Professional Documents
Culture Documents
CUADRILLA BASE
RENDIMIENT
O POR DA
CUADRILLA
MONTO
OPE
OFI
PEO
TIEMPO DE
DURACION
DA
1,404.980
TOTAL H H
OPE
20.824
m2
20.000
41.80
836.00
10
2.000
16.000
ml
8.000
5.63
45.04
250
0.032
26.800
0.1
40
3.350
2.680
m2
134.000
1.08
144.72
3,672.987
500
0.268
2.144
3041.27
m3
25.709
14.27
366.87
m3
39.826
6.65
264.84
18,631.432
5003.85
2.144
-
315.469
7.613
243.606
3.673
29.382
15
2.655
42.481
25
1.130
86.354
9.039
98.887
18.079
199.251
72.315
24.192
28.248
m2
3.780
23.49
88.79
10
0.378
3.024
6.048
m3
3.704
263.62
976.45
80
0.046
0.741
0.370
2.222
m2
34.440
57.26
1972.03
40
0.861
6.888
13.776
13.776
m3
7.560
309.04
2336.34
10
0.756
12.096
6.048
36.288
Kg
184.220
4.19
771.88
350
0.526
8.421
8.421
14.016
304.85
4272.78
20
0.701
Kg
764.120
4.20
3209.30
34,061.815
350
2.183
11.213
11.213
50.458
34.931
34.931
264.301
283.428
225.187
m3
3.330
432.33
1439.66
10
20
0.167
2.664
2.664
13.320
m2
48.840
50.20
2451.77
40
1.221
9.768
19.536
19.536
Kg
273.581
4.47
1222.90
280
0.977
15.633
15.633
m3
2.900
340.74
988.15
10
m2
70.390
70.94
4993.47
Kg
986.270
4.64
4576.29
m3
6.365
333.86
m2
70.390
Kg
2,474.023
und
839.000
20
0.145
75
280
2125.02
12
42.83
3014.80
4.64
11479.46
2.11
1770.29
2.320
2.320
11.600
0.939
7.508
15.017
37.541
3.522
56.358
56.358
16.973
11.316
67.893
37.541
0.707
75
0.939
7.508
15.017
280
8.836
141.373
141.373
1600
0.524
4.195
4.195
0.5206
0.06
1.5364
15
2.628911746
17 0.63495328 0.727107
1.46508
22 1.50171048 1.610385
1.279471591
2.144
10
m3
PEO
m3
177.14
OFI
0.512
379.22
CUADRILLA EQUIVALENTE
OPE
32.000
2.83
39.95
0.256
61.456
134.000
76.127
2.400
PEO
m2
m3
OFI
TIEMPO
P. Unit
METRADO
UNIDAD
ACTIVIDAD
37.755
2,818.127
76.683
60.517
Pto
8.500
89.55
761.18
2.125
17.000
17.000
ml
29.720
24.10
716.25
80
0.372
2.972
2.972
und
2.000
150.31
300.62
0.500
4.000
5.000
76.18
380.90
0.5
1.667
13.333
6.667
ml
21.135
6.87
145.20
3.523
28.180
28.180
8.000
42.65
341.20
0.5
1.000
8.000
Pto
1.000
81.92
81.92
0.5
0.250
2.000
1.000
und
1.980
24.35
48.21
80
0.025
0.198
0.198
und
1.000
42.65
42.65
3,422.516
0.5
0.125
1.000
0.500
20.289
25.643
24.379
2.734
2.734
13.670
10.709
m3
2.051
421.48
864.24
10
m2
18.740
76.70
1437.36
Kg
266.884
4.20
1120.91
6,245.963
6245.96
12,771.035
m2
117.560
53.13
28
0.669
5.354
10.709
350
0.763
12.200
12.200
99.416
149.125
99.416
149.125
92.189
107.835
54.052
12.427
m3
2.430
432.33
1050.56
10
20
0.122
1.944
1.944
9.720
m2
35.640
50.20
1789.13
40
0.891
7.128
14.256
14.256
Kg
273.581
4.47
1222.90
280
0.977
15.633
15.633
m3
3.260
340.74
1110.81
10
20
0.163
2.608
2.608
13.040
m2
42.59
986.270
70.94
3021.33
40
1.065
8.518
17.036
17.036
4.64
4576.29
280
3.522
56.358
56.358
Kg
0.507886905
6 2.07117689
3.106765328
10 1.15236821 1.347943
0.67565
0.171
9.46
6 0.42268119 0.534229
4.000
12
1.5
3.782291667
Und
Pto
2 4.79270833
2,818.127
76.683
60.517
Pto
5.00
76.18
380.90
0.5
1.667
13.333
