CONCRETO f 'c=210 kg/cm2

Descripción Recurso Unidad Cuadrilla Cantidad

Mano de Obra
CAPATAZ "A" hh 0.3000 0.1333

VIGIA hh 1.0000 0.4444

OFICIAL hh 1.0000 0.4444

OPERARIO hh 1.0000 0.4444

PEON hh 3.0000 1.3333

Materiales
LUBRICANTES, GRASAS, ETC %EQ 5.0000

ADITIVO CURADOR gal 0.2100

CEMENTO PORTLAND TIPO I (42.5 kg) bls 9.0000

Equipos
VIBRADOR DE CONCRETO 4 HP 1.50" hm 0.2500 0.1111

HERRAMIENTAS MANUALES %MO 5.0000

TORRE DE ILUMINACION hm 0.7500 0.3333

Subpartidas
PREPARACION DE CONCRETO m3 1.1000

(909701044763-0511004-01) PREPARACION DE CONCRETO

m3/DIA MO.90.00 EQ.90.00 Costo unitario directo por : m3

Descripción Recurso Unidad Cuadrilla Cantidad

Mano de Obra
OFICIAL hh 1.0000 0.0889

PEON hh 6.0000 0.5333

Equipos
HERRAMIENTAS MANUALES %MO 5.0000

Subpartidas
TRANSPORTE INTERNO (200 M) m3 1.1500

CAMION CISTERNA 2,000 GAL. hm 0.0500

CARGADOR SOBRE LLANTAS 200-250 HP 4-4.1 yd3 hm 0.0889

PIEDRA CHANCADA m3 0.7500

CAMION MIXER 8 m3 hm 0.1778

ARENA NATURAL m3 0.5500

 (909701030585-0511004-01) ZARANDEO DE MATERIAL
m3/DIA MO.700.00 EQ.700.00 Costo unitario directo por : m3

Descripción Recurso Unidad Cuadrilla Cantidad

Mano de Obra
CAPATAZ "CANT" hh 0.5000 0.0057

PEON hh 1.0000 0.0114

OFICIAL hh 1.0000 0.0114

Equipos
HERRAMIENTAS MANUALES %MO 5.0000

TORRE DE ILUMINACION hm 0.7500 0.0086

Subpartidas
CARGADOR SOBRE LLANTAS 125-155 HP 3 yd3 hm 0.0114

EXCAVADORA SOBRE ORUGA 115-165 HP 0.75-1.40 YD3 hm 0.0114

ZARANDA VIBRATORIA 4" X 6" X 14" MOTOR ELECTRICO 15 HP hm 0.0114

 432.66

Precio S/. Parcial S/.

22.00 2.93

8.10 3.60

16.60 7.38

18.60 8.27

14.60 19.47

41.64

6.91 0.35

22.65 4.76

21.50 193.50

198.60

8.00 0.89

41.65 2.08

18.05 6.02

8.99

166.75 183.43

183.43

166.75

Precio S/. Parcial S/.

16.60 1.48

14.60 7.79

9.26

9.27 0.46

0.46

3.48 4.00

170.80 8.54

338.15 30.06

48.44 36.33

205.75 36.58

75.48 41.51
 157.03

9.44

Precio S/. Parcial S/.

