Professional Documents
Culture Documents
PRESUPUESTO DE OBRA
PARTIDA
DESCRIPCION
M E
UNIDAD
01
02
03
OE.1.1
OE.1.1.9.1
M2
138.62
136.82
132.86
OE.1.1.3.1
M2
138.62
136.82
132.86
OE.2.1
MOVIMIENTO DE TIERRAS
OE.2.1.2.1
M3
49.32
48.68
47.27
OE.2.1.2.1
M3
1.91
1.89
1.83
OE.2.1.4.1
M3
12.61
12.45
12.09
OE.2.2
OE.2.2.1
M3
32.87
32.44
31.50
OE.2.2.3
M2
1.75
1.72
1.67
OE.2.2.6.1
M3
5.92
5.84
5.67
OE.2.2.6.2
M2
91.11
89.93
87.33
OE.2.2.9
M2
106.92
105.53
102.47
OE.2.3
OE.2.3.2
ZAPATAS
OE.2.3.2.1
M3
0.53
0.52
0.50
OE.2.3.2.3
KG
9.51
9.39
9.11
O.E.2.3.6
PLACAS
OE.2.3.6.1
M3
10.73
10.59
10.28
OE.2.3.6.2
M2
185.49
183.08
177.78
OE.2.3.6.3
KG
754.74
744.94
723.38
OE.2.3.7
COLUMNAS
OE.2.3.7.1
M3
13.64
13.46
13.07
OE.2.3.7.2
M2
377.59
372.68
361.90
OE.2.3.7.3
KG
3329.06
3285.83
3190.73
OE.2.3.8
VIGAS
OE.2.3.8.1
M3
21.87
21.59
20.97
OE.2.3.8.2
M2
261.04
257.65
250.19
OE.2.3.8.3
KG
2659.72
2625.18
2549.20
OE.2.3.9
LOSA ALIGERADA
OE.2.3.9.1
M3
46.71
46.11
44.77
OE.2.3.9.2
M2
584.24
576.66
559.97
OE.2.3.9.3
18682.34
18439.75
17906.05
OE.2.3.9.4
4867.11
4803.91
4664.87
OE.2.3.10
ESCALERA
OE.2.3.10.1
M3
8.51
8.40
8.16
OE.2.3.10.2
M2
60.91
60.12
58.38
OE.2.3.10.3
KG
473.57
467.42
453.89
OE.3
MUROS DE ALBAILERIA
OE.3.1.1
M2
817.87
807.25
783.89
COSTO DIRECTO
GASTOS GENERALES
GASTOS GENERALES FIJOS
GASTOS GENERALES VARIABLES
UTILIDAD
IGV
PRESUPUESTO TOTAL
KG
UND
17%
11%
6%
3.20%
18%
NOTA:
GASTOS GENERALES FIJOS ES IGUAL AL NUMERO DE LETRAS DE SUS NOMBRES EN %
GASTOS GENERALES VARIABLES ES IGUAL AL NUMERO DE LETRAS DE SU PRIMER APELLIDO EN %
UTILIDAD ES IGUAL AL DEL PROMEDIO DE LOS DIGITOS DE SU CODIGO UCV EN %
N ORDEN
APELLIDOS Y NOMBRES
01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
M E T R A D O S
04
05
06
07
P O R
08
C A D A
09
10
U N O
11
D E
12
L O S
13
E S T U D I A N T E S
14
15
16
138.62
183.62
186.32
182.36
163.82
168.32
162.82
123.86
128.36
126.36
218.36
213.86
216.38
138.62
183.62
186.32
182.36
163.82
168.32
162.82
123.86
128.36
126.36
218.36
213.86
216.38
49.32
65.33
66.29
64.88
58.29
59.89
57.93
44.07
45.67
44.96
77.69
76.09
76.99
1.91
2.53
2.57
2.52
2.26
2.32
2.25
1.71
1.77
1.74
3.01
2.95
2.99
12.61
16.71
16.96
16.59
14.91
15.32
14.82
11.27
11.68
11.50
19.87
19.46
19.69
32.87
43.54
44.18
43.24
38.84
39.91
38.60
29.37
30.43
29.96
51.77
50.71
51.30
1.75
2.31
2.35
2.30
2.06
2.12
2.05
1.56
1.62
1.59
2.75
2.69
2.73
5.92
7.84
7.96
7.79
7.00
7.19
6.95
5.29
5.48
5.40
9.32
9.13
9.24
91.11
120.69
122.47
119.87
107.68
110.64
107.02
81.41
84.37
83.06
143.53
140.57
142.23
106.92
141.63
143.71
140.65
126.35
129.83
125.58
95.53
99.00
97.46
168.42
164.95
166.89
0.53
0.70
0.71
0.69
0.62
0.64
0.62
0.47
0.49
0.48
0.83
0.81
0.82
9.51
12.60
12.78
12.51
11.24
11.55
11.17
8.50
8.81
8.67
14.98
14.67
14.84
10.73
14.21
14.42
14.11
12.68
13.03
12.60
9.59
9.94
9.78
16.90
16.55
16.75
185.49
245.70
249.31
244.02
219.21
225.23
217.87
165.74
171.76
169.08
292.19
286.17
289.54
754.74
999.76
1014.46
992.90
891.95
916.45
886.51
674.38
698.88
687.99
1188.90
1164.40
1178.12
13.64
18.07
18.33
17.94
16.12
16.56
16.02
12.19
12.63
12.43
21.49
21.04
21.29
377.59
500.16
507.52
496.73
446.23
458.49
443.51
337.38
349.64
344.19
594.79
582.53
589.40
3329.06
4409.76
4474.61
4379.50
3934.25
4042.32
3910.24
2974.58
3082.66
3034.62
5244.07
5136.00
5196.52
21.87
28.98
29.40
28.78
25.85
26.56
25.69
19.55
20.26
19.94
34.46
33.75
34.14
261.04
345.77
350.86
343.40
308.49
316.96
306.61
233.24
241.71
237.95
411.19
402.72
407.47
2659.72
3523.14
3574.94
3498.96
3143.23
3229.57
3124.04
2376.51
2462.86
2424.48
4189.70
4103.35
4151.70
46.71
61.88
62.79
61.46
55.21
56.72
54.87
41.74
43.26
42.58
73.59
72.07
72.92
584.24
773.90
785.28
768.59
690.45
709.42
686.24
522.03
541.00
532.57
920.32
901.36
911.98
18682.34
24747.17
25111.05
24577.35
22078.64
22685.13
21943.87
16693.08
17299.56
17030.02
29429.21
28822.72
29162.35
4867.11
6447.12
6541.92
6402.88
5751.92
5909.92
5716.81
4348.87
4506.87
4436.65
7666.88
7508.88
7597.36
13.29
8.51
11.27
11.44
11.20
10.06
10.33
10.00
7.61
7.88
7.76
