Академический Документы
Профессиональный Документы
Культура Документы
: SANTA MARIA
CLIENTE
SISTEMA
: SUMA ALZADA
PRESUPUESTO CONTRACTUAL
Item
Descripcin de la partida
Und
Metrado
Precio
Unitario
ESTRUCTURAS
m3
PLACAS ENCOFRADO
PLACAS ACERO Fy=4200
4.974
S/. 417.41
m2
40.32
S/. 40.41
Kg
567.05
S/. 3.62
COLUMNAS CONCRETO
m3
1.264
S/. 417.41
COLUMNAS ENCOFRADO
m2
13.84
S/. 45.93
Kg
238.15
S/. 3.62
VIGAS CONCRETO
m3
8.46
S/. 357.78
VIGAS ENCOFRADO
m2
58.75
S/. 53.25
Kg
1048.41268
S/. 3.62
COLUMNAS
VIGAS
76.08
S/. 120.53
TECHO
pie2 DE 2"x6"
HABILITACION Y COLOCACION DE VIGUETAS DE MADERA
4308.352
S/. 27.44
CARTELAS METALICAS
Kg
935.36
S/. 6.22
Kg
935.36
S/. 3.36
239.04
S/. 26.13
ARQUITECTURA
TARRAJEO EN MURO EXTERIOR A PARTIR DE 2dom2
PISO
TARRAJEO DE COLUMNAS Y PLACAS
m2
54.16
S/. 28.71
TARRAJEO EN VIGAS
m2
58.75
S/. 35.62
S/. 7.26
294.00
S/. 6.75
109.68
S/. 97.0878
687.24
S/. 27.35
MONTANTE
MONTANTES DE DRENAJE PLUVIAL 3''
2.50000%
7.50%
LIQUIDACION
2.00%
UTILIDAD
10.00%
SUB - TOTAL PRESUPUESTO (sin I.G.V.)
F.R.= 0.95000
18.00%
TOTAL PRESUPUESTO
NOTA: Las Celdas con LETRAS ROJAS Debes ingresar Del Contrato y EXP TECNICO
NOTA: Las Celdas con LETRAS AZULES Debes SIMULAR una VALORIZACION REAL
FECHA DE PRESENTACION:
Parcial
VALORIZACION
VALORIZACION N 01
ACUMULADO ANTERIOR
May-20
Metrado
Parcial
Metrado
Parcial
2,076.20
10.00
0.00
0.0%
2.544
1,061.89
51.1%
1,629.33
0.00
0.00
0.0%
31.25
1,262.81
77.5%
2,052.72
0.00
0.00
0.0%
567.05
2,052.72
100.0%
527.61
0.00
0.00
0.0%
1.264
527.61
100.0%
635.67
0.00
0.00
0.0%
13.84
635.67
100.0%
862.10
0.00
0.00
0.0%
238.15
862.10
100.0%
3,026.82
0.00
0.00
0.0%
4.55
1,627.90
53.8%
3,128.44
0.00
0.00
0.0%
30.67
1,633.18
52.2%
3,795.25
0.00
0.00
0.0%
812.65268
2,941.80
77.5%
9,169.92
0.00
0.00
0.0%
76.08
9,169.92
100.0%
118,221.18
0.00
0.00
0.0%
0.00
0.0%
5,814.20
0.00
0.00
0.0%
746.85
4,642.42
79.8%
3,142.81
0.00
0.00
0.0%
0.00
0.00
0.0%
6,246.12
0.00
0.00
0.0%
0.00
0.00
0.0%
1,554.93
0.00
0.00
0.0%
0.00
0.00
0.0%
2,092.68
0.00
0.00
0.0%
0.00
0.00
0.0%
426.53
0.00
0.00
0.0%
0.00
0.00
0.0%
1,984.50
0.00
0.00
0.0%
0.00
0.00
0.0%
10,648.59
0.00
0.00
0.0%
0.00
0.00
0.0%
18,795.54
0.00
0.00
0.0%
0.00
0.00
0.0%
S/. 195,831.14
4,895.78
0.00
26,418.02
0.00
660.45
0.00
1,981.35
3,916.62
0.00
528.36
19,583.11
0.00
2,641.80
238,913.99
0.00
32,229.98
S/. 14,687.34
S/. 226,968.29
40,854.29
S/. 267,822.58
S/. 0.00
0.00
0.00
S/. 30,618.48
5,511.33
S/. 36,129.81
13.49%
30-Jun-11
ACUMULADO
SALDO
Jun-11
Metrado
Parcial
Metrado
