Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Presupuesto
Presupuesto
Cliente
Lugar
Item
Descripcin
01
OBRAS PRELIMINARES
01.01
01.02
01.03
01.04
02
TRABAJOS PRELIMINARES
02.01
02.02
TRAZO Y REPLANTEO
03
MOVIMIENTO DE TIERRAS
03.01
03.02
03.03
03.04
03.05
03.06
03.07
04
04.01
SOLADOS
04.01.01
04.02
04.02.01
CANALETAS
04.02.02
05
05.01
ZAPATAS
05.01.01
05.01.02
05.02
VIGAS DE CIMENTACIN
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.03
COLUMNAS
05.03.01
05.03.02
05.03.03
05.03.04
05.04
SOBRECIMIENTOS ARMADOS
05.04.01
05.04.02
05.04.03
05.05
VIGAS
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
05.06
LOSAS ALIGERADAS
05.06.01
05.06.02
05.06.03
05.06.04
05.06.05
01
OBRAS PRELIMINARES
02
TRABAJOS PRELIMINARES
02.01
02.02
TRAZO Y REPLANTEO
03
MOVIMIENTO DE TIERRAS
03.01
03.02
03.03
03.04
03.05
03.06
03.07
04
04.01
SOLADOS
04.01.01
04.02
CANALETA REFORZADA
04.02.01
04.02.02
05
05.01
ZAPATAS
05.01.01
05.01.02
05.02
VIGAS DE CIMENTACIN
05.02.01
05.02.02
05.02.03
05.02.04
05.02.05
05.03
COLUMNAS
05.03.01
05.03.02
05.03.03
05.03.04
05.04
SOBRECIMIENTOS ARMADOS
05.04.01
05.04.02
05.04.03
05.05
VIGAS
05.05.01
05.05.02
05.05.03
05.05.04
05.05.05
05.05.06
05.05.07
05.06
05.06.01
LOSAS ALIGERADAS
05.06.02
05.06.03
05.06.04
05.06.05
01
01.01
02
02.01
02.02
02.03
02.04
02.05
02.06
TARRAJEO DE VANOS
02.07
TARRAJEO DE ESCALERAS
02.08
02.09
03
PISOS Y PAVIMENTOS
03.01
03.02
03.03
03.04
03.05
03.06
JUNTAS ASFALTICAS
04
CARPINTERIA METALICA
04.01
PUERTA DE FIERRO
04.02
VENTANA DE FIERRO
04.03
05
CARPINTERIA DE MADERA
05.01
05.02
05.03
06
06.01
07
PINTURA
07.01
07.02
07.03
07.04
07.05
07.06
07.07
07.08
01
01.01
02
02.01
02.02
02.03
02.04
02.05
02.06
TARRAJEO DE VANOS
02.07
02.08
03
PISOS Y PAVIMENTOS
03.01
03.02
03.03
03.04
03.05
03.06
JUNTAS ASFALTICAS
04
CARPINTERIA METALICA
04.01
PUERTA DE FIERRO
04.02
VENTANA DE FIERRO
04.03
05
05.01
CARPINTERIA DE MADERA
06
06.01
07
PINTURA
07.01
07.02
07.03
07.04
07.05
07.06
07.07
07.08
01
INSTALACIONES ELECTRICAS
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01
INSTALACIONES ELECTRICAS
01.01
01.02
01.03
01.04
01.05
01.06
01
INSTALACIONES SANITARIAS
02
02.01
02.02
02.03
02.04
01
INSTALACIONES SANITARIAS
02
02.02
02.03
02.04
02.05
01
TRABAJOS PRELIMINARES
01.01
01.02
TRAZO Y REPLANTEO
02
MOVIMIENTO DE TIERRAS
02.01
02.02
02.03
03
03.01
03.02
03.03
JUNTAS ASFALTICAS
03.04
04
04.01
CARPINTERIA METALICA
05
PINTURA
05.01
05.02
05.03
01