13.41
13.13
60.91
80.68
81.87
80.13
71.98
73.96
71.54
54.42
56.40
55.52
95.95
93.97
95.08
473.57
627.30
636.53
623.00
559.66
575.03
556.24
423.14
438.52
431.68
745.98
730.61
739.22
817.87
1083.38
1099.31
1075.94
966.55
993.10
960.65
730.79
757.34
745.54
1288.35
1261.80
1276.66
D E
U D I A N T E S
17
D E
18
A C U E R D O
19
20
A
21
S U
22
N D E
23
O R D E N
24
25
D E L
26
R E G I S T R O
27
28
29
281.36
283.16
286.14
261.36
263.16
266.14
321.86
328.16
326.18
312.86
318.26
316.82
146.28
281.36
283.16
286.14
261.36
263.16
266.14
321.86
328.16
326.18
312.86
318.26
316.82
146.28
100.11
100.75
101.81
92.99
93.63
94.69
114.52
116.76
116.05
111.32
113.24
112.72
52.05
3.88
3.91
3.95
3.61
3.63
3.67
4.44
4.53
4.50
4.32
4.39
4.37
2.02
25.60
25.77
26.04
23.78
23.95
24.22
29.29
29.86
29.68
28.47
28.96
28.83
13.31
66.71
67.14
67.84
61.97
62.40
63.10
76.31
77.81
77.34
74.18
75.46
75.12
34.68
3.55
3.57
3.61
3.29
3.32
3.35
4.06
4.13
4.11
3.94
4.01
3.99
1.84
12.01
12.09
12.22
11.16
11.24
11.36
13.74
14.01
13.93
13.36
13.59
13.53
6.25
184.94
186.12
188.08
171.79
172.98
174.93
211.56
215.70
214.40
205.64
209.19
208.25
96.15
217.01
218.40
220.70
201.59
202.98
205.27
248.25
253.11
251.58
241.31
245.47
244.36
112.83
1.07
1.08
1.09
0.99
1.00
1.01
1.22
1.25
1.24
1.19
1.21
1.20
0.56
19.30
19.42
19.63
17.93
18.05
18.26
22.08
22.51
22.38
21.46
21.83
21.73
10.03
21.78
21.92
22.15
20.23
20.37
20.60
24.91
25.40
25.25
24.22
24.63
24.52
11.32
376.49
378.90
382.88
349.73
352.13
356.12
430.68
439.11
436.46
418.64
425.86
423.94
195.74
1531.92
1541.72
1557.95
1423.03
1432.83
1449.05
1752.43
1786.73
1775.95
1703.43
1732.83
1724.99
796.45
27.69
27.86
28.16
25.72
25.89
26.19
31.67
32.29
32.10
30.79
31.32
31.18
14.39
766.40
771.30
779.42
711.92
716.82
724.94
876.71
893.88
888.48
852.20
866.91
862.99
398.45
6757.06
6800.29
6871.85
6276.74
6319.97
6391.54
7729.69
7880.99
7833.44
7513.55
7643.24
7608.65
3513.02
44.40
44.68
45.15
41.24
41.53
42.00
50.79
51.78
51.47
49.37
50.22
49.99
23.08
529.83
533.22
538.83
492.17
495.56
501.17
606.09
617.96
614.23
589.15
599.32
596.60
275.46
5398.48
5433.02
5490.20
5014.74
5049.28
5106.45
6175.56
6296.44
6258.45
6002.88
6106.49
6078.86
2806.69
94.82
95.42
96.43
88.08
88.68
89.69
108.47
110.59
109.92
105.43
107.25
106.77
49.30
1185.85
1193.43
1205.99
1101.55
1109.14
1121.70
1356.54
1383.10
1374.75
1318.61
1341.37
1335.30
616.53
37919.96
38162.55
38564.18
35224.48
35467.07
35868.70
43378.30
44227.37
43960.52
42165.33
42893.11
42699.04
19714.71
9878.89
9942.09
10046.72
9176.66
9239.86
9344.49
11300.89
11522.09
11452.57
10984.89
11174.49
11123.93
5136.07
17.28
17.39
17.57
16.05
16.16
16.34
19.76
20.15
20.03
19.21
19.54
19.45
8.98
123.63
124.42
125.73
114.84
115.63
116.94
141.43
144.19
143.32
137.47
139.84
139.21
64.28
961.21
967.36
977.54
892.88
899.03
909.21
1099.57
1121.09
1114.33
1068.82
1087.27
1082.35
499.74
1660.05
1670.67
1688.25
1542.05
1552.67
1570.25
1899.01
1936.18
1924.49
1845.91
1877.77
1869.27
863.07
A D J U N T O
I S T R O
A D J U N T O
30
31
32
33
34
35
36
142.68
148.62
164.28
162.48
168.42
124.68
126.48
142.68
148.62
164.28
162.48
168.42
124.68
126.48
50.77
52.88
58.45
57.81
59.92
44.36
45.00
1.97
2.05
2.27
2.24
2.32
1.72
1.75
12.98
13.52
14.95
14.79
15.33
11.35
11.51
33.83
35.24
38.95
38.52
39.93
29.56
29.99
1.80
1.87
2.07
2.05
2.12
1.57
1.59
6.09
6.35
7.01
6.94
7.19
5.32
5.40
93.78
97.69
107.98
106.80
110.70
81.95
83.14
110.05
114.63
126.71
125.32
129.90
96.17
97.55
0.54
0.56
0.62
0.62
0.64
0.47
0.48
9.79
10.20
11.27
11.15
11.55
8.55
8.68
11.04
11.50
12.72
12.58
13.04
9.65
9.79
190.92
198.87
219.82
217.41
225.36
166.83
169.24
776.85
809.19
894.46
884.65
917.00
678.85
688.65
14.04
14.62
16.17
15.99
16.57
12.27
12.45
388.65
404.83
447.48
442.58
458.76
339.62
344.52
3426.56
3569.21
3945.30
3902.07
4044.72
2994.28
3037.51
22.51
23.45
25.92
25.64
26.58
19.67
19.96
268.68
279.87
309.36
305.97
317.15
234.78
238.17
2737.62
2851.59
3152.06
3117.52
3231.49
2392.25
2426.78
48.08
50.08
55.36
54.76
56.76
42.02
42.62
601.35
