Académique Documents
Professionnel Documents
Culture Documents
PRESUPUESTOS
logo por definir
Formulario N:
Fecha de vigencia:
FGC 2.1
6/30/2010
CLIENTE
PROYECTO
OFERTANTE
5/31/2010
1 de 1
ITEM
1.00.00
1.01.00
1.02.00
2.00.00
2.00.01
3.00.00
3.00.01
3.00.02
4.00.00
4.00.01
4.00.02
5.00.00
5.00.01
5.00.01.01
5.00.01.02
5.00.02
5.00.02.01
5.00.02.02
5.00.03
5.00.03.01
5.00.03.02
5.00.03.03
5.00.04
5.00.04.01
5.00.04.02
5.00.04.03
5.00.05
5.00.05.01
5.00.05.02
5.00.05.03
5.00.06
5.00.06.01
5.00.06.02
5.00.06.03
5.00.07
5.00.07.01
5.00.07.02
5.00.07.03
6.00.00
6.00.01
7.00.00
7.00.01
8.00.00
8.00.01
8.00.02
8.00.03
9.00.00
9.00.01
10.00.00
Modificacin N: Pgina:
ACTIVIDAD
UNIDAD
OBRAS PROVISIONALES
Cartel
Caseta
TRABAJOS PRELIMINARES
Trazo, Nivelacion y Replanteo
MOVIMIENTO DE TIERRAS
Excavacion
Eliminacion
OBRAS DE CONCRTO SIMPLE
Solados
Dados
OBRAS DE CONCRETO ARMADO
Zapatas
concreto f'c= 210 kg/cm2 para zapatas
acero fy= 4200 kg/cm2 para zapatas
Losa de Piso
concreto f'c= 210 kg/cm2 para losa de piso
acero fy= 4200 kg/cm2 para losa de piso
Muros
concreto f'c= 210 kg/cm2 para muros
encofrado y desencofrado para muros
acero fy= 4200 kg/cm2 para muros
Viga Collar
concreto f'c= 210 kg/cm2 para vigas
encofrado y desencofrado para vigas
acero fy= 4200 kg/cm2 para vigas
Vigas en Ingreso a Reservorio
concreto f'c= 210 kg/cm2 para vigas
encofrado y desencofrado para vigas
acero fy= 4200 kg/cm2 para vigas
Cupula Esferica
concreto f'c= 210 kg/cm2 para cupula esferica
encofrado y desencofrado para cupula esferica
acero fy= 4200 kg/cm2 para cupula esferica
Losa Superior
concreto f'c= 210 kg/cm2 para losa superior
encofrado y desencofrado para losa superior
acero fy= 4200 kg/cm2 para losa superior
TARRAJEO
Tarrajeos
CARPINTERIA METALICA
Carpinteria Metalica
INSTALACIONES HIDRAULICAS
Ingreso a Reservorio
Salida a Circuito
Limpia y Rebose
PINTURA
Pintura Exterior
VARIOS
Total
und
m2
1
30
719.96
111.57
719.96
3347.10
m2
125.38
0.94
117.86
m3
m3
226.41
226.41
93.78
42.64
21232.73
9654.12
m3
m2
m3
16.74
38.03
0.16
149.19
21.46
183.07
2497.44
816.12
29.29
0.00
0.00
m2
265.9
1.96
521.16
ton
20
128.14
2562.80
0.00
m3
m2
m3
94.03
265.9
122.2
26.08
3.7
28.22
m3
m2
44.7
43.3
276.8
37.34
m3
kg
23.7
1590.3
234.85
3.9
2452.30
983.83
3448.48
0.00
12372.96
1616.82
0.00
0.00
5565.95
6202.17
S/. 74,141.10
