Está en la página 1de 142

PRESUPUESTO DE OBRA

MODELO 01

TIPO DE OBRA : CONSTRUCCION NUEVA

MATERIALES
ACERO AGREGADOS

Arena Ladrillo Cobert. De Inst. Sanit


ITE alambre1 Gruesa hueco eternit y Elec
M PARTIDA UNID MET Cemento 1/2" 3/8" 6mm 6 Confitillo
(bls) (var) (var) (var) (kg) (m3) (m3) (un) (glob) (glb)
(PRECIOS PROMEDIO) 21.50 28.00 14.20 6.50 4.00 62.00 42.00 1.85 52.00 731.00
1 CIMIENTOS Y ZAPATAS ml - - -
2 ZAPATAS
3 VIGAS DE CIMENTACION ml - - - - -
4 COLUMNAS un - - - - - - - -
5 MUROS m2 - - - -
6 FALSO PISO m2 - -
7 VIGAS DE TECHO ml 46 24.00 27.00 15.00 20.00 12.00 3.00 2.00
8 LOSA ALIGERADA m2 30 25.00 10.00 - 10.00 3.00 2.00 2.00 240.00
9 TARRAJEO m2 - -
10 CERAMICA m2 -
11 INST. ELEC y SANIT. glb 1 1.00
12 APARATOS SANITARIAS glb 1
13 COBERTURA DE ETERNIT m2 42 42.00
14 PUERTAS Y VENTANAS glb -

TOTAL MATERIALES 49.00 37.00 15.00 30.00 15.00 5.00 4.00 240.00 42.00 1.00
COSTO MATERIALES 1,053.50 1,036.00 213.00 195.00 60.00 310.00 168.00 444.00 2,184.00 731.00
TOTAL MATERIALES S/. 6,756.50

MANO DE OBRA S/. 1,689.13

ASISTENCIA TECNICA S/. 337.83

TOTAL DE PRESUPUESTO S/. 8,783.45


Apar.
Puertas y
Sanit.
ventan.

(glb) (glb)
280.00 -

1.00

1.00

1.00 1.00
280.00 -
MODELO 02

CIMIENTOS Y ZAPATAS (ML) 64


CEMENTO (bls) 80.64
HORMIGON (m3) 17.92
PIEDRA BASE (m3) 7.68 TIPO DE OBRA :
ACERO 3/8" (var) 8.32

VIGAS DE CIMENTACION (ML) 64

CEMENTO (bls) 16.00


HORMIGON (m3) 4.48
ACERO 3/8" (var) 30.08
ACERO 6mm (var) 17.92 1
ALAMBRE 16 (Kg) 6.40 2
3
COLUMNAS 4
5
5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2" 6
0 C1 0 0.00 0.00 0.00 0.00 0.000 7

0 C2A 0 0 - 0.00 0.00 0.00 0.00


0 C2B 0 0 0 0.00 0.00 0.00 0.00
2 C3 4 4 5 4.00 1.20 3.00 0.20 0.250
0 C3A 0 - 0.00 0.00 0.00 0.000
0 C3B 0 0 - 0.00 0.00 0.00 0.000
0 C3C 0 0 - 0.00 0.00 0.00 0.000
2 C4 6 4.00 1.80 2.40 0.16 0.200
4 C4A 8 8.00 3.60 4.80 0.32 0.400
0 C4B 0 - 0.00 0.00 0.00 0.000
0 C4C 0 0 - 0.00 0.00 0.00 0.000
0 C4D 0 0 - 0.00 0.00 0.00 0.000
0 C5 0 - 0.00 0.00 0.00 0.000
0 C5A 0 - 0.00 0.00 0.00 0.000
0 C5B 0 0 - 0.00 0.00 0.00 0.000
0 C6 0 - 0.00 0.00 0.00 0.000
0 C6A 0 - 0.00 0.00 0.00 0.000
0 C6B 0 - 0.00 0.00 0.00 0.000
0 C7 0 - 0.00 0.00 0.00 0.000
0 C8 0 - 0.00 0.00 0.00 0.000
0 C8A 0 - 0.00 0.00 0.00 0.000
0 C8B 0 - 0.00 0.00 0.00 0.000
0 C9 0 - 0.00 0.00 0.00 0.000
8 4 18 0 0 5 16 6.6 10.2 0.68 0.85

Correccion: 4 18 0 0 5 16 7 10 1 1

MUROS (M2) 92

CEMENTO (bls) 26.68


ARENA GRUESA (m3) 5.06
LADRILLO CORRI (mill) 4.32
ACERO 6 mm (var) 9.20

FALSO PISO (M2) 36

CEMENTO (bls) 18
HOMIGON (m3) 4.32
VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2"


0 VA 0 0 0 0 0 0
0 VA1 0 0 0 0 0 0
0 VT 0 0 0 0 0 0
0 VS 0 0 0 0 0 0
0 VS1 0 0 0 0 0 0
0 VS2 0 0 0 0 0 0 0
0 VE 0 0 0 0 0 0
0 VE1 0 0 0 0 0 0 0
0 VE2 0 0 0 0 0 0 0
0 VP1 0 0 0 0 0 0 0
0 VP2 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0

Correccion: 0 0 0 0 0 0 0 0 0 0

LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16 C AG CONF 1/2" LAD. TECHO


0 1/2" (h= 0.20) 0 0 0 0 0 0 0
0 172" (h= 0.17) 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

Correccion: 0 0 0 0 0 0 0 0

TARRAJEO (M2) 0
CEMENTO (bls) 0.00
ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVASEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESUPUESTO DE OBRA

MODELO 02
TIPO DE OBRA : AMPLIACION

MATERIALES
ACERO AGREGADOS

Arena
Horm. Ladrillo kk
alambre1 Piedra Gruesa
PARTIDA UNID MET Cemento 1/2" 3/8" 6mm 6 Confitillo Base
(bls) (var) (var) (var) (kg) (m3) (m3) (m3) (m3) (millar)
(PRECIOS PROMEDIO) 21.90 29.50 16.50 6.70 4.00 65.00 45.00 42.00 45.00 290.00
CIMIENTOS Y ZAPATAS ml 64 81.00 9.00 8.00 18.00
VIGAS DE CIMENTACION ml 64 16.00 31.00 18.00 7.00 5.00
COLUMNAS un 8 11.00 18.00 - 16.00 7.00 1.00 1.00
MUROS m2 92 27.00 10.00 6.00 5.00
FALSO PISO m2 36 18.00 5.00
VIGAS DE TECHO ml - - - - - - - -
LOSA ALIGERADA m2 - - - - - - - -
COBERTURA DE ETERNIT m2 -

TOTAL MATERIALES 153.00 18.00 40.00 44.00 14.00 1.00 8.00 7.00 28.00 5.00
COSTO MATERIALES 3,350.70 531.00 660.00 294.80 56.00 65.00 360.00 294.00 1,260.00 1,450.00

TOTAL MATERIALES S/. 8,485.50

MANO DE OBRA S/. 2,121.38


ASISTENCIA TECNICA S/. 424.28

TOTAL DE PRESUPUESTO S/. 11,031.15


Ladrillo
hueco

(un)
1.85

-
-
MODELO 03
CIMIENTOS
Corte 1-1 Corte 2-2 Corte 3 Corte 4Suma
0.42 0.36 0.48 0.72
34.85 6.88 3.5 3.6 48.83
CEMENTO 42.4 7.2 4.9 7.5 62.0
HORMIGON 12.4 2.1 1.4 2.2 18.2
PIEDRA BASE 7.0 1.2 0.8 1.2 10.3
OPERARIO 4.7 0.8 0.5 0.8 6.8
OFICIAL 9.4 1.6 1.1 1.7 13.7
PEN 37.5 6.3 4.3 6.6 54.7
MEZCLADORA 4.7 0.8 0.5 0.8 6.8
ZAPATAS
Z15 Z7 SUMA
1.2 0.8 2.0
CEMENTO 10.1 6.5 16.6
ARENA GRUESA 0.6 0.4 1.0
CONFITILLO 0.7 0.5 1.2
OPERARIO 0.8 0.5 1.3
OFICIAL 0.8 0.5 1.3
PEN 3.1 2.0 5.0
MEZCLADORA 0.38 0.25 0.6
ACERO 3/8 2.7 2.2 4.9
ALAMBRE 16 0.36 0.25 0.61
VIGAS DE CIMENTACION (ML) SUMA

ACERO 3/8" 145.6 41.28 21 28.80 236.7


ACERO 1/4 232 46 23 24 36.05591
ALAMBRE 16 4.635 1.373 0.698 0.958 7.663
136.135 34.75 17.77 22.37 211.025 1.1724
OPERARIO 1.17236111
PEN 1.1723611111
COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


0 C1 0 0.00 0.00
0 C1A 0 0 0.00 0.00
0 C1B 0 0 0 0.00
0 C1C 0 0 0 0.00
0 C1D 0 0 0 0.00
0 C2 0 0 0.00
0 C2A 0 0 - 0.00
0 C2B 0 0 0 0.00
12 C3 24 24 30 24.00 7.20
0 C3A 0 - 0.00
0 C3B 0 0 - 0.00
0 C3C 0 0 - 0.00
0 C4 0 - 0.00
0 C4A 0 - 0.00
0 C4B 0 - 0.00
0 C4C 0 0 - 0.00
3 C4D 6 3 6.60 2.70
1 C5 3 2.75 1.00
0 C5A 0 - 0.00
0 C5B 0 0 - 0.00
0 C6 0 - 0.00
0 C6A 0 - 0.00
0 C6B 0 - 0.00
0 C7 0 - 0.00
0 C8 0 - 0.00
0 C8A 0 - 0.00
0 C8B 0 - 0.00
0 C9 0 - 0.00
16 24 33 0 3 30 33.35 10.9

