Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PAG 109
CONCRETO CICLOPEO
PARTIDA
ESPECIFICACIONES
CUADRILLA
RENDIMIENTO
DESCRIPCION
MATERIALES
CEMENTO
HORMIGON
PIEDRA MEDIANA
AGUA
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
EQUIPO Y HERRAMIENTAS
Mezcladora de 9-11p3
HERRAMIENTAS 3% M.OBRA
PAG 107
PARTIDA
ESPECIFICACIONES
CUADRILLA
RENDIMIENTO
DESCRIPCION
MATERIALES
CEMENTO
HORMIGON
PIEDRA GRANDE
AGUA
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
CANT
P. UNIT.
PARCIAL
BLS
M3
M3
M3
4.99
1.13
0.00
0.170
S/. 14.24
S/. 37.00
S/. 40.00
S/. 2.54
S/. 71.00
S/. 41.80
S/. 0.00
S/. 0.43
HH
HH
HH
HH
HH
0.08
0.8
1.6
6.4
0.8
S/. 15.63
S/. 12.21
S/. 10.63
S/. 9.92
S/. 10.63
S/. 1.25
S/. 9.77
S/. 17.00
S/. 63.47
S/. 8.50
HM
0.8
0.03
S/. 0.18
S/. 99.98
S/. 0.15
S/. 3.00
TOTAL
CANT
P. UNIT.
Mezcladora de 9-11p3
PEON
8
PARCIAL
BLS
M3
M3
M3
2.92
0.83
0.48
0.099
S/. 14.24
S/. 37.00
S/. 47.00
S/. 2.54
S/. 41.58
S/. 30.60
S/. 22.39
S/. 0.25
HH
HH
HH
0.032
0.32
0.64
S/. 9.44
S/. 7.62
S/. 6.79
S/. 0.30
S/. 2.44
S/. 4.35
PEON
OPER EQ LIV
HH
HH
2.56
0.32
S/. 6.31
S/. 6.79
S/. 16.15
S/. 2.17
EQUIPO Y HERRAMIENTAS
Mezcladora de 9-11p3
HERRAMIENTAS 3% M.OBRA
HM
0.32
0.03
S/. 1.09
S/. 25.41
S/. 0.35
S/. 0.76
TOTAL
PARTIDA
ESPECIFICACIONES
CUADRILLA
COLOCACION Y VACIADO
CURADO
RENDIMIENTO COLOC
RENDIMIENTO CURADO
DESCRIPCION
MATERIALES
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
AGUA
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
EQUIPO Y HERRAMIENTAS
Mezcladora de 9-11p3
VIBRADOR DE CONCRETO
HERRAMIENTAS 3% M.OBRA
PARTIDA
ESPECIFICACIONES
CUADRILLA
COLOCACION Y VACIADO
CURADO
RENDIMIENTO COLOC
DESCRIPCION
MATERIALES
CEMENTO
HORMIGON
9.72
0.55
0.55
0.186
HH
HH
HH
HH
HH
0.2
1.6
1.6
8.4
1.6
HM
HM
0.8
0.8
0.03
S/. 14.24
S/. 27.12
S/. 27.00
S/. 2.54
S/.
S/.
S/.
S/.
S/.
17.08
12.92
11.25
10.00
11.25
S/. 3.42
S/. 20.67
S/. 18.00
S/. 84.00
S/. 18.00
S/. 1.09
S/. 5.30
S/. 144.08
S/. 0.88
S/. 4.24
S/. 4.32
TOTAL
CANT
0.18
0.07
S/. 138.41
S/. 14.93
S/. 14.87
S/. 0.47
P. UNIT.
S/. 14.40
S/. 30.00
Mezcladora de 9-11p3
PEON
6
1
PARCIAL
S/. 2.60
S/. 2.10
AGUA
M3
1.700
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
HH
HH
HH
HH
HH
#DIV/0!
0.2
0.1
#DIV/0!
0.1
HM
HM
0.1
0.1
0.03
EQUIPO Y HERRAMIENTAS
Mezcladora de 9-11p3
VIBRADOR DE CONCRETO
HERRAMIENTAS 3% M.OBRA
S/. 0.00
S/. 0.00
S/.
S/.
S/.
S/.
S/.
9.44
7.62
6.79
6.31
6.79
#DIV/0!
S/. 1.52
S/. 0.68
S/. 0.00
S/. 0.00
#DIV/0!
S/. 0.00
S/. 0.00
S/. 0.68
TOTAL
PARTIDA
ESPECIFICACIONES
CUADRILLA
COLOCACION Y VACIADO
CURADO
RENDIMIENTO COLOC
RENDIMIENTO CURADO
DESCRIPCION
MATERIALES
CONCRETO
CEMENTO
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
EQUIPO Y HERRAMIENTAS
BOMBA
VIBRADOR DE CONCRETO
HERRAMIENTAS 3% M.OBRA
1.00
0.01
0.00
0.000
HH
HH
HH
HH
HH
0.016
0.32
0
0.72
0.16
HM
HM
1
1
0.03
S/. 198.00
S/. 14.40
S/. 0.00
S/. 0.00
S/.
S/.
S/.
S/.
S/.
17.68
14.14
12.40
11.21
12.40
S/. 30.00
S/. 6.25
S/. 14.86
S/. 198.00
S/. 0.18
S/. 0.00
S/. 0.00
S/.
S/.
S/.
S/.
S/.
0.28
4.52
0.00
8.07
1.98
S/. 30.00
S/. 6.25
S/. 0.45
TOTAL
MUROS Y
UNIDAD
cladora de 9-11p3
M3
OPER EQ LIV
1
TOTAL
S/. 113.23
I.U.
