Costos y Presupuestos Final

PLANILLA DE METRADOS
PROYECTO : Mej oramiento de Capacidad Resolutiv a y Operativ a del Puesto de Salud Ayrampuni
UBICACION : Distrito de Pedro Vilca Apaza - Prov incia de San Antonio de Putina
Nro:
Partida
1.0.0.0
obras prov isionales
1.1.0.0
1.1.1.0
1.1.2.0
construcciones prov icionales

oficinas
almacenes
1
1
1.2.0.0
1.2.1.0
1.2.2.0
instalaciones prov icionales

agua para la obra
energia electrica provisional
1
1
2.0.0.0
2.1.0.0
2.2.0.0
trabaj os preliminares
limpieza del terreno
trazo nivelacion y replanteo
1
1
3.0.0.0
3.1.0.0
3.1.1.0
mov imientos de tierra

excacaciones
excacacion para zapatas
zapatas tipo z-1
excacacion de zanj as para cimientos
de ejes 1 y 4 entre zapatas de los ejes A y B (zanja tipo A-A)
de eje 1 entre zapatas de los ejes B y C (zanja tipo A-A)
de eje 1 entre zapatas de los ejes C y D (zanja tipo A-A)
de ejes 1 y 4 entre zapatas de los ejes D y E (zanja tipo A-A)
de eje 2 y 3 entre zapatas de los ejes A y B
zanja tipo C-C
zanja tipo D-D
de eje 2 entre zapatas de los ejes B y C
zanja tipo C-C
zanja tipo D-D
de eje 2 entre zapatas de ejes C y D (zanja tipo C-C)
de eje 2 entre zapatas de ejes D y E (zanja tipo D-D)
de eje A entre los ejes 1 y 2 (zanja tipo A-A)
de eje B entre los ejes 1 y 2 (zanja tipo C-C)
de eje B entre los ejes 3 y 4
zanja tipo C-C
zanja tipo A-A
de eje C entre los ejes 3 y 4
de eje D entre los ejes 2 y 3
zanja tipo C-C
zanja tipo A-A
zanja tipo D-D
zanja paralela al eje 1 en sshh (zanja tipo C-C)
zanja paralela al eje 1 en adnision-archivo
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje 1 en deposito
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje 3 en sala de reposo (zanja tipo C-C)
zanja paralela al eje 4 en adnision-archivo (zanja tipo A-A)
zanja paralela al eje 4 en sshh
zanja tipo A-A
zanja tipo B-B
zanja paralela al eje D en sala de parto
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje E en sshh
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje E en Atencion al recien nacido
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje B en sshh y ceye
zanja tipo C-C
zanja tipo D-D
zanja paralela al eje D en deposito y sshh (zanja tipo C-C)
rellenos
rellenos con material propio
en zapatas
zapatas tipo z-1
en zanjas para cimientos
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo A-A
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo A-A
zanja tipo B-B
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
3.1.2.0
3.2.0.0
3.2.1.0
3.2.2.0
3.3.0.0
3.4.0.0
4.0.0.0
4.1.0.0
4.2.0.0
4.3.0.0
4.4.0.0
DESCRIPCION DE PARTIDAS
rellenos con material de prestamo

relleno para nivelar la parte inferior del falso piso (aprox.)
niv elacion interior y apisonado (aprox)
eliminacion de material excedente
=( vol excavaciones - vol rell. Con mat. Propio) * 1.25
obras de concreto simple
cimientos corridos (C:H; 1:10+30% PG. 6" max)
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo A-A
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo A-A
zanja tipo B-B
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
zanja tipo C-C
zanja tipo D-D
solados ( F'c = 100 kg/ cm2)
en zapatas tipo z-1
sobrecimientos (C:H; 1:8+25% PM 3" max)
zanja tipo C-C
zanja tipo C-C
zanja tipo A-A
de eje C entre los ejes 3 y 4 (zanja tipo C-C)
de eje D entre los ejes 2 y 3 (zanja tipo C-C)
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo C-C
zanja tipo C-C
zanja tipo C-C
encofrado y desencofrado de sobrecimientos
zanja tipo C-C
zanja tipo C-C
zanja tipo A-A
de eje C entre los ejes 3 y 4 (zanja tipo C-C)
de eje D entre los ejes 2 y 3 (zanja tipo C-C)
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo C-C
zanja tipo A-A
zanja tipo C-C
zanja tipo C-C
zanja tipo C-C
zanja tipo C-C
N de
VECES
LARGO
MEDIDAS
ANCHO
M2
M2
1.000
1.000
GLB
GLB
161.563
143.000
M2
M2
69.609
20.000
20.000
49.609
3.000
0.960
1.290
3.000
2.500
2.050
0.450
0.800
M3
M3
M3
1.075
0.225
1.800
1.500
1.350
1.125
1.205
0.725
0.480
0.625
0.650
1.205
0.413
0.313
0.480
1.800
1.500
1.350
1.125
M3
M3
M3
M3
M3
M3
M3
1.037
0.313
0.875
0.500
M3
M3
M3
M3
0.500
1.700
1.080
1.410
M3
M3
M3
M3
1.700
M3
20
1.00
1.00
1.00
1.000
2
1
1
2
2.50
1.60
2.15
2.50
0.60
0.60
0.60
0.60
1.00
1.00
1.00
1.00
1.500
0.960
1.290
1.500
2
2
2.05
0.45
0.50
0.50
1.00
1.00
1.025
0.225
1
1
1
1
1
1
1
1
0.78
0.83
2.15
0.45
3.00
2.50
2.25
2.25
0.50
0.50
0.50
0.50
0.60
0.60
0.60
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.388
0.413
1.075
0.225
1.800
1.500
1.350
1.125
1
1
1
1
1.45
0.80
1.25
1.30
0.50
0.60
0.50
0.50
1.00
1.00
1.00
1.00
0.725
0.480
0.625
0.650
1
1
1
1
1
1
1
0.83
0.63
0.80
3.00
2.50
2.25
2.25
0.50
0.50
0.60
0.60
0.60
0.60
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.413
0.313
0.480
1.800
1.500
1.350
1.125
1
1
1
2.07
0.63
1.75
0.50
0.50
0.50
1.00
1.00
1.00
1.037
0.313
0.875
1
1
1
1
1
0.38
0.63
1.00
3.40
1.80
0.50
0.50
0.50
0.50
0.60
1.00
1.00
1.00
1.00
1.00
0.188
0.313
0.500
1.700
1.080
1
1
1.40
0.95
0.60
0.60
1.00
1.00
0.840
0.570
1
1
2.58
0.83
0.50
0.50
1.00
1.00
1.288
0.413
1
1
1.33
0.63
0.50
0.50
1.00
1.00
0.663
0.313
1
1
1.83
0.63
0.50
0.50
1.00
1.00
0.913
0.313
2
2
1
0.48
0.63
3.75
0.50
0.50
0.50
1.00
1.00
1.00
0.238
0.313
1.875
20
1.00
1.00
0.60
0.600
2
1
1
2
2.50
1.60
2.15
2.50
0.35
0.35
0.35
0.35
0.40
0.40
0.40
0.40
0.350
0.224
0.301
0.350
2
2
2.05
0.45
0.35
0.35
0.40
0.40
0.287
0.063
1
1
1
1
1
1
1
1
0.78
0.83
2.15
0.45
3.00
2.50
2.25
2.25
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.109
0.116
0.301
0.063
0.420
0.350
0.315
0.315
1
1
1
1
1.45
0.80
1.25
1.30
0.35
0.35
0.35
0.35
0.40
0.40
0.40
0.40
0.203
0.112
0.175
0.182
1
1
1
1
1
1
1
0.83
0.63
0.80
3.00
2.50
2.25
2.25
0.35
0.35
0.35
0.35
0.35
0.35
0.35
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.116
0.088
0.112
0.420
0.350
0.315
0.315
1
1
1
2.07
0.63
1.75
0.35
0.35
0.35
0.40
0.40
0.40
0.290
0.088
0.245
1
1
1
1
1
0.38
0.63
1.00
3.40
1.80
0.35
0.35
0.35
0.35
0.35
0.40
0.40
0.40
0.40
0.40
0.053
0.088
0.140
0.476
0.252
1
1
1.40
0.95
0.35
0.35
0.40
0.40
0.196
0.133
1
1
2.58
0.83
0.35
0.35
0.40
0.40
0.361
0.116
1
1
1.33
0.63
0.35
0.35
0.40
0.40
0.186
0.088
1
1
1.83
0.63
0.35
0.35
0.40
0.40
0.256
0.088
2
2
1
0.48
0.63
3.75
0.35
0.35
0.35
0.40
0.40
0.40
0.067
0.088
0.525
1
1
11.00
11.00
13.00
13.00
0.10
14.300
143.000
2.50
1.60
2.15
2.50
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.900
0.576
0.774
0.900
2
1
1
2
2
2
2.05
0.45
0.50
0.50
0.60
0.60
0.615
0.135
1
1
1
1
1
1
1
1
0.78
0.83
2.15
0.45
3.00
2.50
2.25
2.25
0.50
0.50
0.50
0.50
0.60
0.60
0.60
0.50
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.233
0.248
0.645
0.135
1.080
0.900
0.810
0.675
1
1
1
1
1.45
0.80
1.25
1.30
0.50
0.60
0.50
0.50
0.60
0.60
0.60
0.60
0.435
0.288
0.375
0.390
1
1
1
1
1
1
1
0.83
0.63
0.80
3.00
2.50
2.25
2.25
0.50
0.50
0.60
0.60
0.60
0.60
0.50
0.60
0.60
0.60
0.60
0.60
0.60
0.60
0.248
0.188
0.288
1.080
0.900
0.810
0.675
1
1
1
2.07
0.63
1.75
0.50
0.50
0.50
0.60
0.60
0.60
0.622
0.188
0.525
1
1
1
1
1
0.38
0.63
1.00
3.40
1.80
0.50
0.50
0.50
0.50
0.60
0.60
0.60
0.60
0.60
0.60
0.113
0.188
0.300
1.020
0.648
1
1
1.40
0.95
0.60
0.60
0.60
0.60
0.504
0.342
1
1
2.58
0.83
0.50
0.50
0.60
0.60
0.773
0.248
M3
0.585
M3
0.735
M3
0.330
M3
M3
M2
0.70
0.70
0.70
0.70
0.438
0.672
0.376
0.438
9.757
0.875
0.672
0.376
0.875
0.215
M3
M3
M3
M3
M3
M3
2.05
0.15
0.70
0.215
0.081
M3
0.226
0.525
0.438
0.394
0.236
0.140
0.140
0.131
0.137
0.196
M3
M3
M3
M3
M3
M3
0.525
0.438
0.394
0.236
M3
M3
M3
M3
1
1
1
1
1
1
0.78
2.15
3.00
2.50
2.25
2.25
0.15
0.15
0.25
0.25
0.25
0.15
0.70
0.70
0.70
0.70
0.70
0.70
0.081
0.226
0.525
0.438
0.394
0.236
1
1
1
0.80
1.25
1.30
0.25
0.15
0.15
0.70
0.70
0.70
0.140
0.131
0.137
1
1
1
1
1
1
0.83
0.63
3.00
2.50
2.25
2.25
0.15
0.25
0.25
0.25
0.25
0.15
0.70
0.70
0.70
0.70
0.70
0.70
0.087
0.109
0.525
0.438
0.394
0.236
1
1
2.07
1.75
0.15
0.15
0.70
0.70
0.218
0.184
1
1
1
1
0.38
1.00
3.40
1.80
0.15
0.15
0.15
0.25
0.70
0.70
0.70
0.70
0.039
0.105
0.357
0.315
1.40
0.25
0.70
0.245
2.58
0.15
0.70
0.270
1.33
0.15
0.70
0.139
1.83
0.15
0.70
0.192
2
1
0.48
3.75
0.15
0.15
0.70
0.70
0.050
0.394
2
1
1
2
2.50
1.60
2.15
2.50
0.70
0.70
0.70
0.70
1.750
1.120
1.505
1.750
2.05
0.70
1.435
1
1
1
1
1
1
0.78
2.15
3.00
2.50
2.25
2.25
0.70
0.70
0.70
0.70
0.70
0.70
0.543
1.505
2.100
1.750
1.575
1.575
1
1
1
0.80
1.25
1.30
0.70
0.70
0.70
0.560
0.875
0.910
1
1
1
1
1
1
0.83
0.63
3.00
2.50
2.25
2.25
0.70
0.70
0.70
0.70
0.70
0.70
0.578
0.438
2.100
1.750
1.575
1.575
1
1
2.07
1.75
0.70
0.70
1.452
1.225
1
1
1
1
0.38
1.00
3.40
1.80
0.70
0.70
0.70
0.70
0.263
0.700
2.380
1.260
1.40
0.70
0.980
2.58
0.70
1.803
1.33
0.70
0.928
M3
M3
M3
0.218
0.184
0.039
M3
M3
M3
0.105
0.357
0.315
0.245
M3
M3
M3
M3
0.270
1
1
M3
0.139
M3
0.192
M3
0.050
M3
0.394
M3
46.252
3.500
1.120
1.505
3.500
1.435
M2
M2
M2
M2
M2
M2
0.543
M2
1.505
2.100
1.750
1.575
1.575
0.560
0.560
0.875
0.910
1.015
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
2.100
1.750
1.575
1.575
M2
M2
M2
M2
1.452
1.225
0.263
M2
M2
M3
0.700
2.380
1.260
0.980
M2
M2
M2
M3
1.803
M2
0.928
M2
1.278
M2
0.333
M2
1.83
0.70
1.278
2
1
0.48
3.75
0.70
0.70
0.333
2.625
2.625
M2
143.000
143.000
M2
0.400
8.000
8.000
M3
0.40
1.000
80.000
80.000
80.000
M2
M2
1.00
0.25
0.790
0.600
0.15
3.30
3.30
3.30
3.30
0.206
2.607
1.980
0.099
1.00
3.30
3.300
19
1
5
1
0.25
area =
area =
0.20
102.031
kg
16.525
3.919
2.607
9.900
0.099
M3
77.501
19 perim=
1 perim=
0.79
3.30
2.591
5 perim=
0.60
3.30
1.980
1 perim=
0.70
3.30
2.310
0.25
0.25
0.30
0.30
0.30
0.25
0.40
0.40
0.975
0.625
2.520
0.792
1
1
1
13.00
10.00
21.00
6.60
13.00 perim=
10.00 perim=
21.00 perim=
6.60 perim=
1.35
1.35
3.75
1.10
1.00
0.64
0.54
1.10
1.10
3.25
0.20
0.17
14.300
10.000
13.440
3.564
0.297
1.485
2.60
2.55
0.17
1.127
2.60
3.75
2.55
2.35
0.17
0.17
1.127
1.498
1
1
1
1
1.50
1.50
1.40
2.00
0.91
0.34
3.25
2.35
0.17
0.17
0.17
0.17
0.232
0.087
0.774
0.799
2.90
3.75
0.17
1.849
1
1
1
1
1
1
1
1.50
1.50
3.25
2.00
3.75
3.25
3.25
0.34
0.91
1.40
1.25
3.25
3.25
3.00
0.17
0.17
0.17
0.17
0.17
0.17
0.17
62.700
62.700
2.591
2.591
9.900
9.900
2.310
2.310
M2
M2
M2
M2
M2
483.477
kg
10.671
3.900
1.875
2.520
2.376
M3
M3
M3
M3
M3
111.332
M2
57.200
30.000
13.440
10.692
625.054
kg
0.297
1.485
69.562
M3
M2
kg
2.756
2.072
M3
M3
2.072
1
1
1
0.087
0.232
0.774
0.425
2.072
1.796
1.658
3.75
3.25
12.188
2.60
2.55
6.630
entre ejes 2, 3 y A, B
1
1
2.60
3.75
2.55
2.35
6.630
8.813
1
1
1
1
1.50
1.50
1.40
2.00
0.91
0.34
3.25
2.35
1.365
0.510
4.550
4.700
2.90
3.75
10.875
entre ejes 3, 4 y C, D
entre ejes 1, 2 y D, E
1
1
1
1
1
1
1
1.50
1.50
3.25
2.00
3.75
3.25
3.25
0.34
0.91
1.40
1.25
3.25
3.25
3.00
0.510
1.365
4.550
2.500
12.188
10.563
9.750
muros y tabiques de albaileria

muros de ladrillo King kong
1er piso
eje A entre 1 y 2
eje A entre 2 y 3
muro
M3
M3
M3
M3
1.020
0.25
0.60
0.25
0.25
encofrado y desencofrado de loza aligerada

6.1.0.0
6.1.1.0
M3
M3
M3
M3
0.300
1.020
0.648
0.846
2.50
1.60
2.15
2.50
armadura de acero en loza aligerada
M3
M3
M3
M3
0.622
0.188
0.525
0.300
2
1
1
2
arquitectura
M3
M3
M3
1.080
0.900
0.810
0.675
1.125
5.4.2.3
M3
M3
M3
M3
M3
M3
M3
0.375
0.390
0.723
20.000
20.000
6.0.0.0
M3
0.645
0.135
1.080
0.900
0.810
0.675
0.723
M3
1.000
4
3
1
3
entre ejes 3, 4 y B, C
M3
M3
M3
M3
M3
M3
0.480
M3
M3
1.00
encofrado y desencofrado de v igas

= (perimetro de la seccion de la viga) * longitud
vigas VP - 1
vigas VS - 1
vigas V - 1
vigas V - 2
24.345
1.800
0.576
0.774
1.800
0.750
M3
1.00
5.4.2.2
m3
M3
M2
m3
M3
20
4
3
1
3
14.300
14.300
143.000
56.682
56.682
M3
0.143
0.188
1.125
M3
M3
M3
M3
0.398
0.188
v igas
concreto f'c = 210 kg/cm2
vigas VP - 1
vigas VS - 1
vigas V - 1
vigas V - 2
M3
M3
M3
M3
0.140
0.476
0.252
0.329
0.196
0.133
0.476
0.361
0.116
0.273
0.186
0.088
0.343
0.256
0.088
0.308
0.133
0.175
0.525
0.548
0.188
armadura de acero en columnas
lozas aligeradas
M3
M3
M3
M3
0.290
0.088
0.245
0.140
0.60
0.60
0.60
5.3.0.0
5.3.1.0
5.4.2.0
5.4.2.1
M3
M3
M3
0.420
0.350
0.315
0.315
0.60
0.60
5.2.3.0
lozas macizas
encofrado y desencofrado de loza maciza
armadura de acero en loza maciza
M3
M3
M3
M3
M3
M3
M3
M3
0.175
0.182
0.315
0.60
0.60
1.00
5.4.1.0
5.4.1.1
5.4.1.2
5.4.1.3
M3
M3
M3
M3
M3
0.50
0.50
0.50
80
armadura de acero en v igas
M3
M3
M3
0.224
0.301
0.063
0.420
0.350
0.315
0.315
0.315
0.50
0.50
encofrado y desencofrado de zapatas

zapatas tipo z-1
caras de la zapata
lozas
M3
0.50
0.50
1.00
5.3.3.0
M3
M3
24.264
12.000
12.264
0.700
0.224
0.301
0.700
0.350
0.48
0.63
3.75
1.00
5.4.0.0
0.975
1.225
0.913
0.313
1.100
0.475
0.625
1.875
1.33
0.63
20
5.3.2.0
M3
M3
M3
M3
1.83
0.63
13.00
encofrado y desencofrado de columnas

=(perimetros de las secciones de las columnas)*alturas
columnas tipo c-1
primer piso
columnas tipo c-2
primer piso
columnas tipo c-3
primer piso
columnas tipo c-4
primer piso
M3
M3
M3
2
2
1
11.00
5.2.2.0
M3
1
1
armadura de acero
M3
M3
M3
M3
M3
1
1
falsopiso
columnas
columnas tipo c-1
columnas tipo c-2
columnas tipo c-3
columnas tipo c-4
UND
6.000
15.000
1.000
1.000
obras de concreto armado

zapatas
zapatas tipo z-1
5.1.3.0
T OT AL
6.000
15.000
161.563
143.000
4.5.0.0
5.2.0.0
5.2.1.0
PARCIAL
2.00
3.00
11.75
11.00
5.0.0.0
5.1.0.0
5.1.1.0
5.1.2.0
ALT URA
3.00
5.00
13.75
13.00
3.75
3.67
13.770
3.10
3.67
11.383
1.127
M3
1.127
M3
1.498
1.092
M3
M3
0.799
1.849
M3
M3
1.092
M3
0.425
2.072
1.796
1.658
M3
M3
M3
M3
97.685
12.188
M2
M3
6.630
M3
6.630
M3
8.813
6.425
M2
M3
4.700
10.875
M2
M3
6.425
M3
2.500
12.188
10.563
9.750
M2
M2
M2
M2
879.656
kg
253.108
M2
13.770
10.503
11.383
M2
M2
disminuciones o vanos
eje A entre 3 y 4
eje B entre 1 y 2
eje B entre 2 y 3
eje B entre 3 y 4
eje C entre 3 y 4
eje D entre 2 y 3
eje D entre 3 y 4
eje E entre 1 y 2
muro
eje E entre 2 y 3
muro
eje E entre 3 y 4
muro
eje 1 entre A y B
muro
eje 1 entre B y C
muro
eje 1 entre C y D
eje 1 entre D y E
muro
eje 2 entre A y B
eje 2 entre B y C
eje 2 entre C y D
eje 4 entre A y B
muro
eje 4 entre D y E
muro
muro de ceye
muro de sshh
muro de adnision - archivo
muro
muro de sshh
muro
muro de deposito
muro de atencion al cliente
muro de sshh
7.0.0.0
7.1.0.0
7.2.0.0
7.3.0.0
7.4.0.0
7.5.0.0
8.0.0.0
8.1.0.0
rev oques y rev estimientos

tarraj eo en exteriores
primer nivel
tarraj eo en columnas
=(perimetros de las secciones de las columnas)*alturas
columnas tipo c-1
primer piso
columnas tipo c-2
primer piso
columnas tipo c-3
primer piso
columnas tipo c-4
primer piso
tarraj eo en v igas
= (perimetro de la seccion de la viga) * longitud
vigas VP - 1
vigas VS - 1
vigas V - 1
vigas V - 2
tarraj eo de muros
1er piso
eje A entre 1 y 2
eje A entre 2 y 3
muro
eje A entre 3 y 4
eje B entre 1 y 2
eje B entre 2 y 3
eje B entre 3 y 4
eje C entre 3 y 4
eje D entre 2 y 3
eje D entre 3 y 4
eje E entre 1 y 2
muro
eje E entre 2 y 3
muro
eje E entre 3 y 4
muro
eje 1 entre A y B
muro
eje 1 entre B y C
muro
eje 1 entre C y D
eje 1 entre D y E
muro
eje 2 entre A y B
eje 2 entre B y C
eje 2 entre C y D
eje 4 entre A y B
muro
eje 4 entre D y E
muro
muro de ceye
muro de sshh
muro de adnision - archivo
muro
muro de sshh
muro
muro de deposito
muro de atencion al cliente
muro de sshh
v estiduras de derrames
1er piso
PUERT AS
P1
P2
P3
P4
P5
P6
VENT ANAS
V1
V2
V3
V4
V5
1
1
1
1
1
1
1
1
1.10
3.00
3.75
0.90
3.00
2.05
2.00
2.20
0.80
3.67
3.67
3.67
3.67
3.67
3.67
3.67
0.880
11.016
13.770
3.305
11.016
7.528
7.344
8.074
1
1
1
3.75
1.10
1.20
3.67
0.80
1.40
13.763
0.880
1.680
1
1
3.25
1.20
3.67
1.40
11.928
1.680
1
1
3.00
1.20
3.67
1.40
11.010
1.680
11.928
1.680
1
1
3.25
1.20
3.67
1.40
1
1
1
2.35
1.20
2.90
3.67
1.40
3.67
8.625
1.680
10.649
1
1
1
1
1
3.25
1.20
2.25
1.15
2.90
3.67
1.40
3.67
3.67
3.67
11.928
1.680
8.262
4.223
10.649
1
1
3.25
2.40
3.67
1.40
11.928
3.360
1
1
1
1
3.25
2.40
2.95
2.90
3.67
1.40
3.67
3.67
11.928
3.360
10.827
10.643
1
1
1
2.50
1.55
2.25
3.67
1.40
1.40
9.175
2.170
3.150
1
1
1
1
1
5.55
1.10
1.95
6.35
1.50
3.67
0.80
3.67
3.67
3.67
20.369
0.880
7.157
23.305
5.505
110.640
110.640
19 perim=
1.00
3.40
3.400
0.70
3.40
2.380
1.10
1.00
0.64
0.54
14.300
10.000
13.440
3.564
57.200
30.000
13.440
10.692
13.770
10.503
11.383
0.880
11.016
13.770
3.305
11.016
7.528
7.344
8.074
11.203
13.763
0.880
1.680
10.248
11.928
1.680
9.330
11.010
1.680
10.248
11.928
1.680
6.945
8.625
1.680
10.649
10.248
11.928
1.680
8.262
4.223
10.649
8.568
11.928
3.360
8.568
11.928
3.360
10.827
10.643
3.855
9.175
2.170
3.150
19.489
20.369
0.880
7.157
23.305
5.505
94.673
13.770
1
1
1
1
1
1
1
1
1
3.10
1.10
3.00
3.75
0.90
3.00
2.05
2.00
2.20
3.67
0.80
3.67
3.67
3.67
3.67
3.67
3.67
3.67
11.383
0.880
11.016
13.770
3.305
11.016
7.528
7.344
8.074
1
1
1
3.75
1.10
1.20
3.67
0.80
1.40
13.763
0.880
1.680
3.25
1.20
3.67
1.40
11.928
1.680
3.67
1.40
11.010
1.680
3.25
1.20
3.67
1.40
11.928
1.680
2.35
1.20
2.90
3.67
1.40
3.67
8.625
1.680
10.649
3.25
1.20
2.25
1.15
2.90
3.67
1.40
3.67
3.67
3.67
11.928
1.680
8.262
4.223
10.649
1
1
3.25
2.40
3.67
1.40
11.928
3.360
1
1
1
1
3.25
2.40
2.95
2.90
3.67
1.40
3.67
3.67
11.928
3.360
10.827
10.643
1
1
1
2.50
1.55
2.25
3.67
1.40
1.40
9.175
2.170
3.150
1
1
1
1
1
5.55
1.10
1.95
6.35
1.50
3.67
0.80
3.67
3.67
3.67
20.369
0.880
7.157
23.305
5.505
117.776
ML
1
5
1
1
2
1
5.10
5.00
8.10
9.18
8.40
4.30
5.100
5.000
8.100
9.176
8.400
4.300
5.100
25.000
8.100
9.176
16.800
4.300
ML
ML
ML
ML
ML
ML
1
1
2
2
1
8.30
7.00
6.60
7.20
6.40
8.300
7.000
6.600
7.200
6.400
8.300
7.000
13.200
14.400
6.400
ML
ML
ML
ML
ML
97.685
12.188
M2
M3
3.75
3.25
12.188
6.630
2.60
2.55
6.630
1
1
2.60
3.75
2.55
2.35
6.630
8.813
1
1
1
1
1.50
1.50
1.40
2.00
0.91
0.34
3.25
2.35
1.365
0.510
4.550
4.700
2.90
3.75
10.875
1
1
1
1
1
1
1
1.50
1.50
3.25
2.00
3.75
3.25
3.25
0.34
0.91
1.40
1.25
3.25
3.25
3.00
0.510
1.365
4.550
2.500
12.188
10.563
9.750
3.75
3.25
12.188
2.60
2.55
6.630
1
1
2.60
3.75
2.55
2.35
6.630
8.813
1
1
1
1
1.50
1.50
1.40
2.00
0.91
0.34
3.25
2.35
1.365
0.510
4.550
4.700
2.90
3.75
10.875
1
1
1
1
1
1
1
1.50
1.50
3.25
2.00
3.75
3.25
3.25
0.34
0.91
1.40
1.25
3.25
3.25
3.00
0.510
1.365
4.550
2.500
12.188
10.563
9.750
3.75
3.25
12.188
9.0.0.0
9.1.0.0
1
2.60
2.55
6.630
1
1
2.60
3.75
2.55
2.35
6.630
8.813
1
1
1
1
1.50
1.50
1.40
2.00
0.91
0.34
3.25
2.35
1.365
0.510
4.550
4.700
10.0.0.0
10.1.0.0
10.1.1.0
11,4,2,2
M2
M3
4.700
10.875
M2
M3
M3
2.500
12.188
10.563
9.750
M2
M2
M2
M2
97.685
12.188
m2
M3
6.630
M3
6.630
M3
8.813
6.425
M2
M3
4.700
10.875
M2
M3
6.425
M3
2.500
12.188
10.563
9.750
M2
M2
M2
M2
10.875
0.34
0.91
1.40
1.25
3.25
3.25
3.00
0.510
1.365
4.550
2.500
12.188
10.563
9.750
acabados en pisos
acabados con lozetas
lozeta corriente
primer nivel
sshh1
sshh2
oficina y area de ventas
1
1
1
7.60
1.90
7.85
1.80
1.25
5.05
13.680
2.375
39.643
13.680
2.375
39.643
M2
M2
M2
ZOCALOS Y CONTRAZOCALOS
ZOCALOS
ceramico
1 nivel
servicios higienicos
39.894
m2
26.42
1.51
39.894
39.894
M2
3
1
3
2
1
3
3
3
3
3
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
3.000
1.000
3.000
2.000
1.000
3.000
3.000
3.000
3.000
3.000
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
1.000
9.000
9.000
sistema de agua fria

