Documentos de Académico
Documentos de Profesional
Documentos de Cultura
MANO DE OBRA
MATERIALES
EQUIPOS
13.88 S/ 471,801.46
7000 S/ 52,500.00
10.35 S/ 1,078,805.12
11.57 S/ 1,018,425.61
9.36 S/ 2,181,617.54
8520 S/ 8,520.00
5000 S/ 75,000.00
11.57 S/ 5,879.41
S/ 4,892,549.15
43.6 S/ 3,072.97
2.53 S/ 279,661.88
3.92 S/ 7,754.34
43.1 S/ 129.30
16.37 S/ 395,695.64
3.65 S/ 13,679.76
3.65 S/ 42,372.03
3.65 S/ 16.20
251.84 S/ 299,739.97
399.61 S/ 118,484.37
610.83 S/ 57,967.77
4.8 S/ 144.00
3.35 S/ 67.00
7.17 S/ 543,557.70
6.05 S/ 11,535.37
S/ 16,148.36
20.5 S/ 82.00
56.2 S/ 44.96
341.58 S/ 167,309.61
1.38 S/ 1,242.00
5.53 S/ 3,708,201.67
20.22 S/ 1,295,870.12
250.6 S/ 250.60
3.65 S/ 42,853.92
5.8 S/ 3,335.93
S/ 9,634.49
35.85 S/ 537.75
13.85 S/ 87.98
16.8 S/ 1,921.92
72.1 S/ 216.30
10.36 S/ 94,783.99
151.52 S/ 15,644.44
52.7 S/ 535.70
S/ 1,177,828.16
0.56 S/ 25,617.29
13.2 S/ 62,798.43
6.1 S/ 82,836.17
191.7 S/ 21,955.78
0.84 S/ 38,425.94
25.61 S/ 3,440.24
10.21 S/ 5,407.53
55 S/ 8,488.48
19.2 S/ 2,425.92
22.51 S/ 1,238.05
12.52 S/ 2,765.70
19.2 S/ 17,677.44
127.73 S/ 766.38
6 S/ 63.96
1.08 S/ 6.48
3.03 S/ 849,583.11
3.8 S/ 2,052.00
11.59 S/ 35,787.34
0.06 S/ 1,747.20
1 S/ 31.50
16.12 S/ 145.08
309.6 S/ 1,074.71
4.62 S/ 320.78
2.1 S/ 554.40
10.65 S/ 213.00
2.56 S/ 272.90
10.1 S/ 1,168,340.94
72.46 S/ 115.86
338.14 S/ 456.49
116.19 S/ 112,755.91
70.5 S/ 533.77
237.16 S/ 320.17
116.19 S/ 73.34
304.48 S/ 776.42
71.45 S/ 3,188.38
64.27 S/ 102.77
46.8 S/ 1,200.49
147.4 S/ 121.04
21.5 S/ 68.28
0.5 S/ 1,000.00
21.5 S/ 4,398.90
3.5 S/ 69.30
101.07 S/ 13,576.94
14.6 S/ 27.38
24.5 S/ 54.38
266.23 S/ 532.46
266.23 S/ 1,064.92
266.23 S/ 532.46
10.57 S/ 1,421.88
46.3 S/ 4,084.69
16.2 S/ 64.80
6.75 S/ 1,761.75
10.2 S/ 225.06
7.57 S/ 155.41
135.56 S/ 894.70
23.58 S/ 231.65
1179.46 S/ 2,179.64
1198.2 S/ 79.08
60.2 S/ 240.80
89.99 S/ 13,883.29
9.8 S/ 388.08
301.7 S/ 121,468.04
53.13 S/ 7,416.95
65.4 S/ 4,316.40
88.8 S/ 8,512.37
63.4 S/ 303,876.20
28 S/ 2,598.61
25.4 S/ 50.80
16.67 S/ 6,017.87
60.34 S/ 86,762.89
25 S/ 794.00
31.3 S/ 13,559.19
26.5 S/ 18,561.76
76.87 S/ 625,819.26
99.47 S/ 43,090.49
44.85 S/ 22,963.20
165.28 S/ 1,957,447.78
218.46 S/ 817,048.55
17.37 S/ 181,076.67
42.38 S/ 406.85
50.39 S/ 54,597.48
126.62 S/ 282,653.67
12.75 S/ 203.99
42.38 S/ 406.85
9.69 S/ 127,828.03
150 S/ 3,811.20
11.28 S/ 7,901.00
9.54 S/ 76,804.85
0 S/ 125,835.89
13.5 S/ 1,191.00
12.8 S/ 1,881.46
3.33 S/ 34,358.56
7.12 S/ 33,166.44
10.81 S/ 15,624.68
21.39 S/ 4,058.32
113.48 S/ 502,965.86
7.8 S/ 1,981.82
73.82 S/ 51,706.75
1148.08 S/ 804,165.29
120.64 S/ 147,353.91
84.96 S/ 333,060.05
63.7 S/ 116,558.11
39.73 S/ 27,828.62
30.15 S/ 21,118.37
9.75 S/ 2,477.28
39.53 S/ 17,124.43
231.29 S/ 2,309,459.33
2.86 S/ 13,234.51
190.18 S/ 6,292,779.64
153.14 S/ 786,393.87
19.09 S/ 82,292.89
MANO DE
OBRA
H.H
mes
H.H
H.H
H.H
GLB
mes
hh
gln
kg
kg
m3
kg
kg
kg
kg
ML.
