Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Obra
: CONSTRUCCIN DE PISTAS Y VEREDAS EN CALLE LOS ROSALES Y CALLE LOS MDANOS
DEL ASENTAMIENTO HUMANO LOS MDANOS DEL DISTRITO DE CASTILLA - PIURA - PIURA
DEDUCTIVO -
_________________________
ACUMULADO
ITEM PRESUPUESTOS PARCIAL TOTAL VAL. N01 SALDO
ACTUAL
SUBTOTAL
IGV 18.00%
PRESUPUESTO DE CONSTRUCCIN
SUPUESTO DE CONSTRUCCIN
Parcial (S/.)
7,006.69
7,970.55
111,541.38
1,254.42
50.98%
127,773.04
12,777.30
12,777.30
153,327.65
27,598.98
180,926.62
PRESUPUESTO DE INSTALACIONES ELECTRICAS - TORRE A
OBRA: #REF!
PROPIETARIO: #REF!
FECHA : #REF!
UBICACIN: CHORRILLOS - LIMA
Item Descripcin
COSTO DIRECTO
TALACIONES ELECTRICAS - TORRE A
Err:509
Err:509
ml Err:509 16.95 Err:509
ml Err:509 20.13 Err:509
ml Err:509 14.32 Err:509
ml Err:509 68.31 Err:509
ml Err:509 68.31 Err:509
ml Err:509 23.49 Err:509
Err:509 Err:509
ml Err:509 17.74 Err:509
Err:509 23,945.62
Err:509 13,118.53
pto 17.00 83.16 1,413.72
pto 58.00 126.36 7,328.88
pto 3.00 126.36 379.08
pto 6.00 72.67 436.02
pto 49.00 72.67 3,560.83
Err:509 469.63
pto 3.00 53.79 161.37
pto 3.00 72.35 217.05
pto 1.00 91.21 91.21
Err:509 8,040.76
pto 7.00 129.22 904.54
pto 12.00 95.31 1,143.72
pto 47.00 127.50 5,992.50
Err:509 1,149.90
pto 2.00 352.59 705.18
pto 2.00 222.36 444.72
Err:509 836.06
pto 2.00 418.03 836.06
Err:509 330.74
pto 2.00 165.37 330.74
Err:509 169,984.25
und 61.00 2,568.11 156,654.71
und 2.00 3,903.43 7,806.86
und 1.00 2,763.75 2,763.75
und 1.00 2,758.93 2,758.93
Err:509 971.75
Und. Metrado Precio (S/.) Parcial (S/.) Total
Err:509
PRESUPUESTO DE INSTALACIONES SANITARIAS - TORRE A
OBRA: #REF!
PROPIETARIO: #REF!
FECHA : #REF!
UBICACIN: CHORRILLOS - LIMA PLAZO EJEC:
COSTO DIRECTO
ACIONES SANITARIAS - TORRE A
Err:509
Err:509
27,253.58
27,253.58
Err:509
Err:509
Err:509
Err:509
Err:509
25,460.07
6,603.75
18,856.32
2,950.29
2,950.29
28,798.38
28,798.38
Err:509
28,299.34
28,299.34
Err:509
Err:509
16,553.40
16,553.40
1,945.64
1,945.64
Err:509
60,670.66
16,222.62
6,364.05
4,485.14
7,579.56
10,872.64
538.93
12,147.57
2,460.15
Err:509
Err:509
Err:509
Err:509
Parcial (S/.) Total
Err:509
Err:509
Err:509
Err:509
Err:509
6,321.34
2,956.46
176.89
1,870.05
1,317.94
2,640.87
410.00
594.16
1,636.71
Err:509
PRESUPUESTO DE ESTRUCTURAS TORRE B
OBRA: #REF!
PROPIETARIO: #REF!
FECHA: Err:509
UBICACIN: #REF! PLAZO EJEC: #REF!