Correccion: 24 33 0 3 30 33 11

MUROS (M2) 109

CEMENTO (bls) 31.61


ARENA GRUESA (m3) 6.00
LADRILLO CORR (mill) 5.12
ACERO 6 mm (var) 10.90

FALSO PISO (M2) 0

CEMENTO (bls) 0
HOMIGON (m3) 0

VIGAS DE TECHO
5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16
0 VA 0 0 0
0 VA1 0 0 0
0 VT 0 0 0
0 VS 0 0 0
0 VS1 0 0 0
0 VS2 0 0 0 0
0 VE 0 0 0
0 VE1 0 0 0 0
0 VE2 0 0 0 0
0 VP1 0 0 0 0
0 VP2 0 0 0 0
0 0 0 0 0 0 0 0

Correccion: 0 0 0 0 0 0 0

LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16

0 1/2" (h= 0.20) 0 0 0


0 172" (h= 0.17) 0 0 0
0 0 0 0 0

Correccion: 0 0 0 0

TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVASEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0


CALAMINA (PL) 0.00
VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0

ZAPATAS
PRESUPUESTO D

MODELO 03

TIPO DE OBRA : CONSTRUCCION NUEVA

ITEM PARTIDA UNID MET Cemento


(bls)
(PRECIOS PROMEDIO) 21.50
1 CIMIENTOS ml 49 62.0
2 ZAPATAS und 2 17
3 VIGAS DE CIMENTACION ml - 29.00
4 COLUMNAS un 16 25.00
5 MUROS m2 109 32.00
C AG CONF 1/2" 6 FALSO PISO m2 - -
0.00 0.00 0.000 7 VIGAS DE TECHO ml - -
0.00 0.00 0.000 8 LOSA ALIGERADA m2 - -
0.00 0.00 0.000 COBERTURA DE ETERNIT m2 70
0.00 0.00 0.000 8 TARRAJEO m2 - -
0.00 0.00 0.000 9 CERAMICA m2 -
0.00 0.00 0.000 10 INST. ELEC y SANIT. glb -
0.00 0.00 0.00 11 APARATOS SANITARIAS glb -
0.00 0.00 0.00 13 PUERTAS Y VENTANAS glb -
18.00 1.20 1.500
0.00 0.00 0.000 TOTAL MATERIALES 164.61
0.00 0.00 0.000 COSTO MATERIALES 3,539.09
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES S/. 17,558.62
0.00 0.00 0.000
0.00 0.00 0.000 MANO DE OBRA S/. 4,389.66
0.00 0.00 0.000
4.50 0.30 0.375 ASISTENCIA TECNICA S/. 877.93
1.60 0.11 0.130
0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/. 22,826.21
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
24.1 1.61 2.005

24 2 2
C AG CONF 1/2"
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0

0 0 0

CONF
C AG 1/2"

LAD.
0 0 0 TECHO
0 0 0 0
0 0 0 0
0
0 0 0
0
PRESUPUESTO DE OBRA

MATERIALES
ACERO AGREGADOS

Arena Arena
alambre1 Piedra Fina Gruesa
5/8" 1/2" 3/8" 1/4 6mm 6 Confitillo Base
(var) (var) (var) (var) (var) (kg) (m3) (m3) (m3) (m3)
41.00 28.00 14.20 7.50 6.50 4.00 62.00 42.00 26.00 42.00
- 10.27
4.89 0.61 1.20 0.96
236.68 36.06 7.66 -
24.00 33.00 3.00 - 34.00 11.00 3.00 2.00
11.00 6.00

- - - - - - - -
- - - - - - - - -

-
24.00 33.00 244.56 36.06 52.66 11.61 4.20 10.27 - 8.96
984.00 924.00 3,472.82 270.42 342.31 46.44 260.43 431.14 - 376.50
Nova Cera Apar.
Ladrillo Cobert. Inst. Sanit y Puertas y
Horm. Ladrillo kk cel mica Sanit.
hueco Eternit Elec ventan.

(m3) (millar) (un) (m2) (bls) (m2) (glb) (glb) (glb)


42.00 250.00 1.85 52.00 18.00 22.00 - - -
18.18

24.00

6.00
-

- - - -
70.00

- -
-
-
-

42.18 6.00 - 70.00 - - - - -


1,771.47 1,500.00 - 3,640.00 - - - - -
MANO DE OBRA EQUIPOS
OPERARIO OFICIAL PEON MEZCLADORA

HH HH HH UND

18 16 14 20
6.8 13.7 54.7 6.8
1.3 1.3 5.0 0.6
1.2 1.2
PRESUPUESTO DE OBRA

MODELO 04
TIPO DE OBRA : AMPLIACION

MATERIALES
1
ACERO 2 AGREGADOS

ITE m alambre1 Piedra Arena Arena


Horm.
M PARTIDA UNID MET Cemento 1/2" 3/8" m 6mm 6 Confitillo Base Fina Gruesa
(bls) (var) (var) (var) (var) (kg) (m3) (m3) (m3) (m3) (m3)
(PRECIOS PROMEDIO) 21.90 29.32 16.35
### 6.70 3.89 62.00 45.00 26.00 45.00 42.00
1 CIMIENTOS Y ZAPATAS ml 44 56.00 6.00 6.00 13.00
2 VIGAS DE CIMENTACION ml 48 12.00 23.00 14.00 5.00 4.00
3 COLUMNAS un 14 21.00 39.00 2.00 30.00 32.00 2.00 2.00
4 MUROS m2 111 33.00 12.00 7.00
5 FALSO PISO m2 44 22.00 6.00
6 VIGAS DE TECHO ml 50 21.00 90.00 10.00
### 40.00 35.00 2.00 2.00
7 LOSA ALIGERADA m2 42 33.00 17.00 ###
- 12.00 6.00 1.00 3.00
8 TARRAJEO m2 56 11.00 2.00
9 CERAMICA m2 - -
10 INST. ELEC y SANIT. glb 1
11 APARATOS SANITARIAS glb 1
12 ESCALERA glb -
13 TECHO DE ETERNIT m2 -
14 PUERTAS Y VENTANAS glb 1

TOTAL MATERIALES 209.00 146.00 41.00


### 108.00 78.00 5.00 6.00 2.00 14.00 23.00
COSTO MATERIALES 4,577.10 4,280.72 670.35
### 723.60 303.42 310.00 270.00 52.00 630.00 966.00

TOTAL MATERIALES S/. 15,558.58

MANO DE OBRA S/. 3,889.65

ASISTENCIA TECNICA S/. 777.93


TOTAL DE PRESUPUESTO S/. 20,226.16
Ladrillo
Inst. Sanit
Ladrillo kk Hueco
y Elec
(millar) (un) (glb)
230.00 1.77 800.00

6.00

336.00

1.00

6.00 336.00 1.00


1,380.00 595.39 800.00
MODELO 05

CIMIENTOS Y ZAPATAS (ML) 39


CEMENTO (bls) 49.14
HORMIGON (m3) 10.92 MODELO 05
PIEDRA BASE (m3) 4.68 TIPO DE OBRA : REMODELACION Y AMPLIACION
ACERO 3/8" (var) 5.07

VIGAS DE CIMENTACION (ML) 39

ITE
CEMENTO (bls) 9.75 M PARTIDA UNID MET
HORMIGON (m3) 2.73
ACERO 3/8" (var) 18.33 (PRECIOS PROMEDIO)
ACERO 6mm (var) 10.92 1 CIMIENTOS Y ZAPATAS ml 39
ALAMBRE 16 (Kg) 3.90 2 VIGAS DE CIMENTACION ml 39
3 COLUMNAS un 12
COLUMNAS 4 MUROS m2 119
5 FALSO PISO m2 22
0 C1A 0 0 0.00 0.00 0.00 0.00 0.000 8 TARRAJEO m2 190
0 C1B 0 0 0 0.00 0.00 0.00 0.000 9 CERAMICA m2 90
10 CIELO RASO Y COBERT. ETERNIT glb 1
0 C1C 0 0 0 0.00 0.00 0.00 0.000 11 INST. ELEC y SANIT. glb 1
0 C1D 0 0 0 0.00 0.00 0.00 0.000 12 APARATOS SANITARIAS glb 3
0 C2 0 0 0.00 0.00 0.00 0.000 13 PUERTAS Y VENTANAS glb 4
0 C2A 0 0 - 0.00 0.00 0.00 0.00
0 C2B 0 0 0 0.00 0.00 0.00 0.00 TOTAL MATERIALES
2 C3 4 4 5 4.00 1.20 3.00 0.20 0.250 COSTO MATERIALES
0 C3A 0 - 0.00 0.00 0.00 0.000
0 C3B 0 0 - 0.00 0.00 0.00 0.000 TOTAL MATERIALES S/.
0 C3C 0 0 - 0.00 0.00 0.00 0.000
0 C4 0 - 0.00 0.00 0.00 0.000 MANO DE OBRA S/.
0 C4A 0 - 0.00 0.00 0.00 0.000
0 C4B 0 - 0.00 0.00 0.00 0.000 ASISTENCIA TECNICA S/.
0 C4C 0 0 - 0.00 0.00 0.00 0.000
0 C4D 0 0 - 0.00 0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/.
0 C5 0 - 0.00 0.00 0.00 0.000
4 C5A 12 11.00 4.00 6.80 0.48 0.600
0 C5B 0 0 - 0.00 0.00 0.00 0.000
0 C6 0 - 0.00 0.00 0.00 0.000
0 C6A 0 - 0.00 0.00 0.00 0.000
6 C6B 12 12.00 3.60 5.40 0.36 0.480
0 C7 0 - 0.00 0.00 0.00 0.000
0 C8 0 - 0.00 0.00 0.00 0.000
0 C8A 0 - 0.00 0.00 0.00 0.000
0 C8B 0 - 0.00 0.00 0.00 0.000
0 C9 0 - 0.00 0.00 0.00 0.000
12 4 28 0 0 5 27 8.8 15.2 1.04 1.33

