Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Pgina
S10
Presupuesto
Presupuest 0304048
ADECUACIN Y MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA I.E RICARDO BENTN - VER 8.0
Subpresup 002
ARQUITECTURA
Cliente
Costo al
MINISTERIO DE EDUCACION
Lugar
LIMA - LIMA - RIMAC
Item
Descripcin
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
20.01
20.02
21.00
22.00
24.00
24.20
41.01
244,306.21
52,119.97
1,106,719.34
152,604.27
112,813.46
41,740.54
COSTO DIRECTO
3,987,622.37
GASTOS GENERALES
UTILIDAD
Und.
Metrado
10.74%
9.26%
Precio S/.
31/05/2009
Parcial S/.
405,558.18
244,456.86
860,346.73
24,694.70
10,414.70
14,280.00
2,344.20
407,275.20
102,984.13
229,658.58
428,270.64
369,253.83
--------------------
SUBTOTAL
IGV
4,785,146.84
19.00%
909,177.90
-------------------
TOTAL
SON :
5,694,324.73
CINCO MILLONES SEISCIENTOS NOVENTICUATRO MIL TRESCIENTOS VEINTICUATRO Y 73/100 NUEVOS SOLES
S10
Presupuesto
Subpresupuesto
Cliente
Lugar
0304048
ADECUACIN Y MEJORAMIENTO DE LA INFRAESTRUCTURA DE LA I.E RICARDO BENTN - VER 8.0
002
ARQUITECTURA
MINISTERIO DE EDUCACION
LIMA - LIMA - RIMAC
Item
Descripcin
10.00
Presupuesto
Und.
Metrado
10.01
m2
2,894.48
10.02
m2
4,847.48
10.03
m2
1,662.69
10.05
m2
49.92
10.06
m2
53.04
10.08
m2
581.86
10.11
VESTIDURA DE DERRAMES
7,734.46
10.12
2,692.49
10.19
SOLAQUEADO DE PLACAS
m2
826.88
m2
2,165.35
10,537.89
11.00
11.03
12.00
CIELORRASOS
CIELORASO CON MEZC.C:A 1:4 E=1.5 CM.
PISOS Y PAVIMENTOS
12.01
m2
12.02.04
m2
253.28
12.02.05
m2
1,022.95
12.02.07
m2
13,614.16
12.02.08
m2
1,229.38
12.10.01.01
m2
422.62
12.10.01.03
m2
88.19
12.21
m2
1,290.88
12.22
4,075.81
12.23
m2
28.10
12.24
m2
285.24
13.00
CONTRAZOCALOS
13.01.01
54.78
13.01.02
5,907.76
13.03
1,036.90
13.10
628.85
13.11
453.40
13.12
856.01
13.13
439.30
14.00
ZOCALOS
14.01
m2
14.02
m2
2.30
14.03
m2
137.02
m2
134.41
15.00
2,464.41
REVESTIMIENTOS
15.04
16.00
16.01
m2
148.00
16.02
m2
26.70
16.03
m2
50.04
m2
422.45
16.04
17.00
17.02
CUB. LADR. PAST. 24X24 ASENT.C/BARRO 3CM; JUNTA 1:5 1.5 CM (INC ACARREO)
30
m2
8,008.75
17.03
m2
8,008.75
17.07
m2
17.08
8.80
104.80
17.09
SARDINEL DE H= 0.20M
17.10
m2
528.59
5.60
18.00
18.01.07
CARPINTERIA DE MADERA
PUERTA DE MADERA MP-105 A1 DE 1.05 X 2.10
20
und
27.00
18.01.08
30
und
66.00
18.01.09
20
und
28.00
18.01.10
und
31.00
18.01.11
und
10.00
18.01.12
und
49.00
18.01.14
und
10.00
18.01.15
und
18.00
18.01.16
und
10.00
18.01.17
und
