Documentos de Académico
Documentos de Profesional
Documentos de Cultura
00 m2
AREA TECHADA 1er PISO: 82.00 m2
AREA TECHADA 2do PISO: 82.00 m2
AREA TECHADA TOTAL 164.00
OPERARIO
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 32% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.32 S/. 10.55 S/. 63.27 S/. 253.08
VACACIONES 10% S/. 0.88 S/. 7.03 S/. 42.18 S/. 168.72
GRATIF. FIESTAS PATRIAS S/. 1.67 S/. 13.39 S/. 93.73 S/. 374.92
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.21 S/. 8.44 S/. 33.74
ASIGNACION ESCOLAR S/. 0.73 S/. 5.86 S/. 41.02 S/. 175.80
HORAS EXTRAS S/. 8.79
INDEM. HORA EXT. 12% + UTIL 3% S/. 1.32
TOTAL DE SALARIO S/. 18.82 S/. 150.54 S/. 923.71 S/. 3,706.57
DESCUENTOS
DESCUENTO ONP 13% S/. 2.96 S/. 14.50 S/. 87.00 S/. 326.08
DESCUENTO CONAFICER 2% S/. 0.38 S/. 1.64 S/. 9.84 S/. 39.37
Renta de 4ta categoria 8% S/. 1.82 S/. 8.92 S/. 53.54 S/. 214.16
PAGO NETO S/. 13.66 S/. 125.48 S/. 773.33 S/. 3,126.96
OFICIAL
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 6.93 S/. 55.40 S/. 332.40 S/. 1,329.60
JORNAL DOMINICAL S/. 1.15 S/. 9.23 S/. 55.40 S/. 221.60
BUC 30% S/. 2.08 S/. 16.62 S/. 99.72 S/. 398.88
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.04 S/. 8.31 S/. 49.86 S/. 199.44
VACACIONES 10% S/. 0.69 S/. 5.54 S/. 33.24 S/. 132.96
GRATIF. FIESTAS PATRIAS S/. 1.32 S/. 10.55 S/. 73.85 S/. 295.40
B. EXTRAORDINARIA LEY 29351 S/. 0.12 S/. 0.95 S/. 6.65 S/. 26.59
ASIGNACION ESCOLAR S/. 0.58 S/. 4.62 S/. 32.34 S/. 138.60
TOTAL DE SALARIO S/. 14.90 S/. 119.22 S/. 731.46 S/. 2,935.07
DESCUENTOS
DESCUENTO ONP 13% S/. 1.41 S/. 11.28 S/. 67.70 S/. 253.51
DESCUENTO CONAFICER 2% S/. 0.16 S/. 1.29 S/. 7.76 S/. 31.02
PAGO NETO S/. 13.33 S/. 106.65 S/. 656.00 S/. 2,650.53
OFICIAL
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 6.93 S/. 55.40 S/. 332.40 S/. 1,329.60
JORNAL DOMINICAL S/. 1.15 S/. 9.23 S/. 55.40 S/. 221.60
BUC 30% S/. 2.08 S/. 16.62 S/. 99.72 S/. 398.88
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.04 S/. 8.31 S/. 49.86 S/. 199.44
VACACIONES 10% S/. 0.69 S/. 5.54 S/. 33.24 S/. 132.96
GRATIF. NAVIDAD S/. 1.85 S/. 14.77 S/. 103.39 S/. 413.56
B. EXTRAORDINARIA LEY 29351 S/. 0.17 S/. 1.33 S/. 9.31 S/. 37.22
ASIGNACION ESCOLAR S/. 0.58 S/. 4.62 S/. 32.34 S/. 138.60
TOTAL DE SALARIO S/. 15.48 S/. 123.82 S/. 763.66 S/. 3,063.86
DESCUENTOS
DESCUENTO ONP 13% S/. 1.41 S/. 11.28 S/. 67.70 S/. 253.51
DESCUENTO CONAFICER 2% S/. 0.16 S/. 1.29 S/. 7.76 S/. 31.02
PAGO NETO S/. 13.91 S/. 111.25 S/. 688.20 S/. 2,779.33
22.452
PEON
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 6.21 S/. 49.70 S/. 298.20 S/. 1,192.80
JORNAL DOMINICAL S/. 1.04 S/. 8.28 S/. 49.70 S/. 198.80
BUC 30% S/. 1.86 S/. 14.91 S/. 89.46 S/. 357.84
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
S/. - S/. -
S/. - S/. -
TOTAL DE SALARIO S/. 10.11 S/. 80.89 S/. 485.36 S/. 1,941.44
DESCUENTOS
DESCUENTO ONP 13% S/. 1.18 S/. 9.48 S/. 56.86 S/. 227.43
DESCUENTO CONAF 2% S/. 0.14 S/. 1.16 S/. 6.96 S/. 27.83
PAGO NETO S/. 8.78 S/. 70.26 S/. 421.55 S/. 1,686.18
PEON
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 6.21 S/. 49.70 S/. 298.20 S/. 1,192.80
JORNAL DOMINICAL S/. 1.04 S/. 8.28 S/. 49.70 S/. 198.80
BUC 30% S/. 1.86 S/. 14.91 S/. 89.46 S/. 357.84
