Escolar Documentos
Profissional Documentos
Cultura Documentos
OBRA
: BUENA VISTA
DEPARTAMENTO : ANCASH
ITEM
COSTO AL : 30/01/2012
DESCRIPCION
UND
01.01.00
Ml
01.04.00
Ml
01.01.01
Ml
01.04.01
M2
01.04.01
M3
COSTO DIRECTO
Gastos Generales Fijos(5%)
Gastos Generales Variables (10%)
Utilidad (10%)
Sub Total
IGV
Total
METRADO
PRECIO
PARCIAL
TOTAL
UNIT
3,127.30
60.35
188,732.56
3,127.30
28.23
88,283.68
3,127.30
42.35
132,441.16
1,563.65
57.98
90,660.43
1,042.44
12.32
12,842.86
512,960.69
512,960.69
25,648.03
51,296.07
51,296.07
641,200.86
115,416.16
756,617.02
Partida
Unidad
Rendimiento :
I.U.
2.00 Ml/DIA
DESCRIPCIN
UND
CUADRILLA
CANTIDAD
PRECIO
MANO DE OBRA
47
CAPATAZ
HH
0.10
0.4000
18.6
47
PEON
HH
1.00
4.0000
12.51
5.0000
57.48
EQUIPO
37
HERRAMIENTAS MANUALES
%MO
Partida
Unidad
: Ml
Rendimiento :
I.U.
160.00 Ml/DIA
DESCRIPCIN
UND
CUADRILLA
CANTIDAD
PRECIO
MANO DE OBRA
47
CAPATAZ
HH
0.10
0.0050
18.6
47
OPERARIO
HH
1.00
0.0500
16.18
47
OFICIAL
HH
1.00
0.0500
13.88
47
PEON
HH
1.00
0.0500
12.51
MATERIALES
72
UND
0.1974
130
LUBRICANTE
GLN
0.0020
120
5.0000
2.22
EQUIPO
37
HERRAMIENTAS MANUALES
%MO
Partida
Unidad
: Ml
Rendimiento :
IU
25.00 Ml/DIA
DESCRIPCIN
UND
CUADRILLA
CANTIDAD
PRECIO
MANO DE OBRA
47
CAPATAZ
HH
0.40
0.1280
18.6
47
OFICIAL
HH
2.00
0.6400
13.88
47
PEON
HH
4.00
1.2800
12.51
MATERIALES
39
AGUA
M3
0.0400
7.00
EQUIPO
37
48
HERRAMIENTAS MANUALES
%MO
Partida
Unidad
HM
27.27
0.3200
42.00
Rendimiento :
IU
5.0000
70.00 M2/DIA
DESCRIPCIN
UND
CUADRILLA
CANTIDAD
PRECIO
MANO DE OBRA
47
CAPATAZ
HH
0.10
0.0114
18.6
47
OPERARIO
HH
2.00
0.2286
16.18
47
OFICIAL
HH
1.00
0.1143
13.88
47
PEON
HH
1.00
0.1143
12.51
MATERIALES
5
5
21
39
PIEDRA DE 1/2"
M3
0.1685
40.00
ARENA GRUESA
M3
0.1322
40.00
BOL
1.8000
18.50
AGUA
M3
0.0480
7.00
EQUIPO
37
49
48
HERRAMIENTAS MANUALES
%MO
5.0000
6.93
VIBRADORA
HM
1.00
0.1143
14.00
1.00
0.1143
30.00
Partida
Unidad
Rendimiento :
IU
350.00 M2/DIA
DESCRIPCIN
UND
CUADRILLA
CANTIDAD
PRECIO
MANO DE OBRA
47
CAPATAZ
HH
0.10
0.0023
18.6
47
PEON
HH
1.00
0.0200
12.51
3.0000
0.29
EQUIPO
37
49
48
HERRAMIENTAS MANUALES
%MO
1.00
0.0229
150.00
3.00
0.0686
125.00
HM
P.U.
60.35
PARCIAL
SUB TOTAL
7.44
50.04
57.48
2.87
2.87
P.U.
28.23
PARCIAL
SUB TOTAL
0.09
0.81
0.69
0.63
2.22
25.66
0.24
25.90
0.11
-
0.11
P.U.
42.35
PARCIAL
2.38
SUB TOTAL
18.6
8.88
13.88
16.01
27.27
0.28
0.28
1.36
13.44
P.U.
