Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Calendario de Obras - Campos G - H
Calendario de Obras - Campos G - H
tem
OE.1
OE.1.1
OE.1.1.1
OE.1.1.1.1
OE.1.1.1.3
OE.1.1.1.5
OE.1.1.1.6
OE.1.1.1.7
OE.1.1.2
OE.1.1.2.1
OE.1.1.3
OE.1.1.31
OE.1.2
OE.1.2.1
OE.1.2.1.1
OE.1.2.1.2
OE.1.2.1.3
OE.1.2.1.4
OE.2
OE.2.1
OE.2.1.2
OE.2.1.2.1
OE.2.1.2.2
OE.2.1.3
OE.2.1.4
OE.2.1.4.1
OE.2.1.5
OE.2.1.6
OE.2.2
OE.2.2.1
OE.2.2.3
OE.2.2.6
OE.2.2.6.1
OE.2.2.6.2
OE.2.2.9
OE.2.2.9.1
OE.2.2.9.2
OE.2.3
OE.2.3.1
OE.2.3.1.1
OE.2.3.1.2
OE.2.3.2
OE.2.3.2.1
OE.2.3.2.2
OE.2.3.2.3
OE.2.3.3
OE.2.3.3.1
OE.2.3.3.2
OE.2.3.3.3
OE.2.3.4
OE.2.3.4.1
OE.2.3.4.2
OE.2.3.4.3
OE.2.3.5
OE.2.3.5.1
OE.2.3.5.2
OE.2.3.5.3
OE.2.3.6
OE.2.3.6.1
Descripcin
Estructuras.
Movimiento de tierras
Excavaciones de zanjas
Excavaciones de Zapatas
Excavaciones de cimientos ( en terreno natural con pico y lampa)
Cortes
Rellenos
Relleno con material propio
Nivelacin interior y apisonado
Eliminacin de material excedente
OBRAS DE CONCRETO SIMPLE
Cimientos corridos 1:10 + 30% P.G.
Solados para Zapatas e=2", 1:12 C:H
Sobrecimientos
Para el concreto C:H 1:8 + 25% P.M.
Para el encofrado y desencofrado
Falsopiso e=4" 1:8 C:H
reglado
vaciado
OBRAS DE CONCRETO ARMADO
ZAPATAS
Concreto f'c=210 kg/cm2
Acero Fy=4200 Kg/cm2
VIGAS DE CIMENTACIN
Concreto fc=210kg/cm2
Encofrado y Desencofrado
Acero Fy=4200 Kg/cm2
PLACAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
Acero Fy=4200 Kg/cm2
VIGAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
Acero Fy=4200 Kg/cm2
COLUMNAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
Acero Fy=4200 Kg/cm2
VARIOS
ESTRUCTURA METLICA EN TECHO
CTURAS
RENDIMIENTO
Und.
METRADO
glb
u
Ml
glb
mes
1
1
250
1
1
m2
N
CUADRILLA
m2/dia
1
1
6
1
1
1
1
2
1
1
250
200
m2
250
500
glb
glb
glb
mes
mes
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
m3
m3
130
130
50
4
3.5
40
33
37
1
6
8
1
m3
m2
m3
17
250
141.32
20
80
7
1
3
20
1
2
1
m3
m2
50.00
78.00
25
80
2
1
1
1
m3
m2
m2
50.00
78.00
250.00
250.00
250.00
10
14
90
100.00
200.00
5
6
3
3
1
3
4
2
3
1
1
40
m3
kg
25.00
125.00
12
120
2
1
1
1
m3
m2
kg
20.00
45.00
175.00
10
6
250
2
8
1
1
6
1
m3
m2
m3
130.00
220.00
265.00
10
8
250
13
28
1
3
8
1
m3
m2
kg
65.00
73.00
275.00
12
9
250
5
8
1
1
4
1
m3
m2
kg
50.00
83.00
375.00
10
7
250
5
12
3
1
4
2
m2
135.00
N DIAS
1
1
1
1
1
1 operario +2 peones
1 Ingeniero de Seguridad
1 Ingeniero de Seguridad
1 Operario
1
1
1
1
1
6
5
1
1
2
5
2
1
2
2
2
1
1
2
1
2
1
1
4
4
1
5
4
1
5
3
2
3 Operarios + 6 peones
10
11
12
13
14
15
16
17
18
19
20
N DIAS CALENDARIOS
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
S CALENDARIOS
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
tem
OE.1
OE.1.1
OE.1.1.1.1
OE.1.1.1.3
OE.1.1.1.5
OE.1.1.1.6
OE.1.1.1.7
OE.1.1.2
OE.1.1.2.1
OE.1.1.3
OE.1.1.31
OE.1.2
OE.1.2.1
OE.1.2.1.1
OE.1.2.1.2
OE.1.2.1.3
OE.1.2.1.4
OE.2
OE.2.1
OE.2.1.2
OE.2.1.2.1
OE.2.1.2.2
OE.2.1.3
OE.2.1.4
OE.2.1.4.1
OE.2.1.5
OE.2.1.6
OE.2.2
OE.2.2.1
OE.2.2.3
OE.2.2.6
OE.2.2.6.1
OE.2.2.6.2
OE.2.2.9
OE.2.2.9.1
OE.2.2.9.1
OE.2.3
OE.2.3.1
OE.2.3.1.1
OE.2.3.1.2
OE.2.3.2
OE.2.3.2.1
OE.2.3.2.2
OE.2.3.2.3
OE.2.3.3
OE.2.3.3.1
OE.2.3.3.2
OE.2.3.3.3
OE.2.3.4
OE.2.3.4.1
OE.2.3.4.2
OE.2.3.4.3
OE.2.3.5
OE.2.3.5.1
OE.2.3.5.2
OE.2.3.5.3
OE.2.3.6
OE.2.3.6.1
Descripcin
CERCO PROVISIONAL
Trabajos preliminares
Limpieza del terreno manual
Seguridad y salud
Sealizacin y Seguridad
Estructuras.