SALIDA DE AGUA FRIA
primer nivel
REDES DE DIST RIBUCION
T uberia PVC clase 10 1/2"
primer nivel
REDES DE ALIMENT ACION
T uberia PVC clase 10 3/4"
primer nivel
T uberia PVC clase 10 1"
T uberia PVC clase 10 1 1/4"
ACCESORIOS DE REDES DE AGUA
medidor de agua
valvula de compuerta de Bronce tipo CRANE 3/4"
valvula de compuerta de Bronce tipo CRANE 1"
valvula de globo 1/2"
valvula CHECK 3/4"
valvula CHECK 1"
valvula flotador con ingreso 3/4" PVC
ACCESORIOS DEL SIST EMA DE ALMACENAMIENT O
accesorios de tanque cisterna
accesorios de tanque elevado
11,4,3,0
11,4,3,1
11,4,4,0
11,4,4,1
11,4,4,2
11,4,4,3
11,4,5,0
M3
M3
8.813
6.425
3.75
aparatos sanitarios y accesorios

lavatorio de loza blanca
lavatorio de loza blanca doble
inodoros
duchas
lavatorio de acero inoxidable
papelera de loza blanca
jabonera de loza blanca
toallera plastica de 24"
sumistro de aparatos sanitarios
suminstro de accesorios sanitarios
11,4,2,0
11,4,2,1
M2
M3
6.630
6.630
1.50
1.50
3.25
2.00
3.75
3.25
3.25
11.2.0.0
11,2,1,0
11.4.0.0
11,4,1,0
M2
M2
M2
M2
97.685
12.188
2.90
INSTALACIONES SANITARIAS
11,2,3,2
11,2,3,3
11,2,4,0
11,2,4,1
11,2,4,2
11,2,4,3
11,2,4,4
11,2,4,5
11,2,4,6
11,2,4,7
11,2,4,8
11,2,5,0
11,2,5,1
11,2,5,2
M3
2.500
12.188
10.563
9.750
1
1
1
1
1
1
1
11.0.0.0
11,2,3,0
11,2,3,1
M2
M3
6.425
11.1.0.0
11.1.1.0
11.1.2.0
11.1.3.0
11.1.4.0
11.1.5.0
11.1.6.0
11.1.7.0
11,1,8,0
11.1.9.0
11.1.10.0
11,2,2,0
11,2,2,1
M3
M2
M3
4.700
10.875
9.2.0.0
9.2.1.0
9.2.1.1
M3
6.630
8.813
6.425
6.425
PISOS Y PAVIMENTOS
contrapisos
M2
3.00
1.20
M2
M2
M2
1
1
1
1
1
M2
M2
M2
1
1
1
falso cielorraso
M2
1
1
8.2.0.0
M2
M2
M2
M2
GLB
1
1
M2
1
1
M2
M2
M2
M2
M2
1 perim=
3.67
M2
M2
M2
2.669
2.040
3.75
M2
M2
3.40
3.40
M2
M2
111.332
0.79
0.60
13.00 perim=
10.00 perim=
21.00 perim=
6.60 perim=
M2
79.849
1 perim=
4
3
1
3
M2
M2
M2
M2
M2
M2
M2
64.600
64.600
2.669
2.669
10.200
10.200
2.380
2.380
5 perim=
CIELORRASOS
cielorrasos con mezcla
0.880
11.016
13.770
3.305
11.016
7.528
7.344
8.074
11.203
13.763
0.880
1.680
10.248
11.928
1.680
9.330
11.010
1.680
10.248
11.928
1.680
6.945
8.625
1.680
10.649
10.248
11.928
1.680
8.262
4.223
10.649
8.568
11.928
3.360
8.568
11.928
3.360
10.827
10.643
3.855
9.175
2.170
3.150
19.489
20.369
0.880
7.157
23.305
5.505
desague y v entilacion
SALIDAS DE DESAGUE Y VENT ILACION
servicios higienicos 1 nivel
rebose de cisterna
rebose de tanque elevado
rebose de calentador
salidas de ventilacion
REDES DE DERIVACION
T uberia PVC-SAP 2"
primer nivel
tuberias de ventilacion
T uberia PVC-SAP 4"
primer nivel
REDES COLECT ORAS
T uberia PVC-SAP 4"
ACCESORIOS DE LAS REDES
trampa P 2"
sumidero 2"
registro roscado de bronce 4"
CAJA DE REGIST RO 12"X24"
55.698
M2
PTO
25.40
25.400
25.400
25.400
1
1
1
28.25
23.10
0.70
28.250
23.100
0.700
28.250
28.250
23.100
0.700
ML
ML
ML
ML
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
2.000
2.000
6.000
4.000
9.000
2.000
1.000
1.000
UND
UND
UND
UND
UND
UND
UND
UND
1.000
1.000
1.000
1.000
GLB
GLB
1.000
1.000
1.000
1.000
1.000
13.000
9.000
1.000
1.000
2.000
10.000
PTO
PT O
PT O
PT O
PT O
PT O
2
2
6
4
9
2
1
1
1
1
9
1
1
2
10
ML
ML
1
1
41.98
46.13
41.980
46.130
22.36
22.360
88.110
41.980
46.130
22.360
22.360
8.05
8.050
8.050
ML
1.000
1.000
1.000
1.000
8.000
4.000
10.000
2.000
UND
UND
UND
UND
8
4
10
2
ML
ML
ML
ML
ML
12.0.0.0
INSTALACIONES ELECTRICAS Y MECANICAS
12,1,0,0
12,1,1,0
12,1,2,0
12,1,3,0
12,2,0,0
12,2,1,0
12,2,2,0
12,3,0,0
12,3,1,0
12,3,2,0
12,3,3,0
12,4,0,0
12,4,1,0
12,4,2,0
12,4,3,0
12,4,4,0
12,5,0,0
13,5,1,0
13,5,1,1
13,5,1,2
13.5,1,3
13,5,2,0
13,5,2,1
13,5,2,2
13,5,3,0
13,5,3,1
salidas
salida para alumbrado
salida para interruptores
Salida para T omacorrientes
canalizacion y tuberias
T uberia PVC SEL 2"
T uberia PVC SEL 3/4"
conductores en tuberias
Conductor T w N 14
Conductor T w N 12
Conductor T w N 10
tablero de distribucion
T ablero General
Interruptor T ermomagnetico 2x50A
artefactos y luminarias
LUMINARIAS
Artefacto para 02 Fluorescentes Rectos 2x40 w
Artefacto T ipo Wallsocket, 01 Lampara
Artefacto Braquete Dirigible, 01 Lampara
INT ERRUPT ORES
Interruptor Simple
Interruptor Doble
T OMACORRIENT ES
T omacorriente Doble
56
49
61
1.000
1.000
1.000
56.000
49.000
61.000
1
1
126.00
107.00
126.000
107.000
126.000
107.000
1
1
1
587.00
543.00
605.00
pto
pto
pto
ML
ML
587.000
543.000
605.000
587.000
543.000
605.000
1
2
3
5
1.000
1.000
1.000
1.000
1.000
2.000
3.000
5.000
UND
UND
UND
UND
24
13
18
1.000
1.000
1.000
24.000
13.000
18.000
UND
UND
UND
27
22
1.000
1.000
27.000
22.000
UND
UND
ML
ML
ML
61
1.000
61.000
UND
METRADO DE A
Nro:
de
partida
5.1.3.0
5.2.3.0
5.3.3.0
descripcion
armadura de acero de zapatas

tipo Z-1 (longitudinal)
tipo Z-1 (transversal)
armadura de acero de columnas

tipo c-1 (longitudinal 3/4")
tipo c-1 (estribos 3/8")
armadura de acero de vigas

V-100 (longitudinal sup 5/8")
V-100 (longitudinal sup secund.1/2")
V-100 (longitudinal inf 5/8")
V-100 (estribos 3/8")
diseo
del
acero
N de
elem
iguales
I
total
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
3
3
5
5
5
5
2
2
I
I
I
I
total
3/4"
5/8"
3/8"
1/2"
1/4"
3/4"
5/8"
3/8"
1/2"
1/4"
1/2"
1/4"
12
12
12
2
2
2
2
2
4
4
4
4
5/8"
1/2"
1/2"
5/8"
1/2"
1/2"
3/8"
5/8"
1/2"
1/2"
5/8"
1/2"
1/2"
3/8"
5/8"
9
9
9
9
9
9
9
3
3
3
3
3
3
3
3

V-102 (longitudinal sup secund.1")
V-106 (longitudinal 61/2")
V-B (longitudinal 43/8")
V-B (estribos 1/4")
V-CH (longitudinal 61/2")
V-CH (estribos 1/4")
V-D (longitudinal 41/2")
V-D (estribos 1/4")
5.4.1.3
5.4.2.3
armadura de acero de loza maciza

refuerzo sup e inf (longitudinal)
refuerzo sup e inf (transversal)
armadura de acero en loza aliger

loza 1
acero de temperatura 1/4"
ref inf 11/2"
ref inf 13/8"
ref sup 13/8"
loza 2
I
total
1/2"
1"
5/8"
1/2"
3/8"
5/8"
1/2"
1/2"
5/8"
1/2"
1/2"
3/8"
5/8"
1/2"
1/2"
5/8"
1/2"
1/2"
3/8"
5/8"
1/2"
1/2"
5/8"
1/2"
1/2"
3/8"
1/2"
1/4"
3/8"
1/4"
1/2"
1/4"
1/2"
1/4"
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
I
total
1/2"
3/8"
3
3
1/4"
1/2"
3/8"
3/8"
3
3
3
3

ref inf 11/2"
ref sup 13/8"
loza 3
ref inf 11/2"
ref inf 13/8"
ref sup 13/8"
loza 1'
ref inf 11/2"
ref inf 13/8"
ref sup 13/8"
loza 4
ref inf 11/2"
ref sup 13/8"
loza 5
ref inf 11/2"
ref inf 13/8"
ref sup 13/8"
loza 6
ref inf 11/2"
ref sup 13/8"
loza 6
ref inf 11/2"
ref inf 11/2"
ref sup 13/8"
5.5.3.0 armadura de acero en escaleras

tramo primer piso
ref longitudinal 1/2"
ref transversal 3/8"
tramo 2 y 3 piso
5.6.3.0 armadura de acero en cisterna

caras laterales tanque
tapa tanque
ref 1/2"
1/4"
1/2"
3/8"
3
3
3
1/4"
1/2"
3/8"
3/8"
3
3
3
3
1/4"
1/2"
3/8"
3/8"
3
3
3
3
1/4"
1/2"
3/8"
3
3
3
1/4"
1/2"
3/8"
3/8"
3
3
3
3
1/4"
1/2"
3/8"
3
3
3
total
1/4"
1/2"
1/2"
3/8"
3
3
3
3
1/2"
3/8"
1
1
I
total
1/2"
3/8"
2
2
1/2"
3/8"
1
1
1/2"
ref 3/8"
3/8"
I
I
3/4"
5/8"
3/8"
1/2"
1/4"
1
1
1
2
2
1/2"
1/4"
1
1
3/8"
3/8"
1
1
I
/
3/8"
3/8"
1/2"
1
1
1
I
total
1/2"
3/8"
5/8"
1
1
1
total
1/2"
3/8"
1
1
total
5.7.3.0 acero en tanque elevado
columnas
vigas
V-106 (longitudinal 61/2")
loza de fondo de tanque elevado
loza de techo de tanque elevado
ref 1/2"
caras laterales tanque
5.8.3.0 armadura de acero en placa

METRADO DE ACERO
N de
piezas
por elem
longitud
por
pieza
9
9
8
9
9
8
8
8
1.35
1.25
1.25
1.15
1.15
1.35
1.15
1.15
2
6
56
8
56
3
5
56
6
56
4
56
12.2
12.2
1.32
12.2
1.754
12.2
12.2
2.21
12.2
1.04
12.2
0.93
2
1
1
2
1
2
53
2
1
1
2
1
2
46
2
10.43
10.43
6.31
10.26
10.26
3.21
1.21
9.06
9.06
4.88
9
9
3.2
1.21
10.32
1/4"
0.25
3/8"
0.56
longitudes por
1/2"
5/8"
0.994
1.552
3/4"
2.235
36.45
33.75
50
51.75
51.75
54
18.4
18.4
292.8
878.4
887.04
195.2
196.448
73.2
122
247.52
292.8
232.96
195.2
208.32
159.432
635.3536
679.1008 1552.6208
187.74
93.87
56.79
184.68
92.34
57.78
577.17
54.36
27.18
14.64
54
27
19.2
166.98
61.92
818.01
1
1
2
1
61
2
1
1
2
1
2
77
2
1
1
2
1
2
112
2
1
1
2
1
2
119
6
76
4
245
6
15
4
45
10.32
4.19
10.26
10.26
1.21
14.05
14.05
7.42
14.05
14.05
6.32
1.21
21.05
21.05
12.41
20.26
20.26
11.64
1.21
20.29
20.29
11.79
20.21
20.21
6.32
1.21
13.2
0.95
39.24
0.55
3
1.05
7.6
0.65
8
10
1.93
1.4
15
7
7
7
2.8
4.55
2.5
3.3
30.96
61.56
30.78
221.43
84.3
42.15
22.26
84.3
42.15
37.92
279.51
126.3
63.15
37.23
121.56
60.78
69.84
406.56
121.74
60.87
35.37
121.26
60.63
37.92
431.97
237.6
216.6
470.88
404.25
54
47.25
91.2
87.75
46.32
42
126
95.55
52.5
69.3
11
7
7
2.6
3.07
2.1
85.8
38
8
8
8
3
10.2
3.5
7.25
342
15
11
11
11
4.2
4.55
2.5
3.3
189
11
11
11
4.2
3.85
2.9
138.6
38
7
7
7
2.54
10.2
6
7.15
289.56
25
8
8
3
6.47
6.52
225
29
13
13
13
5
7.24
3.3
5.4
435
4
42
20.01
1.02
4
48
19.61
1.02
16
74
18.2
1.92
0.54
64.47
44.1
244.8
84
174
150.15
82.5
108.9
127.05
95.7
214.2
126
150.15
155.28
156.48
282.36
128.7
210.6
80.04
42.84
156.88
97.92
291.2
142.08
4.86
1.3
5.2
2
6
8
4
56
2.1
2.1
2.1
2.1
0.93
6
67
10.55
0.95
8
7
1.88
1.85
15.04
12.95
8
7
1
1.88
1.85
0.6
15.04
12.95
24
40
8
1.65
2.55
1.65
14
34
8.25
1.35
4.2
12.6
16.8
16.8
104.16
63.3
63.65
0.6
39.6
102
13.2
115.5
45.9
1"
3.973
peso (kg)
36.2313
33.5475
49.7
51.4395
51.4395
53.676
18.2896
18.2896
294.3234
654.408
1363.2768
496.7424
194.0288
49.112
163.602
189.344
138.6112
291.0432
58.24
194.0288
52.08
3844.5172
291.37248
93.30678
56.44926
286.62336
91.78596
57.43332
323.2152
84.36672
27.01692
14.55216
83.808
26.838
19.0848
93.5088
96.09984
12.57
30.77424
49.94061
95.54112
30.59532
124.0008
130.8336
41.8971
22.12644
130.8336
41.8971
37.69248
156.5256
196.0176
62.7711
37.00662
188.66112
60.41532
69.42096
227.6736
188.94048
60.50478
35.15778
188.19552
60.26622
37.69248
241.9032
236.1744
54.15
263.6928
101.0625
53.676
11.8125
90.6528
21.9375
5025.90489
69.56208
46.04208
23.52
69.56208
2669.89344
31.5
94.9767
29.4
38.808
21.45
64.08318
24.696
85.5
243.3312
47.04
97.44
47.25
149.2491
46.2
60.984
34.65
126.2877
53.592
72.39
212.9148
70.56
84.084
56.25
154.34832
87.6288
108.75
280.66584
127.9278
117.936
2669.89344
314.32408
79.55976
23.9904
155.93872
54.8352
314.32408
376.76044
289.4528
79.5648
4.83084
2.912
376.76044
308.8361
9.387
19.5552
9.408
16.6992
26.04
62.9202
15.9125
8.4224
7.252
8.4224
7.252
0.5964
39.3624
57.12
20.4864
308.8361
140.511
114.807
25.704
140.511
COSTO DE HORA HOMBRE
BONIFICACIONES PERMAN
CATEGORIA
REMUNERACION
BASICA
OPERARIO
OFICIAL
PEON
BONIFICACION
UNIFICADA DE
CONSTRUCCION (BUC)
S/. 45.50
S/. 39.50
S/. 35.30
S/. 14.56
S/. 11.85
S/. 10.59
tabla de porcentajes de leyes

CONCEPTO
1.00 Porcentajes establecidos
1.01 indemnizacion
- por tiempo de servicios
- por participacion de utilidades
1.02 Seguro complementario de trabajo de riesgo
- prestaciones asistenciales (ley26790)
- prestaciones economicas
1.03 regimen de prestaciones de salud (essalud)
2.00 Porcentajes deducidos
2.01 salario dominical
2.02 Vacaciones record (30 dias)
2.03 Gratificacion por fiestas patrias y navidad
2.04 Jornales por dias feriados no laborables
2.05 Asignacion escolar (promedio 3 hijos)
3.00 Regimen de prestaciones de salud (9%)
3.01 Sobre salario dominical
3.02 Sobre vacaciones record
3.03 Sobre gratif. de fiestas patrias y navidad
3.04 Sobre jornales por dias feriados no laborables
4.00 Seguro complementario de trabajo de riesgo (3%)
4.01 Sobre salario dominical
4.02 Sobre vacaciones record
4.03 Sobre gratif. de fiestas patrias y navidad
4.04 Sobre jornales por dias feriados no laborables
TOTAL DE L.S. Y B.S. EN % SOBRE REM. BASICA Y BUC.
COSTO DE HORA HOMBRE
CATEG
CONCEPTO
OPERARIO
S/. 45.50
Remuneracion basica (RB)

Bonificaion unificada de construccion (BUC)
S/. 14.56
leyes y beneficios sociales sobre la RB
S/. 52.21
leyes y beneficios sociales sobre el BUC
S/. 1.75
Bonificacion por movilidad acumulada
S/. 7.20
Overol (2 unidades anuales)
S/. 0.60
COSTO DE DIA HOMBRE (DH)
S/. 121.81
COSTO DE HORA HOMBRE (HH)
S/. 15.23
CATEGORIA
operario
oficial
peon
COSTO HH
S/. 15.23
S/. 13.24
S/. 11.93
COSTO DEL ACERO DE CONSTRUCCION

diametro de la costo por barra de 9
peso de la barra de 9m
peso especifico en kg/m
barra
m
en kg
1/4"
S/. 7.34
0.25
2.25
3/8"
S/. 16.40
0.56
5.04
1/2"
S/. 28.99
0.994
8.946
5/8"
S/. 45.12
1.552
13.968
3/4"
S/. 64.91
2.235
20.115
1"
S/. 114.70
3.973
35.757
COSTO DE ALGUNOS MATERIALES

material
cemento portland tipo I
arena gruesa
arena fina
hormigon
piedra chancada
piedra mediana
piedra grande
unidad
bls
m3
m3
m3
m3
m3
m3
precio promedio
S/. 16.97
S/. 39.90
S/. 37.90
S/. 41.30
S/. 53.80
S/. 41.62
S/. 42.70
madera tornillo
ladrillo king kong 24x14x9
clavos de 3"
ocre
lozeta corriente 20x20
pegamento
lozeta vinilico 1.6mm parac
porcelana
mayolica 15x15 de 1ra
p2
pza
kg
kg
m2
gal
m2
kg
m2
contrazoc cedro boleado de 3/4"x2" ml
S/. 5.25
S/. 0.59
S/. 4.08
S/. 15.85
S/. 21.90
S/. 32.45
S/. 23.90
S/. 24.36
S/. 16.24
S/. 7.58
rodones de 3/4"x3/4"
clavos de 1 1/2"
puerta apanelada de cedro de
0,9x2,10m
ml
kg
und
S/. 110.50
puerta contraplacada 0,80x2,10m
und
S/. 110.50
und
S/. 81.99
und
S/. 91.21
madera cedro
cola sintetica
clavos para madera cc 1"
clavos de 2"
p2
gal
kg
kg
S/. 9.80
S/. 38.45
S/. 4.08
S/. 4.08
pasamanos de madera cedro 2"x3"
ml
S/. 15.67
triplay lupuna 4x8x6mm

soldadura cellocord P 3/16"
angulo de acero liviano de
1"x1"x1/8"x6m
Tee de acero liviano de
3/4"x3/4"x1/8"x6m
Tee de acero liviano de
1"x1"x1/8"x6m
angulo de aluminio liviano de
1"x1"x1/8"x6m
Tee de aluminio liviano de
3/4"x3/4"x1/8"x6m
Tee de aluminio liviano de
1"x1"x1/8"x6m
cortina enrrollable de fierro
vidrio semidoble (inc coloc)
pintura latex KOLOR
pintura imprimante blanca
alambre negro # 16
bisagras de fierro de 3"
triplay de 4'x8'x6mm
pln
kg
S/. 36.54
S/. 9.91
pza
S/. 17.64
pza
S/. 19.89
pza
S/. 21.32
pza
S/. 15.44
pza
S/. 18.10
pza
S/. 19.28
m2
m2
gal
gal
kg
par
pln
S/. 75.89
S/. 3.45
S/. 29.50
S/. 16.60
S/. 3.94
S/. 4.73
S/. 29.99
S/. 4.25
S/. 4.08
calamina tipo sabana 1.10*3.05

chapa yale 3610-60 2 golpes
clavos de aluminio 2"
muebles de oficina (mesa con silla)
tuberia PVC C-10 3/4"
pegamento plastico
valv de comp Bronce CRANE 3/4"
valv de globo 3/4"
tee PVC 3/4"
inodoro de tanque bajo
duchas de acero galv
toallera de 24"
codo pvc 3/4"
codo pvc 1/2"
tee pvc 1/2"
tuberia PVC C-10 1"
codo pvc 1"
tee pvc 1"
tuberia PVC C-10 1 1/4"
codo pvc 1 1/4"
tee pvc 1 1/4"
medidor de agua
valv de comp Bronce CRANE 1"
valv de globo 1/2"
valv check 3/4"
valv check 1"
valv flotador con ingreso de 3/4" pvc
acc tanque cisterna
acc tanque elevado
tuberia A.C. 3/4"
codo de fierro galv 3/4"
tuberia A.C. 1/2"
pza
S/. 23.33
und
kg
S/. 12.60
S/. 4.08
glb
S/. 138.67
ml
gal
S/. 12.34
S/. 84.36
und
S/. 12.67
und
und
und
S/. 20.67
S/. 3.28
S/. 243.00
und
S/. 267.00
und
und
S/. 273.50
S/. 106.79
und
S/. 180.64
und
und
und
und
ml
und
und
ml
und
und
ml
und
und
und
S/. 20.60
S/. 20.40
S/. 21.70
S/. 5.98
S/. 18.46
S/. 5.67
S/. 5.46
S/. 21.68
S/. 6.70
S/. 6.84
S/. 22.31
S/. 5.24
S/. 6.31
S/. 140.67
und
S/. 34.50
und
S/. 41.00
und
und
und
S/. 31.65
S/. 40.50
S/. 44.55
und
S/. 59.99
glb
glb
ML
und
und
und
S/. 216.50
S/. 206.30
S/. 36.45
S/. 10.64
S/. 34.12
S/. 10.50
tee de fierro galv 1/2"

sist de calent con acc
tuberia CSN 6"
tuberia PVC sal 2"
tuberia PVC sal 4"
tee pvc sal 4"
codo pvc sal 2" 90
tuberia PVC sal 4"
codo PVC sal 4" 90
trampa p 2"
sumidero 2"
tee pvc sal 2" 90
reg roscado de bronce 4"
caja de reg 12x24" prefab
tuvo pvc cel/8/8*3m
interruptor de bakelita simp
caja octogonal liviana
cable tw N 14
tuvo pvc cel 2"
codo PVC sel 2"
tuvo pvc cel 3/4"
codo PVC sel 3/4"
cinta aislante
conducto tw N12
conducto tw N16
tablero metalico con 12 polos
und
glb
ml
ml
ml
und
und
ml
und
und
und
und
und
und
tub
UND
UND
ml
ml
UND
ml
UND
ML
ML
ml
und
interruptor termomagnetico 2x50A
und
und

und
artefacto. Para 2 fluoresc. Rec. 2x40
W
und
Artef Tipo Wallsocket, 01 Lamp
und
Artef Braquete Dirigible, 01 Lamp

interruptor simple
interruptor doble
tomacorriente doble
sist de puesto a tierra
electrobomba
reflectores 200 W
und
und
und
und
glb
und
und
S/. 11.99
S/. 467.96
S/. 25.30
S/. 22.40
S/. 26.80
S/. 16.70
S/. 14.99
S/. 31.64
S/. 16.79
S/. 13.64
S/. 15.99
S/. 7.85
S/. 16.54
S/. 201.79
S/. 26.79
S/. 15.66
S/. 81.69
S/. 6.33
S/. 16.48
S/. 7.36
S/. 19.89
S/. 6.49
S/. 5.30
S/. 4.35
S/. 4.67
S/. 263.44
S/. 47.36
S/. 44.55
S/. 41.87
S/. 39.89
S/. 61.75
S/. 66.43
S/. 14.76
S/. 19.84
S/. 19.88
S/. 876.00
S/. 4,800.50
S/. 264.00
RE
CACIONES PERMANENTES
BONIFICACION POR
MOVILIDAD
ACUMULADA
S/. 7.20
S/. 7.20
S/. 7.20
% DE L.S. Y B.S. APLICABLES

remun. basica
BUC
12.00 %
3.00 %
1.30 %
1.70 %
9.00 %
1.30 %
1.70 %
9.00 %
17.91 %
11.54 %
22.22 %
4.34 %
25.00 %
1.61 %
1.04 %
2.00 %
0.39 %
0.54 %
0.35 %
0.67 %
0.13 %
114.74 %
12.00 %
CATEGORIA
OFICIAL
S/. 39.50
PEON
S/. 35.30
S/. 11.85
S/. 10.59
S/. 45.32
S/. 40.50
S/. 1.42
S/. 1.27
S/. 7.20
S/. 7.20
S/. 0.60
S/. 0.60
S/. 105.89
S/. 95.46
S/. 13.24
S/. 11.93
costo por 1 kg de acero
prom del costo de 1kg

de acero
RUCCION
RIALES
S/. 3.26
S/. 3.25
S/. 3.24
S/. 3.23
S/. 3.23
S/. 3.21
S/. 3.24
promedio =
total a considerar en 1kg de acero =
porcentaje de
desperdicios
3%
5%
6%
7%
8%
10 %
7%
1.07
ANALISIS DE COSTOS UNITARIOS

obra
ubicacin
revisado por:
fecha
edificio multifamiliar
ex fundo naranjal-San martin de Porres - Lima - Per
Ing. Percy Aza Morales
febrero del 2012
costo de hora hombre

operario
oficial
peon
S/. 15.23
S/. 13.24
S/. 11.93
capataz
topografo
S/. 17.51
S/. 17.51
OBRAS PROVICIONALES
PARTIDA N:
1.1.1.0
especificaciones
cuadrilla
rendimiento
contrucciones provicionales (oficinas)

construidos en obra
0.1 capataz
7 m2/dia
DESCRIPCION
MATERIALES
alambre negro # 16
clavos para madera con cabeza 2"
madera tornillo
muebles de oficina
UND
kg
kg
P2
par
pln
pza
und
kg
glb
1 oficial
CANTIDAD
PRECIO
UNITARIO
5.3000
0.1500
3.3922
0.0780
0.9666
0.2770
0.0780
1.4000
0.0780
S/. 3.94
S/. 4.08
S/. 5.25
S/. 4.73
S/. 29.99
S/. 23.33
S/. 12.60
S/. 4.08
S/. 138.67
costo d
MANO DE OBRA
capataz
oficial
peon
hh
hh
hh
0.1143
1.1429
2.2857
S/. 17.51
S/. 13.24
S/. 11.93
costo de ma
EQUPOS Y HERRAMIENTAS
herramientas
PARTIDA N:
especificaciones
cuadrilla
rendimiento
1.1.2.0
%mo
0.0300
S/. 44.40
costo de equipo y he
contrucciones provicionales (almacenes)

construidos en obra
0.1 capataz
7 m2/dia
1 oficial
DESCRIPCION
MATERIALES
alambre negro # 16
clavos para madera con cabeza 2"
madera tornillo
UND
kg
kg
P2
par
pln
pza
und
kg
CANTIDAD
PRECIO
UNITARIO
5.3000
0.1500
3.3922
0.0780
0.9666
0.2770
0.0780
1.4000
S/. 3.94
S/. 4.08
S/. 5.25
S/. 4.73
S/. 29.99
S/. 23.33
S/. 12.60
S/. 4.08
costo d
MANO DE OBRA
capataz
oficial
peon
hh
hh
hh
0.1143
1.1429
2.2857
S/. 17.51
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
1.2.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
valv de globo 3/4"
tee PVC 3/4"
%mo
0.0300
S/. 44.40
instalaciones provicionales (agua para la obra)

se haran conexiones provicionales
0.1 capataz
+
1 oficial
2.4 GLB/dia
UND
ml
gal
und
und
und
CANTIDAD
PRECIO
UNITARIO
21.7000
0.2000
2.0000
2.0000
2.0000
S/. 12.34
S/. 84.36
S/. 12.67
S/. 20.67
S/. 3.28
costo d
MANO DE OBRA
capataz
oficial
peon
hh
hh
hh
0.3333
3.3333
20.0000
S/. 17.51
S/. 13.24
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 288.62
PARTIDA N:
1.2.2.0
especificaciones
cuadrilla
rendimiento
instalaciones provicionales (energa electrica)

se haran conexiones provicionales
0.1 capataz
+
1 oficial
2.4 GLB/H
DESCRIPCION
MATERIALES
cable TW #14
tubo pvc sel/5/8
reflectores
cinta aislante
tablero general
UND
CANTIDAD
PRECIO
UNITARIO
ml
tub
und
und
und
21.7000
0.2000
5.0000
2.0000
2.0000
S/. 6.33
S/. 26.79
S/. 264.00
S/. 5.30
S/. 263.44
costo d
MANO DE OBRA
capataz
oficial
peon
hh
hh
hh
0.3333
3.3333
6.6667
S/. 17.51
S/. 13.24
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 129.51
TRABAJOS PRELIMINARES
PARTIDA N:
2.1.0.0
especificaciones
cuadrilla
rendimiento
trabajos preliminares (limpieza del terreno)

limpieza manual del terreno normal
0.1 capataz
+
3 peon
150 m2/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.0053
0.1600
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
2.2.0.0
%mo
0.0300
S/. 2.00
especificaciones
cuadrilla
rendimiento
con vallas aisladas

1 topografo
350 m2/dia
DESCRIPCION
MATERIALES
cal hidraulica
madera tornillo
UND
bolsa
P2
1 capataz
CANTIDAD
PRECIO
UNITARIO
0.0500
0.0200
S/. 18.33
S/. 5.25
costo d
MANO DE OBRA
topografo
capataz
peon
hh
hh
hh
0.0229
0.0229
0.0686
S/. 17.51
S/. 17.51
S/. 11.93
costo de ma
teodolito
Wincha
herramientas
hm
und
%mo
0.0229
0.0030
0.0300
S/. 5.54
S/. 26.67
S/. 1.62
MOVIMIENTOS DE TIERRAS
PARTIDA N:
3.1.1.0
especificaciones
cuadrilla
rendimiento
excavaciones para zapatas aisladas

en terreno normal con pico y pala
0.1 capataz
+
1 peon
2.5 m3/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.3200
3.2000
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
especificaciones
3.1.2.0
%mo
0.0300
S/. 43.79
excavaciones de zanjas para cimientos

cuadrilla
rendimiento
0.1 capataz
4 m3/dia
DESCRIPCION
UND
CANTIDAD
1 peon
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.2000
2.0000
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
3.1.3.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 27.37
excavaciones de cimiento para cisterna

0.1 capataz
+
1 peon
2.5 m3/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.3200
3.2000
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
3.1.4.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
%mo
0.0300
S/. 43.79
cimiento de escalera
0.1 capataz
+
1 peon
4.5 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.1778
1.7778
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
3.2.1.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 24.33
relleno con material propio

con el material obtenido de las excavaciones
0.1 capataz
+
1 peon
7 m3/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.1143
1.1429
S/. 17.51
S/. 11.93
costo de ma
herramientas
PARTIDA N:
3.2.2.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
materal de cantera (incl transporte)
%mo
0.0300
S/. 15.64
relleno para base de falso piso

con el material obtenido de las excavaciones
0.1 capataz
+
1 peon
6 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
m3
0.2500
S/. 44.75
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.1333
1.3333
S/. 17.51
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 18.25
PARTIDA N:
3.3.0.0
especificaciones
cuadrilla
rendimiento
nivelacion interior y apisonado

refinacion de la capa final
0.1 capataz
+
120 m2/dia
DESCRIPCION
MATERIALES
reglas de madera
clavso de 3"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
P2
kg
0.0300
0.0100
S/. 5.25
S/. 4.08
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0067
0.0667
0.0667
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
3.4.0.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

transporte en carretilla
0.1 capataz
+
6 m3/dia
DESCRIPCION
S/. 1.93
UND
1 peon
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.1333
1.3333
S/. 17.51
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 18.25
OBRAS DE CONCRETO SIMPLE

