Professional Documents
Culture Documents
CODIGO
UND
01
1.05
02
2.01
3.01
NIVELACION DE TERRENO
3.02
3.03
3.04
3.05
3.06
04.02
CIMIENTOS CORRIDOS
04.02.01
04.02.02.
MONTO
glb
1.00
1,000.00
1,000.00
100%
1,000.00
m2
160.00
1.50
240.00
100%
240.00
m2
m3
m3
m3
m3
m3
160.00
38.00
19.00
39.00
20.00
26.00
2.31
30.00
30.00
30.00
20.00
20.00
369.60
1,140.00
570.00
1,170.00
400.00
520.00
100%
100%
100%
100%
100%
100%
369.60
1,140.00
570.00
1,170.00
400.00
520.00
m2
7.00
15.00
105.00
100%
105.00
m3
m2
36.00
160.00
120.00
15.00
4,320.00
2,400.00
75%
0%
3,240.00
-
m3
kg
4.50
205.00
120.00
1.20
540.00
246.00
0%
100%
246.00
m3
m2
kg
9.75
78.00
575.00
120.00
40.00
1.20
1,170.00
3,120.00
690.00
0%
0%
0%
ZAPATAS
CONCRETO f 'c=210 kg/cm2
05.01.02.
05.02.01
05.02.02
ENCOFRADO Y DESENCOFRADO
05.02.03
05.03.
AVANCE ( % )
05.01.01
05.02.
TOTAL
04.01.
05
P.U
OBRAS PRELIMINARES
MOVIMIENTO DE TIERRAS
05.01
METR.
OBRAS PROVISIONALES
03
04
VALORIZACION N 01
QUIN 01
PRESUPUESTO TOTAL
DESCRIPCION
COLUMNAS
ENCOFRADO Y DESENCOFRADO
m3
m2
5.85
69.00
120.00
50.00
702.00
3,450.00
0%
0%
kg
1,950.00
1.20
2,340.00
50%
m3
m2
kg
3.50
40.00
175.00
120.00
40.00
1.20
420.00
1,600.00
210.00
0%
0%
0%
05.03.01
05.03..02
05.03..03
05.04.
1,170.00
VIGAS
05.04.01
05.04.02
ENCOFRADO Y DESENCOFRADO
05.04.03
6
06.01
7
7.01
8
7.01
9
7.01
MUROS DE LADRILLOS
MUROS DE LADRILLO DE ARCILLA SOGA
m2
189.00
15.00
2,835.00
0%
m2
294.00
18.00
5,292.00
0%
Glob.
1.00
4,050.00
4,050.00
50%
Glob.
1.00
2,160.00
2,160.00
0%
REVOQUES Y ENLUCIDOS
TARRAJEO FROTACHADO EN MUROS INTERIORES Y EXTERIORES
INSTALACIONES SANITARIAS
INSTALACIONES SANITARIAS DE ACUERDO A PLANOS
2,025.00
INSTALACIONES ELECTRICAS
INSTALACIONE ELECTRICAS DE ACUERDO A PLANOS
COSTO DIRECTO
IMPREVISTOS ( 8 % )
SUB TOTAL
I.G.V. ( 18 % )
PRESUPUESTO BASE TOTAL
41,059.60
3,284.77
44,344.37
7,981.99
52,326.36
12,195.60
975.65
13,171.25
2,370.83
15,542.08
VALORIZACION N 03
QUIN 03
MONTO
AVANCE ( % )
VALORIZACION N 04
QUIN 04
MONTO
AVANCE ( % )
VALORIZACION N 05
QUIN 05
MONTO
AVANCE ( % )
MONTO
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
25%
0%
1,080.00
-
0%
100%
100%
0%
540.00
-
0%
0%
80%
90%
100%
936.00
2,808.00
690.00
20%
10%
0%
2,400.00
234.00
312.00
-
50%
50%
351.00
1,725.00
50%
50%
50%
1,170.00
0%
0%
0%
0%
351.00
1,725.00
0%
0%
0%
0%
0%
0%
100%
100%
100%
420.00
1,600.00
210.00
0%
0%
0%
50%
0%
1,417.50
25%
708.75
-
25%
708.75
0%
100%
5,292.00
0%
0%
0%
25%
1,012.50
25%
1,012.50
0%
50%
1,080.00
25%
540.00
25%
12,810.00
1,024.80
13,834.80
2,490.26
16,325.06
7,283.25
582.66
7,865.91
1,415.86
9,281.77
540.00
8,770.75
701.66
9,472.41
1,705.03
11,177.44
CODIGO
UND
1
1.1
1.2
1.4
1.5
1.6
1.7
1.8
1.9
1.1
1.11
1.13
1.14
2
2.1
2.2
2.3
2.4
2.4
3
3.1
3.2
VALORIZACION N 01
QUIN 01
PRESUPUESTO TOTAL
DESCRIPCION
METR.