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 0.93 S/. 7.46 S/. 44.73 S/. 178.92
VACACIONES 10% S/. 0.62 S/. 4.97 S/. 29.82 S/. 119.28
GRATIF. FIESTAS PATRIAS S/. 1.18 S/. 9.47 S/. 66.29 S/. 265.16
B. EXTRAORDINARIA LEY 29351 S/. 0.11 S/. 0.85 S/. 5.97 S/. 23.86
ASIGNACION ESCOLAR S/. 0.52 S/. 4.14 S/. 28.98 S/. 124.20
TOTAL DE SALARIO S/. 13.47 S/. 107.78 S/. 661.15 S/. 2,652.86
DESCUENTOS
DESCUENTO ONP 13% S/. 1.18 S/. 9.48 S/. 60.73 S/. 227.43
DESCUENTO CONAFICER 2% S/. 0.14 S/. 1.16 S/. 6.96 S/. 27.83
PAGO NETO S/. 12.14 S/. 97.14 S/. 593.45 S/. 2,397.61
PEON
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 6.21 S/. 49.70 S/. 298.20 S/. 1,192.80
JORNAL DOMINICAL S/. 1.04 S/. 8.28 S/. 49.70 S/. 198.80
BUC 30% S/. 1.86 S/. 14.91 S/. 89.46 S/. 357.84
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 0.93 S/. 7.46 S/. 44.73 S/. 178.92
VACACIONES 10% S/. 0.62 S/. 4.97 S/. 29.82 S/. 119.28
GRATIF. NAVIDAD S/. 1.66 S/. 13.25 S/. 92.75 S/. 371.00
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.19 S/. 8.35 S/. 33.39
ASIGNACION ESCOLAR S/. 0.52 S/. 4.14 S/. 28.98 S/. 124.20
TOTAL DE SALARIO S/. 13.99 S/. 111.90 S/. 689.99 S/. 2,768.23
DESCUENTOS
DESCUENTO ONP 13% S/. 1.27 S/. 10.12 S/. 60.73 S/. 227.43
DESCUENTO CONAFICER 2% S/. 0.14 S/. 1.16 S/. 6.96 S/. 27.83
PAGO NETO S/. 12.58 S/. 100.62 S/. 622.30 S/. 2,512.97
OPERADOR DE EQUIPO MEDIANO
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 30% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF. ALTA ESPEC. 8% S/. 0.70 S/. 5.62 S/. 33.74 S/. 134.98
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
S/. - S/. -
TOTAL DE SALARIO S/. 14.77 S/. 118.14 S/. 708.82 S/. 2,835.28
DESCUENTOS
DESCUENTO ONP 13% S/. 1.79 S/. 14.32 S/. 85.91 S/. 343.63
DESCUENTO CONAF 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 12.77 S/. 102.18 S/. 613.07 S/. 2,452.29
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.21 S/. 8.44 S/. 33.74
TOTAL DE SALARIO S/. 18.79 S/. 150.31 S/. 916.44 S/. 3,665.74
DESCUENTOS
DESCUENTO ONP 13% S/. 1.90 S/. 15.23 S/. 91.39 S/. 365.56
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 16.68 S/. 133.43 S/. 815.20 S/. 3,260.81
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.21 S/. 8.44 S/. 33.74
TOTAL DE SALARIO S/. 18.96 S/. 151.71 S/. 924.87 S/. 3,699.49
DESCUENTOS
DESCUENTO ONP 13% S/. 1.93 S/. 15.41 S/. 92.49 S/. 369.95
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 16.83 S/. 134.66 S/. 822.54 S/. 3,290.17
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.21 S/. 8.44 S/. 33.74
TOTAL DE SALARIO S/. 19.40 S/. 155.23 S/. 945.96 S/. 3,783.85
DESCUENTOS
DESCUENTO ONP 13% S/. 1.98 S/. 15.87 S/. 95.23 S/. 380.91
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 17.21 S/. 137.72 S/. 840.89 S/. 3,363.57
OPERADOR TOPOGRAFO
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 30% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF. ALTA ESPEC. 9% S/. 0.79 S/. 6.33 S/. 37.96 S/. 151.85
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.32 S/. 10.55 S/. 63.27 S/. 253.08
VACACIONES 10% S/. 0.88 S/. 7.03 S/. 42.18 S/. 168.72
GRATIF. FIESTAS PATRIAS S/. 1.67 S/. 13.39 S/. 93.73 S/. 374.92
