PRESUPUESTO

Proyecto: IMPLEMETACN DE ESCALERAS EN SILOS

Propietario: TERMINAL INTERNACIONAL DEL SUR
Fecha: Cod.: 28-ESCB-PTO-ESTRUCTURA DE ESCALERA B OT.: 17-028
03/11/17 Elab. Rev. Aprob.

ITEM DESCRIPCIN AREA TOT.(m) PESO TOT.(kg) PRECIO X KG

01.00 COLUMNA
01.01 PL10X180 0.63 21.32 5.94
01.02 PL10X90 0.15 5.10 5.94
01.03 PL6X164 1.84 42.54 5.94
01.04 PL6X175 0.10 2.35 5.94
01.05 PL6X183 0.11 2.52 5.94
01.06 PL6X189 3.22 76.04 5.94
01.07 PL6X191 4.53 107.31 5.94
01.08 PL6X197 0.28 6.66 5.94
01.09 PL6X203 3.29 77.09 5.94
01.10 PL6X211 0.45 10.77 5.94
01.11 PL6X220 3.93 92.39 5.94
01.12 PL6X318 0.49 11.76 5.94
01.13 W8X18 98.58 2,848.64 6.30
01.14 W8X24 155.77 5,238.00 6.30
02.00 ESCALERA
02.01 C8X13.75 65.44 2,116.52 6.75
02.02 C8X11.5 5.90 159.69 6.75
02.03 L3X3X1/4 0.89 20.28 6.30
02.04 PL6X51 3.23 69.16 5.94
02.05 PL5X56 0.82 13.57 5.94
03.00 DIAGONAL
03.01 L4X4X1/4 64.68 1,557.26 6.30
03.02 PL6X321 0.32 7.71 5.94
03.03 PL6X313 0.35 8.36 5.94
03.04 PL6X230 1.59 37.49 5.94
03.05 PL6X219 1.23 29.05 5.94
03.06 PL6X229 0.14 3.38 5.94
04.00 PUNTAL
04.01 C8X11.5 16.35 442.22 6.75
04.02 L4X4X1/4 11.81 284.57 6.30
04.03 PL6X51 1.01 21.52 5.94
05.00 PLATAFORMA
05.01 C8X11.5 119.68 3,243.37 6.75
05.02 L3X3X1/4 4.62 105.63 6.30
05.03 L4X4X1/4 0.26 5.81 6.30
05.04 PL10X142 0.24 7.93 5.94
05.05 PL10X148 0.05 1.65 5.94
05.06 PL10X152 2.08 68.91 5.94
05.07 PL10X192 0.16 5.41 5.94
05.08 PL10X80 0.56 17.90 5.94
05.09 PL3X55 0.15 1.69 5.94
05.10 PL6X191 0.14 3.13 5.94
05.11 PL6X203 0.20 4.61 5.94
05.12 PL6X51 0.23 4.83 5.94
05.13 PL6X60 0.04 0.95 5.94
06.00 VIGA
06.01 W16X31 3.72 119.34 6.30
06.02 PL6X184 0.14 3.21 5.94
06.03 PL6X90 0.15 3.41 5.94
06.04 PL13X230 0.40 18.11 5.94
06.05 PL13X337 0.82 37.59 5.94
07.00 ENREJADO
07.01 C8X11.5 21.64 588.44 6.75
07.02 L4X4X1/4 13.73 329.50 6.30
07.03 PL10X121 0.07 2.33 5.94
07.04 PL10X191 0.45 15.41 5.94
07.05 PL10X192 0.30 10.17 5.94
07.06 PL10X193 0.49 17.06 5.94
07.07 PL10X284 1.38 48.44 5.94
07.08 PL10X77 0.16 5.15 5.94
07.09 PL140X13 0.50 21.99 5.94
07.10 PL6X135 0.16 3.57 5.94
07.11 PL6X191 0.40 9.34 5.94
07.12 PL6X51 0.08 1.76 5.94
07.13 PL6X83 0.10 8.00 5.94
07.14 W16X31 0.49 919.88 6.30
08.00 BARANDA
08.01 PIPE1-1/4SCH40 155.44 3,841.82 7.92
08.02 PL10X55 7.43 227.03 5.94
08.03 PL6X102 55.79 1,304.36 5.94
COSTO POR M
09.00 SISTEMA DE PINTURA
09.01 Pintura 839.38 31.58
10.00 MONTAJE
10.01 Peso total 24,321.00 3.24
Rev.: A

PRECIO PARCIAL

S/ 126.64
S/ 30.29
S/ 252.69
S/ 13.96
S/ 14.97
S/ 451.68
S/ 637.42
S/ 39.56
S/ 457.91
S/ 63.97
S/ 548.80
S/ 69.85
S/ 17,946.43
S/ 32,999.40

S/ 14,286.51
S/ 1,077.91
S/ 127.76
S/ 410.81
S/ 80.61

S/ 9,810.74
S/ 45.80
S/ 49.66
S/ 222.69
S/ 172.56
S/ 20.08

S/ 2,984.99
S/ 1,792.79
S/ 127.83

S/ 21,892.75
S/ 665.47
S/ 36.60
S/ 47.10
S/ 9.80
S/ 409.33
S/ 32.14
S/ 106.33
S/ 10.04
S/ 18.59
S/ 27.38
S/ 28.69
S/ 5.64

S/ 751.84
S/ 19.07
S/ 20.26
S/ 107.57
S/ 223.28

S/ 3,971.97
S/ 2,075.85
S/ 13.84
S/ 91.54
S/ 60.41
S/ 101.34
S/ 287.73
S/ 30.59
S/ 130.62
S/ 21.21
S/ 55.48
S/ 10.45
S/ 47.52
S/ 5,795.24

S/ 30,427.21
S/ 1,348.56
S/ 7,747.90
TOTAL

S/ 26,507.72

S/ 78,800.04
 ANALISI DE PARTIDAS COMPUESTAS
Proyecto: IMPLEMETACN DE ESCALERAS EN SILOS
Propietario: TERMINAL INTERNACIONAL DEL SUR
Cod.: 28-ESC-PTO-ESTRUCTURA DE
ESCALERA OT.: 17-028
Fecha: 03/11/17 Rev.: A
Elab. Rev. Aprob.

MATERIAL FABRICACIN
ITEM DESCRIPCIN TOTAL
X KG PRECIO X KG
01.01 C 7.50 0.90 S/. 6.75
01.02 L 7.00 0.90 S/. 6.30
01.03 PL. A36 6.60 0.90 S/. 5.94
01.04 TUBO SCH40 8.80 0.90 S/. 7.92
01.05 HSS 8.00 0.90 S/. 7.20
01.06 viga W 7.00 0.90 S/. 6.30

Analisis de precio de Pintura

SP1:ESTRUCTURA DE ESCALERA

COSTO POR M
1.Jet Zinc IR-600 10.65
Diluyente Ecopoxy 90 0.39
SUB TOTAL 11.04

2.Jet 70 MP Gris Ral 7035 8.66

Diluyente Ecopoxy 90 1.17
SUB TOTAL 9.83

3.Jethane 650 HS COLOR POR DEFINIR 7.70

Diluyente Ecopol 0.51
SUB TOTAL 8.21

APLICACIN 2.5
TOTAL 31.58

Pintura
% sod 40%
eps 2 mils
% dilucion 0%
rendimiento teorico 29.8 m2/gl
Rendimiento diluido 29.8 m2/gl
Desperdicio 50%
Rendimiento real 14.9 m2/gl
Precio Pintura 32.00 $/gl
Precio unitario 2.15 $/m2