EXAMEN

PROPIETARIO: SENCICO
UBICACIN: AV. CANADA N 1500 SAN BORJA-LIMA
CONTRATISTA: MARCO CASAS CONTRATISTAS GRLES.
AREA GEOGRFICA:
ANTERIOR
ITEM
DESCRIPCIN
UND.
CANT.
1.01.01 CONCRETO F'C= 175 KG/CM2.
M3.
12.00
335.16
1.01.02 ENCOFRA.-DESENCOF.
M2.
60.00
1.01.03 ACERO CORRUGADO.
KG
CANT.
IMP.
CANT.
IMP.
AVANCE
4,021.92
1.2
402.192
1.20
402.19
10.80
3,619.73
42.20
2,532.00
12
506.4
12.00
506.40
48.00
2,025.60
10.00
20.00
800.00
4.95
3,960.00
0.00
0.00
800.00
3,960.00
M3.
8.00
306.11
2,448.88
1.84
563.2424
1.84
563.24
6.16
1,885.64
M2.
40.00
46.76
1,870.40
10
467.6
10.00
467.60
30.00
1,402.80
KG
500.00
4.95
2,475.00
100
495
100.00
495.00
400.00
1,980.00
M3.
9.00
279.98
2,519.82
0.00
0.00
9.00
2,519.82
M2.
120.00
33.23
3,987.60
30
996.9
30.00
996.90
90.00
2,990.70

1.03.04 LADRILLO 0.15X0.30X0.30
KG
700.00
4.95
3,465.00
0.00
0.00
700.00
3,465.00
UND.
1020.00
2.67
2,723.40
142.8
381.276
142.80
381.28
877.20
2,342.12
1.01
COLUMNA
1.02
1.03
2.00
IMP.
SALDO
IMP.
CONCRETO ARMADO
CANT.
ACUMULADO
CANT.
1.00
P. UNIT. PARCIAL
ACTUAL
VIGA
23.00
25.00
20.00
LOSA ALIGERADA
2.01
MUROS
LADRILLO KK 18 HCO. SOGA
M2.
30.00
49.06
1,471.80
0.00
0.00
30.00
1,471.80
2.02
LADRILLO KK 18 HCO. CABEZA
M2.
48.00
76.38
3,666.24
5.76
439.9488
5.76
439.95
42.24
3,226.29
COSTO DIRECTO
GASTOS GENERALES ( 15% )
35,142.06
4252.5592
4,252.56
30,889.50
5,271.31
637.88388
637.88
4,633.43
3,514.21
425.25592
425.26
3,088.95
SUBTOTAL
43,927.58
5315.699
5,315.70
38,611.88
% AVANCE
100.00
12.1
12.1
87.9
UTILIDAD ( 10 % )
25.00
14.00
12.00
AREA GEOGRFICA:
ANTERIOR
ITEM
DESCRIPCIN
UND.
CANT.
M3.
12.00
335.16
M2.
60.00
KG
ACUMULADO
SALDO
CANT.
IMP.
CANT.
IMP.
CANT.
IMP.
CANT.
IMP.
AVANCE
4,021.92
1.20
402.19
7.2
2413.152
8.40
2,815.34
3.60
1,206.58
42.20
2,532.00
12.00
506.40
48
2025.6
60.00
2,532.00
0.00
0.00
800.00
4.95
3,960.00
0.00
0.00
800
3960
800.00
3,960.00
0.00
0.00
70.00
100.00
100.00
M3.
8.00
306.11
2,448.88
1.84
563.24
6.16
1885.6376
8.00
2,448.88
0.00
0.00
M2.
40.00
46.76
1,870.40
10.00
467.60
30
1402.8
40.00
1,870.40
0.00
0.00
KG
500.00
4.95
2,475.00
100.00
495.00
400
1980
500.00
2,475.00
0.00
0.00
M3.
9.00
279.98
2,519.82
0.00
0.00
2519.82
9.00
2,519.82
0.00
0.00
M2.
120.00
33.23
3,987.60
30.00
996.90
90
2990.7
120.00
3,987.60
0.00
0.00

