Professional Documents
Culture Documents
Mezzanines
Mezzanines
Proyecto:
Cliente:
Lugar:
Fecha:
ESTRUCTURAS
Item
Descripcin
Und.
Metrado
Rend.
dur
Num de
cuadrillas
duracion
m3
m3
m3
Kg
143.60
41.62
28.91
819.136
40.00
12.50
12.50
300
3.59
3.33
2.31
2.73
1.00
1.00
1.00
1
4.00
3.00
2.00
3.00
S/.
S/.
S/.
S/.
15.47
486.47
314.40
4.54
S/.
S/.
S/.
S/.
2,221.46
20,244.94
9,089.30
3,718.88
m3
m2
kg
31.32
147.58
906.2904
12.50
8.50
300
2.51
17.36
3.02
1.00
5.00
1
3.00
3.00
3.00
S/.
S/.
S/.
466.32 S/.
53.31 S/.
4.54 S/.
14,603.28
7,867.49
4,114.56
m3
m2
kg
10.90
105.58
2385.16
10.00
8.50
300.00
1.09
12.42
7.95
1.00
5.00
2.00
1.00
2.00
4.00
S/.
S/.
S/.
498.75 S/.
24.46 S/.
4.54 S/.
5,435.88
2,582.49
10,828.64
m3
m2
kg
96.45
453.14
4150.53
12.50
10.00
300.00
7.72
45.31
13.84
2.00
5.00
2.00
4.00
9.00
7.00
S/.
S/.
S/.
498.75 S/.
86.41 S/.
4.54 S/.
48,102.99
39,155.83
18,843.40
m3
m2
kg
64.84
413.35
7107.76
12.50
10.00
300.00
5.19
41.34
23.69
1.00
5.00
2.00
5.00
8.00
12.00
S/.
S/.
S/.
498.75 S/.
170.42 S/.
4.54 S/.
32,337.25
70,443.79
32,269.21
m3
m2
kg
5.24
39.66
597.14
12.50
10.00
300.00
0.42
3.97
1.99
1.00
1.00
2.00
4.00
1.00
S/.
S/.
S/.
498.75 S/.
270.66 S/.
4.54 S/.
2,614.25
10,733.06
2,711.01
m3
m2
kg
31.48
161.60
4751.02
12.50
12.00
300.00
2.52
13.47
15.84
1.00
5.00
4.00
3.00
3.00
4.00
S/.
S/.
S/.
498.75 S/.
86.41 S/.
4.54 S/.
15,698.60
13,964.20
21,569.62
m3
m3
m3
m2
kg
15.64
12.16
1.88
19.79
110.87
3.00
12.50
12.50
8.50
300.00
5.21
0.97
0.15
2.33
0.37
2.00
1.00
3.00
1.00
1.00
2.00
S/.
S/.
S/.
S/.
S/.
15.47
486.47
486.47
53.31
4.54
S/.
S/.
S/.
S/.
S/.
241.93
5,917.03
914.77
1,055.22
503.34
m2
kg
85.77
308.52
10.00
240.00
8.58
1.29
3.00
2.00
3.00
1.00
S/.
S/.
110.68 S/.
4.54 S/.
9,493.86
1,400.69
kg
1399.73
240.00
5.83
2.00
3.00
S/.
4.54 S/.
6,354.75
und
m2
m2
und
und
m2
ml
m2
vje
m2
m2
13.00
31.17
35.85
390.00
390.00
31.17
35.10
17.55
8.00
866.49
866.49
4.00
7.00
7.00
12.00
12.00
32.00
15.00
16.00
4.00
400.00
400.00
3.25
4.45
5.12
32.50
32.50
0.97
2.34
1.10
2.00
2.17
2.17
1.00
1.00
1.00
5.00
5.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
4.00
5.00
7.00
7.00
1.00
2.00
1.00
2.00
2.00
2.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
m2
m2
454.91
454.91
500.00
500.00
0.91
0.91
1.00
1.00
1.00
1.00
S/.
S/.
P.U.