B. EXTRAORDINARIA LEY 29351 S/. 0.15 S/. 1.21 S/. 8.44 S/. 33.74
TOTAL DE SALARIO S/. 18.88 S/. 151.01 S/. 920.65 S/. 3,682.61
DESCUENTOS
DESCUENTO ONP 13% S/. 1.92 S/. 15.32 S/. 91.94 S/. 367.75
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 16.76 S/. 134.05 S/. 818.87 S/. 3,275.49
OPERADOR TOPOGRAFO
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 30% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF. ALTA ESPEC. 9% S/. 0.79 S/. 6.33 S/. 37.96 S/. 151.85
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.32 S/. 10.55 S/. 63.27 S/. 253.08
VACACIONES 10% S/. 0.88 S/. 7.03 S/. 42.18 S/. 168.72
GRATIF. NAVIDAD S/. 2.34 S/. 18.75 S/. 131.25 S/. 525.00
B. EXTRAORDINARIA LEY 29351 S/. 0.21 S/. 1.69 S/. 11.81 S/. 47.25
TOTAL DE SALARIO S/. 19.61 S/. 156.85 S/. 961.55 S/. 3,846.20
DESCUENTOS
DESCUENTO ONP 13% S/. 1.92 S/. 15.32 S/. 91.94 S/. 367.75
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 17.49 S/. 139.89 S/. 859.77 S/. 3,439.08
MAESTRO DE OBRA
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 9.67 S/. 77.33 S/. 463.98 S/. 1,855.92
JORNAL DOMINICAL S/. 1.61 S/. 12.89 S/. 77.33 S/. 309.32
BUC 32% S/. 3.09 S/. 24.75 S/. 148.47 S/. 593.89
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
S/. - S/. -
S/. - S/. -
TOTAL DE SALARIO S/. 15.37 S/. 122.96 S/. 737.78 S/. 2,951.13
DESCUENTOS
DESCUENTO ONP 13% S/. 1.87 S/. 14.95 S/. 89.67 S/. 358.69
DESCUENTO CONAF 2% S/. 0.23 S/. 1.80 S/. 10.83 S/. 43.30
PAGO NETO S/. 13.28 S/. 106.21 S/. 637.29 S/. 2,549.14
MAESTRO DE OBRA
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 32% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.32 S/. 10.55 S/. 63.27 S/. 253.08
VACACIONES 10% S/. 0.88 S/. 7.03 S/. 42.18 S/. 168.72
GRATIF. FIESTAS PATRIAS S/. 1.84 S/. 14.73 S/. 103.10 S/. 412.41
B. EXTRAORDINARIA LEY 29351 S/. 0.17 S/. 1.33 S/. 9.28 S/. 37.12
TOTAL DE SALARIO S/. 18.27 S/. 146.14 S/. 892.91 S/. 3,571.63
DESCUENTOS
DESCUENTO ONP 13% S/. 1.81 S/. 14.50 S/. 87.00 S/. 326.08
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 16.25 S/. 130.00 S/. 796.06 S/. 3,206.19
MAESTRO DE OBRA
DESCRIPCIÓN HORA DIARIO SEMANAL MENSUAL
BENEFICIOS
JORNAL S/. 8.79 S/. 70.30 S/. 421.80 S/. 1,687.20
JORNAL DOMINICAL S/. 1.46 S/. 11.72 S/. 70.30 S/. 281.20
BUC 32% S/. 2.81 S/. 22.50 S/. 134.98 S/. 539.90
BONIF POR MOVILIDAD S/. 1.00 S/. 8.00 S/. 48.00 S/. 192.00
INDEM. 12% + UTIL 3% S/. 1.32 S/. 10.55 S/. 63.27 S/. 253.08
VACACIONES 10% S/. 0.88 S/. 7.03 S/. 42.18 S/. 168.72
GRATIF. NAVIDAD S/. 2.58 S/. 20.63 S/. 144.38 S/. 577.50
B. EXTRAORDINARIA LEY 29351 S/. 0.23 S/. 1.86 S/. 12.99 S/. 51.98
TOTAL DE SALARIO S/. 19.07 S/. 152.57 S/. 937.89 S/. 3,751.58
DESCUENTOS
DESCUENTO ONP 13% S/. 1.81 S/. 14.50 S/. 87.00 S/. 326.08
DESCUENTO CONAFICER 2% S/. 0.21 S/. 1.64 S/. 9.84 S/. 39.37
PAGO NETO S/. 17.05 S/. 136.43 S/. 841.05 S/. 3,386.13
77.33
13.39
18.75
PRESUPUESTO
OBRA : CONSTRUCCION DE VIVIENDA UNIFAMILIAR EN EL SECTOR NUEVO EDEN, DISTRITO NUEVA CAJAMARCA, PROVINCIA
REGIÓN SAN MARTÍN
PROPIETARIO : SALVADOR BACALLA LAPIZ LUGAR: JR. SANTA CR
ELAVORADO POR : NOMBRE Y APELLIDOS DEL ESTUDIANTE HOJA N° :
REVISADO POR : Ing. ALCIBIADES BANCES MEZA CIP: 140698 FECHA : 4/13/202
Precio
Item Descripción Und. Metrado Unitario S/.