21
38
05
39
S/. 99.98
47
47
47
47
47
47
PAG 165
MUROS DE SOGA
PARTIDA
ESPECIFICACIONES
MURO DE LADRILLO KK D
LADRILLO kk DE 8X12,5X
MAS DE 4 M DE LARGO
CUADRILLA
CAPATAZ
0
ACARREO
COLOCACION
0.1
INCIDENCIA
RENDIMIENTO ACARREO
27.03
COLOCACION
9.46
DE MATER EN
PARTIDA
DESCRIPCION
UNID
0.328
MATERIALES
0.193
CEMENTO
BLS
0.000
ARENA GRUESA
M3
0.002
LADRILLO KK 18 HUECOS
PZA
AGUA
M3
0.462
MANO DE OBRA
CAPATAZ
HH
OPERARIO
HH
OFICAL
HH
PEON
HH
OPER EQ LIV
HH
S/. 3.15
48
37
S/. 216.36
UNIDAD
cladora de 9-11p3
HERRAMIENTAS 3% M.OBRA
PARTIDA
ESPECIFICACIONES
I.U.
21
38
05
39
S/. 25.41
EQUIPO Y HERRAMIENTAS
M3
OPER EQ LIV
1
TOTAL
S/. 94.82
0.001
0.014
1.000
47
47
47
47
MURO DE LADRILLO KK D
LADRILLO kk DE 24X14X9
MAS DE 4 M DE LARGO
CUADRILLA
CAPATAZ
0
ACARREO
COLOCACION
0.1
RENDIMIENTO ACARREO
16.13
COLOCACION
6.45
0.34264 DESCRIPCION
UNID
0.25215 MATERIALES
0.18455 CEMENTO
BLS
0.00208 ARENA GRUESA
M3
LADRILLO KK 18 HUECOS
PZA
0.20942 AGUA
M3
MANO DE OBRA
CAPATAZ
HH
47
47
OPERARIO
OFICAL
PEON
OPER EQ LIV
S/. 1.11
48
37
S/. 121.35
UNIDAD
cladora de 9-11p3
HH
HH
HH
HH
0.00288
0.00628 EQUIPO Y HERRAMIENTAS
1.00000
HERRAMIENTAS 3% M.OBRA
M3
OPER EQ LIV
2
0
TOTAL
S/. 168.68
S/. 144.08
I.U.
21
4
5
39
0.430
0.046
0.046
0.001
47
47
47
47
47
47
0.447
48
48
37
0.003
0.013
0.013
1.000
S/. 9.43
S/. 322.20
UNIDAD
cladora de 9-11p3
M3
OPER EQ LIV
1
0
TOTAL
S/. 4.70
I.U.
21
4
20
0.0035
5
39
#DIV/0!
47
47
47
47
47
47
S/. 0.00
48
48
37
#DIV/0!
UNIDAD
cladora de 9-11p3
M3
OPER EQ LIV
2
0
TOTAL
S/. 198.18
128
I.U.
21
4
5
39
S/. 14.86
47
47
47
47
47
47
S/. 36.70
48
48
37
S/. 249.74
105
13.125
MUROS Y TABIQUES
S/. 15.63
S/. 12.21
S/. 10.63
S/. 9.92
S/. 10.63
S/. 1.32
S/. 10.32
S/. 0.00
S/. 7.13
S/. 0.00
0.046
0.012
0.575
0.000
47
47
47
47
47
47
0.355
37
0.011
1.000
S/. 0.56
0.03
S/. 18.77
S/. 0.56
TOTAL
S/. 52.84
UNIDAD
M2
O DE LADRILLO KK DE ARCILLA DE CABEZA
RILLO kk DE 24X14X9
JUNTA DE 1.5 CON MEZCLA 1:5
DE 4 M DE LARGO
OPERARIO
OFICAL
PEON
OPER EQ LIV
0
0
1
0
1
0
0.5
0
m2/dia
m2/dia
CANT
P. UNIT.
PARCIAL
TOTAL
I.U.
S/. 0.00
0.408
S/. 0.00
S/. 0.00
21
0.058
S/. 0.00
S/. 0.00
4
66.00
S/. 0.00
S/. 0.00
17
0.000
S/. 0.00
S/. 0.00
39
S/. 16.95
0.124
S/. 7.62
S/. 0.95
47
47
1.240
0.000
1.116
0.000
S/.
S/.
S/.
S/.
6.79
6.31
6.79
6.31
S/.
S/.
S/.
S/.
8.42
0.00
7.58
0.00
47
47
47
47
S/. 0.51
0.03
S/. 16.95
S/. 0.51
TOTAL
37
S/. 17.45
ACERO
ACERO DE REFUERZO PARA COLUMNAS
PARTIDA
ACERO DE REFUERZO PARA COLUMNAS
ESPECIFICACIONES
CUADRILLA
CAPATAZ
0.1
HABILITACION
COLOCACION
0.1
RENDIMIENTO HABILIT
250
COLOCACION
250
DESCRIPCION
UNID
MATERIALES
ACERO
K
ALAMBRE #16
K
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
HH
HH
HH
HH
HH
OPERARIO
1
1
K/DIA
K/DIA
CANT
1.070
0.060
0.0064
0.064
0.064
0
0
OFICAL
1
1
PEON
0
0
P. UNIT.
PARCIAL
S/. 3.82
S/. 3.70
S/. 4.09
S/. 0.22
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
9.44
7.62
6.79
6.31
6.79
0.06
0.49
0.43
0.00
0.00
EQUIPO Y HERRAMIENTAS
HERRAMIENTAS 3% M.OBRA
0.03
S/. 0.98
S/. 0.03
TOTAL
MADERA PARA EN
UNIDAD
OPER EQ LIV
0
0
TOTAL
S/. 4.31
I.U.