Movimiento de tierras
Excavaciones de zanjas
Excavaciones de Zanjas y/o Zapatas
Cortes
Rellenos
Relleno con material propio
Sobrecimientos
Para el concreto C:H 1:8 + 25% P.M.
reglado
vaciado
VIGAS DE CIMENTACIN
Concreto fc=210kg/cm2
Encofrado y Desencofrado
PLACAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
VIGAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
COLUMNAS
Concreto fc=210kg/cm2
Encofrado y Desencofrado
VARIOS
ESTRUCTURA METLICA EN TECHO
N DIAS CALENDARIOS
m2/dia
Und.
METRADO
DAS
PRECIO
PARCIAL
glb
2750.00
2750
S/. 2,750.00
100%
1500.00
1500
S/. 1,500.00
100%
250
135.00
33750
S/. 33,750.00
100%
glb
1200.00
1200
S/. 1,200.00
100%
glb
12654.00
12654
S/. 12,654.00
100%
m2
250
0.48
120
S/. 120.00
100%
m2
250
3.50
875
S/. 875.00
100%
glb
2750.00
2750
glb
1175.00
1175
glb
2800.00
2800
mes
2800.00
2800
mes
4125.00
4125
m3
130
40.60
5278
m3
130
m3
50
11.50
575
m3
17
24.00
408
m2
250
7.10
1775
m3
141.32
22.50
3179.7
m3
50.00
167.00
8350
m2
78.00
28.70
2238.6
m3
50.00
248.80
12440
m2
78.00
43.50
3393
m2
250.00
29.90
7475
250.00
250.00
m3
25.00
398.00
9950
kg
125.00
3.90
487.5
m3
20.00
398.00
7960
m2
45.00
64.13
2885.85
kg
175.00
4.20
735
m3
130.00
378.50
49205
m2
220.00
61.70
13574
m3
265.00
4.20
1113
m3
65.00
415.00
26975
m2
73.00
62.00
4526
kg
275.00
4.20
1155
m3
50.00
375.00
18750
m2
83.00
87.40
7254.2
kg
375.00
6.10
2287.5
m2
135.00
605.00
81675
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDADES (10%)
SUB TOTAL
I.G.V (18%)
DESEMBOLSO PARCIAL PROGRAMADO
DESEMBOLSO ACUMULADO PROGRAMADO
AVANCE PARCIAL DE OBRA
AVANCE ACUMULADO DE OBRA
S/. 2,750.00
100%
S/. 1,175.00
100%
S/. 2,800.00
100%
S/. 2,800.00
100%
S/. 4,125.00
100%
S/. 5,278.00
100%
S/. 0.00
100%
S/. 216,717.55
10
11
12
13
14
S/. 575.00
100%
S/. 408.00
100%
S/. 1,775.00
100%
S/. 3,179.70
100%
S/. 8,350.00
100%
S/. 2,238.60
100%
S/. 9,950.00
100%
S/. 487.50
100%
S/. 7,960.00
100%
S/. 2,885.85
100%
S/. 735.00
100%
S/. 49,205.00
100%
S/. 13,574.00
100%
S/. 1,113.00
100%
S/. 216,955.85
S/. 21,695.58
S/. 21,695.58
S/. 260,347.02
S/. 46,862.46
S/. 307,209.48
S/. 307,209.48
62.82%
62.82%
15
16
17
18
19
20
21
22
23
S/. 7,475.00
100%
24
25
26
27
28
29
30
31
S/. 12,440.00
100%
S/. 3,393.00
100%
S/. 7,475.00
100%
S/. 4,687.50
S/. 14,062.50
25%
75%
S/. 7,254.20
100%
S/. 7,254.20
100%
32
33
34
35
36
37
38
39
40
41
S/. 4,526.00
100%
S/. 1,155.00
100%
S/. 12
S/. 1
S/. 1
S/. 15
S/. 2
S/. 18
S/. 48
37
10
42
43
44
45
46
47
48
49
S/. 26,975.00
100%
S/. 128,393.50
S/. 12,839.35
S/. 12,839.35
S/. 154,072.20
S/. 27,733.00
S/. 181,805.20
S/. 489,014.68
37.18%
100.00%
S/. 128,393.50
50
51
52
53
54
S/.
S/. 2,750.00
S/. 1,500.00
S/. 33,750.00
S/. 1,200.00
S/. 12,654.00
S/. 120.00
S/. 875.00
S/. 2,750.00
S/. 1,175.00
S/. 2,800.00
S/. 2,800.00
S/. 4,125.00
S/. 5,278.00
S/. 575.00
S/. 408.00
S/. 1,775.00
S/. 3,179.70
S/. 8,350.00
S/. 2,238.60
S/. 12,440.00
S/. 3,393.00
S/. 7,475.00
S/. 9,950.00
S/. 487.50
S/. 7,960.00
S/. 2,885.85
S/. 735.00
S/. 49,205.00
S/. 13,574.00
S/. 1,113.00
S/. 26,975.00
S/. 4,526.00
S/. 1,155.00
S/. 18,750.00
S/. 7,254.20
S/. 7,254.20
S/. 81,675.00
S/. 81,675.00
100%
S/. 263,436.05
S/. 26,343.61
S/. 26,343.61
S/. 316,123.26
S/. 56,902.19
S/. 373,025.45