01.01.00.00.00 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD
01.01.01.00.00 OBRAS PROVISIONALES
01.01.01.01.00 SERVICIOS HIGIENICOS und 1 S/. 294.12
01.01.01.02.00 CERCO PERIMETRICO m, m 2
Err:509 S/. 9.57
01.01.01.03.00 CARTEL DE OBRA und 1
01.01.02.00.00 INSTALACIONES PROVISIONALES
01.01.02.01.00 ENERGIA ELECTRICA PROVISIONAL
01.01.02.01.01 CONEXIÓN E INSTALACIÓN Glb 1
01.01.02.01.02 CONSUMO Y MANTENIMIENTO Glb 1
01.01.03.00.00 TRABAJOS PRELIMINARES
01.01.03.01.00 LIMPIEZA DEL TERRENO
ELIMINACIÓN DE MALEZA Y ARBUSTOS DE FÁCIL
01.01.03.01.01 EXTRACCIÓN m2 82.00 S/. 1.09
02.00.00.00.00 ESTRUCTURAS
02.01.00.00.00 MOVIMIENTO DE TIERRAS
02.01.01.00.00 NIVELACION DEL TERRENO
02.01.01.01.00 NIVELACION m2 41 S/. 3.05
02.01.01.02.00 NIVELADO APISONADO m2 41 S/. 2.41
02.01.02.00.00 EXCAVACIONES
02.01.02.01.00 EXCAVACIONES SIMPLES m3 26.72 S/. 29.74
02.01.03.00.00 RELLENOS
02.01.03.01.00 RELLENOS CON MATERIAL PROPIO m3 3.50
02.01.03.02.00 RELLENOS CON MATERIAL DE PRÉSTAMO m3
02.01.04.00.00 NIVELACIÓN INTERIOR Y APISONADO
02.01.04.01.00 NIVELACIÓN INTERIOR Y APISONADO MANUAL m2 11.68
02.01.05.00.00 ELIMINACIÓN DE MATERIAL EXCEDENTE
02.01.05.01.00 ELIMINACIÓN DE MATERIAL EXCEDENTE POR ACARREO MANUAL m3 28.53
02.02.00.00.00 OBRAS DE CONCRETO SIMPLE
02.02.01.00.00 CIMIENTOS CORRIDOS
02.02.01.01.00 CONCRETO PARA CIMIENTO CORRIDO 1:10 +30% PG-TM Ø 10" m3 17.00
02.02.01.02.00 SOLADO 4" F'c=100Kg/cm2
m2 24.29
02.02.02.00.00 SOBRE-CIMIENTOS
02.02.02.01.00 CONCRETO PARA SOBRE-CIMIENTO 1:8 +25% PM-TM Ø 6" m3 6.52
02.02.02.02.00 ENCOFRADO Y DESNCOFRADO PARA SOBRE-CIMIENTO m 2
59.62
02.02.03.00.00 PISOS Y FALSO PISO
02.02.03.01.00 CONCRETO PARA FALSO PISO E=0.15m F'c=110 Kg/cm2 m3
02.02.03.02.00 CONCRETO PARA PISO E=0.10m F'c=140 Kg/cm2 m2
CA, PROVINCIA RIOJA,
4/13/2020
TIEMPO ESTIMADO=𝑀𝐸𝑇𝑅𝐴𝐷𝑂/𝑅𝐸𝑁𝐷𝐼𝑀𝐼𝐸𝑁𝑇𝑂
Precio Precio
RENDIMIENTO Te
Parcial S/. TOTAL S/. DIAS
S/. 89.20
120 0.68
S/. 0.00
S/. 839.30 500 0.16
S/. 21,988.35 1 1.00
S/. 0.00
1
S/. 0.00
S/. 0.00 1
S/. 0.00 1
S/. 0.00 1
S/. 0.00
1
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
PRESUPUESTO
OBRA : CONSTRUCCION
SAN MARTÍN
DE VIVIENDA UNIFAMILIAR EN EL SECTOR NUEVO EDEN, DISTRITO NUEVA CAJAMARCA, PROVINCIA
MANO DE OBRA
CAPATAZ HH 0.2 0.032
OPERARIO HH 0 0
OFICIAL HH 0 0
PEON HH 2 0.32
MATERIALES
Servicio higienico portatil Und 1
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 3% 0.03
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.0053
OPERARIO HH 0 0.0000
OFICIAL HH 1 0.0533
PEON HH 1 0.0533
MATERIALES
CARPA NEGRA DE 2.5m DE ANCHO ml 1.1
LISTON DE MADERA 2"x2" Y DE 3m und 0.50
CLAVOS DE 1" CON CABEZA kg 0.0033
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.2000
OPERARIO HH 0 0.0000
OFICIAL HH 1 2.0000
PEON HH 1 2.0000
MATERIALES
CARTEL DE OBRA 4.8m x 3.20m und 1
LISTON DE MADERA 2"x2" Y DE 3m und 0.5
CLAVOS DE 1" CON CABEZA kg 0.003
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0 0.0000
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 0 0.0000
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 3% 0.03
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0 0.0000
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 0 0.0000
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 3% 0.03