Correccion: 4 28 0 0 5 27 9 15 1 1

MUROS (M2) 119

CEMENTO (bls) 34.51


ARENA GRUESA (m3) 6.55
LADRILLO CORRIENTE (mill) 5.59
ACERO 6 mm (var) 11.90

FALSO PISO (M2) 22

CEMENTO (bls) 11
HOMIGON (m3) 2.64

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2"


0 VA 0 0 0 0 0 0
0 VA1 0 0 0 0 0 0
0 VT 0 0 0 0 0 0
0 VS 0 0 0 0 0 0
0 VS1 0 0 0 0 0 0
0 VS2 0 0 0 0 0 0 0
0 VE 0 0 0 0 0 0
0 VE1 0 0 0 0 0 0 0
0 VE2 0 0 0 0 0 0 0
0 VP1 0 0 0 0 0 0 0
0 VP2 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0

Correccion: 0 0 0 0 0 0 0 0 0 0

LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16 C AG CONF 1/2" LAD. TECHO


0 1/2" (h= 0.20) 0 0 0 0 0 0 0
0 172" (h= 0.17) 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0

Correccion: 0 0 0 0 0 0 0 0

TARRAJEO (M2) 190

CEMENTO (bls) 34.20


ARENA FINA (m3) 4.75

CERAMICA (M2) 90

NOVACEL (bls) 36.00


CERAMICA (m2) 94.50

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =
ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESUPUESTO DE OBRA

MODELO 05
DELACION Y AMPLIACION

MATERIALES
ACERO AGREGADOS Nova Cera Apar. Cielo
Raso y
Arena Arena Inst. Sanit Puertas y
alambre1 Piedra Horm. Ladrillo kk cel mica Sanit. Cobert.
Fina Gruesa y Elec ventan.
Cemento 5/8" 1/2" 3/8" 6mm 6 Confitillo Base Eternit

(bls) (var) (var) (var) (var) (kg) (m3) (m3) (m3) (m3) (m3) (millar) (bls) (m2) (glb) (glb) (glob) (glb)
21.50 41.00 26.00 14.20 6.50 6.00 60.00 40.00 25.00 42.00 42.00 230.00 18.00 22.00 800.00 280.00 3,200.00 500.00
50.00 6.00 5.00 11.00
10.00 19.00 11.00 4.00 3.00
16.00 4.00 28.00 - 27.00 9.00 2.00 2.00
35.00 12.00 7.00 6.00
11.00 3.00
35.00 5.00
36.00 95.00
1.00
1.00
3.00
4.00

157.00 4.00 28.00 25.00 50.00 13.00 2.00 5.00 5.00 9.00 17.00 6.00 36.00 95.00 1.00 3.00 1.00 4.00
3,375.50 164.00 728.00 355.00 325.00 78.00 120.00 200.00 125.00 378.00 714.00 1,380.00 648.00 2,090.00 800.00 840.00 3,200.00 2,000.00

17,520.50

4,380.13

876.03

22,776.65
752.50 - - - 78.00 - - - - 294.00 - 1,380.00 - - - - - -

2,504.50
PRESTAMO 23000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 46
CEMENTO (bls) 57.96
HORMIGON (m3) 12.88
PIEDRA BASE (m3) 5.52
ACERO 3/8" (var) 5.98

VIGAS DE CIMENTACION (ML) 46

CEMENTO (bls) 11.50


HORMIGON (m3) 3.22
ACERO 3/8" (var) 21.62
ACERO 6mm (var) 12.88
ALAMBRE 16 (Kg) 4.60

COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


13 C1 26 13 32.50 11.70

0 C1A 0 0 0.00 0.00


0 C1B 0 0 0 0.00
0 C1C 0 0 0 0.00
0 C1D 0 0 0 0.00
3 C2 9 7.5 2.70
0 C2A 0 0 - 0.00
0 C2B 0 0 0 0.00
2 C3 2 4 4.00 1.80
0 C3A 0 - 0.00
0 C3B 0 0 - 0.00
0 C3C 0 0 - 0.00
0 C4 0 - 0.00
0 C4A 0 - 0.00
0 C4B 0 - 0.00
0 C4C 0 0 - 0.00
0 C4D 0 0 - 0.00
0 C5 0 - 0.00
0 C5A 0 - 0.00
0 C5B 0 0 - 0.00
0 C6 0 - 0.00
0 C6A 0 - 0.00
0 C6B 0 - 0.00
0 C7 0 - 0.00
0 C8 0 - 0.00
0 C8A 0 - 0.00
0 C8B 0 - 0.00
0 C9 0 - 0.00
18 35 15 0 4 7.5 36.5 16.2

Correccion: 35 15 0 4 8 37 16

MUROS (M2) 152

CEMENTO (bls) 44.08


ARENA GRUESA (m3) 8.36
LADRILLO CORRI (mill) 7.14
ACERO 6 mm (var) 15.20

FALSO PISO (M2) 0

CEMENTO (bls) 0
HOMIGON (m3) 0

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


0 VA 0 0 0
27 VA1 16.2 18.9 5.94
9 VA3 6.48 6.3 2.16
0 VT 0 0 0
13 VS 6.5 8.45 2.6
8 VS1 5.76 5.6 1.92
6 VS2 3.6 0.72 4.38 1.8
0 VE 0 0 0
0 VE1 0 0 0 0
0 VE2 0 0 0 0
0 VP1 0 0 0 0
0 VP2 0 0 0 0
63 3.6 35.66 0 0 0 43.63 14.42

Correccion: 4 36 0 0 0 44 14
LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16


47 1/2" (h= 0.20) 14.6875 15.04 3.196
0 172" (h= 0.17) 0 0 0
47 14.6875 0 15.04 3.196

Correccion: 15 0 15 3

TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVASEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESTATARIO : PANTALEON CHUNGA JO
EXPEDIENTE N :
MONTO DEL PRESTAMO:
TIPO DE OBRA : NUEVA
TIEMPO PARA PAGAR: 120 meses

ITEM PARTIDA UNID

(PRECIOS PROMEDIO)
1 CIMIENTOS Y ZAPATAS ml
2 VIGAS DE CIMENTACION ml
3 COLUMNAS un
4 MUROS m2
5 FALSO PISO m2
C AG CONF 1/2" 6 VIGAS DE TECHO ml
13.65 1.04 1.30 7 LOSA ALIGERADA m2
8 COBERTURA DE ETERNIT m2
0.00 0.00 0.000 9 TARRAJEO m2
0.00 0.00 0.000 10 CERAMICA m2
0.00 0.00 0.000 11 INST. ELEC y SANIT. glb
0.00 0.00 0.000 12 ESCALERA un
4.50 0.30 0.375 13 PUERTAS Y VENTANAS glb
0.00 0.00 0.00
0.00 0.00 0.00 TOTAL MATERIALES
2.10 0.16 0.200 COSTO MATERIALES
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES S/.
0.00 0.00 0.000
0.00 0.00 0.000 MANO DE OBRA S/.
0.00 0.00 0.000
0.00 0.00 0.000 ASISTENCIA TECNICA S/.
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/.
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
20.25 1.5 1.875

20 2 2

C AG CONF 1/2"
0 0 0
11.88 0.864 1.215
5.4 0.288 0.405
0 0 0
5.2 0.39 0.52
3.84 0.256 0.36
3 0.228 0.288
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
29.32 2.026 2.788

29 2 3
C AG CONF 1/2" LAD. TECHO
42.3 2.538 3.384 376
0 0 0 0
42.3 2.538 3.384 376

42 3 3 376
PRESUPUESTO DE OBRA
PANTALEON CHUNGA JOSE

S/. 17,000.00
.
120 meses
MATERIALES
ACERO AGREGADO

alambre16
MET Cemento 5/8" 1/2" 3/8" 12 mm 6mm Confitillo
(bls) (var) (var) (var) (var) (var) (kg) (m3)
22.00 41.00 29.50 15.50 21.00 7.00 5.50 62.00
46 58.00 6.00
46 12.00 22.00 13.00 5.00
18 21.00 35.00 15.00 4.00 - 37.00 17.00 2.00
152 45.00 16.00
- -
63 30.00 4.00 23.00 - - - 15.00 3.00
47 43.00 - 15.00 - - 16.00 4.00 4.00
-
- -
-
1
-
-

209.00 39.00 53.00 32.00 - 82.00 41.00 9.00


4,598.00 1,599.00 1,563.50 496.00 - 574.00 225.50 558.00

###

5,750.00

1,150.00

###
AGREGADOS Inst.
Ladrillo
Arena Ladrillo kk
Arena Fina Horm. hueco
Piedra Base Gruesa Elctricas
(m3) (m3) (m3) (m3) (millar) (un) (glb)
42.00 26.00 42.00 42.00 250.00 1.90 690.00
6.00 13.00
4.00
2.00
9.00 8.00
-
3.00
3.00 376.00

