Documentos de Académico
Documentos de Profesional
Documentos de Cultura
C4 - Grupo 03 Valo 1
C4 - Grupo 03 Valo 1
C4 - Grupo 03 Valo 1
05.01 ZAPATAS
05.01.01 CONCRETO PARA ZAPATAS f'c=210 kg/cm2 m3 28.30 262.62 7,432.15 100.00% 28.30 7,432.15 100.00% 28.30 7,432.15 0.00% 0.00 0.00
05.01.02 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 PARA ZAPATAS kg 277.03 3.73 1,033.32 100.00% 277.03 1,033.32 100.00% 277.03 1,033.32 0.00% 0.00 0.00
05.04 COLUMNAS
05.04.01 CONCRETO PARA COLUMNAS, f'c = 210 kg/cm2 m3 59.44 327.89 19,489.78 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 59.44 19,489.78
05.04.02 ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 157.47 52.69 8,297.09 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 157.47 8,297.09
05.04.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 PARA COLUMNAS kg 5,826.73 3.73 21,733.70 30.89% 1,800.00 6,714.00 30.89% 1,800.00 6,714.00 69.11% 4,026.73 15,019.70
05.05 VIGAS
05.05.01 CONCRETO PARA VIGAS, f'c = 210 kg/cm2 m3 20.32 298.82 6,072.02 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 20.32 6,072.02
05.05.02 ENCOFRADO Y DESENCOFRADO EN VIGAS m2 121.04 50.04 6,056.84 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 121.04 6,056.84
05.05.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 PARA VIGAS kg 3,555.84 3.73 13,263.28 15.63% 555.84 2,073.28 15.63% 555.84 2,073.28 84.37% 3,000.00 11,190.00
05.07 ESCALERAS
05.07.01 CONCRETO PARA ESCALERAS, f'c = 210 kg/cm2 m3 5.36 319.47 1,712.36 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 5.36 1,712.36
05.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN ESCALERAS m2 35.17 66.79 2,349.00 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 35.17 2,349.00
05.07.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 PARA ESCALERAS kg 375.36 3.73 1,400.09 0.00% 0.00 0.00 0.00% 0.00 0.00 100.00% 375.36 1,400.09
COSTO DIRECTO 157,877.84 38,240.08 38,240.08 119,637.76
GASTOS GENERALES VARIABLES (8%) 12,630.23 3,059.21 3,059.21 9,571.02
GASTOS GENERALES FIJOS (5%) 7,893.89 1,912.00 1,912.00 5,981.89
UTILIDAD (5%) 7,893.89 1,912.00 1,912.00 5,981.89
SUB TOTAL 186,295.85 45,123.29 45,123.29 141,172.56
IGV (18%) 33,533.25 8,122.19 8,122.19 25,411.06
PRESUPUESTO TOTAL 219,829.10 53,245.49 53,245.49 166,583.62