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.0067
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 1 0.0667
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 1 0.0160
TOPOGRAFO HH 1 0.0160
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 3 0.0480
MATERIALES
YESO bls 0.055
ESTACA DE MADERA Pie 2
0.022
CORDEL ml 2.442
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
NIVEL DE INGENEIRO CON TRIPODE Y MIRA TOPOGRAFICA HM 1.00 0.02
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 72.00
TOPOGRAFO HH 1 720.00
OPERARIO HH 0 0.00
OFICIAL HH 0 0.00
PEON HH 0 0.00
MATERIALES
PLANOS ARQUITECTURA REPLANTEADOS Y FIRMADOS m2 164
PLANOS ESTRUCTURAS REPLANTEADOS Y FIRMADOS m2 164
PLANOS DE INSTALACIONES SANITARIAS REPLANTEADOS Y FIRMADOS m 2
164
PLANOS DE INSTALACIONES ELECTRICAS REPLANTEADOS Y FIRMADOS m 2
164
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
PLOTER HP 720 HM 2.00
PC DE ESCRITORIO HM 160.00
NIVEL DE INGENEIRO CON TRIPODE Y MIRA TOPOGRAFICA HM 90.00
COSTO TOTAL
MATERIALES
YESO bls 0.055
ESTACA DE MADERA Pie 2
0.022
CORDEL ml 2.442
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
NIVEL DE INGENEIRO CON TRIPODE Y MIRA TOPOGRAFICA HM 1.00 0.02
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.0100
TOPOGRAFO HH 0 0.0000
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 2 0.2000
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.0067
TOPOGRAFO HH 0 0.0000
OPERARIO HH 1 0.0667
OFICIAL HH 0 0.0000
PEON HH 1 0.0667
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
MANO DE OBRA
CAPATAZ HH 0.1 0.0667
TOPOGRAFO HH 0 0.0000
OPERARIO HH 0 0.0000
OFICIAL HH 0 0.0000
PEON HH 3 2.0000
MATERIALES
EQUIPOS Y HERRAMIENTAS
HERRAMIENTAS MANUALES % 5% 0.05
COSTO TOTAL
ARCA, PROVINCIA RIOJA, REGIÓN
4/13/2020
8 Horas/Dia
Und
50 Und/dia
S/. 294.12 Ca CAPATAZ
Precio Unitario Precio
S/. Parcial S/. Op
OPERARIO
S/. 4.97 Of OFICIAL
S/. 20.70 S/. 0.66 PE PEON
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.00
S/. 13.47 S/. 4.31
〖𝐶𝑎𝑛𝑡𝑖𝑑𝑎𝑑〗 _(𝑀𝑎𝑛𝑜 𝑑𝑒 𝑂𝑏𝑟𝑎)=(𝐶𝑢𝑎𝑑𝑟𝑖𝑙𝑙𝑎∗𝐻𝑜𝑟𝑎𝑠
𝐿𝑎𝑏𝑜𝑟𝑎𝑙𝑒𝑠)/𝑅𝑒𝑛𝑑𝑖𝑚𝑖𝑒𝑛𝑡𝑜
S/. 289.00
S/. 289.00 S/. 289.00
S/. 0.15
S/. 4.97 S/. 0.15
S/. 294.12
8 Horas/Dia
ml
150 ml/dia
S/. 9.57
Precio Unitario Precio
S/. Parcial S/.
S/. 1.62
S/. 20.70 S/. 0.11
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.79
S/. 13.47 S/. 0.72
S/. 7.86
S/. 5.20 S/. 5.72
S/. 4.25 S/. 2.13
S/. 5.15 S/. 0.02
S/. 0.08
S/. 1.62 S/. 0.08
S/. 9.57
8 Horas/Dia
Und
4 und/dia
S/. 486.06
Precio Unitario Precio
S/. Parcial S/.
S/. 60.88
S/. 20.70 S/. 4.14
S/. 18.82 S/. 0.00
S/. 14.90 S/. 29.80
S/. 13.47 S/. 26.94
S/. 422.14
S/. 420.00 S/. 420.00
S/. 4.25 S/. 2.13
S/. 5.15 S/. 0.02
S/. 3.04
S/. 60.88 S/. 3.04
S/. 486.06
8 Horas/Dia
Glb
1
S/. 0.00
Precio Unitario Precio
S/. Parcial S/.
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00 S/. 0.00
S/. 0.00
8 Horas/Dia
Glb
1
S/. 0.00
Precio Unitario Precio
S/. Parcial S/.
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00 S/. 0.00
S/. 0.00
8 Horas/Dia
m2
120 m2/día
S/. 1.09
Precio Unitario Precio
S/. Parcial S/.
S/. 1.04
S/. 20.70 S/. 0.14
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.00
S/. 13.47 S/. 0.90
S/. 0.00
S/. 0.05
S/. 1.04 S/. 0.05
S/. 1.09
8 Horas/Dia
m 2
500 m2/día
S/. 10.24
Precio Unitario Precio
S/. Parcial S/.