626.39
692.39
684.80
709.84
525.49
533.08
19229.53
20030.08
22140.64
21898.05
22698.60
16803.60
17046.19
5009.67
5218.23
5768.07
5704.87
5913.43
4377.66
4440.86
8.76
9.13
10.09
9.98
10.34
7.66
7.77
62.69
65.30
72.18
71.39
74.00
54.78
55.58
487.44
507.73
561.23
555.08
575.37
425.94
432.09
841.83
876.87
969.27
958.65
993.69
735.62
746.24
INSUMOS
ndices Unificados de Precios
Codigo
Insumo
Unidad
(Septiembre 2015)
Precio con
IGV S/.
Precio
Precio sin
IGV s/.
(Marzo 2015)
Precio sin
IGV s/.
IU
010004
GLN
11.30
13.50 ok
845.45
11.44
835.14
11.30
020007
KG
3.82
4.00 ok
464.09
3.39
522.30
3.82
020008
KG
5.82
6.10 ok
464.09
5.17
522.30
5.82
020105
KG
3.22
3.38 ok
464.09
2.86
522.30
3.22
030018
KG
2.15
2.25 ok
457.96
1.91
515.52
2.15
050003
m3
35.06
41.62
219.77
35.27
218.47
35.06
050009
m3
24.73
29.36
219.77
24.88
218.47
24.73
050010
m3
21.41
25.42
219.77
21.54
218.47
21.41
050104
ARENA GRUESA
m3
42.58
50.85
900.45
43.09
889.71
42.58
170023
UND
0.95
1.10
665.69
0.93
676.72
0.95
170100
UND
2.15
2.50 ok
665.69
2.12
676.72
2.15
210000
BLS
17.54
20.70 ok
367.31
17.54
367.31
17.54
210001
BLS
17.54
20.70
367.31
17.54
367.31
17.54
300101
CAL HIDRATADA DE 30 Kg
BLS
21.64
27.00 ok
447.20
22.88
422.94
21.64
30
340000
GASOLINA 84 OCTANOS
GLN
6.94
470.33
7.12
458.69
6.94
34
370239
WINCHA DE 50m
UND
33.17
296.62
33.29
295.55
33.17
37
370241
CORDEL
ML
2.32
2.80
418.76
2.37
409.90
2.32
39
380000
HORMIGON
m3
15.44
18.27
969.29
15.48
966.87
15.44
38
390500
AGUA
m3
1.52
1.83
418.76
1.55
409.90
1.52
39
431652
REGLA DE MADERA
P2
2.20
2.60
296.62
2.20
295.55
2.20
37
440004
P2
6.86
8.30
612.75
7.03
597.77
6.86
440016
P2
3.72
4.50
612.75
3.81
597.77
3.72
450101
P2
3.89
4.70
612.75
3.98
597.77
3.89
470022
HH
19.70
470032
TOPOGRAFO
HH
19.88
470101
CAPATAZ
HH
21.89
23.50
470102
OPERARIO
HH
18.24
18.08
470103
OFICIAL
HH
15.28
15.15
470104
PEON
HH
13.74
13.62
490704
HM
5.16
5.90 ok
268.53
5.00
277.02
5.16
491007
HM
12.92
15.05 ok
348.43
12.75
352.93
12.92
491011
HM
12.92
15.05 ok
348.43
12.75
352.93
12.92
491013
HM
27.04
31.50 ok
348.43
26.69
352.93
27.04
491824
HM
13.80
15.78 ok
268.53
13.37
277.02
13.80
8.40
39.28 ok
1
2
3
5
4
17
21
43
ok
ok
47
49
48
49
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.9.1
OE.1.1.3.1
OE.1.1.3.1
OE.1.1.3.1
OE.1.1.3.1
OE.1.1.3.1
OE.1.1.3.1
OE.1.1.3.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.1.4.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
OE.2.2.1
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
M2
Subtotal
2.63
500.0000 M2/da
MATERIALES
300101
370239
370241
440016
CAL HIDRATADA DE 30 Kg
WINCHA DE 50m
CORDEL
MADERA TORNILLO CEPILLADA
BLS
UND
ML
P2
0.0500
0.0030
0.0020
0.0200
21.64
33.17
2.32
3.72
1.08
0.10
0.00
0.07
1.08
0.10
0.00
0.07
0.0160
0.0160
0.0480
19.88
21.89
13.74
0.32
0.35
0.66
0.32
0.35
0.66
3.0000
1.33
0.04
M2
MANO DE OBRA
470032
470101
470104
TOPOGRAFO
CAPATAZ
PEON
HH
HH
HH
1.000
1.000
3.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
0.04
3.27
40.0000 M2/da
Mano de obra
470102
470104
OPERARIO
PEON
HH
HH
0.100
1.000
0.0200
0.2000
18.24
13.74
5.0000
3.11
0.36
2.75
0.36
2.75
0.16
0.16
32.81
4.38
27.48
4.38
27.48
0.96
0.96
37.61
5.02
31.50
5.02
31.50
1.10
1.10
32.81
4.38
27.48
4.38
27.48
0.96
0.96
144.22
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
CAPATAZ
PEON
HH
HH
0.100
1.000
M3
4.0000 M3 /da
0.2000
2.0000
21.89
13.74
3.0000
31.86
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
CAPATAZ
PEON
HH
HH
0.100
1.000
M3
3.4900 M3 /da
0.2292
2.2923
21.89
13.74
3.0000
36.51
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
M3
Rendimiento
4.0000 M3 /da
Mano de obra
470101
470104
CAPATAZ
PEON
HH
HH
0.100
1.000
0.2000
2.0000
21.89
13.74
3.0000
31.86
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
m3
BLS
m3
m3
M3
25.0000 M3 /da
0.5000
3.0500
0.8700
0.1800
24.73
17.54
15.44
1.52
12.37
53.50
13.44
0.27
12.37
53.50
13.44
0.27
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
1.000
0.100
2.000
1.000
8.000
0.3200
0.0320
0.6400
0.3200
2.5600
19.70
21.89
18.24