14.80
57.98
PARCIAL
SUB TOTAL
0.21
3.70
1.59
1.43
6.93
6.74
5.29
33.30
0.34
45.67
0.35
1.60
3.43
P.U.
5.38
12.32
PARCIAL
0.04
SUB TOTAL
12.51
16.18
0.25
0.29
0.01
3.44
8.58
12.03
PRESUPUESTO
OBRA
: BUENA VISTA
ITEM
DEPARTAMENTO : ANCASH
DESCRIPCION
COSTO AL : 30/01/2013
UND
METRADO
PRECIO
UNIT
01.01.00
Ml
3,127.60
60.35
01.04.00
Ml
3,127.60
28.23
01.01.01
3,127.60
42.35
01.04.01
1,563.60
57.98
01.04.01
1,042.60
12.32
M2
M3
COSTO DIRECTO
117,989.77
Sub Total
IGV
Total
K= 0.449 Jr/Jo
0.333333
11
8
0.026775
FORMULA POLINOMICA
PARCIAL
TOTAL
MANO DE
OBRA
47
M.O.
21
Tubera
PVC-UF
CEMENTO
05
PIEDRA
1/2"
ARENA
512,999.03
512,999.03
283,145.47
80,254.22
52,067.88
18,810.11
283,145.47
80,254.22
52,067.88
18,810.11
0.449
0.127
0.083
0.030
0.449
0.127
0.083
0.032
88,292.15
132,453.86
90,657.53
0.187
72
179,774.45
6,943.27
85,289.65
10,835.75
302.35
188,750.66
12,844.83
MATERIALES
80,254.22
52,067.88
18,810.11
15,389.97
51,299.90
51,299.90
630,988.80
113,577.98
744,566.78
0.115
0.083
0.032
0.115
72.17%
27.83%
3.66666667
298.786181 1792.71708683
EQUIPO Y HERRAMIENTAS
1
39
Lubricante
Agua
750.62
875.73
531.62
37
48
49
PLANCHAS
HERRAM_M
MEZCLADOR VIBRADORA
ANUALES
A
8,976.21
344.04
4,253.54
547.26
10.43
42,034.94
5,363.15
8,945.51
39
GG y UU
2,501.76
3,586.54
117,989.77
750.62
1,407.35
14,131.48
56,343.60
6,088.30
117,989.77
750.62
1,407.35
14,131.48
56,343.60
6,088.30
117,989.77
0.001
0.002
0.022
0.089
0.010
0.187
0.122
0.187
188,750.66
88,292.15
132,453.86
90,657.53
12,844.83
0.00
0.00
0.00
0.00
0.00
512,999.03
0.00
630,988.80
1.000
1.000
0.00
FORMULA POLINMICA
IU
47
MANO DE OBRA
17
21
43
03
BLOQUE Y LADRILLO
ACERO DE CONSTRUCCION
B
C
M
A
48
ME
39
GGU
3
4
ELEMENTO
SIMB
0.727
0.051
0.055
Zona 04:
VALORIZACION 1
REAJUSTE:
V
Kreal
R:
VALORIZACION BRUTA
K real
1.004
38,575.30
1.004
154.3012
38,729.60
0.167
1.000
Tacna
M.Contratado
COEF
AMORTIZACION
V
A.D
A.M.:
38,575.30
10%
3857.53
DEDUCCIONES
Ka
Kreal(v)
A.D.
M.C:
V:
D:
VALORIZACION NETA
IGV 18%
V. A PAGAR AL CONTRA.
1.005
1.004
73,135.79
731,357.90
38,575.30
-3.8383383085
34,875.91
6277.6637168955
41,153.57
D=(A.D.)/C V(K/K
ULA POLINMICA
Io
Jun-15
Ir
Jul-15
K
Ir
100.000%
523.70
523.15
0.726
523.15
0.726
11.765%
58.863%
31.373%
49.091%
840.58
858.34
0.006
853.64
0.006
423.83
423.83
0.030
423.83
0.030
622.21
609.65
0.016 612.29
0.016
491.87
496.56
0.027
458.09
0.025
50.909%
343.61
356.20
0.029
357.00
0.029
100.000%
404.55
415.20
0.171
417.07
0.172
K=
1.005
1.004
VALORIZACION DE OBRA
OBRA
VIVENDA UNIFAMILIA
FECHA
:
+0.187 GGUr/GGUo
CONTRATISTA
PARTIDA
DESCRIPCIN
01
MOVIMIENTO DE TIERRAS
01.01.