S/. 1.28
S/. 20.70 S/. 0.33
S/. 18.88 S/. 0.30
S/. 18.82 S/. 0.00 〖𝐶𝑎𝑛𝑡𝑖𝑑𝑎𝑑〗 _(𝑀𝑎𝑛𝑜 𝑑𝑒 𝑂𝑏𝑟𝑎)=(𝐶𝑢𝑎𝑑𝑟𝑖𝑙𝑙𝑎∗𝐻𝑜𝑟𝑎𝑠
S/. 14.90 S/. 0.00 𝐿𝑎𝑏𝑜𝑟𝑎𝑙𝑒𝑠)/𝑅𝑒𝑛𝑑𝑖𝑚𝑖𝑒𝑛𝑡𝑜
S/. 13.47 S/. 0.65
S/. 8.83
S/. 4.50 S/. 0.25
S/. 1.50 S/. 0.03
S/. 3.50 S/. 8.55
S/. 0.13
S/. 1.28 S/. 0.06
S/. 4.00 S/. 0.06
S/. 10.24
8 Horas/Dia
GLB
1 Glb
S/. 21,988.35
Precio Unitario Precio
S/. Parcial S/.
S/. 15,084.14
S/. 20.70 S/. 1,490.54
S/. 18.88 S/. 13,593.60
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.00
S/. 13.47 S/. 0.00
S/. 6,150.00
S/. 10.00 S/. 1,640.00
S/. 20.00 S/. 3,280.00
S/. 7.50 S/. 1,230.00
S/. 7.50 S/. 1,230.00
S/. 754.21
S/. 15,084.14 S/. 754.21
S/. 250.00 S/. 500.00
S/. 1.00 S/. 160.00
S/. 30.00 S/. 2,700.00
S/. 21,988.35
8 Horas/Dia
m 2
500 m2/día
S/. 10.24
Precio Unitario Precio
S/. Parcial S/.
S/. 1.28
S/. 20.70 S/. 0.33
S/. 18.88 S/. 0.30
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.00
S/. 13.47 S/. 0.65
S/. 8.83
S/. 4.50 S/. 0.25
S/. 1.50 S/. 0.03
S/. 3.50 S/. 8.55
S/. 0.13
S/. 1.28 S/. 0.06
S/. 4.00 S/. 0.06
S/. 10.24
L
8 Horas/Dia
m2
80 m2/día 4 m3
0.3
S/. 3.05
Precio Unitario Precio
S/. Parcial S/.
S/. 2.90 A
S/. 20.70 S/. 0.21
S/. 18.88 S/. 0.00 A=L
S/. 18.82 S/. 0.00 A= 6.67
S/. 14.90 S/. 0.00
S/. 13.47 S/. 2.69 AREA = 44.49
S/. 0.00
S/. 0.15
S/. 2.90 S/. 0.15
S/. 3.05
8 Horas/Dia
m2
120 m2/día
S/. 2.41
Precio Unitario Precio
S/. Parcial S/.
S/. 2.29
S/. 20.70 S/. 0.14
S/. 18.88 S/. 0.00
S/. 18.82 S/. 1.25
S/. 14.90 S/. 0.00
S/. 13.47 S/. 0.90
S/. 0.00
S/. 0.11
S/. 2.29 S/. 0.11
S/. 2.41
8 Horas/Dia
m3
12 m3/día
S/. 29.74
Precio Unitario Precio
S/. Parcial S/.
S/. 28.32
S/. 20.70 S/. 1.38
S/. 18.88 S/. 0.00
S/. 18.82 S/. 0.00
S/. 14.90 S/. 0.00
S/. 13.47 S/. 26.94
S/. 0.00
S/. 1.42
S/. 28.32 S/. 1.42
S/. 29.74
METRADO
CONSTRUCCION DE VIVIENDA UNIFAMILIAR EN EL SECTOR NUEVO EDEN, DISTRITO NUEVA CAJAMARCA, PROVINCIA RIOJA, REGIÓN SAN
OBRA :
MARTÍN
PROPIETARIO : PLANO :
ELAVORADO POR : HOJA N° :
REVISADO POR : FECHA :
