Item Item Altern Descripción Und. Metrado

0 0 01 ESTRUCTURAS

0 0 01.01 OBRAS PROVISIONALES

0 0 01.01.01 CONSTRUCCIONES PROVISIONALES glb 1.00

0 0 01.01.02 CERCO DE OBRA METALICO glb 1.00

0 0 01.01.03 CARTEL DE OBRA und 1.00

0 0 01.01.04 BAÑOS PORTATILES PARA LOS TRABAJADORES mes 10.00

0 0 01.01.05 ESCALERA METALICA mes 3.00

0 0 01.01.06 SEGURIDAD mes 18.00

0 0 01.01.07 INSTALACION PROVISIONAL DE AGUA glb 18.00

0 0 01.01.08 FLUIDO ELECTRICO PARA LA OBRA glb 18.00

0 0 01.02 TRABAJOS PRELIMINARES

0 0 01.02.01 DESMONTAJES glb 1.00

0 0 01.02.02 DEMOLICION CONSTRUCCION EXISTENTE glb 1.00

0 0 01.02.03 LIMPIEZA PERMANENTE DE OBRA mes 6.00

0 0 01.02.04 DEMOLICION DE CIMENTACION ANTIGUA m3 36.00

0 0 01.02.05 PROTECCION DE EDIFICACIONES VECINAS INICIAL Y DU glb 1.00

0 0 01.02.06 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS est 1.00

0 0 01.02.07 TRAZO, NIVELES Y REPLANTEO PRELIMINAR m2 450.00

0 0 01.02.08 TRAZOS, NIVELES Y REPLANTEO DURANTE LA EJECUCION m2 4,106.30

0 0 01.02.09 ACARREO INTERNO Y TRANSPORTE VERTICAL DE MATERI glb 1.00

0 0 01.03 MOVIMIENTO DE TIERRAS

0 0 01.03.01 EXCAVACIONES

0 0 01.03.01.01 EXCAVACION A MANO EN TERRENO NORMAL m3 93.58

0 0 01.03.01.02 EXCAVACION A MANUAL P/MUROS PANTALLA m3 550.00

0 0 01.03.01.03 EXCAVACION ELIMINADA CON EQUIPO TERRENO NORMAm3 3,927.66

0 0 01.03.01.04 RELLENO DE ZANJAS C/MATERIAL PROPIO SELECCION m3 108.00

0 0 01.03.01.05 NIVELACION INTERIOR Y APISONADO PARA FALSO PISO m2 450.00

0 0 01.03.01.06 ACARREO INTERNO DEL MATERIAL EXCEDENTE A DIST. m3 50.00

0 0 01.04 ESTRUCTURAS DE CONCRETO SIMPLE

0 0 01.04.01 PAÑETEO PARA MUROS DE PANTALLA - MORTERO 1:5 (C m2 306.00

0 0 01.04.02 CONCRETO SUBZAPATAS 1:12 + 30% P.G. MAX. 6" m3 35.43

0 0 01.05 ESTRUCTURAS DE CONCRETO ARMADO

0 0 01.05.01 MUROS DE SOTANOS

0 0 01.05.01.01 CONCRETO PREMEZCLADO SOTANOSf'c=350kg/cm2 m3 193.19

0 0 01.05.01.03 ENCOFRADO Y DESENCOFRADO DE MUROS DE SOTANO m2 1,283.13

0 0 01.05.01.04 ACERO CORRUGADO fy= 4200 kg/cm2 GRADO 60 kg 6,487.94

0 0 01.05.01.05 ANCLAJES POST-TENSADOS glb 1.00

0 0 01.05.03 ZAPATAS

0 0 01.05.03.01 CONCRETO PREMEZCLADO ZAPATAS f'c=210 kg/cm2 m3 40.83

