Pre Supuesto

Descripción Und METRADO PU
MOVIMIENTO DE
TIERRAS
Excavación de zanjas
m3 33.10 39.03
para cimentación
Zapatas m3 36.29 39.03
CONCRETO CICLOPIO
f'c 175 + 30% PM
Cimiento m3 24.07 282.81
Sobrecimiento m3 4.93 282.81
CONCRETO ARMADO f'c

210
Zapatas m3 25.92 339.43
Columnas m3 13.05 339.43
Vigas Y m3 3.00 339.43
Vigas x m3 1.80 339.43
Escalera m3 2.60 339.43
Muro Ladrillo m2 169.26 58.11
Tarrajeo m2 196.16 17.14
Losa aligerada m2 97.13 70.47
Mayólica m2 94.33 52.05
Acero General kg 1,981.59 5.18
COSTO DIRECTO
COSTO INDIRECTO
GASTOS GENERALES 30% (CD)
UTILIDAD 7% (CD)
SUB TOTAL
IGV
GRAN TOTAL
VAL # 01
Mes Valorizado 2017 May-17
PARCIAL
Descripción Metrado Monto
Exc, C° Cimientos, C° Estructural 0.80
S/. 1,291.89 Excavación de zanjas para cimentación 26.48 1,033.51
S/. 1,416.40 Zapatas 29.03 1,133.12

CONCRETO CICLOPIO f'c 175 + 30%
S/. 0.00
PM
S/. 6,807.24 Cimiento 19.26 5,445.79
S/. 1,394.25 Sobrecimiento 3.94 1,115.40
S/. 0.00 Acero, Encofrado, C° Estructural

CONCRETO ARMADO f'c 210
S/. 8,798.03 Zapatas
S/. 4,429.56 Columnas
S/. 1,018.29 Vigas Y
S/. 610.97 Vigas x
S/. 882.52 Escalera
M. Ladrillos, Tar, Pisos,Pi, Mayo

S/. 9,835.70 Muro Ladrillo
S/. 3,362.18 Tarrajeo
S/. 6,844.75 Losa aligerada
S/. 4,909.88 Mayólica
S/. 10,264.64 Acero General
S/. 61,866.30 COSTO DIRECTO 8,727.83

COSTO INDIRECTO
S/. 18,559.89 GASTOS GENERALES 30% (CD) 2,618.35
S/. 4,330.64 UTILIDAD 7% (CD) 610.95
S/. 84,756.82 SUB TOTAL 11,957.12
S/. 15,256.23 IGV 2,152.28
S/. 100,013.05 GRAN TOTAL 14,109.40
Acumulado
Mes Valorizado 2017 Metrado Monto
Descripción Acum. (S/)
Exc, C° Cimientos, C° Estructural
Excavación de zanjas para cimentación
Zapatas
CONCRETO CICLOPIO f'c 175 + 30%
PM
Cimiento
Sobrecimiento
Acero, Encofrado, C° Estructural
Zapatas
Columnas
Vigas Y
Vigas x
Escalera
Muro Ladrillo
Tarrajeo
Losa aligerada
Mayólica
Acero General
COSTO DIRECTO
COSTO INDIRECTO 37 % (CD)
SUB TOTAL
IGV
GRAN TOTAL
VAL # 02 VAL # 03 VAL # 04 TOTAL
Jun-17 Jul-17 Aug-17 Aug-17
Metrado Monto Metrado Monto Metrado Monto Metrado Monto
0.20
6.62 258.38 33.10 1,291.89

7.26 283.28 36.29 1,416.40
4.81 1,361.45 24.07 6,807.24

0.99 278.85 4.93 1,394.25
0.70 0.30
18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

9.14 3,100.69 3.92 1,328.87 13.05 4,429.56
2.10 712.80 0.90 305.49 3.00 1,018.29
1.26 427.68 0.54 183.29 1.80 610.97
1.82 617.76 0.78 264.76 2.60 882.52
0.40 0.60
169.26
67.70 3,934.28 101.56 5,901.42 9,835.70
196.16
78.46 1,344.87 117.70 2,017.31 3,362.18
38.85 2,737.90 58.28 4,106.85 97.13 6,844.75
37.73 1,963.95 56.60 2,945.93 94.33 4,909.88

1,981.59
792.64 4,105.85 1,188.95 6,158.78 10,264.64
13,199.51 18,808.67 21,130.29 61,866.30
3,959.85 5,642.60 6,339.09 18,559.89