NIVELACION DE TERRENO
01.01.01
Nivelacion
01.02.
EXCAVACIONES
01.02.01
EXCAVACIONES SIMPLES
01.02.01.01
Excavacion de Cisterna
01.02.01.02
Excavacion de Zanjas
01.03.
RELLENOS
01.03.01
01.04.
1.05
ELIMINACION DE MATERIAL E
02.01.
02.02.
SOLADO 1:12
02.03.
SOBRECIMIENTOS
02.03.01
02.03.02
Encofrado y Desencofrado
02.04.
FALSO PISO
CONCRETO ARMADO
03.01.
ZAPATAS
03.01.01
03.01.02
03.02.
VIGAS DE CIMENTACION
03.02.01
03.02.02
03.02.03
03.03.
COLUMNAS
03.03.01
03.03.02
Encofradoy desencofrado
03.03.03
03.04.
VIGAS
03.04.01
03.04.02
Encofrado y desencofrado
03.04.03
03.05.
03.05.01
03.05.02
Encofrado y desencofrado
03.05.03
Ladrillo 30 x 30 x 15
03.05.04
03.06.
ESCALERAS
03.06.01
03.06.02
Encofrado Y Desencofrado
03.06.03
03.07.
CISTERNAS SUBTERRANEAS
03.07.01
03.07.02
Encofrado Y Desencofrado
03.07.03
COSTO DIRECTO
PORCENTAJE DE AVANCE
COSTO DIRECTO
GASTOS GENERALES FIJOS 5%
GASTOS GENERALES VARIABL
UTILIDAD 5%
SUBTOTAL
IGV 18%
PRESUPUESTO TOTAL
VALORIZACION DE OBR
N DE OBRA
ENDA UNIFAMILIAR
UND
PRESUPUESTO BASE
P.UNIT.
METRADO
S/.
PRESUP.
ANTERIOR
S/.
METRADO
m2
144.38
0.56
80.85
0.00
m3
37.5
21.00
787.50
0.00
m3
73.17
21.00
1,536.57
0.00
m3
m2
m3
13.54
144.38
97.13
27.21
3.76
16.49
368.42
542.87
1,601.67
0.00
0.00
0.00
m3
m2
24.12
29.82
155.38
20.14
3,747.77
600.57
0.00
0.00
m3
m2
m2
4.04
65.44
102.98
220.53
38.02
24.63
890.94
2,488.03
2,536.40
0.00
0.00
0.00
m3
kg
8.88
153.16
287.09
4.13
2,549.36
632.55
0.00
0.00
m3
m2
kg
1.19
11.86
249.58
301.50
38.02
4.13
358.79
450.92
1,030.77
0.00
0.00
0.00
m3
m2
kg
7.44
141.97
1,318.00
358.37
38.02
4.13
2,666.27
5,397.70
5,443.34
0.00
0.00
0.00
TO SIMPLE
m3
m2
kg
12.67
78.99
1,746.28
297.24
38.02
4.13
3,766.03
3,003.20
7,212.14
0.00
0.00
0.00
m3
m2
m3
kg
14.44
165.05
1,375.36
811.2
293.09
38.02
304.49
4.13
4,232.22
6,275.20
418,783.37
3,350.26
0.00
0.00
0.00
0.00
m3
m2
kg
3.17
23.55
305.95
300.09
38.02
4.13
951.29
895.37
1,263.57
0.00
0.00
0.00
m3
m2
kg
2.42
36.31
294.44
418.40
38.02
4.13
1,012.53
1,380.51
1,216.04
0.00
0.00
0.00
STO DIRECTO
CENTAJE DE AVANCE % A
TO DIRECTO
TOS GENERALES FIJOS 5%
TOS GENERALES VARIABLES 10%
SUPUESTO TOTAL
487,053.02
100.00%
487,053.02
24,352.65
48,705.30
24,352.65
584,463.62
105,203.45
============
689,667.07
ACION DE OBRA N 01
AVANCES
ACTUAL
ANTERIOR
VALOR S/.
METRADO
VALOR S/.
ACUMULADO
METRADO
VALOR S/.