01 ESTRUCTURAS
01.01 CONCRETO ARMADO
01.01.01 COLUMNAS
01.01.01.01 CONCRETO PREMEZCLADO COLUMNAS f'c=210 kg/cm2 m3 #REF! #REF!
01.01.01.02 ENCOFRADO Y DESENCOFRADO DE COLUMNAS m2 #REF! #REF!
01.01.01.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.01.04 CURADO DE CONCRETO C/ADITIVO m2 #REF! #REF!
01.01.02 PLACAS
01.01.02.01 CONCRETO PREMEZCLADO PLACAS f'c=210 kg/cm2 m3 #REF! #REF!
01.01.02.02 ENCOFRADO Y DESENCOFRADO DE PLACAS m2 #REF! #REF!
01.01.02.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.02.04 CURADO DE CONCRETO C/ADITIVO m2 #REF! #REF!
01.01.03 VIGAS
01.01.03.01 CONCRETO PREMEZCLADO EN VIGAS f'c=210kg/cm2 m3 #REF! #REF!
01.01.03.02 ENCOFRADO Y DESENCOFRADO DE VIGAS m2 #REF! #REF!
01.01.03.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.03.04 CURADO DE CONCRETO C/ADITIVO m2 #REF! #REF!
01.01.04 LOSAS MACIZAS
01.01.04.01 CONCRETO PREMEZCLADO LOSAS MACIZAS f'c=210kg/cm m3 #REF! #REF!
01.01.04.02 ENCOFRADO Y DESENCOFRADO DE LOSAS MACIZAS m2 #REF! #REF!
01.01.04.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.04.04 MANO DE OBRA PARA CURADO DE CONCRETO CON AGUA m2 #REF! #REF!
01.01.06 LOSAS ALIGERADA FIRTH DE H=20 CMS
01.01.06.01 CONCRETO PREMEZCLADO LOSAS MACIZAS f'c=210kg/cm m3 #REF! #REF!
01.01.06.02 APUNTALAMIENTO Y DESENCOFRADO DE LOSA ALIGERA m2 #REF! #REF!
01.01.06.03 SUMINISTRO DE VIGUETAS Y BOVEDILLAS m2 #REF! #REF!
01.01.06.04 COLOCACION DE BOVEDILLAS DE ARCILLA m2 #REF! #REF!
01.01.06.05 COLOCACION DE VIGUETA PRETENZADA m2 #REF! #REF!
01.01.06.06 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.06.07 MANO DE OBRA PARA CURADO DE CONCRETO CON AGUA m2 #REF! #REF!
01.01.07 ESCALERAS
01.01.07.01 CONCRETO PREMEZCLADO EN ESCALERAS f'c=210 kg/cm m3 #REF! #REF!
01.01.07.02 ENCOFRADO Y DESENCOFRADO EN ESCALERA m2 #REF! #REF!
01.01.07.03 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg #REF! #REF!
01.01.07.04 MANO DE OBRA PARA CURADO DE CONCRETO CON AGUA m2 #REF! #REF!
COSTO DIRECTO
RESUPUESTO DE ESTRUCTURAS TORRE B
P. Parcial Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
S/. #REF!