Parcial
2.54
1,061.89
51.1%
2.43
1,014.31
31.25
1,262.81
77.5%
9.07
366.52
567.05
2,052.72
100.0%
0.00
0.00
1.26
527.61
100.0%
0.00
0.00
13.84
635.67
100.0%
0.00
0.00
238.15
862.10
100.0%
0.00
0.00
4.55
1,627.90
53.8%
3.91
1,398.92
30.67
1,633.18
52.2%
28.08
1,495.26
812.65
2,941.80
77.5%
235.76
853.45
76.08
9,169.92
100.0%
0.00
0.00
0.00
0.00
0.0%
4,308.35
118,221.18
746.85
4,642.42
79.8%
188.51
1,171.78
0.00
0.00
0.0%
935.36
3,142.81
0.00
0.00
0.0%
239.04
6,246.12
0.00
0.00
0.0%
54.16
1,554.93
0.00
0.00
0.0%
58.75
2,092.68
0.00
0.00
0.0%
58.75
426.53
0.00
0.00
0.0%
294.00
1,984.50
0.00
0.00
0.0%
109.68
10,648.59
0.00
0.00
0.0%
687.24
18,795.54
26,418.02
169,413.12
660.45
4,235.33
1,981.35
12,705.98
528.36
3,388.26
2,641.80
16,941.31
32,229.98
206,684.00
26,418.02
660.45
528.36
2,641.80
32,229.98
S/. 30,618.48
5,511.33
S/. 36,129.81
S/. 196,349.80
35,342.96
S/. 231,692.76
5,511.33
36,129.81
48.9%
22.5%
0.0%
0.0%
0.0%
0.0%
46.2%
47.8%
22.5%
0.0%
100.0%
20.2%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
169,413.12
4,235.33
3,388.26
16,941.31
206,684.01
Presupuesto:
Sub Presupuesto:
Cliente:
Lugar:
Item:
01.00.00
01.01.00
01.02.00
01.03.00
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
03.00.00
03.01.00
03.01.01
03.01.02
03.02.00
03.02.01
03.03.00
03.03.01
03.03.02
03.04.00
03.04.01
04.00.00
04.01.00
04.01.01
04.01.02
04.02.00
04.02.01
04.03.00
04.03.01
04.04.00
04.04.01
04.04.02
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.02.01
35,342.96
231,692.77
05.02.02
05.02.03
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.01.09
06.01.10
06.01.11
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.03.00
06.03.01
07.00.00
07.01.00
07.02.00
07.03.00
07.04.00
07.05.00
07.06.00
08.00.00
08.01.00
08.02.00
09.00.00
09.01.00
09.02.00
09.03.00
10.00.00
10.01.00
10.02.00
Presupuesto
PROYECTO: CONSTRUCCION EDIFICIO COMERCIO-MULTIFAMILIAR
Construccin Edificio COMERCIO-MULTIFAMILIAR
PROPIETARIO: SR. EDWIN GENARO ANAMPA GALINDO Y SEORA
CAJAMARCA - CAJAMARCA - CAJAMARCA
Descripcin
OBRAS PROVISIONALES
SISTEMA DE ILUMINACION NOCTURNA DE OBRA
CERCO PROVISIONAL DE ARPILLERA
AGUA Y LUZ PARA LA CONSTRUCCION
OBRAS PRELIMINARES
LIMPIEZA PRELIMINAR DEL TERRENO
TRAZO, NIVELES Y REPLANTEA
NIVELACION Y REPLANTEO DURANTE LA EJECUCION
DEMOLICION DE MUROS DE ALBAILERIA
MOVIMIENTO DE TIERRAS
EXCAVACIONES
EXCAVACION C/MAQUINARIA TH, h<3.00 m.
EXCAVACION PARA ESTRUCTURAS R=20
ENTIBADOS Y APUNTALAMIENTOS
ENTIBADO DE EDIFICACION EXISTENTE H=4 m.