PARTIDA N:
especificaciones
4.1.0.0
cimiento corrido 1:10+30%PG

preparado con mezcladora de 9.11 P2
cuadrilla
rendimiento
0.1 capataz
25 m3/dia
DESCRIPCION
MATERIALES
hormigon
piedra grande
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
2.9000
0.8300
0.5000
S/. 16.67
S/. 41.30
S/. 42.70
costo d
MANO DE OBRA
capataz
operario
oficial
peon
operador de equipo liviano
hh
hh
hh
hh
hh
0.0320
0.3200
0.6400
2.5600
0.3200
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
mezcladora de 9.11P2
herramientas
PARTIDA N:
4.2.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
hormigon
regla de madera
hm
%mo
0.3200
0.0300
S/. 30.36
S/. 49.33
solados F'c=100 kg/cm2

mezcla 1:12 (cemento hormigon)
0.2 capataz
+
2 operario
80 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
p2
0.2700
0.0900
0.1120
S/. 16.97
S/. 41.30
S/. 5.25
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0200
0.2000
0.1000
0.6000
0.1000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
herramientas
hm
%mo
0.1000
0.0300
S/. 30.36
S/. 13.40
PARTIDA N:
4.3.0.0
especificaciones
cuadrilla
rendimiento
sobrecimientos (cemento hormigon 1:8+25%pm)

0.1 capataz
+
1 operario
10 m3/dia
DESCRIPCION
MATERIALES
hormigon
piedra mediana
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
3.7000
0.8500
0.4200
S/. 16.67
S/. 41.30
S/. 41.62
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0800
0.8000
1.6000
6.4000
0.8000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
herramientas
PARTIDA N:
4.4.0.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
hm
%mo
0.8000
0.0300
S/. 30.36
S/. 123.31
encofrado y desencofrado de sobrecimiento

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
40 m2/dia
14 m2/dia
28 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
4.8300
0.1300
0.2600
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0771
0.7714
1.0571
S/. 17.51
S/. 15.23
S/. 13.24
peon
hh
0.5714
S/. 11.93
costo de ma
herramientas
PARTIDA N:
4.5.0.0
especificaciones
cuadrilla
reglado
vaciado
rendimiento
reglado
vaciado
DESCRIPCION
MATERIALES
hormigon
regla de madera
%mo
0.0300
S/. 33.91
falsopiso
mezcla 1:12 (cemento hormigon)
0.1 capataz
+
1 operario
0.2 capataz
+
2 operario
100 m2/dia
200 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
p2
0.1800
0.0600
0.0600
S/. 16.97
S/. 41.30
S/. 5.25
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0160
0.1600
0.0400
0.4800
0.0800
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
herramientas
hm
%mo
0.0800
0.0300
S/. 30.36
S/. 10.19
OBRAS DE CONCRETO ARMADO

PARTIDA N:
5.1.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
arena gruesa
concreto de zapatas F'c=210kg/cm2

0.2 capataz
+
2 operario
25 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
9.7300
0.5200
S/. 16.67
S/. 39.90
piedra chancada
m3
0.5300
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0640
0.6400
0.6400
2.5600
0.6400
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.1.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
hm
hm
%mo
0.3200
0.3200
0.0300
S/. 30.36
S/. 10.22
S/. 59.63

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
40 m2/dia
14 m2/dia
28 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
7.8900
0.1500
S/. 5.25
S/. 4.08
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.0771
0.7714
1.0571
0.5714
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.1.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
%mo
0.0300
S/. 33.91
armadura de acero en zapatas

con acero grado 60, cortado con cisalla
0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.2.1.0
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de columnas F'c=210kg/cm2

preparado con mezcladora de 9.11 P2, uso de vibrador
0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
10 m3/dia
20 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
operador de equipo liviano (3 op)
hh
hh
hh
hh
hh
0.2000
1.6000
1.6000
8.4000
2.4000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
winche electrico de 2 tambores
herramientas
hm
hm
hm
%mo
0.8000
0.8000
0.8000
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 185.82
PARTIDA N:
5.2.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
40 m2/dia
10 m2/dia
40 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
5.1600
0.1700
0.3000
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1000
1.0000
1.2000
0.4000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.2.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 37.64

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0064
0.0640
S/. 17.51
S/. 15.23
oficial
hh
0.0640
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.3.1.0
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de vigas F'c=210kg/cm2

0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
20 m3/dia
40 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1000
0.8000
0.8000
4.2000
1.2000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.3.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
hm
hm
hm
%mo
0.4000
0.4000
0.4000
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 92.91
encofrado y desencofrado de vigas

con madera tornillo
0.1 capataz
0.1 capataz
40 m2/dia
9 m2/dia
36 m2/dia
+
+
1 operario
1 operario
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
6.7100
0.2400
0.2100
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1089
1.0889
1.3111
0.4444
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.3.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 41.15
armadura de acero en vigas

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
EQUIPOS Y HERRAMIENTAS
cisalla
herramientas
PARTIDA N:
5.4.1.1
especificaciones
cuadrilla
prep y vaciado
hm
%mo
0.0320
0.0300
S/. 1.35
S/. 1.93
concreto de lozas macizas F'c=210kg/cm2

0.2 capataz
+
2 operario
rendimiento
curado
0.1 capataz
prep y vaciado
curado
20 m3/dia
40 m3/dia
DESCRIPCION
MATERIALES
arena gruesa
piedra chancada
1 peon
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1000
0.8000
0.8000
4.2000
1.2000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.4.1.2
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
hm
hm
hm
%mo
0.4000
0.4000
0.4000
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 92.91
encofrado y desencofrado de lozas macizas

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
60 m2/dia
15 m2/dia
45 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
5.9300
0.1400
0.1000
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0667
0.6667
0.8444
S/. 17.51
S/. 15.23
S/. 13.24
peon
hh
0.3556
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.4.1.3
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 26.74
armadura de acero en lozas macizas

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.4.2.1
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de lozas aligeradas F'c=210kg/cm2

0.3 capataz
+
3 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
25 m3/dia
50 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1120
0.9600
0.6400
3.6800
0.9600
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.4.2.2
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
hm
hm
hm
%mo
0.3200
0.3200
0.3200
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 83.58
encofrado y desencofrado de lozas aligeradas

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
75 m2/dia
12 m2/dia
36 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
5.1500
0.1100
0.1000
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.0773
0.7733
0.9956
0.4444
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.4.2.3
especificaciones
cuadrilla
habilitacion:
colocacion
%mo
0.0300
S/. 31.61
armadura de acero en lozas aligeradas

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.5.1.0
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de escaleras F'c=210kg/cm2

0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
12 m3/dia
30 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1600
1.3333
1.3333
6.9333
2.0000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
hm
hm
hm
%mo
0.6667
0.6667
0.6667
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 153.94
PARTIDA N:
5.5.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N16
encofrado y desencofrado de escaleras

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
28 m2/dia
6 m2/dia
18 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
5.7400
0.1000
0.0800
S/. 5.25
S/. 4.08
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1619
1.6190
2.0635
0.8889
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.5.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 65.41
armadura de acero en escaleras

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0064
0.0640
S/. 17.51
S/. 15.23
oficial
hh
0.0640
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.6.1.0
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de tanque cisterna F'c=210kg/cm2

0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
10 m3/dia
30 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1867
1.6000
1.6000
8.2667
1.6000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.6.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
hm
hm
%mo
0.8000
0.8000
0.0300
S/. 30.36
S/. 10.22
S/. 171.82
encofrado y desencofrado de tanque cisterna

con madera tornillo
0.1 capataz
0.1 capataz
45 m2/dia
14 m2/dia
30 m2/dia
+
+
1 operario
1 operario
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N16
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
3.6400
0.1200
0.1500
S/. 5.25
S/. 4.08
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.0749
0.7492
1.0159
0.5333
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.6.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 32.53
armadura de acero en cisterna

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 m2/dia
250 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.7.1.0
especificaciones
cuadrilla
prep y vaciado
curado
hm
%mo
0.0320
0.0300
S/. 1.35
S/. 1.93
concreto de tanque elevado F'c=210kg/cm2

0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
rendimiento
prep y vaciado
curado
DESCRIPCION
MATERIALES
arena gruesa
piedra chancada
10 m3/dia
30 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.1867
1.6000
1.6000
8.2667
2.4000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.7.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
hm
hm
hm
%mo
0.8000
0.8000
0.8000
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 184.00
encofrado y desencofrado de tanque elevado

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
20 m2/dia
10 m2/dia
20 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
5.7400
0.1600
0.2000
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1200
1.2000
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.7.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
%mo
0.0300
S/. 51.10
armadura de acero en tanque elevado

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 KG/dia
250 kg/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
PARTIDA N:
5.8.1.0
especificaciones
cuadrilla
prep y vaciado
curado
rendimiento
hm
%mo
MATERIALES
arena gruesa
piedra chancada
S/. 1.35
S/. 1.93
concreto de placas F'c=210kg/cm2

0.2 capataz
+
2 operario
0.1 capataz
+
1 peon
prep y vaciado
curado
DESCRIPCION
0.0320
0.0300
8 m3/dia
30 m3/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
9.7300
0.5200
0.5300
S/. 16.67
S/. 39.90
S/. 53.80
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.2267
2.0000
2.0000
10.2667
3.0000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
vibrador de 2" 4hp
herramientas
PARTIDA N:
5.8.2.0
especificaciones
cuadrilla
encofrado:
habilitacion:
desencofrado:
rendimiento
habilitacion:
encofrado:
desencofrado:
DESCRIPCION
MATERIALES
madera tornillo
clavos de 3"
alambre negro N8
hm
hm
hm
%mo
1.0000
1.0000
1.0000
0.0300
S/. 30.36
S/. 10.22
S/. 15.70
S/. 229.09
encofrado y desencofrado de placa

con madera tornillo
0.1 capataz
0.1 capataz
+
+
1 operario
1 operario
40 m2/dia
10 m2/dia
40 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
kg
4.0700
0.2200
0.1200
S/. 5.25
S/. 4.08
S/. 3.20
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1000
1.0000
1.2000
0.4000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
PARTIDA N:
5.8.3.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
%mo
0.0300
S/. 37.64
armadura de acero en placas

0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
250 kg/dia
colocacion
DESCRIPCION
MATERIALES
fierro corrugado
alambre negro n16
250 kg/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
kg
1.0700
0.0600
S/. 3.24
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0064
0.0640
0.0640
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
hm
%mo
0.0320
0.0300
S/. 1.35
S/. 1.93
ESTRUCTURAS DE MADERA
PARTIDA N:
6.1.0.0
especificaciones
cuadrilla
habilitacion:
colocacion
rendimiento
habilitacion:
colocacion
DESCRIPCION
MATERIALES
madera tornillo
alambre negro n16
cobertura de madera
con madera tornillo
0.1 capataz
0.1 capataz
50 m2/dia
30 m2/dia
+
+
1 operario
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
3.2500
0.0600
S/. 5.25
S/. 3.94
costo d
MANO DE OBRA
capataz
operario
oficial
hh
hh
hh
0.0427
0.4267
0.4267
S/. 17.51
S/. 15.23
S/. 13.24
costo de ma
cisalla
herramientas
hm
%mo
0.0320
0.0300
S/. 1.35
S/. 12.89
ARQUITECTURA
PARTIDA N:
7.1.1.0
especificaciones
cuadrilla
colocacion
acarreo
rendimiento
colocacion
acarreo
DESCRIPCION
MATERIALES
cemento portland tipo 1
arena gruesa
ladrillo 24x14x9
muros de ladrillo king kong

ladrillo de 24x14x9, junta de 1.5 cm, mezcla 1:5
0.1 capataz
+
1 operario
1 peon
9.46 m2/dia
27.03 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
pza
0.2180
0.0310
39.0000
S/. 16.97
S/. 39.90
S/. 0.59
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0846
0.8457
0.7188
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
clavos de 3"
herramientas
PARTIDA N:
7.2.1.0
especificaciones
cuadrilla
colocacion
acarreo
rendimiento
colocacion
acarreo
DESCRIPCION
MATERIALES
arena gruesa
ladrillo 24x14x9
p2
kg
%mo
0.5800
0.0220
0.0300
S/. 5.25
S/. 4.08
S/. 22.93
parapeto de azotea
ladrillo de 24x14x9, junta de 1.5 cm, mezcla 1:5
0.1 capataz
+
1 operario
1 peon
9.46 m2/dia
27.03 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
pza
0.2180
0.0310
39.0000
S/. 16.97
S/. 39.90
S/. 0.59
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0846
0.8457
0.7188
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
clavos de 3"
herramientas
p2
kg
%mo
0.5800
0.0220
0.0300
S/. 5.25
S/. 4.08
S/. 22.93
REVOQUES Y REVESTIMIENTOS
PARTIDA N:
8.1.0.0
especificaciones
cuadrilla
paeteo
tarrajeo
armar andamio
desarmar andamio
rendimiento
paeteo
tarrajeo
armar andamio
desarmar andamio
DESCRIPCION
MATERIALES
arena fina
tarrajeo en exteriores
paeteo previo, espesor 1.5cm, mezcla 1:5
0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
1 operario
+
1 peon
25 m2/dia
12 m2/dia
32 m2/dia
120 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1237
1.3033
0.7556
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
8.2.0.0
especificaciones
cuadrilla
tarrajeo
rendimiento
tarrajeo
DESCRIPCION
MATERIALES
p2
p2
kg
%mo
0.8500
0.0250
0.0220
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 31.03
tarrajeo en columnas
paeteo y acabado en una sola operacin
0.1 capataz
+
1 operario
8 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO

arena fina
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1000
1.0000
0.3300
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
8.3.0.0
especificaciones
cuadrilla
tarrajeo
rendimiento
tarrajeo
DESCRIPCION
MATERIALES
arena fina
p2
p2
kg
%mo
0.5800
0.3880
0.0220
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 20.92
tarrajeo en vigas
paeteo y acabado en una sola operacin
0.1 capataz
+
1 operario
6.5 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1231
1.2308
0.4062
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
8.4.0.0
especificaciones
cuadrilla
paeteo
tarrajeo
rendimiento
paeteo
tarrajeo
p2
p2
kg
%mo
2.6000
0.3880
0.1000
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 25.74
tarrajeo en muros
paeteo previo, espesor 1.5cm, mezcla 1:5
0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
34 m2/dia
20 m2/dia
DESCRIPCION
MATERIALES
arena fina
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0635
0.6353
0.2776
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
8.5.0.0
especificaciones
cuadrilla
vestidura
rendimiento
vestidura
DESCRIPCION
MATERIALES
arena fina
p2
p2
kg
%mo
0.8500
0.0250
0.0220
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 14.10
vestidura de derrames
mezcla 1:5, ancho de vano 0,15
0.1 capataz
+
1 operario
15 ml/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.0160
0.0020
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0533
0.5333
0.1760
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
especificaciones
8.6.0.0
p2
p2
kg
%mo
0.1270
0.0730
0.0060
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 11.16
tarrajeo en fondo de escalera
espesor 1.5cm, mezcla 1:5, incluye armar desarmar y tr
cuadrilla
tarrajeo
para andamio
tarrajeo
para andamio
rendimiento
DESCRIPCION
MATERIALES
arena fina
0.1 capataz
0.083333 peon
8 m2/dia
8 m2/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1000
1.0000
0.5833
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
8.7.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
arena fina
ocre
p2
p2
kg
%mo
1.0800
0.0270
0.0040
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 23.94
acabado en gradas
con cemento coloreado pulido
0.1 capataz
+
1 operario
5 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
kg
0.1540
0.0130
0.1800
S/. 16.97
S/. 37.90
S/. 15.85
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
regla de madera
herramientas
p2
%mo
0.0360
0.0300
S/. 5.25
S/. 36.71
PARTIDA N:
8.8.0.0
especificaciones
cuadrilla
rendimiento
acabado en descansos
con cemento coloreado pulido
0.1 capataz
+
1 operario
12 m2/dia
DESCRIPCION
MATERIALES
arena fina
ocre
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
kg
0.3390
0.0280
0.3600
S/. 16.97
S/. 37.90
S/. 15.85
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0667
0.6667
0.6667
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
regla de madera
herramientas
p2
%mo
0.0170
0.0300
S/. 5.25
S/. 19.27
CIELORRASOS
PARTIDA N:
9.1.0.0
especificaciones
cuadrilla
paeteo y cintas
revestimiento
para andamio
rendimiento
paeteo y cintas
revestimiento
para andamio
DESCRIPCION
MATERIALES
arena fina
cielorrasos con mezcla-con cintas

incluye armar, desarmar y transportar andamio
0.1 capataz
+
1 operario
0.1 capataz
+
1 operario
0.166667 peon
20 m2/dia
6 m2/dia
20 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.2570
0.0330
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1733
1.7333
0.9333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
PARTIDA N:
9.2.0.0
especificaciones
cuadrilla
revestimiento
para andamio
rendimiento
revestimiento
para andamio
DESCRIPCION
MATERIALES
arena fina
p2
p2
kg
%mo
2.1600
0.0270
0.0090
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 40.57
falso cielorrasos
incluye armar, desarmar y transportar andamio
0.1 capataz
+
1 operario
0.166667 peon
6 m2/dia
20 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.1170
0.0160
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1333
1.3333
0.7333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
andamio de madera
regla de madera
clavos de 3"
herramientas
p2
p2
kg
%mo
2.1600
0.0270
0.0090
0.0300
S/. 5.25
S/. 5.25
S/. 4.08
S/. 31.39
PISOS Y PAVIMENTOS
PARTIDA N:
10.1.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
arena fina
contrapisos
de 25 mm, preparado con mezcladora de 9.11p3
0.3 capataz
+
3 operario
100 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
0.3930
0.0420
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0240
0.2400
0.0800
0.4800
0.0800
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
regla de madera
herramientas
PARTIDA N:
10.2.1.1
especificaciones
cuadrilla
rendimiento
hm
p2
%mo
0.0800
0.0270
0.0300
S/. 30.36
S/. 5.25
S/. 12.08
acabado en lozeta corriente

lozeta de 20x20cm con mezcla 1:4
0.1 capataz
+
1 operario
9 m2/dia
DESCRIPCION
MATERIALES
arena fina
lozeta corriente
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m2
0.2620
0.0270
1.0500
S/. 16.97
S/. 37.90
S/. 21.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0889
0.8889
0.4444
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
regla de madera
herramientas
PARTIDA N:
10.2.1.2
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento
p2
%mo
0.0550
0.0300
S/. 5.25
S/. 20.39
acabado en lozeta vinilica

serie paracas de 1,6mm
0.1 capataz
+
40 m2/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
bls
0.1000
S/. 32.45
loseta vinilica
m2
1.0500
S/. 23.90
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0200
0.2000
0.1000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
regla de madera
herramientas
PARTIDA N:
10.2.2.0
especificaciones
cuadrilla
reglado
vaciado
curado
rendimiento
reglado
vaciado
curado
DESCRIPCION
MATERIALES
arena gruesa
piedra chancada
arena fina
ocre
p2
%mo
0.0550
0.0300
S/. 5.25
S/. 4.59
pisos de concreto
con cemento coloreado pulido, uso de mezcladora de 9

0.1 capataz
+
1 operario
0.3 capataz
+
3 operario
0.1 capataz
+
1 peon
100 m2/dia
120 m2/dia
200 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
m3
m3
kg
0.4550
0.0210
0.0270
0.0090
0.3390
S/. 16.97
S/. 39.90
S/. 41.62
S/. 37.90
S/. 15.85
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
hh
0.0320
0.2800
0.0667
0.5200
0.0800
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
S/. 15.23
costo de ma
regla de madera
herramientas
hm
p2
%mo
0.0800
0.1000
0.0300
S/. 30.36
S/. 5.25
S/. 13.13
PARTIDA N:
11.1.1.0
especificaciones
cuadrilla
rendimiento
zocalo de mayolicas
de 15x15cm, incluido preparacion de mezcla y fragua
0.1 capataz
+
1 operario
4 m2/dia
DESCRIPCION
MATERIALES
arena fina
porcelana
mayolica 15x15 de 1ra
UND
CANTIDAD
PRECIO
UNITARIO
bls
m3
kg
m2
0.1870
0.0210
0.1950
1.0500
S/. 16.97
S/. 37.90
S/. 24.36
S/. 16.24
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
0.6600
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
11.2.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
contrazocalo cedro boleado
rodones de 3/4"x3/4"
clavos de 1 1/2"
%mo
0.0300
S/. 41.83
contrazocalo de madera
de cedro de 3/4"x2", rodon de 3/4"
0.1 capataz
+
1 operario
30 mL/dia
UND
CANTIDAD
PRECIO
UNITARIO
ml
ml
kg
1.0300
1.0300
0.0500
S/. 7.58
S/. 4.25
S/. 4.08
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0267
0.2667
0.1333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 6.12
CARPINTERIA DE MADERA
PARTIDA N:
12.1.1.0
especificaciones
cuadrilla
rendimiento
puertas P-1
puerta apanelada cedro de 0,9*2,10, incl bisagras, coloc

1 operario
+
1 peon
1.2 und/dia
DESCRIPCION
MATERIALES
puerta apanelada de cedro
arena fina
UND
CANTIDAD
PRECIO
UNITARIO
und
bls
m3
1.0300
0.0832
0.0104
S/. 110.50
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
operario
peon
hh
hh
6.6667
6.6667
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.1.2.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 181.06
puertas P-2
de madera contraplacada de 0,8*2,10, incl bisagras, col

1 operario
+
1 peon
1.2 und/dia
DESCRIPCION
MATERIALES
puerta contraplacada de 0,8x2,10
arena fina
UND
CANTIDAD
PRECIO
UNITARIO
und
bls
m3
1.0300
0.0832
0.0104
S/. 110.50
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
operario
peon
hh
hh
6.6667
6.6667
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
especificaciones
12.1.3.0
%mo
0.0300
S/. 181.06
puertas P-6
cuadrilla
rendimiento
1 operario
1.5 und/dia
DESCRIPCION
MATERIALES
arena fina
1 peon
UND
CANTIDAD
PRECIO
UNITARIO
und
bls
m3
1.0300
0.0640
0.0080
S/. 81.99
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
operario
peon
hh
hh
5.3333
5.3333
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.1.4.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 144.85
puertas P-7

1 operario
+
1 peon
1.2 und/dia
DESCRIPCION
MATERIALES
arena fina
UND
CANTIDAD
PRECIO
UNITARIO
und
bls
m3
1.0300
0.0832
0.0104
S/. 91.21
S/. 16.97
S/. 37.90
costo d
MANO DE OBRA
operario
peon
hh
hh
6.6667
6.6667
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
%mo
0.0300
S/. 181.06
ventanas V-6 (0,8x0,5m)

de madera cedro, 2"x3"
0.1 capataz
+
3.8 und/dia
UND
CANTIDAD
1 operario
PRECIO
UNITARIO
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
5.8000
0.0832
0.0104
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2105
2.1053
2.1053
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.2.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
4.1 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 60.86
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
5.1050
0.0760
0.0104
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1951
1.9512
1.9512
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.3.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
%mo
0.0300
S/. 56.41
ventanas V-8 (2x2,3m)

0.1 capataz
+
1.5 und/dia
UND
CANTIDAD
1 operario
PRECIO
UNITARIO
madera cedro
cola sintetica
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.5333
5.3333
5.3333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.4.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
2.7 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 154.19
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2963
2.9630
2.9630
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.5.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
madera cedro
%mo
0.0300
S/. 85.66

0.1 capataz
+
2.5 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
8.6660
0.0870
S/. 9.80
S/. 4.08
cola sintetica
gal
0.0204
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.3200
3.2000
3.2000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.6.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
2.6 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 92.51
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.3077
3.0769
3.0769
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.7.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
%mo
0.0300
S/. 88.96

0.1 capataz
+
2.35 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.3404
3.4043
3.4043
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.8.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
2.86 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 98.42
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2797
2.7972
2.7972
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.9.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
%mo
0.0300
S/. 80.87
ventanas V-14 (3x1,20m)

0.1 capataz
+
1.85 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
hh
0.4324
S/. 17.51
operario
peon
hh
hh
4.3243
4.3243
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.10.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
3.95 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 125.02
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2025
2.0253
2.0253
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.11.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
%mo
0.0300
S/. 58.55

0.1 capataz
+
2.93 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2730
2.7304
2.7304
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.12.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300

0.1 capataz
+
1.7 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 78.94
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.4706
4.7059
4.7059
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.2.13.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
%mo
0.0300
S/. 136.05

0.1 capataz
+
2.88 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
8.6660
0.0870
0.0204
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2778
2.7778
2.7778
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
PARTIDA N:
12.3.1.0
especificaciones
cuadrilla
rendimiento
0.0300
mamparas M-2 (1,75x2,30m)

0.1 capataz
+
1.53 und/dia
DESCRIPCION
MATERIALES
madera cedro
cola sintetica
S/. 80.31
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
p2
kg
gal
13.6700
0.0880
0.0230
S/. 9.80
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.5229
5.2288
5.2288
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
12.4.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pasamanos de madera cedro
clavos de 2"
cola sintetica
%mo
0.0300
S/. 151.17
barandas de madera
1 operario
6 ml/dia
UND
CANTIDAD
PRECIO
UNITARIO
ml
kg
gal
1.0300
0.0400
0.1100
S/. 15.67
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
operario
hh
1.3333
S/. 15.23
costo de ma
herramientas
%mo
0.0300
S/. 20.30
PARTIDA N:
12.5.0.0
especificaciones
cuadrilla
rendimiento
closets empotrados
con marcos de madera cedro, 2"x3"
1 operario
1.3 und/dia
DESCRIPCION
MATERIALES
madera cedro
triplay lupuna
clavos de 2"
cola sintetica
UND
CANTIDAD
PRECIO
UNITARIO
p2
pln
kg
gal
13.0100
1.0600
0.0520
0.2600
S/. 9.80
S/. 36.54
S/. 4.08
S/. 38.45
costo d
MANO DE OBRA
operario
hh
6.1538
S/. 15.23
costo de ma
herramientas
%mo
0.0300
S/. 93.70
CARPINTERIA METALICA Y HERRERIA

PARTIDA N:
13.1.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
angulo de ac liv de 1"x1"x1/8"x6m
Tee de ac liv de 3/4"x3/4"x1/8"x6m
Tee de ac liv de 1"x1"x1/8"x6m
ventanas de fierro
con perfil de 1"x1/8", marco tee de 1"
0.1 capataz
+
1 operario
2 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
pza
pza
pza
0.1000
0.7500
0.6170
1.1170
S/. 9.91
S/. 17.64
S/. 19.89
S/. 21.32
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
hh
0.4000
4.0000
4.0000
4.0000
S/. 17.51
S/. 15.23
S/. 11.93
S/. 15.23
costo de ma
motosoldadora
cizalla para acero
herramientas
hm
hm
%mo
4.0000
0.0320
0.0300
S/. 19.50
S/. 3.40
S/. 176.55
PARTIDA N:
13.2.0.0
especificaciones
cuadrilla
rendimiento
mamparas de fierro
con perfil de 1"x1/8", marco tee de 1"
0.1 capataz
+
1 operario
1.7 m2/dia
DESCRIPCION
MATERIALES
angulo de ac liv de 1"x1"x1/8"x6m
Tee de ac liv de 3/4"x3/4"x1/8"x6m
Tee de ac liv de 1"x1"x1/8"x6m
UND
CANTIDAD
PRECIO
UNITARIO
kg
pza
pza
pza
0.1000
0.7500
0.6170
1.1170
S/. 9.91
S/. 17.64
S/. 19.89
S/. 21.32
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
hh
0.4706
4.7059
4.7059
4.7059
S/. 17.51
S/. 15.23
S/. 11.93
S/. 15.23
costo de ma
motosoldadora
cizalla para acero
herramientas
PARTIDA N:
13.3.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
angulo de al liv de 1"x1"x1/8"x6m
Tee de al liv de 3/4"x3/4"x1/8"x6m
Tee de al liv de 1"x1"x1/8"x6m
hm
hm
%mo
4.7059
0.0320
0.0300
S/. 19.50
S/. 3.40
S/. 207.71
ventanas de aluminio
con perfil de 1"x1/8", marco tee de 1", de aluminio livian

0.1 capataz
+
1 operario
2 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
kg
pza
pza
pza
0.1000
0.7500
0.6170
1.1170
S/. 9.91
S/. 15.44
S/. 18.10
S/. 19.28
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.4000
4.0000
4.0000
S/. 17.51
S/. 15.23
S/. 11.93
hh
4.0000
S/. 15.23
costo de ma
motosoldadora
cizalla
herramientas
PARTIDA N:
13.4.0.0
especificaciones
cuadrilla
rendimiento
hm
hm
%mo
4.0000
0.0320
0.0300
S/. 19.50
S/. 3.40
S/. 176.55
cortinas enrrollables de fierro

se adquiriran en el mercado, incluyendo accesorios
0.1 capataz
+
2 operario
1.4 m2/dia
DESCRIPCION
MATERIALES
cortina enrrollable (inc trans y acc)
UND
CANTIDAD
PRECIO
UNITARIO
m2
1.0200
S/. 75.89
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.5714
11.4286
S/. 17.51
S/. 15.23
costo de ma
andamio de madera
clavos de 3"
herramientas
p2
kg
%mo
0.5800
0.0220
0.0300
S/. 5.25
S/. 4.08
S/. 184.03
VIDRIOS
PARTIDA N:
14.0.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
vidrio semi-doble (inc colocacion)
vidrios semidoble nacional

incluye adquisicion y colocacion
0.1 capataz
3 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
m2
1.0000
S/. 3.45
costo d
MANO DE OBRA
capataz
hh
0.2667
S/. 17.51
costo de ma
herramientas
%mo
0.0300
S/. 4.67
PINTURAS
PARTIDA N:
15.1.0.0
especificaciones
cuadrilla
rendimiento
pintura de cielos rasos

pintura latex, dos manos, considera imprimacion
0.1 capataz
+
1 operario
33 m2/dia
DESCRIPCION
MATERIALES
pintura latex KOLOR
UND
CANTIDAD
PRECIO
UNITARIO
gal
gal
0.0400
0.1300
S/. 29.50
S/. 16.60
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0242
0.2424
S/. 17.51
S/. 15.23
costo de ma
andamio de madera
clavos de 3"
herramientas
PARTIDA N:
15.2.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pintura latex KOLOR
p2
kg
%mo
0.2560
0.0040
0.0300
S/. 5.25
S/. 4.08
S/. 4.12
pintura de vigas
0.1 capataz
+
1 operario
31 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
gal
gal
0.0400
0.1300
S/. 29.50
S/. 16.60
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0258
0.2581
S/. 17.51
S/. 15.23
costo de ma
andamio de madera
clavos de 3"
p2
kg
0.2600
0.0040
S/. 5.25
S/. 4.08
herramientas
%mo
PARTIDA N:
15.3.0.0
especificaciones
cuadrilla
rendimiento
0.0300
S/. 4.38
pintura de columnas
0.1 capataz
+
1 operario
34 m2/dia
DESCRIPCION
MATERIALES
pintura latex KOLOR
UND
CANTIDAD
PRECIO
UNITARIO
gal
gal
0.0400
0.1300
S/. 29.50
S/. 16.60
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0235
0.2353
S/. 17.51
S/. 15.23
costo de ma
andamio de madera
clavos de 3"
herramientas
PARTIDA N:
15.4.0.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pintura latex KOLOR
p2
kg
%mo
0.2430
0.0040
0.0300
S/. 5.25
S/. 4.08
S/. 3.99
pintura de muros
0.1 capataz
+
1 operario
37 m2/dia
UND
CANTIDAD
PRECIO
UNITARIO
gal
gal
0.0400
0.1300
S/. 29.50
S/. 16.60
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0216
0.2162
S/. 17.51
S/. 15.23
costo de ma
andamio de madera
clavos de 3"
herramientas
p2
kg
%mo
0.2370
0.0040
0.0300
S/. 5.25
S/. 4.08
S/. 3.67
VARIOS
PARTIDA N:
16.1.0.0
especificaciones
cuadrilla
rendimiento
limpieza permanente de obra

al final de cada jornada
1 peon
0.01 glb/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
peon
hh
800.0000
S/. 11.93
costo de ma
herramientas
PARTIDA N:
16.2.0.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
limpieza final de obra

al final de cada jornada
0.1 capataz
+
1.5 glb/dia
DESCRIPCION
S/. 9,546.37
UND
CANTIDAD
6 peon
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
peon
hh
hh
0.5333
32.0000
S/. 11.93
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 388.22
PARTIDA N:
especificaciones
17.1.1.0

comprende la adquisicion y transporte
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 243.00
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.2.0
especificaciones
cuadrilla
rendimiento

DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 267.00
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.3.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
inodoros de tanque alto
inodoros de tanque alto

UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 273.50
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.4.0
especificaciones
cuadrilla
rendimiento

DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 106.79
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.5.0
especificaciones
cuadrilla
rendimiento

DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 180.64
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
especificaciones
cuadrilla
17.1.6.0

rendimiento
DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 20.60
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.7.0
especificaciones
cuadrilla
rendimiento

DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 20.40
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.8.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
toallera de 24"

UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 21.70
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.1.9.0
especificaciones
cuadrilla
rendimiento
suminsitro de aparatos sanitarios

colocacion de aparatos comunes
0.2 capataz
+
2 operario
4 und/dia
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.4000
4.0000
2.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.1.10.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
%mo
0.0300
S/. 91.78
suminsitro de accesorios sanitarios

colocacion de accesorios comunes
0.1 capataz
+
1 operario
8 und/dia
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
costo d
MANO DE OBRA
capataz
operario
oficial
peon
hh
hh
hh
hh
0.1000
1.0000
1.0000
0.5000
S/. 17.51
S/. 15.23
S/. 13.24
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 36.18
PARTIDA N:
17.2.1.0
especificaciones
cuadrilla
rendimiento
salida de agua fria

en condiciones normales
0.1 capataz
+
3 pto/dia
DESCRIPCION
MATERIALES
pegamento plastico
codo PVC 3/4"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
ml
UND
0.0050
2.1700
1.1500
3.4350
S/. 84.36
S/. 12.34
S/. 18.46
S/. 5.98
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2667
2.6667
1.3333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.2.1
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
codo PVC 1/2"
tee PVC 1/2"
%mo
0.0300
S/. 61.18
tuberia pvc c-10 1/2"

con tuberias roscadas
0.1 capataz
+
25 mL/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
UND
0.0200
1.1500
2.4000
2.4000
S/. 84.36
S/. 18.46
S/. 5.67
S/. 5.46
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0320
0.3200
0.3200
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 9.25
PARTIDA N:
17.2.3.1
especificaciones
cuadrilla
rendimiento
tuberia pvc c-10 3/4"

0.1 capataz
+
25 mL/dia
DESCRIPCION
MATERIALES
pegamento plastico
codo PVC 3/4"
tee PVC 3/4"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
UND
0.0200
1.1500
2.4000
2.4000
S/. 84.36
S/. 12.34
S/. 5.98
S/. 3.28
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0320
0.3200
0.3200
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.3.2
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
tuberia PVC C-10 1"
codo PVC 1"
tee PVC 1"
%mo
0.0300
S/. 9.25
tuberia pvc c-10 1"

0.1 capataz
+
25 mL/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
UND
0.0200
1.1500
2.4000
2.4000
S/. 84.36
S/. 21.68
S/. 6.70
S/. 6.84
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0320
0.3200
0.3200
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 9.25
PARTIDA N:
17.2.3.3
especificaciones
cuadrilla
rendimiento
tuberia pvc c-10 1 1/4"

0.1 capataz
+
25 mL/dia
DESCRIPCION
MATERIALES
pegamento plastico
tuberia PVC C-10 1 1/4"
codo PVC 1 1/4"
tee PVC 1 1/4"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
UND
0.0200
1.1500
2.4000
2.4000
S/. 84.36
S/. 22.31
S/. 5.24
S/. 6.31
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0320
0.3200
0.3200
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.1
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 9.25
medidor de agua
incluye compra y colocacion
DESCRIPCION
MATERIALES
medidor de agua
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 140.67
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
especificaciones
cuadrilla
rendimiento
17.2.4.2

coloc y adquisicion
0.1 capataz
5 und/dia
1 operario
DESCRIPCION
MATERIALES
pegamento plastico
valv comp bronce crane 3/4"
UND
CANTIDAD
PRECIO
UNITARIO
gal
und
0.0200
1.0500
S/. 84.36
S/. 12.67
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.3
especificaciones
cuadrilla
rendimiento
%mo
0.0300

coloc y adquisicion
0.1 capataz
5 und/dia
DESCRIPCION
MATERIALES
pegamento plastico
S/. 36.71
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
und
0.0200
1.0500
S/. 84.36
S/. 34.50
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.4
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
%mo
0.0300
S/. 36.71

coloc y adquisicion
0.1 capataz
5 und/dia
UND
CANTIDAD
1 operario
PRECIO
UNITARIO
pegamento plastico
valv comp bronce crane 1"
gal
und
0.0200
1.0500
S/. 84.36
S/. 41.00
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.5
especificaciones
cuadrilla
rendimiento
%mo
0.0300
valvula de globo de 1/2"

coloc y adquisicion
0.1 capataz
5 und/dia
DESCRIPCION
MATERIALES
pegamento plastico
valv globo de 1/2"
S/. 36.71
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
und
0.0200
1.0500
S/. 84.36
S/. 31.65
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.6
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
valv check 3/4"
%mo
0.0300
S/. 36.71
valvula check 3/4"

coloc y adquisicion
0.1 capataz
5 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
und
0.0200
1.0500
S/. 84.36
S/. 40.50
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.7
especificaciones
cuadrilla
rendimiento
%mo
0.0300
valvula check 1"

coloc y adquisicion
0.1 capataz
5 und/dia
DESCRIPCION
MATERIALES
pegamento plastico
valv check 1"
S/. 36.71
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
und
0.0200
1.0500
S/. 84.36
S/. 44.55
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.4.8
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
valv flotador con ingreso 3/4" pvc
%mo
0.0300
S/. 36.71

coloc y adquisicion
0.1 capataz
5 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
und
0.0200
1.1500
1.0500
S/. 84.36
S/. 12.34
S/. 59.99
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.2.5.1
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 36.71

DESCRIPCION
MATERIALES
acc de tanq cist (valv, salidas,etc)
UND
CANTIDAD
PRECIO
UNITARIO
glb
1.0500
S/. 216.50
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.2.5.2
especificaciones
cuadrilla
rendimiento

DESCRIPCION
MATERIALES
acc de tanq elev (valv, salidas,etc)
UND
CANTIDAD
PRECIO
UNITARIO
glb
1.0500
S/. 206.30
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
especificaciones
cuadrilla
17.3.1.0
salida de agua caliente

0.1 capataz
+
1 operario
rendimiento
3 pto/dia
DESCRIPCION
MATERIALES
tuberia A.C. 3/4"
UND
CANTIDAD
PRECIO
UNITARIO
ml
UND
3.2000
3.4350
S/. 36.45
S/. 10.64
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2667
2.6667
1.3333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.3.2.1
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 61.18
tuberia A.C. 1/2"

0.1 capataz
+
20 mL/dia
DESCRIPCION
MATERIALES
tuberia A.C. 1/2"
tee de fierro galv 1/2"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
UND
UND
1.0500
2.4000
2.4000
S/. 34.12
S/. 10.50
S/. 11.99
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0400
0.4000
0.4000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.3.3.1
especificaciones
cuadrilla
rendimiento
DESCRIPCION
%mo
0.0300
S/. 11.56

coloc y adquisicion
0.1 capataz
4 und/dia
UND
CANTIDAD
1 operario
PRECIO
UNITARIO
DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 34.50
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.3.4.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 45.89
sistema de calentador de agua con accesorios

DESCRIPCION
MATERIALES
sist de calentador de agua con acc
UND
CANTIDAD
PRECIO
UNITARIO
glb
1.0500
S/. 467.96
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
17.4.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
tuberia CSN 6"
tuberia PVC sal 2"
tuberia PVC sal 4"
tee pvc sal 2"
salidas de desague y ventilacion

con tuberia pvc sal
0.1 capataz
4 pto/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
ml
ml
UND
0.0200
0.8600
0.6850
0.9140
2.4350
S/. 84.36
S/. 25.30
S/. 22.40
S/. 26.80
S/. 16.70
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
2.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.2.1
especificaciones
cuadrilla
rendimiento
%mo
0.0300
tuberia pvc sap 2"

0.1 capataz
+
20 mL/dia
DESCRIPCION
MATERIALES
pegamento plastico
tuberia PVC sal 2"
codo PVC sal 2"
S/. 57.82
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
0.0200
1.1500
2.4000
S/. 84.36
S/. 22.40
S/. 14.99
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0400
0.4000
0.4000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.2.2
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
pegamento plastico
tuberia PVC sal 4"
codo PVC sal 4"
%mo
0.0300
S/. 11.56
tuberia pvc sap 4"

0.1 capataz
+
20 mL/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
0.0200
1.1500
2.4000
S/. 84.36
S/. 31.64
S/. 16.79
costo d
MANO DE OBRA
capataz
hh
0.0400
S/. 17.51
operario
peon
hh
hh
0.4000
0.4000
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.3.1
especificaciones
cuadrilla
rendimiento
%mo
0.0300
red colectora (tuberia pvc sap 4")

0.1 capataz
+
20 mL/dia
DESCRIPCION
MATERIALES
pegamento plastico
tuberia PVC sal 4"
codo PVC sal 4"
S/. 11.56
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
0.0200
1.1500
2.4000
S/. 84.36
S/. 31.64
S/. 16.79
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0400
0.4000
0.4000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.4.1
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
trampa p 2"
tuberia PVC sal 2"
codo PVC sal 2"
%mo
0.0300
S/. 11.56
trampa P 2"
0.1 capataz
+
4 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
gal
ml
UND
1.0100
1.1500
2.5000
S/. 13.64
S/. 22.40
S/. 14.99
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.4.2
especificaciones
cuadrilla
rendimiento
%mo
0.0300
sumidero 2"
0.1 capataz
+
4 und/dia
DESCRIPCION
MATERIALES
sumidero 2"
tuberia PVC sal 2"
codo PVC sal 2" 90
tee PVC sal 2"
S/. 45.89
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
ml
UND
UND
1.0100
1.0100
1.0100
1.0100
S/. 13.64
S/. 22.40
S/. 14.99
S/. 7.85
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.4.3
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
codo PVC sal 4" 90
tee PVC sal 4"
%mo
0.0300
S/. 45.89

0.1 capataz
+
4 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
UND
UND
1.0100
1.0100
1.0100
S/. 16.54
S/. 16.79
S/. 16.70
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
17.4.5.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 45.89
caja de registro prefabricado 12"x24"

0.1 capataz
+
5 und/dia
DESCRIPCION
MATERIALES
caja de reg prefabricado 12x24"
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 201.79
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.1600
1.6000
0.8000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 36.71

PARTIDA N:
18.1.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
tuvo pvc cel/5/8*3m
cable tw N 14
salidas para alumbrado

con tuberia pvc sel
0.1 capataz
4 pto/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
tub
UND
UND
ml
1.3220
0.8600
0.6850
0.9140
S/. 26.79
S/. 15.66
S/. 81.69
S/. 6.33
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.5000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
PARTIDA N:
18.1.2.0
especificaciones
cuadrilla
rendimiento
0.0300
salidas para interruptores

con tuberia pvc sel
0.1 capataz
4 pto/dia
DESCRIPCION
MATERIALES
tuvo pvc cel/5/8*3m
cable tw N 14
S/. 51.85
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
tub
UND
UND
ml
1.3220
0.8600
0.6850
0.9140
S/. 26.79
S/. 15.66
S/. 81.69
S/. 6.33
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.5000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.1.3.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
tuvo pvc cel/5/8*3m
cable tw N 14
%mo
0.0300
S/. 51.85
salidas para tomacorrientes

con tuberia pvc sel
0.1 capataz
4 pto/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
tub
UND
UND
ml
1.3220
0.9000
1.4300
8.1500
S/. 26.79
S/. 15.66
S/. 81.69
S/. 6.33
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2000
2.0000
1.5000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
PARTIDA N:
18.2.1.0
especificaciones
cuadrilla
rendimiento
0.0300
tuberia pvc sel 2"

con tuberia pvc sel
0.1 capataz
15 ml/dia
DESCRIPCION
MATERIALES
tuvo pvc cel 2"
pegamento plastico
codo PVC sel 2"
S/. 51.85
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
gal
UND
1.0500
0.0200
2.4000
S/. 16.48
S/. 84.36
S/. 7.36
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0533
0.5333
0.5333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.2.2.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
tuvo pvc cel 3/4"
pegamento plastico
codo PVC sel 3/4"
%mo
0.0300
S/. 15.42
tuberia pvc sel 3/4"

con tuberia pvc sel
0.1 capataz
15 ml/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
gal
UND
1.0500
0.0200
2.4000
S/. 19.89
S/. 84.36
S/. 6.49
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0533
0.5333
0.5333
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
%mo
0.0300
S/. 15.42
PARTIDA N:
18.3.1.0
especificaciones
cuadrilla
rendimiento
conductor TW N 14
con tuberia pvc sel
0.1 capataz
40 ml/dia
DESCRIPCION
MATERIALES
conducto tw N14
cinta aislante
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
und
1.0500
0.0100
S/. 6.33
S/. 5.30
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0200
0.2000
0.2000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.3.2.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
conductor TW N 12
con tuberia pvc sel
0.1 capataz
40 ml/dia
DESCRIPCION
MATERIALES
conducto tw N12
cinta aislante
S/. 5.78
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
und
1.0500
0.0100
S/. 4.35
S/. 5.30
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0200
0.2000
0.2000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.3.3.0
%mo
0.0300
conductor TW N 16
S/. 5.78
especificaciones
cuadrilla
rendimiento
0.1 capataz
40 ml/dia
DESCRIPCION
MATERIALES
conducto tw N16
cinta aislante
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
ml
und
1.0500
0.0100
S/. 4.67
S/. 5.30
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.0200
0.2000
0.2000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.4.1.0
especificaciones
cuadrilla
rendimiento
%mo
0.0300
S/. 5.78
tablero general
con tablero metalico de 12 polos
0.1 capataz
+
1 operario
3 und/dia
DESCRIPCION
MATERIALES
tablero metalico con 12 polos
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0500
S/. 263.44
costo d
MANO DE OBRA
capataz
operario
peon
hh
hh
hh
0.2667
2.6667
2.0000
S/. 17.51
S/. 15.23
S/. 11.93
costo de ma
herramientas
PARTIDA N:
18.4.2.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
%mo
0.0300
S/. 69.14
0.1 capataz
30 und/dia
UND
CANTIDAD
1 operario
PRECIO
UNITARIO
DESCRIPCION
MATERIALES
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 47.36
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0267
0.2667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.4.3.0
%mo
0.0300
especificaciones
cuadrilla
rendimiento
0.1 capataz
30 und/dia
DESCRIPCION
MATERIALES
S/. 4.53
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 44.55
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0267
0.2667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.4.4.0
%mo
MATERIALES
S/. 4.53
especificaciones
cuadrilla
rendimiento
DESCRIPCION
0.0300
0.1 capataz
30 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 41.87
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0267
0.2667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.5.1.1
%mo
0.0300
especificaciones
cuadrilla
rendimiento
0.1 capataz
12 und/dia
DESCRIPCION
MATERIALES
art. Para 2 fluoresc. Rec. 2x40 W
S/. 4.53
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 39.89
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0667
0.6667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.5.1.2
%mo
0.0300
S/. 11.32
Artefacto Tipo Wallsocket, 01 Lampara
especificaciones
cuadrilla
rendimiento
0.1 capataz
12 und/dia
1 operario
DESCRIPCION
UND
CANTIDAD
PRECIO
UNITARIO
MATERIALES
Artef Tipo Wallsocket, 01 Lamp
und
1.0100
S/. 61.75
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0667
0.6667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
especificaciones
18.5.1.3
%mo
0.0300
S/. 11.32
cuadrilla
rendimiento
0.1 capataz
12 und/dia
DESCRIPCION
MATERIALES
Artef Braquete Dirigible, 01 Lamp
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 66.43
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0667
0.6667
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.5.2.1
%mo
0.0300
interruptor simple
especificaciones
cuadrilla
rendimiento
0.1 capataz
20 und/dia
DESCRIPCION
MATERIALES
interruptor simple
S/. 11.32
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 14.76
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0400
0.4000
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.5.2.2
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
interruptor doble
%mo
0.0300
S/. 6.79
interruptor doble
0.1 capataz
18 und/dia
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 19.84
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0444
0.4444
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.5.3.1
%mo
0.0300
tomacorriente doble
especificaciones
cuadrilla
rendimiento
0.1 capataz
18 und/dia
DESCRIPCION
MATERIALES
tomacorriente doble
S/. 7.55
1 operario
UND
CANTIDAD
PRECIO
UNITARIO
und
1.0100
S/. 19.88
costo d
MANO DE OBRA
capataz
operario
hh
hh
0.0444
0.4444
S/. 17.51
S/. 15.23
costo de ma
herramientas
PARTIDA N:
18.6.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
sistema de puesto a tierra
%mo
0.0300
S/. 7.55
sistema de puesta a tierra

el pago inc instalacion y disposicion
UND
CANTIDAD
PRECIO
UNITARIO
glb
1.0100
S/. 876.00
costo d
MANO DE OBRA
costo de ma
PARTIDA N:
18.7.1.0
especificaciones
cuadrilla
rendimiento
DESCRIPCION
MATERIALES
electrobomba
bomba para agua (electrobomba)

el pago inc disposicion e instalacion
UND
CANTIDAD
PRECIO
UNITARIO
glb
1.0000
S/. 4,800.50
costo d
MANO DE OBRA
costo de ma
NITARIOS
realizado por:
ALES
UNIDAD
M2
2 peon
PARCIAL
TOTAL
I.U
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
S/. 10.82
costo de material:
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
S/. 10.82
S/. 92.63
2
2
43
30
44
56
26
2
43
S/. 2.00
S/. 15.13
S/. 27.28
costo de mano de obra:
S/. 2.00
S/. 15.13
S/. 27.28
S/. 44.40
47
47
47
S/. 1.33
costo de equipo y herramientas:
TOTAL
S/. 1.33
S/. 1.33
S/. 138.37
37
UNIDAD
2 peon
M2
PARCIAL
TOTAL
I.U
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
costo de material:
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
S/. 81.82
2
2
43
30
44
56
26
2
S/. 2.00
S/. 15.13
S/. 27.28
S/. 2.00
S/. 15.13
S/. 27.28
S/. 44.40
47
47
47
S/. 1.33
TOTAL
S/. 1.33
S/. 1.33
S/. 127.55
37
ara la obra)
UNIDAD
GLB
6 peon
PARCIAL
TOTAL
I.U
S/. 267.78
S/. 16.87
S/. 25.34
S/. 41.34
S/. 6.56
costo de material:
S/. 267.78
S/. 16.87
S/. 25.34
S/. 41.34
S/. 6.56
S/. 357.89
72
30
77
77
72
S/. 5.84
S/. 44.12
S/. 238.66
S/. 5.84
S/. 44.12
S/. 238.66
S/. 288.62
47
47
47
S/. 8.66
TOTAL
S/. 8.66
S/. 8.66
S/. 655.17
37
a electrica)
UNIDAD
GLB
2 peon
PARCIAL
S/. 137.36
S/. 5.36
S/. 1,320.00
S/. 10.60
S/. 526.89
costo de material:
S/. 5.84
S/. 44.12
S/. 79.55
S/. 3.89
TOTAL
TOTAL
I.U
S/. 137.36
S/. 5.36
S/. 1,320.00
S/. 10.60
S/. 526.89
S/. 2,000.21
7
72
11
30
12
S/. 5.84
S/. 44.12
S/. 79.55
S/. 129.51
47
47
47
S/. 3.89
S/. 3.89
S/. 2,133.60
37
NARES
UNIDAD
PARCIAL
TOTAL
M2
I.U
costo de material:
S/. 0.00
S/. 0.09
S/. 1.91
S/. 0.09
S/. 1.91
S/. 2.00
47
47
S/. 0.06
TOTAL
S/. 0.06
S/. 0.06
S/. 2.06
37
UNIDAD
M2
3 peon
PARCIAL
TOTAL
I.U
S/. 0.92
S/. 0.11
costo de material:
S/. 0.92
S/. 0.11
S/. 0.11
30
43
S/. 0.40
S/. 0.40
S/. 0.82
S/. 0.40
S/. 0.40
S/. 0.82
S/. 1.62
47
47
47
S/. 0.13
S/. 0.08
S/. 0.05
TOTAL
S/. 0.13
S/. 0.08
S/. 0.05
S/. 0.05
S/. 1.77
30
37
37
ERRAS
UNIDAD
PARCIAL
TOTAL
M3
I.U
costo de material:
S/. 0.00
S/. 5.60
S/. 38.19
S/. 5.60
S/. 38.19
S/. 43.79
47
47
S/. 1.31
TOTAL
S/. 1.31
S/. 1.31
S/. 45.10
37
UNIDAD
M3
PARCIAL
TOTAL
I.U
costo de material:
S/. 0.00
S/. 3.50
S/. 23.87
S/. 3.50
S/. 23.87
S/. 27.37
47
47
S/. 0.82
TOTAL
S/. 0.82
S/. 0.82
S/. 28.19
37
UNIDAD
PARCIAL
TOTAL
M3
I.U
costo de material:
S/. 0.00
S/. 5.60
S/. 38.19
S/. 5.60
S/. 38.19
S/. 43.79
47
47
S/. 1.31
TOTAL
S/. 1.31
S/. 1.31
S/. 45.10
37
UNIDAD
PARCIAL
costo de material:
TOTAL
S/. 0.00
M3
I.U
S/. 3.11
S/. 21.21
S/. 3.11
S/. 21.21
S/. 24.33
47
47
S/. 0.73
TOTAL
S/. 0.73
S/. 0.73
S/. 25.06
37
UNIDAD
M3
avaciones
PARCIAL
TOTAL
I.U
costo de material:
S/. 0.00
S/. 2.00
S/. 13.64
S/. 2.00
S/. 13.64
S/. 15.64
47
47
S/. 0.47
TOTAL
S/. 0.47
S/. 0.47
S/. 16.11
37
UNIDAD
M3
avaciones
PARCIAL
TOTAL
I.U
S/. 11.19
costo de material:
S/. 11.19
S/. 11.19
S/. 2.33
S/. 15.91
S/. 2.33
S/. 15.91
S/. 18.25
47
47
S/. 0.55
TOTAL
S/. 0.55
S/. 0.55
S/. 29.98
37
UNIDAD
M2
1 peon
PARCIAL
TOTAL
I.U
S/. 0.16
S/. 0.04
costo de material:
S/. 0.16
S/. 0.04
S/. 0.20
43
2
S/. 0.12
S/. 1.02
S/. 0.80
S/. 0.12
S/. 1.02
S/. 0.80
S/. 1.93
47
47
47
S/. 0.06
TOTAL
S/. 0.06
S/. 0.06
S/. 2.18
37
UNIDAD
PARCIAL
TOTAL
M3
I.U
costo de material:
S/. 0.00
S/. 2.33
S/. 15.91
S/. 2.33
S/. 15.91
S/. 18.25
47
47
S/. 0.55
TOTAL
S/. 0.55
S/. 0.55
S/. 18.79
37
SIMPLE
UNIDAD
M3
2 oficial
PARCIAL
8 peon
TOTAL
I.U
S/. 48.34
S/. 34.28
S/. 21.35
costo de material:
S/. 48.34
S/. 34.28
S/. 21.35
S/. 103.97
21
38
5
S/. 0.56
S/. 4.87
S/. 8.47
S/. 30.55
S/. 4.87
S/. 0.56
S/. 4.87
S/. 8.47
S/. 30.55
S/. 4.87
S/. 49.33
47
47
47
47
47
S/. 9.72
S/. 1.48
TOTAL
S/. 9.72
S/. 1.48
S/. 11.19
S/. 164.49
48
37
UNIDAD
1 oficial
PARCIAL
M2
6 peon
TOTAL
I.U
S/. 4.58
S/. 3.72
S/. 0.59
costo de material:
S/. 4.58
S/. 3.72
S/. 0.59
S/. 8.89
21
38
43
S/. 0.35
S/. 3.05
S/. 1.32
S/. 7.16
S/. 1.52
S/. 0.35
S/. 3.05
S/. 1.32
S/. 7.16
S/. 1.52
S/. 13.40
47
47
47
47
47
S/. 3.04
S/. 0.40
TOTAL
S/. 3.04
S/. 0.40
S/. 3.44
S/. 25.73
48
37
n 1:8+25%pm)
UNIDAD
2 oficial
PARCIAL
M3
8 peon
TOTAL
I.U
S/. 61.68
S/. 35.11
S/. 17.48
costo de material:
S/. 61.68
S/. 35.11
S/. 17.48
S/. 114.26
21
38
5
S/. 1.40
S/. 12.18
S/. 21.18
S/. 76.37
S/. 12.18
S/. 1.40
S/. 12.18
S/. 21.18
S/. 76.37
S/. 12.18
S/. 123.31
47
47
47
47
47
S/. 24.29
S/. 3.70
TOTAL
S/. 24.29
S/. 3.70
S/. 27.99
S/. 265.57
48
37
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
S/. 25.36
S/. 0.53
S/. 0.83
costo de material:
S/. 1.35
S/. 11.75
S/. 13.99
M2
2 peon
TOTAL
I.U
S/. 25.36
S/. 0.53
S/. 0.83
S/. 26.72
43
2
2
S/. 1.35
S/. 11.75
S/. 13.99
47
47
47
S/. 6.82
S/. 6.82
S/. 33.91
47
S/. 1.02
TOTAL
S/. 1.02
S/. 1.02
S/. 61.65
37
UNIDAD
+
+
3 peon
1 oficial
PARCIAL
M2
6 peon
TOTAL
I.U
S/. 3.05
S/. 2.48
S/. 0.32
costo de material:
S/. 3.05
S/. 2.48
S/. 0.32
S/. 5.85
21
38
43
S/. 0.28
S/. 2.44
S/. 0.53
S/. 5.73
S/. 1.22
S/. 0.28
S/. 2.44
S/. 0.53
S/. 5.73
S/. 1.22
S/. 10.19
47
47
47
47
47
S/. 2.43
S/. 0.31
TOTAL
S/. 2.43
S/. 0.31
S/. 2.73
S/. 18.77
48
37
ARMADO
UNIDAD
2 oficial
M3
8 peon
PARCIAL
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 162.20
S/. 20.75
21
4
S/. 28.51
costo de material:
S/. 28.51
S/. 211.46
S/. 1.12
S/. 9.75
S/. 8.47
S/. 30.55
S/. 9.75
S/. 1.12
S/. 9.75
S/. 8.47
S/. 30.55
S/. 9.75
S/. 59.63
47
47
47
47
47
S/. 9.72
S/. 3.27
S/. 1.79
TOTAL
S/. 9.72
S/. 3.27
S/. 1.79
S/. 14.77
S/. 285.87
48
37
37
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
M2
2 peon
TOTAL
I.U
S/. 41.42
S/. 0.61
costo de material:
S/. 41.42
S/. 0.61
S/. 42.03
43
2
S/. 1.35
S/. 11.75
S/. 13.99
S/. 6.82
S/. 1.35
S/. 11.75
S/. 13.99
S/. 6.82
S/. 33.91
47
47
47
47
S/. 1.02
TOTAL
S/. 1.02
S/. 1.02
S/. 76.96
37
UNIDAD
+
+
1 oficial
1 oficial
kg
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
P2, uso de vibrador y winche
+
2 oficial
PARCIAL
M3
10 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 3.50
S/. 24.36
S/. 21.18
S/. 100.24
S/. 36.54
S/. 3.50
S/. 24.36
S/. 21.18
S/. 100.24
S/. 36.54
S/. 185.82
47
47
47
47
47
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.57
48
37
37
37
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.57

TOTAL
S/. 50.60
S/. 447.88
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
M2
2 peon
TOTAL
I.U
S/. 27.09
S/. 0.69
S/. 0.96
costo de material:
S/. 27.09
S/. 0.69
S/. 0.96
S/. 28.74
43
2
2
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 37.64
47
47
47
47
S/. 1.13
TOTAL
S/. 1.13
S/. 1.13
S/. 67.51
37
UNIDAD
+
+
kg
1 oficial
1 oficial
PARCIAL
S/. 3.47
S/. 0.24
costo de material:
S/. 0.11
S/. 0.97
TOTAL
I.U
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
47
47
S/. 0.85
S/. 0.85
S/. 1.93
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
+
2 oficial
PARCIAL
M3
10 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 92.91
47
47
47
47
47
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
TOTAL
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
S/. 25.30
S/. 329.67
48
37
37
37
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
2 peon
M2
PARCIAL
TOTAL
I.U
S/. 35.23
S/. 0.98
S/. 0.67
costo de material:
S/. 35.23
S/. 0.98
S/. 0.67
S/. 36.88
43
2
2
S/. 1.91
S/. 16.58
S/. 17.35
S/. 5.30
S/. 1.91
S/. 16.58
S/. 17.35
S/. 5.30
S/. 41.15
47
47
47
47
S/. 1.23
TOTAL
S/. 1.23
S/. 1.23
S/. 79.26
37
UNIDAD
+
+
kg
1 oficial
1 oficial
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
+
2 oficial
10 peon
M3
PARCIAL
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 92.91
47
47
47
47
47
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
TOTAL
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
S/. 25.30
S/. 329.67
48
37
37
37
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
S/. 31.13
S/. 0.57
S/. 0.32
costo de material:
S/. 1.17
S/. 10.15
S/. 11.18
M2
2 peon
TOTAL
I.U
S/. 31.13
S/. 0.57
S/. 0.32
S/. 32.02
43
2
2
S/. 1.17
S/. 10.15
S/. 11.18
47
47
47
S/. 4.24
S/. 4.24
S/. 26.74
47
S/. 0.80
TOTAL
S/. 0.80
S/. 0.80
S/. 59.56
37
UNIDAD
+
+
kg
1 oficial
1 oficial
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
10kg/cm2
UNIDAD