ML.
ML.
gln
und
gln
gln
%MO
und
gln
und
kg
KG.
BOL
GLB
kg
und
%EQ
und
und
und
gln
KG.
m2
und
%PU
und
gln
m2
und
ML
jgo
gln
gln
p2
p2
p2
p2
und
und
und
p2
p2
kg
CM3
m
m3
gln
und
und
und
und
gln
gln
gln
gln
gln
gln
gln
gln
gln
gln
gln
GL
und
und
m
m2
und
gln
gln
und
und
und
KG.
gln
und
und
und
und
und
gln
gln
gln
und
pln
pza
und
ML.
ML.
und
m
und
m
m
m
BOL
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
H.M
hm
H.M
H.M
%MO
H.M
H.M
H.M
H.M
H.M
H.M
H.M
hm
H.M
H.M
H.M
H.M
H.M
H.M
H.M
hm
H.M
H.M
H.M
H.M
H.M
H.M
10,424.6788
9.6000
1,083.4983
2,232.2988
15.9990
9.6000
13,191.7471
25.4080
700.4436
8,050.8225
88.2222
146.9890
10,317.8848
4,658.2073
1,445.3913
189.7299
4,432.1983
254.0800
700.4436
700.4436
1,221.4349
3,920.1983
1,829.7976
700.4436
700.4436
254.0800
433.2009
9,985.1240
4,627.4497
33,088.5458
5,135.1304
4,310.7852
33,991.4594
7.5000
104,232.3792
88,022.9572
233,078.7968
1.0000
15.0000
508.1600
70.4809
110,538.2916
1,978.1480
3.0000
24,172.0000
3,747.8804
11,608.7754
4.4394
1,190.2000
296.5000
94.9000
30.0000
20.0000
75,810.0000
1,906.6721
4.0000
0.8000
489.8109
900.0000
670,560.8805
64,088.5323
1.0000
11,740.8002
575.1600
15.0000
6.3520
114.4000
3.0000
9,149.0336
103.2500
10.1651
45,745.1680
4,757.4570
13,579.7000
114.5320
45,745.1680
134.3320
529.6311
154.3360
126.3500
54.9999
220.9028
920.7000
6.0000
10.6600
6.0000
280,390.4649
540.0000
3,087.7770
29,120.0000
31.5000
9.0000
3.4713
69.4320
264.0000
20.0000
106.6000
115,677.3205
1.5990
1.3500
970.4442
7.5712
1.3500
0.6312
2.5500
44.6240
1.5990
25.6516
0.8212
3.1760
2,000.0000
204.6000
19.8000
134.3320
1.8750
2.2197
2.0000
4.0000
2.0000
134.5200
88.2222
4.0000
261.0000
22.0644
20.5300
6.6000
9.8242
1.8480
0.0660
4.0000
154.2759
39.6000
402.6120
139.6000
66.0000
95.8600
4,793.0000
92.8074
2.0000
361.0000
1,437.9000
31.7600
433.2009
700.4436
8,141.2678
433.2009
512.0000
11,843.2223
3,740.0373
17.37
42.38
50.39
126.62
12.75
42.38
9.69
150.00
11.28
9.54
13.50
12.80
3.33
7.12
10.81
21.39
113.48
7.80
73.82
1,148.08
120.64
84.96
63.70
39.73
30.15
9.75
39.53
231.29
2.86
190.18
153.14
19.09
13.88
7,000.00
10.35
11.57
9.36
8,520.00
5,000.00
11.57
43.60
2.53
3.92
43.10
16.37
3.65
3.65
3.65
251.84
399.61
610.83
4.80
3.35
7.17
6.05
20.50
56.20
341.58
1.38
5.53
20.22
250.60
3.65
5.80
35.85
13.85
16.80
72.10
10.36
151.52
52.70
0.56
13.20
6.10
191.70
0.84
25.61
10.21
55.00
19.20
22.51
12.52
19.20
127.73
6.00
1.08
3.03
3.80
11.59
0.06
1.00