22.00 0.13

14.60 0.17

16.60 0.19

0.48

0.49 0.02

18.05 0.16

0.18

191.75 2.19

274.75 3.13

302.60 3.45

8.77
 Mano de Obra Equipos
Total Mano Cargador 1 Mixer 1 Mixer 2
Fecha Capataz Oficial Peon de Obra 1086 3175 3176
S/. 22.00 S/. 16.60 S/. 14.60 S/. 338.15 S/. 205.75 S/. 205.75
10/27/2017 10 0 40 S/. 804.00 8 8 8
10/28/2017 S/. -
10/29/2017 S/. -
10/30/2017 10 0 30 S/. 658.00 6 6 6
10/31/2017 10 0 30 S/. 658.00 6 6 6
11/1/2017 10 0 40 S/. 804.00 10.5 10 10
11/2/2017 10 0 30 S/. 658.00 8 8 8
11/3/2017 10 0 30 S/. 658.00 6 6 6
11/4/2017 10 0 30 S/. 658.00 4 4 5
11/5/2017 S/. -
11/6/2017 10 0 30 S/. 658.00 6.3 5 6
11/7/2017 10 0 30 S/. 658.00 2 5 7
11/8/2017 10 0 30 S/. 658.00 2 7 8
11/9/2017 10 0 30 S/. 658.00 2 8 8
11/10/2017 10 0 30 S/. 658.00 3 8 0
11/11/2017 10 0 30 S/. 658.00 1.5 6 2
11/12/2017 S/. -
11/13/2017 10 0 30 S/. 658.00 2 5 8
11/14/2017 10 0 30 S/. 658.00 2.5 9 10
11/15/2017 10 0 30 S/. 658.00 3 8 8
11/16/2017 S/. -
11/17/2017 S/. -
11/18/2017 S/. -
11/19/2017 S/. -
11/20/2017 S/. -
11/21/2017 S/. -
11/22/2017 S/. -
11/23/2017 S/. -
11/24/2017 S/. -
11/25/2017 S/. -
11/26/2017 S/. -
11/27/2017 S/. -
11/28/2017 S/. -
11/29/2017 S/. -
11/30/2017 S/. -
12/1/2017 S/. -
12/2/2017 S/. -
12/3/2017 S/. -
12/4/2017 S/. -
 12/5/2017 S/. -
12/6/2017 S/. -
12/7/2017 S/. -
12/8/2017 S/. -
12/9/2017 S/. -
12/10/2017 S/. -
12/11/2017 S/. -
12/12/2017 S/. -
12/13/2017 S/. -
12/14/2017 S/. -
12/15/2017 S/. -
12/16/2017 S/. -
12/17/2017 S/. -
12/18/2017 S/. -
12/19/2017 S/. -
12/20/2017 S/. -
os f'c= 100 kg/cm2
Mixer 3 Volumen Cemento
Total Equipos TOTAL
3179 m3 bolsas
S/. 205.75
8 S/. 7,643.20 S/. 8,447.20 11.5 m3 58 bls
S/. - S/. -
S/. - S/. -
6 S/. 5,732.40 S/. 6,390.40
6 S/. 5,732.40 S/. 6,390.40
10 S/. 9,723.08 S/. 10,527.08 .7 m3 4 bls
8 S/. 7,643.20 S/. 8,301.20 24.5 m3 123 bls
6 S/. 5,732.40 S/. 6,390.40
4 S/. 4,027.35 S/. 4,685.35 .5 m3 3 bls
S/. - S/. -
7 S/. 5,833.85 S/. 6,491.85
8 S/. 4,791.30 S/. 5,449.30
7 S/. 5,202.80 S/. 5,860.80 5.2 m3 26 bls
5 S/. 4,997.05 S/. 5,655.05 4.5 m3 23 bls
8 S/. 4,306.45 S/. 4,964.45 18.0 m3 96 bls
7 S/. 3,593.48 S/. 4,251.48 9.5 m3 48 bls
S/. - S/. -
9 S/. 5,202.80 S/. 5,860.80
9 S/. 6,606.38 S/. 7,264.38 8.0 m3 40 bls
8 S/. 5,952.45 S/. 6,610.45 2.8 m3 14 bls
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
 f'c= 100 kg/cm2
Arena Natural Arena Chancada Piedra Chancada Proporción Volumen
m3 m3 m3 bolsas/m3 m3

5.0 32.0 m3
0.0
0.0
0.0 29.7 m3
0.0 40.0 m3
5.7 53.1 m3
5.0
0.0 38.5 m3
6.0 8.6 m3
0.0
0.0 13.2 m3
0.0 19.0 m3
5.0 34.0 m3
5.1 25.5 m3
5.3 29.5 m3
5.1 18.5 m3
0.0
0.0 33.0 m3
5.0 52.0 m3
5.0 43.5 m3
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
 f'c= 175 kg/cm2
Cemento Arena Natural Arena Chancada Piedra Chancada Proporción
bolsas m3 m3 m3 bolsas/m3

225 bls .0 m3 .0 m3 .0 m3 7.0

0.0
0.0
208 bls 7.0
281 bls 7.0
374 bls 7.0
0.0
272 bls 7.1
61 bls 7.1
0.0
93 bls 7.0
134 bls 7.1
240 bls 7.1
180 bls 7.1
208 bls 7.1
130 bls 7.0
0.0
233 bls 7.1
367 bls 7.1
307 bls 7.1
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
 f'c= 210 kg/cm2
Volumen Cemento Arena Natural Arena Chancada Piedra Chancada
m3 bolsas m3 m3 m3

8.0 m3 64 bls .0 m3 .0 m3 .0 m3

11.0 m3 88 bls

8.5 m3 68 bls

8.5 m3 68 bls

15.3 m3 122 bls

17.1 m3 137 bls
16.9 m3 135 bls
2.5 m3 20 bls
16.9 m3 136 bls

18.1 m3 144 bls

8.6 m3 69 bls
25.1 m3 202 bls
 f'c= 280 kg/cm2
Proporción Volumen Cemento Arena Natural Arena Chancada
bolsas/m3 m3 bolsas m3 m3