+
2 oficial
PARCIAL
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
M3
11 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 1.96
S/. 14.62
S/. 8.47
S/. 43.91
S/. 14.62
S/. 1.96
S/. 14.62
S/. 8.47
S/. 43.91
S/. 14.62
S/. 83.58
47
47
47
47
47
S/. 9.72
S/. 3.27
S/. 5.02
S/. 2.51
TOTAL
S/. 9.72
S/. 3.27
S/. 5.02
S/. 2.51
S/. 20.52
S/. 315.56
48
37
37
37
aligeradas
+
+
UNIDAD
1 oficial
1 oficial
1 oficial
PARCIAL
M2
2 peon
TOTAL
I.U
S/. 27.04
S/. 0.45
S/. 0.32
costo de material:
S/. 27.04
S/. 0.45
S/. 0.32
S/. 27.81
43
2
2
S/. 1.35
S/. 11.78
S/. 13.18
S/. 5.30
S/. 1.35
S/. 11.78
S/. 13.18
S/. 5.30
S/. 31.61
47
47
47
47
S/. 0.95
TOTAL
S/. 0.95
S/. 0.95
S/. 60.37
37
UNIDAD
+
+
1 oficial
1 oficial
kg
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
+
2 oficial
PARCIAL
M3
10 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 2.80
S/. 20.30
S/. 17.65
S/. 82.74
S/. 30.45
S/. 2.80
S/. 20.30
S/. 17.65
S/. 82.74
S/. 30.45
S/. 153.94
47
47
47
47
47
S/. 20.24
S/. 6.81
S/. 10.47
S/. 4.62
48
37
37
37
S/. 20.24
S/. 6.81
S/. 10.47
S/. 4.62

TOTAL
S/. 42.14
S/. 407.54
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
M2
2 peon
TOTAL
I.U
S/. 30.14
S/. 0.41
S/. 0.32
costo de material:
S/. 30.14
S/. 0.41
S/. 0.32
S/. 30.86
43
2
2
S/. 2.84
S/. 24.65
S/. 27.31
S/. 10.61
S/. 2.84
S/. 24.65
S/. 27.31
S/. 10.61
S/. 65.41
47
47
47
47
S/. 1.96
TOTAL
S/. 1.96
S/. 1.96
S/. 98.23
37
UNIDAD
+
+
kg
1 oficial
1 oficial
PARCIAL
S/. 3.47
S/. 0.24
costo de material:
S/. 0.11
S/. 0.97
TOTAL
I.U
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
47
47
S/. 0.85
S/. 0.85
S/. 1.93
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
P2, uso de vibrador
+
2 oficial
PARCIAL
M3
10 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 24.36
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 24.36
S/. 171.82
47
47
47
47
47
S/. 24.29
S/. 8.18
S/. 5.15
TOTAL
S/. 24.29
S/. 8.18
S/. 5.15
S/. 37.62
S/. 420.90
48
37
37
ue cisterna
+
+
UNIDAD
1 oficial
1 oficial
1 oficial
2 peon
M2
PARCIAL
TOTAL
I.U
S/. 19.11
S/. 0.49
S/. 0.59
costo de material:
S/. 19.11
S/. 0.49
S/. 0.59
S/. 20.19
43
2
2
S/. 1.31
S/. 11.41
S/. 13.45
S/. 6.36
S/. 1.31
S/. 11.41
S/. 13.45
S/. 6.36
S/. 32.53
47
47
47
47
S/. 0.98
TOTAL
S/. 0.98
S/. 0.98
S/. 53.70
37
UNIDAD
+
+
kg
1 oficial
1 oficial
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
+
2 oficial
10 peon
M3
PARCIAL
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 36.54
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 36.54
S/. 184.00
47
47
47
47
47
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.52
TOTAL
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.52
S/. 50.54
S/. 446.01
48
37
37
37
ue elevado
+
+
UNIDAD
1 oficial
1 oficial
1 oficial
PARCIAL
S/. 30.14
S/. 0.65
S/. 0.64
costo de material:
S/. 2.10
S/. 18.27
S/. 21.18
S/. 9.55
M2
2 peon
TOTAL
I.U
S/. 30.14
S/. 0.65
S/. 0.64
S/. 31.43
43
2
2
S/. 2.10
S/. 18.27
S/. 21.18
S/. 9.55
47
47
47
47
S/. 51.10
S/. 1.53
TOTAL
S/. 1.53
S/. 1.53
S/. 84.06
UNIDAD
+
+
37
kg
1 oficial
1 oficial
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
UNIDAD
+
2 oficial
PARCIAL
S/. 162.20
S/. 20.75
S/. 28.51
costo de material:
M3
10 peon
TOTAL
I.U
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
21
4
5
S/. 3.97
S/. 30.45
S/. 26.47
S/. 122.51
S/. 45.68
S/. 3.97
S/. 30.45
S/. 26.47
S/. 122.51
S/. 45.68
S/. 229.09
47
47
47
47
47
S/. 30.36
S/. 10.22
S/. 15.70
S/. 6.87
TOTAL
S/. 30.36
S/. 10.22
S/. 15.70
S/. 6.87
S/. 63.15
S/. 503.70
48
37
37
37
UNIDAD
+
+
1 oficial
1 oficial
1 oficial
PARCIAL
M2
2 peon
TOTAL
I.U
S/. 21.37
S/. 0.90
S/. 0.38
costo de material:
S/. 21.37
S/. 0.90
S/. 0.38
S/. 22.65
43
2
2
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 37.64
47
47
47
47
S/. 1.13
TOTAL
S/. 1.13
S/. 1.13
S/. 61.41
37
UNIDAD
+
+
1 oficial
1 oficial
kg
PARCIAL
TOTAL
I.U
S/. 3.47
S/. 0.24
costo de material:
S/. 3.47
S/. 0.24
S/. 3.70
3
2
S/. 0.11
S/. 0.97
S/. 0.85
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
47
47
47
S/. 0.04
S/. 0.06
TOTAL
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
37
37
ADERA
UNIDAD
+
+
m2
1 oficial
1 oficial
TOTAL
I.U
S/. 17.06
S/. 0.24
costo de material:
S/. 17.06
S/. 0.24
S/. 17.30
43
2
S/. 0.75
S/. 6.50
S/. 5.65
S/. 0.75
S/. 6.50
S/. 5.65
S/. 12.89
47
47
47
S/. 0.04
S/. 0.39
TOTAL
S/. 0.04
S/. 0.39
S/. 0.43
S/. 30.62
37
37
PARCIAL
UNIDAD
m, mezcla 1:5
+
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 3.70
S/. 1.24
S/. 23.01
costo de material:
S/. 3.70
S/. 1.24
S/. 23.01
S/. 27.95
21
4
17
S/. 1.48
S/. 12.88
S/. 8.58
S/. 1.48
S/. 12.88
S/. 8.58
S/. 22.93
47
47
47
S/. 3.05
S/. 0.09
S/. 0.69
TOTAL
S/. 3.05
S/. 0.09
S/. 0.69
S/. 3.82
S/. 54.70
43
2
37
UNIDAD
m, mezcla 1:5
+
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 3.70
S/. 1.24
S/. 23.01
costo de material:
S/. 3.70
S/. 1.24
S/. 23.01
S/. 27.95
21
4
17
S/. 1.48
S/. 12.88
S/. 8.58
S/. 1.48
S/. 12.88
S/. 8.58
S/. 22.93
47
47
47
S/. 3.05
S/. 0.09
S/. 0.69
TOTAL
S/. 3.05
S/. 0.09
S/. 0.69
S/. 3.82
S/. 54.70
43
2
37
MIENTOS
UNIDAD
+
+
+
m2
0.33 peon
0.5 peon
1 peon
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 2.17
S/. 19.85
S/. 9.02
S/. 2.17
S/. 19.85
S/. 9.02
S/. 31.03
47
47
47
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.93
TOTAL
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.93
S/. 5.61
S/. 39.23
43
43
2
37
UNIDAD
m2
0.33 peon
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 1.75
S/. 15.23
S/. 3.94
S/. 1.75
S/. 15.23
S/. 3.94
S/. 20.92
47
47
47
S/. 3.05
S/. 2.04
S/. 0.09
S/. 0.63
TOTAL
S/. 3.05
S/. 2.04
S/. 0.09
S/. 0.63
S/. 5.80
S/. 29.31
43
43
2
37
UNIDAD
m2
0.33 peon
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 2.16
S/. 18.74
S/. 4.85
S/. 2.16
S/. 18.74
S/. 4.85
S/. 25.74
47
47
47
S/. 13.65
S/. 2.04
S/. 0.41
S/. 0.77
TOTAL
S/. 13.65
S/. 2.04
S/. 0.41
S/. 0.77
S/. 16.87
S/. 45.20
43
43
2
37
UNIDAD
+
+
0.33 peon
0.5 peon
m2
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 1.11
S/. 9.67
S/. 3.31
S/. 1.11
S/. 9.67
S/. 3.31
S/. 14.10
47
47
47
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.42
TOTAL
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.42
S/. 5.11
S/. 21.80
43
43
2
37
UNIDAD
ml
0.33 peon
PARCIAL
TOTAL
I.U
S/. 0.27
S/. 0.08
costo de material:
S/. 0.27
S/. 0.08
S/. 0.35
21
4
S/. 0.93
S/. 8.12
S/. 2.10
S/. 0.93
S/. 8.12
S/. 2.10
S/. 11.16
47
47
47
S/. 0.67
S/. 0.38
S/. 0.02
S/. 0.33
TOTAL
S/. 0.67
S/. 0.38
S/. 0.02
S/. 0.33
S/. 1.41
S/. 12.91
43
43
2
37
UNIDAD
armar desarmar y transportar andamio
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 1.75
S/. 15.23
S/. 6.96
S/. 1.75
S/. 15.23
S/. 6.96
S/. 23.94
47
47
47
S/. 5.67
S/. 0.14
S/. 0.02
S/. 0.72
TOTAL
S/. 5.67
S/. 0.14
S/. 0.02
S/. 0.72
S/. 6.55
S/. 33.08
43
43
2
37
UNIDAD
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 2.61
S/. 0.49
S/. 2.85
costo de material:
S/. 2.61
S/. 0.49
S/. 2.85
S/. 5.96
21
4
29
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 0.19
S/. 1.10
TOTAL
S/. 0.19
S/. 1.10
S/. 1.29
S/. 43.96
43
37
UNIDAD
m2
1 peon
PARCIAL
TOTAL
I.U
S/. 5.75
S/. 1.06
S/. 5.71
costo de material:
S/. 5.75
S/. 1.06
S/. 5.71
S/. 12.52
21
4
29
S/. 1.17
S/. 10.15
S/. 7.96
S/. 1.17
S/. 10.15
S/. 7.96
S/. 19.27
47
47
47
S/. 0.09
S/. 0.58
TOTAL
S/. 0.09
S/. 0.58
S/. 0.67
S/. 32.46
43
37
UNIDAD
tar andamio
+
+
m2
0.5 peon
0.5 peon
PARCIAL
TOTAL
I.U
S/. 4.36
S/. 1.25
costo de material:
S/. 4.36
S/. 1.25
S/. 5.61
21
4
S/. 3.04
S/. 26.39
S/. 11.14
S/. 3.04
S/. 26.39
S/. 11.14
S/. 40.57
47
47
47
S/. 11.34
S/. 0.14
S/. 0.04
S/. 1.22
TOTAL
S/. 11.34
S/. 0.14
S/. 0.04
S/. 1.22
S/. 12.74
S/. 58.91
UNIDAD
tar andamio
+
43
43
2
37
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.99
S/. 0.61
costo de material:
S/. 1.99
S/. 0.61
S/. 2.59
21
4
S/. 2.33
S/. 20.30
S/. 8.75
S/. 2.33
S/. 20.30
S/. 8.75
S/. 31.39
47
47
47
S/. 11.34
S/. 0.14
S/. 0.04
S/. 0.94
TOTAL
S/. 11.34
S/. 0.14
S/. 0.04
S/. 0.94
S/. 12.46
S/. 46.44
43
43
2
37
TOS
ora de 9.11p3
+
UNIDAD
1 oficial
PARCIAL
S/. 6.67
S/. 1.59
costo de material:
m2
6 peon
TOTAL
I.U
S/. 6.67
S/. 1.59
S/. 8.26
21
4
S/. 0.42
S/. 3.65
S/. 1.06
S/. 5.73
S/. 1.22
S/. 0.42
S/. 3.65
S/. 1.06
S/. 5.73
S/. 1.22
S/. 12.08
47
47
47
47
47
S/. 2.43
S/. 0.14
S/. 0.36
TOTAL
S/. 2.43
S/. 0.14
S/. 0.36
S/. 2.93
S/. 23.27
48
43
37
UNIDAD
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 4.45
S/. 1.02
S/. 23.00
costo de material:
S/. 4.45
S/. 1.02
S/. 23.00
S/. 28.46
21
4
40
S/. 1.56
S/. 13.53
S/. 5.30
S/. 1.56
S/. 13.53
S/. 5.30
S/. 20.39
47
47
47
S/. 0.29
S/. 0.61
TOTAL
S/. 0.29
S/. 0.61
S/. 0.90
S/. 49.76
43
37
UNIDAD
m2
0.5 peon
PARCIAL
TOTAL
I.U
S/. 3.25
S/. 3.25
30
S/. 25.10
costo de material:
S/. 25.10
S/. 28.34
16
S/. 0.35
S/. 3.05
S/. 1.19
S/. 0.35
S/. 3.05
S/. 1.19
S/. 4.59
47
47
47
S/. 0.29
S/. 0.14
TOTAL
S/. 0.29
S/. 0.14
S/. 0.43
S/. 33.36
43
37
UNIDAD
de mezcladora de 9.11p3
+
1 peon
+
1 oficial
PARCIAL
m2
6 peon
TOTAL
I.U
S/. 7.72
S/. 0.84
S/. 1.12
S/. 0.34
S/. 5.37
costo de material:
S/. 7.72
S/. 0.84
S/. 1.12
S/. 0.34
S/. 5.37
S/. 15.40
21
4
5
4
29
S/. 0.56
S/. 4.26
S/. 0.88
S/. 6.21
S/. 1.22
S/. 0.56
S/. 4.26
S/. 0.88
S/. 6.21
S/. 1.22
S/. 13.13
47
47
47
47
47
S/. 2.43
S/. 0.53
S/. 0.39
TOTAL
S/. 2.43
S/. 0.53
S/. 0.39
S/. 3.35
S/. 31.87
48
43
37
OCALOS
UNIDAD
m2
de mezcla y fragua
+ 0.33 peon
PARCIAL
TOTAL
I.U
S/. 3.17
S/. 0.80
S/. 4.75
S/. 17.05
costo de material:
S/. 3.17
S/. 0.80
S/. 4.75
S/. 17.05
S/. 25.77
21
4
30
24
S/. 3.50
S/. 30.45
S/. 7.88
S/. 3.50
S/. 30.45
S/. 7.88
S/. 41.83
47
47
47
S/. 1.25
TOTAL
S/. 1.25
S/. 1.25
S/. 68.86
37
UNIDAD
mL
0.5 peon
TOTAL
I.U
S/. 7.81
S/. 4.38
S/. 0.20
costo de material:
S/. 7.81
S/. 4.38
S/. 0.20
S/. 12.39
43
43
2
S/. 0.47
S/. 4.06
S/. 1.59
S/. 0.47
S/. 4.06
S/. 1.59
S/. 6.12
47
47
47
S/. 0.18
TOTAL
S/. 0.18
S/. 0.18
S/. 18.69
37
ADERA
PARCIAL
UNIDAD
und
0, incl bisagras, coloc con mezcla 1:5
PARCIAL
TOTAL
I.U
S/. 113.82
S/. 1.41
S/. 0.39
costo de material:
S/. 113.82
S/. 1.41
S/. 0.39
S/. 115.62
43
21
4
S/. 101.51
S/. 79.55
S/. 101.51
S/. 79.55
S/. 181.06
47
47
S/. 5.43
TOTAL
S/. 5.43
S/. 5.43
S/. 302.12
37
UNIDAD
und
PARCIAL
TOTAL
I.U
S/. 113.82
S/. 1.41
S/. 0.39
costo de material:
S/. 113.82
S/. 1.41
S/. 0.39
S/. 115.62
43
21
4
S/. 101.51
S/. 79.55
S/. 101.51
S/. 79.55
S/. 181.06
47
47
S/. 5.43
TOTAL
S/. 5.43
S/. 5.43
S/. 302.12
37
UNIDAD
und
PARCIAL
TOTAL
I.U
S/. 84.45
S/. 1.09
S/. 0.30
costo de material:
S/. 84.45
S/. 1.09
S/. 0.30
S/. 85.84
43
21
4
S/. 81.21
S/. 63.64
S/. 81.21
S/. 63.64
S/. 144.85
47
47
S/. 4.35
TOTAL
S/. 4.35
S/. 4.35
S/. 235.04
37
UNIDAD
und
PARCIAL
TOTAL
I.U
S/. 93.95
S/. 1.41
S/. 0.39
costo de material:
S/. 93.95
S/. 1.41
S/. 0.39
S/. 95.75
43
21
4
S/. 101.51
S/. 79.55
S/. 101.51
S/. 79.55
S/. 181.06
47
47
S/. 5.43
TOTAL
S/. 5.43
S/. 5.43
S/. 282.25
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
PARCIAL
TOTAL
I.U
S/. 56.84
S/. 0.34
S/. 0.40
costo de material:
S/. 56.84
S/. 0.34
S/. 0.40
S/. 57.58
43
2
39
S/. 3.69
S/. 32.06
S/. 25.12
S/. 3.69
S/. 32.06
S/. 25.12
S/. 60.86
47
47
47
S/. 1.83
TOTAL
S/. 1.83
S/. 1.83
S/. 120.27
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 50.03
S/. 0.31
S/. 0.40
costo de material:
S/. 50.03
S/. 0.31
S/. 0.40
S/. 50.74
43
2
39
S/. 3.42
S/. 29.71
S/. 23.28
S/. 3.42
S/. 29.71
S/. 23.28
S/. 56.41
47
47
47
S/. 1.69
TOTAL
S/. 1.69
S/. 1.69
S/. 108.84
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 9.34
S/. 81.21
S/. 63.64
S/. 9.34
S/. 81.21
S/. 63.64
S/. 154.19
47
47
47
S/. 4.63
TOTAL
S/. 4.63
S/. 4.63
S/. 244.88
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 5.19
S/. 45.12
S/. 35.36
S/. 5.19
S/. 45.12
S/. 35.36
S/. 85.66
47
47
47
S/. 2.57
TOTAL
S/. 2.57
S/. 2.57
S/. 174.30
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 84.93
S/. 0.35
43
2
S/. 0.78
costo de material:
S/. 0.78
S/. 86.07
39
S/. 5.60
S/. 48.73
S/. 38.19
S/. 5.60
S/. 48.73
S/. 38.19
S/. 92.51
47
47
47
S/. 2.78
TOTAL
S/. 2.78
S/. 2.78
S/. 181.36
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 5.39
S/. 46.85
S/. 36.72
S/. 5.39
S/. 46.85
S/. 36.72
S/. 88.96
47
47
47
S/. 2.67
TOTAL
S/. 2.67
S/. 2.67
S/. 177.69
37
UNIDAD
und
1 peon
PARCIAL
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 5.96
S/. 51.84
S/. 40.62
S/. 5.96
S/. 51.84
S/. 40.62
S/. 98.42
47
47
47
S/. 2.95
TOTAL
S/. 2.95
S/. 2.95
S/. 187.44
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 4.90
S/. 42.59
S/. 33.38
S/. 4.90
S/. 42.59
S/. 33.38
S/. 80.87
47
47
47
S/. 2.43
TOTAL
S/. 2.43
S/. 2.43
S/. 169.36
37
UNIDAD
und
1 peon
PARCIAL
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 7.57
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 7.57
47
S/. 65.85
S/. 51.60
S/. 65.85
S/. 51.60
S/. 125.02
47
47
S/. 3.75
TOTAL
S/. 3.75
S/. 3.75
S/. 214.84
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 3.55
S/. 30.84
S/. 24.17
S/. 3.55
S/. 30.84
S/. 24.17
S/. 58.55
47
47
47
S/. 1.76
TOTAL
S/. 1.76
S/. 1.76
S/. 146.38
37
UNIDAD
und
1 peon
PARCIAL
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 4.78
S/. 41.57
S/. 32.58
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 4.78
S/. 41.57
S/. 32.58
47
47
47
S/. 78.94
S/. 2.37
TOTAL
S/. 2.37
S/. 2.37
S/. 167.37
UNIDAD
37
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 8.24
S/. 71.66
S/. 56.16
S/. 8.24
S/. 71.66
S/. 56.16
S/. 136.05
47
47
47
S/. 4.08
TOTAL
S/. 4.08
S/. 4.08
S/. 226.20
37
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
S/. 84.93
S/. 0.35
S/. 0.78
costo de material:
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
43
2
39
S/. 4.86
S/. 42.30
S/. 33.15
S/. 4.86
S/. 42.30
S/. 33.15
S/. 80.31
47
47
47
S/. 2.41
TOTAL
S/. 2.41
S/. 2.41
S/. 168.78
UNIDAD
37
und
1 peon
PARCIAL
TOTAL
I.U
S/. 133.97
S/. 0.36
S/. 0.88
costo de material:
S/. 133.97
S/. 0.36
S/. 0.88
S/. 135.21
43
2
39
S/. 9.16
S/. 79.62
S/. 62.39
S/. 9.16
S/. 79.62
S/. 62.39
S/. 151.17
47
47
47
S/. 4.54
TOTAL
S/. 4.54
S/. 4.54
S/. 290.91
37
UNIDAD
PARCIAL
ML
TOTAL
I.U
S/. 16.14
S/. 0.16
S/. 4.23
costo de material:
S/. 16.14
S/. 0.16
S/. 4.23
S/. 20.53
43
2
39
S/. 20.30
S/. 20.30
S/. 20.30
47
S/. 0.61
TOTAL
S/. 0.61
S/. 0.61
S/. 41.44
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 127.50
S/. 38.73
S/. 0.21
S/. 10.00
costo de material:
S/. 127.50
S/. 38.73
S/. 0.21
S/. 10.00
S/. 176.44
43
43
2
39
S/. 93.70
S/. 93.70
S/. 93.70
47
S/. 2.81
TOTAL
S/. 2.81
S/. 2.81
S/. 272.95
37
Y HERRERIA
UNIDAD
m2
1 peon
PARCIAL
TOTAL
I.U
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
costo de material:
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
S/. 50.31
30
51
51
51
S/. 7.00
S/. 60.91
S/. 47.73
S/. 60.91
S/. 7.00
S/. 60.91
S/. 47.73
S/. 60.91
S/. 176.55
47
47
47
47
S/. 78.00
S/. 0.11
S/. 5.30
48
37
37
S/. 78.00
S/. 0.11
S/. 5.30

TOTAL
S/. 83.41
S/. 310.26
UNIDAD
m2
1 peon
PARCIAL
TOTAL
I.U
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
costo de material:
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
S/. 50.31
30
51
51
51
S/. 8.24
S/. 71.66
S/. 56.16
S/. 71.66
S/. 8.24
S/. 71.66
S/. 56.16
S/. 71.66
S/. 207.71
47
47
47
47
S/. 91.76
S/. 0.11
S/. 6.23
TOTAL
S/. 91.76
S/. 0.11
S/. 6.23
S/. 98.10
S/. 356.12
48
37
37
UNIDAD
m2
1", de aluminio liviano

+
1 peon
PARCIAL
S/. 0.99
S/. 11.58
S/. 11.17
S/. 21.54
costo de material:
S/. 7.00
S/. 60.91
S/. 47.73
TOTAL
I.U
S/. 0.99
S/. 11.58
S/. 11.17
S/. 21.54
S/. 45.27
30
51
51
51
S/. 7.00
S/. 60.91
S/. 47.73
47
47
47
S/. 60.91
S/. 60.91
S/. 176.55
47
S/. 78.00
S/. 0.11
S/. 5.30
TOTAL
S/. 78.00
S/. 0.11
S/. 5.30
S/. 83.41
S/. 305.23
48
37
37
UNIDAD
m2
endo accesorios
PARCIAL
TOTAL
I.U
S/. 77.41
costo de material:
S/. 77.41
S/. 77.41
30
S/. 10.01
S/. 174.02
S/. 10.01
S/. 174.02
S/. 184.03
47
47
S/. 3.05
S/. 0.09
S/. 5.52
TOTAL
S/. 3.05
S/. 0.09
S/. 5.52
S/. 8.66
S/. 270.09
43
2
37
UNIDAD
PARCIAL
m2
TOTAL
I.U
S/. 3.45
costo de material:
S/. 3.45
S/. 3.45
79
S/. 4.67
S/. 4.67
S/. 4.67
47
S/. 0.14
TOTAL
S/. 0.14
S/. 0.14
S/. 8.26
UNIDAD
37
m2
a imprimacion
PARCIAL
TOTAL
I.U
S/. 1.18
S/. 2.16
costo de material:
S/. 1.18
S/. 2.16
S/. 3.34
54
54
S/. 0.42
S/. 3.69
S/. 0.42
S/. 3.69
S/. 4.12
47
47
S/. 1.34
S/. 0.02
S/. 0.12
TOTAL
S/. 1.34
S/. 0.02
S/. 0.12
S/. 1.48
S/. 8.94
43
2
37
UNIDAD
m2
a imprimacion
PARCIAL
TOTAL
I.U
S/. 1.18
S/. 2.16
costo de material:
S/. 1.18
S/. 2.16
S/. 3.34
54
54
S/. 0.45
S/. 3.93
S/. 0.45
S/. 3.93
S/. 4.38
47
47
S/. 1.37
S/. 0.02
43
2
S/. 1.37
S/. 0.02
S/. 0.13
TOTAL
S/. 0.13
S/. 1.51
S/. 9.23
UNIDAD
37
m2
a imprimacion
PARCIAL
TOTAL
I.U
S/. 1.18
S/. 2.16
costo de material:
S/. 1.18
S/. 2.16
S/. 3.34
54
54
S/. 0.41
S/. 3.58
S/. 0.41
S/. 3.58
S/. 3.99
47
47
S/. 1.28
S/. 0.02
S/. 0.12
TOTAL
S/. 1.28
S/. 0.02
S/. 0.12
S/. 1.41
S/. 8.74
43
2
37
UNIDAD
m2
a imprimacion
PARCIAL
TOTAL
I.U
S/. 1.18
S/. 2.16
costo de material:
S/. 1.18
S/. 2.16
S/. 3.34
54
54
S/. 0.38
S/. 3.29
S/. 0.38
S/. 3.29
S/. 3.67
47
47
S/. 1.24
S/. 0.02
S/. 0.11
S/. 1.24
S/. 0.02
S/. 0.11
S/. 1.37
43
2
37
TOTAL
S/. 8.38
UNIDAD
PARCIAL
costo de material:
TOTAL
GLB
I.U
S/. 0.00
S/. 9,546.37
S/. 9,546.37
S/. 9,546.37
47
S/. 286.39
TOTAL
S/. 286.39
S/. 286.39
S/. 9,832.77
37
UNIDAD
PARCIAL
costo de material:
TOTAL
GLB
I.U
S/. 0.00
S/. 6.36
S/. 381.85
S/. 6.36
S/. 381.85
S/. 388.22
47
47
S/. 11.65
TOTAL
S/. 11.65
S/. 11.65
S/. 399.87
37
TARIAS
UNIDAD
UND
PARCIAL
S/. 255.15
costo de material:

TOTAL
TOTAL
I.U
S/. 255.15
S/. 255.15
10
S/. 0.00
S/. 0.00
S/. 255.15
UNIDAD
PARCIAL
S/. 280.35
costo de material:

TOTAL
TOTAL
I.U
S/. 280.35
S/. 280.35
10
S/. 0.00
S/. 0.00
S/. 280.35
UNIDAD
PARCIAL
S/. 287.18
costo de material:
UND
UND
TOTAL
I.U
S/. 287.18
S/. 287.18
10

TOTAL
S/. 0.00
S/. 0.00
S/. 287.18
UNIDAD
PARCIAL
S/. 112.13
costo de material:

TOTAL
TOTAL
I.U
S/. 112.13
S/. 112.13
65
S/. 0.00
S/. 0.00
S/. 112.13
UNIDAD
PARCIAL
S/. 189.67
costo de material:

TOTAL
UND
UND
TOTAL
I.U
S/. 189.67
S/. 189.67
30
S/. 0.00
S/. 0.00
S/. 189.67
UNIDAD
UND
PARCIAL
TOTAL
I.U
S/. 21.63
costo de material:
S/. 21.63
S/. 21.63
10
S/. 0.00

TOTAL
S/. 0.00
S/. 21.63
UNIDAD
PARCIAL
UND
TOTAL
I.U
S/. 21.42
costo de material:
S/. 21.42
S/. 21.42
10
S/. 0.00

TOTAL
S/. 0.00
S/. 21.42
UNIDAD
PARCIAL
UND
TOTAL
I.U
S/. 22.79
costo de material:
S/. 22.79
S/. 22.79
10
S/. 0.00

TOTAL
S/. 0.00
S/. 22.79
UNIDAD
und
1 peon
PARCIAL
TOTAL
I.U
costo de material:
S/. 0.00
S/. 7.00
S/. 60.91
S/. 23.87
S/. 7.00
S/. 60.91
S/. 23.87
S/. 91.78
47
47
47
S/. 2.75
TOTAL
S/. 2.75
S/. 2.75
S/. 94.53
37
UNIDAD
1 oficial
PARCIAL
und
0.5 peon
TOTAL
I.U
costo de material:
S/. 0.00
S/. 1.75
S/. 15.23
S/. 13.24
S/. 5.97
S/. 1.75
S/. 15.23
S/. 13.24
S/. 5.97
S/. 36.18
47
47
47
47
S/. 1.09
TOTAL
S/. 1.09
S/. 1.09
S/. 37.27
37
UNIDAD
PTO
0.5 peon
PARCIAL
TOTAL
I.U
S/. 0.42
S/. 26.78
S/. 21.23
S/. 20.54
costo de material:
S/. 0.42
S/. 26.78
S/. 21.23
S/. 20.54
S/. 68.97
30
72
72
72
S/. 4.67
S/. 40.60
S/. 15.91
S/. 4.67
S/. 40.60
S/. 15.91
S/. 61.18
47
47
47
S/. 1.84
TOTAL
S/. 1.84
S/. 1.84
S/. 131.99
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 21.23
S/. 13.61
S/. 13.10
costo de material:
S/. 1.69
S/. 21.23
S/. 13.61
S/. 13.10
S/. 49.63
30
72
72
72
S/. 0.56
S/. 4.87
S/. 3.82
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
47
47
47
S/. 0.28
TOTAL
S/. 0.28
S/. 0.28
S/. 59.16
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 14.19
S/. 14.35
S/. 7.87
costo de material:
S/. 1.69
S/. 14.19
S/. 14.35
S/. 7.87
S/. 38.10
30
72
72
72
S/. 0.56
S/. 4.87
S/. 3.82
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
47
47
47
S/. 0.28
TOTAL
S/. 0.28
S/. 0.28
S/. 47.63
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 24.93
S/. 16.08
S/. 16.42
costo de material:
S/. 1.69
S/. 24.93
S/. 16.08
S/. 16.42
S/. 59.12
30
72
72
72
S/. 0.56
S/. 4.87
S/. 3.82
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
47
47
47
S/. 0.28
TOTAL
S/. 0.28
S/. 0.28
S/. 68.64
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 25.66
S/. 12.58
S/. 15.14
costo de material:
S/. 1.69
S/. 25.66
S/. 12.58
S/. 15.14
S/. 55.06
30
72
72
72
S/. 0.56
S/. 4.87
S/. 3.82
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
47
47
47
S/. 0.28
TOTAL
S/. 0.28
S/. 0.28
S/. 64.59
37
UNIDAD
PARCIAL
S/. 147.70
costo de material:

TOTAL
po CRANE 3/4"
TOTAL
I.U
S/. 147.70
S/. 147.70
30
S/. 0.00
S/. 0.00
S/. 147.70
UNIDAD
0.5 peon
und
und
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 13.30
costo de material:
S/. 1.69
S/. 13.30
S/. 14.99
30
77
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 52.80
37
po CRANE 1/2"
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 36.23
costo de material:
S/. 1.69
S/. 36.23
S/. 37.91
30
77
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 75.72
37
po CRANE 1"
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 43.05
costo de material:
S/. 1.69
S/. 43.05
S/. 44.74
30
77
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 82.55
37
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 33.23
costo de material:
S/. 1.69
S/. 33.23
S/. 34.92
30
72
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 72.73
37
UNIDAD
und
0.5 peon
PARCIAL
S/. 1.69
S/. 42.53
costo de material:
TOTAL
I.U
S/. 1.69
S/. 42.53
S/. 44.21
30
72
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 82.02
37
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 46.78
costo de material:
S/. 1.69
S/. 46.78
S/. 48.46
30
72
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 86.28
37
UNIDAD
und
0.5 peon
PARCIAL
S/. 1.69
S/. 14.19
S/. 62.99
costo de material:
S/. 2.80
S/. 24.36
S/. 9.55
TOTAL
I.U
S/. 1.69
S/. 14.19
S/. 62.99
S/. 78.87
30
72
72
S/. 2.80
S/. 24.36
S/. 9.55
47
47
47
S/. 36.71
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 116.68
UNIDAD
PARCIAL
S/. 227.33
costo de material:

TOTAL
S/. 216.62
costo de material:

TOTAL
I.U
S/. 227.33
S/. 227.33
30
S/. 0.00
S/. 0.00
S/. 227.33
0.5 peon
GLB
TOTAL
I.U
S/. 216.62
S/. 216.62
30
S/. 0.00
S/. 0.00
S/. 216.62
UNIDAD
GLB
TOTAL
UNIDAD
PARCIAL
37
PTO
PARCIAL
TOTAL
I.U
S/. 116.64
S/. 36.55
costo de material:
S/. 116.64
S/. 36.55
S/. 153.19
65
65
S/. 4.67
S/. 40.60
S/. 15.91
S/. 4.67
S/. 40.60
S/. 15.91
S/. 61.18
47
47
47
S/. 1.84
TOTAL
S/. 1.84
S/. 1.84
S/. 216.21
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 35.83
S/. 25.20
S/. 28.78
costo de material:
S/. 35.83
S/. 25.20
S/. 28.78
S/. 89.80
65
65
65
S/. 0.70
S/. 6.09
S/. 4.77
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
47
47
47
S/. 0.35
S/. 0.35
S/. 101.71
37
S/. 0.35
TOTAL
po CRANE 1/2"
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
PARCIAL
TOTAL
I.U
S/. 36.23
costo de material:
S/. 36.23
S/. 36.23
77
S/. 3.50
S/. 30.45
S/. 11.93
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
47
47
47
S/. 1.38
TOTAL
S/. 1.38
S/. 1.38
S/. 83.49
37
accesorios
UNIDAD
PARCIAL
S/. 491.36
costo de material:

TOTAL
TOTAL
I.U
S/. 491.36
S/. 491.36
30
S/. 0.00
S/. 0.00
S/. 491.36
UNIDAD
GLB
PTO
1 peon
PARCIAL
S/. 1.69
S/. 21.76
S/. 15.34
S/. 24.50
S/. 40.66
costo de material:
TOTAL
I.U
S/. 1.69
S/. 21.76
S/. 15.34
S/. 24.50
S/. 40.66
S/. 103.95
30
69
72
72
72
S/. 3.50
S/. 30.45
S/. 23.87
S/. 3.50
S/. 30.45
S/. 23.87
S/. 57.82
47
47
47
S/. 1.73
TOTAL
S/. 1.73
S/. 1.73
S/. 163.51
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 25.76
S/. 35.98
costo de material:
S/. 1.69
S/. 25.76
S/. 35.98
S/. 63.42
30
72
72
S/. 0.70
S/. 6.09
S/. 4.77
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
47
47
47
S/. 0.35
TOTAL
S/. 0.35
S/. 0.35
S/. 75.33
37
UNIDAD
ML
1 peon
PARCIAL
S/. 1.69
S/. 36.39
S/. 40.30
costo de material:
S/. 0.70
TOTAL
I.U
S/. 1.69
S/. 36.39
S/. 40.30
S/. 78.37
30
72
72
S/. 0.70
47
S/. 6.09
S/. 4.77
S/. 6.09
S/. 4.77
S/. 11.56
47
47
S/. 0.35
TOTAL
S/. 0.35
S/. 0.35
S/. 90.28
37
UNIDAD
ML
1 peon
PARCIAL
TOTAL
I.U
S/. 1.69
S/. 36.39
S/. 40.30
costo de material:
S/. 1.69
S/. 36.39
S/. 40.30
S/. 78.37
30
72
72
S/. 0.70
S/. 6.09
S/. 4.77
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
47
47
47
S/. 0.35
TOTAL
S/. 0.35
S/. 0.35
S/. 90.28
37
UNIDAD
und
0.5 peon
PARCIAL
S/. 13.78
S/. 25.76
S/. 37.48
costo de material:
S/. 3.50
S/. 30.45
S/. 11.93
TOTAL
I.U
S/. 13.78
S/. 25.76
S/. 37.48
S/. 77.01
72
72
72
S/. 3.50
S/. 30.45
S/. 11.93
47
47
47
S/. 45.89
S/. 1.38
TOTAL
S/. 1.38
S/. 1.38
S/. 124.28
UNIDAD
37
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 13.78
S/. 22.62
S/. 15.14
S/. 7.93
costo de material:
S/. 13.78
S/. 22.62
S/. 15.14
S/. 7.93
S/. 59.47
68
72
72
72
S/. 3.50
S/. 30.45
S/. 11.93
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
47
47
47
S/. 1.38
TOTAL
S/. 1.38
S/. 1.38
S/. 106.73
37
UNIDAD
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 16.71
S/. 16.96
S/. 16.87
costo de material:
S/. 16.71
S/. 16.96
S/. 16.87
S/. 50.53
68
72
72
S/. 3.50
S/. 30.45
S/. 11.93
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
47
47
47
S/. 1.38
TOTAL
S/. 1.38
S/. 1.38
S/. 97.80
UNIDAD
37
und
0.5 peon
PARCIAL
TOTAL
I.U
S/. 203.81
costo de material:
S/. 203.81
S/. 203.81
31
S/. 2.80
S/. 24.36
S/. 9.55
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
47
47
47
S/. 1.10
TOTAL
S/. 1.10
S/. 1.10
S/. 241.62
37
S Y MECANICAS
UNIDAD
PTO
0.75 peon
PARCIAL
TOTAL
I.U
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
costo de material:
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
S/. 110.63
72
12
12
7
S/. 3.50
S/. 30.45
S/. 17.90
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
47
47
47
S/. 1.56
TOTAL
S/. 1.56
S/. 1.56
S/. 164.04
UNIDAD
37
PTO
0.75 peon
PARCIAL
TOTAL
I.U
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
costo de material:
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
S/. 110.63
72
12
12
7
S/. 3.50
S/. 30.45
S/. 17.90
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
47
47
47
S/. 1.56
TOTAL
S/. 1.56
S/. 1.56
S/. 164.04
37
UNIDAD
PTO
0.75 peon
PARCIAL
TOTAL
I.U
S/. 35.42
S/. 14.09
S/. 116.82
S/. 51.59
costo de material:
S/. 35.42
S/. 14.09
S/. 116.82
S/. 51.59
S/. 217.92
72
12
12
7
S/. 3.50
S/. 30.45
S/. 17.90
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
47
47
47
S/. 1.56
TOTAL
S/. 1.56
S/. 1.56
S/. 271.33
UNIDAD
37
ml
1 peon
PARCIAL
TOTAL
I.U
S/. 17.30
S/. 1.69
S/. 17.66
costo de material:
S/. 17.30
S/. 1.69
S/. 17.66
S/. 36.66
72
30
72
S/. 0.93
S/. 8.12
S/. 6.36
S/. 0.93
S/. 8.12
S/. 6.36
S/. 15.42
47
47
47
S/. 0.46
TOTAL
S/. 0.46
S/. 0.46
S/. 52.54
37
UNIDAD
ml
1 peon
PARCIAL
TOTAL
I.U
S/. 20.88
S/. 1.69
S/. 15.58
costo de material:
S/. 20.88
S/. 1.69
S/. 15.58
S/. 38.15
72
30
72
S/. 0.93
S/. 8.12
S/. 6.36
S/. 0.93
S/. 8.12
S/. 6.36
S/. 15.42
47
47
47
S/. 0.46
S/. 0.46
S/. 0.46
37
TOTAL
S/. 54.03
UNIDAD
ml
1 peon
PARCIAL
TOTAL
I.U
S/. 6.65
S/. 0.05
costo de material:
S/. 6.65
S/. 0.05
S/. 6.70
7
30
S/. 0.35
S/. 3.05
S/. 2.39
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
47
47
47
S/. 0.17
TOTAL
S/. 0.17
S/. 0.17
S/. 12.66
37
UNIDAD
ml
1 peon
PARCIAL
TOTAL
I.U
S/. 4.57
S/. 0.05
costo de material:
S/. 4.57
S/. 0.05
S/. 4.62
7
30
S/. 0.35
S/. 3.05
S/. 2.39
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
47
47
47
S/. 0.17
TOTAL
S/. 0.17
S/. 0.17
S/. 10.58
37
UNIDAD
ml
1 peon
PARCIAL
TOTAL
I.U
S/. 4.90
S/. 0.05
costo de material:
S/. 4.90
S/. 0.05
S/. 4.96
7
30
S/. 0.35
S/. 3.05
S/. 2.39
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
47
47
47
S/. 0.17
TOTAL
S/. 0.17
S/. 0.17
S/. 10.91
37
UNIDAD
und
0.75 peon
PARCIAL
TOTAL
I.U
S/. 276.62
costo de material:
S/. 276.62
S/. 276.62
12
S/. 4.67
S/. 40.60
S/. 23.87
S/. 4.67
S/. 40.60
S/. 23.87
S/. 69.14
47
47
47
S/. 2.07
TOTAL
S/. 2.07
S/. 2.07
S/. 347.83
37
UNIDAD
PARCIAL
TOTAL
und
I.U
PARCIAL
TOTAL
I.U
S/. 47.83
costo de material:
S/. 47.83
S/. 47.83
12
S/. 0.47
S/. 4.06
S/. 0.47
S/. 4.06
S/. 4.53
47
47
S/. 0.14
TOTAL
S/. 0.14
S/. 0.14
S/. 52.50
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 45.00
costo de material:
S/. 45.00
S/. 45.00
12
S/. 0.47
S/. 4.06
S/. 0.47
S/. 4.06
S/. 4.53
47
47
S/. 0.14
TOTAL
S/. 0.14
S/. 0.14
S/. 49.66
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 42.29
costo de material:
S/. 42.29
S/. 42.29
12
S/. 0.47
S/. 4.06
S/. 0.47
S/. 4.06
S/. 4.53
47
47
S/. 0.14
TOTAL
ectos 2x40 w
S/. 0.14
S/. 0.14
S/. 46.95
UNIDAD
PARCIAL
37
und
TOTAL
I.U
S/. 40.29
costo de material:
S/. 40.29
S/. 40.29
12
S/. 1.17
S/. 10.15
S/. 1.17
S/. 10.15
S/. 11.32
47
47
S/. 0.34
TOTAL
S/. 0.34
S/. 0.34
S/. 51.95
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 62.37
costo de material:
S/. 62.37
S/. 62.37
12
S/. 1.17
S/. 10.15
S/. 1.17
S/. 10.15
S/. 11.32
47
47
S/. 0.34
TOTAL
S/. 0.34
S/. 0.34
S/. 74.03
37
UNIDAD
und
PARCIAL
TOTAL
I.U
S/. 67.09
costo de material:
S/. 67.09
S/. 67.09
12
S/. 1.17
S/. 10.15
S/. 1.17
S/. 10.15
S/. 11.32
47
47
S/. 0.34
TOTAL
S/. 0.34
S/. 0.34
S/. 78.75
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 14.91
costo de material:
S/. 14.91
S/. 14.91
12
S/. 0.70
S/. 6.09
S/. 0.70
S/. 6.09
S/. 6.79
47
47
S/. 0.20
TOTAL
S/. 0.20
S/. 0.20
S/. 21.90
37
UNIDAD
PARCIAL
S/. 20.04
costo de material:
und
TOTAL
I.U
S/. 20.04
S/. 20.04
12
S/. 0.78
S/. 6.77
S/. 0.78
S/. 6.77
S/. 7.55
47
47
S/. 0.23
TOTAL
S/. 0.23
S/. 0.23
S/. 27.81
37
UNIDAD
PARCIAL
und
TOTAL
I.U
S/. 20.08
costo de material:
S/. 20.08
S/. 20.08
12
S/. 0.78
S/. 6.77
S/. 0.78
S/. 6.77
S/. 7.55
47
47
S/. 0.23
TOTAL
S/. 0.23
S/. 0.23
S/. 27.85
37
UNIDAD
PARCIAL
S/. 884.76
costo de material:

TOTAL
und
TOTAL
I.U
S/. 884.76
S/. 884.76
12
S/. 0.00
S/. 0.00
S/. 884.76
UNIDAD
PARCIAL
S/. 4,800.50
costo de material:

TOTAL
und
TOTAL
I.U
S/. 4,800.50
S/. 4,800.50
48
S/. 0.00
S/. 0.00
S/. 4,800.50
topografo
capataz
operario
oficial
peon
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
S/. 10.82
S/. 92.63
S/. 2.00
S/. 15.13
S/. 27.28
S/. 44.40
S/. 1.33
S/. 1.33
S/. 138.37
TOTAL
S/. 20.88
S/. 0.61
S/. 17.81
S/. 0.37
S/. 28.99
S/. 6.46
S/. 0.98
S/. 5.71
S/. 81.82
S/. 2.00
S/. 15.13
S/. 27.28
S/. 44.40
S/. 1.33
S/. 1.33
S/. 127.55
TOTAL
S/. 267.78
S/. 16.87
S/. 25.34
S/. 41.34
S/. 6.56
S/. 357.89
S/. 5.84
S/. 44.12
S/. 238.66
S/. 288.62
S/. 8.66
S/. 8.66
S/. 655.17
TOTAL
S/. 137.36
S/. 5.36
S/. 1,320.00
S/. 10.60
S/. 526.89
S/. 2,000.21
S/. 5.84
S/. 44.12
S/. 79.55
S/. 129.51
S/. 3.89
S/. 3.89
S/. 2,133.60
TOTAL
S/. 0.00
S/. 0.09
S/. 1.91
S/. 2.00
S/. 0.06
S/. 0.06
S/. 2.06
TOTAL
S/. 0.92
S/. 0.11
S/. 0.11
S/. 0.40
S/. 0.40
S/. 0.82
S/. 1.62
S/. 0.13
S/. 0.08
S/. 0.05
S/. 0.05
S/. 1.77
TOTAL
S/. 0.00
S/. 5.60
S/. 38.19
S/. 43.79
S/. 1.31
S/. 1.31
S/. 45.10
TOTAL
S/. 0.00
S/. 3.50
S/. 23.87
S/. 27.37
S/. 0.82
S/. 0.82
S/. 28.19
TOTAL
S/. 0.00
S/. 5.60
S/. 38.19
S/. 43.79
S/. 1.31
S/. 1.31
S/. 45.10
TOTAL
S/. 0.00
S/. 3.11
S/. 21.21
S/. 24.33
S/. 0.73
S/. 0.73
S/. 25.06
TOTAL
S/. 0.00
S/. 2.00
S/. 13.64
S/. 15.64
S/. 0.47
S/. 0.47
S/. 16.11
TOTAL
S/. 11.19
S/. 11.19
S/. 2.33
S/. 15.91
S/. 18.25
S/. 0.55
S/. 0.55
S/. 29.98
TOTAL
S/. 0.16
S/. 0.04
S/. 0.20
S/. 0.12
S/. 1.02
S/. 0.80
S/. 1.93
S/. 0.06
S/. 0.06
S/. 2.18
TOTAL
S/. 0.00
S/. 2.33
S/. 15.91
S/. 18.25
S/. 0.55
S/. 0.55
S/. 18.79
TOTAL
S/. 48.34
S/. 34.28
S/. 21.35
S/. 103.97
S/. 0.56
S/. 4.87
S/. 8.47
S/. 30.55
S/. 4.87
S/. 49.33
S/. 9.72
S/. 1.48
S/. 11.19
S/. 164.49
TOTAL
S/. 4.58
S/. 3.72
S/. 0.59
S/. 8.89
S/. 0.35
S/. 3.05
S/. 1.32
S/. 7.16
S/. 1.52
S/. 13.40
S/. 3.04
S/. 0.40
S/. 3.44
S/. 25.73
TOTAL
S/. 61.68
S/. 35.11
S/. 17.48
S/. 114.26
S/. 1.40
S/. 12.18
S/. 21.18
S/. 76.37
S/. 12.18
S/. 123.31
S/. 24.29
S/. 3.70
S/. 27.99
S/. 265.57
TOTAL
S/. 25.36
S/. 0.53
S/. 0.83
S/. 26.72
S/. 1.35
S/. 11.75
S/. 13.99
S/. 6.82
S/. 33.91
S/. 1.02
S/. 1.02
S/. 61.65
TOTAL
S/. 3.05
S/. 2.48
S/. 0.32
S/. 5.85
S/. 0.28
S/. 2.44
S/. 0.53
S/. 5.73
S/. 1.22
S/. 10.19
S/. 2.43
S/. 0.31
S/. 2.73
S/. 18.77
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 1.12
S/. 9.75
S/. 8.47
S/. 30.55
S/. 9.75
S/. 59.63
S/. 9.72
S/. 3.27
S/. 1.79
S/. 14.77
S/. 285.87
TOTAL
S/. 41.42
S/. 0.61
S/. 42.03
S/. 1.35
S/. 11.75
S/. 13.99
S/. 6.82
S/. 33.91
S/. 1.02
S/. 1.02
S/. 76.96
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 3.50
S/. 24.36
S/. 21.18
S/. 100.24
S/. 36.54
S/. 185.82
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.57
S/. 50.60
S/. 447.88
TOTAL
S/. 27.09
S/. 0.69
S/. 0.96
S/. 28.74
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 37.64
S/. 1.13
S/. 1.13
S/. 67.51
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 92.91
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
S/. 25.30
S/. 329.67
TOTAL
S/. 35.23
S/. 0.98
S/. 0.67
S/. 36.88
S/. 1.91
S/. 16.58
S/. 17.35
S/. 5.30
S/. 41.15
S/. 1.23
S/. 1.23
S/. 79.26
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 1.75
S/. 12.18
S/. 10.59
S/. 50.12
S/. 18.27
S/. 92.91
S/. 12.14
S/. 4.09
S/. 6.28
S/. 2.79
S/. 25.30
S/. 329.67
TOTAL
S/. 31.13
S/. 0.57
S/. 0.32
S/. 32.02
S/. 1.17
S/. 10.15
S/. 11.18
S/. 4.24
S/. 26.74
S/. 0.80
S/. 0.80
S/. 59.56
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 1.96
S/. 14.62
S/. 8.47
S/. 43.91
S/. 14.62
S/. 83.58
S/. 9.72
S/. 3.27
S/. 5.02
S/. 2.51
S/. 20.52
S/. 315.56
TOTAL
S/. 27.04
S/. 0.45
S/. 0.32
S/. 27.81
S/. 1.35
S/. 11.78
S/. 13.18
S/. 5.30
S/. 31.61
S/. 0.95
S/. 0.95
S/. 60.37
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 2.80
S/. 20.30
S/. 17.65
S/. 82.74
S/. 30.45
S/. 153.94
S/. 20.24
S/. 6.81
S/. 10.47
S/. 4.62
S/. 42.14
S/. 407.54
TOTAL
S/. 30.14
S/. 0.41
S/. 0.32
S/. 30.86
S/. 2.84
S/. 24.65
S/. 27.31
S/. 10.61
S/. 65.41
S/. 1.96
S/. 1.96
S/. 98.23
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 24.36
S/. 171.82
S/. 24.29
S/. 8.18
S/. 5.15
S/. 37.62
S/. 420.90
TOTAL
S/. 19.11
S/. 0.49
S/. 0.59
S/. 20.19
S/. 1.31
S/. 11.41
S/. 13.45
S/. 6.36
S/. 32.53
S/. 0.98
S/. 0.98
S/. 53.70
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 3.27
S/. 24.36
S/. 21.18
S/. 98.65
S/. 36.54
S/. 184.00
S/. 24.29
S/. 8.18
S/. 12.56
S/. 5.52
S/. 50.54
S/. 446.01
TOTAL
S/. 30.14
S/. 0.65
S/. 0.64
S/. 31.43
S/. 2.10
S/. 18.27
S/. 21.18
S/. 9.55
S/. 51.10
S/. 1.53
S/. 1.53
S/. 84.06
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 162.20
S/. 20.75
S/. 28.51
S/. 211.46
S/. 3.97
S/. 30.45
S/. 26.47
S/. 122.51
S/. 45.68
S/. 229.09
S/. 30.36
S/. 10.22
S/. 15.70
S/. 6.87
S/. 63.15
S/. 503.70
TOTAL
S/. 21.37
S/. 0.90
S/. 0.38
S/. 22.65
S/. 1.75
S/. 15.23
S/. 15.88
S/. 4.77
S/. 37.64
S/. 1.13
S/. 1.13
S/. 61.41
TOTAL
S/. 3.47
S/. 0.24
S/. 3.70
S/. 0.11
S/. 0.97
S/. 0.85
S/. 1.93
S/. 0.04
S/. 0.06
S/. 0.10
S/. 5.74
TOTAL
S/. 17.06
S/. 0.24
S/. 17.30
S/. 0.75
S/. 6.50
S/. 5.65
S/. 12.89
S/. 0.04
S/. 0.39
S/. 0.43
S/. 30.62
TOTAL
S/. 3.70
S/. 1.24
S/. 23.01
S/. 27.95
S/. 1.48
S/. 12.88
S/. 8.58
S/. 22.93
S/. 3.05
S/. 0.09
S/. 0.69
S/. 3.82
S/. 54.70
TOTAL
S/. 3.70
S/. 1.24
S/. 23.01
S/. 27.95
S/. 1.48
S/. 12.88
S/. 8.58
S/. 22.93
S/. 3.05
S/. 0.09
S/. 0.69
S/. 3.82
S/. 54.70
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 2.17
S/. 19.85
S/. 9.02
S/. 31.03
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.93
S/. 5.61
S/. 39.23
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 1.75
S/. 15.23
S/. 3.94
S/. 20.92
S/. 3.05
S/. 2.04
S/. 0.09
S/. 0.63
S/. 5.80
S/. 29.31
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 2.16
S/. 18.74
S/. 4.85
S/. 25.74
S/. 13.65
S/. 2.04
S/. 0.41
S/. 0.77
S/. 16.87
S/. 45.20
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 1.11
S/. 9.67
S/. 3.31
S/. 14.10
S/. 4.46
S/. 0.13
S/. 0.09
S/. 0.42
S/. 5.11
S/. 21.80
TOTAL
S/. 0.27
S/. 0.08
S/. 0.35
S/. 0.93
S/. 8.12
S/. 2.10
S/. 11.16
S/. 0.67
S/. 0.38
S/. 0.02
S/. 0.33
S/. 1.41
S/. 12.91
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 1.75
S/. 15.23
S/. 6.96
S/. 23.94
S/. 5.67
S/. 0.14
S/. 0.02
S/. 0.72
S/. 6.55
S/. 33.08
TOTAL
S/. 2.61
S/. 0.49
S/. 2.85
S/. 5.96
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 0.19
S/. 1.10
S/. 1.29
S/. 43.96
TOTAL
S/. 5.75
S/. 1.06
S/. 5.71
S/. 12.52
S/. 1.17
S/. 10.15
S/. 7.96
S/. 19.27
S/. 0.09
S/. 0.58
S/. 0.67
S/. 32.46
TOTAL
S/. 4.36
S/. 1.25
S/. 5.61
S/. 3.04
S/. 26.39
S/. 11.14
S/. 40.57
S/. 11.34
S/. 0.14
S/. 0.04
S/. 1.22
S/. 12.74
S/. 58.91
TOTAL
S/. 1.99
S/. 0.61
S/. 2.59
S/. 2.33
S/. 20.30
S/. 8.75
S/. 31.39
S/. 11.34
S/. 0.14
S/. 0.04
S/. 0.94
S/. 12.46
S/. 46.44
TOTAL
S/. 6.67
S/. 1.59
S/. 8.26
S/. 0.42
S/. 3.65
S/. 1.06
S/. 5.73
S/. 1.22
S/. 12.08
S/. 2.43
S/. 0.14
S/. 0.36
S/. 2.93
S/. 23.27
TOTAL
S/. 4.45
S/. 1.02
S/. 23.00
S/. 28.46
S/. 1.56
S/. 13.53
S/. 5.30
S/. 20.39
S/. 0.29
S/. 0.61
S/. 0.90
S/. 49.76
TOTAL
S/. 3.25
S/. 25.10
S/. 28.34
S/. 0.35
S/. 3.05
S/. 1.19
S/. 4.59
S/. 0.29
S/. 0.14
S/. 0.43
S/. 33.36
TOTAL
S/. 7.72
S/. 0.84
S/. 1.12
S/. 0.34
S/. 5.37
S/. 15.40
S/. 0.56
S/. 4.26
S/. 0.88
S/. 6.21
S/. 1.22
S/. 13.13
S/. 2.43
S/. 0.53
S/. 0.39
S/. 3.35
S/. 31.87
TOTAL
S/. 3.17
S/. 0.80
S/. 4.75
S/. 17.05
S/. 25.77
S/. 3.50
S/. 30.45
S/. 7.88
S/. 41.83
S/. 1.25
S/. 1.25
S/. 68.86
TOTAL
S/. 7.81
S/. 4.38
S/. 0.20
S/. 12.39
S/. 0.47
S/. 4.06
S/. 1.59
S/. 6.12
S/. 0.18
S/. 0.18
S/. 18.69
TOTAL
S/. 113.82
S/. 1.41
S/. 0.39
S/. 115.62
S/. 101.51
S/. 79.55
S/. 181.06
S/. 5.43
S/. 5.43
S/. 302.12
TOTAL
S/. 113.82
S/. 1.41
S/. 0.39
S/. 115.62
S/. 101.51
S/. 79.55
S/. 181.06
S/. 5.43
S/. 5.43
S/. 302.12
TOTAL
S/. 84.45
S/. 1.09
S/. 0.30
S/. 85.84
S/. 81.21
S/. 63.64
S/. 144.85
S/. 4.35
S/. 4.35
S/. 235.04
TOTAL
S/. 93.95
S/. 1.41
S/. 0.39
S/. 95.75
S/. 101.51
S/. 79.55
S/. 181.06
S/. 5.43
S/. 5.43
S/. 282.25
TOTAL
S/. 56.84
S/. 0.34
S/. 0.40
S/. 57.58
S/. 3.69
S/. 32.06
S/. 25.12
S/. 60.86
S/. 1.83
S/. 1.83
S/. 120.27
TOTAL
S/. 50.03
S/. 0.31
S/. 0.40
S/. 50.74
S/. 3.42
S/. 29.71
S/. 23.28
S/. 56.41
S/. 1.69
S/. 1.69
S/. 108.84
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 9.34
S/. 81.21
S/. 63.64
S/. 154.19
S/. 4.63
S/. 4.63
S/. 244.88
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 5.19
S/. 45.12
S/. 35.36
S/. 85.66
S/. 2.57
S/. 2.57
S/. 174.30
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 5.60
S/. 48.73
S/. 38.19
S/. 92.51
S/. 2.78
S/. 2.78
S/. 181.36
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 5.39
S/. 46.85
S/. 36.72
S/. 88.96
S/. 2.67
S/. 2.67
S/. 177.69
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 5.96
S/. 51.84
S/. 40.62
S/. 98.42
S/. 2.95
S/. 2.95
S/. 187.44
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 4.90
S/. 42.59
S/. 33.38
S/. 80.87
S/. 2.43
S/. 2.43
S/. 169.36
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 7.57
S/. 65.85
S/. 51.60
S/. 125.02
S/. 3.75
S/. 3.75
S/. 214.84
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 3.55
S/. 30.84
S/. 24.17
S/. 58.55
S/. 1.76
S/. 1.76
S/. 146.38
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 4.78
S/. 41.57
S/. 32.58
S/. 78.94
S/. 2.37
S/. 2.37
S/. 167.37
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 8.24
S/. 71.66
S/. 56.16
S/. 136.05
S/. 4.08
S/. 4.08
S/. 226.20
TOTAL
S/. 84.93
S/. 0.35
S/. 0.78
S/. 86.07
S/. 4.86
S/. 42.30
S/. 33.15
S/. 80.31
S/. 2.41
S/. 2.41
S/. 168.78
TOTAL
S/. 133.97
S/. 0.36
S/. 0.88
S/. 135.21
S/. 9.16
S/. 79.62
S/. 62.39
S/. 151.17
S/. 4.54
S/. 4.54
S/. 290.91
TOTAL
S/. 16.14
S/. 0.16
S/. 4.23
S/. 20.53
S/. 20.30
S/. 20.30
S/. 0.61
S/. 0.61
S/. 41.44
TOTAL
S/. 127.50
S/. 38.73
S/. 0.21
S/. 10.00
S/. 176.44
S/. 93.70
S/. 93.70
S/. 2.81
S/. 2.81
S/. 272.95
TOTAL
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
S/. 50.31
S/. 7.00
S/. 60.91
S/. 47.73
S/. 60.91
S/. 176.55
S/. 78.00
S/. 0.11
S/. 5.30
S/. 83.41
S/. 310.26
TOTAL
S/. 0.99
S/. 13.23
S/. 12.27
S/. 23.81
S/. 50.31
S/. 8.24
S/. 71.66
S/. 56.16
S/. 71.66
S/. 207.71
S/. 91.76
S/. 0.11
S/. 6.23
S/. 98.10
S/. 356.12
TOTAL
S/. 0.99
S/. 11.58
S/. 11.17
S/. 21.54
S/. 45.27
S/. 7.00
S/. 60.91
S/. 47.73
S/. 60.91
S/. 176.55
S/. 78.00
S/. 0.11
S/. 5.30
S/. 83.41
S/. 305.23
TOTAL
S/. 77.41
S/. 77.41
S/. 10.01
S/. 174.02
S/. 184.03
S/. 3.05
S/. 0.09
S/. 5.52
S/. 8.66
S/. 270.09
TOTAL
S/. 3.45
S/. 3.45
S/. 4.67
S/. 4.67
S/. 0.14
S/. 0.14
S/. 8.26
TOTAL
S/. 1.18
S/. 2.16
S/. 3.34
S/. 0.42
S/. 3.69
S/. 4.12
S/. 1.34
S/. 0.02
S/. 0.12
S/. 1.48
S/. 8.94
TOTAL
S/. 1.18
S/. 2.16
S/. 3.34
S/. 0.45
S/. 3.93
S/. 4.38
S/. 1.37
S/. 0.02
S/. 0.13
S/. 1.51
S/. 9.23
TOTAL
S/. 1.18
S/. 2.16
S/. 3.34
S/. 0.41
S/. 3.58
S/. 3.99
S/. 1.28
S/. 0.02
S/. 0.12
S/. 1.41
S/. 8.74
TOTAL
S/. 1.18
S/. 2.16
S/. 3.34
S/. 0.38
S/. 3.29
S/. 3.67
S/. 1.24
S/. 0.02
S/. 0.11
S/. 1.37
S/. 8.38
TOTAL
S/. 0.00
S/. 9,546.37
S/. 9,546.37
S/. 286.39
S/. 286.39
S/. 9,832.77
TOTAL
S/. 0.00
S/. 6.36
S/. 381.85
S/. 388.22
S/. 11.65
S/. 11.65
S/. 399.87
TOTAL
S/. 255.15
S/. 255.15
S/. 0.00
S/. 0.00
S/. 255.15
TOTAL
S/. 280.35
S/. 280.35
S/. 0.00
S/. 0.00
S/. 280.35
TOTAL
S/. 287.18
S/. 287.18
S/. 0.00
S/. 0.00
S/. 287.18
TOTAL
S/. 112.13
S/. 112.13
S/. 0.00
S/. 0.00
S/. 112.13
TOTAL
S/. 189.67
S/. 189.67
S/. 0.00
S/. 0.00
S/. 189.67
TOTAL
S/. 21.63
S/. 21.63
S/. 0.00
S/. 0.00
S/. 21.63
TOTAL
S/. 21.42
S/. 21.42
S/. 0.00
S/. 0.00
S/. 21.42
TOTAL
S/. 22.79
S/. 22.79
S/. 0.00
S/. 0.00
S/. 22.79
TOTAL
S/. 0.00
S/. 7.00
S/. 60.91
S/. 23.87
S/. 91.78
S/. 2.75
S/. 2.75
S/. 94.53
TOTAL
S/. 0.00
S/. 1.75
S/. 15.23
S/. 13.24
S/. 5.97
S/. 36.18
S/. 1.09
S/. 1.09
S/. 37.27
TOTAL
S/. 0.42
S/. 26.78
S/. 21.23
S/. 20.54
S/. 68.97
S/. 4.67
S/. 40.60
S/. 15.91
S/. 61.18
S/. 1.84
S/. 1.84
S/. 131.99
TOTAL
S/. 1.69
S/. 21.23
S/. 13.61
S/. 13.10
S/. 49.63
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
S/. 0.28
S/. 0.28
S/. 59.16
TOTAL
S/. 1.69
S/. 14.19
S/. 14.35
S/. 7.87
S/. 38.10
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
S/. 0.28
S/. 0.28
S/. 47.63
TOTAL
S/. 1.69
S/. 24.93
S/. 16.08
S/. 16.42
S/. 59.12
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
S/. 0.28
S/. 0.28
S/. 68.64
TOTAL
S/. 1.69
S/. 25.66
S/. 12.58
S/. 15.14
S/. 55.06
S/. 0.56
S/. 4.87
S/. 3.82
S/. 9.25
S/. 0.28
S/. 0.28
S/. 64.59
TOTAL
S/. 147.70
S/. 147.70
S/. 0.00
S/. 0.00
S/. 147.70
TOTAL
S/. 1.69
S/. 13.30
S/. 14.99
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 52.80
TOTAL
S/. 1.69
S/. 36.23
S/. 37.91
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 75.72
TOTAL
S/. 1.69
S/. 43.05
S/. 44.74
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 82.55
TOTAL
S/. 1.69
S/. 33.23
S/. 34.92
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 72.73
TOTAL
S/. 1.69
S/. 42.53
S/. 44.21
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 82.02
TOTAL
S/. 1.69
S/. 46.78
S/. 48.46
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 86.28
TOTAL
S/. 1.69
S/. 14.19
S/. 62.99
S/. 78.87
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 116.68
TOTAL
S/. 227.33
S/. 227.33
S/. 0.00
S/. 0.00
S/. 227.33
TOTAL
S/. 216.62
S/. 216.62
S/. 0.00
S/. 0.00
S/. 216.62
TOTAL
S/. 116.64
S/. 36.55
S/. 153.19
S/. 4.67
S/. 40.60
S/. 15.91
S/. 61.18
S/. 1.84
S/. 1.84
S/. 216.21
TOTAL
S/. 35.83
S/. 25.20
S/. 28.78
S/. 89.80
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
S/. 0.35
S/. 0.35
S/. 101.71
TOTAL
S/. 36.23
S/. 36.23
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
S/. 1.38
S/. 1.38
S/. 83.49
TOTAL
S/. 491.36
S/. 491.36
S/. 0.00
S/. 0.00
S/. 491.36
TOTAL
S/. 1.69
S/. 21.76
S/. 15.34
S/. 24.50
S/. 40.66
S/. 103.95
S/. 3.50
S/. 30.45
S/. 23.87
S/. 57.82
S/. 1.73
S/. 1.73
S/. 163.51
TOTAL
S/. 1.69
S/. 25.76
S/. 35.98
S/. 63.42
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
S/. 0.35
S/. 0.35
S/. 75.33
TOTAL
S/. 1.69
S/. 36.39
S/. 40.30
S/. 78.37
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
S/. 0.35
S/. 0.35
S/. 90.28
TOTAL
S/. 1.69
S/. 36.39
S/. 40.30
S/. 78.37
S/. 0.70
S/. 6.09
S/. 4.77
S/. 11.56
S/. 0.35
S/. 0.35
S/. 90.28
TOTAL
S/. 13.78
S/. 25.76
S/. 37.48
S/. 77.01
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
S/. 1.38
S/. 1.38
S/. 124.28
TOTAL
S/. 13.78
S/. 22.62
S/. 15.14
S/. 7.93
S/. 59.47
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
S/. 1.38
S/. 1.38
S/. 106.73
TOTAL
S/. 16.71
S/. 16.96
S/. 16.87
S/. 50.53
S/. 3.50
S/. 30.45
S/. 11.93
S/. 45.89
S/. 1.38
S/. 1.38
S/. 97.80
TOTAL
S/. 203.81
S/. 203.81
S/. 2.80
S/. 24.36
S/. 9.55
S/. 36.71
S/. 1.10
S/. 1.10
S/. 241.62
TOTAL
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
S/. 110.63
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
S/. 1.56
S/. 1.56
S/. 164.04
TOTAL
S/. 35.42
S/. 13.47
S/. 55.96
S/. 5.79
S/. 110.63
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
S/. 1.56
S/. 1.56
S/. 164.04
TOTAL
S/. 35.42
S/. 14.09
S/. 116.82
S/. 51.59
S/. 217.92
S/. 3.50
S/. 30.45
S/. 17.90
S/. 51.85
S/. 1.56
S/. 1.56
S/. 271.33
TOTAL
S/. 17.30
S/. 1.69
S/. 17.66
S/. 36.66
S/. 0.93
S/. 8.12
S/. 6.36
S/. 15.42
S/. 0.46
S/. 0.46
S/. 52.54
TOTAL
S/. 20.88
S/. 1.69
S/. 15.58
S/. 38.15
S/. 0.93
S/. 8.12
S/. 6.36
S/. 15.42
S/. 0.46
S/. 0.46
S/. 54.03
TOTAL
S/. 6.65
S/. 0.05
S/. 6.70
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
S/. 0.17
S/. 0.17
S/. 12.66
TOTAL
S/. 4.57
S/. 0.05
S/. 4.62
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
S/. 0.17
S/. 0.17
S/. 10.58
TOTAL
S/. 4.90
S/. 0.05
S/. 4.96
S/. 0.35
S/. 3.05
S/. 2.39
S/. 5.78
S/. 0.17
S/. 0.17
S/. 10.91
TOTAL
S/. 276.62
S/. 276.62
S/. 4.67
S/. 40.60
S/. 23.87
S/. 69.14
S/. 2.07
S/. 2.07
S/. 347.83
TOTAL
S/. 47.83
S/. 47.83
S/. 0.47
S/. 4.06
S/. 4.53
S/. 0.14
S/. 0.14
S/. 52.50
TOTAL
S/. 45.00
S/. 45.00
S/. 0.47
S/. 4.06
S/. 4.53
S/. 0.14
S/. 0.14
S/. 49.66
TOTAL
S/. 42.29
S/. 42.29
S/. 0.47
S/. 4.06
S/. 4.53
S/. 0.14
S/. 0.14
S/. 46.95
TOTAL
S/. 40.29
S/. 40.29
S/. 1.17
S/. 10.15
S/. 11.32
S/. 0.34
S/. 0.34
S/. 51.95
TOTAL
S/. 62.37
S/. 62.37
S/. 1.17
S/. 10.15
S/. 11.32
S/. 0.34
S/. 0.34
S/. 74.03
TOTAL
S/. 67.09
S/. 67.09
S/. 1.17
S/. 10.15
S/. 11.32
S/. 0.34
S/. 0.34
S/. 78.75
TOTAL
S/. 14.91
S/. 14.91
S/. 0.70
S/. 6.09
S/. 6.79
S/. 0.20
S/. 0.20
S/. 21.90
TOTAL
S/. 20.04
S/. 20.04
S/. 0.78
S/. 6.77
S/. 7.55
S/. 0.23
S/. 0.23
S/. 27.81
TOTAL
S/. 20.08
S/. 20.08
S/. 0.78
S/. 6.77
S/. 7.55
S/. 0.23
S/. 0.23
S/. 27.85
TOTAL
S/. 884.76
S/. 884.76
S/. 0.00
S/. 0.00
S/. 884.76
S/. 4,800.50
S/. 4,800.50
S/. 0.00
S/. 0.00
S/. 4,800.50
RESUMEN DE COSTOS D
PARTIDA N
DESCRIPCION
1.0.0.0
1.1.0.0
1.1.1.0
1.1.2.0
1.2.0.0
1.2.1.0
1.2.2.0
OBRAS PROVICIONALES
construcciones provicionales
oficinas
almacenes
instalaciones provicionales
agua para la obra
2.0.0.0
2.1.0.0
2.2.0.0
3.0.0.0
3.1.0.0
3.1.1.0
3.1.2.0
3.1.3.0
3.1.4.0
3.2.0.0
3.2.1.0
3.2.2.0
3.3.0.0
3.4.0.0
MOVIMIENTOS DE TIERRA
excacaciones
excacacion de zanjas para cimientos
cimiento de Cisterna
rellenos
nivelacion interior y apisonado (aprox)
4.0.0.0
4.1.0.0
4.2.0.0
4.3.0.0
4.4.0.0
4.5.0.0