15.28
13.74
6.30
0.70
11.67
4.89
35.17
6.30
0.70
11.67
4.89
35.17
%MO
HM
1.000
3.0000
0.3200
58.74
12.92
1.76
4.13
1.76
4.13
EQUIPO
370101
491007
HERRAMIENTAS MANUALES
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.3
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.1
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.6.2
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
OE.2.2.9
Codigo
Insumo
Unidad
Cuadrilla
BLS
m3
P2
Cantidad
Precio
Parcial
M2
Subtotal
24.80
80.0000 M2 /da
0.2840
0.0940
0.1120
17.54
15.44
6.86
4.98
1.45
0.77
4.98
1.45
0.77
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
1.000
0.200
2.000
1.000
6.000
0.1000
0.0200
0.2000
0.1000
0.6000
19.70
21.89
18.24
15.28
13.74
1.97
0.44
3.65
1.53
8.24
1.97
0.44
3.65
1.53
8.24
%MO
HM
1.000
3.0000
0.1000
15.83
12.92
0.47
1.29
0.47
1.29
265.73
EQUIPO
370101
491011
HERRAMIENTAS MANUALES
MEZCLADORA CONCRETO TROMPO 8 HP 9 P3
GLN
m3
BLS
GLN
m3
m3
M3
10.0000 M3 /da
0.0040
0.4100
3.6500
0.2400
0.9700
0.1600
11.30
21.41
17.54
6.94
15.44
1.52
0.05
8.78
64.03
1.67
14.98
0.24
0.05
8.78
64.03
1.67
14.98
0.24
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
1.000
0.200
2.000
2.000
8.000
0.8000
0.1600
1.6000
1.6000
6.4000
19.70
21.89
18.24
15.28
13.74
15.76
3.50
29.18
24.45
87.94
15.76
3.50
29.18
24.45
87.94
%MO
HM
1.000
3.0000
0.8000
160.83
12.92
4.82
10.34
M2
4.82
10.34
44.40
EQUIPO
370101
491007
HERRAMIENTAS MANUALES
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
KG
KG
P2
16.0000 M2 /da
0.2600
0.1300
4.8300
5.82
3.22
3.89
1.51
0.42
18.77
1.51
0.42
18.77
0.0500
0.5000
0.5000
0.3750
21.89
18.24
15.28
13.74
1.09
9.12
7.64
5.15
1.09
9.12
7.64
5.15
3.0000
23.01
0.69
0.69
25.74
Mano de obra
470101
470102
470103
470104
CAPATAZ
OPERARIO
OFICIAL
PEON
HH
HH
HH
HH
0.100
1.000
1.000
0.750
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
M2
Rendimiento
110.0000 M2 /da
Materiales
210000
380000
390500
431652
BLS
m3
m3
P2
0.5000
0.1450
0.0180
0.0600
17.54
15.44
1.52
2.20
8.77
2.24
0.03
0.13
8.77
2.24
0.03
0.13
Mano de obra
470022
470101
470102
470104
HH
HH
HH
HH
1.000
0.100
2.000
8.000
0.0727
0.0073
0.1455
0.5818
19.70
21.89
18.24
13.74
1.43
0.16
2.65
7.99
1.43
0.16
2.65
7.99
%MO
HM
1.000
3.0000
0.0727
12.24
27.04
0.37
1.97
0.37
1.97
EQUIPO
370101
491013
HERRAMIENTAS MANUALES
MEZCLADORA DE CONCRETO 20-35HP 16P3
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.1
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.2.3
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.1
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
OE.2.3.6.2
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
M3
Subtotal
293.89
25.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0030
0.8500
0.4200
9.7400
0.2200
0.1840
11.30
35.06
42.58
17.54
6.94
1.52
0.03
29.80
17.88
170.86
1.53
0.28
0.03
29.80
17.88
170.86
1.53
0.28
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
2.000
0.200
2.000
1.000
8.000
0.6400
0.0640
0.6400
0.3200
2.5600
19.70
21.89
18.24
15.28
13.74
12.61
1.40
11.67
4.89
35.17
12.61
1.40
11.67
4.89
35.17
%MO
HM
HM
1.000
1.000
3.0000
0.3200
0.3200
65.75
5.16
12.92
1.97
1.65
4.13
KG
1.97
1.65
4.13
3.85
EQUIPO
370101
490704
491007
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
250.0000 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0096
0.0320
0.0320
21.89
18.24
15.28
0.21
0.58
0.49
0.21
0.58
0.49
3.0000
1.28
0.04
0.04
468.27
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.300
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
M3
Rendimiento
10.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0080
0.8030
0.4010
9.2700
0.5400
0.1750
11.30
35.06
42.58
17.54
6.94
1.52
0.09
28.16
17.07
162.62
3.75
0.27
0.09
28.16
17.07
162.62
3.75
0.27
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
3.000
0.200
2.000
1.000
12.000
2.4000
0.1600
1.6000
0.8000
9.6000
19.70
21.89
18.24
15.28
13.74
47.28
3.50
29.18
12.22
131.90
47.28
3.50
29.18
12.22
131.90
%MO
HM
HM
HM
1.000
1.000
1.000
3.0000
0.8000
0.8000
0.8000
224.09
5.16
12.92
13.80
6.72