MEDIDA METRADO
PARTIDA N° DESCRIPCIÓN /ESPECIFICACIONES UNIDAD N° DE VECES
CANT. UNIT. PARCIAL TOTAL
N° DE DIMENSIONES METRADO
PARTIDA N° DESCRIPCIÓN /ESPECIFICACIONES UNIDAD
VECES ANCHO LONGITUD UNITARIO PARCIAL
02.02.02.00.00 SOBRE-CIMIENTOS
02.02.02.02.00 ENCOFRADO Y DESNCOFRADO PARA SOBRE-CIMIENTO m2 LON. ALT.
HORIZONTAL
EJE: 1;4 / AC - CARA EXTERIOR m2 2 7.25 0.25 1.8125 3.63
EJE: 1;2,3;4 / AC - CARA INTERIOR m 2
4 7.25 0.55 3.9875 15.95
EJE: 2 / AA´;A´B;BB´;B´C - CARA INTERIOR m2 1 6.85 0.55 3.7675 3.77
EJE: 3 / AB;BB´;B´C - CARA INTERIOR m2 1 7.1 0.55 3.905 3.91
VERTICAL
EJE: A;C /1-4 - CARA EXTERIOR m2 2 9.25 0.25 2.3125 4.63
EJE: A;B;C / 1-4 - CARA INTERIOR m 2
4 9.25 0.55 5.0875 20.35
EJE: A´ / 2-3 - CARA INTERIOR m2 2 1.05 0.55 0.5775 1.16
EJE: B´ / 2-3 - CARA INTERIOR m2 2 2.1 0.55 1.155 2.31
EJE: 1;2,3;4 / A;B;C - CARAS LATERALES EN COLUMNA m2 16 0.15 0.55 0.0825 1.32
EJE: A;B;C / 1;2,3;4 - CARAS LATERALES EN COLUMNA m2 18 0.25 0.55 0.1375 2.48
EJE: A´ / 2-3 - CARA LATERRAL m2 1 0.25 0.55 0.1375 0.14
ARTÍN
DO
TOTAL
82.00
82.00
11.68
24.29
59.62
METRADO
OBRA : CONSTRUCCION DE VIVIENDA UNIFAMILIAR EN EL SECTOR NUEVO EDEN, DISTRITO NUEVA CAJAMARCA, PROVINCIA RIOJA, REGIÓN SAN MARTÍN
PROPIETARIO : SALVADOR BACALLA LAPIZ PLANO : CIMIENTACIONES
ELAVORADO POR : NOMBRE Y APELLIDOS DEL ESTUDIANTE HOJA N° :
REVISADO POR : Ing. ALCIBIADES BANCES MEZA CIP: 140698 FECHA :
N° DE DIMENSIONES METRADO
PARTIDA N° DESCRIPCIÓN /ESPECIFICACIONES UNIDAD
VECES ANCHO LONGITUD ALTURA UNITARIO PARCIAL
02.01.02.00.00 EXCAVACIONES
02.01.02.01.00 EXCAVACIONES SIMPLES m3
EJE: 1;2;3;4 / AC m3 4 0.4 8 1.1 3.52 14.08
EJE: A;B;C / 1-2; 3-4 m 3
6 0.4 3.4 1.1 1.496 8.976
EJE: A;B;C / 2-3 m3 3 0.4 1.85 1.1 0.814 2.442
EJE: A' / 2-3 m3 1 0.4 0.925 1.1 0.407 0.407
EJE: B' / 2-3 m3 1 0.4 1.85 1.1 0.814 0.814
02.01.03.00.00 RELLENOS
02.01.03.01.00 RELLENOS CON MATERIAL PROPIO m3
EJE: 1;4 / AB; BC m3 4 0.25 3.625 0.3 0.27 1.09
EJE: 2 / AB m3 1 0.125 7.00 0.3 0.26 0.26
EJE: 3 / AB m3 1 0.125 7.25 0.3 0.27 0.27
EJE: 2;3 / BC m3 2 0.125 7.1 0.3 0.27 0.53
EJE: A;C / 1-2; 3-4 m3 4 0.15 3.4 0.3 0.15 0.61
EJE: A;C / 2-3 m3 2 0.15 1.85 0.3 0.08 0.17
EJE: A' / 2-3 m3 1 0.075 1.85 0.3 0.04 0.04
EJE: B / 1-2; 3-4 m3 2 0.075 6.8 0.3 0.15 0.31
EJE: B / 2-3 m3 1 0.075 3.7 0.3 0.08 0.08
EJE: B' / 2-3 m3 1 0.125 3.7 0.3 0.14 0.14
02.02.02.00.00 SOBRE-CIMIENTOS
02.02.02.01.00 CONCRETO PARA SOBRE-CIMIENTO 1:8 +25% PM-TM Ø 6" m3
EJE: 1;2;3;4 / A-B; B-C m3 8 0.15 3.625 0.55 0.30 2.39
EJE: A;B;C / 1-2; 3-4 m 3
6 0.25 3.625 0.55 0.50 2.99
EJE: A;B;C / 2-3 m3 3 0.25 2 0.55 0.28 0.83
EJE: A' / 2-3 m3 1 0.25 1.05 0.55 0.14 0.14
EJE: B' / 2-3 m3 1 0.15 2 0.55 0.17 0.17
TÍN
S
DO
TOTAL
26.719
3.50
17.003
6.52
METRADO
OBRA : CONSTRUCCION DE VIVIENDA UNIFAMILIAR EN EL SECTOR NUEVO EDEN, DISTRITO NUEVA CAJAMARCA, PROVINCIA RIOJA, REGIÓN SAN MARTÍN