RELLENOS
RELLENO COMPACTADO CON MATERIAL PRESTAMO
TRANSPORTE MANUAL DE MATERIAL DE RELLENO
ELIMINACION DE MATERIAL EXCEDENTE
ELINACION DE DESMONTE CON TRANSPORTE
OBRAS DE CONCRETO SIMPLE
CALZADURAS
CONCRETO F'C=140 KG/CM2 PARA CALZADURAS
ENCOFRADOS Y DESENCOFRADOS PARA CALZADURAS
SOLADOS
CONCRETO F'C=100 KG/CM2 PARA SOLADOS
CIMIENTOS CORRIDOS
CONCRETO 1:10 + 30% P.G. PARA CIMIENTOS
SOBRECIMIENTOS
CONCRETO 1:8 + 28% P.M. PARA SOBRECIMIENTOS
ENCOFRADOS Y DESENCOFRADOS PARA SOBRECIMIENTOS
CONCRETO ARMADO
COLUMNAS DEL PORTICO
CONCRETO EN COLUMNAS F'C=245 KG/CM2
ENCOFRADO Y DESENCOFRADO CARAVISTA
ACERO Fy = 4200 kg/cm2
VIGAS DEL PORTICO
CONCRETO EN VIGAS F'C=245 KG/CM2
Costo al
Und.
UND
ML
MES
Metrado
1
35
4
M2
M2
M2
M2
132.95
132.95
429.00
32.00
M3
M3
533.26
44.18
M2
450.00
M3
M3
194.70
192.45
M3
657.72
M3
M2
21
16.5
M3
29.16
M3
2.76
M3
M2
1.1
8.76
M3
M2
KG
25.92
75.6
4291.21
M3
4.05
18.72
287.06
1038.00
61.00
99.00
118.00
118.00
601.30
118.00
12.00
4.00
236.00
236.00
246.00
246.00
60.00
4.00
4.00
98.64
37.15
1031.69
37.15
1031.69
236.00
146678.58
40.00
200.00
40.00
240.00
25.00
1.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18.00%
TOTAL PRESUPUESTO
SON: OCHO CIENTOS SESENTA Y DOS MIL SEIS CIENTOS UNO CON 58/00 NUEVOS SOLES
30/08/2008
Precio S/.
Parcial S/.
S/. 254.81
S/. 12.53
S/. 90.00
S/. 254.81
S/. 438.55
S/. 360.00
S/. 3.78
S/. 4.78
S/. 1.78
S/. 17.80
S/. 502.55
S/. 635.50
S/. 763.62
S/. 569.60
S/. 9.51
S/. 14.83
S/. 5,071.30
S/. 655.19
S/. 12.99
S/. 5,845.50
S/. 30.51
S/. 10.08
S/. 5,940.30
S/. 1,939.90
S/. 7.12
S/. 4,682.97
S/. 229.40
S/. 26.82
S/. 4,817.40
S/. 442.53
S/. 283.28
S/. 8,260.44
S/. 197.33
S/. 544.63
S/. 220.22
S/. 42.09
S/. 242.24
S/. 368.71
S/. 361.05
S/. 53.83
S/. 4.56
S/. 9,358.42
S/. 4,069.55
S/. 19,567.92
S/. 341.29
S/. 1,382.22
S/. 53.83
S/. 4.28
S/. 1,007.70
S/. 1,228.62
S/. 107.81
S/. 361.40
S/. 381.67
S/. 403.52
S/. 217.53
S/. 40.47
S/. 244.03
S/. 4,702.93
S/. 2,567.20
S/. 36.98
S/. 252.77
S/. 111,906.78
S/. 22,045.40
S/. 37,785.33
S/. 47,615.36
S/. 25,668.54
S/. 24,334.61
S/. 28,795.54
S/. 56,435.16
S/. 10,268.80
S/. 8,727.28
S/. 59,653.72
S/. 47.18
S/. 50.29
S/. 123.37
S/. 4,054.47
S/. 11,606.28
S/. 12,371.34
S/. 7,402.20
S/. 16,217.88
S/. 358.92
S/. 1,435.68
S/. 8.88
S/. 17.05
S/. 9.76
S/. 16.15
S/. 8.86
S/. 8.86
S/. 875.92
S/. 633.41
S/. 10,069.29
S/. 599.97
S/. 9,140.77
S/. 2,090.96
S/. 0.30
S/. 50.00
S/. 44,003.57
S/. 2,000.00
S/. 6.14
S/. 9.21
S/. 7.34
S/. 1,228.00
S/. 368.40
S/. 1,761.60
S/. 110.00
S/. 200.00
S/. 2,750.00
S/. 200.00
S/. 636,941.96
S/. 52,675.10
S/. 6,369.42
S/. 0.00
S/. 35,031.81
S/. 731,018.29
S/. 131,583.29
UEVOS SOLES
S/. 862,601.58