0 0 01.05.03.02 ZAPATAS, ENCOFRADO Y DESENCOFRADO m2 39.20

0 0 01.05.03.03 ZAPATAS, ACERO CORRUGADO fy= 4200 kg/cm2 GRADO 6 kg 1,334.44

0 0 01.05.04 PLACAS ESTRUCTURALES

0 0 01.05.04.01 PLACAS, CONCRETO PREMEZCLADO PLACAS f'c=210 kg/ m3 452.15

0 0 01.05.04.03 ENCOFRADO Y DESENCOFRADO DE PLACAS m2 4,387.54

0 0 01.05.04.04 PLACAS, ACERO CORRUGADO fy= 4200 kg/cm2 GRADO kg 47,017.42

0 0 01.05.05 COLUMNAS ESTRUCTURALES

0 0 01.05.05.01 CONCRETO PREMEZCLADO COLUMNAS f'c=280 kg/cm2 m3 18.85

0 0 01.05.05.03 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 206.50

0 0 01.05.05.04 COLUMNAS, ACERO CORRUGADO fy= 4200 kg/cm2 GRADOkg 3,838.17

0 0 01.05.06 VIGAS

0 0 01.05.06.01 CONCRETO PREMEZCLADO VIGAS f'c=280 kg/cm2 PRIN m3 240.19

0 0 01.05.06.02 ENCOFRADO Y DESENCOFRADO DE VIGAS PRINCIPALE m2 1,381.04

0 0 01.05.06.03 VIGAS, ACERO CORRUGADO fy= 4200 kg/cm2 GRADO 6 kg 55,218.94

0 0 01.05.07 LOSA ALIGERADA

0 0 01.05.07.01 CONCRETO PREMEZCLADO LOSA ALIGERADA O MACIZA f'm3 308.20

0 0 01.05.07.02 ENCOFRADO FIRTH m2 3,082.00

0 0 01.05.07.03 VIGUETA V=101 ml 3,029.33

0 0 01.05.07.04 VIGUETA V=104 ml 188.99

0 0 01.05.07.05 VIGUETA V=102 ml 1,896.48

0 0 01.05.07.06 VIGUETA V=103 ml 1,070.09

0 0 01.05.07.07 BOVEDILLAS und 24,655.96

0 0 01.05.07.08 ACERO CORRUGADO fy= 4200 kg/cm2 GRADO 60 kg 8,636.30

0 0 01.05.08 LOSA MACISA

0 0 01.05.08.01 CONCRETO PREMEZCLADO LOSA MACISA f'c=280 kg/cm2 m3 77.66

0 0 01.05.08.02 ENCOFRADO Y DESENCOFRADO DE LOSAS MACISAS m2 310.64

0 0 01.05.08.03 LOSA MACISA, ACERO CORRUGADO fy= 4200 kg/cm2 GRA kg 9,541.85

0 0 01.05.10 ESCALERA

0 0 01.05.10.01 CONCRETO PREMEZCLADO ESCALERA f'c=280 kg/cm2 m3 33.12

0 0 01.05.10.02 ENCOFRADO Y DESENCOFRADO DE ESCALERA m2 228.80

0 0 01.05.10.03 ESCALERA, ACERO CORRUGADO fy= 4200 kg/cm2 GRADO kg 2,754.34

0 0 01.05.11 VARIOS

0 0 01.05.11.01 JUNTA SISMICA DE TECNOPORT E=2" m2 600.00

0 0 01.05.11.02 JUNTA DE DILATACION CON TEKNOPORT e=1" ml 100.00

0 0 01.05.11.03 ROTURA DE PROBETAS CILINDRICAS glb 1.00

0 0 01.05.11.04 PROTECCION CON PINTURA BITUMINOSA m2 350.00

Precio (S/.) Parcial (S/.) % Inc. % Inc. Acum. Mano de Obra (S/.) Material (S/.)

