Beruflich Dokumente
Kultur Dokumente
Frmulas Polinmicas:
Estructuras
K = 0.233 Jr/Jo + 0.204 CBr/CBo + 0.259 AAr/AAo + 0.137 MMr/MMo + 0.167 GGr/Ggo
Arquitectura
K = 0.306 Jr/Jo + 0.195 CAr/CAo + 0.115 CBr/CBo + 0.217 FMr/FMo + 0.167 GGr/GgoJ
Instalaciones Elctricas
K = 0.216 Jr/Jo + 0.327 AAr/AAo + 0.202 Ar/Ao + 0.088 Mr/Mo + 0.167 GGr/Ggo
Instalaciones Sanitarias
K = 0.342 Jr/Jo + 0.141 ADr/ADo + 0.150 CMr/CMo + 0.200 PPr/PPo + 0.167 GGr/Ggo
PRESUPUESTO BASE
ESTRUCTURAS
ARQUITECTURA
INST. ELCTRICAS
INST. SANITARIAS
IU
S/IGV
S/IGV
S/IGV
S/IGV
S/IGV
DESCRIPCIN
S/.
S/.
S/.
S/.
S/.
COEFICIENTE
DE INCIDENCIA
% DE
INCIDENCIA
jun-13
sep-12
3,913,662.27
2,081,990.55
1,190,108.31
121,905.25
175,504.34
SALDO BRUTO POR
VALORIZAR
40%
F.R.
Imo
sep-12
(SIN IGV)
1565464.908
MONTO MXIMO
MONTO
SOLICITADO
(SIN IGV)
(SIN IGV)
Ima
jun-13
ESTRUCTURAS
003
004
021
17
043
48
047
039
0.259
64.860%
2,081,990.55
1.00000
429.12
463.77
377,989.17
333,237.14
0.259
35.140%
2,081,990.55
1.00000
489.19
519.95
201,402.24
133,517.44
0.204
71.430%
2,081,990.55
1.00000
438.98
457.84
316,416.10
207,595.45
0.204
28.570%
2,081,990.55
1.00000
535.39
553.82
125,521.33
80,104.12
0.137
57.560%
2,081,990.55
1.00000
602.54
619.49
168,798.48
160,833.09
0.137
42.440%
2,081,990.55
1.00000
325.11
335.41
124,887.90
0.233
100.000%
2,081,990.55
1.00000
470.79
471.44
485,773.56
0.167
100.000%
2,081,990.55
1.00000
381.48
387.61
353,279.49
SUB TOTAL 1
2,154,068.27
915,287.24
Frmulas Polinmicas:
ARQUITECTURA
24
0'04
021
17
54
43
047
039
0.115
53.040%
1,190,108.31
1.00000
270.66
272.99
73,216.76
0.195
37.950%
1,190,108.31
1.00000
489.19
519.95
93,608.85
83,960.43
0.195
62.050%
1,190,108.31
1.00000
438.98
457.84
150,186.84
140,460.60
0.115
46.960%
1,190,108.31
1.00000
535.39
553.82
66,483.03
12,167.59
0.217
39.170%
1,190,108.31
1.00000
363.77
373.90
103,974.87
62,335.95
0.217
60.830%
1,190,108.31
1.00000
602.54
619.49
161,514.85
161,514.85
0.306
100.000%
1,190,108.31
1.00000
470.79
471.44
364,675.94
0.167
100.000%
1,190,108.31
1.00000
381.48
387.61
201,941.77
SUB TOTAL 2
15,603.90
1,215,602.91
476,043.32
6,108.40
INSTALACIONES ELCTRICAS
11
0'6
07
047
030
039
0.096
52.080%
121,905.25
1.00000
203.67
204.11
6,108.04
0.096
47.920%
121,905.25
1.00000
798.16
817.51
5,743.99
5,743.99
0.108
100.000%
121,905.25
1.00000
576.10
589.74
13,477.49
13,477.49
0.131
100.000%
121,905.25
1.00000
470.79
471.44
15,991.64
0.490
100.000%
121,905.25
1.00000
349.36
372.66
63,717.41
0.175
100.000%
121,905.25
1.00000
381.48
387.61
21,676.23
SUB TOTAL 2
126,714.80
25,329.88
INSTALACIONES SANITARIAS
47
10
73
21
43
51
57
039
0.288
13.160%
175,504.34
1.00000
470.79
471.44
6,660.94
0.288
75.440%
175,504.34
1.00000
353.71
362.95
39,127.45
29,127.45
0.088
29.550%
175,504.34
1.00000
401.50
440.00
5,001.44
2,475.58
0.088
70.450%
175,504.34
1.00000
438.98
457.84
11,348.03
5,805.12
0.110
100.000%
175,504.34
1.00000
602.54
619.49
19,848.56
19,848.56
0.166
100.000%
175,504.34
1.00000
281.21
312.32
32,356.76
12,945.03
0.259
100.000%
175,504.34
1.00000
384.13
405.38
47,970.22
23,432.22
0.175
100.000%
175,504.34
1.00000
381.48
387.61
31,206.79
SUB TOTAL 2
TOTAL
Nota: Para el Ima se ha empleado los IU del mes de Noviembre del 2010, publicados el 17 de Diciembre del 2010
193,520.19
93,633.96
3,689,906.17
1,510,294.40
Frmulas Polinmicas:
RESUMEN
COD
003
004
024
007
011
021
017
043
051
054
006
057
073
072
DESCRICION
Acero de construccin corrugado
Agregado grueso
Plancha de Asbesto cemento
Alambre y cable tipo TW-THW
Artefacto de alumbrado exterior
Cemento Portland
Bloques y Ladrillos
Madera nacional para encofrado
Perfil de acero liviano
Pintura latex
Alambre y cable de cobre desnudo
Plancha Galvanizada
Tuberia PVC
Aparatos sanitarios
PARCIAL
ESTRUCT.
333,237.14
133,517.44
ARQUIT.
II.EE
II.SS
83,960.43
15,603.90
13,477.49
6108.40
207,595.45
80,104.12
160,833.09
140460.600
12167.590
161,514.85
5,805.12
19,848.56
12,945.03
62,335.95
5743.990
915,287.24
476,043.32
23,432.22
2,475.58
29,127.45
25,329.88
93,633.96
1,510,294.40