0.00
144.38
80.85
144.38
80.85
100.00%
0.00
37.50
787.50
37.50
787.50
100.00%
0.00
73.17
1,536.57
73.17
1,536.57
100.00%
0.00
0.00
0.00
8.74
110.34
80.23
237.82
414.88
1,322.99
8.74
110.34
80.23
237.82
414.88
1,322.99
64.55%
76.42%
82.60%
0.00
0.00
19.60
29.82
3,045.45
600.57
19.60
29.82
3,045.45
600.57
81.26%
100.00%
0.00
0.00
0.00
0.00
65.44
0.00
0.00
2,488.03
0.00
0.00
65.44
0.00
0.00
2,488.03
0.00
0.00%
100.00%
0.00%
0.00
0.00
8.88
153.16
2,549.36
632.55
8.88
153.16
2,549.36
632.55
100.00%
100.00%
0.00
0.00
0.00
1.19
11.86
249.58
358.79
450.92
1,030.77
1.19
11.86
249.58
358.79
450.92
1,030.77
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
141.97
1318.00
0.00
5,397.70
5,443.34
0.00
141.97
1,318.00
0.00
5,397.70
5,443.34
0.00%
100.00%
100.00%
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
23.55
305.95
0.00
895.37
1,263.57
0.00
23.55
305.95
0.00
895.37
1,263.57
0.00%
100.00%
100.00%
0.00
0.00
0.00
2.42
36.31
294.44
1,012.53
1,380.51
1,216.04
2.42
36.31
294.44
1,012.53
1,380.51
1,216.04
100.00%
100.00%
100.00%
0.00
0.00%
32,146.09
6.60%
32,146.09
1,607.30
3,214.61
1,607.30
38,575.30
6,943.55
============
45,518.85
32,146.09
6.60%
32,146.09
1,607.30
3,214.61
1,607.30
38,575.30
6,943.55
============
45,518.85
SALDOS
METRADO
VALOR S/.
PROGRAMADO
%
METRADO
VALOR S/.
0.00
0.00
0.00%
144.38
80.85
0.00
0.00
0.00%
37.5
787.50
0.00
0.00
0.00%
73.17
1,536.57
4.80
34.04
16.90
130.61
127.99
278.68
35.45%
23.58%
17.40%
13.54
144.38
97.13
368.42
542.87
1,601.67
4.52
0.00
702.32
0.00
18.74%
0.00%
24.12
29.82
3,747.77
600.57
4.04
0.00
102.98
890.94
0.00
2,536.40
100.00%
0.00%
100.00%
4.04
65.44
0.00
890.94
2,488.03
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
8.88
153.16
2,549.36
632.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
1.19
11.86
249.58
358.79
450.92
1,030.77
7.44
0.00
0.00
2,666.27
0.00
0.00
100.00%
0.00%
0.00%
7.44
141.97
1,318.00
2,666.27
5,397.70
5,443.34
12.67
78.99
1,746.28
3,766.03
3,003.20
7,212.14
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
14.44
165.05
1,375.36
811.20
4,232.22
6,275.20
418,783.37
3,350.26
100.00%
100.00%
100.00%
100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.17
0.00
0.00
951.29
0.00
0.00
100.00%
0.00%
0.00%
0.00
23.55
305.95
0.00
895.37
1,263.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
2.42
36.31
294.44
1,012.53
1,380.51
1,216.04
454,906.90
93.40%
36,942.88
8.10%
Cod.
01
03
05
07
09
11
13
17
19
21
23
27
31
33
37
39
41
43
45
49
51
53
55
57
59
61
65
69
71
73
77
1
827,20
491,87
442,41
618,10
259,32
214,31
1704,06
573,76
696,38
450,85
381,72
627,41
380,34
749,88
291,93
404,55
375,02
662,20
312,05
47 523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
389,45
576,94
487,11
289,86
2
827,20
491,87
217,20
618,10
259,32
214,31
1704,06
667,13
696,38
354,05
381,72
627,41
380,34
749,88
291,93
404,55
375,02
586,19
312,05
523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
327,82
576,94
487,11
289,86
3
827,20
491,87
394,56
618,10
259,32
214,31
1704,06
756,04
696,38
375,64
381,72
627,41
380,34
749,88
291,93
404,55
375,02
791,51
312,05
523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
428,87
576,94
487,11
289,86
Oct-14
4
827,20
491,87
612,92
618,10
259,32
214,31
1704,06
840,58
696,38
423,83
381,72
627,41
380,34
749,88
291,93
404,55
375,02
622,21
312,05
523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
499,94
576,94
487,11
289,86
5
827,20
491,87
(*)
618,10
259,32
214,31
1704,06
695,10
696,38
375,64
381,72
627,41
380,34
749,88
291,93
404,55
375,02
806,95
312,05
523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
269,39
576,94
487,11
289,86
6
827,20
491,87
654,09
618,10
259,32
214,31
1704,06
832,12
696,38
410,96
381,72
627,41
380,34
749,88
291,93
404,55
375,02
869,84
312,05
523,70
259,41
313,49
875,55
491,78
370,49
205,41
266,17
247,72
462,80
576,94
487,11
289,86
Cod.
