Professional Documents
Culture Documents
Item
Cdigo
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
OBRAS PROVISIONALES
01
3,365.00
01.01
900402010140-0301104-01
und
1.00
715.00
715.00
01.02
900400000017-0301104-01
ALQUILER DE ALMACEN
mes
3.00
450.00
1350.00
01.03
900401505014-0301104-01
GLB
1.00
1,300.00
1300.00
TRABAJOS PRELIMINARES
02
4519.28
02.01
900302010102-0301104-01
LIMPIEZA DE TERRENO
m2
164.22
1.27
02.02
900302070103-0301104-01
m2
144.00
5.63
810.72
02.03
901101010102-0301104-01
est
1.00
3500.00
3500.00
208.56
5,610.98
MOVIMIENTO DE TIERRAS
03
03.01
900303020204-0301104-01
EXCAVACION DE ZANJAS
m3
48.38
28.69
1,388.02
03.02
900401021002-0301104-01
m3
70.02
13.78
964.88
03.03
900303040202-0301104-01
m3
37.45
15.51
580.85
03.04
900303040227-0301104-01
m3
53.13
30.00
1,593.90
03.05
901102030106-0301104-01
m2
165.60
3.77
624.31
03.06
909701021125-0301104-01
m3
21.50
21.35
459.03
m2
31.84
38.25
04.01
1217.88
CONCRETO SIMPLE
04
900304030103-0301104-01
1217.88
CONCRETO ARMADO
05
SOBRECIMIENTOS
05.01
6,055.68
05.01.01
900305080105-0301104-01
m3
5.34
347.23
1,854.21
05.01.02
900305140203-0301104-01
m2
53.84
42.78
2,303.28
05.01.03
900305060125-0301104-01
kg
327.84
5.79
1,898.19
17,186.65
COLUMNAS
05.02
05.02.01
900305080106-0301104-01
m3
7.28
441.48
05.02.02
900305050103-0301104-01
m3
0.75
380.27
3,213.97
285.20
05.02.03
900305070203-0301104-01
m2
73.30
46.54
3,411.38
05.02.04
900305060124-0301104-01
kg
1,774.80
5.79
10,276.09
ZAPATAS
05.03
8,216.19
05.03.01
900304020108-0301104-01
m3
11.01
422.26
05.03.02
900305060124-0301104-01
kg
508.86
7.01
4,649.08
3,567.11
VIGA DE CIMENTACION
05.04
14,417.80
05.04.01
900305080103-0301104-01
m3
11.78
423.31
4,986.59
05.04.02
900305070210-0301104-01
m2
94.22
42.78
4,030.73
05.04.03
900305060124-0301104-01
kg
861.32
6.27
5,400.48
VIGAS
05.05
18,596.53
05.05.01
900305080103-0301104-01
m3
9.19
455.13
05.05.02
900305050105-0301104-01
m3
0.73
380.27
4,182.64
277.60
05.05.03
900305080203-0301104-01
m2
43.95
56.89
2,500.32
05.05.04
900305060124-0301104-01
kg
1,378.67
8.44
11,635.97
05.06
17,809.34
05.06.01
900305090251-0301104-01
m3
12.42
347.29
4,313.34
05.06.02
900305090122-0301104-01
m2
120.00
58.62
7,034.40
05.06.04
900305060126-0301104-01
05.06.05
900305090247-0301104-01
kg
und
596.16
5.73
3,416.00
1,080.00
2.82
3,045.60
06
6,964.17
06.01
900309020204-0301104-01
m2
50.03
108.76
06.02
900309020202-0301104-01
m2
22.33
68.20
5,441.26
1,522.91
07
13,676.58
07.01
900310020102-0301104-01
m2
182.00
21.62
3,934.84
07.02
900310020103-0301104-01
m2
134.25
35.28
4,736.34
07.03
900310110102-0301104-01
VESTIDURA DE DERRAMES .
26.70
12.12
323.60
07.04
900401070003-0301104-01
CIELO RASO
m2
122.40
38.25
4,681.80
PISOS Y PAVIMENTOS
08
Item
Cdigo
08.01
08.01.01
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
PISO INTERIOR
900312100202-0301104-01
5,652.08
m2
102.30
55.25
5,652.08
55.30
45.25
2,502.33
1,343.51
VEREDAS
08.02
4,438.08
08.02.01
900312140102-0301104-01
m2
08.02.02
901103015125-0301104-01
m3
4.07
330.10
08.02.03
900305140204-0301104-01
m2
12.92
45.84
09
592.25
4,032.76
09.01
900305070109-0301104-01
m3
4.76
304.87
09.02
900305070216-0301104-01
m2
7.44
40.21
299.16
09.03
900402420111-0301104-01
20.93
109.05
2,282.42
34.25
7.05
JUNTAS
10
10.01
901152010111-0301104-01
1,451.18
559.42
241.46
10.02
901152010112-0301104-01
45.10
7.05
317.96
CARPINTERIA DE MADERA
11
14,662.90
11.01
900318020104-0301104-01
m2
35.36
350.00
12,376.00
11.02
900318010519-0301104-01
m2
4.62
495.00
2,286.90
pza
2.00
117.90
CERRAJERIA
12
12.01
900320020501-0301104-01
235.80
13
13.01
235.80
900401150011-0301104-01
3,043.76
p2
380.47
8.00
3,043.76
PINTURA
14
6,130.55
14.01
900322010616-0301104-01
m2
316.25
13.03
4,120.74
14.02
900322010617-0301104-01
m2
122.40
16.42
2,009.81
5,801.55
INSTALACIONES ELECTRICAS
15
15.01
900329070202-0301104-01
pto
14.00
60.24
15.02
900329010101-0301104-01
pza
1.00
909.62
909.62
15.03
900401505036-0301104-01
FLUORESCENTE RECTO 1 X 40 W
pto
8.00
167.22
1337.76
15.04
900401509035-0301104-01
POZO A TIERRA.
und
1.00
2,710.81
2710.81
und
1.00
570.00
FLETE TERRESTRE
16
16.01
843.36
900310020120-0301104-01
570.00
570.00
Costo directo
162,762.98
GASTOS GENERALES
UTILIDAD
8 %
13,021.04
10%
16,276.30
---------
SUBTOTAL
IMPUESTO (IGV)
192,060.32
18%
34,570.86
=========
TOTAL PRESUPUESTO
SON :
DOSCIENTOS VEINTISEIS MIL SEISCIENTOS TREINTAY UNO CON 17/100 NUEVOS SOLES
226,631.17