923.97 1,316.61 1,479.12 4,330.64
18,083.34 25,767.88 28,948.49 84,756.82
3,255.00 4,638.22 5,210.73 15,256.23
21,338.34 30,406.09 34,159.22 100,013.05
Mes Actual Saldo Total

Metrado Monto Metrado Monto Metrado Monto
May-17 (S/) Saldo (S/) Total Total
0.80
26.48 1,033.51 6.62 258.38 33.10
1,291.89
29.03 1,133.12 7.26 283.28 36.29 1,416.40
0.00
19.26 5,445.79 4.81 1,361.45 24.07 6,807.24
3.94 1,115.40 0.99 278.85 4.93 1,394.25
0.30 0.00
0.00
25.92 8,798.03 25.92 8,798.03
13.05 4,429.56 13.05 4,429.56
3.00 1,018.29 3.00 1,018.29
1.80 610.97 1.80 610.97
2.60 882.52 2.60 882.52
0.00
169.26 9,835.70 169.26 9,835.70
196.16 3,362.18 196.16 3,362.18
97.13 6,844.75 97.13 6,844.75
94.33 4,909.88 94.33 4,909.88
1,981.59 10,264.64 1,981.59 10,264.64
8,727.83 53,138.47 61,866.30
3229.29538 19661.234 22890.529372
11,957.12 72,799.70 84,756.82
2,152.28 13,103.95 15,256.23
14,109.40 85,903.65 100,013.05
MOVIMIENTO DE
TIERRAS
m3 33.10 39.03
para cimentación
Zapatas m3 36.29 39.03
CONCRETO CICLOPIO
f'c 175 + 30% PM
Cimiento m3 24.07 282.81
CONCRETO ARMADO f'c

210
Zapatas m3 25.92 339.43
Columnas m3 13.05 339.43
Vigas Y m3 3.00 339.43
Vigas x m3 1.80 339.43
Escalera m3 2.60 339.43

Tarrajeo m2 196.16 17.14
Mayólica m2 94.33 52.05
COSTO DIRECTO
COSTO INDIRECTO
UTILIDAD 7% (CD)
SUB TOTAL
IGV
GRAN TOTAL
VAL # 01
PARCIAL

S/. 1,416.40 Zapatas 29.03 1,133.12
S/. 0.00 CONCRETO CICLOPIO f'c 175 + 30% PM
S/. 6,807.24 Cimiento 19.26 5,445.79

S/. 1,394.25 Sobrecimiento 3.94 1,115.40

S/. 1,018.29 Vigas Y
S/. 610.97 Vigas x
S/. 882.52 Escalera
S/. 61,866.30 COSTO DIRECTO 8,727.83
COSTO INDIRECTO
S/. 4,330.64 UTILIDAD 7% (CD) 610.95
S/. 84,756.82 SUB TOTAL 11,957.12
S/. 15,256.23 IGV 2,152.28
S/. 100,013.05 GRAN TOTAL 14,109.40
Acumulado
Excavación de zanjas para cimentación 26.48 1,033.51
Zapatas 29.03 1,133.12
CONCRETO CICLOPIO f'c 175 + 30% PM
Cimiento 19.26 5,445.79

Sobrecimiento 3.94 1,115.40
Zapatas
Columnas
Vigas Y
Vigas x
Escalera
Muro Ladrillo
Tarrajeo
Losa aligerada
Mayólica
Acero General
COSTO DIRECTO 8,727.83
COSTO INDIRECTO 37 % (CD) 3229.29538
SUB TOTAL 11,957.12
IGV 2,152.28
GRAN TOTAL 14,109.40
0.20
6.62 258.38 33.10

1,291.89
7.26 283.28 36.29 1,416.40
4.81 1,361.45 24.07 6,807.24

0.99 278.85 4.93 1,394.25
0.70 0.30
18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

9.14 3,100.69 3.92 1,328.87 13.05 4,429.56
2.10 712.80 0.90 305.49 3.00 1,018.29
1.26 427.68 0.54 183.29 1.80 610.97
1.82 617.76 0.78 264.76 2.60 882.52
0.40 0.60
67.70 3,934.28 101.56 5,901.42 169.26 9,835.70
78.46 1,344.87 117.70 2,017.31 196.16 3,362.18
38.85 2,737.90 58.28 4,106.85 97.13 6,844.75
37.73 1,963.95 56.60 2,945.93 94.33 4,909.88
792.64 4,105.85 1,188.95 6,158.78 1,981.59 10,264.64
13,199.51 18,808.67 21,130.29 61,866.30
3,959.85 5,642.60 6,339.09 18,559.89