cimientos corridos (C.C. 1:10+30% PG. 6" max)
sobrecimientos (cem horm 1:8+25% PM 3" max)
falsopiso
5.0.0.0
5.1.0.0
5.1.1.0
5.1.2.0
5.1.3.0
5.2.0.0
5.2.1.0
5.2.2.0

zapatas
armadura de acero
columnas
5.2.3.0
5.3.0.0
5.3.1.0
5.3.2.0
5.3.3.0
5.4.0.0
5.4.1.0
5.4.1.1
5.4.1.2
5.4.1.3
5.4.2.0
5.4.2.1
5.4.2.2
5.4.2.3
5.5.0.0
5.5.1.0
5.5.2.0
5.5.3.0
5.6.0.0
5.6.1.0
5.6.2.0
5.6.3.0
5.7.0.0
5.7.1.0
5.7.2.0
5.7.3.0
5.8.0.0
5.8.1.0
5.8.2.0
5.8.3.0

vigas
lozas
lozas macizas
lozas aligeradas
escaleras
tanque cisterna
encofrado y desencofrado de cisterna
armadura de acero en tanque cisterna
tanque elevado
placa P-1
armadura de acero en placa
6.0.0.0
6.1.0.0
cobertura de madera
7.0.0.0
7.1.0.0
7.1.1.0
7.2.0.0
7.2.1.0
ARQUITECTURA
barandas y parapetos
parapeto de azotea
8.0.0.0
8.1.0.0
8.2.0.0
8.3.0.0
REVOQUES Y REVESTIMIENTO
tarrajeo en vigas
8.4.0.0
8.5.0.0
8.6.0.0
8.7.0.0
8.8.0.0
tarrajeo de muros
vestiduras de derrames
acabado en gradas
9.0.0.0
9.1.0.0
9.2.0.0
CIELORRASOS
falso cielorraso
10.0.0.0
10.1.0.0
10.2.0.0
10.2.1.0
10.2.1.1
10.2.1.2
10.2.2.0
PISOS Y PAVIMENTOS
contrapisos
acabados en pisos
lozeta corriente
lozeta vinilico
pisos de concreto
11.0.0.0
11.1.0.0
11.1.1.0
11.2.0.0
11.2.1.0
ZOCALOS
DE ceramico
CONTRAZOCALOS
de madera
12.0.0.0
12.1.0.0
12.1.1.0
12.1.2.0
12.1.3.0
12.1.4.0
12.2.0.0
12.2.1.0
12.2.2.0
12.2.3.0
12.2.4.0
12.2.5.0
12.2.6.0
12.2.7.0
12.2.8.0
12.2.9.0
12.2.10.0
12.2.11.0
12.2.12.0
12.2.13.0
puertas
P-1
P-2
P-6
P-7
ventanas
V-6
V-7
V-8
V-9
V-10
V-11
V-12
V-13
V-14
V-15
V-16
V-17
V-18
12.3.0.0
12.3.1.0
12.4.0.0
12.5.0.0
mamparas
M-2
barandas de madera cedro
closets empotrados
13.0.0.0
13.1.0.0
13.2.0.0
13.3.0.0
13.4.0.0

ventanas de fierro
mamparas de fierro
14.0.0.0
VIDRIOS
15.0.0.0
15.1.0.0
15.2.0.0
15.3.0.0
15.4.0.0
PINTURAS
pinturas de cielos rasos
pinturas de vigas
pinturas de columnas
pinturas de muros
16.0.0.0
16.1.0.0
16.2.0.0
VARIOS
limpieza final
17.0.0.0
17.1.0.0
17.1.1.0
17.1.2.0
17.1.3.0
17.1.4.0
17.1.5.0
17.1.6.0
17.1.7.0
17,1,8,0
17.1.9.0
17.1.10.0
17.2.0.0
17,2,1,0
17,2,2,0
17,2,2,1
17,2,3,0
17,2,3,1
17,2,3,2
17,2,3,3
17,2,4,0
17,2,4,1
inodoros
duchas
SALIDA DE AGUA FRIA
REDES DE DISTRIBUCION
Tuberia PVC clase 10 1/2"
REDES DE ALIMENTACION
Tuberia PVC clase 10 1"
Tuberia PVC clase 10 1 1/4"
medidor de agua
17,2,4,2
17,2,4,3
17,2,4,4
17,2,4,5
17,2,4,6
17,2,4,7
17,2,4,8
17,2,5,0
17,2,5,1
17,2,5,2
17.3.0.0
17,3,1,0
17,3,2,0
17,3,2,1
17,3,3,0
17.3.3.1
17,3,4,0
17.4.0.0
17,4,1,0
17,4,2,0
17,4,2,1
17,4,2,2
17,4,3,0
17,4,3,1
17,4,4,0
17,4,4,1
17,4,4,2
17,4,4,3
17,4,5,0

valvula CHECK 3/4"
valvula CHECK 1"
ACCESORIOS DEL SISTEMA DE ALMACENAMIENTO
sistema de agua caliente
SALIDA DE AGUA CALIENTE
Tuberia de A.C. 1/2"
valvula de compuerta de bronce CRANE 1/2"
SIST DE CALENTADOR DE AGUA CON ACCESORIOS
desague y ventilacion
SALIDAS DE DESAGUE Y VENTILACION
REDES DE DERIVACION
Tuberia PVC-SAP 2"
Tuberia PVC-SAP 4"
REDES COLECTORAS
Tuberia PVC-SAP 4"
trampa P 2"
sumidero 2"
CAJA DE REGISTRO 12"X24"
18.0.0.0
18,1,0,0
18,1,1,0
18,1,2,0
18,1,3,0
18,2,0,0
18,2,1,0
18,2,2,0
19,3,0,0
19,3,1,0
19,3,2,0
19,3,3,0
19,4,0,0
19,4,1,0
19,4,2,0

salidas
Salida para Tomacorrientes
Tuberia PVC SEL 2"
Tuberia PVC SEL 3/4"
Conductor Tw N 14
Conductor Tw N 12
Conductor Tw N 10
Tablero General
Interruptor Termomagnetico 2x50A
19,4,3,0
19,4,4,0
19,5,0,0
19,5,1,0
19,5,1,1
19,5,1,2
19,5,1,3
19,5,2,0
19,5,2,1
19,5,2,2
19,5,3,0
19,5,3,1
19,6,0,0
19,6,1,0
19,7,0,0
19,7,1,0

LUMINARIAS
INTERRUPTORES
Interruptor Simple
Interruptor Doble
TOMACORRIENTES
Tomacorriente Doble
sistema de proteccion
Sistema de Puesta a Tierra
equipos mecanicos
TOTAL DE COSTO DIRECTO =
SUMEN DE COSTOS DIRECTOS

UNIDAD
METRADO
PRECIO UNITARIO
PARCIAL
m2
M2
6.000
15.000
S/. 138.37
S/. 127.55
S/. 830.22
S/. 1,913.31
GLB
GLB
1.000
1.000
S/. 655.17
S/. 2,133.60
S/. 655.17
S/. 2,133.60
M2
M2
161.563
143.000
S/. 2.06
S/. 1.77
S/. 333.26
S/. 253.44
M3
M3
M3
M3
20.000
49.609
Err:509
Err:509
S/. 45.10
S/. 28.19
S/. 45.10
S/. 25.06
S/. 902.05
S/. 1,398.45
Err:509
Err:509
M3
M3
M2
M3
24.264
14.300
143.000
56.682
S/. 16.11
S/. 29.98
S/. 2.18
S/. 18.79
S/. 390.84
S/. 428.72
S/. 312.24
S/. 1,065.21
M3
M2
M3
M2
M2
24.345
20.000
9.757
46.252
143.000
S/. 164.49
S/. 25.73
S/. 265.57
S/. 61.65
S/. 18.77
S/. 4,004.51
S/. 514.53
S/. 2,591.12
S/. 2,851.24
S/. 2,684.69
M3
M2
KG
8.000
80.000
102.031
S/. 285.87
S/. 76.96
S/. 5.74
S/. 2,286.93
S/. 6,156.87
S/. 585.47
M3
M2
16.525
77.501
S/. 447.88
S/. 67.51
S/. 7,401.18
S/. 5,231.88
KG
483.477
S/. 5.74
S/. 2,774.26
M3
M2
KG
10.671
111.332
625.054
S/. 329.67
S/. 79.26
S/. 5.74
S/. 3,517.94
S/. 8,823.99
S/. 3,586.65
M3
M2
KG
0.297
1.485
69.562
S/. 329.67
S/. 59.56
S/. 5.74
S/. 97.91
S/. 88.45
S/. 399.16
M3
M2
KG
2.756
97.685
879.656
S/. 315.56
S/. 60.37
S/. 5.74
S/. 869.67
S/. 5,896.81
S/. 5,047.59
M3
M2
KG
Err:509
Err:509
Err:509
S/. 407.54
S/. 98.23
S/. 5.74
Err:509
Err:509
Err:509
M3
M2
KG
Err:509
Err:509
Err:509
S/. 420.90
S/. 53.70
S/. 5.74
Err:509
Err:509
Err:509
M3
M2
KG
Err:509
Err:509
Err:509
S/. 446.01
S/. 84.06
S/. 5.74
Err:509
Err:509
Err:509
M3
M2
KG
Err:509
Err:509
Err:509
S/. 503.70
S/. 61.41
S/. 5.74
Err:509
Err:509
Err:509
M2
Err:509
S/. 30.62
Err:509
M2
253.108
S/. 54.70
S/. 13,846.04
M2
Err:509
S/. 54.70
Err:509
M2
M2
M2
110.640
79.849
111.332
S/. 39.23
S/. 29.31
S/. 45.20
S/. 4,340.82
S/. 2,340.12
S/. 5,032.37
M2
M2
M2
M2
M2
94.673
117.776
Err:509
Err:509
Err:509
S/. 21.80
S/. 12.91
S/. 33.08
S/. 43.96
S/. 32.46
S/. 2,063.62
S/. 1,520.66
Err:509
Err:509
Err:509
M2
M2
97.685
97.685
S/. 58.91
S/. 46.44
S/. 5,754.91
S/. 4,536.48
M2
97.685
S/. 23.27
S/. 2,273.47
M2
M2
M2
55.698
Err:509
Err:509
S/. 49.76
S/. 33.36
S/. 31.87
S/. 2,771.50
Err:509
Err:509
M2
39.894
S/. 68.86
S/. 2,747.02
ML
Err:509
S/. 18.69
Err:509
UND
UND
UND
UND
0.000
0.000
0.000
0.000
S/. 302.12
S/. 302.12
S/. 235.04
S/. 282.25
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
S/. 120.27
S/. 108.84
S/. 244.88
S/. 174.30
S/. 181.36
S/. 177.69
S/. 187.44
S/. 169.36
S/. 214.84
S/. 146.38
S/. 167.37
S/. 226.20
S/. 168.78
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
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
UND
ML
UND
0.000
Err:509
Err:509
S/. 290.91
S/. 41.44
S/. 272.95
S/. 0.00
Err:509
Err:509
M2
M2
M2
M2
0.000
0.000
0.000
0.000
S/. 310.26
S/. 356.12
S/. 305.23
S/. 270.09
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
M2
0.000
S/. 8.26
S/. 0.00
M2
M2
M2
M2
0.000
0.000
0.000
0.000
S/. 8.94
S/. 9.23
S/. 8.74
S/. 8.38
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
GLB
GLB
0.000
0.000
S/. 9,832.77
S/. 399.87
S/. 0.00
S/. 0.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
3.000
1.000
3.000
2.000
1.000
3.000
3.000
3.000
3.000
3.000
S/. 255.15
S/. 280.35
S/. 287.18
S/. 112.13
S/. 189.67
S/. 21.63
S/. 21.42
S/. 22.79
S/. 94.53
S/. 37.27
S/. 765.45
S/. 280.35
S/. 861.53
S/. 224.26
S/. 189.67
S/. 64.89
S/. 64.26
S/. 68.36
S/. 283.59
S/. 111.80
PTO
9.000
S/. 131.99
S/. 1,187.91
ML
25.400
S/. 59.16
S/. 1,502.59
ML
ML
ML
28.250
23.100
0.700
S/. 47.63
S/. 68.64
S/. 64.59
S/. 1,345.58
S/. 1,585.68
S/. 45.21
UND
2.000
S/. 147.70
S/. 295.40
UND
UND
UND
UND
UND
UND
UND
2.000
6.000
4.000
9.000
2.000
1.000
1.000
S/. 52.80
S/. 75.72
S/. 82.55
S/. 72.73
S/. 82.02
S/. 86.28
S/. 116.68
S/. 105.61
S/. 454.35
S/. 330.20
S/. 654.59
S/. 164.05
S/. 86.28
S/. 116.68
GLB
GLB
1.000
1.000
S/. 227.33
S/. 216.62
S/. 227.33
S/. 216.62
PTO
Err:509
S/. 216.21
Err:509
ML
Err:509
S/. 101.71
Err:509
UND
GLB
Err:509
Err:509
S/. 83.49
S/. 491.36
Err:509
PTO
13.000
S/. 163.51
S/. 2,125.57
ML
ML
88.110
22.360
S/. 75.33
S/. 90.28
S/. 6,637.72
S/. 2,018.67
ML
8.050
S/. 90.28
S/. 726.76
UND
UND
UND
UND
8.000
4.000
10.000
2.000
S/. 124.28
S/. 106.73
S/. 97.80
S/. 241.62
S/. 994.21
S/. 426.94
S/. 977.95
S/. 483.24
UND
UND
UND
56.000
49.000
61.000
S/. 164.04
S/. 164.04
S/. 271.33
S/. 9,186.12
S/. 8,037.86
S/. 16,550.96
ML
ML
126.000
107.000
S/. 52.54
S/. 54.03
S/. 6,619.64
S/. 5,780.91
ML
ML
ML
587.000
543.000
605.000
S/. 12.66
S/. 10.58
S/. 10.91
S/. 7,428.55
S/. 5,742.83
S/. 6,601.83
UND
UND
1.000
2.000
S/. 347.83
S/. 52.50
S/. 347.83
S/. 104.99
UND
UND
3.000
5.000
S/. 49.66
S/. 46.95
S/. 148.98
S/. 234.76
UND
UND
UND
24.000
13.000
18.000
S/. 51.95
S/. 74.03
S/. 78.75
S/. 1,246.73
S/. 962.33
S/. 1,417.54
UND
UND
27.000
22.000
S/. 21.90
S/. 27.81
S/. 591.37
S/. 611.83
UND
61.000
S/. 27.85
S/. 1,698.90
UND
Err:509
S/. 884.76
Err:509
UND
OSTO DIRECTO =
Err:509
S/. 4,800.50
Err:509
TOTAL
S/. 5,532.30
S/. 586.70
Err:509
S/. 12,646.09
Err:509
Err:509
Err:509
Err:509
Err:509
S/. 10,291.39
Err:509
Err:509
Err:509
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
Err:509
Err:509
Err:509
Err:509
CALCULO DE LOS COSTOS INDIRECTOS

TOTAL DE COSTO DIRECTO C=
Err:509
1.GASTOS GENERALES
1,1, gastos generales no relacionados con el tiempo de ejecucion de obra

a.carta fianza por pago de beneficios sociales
reajuste
nuevo costo de obra
carta fianza
taza de interes por carta fianza
costo de carta fianza
en porcentaje
b.gastos de licitacion y contratacion
gastos de licitacion
gastos notariales
aviso de conv y buena pro
elaboracion de la propuesta
programacion
otros
TOTAL =
en porcentaje
1.0658209606
Err:509
Err:509
3%
Err:509
Err:509
S/. 1,000.00
S/. 700.00
S/. 2,000.00
S/. 4,500.00
S/. 2,000.00
S/. 1,800.00
S/. 12,000.00
Err:509
c.gastos varios
gastos de licit no otorgadas
S/. 8,000.00
inscrip, regalias, etc
S/. 5,500.00
consultores y asesores
S/. 10,200.00
TOTAL =
S/. 23,700.00
en porcentaje
Err:509
TOTAL DE GG NO RELAC CON T DE EJEC
Err:509
1,2, gastos generales relacionados con el tiempo de ejecucion de obra
a.gastos administrativos y generales de oficina principal
b.gastos de operacin de oficina de obra
c.gastos finacieros
TOTAL DE GG NO RELAC CON T DE EJEC
2.UTILIDAD
EN PROMEDIO
on de obra
n de obra
Err:509
Err:509
2.3100 %
Err:509
10.0000 %
PRESUPUESTO TOTAL DE OBRA