17%
10%
Total Neto
Impuesto
TOTAL
0.00
COSTOS INDIRECTOS
SUBTOTAL
UTILIDAD
CANITDAD P UNITARIO
S/. 12,603.99
S/. 86,745.09
S/. 8,674.51
S/. 95,419.60
19%
S/. 18,129.72
S/. 113,549.32
RESERVORIO 320 m3
ITEM
1.00.00
1.01.00
1.02.00
2.00.00
2.00.01
3.00.00
3.00.01
3.00.02
4.00.00
4.00.01
4.00.02
5.00.00
5.00.01
5.00.02
5.00.03
5.00.04
5.00.05
5.00.06
5.00.07
6.00.00
6.00.01
7.00.00
7.00.01
8.00.00
8.00.01
8.00.02
8.00.03
9.00.00
9.00.01
10.00.00
ACTIVIDAD
OBRAS PROVISIONALES
Cartel
Caseta
TRABAJOS PRELIMINARES
Trazo, Nivelacion y Replanteo
MOVIMIENTO DE TIERRAS
Excavacion
Eliminacion
OBRAS DE CONCRTO SIMPLE
Solados
Dados
OBRAS DE CONCRETO ARMADO
Zapatas
Losa de Piso
Muros
Viga Collar
Vigas en Ingreso a Reservorio
Cupula Esferica
Losa Superior
TARRAJEO
Tarrajeos
CARPINTERIA METALICA
Carpinteria Metalica
INSTALACIONES HIDRAULICAS
Ingreso a Reservorio
Salida a Circuito
Limpia y Rebose
PINTURA
Pintura Exterior
VARIOS
PRESUPUESTO
S/. 719.96
S/. 3,347.10
S/. 117.86
S/. 21,232.73
S/. 9,654.12
S/. 3,313.56
S/. 29.29
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
S/. 12,179.97
S/. 2,390.29
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
S/. 1,759.47
S/. 411.61
S/. 151,568.98
PESO RELATIVO
DUR
0.48%
2.21%
2 da
2 da
0.48%
2.21%
0.08%
1 da
14.01%
6.37%
3 das
1 das
0.08%
0.00%
14.01%
6.37%
2.19%
0.02%
2 da
1 da
2.19%
0.02%
10.32%
3.57%
32.60%
3.01%
0.55%
3.88%
0.20%
6 dias
10.32%
3.57%
6.11%
3.01%
8.04%
17 dias
1.58%
4 dias
3.54%
4.07%
1.86%
4 dias
4 dias
4 dias
1.16%
0.27%
6 dias
1 das
4 dias
16 dias
7 dias
4 dias
8 dias
2 dias
A. PARCIAL
VALOR PLANEADO
26.49%
0.55%
1.94%
0.20%
1.94%
1.42%
6.62%
1.58%
3.54%
4.07%
1.86%
1.16%
0.27%
52.08%
52.08%
28.43%
80.51%
11.71%
92.2%
7.78%
100.00%
RCIAL MENSUAL
6
peso relativo al
4to mes
0.48%
2.21%
0.00%
0.08%
0.00%
14.01%
6.37%
0.00%
2.19%
0.02%
0.00%
10.32%
3.57%
32.60%
3.01%
0.55%
3.88%
0.20%
0.00%
8.04%
0.00%
1.58%
0.00%
3.54%
4.07%
1.86%
0.00%
1.16%
0.27%
valor planeado
al 4to periodo
S/. 719.96
S/. 3,347.10
S/. 0.00
S/. 117.86
S/. 0.00
S/. 21,232.73
S/. 9,654.12
S/. 0.00
S/. 3,313.56
S/. 29.29
S/. 0.00
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
S/. 0.00
S/. 12,179.97 S/. 2,149.41
S/. 0.00
S/. 2,390.29
S/. 0.00
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
S/. 0.00
S/. 1,759.47
S/. 411.61
S/. 151,568.98
17.65%
