Documentos de Académico
Documentos de Profesional
Documentos de Cultura
02.04.06 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - COLUMNAS kg 1,614.86 5.89 9,511.53 0.00% 9,511.53
02.04.07 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - SOBRECIMIENT kg 569.37 5.89 3,353.59 0.00% 3,353.59
02.04.08 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - ZAPATAS kg 155.06 5.89 913.30 0.00%
2.05 ENCOFRADO Y TARRAJEO 47,482.53
02.05.01 ENCOFRADO Y DESENCOFRADO DE VIGAS m2 150.75 109.73 16,541.80 0.00% 16,541.80
02.05.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 85.00 108.11 9,189.35 0.00% 9,189.35
02.05.03 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 96.80 95.00 9,196.00 0.00% 3,678.40
02.05.04 TARRAJEO DE VIGAS Y/O COLUMNAS m 235.75 36.02 8,491.72 0.00%
02.05.04 TARRAJEO EN SOBRECIMIENTO m2 96.80 41.98 4,063.66 0.00%
2.06 CERCO PERIMETRICO 40,006.02
02.06.01 CERCO PERIMETRICO CONFINADO - LADRILLO KING KONG DE SO m2 361.00 110.82 40,006.02 0.00% 40,006.02
2.07 JUNTA DE DILATACION 570.57
02.07.01 JUNTA DE MURO CON TECKNOPOR e=1" m 34.58 16.50 570.57 0.00% 570.57
2.08 ANCLAJE EN ROCA 9,715.36
02.08.01 ANCLAJE DE ACERO EN ROCA und 328.00 29.62 9,715.36 0.00% 9,715.36
2.09 VARIOS 41,285.01
02.09.01 FLETE TERRESTRE glb 1.00 28,071.36 28,071.36 28,071.36 100.00%
02.09.02 PORTON DE MALLA OLIMPICA glb 1.00 5,021.33 5,021.33 0.00% 1,255.33
02.09.03 PUERTA DE FIERRO glb 1.00 3,747.36 3,747.36 0.00% 936.84
02.09.04 PLACA RECORDATORIA DE MARMOL glb 1.00 1,736.13 1,736.13 0.00%
02.09.05 LOGO EN PARED glb 1.00 1,997.02 1,997.02 0.00%
02.09.06 LIMPIEZA FINAL DE TERRENO m2 111.92 6.36 711.81 0.00%
Costo Directo S/. 200,410.39 41,940.27 20.93% 64,426.62 32.15% 64,158.59 32.01%
Gastos Generales S/. 176,310.82 36,896.91 56,679.25 56,443.45
Utilidad 10.00% S/. 20,041.04 4,194.03 6,442.66 6,415.86
PLAN DE VIGILANCIA Y CONTROL DE COVI -19 EN EL TRABAJO 25,401.50 5,315.82 8,165.91 8,131.94
Sub-Total S/. 422,163.75 88,347.03 135,714.44 135,149.83
Impuesto General a las Ventas 18.00% S/. 75,989.48 15,902.46 24,428.60 24,326.97
Total S/. 498,153.23 104,249.49 20.93% 160,143.04 32.15% 159,476.80 32.01%
CRONOGRAMA VALORIZADO VS EJECUTADO
02.04.06 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - COLUMNAS kg 1,614.86 5.89 9,511.53 1,614.86 9511.53 100.00% 700.00 4,123.00 43.35% 0.00% 0.00 0.00% 0.00%
02.04.07 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - SOBRECIMIENT kg 569.37 5.89 3,353.59 0.00 0 0.00% 200.00 1,178.00 35.13% 3,353.59 100.00% 0.00 0.00% 0.00%
02.04.08 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - ZAPATAS kg 155.06 5.89 913.30 0.00 0 0.00% 70.00 412.30 45.14% 0.00% 0.00 0.00% 913.3 100.00%
2.05 ENCOFRADO Y TARRAJEO 47,482.53
02.05.01 ENCOFRADO Y DESENCOFRADO DE VIGAS m2 150.75 109.73 16,541.80 150.75 16541.8 100.00% 4.00 438.92 2.65% 0.00% 0.00 0.00% 0.00%
