13.18 Conc.fć=200k (1.00+5%) m3 1.05 $12.55
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $23.64 TOTAL
Colado de Concreto fć=300 kg/cm2, con Imp. integral en elem. De Cimentacion
Agregado máx.3/4", vaciado con carretillas y botes. Incluye vibrado y curado
Conc.fć=300k (1.00+5%) m3 1.05 $12.55 $13.18
Agua (0.800+20%) m3 0.96 $0.00 $0.00
SUB-TOTAL $13.18
Cuadrilla No. 49 (1/8) Jor. 0.12500 $0.00 $0.00
Cuadrilla No. 1(0.0235*10) Jor. 0.23500 $0.00 $0.00
Vibrador (4/8) Hr. 0.50000 $20.93 $10.47
SUB-TOTAL $10.47
TOTAL $23.64
I -2019
gral en elem. De Cimentacion

s. Incluye vibrado y curado
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64

Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64

Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64

Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$10.47
$10.47
$23.64
PRESUPUESTOS
STUDIANTE:
COLADO DE COLADO DE
Concreto fć=100 kg/cm2, con Resistencia normal, agr. Concreto fć=200 kg/cm2, con Resistencia normal, agr.
máx.3/4", vaciado con carretillas y botes en elems. estructural. máx.3/4", vaciado con carretillas y botes en elems. estructural.
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE
Concreto fć=300 kg/cm2, con Resistencia normal, agr.
máx.3/4", vaciado con carretillas y botes en elems. estructural.
Conc.fć=300k (1.00+5%) m3 1.05 $12.55 $13.18
Agua (0.800+20%) m3 0.96 $0.00 $0.00
SUB-TOTAL $13.18
Cuadrilla No. 50 (1/5) Jor. 0.2000 $0.00 $0.00
Cuadrilla No. 1(0.0235*10) Jor. 0.2350 $0.00 $0.00
Vibrador (4/5) Hr. 0.8000 $20.93 $16.74
SUB-TOTAL $16.74
TOTAL $29.92
I -2019
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
PRESUPUESTOS
STUDIANTE:
COLADO DE COLADO DE
Concreto fć=100 kg/cm2, con Impermea. Integral, agr. Concreto fć=200 kg/cm2, con Impermea. Integral, agr.
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE COLADO DE
Agua (0.800+20%) m3 0.96 $0.00 $0.00 Agua (0.800+20%) m3 0.96 $0.00

TOTAL $29.92 TOTAL
COLADO DE
Concreto fć=300 kg/cm2, con Impermea. Integral, agr.
máx.3/4", vaciado con carretillas y botes en elems. estructural.
Conc.fć=300k (1.00+5%) m3 1.05 $12.55 $13.18
Agua (0.800+20%) m3 0.96 $0.00 $0.00
SUB-TOTAL $13.18
Cuadrilla No. 50 (1/5) Jor. 0.2000 $0.00 $0.00
Cuadrilla No. 1(0.0235*10) Jor. 0.2350 $0.00 $0.00
Vibrador (4/5) Hr. 0.8000 $20.93 $16.74
SUB-TOTAL $16.74
TOTAL $29.92
I -2019
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
agr.
estructural.
Importe
$13.18
$0.00
$13.18
$0.00
$0.00
$16.74
$16.74
$29.92
PRESUPUESTOS
STUDIANTE:
Habilitado y armado de acero de refuerzo en elementos de Habilitado y armado de acero de refuerzo en elementos de
cimentacion alambron 1/4" (2) fy =3000 kg/cm2 cimentacion varilla 1/2" (4) fy =4200 kg/cm2
Alambron 1/4"n (1.00+4%) m3 1.04 $0.00 $0.00 varilla 1/2"no.4 (1.00+6%) m3 1.06 $0.00
alambre recocido (43+7%) m3 46.01 $0.00 $0.00 alambre recoci (18+7%) m3 19.26 $0.00

Cuadrilla No 24 (1/0.15) Jor. 6.6667 $0.00 $0.00 Cuadrilla No 24 (1/0.20) Jor. 5.00000 $332.82