3
2
S/. 0.98
47
47
47
47
47
47
S/. 0.03
37
S/. 5.32
PARTIDA
ENCOFRADO Y DESENCOFRADO DE
ESPECIFICACIONES
CUADRILLA
CAPATAZ
0.1
HABILITACION
ENCOFRADO
0.1
DESENCOFRADO
0
REND HABILIT
40
REND ENCOFRAD
10
REND DESENC
40
0.768 DESCRIPCION
UNID
0.042 MATERIALES
MADERA TORNILLO
P2
CLAVOS
K
ALAMBRE # 8
K
0.185
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
HH
HH
HH
HH
HH
S/. 61,570.17
PARTIDA
ENCOFRADO Y DESENCOFRADO DE
ESPECIFICACIONES
CUADRILLA
CAPATAZ
0.1
HABILITACION
ENCOFRADO
0.1
DESENCOFRADO
0
REND HABILIT
40
REND ENCOFRAD
14
REND DESENC
28
DESCRIPCION
UNID
MATERIALES
MADERA TORNILLO
P2
CLAVOS
K
ALAMBRE # 8
K
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
HH
HH
HH
HH
HH
EQUIPO Y HERRAMIENTAS
HERRAMIENTAS 3% M.OBRA
OFICAL
1
1
1
PEON
S/. 5.76
S/. 3.67
S/. 3.67
PARCIAL
TOTAL
S/. 31.46
S/. 29.74
S/. 0.62
S/. 1.10
S/. 19.24
0.1
1
1.2
0.4
0
S/.
S/.
S/.
S/.
S/.
9.44
7.62
6.79
6.31
6.79
S/.
S/.
S/.
S/.
S/.
M2
OPER EQ LIV
0
0
0
0
0
2
P. UNIT.
5.160
0.170
0.30
UNIDAD
0.94
7.62
8.15
2.52
0.00
I.U.
43
2
2
0.580
0.012
0.021
0.000
47
47
47
47
47
47
0.375
37
0.011
1.000
S/. 0.58
0.03
S/. 19.24
S/. 0.58
TOTAL
OFICAL
1
1
1
P. UNIT.
S/. 5.76
S/. 3.67
S/. 3.67
PEON
0
0
2
PARCIAL
S/. 55.67
S/. 0.95
S/. 1.91
S/. 51.27
UNIDAD
M2
OPER EQ LIV
0
0
0
TOTAL
S/. 58.53
I.U.
43
2
2
0.728
0.012
0.025
S/. 17.39
0.077143
0.771429
1.057143
0.571429
0
S/.
S/.
S/.
S/.
S/.
9.44
7.62
6.79
6.31
6.79
S/.
S/.
S/.
S/.
S/.
0.73
5.88
7.18
3.61
0.00
47
47
47
47
47
47
0.228
37
0.007
1.000
S/. 0.52
0.03
S/. 17.39
S/. 0.52
TOTAL
S/. 76.44
MOVIMIENTO DE TIERRAS
PARTIDA
EXCAVACION DE ZANJAS
ESPECIFICACIONE HASTA 1 M DE PROFUNDIDAD
MAS DE 4 M DE LARGO
CUADRILLA
CAPATAZ
OPERARIO
OFICAL
0.1
0
0
EXCAVACION
REND ESCAVACIO
DESCRIPCION
MATERIALES
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
M3/DIA
UNID
CANT
UNIDAD
PEON
1
P. UNIT.
PARCIAL
OPER EQ LIV
0
TOTAL
S/. 0.00
S/. 14.51
HH
HH
HH
HH
HH
0.2
0
0
2
0
S/.
S/.
S/.
S/.
S/.
9.44
7.62
6.79
6.31
6.79
S/. 1.89
S/. 0.00
S/. 0.00
S/. 12.62
S/. 0.00
EQUIPO Y HERRAMIENTAS
HERRAMIENTAS 3% M.OBRA
S/. 0.44
0.03
S/. 14.51
S/. 0.44
TOTAL
S/. 14.94
M2
I.U.