02.05.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 85.00 108.11 9,189.35 0.00 0 0.00% 36.78 3,976.29 43.27% 9,189.35 100.00% 0.00 0.00% 0.00%
02.05.03 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 96.80 95.00 9,196.00 0.00 0 0.00% 23.00 2,185.00 23.76% 3,678.40 40.00% 0.00 0.00% 5,517.60 60.00%
02.05.04 TARRAJEO DE VIGAS Y/O COLUMNAS m 235.75 36.02 8,491.72 0.00 0 0.00% 0.00 0.00 0.00% 0.00% 0.00 0.00% 8,491.72 100.00%
02.05.04 TARRAJEO EN SOBRECIMIENTO m2 96.80 41.98 4,063.66 0.00 0 0.00% 0.00 0.00 0.00% 0.00% 0.00 0.00% 4,063.66 100.00%
2.06 CERCO PERIMETRICO 40,006.02
02.06.01 CERCO PERIMETRICO CONFINADO - LADRILLO KING KONG DE SO m2 361.00 110.82 40,006.02 0.00 0 0.00% 145.00 16,068.90 40.17% 40,006.02 100.00% 0.00 0.00% 0.00%
2.07 JUNTA DE DILATACION 570.57
02.07.01 JUNTA DE MURO CON TECKNOPOR e=1" m 34.58 16.50 570.57 34.58 570.57 100.00% 10.80 178.20 31.23% 0.00% 0.00 0.00% 0.00%
2.08 ANCLAJE EN ROCA 9,715.36
02.08.01 ANCLAJE DE ACERO EN ROCA und 328.00 29.62 9,715.36 328.00 9715.36 100.00% 130.00 3,850.60 39.63% 0.00% 0.00 0.00% 0.00%
2.09 VARIOS 41,285.01
02.09.01 FLETE TERRESTRE glb 1.00 28,071.36 28,071.36 1.00 28071.36 100.00% 1.00 28,071.36 100.00% 0.00% 0.00 0.00% 0.00%
02.09.02 PORTON DE MALLA OLIMPICA glb 1.00 5,021.33 5,021.33 0.00 0 0.00% 0.00 0.00 0.00% 1,255.33 25.00% 0.00 0.00% 3,766.00 75.00%
02.09.03 PUERTA DE FIERRO glb 1.00 3,747.36 3,747.36 0.00 0 0.00% 0.00 0.00 0.00% 936.84 25.00% 0.00 0.00% 2,810.52 75.00%
02.09.04 PLACA RECORDATORIA DE MARMOL glb 1.00 1,736.13 1,736.13 0.00 0 0.00% 0.00 0.00 0.00% 0.00% 0.00 0.00% 1,736.13 100.00%
02.09.05 LOGO EN PARED glb 1.00 1,997.02 1,997.02 0.00 0 0.00% 0.00 0.00 0.00% 0.00% 0.00 0.00% 1,997.02 100.00%
02.09.06 LIMPIEZA FINAL DE TERRENO m2 111.92 6.36 711.81 0.00 0 0.00% 0.00 0.00 0.00% 0.00% 0.00 0.00% 711.81 100.00%
Costo Directo S/. 200,410.39 106,366.89 53.07% 91,358.81 45.59% 64,158.59 32.01% 29,884.91 14.91%
Gastos Generales S/. 176,310.82 93,576.15 80,372.82 56,443.45 26,291.22
Utilidad 10.00% S/. 20,041.04 10,636.69 9,135.88 6,415.86 2,988.49
PLAN DE VIGILANCIA Y CONTROL DE COVI -19 EN EL TRABAJO S/. 25,401.50 13,481.73 11,579.49 8,131.94 3,787.84
Sub-Total S/. 422,163.75 224,061.46 192,447.01 135,149.83 62,952.45
Impuesto General a las Ventas 18.00% S/. 75,989.48 40,331.06 34,640.46 24,326.97 11,331.44
Total S/. 498,153.23 264,392.52 53.07% 227,087.47 45.59% 159,476.80 32.01% 74,283.89 14.91%
CRONOGRAMA VALORIZADO VS EJECUTADO
02.04.06 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - COLUMNAS kg 1,614.86 5.89 9,511.53 9511.53 100.00% 4,123.00 43.35% 0.00% 0.00% 0.00%
02.04.07 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - SOBRECIMIENT kg 569.37 5.89 3,353.59 0 0.00% 1,178.00 35.13% 3,353.59 100.00% 0.00% 0.00%