Parcial
ADICIONAL DE OBRA
1.00
1.01
1.02
1.03
1.05
2.00
2.01
2.02
2.03
3.00
3.01
3.02
3.03
4.00
4.01
4.02
4.03
5.00
5.01
5.02
5.03
6.00
6.01
6.02
6.03
7.00
7.01
7.02
7.03
8.00
8.01
8.02
8.03
8.04
8.05
9.00
9.01
9.05
10.00
10.01
11.00
11.01
11.02
11.03
11.04
11.05
11.06
11.07
11.08
11.09
11.10
11.11
12.00
12.01
12.02
477.00
119.34
19.93
21.64
138.72
99.95
16.45
15.51
4,800.00
2.61
37.13
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
6,200.95
3,719.80
714.52
8,438.98
54,102.26
3,115.45
577.39
272.16
38,400.00
2,257.73
32,171.99
7.99 S/.
5.89 S/.
3,635.18
2,677.14
571,315.25
COSTO DE ADICIONALES
Proyecto:
Cliente:
Lugar:
Fecha:
ESTRUCTURAS
Item
Descripcin
Und.
Metrado
Rend.
dur
Num de
cuadrillas
duracion
m3
m3
Kg
m3
143.60
28.91
819.136
41.62
40.00
12.50
300
12.50
3.59
2.31
2.73
3.33
1.00
1.00
1
1.00
4.00
2.00
3.00
3.00
kg
m2
m3
906.2904
147.58
31.32
300
8.50
12.50
3.02
17.36
2.51
1
5.00
1.00
3.00
3.00
3.00
m2
kg
m3
105.58
2385.16
10.90
8.50
300.00
10.00
12.42
7.95
1.09
5.00
2.00
1.00
2.00
4.00
1.00
m2
kg
m3
453.14
4150.53
96.45
10.00
300.00
12.50
45.31
13.84
7.72
5.00
2.00
2.00
9.00
7.00
4.00
m2
kg
m3
413.35
7107.76
64.84
10.00
300.00
12.50
41.34
23.69
5.19
5.00
2.00
1.00
8.00
12.00
5.00
kg
m2
m3
597.14
39.66
5.24
300.00
10.00
12.50
1.99
3.97
0.42
2.00
1.00
1.00
1.00
4.00
m2
kg
m3
161.60
4751.02
31.48
12.00
300.00
12.50
13.47
15.84
2.52
5.00
4.00
1.00
3.00
4.00
3.00
m3
m3
kg
m2
m3
15.64
12.16
110.87
19.79
1.88
3.00
12.50
300.00
8.50
12.50
5.21
0.97
0.37
2.33
0.15
2.00
1.00
3.00
1.00
1.00
2.00
kg
m2
308.52
85.77
240.00
10.00
1.29
8.58
2.00
3.00
1.00
3.00
ADICIONAL DE OBRA
1.00
1.01
1.03
1.05
1.02
2.00
2.03
2.02
2.01
3.00
3.02
3.03
3.01
4.00
4.02
4.03
4.01
5.00
5.02
5.03
5.01
6.00
6.03
6.02
6.01
7.00
7.02
7.03
7.01
8.00
8.01
8.02
8.05
8.04
8.03
9.00
9.05
9.01
TOTAL PRESUPUESTO
COSTO DE ADICIONALES
ESTRUCTURAS
P.U.
Parcial
S/.
S/.
S/.
S/.
15.47
314.40
4.54
486.47
S/.
S/.
S/.
S/.
2,221.46
9,089.30
3,718.88
20,244.94
S/.
S/.
S/.
4.54
53.31
466.32
S/.
S/.
S/.
4,114.56
7,867.49
14,603.28
S/.
S/.
S/.
24.46
4.54
498.75
S/.
S/.
S/.
2,582.49
10,828.64
5,435.88
S/.
S/.
S/.
86.41
4.54
498.75
S/.
S/.
S/.
39,155.83
18,843.40
48,102.99
S/.
S/.
S/.
170.42
4.54
498.75
S/.
S/.
S/.
70,443.79
32,269.21
32,337.25
S/.
S/.
S/.
4.54
270.66
498.75
S/.
S/.
S/.
2,711.01
10,733.06
2,614.25
S/.
S/.
S/.
86.41
4.54
498.75
S/.
S/.
S/.
13,964.20
21,569.62
15,698.60
S/.
S/.
S/.
S/.
S/.
15.47
486.47
4.54
53.31
486.47
S/.
S/.
S/.
S/.
S/.
241.93
5,917.03
503.34
1,055.22
914.77
S/.
S/.
4.54
110.68
S/.
S/.
1,400.69
9,493.86
408,676.96