0.000
0.000
0.000
0.000
47
47
47
47
47
47
0.971
37
0.029
1.000
CONCRETOS
CONCRETO CICLOPEO
PESOS SECOS
CEMENTO
HORMIGON
AGUA
1 BOLSA=
8
1800
0.8
42.5
42.50
407.76
3150
2700
34.00
1000
VOLUMENES ABSOLUTOS
CEMENTO
HORMIGON
AGUA
1 PIE3
35.315
AIRE 1%
VOLUMEN EFECTIVO DE MEZCLA
0.01
0.99
4.99 BOLSAS/m3
1.13 m3
0.170 m3
0.00 m3
0.00 BOLSAS
0.00 m3
0.00 m3
0.00 m3
CONCRETO CICLOPEO
PESOS SECOS
CEMENTO
HORMIGON
AGUA
1 BOLSA=
10
1800
0.8
42.5
VOLUMENES ABSOLUTOS
CEMENTO
HORMIGON
AGUA
42.50
509.70
34.00
3150
2700
1000
10
1 PIE3
35.315
AIRE 1%
VOLUMEN EFECTIVO DE MEZCLA
0.01
0.69
2.92 BOLSAS/m3
0.83 m3
0.099 m3
0.48 m3
0.00 BOLSAS
0.00 m3
0.00 m3
0.00 m3
CONCRETO CICLOPEO
PESOS SECOS
CEMENTO
HORMIGON
AGUA
1 BOLSA=
12
1800
0.8
42.5
VOLUMENES ABSOLUTOS
CEMENTO
HORMIGON
AGUA
42.50
611.64
34.00
12
1 PIE3
35.315
3150
2700
1000
AIRE 1%
VOLUMEN EFECTIVO DE MEZCLA
0.01
0.99
3.61 BOLSAS/m3
1.23 m3
0.123 m3
0.00 m3
25.29 BOLSAS
8.59 m3
0.86 m3
0.00 m3
CONCRETO NORMALIZAD
C
1
AF
2
PESOS SECOS
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
AGUA
1 BOLSA=
2
1600
2
1700
0.45
42.5
VOLUMENES ABSOLUTOS
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
AGUA
42.50
90.61
96.28
19.13
1 PIE3
35.315
35.315
3150
2700
2700
1000
AIRE 1%
VOLUMEN EFECTIVO DE MEZCLA
FACTOR CEMENTO = F.C.=
ARENA GRUESA
PIEDRA CHANCADA
AGUA
METRADO
1
CEMENTO
ARENA GRUESA
PIEDRA CHANCADA
AGUA
0.01
0.99
9.72 BOLSAS/m3
0.55 m3
0.55 m3
0.186 m3
9.72 BOLSAS
0.55 m3
0.55
0.19 m3
MUROS
PM
0.8
a/c=
42.5
1.5
JUNTA VERTICAL
1.5
42.50 K
407.76 K
34.00 K
0.013 m3
0.151 m3
AREA UNITARIA
0.034 m3
0.199 m3
10.5
CALCULO DE MORTERO
VOL VERT
VOL HORIZ
10.5
1.5
24
1.5
0.7480588243
PARA 1
M3
0.1694597365
0.025434
0
5
CEMENTO
ARENA GRUE
AGUA
42.5
30%
a/c=
PM
0.8
1.5
JUNTA VERTICAL
1.5
42.50 K
509.70 K
34.00 K
0.013 m3
0.189 m3
0.034 m3
0.236 m3
AREA UNITARIA
# de ladrillos por metro cuadrado
13.5
CALCULO DE MORTERO
VOL VERT
VOL HORIZ
10.5
1.5
24
1.5
PARA 1
M3
1
5
CEMENTO
ARENA GRUE
42.5
0%
a/c=
PM
0.8
42.50 K
611.64 K
34.00 K
0.013 m3
0.227 m3
0.034 m3
0.274 m3
PARA 1
M3
AG
2
a/c=
0.45
42.5
42.50 K
90.61 K
96.28 K
19.13 K
0.013 m3
0.034 m3
0.036 m3
0.019 m3
0.102 m3
PARA 1
M3
MUROS Y TABIQUES
12
24
12.5
9
25.5
267.75 cm2
0.026775 m2
1/Au =
metrado
ladrillos a
comprar
100
3922
37.3482726
189 CM3
432 CM3
621 CM3
0.00062 M3
0.023 M3/M2
2.32
M3 EN TOTAL
1 M3
0.023
7.4 0.17163025
1.05 0.02435294
0.268
0.0062158
100
18.021 BOLSAS
2.557 M3
0.62
9
12
24
12.5
9
10.5
141.75 cm2
0.014175 m2
1/Au =
70.5467372
metradoladrillos a comprar
100
7407.40741
189 CM3
432 CM3
621 CM3
0.000621 M3
0.04380952 M3/M2
4.38095238 M3 EN TOTAL
7.4
1.06
34.0 BOLSAS
4.9 M3
ANDRES REYES
MATERIALES
P. PUESTO EN OBRA
CEMENTO
14.24 BOLSA
HORMIGON
37 M3
P.MEDIANA
40 M3
AGUA
2.54237288 M3
mezcladora
8.75 hora
P.GRANDE
47 M3
ARENA GRUESA
27.1186441 M3
LADRILLO KK 18 HUECOS
S/. 813.56 MILLAR
PIEDRA CHANCADA
27 M3
VIBRADORA
42.3728814 DIA
ACERO DE REFUERZO
3.4 K
ALAMBRE LISO
3.66525424 K
MADERA TORNILLO
5.76271186 K
capataz
17.0833333 hh
operario
12.9166667 hh
oficial
11.25 hh
peon
10 hh
l techo
4.2 pza
l pastel
2.4 pza
winche
7.5 hora
ARENA FINA
29.6610169
LAD PANDERETA
0.72033898
800
620
540
80
CAPATAZ
SEMANA
OPERARIO
SEMANA
OFICIAL/OP.EQSEMANA
PEON
DIA
CEMENTO
BLS
ARENA GRUE M3
ARENA FINA M3
AGUA
M3
LADRILLO KK MILLAR
LADRILLO PA UNIDAD
MADERA TORN
P2
CLAVOS
CAJA DE 20K
MEZCLADORASEMANA
VIBRADOR DIA
S/. 820.00
S/. 620.00
S/. 540.00
S/. 80.00
