Professional Documents
Culture Documents
METRADO CONSUMO
DESCRIPCION UNIDAD SALDO
META OBRA
CEMENTO BOLSA 559.00 427.00 132.00
KB 14 UND 1,988.00 3,630.00 - 1,642.00
KB 9 UND 2,720.00 580.00 2,140.00
CONCRETO 210 M3 148.00 138.00 10.00
CONCRETO 210 A 3 DIAS M3 99.00 188.50 - 89.50
ACERO KG 22,441.42 27,569.83 - 5,128.40
COMENTARIOS
CEMENTO
DESCRIPCION UND METRADO METAINCIDENCIA
SOLADO M2 195.60 0.460
TARRAJEO INTERIOR Y DERRAMES,POZOM2 696.04 0.145
TARRAJEO EXTERIOR Y CIELO RASO M2 684.58 0.155
CONTRAPISO M2 133.33 0.330
LOSETA M2 106.72 0.285
KB 9 M2 201.37 0.390
KB 14 M2 220.53 0.495
CIMIENTO TOTTUS 175 M3 - 4.000
VIGAS Y SOBRECIMIENTO 210 M3 - 7.500
MURO KB TOTTUS M2 - 0.495
BOLSAS BOLSAS OBRA
90.00 427.00
101.00
106.00
44.00
30.00
79.00
109.00
-
-
-
559.00 427.00
STOCK
232
KING BLOCK
DESCRIPCION UND METRADO INCIDENCIA
KING BLOCK 9 UND 2,667.00 1.02
KING BLOCK 14 UND 1,949.00 1.02
KING BLOCK CERCO UND
SARDINEL KB 9 UND 1.02
CK
KB OBRA STOCK
2,720.00 580.00 350.00
1,988.00 3,630.00 1,100.00
4,708.00 4,210.00
ACERO
DESCRIPCION UND METRADO STOCK
ACERO DE 1/4" VAR 120.00 -
ACERO DE 8mm VAR 1,250.00 -
ACERO DE 3/8" VAR 1,640.00 16.00
ACERO DE 1/2" VAR 425.00 1.00
ACERO DE 5/8" VAR 195.00 1.00
ACERO DE 3/4" VAR 245.00 1.00
ACERO DE 1" VAR 92.00 -
27,569.83 22,441.42
27,569.83 22,441.42
CONCRETO
DESCRIPCION UND METRADO INCIDENCIA
CIMENTACION M2 77.49 1.03
VERTICALES M2 65.93 1.03
LOSAS Y VIGAS M2 96.24 1.03
CONCRETO META CONCRETO
80.00 91.00
68.00 47.00
99.00 188.50
247.00 326.50
PRESUPUESTO
ITEM DESCRIPCION
01 OBRAS PROVISIONALES
02 OBRAS PROVISIONALES
3.00 SEGURIDAD E HIGIENE INDUSTRIAL
03.01 LIMPIEZA GRUESA DURANTE Y FINAL DE LA CONSTRUCCION
03.02 LIMPIEZA FINA AL TERMINO DE OBRA
03.03 VIGILANCIA PARA LA OBRA 1 TURNOS
03.04 EQUIPOS DE SEGURIDAD EN OBRA (PERSONAL)
PARTIDAS ADICIONALES
03.05 PAZ LABORAL (TRUJILLO)
03.06 EQUIPOS DE SEGURIDAD COLECTIVA EN OBRA
EXAMENES MEDICOS PRE OCUPACIONALES ( SUNAFIL )( 80 PERSONAS X S/. 240
03.07
C/U)
4.00 ESTRUCTURAS
4.01 CONCRETO SIMPLE
4.01.01 CIMIENTO CORRIDO
4.01.01.01 SOLADO DE CONCRETO F'c=100kg/m2
4.02 CONCRETO ARMADO
4.05.01 VIGA DE CIMENTACION
4.05.01.01 CONCRETO PREMEZCLADO PARA VIGA DE CIMENTACION
4.05.01.02 ENCOFRADO Y DESENCOFRADO NORMAL PARA VIGA DE CIMENTACION
4.05.01.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 PARA VIGAS DE CIMENTACION
4.05.02 COLUMNAS
4.05.02.01 CONCRETO PREMEZCLADO COLUMNAS
4.04.01.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 PARA PLATEA DE CIMENTACION
4.05 BANDEJA
4.05.00.01 CONCRETO PREMEZCLADO PARA ZAPATA
4.05.00.02 ENCOFRADO Y DESENCOFRADO NORMAL PARA ZAPATA
4.05.00.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 PARA ZAPATA
04 ESTRUCTURAS
06 INSTALACIONES ELECTRICAS
07 INSTALACIONES SANITARIAS
TOTAL
GASTOS GENERALES
UTILIDAD
COSTO DIRECTO
IGV
COSTO TOTAL
