costos

INGENIERIA DE PROYECTOS Y COSTOS

Item Descripcion de partida metrado P.U

1.01 excavacion 1,200.00 S/. 35.00 1.02 concreto 1,000.00 S/. 250.00 1.03 encofrado 8,000.00 S/. 30.00

acero 90,000.00 S/. 4.00 1.04 curado 40,000.00 S/. 2.00

140,200.00COSTO DIRECTOGG.GG.UU (20%)SUBTOTALIGVTOTAL

VALORIZACION N2k= 0.021

Item Descripcion de partida cantidad P.U

1 Pavimento1.01 corte 100,000.00 S/. 4.00 1.02 compactacion de subrasante 100,000.00 S/. 5.00 1.03 base 100,000.00 S/. 28.00 1.04 imprimacion + carpeta asfaltica 100,000.00 S/. 42.00

COSTO DIRECTOGG.GG.UU (20%)MONTO VALORIZADOREAJUSTE (K-1)VALORIZACION BRUTAAMORTIZACION (20%)VALORIZACION NETAIGV (18%)MONTO A FACTURARFONDO DE GARANTIA (5%)MONTO A COBRAR





Parcial

S/. 42,000.00 S/. 250,000.00 S/. 240,000.00 S/. 360,000.00 S/. 80,000.00

S/. 972,000.00 S/. 194,400.00 S/. 1,166,400.00 S/. 209,952.00 S/. 1,376,352.00 S/. 275,270.40

S/. 275,270.40

Parcial Anterior Actual% Metrado Monto %

S/. 400,000.00 0% 0.00 S/. 0.00 50% S/. 500,000.00 0% 0.00 S/. 0.00 50% S/. 2,800,000.00 25% S/. 4,200,000.00

S/. 7,900,000.00 S/. 0.00


S/. 400,000.00 50% 50,000.00 S/. 200,000.00 0% S/. 500,000.00 50% 50,000.00 S/. 250,000.00 25% S/. 2,800,000.00 25% 25,000.00 S/. 700,000.00 50% S/. 4,200,000.00 0% 0.00 S/. 0.00 25%

S/. 7,900,000.00 S/. 1,150,000.00


S/. 400,000.00 50% 50,000.00 S/. 200,000.00 0% S/. 500,000.00 75% 75,000.00 S/. 375,000.00 0% S/. 2,800,000.00 75% 75,000.00 S/. 2,100,000.00 25% S/. 4,200,000.00 25% 25,000.00 S/. 1,050,000.00 75%

S/. 7,900,000.00 S/. 3,725,000.00

Actual Acumulado SaldoMetrado Monto % Metrado Monto %

50,000.00 S/. 200,000.00 50% 50,000.00 S/. 200,000.00 50%50,000.00 S/. 250,000.00 50% 50,000.00 S/. 250,000.00 50%25,000.00 S/. 700,000.00 25% 25,000.00 S/. 700,000.00 75%

0% 0.00 S/. - 100%

S/. 1,150,000.00 S/. 1,150,000.00 S/. 230,000.00 S/. 1,380,000.00 S/. 28,980.00 S/. 1,408,980.00 S/. 281,796.00 S/. 1,127,184.00 S/. 202,893.12 S/. 1,330,077.12 S/. 66,503.86 S/. 1,263,573.26


0.00 S/. - 50% 50,000.00 S/. 200,000.00 50%25,000.00 S/. 125,000.00 75% 75,000.00 S/. 375,000.00 25%50,000.00 S/. 1,400,000.00 75% 75,000.00 S/. 2,100,000.00 25%25,000.00 S/. 1,050,000.00 25% 25,000.00 S/. 1,050,000.00 75%

S/. 2,575,000.00 S/. 3,725,000.00 S/. 515,000.00 S/. 3,090,000.00 S/. 129,780.00 S/. 3,219,780.00 S/. 643,956.00 S/. 2,575,824.00 S/. 463,648.32 S/. 3,039,472.32 S/. 151,973.62 S/. 2,887,498.70


0.00 S/. - 50% 50,000.00 S/. 200,000.00 50%0.00 S/. - 75% 75,000.00 S/. 375,000.00 25%

25,000.00 S/. 700,000.00 100% 100,000.00 S/. 2,800,000.00 0%75,000.00 S/. 3,150,000.00 100% 100,000.00 S/. 4,200,000.00 0%

S/. 3,850,000.00 S/. 7,575,000.00 S/. 770,000.00 S/. 4,620,000.00 S/. 207,900.00 S/. 4,827,900.00 S/. 965,580.00 S/. 3,862,320.00 S/. 695,217.60 S/. 4,557,537.60 S/. 227,876.88 S/. 4,329,660.72

SaldoMetrado Monto

50,000.00 S/. 200,000.00 50,000.00 S/. 250,000.00

100,000.00 S/. 2,100,000.00 100,000.00 S/. 4,200,000.00

S/. 6,750,000.00

SaldoMetrado Monto

50,000.00 S/. 200,000.00 25,000.00 S/. 125,000.00

100,000.00 S/. 700,000.00 100,000.00 S/. 3,150,000.00

S/. 4,175,000.00

SaldoMetrado Monto

50,000.00 S/. 200,000.00 25,000.00 S/. 125,000.00

100,000.00 S/. - 100,000.00 S/. -

S/. 325,000.00

AVANCE PORCENTUAL DE LA OBRAMetrado VAL N1 VAL N2 VAL N3 VAL N4

EXCAVACION 1,200.00 33.3% 33.3% 33.3%CONCRETO 1,000.00 10.0% 30.0% 30.0% 30.0%ENCOFRADO 8,000.00 30.0% 30.0% 30.0% 10.0%ACERO 90,000.00 25.0% 30.0% 30.0% 15.0%CURADO 40,000.00 5.0% 30.0% 30.0% 35.0%