923.97 1,316.61 1,479.12 4,330.64
18,083.34 25,767.88 28,948.49 84,756.82
3,255.00 4,638.22 5,210.73 15,256.23
21,338.34 30,406.09 34,159.22 100,013.05

Jun-17 (S/) Saldo (S/) Total (S/)
6.62 258.38 33.10 1,291.89

7.26 283.28 36.29 1,416.40
0.00
4.81 1,361.45 24.07 6,807.24
0.99 278.85 4.93 1,394.25
18.14 6,158.62 7.78 2,639.41 25.92 8,798.03
9.14 3,100.69 3.92 1,328.87 13.05 4,429.56
2.10 712.80 0.90 305.49 3.00 1,018.29
1.26 427.68 0.54 183.29 1.80 610.97
1.82 617.76 0.78 264.76 2.60 882.52
169.26 9,835.70 169.26 9,835.70

196.16 3,362.18 196.16 3,362.18
97.13 6,844.75 97.13 6,844.75
94.33 4,909.88 94.33 4,909.88
1,981.59 10,264.64 1,981.59 10,264.64
13,199.51 39,938.96 61,866.30
4883.82044 14777.4135 22890.529372
18,083.34 54,716.37 84,756.82
3,255.00 9,848.95 15,256.23
21,338.34 64,565.32 100,013.05
MOVIMIENTO DE
TIERRAS
m3 33.10 39.03
para cimentación
Zapatas m3 36.29 39.03
CONCRETO CICLOPIO
f'c 175 + 30% PM
Cimiento m3 24.07 282.81
CONCRETO ARMADO f'c

210
Zapatas m3 25.92 339.43
Columnas m3 13.05 339.43
Vigas Y m3 3.00 339.43
Vigas x m3 1.80 339.43
Escalera m3 2.60 339.43

Tarrajeo m2 196.16 17.14
Mayólica m2 94.33 52.05
COSTO DIRECTO
COSTO INDIRECTO
UTILIDAD 7% (CD)
SUB TOTAL
IGV
GRAN TOTAL
VAL # 01
PARCIAL

S/. 1,416.40 Zapatas 29.03 1,133.12
S/. 6,807.24 Cimiento 19.26 5,445.79
S/. 1,394.25 Sobrecimiento 3.94 1,115.40
S/. 1,018.29 Vigas Y
S/. 610.97 Vigas x
S/. 882.52 Escalera
S/. 61,866.30 COSTO DIRECTO 8,727.83
COSTO INDIRECTO
S/. 4,330.64 UTILIDAD 7% (CD) 610.95
S/. 84,756.82 SUB TOTAL 11,957.12
S/. 15,256.23 IGV 2,152.28
S/. 100,013.05 GRAN TOTAL 14,109.40
Acumulado
Zapatas 36.29 1,416.40
Cimiento 24.07 6,807.24
Zapatas 18.14 6,158.62
Columnas 9.14 3,100.69
Vigas Y 2.10 712.80
Vigas x 1.26 427.68
Escalera 1.82 617.76
Muro Ladrillo
Tarrajeo
Losa aligerada
Mayólica
Acero General
COSTO INDIRECTO 37 % (CD) 8113.11583
SUB TOTAL 30,040.46
IGV 5,407.28
0.20
6.62 258.38 33.10

1,291.89
7.26 283.28 36.29 1,416.40
4.81 1,361.45 24.07 6,807.24

0.99 278.85 4.93 1,394.25
0.70 0.30
18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

9.14 3,100.69 3.92 1,328.87 13.05 4,429.56
2.10 712.80 0.90 305.49 3.00 1,018.29
1.26 427.68 0.54 183.29 1.80 610.97
1.82 617.76 0.78 264.76 2.60 882.52
0.40 0.60
67.70 3,934.28 101.56 5,901.42 169.26 9,835.70
78.46 1,344.87 117.70 2,017.31 196.16 3,362.18
38.85 2,737.90 58.28 4,106.85 97.13 6,844.75
37.73 1,963.95 56.60 2,945.93 94.33 4,909.88
792.64 4,105.85 1,188.95 6,158.78 1,981.59 10,264.64
13,199.51 18,808.67 21,130.29 61,866.30
3,959.85 5,642.60 6,339.09 18,559.89