1.03.04 LADRILLO 0.15X0.30X0.30
KG
700.00
4.95
3,465.00
0.00
0.00
700
3465
700.00
3,465.00
0.00
0.00
UND.
1020.00
2.67
2,723.40
142.80
381.28
877.2
2342.124
1,020.00
2,723.40
0.00
0.00
1.00
CONCRETO ARMADO
1.01
COLUMNA
1.02
1.03
2.00
P. UNIT. PARCIAL
ACTUAL
VIGA
100.00
100.00
100.00
LOSA ALIGERADA
2.01
MUROS
M2.
30.00
49.06
1,471.80
0.00
0.00
30
1471.8
30.00
1,471.80
0.00
0.00
2.02
M2.
48.00
76.38
3,666.24
5.76
439.95
42.24
3226.2912
48.00
3,666.24
0.00
0.00
COSTO DIRECTO
35,142.06
29682.9248
33,935.48
1,206.58
5,271.31
4452.44
5,090.32
180.99
3,514.21
2968.29248
3,393.55
120.66
SUBTOTAL
43,927.58
37103.66
42,419.36
1,508.23
% AVANCE
100.00
84.47
96.57
3.43
UTILIDAD ( 10 % )
100.00
100.00
100.00
100.00
100.00
100.00
AREA GEOGRFICA:
ANTERIOR
ITEM
DESCRIPCIN
UND.
CANT.
M3.
12.00
335.16
M2.
60.00
KG
ACUMULADO
SALDO
CANT.
IMP.
CANT.
IMP.
CANT.
IMP.
CANT.
IMP.
AVANCE
4,021.92
8.40
2,815.34
0.3
100.548
8.70
2,915.89
3.30
1,106.03
42.20
2,532.00
60.00
2,532.00
60.00
2,532.00
0.00
0.00
800.00
4.95
3,960.00
800.00
3,960.00
800.00
3,960.00
0.00
0.00
100.00
100.00
100.00
M3.
8.00
306.11
2,448.88
8.00
2,448.88
8.00
2,448.88
0.00
0.00
M2.
40.00
46.76
1,870.40
40.00
1,870.40
40.00
1,870.40
0.00
0.00
KG
500.00
4.95
2,475.00
500.00
2,475.00
500.00
2,475.00
0.00
0.00
0.00
0.00
M3.
9.00
279.98
2,519.82
9.00
2,519.82
9.00
2,519.82
0.00
0.00
M2.
120.00
33.23
3,987.60
120.00
3,987.60
120.00
3,987.60
0.00
0.00

1.03.04 LADRILLO 0.15X0.30X0.30
KG
700.00
4.95
3,465.00
700.00
3,465.00
700.00
3,465.00
0.00
0.00
UND.
1020.00
2.67
2,723.40
1,020.00
2,723.40
1,020.00
2,723.40
0.00
0.00
1.00
CONCRETO ARMADO
1.01
COLUMNA
1.02
1.03
2.00
P. UNIT. PARCIAL
ACTUAL
VIGA
LOSA ALIGERADA
2.01
MUROS
M2.
30.00
49.06
1,471.80
30.00
1,471.80
30.00
1,471.80
0.00
0.00
2.02
M2.
48.00
76.38
3,666.24
48.00
3,666.24
48.00
3,666.24
0.00
0.00
COSTO DIRECTO
35,142.06
100.548
34,036.03
1,106.03
5,271.31
15.08
5,105.40
165.90
3,514.21
10.0548
3,403.60
110.60
SUBTOTAL
43,927.58
125.69
42,545.04
1,382.54
% AVANCE
100.00
0.29
96.85
3.15
UTILIDAD ( 10 % )
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
NOMENCLATURA
OBRA: AMPLIACION DE ALMACEN DE SENCICO
ESPECIALIDAD:ESTRUCTURAS
PRESUPUESTO:S/.43,927.58
DESCRIPCION
SIMB.
I.U.
CEMENTO
21
ARENA GRUESA
PIEDRA CHANCADA
AREA GEOGRAFICA: 02
FECHA: JULIO 2012
C.I
0.131
JUL.
OCT.
Io
Ir
73.25
339.42
339.42
9.58
724.59
724.59
17.17
214.9
216.21
NOV.
K
Ir
DIC.
K
345.85
0.132
727.32
Ir
ENERO
K
346.55
0.134
218.66
729.33
0.134
219.44
ACERO CORRUGADO
0.166
100.00
471.48
427.77
0.150
499.52
0.175
500.13
0.176
LADRILLO ARCILLA
17
0.095
100.00
668.74
664.11
0.095
670.77
0.096
672.41
0.096
MADERA NACIONAL P/ENCOF.M
43
MAQ. NACIONAL
48
MANO OBRA INC. B.S
47
GASTOS GENERALES UTILIDAD

