Professional Documents
Culture Documents
S10
Presupuesto
Presupuesto
0305001
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
05/08/2012
Parcial S/.
3,754.06
01.01
und
1.00
906.38
906.38
01.02
m2
20.00
128.06
2,561.20
und
1.00
286.48
01.03
02
TRABAJOS PRELIMINARES
286.48
33,637.49
02.01
m2
705.16
3.00
02.02
m2
705.16
1.08
761.57
02.03
GLB
1.00
3,405.78
3,405.78
02.04
GLB
1.00
847.46
847.46
02.05
m2
129.01
7.87
1,015.31
02.06
m2
185.57
7.87
1,460.44
m2
567.06
27.84
15,786.95
02.07
2,115.48
02.08
DEMOLICION DE VEREDAS
m2
118.94
32.55
3,871.50
02.09
m2
5.90
19.66
115.99
02.10
m3
1.05
148.29
155.70
02.11
13.00
10.72
139.36
02.12
m2
41.09
10.72
440.48
02.13
DESMONTAJE DE PUERTAS
und
3.00
24.58
73.74
02.14
DESMONTAJE DE SOBREPUERTAS
und
2.00
19.66
39.32
02.15
DESMONTAJE DE SOBREVENTANAS
und
3.00
19.66
58.98
02.16
und
22.00
32.76
720.72
02.17
und
20.00
8.69
173.80
02.18
m2
21.21
8.69
184.31
02.19
DESMONTAJE DE TOMACORRIENTES
pto
20.00
21.03
420.60
02.20
FLETE TERRESTRE
GLB
1.00
1,850.00
1,850.00
03
MOVIMIENTO DE TIERRAS
37,254.66
03.01
m3
11.89
28.09
333.99
03.02
m3
128.73
28.09
3,616.03
03.03
m3
349.97
42.02
14,705.74
03.04
m3
71.49
118.54
8,474.42
03.05
m3
70.72
104.38
7,381.75
03.06
m3
25.26
108.58
04
04.01
04.02
2,742.73
50,476.27
m3
8.78
218.79
1,920.98
m2
145.73
69.10
10,069.94
04.03
m2
58.38
36.24
2,115.69
04.04
m2
576.29
30.93
17,824.65
m2
576.29
32.18
18,545.01
04.05
05
2,594.90
05.01
m3
2.45
343.80
842.31
05.02
m2
34.95
30.41
1,062.83
kg
161.16
4.28
05.03
06
MUROS Y TABIQUES
689.76
27,758.07
06.01
m2
257.94
79.89
20,606.83
06.02
m2
64.20
111.39
7,151.24
07
REVOQUES Y ENLUCIDOS
2,584.34
07.01
m2
41.09
52.50
2,157.23
07.02
TARRAJEO EN ESTRADO
m2
6.66
37.72
251.22
07.03
m2
5.26
14.71
77.37
Fecha :
18/09/2012 02:39:40p.m.
Pgina
S10
Presupuesto
Presupuesto
0305001
Lugar
Item
Descripcin
Subpresupuesto
Cliente
07.04
Und.
m
Metrado
Precio S/.
35.06
05/08/2012
Parcial S/.
2.81
98.52
08
ZOCALOS Y CONTRAZOCALOS
08.01
308.09
36.70
11,306.90
08.02
106.48
54.18
5,769.09
09
PISOS
m2
567.06
92.89
52,674.20
09.01
17,075.99
52,674.20
10
CIELORRASOS
10.01
m2
567.06
107.70
61,072.36
10.02
m2
13.80
87.36
1,205.57
11
COBERTURA
und
20.00
41.61
832.20
m2
19.44
431.78
8,393.80
11.01
12
12.01
13
INSTALACION DE COBERTURA
62,277.93
832.20
CARPINTERIA DE MADERA
PUERTA CONTRAPLACADA
8,393.80
CERRAJERIA
1,052.64
13.01
und
9.00
80.51
13.02
pza
27.00
12.15
14
CARPINTERIA METALICA
14.01
15
15.01
724.59
328.05
3,426.41
und
13.00
263.57
3,426.41
m2
42.07
460.24
19,362.30
15.02
m2
17.74
363.26
6,444.23
15.03
m2
160.29
354.30
56,790.75
16
PINTURA
82,597.28
15,962.64
16.01
m2
824.97
12.76
10,526.62
16.02
m2
185.57
14.46
2,683.34
16.03
m2
173.89
15.83
17
INSTALACIONES ELECTRICAS
2,752.68
69,688.28
17.01
pto
76.00
57.82
17.02
pto
11.00
86.71
953.81
17.03
pto
41.00
50.29
2,061.89
17.04
INTERRUPTOR SIMPLE
pto
17.00
35.87
609.79
17.05
INTERRUPTOR DOBLE
pto
3.00
37.53
112.59
17.06
INTERRUPTOR TRIPLE
pto
8.00
40.03
320.24
17.07
POZO A TIERRA
und
4.00
1,036.16
4,144.64
17.08
und
4.00
23.99
95.96
17.09
und
4.00
23.99
95.96
17.10
125.00
12.96
1,620.00
17.11
265.00
14.58
3,863.70
17.12
25.00
46.02
1,150.50
17.13
TABLERO GENERAL
und
2.00
483.40
966.80
17.14
und
2.00
561.86
1,123.72
und
13.00
3,705.72
48,174.36
17.15
18
MEDIDAS DE MITIGACION
4,394.32
9,500.00
18.01
GLB
1.00
6,500.00
6,500.00
18.02
GLB
1.00
3,000.00
3,000.00
Fecha :
18/09/2012 02:39:40p.m.
Pgina
S10
Presupuesto
Presupuesto
0305001
Lugar
Item
Descripcin
19
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
05/08/2012
Parcial S/.
2,240.94
19.01
und
2.00
57.54
19.02
und
6.00
61.78
370.68
19.03
und
8.00
135.50
1,084.00
19.04
und
2.00
4.70
9.40
19.05
und
4.00
6.27
25.08
19.06
und
12.00
7.97
95.64
19.07
LETRERO SALIDA
und
7.00
10.00
70.00
19.08
und
4.00
10.00
40.00
19.09
und
6.00
4.41
26.46
19.10
LETRERO NO FUMAR
und
12.00
12.55
150.60
19.11
und
12.00
4.50
54.00
19.12
LETRERO SALIDA
und
6.00
10.00
60.00
19.13
und
14.00
10.00
140.00
20
OTROS
115.08
11,493.75
20.01
185.84
4.93
916.19
20.02
175.03
5.18
906.66
20.03
m2
138.10
1.81
249.96
20.04
m2
705.16
13.36
9,420.94
495,275.85
COSTO DIRECTO
49,527.59
49,527.59
(10 %)
----------------------594,331.03
SUB TOTAL
IGV
106,979.59
(18 %)
----------------------701,310.62
TOTAL PRESUPUESTO
SON :
Fecha :
18/09/2012 02:39:40p.m.