2.00
18.01.18
und
1.00
18.01.19
und
1.00
18.01.20
und
1.00
18.01.21
und
2.00
18.01.22
und
7.00
18.01.23
und
3.00
18.01.24
und
1.00
18.01.25
und
1.00
18.01.26
und
5.00
18.01.27
19.00
48.96
19.02.02.07
30
und
129.00
19.02.02.08
und
2.00
19.02.02.09
und
2.00
19.02.02.11
und
1.00
19.02.02.13
und
1.00
19.02.02.14
und
2.00
19.02.02.15
und
1.00
19.02.02.16
und
1.00
19.02.02.17
und
1.00
19.02.02.18
und
1.00
19.02.02.19
und
5.00
19.04.02
m2
2,563.23
19.04.04
m2
95.68
19.04.05
TABIQUERIA METALICA
m2
10.08
19.15.02
12.00
19.16.05.01
m2
330.65
19.16.05.03
m2
50.18
19.17.03
und
2.00
19.17.04
und
1.00
19.17.05
und
19.18.03
1,171.80
19.18.06
44.00
19.18.07
PERSIANAS DE FIERRO
m2
2.60
und
4.00
pza
101.00
pza
813.00
pza
280.00
m2
48.96
30
m2
15,422.06
19.18.08
20.00
CERRAJERIA
20.01
BISAGRAS
20.01.01
20.01.02
20.02
20.02.04.02
1
1
21.00
21.02
22.00
PINTURA
22.01.02
2.00
22.01.06
30
m2
16,090.56
22.01.10
PINTURA MUROS EXTERIORES C/LATEX (2 MANOS) INC PREPARACION SUPERFICIE ANTES PINTURA
20
m2
9,072.97
22.01.25
m2
584.42
22.01.26
m2
1,166.51
22.04.03
m2
370.92
22.04.07
PINTURA DE TRAFICO
553.00
22.04.08
m2
489.45
22.04.12
PINTURA MUROS INTERIORES C/LATEX TP2 (2 MANOS) INC PREPARACION SUPERFICIE ANTES PINTURA
m2
10,304.45
m2
1,909.41
2,260.31
22.04.14
PINTURA EN MUROS EXTERIORES C/LATEX 2MANOS COLOR BLANCO INC. PREPARACION SUPERFICIE ANTES
PINTURA
22.04.16
22.04.17
PINTURA ASFALTICA
m2
111.51
24.00
24.01.02
25
pza
76.00
24.01.01.01
pza
15.00
24.01.01.02
10
pza
40.00
24.03.01
URINARIO BAMBI
pza
28.00
24.02.01
pza
18.00
24.02.03
pza
101.00
24.06.01.01
pza
6.00
24.06.01.02
pza
2.00
24.06.01.03
pza
26.00
24.20
30
24.20.01
pza
309.00
24.21
COLOCACION DE GRIFERIA
pza
79.00
26.05.08
pza
42.00
26.08.09
jgo
37.00
41.01
VARIOS
41.01.01
m2
119.01
41.01.02
GARGOLA
und
15.00
41.01.04
und
1.00
41.01.07
JUNTA ASFALTICA
41.01.08
pza
41.01.15
TICEROS
525.00
41.01.16
78.00
41.01.17
SARDINEL DE H= 0.15M
490.60
41.01.18
und
5.00
41.01.19
m2
3,938.69
41.01.20
und
21.00
41.01.21
und
1.00
41.01.22
52.00
41.01.23
TAPAJUNTAS
192.83
41.01.24
120.50
41.01.25
SARDINEL DE H= 0.20M
221.82
41.01.26
URINARIO CORRIDO
3.55
41.01.27
glb
1.00
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
10.74%
9.26%
SUBTOTAL
IGV
19.00%
TOTAL
SON :
CINCO MILLONES SEISCIENTOS NOVENTICUATRO MIL TRESCIENTOS VEINTICUATRO Y 73/100 NUEVOS SOLES
4,386.42
10.00
Metrado
Pgina
Costo al
31/05/2009
Precio S/.
Parcial S/.