16.12
309.60
4.62
2.10
10.65
2.56
10.10
72.46
338.14
116.19
70.50
237.16
116.19
304.48
71.45
64.27
46.80
147.40
21.50
0.50
21.50
3.50
101.07
14.60
24.50
266.23
266.23
266.23
10.57
46.30
16.20
6.75
10.20
7.57
135.56
23.58
1,179.46
1,198.20
60.20
89.99
9.80
301.70
53.13
65.40
88.80
63.40
28.00
25.40
16.67
60.34
25.00
31.30
26.50
76.87
99.47
44.85
165.28
218.46
471,801.46
52,500.00
1,078,805.13
1,018,425.65
2,181,617.57
8,520.00
75,000.00
5,879.41
4,892,549.22
3,072.93
279,661.87
7,754.35
129.30
395,695.64
13,679.76
42,372.05
16.21
299,739.97
118,484.37
57,967.77
144.00
67.00
543,557.70
11,535.35
16,148.36
82.00
44.96
167,309.30
1,242.00
3,708,201.67
1,295,870.08
250.60
42,853.92
3,335.93
9,634.49
537.75
87.95
1,921.92
216.30
94,783.95
15,644.44
535.96
1,177,828.16
25,617.30
62,798.47
82,836.17
21,955.40
38,425.94
3,440.19
5,407.52
8,488.70
2,425.92
1,238.05
2,765.67
17,677.44
766.38
63.96
6.48
849,583.09
2,052.00
35,787.37
1,747.20
31.50
145.08
1,074.31
320.77
554.40
213.00
272.90
1,168,340.93
115.94
456.49
112,755.42
533.69
320.17
73.20
776.42
3,188.10
102.83
1,200.42
120.87
68.37
1,000.00
4,398.90
69.30
13,576.73
27.45
54.39
532.46
1,064.92
532.46
1,421.88
4,084.59
64.80
1,761.75
225.01
155.41
894.70
231.56
2,182.00
83.87
240.80
13,883.66
388.08
121,467.44
7,416.95
4,316.40
8,512.37
303,876.20
2,598.68
50.80
6,017.87
86,762.89
794.00
11,352,844.39
13,559.16
18,561.66
625,819.42
43,090.40
22,963.20
1,957,447.40
817,049.14
181,076.69
406.85
54,597.57
282,653.83
204.00
406.85
127,828.06
3,811.50
7,900.96
76,804.82
125,835.89
1,190.97
1,881.47
34,358.54
33,166.46
15,624.67
4,058.32
502,966.06
1,981.82
51,706.48
804,161.16
147,353.32
333,060.19
116,558.26
27,828.48
21,118.27
2,477.28
17,124.40
2,309,458.40
13,234.51
6,292,780.44
786,393.81
82,292.98
469,148.85
52,500.00
1,077,893.73
1,018,019.25
2,180,899.26
8,520.00
75,000.00
5,879.41
4,887,860.50
3,083.56
280,101.76
7,754.60
129.30
395,695.64
13,742.22
42,372.03
16.20
299,739.97
118,484.37
57,967.77
144.00
67.00
543,666.00
11,440.04
16,148.36
82.00
44.96
167,609.69
1,242.00
3,710,436.87
1,295,869.85
250.60
42,854.12
3,335.93
9,634.49
537.75
87.98
1,922.80
216.30
94,877.64
15,644.33
528.59
1,177,828.16
25,247.00
62,816.04
82,836.17
21,956.00
38,796.24
3,440.80
5,508.16
8,488.48
2,425.92
1,237.96
2,765.80
17,677.44
766.38
63.96
6.48
849,526.44
2,052.00
35,818.21
1,747.20
31.50
145.20
1,075.32
320.70
554.40
213.00
272.90
1,169,236.35
116.19
