HONORARIOS DE PROYECTOS GALPON ALMACEN DE CRUDO.xlsx

7/23/2019 HONORARIOS DE PROYECTOS GALPON ALMACEN DE CRUDO.xlsx

1/8

H 1/8

Cant Concepto Bs Total

1 Honorarios profesionales 134,027.42 134,027.42

Monto Total Bs. 134,027.42

IVA 12% 16,083.29

Monto Total Bs. 150,110.71

AR!IT"CT# R"$#&$AB'" (" 'A #)"RTANOMB! JA"O A#B!$O CON$!A% CHA&!$A$!#!'ONO 0414 4)2 44 17 0244 3*2 18 1*

R"$!M"& (" 'A "$TR!CT!RA (" C#$T#$ ARA C#&TRAT# ("'R#*"CT# (" I&+"&"RIA C#&C"T!A' * (" ("TA''" (" +A'#& ARA

A'MAC"& (" CR!(# "& C.A. A!CA, CAR#RA "$TA(# 'ARA


2/8

H2/8

-I$T#+RAMA (" "R$#&A'

("$CRICI#& Niel &rof. NO+(2.014 -"C (2.014 T#TA'"$

1 "neniero Ci il Cal5lista &4 1.00 0.2* 1.2*

2 Arq5iteto &3 1.00 0.00 1.00

3 "neniero !letriista &4 0.*0 0.2* 0.7*

4 -i65ante $s 1.00 0.*0 1.*0

Total +eneal 4.50

-oas -o/epoecto 720.00 720.0020 ias al es

8 oras iarias


3/8

H3/8

"$TIMACI#& (" C#$T#$ (" '#$ -#RARI#$ R#)"$I#&A'"$

31.419

IT"M ("$CRICI#& I( $elo Base Bs. Cant. Total $elos CA$ Bs. Total Taa /ensal

1 "neniero Cal5lista &4 21,800.00 1.00 21,800.00 31.419 ,847.38 28,47.38 2,84.74 31,*12.12

2 Arq5iteto &3 20,*40.00 1.00 20,*40.00 31.419 ,4*1.1 2,))1.1 2,)).1 2),)0.78

3 "neniero !letriista &4 21,800.00 1.00 21,800.00 31.419 ,847.38 28,47.38 2,84.74 31,*12.12

4 -i65ante $s 18,3).00 1.00 18,3).00 31.419 *,8*4.*1 24,4)3.*1 2,44).3* 2,)42.8

&otas 11),*7.87

1.( %e as5e 5n orario e tra6ao e 40 oras seanales

2.( No se fat5ra el personal en el per:oo e aaiones.

3.( No se fat5ra oras e;tra

)actoCA$ %

Costo (ectoBs-./es

Costos Inec.10%


4/8

H4/8

TAB!'A(#R (" $!"'(#$ BA$IC#$

Aos &:el Co $elo &:el Co. $elo &:el Co $elo &:el Co $elo

";pe. o. &o oesonales o. &o Tec $p !n: o. &o Asstentes o. &o A;laes

0 a 1 &1 10 13,080.00 $s 1 110 ,87.00 As 1 210 *,41*.12 A5 1 310 3,**7.11 a 2 11 14,3*0.00 111 7,848.00 211 ,0).12 311 3,833.1)

2 a 3 &2 20 1*,00.00 $s 2 120 8,82).00 As 2 220 ,723.12 A5 2 320 4,108.*0

3 a 4 21 1,80.00 121 ),810.00 221 7,377.12 321 4,383.87

4 a * 22 18,120.00 122 10,7)1.00 222 8,031.12 322 4,*).23

* a &3 30 1),380.00 $s 3 130 11,772.00 As 3 230 8,8*.12 A5 3 330 4,)34.0

a 7 31 20,*40.00 131 12,7*3.00 231 ),33).12 331 *,210.00

7 a 8 &4 40 21,800.00 $s 4 140 13,734.00 As 4 240 ),))3.12 A5 4 340 *,48*.34

8 a ) 41 23,00.00 141 14,71*.00 241 10,47.12 341 *,70.71

) a 10 &* *0 24,320.00 $s * 1*0 1*,).00 As * 2*0 11,301.12 A5 * 3*0 ,03.08

10 a 11 *1 2*,*80.00 1*1 1,77.00 2*1 11,)**.12 3*1 ,311.44

11 a 12 & 0 2,840.00 $s 10 17,*8.00 As 20 12,0).12 A5 30 ,*8.81

12 a 13 1 28,100.00 11 18,3).00 21 13,23.12 31 ,82.18

13 a 14 &7 70 2),30.00 $s 7 170 1),20.00 As 7 270 13,)17.12 A5 7 370 7,137.4)

14 a 1* 71 30,20.00 171 20,01.00 271 14,*71.12 371 7,412.)2

1* a 1 72 31,880.00 172 21,*82.00 272 1*,22*.12 372 7,88.2)

