Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROYECTO:
LUGAR:
FECHA:
ITEM
0 01
PARTIDAS
ESTRUCTURAS
PARCIAL
SEM 1
MES 1
SEM2 SEM 3
SEM 4
SEM 1
MES 2
SEM 2 SEM 3
SEM 4
SUB TOTAL
54,084.74
100%
0 01.01
TRABAJOS PRELIMINARES
1,971.00
1,971.00
1,971.00
100%
0 01.02
MOVIMIENTO DE TIERRAS
1,079.52
1,079.52
1,079.52
0 01.03
5,470.16
60%
0 01.03.01
FALSO PISO
2,280.60
1,368.36
0 01.03.02
0 01.04
0 01.04.01
VEREDAS
ZAPATAS
40%
2,280.60
912.24
50%
3,189.56
1,594.78
1,594.78
60%
40%
14,643.70
6,410.62
6,410.62
3,846.37
0 01.04.02
DADOS DE CONCRETO
50%
3,189.56
2,564.25
100%
3,941.55
3,941.55
3,941.55
100%
0 01.04.03
CONCRETO EN ESCALERA
478.65
478.65
478.65
100%
0 01.04.04
LOSA COLABORANTE
3,812.88
3,812.88
3,812.88
0 01.05
0 01.05.01
0 01.05.02
0 01.05.03
ESTRUCTURA METALICA
BASE METALICA
COLUMNAS METALICAS
CARTELAS METLICAS
30,920.36
60%
40%
276.10
184.07
50%
50%
5,293.65
50%
5,293.65
50%
460.17
460.17
10,587.29
108.54
10,587.29
108.54
ITEM
0 01.05.04
PARTIDAS
VIGAS METALICAS
PARCIAL
SEM 1
MES 1
SEM2 SEM 3
SEM 4
SEM 1
MES 2
SEM 2 SEM 3
54.27
50%
54.27
50%
2,550.08
2,550.08
SEM 4
5,100.15
SUB TOTAL
108.54
5,100.15
100%
0 01.05.05
PLANCHA COLABORANTE
3,683.40
3,683.40
3,683.40
0 01.05.06
0 01.05.07
0 01.05.07.01
0 01.05.07.02
0 01.05.08
0 02
0 02.01
0 02.02
ESCALERA METLICA
COBERTURAS METALICAS
VARIOS
ARQUITECTURA
CIELORRASOS
0 02.04
0 02.05
0 02.05.01
PISOS Y PAVIMENTOS
CONTRAZOCALOS
CARPINTERIA DE MADERA
PUERTAS
60%
1,280.00
1,920.00
70%
30%
3,058.38
40%
1,310.74
60%
364.68
547.01
3,200.00
3,200.00
5,280.81
4,369.12
4,369.12
911.69
911.69
20%
30%
30%
20%
500.00
750.00
750.00
500.00
2,500.00
2,500.00
65,481.16
50%
50%
11,215.20
11,215.20
50%
22,430.39
22,430.39
50%
11,991.74
11,991.74
5,995.87
0 02.03
40%
50%
5,995.87
50%
5,739.91
50%
5,739.91
50%
683.65
683.65
11,479.81
11,479.81
1,367.30
1,367.30
2,064.05
50%
50%
1,032.03
50%
1,032.03
50%
2,064.05
2,064.05
11,010.24
ITEM
0 02.06
0 02.07
0 02.08
0 03
0 03.01
0 03.02
0 03.03
0 03.04
0 03.05
0 03.06
0 03.07
PARTIDAS
CARPINTERIA METALICA
SEM 1
MES 1
SEM2 SEM 3
SEM 4
SEM 1
MES 2
SEM 2 SEM 3
SEM 4
11,010.24
PINTURAS
SUB TOTAL
11,010.24
5,505.12
50%
5,505.12
50%
991.24
50%
991.24
50%
1,577.58
1,577.58
50%
50%
515.28
50%
515.28
50%
3,350.80
50%
3,350.80
50%
19.69
19.69
1,982.48
1,982.48
3,155.15
INSTALACIONES ELECTRICAS
3,155.15
16,403.38
TUBERAS Y DUCTOS
1,030.56
CONDUCTORES
1,030.56
6,701.60
ARTEFACTO DE ILUMINACION
6,701.60
39.38
39.38
50%
50%
926.68
50%
926.68
50%
2,359.03
2,359.03
1,853.36
1,853.36
4,718.06
TABLEROS Y SUBTABLEROS
4,718.06
50%
50%
663.88
663.88
1,327.76
PRUEBAS ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
SUB TOTAL
IGV
PRESUPUESTO DE OBRA
PARCIAL
1,327.76
50%
50%
366.33
366.33
732.66
8.0%
8.0%
18.0 %
% DE INCIDENCIA
135,969.28
13,596.93
8,158.16
157,724.36
28,390.39
186,114.75
732.66
60,254.02
6,025.40
3,615.24
69,894.66
12,581.04
82,475.70
44%
75,715.26
7,571.53
4,542.92
87,829.70
15,809.35
103,639.05
56%
135,969.28
13,596.93
8,158.16
157,724.36
28,390.39
186,114.75
100%