S/. 16.80
S/. 32.00
S/. 35.00
S/. 3.00
S/. 960.00
S/. 0.85
S/. 6.80
S/. 86.50
S/. 420.00
S/. 50.00
PRESUPUESTO
OBRA:
PARTIDA
DESCRIPCION
01.00.00
MOVIMIENTO DE TIERRAS
01.01.00
EXCAVACION DE ZANJAS
02.00.00
OBRAS DE CONCRETO
02.01.00
CIMIENTO CORRIDO
02.02.00
SOBRECIMIENTO
02.02.01 CONCRETO PARA SOBRECIMIENTO
02.02.02 ENCOFRADO PARA SOBRECIMIENTO
03.00.00
MUROS Y TABIQUES
03.01.00
MURO DE SOGA LADRILLO PANDERETA
04.00.00
OBRAS DE CONCRETO ARMADO
04.01.00
COLUMNAS DE CONCRETO fc 210
04.01.01 CONCRETO fc 210 PARA COLUMNAS
04.01.02 ENCOFRADO Y DESENCOFRADO
04.01.03 ACERO DE REFUERZO
UNIDAD
CANTIDAD
P. UNITARIO P. PARCIAL
M3
13.5
S/. 14.94
M3
13.5
S/. 121.35
P. TOTAL
INCIDENCIAS
S/. 201.73
S/. 201.73
0.0101132
S/. 6,927.68
S/. 1,638.19
0.08212
M3
M2
3.25
60
S/. 216.36
S/. 76.44
S/. 703.18
S/. 4,586.32
M2
117
S/. 52.84
S/. 6,182.47
0.03525
0.22992
S/. 6,182.47
0.30994
S/. 3,311.07
M3
M2
K
1.56
6.65
463.68
S/. 322.20
S/. 502.62
S/. 51.27
S/. 340.95
S/. 5.32
S/. 2,467.49
COSTO DIRECTO
GG. UU. 20%
COSTO TOTAL
IGV 19%
TOTAL
0.02520
0.01709
0.12370
S/. 16,622.96
S/. 3,324.59
S/. 19,947.55
S/. 3,790.03
S/. 23,737.58
0.16667
1.00000
PRESUPUESTO
OBRA:
techado
PARTIDA
01.00.00
01.01
01.02
01.03
01.04
02.00.00
02.01
02.02
02.03
03.00.00
03.01.00
DESCRIPCION
losa aligerada
encofrado y desencofrado
acero fy
ladrillo hueco 30x30x15
concreto f'c 210
vigas
encofrado y desencofrado
acero fy
concreto f'c 210
cobertura
ladrillo pastelero asentado con mezcla
UNIDAD
CANTIDAD
m2
k
pza
m3
192
816
1600
16.08
m2
k
m3
79.6
1128
10.575
m2
219.12
P. UNITARIO P. PARCIAL
P. TOTAL
INCIDENCIAS
S/. 27,513.12
S/. 58.21 S/. 11,176.46
0.15491
S/. 5.56
S/. 4,539.89
0.06292
S/. 5.01
S/. 8,010.81
0.11103
S/. 235.44
S/. 3,785.95
0.05247
S/. 14,854.18
S/. 76.49
S/. 6,088.62
0.08439
S/. 5.56
S/. 6,275.74
0.087
S/. 235.44
S/. 2,489.83
0.03451
S/. 16,771.25
S/. 76.54 S/. 16,771.25
0.23245
COSTO DIRECTO
S/. 59,138.55
GG. UU. 22%
S/. 13,010.48
0.18033
COSTO TOTAL
S/. 72,149.03
1.00000
IGV 19%
S/. 13,708.32
TOTAL
S/. 85,857.34
PARTIDA
ENCOFRADO Y DESENCOFRADO DE losa aligerada h=.20
ESPECIFICACIONES
MADERA TORNILLO
CUADRILLA
CAPATAZ
HABILITACION
ENCOFRADO
DESENCOFRADO
REND HABILIT
REND ENCOFRAD
REND DESENC
DESCRIPCION
MATERIALES
MADERA TORNILL
CLAVOS
ALAMBRE # 8
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
0.1
0.1
0
75
12
36
UNID
OPERARIO
1
1
0
M2/DIA
M2/DIA
M2/DIA
CANT
P2
K
K
5.150
0.110
0.10
HH
HH
HH
HH
HH
0.077
0.773
0.996
0.444
0
UNIDAD
OFICAL
1
1
1
PEON
0
0
2
P. UNIT.
S/. 5.76
S/. 3.67
S/. 3.67
PARCIAL
OPER EQ LIV
0
0
0
TOTAL
S/. 30.45
S/. 29.68
S/. 0.40
S/. 0.37
S/. 26.95
S/.
S/.
S/.
S/.
S/.
17.08
12.92
11.25
10.00
11.25
S/. 1.32
S/. 9.99
S/. 11.20
S/. 4.44
S/. 0.00
EQUIPO Y HERRAMIENTAS
M2
I.U.
43
2
2
0.510
0.007
0.006
47
47
47
47
47
47
0.463
37
0.014
1.000
S/. 0.81
HERRAMIENTAS 3% M.OBRA
0.03
S/. 26.95
PARTIDA
ENCOFRADO Y DESENCOFRADO DE vigas
ESPECIFICACIONES
MADERA TORNILLO
CUADRILLA
CAPATAZ
HABILITACION
ENCOFRADO
OPERARIO
1
1
0.1
0.1
S/. 0.81
TOTAL
S/. 58.21
UNIDAD
OFICAL
1
1
PEON
0
0
OPER EQ LIV
0
0
M2
DESENCOFRADO
REND HABILIT
REND ENCOFRAD
REND DESENC
DESCRIPCION
MATERIALES
MADERA TORNILL
CLAVOS
ALAMBRE # 8
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
0
40
9
36
UNID
0
M2/DIA
M2/DIA
M2/DIA
CANT
P2
K
K
6.710
0.240
0.21
HH
HH
HH
HH
HH
0.109
1.089
1.311
0.444
0
P. UNIT.
PARCIAL
S/. 5.76
S/. 3.67
S/. 3.67
S/. 38.67
S/. 0.88
S/. 0.77
S/. 35.12
S/.
S/.
S/.
S/.
S/.