8.0 4.3 m3 43 bls .0 m3 .0 m3

0.0
0.0
8.0
0.0
8.0 1.6 m3 16 bls
0.0
0.0 4.6 m3 46 bls
8.0 22.9 m3 229 bls
0.0
0.0 22.0 m3 220 bls
8.0 7.2 m3 72 bls
8.0
8.0 4.5 m3 45 bls
8.0
8.0
0.0
8.0
8.0 4.2 m3 42 bls
8.0 4.0 m3 40 bls
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
2
Piedra Chancada Proporción
m3 bolsas/m3 ARENA PIEDRA

.0 m3 10.0 32 35
0.0
0.0
0.0 23 26
0.0 23 27
10.0 37 43
0.0 36 42
10.0 25 29
10.0 23 26
0.0
10.0 20 24
10.0 24 28
0.0 32 38
10.0 30 34
0.0 29 33
0.0 26 33
0.0
0.0 29 34
10.0 42 49
10.0 48 56
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
 Mano de Obra Equipos
Producción P.U. Producción Hm TOTAL
Capataz Peon Total Mano Cargador Excavadora Volquete Motobomba Luminaria TOTAL TOTAL Producción lavado de S/. P.U. Volquete TRANSPORTE
Fecha Turno Lugar Total Equipos ACUMULADO lavado de Acumul.
de Obra S/. integral X INTERNO
S/. integral acumulado Día S/. S/.
S/. 22.00 S/. 14.60 S/. 191.75 S/. 371.75 S/. 202.75 S/. 63.33 S/. 18.05 N.viajes S/. 202.75