1.00

6.00 - 17.00 17.00 8.00 376.00 1.00


252.00 - 714.00 714.00 2,000.00 714.40 690.00
PRESTAMO 30000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 62
CEMENTO (bls) 78.12
HORMIGON (m3) 17.36
PIEDRA BASE (m3) 7.44
ACERO 3/8" (var) 8.06

VIGAS DE CIMENTACION (ML) 82

CEMENTO (bls) 20.50


HORMIGON (m3) 5.74
ACERO 3/8" (var) 38.54
ACERO 6mm (var) 22.96
ALAMBRE 16 (Kg) 8.20

COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


12 C1 24 26.4 24.00
0 C1A 0 0 0 0.00
0 C1B 0 0 0 0.00
0 C1C 0 0 0 0.00
0 C1D 0 0 0 0.00
0 C2 0 0 0.00
0 C2A 0 0 0 - 0.00
0 C2B 0 0 0 0.00
0 C3 0 0 0 - 0.00
0 C3A 0 - 0.00
0 C3B 0 0 - 0.00
0 C3C 0 - 0.00
0 C4 0 - 0.00
0 C4A 0 - 0.00
0 C4B 0 - 0.00
0 C4C 0 0 - 0.00
0 C4D 0 0 - 0.00
0 C5 0 - 0.00
0 C5A 0 - 0.00
0 C5B 0 0 0.00
0 C5C 0 - 0.00
0 C6 0 - 0.00
0 C6A 0 - 0.00
0 C6B 0 - 0.00
0 C7 0 - 0.00
0 C8 0 - 0.00
0 C8A 0 - 0.00
4 C8B 8 5.60 10.00
0 C9 0 - 0.00
16 24 0 0 34.4 0 5.6 34

Correccion: 24 0 0 34 0 6 34
MUROS (M2) 175

CEMENTO (bls) 50.75

ARENA GRUESA (m3) 9.63


LADRILLO CORRIENTE (mill) 8.23
ACERO 6 mm (var) 17.50

FALSO PISO (M2) 147

CEMENTO (bls) 73.5


HOMIGON (m3) 17.64

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


34 VA 17 22.1 6.8
0 VA1 0 0 0
2 VT 1.44 1.4 0.48
0 VS 0 0 0
0 VS1 0 0 0
0 VS2 0 0 0
0 VE 0 0 0 0
0 VE1 0 0 0
0 VE2 0 0 0 0
24 VP 16.8 5.76 21.12 8.4
0 VP1 0 0 0 0
0 VP2 0 0 0 0
0 VB 0 0 0 0
10 VM 5 4.1 2.5
70 16.8 24.2 0 26.12 0 27.6 18.18

Correccion: 17 24 0 26 0 28 18

LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16


49 1/2" (h= 0.20) 19.6 13.72 6.37
0 1/2" (h= 0.17) 0 0 0
49 19.6 0 13.72 6.37

Correccion: 20 0 14 6
TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESTATARIO : HIDA PEREZ ZUNINI
EXPEDIENTE N : 05 - 1292910
MONTO DEL PRESTAMO: S/. 30,000.00
TIPO DE OBRA : AMPLIACION
TIEMPO PARA PAGAR: 120 meses

ITE
M PARTIDA UNID MET

(PRECIOS PROMEDIO)
1 CIMIENTOS Y ZAPATAS ml 62
2 VIGAS DE CIMENTACION ml 82
3 COLUMNAS un 16
4 MUROS m2 175
5 FALSO PISO m2 147
C AG CONF 1/2" 6 VIGAS DE TECHO ml 70
18.00 1.08 1.320 7 LOSA ALIGERADA m2 49
0.00 0.00 0.000 8 TARRAJEO m2 -
0.00 0.00 0.000 9 CERAMICA m2 -
0.00 0.00 0.000 10 INST. ELEC y SANIT. glb 1
0.00 0.00 0.000 11 APARATOS SANITARIAS glb 1
0.00 0.00 0.000 12 PINTURA glb 1
0.00 0.00 0.00 13 TECHO DE ETERNIT m2 44
0.00 0.00 0.00 14 PUERTAS Y VENTANAS glb 1
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES
0.00 0.00 0.000 COSTO MATERIALES
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES S/.
0.00 0.00 0.000
0.00 0.00 0.000 MANO DE OBRA S/.
0.00 0.00 0.000
0.00 0.00 0.000 ASISTENCIA TECNICA S/.
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/.
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000 RESUMEN DE MATERIALES REQUERIDOS
0.00 0.00 0.000
0.00 0.00 0.000 CLIENTE : HILDA PEREZ ZUNINI
0.00 0.00 0.000
4.20 0.24 0.320 UNID
0.00 0.00 0.000 Cemento bls
22.2 1.32 1.64 Fierro 5/8" var
Fierro 1/2" var
22 1 2 Fierro 3/8" var
Fierro 6mm var
Alambre # 16 kg
Confitillo m3
Piedra Base m3
Arena Fina m3
Arena Gruesa m3
Hormign m3
Ladrillo KK mill
Eternit un
Novacel kg
Cermica m2
Inst. Sanit. Y Elct. glob
Puertas y Ventanas glob
Apar. Sanitarios glob
Pintura glob
TOTALES

SERVICIOS:
01 Maestro, 03 operarios, 02 peones.
Abastecimiento de agua

EQUIPOS
Mezcladora 01
C AG CONF 1/2" Cisterna para almacenar agua 01
13.6 1.02 1.36 Herramientas varias 01
0 0 0 Volquete de 10 m3 01
1.2 0.064 0.09 Carretillas 02
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
18.48 1.32 1.56
0 0 0
0 0 0
0 0 0
3.8 0.29 0.39
37.08 2.694 3.4

37 3 3

C AG CONF 1/2" LAD. TECHO


38.22 2.45 0.294 392
0 0 0 0
38.22 2.45 0.294 392

38 2 0 392
PRESUPUESTO DE OBRA
A PEREZ ZUNINI

S/. 30,000.00

MATERIALES
ACERO AGREGADOS
Piedra
Cemento 5/8" 1/2" 3/8" 6mm alambre16 Confitillo Base
(bls) (var) (var) (var) (var) (kg) (m3) (m3)
21.90 41.00 29.32 16.35 6.70 3.89 62.00 45.00
79.00 9.00 8.00
21.00 39.00 23.00 9.00
23.00 24.00 - 35.00 6.00 34.00 2.00
51.00 18.00
74.00
38.00 17.00 25.00 27.00 28.00 19.00 4.00
39.00 - 20.00 - 14.00 7.00 1.00
-
-

325.00 41.00 45.00 110.00 89.00 69.00 7.00 8.00


7,117.50 1,681.00 1,319.40 1,798.50 596.30 268.41 434.00 360.00

19,025.71 NOTA: LA CLIENTE ASUMIRA EL FALTANTE PARA COMPLETAR LA CONSTRUCCION

7,500.00

1,500.00

28,025.71

ATERIALES REQUERIDOS

CANT P.U. TOTAL


325.00 21.90 7,117.50
41.00 41.00 1,681.00
45.00 29.32 1,319.40
110.00 16.35 1,798.50
89.00 6.70 596.30
69.00 3.89 268.41
7.00 62.00 434.00
8.00 45.00 360.00
- 26.00 -
18.00 45.00 810.00
42.00 42.00 1,764.00
9.00 230.00 2,070.00
436.00 1.85 806.60
9.00 18.00 -
- -
- 500.00 -
- 800.00 -
- 303.00 -
- -
19,025.71
AGREGADOS
Arena Ladrillo kk Ladrillo
Horm.
Gruesa Hueco
(m3) (m3) (millar) (un)
45.00 42.00 230.00 1.85
18.00
6.00
2.00
10.00 9.00
18.00
3.00
3.00 392.00

44.00

18.00 42.00 9.00 436.00


810.00 1,764.00 2,070.00 806.60

NSTRUCCION
PRESTAMO 17000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 0 PRESTATARIO :
CEMENTO (bls) 0.00 EXPEDIENTE N :
HORMIGON (m3) 0.00 MONTO DEL PRESTA
PIEDRA BASE (m3) 0.00 TIPO DE OBRA :
ACERO 3/8" (var) 0.00 TIEMPO PARA PAGA

VIGAS DE CIMENTACION (ML) 0

CEMENTO (bls) 0.00 ITEM


HORMIGON (m3) 0.00
ACERO 3/8" (var) 0.00
ACERO 6mm (var) 0.00 1
ALAMBRE 16 (Kg) 0.00 2
3
COLUMNAS 4
5
5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2" 6
0 C1 0 0 0.00 0.00 0.00 0.000 7
0 C1A 0 0 0 0.00 0.00 0.00 0.000 8
0 C1B 0 0 0 0.00 0.00 0.00 0.000 9
0 C1C 0 0 0 0.00 0.00 0.00 0.000 10
0 C1D 0 0 0 0.00 0.00 0.00 0.000 11
0 C2 0 0 0.00 0.00 0.00 0.000 12
0 C2A 0 0 0 - 0.00 0.00 0.00 0.00 13
0 C2B 0 0 0 0.00 0.00 0.00 0.00 14
4 C3 8 0 0 9.60 6.60 6.00 0.36 0.440
2 C3A 6 4.80 5.00 3.00 0.18 0.220
0 C3B 0 0 - 0.00 0.00 0.00 0.000
0 C3C 0 - 0.00 0.00 0.00 0.000
0 C4 0 - 0.00 0.00 0.00 0.000
0 C4A 0 - 0.00 0.00 0.00 0.000
0 C4B 0 - 0.00 0.00 0.00 0.000
0 C4C 0 0 - 0.00 0.00 0.00 0.000
0 C4D 0 0 - 0.00 0.00 0.00 0.000
0 C5 0 - 0.00 0.00 0.00 0.000
0 C5A 0 - 0.00 0.00 0.00 0.000
0 C5B 0 0 0.00 0.00 0.00 0.000
0 C5C 0 - 0.00 0.00 0.00 0.000
0 C6 0 - 0.00 0.00 0.00 0.000
0 C6A 0 - 0.00 0.00 0.00 0.000
0 C6B 0 - 0.00 0.00 0.00 0.000
0 C7 0 - 0.00 0.00 0.00 0.000
0 C8 0 - 0.00 0.00 0.00 0.000
0 C8A 0 - 0.00 0.00 0.00 0.000
0 C8B 0 - 0.00 0.00 0.00 0.000
0 C9 0 - 0.00 0.00 0.00 0.000
6 0 14 0 0 0 14.4 11.6 9 0.54 0.66