SUPUESTO
S/.21,290.00
glb 1.00 1,500.00 S/.1,500.00
glb 1.00 1,200.00 S/.1,200.00
glb 1.00 1,000.00 S/.1,000.00
mes 3.00 1,100.00 S/.3,300.00
mes 3.00 1,150.00 S/.3,450.00
m2 2.00 155.00 S/.310.00
mes
mes 3.00 1,250.00 S/.3,750.00
mes
S/.21,290.00
S/.17,407.14
glb 1.00 3,000.00 S/.3,000.00
-
- S/.21,450.00
-
- S/.251,139.84
- S/.4,183.66
-
m2 195.60 21.39 S/.4,183.66
- -
- - S/.18,002.46
m3 21.06 300.00 S/.6,318.97
m2 84.25 33.00 S/.2,780.35
- - S/.44,983.45
m3 65.93 305.35 S/.20,132.53
- - S/.40,546.41
m3 31.68 305.35 S/.9,673.22
m2 227.58 33.00 S/.7,510.03
kg 6,316.68 3.70 S/.23,363.16
- - S/.65,881.30
m3 64.56 305.35 S/.19,713.93
m2 525.96 33.00 S/.17,356.78
kg 3,370.55 3.70 S/.12,466.46
und 4,137.76 3.95 S/.16,344.14
- -
- - S/.38,391.64
m3 302.06 26.00 S/.7,853.56
m2 274.60 4.21 S/.1,157.06
m3 377.57 28.09 S/.10,606.38
m2 517.07 11.70 S/.6,052.03
m3 392.16 23.41 S/.9,180.08
m3 65.57 26.00 S/.1,704.76
m3 24.53 26.00 S/.637.77
glb 1.00 1,200.00 S/.1,200.00
- -
- - S/.15,666.24
m3 15.43 305.35 S/.4,713.06
m2 - 33.00 S/.0.00
- - S/.23,484.68
m3 40.99 305.35 S/.12,515.78
m2 - - S/.0.00
kg 2,965.65 3.70 S/.10,968.90
- -
- - S/.251,139.84
- -
- - S/.173,686.92
- - S/.34,892.55
m2 201.37 78.00 S/.15,706.74
m2 220.53 87.00 S/.19,185.80
- - S/.6,744.05
m2 11.45 29.00 S/.331.94
m2 54.20 33.00 S/.1,788.69
m2 2.87 33.00 S/.94.59
m2 106.72 36.00 S/.3,842.06
m2 11.45 60.00 S/.686.78
- - S/.35,085.30
m2 671.29 27.00 S/.18,124.82
m2 - 27.00 S/.0.00
m2 477.61 27.00 S/.12,895.48
m 165.00 11.00 S/.1,815.00
m 450.00 5.00 S/.2,250.00
- - S/.3,547.58
m2 47.39 60.00 S/.2,843.30
m 140.86 5.00 S/.704.28
- - S/.20,472.65
m2 646.18 12.00 S/.7,754.15
m2 534.02 10.00 S/.5,340.21
m2 614.86 12.00 S/.7,378.30
- - S/.12,709.14
und 12.81 79.59 S/.1,019.16
und 58.45 200.00 S/.11,689.98
- - S/.737.86
und 9.85 74.91 S/.737.86
-
-
- S/.17,414.17
ml 63.00 65.00 S/.4,095.00
und 6.00 110.00 S/.660.00
und 4.00 140.00 S/.560.00
und 10.00 110.00 S/.1,100.00
m2 139.23 79.00 S/.10,999.17
- S/.3,745.37
m2 133.33 28.09 S/.3,745.37
- S/.5,852.83
m2 206.97 28.28 S/.5,852.83
- S/.0.00
-
- S/.1,229.25
m2 4.62 185.00 S/.854.70
m2 1.00 -
- S/.8,085.07
m 800.00 5.32 S/.4,258.80
m 640.00 5.32 S/.3,407.04
m 10.00 5.32 S/.53.24
m 55.00 6.65 S/.365.99
- S/.3,327.19
-
m 700.00 4.75 S/.3,327.19
- S/.2,205.00
und 6.00 35.00 S/.210.00
- S/.612.00
-
- S/.420.00
PTO 5.00 35.00 S/.175.00
PTO 5.00 35.00 S/.175.00
-
- S/.23,938.36
-
- S/.31,394.70
- S/.18,354.15
-
m 68.62 26.62 S/.1,826.60
m 68.62 12.83 S/.880.68
m 68.62 18.06 S/.1,239.48
-
pza 3.00 23.77 S/.71.30
-
m3 1.18 47.53 S/.56.09
-
- S/.6,764.44
-
pto 1.00 63.69 S/.63.69
pto - S/.0.00
-
m 25.45 26.62 S/.677.42
m 25.45 12.83 S/.326.61
S/.31,394.70
S/.540,306.95
#REF! #REF!
#REF! #REF!
--------------------
#REF!
18% #REF!
--------------------
#REF!