TOTAL $0.00 TOTAL
cimentacion varilla 5/16" (2.5) fy =4200 kg/cm2 cimentacion varilla 5/8" (5) fy =4200 kg/cm2
varilla 5/16"no. (1.00+5%) m3 1.05 $0.00 $0.00 varilla 5/8"no.5 (1.00+6%) m3 1.06 $0.00
alambre recoci (28kg+7%) m3 29.96 $0.00 $0.00 alambre recoci (16+7%) m3 17.12 $0.00

Cuadrilla No 24 (1/0.17) Jor. 5.88235 $332.82 $1,957.76 Cuadrilla No 24 (1/0.22) Jor. 4.54545 $332.82
SUB-TOTAL $1,957.76 SUB-TOTAL

TOTAL $1,957.76 TOTAL
cimentacion varilla 3/8" (3) fy =4200 kg/cm2 cimentacion varilla 3/4" (6) fy =4200 kg/cm2
varilla 3/8"no.3 (1.00+6%) m3 1.06 $0.00 $0.00 varilla 3/4"no.6 (1.00+6%) m3 1.06 $0.00
alambre recoci (22+7%) m3 23.54 $0.00 $0.00 alambre recoci (10+7%) m3 10.70 $0.00


cimentacion varilla 1" (8) fy =4200 kg/cm2 cimentacion varilla 1 1/2" (12) fy =4200 kg/cm2
varlla 1"no.8 (1.00+7%) m3 1.07 $0.00 $0.00 varlla 1 1/2 "no (1.00+7%) m3 1.07 $0.00


Habilitado y armado de acero de refuerzo en elementos de
cimentacion varilla 1 1/4" (10) fy =4200 kg/cm2
varlla 1 1/4" no (1.00+7%) m3 1.07 $0.00 $0.00
alambre recoci (14+7%) m3 14.98 $0.00 $0.00
SUB-TOTAL $0.00
Cuadrilla No 24 (1/0.28) Jor. 3.57143 $332.82 $1,188.64
SUB-TOTAL $1,188.64
TOTAL $1,188.64
I -2019
ntos de
Importe
$0.00
$0.00
$0.00
$1,664.10
$1,664.10
$1,664.10
ntos de
Importe
$0.00
$0.00
$0.00
$1,512.82
$1,512.82
$1,512.82
ntos de
Importe
$0.00
$0.00
$0.00
$1,386.75
$1,386.75
$1,386.75
ntos de
Importe
$0.00
$0.00
$0.00
$1,109.40
$1,109.40
$1,109.40
PRESUPUESTOS
STUDIANTE:
estructurales alambron 1/4" (2) fy =3000 kg/cm2 estructurales varilla 1/2" (4) fy =4200 kg/cm2
Alambron 1/4"n (1.00+4%) m3 1.04 $0.00 $0.00 varilla 1/2"no.4 (1.00+6%) m3 1.06 $0.00


TOTAL $0.00 TOTAL
estructurales varilla 5/16" (2.5) fy =4200 kg/cm2 estructurales varilla 5/8" (5) fy =4200 kg/cm2
varilla 5/16"no. (1.00+5%) m3 1.05 $0.00 $0.00 varilla 5/8"no.5 (1.00+6%) m3 1.06 $0.00
alambre recoci (28kg+7%) m3 29.96 $0.00 $0.00 alambre recoci (16+7%) m3 17.12 $8.00


TOTAL $0.00 TOTAL
estructurales varilla 3/8" (3) fy =4200 kg/cm2 estructurales varilla 3/4" (6) fy =4200 kg/cm2
varilla 3/8"no.3 (1.00+6%) m3 1.06 $0.00 $0.00 varilla 3/4"no.6 (1.00+6%) m3 1.06 $0.00


TOTAL $0.00 TOTAL
estructurales varilla 1" (8) fy =4200 kg/cm2 estructurales varilla 1 1/2" (12) fy =4200 kg/cm2
varlla 1"no.8 (1.00+7%) m3 1.07 $0.00 $0.00 varlla 1 1/2 "no (1.00+7%) m3 1.07 $0.00