Correccion: 0 14 0 0 0 14 12 9 1 1

MUROS (M2) 0

CEMENTO (bls) 0.00

ARENA GRUESA (m3) 0.00


LADRILLO CORRI (mill) 0.00
ACERO 6 mm (var) 0.00

FALSO PISO (M2) 0

CEMENTO (bls) 0
HOMIGON (m3) 0
VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2"


35 VA 17.5 22.75 7 14 1.05 1.4
8 VA1 4.8 5.6 1.76 3.52 0.256 0.36
7 VT 5.04 4.9 1.68 4.2 0.224 0.315
34 VS 17 20.4 6.8 11.56 0.952 1.088
0 VS1 0 0 0 0 0 0
0 VS2 0 0 0 0 0 0
0 VE 0 0 0 0 0 0 0
0 VE1 0 0 0 0 0 0
0 VE2 0 0 0 0 0 0 0
6 VP 4.2 1.44 5.28 2.1 4.62 0.33 0.39
0 VP1 0 0 0 0 0 0 0
0 VP2 0 0 0 0 0 0 0
0 VB 0 0 0 0 0 0 0
0 VM 0 0 0 0 0 0
90 4.2 28.78 0 22.28 0 53.65 19.34 37.9 2.812 3.553

Correccion: 4 29 0 22 0 54 19 38 3 4

0.05
LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16 C AG CONF 1/2" LAD. TECHO


98 1/2" (h= 0.20) 39.2 27.44 12.74 76.44 4.9 0.588 784
0 1/2" (h= 0.17) 0 0 0 0 0 0 0
98 39.2 0 27.44 12.74 76.44 4.9 0.588 784

Correccion: 39 0 27 13 76 5 1 784

TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESUPUESTO DE OBRA
PRESTATARIO : LLENQUE CHUNGA JOSE
EXPEDIENTE N : 05 - 1291848
MONTO DEL PRESTAMO: S/. 17,000.00
TIPO DE OBRA : TECHO ALIGERADO
TIEMPO PARA PAGAR: 120 meses

MATERIALES
ACERO AGREGADOS
Arena
PARTIDA UNID MET Cemento 1/2" 3/8" 6mm alambre16 Confitillo Gruesa Ladrillo Hueco
(bls) (var) (var) (var) (kg) (m3) (m3) (un)
(PRECIOS PROMEDIO) 21.90 29.32 16.35 6.70 3.90 62.00 45.00 1.85
CIMIENTOS Y ZAPATAS ml - - -
VIGAS DE CIMENTACION ml - - - - -
COLUMNAS un 6 9.00 14.00 - 15.00 12.00 1.00 1.00
MUROS m2 - - - -
FALSO PISO m2 - -
VIGAS DE TECHO ml 90 38.00 29.00 23.00 54.00 20.00 4.00 3.00
LOSA ALIGERADA m2 98 77.00 40.00 - 28.00 13.00 1.00 5.00 784.00
TARRAJEO m2 - -
CERAMICA m2 - -
INST. ELEC y SANIT. glb 1
APARATOS SANITARIAS glb 1
PINTURA glb 1
TECHO DE ETERNIT m2 44 44.00
PUERTAS Y VENTANAS glb 1

TOTAL MATERIALES 124.00 83.00 23.00 97.00 45.00 6.00 9.00 828.00
COSTO MATERIALES 2,715.60 2,433.56 376.05 649.90 175.50 372.00 405.00 1,531.80

TOTAL MATERIALES S/. 8,864.41 NOTA: EL CLIENTE ASUMIRA EL FALTANTE PARA COMPLETAR LA CONSTRUCCION

MANO DE OBRA S/. 4,250.00


ASISTENCIA TECNICA S/. 850.00

TOTAL DE PRESUPUESTO S/. 13,964.41

RESUMEN DE MATERIALES REQUERIDOS

CLIENTE : JOSE YENQUE CHUNGA

UNID CANT TOTAL


Cemento bls 124.00 2,715.60
Fierro 5/8" var 5.00 205.00
Fierro 1/2" var 83.00 2,433.56
Fierro 3/8" var 23.00 376.05
Fierro 6mm var 97.00 649.90
Alambre # 16 kg 45.00 175.50
Confitillo m3 6.00 372.00
Piedra Base m3 - -
Arena Fina m3 - -
Arena Gruesa m3 9.00 405.00
Hormign m3 - -
Ladrillo KK mill - -
Eternit un 828.00 1,531.80
Novacel kg - -
Cermica m2 - -
Inst. Sanit. Y Elct. glob - -
Puertas y Ventanas glob - -
Apar. Sanitarios glob - -
Pintura glob - -
TOTALES 8,864.41

SERVICIOS:
01 Maestro, 03 operarios, 02 peones.
Abastecimiento de agua
EQUIPOS
Mezcladora 01
Cisterna para almacenar agua 01
Herramientas varias 01
Volquete de 10 m3 01
Carretillas 02
PRESTAMO 20000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 51 PRESTATARIO :
CEMENTO (bls) 64.26 EXPEDIENTE N :
HORMIGON (m3) 14.28 MONTO DEL PRESTAMO:
PIEDRA BASE (m3) 6.12 TIPO DE OBRA :
ACERO 3/8" (var) 6.63 TIEMPO PARA PAGAR:

VIGAS DE CIMENTACION (ML) 58


ITE
CEMENTO (bls) 14.50 M
HORMIGON (m3) 4.06
ACERO 3/8" (var) 27.26
ACERO 6mm (var) 16.24 1
ALAMBRE 16 (Kg) 5.80 2
3
COLUMNAS 4
5
5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2" 6
2 C1 4 4.4 4.00 3.00 0.18 0.220 7
0 C1A 0 0 0 0.00 0.00 0.00 0.000 8
0 C1B 0 0 0 0.00 0.00 0.00 0.000 9
0 C1C 0 0 0 0.00 0.00 0.00 0.000 10
0 C1D 0 0 0 0.00 0.00 0.00 0.000 11
0 C2 0 0 0.00 0.00 0.00 0.000 12
0 C2A 0 0 0 - 0.00 0.00 0.00 0.00 13
0 C2B 0 0 0 0.00 0.00 0.00 0.00 14
7 C3 14 0 0 16.80 11.55 10.50 0.63 0.770
0 C3A 0 - 0.00 0.00 0.00 0.000
0 C3B 0 0 - 0.00 0.00 0.00 0.000
0 C3C 0 - 0.00 0.00 0.00 0.000
0 C4 0 - 0.00 0.00 0.00 0.000
0 C4A 0 - 0.00 0.00 0.00 0.000
0 C4B 0 - 0.00 0.00 0.00 0.000
0 C4C 0 0 - 0.00 0.00 0.00 0.000
0 C4D 0 0 - 0.00 0.00 0.00 0.000
0 C5 0 - 0.00 0.00 0.00 0.000
0 C5A 0 - 0.00 0.00 0.00 0.000
0 C5B 0 0 0.00 0.00 0.00 0.000
0 C5C 0 - 0.00 0.00 0.00 0.000
0 C6 0 - 0.00 0.00 0.00 0.000
0 C6A 0 - 0.00 0.00 0.00 0.000
0 C6B 0 - 0.00 0.00 0.00 0.000
0 C7 0 - 0.00 0.00 0.00 0.000
0 C8 0 - 0.00 0.00 0.00 0.000
0 C8A 0 - 0.00 0.00 0.00 0.000
8 C8B 16 11.20 20.00 8.40 0.48 0.640
0 C9 0 - 0.00 0.00 0.00 0.000
17 4 14 0 20.4 0 28 35.55 21.9 1.29 1.63

Correccion: 4 14 0 20 0 28 36 22 1 2

MUROS (M2) 120

CEMENTO (bls) 34.80

ARENA GRUESA (m3) 6.60


LADRILLO CORRI (mill) 5.64
ACERO 6 mm (var) 12.00

FALSO PISO (M2) 65

CEMENTO (bls) 32.5


HOMIGON (m3) 7.8

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16 C AG CONF 1/2"


50 VA 25 32.5 10 20 1.5 2
5 VA1 3 3.5 1.1 2.2 0.16 0.225
6 VT 4.32 4.2 1.44 3.6 0.192 0.27
0 VS 0 0 0 0 0 0
26 VS1 13 16.9 5.2 10.4 0.78 1.04
26 VS2 18.72 18.2 6.24 12.48 0.832 1.17
0 VE 0 0 0 0 0 0 0
0 VE1 0 0 0 0 0 0
0 VE2 0 0 0 0 0 0 0
0 VP 0 0 0 0 0 0 0
0 VP1 0 0 0 0 0 0 0
0 VP2 0 0 0 0 0 0 0
0 VB 0 0 0 0 0 0 0
0 VM 0 0 0 0 0 0
113 0 64.04 0 0 0 75.3 23.98 48.68 3.464 4.705