OBRAS PRELIMINARES
02
TRABAJOS PRELIMINARES
02.01
02.02
TRAZO Y REPLANTEO
03
MOVIMIENTO DE TIERRAS
03.01
03.02
03.03
03.04
03.05
03.06
04
04.01
04.02
04.03
04.04
04.05
CANALETAS
04.05.01
04.05.02
05
05.01
ZAPATAS
05.01.01
05.01.02
05.02
COLUMNAS
05.02.01
05.02.02
05.02.03
05.02.04
05.03
VIGAS
05.03.01
05.03.02
05.03.03
05.03.04
06
06.01
07
07.02
07.03
08
08.01
CARPINTERIA METALICA
PUERTA DE FIERRO
10
VEREDAS
10.01
10.02
10.03
01
MOBILIARIO ESCOLAR
01.01
01.02
01.03
01.04
MESA BI PERSONAL
01.05
SILLA UNIPERSONAL
02
EQUIPOS DE COMPUTO
02.01
COMPUTADORA I5
02.02
02.03
COSTO DIRECTO
GASTOS GENERALES 8%
UTILIDAD 7%
SUB TOTAL
IGV
VALOR REFERENCIAL
TOTAL PRESUPUESTO
Pgina
CION DE LA CAPACIDAD DE SERVICIO DE EDUCACION PRIMARIA EN LA I.E. N 16527 - ALTAMIZA, DISTRITO DE SAN JOS DE LOURDES - SAN IGNACIO - CAJAMARCA.
Costo al
01/04/2013
Und.
Metrado
MINARES
und
1.00
m2
75.00
60.00
est
1.00
m2
174.40
m2
174.40
m3
67.88
m3
12.78
m3
5.52
M2
41.40
m3
35.78
m3
27.70
m3
47.02
m2
47.78
m3
3.28
ELIMINARES
DE TIERRAS
NCRETO SIMPLE
m2
24.16
m3
27.15
kg
1,162.14
m3
10.78
kg
514.37
kg
96.29
kg
260.58
m2
82.84
m3
12.63
kg
1,910.78
kg
650.90
m2
99.80
m3
3.22
kg
160.72
m2
42.96
m3
10.59
kg
874.53
kg
208.00
kg
72.02
kg
762.68
kg
2.45
NCRETO ARMADO
ENTACIN
TOS ARMADOS
m2
103.41
m3
11.48
kg
606.27
kg
225.00
m2
131.25
und
1,093.31
m2
253.24
m2
253.24
m3
100.88
m3
18.08
m3
7.76
M2
57.60
m3
52.87
m3
37.38
m3
69.71
m2
70.86
m3
4.61
m2
33.95
RADAS
MINARES
ELIMINARES
DE TIERRAS
NCRETO SIMPLE
FORZADA
NCRETO ARMADO
m3
40.35
kg
1,740.64
m3
15.31
kg
727.30
kg
220.52
kg
300.67
m2
102.64
m3
17.33
kg
2,619.78
kg
1,186.68
m2
134.80
m3
4.22
kg
215.88
m2
56.32
m3
14.86
kg
1,224.34
kg
316.93
kg
100.83
kg
906.94
kg
2.45
m2
273.04
m3
17.21
ENTACIN
TOS ARMADOS
RADAS
kg
956.21
kg
337.50
m2
196.88
und
1,639.97
m2
107.24
m2
95.00
m2
121.20
m2
58.57
m2
68.99
m2
131.25
34.80
m2
34.80
m2
3.93
QUES DE ALBAILERIA
NLUCIDOS Y MOLDURAS
114.27
m2
137.89
m2
137.89
m2
49.70
m2
9.30
m2
3.17
31.70
m2
5.40
m2
23.95
und
4.00
ENTOS
METALICA
DE MADERA
und
1.00
12.80
m2
5.67
p2
352.20
m2
95.00
m2
121.20
m2
58.57
m2
68.99
m2
131.25
m2
5.22
30.27
TALES Y SIMILARES
m2
5.33
485.56
QUES DE ALBAILERIA
m2
131.13
m2
122.83
m2
138.39
m2
162.12
m2
93.30
m2
196.88
114.60
NLUCIDOS Y MOLDURAS
ENTOS
m2
4.32
171.46
m2
224.20
m2
194.46
m2
38.24
m2
7.60
m2
4.76
47.55
m2
8.10
m2
33.00
und
4.00
und
3.00
METALICA
DE MADERA
TALES Y SIMILARES
p2
493.20
m2
122.83
m2
138.39
m2