17.08
12.92
11.25
10.00
11.25
S/. 1.86
S/. 14.06
S/. 14.75
S/. 4.44
S/. 0.00
EQUIPO Y HERRAMIENTAS
0.03
S/. 35.12
S/. 1.05
TOTAL
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
0.1
0.1
250
250
UNID
OPERARIO
1
1
K/DIA
K/DIA
CANT
K
K
1.070
0.060
OFICAL
1
1
PEON
47
47
47
47
47
47
0.459
37
0.014
1.000
P. UNIT.
S/. 3.40
S/. 3.67
0.0064
0.064
0.064
0
0
S/.
S/.
S/.
S/.
S/.
17.08
12.92
11.25
10.00
11.25
PARCIAL
TOTAL
S/. 3.86
S/. 3.64
S/. 0.22
S/.
S/.
S/.
S/.
S/.
0.11
0.83
0.72
0.00
0.00
I.U.
3
2
0.654
0.040
47
47
47
47
47
47
0.298
37
0.009
1.000
S/. 0.05
0.03
PARTIDA
CONCRETO f'c = 210 PARA losa aligerada
ESPECIFICACIONECON MEZCLADORA DE CONCRETO
Y VIBRADOR DE CONCRETO
CUADRILLA
CAPATAZ
COLOCACION Y V
0.3
CURADO
0.1
RENDIMIENTO CO
25
RENDIMIENTO C
50
DESCRIPCION
UNID
MATERIALES
CEMENTO
BLS
ARENA GRUESA
M3
PIEDRA CHANCAD
M3
AGUA
M3
S/. 1.66
S/. 0.05
TOTAL
S/. 5.56
UNIDAD
Mezcladora de 9-11p3
OPERARIO
3
0
m3/dia
m3/dia
CANT
OFICAL
2
0
P. UNIT.
PEON
11
1
PARCIAL
9.73
0.52
0.53
0.186
S/. 14.24
S/. 27.12
S/. 27.00
S/. 2.54
S/. 138.53
S/. 14.10
S/. 14.31
S/. 0.47
HH
HH
HH
HH
HH
0.112
0.96
0.64
3.68
0.64
S/. 17.08
S/. 12.92
S/. 11.25
S/. 10.00
S/. 4.20
S/. 1.91
S/. 12.40
S/. 7.20
S/. 36.80
S/. 2.69
HM
HM
0.32
0.32
0.03
S/. 8.75
S/. 7.50
S/. 61.00
S/. 2.80
S/. 2.40
S/. 1.83
TOTAL
M3
OPER EQ LIV
2
0
TOTAL
S/. 167.41
S/. 61.00
I.U.
21
4
5
39
0.588
0.060
0.061
0.002
47
47
47
47
47
47
0.259
48
48
37
0.012
0.010
0.008
1.000
S/. 7.03
PARTIDA
ladrillo hueco 30x30x15
ESPECIFICACIONES
CUADRILLA
CAPATAZ
subida y colocaci
0.506
0.012
0.010
OPER EQ LIV
0
0
0
0
S/. 1.66
HH
HH
HH
HH
HH
HERRAMIENTAS 3% M.OBRA
EQUIPO Y HERRAMIENTAS
Mezcladora de 9winche
HERRAMIENTAS 3% M.OBRA
43
2
2
S/. 76.49
UNIDAD
EQUIPO Y HERRAMIENTAS
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
I.U.
S/. 1.05
HERRAMIENTAS 3% M.OBRA
CUADRILLA
CAPATAZ
HABILITACION
COLOCACION
RENDIMIENTO HAB
COLOCACION
DESCRIPCION
MATERIALES
ACERO
ALAMBRE #16
TOTAL
S/. 40.32
0.1
RENDIMIENTO CO
1600
DESCRIPCION
UNID
S/. 235.44
UNIDAD
OPERARIO
1
OFICAL
1
PEON
9
pza
OPER EQ LIV
0
pza/dia
CANT
P. UNIT.
PARCIAL
TOTAL
I.U.
MATERIALES
ladrillo
pza
1.05
S/. 4.20
S/. 4.41
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
HH
HH
HH
HH
HH
0.0005
0.005
0.005
0.045
0
S/. 17.08
S/. 12.92
S/. 11.25
S/. 10.00
S/. 4.20
0.03
S/. 0.00
S/. 0.00
S/. 0.58
S/. 4.41
S/. 0.58
S/.
S/.
S/.
S/.
S/.
0.01
0.06
0.06
0.45
0.00
EQUIPO Y HERRAMIENTAS
S/. 0.00
S/. 0.00
S/. 0.02
TOTAL
PARTIDA
ladrillo pastelero 20x20
ESPECIFICACIONELADRILLO pastelero 20 x20 con junta 1.5 cm mezcla 1:5
MANO DE OBRA
CAPATAZ
OPERARIO
OFICAL
PEON
OPER EQ LIV
0.881
47
47
47
47
47
47
0.116
37
0.003
1.000
S/. 0.02
HERRAMIENTAS 3% M.OBRA
CUADRILLA
CAPATAZ
ACARREO
asentado
fraguado
ACARREO
fraguado
asentado
fraguado
DESCRIPCION
MATERIALES
CEMENTO
ARENA fina
LADRILLO pastel
AGUA
17
0
0.2
0.1
65
40
30
UNID
S/. 5.01
UNIDAD
OPERARIO
0
1
1
m2/dia
m2/dia
m2/dia
CANT
OFICAL
0
0
PEON
OPER EQ LIV
0
0
1
1
0.5
P. UNIT.
BLS
M3
PZA
M3
0.220
0.031
25.00
0.009
S/. 14.24
S/. 27.12
S/. 2.40
S/. 2.54
HH
HH
HH
HH
HH
0.07333333
0.46666667
0
0.48974359
0
S/. 17.08
S/. 12.92
S/. 11.25
S/. 10.00
S/. 4.20
PARCIAL
TOTAL
S/. 64.00
S/. 3.13
S/. 0.84
S/. 60.00
S/. 0.02
S/. 12.18
S/.