PRESUPUESTO DE ARQUITECTURA TORRE B
OBRA: CONJUNTO RESIDENCIAL LOS GORRIONES
PROPIETARIOSOLIGESTION PERU SAC
FECHA: Err:509
UBICACIN: CHORRILLOS - LIMA
01 ARQUITECTURA
01.01 MUROS DE ALBAILERA Y CERRAMIENTOS
01.01.01 MUROS CON PLACA P7 m2 Err:509 #REF!
01.01.02 MUROS CON PLACA P10 m2 Err:509 #REF!
01.01.03 MUROS CON PLACA P14 m2 Err:509 #REF!
01.01.04 MUROS DOBLES CON PLACA P10 (E=0.20) m2 Err:509 #REF!
01.01.05 MUROS DOBLES CON PLACA P12 (E=0.25) m2 Err:509 #REF!
01.02 CERRAMIENTOS DE DRYWALL
01.02.01 PANELES DE DRYWALL DESMONTABLES PARA DUCTOS DE INSTALACIONES m2 Err:509 95.00
01.03 TARRAJEOS, REVOQUES, ENLUCIDOS Y MOLDURAS
01.03.01 TARRAJEO MUROS INTERIORES m2 Err:509 19.87
01.03.02 TARRAJEO DE COLUMNAS m2 Err:509 23.98
01.03.03 TARRAJEO DE VIGAS m2 Err:509 #REF!
01.03.04 TARRAJEO MUROS EXTERIORES m2 Err:509 24.07
01.03.05 TARRAJEO MUROS EXTERIORES EN LATERALES m2 Err:509 24.07
01.03.06 SOLAQUEO DE MUROS INTERIORES (todos los muros menos cocinas y baos) m2 Err:509 8.63
01.03.07 SOLAQUEO INTERIOR EN POZO DE ASCENSORES m2 Err:509 8.26
01.03.08 VESTIDURAS DE DERRAMES, ANCHO=15cm, C:A 1:5 (A=7, 10 y 15cm) ml Err:509 8.55
01.03.09 VESTIDURAS DE DERRAMES, ANCHO=25cm, C:A 1:5 (A=20 y 25cm) ml Err:509 9.68
01.04 CIELORRASOS
01.04.01 CIELORRASOS TARRAJEADOS CON MEZCLA C:A=1:5 m2 Err:509 #REF!
01.04.02 VESTIDURA DE FONDOS DE ESCALERA m2 Err:509 24.48
01.05 PISOS Y PAVIMENTOS
01.05.01 CONTRAPISO DE e=48 mm m2 Err:509 #REF!
01.05.02 PISO DE CEMENTO FROTACHADO PARA ESTAMPADO SOBRE CONCRETO m2 Err:509 23.28
01.05.03 PISO DE CEMENTO PULIDO m2 Err:509 25.41
01.05.04 PISO ESTAMPADO SOBRE CONCRETO m2 Err:509 57.78
01.05.05 PISO CERAMICO CELIMA CEMENTO BEIGE 40X40 m2 Err:509 48.19
01.05.06 PISO CERAMICO CELIMA CEMENTO MARRON 40X40 m2 Err:509 48.19
01.05.07 PISO DE PORCELANATO PULIDO CELIMA GRIS PLATA 60X60 m2 Err:509 76.44
01.05.08 PISO LAMINADO DE MADERA DE 7mm, COLOR HAYA m2 Err:509 48.50
01.05.09 SARDINELES PARA DUCHAS ENCHAPADOS CON CERAMICA CEMENTO BEIGE, Hml Err:509 42.55
01.06 CONTRAZOCALOS
01.06.01 CONTRAZOCALO DE CEMENTO PULIDO h=0.10 m (en escaleras de evacuacin y v ml Err:509 9.07
01.06.02 CONTRAZOCALO POST FORMADO MDF ml Err:509 #REF!
01.06.03 CONTRAZOCALO CERAMICO CELIMA CEMENTO BEIGE 40 X 40, H=0.10m ml Err:509 15.28
01.06.04 CONTRAZOCALO CERAMICO CELIMA CEMENTO MARRON 40 X 40, H=0.10m ml Err:509 15.28
01.06.05 CONTRAZOCALO DE PORCELANATO CELIMA GRIS PLATA PULIDO 60 X 60cm, ml Err:509 16.51
01.06.06 CONTRAZOCALO ESTAMPADO SOBRE CEMENTO h=0.10 m ml Err:509 17.00
01.07 ZOCALOS
01.07.01 ZOCALO DE CERAMICA CELIMA CEMENTO BEIGE 40x40 m2 Err:509 50.60
01.08 REVESTIMIENTOS DE GRADAS Y ESCALERAS
01.08.01 FORJADO DE GRADAS Y ESCALERAS, CEMENTO PULIDO ml Err:509 20.52