162.12
m2
93.30
m2
196.88
m2
17.19
45.59
m2
15.99
746.7
ES ELECTRICAS
und
1.00
und
8.00
und
4.00
und
1.00
pto
3.00
pto
8.00
pto
12.00
und
16.00
und
4.00
und
1.00
pto
5.00
pto
12.00
pto
20.00
18.00
ES ELECTRICAS
ES SANITARIAS
ES DE DESAGUE PLUVIAL
und
2.00
und
8.00
und
3.00
und
4.00
und
12.00
und
4.00
ES SANITARIAS
ES DE DESAGUE PLUVIAL
26.20
m2
697.00
m2
697.00
ELIMINARES
DE TIERRAS
m3
144.00
m3
144.00
m3
354.60
m3
118.49
m2
720.00
318.00
NCRETO SIMPLE
und
1.00
und
2.00
METALICA
173.00
63.00
114.00
350.00
MINARES
ELIMINARES
m2
400.18
m2
400.18
m3
244.78
m3
9.28
M2
13.68
m3
49.16
m3
8.45
m3
273.22
m2
124.20
DE TIERRAS
NCRETO SIMPLE
m3
98.12
m3
21.53
m2
287.04
m2
40.60
m3
5.51
kg
647.50
m3
74.52
m3
13.80
kg
329.44
kg
92.00
m2
276.00
m3
11.63
kg
6,245.79
kg
338.10
m2
155.02
m2
202.40
m2
126.50
m2
155.02
m2
12.00
NCRETO ARMADO
QUES DE ALBAILERIA
NLUCIDOS Y MOLDURAS
METALICA
m2
136.80
m2
19.20
m3
13.68
und
8.00
und
8.00
und
38.00
und
54.00
und
146.00
und
38.00
und
2.00
est
1.00
SCOLAR
OMPUTO
Fecha :
22/05/2013 08:05:55 PM
Precio S/.
Parcial S/.
900.00
900.00
87.45
6,558.75
57.80
3,468.00
675.00
675.00
1.18
205.79
2.41
420.30
29.26
1,986.17
25.61
327.30
20.88
115.26
12.80
529.92
23.72
848.70
108.94
3,017.64
12.05
566.59
38.26
1,828.06
529.99
1,738.37
20.44
493.83
568.52
15,435.32
6.44
7,484.18
612.56
6,603.40
6.44
3,312.54
6.44
620.11
6.44
1,678.14
39.64
3,283.78
666.25
8,414.74
6.44
12,305.42
6.44
4,191.80
53.62
5,351.28
592.06
1,906.43
6.44
1,035.04
36.79
1,580.50
639.12
6,768.28
5.92
5,177.22
6.44
1,339.52
6.44
463.81
6.44
4,911.66
6.44
15.78
60.17
6,222.18
587.62
6,745.88
6.44
3,904.38
6.44
1,449.00
48.90
6,418.13
3.31
3,618.86
1.18
298.82
2.41
610.31
29.26
2,951.75
25.61
463.03
20.88
162.03
12.80
737.28
23.72
1,254.08
108.94
4,072.18
12.05
840.01
39.81
2,820.94
534.92
2,465.98
20.44
693.94
578.38
23,337.63
6.44
11,209.72
629.01
9,630.14
6.44
4,683.81
6.44
1,420.15
6.44
1,936.31
39.64
4,068.65
690.92
11,973.64
6.44
16,871.38
6.44
7,642.22
53.62
7,227.98
602.34
2,541.87
6.44
1,390.27
36.79
2,072.01
659.68
9,802.84
5.92
7,248.09
6.44
2,041.03
6.44
649.35
6.44
5,840.69
6.44
15.78
60.17
16,428.82
599.96
10,325.31
6.44
6,157.99
6.44
2,173.50
48.90
9,627.43
3.31
5,428.30
64.27
6,892.31
28.97
2,752.15
29.00
3,514.80
35.83
2,098.56
41.06
2,832.73
45.19
5,931.19
38.44
1,337.71
62.73
2,183.00
48.40
190.21
2.20
251.39
46.41
6,399.47
24.43
3,368.65
86.21
4,284.64
17.84
165.91
48.40
153.43
5.93