02
04
06
08
10
12
14
16
18
20
22
24
26
28
30
32
34
38
40
42
44
46
48
50
52
54
56
60
62
64
66
68
70
72
78
80
1
498,06
525,43
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
548,89
403,12
468,49
580,69
415,82
367,06
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
2
498,06
814,45
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
548,89
403,12
468,49
580,69
913,06
390,18
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
RESOLUCIN JEFATURAL N 2
3
498,06
1007,57
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
548,89
403,12
468,49
580,69
854,11
428,21
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
4
498,06
562,57
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
532,29
403,12
468,49
580,69
542,54
294,62
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
5
498,06
322,41
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
548,89
403,12
468,49
580,69
(*)
272,89
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
6
498,06
770,88
834,53
822,98
386,96
307,74
268,85
352,48
284,55
2010,06
367,30
244,16
356,87
548,89
403,12
468,49
580,69
678,40
331,41
258,98
349,64
477,81
343,61
619,59
288,03
372,85
472,63
295,99
424,65
319,97
572,20
247,55
218,25
382,85
449,12
105,48
Cod.
01
03
05
07
09
11
13
17
19
21
23
27
31
33
37
39
41
43
45
47
49
51
53
55
57
59
61
65
69
71
73
77
Jun-15
1
843.04
496.56
444.72
634.68
273.13
230.94
1396.39
580.34
725.03
460.35
395.70
682.46
398.91
804.16
299.68
415.20
380.09
677.84
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
389.45
627.55
528.07
297.82
2
843.04
496.56
219.12
634.68
273.13
230.94
1396.39
674.69
725.03
367.31
395.70
682.46
398.91
804.16
299.68
415.20
380.09
604.62
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
327.82
627.55
528.07
297.82
3
843.04
496.56
401.55
634.68
273.13
230.94
1396.39
745.27
725.03
389.65
395.70
682.46
398.91
804.16
299.68
415.20
380.09
810.32
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
428.87
627.55
528.07
297.82
4
843.04
496.56
608.30
634.68
273.13
230.94
1396.39
858.34
725.03
423.83
395.70
682.46
398.91
804.16
299.68
415.20
380.09
609.65
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
507.56
627.55
528.07
297.82
5
843.04
496.56
(*)
634.68
273.13
230.94
1396.39
702.59
725.03
389.65
395.70
682.46
398.91
804.16
299.68
415.20
380.09
873.19
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
269.39
627.55
528.07
297.82
6
843.04
496.56
661.04
634.68
273.13
230.94
1396.39
863.03
725.03
410.96
395.70
682.46
398.91
804.16
299.68
415.20
380.09
854.07
311.27
523.15
283.41
292.14
644.41
481.80
341.48
223.78
259.86
238.62
462.80
627.55
528.07
297.82
Cod.
02
04
06
08
10
12
14
16
18
20
22
24
26
28
30
32
34
38
40
42
44
46
48
50
52
54
56
60
62
64
66
68
70
72
78
80
1
502.54
521.08
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
582.45
438.07
466.15
482.40
414.95
377.79
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
2
502.54
904.70
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
582.45
438.07
466.15
482.40
969.03
390.18
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
3
502.54
1029.53
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
582.45
438.07
466.15
482.40
865.62
436.06
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
4
502.54
595.76
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
565.01
438.07
466.15
482.40
578.32
306.71
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
5
502.54
322.41
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
582.45
438.07
466.15
482.40
(*)
272.89
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
6
502.54
773.07
874.97
852.27
395.77
326.97
269.48
352.48
296.80
1668.48
367.30
245.14
359.96
582.45
438.07
466.15
482.40
683.94
331.41
276.83
354.85
493.70
356.20
674.00
299.05
376.21
423.73
295.99
442.99
319.97
630.87
244.10
218.25
403.95
468.41
105.50
Cod.
