Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Presupuesto Del Concreto Superplastifiante
Presupuesto Del Concreto Superplastifiante
PLANO EN ELEVACION
PLANO EN PLANTA
PROGRAMACION
PROGRAMACION: 5 NIVELES CON LOSA ALIGERADA (relaciones a/c=0.40, 0.50 y 0.60)
Item
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und. Metrado
m2
m3
1,733.85
Ru
8,989.81
152.00
Tu
8.00
38.00
25.00
6.00 1.0
Tp
6.00
35.00
m2
1,733.85
48.00
279.50
PROGRAMACION: 5 NIVELES CON LOSA ALIGERADA (relaciones a/c=0.40, 0.50 y 0.60 + 650ml aditivo Rheobuild VE)
Item
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und. Metrado
m2
m3
1,733.85
Ru
8,989.81
152.00
Tu
8.00
38.00
25.00
6.00 1.0
Tp
6.00
15.00
m2
1,733.85
48.00
259.50
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
305.61
46,453.23
m3
220,333.15
COSTO DIRECTO: 5 NIVELES CON LOSA ALIGERADA (relacin a/c=0.40 + 650 ml aditivo Rheobuild VE)
Item
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
323.89
49,231.98
223,111.90
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
241.16
36,656.53
m3
210,536.46
COSTO DIRECTO: 5 NIVELES CON LOSA ALIGERADA (relacin a/c=0.50 + 650 ml aditivo Rheobuild VE)
Item
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
254.68
38,711.57
212,591.50
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
203.33
30,905.79
m3
204,785.71
COSTO DIRECTO: 5 NIVELES CON LOSA ALIGERADA (relacin a/c=0.60 + 650 ml aditivo Rheobuild VE)
Item
Descripcin
01.00.
ESTRUCTURAS
01.01.
Und.
Metrado
Precio(S/.) Parcial(S/.)
m2
1,733.85
53.30
92,414.21
und
15,819.50
2.78
43,978.21
8,989.81
4.17
37,487.51
152.00
214.05
32,535.99
206,415.91
Analisis Unitario
Medida
S/.
Proyecto
Tiempo
mes
mes
mes
mes
S/.
S/.
S/.
S/.
3,500.00
1,500.00
1,000.00
1,750.00
9.3
9.3
9.3
9.3
mes
mes
mes
mes
mes
S/.
S/.
S/.
S/.
S/.
45.00
300.00
200.00
120.00
2,000.00
9.3
9.3
9.3
9.3
9.3
mes
mes
mes
mes
mes
S/.
S/.
S/.
S/.
S/.
150.00
100.00
50.00
120.00
500.00
9.3
9.3
9.3
9.3
9.3
Costo
S/. 72,075.00
S/. 32,550.00
S/. 13,950.00
S/. 9,300.00
S/. 16,275.00
S/. 24,784.50
S/. 418.50
S/. 2,790.00
S/. 1,860.00
S/. 1,116.00
S/. 18,600.00
S/. 8,556.00
S/. 1,395.00
S/. 930.00
S/. 465.00
S/. 1,116.00
S/. 4,650.00
S/. 105,415.50
Analisis Unitario
Medida
S/.
Proyecto
Tiempo
mes
mes
mes
mes
S/.
S/.
S/.
S/.
3,500.00
1,500.00
1,000.00
1,750.00
8.7
8.7
8.7
8.7
mes
mes
mes
mes
mes
S/.
S/.
S/.
S/.
S/.
45.00
300.00
200.00
120.00
2,000.00
8.7
8.7
8.7
8.7
8.7
mes
mes
mes
mes
mes
S/.
S/.
S/.
S/.
S/.
150.00
100.00
50.00
120.00
500.00
8.7
8.7
8.7
8.7
8.7
Costo
S/. 67,425.00
S/. 30,450.00
S/. 13,050.00
S/. 8,700.00
S/. 15,225.00
S/. 23,185.50
S/. 391.50
S/. 2,610.00
S/. 1,740.00
S/. 1,044.00
S/. 17,400.00
S/. 8,004.00
S/. 1,305.00
S/. 870.00
S/. 435.00
S/. 1,044.00
S/. 4,350.00
S/. 98,614.50
7d
Espera
desencofrar
1d
Concreto
7.5d
Acero
1.5d
Bloques
Encofrados
29 d
3d
Espera
desencofrar
1d
Concreto
7.5d
Acero
1.5d
Bloques
Encofrados
29 d
DIRENECIA DE DAS
4d
Das sobrantes en estructuras vaciadas con aditivo
superplastificante.
PROGRAMACIN 5 NIVELES
LOSA ALIGERADA (relacion a/c=0.40, 0.50 y 0.60)
15d
Espera
desencofrar
6d
Concreto
38d
Acero
8d
Bloques
Encofrados
144.5d
48d
Desencofrado
48d
Desencofrado
35d
Espera
desencofrar
6d
Concreto
38d
Acero
8d
Bloques
Encofrados
144.5 d
DIRENECIA DE DAS
20 d
Das sobrantes en estructuras vaciadas con aditivo
superplastificante.
COSTO DIRECTO
COSTO DIRECTO EN 5 NIVELES
102.00%
101.50%
S/. 223,111.90
S/. 212,591.50
% DE VARIACION
101.00%
S/. 206,415.91
100.50%
100.00%
S/. 220,333.15
S/. 210,536.46
S/. 204,785.71
99.50%
99.00%
98.50%
98.00%
0ml
650ml
A
100.00%
101.26%
B
100.00%
100.98%
C
100.00%
100.80%
COSTO INDIRECTO
COSTO INDIRECTO EN 5 NIVELES
102.00%
% DE VARIACION
100.00%
S/. 105,415.50
S/. 105,415.50
S/. 105,415.50
98.00%
96.00%
94.00%
S/. 98,614.50
S/. 98,614.50
S/. 98,614.50
92.00%
90.00%
0ml
650ml
A
100.00%
93.55%
B
100.00%
93.55%
C
100.00%
93.55%
PRESUPUESTO TOTAL
PRESUPUESTO EN 5 NIVELES
100.50%
100.00%
S/. 325,748.65
S/. 315,951.96
S/. 310,201.21
99.50%
% DE VARIACION
99.00%
98.50%
98.00%
97.50%
S/. 321,726.40
S/. 311,206.00
97.00%
S/. 305,030.41
96.50%
96.00%
95.50%
95.00%
0ml
650ml
A
100.00%
97.39%
B
100.00%
97.08%
C
100.00%
96.89%
DIAS UTILES
DIAS UTILES
10
11
12
13
14
A1
B1
C1
A2
B2
C2
A3
B3
C3
A4
B4
C4
A5
B5
A1
B1
C1
A2
B2
C2
A3
B3
C3
A4
B4
C4
A5
A1
B1
C1
A2
B2
C2
A3
B3
C3
A4
B4
C4
A1
B1
C1
A2
B2
C2
A3
B3
C3
A4
B4
A1
B1
C1
A2
B2
C2
A3
B3
C3
A4
A1
B1
C1
A2
B2
C2
A3
B3
C3
A1
B1
C1
A2
B2
C2
A3
B3
A1
B1
C1
A2
B2
C2
A3
A1
B1
C1
A2
Da
Da10
11
0
1
2
3
4
5
6
7
8
9