ADELANTO EN EFECVO 20.0%

100.0% Ka= 1.019100.0% K1= 1.035100.0% K2= 1.042100.0% K3= 1.049100.0% K4= 1.054


Item Descripcion de partida und cantidad P.U

1 excavacion m3 1,200.00 35.001.01 concreto m3 1,000.00 250.001.02 encofrado m2 8,000.00 30.001.03 acero kg 90,000.00 4.001.04 curado m2 40,000.00 2.00







Parcial Anterior Actual% Metrado Monto % Metrado42,000.00 33.33% 400.00

250,000.00 10.00% 100.00240,000.00 30.00% 2,400.00360,000.00 25.00% 22,500.00

80,000.00 5.00% 2,000.00

S/. 972,000.00

Parcial Anterior Actual% Metrado Monto % Metrado42,000.00 33% 400.00 S/. 14,000.00 33.33% 400.00

250,000.00 10% 100.00 S/. 25,000.00 30.00% 300.00240,000.00 30% 2,400.00 S/. 72,000.00 30.00% 2,400.00360,000.00 25% 22,500.00 S/. 90,000.00 30.00% 27,000.00

80,000.00 5% 2,000.00 S/. 4,000.00 30.00% 12,000.00

S/. 972,000.00 S/. 205,000.00

Parcial Anterior Actual% Metrado Monto % Metrado42,000.00 67% 800.00 S/. 28,000.00 33.33% 400.00

250,000.00 40% 400.00 S/. 100,000.00 30.00% 300.00240,000.00 60% 4,800.00 S/. 144,000.00 30.00% 2,400.00360,000.00 55% 49,500.00 S/. 198,000.00 30.00% 27,000.00

80,000.00 35% 14,000.00 S/. 28,000.00 30.00% 12,000.00

S/. 972,000.00 S/. 498,000.00

Parcial Anterior Actual% Metrado Monto % Metrado42,000.00 100% 1,200.00 S/. 42,000.00 0.00% 0.00

250,000.00 70% 700.00 S/. 175,000.00 30.00% 300.00240,000.00 90% 7,200.00 S/. 216,000.00 10.00% 800.00360,000.00 85% 76,500.00 S/. 306,000.00 15.00% 13,500.00

80,000.00 65% 26,000.00 S/. 52,000.00 35.00% 14,000.00

S/. 972,000.00 S/. 791,000.00

Actual Acumulado SaldoMonto % Metrado Monto %

S/. 14,000.00 33% 400.00 S/. 14,000.00 67% S/. 25,000.00 10% 100.00 S/. 25,000.00 90% S/. 72,000.00 30% 2,400.00 S/. 72,000.00 70% S/. 90,000.00 25% 22,500.00 S/. 90,000.00 75% S/. 4,000.00 5% 2,000.00 S/. 4,000.00 95%

S/. 205,000.00 S/. 205,000.00 S/. 41,000.00 S/. 246,000.00 DEDUCCION DEL REAJUSTE Q NO CORRESPONDE S/. 254,610.00 DRQNC= AV/C (K/Ka-1) S/. 500,610.00 DRQNC= S/. 67,716,518,400.00 49200 S/. 100,122.00 DRQNC= 0.02 S/. 400,488.00 S/. 72,087.84 S/. 472,575.84 S/. 23,628.79 S/. 448,947.05


S/. 14,000.00 67% 800.00 S/. 28,000.00 33% S/. 75,000.00 40% 400.00 S/. 100,000.00 60% S/. 72,000.00 60% 4,800.00 S/. 144,000.00 40% S/. 108,000.00 55% 49,500.00 S/. 198,000.00 45% S/. 24,000.00 35% 14,000.00 S/. 28,000.00 65%



S/. 14,000.00 100% 1,200.00 S/. 42,000.00 0% S/. 75,000.00 70% 700.00 S/. 175,000.00 30% S/. 72,000.00 90% 7,200.00 S/. 216,000.00 10% S/. 108,000.00 85% 76,500.00 S/. 306,000.00 15% S/. 24,000.00 65% 26,000.00 S/. 52,000.00 35%



S/. - 100% 1,200.00 S/. 42,000.00 0% S/. 75,000.00 100% 1,000.00 S/. 250,000.00 0% S/. 24,000.00 100% 8,000.00 S/. 240,000.00 0% S/. 54,000.00 100% 90,000.00 S/. 360,000.00 0% S/. 28,000.00 100% 40,000.00 S/. 80,000.00 0%


SaldoMetrado Monto800.00 28000900.00 225000

5,600.00 16800067,500.00 27000038,000.00 76000

S/. 767,000.00

DEDUCCION DEL REAJUSTE Q NO CORRESPONDE

SaldoMetrado Monto400.00 14000600.00 150000

3,200.00 9600040,500.00 16200026,000.00 52000

S/. 474,000.00


SaldoMetrado Monto

0.00 0300.00 75000800.00 24000

13,500.00 5400014,000.00 28000

S/. 181,000.00


SaldoMetrado Monto

0.00 00.00 00.00 00.00 00.00 0

S/. -


DATOSAVANCE % DE LA OBRAVALORIZACIONES

costos

Documents

Transcript of costos