1.00.00
1.01.00
1.02.00
OBRAS PROVISIONALES
Cartel
Caseta
2.00.00
2.00.01
3.00.00
3.00.01
3.00.02
TRABAJOS PRELIMINARES
Trazo, Nivelacion y Replanteo
MOVIMIENTO DE TIERRAS
Excavacion
Eliminacion
4.00.00
4.00.01
4.00.02
PESO
RELATIVO
ACTIVIDAD
PRESUPUESTO
ITEM
S/. 719.96
S/. 3,347.10
0.48%
2.21%
S/. 117.86
0.08%
S/. 21,232.73
S/. 9,654.12
14.01%
6.37%
S/. 3,313.56
S/. 29.29
2.19%
0.02%
5.00.00
5.00.01
5.00.02
5.00.03
5.00.04
5.00.05
5.00.06
5.00.07
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
10.32%
3.57%
32.60%
3.01%
0.55%
3.88%
0.20%
6.00.00
6.00.01
TARRAJEO
Tarrajeos
S/. 12,179.97
8.04%
7.00.00
7.00.01
CARPINTERIA METALICA
Carpinteria Metalica
S/. 2,390.29
1.58%
8.00.00
8.00.01
8.00.02
8.00.03
INSTALACIONES HIDRAULICAS
Ingreso a Reservorio
Salida a Circuito
Limpia y Rebose
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
3.54%
4.07%
1.86%
9.00.00
9.00.01
PINTURA
Pintura Exterior
S/. 1,759.47
1.16%
10.00.00
VARIOS
411.61 0.27%
S/. 151,568.98 S/. 1.00
A. PARCIAL
VALOR GANADO
NOTA: LOS DATOS DE LAS COLUMNAS F,G,H,I SON LOS REALES DE OBRA
AVANCE REAL
DURACION
2 da
2 da
0.48%
2.21%
1 da
3 das
1 das
0.08%
0.00%
14.01%
6.37%
100.00%
2 da
1 da
2.19%
0.02%
100.00%
100.00%
100.00%
100.00%
100.00%
6 dias
4 dias
16 dias
7 dias
4 dias
8 dias
2 dias
100.00%
100.00%
10.32%
3.57%
6.11% 26.49%
3.01%
0.55%
1.94%
0.00202
17 dias
100.00%
100.00%
1.94%
1.20%
6.62%
100.00%
15.00%
100.00%
4 dias
4 dias
4 dias
4 dias
6 dias
1 das
0.01577
100.00%
100.00%
3.54%
4.07%
1.86%
1.16%
0.27%
100.00%
S/. 0.00
A. PARCIAL
VALOR GANADO
100.00%
0.00%
7.78%
99.78%
ACTIVIDAD
1.00.00
1.01.00
1.02.00
2.00.00
2.00.01
3.00.00
3.00.01
3.00.02
4.00.00
4.00.01
4.00.02
5.00.00
5.00.01
5.00.02
5.00.03
5.00.04
5.00.05
5.00.06
5.00.07
6.00.00
6.00.01
7.00.00
7.00.01
8.00.00
8.00.01
8.00.02
8.00.03
9.00.00
9.00.01
10.00.00
OBRAS PROVISIONALES
Cartel
Caseta
TRABAJOS PRELIMINARES
Trazo, Nivelacion y Replanteo
MOVIMIENTO DE TIERRAS
Excavacion
Eliminacion
TARRAJEO
Tarrajeos
CARPINTERIA METALICA
Carpinteria Metalica
INSTALACIONES HIDRAULICAS
Ingreso a Reservorio
Salida a Circuito
Limpia y Rebose
PINTURA
Pintura Exterior
VARIOS
TOTALES
* NOTA: estos datos deberan ser dados al detalle segn el avance directo de obra inlcuyendo materiales, mano d
Peso relativo
Trabajo realizado a
la fecha
Incidencia (I)
PV (CPTP)
Avance