01.08.02 FORJADO DE DESCANSOS, CEMENTO PULIDO m2 Err:509 23.45
01.09 CUBIERTAS
01.09.01 COBERTURA DE LADRILLO PASTELERO EN AZOTEA m2 Err:509 38.92
01.10 PINTURA
01.10.01 EMPASTADO EN MUROS INTERIORES m2 Err:509 3.81
01.10.02 EMPASTADO EN CIELORRASOS m2 Err:509 3.81
01.10.03 PINTURA LATEX EN MUROS INTERIORES m2 Err:509 8.82
01.10.04 PINTURA LATEX EN MUROS EXTERIORES m2 Err:509 #REF!
01.10.05 PINTURA LATEX EN CIELORRASOS m2 Err:509 8.89
01.11 CARPINTERIA DE MADERA
01.11.01 PUERTAS DE MADERA
Item Descripcin Und. Metrado Precio (S/.)
TOTAL :
UPUESTO DE ARQUITECTURA TORRE B
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Parcial (S/.) Subtotal (S/.)
Err:509
Err:509
Err:509
Err:509
42,649.80
42,649.80
Err:509
54,456.00
54,456.00
Err:509
Err:509
Err:509
1,710.00
1,710.00
Err:509
Err:509
1,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
6,307.00
6,307.00
Err:509
Err:509
Err:509
Err:509
Err:509
153,054.34
98,045.28
22,835.84
23,148.32
13,371.54
15,840.38
286.43
22,562.77
50,368.98
12,936.92
12,073.32
6,197.31
2,214.64
16,946.79
4,640.08
3,100.00
1,540.08
Err:509
1,731.04
6,030.12
3,883.95
1,197.22
4,378.44
5,667.11
Err:509
Err:509
1,832.64
Err:509
Err:509
Err:509
Err:509
Err:509
Parcial (S/.) Subtotal (S/.)
Err:509
Err:509
PRESUPUESTO DE INSTALACIONES ELECTRICAS - TORRE B
OBRA: #REF!
PROPIETARIO: #REF!
FECHA : #REF!
UBICACIN: CHORRILLOS - LIMA
COSTO DIRECTO
PLAZO EJEC: Err:509
Err:509
16.95 Err:509
20.13 Err:509
14.32 Err:509
68.31 Err:509
68.31 Err:509
23.49 Err:509
0.00 Err:509
17.74 Err:509
0.00 21,984.01
0.00 12,480.71
83.16 415.80
126.36 7,455.24
126.36 758.16
72.67 436.02
72.67 3,415.49
0.00 469.63
53.79 161.37
72.35 217.05
91.21 91.21
7,422.15
95.31 1,429.65
127.50 5,992.50
444.72
222.36 444.72
836.06
418.03 836.06
330.74
165.37 330.74
172,552.36
2,568.11 159,222.82
3,903.43 7,806.86
2,763.75 2,763.75
2,758.93 2,758.93
971.75
26.20 419.20
11.27 11.27
541.28 541.28
Err:509
17.74 Err:509
16.87 Err:509
198,569.74
40,062.66
66.66 40,062.66
23,527.36
53.79 19,041.66
72.35 4,485.70
7,453.48
109.61 7,453.48
108,690.64
95.31 71,291.88
129.22 15,247.96
105.48 22,150.80
0.00 18,835.60
49.72 3,082.64
49.72 3,082.64
129.04 8,000.48
75.32 4,669.84
0.00 Err:509
0.00 Err:509
0.00
0.00 Err:509
20.09 Err:509
9.37 Err:509
171.00 2,394.00
238.35 476.70
58.38 3,619.56
0.00 Err:509
13.77 Err:509
9.37 Err:509
171.00 2,394.00
238.35 476.70
58.38 3,619.56
0.00 Err:509
13.77 Err:509
7.26 Err:509
35.08 561.28
53.78 3,334.36
0.00 Err:509
9.37 Err:509
7.26 Err:509
58.38 934.08
58.38 4,553.64
56.14 3,480.68
56.14 4,435.06
58.38 175.14
58.38 3,619.56
9.54 133.56
1,655.75
1,655.75 1,655.75
9,500.00
9,500.00 9,500.00
6,572.50
2,506.32 2,506.32
2,427.36 2,427.36
1,638.82 1,638.82
PRESUPUESTO DE INSTALACIONES SANITARIAS - TORRE B
OBRA: #REF!