Correccion: 0 64 0 0 0 75 24 49 3 5

0.05
LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16 C AG CONF 1/2" LAD. TECHO


56 1/2" (h= 0.20) 22.4 15.68 7.28 43.68 2.8 0.336 448
0 1/2" (h= 0.17) 0 0 0 0 0 0 0
56 22.4 0 15.68 7.28 43.68 2.8 0.336 448

Correccion: 22 0 16 7 44 3 0 448

TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =
ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESUPUESTO DE OBRA
PRESTATARIO : HELMER VALLE HUANCAS
EXPEDIENTE N : 05 - 1290630
MONTO DEL PRESTAMO: S/. 20,000.00
TIPO DE OBRA : AMPLIACION T
e
TIEMPO PARA PAGAR: 120 meses c
h
o
MATERIALES
ACERO AGREGADOS d
Inst. Sanit y
Piedra Arena Ladrillo kk e
Horm. Elec
PARTIDA UNID MET Cemento 1/2" 3/8" 6mm alambre16 Confitillo Base Gruesa
e
(bls) (var) (var) (var) (kg) (m3) (m3) (m3) (m3) (millar) (m2)
t (glb)
(PRECIOS PROMEDIO) 21.90 29.32 16.35 6.70 3.90 62.00 45.00 45.00 45.00 e
240.00### 818.00
r
CIMIENTOS Y ZAPATAS ml 51 65.00 7.00 7.00 15.00 n
VIGAS DE CIMENTACION ml 58 15.00 28.00 17.00 6.00 5.00 it
COLUMNAS un 17 22.00 14.00 21.00 28.00 36.00 2.00 2.00
MUROS m2 120 35.00 12.00 7.00 6.00
FALSO PISO m2 65 33.00 8.00
VIGAS DE TECHO ml 113 49.00 65.00 - 76.00 24.00 5.00 4.00
LOSA ALIGERADA m2 56 44.00 23.00 - 16.00 8.00 1.00 3.00 ##
TARRAJEO m2 - -
CERAMICA m2 - - ###
INST. ELEC y SANIT. glb 1 1.00
APARATOS SANITARIAS glb 1
PINTURA glb 1
TECHO DE ETERNIT glob 1 ##
PUERTAS Y VENTANAS glb 1

TOTAL MATERIALES 263.00 102.00 56.00 149.00 74.00 8.00 7.00 16.00 28.00 6.00 ## 1.00
COSTO MATERIALES 5,759.70 2,990.64 915.60 998.30 288.60 496.00 315.00 720.00 1,260.00 1,440.00 ## 818.00

TOTAL MATERIALES S/. 20,897.04

MANO DE OBRA S/. 5,000.00

ASISTENCIA TECNICA S/. 1,000.00

TOTAL DE PRESUPUESTO S/. 26,897.04


RESUMEN DE MATERIALES REQUERIDOS

CLIENTE : HELMER VALLE HUANCAS

UNID CANT TOTAL


Cemento bls 263.00 5,759.70
Fierro 5/8" var 4.00 164.00
Fierro 1/2" var 102.00 2,990.64
Fierro 3/8" var 56.00 915.60
Fierro 6mm var 149.00 998.30
Alambre # 16 kg 74.00 288.60
Confitillo m3 8.00 496.00
Piedra Base m3 7.00 315.00
Arena Fina m3 - -
Arena Gruesa m3 16.00 720.00
Hormign m3 28.00 1,260.00
Ladrillo KK mill 6.00 1,440.00
Eternit un 448.00 851.20
Novacel kg 6.00 -
Cermica m2 - -
Inst. Sanit. Y Elct. glob 1.00 818.00
Puertas y Ventanas glob 1.00 1,200.00
Apar. Sanitarios glob 1.00 280.00
Pintura glob - -
TOTALES 18,497.04

SERVICIOS:
01 Maestro, 03 operarios, 02 peones.
Abastecimiento de agua

EQUIPOS
Mezcladora 01
Cisterna para almacenar agua 01
Herramientas varias 01
Volquete de 10 m3 01
Carretillas 02
Apar.
Puertas y Techo de
ventanas Eternit Sanit.

(glb) (glob) (glb)


1,200.00 2,400.00 280.00

1.00

1.00
1.00

1.00 1.00 1.00


1,200.00 2,400.00 280.00
PRESTAMO 12000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 51
CEMENTO (bls) 64.26
HORMIGON (m3) 14.28
PIEDRA BASE (m3) 6.12
ACERO 3/8" (var) 6.63

VIGAS DE CIMENTACION (ML) 58


CEMENTO (bls) 14.50
HORMIGON (m3) 4.06
ACERO 3/8" (var) 27.26
ACERO 6mm (var) 16.24
ALAMBRE 16 (Kg) 5.80

COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


2 C1 4 4.4 4.00
0 C1A 0 0 0 0.00
0 C1B 0 0 0 0.00
0 C1C 0 0 0 0.00
0 C1D 0 0 0 0.00
0 C2 0 0 0.00
0 C2A 0 0 0 - 0.00
0 C2B 0 0 0 0.00
7 C3 14 0 0 16.80 11.55
0 C3A 0 - 0.00
0 C3B 0 0 - 0.00
0 C3C 0 - 0.00
0 C4 0 - 0.00
0 C4A 0 - 0.00
0 C4B 0 - 0.00
0 C4C 0 0 - 0.00
0 C4D 0 0 - 0.00
0 C5 0 - 0.00
0 C5A 0 - 0.00
0 C5B 0 0 0.00
0 C5C 0 - 0.00
0 C6 0 - 0.00
0 C6A 0 - 0.00
0 C6B 0 - 0.00
0 C7 0 - 0.00
0 C8 0 - 0.00
0 C8A 0 - 0.00
8 C8B 16 11.20 20.00
0 C9 0 - 0.00
17 4 14 0 20.4 0 28 35.55

Correccion: 4 14 0 20 0 28 36

MUROS (M2) 120

CEMENTO (bls) 34.80

ARENA GRUESA (m3) 6.60


LADRILLO CORRI (mill) 5.64
ACERO 6 mm (var) 12.00

FALSO PISO (M2) 65

CEMENTO (bls) 32.5


HOMIGON (m3) 7.8

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


50 VA 25 32.5 10
5 VA1 3 3.5 1.1
6 VT 4.32 4.2 1.44
0 VS 0 0 0
26 VS1 13 16.9 5.2
26 VS2 18.72 18.2 6.24
0 VE 0 0 0 0
0 VE1 0 0 0
0 VE2 0 0 0 0
0 VP 0 0 0 0
0 VP1 0 0 0 0
0 VP2 0 0 0 0
0 VB 0 0 0 0
0 VM 0 0 0
113 0 64.04 0 0 0 75.3 23.98

Correccion: 0 64 0 0 0 75 24

0.05
LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16


56 1/2" (h= 0.20) 22.4 15.68 7.28
0 1/2" (h= 0.17) 0 0 0
56 22.4 0 15.68 7.28

Correccion: 22 0 16 7

TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESTATARIO : CULQUI SERVAN MARIA NOEM
EXPEDIENTE N : 05 - 1292433
MONTO DEL PRESTAMO: S/. 12,000
TIPO DE OBRA : AMPLIACION
TIEMPO PARA PAGAR: 120 meses

ITE
M PARTIDA UNID MET

(PRECIOS PROMEDIO)
1 CIMIENTOS Y ZAPATAS ml 51
2 VIGAS DE CIMENTACION ml 58
3 COLUMNAS un 17
4 MUROS m2 120
5 FALSO PISO m2 65
C AG CONF 1/2" 6 VIGAS DE TECHO ml 113
3.00 0.18 0.220 7 LOSA ALIGERADA m2 56
0.00 0.00 0.000 8 TARRAJEO m2 -
0.00 0.00 0.000 9 CERAMICA m2 -
0.00 0.00 0.000 10 INST. ELEC y SANIT. glb 1
0.00 0.00 0.000 11 APARATOS SANITARIAS glb 1
0.00 0.00 0.000 12 PINTURA glb 1
0.00 0.00 0.00 13 TECHO DE ETERNIT glob 1
0.00 0.00 0.00 14 PUERTAS Y VENTANAS glb 1
10.50 0.63 0.770
0.00 0.00 0.000 TOTAL MATERIALES
0.00 0.00 0.000 COSTO MATERIALES
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES S/.
0.00 0.00 0.000
0.00 0.00 0.000 MANO DE OBRA S/.
0.00 0.00 0.000
0.00 0.00 0.000 ASISTENCIA TECNICA S/.
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/.
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000 RESUMEN DE MATERIALES REQUERIDO
0.00 0.00 0.000
0.00 0.00 0.000 CLIENTE : HELMER VALLE HUANCAS
0.00 0.00 0.000
8.40 0.48 0.640 UNID
0.00 0.00 0.000 Cemento bls
21.9 1.29 1.63 Fierro 5/8" var
Fierro 1/2" var
22 1 2 Fierro 3/8" var
Fierro 6mm var
Alambre # 16 kg
Confitillo m3
Piedra Base m3
Arena Fina m3
Arena Gruesa m3
Hormign m3
Ladrillo KK mill
Eternit un
Novacel kg
Cermica m2
Inst. Sanit. Y Elct. glob
Puertas y Ventanas glob
Apar. Sanitarios glob
Pintura glob
TOTALES