187.98
240.00
1,296.00
180.00
4,311.00
120.00
480.00
283.14
283.14
181.38
2,321.66
208.38
1,181.51
6.24
2,197.73
8.34
792.30
8.34
1,010.81
11.10
650.13
11.57
798.21
9.57
1,256.06
11.10
57.94
3.25
98.38
19.21
102.39
4,766.22
64.27
8,427.73
28.97
3,558.39
29.00
4,013.31
35.83
5,808.76
41.06
3,830.90
45.19
8,897.01
38.44
4,405.22
48.40
209.09
2.20
377.21
46.41
10,405.12
25.66
4,989.84
87.24
3,336.06
17.84
135.58
48.40
230.38
5.93
281.97
240.00
1,944.00
180.00
5,940.00
120.00
480.00
283.14
849.42
6.24
3,077.57
8.34
1,024.40
8.34
1,154.17
11.10
1,799.53
11.57
1,079.48
9.57
1,884.14
11.10
190.81
3.25
148.17
19.21
307.17
7,587.87
636.82
636.82
152.02
1,216.16
62.75
251.00
219.65
219.65
84.95
254.85
84.95
679.60
74.34
892.08
152.02
2,432.32
62.75
251.00
219.65
219.65
84.95
424.75
84.95
1,019.40
74.34
1,486.80
14.08
253.44
13.01
26.02
16.02
128.16
16.02
48.06
16.02
64.08
16.02
192.24
13.01
52.04
14.08
368.90
1.18
822.46
2.41
1,679.77
17.07
2,458.08
108.94
15,687.36
12.05
4,272.93
628.35
74,453.19
17.84
12,844.80
5.93
1,885.74
365.83
365.83
2,200.00
4,400.00
3.30
570.90
3.30
207.90
3.30
376.20
1,155.00
1.18
472.21
2.41
964.43
29.26
7,162.26
20.88
193.77
12.80
175.10
108.94
5,355.49
23.72
200.43
12.05
3,292.30
39.81
4,944.40
313.43
30,753.75
386.17
8,314.24
29.59
8,493.51
20.44
829.86
534.92
2,947.41
6.44
4,169.90
578.38
43,100.88
690.92
9,534.70
6.44
2,121.59
6.44
592.48
53.62
14,799.12
659.68
7,672.08
6.44
40,222.89
6.44
2,177.36
60.17
9,327.55
73.97
14,971.53
35.83
4,532.50
41.06
6,365.12
240.00
2,880.00
87.24
11,934.43
17.84
342.53
108.94
1,490.30
105.15
841.20
270.04
2,160.32
208.85
7,936.30
247.59
13,369.86
93.18
13,604.28
2,400.00
91,200.00
760.00
1,520.00
2,000.00
2,000.00
995,307.40
79,624.59
69,671.52
----------------
1,144,603.51
206,028.63
-----------------
1,350,632.14
28,615.09
==============
1,379,247.23
11,601.75
626.09
7,391.58
4,060.26
1,828.06
2,232.20
120,237.38
22,919.50
15,497.97
30,263.24
4,521.97
24,898.45
22,136.25
909.13
10,480.36
5,980.86
2,820.94
3,159.92
181,744.91
34,547.35
21,739.06
43,715.22
6,004.15
42,026.60
33,712.53
6,892.31
21,091.74
14,560.08
6,087.00
3,786.31
2,197.73
4,766.22
8,427.73
31,099.89
19,378.95
8,364.00
849.42
3,077.57
7,587.87
4,150.16
5,833.92
455.68
677.26
2,502.23
22,418.37
89,549.56
4,400.00
1,155.00
1,436.64
16,379.35
56,283.17
3,777.27
133,718.55
47,270.78
27,047.89
59,399.88
14,971.53
10,897.62
2,880.00
13,767.26
37,911.96
94,720.00