4.13
10.34
11.04
M2
6.72
4.13
10.34
11.04
49.52
EQUIPO
370101
490704
491007
491824
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP
KG
KG
P2
9.0909 M2/da
0.1200
0.2000
4.0700
5.82
3.22
3.89
0.70
0.64
15.81
0.70
0.64
15.81
0.0880
0.8800
0.8800
21.89
18.24
15.28
1.93
16.05
13.45
1.93
16.05
13.45
3.0000
31.42
0.94
0.94
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.100
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.6.3
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.1
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.2
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
OE.2.3.7.3
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
KG
Subtotal
3.85
250.0000 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0096
0.0320
0.0320
21.89
18.24
15.28
0.21
0.58
0.49
0.21
0.58
0.49
3.0000
1.28
0.04
0.04
478.98
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.300
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
M3
Rendimiento
10.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0080
0.8500
0.4200
9.7400
0.5400
0.1840
11.30
35.06
42.58
17.54
6.94
1.52
0.09
29.80
17.88
170.86
3.75
0.28
0.09
29.80
17.88
170.86
3.75
0.28
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
3.000
0.200
2.000
1.000
12.000
2.4000
0.1600
1.6000
0.8000
9.6000
19.70
21.89
18.24
15.28
13.74
47.28
3.50
29.18
12.22
131.90
47.28
3.50
29.18
12.22
131.90
%MO
HM
HM
HM
1.000
1.000
1.000
3.0000
0.8000
0.8000
0.8000
224.09
5.16
12.92
13.80
6.72
4.13
10.34
11.04
M2
6.72
4.13
10.34
11.04
58.27
EQUIPO
370101
490704
491007
491824
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP
8.0000 M2 /da
Materiales
020008
020105
440016
KG
KG
P2
0.3000
0.1700
5.1600
5.82
3.22
3.72
1.75
0.55
19.20
1.75
0.55
19.20
0.1000
1.0000
1.0000
21.89
18.24
15.28
2.19
18.24
15.28
2.19
18.24
15.28
3.0000
35.71
1.07
KG
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.100
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
1.07
3.85
250.0000 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0096
0.0320
0.0320
21.89
18.24
15.28
0.21
0.58
0.49
0.21
0.58
0.49
3.0000
1.28
0.04
0.04
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.300
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.1
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.2
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
OE.2.3.8.3
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
M3
Subtotal
348.90
20.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0040
0.8500
0.4200
9.7400
0.2700
0.1840
11.30
35.06
42.58
17.54
6.94
1.52
0.05
29.80
17.88
170.86
1.87
0.28
0.05
29.80
17.88
170.86
1.87
0.28
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
3.000
0.200
2.000
1.000
12.000
1.2000
0.0800
0.8000
0.4000
4.8000
19.70
21.89
18.24
15.28
13.74
23.64
1.75
14.59
6.11
65.95
23.64
1.75
14.59
6.11
65.95
%MO
HM
HM
HM
1.000
1.000
1.000
3.0000
0.4000
0.4000
0.4000
112.05
5.16
12.92
13.80
3.36
2.06
5.17
5.52
3.36
2.06
5.17
5.52
76.00
EQUIPO
370101
490704
491007
491824
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP
M2
Rendimiento
8.5000 M2 /da
Materiales
020008
020105
450101
KG
KG
P2
0.2100
0.2400
6.7100
5.82
3.22
3.89
1.22
0.77
26.07
1.22
0.77
26.07
0.0941
0.9412
0.9412
0.9412
21.89
18.24
15.28
13.74
2.06
17.17
14.38
12.93
2.06
17.17
14.38
12.93
3.0000
46.54
1.40
KG
Mano de obra
470101
470102
470103
470104
CAPATAZ
OPERARIO
OFICIAL
PEON
HH
HH
HH
HH
0.100
1.000
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
1.40
3.85
250.0000 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0096
0.0320
0.0320
21.89
18.24
15.28
0.21
0.58
0.49
0.21
0.58
0.49
3.0000
1.28
0.04
0.04
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.300
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.1
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.2
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.3
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
OE.2.3.9.4
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
M3
Subtotal
339.21
