Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Pgina
S10
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
01
01.01
m2
1,709.82
64.58
110,420.18
01.02
m2
1,351.64
107.08
144,733.61
01.03
kg
580.60
4.73
02
REVOQUES Y REVESTIMIENTOS
02.01
m2
1,222.85
16.64
20,348.22
02.02
TARRAJEO MUROS INT. Y EXT. FROTACHADO MEZ. C:A 1:4, E=1.5 CM.
m2
4,190.91
17.67
74,053.38
02.03
TARRAJEO MUROS EXTERIOR A PARTIR DEL 2do. PISO FROTACHADO MEZ.C:A 1:4,
E=1.5 CM
m2
1,288.72
26.03
33,545.38
02.04
m2
2,214.59
27.50
60,901.23
02.05
m2
2,619.79
38.71
101,412.07
02.06
m2
02.07
m2
02.08
VESTIDURA DE DERRAMES
1,195.29
11.23
13,423.11
02.09
13,063.13
5.58
72,892.27
03
CIELORRASOS
03.01
m2
3,336.50
30.45
04
PISOS Y PAVIMENTOS
04.01
m2
492.31
23.64
04.02
m2
433.26
39.38
17,061.78
04.03
m2
2,341.27
50.14
117,391.28
04.05
m2
308.39
54.94
16,942.95
04.04
m2
920.33
51.71
47,590.26
04.06
m2
71.52
21.42
1,531.96
04.07
665.67
40.37
26,873.10
04.08
m2
214.48
21.42
4,594.16
04.09
38.22
48.67
1,860.17
04.11
15.61
71.46
1,115.49
04.10
m2
04.12
CONTRAPISO DE 48 mm
m2
05
ZOCALOS Y CONTRAZOCALOS
05.01
m2
05.02
05.03
244.74
9.22
2,256.50
05.04
1,452.84
24.63
35,783.45
06
COBERTURAS
06.01
m2
1,296.86
28.09
36,428.80
06.02
m2
872.57
51.13
44,614.50
06.03
06.04
m2
06.05
06.06
Presupuesto
0301006
Und.
Metrado
Precio S/.
Parcial S/.
257,900.03
2,746.24
376,575.66
20.79
24.28
101,596.43
101,596.43
255,896.91
11,638.21
53.47
433.25
21.46
9,297.55
100,284.54
1,209.96
45.24
54,738.59
814.10
9.22
7,506.00
94,544.25
47.22
22.19
1,047.81
1,296.86
4.47
5,796.96
540.04
4.19
2,262.77
93.80
25.58
2,399.40
06.07
124.47
16.02
1,994.01
07
CARPINTERIA DE MADERA
07.01
m2
197.20
425.09
128,662.61
83,827.75
07.02
m2
74.42
437.60
32,566.19
07.03
m2
58.35
210.26
12,268.67
08
CARPINTERIA METALICA
08.01
08.02
m2
m2
449.84
96.12
123.13
236.64
55,388.80
22,745.84
08.03
m2
40.32
369.94
14,915.98
08.04
m2
19.53
273.03
5,332.28
08.05
m2
80.88
199.68
16,150.12
08.06
BARANDA METALICA
08.07
08.08
08.09
08.10
100.44
30.13
3,026.26
08.11
52.90
20.58
1,088.68
08.12
46.89
56.75
2,661.01
08.13
81.00
145.29
11,768.49
09
CERRAJERIA
09.01
pza
51.00
45.07
2,298.57
09.02
pza
132.00
55.32
7,302.24
09.03
30.00
2.45
73.50
09.04
92.00
3.25
299.00
09.05
pza
300.00
3.65
1,095.00
09.06
pza
54.00
4.47
241.38
09.07
65.00
4.59
298.35
09.08
48.00
5.40
10
10.01
11
PINTURA
11.01
134,103.60
214.38
12.60
81.44
1,026.14
252.03
19,011.53
11,867.24
259.20
104,166.50
m2
725.04
143.67
104,166.50
m2
5,956.30
6.12
36,452.56
11.02
m2
6,405.47
5.33
34,141.16
11.03
m2
1,288.72
9.81
12,642.34
11.04
m2
1,401.53
9.02
12,641.80
11.05
814.10
2.04
1,660.76
11.06
m2
659.89
16.99
11,211.53
11.07
m2
11.08
12
VARIOS
12.01
12.02
12.03
12.04
12.05
108,750.15
8.43
117.54
63,022.51
31.00
469.10
249.71
12.27
3,063.94
1,262.50
14.37
18,142.13
1,553.93
5.40
8,391.22
641.16
19.40
12,438.50
12.06
12.07
ASTA DE BANDERA
12.08
1.00
2,699.81
2,699.81
12.09
1.00
654.21
654.21
12.10
48.00
24.26
1,164.48
12.11
HABILITACION DE JARDINES
m2
12.12
Costo Directo
GASTOS GENERALES
UTILIDAD
14,542.10
79,352.46
1,018.34
6.90
28.00
68.79
1,926.12
1,737,370.43
173,737.04
86,868.52
-----------------------------SUBTOTAL
IMPUESTO (IGV 18%)
1,997,975.99
359,635.68
====================
TOTAL PRESUPUESTO
SON :
2,357,611.67
DOS MILLONES TRESCIENTOS CINCUENTISIETE MIL SEISCIENTOS ONCE Y 67/100 NUEVOS SOLES
Fecha :
19/04/2012 12:16:56 PM