0.48%
2.21%
S/. 719.96
S/. 3,347.10
100.00%
100.00%
S/. 117.86
0.08%
S/. 117.86
100.00%
S/. 21,232.73
S/. 9,654.12
14.01%
6.37%
S/. 21,232.73
S/. 9,654.12
100.00%
100.00%
S/. 3,313.56
S/. 29.29
2.19%
0.02%
S/. 3,313.56
S/. 29.29
100.00%
100.00%
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
10.32%
3.57%
32.60%
3.01%
0.55%
3.88%
0.20%
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
S/. 12,179.97
8.04%
S/. 2,149.41
15.00%
S/. 2,390.29
1.58%
S/. 2,390.29
100.00%
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
3.54%
4.07%
1.86%
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
100.00%
100.00%
100.00%
S/. 1,759.47
S/. 411.61
1.16%
0.27%
S/. 0.00
S/. 411.61
0.00%
100.00%
S/. 151,568.98
100.00%
S/. 139,778.95
92.01%
BAC
costo
cto de obra inlcuyendo materiales, mano de obra y equipo. Los datos de esta columna son ficticios solo para el ejercicio
KPI A LA
VALOR GANADO
Avance equivalente
del proyecto
AEP= I*Avance
AC (CRTR)
EV (CPTR)= avance * P
varianza de
costo
CV
CV=EV-AC
0.48%
2.21%
S/. 720.00
S/. 3,300.00
S/. 719.96
S/. 3,347.10
-S/. 0.04
S/. 47.10
0.08%
S/. 117.00
S/. 117.86
S/. 0.86
14.01%
6.37%
S/. 21,000.00
S/. 10,000.00
S/. 21,232.73
S/. 9,654.12
S/. 232.73
-S/. 345.88
2.19%
0.02%
S/. 4,000.00
S/. 29.00
S/. 3,313.56
S/. 29.29
-S/. 686.44
S/. 0.29
10.32%
3.57%
32.60%
3.01%
0.55%
3.88%
0.20%
S/. 15,986.00
S/. 5,000.00
S/. 49,000.00
S/. 4,500.00
S/. 800.00
S/. 6,000.00
S/. 300.00
S/. 15,648.08
S/. 5,411.07
S/. 49,412.58
S/. 4,554.78
S/. 832.19
S/. 5,888.18
S/. 305.66
-S/. 337.92
S/. 411.07
S/. 412.58
S/. 54.78
S/. 32.19
-S/. 111.82
S/. 5.66
1.21%
S/. 1,800.00
S/. 1,827.00
S/. 27.00
1.58%
S/. 2,380.00
S/. 2,390.29
S/. 10.29
3.54%
4.07%
1.86%
S/. 5,000.00
S/. 6,500.00
S/. 2,300.00
S/. 5,362.45
S/. 6,173.18
S/. 2,824.85
S/. 362.45
-S/. 326.82
S/. 524.85
0.00%
0.27%
S/. 0.00
S/. 410.00
S/. 0.00
S/. 1.61
92.01%
S/. 139,142.00
S/. 0.00
S/. 411.61
S/. 0.00
S/. 139,456.54
AEP= I*Avance
Costo presupuestado
costo real de trabajo del trabajo realizado a la
realizado a la fecha *
fecha
KPI Costos
S/. 314.54
CV
CV=EV-AC
PRONOSTICO DE TERMIN
KPI Cronograma
indice
varianza de
Indicador
desempeo Indicador
cronograma
cronograma
>1 ok
SV
SPI
>1 ok
SV=EV-PV
SPI=EV/PV
1.00
1.01
0.000
0.000
1.00
1.00
1.01
0.000
1.00
1.01
0.97
0.000
0.000
1.00
1.00
0.83
1.01
0.000
0.000