456.60
112,747.97
533.84
320.10
72.59
776.40
3,187.78
102.34
1,199.29
121.13
68.28
1,000.00
4,398.90
69.30
13,578.40
27.45
54.38
532.46
1,064.92
532.46
1,422.24
4,058.22
64.80
1,761.75
224.85
155.41
893.20
231.52
2,179.54
78.98
240.80
13,877.20
388.08
121,468.04
7,416.86
4,316.40
8,512.37
303,876.20
2,597.94
50.80
6,017.87
86,753.30
794.00
11,356,924.08
14,440.03
18,605.53
625,626.84
43,320.09
22,963.20
1,957,655.84
817,379.14
181,241.47
406.80
54,659.21
282,184.98
204.00
406.80
127,936.59
3,811.20
7,879.99
75,551.66
125,835.89
1,235.11
1,881.66
34,600.84
33,185.95
15,618.68
4,056.49
503,465.66
1,981.82
51,657.72
804,196.81
147,387.19
333,432.01
116,655.76
27,798.86
21,013.31
2,477.28
16,846.70
2,309,449.63
13,262.75
6,291,943.78
786,144.66
82,340.84
SUB TOTAL S/ 41,670,176.38
1 ÍNDICE DE PRECIOS DE ACEITES S/ 76,041.59
2 ÍNDICE DE PRECIOS DE ACERO DE CONSTRUCCIÓN LISO S/ 100,489.20
3 ÍNDICE DE PRECIOS DE ACERO DE CONSTRUCCIÓN CORRUGADO S/ 279,661.88
9 ÍNDICE DE PRECIOS DE ALCANTARILLA METÁLICA S/ 476,192.10
13 ÍNDICE DE PRECIOS DE ASFALTO S/ 555,093.07
20 ÍNDICE DE PRECIOS DE CEMENTO ASFÁLTICO S/ 3,708,217.87
21 ÍNDICE DE PRECIOS DE CEMENTO PORTLAND TIPO I S/ 1,297,906.12
27 ÍNDICE DE PRECIOS DE DETONANTE S/ 64,043.24
28 ÍNDICE DE PRECIOS DE DINAMITA S/ 94,783.99
30 ÍNDICE DE PRECIOS DE DÓLAR MÁS INFLACIÓN DEL MERCADO USA S/ 781,293.24
32 FLETE TERRESTRE S/ 1,177,828.16
37 ÍNDICE DE PRECIOS DE HERRAMIENTA MANUAL S/ 125,835.89
39 ÍNDICE DE PRECIOS DEL ÍNDICE GENERAL DE PRECIOS ALCONSUMIDOR S/ 1,800.10
43 ÍNDICE DE PRECIOS DE MADERA NACIONAL PARA ENCOFRADO YCARPINTERÍA S/ 881,698.26
47 ÍNDICE DE PRECIOS DE MANO DE OBRA S/ 4,892,549.15
48 ÍNDICE DE PRECIOS DE MAQUINARÍA Y EQUIPO NACIONAL S/ 54,934.88
49 ÍNDICE DE PRECIOS DE MAQUINARÍA Y EQUIPO IMPORTADO S/ 15,771,756.80
51 ÍNDICE DE PRECIOS DE PERFIL DE ACERO LIVIANO S/ 4,398.90
53 ÍNDICE DE PRECIOS DE PETRÓLEO DIESEL S/ 1,174,166.85
54 INDICE DE PRECIOS DE PINTURA LÁTEX S/ 134,996.84
56 ÍNDICE DE PRECIOS DE PLANCHA DE ACERO LAC S/ 7,754.34
65 ÍNDICE DE PRECIOS DE TUBERÍA DE ACERO NEGRO Y/O GALVANIZADO S/ 23,581.64
72 INDICE DE PRECIOS DE TUBERÍA DE PVC S/ 521,162.48
39 UTILIDAD Y GASTOS GENERALES S/ 9,463,302.25
S/ 32,206,186.58
COEFICIENTE
0.002 0.182
0.002 0.241
0.007 0.671
0.011 1.143
0.013 1.332
0.089 8.899 0.089 Co/Cr
0.031 3.115
0.002 0.154
0.002 0.227
0.019 1.875
0.028 2.827
0.003 0.302
0.000 0.004
0.021 2.116