25.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0030
0.8500
0.4200
9.7400
0.2200
0.1840
11.30
35.06
42.58
17.54
6.94
1.52
0.03
29.80
17.88
170.86
1.53
0.28
0.03
29.80
17.88
170.86
1.53
0.28
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
3.000
0.300
3.000
2.000
13.000
0.9600
0.0960
0.9600
0.6400
4.1600
19.70
21.89
18.24
15.28
13.74
18.91
2.10
17.51
9.78
57.16
18.91
2.10
17.51
9.78
57.16
%MO
HM
HM
HM
1.000
1.000
1.000
3.0000
0.3200
0.3200
0.3200
105.46
5.16
12.92
13.80
3.16
1.65
4.13
4.41
3.16
1.65
4.13
4.41
50.55
EQUIPO
370101
490704
491007
491824
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP
KG
P2
M2
13.5000 M2 /da
0.1100
5.1500
3.22
3.89
0.35
20.01
0.35
20.01
0.0593
0.5926
0.5926
0.5926
21.89
18.24
15.28
13.74
1.30
10.81
9.05
8.14
1.30
10.81
9.05
8.14
3.0000
29.30
0.88
KG
Mano de obra
470101
470102
470103
470104
CAPATAZ
OPERARIO
OFICIAL
PEON
HH
HH
HH
HH
0.100
1.000
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
0.88
3.85
250.0000 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0096
0.0320
0.0320
21.89
18.24
15.28
0.21
0.58
0.49
0.21
0.58
0.49
3.0000
1.28
0.04
UND
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.300
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
0.04
2.84
2000.0000 UND/da
Materiales
170100
UND
1.0500
2.15
2.26
2.26
0.0004
0.0400
21.89
13.74
0.01
0.55
0.01
0.55
3.0000
0.56
0.02
0.02
Mano de obra
470101
470104
CAPATAZ
PEON
HH
HH
0.100
10.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
ANLISIS DE COSTOS
Obra
Ubicacin
Fecha
Partida
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.1
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.2
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.2.3.10.3
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
OE.3.1.1
Codigo
Insumo
Unidad
Cuadrilla
Cantidad
Precio
Parcial
M3
Subtotal
478.98
10.0000 M3 /da
Materiales
010004
050003
050104
210000
340000
390500
GLN
m3
m3
BLS
GLN
m3
0.0080
0.8500
0.4200
9.7400
0.5400
0.1840
11.30
35.06
42.58
17.54
6.94
1.52
0.09
29.80
17.88
170.86
3.75
0.28
0.09
29.80
17.88
170.86
3.75
0.28
Mano de obra
470022
470101
470102
470103
470104
HH
HH
HH
HH
HH
3.000
0.200
2.000
1.000
12.000
2.4000
0.1600
1.6000
0.8000
9.6000
19.70
21.89
18.24
15.28
13.74
47.28
3.50
29.18
12.22
131.90
47.28
3.50
29.18
12.22
131.90
%MO
HM
HM
HM
1.000
1.000
1.000
3.0000
0.8000
0.8000
0.8000
224.09
5.16
12.92
13.80
6.72
4.13
10.34
11.04
M2
6.72
4.13
10.34
11.04
81.94
EQUIPO
370101
490704
491007
491824
HERRAMIENTAS MANUALES
VIBRADOR DE CONCRETO 4 HP 2.40"
MEZCLADORA CONCRETO TAMBOR 18HP 11P3
WINCHE DE DOS BALDES (350KG)M.E. 3.6HP
5.0000 M2 /da
Materiales
020007
020105
450101
KG
KG
P2
0.0800
0.1500
5.7400
3.82
3.22
3.89
0.31
0.48
22.30
0.31
0.48
22.30
0.1600
1.6000
1.6000
21.89
18.24
15.28
3.50
29.18
24.45
3.50
29.18
24.45
3.0000
57.13
1.71
KG
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.100
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
1.71
3.79
266.6700 KG /da
Materiales
020007
030018
KG
KG
0.0600
1.0700
3.82
2.15
0.23
2.30
0.23
2.30
0.0102
0.0300
0.0300
21.89
18.24
15.28
0.22
0.55
0.46
0.22
0.55
0.46
3.0000
1.23
0.04
0.04
72.26
Mano de obra
470101
470102
470103
CAPATAZ
OPERARIO
OFICIAL
HH
HH
HH
0.340
1.000
1.000
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
KG
m3
UND
BLS
BLS
m3
P2
M2
9.4100 M2 /da
0.0200
0.0300
39.0000
0.1000
0.1300
0.0070
0.5800
3.22
42.58
0.95
17.54
21.64
1.52
3.72
0.06
1.28
36.96
1.75
2.81
0.01
2.16
0.06
1.28
36.96
1.75
2.81
0.01
2.16
0.0935
0.8502
0.6461
21.89
18.24
13.74
2.05
15.51
8.88
2.05
15.51
8.88
3.0000
26.43
0.79
0.79
Mano de obra
470101
470102
470104
CAPATAZ
OPERARIO
PEON
HH
HH
HH
0.110
1.000
0.760
EQUIPO
370101
HERRAMIENTAS MANUALES
%MO
DESCRIPCION
UND.
COSTO
CANT.
P.U.
S/.
PARCIAL
S/.
Acero de constr.
Liso
Aceite
32
Acero de constr.
Corrug.
Agregado fino
17
Agregado grueso
Bloque y ladrillo
21
30
34
Cemento portland
Dlar ms inflacin
tipo I
37
Herramienta
Manual
Gasolina
38
39
43
47
48
49
Hormign
ndice General de
Precios al
Consumidor
Madera Nacional
para Encofr. y
Carpin.