1 a 17 &8 80 33,0*0.00 $s 8 180 22,*3.00 As 8 280 1*,87).12 A5 8 380 7,)3.*

17 a 18 81 33,310.00 181 23,*44.00 281 1,*33.12 381 8,23).02

18 a 18 &) )0 34,*40.00 $s ) 1)0 24,*2*.00 As ) 2)0 17,187.12 A5 ) 3)0 8,*14.3)

1) a 20 )1 3*,70.00 1)1 2*,*0.00 2)1 17,841.12 3)1 8,78).7

20 a 21 )2 3,)80.00 1)2 2)2 3)2

21 a 22 &)(A 100 38,200.00 200 300 400

22 a 23 101 3),4*0.00 $s )(A 201 As )A 301 A5 )A 401

23 a 24 102 40,*0.00 202 302 402

24 a 2* 110 41,870.00 202 303 403

2* a 2 111 43,0)0.00 202 304 404

2 a 27 120 44,220.00 202 30* 40*

27 a 28 &10 121 4*,440.00 $s 10 202 As 10 30 A5 10 40

28 a 2) 122 4,0.00 202 307 407

2) a 30 130 47,880.00 202 308 408

< a 30 131 4),100.00 202 30) 40)


5/8Ar . Jairo Contreras

H*/8

TAB!'A(#R (" C#$T#$ (" '#$ -#RARI#$ R#)"$I#&A'"$

31.419 10.009

Co (escpc


6/8

H/8

Calclo el acto CA$ &ersonal e O6ra

a>/etos

&1 Bono aaional :as

&2 Anti=ea proeio >2 ?inen.@ aos

&3 Anti=ea proeio >3 ? aa. @ aos

&4 6onifiain fin e ao >4 30 ; 30 :as

&* %e5ro HCM D Ai en Bs por es es

& %5elo proeio 20,74.33 Bs./es

&7 %5elo :nio 4,2*0.40 Bs/es

#tos enecos

OB2 Bono Alientain ? l5n @ Bs/:a

OB3 "pleentos D alEao e %e5ria Bs/ao

OB4 Otros 6onos D 6enefiios 9

A $"+!R#$ " IM!"$T#$A1 %e5ro %oial 119 ? 1 @ 3*;119;?*;&7/&@ 40.1*

A2 "ne 29 29;?3*FCF-1@ 7.30

A3 %e5ro &aro 'orEoso 29 ? 2 @ ?3*@;2,09;?10;&7/&@ 7.30

A4 #eD &ol:tia Ha6itaional 29 29;?3*F-1FC@ 7.30

A* Aprenies "ne 3*;&7/&10;20 0.00

%56total 62.05

B R"$TACI#&"$ $#CIA'"$

B1 "neniEain siple 1* . 1*.00

B2 A5ste por Anti5ea 2;ao 0.00

B3 A5ste por Arti5lo 108 e la #O$ 2/12;0 10.00

B4 &reaiso paao siple 0.00

B* esera pao e &restaiones a f5t5ro 0.00

B A5ste salario noral ?6on a@ ?C2FC4@;?B1FB2FB3@/3* 0.00

B7 A5ste salario noral ?Bono 'in Ao@. ?C1FC3FC*@;?B1FB2FB3@/3* 0.00

B8 A5ste salario noral ?Bono Ali.@ -2;?B1FB2FB3@/3* 0.00

B) A5ste salario noral ? $ e . @.@ -1;?B1FB2FB3@/3* 0.00

B10 %56total 25.00

C B"&")ICI#$ $#CIA'"$


7/8

H7/8

C#$T#$ I&(IR"CT#$

C#&C"T# C#$T# I&(IR"CT# !&I(A( R"CI# !&IT. CA&T. R"CI# T#TA'

1. +astos e (otac


8/8Arq. Jairo Contreras

H8/8

)'!?#+RAMA -#RARI#$ R#)"$I#&A'"$

10.00% 31.41%

C" CA%

("$CRICI#& Cant $elo Taa NO+ (2.014 -"C (2.014 #R "?"C!TAR

1 "neniero Cal5lista 1 &4 31,*12.12 31,*12.12 7,878.03 3),3)0.1*

2 Arq5iteto 1 &3 30,*88.8) 30,*88.8) ( 30,*88.8)

3 "neniero !letriista 1 &4 31,*12.12 1*,7*.0 7,878.03 23,34.0)

4 -i65ante 1 $s 2,)42.8 2,)42.8 13,471.43 40,414.2)

$O$A# 134,027.42

HONORARIOS DE PROYECTOS GALPON ALMACEN DE CRUDO.xlsx

Documents

Transcript of HONORARIOS DE PROYECTOS GALPON ALMACEN DE CRUDO.xlsx