PROPIETARI #REF!
FECHA : #REF!
UBICACIN:CHORRILLOS - LIMA PLAZO EJEC:
COSTO DIRECTO
Err:509
Parcial (S/.)
28,122.22
28,122.22
Err:509
Err:509
Err:509
Err:509
Err:509
24,624.54
5,459.10
19,165.44
2,950.29
2,950.29
29,262.87
29,262.87
29,035.45
29,035.45
Err:509
Err:509
16,289.25
16,289.25
1,945.64
1,945.64
61,870.24
16,704.48
6,485.27
4,606.36
7,716.54
11,050.88
0.00
12,697.46
2,609.25
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
6,269.12
3,009.89
0.00
1,905.67
1,353.56
2,640.87
410.00
594.16
1,636.71
PRESUPUESTO DE INSTALACIONES ELECTRICAS - TORRE C
OBRA: #REF!
PROPIETARIO: #REF!
FECHA : #REF!
UBICACIN: CHORRILLOS - LIMA
COSTO DIRECTO
EC
Err:509
Err:509 16.95 Err:509
Err:509 20.13 Err:509
Err:509 14.32 Err:509
Err:509 68.31 Err:509
Err:509 68.31 Err:509
Err:509 23.49 Err:509
Err:509 0.00 Err:509
Err:509 17.74 Err:509
Err:509 0.00 22,398.28
Err:509 0.00 12,636.54
6.00 83.16 498.96
59.00 126.36 7,455.24
6.00 126.36 758.16
7.00 72.67 508.69
47.00 72.67 3,415.49
Err:509 0.00 469.63
3.00 53.79 161.37
3.00 72.35 217.05
1.00 91.21 91.21
Err:509 7,680.59
2.00 129.22 258.44
15.00 95.31 1,429.65
47.00 127.50 5,992.50
Err:509 444.72
2.00 222.36 444.72
Err:509 836.06
2.00 418.03 836.06
Err:509 330.74
2.00 165.37 330.74
Err:509 175,120.47
63.00 2,568.11 161,790.93
2.00 3,903.43 7,806.86
1.00 2,763.75 2,763.75
1.00 2,758.93 2,758.93
Err:509 971.75
16.00 26.20 419.20
1.00 11.27 11.27
1.00 541.28 541.28
Err:509
Err:509 Err:509
Err:509 17.74 Err:509
Err:509 16.87 Err:509
Err:509 207,189.32
Err:509 41,136.24
604.00 66.66 40,262.64
12.00 72.80 873.60
Err:509 23,008.02
343.00 53.79 18,449.97
63.00 72.35 4,558.05
Err:509 13,372.42
122.00 109.61 13,372.42
Err:509 110,533.24
802.00 95.31 76,438.62
121.00 129.22 15,635.62
175.00 105.48 18,459.00
Err:509 19,139.40
63.00 49.72 3,132.36
63.00 49.72 3,132.36
63.00 129.04 8,129.52
63.00 75.32 4,745.16
Err:509 Err:509
Err:509 Err:509
Err:509
Err:509 Err:509
Err:509 20.09 Err:509
Err:509 9.37 Err:509
14.00 171.00 2,394.00
2.00 238.35 476.70
63.00 58.38 3,677.94
Err:509 0.00 Err:509
Err:509 13.77 Err:509
Err:509 9.37 Err:509
14.00 171.00 2,394.00
2.00 238.35 476.70
63.00 58.38 3,677.94
Err:509 0.00 Err:509
Err:509 13.77 Err:509
Err:509 7.26 Err:509
16.00 35.08 561.28
63.00 53.78 3,388.14
Err:509 0.00 Err:509
Err:509 9.37 Err:509
Err:509 7.26 Err:509
16.00 58.38 934.08
79.00 58.38 4,612.02
63.00 56.14 3,536.82
81.00 56.14 4,547.34
2.00 58.38 116.76
62.00 58.38 3,619.56
14.00 9.54 133.56
Err:509 1,655.75
1.00 1,655.75 1,655.75
Err:509 9,500.00
1.00 9,500.00 9,500.00
Err:509 6,572.50
1.00 2,506.32 2,506.32
1.00 2,427.36 2,427.36
1.00 1,638.82 1,638.82
PRESUPUESTO DE INSTALACIONES SANITARIAS - TORRE C
OBRA: #REF!