S/.
S/.
S/.
S/.
1.25
6.03
0.00
4.90
0.00
EQUIPO Y HERRAMIENTAS
HERRAMIENTAS 3% M.OBRA
PARTIDA
DESCRIPCION
UNID
01.00.00
MUROS Y TABIQUES
01.00.01 MUROS DE LADRILLO KK CABEZA 18HUECOS
M2
01.00.02 TABIQUE DE LADRILLO PANDERETA DE SOGA
M2
02.00.00
TARRAJEOS Y ENLUCIDOS
02.00.01 TARAJEO DE INTERIORES 1:5 e= 2 cm
M2
02.00.02 TARRAJEO DE EXTERIORES 1:5 e = 2 cm
M2
02.00.03 VESTIDURA DE DERRAMES 1:5
ML
03.00.00
PISOS Y CONTRAPISOS
03.00.01 CONTRAPISO e = 4.8 cm 1:5 ACABADO 1 cm 1:2
M2
M2
I.U.
21
4
17
39
0.041
0.011
0.784
0.000
47
47
47
47
47
47
0.159
37
0.005
1.000
S/. 0.37
0.03
S/. 12.18
CANT
S/. 0.37
TOTAL
P. UNIT
S/. 76.54
P. PARCIAL
142
245
632
142
38.7
196
SUBTOTAL 1
GG Y UU 17%
SUB TOTAL 2
IGV 18%
TOTAL
P. TOTAL
FORMULA POLINOMICA
K =
JR
--------------JO
0.019
EXCAV
CIMIENTO
SOBRECIMIENTOS
ENCOF SOBRECIM
MURO KK SOGA
CONCRET COLUM
ENCOF COLUM
ACERO COLUM
M1R
--------------M1O
INCID
PART/PRES
0.0101
0.0101
0.0821
0.0821
0.0821
0.0821
0.0821
0.0821
0.0821
0.0353
0.0353
0.0353
0.0353
0.0353
0.0353
0.0353
0.2299
0.2299
0.2299
0.2299
0.2299
0.3099
0.3099
0.3099
0.3099
0.3099
0.3099
0.0252
0.0252
0.0252
0.0252
0.0252
0.0252
0.0252
0.0252
0.0171
0.0171
0.0171
0.0171
0.0171
0.1237
0.1237
0.1237
0.1237
M2R
-----M2O
0.067
IU
47
37
21
38
5
39
47
48
37
21
38
5
39
47
48
37
43
2
2
47
37
21
4
17
39
47
37
21
4
5
39
47
48
48
37
43
2
2
47
37
3
2
47
37
INCID
MAT/PARTIDA
0.971
0.029
0.324
0.210
0.153
0.002
0.174
0.132
0.005
0.331
0.162
0.082
0.004
0.328
0.083
0.010
0.593
0.021
0.042
0.334
0.010
0.067
0.018
0.669
0.001
0.238
0.007
0.509
0.054
0.080
0.004
0.273
0.049
0.023
0.008
0.431
0.019
0.033
0.502
0.015
0.799
0.040
0.156
0.005
cimientos
K =
zona 2
0.101
inc part/pres
0.010113209
0.010113209
0.082124823
0.082124823
0.082124823
0.082124823
0.082124823
0.082124823
0.082124823
47
37
21
38
5
39
47
48
37
inc mat/part
0.9708737864
0.0291262136
0.368280224
0.2243326389
0.1641882357
0.0043679747
0.1863181359
0.0469232468
0.0055895441
iu
JR
--------------JO
Nov-07
374.220 +
374.22
Oct-07
0.131
0.101365367
encof
losa alig
43
2
2
47
37
43
2
2
47
37
3
2
47
37
21
4
5
39
47
48
48
37
21
4
5
39
47
48
48
37
3
2
47
37
17
47
37
21
4
17
39
47
37
encof viga
acero
losa alig
concreto
de losa
concreto
de viga
acero
de viga
lad techo
lad pastel
0.709499635
0.1170932
0.0063143171
0.1170932
0.0057402883
0.1170932
0.2703356889
0.1170932
0.0081100707
0.1170932
0.7048623544 0.063665868
0.0105046551 0.063665868
0.0091915732 0.063665868
0.2674188518 0.063665868
0.0080225656 0.063665868
0.8376620984 0.062032337
0.0276304156 0.062032337
0.130783967 0.062032337
0.003923519 0.062032337
0.7443501526 0.059603364
0.0417447334 0.059603364
0.0675754678 0.059603364
0.0021958485 0.059603364
0.1124274449 0.059603364
0.0151112157 0.059603364
0.0132223138 0.059603364
0.0033728233 0.059603364
0.7443501526 0.039198108
0.0417447334 0.039198108
0.0675754678 0.039198108
0.0021958485 0.039198108
0.1124274449 0.039198108
0.0151112157 0.039198108
0.0132223138 0.039198108
0.0033728233 0.039198108
0.8376620984 0.085750584
0.0276304156 0.085750584
0.130783967 0.085750584
0.003923519 0.085750584
0.9525828144 0.129655214
0.0460361026 0.129655214
0.0013810831 0.129655214
0.0520400473 0.262673456
0.007695035 0.262673456
0.876095072 0.262673456
0.0003285357 0.262673456
0.0619818543 0.262673456
0.0018594556 0.262673456
39
K =
zona 2
0.101
JR
--------------JO
May-08
374.780
309.81
Feb-04
M1R
--------------M1O
IU
47
37
21
38
5
39
47
48
37
M2R
-----M2O
2
2
2
2
2
3
4
4
5
5
5
17
21
21
21
21
37
37
37
37
37
37
37
37
38
38
39
39
39
39
39
43
43
47
47
47
47
47
47
47
47
48
48
48
48
M3R
--------------M3O