GGU
39
77.88
559.82
566.40
22.12
327.55
324.30
0.285
100.00
448.25
470.79
0.299
457.84
0.291
459.47
0.292
0.200
100.00
377.50
380.86
0.202
382.99
0.203
383.41
0.203
0.123
1.000
0.124
1.002
562.35
330.47
0.123
1.022
563.22
332.87
0.123
1.024
Ir
REINTEGRO 1
V=
Fr=
N
1
5,315.70
0.97885
FECHA
NOV.
Vo= V x Fr
Fr= Po/Pb
R= Vo x (K-1)
Po = Pb x Fr
Vo= VALORIZACIN CONTRACTUAL
Vo
5,203.27
K
1.002
K-1
0.002
R
10.41
0.7325
0.0958
0.1717
0.7788
0.2212

EXAMEN

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

EXAMEN

Cargado por

Copyright:

Formatos disponibles

PROPIETARIO: SENCICO

UBICACIN: AV. CANADA N 1500 SAN BORJA-LIMA

CONTRATISTA: MARCO CASAS CONTRATISTAS GRLES.

1.01.01 CONCRETO F'C= 175 KG/CM2.

1.01.03 ACERO CORRUGADO.

1.02.01 CONCRETO F'C= 175 KG/CM2.

1.02.03 ACERO CORRUGADO.

1.03.01 CONCRETO F'C= 175 KG/CM2.

1.03.03 ACERO CORRUGADO.

LADRILLO KK 18 HCO. CABEZA

UBICACIN: AV. CANADA N 1500 SAN BORJA-LIMA

CONTRATISTA: MARCO CASAS CONTRATISTAS GRLES.

1.01.01 CONCRETO F'C= 175 KG/CM2.

1.01.03 ACERO CORRUGADO.

1.02.01 CONCRETO F'C= 175 KG/CM2.

1.02.03 ACERO CORRUGADO.

1.03.01 CONCRETO F'C= 175 KG/CM2.

1.03.03 ACERO CORRUGADO.

LADRILLO KK 18 HCO. CABEZA

UBICACIN: AV. CANADA N 1500 SAN BORJA-LIMA

CONTRATISTA: MARCO CASAS CONTRATISTAS GRLES.

1.01.01 CONCRETO F'C= 175 KG/CM2.

1.01.03 ACERO CORRUGADO.

1.02.01 CONCRETO F'C= 175 KG/CM2.

1.02.03 ACERO CORRUGADO.

1.03.01 CONCRETO F'C= 175 KG/CM2.

1.03.03 ACERO CORRUGADO.

LADRILLO KK 18 HCO. CABEZA

MADERA NACIONAL P/ENCOF.M

MANO OBRA INC. B.S

GASTOS GENERALES UTILIDAD

También podría gustarte