Professional Documents
Culture Documents
CRONOGRAMA
CRONOGRAMA
Presupuesto
03 MOVIMIENTO DE TIERRAS
03.01.02 RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO, CON EQUIPO, E=10cm m2 720.00
03.01.03 RELLENO Y COMPACTACION CON MATERIAL PROPIO CON EQUIPO, E=10cm m2 720.00
05 PINTURA
06 CARPINTERIA METALICA
06.01 ARCOS(INC. MALLA), TABLERO DE BASQUET(INC.MALLA), PARANTES DE VOLEY(INC. MALLA) glb 1.00
08.03.01 ZAPATAS
08.03.02 COLUMNAS
08.03.03 VIGAS
09 VARIOS
09.01 FLETE
10 OBRAS VARIAS
COSTO DIRECTO
SUB-TOTAL 01
IGV (19 % )
SUB-TOTAL 02
EXPEDIENTE TECNICO
SUPERVISION
PRESUPUESTO TOTAL
29/08/2008
Parcial S/.
655.20
655.20 655.20
14,127.46
1.38 2,028.60
5.63 8,276.10
3,822.76 3,822.76
26,409.07
15,728.83
13.66 1,967.04
12.97 9,338.40
3.87 2,786.40
8.12 1,636.99
10,680.24
4.60 3,918.42
5.67 6,761.82
9,220.44
33.58 2,567.19
92.67 5,041.25
7.75 1,612.00
728.32
1.48 728.32
50,200.68
5,000.00 5,000.00
30,838.47
37.86 15,465.81
17.59 4,247.99
19.73 9,505.91
73.58 1,618.76
14,362.21
37.86 6,383.20
17.59 1,689.52
19.73 4,965.05
73.58 1,324.44
35,607.56
13.66 4,425.70
14.01 1,194.49
25.22 2,150.26
34.96 11,638.88
302.09 15,454.92
27.36 379.76
16.23 363.55
91,857.31
1,494.31
13.92 1,494.31
6,298.70
25.22 6,298.70
84,064.30
12,223.92
29.50 2,124.00
339.24 7,632.90
5.54 2,467.02
5,937.60
33.83 1,344.74
339.24 1,122.88
5.54 3,469.98
8,114.75
33.00 2,344.65
339.24 1,828.50
5.54 3,941.60
55,083.02
33.69 16,298.89
339.24 18,888.88
5.54 19,895.25
2,705.01
30.99 678.68
339.24 1,289.11
5.54 613.28
27.36 123.94
3,457.30
3,457.30
0.10 3,457.30
2,572.30
0.47 690.90
8.12 1,881.40
234,835.64
14,891.02
-------------------------
249,726.66
47,448.07
=================
297,174.73
10,500.00
7,500.00
=================
315,174.73
PRESUPUESTO
S10 Página
03 MOVIMIENTO DE TIERRAS
03.01 MOVIMIENTO DE TIERRAS EN LOSA DEPORTIVA 15,728.832
03.01.01 CORTE SUPERFICIAL MANUAL, H=0.20M, EN LOSA m3 144.00 13.66 1,967.04
03.01.02 RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO, CON EQUIPO, E=10cm m2 720.00 12.97
9,338.40
03.01.03 RELLENO Y COMPACTACION CON MATERIAL PROPIO CON EQUIPO, E=10cm m2 720.00 3.87
2,786.40
03.01.04 ELIMINACION DE MATERIAL EXCEDENTE FORMA MANUAL m3 201.60 8.12 1,636.99
03.02.02 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIAS DIST. = 1 KM. m3 1,192.56 5.67
6,761.82
05 PINTURA 728.323
05.01 PINTURA EN MARCAS PARA LAS TRES DISCIPLINAS m 492.11 1.48 728.32
09 VARIOS
09.01 FLETE 3,457.302
09.01.01 FLETE TERRESTRE kg 34,573.02 0.10 3,457.30
COSTO DIRECTO
GASTOS GENERALES ( 6.341040 % )
------
SUB-TOTAL 01
IGV( 19 %)
======
SUB-TOTAL 02
EXPEDIENTE TECNICO
SUPERVISION
======
PRESUPUESTO TOTAL
Total
655.200 655.20
14,127.460 14,127.46
26,409.065 26,409.07
15,728.83
10,680.24
9,220.439 9,220.44
728.323 728.32
50,200.679 50,200.68
30,838.47
14,362.21
35,607.570 35,607.56
91,857.311 91,857.31
1,494.31
6,298.70
84,064.30
12,223.92
5,937.60
8,114.75
55,083.02
2,705.01
3,457.302 3,457.30
3,457.30
2,572.304 2,572.30
234,835.64
14,891.02
-------------------------
249,726.66
47,448.07
=================
297,174.73
10,500.00
7,500.00
=================
315,174.73
655.20
2,028.60
8,276.10
3,822.76
1,967.04
9,338.40
2,786.40
1,636.99
3,918.42
6,761.82
2,567.19
5,041.25
1,612.00
728.32
5,000.00
15,465.81
4,247.99
9,505.91
1,618.76
6,383.20
1,689.52
4,965.05
1,324.44
4,425.70
1,194.49
2,150.26
11,638.88
15,454.92
379.76
363.55
1,494.31
6,298.70
2,124.00
7,632.90
2,467.02
1,344.74
1,122.88
3,469.98
2,344.65
1,828.50
3,941.60
16,298.89
18,888.88
19,895.25
678.68
1,289.11
613.28
123.94
3,457.30
690.90
1,881.40
PRESUPUESTO
S10 Página
03 MOVIMIENTO DE TIERRAS
03.01 MOVIMIENTO DE TIERRAS EN LOSA DEPORTIVA 15,728.832
05 PINTURA 728.323
09 VARIOS
09.01 FLETE 3,457.302
09.01.01 FLETE TERRESTRE kg 34,573.02 0.10 3,457.30
Total
655.200 655.20
14,127.460 14,127.46
26,409.065 26,409.07
15,728.83
10,680.24
9,220.439 9,220.44
728.323 728.32
50,200.679 50,200.68
30,838.47
14,362.21
35,607.570 35,607.56
91,857.311 91,857.31
1,494.31
6,298.70
84,064.30
12,223.92
5,937.60
8,114.75
55,083.02
2,705.01
3,457.302 3,457.30
3,457.30
2,572.304 2,572.30
234,835.64
14,891.02
-------------------------
249,726.66
47,448.07
=================
297,174.73
10,500.00
7,500.00
=================
315,174.73
1,344.74
1,122.88
3,469.98
2,344.65
1,828.50
3,941.60
16,298.89
18,888.88
19,895.25
678.68
1,289.11
613.28
123.94
3,457.30
690.90
1,881.40
CRONOGRAMA VALORIZADO DE EJECUCION DE OBRA
PROYECTO: "CONSTRUCCION LOSA DEPORTIVA HUANCAMACHAY"
DEPARTAMENTO :PASCO PROVINCIA :PASCO
DISTRITO :SAN FCO.DE ASIS DE YARUSYACAN HECHO POR :ARQ. K.Q.C.
FECHA AGOSTO 2008
12,550.17
30,619.10 30,619.10
3,457.30
2,572.30
43,169.27 36,648.71
1,861.38 1,861.38
45,030.65 38,510.09
8,555.82 7,316.92
53,586.47 45,827.00
937.5 937.5
54,523.97 46,764.50
18.38% 15.61%
18.38% 15.61%
18.38% 15.61%
84.39% 100.00%