P.U
TOTAL
AVANCE ( % )
MONTO
4.96
730.00
3.53
11,661.35
3,692.96
549.25
1,024.86
322.12
322.12
96.15
96.15
96.15
24.81
5,110.00
70.69
30%
100%
100%
100%
100%
100%
100%
100%
100%
100%
0%
50%
3,498.41
3,692.96
549.25
1,024.86
322.12
322.12
96.15
96.15
96.15
24.81
35.35
25.00
60.00
60.00
15.00
30.00
60.00
60.00
70.00
80.00
70.00
1,500.00
3,600.00
4,200.00
1,200.00
2,100.00
0%
30%
30%
30%
45%
1,080.00
1,260.00
360.00
945.00
20.00
30.00
21.65
8.60
433.03
258.14
100%
100%
433.03
258.14
BOLS.
UNID.
UNID.
UNID.
KG.
KG.
KG.
KG.
KG.
KG.
Millar
UNID.
450.00
150.00
40.00
180.00
100.00
100.00
30.00
30.00
30.00
5.00
7.00
20.00
M3.
M3.
M3.
M3.
M3.
UNID.
UNID.
25.91
24.62
13.73
5.69
3.22
3.22
3.20
3.20
3.20
2.- AGREGADOS
Arena Fina
Arena gruesa
hormigon
Confitillo de 1/2"
Piedra Pilka
MATERIALES PARA INSTALACIONES SANITARIAS (AGUA Y DESAGE)
3.3
3.4
3.5
3.6
3.7
3.8
3.9
3.1
3.11
3.12
3.13
3.14
3.15
3.16
3.17
UNID.
UNID.
12.00
12.00
5.87
5.20
70.42
62.44
Codos de 4" * 45
Tee de PVC de 2"
Yee de PVC de 2"
Yee de PVC de 4"
Codos de 2" * 90
Codos de 2" * 45
Tubo de PVC de 3/4" para agua
Tubo de PVC de 1/2" para agua
Tee de PVC de 1/2" para agua
Tee de PVC de 3/4" para agua
Codos de PVC de 1/2" para agua
Codos de PVC de 3/4" para agua
Adaptadores de 1/2"
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
6.00
8.00
12.00
12.00
40.00
10.00
5.00
15.00
15.00
5.00
25.00
5.00
50.00
4.03
1.94
2.32
8.40
1.28
0.98
15.59
11.40
1.10
1.66
0.72
1.65
0.59
24.16
15.50
27.87
100.77
51.04
9.84
77.97
171.01
16.57
8.28
18.00
8.27
29.48
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
70.42
62.44
24.16
15.50
27.87
100.77
51.04
9.84
77.97
171.01
16.57
8.28
18.00
8.27
29.48
3.18
3.19
3.20
3.21
3.22
3.23
3.24
3.25
4
4.1
4.2
4.3
4.4
4.5
Universales de 1/2"
Tee galvanizadas de 1/2"
UNID.
UNID.
6.00
6.00
1.61
1.38
9.65
8.29
UNID.
UNID.
UNID.
UNID.
UNID.
UNID.
10.00
1.00
3.00
3.00
20.00
1.00
1.09
27.64
17.95
45.00
1.50
1,400.00
10.92
27.64
53.86
135.00
30.00
1,400.00
UNID.
60.00
2.45
146.88
UNID.
90.00
0.36
32.13
UNID.
20.00
1.02
20.40
UNID.
25.00
1.02
25.50
UNID.
1.00
17.24
17.24
100%
100%
100%
100%
100%
100%
100%
100%
9.65
8.29
10.92
27.64
53.86
135.00
30.00
1,400.00
100%
100%
100%
100%
100%
146.88
32.13
20.40
25.50
17.24
38,966.91
16,703.62
E MATERIALES
PIURA
AO 2014
VALORIZACION N 02
QUIN 02
AVANCE ( % )
VALORIZACION N 03
QUIN 03
MONTO
AVANCE ( % )
VALORIZACION N 04
QUIN 04
MONTO
AVANCE ( % )
VALORIZACION N 05
QUIN 05
MONTO
AVANCE ( % )
MONTO
-
25%
0%
0%
0%
0%
0%
0%
0%
0%
0%
50%
50%
2,915.34
2,555.00
35.35
25%
0%
0%
0%
0%
0%
0%
0%
0%
0%
50%
0%
2,915.34
2,555.00
-
20%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
2,332.27
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
30%
30%
30%
45%
1,080.00
1,260.00
360.00
945.00
0%
40%
40%
40%
10%
1,440.00
1,680.00
480.00
210.00
50%
0%
0%
0%
0%
750.00
-
50%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
750.00
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
9,150.68
9,280.34
3,082.27
750.00