COSTOS DIRECTOS (CD)
GASTOS
COSTOS
GENERALES
INDIRECTOS
UTILIDAD (%CD)
SUBTOTAL
I.G.V. VIGENTE 18%
%CD)
RA

RELACIONADOS CON EL TIMEPO DE EJEC DE OBRA (%CD)
NO RELACIONADOS CON EL TIMEPO DE EJEC DE OBRA (%CD)
Err:509
Err:509
10.00 %
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
FORMULA POLINOMICA ESTRUCTURAS

obra
ubicacin
revisado por:
fecha
parida N
febrero del 2012
descripcion
1.0.0.0
1.1.0.0
1.1.1.0
1.1.2.0
1.2.0.0
1.2.1.0
1.2.2.0
OBRAS PROVICIONALES
construcciones provicionales
oficinas
almacenes
instalaciones provicionales
agua para la obra
2.0.0.0
2.1.0.0
2.2.0.0
3.0.0.0
3.1.0.0
3.1.1.0
3.1.2.0
3.1.3.0
3.1.4.0
3.2.0.0
3.2.1.0
3.2.2.0
3.3.0.0
3.4.0.0
MOVIMIENTOS DE TIERRA
excacaciones
excacacion de zanjas para cimientos
cimiento de Cisterna
rellenos
nivelacion interior y apisonado (aprox)
4.0.0.0
4.1.0.0
4.2.0.0
4.3.0.0
4.4.0.0
4.5.0.0

cimientos corridos (C.C. 1:10+30% PG. 6" max)
sobrecimientos (cem horm 1:8+25% PM 3" max)
falsopiso
5.0.0.0
5.1.0.0
5.1.1.0
5.1.2.0
5.1.3.0
5.2.0.0

zapatas
armadura de acero
columnas
5.2.1.0
5.2.2.0
5.2.3.0
5.3.0.0
5.3.1.0
5.3.2.0
5.3.3.0
5.4.0.0
5.4.1.0
5.4.1.1
5.4.1.2
5.4.1.3
5.4.2.0
5.4.2.1
5.4.2.2
5.4.2.3
5.5.0.0
5.5.1.0
5.5.2.0
5.5.3.0
5.6.0.0
5.6.1.0
5.6.2.0
5.6.3.0
5.7.0.0
5.7.1.0
5.7.2.0
5.7.3.0
5.8.0.0
5.8.1.0
5.8.2.0
5.8.3.0

vigas
lozas
lozas macizas
lozas aligeradas
escaleras
tanque cisterna
encofrado y desencofrado de cisterna
armadura de acero en tanque cisterna
tanque elevado
placa P-1
armadura de acero en placa
6.0.0.0
6.1.0.0
cobertura de madera
SUBTOTAL
GASTOS GENERALES Y UTILIDAD =
TOTAL
COEFICINTES DE INCIDENCIA
metrado
unidad
m2
M2
precio
cantidad
unitario
parcial
6.000
15.000
S/. 138.37
S/. 127.55
S/. 830.22
S/. 1,913.31
1.000
1.000
S/. 655.17
S/. 2,133.60
S/. 655.17
S/. 2,133.60
M2
M2
161.563
143.000
S/. 2.06
S/. 1.77
S/. 333.26
S/. 253.44
M3
M3
M3
M3
20.000
49.609
S/. 45.10
S/. 28.19
S/. 45.10
S/. 25.06
S/. 902.05
S/. 1,398.45
#VALUE!
#VALUE!
M3
M3
M2
M3
24.264
14.300
143.000
56.682
S/. 16.11
S/. 29.98
S/. 2.18
S/. 18.79
S/. 390.84
S/. 428.72
S/. 312.24
S/. 1,065.21
M3
M2
M3
M2
M2
24.345
20.000
9.757
46.252
143.000
S/. 164.49
S/. 25.73
S/. 265.57
S/. 61.65
S/. 18.77
S/. 4,004.51
S/. 514.53
S/. 2,591.12
S/. 2,851.24
S/. 2,684.69
M3
M2
KG
8.000
80.000
102.031
S/. 285.87
S/. 76.96
S/. 5.74
S/. 2,286.93
S/. 6,156.87
S/. 585.47
GLB
GLB
2
acero liso
%
2.589 %
1.123 %
0.013 %
0.048 %
0.010 %
0.040 %
M3
M2
KG
16.525
77.501
483.477
S/. 447.88
S/. 67.51
S/. 5.74
S/. 7,401.18
S/. 5,231.88
S/. 2,774.26
0.032 %
0.009 %
M3
M2
KG
10.671
111.332
625.054
S/. 329.67
S/. 79.26
S/. 5.74
S/. 3,517.94
S/. 8,823.99
S/. 3,586.65
0.019 %
0.007 %
M3
M2
KG
0.297
1.485
69.562
S/. 329.67
S/. 59.56
S/. 5.74
S/. 97.91
S/. 88.45
S/. 399.16
1.008 %
0.059 %
M3
M2
KG
2.756
97.685
879.656
S/. 315.56
S/. 60.37
S/. 5.74
S/. 869.67
S/. 5,896.81
S/. 5,047.59
0.013 %
0.005 %
M3
M2
KG
S/. 407.54
S/. 98.23
S/. 5.74
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
M3
M2
KG
S/. 420.90
S/. 53.70
S/. 5.74
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
M3
M2
KG
S/. 446.01
S/. 84.06
S/. 5.74
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
M3
M2
KG
S/. 503.70
S/. 61.41
S/. 5.74
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
M2
S/. 30.62
#VALUE!
#VALUE!
Err:509
#VALUE!
#VALUE!
#VALUE!
realizado por:
2
acero liso
s/.
3
acero corrugado
%
s/.
4
agregado fino
%
s/.
5
agregado grueso
%
S/. 21.49
S/. 21.49
2.610 %
S/. 0.04
0.533 %
0.675 %
S/. 1.36
0.907 %
S/. 0.61
S/. 0.24
0.592 %
S/. 3.47
S/. 20.75
1.247 %
S/. 1.65
S/. 0.24
S/. 1.65
S/. 0.24
S/. 0.89
S/. 0.24
S/. 0.77
S/. 0.24
S/. 0.72
S/. 0.24
S/. 1.08
S/. 0.24
S/. 1.29
S/. 0.24
S/. 1.28
S/. 0.24
0.125 %
0.097 %
0.869 %
0.069 %
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0.280 %
S/. 20.75
0.385 %
0.590 %
S/. 20.75
0.811 %
21.190 %
S/. 20.75
29.122 %
2.386 %
S/. 20.75
3.279 %
#VALUE!
S/. 20.75
#VALUE!
#VALUE!
S/. 20.75
#VALUE!
#VALUE!
S/. 20.75
#VALUE!
#VALUE!
S/. 20.75
#VALUE!
S/. 3.47
S/. 3.47
S/. 3.47
S/. 3.47
S/. 3.47
S/. 3.47
S/. 3.47
S/. 3.47
S/. 0.24
S/. 56.71
S/. 31.20
S/. 186.73
#VALUE!
#VALUE!
#VALUE!
5
agregado grueso
s/.
7
cable TW
%
6.438 %
S/. 11.19
S/. 21.35
S/. 17.48
S/. 28.51
s/.
S/. 137.36
11
artef de alumb exterior
%
s/.
61.867 %
S/. 1,320.00
12
artef de alumb interio
%
24.695 %
S/. 28.51
S/. 28.51
S/. 28.51
S/. 28.51
S/. 28.51
S/. 28.51
S/. 28.51
S/. 28.51
S/. 306.64
S/. 137.36
S/. 1,320.00
#VALUE!
#VALUE!
#VALUE!
12
rtef de alumb interior
s/.
21
%
s/.
26
cerrajeria nacional
%
s/.
0.118 %
0.051 %
S/. 526.89
1.207 %
0.890 %
2.380 %
S/. 48.34
S/. 4.58
S/. 61.68
0.114 %
S/. 3.05
7.092 %
S/. 162.20
S/. 0.98
S/. 0.98
2.192 %
S/. 162.20
4.611 %
S/. 162.20
165.657 %
S/. 162.20
18.651 %
S/. 162.20
#VALUE!
S/. 162.20
#VALUE!
S/. 162.20
#VALUE!
S/. 162.20
#VALUE!
S/. 162.20
S/. 526.89
S/. 1,577.45
S/. 1.97
#VALUE!
#VALUE!
#VALUE!
30
general ponderado
%
s/.
37
herramienta manual
%
s/.
0.044 %
0.019 %
S/. 0.37
S/. 0.37
0.160 %
0.070 %
S/. 1.33
S/. 1.33
2.575 %
0.497 %
S/. 16.87
S/. 10.60
1.322 %
0.182 %
S/. 8.66
S/. 3.89
S/. 1.04
0.018 %
0.051 %
S/. 0.06
S/. 0.13
0.146 %
0.059 %
#VALUE!
#VALUE!
S/. 1.31
S/. 0.82
S/. 1.31
S/. 0.73
0.120 %
0.128 %
0.019 %
0.051 %
S/. 0.47
S/. 0.55
S/. 0.06
S/. 0.55
0.037 %
0.078 %
0.143 %
0.036 %
0.011 %
S/. 1.48
S/. 0.40
S/. 3.70
S/. 1.02
S/. 0.31
0.221 %
0.017 %
0.017 %
S/. 5.06
S/. 1.02
S/. 0.10
0.412 %
38
hormigon
%
s/.
0.856 %
0.722 %
1.355 %
S/. 34.28
S/. 3.72
S/. 35.11
0.092 %
S/. 2.48
0.355 %
0.022 %
0.004 %
S/. 26.31
S/. 1.13
S/. 0.10
0.374 %
0.014 %
0.003 %
S/. 13.16
S/. 1.23
S/. 0.10
13.436 %
0.907 %
0.025 %
S/. 13.16
S/. 0.80
S/. 0.10
1.242 %
0.016 %
0.002 %
S/. 10.80
S/. 0.95
S/. 0.10
#VALUE!
#VALUE!
#VALUE!
S/. 21.90
S/. 1.96
S/. 0.10
#VALUE!
#VALUE!
#VALUE!
S/. 13.33
S/. 0.98
S/. 0.10
#VALUE!
#VALUE!
#VALUE!
S/. 26.26
S/. 1.53
S/. 0.10
#VALUE!
#VALUE!
#VALUE!
S/. 32.79
S/. 1.13
S/. 0.10
#VALUE!
S/. 0.43
S/. 29.25
S/. 202.93
S/. 75.58
#VALUE!
#VALUE!
#VALUE!
43
madera nacional
%
s/.
44
madera terciada
%
s/.
3.448 %
0.931 %
3.492 %
1.515 %
S/. 28.63
S/. 17.81
S/. 28.99
S/. 28.99
47
mano de obra
%
5.348 %
2.321 %
44.053 %
6.070 %
0.041 %
S/. 0.11
0.601 %
0.639 %
4.854 %
1.957 %
#VALUE!
#VALUE!
0.050 %
S/. 0.16
0.114 %
S/. 0.59
0.889 %
0.012 %
S/. 25.36
S/. 0.32
0.673 %
S/. 41.42
4.001 %
4.256 %
0.617 %
1.713 %
1.232 %
2.605 %
4.759 %
1.189 %
0.380 %
2.607 %
0.551 %
0.330 %
S/. 27.09
2.511 %
0.719 %
0.070 %
S/. 35.23
2.641 %
0.466 %
0.054 %
S/. 31.13
94.893 %
30.229 %
0.484 %
0.459 %
S/. 27.04
9.611 %
0.536 %
0.038 %
#VALUE!
S/. 30.14
#VALUE!
#VALUE!
#VALUE!
#VALUE!
S/. 19.11
#VALUE!
#VALUE!
#VALUE!
S/. 30.14
#VALUE!
#VALUE!
#VALUE!
#VALUE!
S/. 21.37
#VALUE!
#VALUE!
#VALUE!
#VALUE!
S/. 17.06
#VALUE!
0.518 %
0.399 %
35.196 %
#VALUE!
S/. 352.68
S/. 57.98
#VALUE!
#VALUE!
47
mano de obra
s/.
48
maq y equipo nacional
%
s/.
S/. 44.40
S/. 44.40
56
plancha metalica
%
s/.
0.778 %
0.338 %
S/. 288.62
S/. 129.51
S/. 2.00
S/. 1.62
S/. 43.79
S/. 27.37
S/. 43.79
S/. 24.33
S/. 15.64
S/. 18.25
S/. 1.93
S/. 18.25
S/. 49.33
S/. 13.40
S/. 123.31
S/. 33.91
S/. 10.19
0.243 %
0.590 %
0.937 %
S/. 9.72
S/. 3.04
S/. 24.29
0.090 %
S/. 2.43
S/. 59.63
S/. 33.91
S/. 1.93
0.425 %
S/. 9.72
S/. 6.46
S/. 6.46
S/. 185.82
S/. 37.64
S/. 1.93
0.328 %
S/. 24.29
S/. 92.91
S/. 41.15
S/. 1.93
0.345 %
S/. 12.14
S/. 92.91
S/. 26.74
S/. 1.93
12.403 %
S/. 12.14
S/. 83.58
S/. 31.61
S/. 1.93
1.117 %
S/. 9.72
S/. 153.94
S/. 65.41
S/. 1.93
#VALUE!
S/. 20.24
S/. 171.82
S/. 32.53
S/. 1.93
#VALUE!
S/. 24.29
S/. 184.00
S/. 51.10
S/. 1.93
S/. 24.29
S/. 229.09
S/. 37.64
S/. 1.93
S/. 30.36
S/. 12.89
S/. 2,575.75
S/. 206.65
S/. 12.92
#VALUE!
#VALUE!
#VALUE!
72
tuberia pvc para agua
%
s/.
41.873 %
0.251 %
S/. 274.34
S/. 5.36
77
valvula nacional
%
s/.
10.178 %
S/. 66.68
S/. 279.70
S/. 66.68
#VALUE!
#VALUE!
FORMULA POLINOMICA ARQUITECTURA

obra
ubicacin
revisado por:
fecha
febrero del 2012
parida N
descripcion
7.0.0.0
7.1.0.0
7.1.1.0
7.2.0.0
7.2.1.0
ARQUITECTURA
barandas y parapetos
parapeto de azotea
8.0.0.0
8.1.0.0
8.2.0.0
8.3.0.0
8.4.0.0
8.5.0.0
8.6.0.0
8.7.0.0
8.8.0.0
REVOQUES Y REVESTIMIENTO
tarrajeo en vigas
tarrajeo de muros
vestiduras de derrames
acabado en gradas
9.0.0.0
9.1.0.0
9.2.0.0
CIELORRASOS
falso cielorraso
10.0.0.0
10.1.0.0
10.2.0.0
10.2.1.0
10.2.1.1
10.2.1.2
10.2.2.0
PISOS Y PAVIMENTOS
contrapisos
acabados en pisos
lozeta corriente
lozeta vinilico
pisos de concreto
11.0.0.0
11.1.0.0
11.1.1.0
11.2.0.0
11.2.1.0
ZOCALOS
DE ceramico
CONTRAZOCALOS
de madera
12.0.0.0
12.1.0.0
12.1.1.0
puertas
P-1
12.1.2.0
12.1.3.0
12.1.4.0
12.2.0.0
12.2.1.0
12.2.2.0
12.2.3.0
12.2.4.0
12.2.5.0
12.2.6.0
12.2.7.0
12.2.8.0
12.2.9.0
12.2.10.0
12.2.11.0
12.2.12.0
12.2.13.0
12.3.0.0
12.3.1.0
12.4.0.0
12.5.0.0
P-2
P-6
P-7
ventanas
V-6
V-7
V-8
V-9
V-10
V-11
V-12
V-13
V-14
V-15
V-16
V-17
V-18
mamparas
M-2
barandas de madera cedro
closets empotrados
13.0.0.0
13.1.0.0
13.2.0.0
13.3.0.0
13.4.0.0

ventanas de fierro
mamparas de fierro
14.0.0.0
VIDRIOS
15.0.0.0
15.1.0.0
15.2.0.0
15.3.0.0
15.4.0.0
PINTURAS
pinturas de cielos rasos
pinturas de vigas
pinturas de columnas
pinturas de muros
16.0.0.0
16.1.0.0
16.2.0.0
VARIOS
limpieza final
SUBTOTAL
TOTAL
COEFICINTES DE INCIDENCIA
metrado
unidad
M2
precio
cantidad
253.108
M2
unitario
parcial
2
acero liso
%
S/. 54.70
S/. 13,846.04
0.001 %
S/. 54.70
#VALUE!
#VALUE!
M2
M2
M2
M2
M2
M2
M2
M2
110.640
79.849
111.332
94.673
117.776
S/. 39.23
S/. 29.31
S/. 45.20
S/. 21.80
S/. 12.91
S/. 33.08
S/. 43.96
S/. 32.46
S/. 4,340.82
S/. 2,340.12
S/. 5,032.37
S/. 2,063.62
S/. 1,520.66
#VALUE!
#VALUE!
#VALUE!
0.002 %
0.004 %
0.008 %
0.004 %
0.002 %
#VALUE!
M2
M2
97.685
97.685
S/. 58.91
S/. 46.44
S/. 5,754.91
S/. 4,536.48
0.001 %
0.001 %
M2
97.685
S/. 23.27
S/. 2,273.47
M2
M2
M2
55.698
S/. 49.76
S/. 33.36
S/. 31.87
S/. 2,771.50
#VALUE!
#VALUE!
M2
39.894
S/. 68.86
S/. 2,747.02
S/. 18.69
#VALUE!
S/. 302.12
S/. 0.00
ML
UND
0.000
#VALUE!
UND
UND
UND
0.000
0.000
0.000
S/. 302.12
S/. 235.04
S/. 282.25
S/. 0.00
S/. 0.00
S/. 0.00
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
S/. 120.27
S/. 108.84
S/. 244.88
S/. 174.30
S/. 181.36
S/. 177.69
S/. 187.44
S/. 169.36
S/. 214.84
S/. 146.38
S/. 167.37
S/. 226.20
S/. 168.78
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
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
UND
ML
UND
0.000
S/. 290.91
S/. 41.44
S/. 272.95
S/. 0.00
#VALUE!
#VALUE!
#DIV/0!
#VALUE!
#VALUE!
M2
M2
M2
M2
0.000
0.000
0.000
0.000
S/. 310.26
S/. 356.12
S/. 305.23
S/. 270.09
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
#DIV/0!
M2
0.000
S/. 8.26
S/. 0.00
M2
M2
M2
M2
0.000
0.000
0.000
0.000
S/. 8.94
S/. 9.23
S/. 8.74
S/. 8.38
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
GLB
GLB
0.000
0.000
S/. 9,832.77
S/. 399.87
S/. 0.00
S/. 0.00
Err:509
#VALUE!
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2
acero liso
4
agregado fino
%
s/.
s/.
S/. 0.09
0.009 %
S/. 1.24
S/. 0.09
#VALUE!
S/. 1.24
S/. 0.09
S/. 0.09
S/. 0.41
S/. 0.09
S/. 0.02
S/. 0.02
0.014 %
0.026 %
0.012 %
0.029 %
0.005 %
#VALUE!
#VALUE!
#VALUE!
S/. 0.61
S/. 0.61
S/. 0.61
S/. 0.61
S/. 0.08
S/. 0.61
S/. 0.49
S/. 1.06
S/. 0.04
S/. 0.04
0.022 %
0.013 %
S/. 1.25
S/. 0.61
0.070 %
S/. 1.59
0.037 %
S/. 1.02
#VALUE!
S/. 1.18
0.029 %
S/. 0.80
#DIV/0!
S/. 0.39
S/. 0.20
5
agregado grueso
%
s/.
#VALUE!
S/. 1.12
#DIV/0!
#DIV/0!
#DIV/0!
S/. 0.39
S/. 0.30
S/. 0.39
S/. 0.34
S/. 0.31
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.35
S/. 0.36
S/. 0.16
S/. 0.21
S/. 0.09
S/. 0.02
S/. 0.02
S/. 0.02
S/. 0.02
S/. 6.62
S/. 15.07
S/. 1.12
#VALUE!
#VALUE!
#VALUE!
16
vinilico
%
#VALUE!
s/.
17
bloques y ladrillos
%
s/.
21
cement portland tipo 1
%
s/.
0.166 %
S/. 23.01
0.027 %
S/. 3.70
#VALUE!
S/. 23.01
#VALUE!
S/. 3.70
0.046 %
0.085 %
0.039 %
0.096 %
0.018 %
#VALUE!
#VALUE!
#VALUE!
S/. 1.99
S/. 1.99
S/. 1.99
S/. 1.99
S/. 0.27
S/. 1.99
S/. 2.61
S/. 5.75
0.076 %
0.044 %
S/. 4.36
S/. 1.99
0.293 %
S/. 6.67
0.160 %
S/. 4.45
#VALUE!
S/. 7.72
0.116 %
S/. 3.17
#DIV/0!
S/. 1.41
S/. 25.10
#DIV/0!
#DIV/0!
#DIV/0!
S/. 1.41
S/. 1.09
S/. 1.41
S/. 25.10
S/. 46.02
S/. 59.64
#VALUE!
#VALUE!
#VALUE!
24
ceramica
%
29
ocre
s/.
#VALUE!
#VALUE!
s/.
30
general ponderado
%
S/. 2.85
S/. 5.71
#VALUE!
#VALUE!
0.621 %
S/. 17.05
S/. 5.37
0.173 %
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 17.05
S/. 13.93
#VALUE!
#VALUE!
30
general ponderado
s/.
37
herramienta manual
%
s/.
0.005 %
S/. 0.69
#VALUE!
S/. 0.69
0.021 %
0.027 %
0.015 %
0.020 %
0.022 %
#VALUE!
#VALUE!
#VALUE!
S/. 0.93
S/. 0.63
S/. 0.77
S/. 0.42
S/. 0.33
S/. 0.72
S/. 1.10
S/. 0.58
0.021 %
0.021 %
S/. 1.22
S/. 0.94
0.016 %
S/. 0.36
S/. 3.25
0.022 %
#VALUE!
#VALUE!
S/. 0.61
S/. 0.14
S/. 0.39
S/. 4.75
0.046 %
S/. 1.25
#VALUE!
S/. 0.18
#DIV/0!
S/. 5.43
39
cola sintetica
%
s/.
S/. 0.99
S/. 0.99
S/. 0.99
S/. 77.41
#DIV/0!
#DIV/0!
#DIV/0!
S/. 5.43
S/. 4.35
S/. 5.43
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 1.83
S/. 1.69
S/. 4.63
S/. 2.57
S/. 2.78
S/. 2.67
S/. 2.95
S/. 2.43
S/. 3.75
S/. 1.76
S/. 2.37
S/. 4.08
S/. 2.41
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 0.40
S/. 0.40
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
S/. 0.78
#DIV/0!
#VALUE!
#VALUE!
S/. 4.54
S/. 0.61
S/. 2.81
#DIV/0!
#VALUE!
#VALUE!
S/. 0.88
S/. 4.23
S/. 10.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 5.41
S/. 6.34
S/. 5.41
S/. 5.52
#DIV/0!
S/. 0.14
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 0.12
S/. 0.13
S/. 0.12
S/. 0.11
#DIV/0!
#DIV/0!
S/. 286.39
S/. 11.65
S/. 88.38
S/. 397.80
S/. 24.54
#VALUE!
#VALUE!
#VALUE!
40
lozeta
%
0.830 %
s/.
S/. 23.00
43
madera nacional
%
s/.
47
mano de obra
%
0.022 %
S/. 3.05
0.166 %
#VALUE!
S/. 3.05
#VALUE!
0.106 %
0.217 %
0.312 %
0.223 %
0.069 %
#VALUE!
#VALUE!
#VALUE!
S/. 4.59
S/. 5.08
S/. 15.69
S/. 4.59
S/. 1.05
S/. 5.81
S/. 0.19
S/. 0.09
0.715 %
0.894 %
0.512 %
0.683 %
0.734 %
#VALUE!
#VALUE!
#VALUE!
0.200 %
0.253 %
S/. 11.48
S/. 11.48
0.705 %
0.692 %
0.006 %
S/. 0.14
0.531 %
0.010 %
#VALUE!
#VALUE!
S/. 0.29
S/. 0.29
S/. 0.53
0.736 %
#VALUE!
#VALUE!
1.523 %
#VALUE!
S/. 12.18
#VALUE!
#DIV/0!
S/. 113.82
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 113.82
S/. 84.45
S/. 93.95
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 56.84
S/. 50.03
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
S/. 84.93
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#VALUE!
#VALUE!
S/. 133.97
S/. 16.14
S/. 166.23
#DIV/0!
#VALUE!
#VALUE!
S/. 3.05
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 1.34
S/. 1.37
S/. 1.28
S/. 1.24
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 23.00
S/. 1,851.28
#VALUE!
#VALUE!
47
mano de obra
s/.
48
maq y equipo nacional
%
s/.
S/. 22.93
S/. 22.93
S/. 31.03
S/. 20.92
S/. 25.74
S/. 14.10
S/. 11.16
S/. 23.94
S/. 36.71
S/. 19.27
S/. 40.57
S/. 31.39
S/. 12.08
0.107 %
S/. 2.43
S/. 20.39
S/. 4.59
S/. 13.13
#VALUE!
S/. 2.43
S/. 41.83
S/. 6.12
S/. 181.06
51
perfil de acero
%
s/.
S/. 181.06
S/. 144.85
S/. 181.06
S/. 60.86
S/. 56.41
S/. 154.19
S/. 85.66
S/. 92.51
S/. 88.96
S/. 98.42
S/. 80.87
S/. 125.02
S/. 58.55
S/. 78.94
S/. 136.05
S/. 80.31
S/. 151.17
S/. 20.30
S/. 93.70
S/. 176.55
S/. 207.71
S/. 176.55
S/. 184.03
#DIV/0!
#DIV/0!
#DIV/0!
S/. 78.00
S/. 91.76
S/. 78.00
#DIV/0!
#DIV/0!
#DIV/0!
S/. 49.32
S/. 49.32
S/. 44.28
S/. 4.67
S/. 4.12
S/. 4.38
S/. 3.99
S/. 3.67
S/. 9,546.37
S/. 388.22
S/. 13,249.06
S/. 252.62
S/. 142.92
#VALUE!
#VALUE!
#VALUE!
54
pintura latex
%
s/.
79
vidrio nacional
%
s/.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
S/. 3.45
S/. 3.34
S/. 3.34
S/. 3.34
S/. 3.34
S/. 13.35
S/. 3.45
#VALUE!
#VALUE!
FORMULA POLINOMICA INSTALACIONES SANITARIAS

obra
ubicacin
revisado por:
fecha
febrero del 2012
metrado
parida N
17.0.0.0
17.1.0.0
17.1.1.0
17.1.2.0
17.1.3.0
17.1.4.0
17.1.5.0
17.1.6.0
17.1.7.0
17,1,8,0
17.1.9.0
17.1.10.0
17.2.0.0
17,2,1,0
17,2,2,0
17,2,2,1
17,2,3,0
17,2,3,1
17,2,3,2
17,2,3,3
17,2,4,0
17,2,4,1
17,2,4,2
17,2,4,3
17,2,4,4
17,2,4,5
17,2,4,6
17,2,4,7
17,2,4,8
17,2,5,0
17,2,5,1
17,2,5,2
17.3.0.0
descripcion
unidad
UND
UND
inodoros
UND
duchas
UND
UND
UND
UND
UND
UND
UND
SALIDA DE AGUA FRIA
PTO
ML
REDES DE ALIMENTACION
ML
Tuberia PVC clase 10 1"
ML
Tuberia PVC clase 10 1 1/4"
ML
medidor de agua
UND
valvula de compuerta de Bronce tipo CRANE 3/4" UND
valvula de compuerta de Bronce tipo CRANE 1/2" UND
UND
UND
valvula CHECK 3/4"
UND
valvula CHECK 1"
UND
UND
ACCESORIOS DEL SISTEMA DE ALMACENAMIEN
GLB
GLB
sistema de agua caliente
cantidad
3
1
3
2
1
3
3
3
3
3
9
25.4
28.25
23.1
0.7
2
2
6
4
9
2
1
1
1
1
17,3,1,0
17,3,2,0
17,3,2,1
17,3,3,0
17.3.3.1
17,3,4,0
17.4.0.0
17,4,1,0
17,4,2,0
17,4,2,1
17,4,2,2
17,4,3,0
17,4,3,1
17,4,4,0
17,4,4,1
17,4,4,2
17,4,4,3
17,4,5,0
SALIDA DE AGUA CALIENTE

PTO
Tuberia de A.C. 1/2"
ML
valvula de compuerta de bronce CRANE 1/2"
UND
SIST DE CALENTADOR DE AGUA CON ACCESORGLB
desague y ventilacion
SALIDAS DE DESAGUE Y VENTILACION
PTO
REDES DE DERIVACION
Tuberia PVC-SAP 2"
ML
Tuberia PVC-SAP 4"
ML
REDES COLECTORAS
Tuberia PVC-SAP 4"
ML
trampa P 2"
UND
sumidero 2"
UND
UND
CAJA DE REGISTRO 12"X24"
UND
SUBTOTAL
TOTAL
13
88.11
22.36
8.05
8
4
10
2
Err:509
precio
unitario
parcial
255.15
280.35
287.175
112.1295
189.672
21.63
21.42
22.785
94.53029522
37.26642498
S/. 765.45
S/. 280.35
S/. 861.53
S/. 224.26
S/. 189.67
S/. 64.89
S/. 64.26
S/. 68.36
S/. 283.59
S/. 111.80
131.9900968
S/. 1,187.91
59.15717672
S/. 1,502.59
47.63117672
68.64417672
64.59267672
S/. 1,345.58
S/. 1,585.68
S/. 45.21
147.6993
52.80281809
75.72431809
82.54931809
72.73181809
82.02431809
86.27681809
116.6798181
S/. 295.40
S/. 105.61
S/. 454.35
S/. 330.20
S/. 654.59
S/. 164.05
S/. 86.28
S/. 116.68
227.325
216.615
S/. 227.33
S/. 216.62
s/.
s/.
216.2085968
#VALUE!
101.7132209
#VALUE!
83.49014761
491.358
#VALUE!
#VALUE!
163.5050045
S/. 2,125.57
75.3344209
90.2804209
S/. 6,637.72
S/. 2,018.67
90.2804209
S/. 726.76
124.2765476
106.7339476
97.79544761
241.6200181
S/. 994.21
S/. 426.94
S/. 977.95
S/. 483.24
#VALUE!
#VALUE!
#VALUE!
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
0.496 %
S/. 3.25
2.090 %
S/. 4.75
s/.
s/.
S/. 8.00
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
S/. 0.00
FORMULA POLINOMICA INSTALACIONES ELECTRICAS Y MECANICAS

obra
ubicacin
revisado por:
fecha
febrero del 2012
parida N
18.0.0.0
18,1,0,0
18,1,1,0
18,1,2,0
18,1,3,0
18,2,0,0
18,2,1,0
18,2,2,0
19,3,0,0
19,3,1,0
19,3,2,0
19,3,3,0
19,4,0,0
19,4,1,0
19,4,2,0
19,4,3,0
19,4,4,0
19,5,0,0
19,5,1,0
19,5,1,1
19,5,1,2
19,5,1,3
19,5,2,0
19,5,2,1
19,5,2,2
19,5,3,0
19,5,3,1
19,6,0,0
19,6,1,0
19,7,0,0
19,7,1,0
descripcion
salidas
Salida para Tomacorrientes
Tuberia PVC SEL 2"
Tuberia PVC SEL 3/4"
Conductor Tw N 14
Conductor Tw N 12
Conductor Tw N 10
Tablero General
LUMINARIAS
INTERRUPTORES
Interruptor Simple
Interruptor Doble
TOMACORRIENTES
Tomacorriente Doble
sistema de proteccion
Sistema de Puesta a Tierra
equipos mecanicos
SUBTOTAL

TOTAL
CAS Y MECANICAS
metrado
unidad
UND
UND
UND
precio
cantidad
unitario
parcial
56
49
61
S/. 164.04
S/. 164.04
S/. 271.33
S/. 9,186.12
S/. 8,037.86
S/. 16,550.96
ML
ML
126
107
S/. 52.54
S/. 54.03
S/. 6,619.64
S/. 5,780.91
ML
ML
ML
587
543
605
S/. 12.66
S/. 10.58
S/. 10.91
S/. 7,428.55
S/. 5,742.83
S/. 6,601.83
UND
UND
UND
UND
1
2
3
5
S/. 347.83
S/. 52.50
S/. 49.66
S/. 46.95
S/. 347.83
S/. 104.99
S/. 148.98
S/. 234.76
UND
UND
UND
24
13
18
S/. 51.95
S/. 74.03
S/. 78.75
S/. 1,246.73
S/. 962.33
S/. 1,417.54
UND
UND
27
22
S/. 21.90
S/. 27.81
S/. 591.37
S/. 611.83
UND
61
S/. 27.85
S/. 1,698.90
UND
S/. 884.76
#VALUE!
UND
S/. 4,800.50
#VALUE!
#VALUE!
s/.
Err:509
#VALUE!
#VALUE!
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
#VALUE!
S/. 3.25
#VALUE!
S/. 4.75
s/.
S/. 0.00
S/. 8.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
s/.
S/. 0.00
S/. 0.00
S/. 0.00
s/.
s/.
S/. 0.00
S/. 0.00

Costos y Presupuestos Final

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Costos y Presupuestos Final

Загружено:

Авторское право:

Доступные форматы

PLANILLA DE METRADOS

obras prov isionales

construcciones prov icionales

instalaciones prov icionales

mov imientos de tierra

rellenos con material de prestamo

muros y tabiques de albaileria

encofrado y desencofrado de loza aligerada

armadura de acero en loza aligerada

encofrado y desencofrado de v igas

armadura de acero en columnas

armadura de acero en v igas

encofrado y desencofrado de zapatas

encofrado y desencofrado de columnas

obras de concreto armado

rev oques y rev estimientos

sistema de agua fria

aparatos sanitarios y accesorios

INSTALACIONES ELECTRICAS Y MECANICAS

armadura de acero de zapatas

armadura de acero de columnas

armadura de acero de vigas

V-102 (longitudinal sup 1/2")

armadura de acero de loza maciza

armadura de acero en loza aliger

acero de temperatura 1/4"

5.5.3.0 armadura de acero en escaleras

5.6.3.0 armadura de acero en cisterna

5.8.3.0 armadura de acero en placa

COSTO DE HORA HOMBRE

tabla de porcentajes de leyes

Remuneracion basica (RB)

leyes y beneficios sociales sobre la RB

leyes y beneficios sociales sobre el BUC

Bonificacion por movilidad acumulada

Overol (2 unidades anuales)

COSTO DE DIA HOMBRE (DH)

COSTO DE HORA HOMBRE (HH)

COSTO DEL ACERO DE CONSTRUCCION

COSTO DE ALGUNOS MATERIALES

contrazoc cedro boleado de 3/4"x2" ml

puerta contraplacada 0,80x2,10m

puerta contraplacada 0,70x1,80m

puerta contraplacada 0,70x2,10m

pasamanos de madera cedro 2"x3"

triplay lupuna 4x8x6mm

calamina tipo sabana 1.10*3.05

tee de fierro galv 1/2"

interruptor termomagnetico 2x50A

interruptor termomagnetico 2x20A

interruptor termomagnetico 2x15A

Artef Braquete Dirigible, 01 Lamp

% DE L.S. Y B.S. APLICABLES

costo por 1 kg de acero

prom del costo de 1kg

ANALISIS DE COSTOS UNITARIOS

costo de hora hombre

contrucciones provicionales (oficinas)

contrucciones provicionales (almacenes)

instalaciones provicionales (agua para la obra)

instalaciones provicionales (energa electrica)

trabajos preliminares (limpieza del terreno)

trazo nivelacion y replanteo

con vallas aisladas