0.117 11.741 0.117 Jo/Jr
0.001 0.132
0.378 37.849 0.378 Mao/Mar
0.000 0.011
0.028 2.818
0.003 0.324
0.000 0.019
0.001 0.057
0.013 1.251
0.227 22.710 0.227 Uto/Utr
1.000
EXCAVACION PARA EXPLANACIONES
CORTE EN MATERIAL SUELTO m3 65986.17
CORTE EN ROCA SUELTA m3 92573.52
CORTE EN ROCA FIJA m3 8715.76
PERFILADO, NIVELACION Y COMPACTACION DE SUBRASANTE EN ZONAS DE CORTE m2 69540.19
MEJORAMIENTO DE SUB RASANTE m3 17384.38
LIMPIEZA DE TERRENO PARA RECIBIR RELLENO m2 75179.04
TERRAPLEN
RELLENO CON MATERIAL PROPIO m3 55428.55
RELLENO CON MATERIAL EXCEDENTE DE CORTE m3 66078.76
RELLENO CON MATERIAL DE CANTERA (MATERIAL CONSIDERADO EN TRANSPORTE) m3 22553.71
REMOCION DE DERRUMBES (SOLO REFINE Y LIMPIEZA) m3 2905.32
1er MES 2do MES 3er MES 1er MES 2do MES
4.7 S/ 310,135.00 21000.00 22000.00 22986.17 98700 103400
14.43 S/ 1,335,835.89 46286.76 46286.76 0.00 667917.947 667917.947
23.99 S/ 209,091.08 4357.88 4357.88 0 104545.541
0.9 S/ 62,586.17 69540.19 62586.171
13.58 S/ 236,079.88 766617.947 938449.659
1.26 S/ 94,725.59 40% 49%
S/ 0.00
5.22 S/ 289,337.03
12.5 S/ 825,984.50
11.85 S/ 267,261.46
2.58 S/ 7,495.73
DARIO REPROGRAMADO
coef1
49 ÍNDICE DE PRECIOS DE MAQUINARÍA Y EQUIPO IMPORTADO 0.378
39 UTILIDAD Y GASTOS GENERALES 0.227
47 ÍNDICE DE PRECIOS DE MANO DE OBRA 0.117
20 ÍNDICE DE PRECIOS DE CEMENTO ASFÁLTICO 0.089
21 ÍNDICE DE PRECIOS DE CEMENTO PORTLAND TIPO I 0.031
32 FLETE TERRESTRE 0.028
53 ÍNDICE DE PRECIOS DE PETRÓLEO DIESEL 0.028
43 ÍNDICE DE PRECIOS DE MADERA NACIONAL PARA ENCOFRADO YCARPINTERÍA 0.021
30 ÍNDICE DE PRECIOS DE DÓLAR MÁS INFLACIÓN DEL MERCADO USA 0.019
13 ÍNDICE DE PRECIOS DE ASFALTO 0.013
72 INDICE DE PRECIOS DE TUBERÍA DE PVC 0.013
9 ÍNDICE DE PRECIOS DE ALCANTARILLA METÁLICA 0.011
3 ÍNDICE DE PRECIOS DE ACERO DE CONSTRUCCIÓN CORRUGADO 0.007
54 INDICE DE PRECIOS DE PINTURA LÁTEX 0.003
37 ÍNDICE DE PRECIOS DE HERRAMIENTA MANUAL 0.003
2 ÍNDICE DE PRECIOS DE ACERO DE CONSTRUCCIÓN LISO 0.002
28 ÍNDICE DE PRECIOS DE DINAMITA 0.002
1 ÍNDICE DE PRECIOS DE ACEITES 0.002
27 ÍNDICE DE PRECIOS DE DETONANTE 0.002
48 ÍNDICE DE PRECIOS DE MAQUINARÍA Y EQUIPO NACIONAL 0.001
65 ÍNDICE DE PRECIOS DE TUBERÍA DE ACERO NEGRO Y/O GALVANIZADO 0.001
56 ÍNDICE DE PRECIOS DE PLANCHA DE ACERO LAC 0.000
51 ÍNDICE DE PRECIOS DE PERFIL DE ACERO LIVIANO 0.000
39 ÍNDICE DE PRECIOS DEL ÍNDICE GENERAL DE PRECIOS ALCONSUMIDOR 0.000
1.000
Agreg1
49 0.378
39 0.227
47 0.117
20 0.089
21 0.031
32 0.028
49 0.378490282