Professional Documents
Culture Documents
1
22 1
4 1 500 1 1
7 50 3 100 2
9FF+ 5 5 60 5 1
9CC+1 50 20 15 0.3
12CC+1 50 12 25 0.5
13CC+1 50 8 4.75 0.095
20CC+1,10FF 50 5 200 4
ID CÓDIGO Descripcion
1 1 CERCO PERIMETRICO
2 1.1 OBRAS GENERALES
3 1.1.1 OBRAS PRELIMINARES
4 1.1.1.1 Movilización
5 1.1.1.2 Desmovilización
21 1.5 MAMPOSTERIA
22 1.5.1 Muro de cabeza con ladrillo cara vista
01 Pe + 01 Chofer 1 Estimada
Peon HH 16 15 240
Chofer HH 8 23.5 188
Camion plat HM 8 122 976
Volquete HM 4 110 440
1 Estimada
Peon HH 16 15 240
Chofer HH 8 23.5 188
Camion plat HM 8 122 976
Volquete HM 4 110.00 440
0.2 Cap + 01 Op + 01 Pe 5 m2
Capataz HH. 0.32 25 8.000
Operario HH. 1.6 21 33.600
Peon HH. 1.6 15 24.000
Ladrillo und. 66 4 264.000
Cemento bls. 0.4 22 8.800
Arena gruesa m3 0.06 50 2.831
Andamios madera p2 0.70 5 3.500
Clavos 3" kg 0.025 2.5 0.063
Herramientas (3% M.O) 1.968
S/. 508,694.00
S/. 111,912.68
S/. 43,442.47
S/. 664,049.15
Subtotal(s/) Unidad Cantidad Parcial(s/)
Costo Directo)
MANO DE OBRA
MATERIALES
428
1416
1844.00 Estimada 1 1,844
428
1416.00
1844.00 Estimada 1 1,844
1.248
0.75
2.00 m. 500 999
46.67
1.4
48.07 m3 300 14,420
12.80
14.67
27.47 m3 300 8,240
81.00
11.20
134.15
226.35 m3 300 67,906
28.67
26.86
55.53 m2 300 16,658
202.5
28.00
156.85
387.35 m3 38 14,719
48.40
28.7
77.10 m2 202 15,574
2.293
0.640
3.489
6.42 kg. 864 5,549
1.376
0.384
3.521
5.28 kg. 1454 7,679
197.200
36.800
266.049
500.05 m3 13 6,501
65.600
281.162
346.76 m2 1000 346,762
S/. 508,694.00
S/. 111,912.68
S/. 43,442.47
S/. 664,049.15
S/ 624.00
S/ 14,000.00
S/ 3,840.00 S/ 4,400.00
S/ 24,300.00 S/ 3,360.00
S/ 8,600.00
S/ 7,695.00 S/ 1,064.00
S/ 9,776.80
S/ 1,981.44
S/ 2,000.70
S/ 65,600.00
1 2 2 2 2
0.2136 0.0262
S/ 420.00
S/ 729.00 S/ 11,466.59 S/ 19,800.00
S/ 258.00 S/ 187.50
S/ 292.90 S/ 151.50
S/ 59.44 S/ 155.52
S/ 60.02 S/ 261.72
2 3 3 3 3 3 3
0.5263
Herramientas Hormigon Arena grue. Piedra 3/4" Cemento tipo I Alambre 8 Alambre 16
S/ 4,146.39 S/ 13,015.86 S/ 3,300.54 S/ 430.17 S/ 34,375.00 S/ 339.00 S/ 417.24
0.0062 0.0196 0.0050 0.0007 0.0518 0.0005 0.0006
0.5263
Mano de obra
Equipos y Herramientas
Materiales
Gastos generales y Utilidades
Cal Clavos Piedra G. Piedra M. Ladrillo Madera Fierro
30 2 5 5 17
S/ 300.00 S/ 75.00
S/ 8,250.00
S/ 112.50 7500
S/ 836.00
S/ 101.00 S/ 5,252.00
S/ 2,799.36
4798.2
3 3 3 3 3 3 3
S/ 1,844.00
S/ 1,844.00
S/ 999.00
S/ 14,420.00
S/ 8,240.00
S/ 67,905.59
S/ 16,658.00
S/ 14,719.11
S/ 15,574.20
S/ 552.96 S/ 5,548.72
558.336 S/ 7,678.98
S/ 6,500.63
S/ 346,761.76
2 4
0.2340 1.0000
-S/66,404.97
-S/92,966.96
-S/39,590.25
S/465,087.56
-S/33,202.49
Nombre del recurso Jul-18 Aug-18 Sep-18
Capataz S/5,920.00 S/7,912.00 S/3,948.00
Oficial S/4,107.20 S/5,192.48 S/1,988.32
Operario eq. Liv. S/188.00 S/188.00
Operario S/17,089.92 S/24,685.44 S/11,888.64
Peón S/21,016.80 S/27,103.20 S/14,040.00
Topógrafo S/184.00
MANO DE OBRA S/48,505.92 S/64,893.12 S/32,052.96
Herramientas S/9.98 S/13.57 S/5.95
Camiones S/976.00 S/976.00
plataforma
Volquete S/440.00 S/4,840.00
Mezcladora 9-11p3 S/1,771.84 S/2,215.36 S/828.80
Cizalla S/437.76 S/529.92 S/184.32
Vibradora 2" S/73.44 S/99.36 S/43.20
EQUIPOS S/3,709.02 S/2,858.21 S/6,878.27
Cal hidraulica S/300.00
Madera tornillo S/5,715.00 S/7,475.00 S/3,135.00
Cemento S/12,127.50 S/15,812.50 S/6,435.00
Piedra de 3/4" S/51.00 S/69.00 S/30.00
Piedra grande S/3,135.00 S/3,795.00 S/1,320.00
Hormigon S/2,330.10 S/2,856.60 S/1,023.30
Clavos 3" S/95.70 S/127.08 S/53.48
Alambre #8 S/121.95 S/155.83 S/60.98
Piedra mediana S/5.61 S/7.59 S/3.30
Sep-18
S/6,878.27
S/77,059.50
S/32,052.96
S/10,286.49
S/26,037.61
S/10,107.33
S/162,422.16 S/664,302.30
-S/32,991.80
S/0.00
-S/0.00