PROPIETARIO : SALVADOR BACALLA LAPIZ PLANO :
ELAVORADO POR : NOMBRE Y APELLIDOS DEL ESTUDIANTE HOJA N° :
REVISADO POR : Ing. ALCIBIADES BANCES MEZA CIP: 140698 FECHA :
DESCRIPCIÓN N° DE
N° ELEM. PIEZAS POR LONG. Longitud por Ø
PARTIDA N°
/ESPECIFICACIONES
GRAFICA O DISEÑO DEL ACERO UND Ø IGUALES POR PIEZA 1/4" 3/8" 1/2" 5/8" 3/4"
ELEM. 1"
TIPO DE VARILLA Ø 1/4" 3/8" 1/2" 5/8" 3/4" 1"
Longitud por Ø
Peso unitario por metro de varilla (Kg/m) 0.250 0.560 0.994 1.552 2.235 3.973
Peso Total (Kg)
Análisis de precios un
Materiales
0202130021 CLAVOS PARA CALAMINA
0243000025 MADERA NACIONAL P/ENCOFRADO-CARP
0256010099 CALAMINA
Equipos
0337010001 HERRAMIENTAS MANUALES
Análisis de precios unitarios
L SERVICIO DE EDUCACION PRIMARIA EN LA I.E. Nº 16053 DEL C.P. AMBATO, DEL DISTRITO DE BELLAVISTA, PROVINCIA DE JAEN, DEPARTAMENTO DE CAJAMARCA" CON SNIP Nº
AULA 2, AULA 3 Fecha presupuesto 30/06/2014
ARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40M
VIGAS DE CIMENTACION
EJE 1,3/ AC m3 2 0.5 4.52
EJE 1´/AC m3 1 0.4 5.5
EJE 2 /AC m3 1 0.5 3.54
EJE 2´/AC m3 1 0.4 5.75
EJE C/ 13 m3 1 0.5 2.9
EJE A/ 13 m3 1 0.5 2.46
EJE C´/ 13 m3 2 0.4 2.3
EJE B / 13 m3 1 0.4 2.975
EJE B´ / 13 m3 1 0.4 3.25
CONCRETO
ZAPATAS
Z1 m3 2 1.7 1.7
Z2 m3 1 2.2 2.2
Z3 m3 2 1.77 1.77
Z4 m3 1 2.5 2.5
CIMIENTO CORRIDO
EJE 1,3/ AC m3 2 0.5 4.52
EJE 1´/AC m 3
1 0.4 5.5
EJE 2 /AC m3 1 0.5 3.54
EJE 2´/AC m3 1 0.4 5.75
EJE C/ 13 m3 1 0.5 2.9
EJE A/ 13 m3 1 0.5 2.46
EJE C´/ 13 m3 2 0.4 2.3
EJE B / 13 m3 1 0.4 2.975
EJE B´ / 13 m3 1 0.4 3.25
SOBRE CIMIENTO
EJE 1,3/ AC m3 2 0.25 5.3
EJE 2 /AC m3 1 0.25 5.35
EJE 1´,2,´ /AB m3 2 0.4 2.19
EJE C/ 13 m3 1 0.25 6.85
EJE C/ 13 m3 1 0.15 6.85
EJE C´/ 13 m3 3 0.4 2.3
EJE C´/ 13 m3 3 0.1 2.3
EJE B´ / 13 m3 1 0.4 4
EJE B´ / 13 m3 1 0.4 4
EJE A / 13 m3 1 0.25 6.95
EJE A / 13 m3 1 0.25 3.4
VOLUMEN DE RELLENO COMPACTADO m3
VOLUMEN DE EXCAVACION NATURAL m3
VOLUMEN DE CONCRETO m3
V.ESCAVACION DE N-S m3
V.ESCAVACION DE S-C m3
VOLUMEN DE DESECHO C m3
VOLUMEN DE DESECHO C-S m3
MENSIONES METRADO
ALTURA UNITARIO PARCIAL TOTAL
27.76296
1.2 3.468 6.936
1.2 5.808 5.808
1.2 3.75948 7.51896
1.2 7.5 7.5
21.36
1.2 2.712 5.424
1.2 2.64 2.64
1.2 2.124 2.124
1.2 2.76 2.76
1.2 1.74 1.74
1.2 1.476 1.476
1.2 1.104 2.208
1.2 1.428 1.428
1.2 1.56 1.56
11.5679
0.5 1.445 2.89
0.5 2.42 2.42
0.5 1.56645 3.1329
0.5 3.125 3.125
8.9
0.5 1.13 2.26
0.5 1.1 1.1
0.5 0.885 0.885
0.5 1.15 1.15
0.5 0.725 0.725
0.5 0.615 0.615
0.5 0.46 0.92
0.5 0.595 0.595
0.5 0.65 0.65
9.22125
0.8 1.06 2.12
0.8 1.07 1.07
0.5 0.438 0.876
0.5 0.85625 0.85625
0.3 0.30825 0.30825
0.5 0.46 1.38
0.3 0.069 0.207
0.5 0.8 0.8
0.3 0.48 0.48
0.5 0.86875 0.86875
0.3 0.255 0.255
19.43381
49.12296
29.68915
61.4037
44.210664
24.776854
34.4150502