Mano de Obra
Mq. y equipo
Nacional
Mq. y equipo
Importado
0.76
12.22
OE.1.1
OE.1.1.9.1
M2
164.28
2.63
431.77
OE.1.1.3.1
M2
164.28
3.27
536.94
25.57
511.37
OE.2.1
MOVIMIENTO DE TIERRAS
OE.2.1.2.1
M3
58.45
32.81
1,917.96
55.86
1,862.10
OE.2.1.2.1
M3
2.27
37.61
85.37
2.49
82.89
OE.2.1.4.1
M3
14.95
32.81
490.57
14.29
476.28
OE.2.2
OE.2.2.1
M3
38.95
144.22
5,617.34
OE.2.2.3
M2
2.07
24.80
51.33
OE.2.2.6.1
M3
7.01
265.73
1,862.80
OE.2.2.6.2
M2
107.98
44.40
4,793.96
OE.2.2.9
M2
126.71
25.74
3,261.83
OE.2.3
OE.2.3.2
ZAPATAS
OE.2.3.2.1
M3
0.62
293.89
182.21
OE.2.3.2.3
KG
11.27
3.85
43.35
O.E.2.3.6
PLACAS
OE.2.3.6.1
M3
12.72
468.27
5,956.34
OE.2.3.6.2
M2
219.82
49.52
10,886.42
295.19
OE.2.3.6.3
KG
894.46
3.85
3,440.86
204.74
OE.2.3.7
COLUMNAS
OE.2.3.7.1
M3
16.17
478.98
7,745.13
OE.2.3.7.2
M2
447.48
58.27
26,074.91
1,026.25
OE.2.3.7.3
KG
3,945.30
3.85
15,177.01
903.08
OE.2.3.8
VIGAS
OE.2.3.8.1
M3
25.92
348.90
9,043.61
OE.2.3.8.2
M2
309.36
76.00
23,512.84
617.31
OE.2.3.8.3
KG
3,152.06
3.85
12,125.53
721.51
OE.2.3.9
LOSA ALIGERADA
OE.2.3.9.1
M3
55.36
339.21
18,778.86
OE.2.3.9.2
M2
692.39
50.55
34,998.96
245.53
OE.2.3.9.3
22,140.64
3.85
85,171.89
5,068.01
OE.2.3.9.4
5,768.07
2.84
16,361.38
OE.2.3.10
ESCALERA
OE.2.3.10.1
M3
10.09
478.98
4,832.92
OE.2.3.10.2
M2
72.18
81.94
5,914.50
56.93
OE.2.3.10.3
KG
561.23
3.79
2,127.80
128.47
OE.3
MUROS DE ALBAILERIA
OE.3.1.1
M2
969.27
72.26
70,040.13
62.49
GASTOS GENERALES
17.00%
371,464.53
63,148.97
11.00%
6.00%
3.20%
KG
UND
SUB TOTAL
TOTAL
COEFICIENTES DE INCIDENCIA POR NDICE
11,886.86
446,500.36
177.75
481.70
0.32
61.55
22.89
2,083.99
68.64
523.36
10.31
0.98
3.01
33.82
105.02
1.70
283.76
3.46
1,550.82
249.18
0.17
40.76
2.56
1.02
131.46
192.87
167.12
245.19
133.94
196.51
228.86
335.77
104.28
152.99
1,253.56
0.003
1,124.36
0.003
448.85
11.68
208.59
0.02
11.09
18.48
63.22
105.93
0.95
25.88
1.15
358.13
2,068.50
47.69
2,054.30
481.92
2,762.85
60.62
85.51
3.38
772.50
4,428.76
48.59
108.71
4.52
1.88
1,649.90
9,458.96
84.55
87.13
7.24
13,044.12
0.91
180.44
300.71
1,724.00
37.83
175.15
15.46
70,519.76
0.158
5,838.30
13,855.58
3,389.56
0.008
4,124.89
0.009
35,822.59
1,700.33
2,726.76
48,866.71
0.109
25,903.89
0.058
2,904.51
0.007
28,401.66
96.62
3,220.64
67.83
2.82
2,261.09
1,609.89
4,784.70
0.011
4,123.96
689.67
768.58
291.90
0.001
20,289.18
852.05
20.69
1,238.12
14,397.69
4,043.41
123.72
1,288.97
15,979.06
2,904.24
8,065.91
608.68
50,850.17
6,907.61
5,060.97
121.30
990.02
2,484.30
3,623.58
8,590.23
431.93
7,239.30
72.45
1,147.40
151.83
463.53
2.67
1,127.42
2,850.46
3,476.39
479.37
9,061.13
161.02
32.76
14.46
34.42
289.17
9,540.67
0.021
1.22
207.23
1.17
6.91
0.000
2,026.55
0.43
217.18
1.46
2,287.99
1.59
74.53
1,111.40
2.58
10.64
218.14
915.14
0.002
10.30
2,091.48
25,619.46
75,096.30
0.168
39,729.83
0.089
158,047.67
0.354
AGRUPAMIENTO DE MONOMIOS
SMBOLO
J
FRBH
DESCRIPCIN
: Mano de Obra (incluida Leyes Sociales)
F
R
B
H
:
:
:
:
Agregado Fino
Agregado Grueso
Bloques y Ladrillos
Hormign
LC
L : Acero de Construccin Liso
C : Acero de Construccin Corrugado
PDG
P : Cemento Portland Tipo I
D : Dlar ms Inflacin
G : Gasolina
MNEI
M
N
E
I
GU
:
:
:
:
:
Herramienta Manual
Madera Nacional para Encofrado y Carpintera
Maquinaria y Equipo Nacional
Maquinaria y Equipo Importado
ndice General de Precios al Consumidor
%
100.00%
100.00%
5.92%
7.20%
85.29%
1.60%
100.00%
11.92%
88.08%
100.00%
89.02%
9.98%
1.00%
100.00%
10.20%
84.73%
2.67%
2.40%
100.00%
I.U.
47
4
5
17
38
2
3
21
30
34
37
43
48
49
39
Coef. Incid.
0.354
0.128
0.008
0.009
0.109
0.002
0.179
0.021
0.158
0.065
0.058
0.007
0.001
0.105
0.011
0.089
0.003
0.003
0.168
1.000
= 0.354
Jr
Jo
+ 0.128
FRBHr
+ 0.179
FRBHo
LCr
LCo
+ 0.065
PDGr
+ 0.105
PDGo
MNEIr
+ 0.168
MNEIo
GUr
GUo
I.U.
J
FRBH
47
1
Coef. Incid.
0.354
0.128
4
5
17
38
LC
0.179
2
3
PDG
0.065
21
30
34
MNEI
0.105
37
43
48
49
GU
39
0.168
1.000
2
%
100.00%
100.00%
5.92%
7.20%
85.29%
1.60%
100.00%
11.92%
88.08%
Ir (Septiembre 2015)
3
4=(3)x(2)
544.59
544.59
Io (Marzo 2015)
5
6=(5)x(2)
523.15
523.15
900.45
219.77
665.69
969.29
53.27
15.82
567.75
15.48
652.32
889.71
218.47
676.72
966.87
52.63
15.73
577.16
15.44
660.96
0.987
0.127
464.09
457.96
55.30
403.39
458.69
522.30
515.52
62.24
454.09
516.33
0.888
0.159
100.00%
89.02%
9.98%
1.00%
367.31
447.20
470.33
326.96
44.64
4.72
376.32
367.31
422.94
458.69
326.96
42.21
4.60
373.78
100.00%
10.20%
84.73%
2.67%
2.40%
296.62
612.75
358.59
288.48
295.55
597.77
352.93
277.02
100.00%
418.76
30.27
519.16
9.59
6.92
565.92
418.76
30.16
506.46
9.43
6.64
552.70
409.90
409.90
Ir/Io
7=4/6
1.041
1.007
K
(1)x(7)
0.368
I.U.