10/4/2017 Noche 85+350 10 20 S/. 512.00 2 6.6 6 0 20 S/. 4,414.55 S/. 4,926.55 S/. 4,926.55 600.0 m3 600.0 m3 S/. 8.2 S/. 8.2 49.0 vje 8.2 Hr S/. 1,655.79
10/5/2017 Noche 85+350 10 20 S/. 512.00 2 6.9 5 0 20 S/. 4,323.33 S/. 4,835.33 S/. 9,761.88 720.0 m3 1320.0 m3 S/. 6.7 S/. 7.4 48.0 vje 8.0 Hr S/. 1,622.00
10/6/2017 Noche 85+350 10 20 S/. 512.00 2 8.4 8.7 0 20 S/. 5,631.13 S/. 6,143.13 S/. 15,905.00 840.0 m3 2160.0 m3 S/. 7.3 S/. 7.4 55.0 vje 9.2 Hr S/. 1,858.54
10/11/2017 Noche 85+820 6 12 S/. 307.20 7.2 8.6 4.2 4 20 S/. 6,043.52 S/. 6,350.72 S/. 22,255.72 440.0 m3 2600.0 m3 S/. 14.4 S/. 8.6 29.0 vje 4.8 Hr S/. 979.96
10/12/2017 Noche 85+820 5 5 S/. 183.00 8 6.5 6 4 20 S/. 5,781.20 S/. 5,964.20 S/. 28,219.92 400.0 m3 3000.0 m3 S/. 14.9 S/. 9.4 27.0 vje 4.5 Hr S/. 912.38
10/13/2017 Noche 85+350 8 8 S/. 292.80 7.5 7.2 7.1 4 20 S/. 6,168.57 S/. 6,461.37 S/. 34,681.29 520.0 m3 3520.0 m3 S/. 12.4 S/. 9.9 35.0 vje 5.8 Hr S/. 1,182.71
10/14/2017 Noche 85+820 10 10 S/. 366.00 9 8.5 7 4 20 S/. 6,919.20 S/. 7,285.20 S/. 41,966.48 520.0 m3 4040.0 m3 S/. 14.0 S/. 10.4 35.0 vje 5.8 Hr S/. 1,182.71
10/24/2017 Noche 85+820 8 16 S/. 409.60 8.2 7.5 6 4 20 S/. 6,191.30 S/. 6,600.90 S/. 48,567.38 480.0 m3 4520.0 m3 S/. 13.8 S/. 10.7 32.0 vje 5.3 Hr S/. 1,081.33
10/25/2017 Noche 85+820 10 20 S/. 512.00 8.5 9.7 4.7 4 20 S/. 6,803.10 S/. 7,315.10 S/. 55,882.47 860.0 m3 5380.0 m3 S/. 8.5 S/. 10.4 58.0 vje 9.7 Hr S/. 1,959.92
11/6/2017 Noche 85+820 10 10 S/. 366.00 7.2 9.1 6.7 4 20 S/. 6,736.27 S/. 7,102.27 S/. 62,984.74 580.0 m3 5960.0 m3 S/. 12.2 S/. 10.6 38.0 vje 6.3 Hr S/. 1,284.08
11/7/2017 Noche 85+350 10 20 S/. 512.00 2 9.2 4.7 0 20 S/. 5,117.53 S/. 5,629.53 S/. 68,614.27 800.0 m3 6760.0 m3 S/. 7.0 S/. 10.2 54.0 vje 9.0 Hr S/. 1,824.75
11/8/2017 Noche 85+350 10 20 S/. 512.00 2 9 4.5 0 20 S/. 5,002.63 S/. 5,514.63 S/. 74,128.89 780.0 m3 7540.0 m3 S/. 7.1 S/. 9.8 56.0 vje 9.3 Hr S/. 1,892.33
11/13/2017 Noche 85+350 10 20 S/. 512.00 2 8.6 3.8 0 20 S/. 4,712.00 S/. 5,224.00 S/. 79,352.89 600.0 m3 8140.0 m3 S/. 8.7 S/. 9.7 36.0 vje 6.0 Hr S/. 1,216.50
11/15/2017 Noche 85+350 10 30 S/. 658.00 2 8.9 4.3 0 20 S/. 4,924.90 S/. 5,582.90 S/. 84,935.79 560.0 m3 8700.0 m3 S/. 10.0 S/. 9.8 34.0 vje 5.7 Hr S/. 1,148.92
11/16/2017 Noche 85+350 10 30 S/. 658.00 2 7.9 4.5 0 20 S/. 4,593.70 S/. 5,251.70 S/. 90,187.49 600.0 m3 9300.0 m3 S/. 8.8 S/. 9.7 35.0 vje 5.8 Hr S/. 1,182.71
11/17/2017 Noche 85+350 10 30 S/. 658.00 2 9.6 3.3 0 20 S/. 4,982.38 S/. 5,640.38 S/. 95,827.87 600.0 m3 9900.0 m3 S/. 9.4 S/. 9.7 37.0 vje 6.2 Hr S/. 1,250.29
11/18/2017 Noche 85+350 10 20 S/. 512.00 2 8 3 0 20 S/. 4,326.75 S/. 4,838.75 S/. 100,666.62 360.0 m3 10260.0 m3 S/. 13.4 S/. 9.8 27.0 vje 4.5 Hr S/. 912.38
11/19/2017 Noche 85+350 10 30 S/. 658.00 2 9.6 4 0 20 S/. 5,124.30 S/. 5,782.30 S/. 106,448.92 600.0 m3 10860.0 m3 S/. 9.6 S/. 9.8 39.0 vje 6.5 Hr S/. 1,317.88
11/20/2017 Noche 85+350 10 30 S/. 658.00 2 9.8 4.5 0 20 S/. 5,300.03 S/. 5,958.03 S/. 112,406.94 720.0 m3 11580.0 m3 S/. 8.3 S/. 9.7 42.0 vje 7.0 Hr S/. 1,419.25
11/22/2017 Noche 85+350 10 30 S/. 658.00 2 8.9 3.2 0 20 S/. 4,701.88 S/. 5,359.88 S/. 117,766.82 440.0 m3 12020.0 m3 S/. 12.2 S/. 9.8 48.0 vje 8.0 Hr S/. 1,622.00
11/28/2017 Noche 85+350 10 30 S/. 658.00 2 9 5.9 0 20 S/. 5,286.48 S/. 5,944.48 S/. 123,711.29 460.0 m3 12480.0 m3 S/. 12.9 S/. 9.9 29.0 vje 4.8 Hr S/. 979.96
12/1/2017 Noche 85+350 10 30 S/. 658.00 2 6.5 5.6 0 20 S/. 4,296.28 S/. 4,954.28 S/. 128,665.57 520.0 m3 13000.0 m3 S/. 9.5 S/. 9.9 30.0 vje 5.0 Hr S/. 1,013.75
12/18/2017 Noche 85+350 10 20 S/. 512.00 2 10 3 0 20 S/. 5,070.25 S/. 5,582.25 S/. 134,247.82 360.0 m3 13360.0 m3 S/. 15.5 S/. 10.0 27.0 vje 4.5 Hr S/. 912.38
12/19/2017 Noche 85+350 10 20 S/. 512.00 2 9.1 6.2 0 20 S/. 5,384.48 S/. 5,896.48 S/. 140,144.29 600.0 m3 13960.0 m3 S/. 9.8 S/. 10.0 39.0 vje 6.5 Hr S/. 1,317.88