PROPIETA #REF!
FECHA : #REF!
UBICACICHORRILLOS - LIMA PLAZO EJEC:
COSTO DIRECTO
Err:509
Parcial (S/.)
29,750.92
29,750.92
Err:509
Err:509
Err:509
Err:509
Err:509
25,021.71
5,547.15
19,474.56
2,950.29
2,950.29
29,262.87
29,262.87
29,362.61
29,362.61
Err:509
Err:509
15,232.65
15,232.65
1,945.64
1,945.64
62,765.56
16,758.02
6,606.49
4,666.97
7,899.18
11,229.12
0.00
12,847.43
2,758.35
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
6,393.79
3,081.13
0.00
1,941.29
1,371.37
2,640.87
410.00
594.16
1,636.71
PRESUPUESTO DE INSTALACIONES SANITARIAS - EXTERIORES
OBRA: #REF!
PROPIETARIO: #REF!
FECHA : #REF!
UBICACIN: CHORRILLOS - LIMA PLAZO EJEC:
01 SISTEMA DE DESAGUE
01.01 SALIDAS DE DRENAJE, DESAGUE Y VENTILACION
01.01.01 SALIDA DE DESAGUE PVC DS-CP 2" P/SUMIDERO REJIL pto 19.00 60.61
01.02 RED COLGADA INC. ACCESORIOS Err:509
01.02.01 RED DE DESAGUE PVC-CP 2" - COLGADA ml Err:509 20.67
01.03 SUMIDEROS Y REGISTROS Err:509
01.03.01 SUMIDERO DE BRONCE 2" rejilla en Arq. und 19.00 17.81
01.04 OTROS Err:509
01.04.01 PRUEBA HIDRAULICA DE DESAGUE glb 0.10 1,636.71
COSTO DIRECTO
Err:509
Parcial (S/.)
1,151.59
1,151.59
Err:509
Err:509
338.39
338.39
163.67
163.67
RELACION DE ACTIVIDADES - OBRA
Proyecto CONSTRUCCIN DE PISTAS Y VEREDAS UBICACIN: CALLE LOS ROZALES MZ. B-E Y CALLE LOS MDANOS MZ. E-K
Cliente MUNICIPALIDAD DE CASTILLA FECHA
REV
1.03.00 Alquiler de casa para almacn de obra mes 1.50 S/. 600.00 900.00
1.04.00 Movilizacin y desmovilizacin de equipos y herramientas glb 1.00 S/. 2,000.00 2,000.00
Proyecto CONSTRUCCIN DE PISTAS Y VEREDAS UBICACIN: CALLE LOS ROZALES MZ. B-E Y CALLE LOS MDANOS MZ. E-K
Cliente MUNICIPALIDAD DE CASTILLA FECHA
REV
7,006.69