0.003 605.670 +
604.03
0.000330033
0.0005824112
0.0048421632
0.005778327
0.0096843265
0.1153143114
0.0016099634
0.0042911577
0.0024149452
0.0034146085
0.0176799508
0.1616396478
0.0137846422
0.0152800121
0.0162553141
0.0373511503
0.0002460137
0.0002667443
0.000343618
0.0004097646
0.0006018876
0.0006759652
0.001727016
0.0023133606
0.0067173743
0.0241563593
0.0001076042
0.0001634923
0.0001959783
0.0002053625
0.1666666667
0.0076323604
0.1370704674
0.0082004576
0.008891478
0.0114539331
0.0136588186
0.0200629202
0.0225321734
0.0575672006
0.0771120199
0.0006925126
0.0014773603
0.0034399019
0.0151582241
1.000000000
# 2y3
aceros
monomios
B
#4 y 5
agregados
17 lad
21 cemento
eq
39 gg
43 madera
47 mano de obra A
M3R
--------------M3O
0.015
0.0029
# 37 y 48
M3R
--------------M3O
0.015
2
3
4
5
17
21
37
38
39
43
47
48
EHR
--------------EHO
0.587
0.021217 A
0.115314 B
0.005901 C
0.02351 D
0.16164 E
0.082671 F
0.006584 R
0.030874 W
0.167339
0.144703
0.219479
0.020768
1.000
47
21
2+3
4+5+38
17
43
37+48
39
GR
--------------GO
0.185
0.219479
0.082671
0.136532
0.060284
0.16164
0.144703
0.027352
0.167339
1
2
2
2
2
2
3
4
4
5
5
5
17
21
21
21
21
37
37
37
37
37
37
37
37
38
38
39
39
39
39
43
43
47
47
47
47
47
47
47
47
48
48
48
48
39
0.993
0.004876
0.009751
0.000332
0.000586
0.005818
0.116109
0.004715
0.00138
0.016592
0.002738
0.002071
0.177612
0.037217
0.011054
0.017862
0.013102
0.000346
0.000565
0.000329
0.002329
0.001898
0.000211
0.000269
0.000681
0.02267
0.005387
0.000441
0.000131
0.000226
9.2E-005
0.138015
0.007685
0.011533
0.018828
0.010953
0.077643
0.063256
0.007031
0.008953
0.022687
0.004742
0.002758
0.001267
0.000594
0.166667
1
0.0159874
0.2208847
0.009818649
0.000294559
0.030244948
0.018423278
0.01348393
0.000358719
0.015301344
0.003853563
0.00045904
0.1
2
2
2
2
2
2
3
3
4
4
4
5
5
17
17
21
21
21
37
37
37
37
37
37
37
37
39
39
39
39
43
43
47
47
47
47
47
47
47
47
48
48
48
48
876.260 ## 1178.410 +
881.52
1168.79
0.08308
0.00074
0.00067
0.03165
0.00095
0.04488
0.00067
0.00059
0.01703
0.00051
0.05196
0.00171
0.00811
0.00024
0.04437
0.00249
0.00403
0.00013
0.0067
0.0009
0.00079
0.0002
0.02918
0.00164
0.00265
9E-005
0.00441
0.00059
0.00052
0.00013
0.07183
0.00237
0.01121
0.00034
0.12351
0.00597
0.00018
0.01367
0.00202
0.23013
9E-005
0.01628
0.00049
0.81967
0.18033
1
M3R
--------------M3O
0.00289
47
37
21
38
5
39
47
48
37
21
38
5
39
47
48
37
43
2
2
47
37
21
4
17
39
47
37
21
4
5
39
47
48
48
37
43
2
2
47
37
3
2
47
37
0.12976
0.833333333
0.166666667
1
excavaciones
##
323.410 +
323.41
EHR
--------------EHO
0.587 581.810 +
581.03
0.01498
GR
--------------GO
0.185
0.588041
1
1
0.18508
k
1.14009393
M1R
--------------M1O
0.131 885.920
551.14
M2R
-----M2O
#
#
M3R
--------------M3O
0.354 426.360
239.74
M3R
--------------M3O
0.087
380.07
361.79
0.128
0.006
###
0.006281
EHR
--------------EHO
577.740 +
537.19
0.181
GR
--------------GO
325.71
292.11
k
a
K =
0.1226226141
zona 2
0.101
JR
--------------+
JO
May-08 en Tacna
374.780
+
309.81
Feb-04
0.20984
0.628912565
M1R
--------------M1O
0.131 885.920
551.14
M2R
-----M2O
#
#
0.0916
M3R
--------------M3O
0.354 510.400
239.74
M3R
--------------M3O
0.087
373.77
361.79
0.128
0.006
###
0.006281
0.201408
EHR
--------------EHO
577.740 +
537.19
0.181
#DIV/0!
GR
--------------GO
325.71
292.11
k
b
0.1226226141
0.20984
0.752877787
presupuesto reajustado
costo directo
S/. 72,149.03
monto reajustado
#DIV/0!
igv
1ra factura x
###
###igv
###2da
liquidacion
#DIV/0!
#DIV/0!
#DIV/0!
0.0901
0.201408
#DIV/0!
resultado de
planilla
completa
capataz
operario
oficial
peon
opeqliv
750
586
510
476
510
total/48
15.6
12.2
10.6
9.9
10.6