TOTAL $0.00 TOTAL
Habilitado y armado de acero de refuerzo en elementos de

estructurales varilla 1 1/4" (10) fy =4200 kg/cm2
varlla 1 1/4" no (1.00+7%) m3 1.07 $0.00 $0.00
alambre recoci (14+7%) m3 14.98 $0.00 $0.00
SUB-TOTAL $0.00
Cuadrilla No 24 (1/0.26) Jor. 3.84615 $0.00 $0.00
SUB-TOTAL $0.00
TOTAL $0.00
I -2019
ntos de
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
ntos de
Importe
$0.00
$136.96
$136.96
$0.00
$0.00
$136.96
ntos de
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
ntos de
Importe
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Salarios Cuadrillas Costos Base Materiales 2

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Salarios Cuadrillas Costos Base Materiales 2

Uploaded by

Copyright:

Available Formats

UNIVERSIDAD DEL VALLE DE MÉXICO CAMPUS TLALPAN

S.A.R. Suma Total Salario Real

Mando Intermedios Mando Intermedios

Cuadrilla No. (2 peon) 2 Cuadrilla No. (7 peon) 7

Cuadrilla No. (3 peon) 3 Cuadrilla No. (8 peon) 8

Mando Intermedios Mando Intermedios

Cuadrilla No. (4 peon) 4 Cuadrilla No. 9 (1 ayudante "B")

Mando Intermedios Mando Intermedios

Cuadrilla No. (5 peon) 5 Cuadrilla No.10 ( 1 ayudante "A")

Cuadrilla No. 12(oficial alb+ peon) Cuadrilla No.17 (Of. Albañil+5peon)

Cuadrilla No. 14(OfAlb+3 peon) Cuadrilla No.19 (Of. Esp+ayud "B")

Cuadrilla No. 15(OfAlb+4 peon) Cuadrilla No.20 (2Of. Esp+2ayud "B")

Cuadrilla No.23 (Fierrero+Ayud "B") Cuadrilla No.28 (Herrero+ Ayud"A")

Cuadrilla No. 24(Fierrero+2Ayud "B") Cuadrilla No.29 (Soldador+ayud "B")

Cuadrilla No. 25(yesero+ ayud "B") Cuadrilla No.30 (Sold.Calif+ayud "A")

Cuadrilla No. 32(Alum.+ Ayud "A") Cuadrilla No.37 (Electric+ Ayud"A")

Cuadrilla No.33 (Vidriero+Ayud "B") Cuadrilla No.38(Electric+ 2Ayud"A")

Cuadrilla No. 34(Vidriero+Ayud "A") Cuadrilla No.39 (Operador Equipo)

Cuadrilla No.43 (Op.Equ+4peon) Cuadrilla No.48(Aux. Topografo+ 4Ayud"A")

Cuadrilla No. 44(Op.Maq"B"+Ayud"B") Cuadrilla No.49 (2 Of. Albañil+ 4 peones)

Cuadrilla No. 45(Op.Maq"A"+ayud "A") Cuadrilla No.50 (2Oficial Albañil+ 9peon)

Cuadrilla No. 72(Barretero + Ayudante "A")

CONCEPTO PRECIO UNITARIO UNIDAD

Gasolina Magna $0.00 Lt

Taza de Interes 0.00%

Alambre recocido # 16 $0.00 kg.

Gasolina Magna Lt $0.00 $0.00

Alambre recocido # 16 kg. $0.00 $0.00

Costo de Costo de Costo real

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00

DESCRIPCION: CAMION PETROLIZADORA,MARCA FORD ,MODELO 48-826,INCLUYE EQUIPO CON

precio de (Pa)= 745800 horas trabajadas(Ha)= 1680 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 13000 horas trabajadas(Ha)= 1400 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 9900 horas trabajadas(Ha)= 1475 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 6900 horas trabajadas(Ha)= 1600 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 5300 horas trabajadas(Ha)= 1600 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 489000 horas trabajadas(Ha)= 1700 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 469000 horas trabajadas(Ha)= 1700 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0

cargos por so/ha *286.5 SUMA =

precio de (Pa)= 1367800 horas trabajadas(Ha)= 2000 Cambio (T)=

Depreciacion = (13000 - 11700) + 4200 =

cargos por combustible 0.2271 6 0