02.04.08 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - ZAPATAS kg 155.06 5.89 913.30 0 0.00% 412.30 45.14% 0.00% 0.00% 913.3 100.00%
2.05 ENCOFRADO Y TARRAJEO 47,482.53
02.05.01 ENCOFRADO Y DESENCOFRADO DE VIGAS m2 150.75 109.73 16,541.80 16541.8 100.00% 438.92 2.65% 0.00% 0.00% 0.00%
02.05.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 85.00 108.11 9,189.35 0 0.00% 3,976.29 43.27% 9,189.35 100.00% 0.00% 0.00%
02.05.03 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 96.80 95.00 9,196.00 0 0.00% 2,185.00 23.76% 3,678.40 40.00% 0.00% 5,517.60 60.00%
02.05.04 TARRAJEO DE VIGAS Y/O COLUMNAS m 235.75 36.02 8,491.72 0 0.00% 0.00 0.00% 0.00% 0.00% 8,491.72 100.00%
02.05.04 TARRAJEO EN SOBRECIMIENTO m2 96.80 41.98 4,063.66 0 0.00% 0.00 0.00% 0.00% 0.00% 4,063.66 100.00%
2.06 CERCO PERIMETRICO 40,006.02
02.06.01 CERCO PERIMETRICO CONFINADO - LADRILLO KING KONG DE SO m2 361.00 110.82 40,006.02 0 0.00% 16,068.90 40.17% 40,006.02 100.00% 0.00% 0.00%
2.07 JUNTA DE DILATACION 570.57
02.07.01 JUNTA DE MURO CON TECKNOPOR e=1" m 34.58 16.50 570.57 570.57 100.00% 178.20 31.23% 0.00% 0.00% 0.00%
2.08 ANCLAJE EN ROCA 9,715.36
02.08.01 ANCLAJE DE ACERO EN ROCA und 328.00 29.62 9,715.36 9715.36 100.00% 3,850.60 39.63% 0.00% 0.00% 0.00%
2.09 VARIOS 41,285.01
02.09.01 FLETE TERRESTRE glb 1.00 28,071.36 28,071.36 28071.36 100.00% 28,071.36 100.00% 0.00% 0.00% 0.00%
02.09.02 PORTON DE MALLA OLIMPICA glb 1.00 5,021.33 5,021.33 0 0.00% 0.00 0.00% 1,255.33 25.00% 0.00% 3,766.00 75.00%
02.09.03 PUERTA DE FIERRO glb 1.00 3,747.36 3,747.36 0 0.00% 0.00 0.00% 936.84 25.00% 0.00% 2,810.52 75.00%
02.09.04 PLACA RECORDATORIA DE MARMOL glb 1.00 1,736.13 1,736.13 0 0.00% 0.00 0.00% 0.00% 0.00% 1,736.13 100.00%
02.09.05 LOGO EN PARED glb 1.00 1,997.02 1,997.02 0 0.00% 0.00 0.00% 0.00% 0.00% 1,997.02 100.00%
02.09.06 LIMPIEZA FINAL DE TERRENO m2 111.92 6.36 711.81 0 0.00% 0.00 0.00% 0.00% 0.00% 711.81 100.00%
Costo Directo S/. 200,410.39 106,366.89 53.07% 91,358.81 45.59% 64,158.59 32.01% 29,884.91 14.91%
Gastos Generales S/. 176,310.82 93,576.15 80,372.82 56,443.45 26,291.22
Utilidad 10.00% S/. 20,041.04 10,636.69 9,135.88 6,415.86 2,988.49
PLAN DE VIGILANCIA Y CONTROL DE COVI -19 EN EL TRABAJO S/. 25,401.50 13,481.73 11,579.49 8,131.94 3,787.84
Sub-Total S/. 422,163.75 224,061.46 192,447.01 135,149.83 62,952.45
Impuesto General a las Ventas 18.00% S/. 75,989.48 40,331.06 34,640.46 24,326.97 11,331.44
Total S/. 498,153.23 264,392.52 53.07% 227,087.47 45.59% 159,476.80 32.01% 74,283.89 14.91%
CRONOGRAMA VALORIZADO VS EJECUTADO
02.04.06 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - COLUMNAS kg 1,614.86 5.89 9,511.53 0.00% 322.97 1,902.29 20.00% 1,614.86 9,511.53 1.00 377.03 2,220.71 23.35% 0.00%
02.04.07 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - SOBRECIMIENT kg 569.37 5.89 3,353.59 0.00% 113.87 670.69 20.00% 0.00 86.13 507.31 15.13% 3,353.59 100.00%