6.667
ml
21.14
6.87
145.20
3.523
28.180
28.180
Und
8.00
42.65
341.20
0.5
1.000
8.000
Pto
1.00
81.92
81.92
0.5
0.250
2.000
1.000
und
1.98
24.35
48.21
80
0.025
0.198
0.198
und
1.00
42.65
42.65
0.5
0.125
1.000
0.500
8.500
89.55
761.18
2.125
17.000
17.000
ml
29.720
24.10
716.25
80
0.372
2.972
2.972
2.000
150.31
300.62
0.500
6,557.305
m2
m2
ml
123.420
100.480
43.230
53.13
106.45
6.80
6557.30
10,990.060
10696.10
293.96
40,820.187
1
1
1
0
0.5
2
1
9.46
14
80
13.047
7.177
0.540
104.372
52.186
104.372
52.186
61.740
57.417
119.157
57.417
57.417
114.834
1.304651163
7 1.10250255 1.025306
2.127808673
18 6.09527013 0.084511
3.205735693
4.000
4.323
5 2.60930233
Pto
und
3.782291667
4.000
2 4.79270833
4.323
877.719
12.170
461.626
m2
106.490
17.38
1850.80
0.5
15
7.099
56.795
28.397
m2
240.987
18.340
4419.70
0.5
20
12.049
96.395
48.197
m2
165.612
35.45
5870.95
0.5
12
13.801
110.408
55.204
m2
27.025
25.20
681.03
0.33
3.378
27.025
8.918
ml
92.000
10.47
963.24
0.33
20
4.600
36.800
12.144
m2
52.815
31.08
1641.49
0.33
6.5
8.125
65.003
21.451
ml
116.400
7.98
928.87
0.33
18
6.467
51.733
17.072
14.228
m2
134.738
17.73
2388.90
0.33
25
5.390
43.116
-
m2
m2
m2
152.120
83.530
89.455
25.17
50.02
38.62
3828.86
4178.17
3454.75
3
1
2
1
0
0
6
0.5
1.5
100
9
16
1.521
9.281
5.591
ml
ml
53.850
299.180
26.58
18.56
1431.33
5552.78
1
1
0
0
0.5
0.5
30
30
1.795
9.973
m2
48.045
75.54
3629.32
0.33
12.011
36.509
74.249
89.455
14.360
79.781
96.090
12.170
-
73.018
37.124
67.091
7.180
39.891
31.710
5,271.275
Und
Und
16.000
18.000
130.20
62.30
2083.20
1121.40
1
1
0
0
0
0
8
6
2.000
3.000
Und
Und
35.000
16.000
17.92
35.58
627.20
569.28
1
1
0
0
0
0
12
12
2.917
1.333
Pie2
565.061
1.54
870.19
5,110.366
12
47.088
m2
m2
369.104
176.910
8.76
10.61
3233.35
1877.02
1,264.080
1
1
0
0
0
0.5
33
25
11.185
7.076
406.78
369.74
226.90
117.80
142.86
5,724.540
4346.96
201.42
43.74
970.00
116.58
45.84
600.000
600.00
2
2
2
1
2
0
0
0
1
0
1
1
1
0.5
1
4
4
4
8
4
0.500
0.500
0.500
0.250
0.500
1
1
1
0
1
1
0
0.5
0
1
0
0
0.75
0
0
0
0.5
0.5
4
1
24
2
3
3
16.750
1.000
0.083
0.500
0.667
0.333
0.500
Und
Und
Und
Und
Und
2.000
2.000
2.000
2.000
2.000
203.39
184.87
113.45
58.90
71.43
Pto
pto
pto
Glb
Glb
Glb
67.000
1.000
2.000
1.000
2.000
1.000
64.88
201.42
21.87
970
58.29
45.84
gl
1.000
600
450.708
16.000
24.000
23.333
10.667
376.708
146.091
89.480
56.611
34.000
8.000
8.000
8.000
2.000
8.000
150.667
134.000
8.000
0.667
5.333
2.667
-
376.708
376.708
2.000
2.000
8.000
4.000
4.000
4.000
4.000
28.306
28.306
17.000
4.000
4.000
4.000
1.000
4.000
104.500
100.500
2.667
1.333
8.000
8.000
13 4.33372692 3.622188
8 2.28267121
162,184.79
57,923.14
19,462.18
16,218.48
197,865.45
35,615.78
233,481.23
83,386.15
0.442275
1.0625
0.0625
0.53125
4 4.70833333
0.25
3.265625
0.5
145
COSTO DIRECTO SOLES
COSTO DIRECTO EN DOLARES
GASTOS GENERALES (12%)
UTILIDAD ( 10%)
SUBTOTAL
IGV (18%)
TOTAL PRESUPUESTO (SOLES)
TOTAL PRESUPUESTO (DOLARES)