SERVICIOS:
01 Maestro, 03 operarios, 02 peones.
Abastecimiento de agua

EQUIPOS
Mezcladora 01
C AG CONF 1/2" Cisterna para almacenar agua 01
20 1.5 2 Herramientas varias 01
2.2 0.16 0.225 Volquete de 10 m3 01
3.6 0.192 0.27 Carretillas 02
0 0 0
10.4 0.78 1.04
12.48 0.832 1.17
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
48.68 3.464 4.705

49 3 5

C AG CONF 1/2" LAD. TECHO


43.68 2.8 0.336 448
0 0 0 0
43.68 2.8 0.336 448

44 3 0 448
PRESUPUESTO DE OBRA
I SERVAN MARIA NOEMI

S/. 12,000.00

MATERIALES
ACERO AGREGADO
Cemento 5/8" 1/2" 3/8" 12 mm 6mm alambre16 Confitillo
(bls) (var) (var) (var) (var) (var) (kg) (m3)
21.90 41.00 29.32 16.35 21.00 6.70 3.90 62.00
65.00 7.00
15.00 28.00 17.00 6.00
22.00 4.00 14.00 21.00 - 28.00 36.00 2.00
35.00 12.00
33.00
49.00 - 65.00 - - 76.00 24.00 5.00
44.00 - 23.00 - - 16.00 8.00 1.00
-
-

263.00 4.00 102.00 56.00 - 149.00 74.00 8.00


5,759.70 164.00 2,990.64 915.60 - 998.30 288.60 496.00

20,897.04

3,000.00

600.00

24,497.04
RIALES REQUERIDOS

CANT P.U. TOTAL


263.00 21.90 5,759.70
4.00 41.00 164.00
102.00 29.32 2,990.64
56.00 16.35 915.60
149.00 6.70 998.30
74.00 3.90 288.60
8.00 62.00 496.00
7.00 45.00 315.00
- 26.00 -
16.00 45.00 720.00
28.00 45.00 1,260.00
6.00 240.00 1,440.00
448.00 1.90 851.20
6.00 18.00 -
- -
1.00 818.00 818.00
1.00 1,200.00 1,200.00
1.00 280.00 280.00
- -
18,497.04
AGREGADOS Techo de
Piedra Arena Ladrillo kk Ladrillo
Base Arena Fina Horm. Hueco Novacel eternit
Gruesa
(m3) (m3) (m3) (m3) (millar) (un) (bls) (m2)
45.00 26.00 45.00 45.00 240.00 1.90 18.00 41.00
7.00 15.00
5.00
2.00
7.00 6.00
8.00
4.00
3.00 448.00 - -
-
- -

- ###

7.00 - 16.00 28.00 6.00 448.00 - -


315.00 - 720.00 1,260.00 1,440.00 851.20 - -
Inst. Sanit y Puertas y
Cermica
Techo de Apar.
20x30 y Pintura
Elec ventanas Eternit Sanit.
30x30
(glb) (glb) (glb) (glob) (glob) (glb)
818.00 1,200.00 45.00 2,400.00 450.00 280.00

-
1.00
1.00
- ###
1.00
1.00

1.00 1.00 - 1.00 - 1.00


818.00 1,200.00 - 2,400.00 - 280.00
PRESTAMO 15000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 0
CEMENTO (bls) 0.00
HORMIGON (m3) 0.00
PIEDRA BASE (m3) 0.00
ACERO 3/8" (var) 0.00

VIGAS DE CIMENTACION (ML) 0

CEMENTO (bls) 0.00


HORMIGON (m3) 0.00
ACERO 3/8" (var) 0.00
ACERO 6mm (var) 0.00
ALAMBRE 16 (Kg) 0.00

COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm


0 C1 0 0
0 C1A 0 0 0
0 C1B 0 0 0
0 C1C 0 0 0
0 C1D 0 0 0
0 C2 0 0
0 C2A 0 0 0
0 C2B 0 0 0
10 C3 20 0 0
0 C3A 0
0 C3B 0 0
0 C3C 0
0 C4 0
0 C4A 0
0 C4B 0
0 C4C 0 0
0 C4D 0 0
0 C5 0
0 C5A 0
0 C5B 0 0
0 C5C 0
0 C6 0
0 C6A 0
0 C6B 0
0 C7 0
0 C8 0
0 C8A 0
0 C8B 0
0 C9 0
10 0 20 0 0 0

Correccion: 0 20 0 0 0
MUROS (M2) 65

CEMENTO (bls) 18.85

ARENA GRUESA (m3) 3.58


LADRILLO CORRIENTE (mill) 3.06
ACERO 6 mm (var) 6.50

FALSO PISO (M2) 0

CEMENTO (bls) 0
HOMIGON (m3) 0

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm


21 VA 10.5
16 VA1 9.6
0 VT 0
26 VS 13
0 VS1 0
0 VS2 0
0 VE 0 0
0 VE1 0 0
0 VE2 0 0 0
0 VP 0 0 0
0 VP1 0 0 0
0 VP2 0 0 0
0 VB 0 0 0
15 VM 7.5
78 0 20.1 0 20.5 0

Correccion: 0 20 0 21 0

LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8"


47 1/2" (h= 0.20) 18.8
0 1/2" (h= 0.17) 0
47 18.8 0

Correccion: 19 0
TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESTATARIO :
EXPEDIENTE N :
MONTO DEL PRESTAMO:
TIPO DE OBRA :
TIEMPO PARA PAGAR:

ITEM PARTIDA

(PRECIOS PROMEDIO)
1 CIMIENTOS Y ZAPATAS
2 VIGAS DE CIMENTACION
3 COLUMNAS
4 MUROS
5 FALSO PISO
6mm alam. 16 C AG CONF 1/2" 6 VIGAS DE TECHO
0.00 0.00 0.00 0.000 7 LOSA ALIGERADA
0.00 0.00 0.00 0.000 8 TARRAJEO
0.00 0.00 0.00 0.000 9 CERAMICA
0.00 0.00 0.00 0.000 10 INST. ELEC y SANIT.
0.00 0.00 0.00 0.000 11 APARATOS SANITARIAS
0.00 0.00 0.00 0.000 12 PINTURA
- 0.00 0.00 0.00 0.00 13 TECHO DE ETERNIT
0.00 0.00 0.00 0.00 14 PUERTAS Y VENTANAS
24.00 16.50 15.00 0.90 1.100
- 0.00 0.00 0.00 0.000 TOTAL MATERIALES
- 0.00 0.00 0.00 0.000 COSTO MATERIALES
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000 TOTAL MATERIALES
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000 MANO DE OBRA
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000 ASISTENCIA TECNICA
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000 TOTAL DE PRESUPUESTO
0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
- 0.00 0.00 0.00 0.000
24 16.5 15 0.9 1.1

24 17 15 1 1
6mm alam. 16 C AG CONF 1/2"
13.65 4.2 8.4 0.63 0.84
11.2 3.52 7.04 0.512 0.72
0 0 0 0 0
15.6 5.2 8.84 0.728 0.832
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
6.15 3.75 5.7 0.435 0.585
46.6 16.67 29.98 2.305 2.977

47 17 30 2 3

6mm alam. 16 C AG CONF 1/2" LAD. TECHO


13.16 6.11 36.66 2.35 0.282 376
0 0 0 0 0 0
13.16 6.11 36.66 2.35 0.282 376

13 6 37 2 0 376
PRESUPUESTO DE OBRA
MIGUEL ROJAS URBINA
05 - 1292538
S/. 15,000.00
AMPLIACION
120 meses

MATERIALES
ACERO AGREGADOS

UNID MET Cemento 1/2" 3/8" 6mm alambre16 Confitillo


(bls) (var) (var) (var) (kg) (m3)
21.90 29.32 16.35 6.70 3.90 62.00
ml - - -
ml - - - - -
un 10 15.00 20.00 - 24.00 17.00 2.00
m2 65 19.00 7.00
m2 - -
ml 78 30.00 21.00 21.00 47.00 17.00 3.00
m2 47 37.00 19.00 - 14.00 7.00 1.00
m2 - -
m2 - -
glb -
glb -
glb -
glob -
glb -

101.00 60.00 21.00 92.00 41.00 6.00


2,211.90 1,759.20 343.35 616.40 159.90 372.00

S/. 7,632.15

S/. 3,750.00

S/. 750.00

S/. 12,132.15
AGREGADOS
Arena Ladrillo kk Ladrillo
Gruesa Hueco
(m3) (millar) (un)
45.00 240.00 1.90

1.00
4.00 4.00

3.00
3.00 376.00

11.00 4.00 376.00


495.00 960.00 714.40
PRESTAMO 20000
PRESUPUESTO BANMAT
CIMIENTOS Y ZAPATAS (ML) 69
CEMENTO (bls) 86.94
HORMIGON (m3) 19.32
PIEDRA BASE (m3) 8.28
ACERO 3/8" (var) 8.97

VIGAS DE CIMENTACION (ML) 67

CEMENTO (bls) 16.75


HORMIGON (m3) 4.69
ACERO 3/8" (var) 31.49
ACERO 6mm (var) 18.76
ALAMBRE 16 (Kg) 6.70

COLUMNAS

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


0 C1 0 0 0.00
0 C1A 0 0 0 0.00
0 C1B 0 0 0 0.00
0 C1C 0 0 0 0.00
0 C1D 0 0 0 0.00
0 C2 0 0 0.00
0 C2A 0 0 0 - 0.00
0 C2B 0 0 0 0.00
13 C3 26 0 0 31.20 21.45
0 C3A 0 - 0.00
0 C3B 0 0 - 0.00
0 C3C 0 - 0.00
0 C4 0 - 0.00
0 C4A 0 - 0.00
0 C4B 0 - 0.00
0 C4C 0 0 - 0.00
0 C4D 0 0 - 0.00
0 C5 0 - 0.00
0 C5A 0 - 0.00
0 C5B 0 0 0.00
0 C5C 0 - 0.00
0 C6 0 - 0.00
0 C6A 0 - 0.00
0 C6B 0 - 0.00
0 C7 0 - 0.00
0 C8 0 - 0.00
0 C8A 0 - 0.00
0 C8B 0 - 0.00
0 C9 0 - 0.00
13 0 26 0 0 0 31.2 21.45