1.00
1.00
0.98
1.08
1.01
1.01
1.04
0.98
1.02
0.000
0.000
0.000
0.000
0.000
0.000
0.000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.01
-322.411
0.85
1.00
0.000
1.00
1.07
0.95
1.23
0.000
0.000
0.000
1.00
1.00
1.00
0.00
1.00
0.000
0.000
0.00
1.00
1.00226
CPI
CPI=EV/AC
-322.411
0.997693
SV
SPI
SV=EV-PV
SPI=EV/PV
OBSERVACIONES
ANALIZAN JUNTOS LOS DATOS FINALES DE ESTA TABLA. SON DATOS INDEPENDIENTES
PRONOSTICO DE TERMINO
Duracion estimada al
finalizar
DEF
110.25
DEF=DEC/SPI
este achurado puede representar una partida critica o una con incidencia economica alta
GRAFICOS
CONTROL DE AVANCE REAL DE OBRA
VALOR PLANEADO
VALOR GANADO
VALOR GANADO
VALOR REAL
S/. 140,000.00
S/. 120,000.00
Axis Title
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
S/. 40,000.00
S/. 20,000.00
S/. 0.00
PERIODO
0
1ERA
QUIN
2DA
QUIN
3RA
QUIN
VALOR PLANEADO
S/. 0.00
S/. 78,933
S/. 122,02
S/. 139,77
VALOR GANADO
S/. 0.00
S/. 78,933
S/. 122,02
S/. 139,44
VALOR GANADO
S/. 0.00
S/. 78,933
S/. 122,02
S/. 139,44
VALOR REAL
S/. 0.00
S/. 78,760
S/. 121,75
S/. 139,14
S/. 140,000.00
S/. 120,000.00
Axis Title
S/. 100,000.00
S/. 80,000.00
S/. 60,000.00
S/. 40,000.00
S/. 20,000.00
S/. 0.00
PERIODO 0
1ERA QUIN
2DA QUIN
VALOR PLANEADO
S/. 0.00
S/. 78,933.45
S/. 122,025.26
VALOR GANADO
S/. 0.00
S/. 78,933.45
S/. 122,025.26
VALOR REAL
S/. 0.00
S/. 78,760.03
S/. 121,757.17
GRAFICOS
3RA QUIN
4TA QUIN
5TA QUIN
92.22%
100.00%
92.0%
6ta QUIN
7MA QUIN
3RA QUIN
4TA QUIN
5TA QUIN
S/. 139,778.95
S/. 151,568.98
S/. 139,448.37
S/. 139,142.00
6ta QUIN
7MA QUIN
CURVAS "S"
S/. 1.20
S/. 1.00
Axis Title
S/. 0.80
S/. 0.60
S/. 0.40
S/. 0.20
3RA
QUIN
4TA
QUIN
S/. 139,77
S/. 151,56
S/. 139,44
5TA
QUIN
6ta
QUIN
7MA
QUIN
S/. 0.00
PERIODO 0
1ERA QUIN
VALOR PLANEADO
S/. 0.00
52.08%
VALOR GANADO
S/. 0.00
52.08%
S/. 139,44
VALOR GANADO
S/. 0.00
52.08%
S/. 139,14
2DA QUIN
3RA QUIN
4TA QUIN
S/. 122,025.26
S/. 139,778.95
S/. 151,568.98
S/. 122,025.26
S/. 139,448.37
S/. 121,757.17
S/. 139,142.00
5TA QUIN
6ta QUIN
7MA QUIN
BAC
S/. 151,568.98
PARA ESTE EJERCICIO SE USO REGLA DE 3 EN ESTA FILA. SE DEBE COLOCAR LOS VALORES REALES DE CADA QU
1ERA QUIN
2DA QUIN
3RA QUIN
4TA QUIN
52.08%
80.51%
92.22%
100.00%
52.08%
80.51%
92.0%
5TA QUIN
6ta QUIN
7MA QUIN
52.08%
80.51%
92.0%
DEBAJO DE LA CURVA DE VALOR PLANEADO, SE ESTA RETRAZADO Y/O CON MENOS COSTO