47
4
5
17
38
900.45
219.77
665.69
969.29
889.71
218.47
676.72
966.87
2
3
464.09
457.96
522.30
515.52
21
30
34
367.31
447.20
470.33
367.31
422.94
458.69
37
43
48
49
296.62
612.75
358.59
288.48
295.55
597.77
352.93
277.02
39
418.76
409.90
0.066
1.024
1.022
0.108
0.172
K
(Septiembre)
0.999
DURACIN DE ACTIVIDAD
PRESUPUESTO DE OBRA
CDIGO
PRECEDENCIAS
METRADO
RENDIMIENTO UNITARIO
(Ru)
FACTOR DE
MULTIPLICIDAD (f)
DURACIN (D=Tu/f)
dias
M2
164.28
500
0.3
1.00
0.3
M2
164.28
40
4.1
1.00
4.1
M3
58.45
4.00
14.6
1.00
14.6
M3
2.27
3.49
0.7
1.00
0.7
M3
14.95
4.00
3.7
1.00
3.7
M3
38.95
25.00
1.6
1.00
1.6
M2
2.07
80.00
0.0
1.00
0.0
M3
7.01
10.00
0.7
1.00
0.7
107.98
16.00
6.7
1.00
6.7
126.71
110.00
1.2
1.00
1.2
0.62
25.00
0.0
1.00
0.0
11.27
250.00
0.0
1.00
0.0
10.00
1.3
1.00
1.3
9.09
24.2
1.00
24.2
250.00
3.6
1.00
3.6
10.00
1.6
1.00
1.6
8.00
55.9
1.00
55.9
250.00
15.8
1.00
15.8
20.00
1.3
1.00
1.3
8.50
36.4
1.00
36.4
250.00
12.6
1.00
12.6
25.00
2.2
1.00
2.2
13.50
51.3
1.00
51.3
250.00
88.6
1.00
88.6
2.9
PARTIDA
DESCRIPCION
UNIDAD
OE.1.1
OE.1.1.9.1
OE.1.1.3.1
OE.2.1
MOVIMIENTO DE TIERRAS
OE.2.1.2.1
OE.2.1.2.1
OE.2.1.4.1
OE.2.2
OE.2.2.1
OE.2.2.3
OE.2.2.6.1
OE.2.2.6.2
M2
OE.2.2.7
M2
OE.2.3
OE.2.3.2
ZAPATAS
OE.2.3.2.1
M3
OE.2.3.2.3
KG
O.E.2.3.4
PLACAS
OE.2.3.4.1
M3
12.72
OE.2.3.4.2
M2
219.82
OE.2.3.4.3
KG
894.46
OE.2.3.7
COLUMNAS
OE.2.3.7.1
M3
16.17
OE.2.3.7.2
M2
447.48
OE.2.3.7.3
KG
KyE
3945.3
OE.2.3.8
VIGAS
OE.2.3.8.1
M3
OE.2.3.8.2
M2
309.36
OE.2.3.8.3
KG
3152.06
OE.2.3.9
LOSA ALIGERADA
OE.2.3.9.1
M3
WyY
OE.2.3.9.2
M2
692.39
OE.2.3.9.3
22140.64
OE.2.3.9.4
OE.2.3.10
ESCALERA
OE.2.3.10.1
OE.2.3.10.2
OE.2.3.10.3
OE.3
MUROS DE ALBAILERIA
OE.3.1.1
KG
25.92
55.36
UND
5768.07
2000.00
2.9
1.00
M3
A'
10.09
10.00
1.0
1.00
1.0
M2
A'
B'
72.18
5.00
14.4
1.00
14.4
KG
B'
561.23
266.67
2.1
1.00
2.1
M2
C'
969.27
9.41
103.0
1.00
103.0
1
5
15
1
4
2
1
1
7
2
1
1
2
25
4
2
56
16
2
37
13
3
52
89
3
1
15
3
104
CDIGO
PRECEDENCIAS
DURACIN
(D=Tu/f) dias
KyE
WyY
1
5
15
1
4
2
1
1
7
2
1
1
2
25
4
2
56
16
2
37
13
3
52
89
3
A'
A'
B'
B'
1
15
3
C'
104
ES
LS
EF
LF
H
DURACIN
P
ES
EF
LS
LF
H
DURACIN
PARTIDA
TIEMPO INCIAL MS TEMPRANO
TIEMPO FINAL MS TEMPRANO
TIEMPO INCIAL MS TARDO
TIEMPO FINAL MS TARDO
HOLGURA (LF-EF)
DAS
L MS TEMPRANO
MS TEMPRANO
L MS TARDO
MS TARDO
B
0
0
A
5
5
0
5
5
5
6
6
0
1
C
6
6
F
21
21
21
21
0
15
7
32
L
8
33
25
1
30
30
0
7
G
7
32
25
1
23
23
0
2
D
6
31
I
23
23
8
33
9
34
25
1
H
30
30
E
31
31
31
31
0
1
0
16
O
10
35
25
1
35
35
0
4
K
9
34
R
35
35
10
76
N
14
80
66
4
14
80
66
25
Q
51
51
51
51
0
16
P
107
107
107
107
0
56
109
109
0
2
M
39
105
39
105
66
25
41
107
66
2
J
39
1
C'
41
3
-38
2
41
3
145
107
-38
104
U
109
109
T
122
122
0
13
122
122
S
159
159
0
37
159
159
161
161
0
2
W
250
250
302
302
0
52
X
161
161
V
250
250
302
302
0
89
0
3
Y
250
299
253
302
49
3
B'
305
305
0
3
305
305
A'
308
308
0
3
308
308
323
323
0
15
Z
323
323
324
324
0
1