923.97 1,316.61 1,479.12 4,330.64
18,083.34 25,767.88 28,948.49 84,756.82
3,255.00 4,638.22 5,210.73 15,256.23
21,338.34 30,406.09 34,159.22 100,013.05

Jul-17 (S/) Saldo (S/) Total (S/)
33.10 1,291.89
36.29 1,416.40
0.00
24.07 6,807.24
4.93 1,394.25
7.78 2,639.41 25.92 8,798.03
3.92 1,328.87 13.05 4,429.56
0.90 305.49 3.00 1,018.29
0.54 183.29 1.80 610.97
0.78 264.76 2.60 882.52
67.70 3,934.28 101.56 5,901.42 169.26 9,835.70

78.46 1,344.87 117.70 2,017.31 196.16 3,362.18
38.85 2,737.90 58.28 4,106.85 97.13 6,844.75
37.73 1,963.95 56.60 2,945.93 94.33 4,909.88
792.64 4,105.85 1,188.95 6,158.78 1,981.59 10,264.64
18,808.67 21,130.29 61,866.30
6959.2074 7818.20615 22890.529372
25,767.88 28,948.49 84,756.82
4,638.22 5,210.73 15,256.23
30,406.09 34,159.22 100,013.05
MOVIMIENTO DE
TIERRAS
m3 33.10 39.03
para cimentación
Zapatas m3 36.29 39.03
CONCRETO CICLOPIO
f'c 175 + 30% PM
Cimiento m3 24.07 282.81
CONCRETO ARMADO f'c

210
Zapatas m3 25.92 339.43
Columnas m3 13.05 339.43
Vigas Y m3 3.00 339.43
Vigas x m3 1.80 339.43
Escalera m3 2.60 339.43

Tarrajeo m2 196.16 17.14
Mayólica m2 94.33 52.05
COSTO DIRECTO
COSTO INDIRECTO
UTILIDAD 7% (CD)
SUB TOTAL
IGV
GRAN TOTAL
VAL # 01
PARCIAL

S/. 1,416.40 Zapatas 29.03 1,133.12
S/. 6,807.24 Cimiento 19.26 5,445.79
S/. 1,394.25 Sobrecimiento 3.94 1,115.40
S/. 1,018.29 Vigas Y
S/. 610.97 Vigas x
S/. 882.52 Escalera
S/. 61,866.30 COSTO DIRECTO 8,727.83
COSTO INDIRECTO
S/. 4,330.64 UTILIDAD 7% (CD) 610.95
S/. 84,756.82 SUB TOTAL 11,957.12
S/. 15,256.23 IGV 2,152.28
S/. 100,013.05 GRAN TOTAL 14,109.40
Acumulado
Zapatas 36.29 1,416.40
Cimiento 24.07 6,807.24
Zapatas 25.92 8,798.03
Columnas 13.05 4,429.56
Vigas Y 3.00 1,018.29
Vigas x 1.80 610.97
Escalera 2.60 882.52
Muro Ladrillo 67.70 3,934.28
Tarrajeo 78.46 1,344.87
Losa aligerada 38.85 2,737.90
Mayólica 37.73 1,963.95
Acero General 792.64 4,105.85
COSTO INDIRECTO 37 % (CD) 15,072.32
SUB TOTAL 55,808.33
IGV 10,045.50
0.20
6.62 258.38 33.10

1,291.89
7.26 283.28 36.29 1,416.40
4.81 1,361.45 24.07 6,807.24

0.99 278.85 4.93 1,394.25
0.70 0.30
18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

9.14 3,100.69 3.92 1,328.87 13.05 4,429.56
2.10 712.80 0.90 305.49 3.00 1,018.29
1.26 427.68 0.54 183.29 1.80 610.97
1.82 617.76 0.78 264.76 2.60 882.52
0.40 0.60
67.70 3,934.28 101.56 5,901.42 169.26 9,835.70
78.46 1,344.87 117.70 2,017.31 196.16 3,362.18
38.85 2,737.90 58.28 4,106.85 97.13 6,844.75
37.73 1,963.95 56.60 2,945.93 94.33 4,909.88
792.64 4,105.85 1,188.95 6,158.78 1,981.59 10,264.64
13,199.51 18,808.67 21,130.29 61,866.30
3,959.85 5,642.60 6,339.09 18,559.89