02.04.08 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 - ZAPATAS kg 155.06 5.89 913.30 0.00% 31.01 182.65 20.00% 0.00 38.99 229.65 25.15% 0.00%
2.05 ENCOFRADO Y TARRAJEO 47,482.53
02.05.01 ENCOFRADO Y DESENCOFRADO DE VIGAS m2 150.75 109.73 16,541.80 0.00% 0.00 0.00% 150.75 16,541.80 1.00 4.00 438.92 2.65% 0.00%
02.05.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 85.00 108.11 9,189.35 0.00% 17.00 1,837.87 20.00% 0.00 19.78 2,138.42 23.27% 9,189.35 100.00%
02.05.03 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO m2 96.80 95.00 9,196.00 0.00% 19.36 1,839.20 20.00% 0.00 3.64 345.80 3.76% 3,678.40 40.00%
02.05.04 TARRAJEO DE VIGAS Y/O COLUMNAS m 235.75 36.02 8,491.72 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00%
02.05.04 TARRAJEO EN SOBRECIMIENTO m2 96.80 41.98 4,063.66 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00%
2.06 CERCO PERIMETRICO 40,006.02
02.06.01 CERCO PERIMETRICO CONFINADO - LADRILLO KING KONG DE SO m2 361.00 110.82 40,006.02 0.00% 0.00 0.00% 0.00 145.00 16,068.90 40.17% 40,006.02 100.00%
2.07 JUNTA DE DILATACION 570.57
02.07.01 JUNTA DE MURO CON TECKNOPOR e=1" m 34.58 16.50 570.57 0.00% 0.00 0.00% 34.58 570.57 1.00 10.80 178.20 31.23% 0.00%
2.08 ANCLAJE EN ROCA 9,715.36
02.08.01 ANCLAJE DE ACERO EN ROCA und 328.00 29.62 9,715.36 0.00% 4.00 118.48 1.22% 328.00 9,715.36 1.00 126.00 3,732.12 38.41% 0.00%
2.09 VARIOS 41,285.01
02.09.01 FLETE TERRESTRE glb 1.00 28,071.36 28,071.36 1.00 28,071.36 100.00% 0.10 2,807.14 10.00% 0.00 0.90 25,264.22 90.00% 0.00%
02.09.02 PORTON DE MALLA OLIMPICA glb 1.00 5,021.33 5,021.33 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 1,255.33 25.00%
02.09.03 PUERTA DE FIERRO glb 1.00 3,747.36 3,747.36 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 936.84 25.00%
02.09.04 PLACA RECORDATORIA DE MARMOL glb 1.00 1,736.13 1,736.13 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00%
02.09.05 LOGO EN PARED glb 1.00 1,997.02 1,997.02 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00%
02.09.06 LIMPIEZA FINAL DE TERRENO m2 111.92 6.36 711.81 0.00% 0.00 0.00% 0.00 0.00 0.00 0.00% 0.00%
Costo Directo S/. 200,410.39 41,940.27 20.93% 16,122.12 8.04% 64,426.62 32.15% 75,236.70 37.54% 64,158.59 32.01%
Gastos Generales S/. 176,310.82 36,896.91 14,183.41 56,679.25 66,189.40 56,443.45
Utilidad 10.00% S/. 20,041.04 4,194.03 1,612.21 6,442.66 7,523.67 6,415.86
PLAN DE VIGILANCIA Y CONTROL DE COVI -19 EN EL TRABAJO S/. 25,401.50 5,315.82 2,043.44 8,165.91 9,536.06 8,131.94
Sub-Total S/. 422,163.75 88,347.03 33,961.18 135,714.44 158,485.83 135,149.83
Impuesto General a las Ventas 18.00% S/. 75,989.48 15,902.46 6,113.01 24,428.60 28,527.45 24,326.97
Total S/. 498,153.23 104,249.49 20.93% 40,074.19 8.04% 160,143.04 32.15% 187,013.28 37.54% 159,476.80 32.01%