244,306.21
2,894.48
13.93
40,320.11
4,847.48
13.34
64,665.38
1,662.69
22.33
37,127.87
49.92
21.95
1,095.74
53.04
34.04
1,805.48
581.86
20.31
11,817.58
7,734.46
9.26
71,621.10
2,692.49
3.95
10,635.34
826.88
6.31
5,217.61
52,119.97
2,165.35
24.07
52,119.97
10,537.89
31.72
253.28
22.79
5,772.25
1,022.95
35.75
36,570.46
13,614.16
45.60
620,805.70
1,229.38
34.15
41,983.33
422.62
19.12
8,080.49
88.19
50.61
4,463.30
1,290.88
22.79
29,419.16
4,075.81
3.06
12,471.98
28.10
41.14
1,156.03
285.24
41.14
11,734.77
1,106,719.34
334,261.87
152,604.27
54.78
13.85
758.70
5,907.76
19.65
116,087.48
1,036.90
9.63
9,985.35
628.85
13.59
8,546.07
453.40
9.80
4,443.32
856.01
8.18
7,002.16
439.30
13.16
5,781.19
112,813.46
2,464.41
43.44
2.30
41.34
107,053.97
95.08
137.02
41.34
5,664.41
41,740.54
134.41
45.80
6,155.98
148.00
25.43
3,763.64
26.70
62.71
1,674.36
50.04
49.06
2,454.96
422.45
65.55
27,691.60
405,558.18
8,008.75
32.48
260,124.20
8,008.75
12.64
101,230.60
8.80
204.19
1,796.87
104.80
36.40
3,814.72
5.60
33.88
189.73
528.59
72.65
38,402.06
27.00
769.98
244,456.86
20,789.46
66.00
831.83
54,900.78
28.00
753.95
21,110.60
31.00
790.55
24,507.05
10.00
810.13
8,101.30
49.00
774.35
37,943.15
10.00
880.82
8,808.20
18.00
835.67
15,042.06
10.00
837.44
8,374.40
2.00
854.74
1,709.48
1.00
854.74
854.74
1.00
818.15
818.15
1.00
825.98
825.98
2.00
1,605.57
3,211.14
7.00
1,472.19
10,305.33
3.00
1,074.00
3,222.00
1.00
1,108.50
1,108.50
1.00
805.04
805.04
5.00
814.25
4,071.25
48.96
366.59
17,948.25
860,346.73
129.00
376.15
48,523.35
2.00
3,980.49
7,960.98
2.00
3,326.05
6,652.10
1.00
1,527.66
1,527.66
1.00
2,780.47
2,780.47
2.00
3,771.77
7,543.54
1.00
3,719.28
3,719.28
1.00
1,075.90
1,075.90
1.00
3,528.78
3,528.78
1.00
3,331.74
3,331.74
5.00
1,355.38
6,776.90
2,563.23
227.83
583,980.69
95.68
314.92
30,131.55
10.08
183.68
1,851.49
12.00
117.77
1,413.24
330.65
261.16
86,352.55
50.18
261.16
13,105.01
2.00
1,087.93
2,175.86
1.00
2,094.54
2,094.54
2.00
57.36
114.72
1,171.80
31.52
36,935.14
44.00
110.12
4,845.28
2.60
690.66
1,795.72
4.00
532.56
2,130.24
24,694.70
10,414.70
101.00
11.11
813.00
11.43
1,122.11
9,292.59
14,280.00
280.00
51.00
14,280.00
48.96
47.88
2,344.20
2,344.20
15,422.06
7.55
407,275.20
116,436.55
16,090.56
6.70
107,806.75
9,072.97
7.36
66,777.06
584.42
12.29
7,182.52
1,166.51
11.52
13,438.20
370.92
15.89
5,893.92
553.00
3.45
1,907.85
489.45
13.09
6,406.90
10,304.45
5.63
58,014.05
1,909.41
6.67
12,735.76
2,260.31
4.10
9,267.27
111.51
12.63
1,408.37
102,984.13
76.00
189.63
14,411.88
15.00
282.15
4,232.25
40.00
160.49
6,419.60
28.00
197.03
5,516.84
18.00
165.19
2,973.42
101.00
247.15
24,962.15
6.00
443.90
2,663.40
2.00
673.90
1,347.80
26.00
217.79
5,662.54
309.00
83.87
25,915.83
79.00
16.81
1,327.99
42.00
79.00
3,318.00
37.00
114.39
4,232.43
119.01
85.69
15.00
45.81
687.15
1.00
1,214.53
1,214.53
4,386.42
4.96
21,756.64
10.00
174.10
1,741.00
525.00
90.56
47,544.00
78.00
77.40
6,037.20
490.60
28.29
13,879.07
5.00
35.86
179.30
3,938.69
14.82
58,371.39
229,658.58
10,197.97
21.00
67.82
1,424.22
1.00
22,317.06
22,317.06
52.00
104.41
5,429.32
192.83
53.84
10,381.97
120.50
22.39
2,698.00
221.82
33.88
7,515.26
3.55
262.67
932.48
1.00
17,352.02
17,352.02
3,987,622.37
428,270.64
369,253.83
-------------------4,785,146.84
909,177.90
------------------5,694,324.73