Correccion: 0 26 0 0 0 31 21
MUROS (M2) 94

CEMENTO (bls) 27.26

ARENA GRUESA (m3) 5.17


LADRILLO CORRI (mill) 4.42
ACERO 6 mm (var) 9.40

FALSO PISO (M2) 51

CEMENTO (bls) 25.5


HOMIGON (m3) 6.12

VIGAS DE TECHO

5/8" 1/2" 12 mm 3/8" 8 mm 6mm alam. 16


18 VA 9 11.7 3.6
11 VA1 6.6 7.7 2.42
5 VT 3.6 3.5 1.2
15 VS 7.5 9 3
4 VS1 2 2.6 0.8
0 VS2 0 0 0
0 VE 0 0 0 0
0 VE1 0 0 0
0 VE2 0 0 0 0
0 VP 0 0 0 0
0 VP1 0 0 0 0
0 VP2 0 0 0 0
0 VB 0 0 0 0
0 VM 0 0 0
53 0 21.2 0 7.5 0 34.5 11.02

Correccion: 0 21 0 8 0 35 11

0.05
LOSA ALIGERADA

5/8" 1/2" 12 mm 3/8" 6mm alam. 16


41 1/2" (h= 0.20) 16.4 11.48 5.33
0 1/2" (h= 0.17) 0 0 0
41 16.4 0 11.48 5.33

Correccion: 16 0 11 5
TARRAJEO (M2) 0

CEMENTO (bls) 0.00


ARENA FINA (m3) 0.00

CERAMICA (M2) 0

NOVACEL (bls) 0.00


CERAMICA (m2) 0.00

CALAMINA Y VIGUETAS (pl) 0

CALAMINA (PL) 0.00


VIGUETAS (ft2) =

ELECTRICAS
0 0
0.00
SANITARIAS
0 0

APAR. SANITARIOS
0 0

PUERTAS, VENT
0 0
PRESTATARIO : JOSE TEMOCHE ALDANA
EXPEDIENTE N : 05 - 1292446
MONTO DEL PRESTAMO: S/. 20,000.00
TIPO DE OBRA : AMPLIACION
TIEMPO PARA PAGAR: 120 meses

ITE
M PARTIDA UNID MET

(PRECIOS PROMEDIO)
1 CIMIENTOS Y ZAPATAS ml 69
2 VIGAS DE CIMENTACION ml 67
3 COLUMNAS un 13
4 MUROS m2 94
5 FALSO PISO m2 51
C AG CONF 1/2" 6 VIGAS DE TECHO ml 53
0.00 0.00 0.000 7 LOSA ALIGERADA m2 41
0.00 0.00 0.000 8 TARRAJEO m2 -
0.00 0.00 0.000 9 CERAMICA m2 -
0.00 0.00 0.000 10 INST. ELEC y SANIT. glb 1
0.00 0.00 0.000 11 APARATOS SANITARIAS glb 1
0.00 0.00 0.000 12 PINTURA glb 1
0.00 0.00 0.00 13 TECHO DE ETERNIT glob 1
0.00 0.00 0.00 14 PUERTAS Y VENTANAS glb 1
19.50 1.17 1.430
0.00 0.00 0.000 TOTAL MATERIALES
0.00 0.00 0.000 COSTO MATERIALES
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL MATERIALES S/.
0.00 0.00 0.000
0.00 0.00 0.000 MANO DE OBRA S/.
0.00 0.00 0.000
0.00 0.00 0.000 ASISTENCIA TECNICA S/.
0.00 0.00 0.000
0.00 0.00 0.000 TOTAL DE PRESUPUESTO S/.
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000
0.00 0.00 0.000 RESUMEN DE MATERIALES REQUERIDOS
0.00 0.00 0.000
0.00 0.00 0.000 CLIENTE : JOSE TEMOCHE ALDANA
0.00 0.00 0.000
0.00 0.00 0.000 UNID
0.00 0.00 0.000 Cemento bls
19.5 1.17 1.43 Fierro 5/8" var
Fierro 1/2" var
20 1 1 Fierro 3/8" var
Fierro 6mm var
Alambre # 16 kg
Confitillo m3
Piedra Base m3
Arena Fina m3
Arena Gruesa m3
Hormign m3
Ladrillo KK mill
Eternit un
Novacel kg
Cermica m2
Inst. Sanit. Y Elct. glob
Puertas y Ventanas glob
Apar. Sanitarios glob
Pintura glob
TOTALES

SERVICIOS:
01 Maestro, 03 operarios, 02 peones.
Abastecimiento de agua

EQUIPOS
Mezcladora 01
C AG CONF 1/2" Cisterna para almacenar agua 01
7.2 0.54 0.72 Herramientas varias 01
4.84 0.352 0.495 Volquete de 10 m3 01
3 0.16 0.225 Carretillas 02
5.1 0.42 0.48
1.6 0.12 0.16
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
21.74 1.592 2.08

22 2 2

C AG CONF 1/2" LAD. TECHO


31.98 2.05 0.246 328
0 0 0 0
31.98 2.05 0.246 328

32 2 0 328
PRESUPUESTO DE OBRA
JOSE TEMOCHE ALDANA
05 - 1292446
S/. 20,000.00
AMPLIACION

MATERIALES
ACERO AGREGADOS
alambre1 Arena
Piedra Base
Cemento 1/2" 3/8" 6mm 6 Confitillo Gruesa
(bls) (var) (var) (var) (kg) (m3) (m3) (m3)
21.90 29.32 16.35 6.70 3.90 62.00 45.00 ###
87.00 9.00 9.00
17.00 32.00 19.00 7.00
20.00 26.00 - 32.00 22.00 2.00 2.00
28.00 10.00 6.00
26.00
22.00 22.00 8.00 35.00 12.00 3.00 2.00
32.00 17.00 - 12.00 6.00 1.00 3.00
-
-

232.00 65.00 49.00 108.00 47.00 6.00 9.00 13.00


5,080.80 1,905.80 801.15 723.60 183.30 372.00 405.00 585.00

14,000.85

5,000.00

1,000.00

20,000.85

E MATERIALES REQUERIDOS

HE ALDANA

CANT TOTAL
232.00 5,080.80
- -
65.00 1,905.80
49.00 801.15
108.00 723.60
47.00 183.30
6.00 372.00
9.00 405.00
- -
13.00 585.00
32.00 1,440.00
5.00 1,200.00
328.00 623.20
5.00 -
- -
1.00 681.00
- -
- -
- -
14,000.85
DOS
Inst. Sanit y
Ladrillo kk Ladrillo
Horm. Elec
Hueco
(m3) (millar) (un) (glb)
45.00 240.00 1.90 681.00
20.00
5.00

5.00
7.00

328.00

1.00

32.00 5.00 328.00 1.00


1,440.00 1,200.00 623.20 681.00
PRESUPUESTO DE OBRA
PRESTATARIO : GARCIA NUNJAR CARLOS DAVID.
EXPEDIENTE N : 05 - 1291041
MONTO DEL PRESTAMO: S/. 28,000.00
TIPO DE OBRA : AMPLIACION
TIEMPO PARA PAGAR: 120 meses

MATERIALES
ACERO

ITE
M PARTIDA UNID MET Cemento 5/8" 1/2" 3/8" 6mm
(bls) (var) (var) (var) (var)
(PRECIOS PROMEDIO) 21.90 41.00 29.32 16.35 6.70
1 CIMIENTOS Y ZAPATAS ml 30 38.00 4.00
2 VIGAS DE CIMENTACION ml 30 8.00 15.00 9.00
3 COLUMNAS un 7 9.00 - 39.00 2.00 30.00
4 MUROS m2 88 26.00 9.00
5 FALSO PISO m2 24 12.00
6 VIGAS DE TECHO ml 27 47.00 86.00 78.00 56.00 21.00
7 LOSA ALIGERADA m2 74 58.00 - 30.00 - 21.00
8 TARRAJEO m2 - -
9 CERAMICA m2 - -
10 INST. ELEC y SANIT. glb 1
11 APARATOS SANITARIAS glb 1
12 PINTURA glb 1
13 TECHO DE ETERNIT m2 -
14 PUERTAS Y VENTANAS glb 1

TOTAL MATERIALES 198.00 86.00 147.00 77.00 90.00


COSTO MATERIALES 4,336.20 3,526.00 4,310.04 1,258.95 603.00

TOTAL MATERIALES S/. 18,438.10

MANO DE OBRA S/. 7,000.00

ASISTENCIA TECNICA S/. 1,400.00


AGREGADOS

Arena Ladrillo kk
Piedra Horm.
Gruesa
alambre16 Confitillo Base Ladrillo hueco
(kg) (m3) (m3) (m3) (m3) (millar) (un)
3.89 62.00 45.00 45.00 42.00 230.00 1.77
4.00 9.00
3.00 3.00
32.00 1.00 1.00
5.00 5.00
3.00
56.00 4.00 4.00
10.00 1.00 4.00 592.00

###
###
###
###
###
###

101.00 6.00 4.00 14.00 15.00 5.00 592.00


392.89 372.00 180.00 630.00 630.00 1,150.00 1,049.02