2,041,094.08 534,799.64 1,256,318.63

105,600.00 45,000.00 49,100.00

10,000.00 10,000.00 10,000.00

7,000.00 7,000.00

1,500.00 1,500.00 1,500.00

1,600.00 16,000.00 16,000.00

1,500.00 4,500.00

2,500.00 45,000.00 45,000.00

600.00 10,800.00 10,800.00

600.00 10,800.00 10,800.00

206,546.15 71,910.86 101,508.56

2,000.00 2,000.00 2,000.00

12,000.00 12,000.00

1,000.00 6,000.00 6,000.00

87.58 3,152.88 1,807.76

8,000.00 8,000.00 8,000.00

25,000.00 25,000.00 25,000.00

3.02 1,359.00 525.96 544.05

22.90 94,034.27 69,577.14 4,964.51

55,000.00 55,000.00 55,000.00

132,180.63 42,667.16 86,449.02

132,180.63 42,667.16 86,449.02

48.51 4,539.57 4,323.25

59.48 32,714.00 31,761.40

22.00 86,408.52 86,408.52

18.63 2,012.04 928.52

3.41 1,534.50 681.99 40.50

99.44 4,972.00 4,972.00

6,545.75 1,936.23 4,150.99

3.85 1,178.10 21.52 1,157.45

151.50 5,367.65 1,914.71 2,993.54

1,590,221.55 373,285.39 1,015,110.06

212,130.25 34,641.70 142,441.66

352.13 68,027.99 2,363.99 58,439.98

42.99 55,161.76 26,672.13 1,987.06

3.69 23,940.50 5,605.58 17,014.62

65,000.00 65,000.00 65,000.00

17,741.09 2,548.76 13,178.36

276.43 11,286.64 857.25 8,702.91

39.04 1,530.37 538.56 975.88

3.69 4,924.08 1,152.95 3,499.57

498,497.69 141,190.03 232,350.72

269.58 121,890.60 7,194.43 96,375.77

44.90 197,000.55 93,372.54 6,794.59

3.82 179,606.54 40,623.06 129,180.36

30,133.88 8,838.93 15,353.32

317.49 5,984.69 249.47 4,967.92

48.36 9,986.34 5,273.27 319.79

3.69 14,162.85 3,316.19 10,065.61

351,066.18 90,282.09 237,873.23

323.51 77,703.87 4,618.73 63,302.07

50.40 69,604.42 37,954.19 29,759.49

3.69 203,757.89 47,709.17 144,811.67

343,985.61 59,793.20 281,145.75

311.75 96,081.35 4,800.82 90,509.09

16.87 51,993.34 19,932.52 32,052.80

12.19 36,927.53 8,648.41 27,991.01

15.05 2,844.30 539.54 2,286.78

13.51 25,621.44 5,414.25 20,026.83

14.54 15,559.11 3,054.99 12,402.34

3.37 83,090.59 9,940.91 73,228.20

3.69 31,867.95 7,461.76 22,648.70

76,853.05 19,098.42 52,184.66

334.67 25,990.47 2,319.36 20,467.29

50.39 15,653.15 8,534.90 6,693.86

3.69 35,209.43 8,244.16 25,023.51

32,370.30 9,309.34 20,882.36

322.39 10,677.56 643.28 8,728.78

50.39 11,529.23 6,286.32 4,930.32

3.69 10,163.51 2,379.74 7,223.26

27,443.50 7,582.92 19,700.00

21.71 13,026.00 2,407.80 10,500.00

33.67 3,367.00 824.62 2,500.00

2,500.00 2,500.00 2,500.00

24.43 8,550.50 4,350.50 4,200.00

Equipo (S/.) Subcontrato (S/.) Creaci Creación fecha Actual Actualización Ratio de Costo (