01
03
05
07
09
11
13
17
19
21
23
27
31
33
37
39
41
43
45
49
51
53
55
57
59
61
65
69
71
73
77
1
843.89
458.09
445.44
616.32
254.25
232.16
1396.39
579.38
683.83
459.40
395.70
686.98
399.30
808.31
298.50
417.07
382.26
680.84
312.13
47 523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
389.45
631.72
531.03
298.99
2
843.89
458.09
219.12
616.32
254.25
232.16
1396.39
670.56
683.83
367.31
395.70
686.98
399.30
808.31
298.50
417.07
382.26
608.33
312.13
523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
327.82
631.72
531.03
298.99
3
843.89
458.09
402.57
616.32
254.25
232.16
1396.39
745.53
683.83
389.65
395.70
686.98
399.30
808.31
298.50
417.07
382.26
808.03
312.13
523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
428.87
631.72
531.03
298.99
4
843.89
458.09
610.04
616.32
254.25
232.16
1396.39
853.64
683.83
423.83
395.70
686.98
399.30
808.31
298.50
417.07
382.26
612.29
312.13
523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
507.56
631.72
531.03
298.99
5
843.89
458.09
(*)
616.32
254.25
232.16
1396.39
702.59
683.83
389.65
395.70
686.98
399.30
808.31
298.50
417.07
382.26
868.21
312.13
523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
269.39
631.72
531.03
298.99
6
843.89
458.09
658.61
616.32
254.25
232.16
1396.39
860.50
683.83
410.96
395.70
686.98
399.30
808.31
298.50
417.07
382.26
860.56
312.13
523.15
285.08
284.78
643.75
503.15
336.28
224.01
241.53
234.32
462.80
631.72
531.03
298.99
Cod.
02
04
06
08
10
12
14
16
18
20
22
24
26
28
30
32
34
38
40
42
44
46
48
50
52
54
56
60
62
64
66
68
70
72
78
80
1
460.88
524.14
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
586.32
442.52
466.15
486.71
417.84
377.79
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
2
460.88
899.81
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
586.32
442.52
466.15
486.71
965.91
391.20
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
3
460.88
1028.72
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
586.32
442.52
466.15
486.71
870.71
436.06
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
4
460.88
599.12
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
569.22
442.52
466.15
486.71
580.77
306.71
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
5
460.88
322.41
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
586.32
442.52
466.15
486.71
(*)
272.89
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
6
460.88
772.94
852.29
800.86
398.14
328.57
269.48
352.48
289.74
1659.99
367.30
244.63
360.82
586.32
442.52
466.15
486.71
681.72
331.41
277.84
356.08
495.13
357.00
678.46
300.06
376.21
415.57
295.99
443.93
319.97
635.06
245.97
218.25
405.28
469.94
105.76
Capataz
S/. 18.60
Operario
S/. 16.18
Oficial
S/. 13.88
Pen
S/. 12.51
Excavacin de Zanja h=2.00mts. Rendimiento de 2.0 ml/da cuadrilla 0.1 cap + 1 pen
Partida
Rendimiento
I.U.
L/190 M/DIA
Parcial
Mano de Obra
47
CAPATAZ
HH
0.1
47
OPERARIO
HH
47
OFICIAL
HH
47
PEON
HH
Materiales
72
130
LUBRICANTE
120
GLN
0.002
Equipos
37
Partida
Rend.
L/1100 ML/DIA
I.U.
Descripcin Insumo
Unidad
Mano de Obra
47
CAPATAZ
HH
47
OFICIAL
HH
47
PEON
HH
Materiales
30
AGUA
M3
Equipos
37
HERRAMIENTAS MANUALES
49
%MO
HM
Partida
Rend.
L/360 M2/DIA
I.U.
Descripcin Insumo
Mano de Obra
47
CAPATAZ
HH
47
OPERARIO
HH
47
OFICIAL
HH
47
PEON
HH
Materiales
5
PIEDRA DE 1/2"
M3
ARENA GRUESA
M3
21
BOL
30
AGUA
M3
Equipos
37
HERRAMIENTAS MANUALES
49
HM
48
HM
Partida
Rendimiento
. M3/DIA
I.U.
Descripcin Insumo
Mano de Obra
47
CAPATAZ
47
PEON
Equipos
37
HERRAMIENTAS MANUALES
49
48
%MO
Cuad
Cuadrilla
Cantidad
Precio
0.04
0.4
2
4
5
1
42
Cantidad
Precio
0.1685
40
0.1322
40
1.8
18.5
0.048
0.1
2
1
1
5
1
14
30
Unidad
Cuadrilla
HH
0.1
HH
%MO
Cantidad
0.002
HM
HM
Parcial
Parcial
150
125
Parcial