923.97 1,316.61 1,479.12 4,330.64
18,083.34 25,767.88 28,948.49 84,756.82
3,255.00 4,638.22 5,210.73 15,256.23
21,338.34 30,406.09 34,159.22 100,013.05

Aug-17 (S/) Saldo (S/) Total (S/)
33.10 1,291.89
36.29 1,416.40
0.00
24.07 6,807.24
4.93 1,394.25
25.92 8,798.03
13.05 4,429.56
3.00 1,018.29
1.80 610.97
2.60 882.52
101.56 5,901.42 169.26 9,835.70

117.70 2,017.31 196.16 3,362.18
58.28 4,106.85 97.13 6,844.75
56.60 2,945.93 94.33 4,909.88
1,188.95 6,158.78 1,981.59 10,264.64
21,130.29 0.00 61,866.30
7,818.21 0.00 22,890.53
28,948.50 0.00 84,756.82
5,210.73 0.00 15,256.23
34,159.23 0.00 100,013.05

Pre Supuesto

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

Pre Supuesto

Cargado por

Copyright:

Formatos disponibles

Descripción Und METRADO PU

Sobrecimiento m3 4.93 282.81

CONCRETO ARMADO f'c

Columnas m3 13.05 339.43

Vigas Y m3 3.00 339.43

Vigas x m3 1.80 339.43

Escalera m3 2.60 339.43

Muro Ladrillo m2 169.26 58.11

Tarrajeo m2 196.16 17.14

Losa aligerada m2 97.13 70.47

Mayólica m2 94.33 52.05

Acero General kg 1,981.59 5.18

S/. 1,291.89 Excavación de zanjas para cimentación 26.48 1,033.51

S/. 1,416.40 Zapatas 29.03 1,133.12

S/. 1,394.25 Sobrecimiento 3.94 1,115.40

S/. 0.00 Acero, Encofrado, C° Estructural

S/. 8,798.03 Zapatas

S/. 4,429.56 Columnas

S/. 1,018.29 Vigas Y

S/. 610.97 Vigas x

S/. 882.52 Escalera

M. Ladrillos, Tar, Pisos,Pi, Mayo

S/. 3,362.18 Tarrajeo

S/. 6,844.75 Losa aligerada

S/. 4,909.88 Mayólica

S/. 10,264.64 Acero General

S/. 61,866.30 COSTO DIRECTO 8,727.83

6.62 258.38 33.10 1,291.89

4.81 1,361.45 24.07 6,807.24

18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

38.85 2,737.90 58.28 4,106.85 97.13 6,844.75

37.73 1,963.95 56.60 2,945.93 94.33 4,909.88

13,199.51 18,808.67 21,130.29 61,866.30

3,959.85 5,642.60 6,339.09 18,559.89

Mes Actual Saldo Total

CONCRETO ARMADO f'c

Muro Ladrillo m2 169.26 58.11

S/. 1,291.89 Excavación de zanjas para cimentación 26.48 1,033.51

S/. 6,807.24 Cimiento 19.26 5,445.79

S/. 8,798.03 Zapatas

Cimiento 19.26 5,445.79

6.62 258.38 33.10

4.81 1,361.45 24.07 6,807.24

18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

3,959.85 5,642.60 6,339.09 18,559.89

Mes Actual Saldo Total

6.62 258.38 33.10 1,291.89

169.26 9,835.70 169.26 9,835.70

CONCRETO ARMADO f'c

Muro Ladrillo m2 169.26 58.11

S/. 1,291.89 Excavación de zanjas para cimentación 26.48 1,033.51

6.62 258.38 33.10

4.81 1,361.45 24.07 6,807.24

18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

3,959.85 5,642.60 6,339.09 18,559.89

Mes Actual Saldo Total

67.70 3,934.28 101.56 5,901.42 169.26 9,835.70

CONCRETO ARMADO f'c

Muro Ladrillo m2 169.26 58.11

S/. 1,291.89 Excavación de zanjas para cimentación 26.48 1,033.51

6.62 258.38 33.10

4.81 1,361.45 24.07 6,807.24

18.14 6,158.62 7.78 2,639.41 25.92 8,798.03

3,959.85 5,642.60 6,339.09 18,559.89