113,692.90 136,543.40 sa 10/02/2015 10 2,041,094.08

4,500.00 7,000.00 sa 10/02/2015 10 105,600.00

sa 04/02/2015 09 10,000.00

7,000.00 sa 04/02/2015 09 7,000.00

sa 04/02/2015 09 1,500.00

sa 04/02/2015 09 16,000.00

4,500.00 sa 04/02/2015 09 4,500.00

sa 04/02/2015 09 45,000.00

sa 04/02/2015 09 10,800.00

sa 04/02/2015 09 10,800.00

21,122.78 12,000.00 sa 10/02/2015 10 206,546.15

sa 04/02/2015 09 2,000.00

12,000.00 sa 04/02/2015 09 12,000.00

sa 04/02/2015 09 6,000.00

1,345.09 sa 04/02/2015 10 3,152.88

sa 04/02/2015 09 8,000.00

sa 04/02/2015 09 25,000.00

285.08 sa 04/02/2015 10 1,359.00

19,492.61 sa 04/02/2015 10:40:20 a.m. sa 04/02/2015 10 94,034.27

sa 04/02/2015 09 55,000.00

3,062.51 0.00 sa 10/02/2015 10 132,180.63

3,062.51 0.00 sa 10/02/2015 10 132,180.63

216.17 sa 07/02/2015 11 4,539.57

952.88 sa 07/02/2015 11 32,714.00

sa 07/02/2015 11 86,408.52

1,083.24 sa 07/02/2015 11 2,012.04

810.22 sa 07/02/2015 11 1,534.50

sa 04/02/2015 11 4,972.00

460.17 0.00 sa 10/02/2015 10 6,545.75

0.64 sa 07/02/2015 11 1,178.10

459.53 sa 04/02/2015 11 5,367.65

84,547.44 117,543.40 sa 10/02/2015 10 1,590,221.55

9,422.31 25,662.60 sa 10/02/2015 10 212,130.25

7,223.37 sa 07/02/2015 11 68,027.99

855.33 25,662.60 sa 07/02/2015 11 55,161.76

1,343.61 sa 07/02/2015 11 23,940.50

sa 04/02/2015 11 65,000.00

2,018.68 0.00 sa 10/02/2015 10 17,741.09

1,726.18 sa 04/02/2015 11 11,286.64

16.15 sa 04/02/2015 11 1,530.37

276.35 sa 05/02/2015 03 4,924.08

37,114.86 87,750.80 sa 10/02/2015 10 498,497.69

18,319.58 sa 04/02/2015 11 121,890.60

9,058.30 87,750.80 sa 04/02/2015 11 197,000.55

9,736.98 sa 05/02/2015 03 179,606.54

1,825.68 4,130.00 sa 10/02/2015 10 30,133.88

767.23 sa 04/02/2015 11 5,984.69

263.60 4,130.00 sa 04/02/2015 11 9,986.34

794.85 sa 05/02/2015 03 14,162.85

23,116.93 0.00 sa 10/02/2015 10 351,066.18

9,783.92 sa 04/02/2015 11 77,703.87

1,897.55 sa 04/02/2015 11 69,604.42

11,435.46 sa 05/02/2015 03 203,757.89

3,089.69 0.00 sa 10/02/2015 10 343,985.61

770.50 sa 05/02/2015 03 96,081.35

sa 05/02/2015 03 51,993.34

259.92 sa 05/02/2015 03 36,927.53

16.22 sa 05/02/2015 03 2,844.30

162.72 sa 07/02/2015 10:21:14 a.m. sa 07/02/2015 10 25,621.44

91.81 sa 07/02/2015 10:20:56 a.m. sa 07/02/2015 10 15,559.11

sa 05/02/2015 03 83,090.59

1,788.52 sa 05/02/2015 03 31,867.95

5,607.41 0.00 sa 10/02/2015 10 76,853.05

3,204.70 sa 04/02/2015 11 25,990.47

426.66 sa 04/02/2015 11 15,653.15

1,976.05 sa 05/02/2015 03 35,209.43

2,190.28 0.00 sa 10/02/2015 10 32,370.30

1,305.62 sa 04/02/2015 11 10,677.56

314.26 sa 07/02/2015 11 11,529.23

570.40 sa 05/02/2015 03 10,163.51

161.60 0.00 sa 10/02/2015 10 27,443.50

120.30 sa 07/02/2015 11 13,026.00

41.30 sa 07/02/2015 10 3,367.00

sa 04/02/2015 11 2,500.00

sa 07/02/2015 10 8,550.50

Ratio de Cantidad

1.00

1.00

1.00

10.00

3.00

18.00

18.00

18.00

1.00

1.00

6.00

36.00

1.00

1.00

450.00

4,106.30

1.00

93.58

550.00

3,927.66

108.00

450.00

50.00

306.00

35.43

193.19

1,283.13

6,487.94

1.00

40.83

39.20

1,334.44

452.15

4,387.54

47,017.42

18.85

206.50

3,838.17

240.19

1,381.04

55,218.94

308.20

3,082.00

3,029.33

188.99

1,896.48

1,070.09

24,655.96

8,636.30

77.66

310.64

9,541.85

33.12

228.80

2,754.34

600.00

100.00

1.00

350.00