PRESUPUESTO

OBRA: CENTRO COMERCIAL PLAZA TOROS

SUB CONTRATA: ATR PROYECTOS
ITEM

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00

DESCRIPCION
FALSA COLUMNA ESQUINAS CORREDOR CENTRAL - GYPLAC 1/2" A= 0.20 M L=0.65 M H= 3.00 M
FALSA COLUMNA ESQUINAS CORREDORES INTERIORES - GYPLAC 1/2" A= 0.20 M L= 0.45 M H= 3.00
M
FALSA COLUMNA ESQUINAS CORREDORES EXTERIORES - SUPERBOARD 6 MM P= 1.45 H= 3.00 M
FALSA COLUMNA INTERIOR GYPLAC ST 1/2" PARA TUBERIAS SANITARIAS 1ER PISO PABELLON P
H= 3.05 M
FALSA COLUMNA INTERIOR GYPLAC ST 1/2" PARA TUBERIAS SANITARIAS 1ER PISO PABELLON Q
H= 3.05 M
FALSA COLUMNA INTERIOR GYPLAC ST 1/2" PARA TUBERIAS SANITARIAS 1ER PISO PABELLON R
H= 3.05 M
FALSA COLUMNA INTERIOR GYPLAC ST 1/2" PARA TUBERIAS SANITARIAS 1ER PISO PABELLON O
H= 3.05 M
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO
PABELLON B-E PASADIZO 0.60 x 0.15 m H= 3.05 M
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO BAO
BLOQUE R
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO BAO 1 P=
0.60 X 0.20 H= 3.05 M
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO BAO 2 P=
0.30 X 0.20 H= 3.05 M
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO BAO 3 P=
0.15 X 0.15 H= 2.10 M
FALSA COLUMNA INTERIOR SUPERBOARD 6 MM PARA TUBERIAS SANITARIAS 1ER PISO BAO 4 P=
0.60 X 0.15 H= 3.05 M
CORTINA EXTERIOR DE DRYWALL PASADIZOS INTERIORES GYPLAC ST 1/2" 1ER PISO P= 0.55 M
CORTINA EXTERIOR DE DRYWALL PASADIZOS EXTERIORES SUPERBOARD 6 MM 1ER PISO H= 0.40
M
CORTINAS INTERIORES STAND - GYPLAC ST 1/2" P= 0,90m
FALSO CIELORRASO DE SUPERBOARD 6 MM
CIELORRASO DE BALDOSA DE FIBRA MINERAL SELENE EN STANDS

UNIDAD

METRADO

und
und

24.00
12.00

und

10.00

und

20.00

und

5.00

und

4.00

und

2.00

und

2.00

und

1.00

und

1.00

und

1.00

und

1.00

und

1.00

ml
ml
ml
m2
m2

355.17
146.28
773.87
23.22
1125.83

19.00

FALSA VIGUETA PARA TUBERIAS PASANTES GYPLAC ST 1/2"

ml

10.10

TOTAL P

COSTO UNITARIO
SUBCONTRATA
(MANO DE OBRA)

COSTO UNITARIO
MOPA

TOTAL SUB
CONTRATA

TOTAL MOPA SAC

DIFERENCIA

S/. 300.00
S/. 280.00

S/. 314.01
S/. 297.58

S/. 7,200.00
S/. 3,360.00

S/. 7,536.24
S/. 3,570.96

S/. 336.24
S/. 210.96

S/. 320.00

S/. 356.87

S/. 3,200.00

S/. 3,568.70

S/. 368.70

S/. 130.00

S/. 147.12

S/. 2,600.00

S/. 2,942.40

S/. 342.40

S/. 130.00

S/. 147.12

S/. 650.00

S/. 735.60

S/. 85.60

S/. 130.00

S/. 147.12

S/. 520.00

S/. 588.48

S/. 68.48

S/. 130.00

S/. 147.12

S/. 260.00

S/. 294.24

S/. 34.24

S/. 135.00

S/. 180.98

S/. 270.00

S/. 361.96

S/. 91.96

S/. 150.00

S/. 156.14

S/. 150.00

S/. 156.14

S/. 6.14

S/. 165.00

S/. 183.33

S/. 165.00

S/. 183.33

S/. 18.33

S/. 130.00

S/. 163.84

S/. 130.00

S/. 163.84

S/. 33.84

S/. 130.00

S/. 144.33

S/. 130.00

S/. 144.33

S/. 14.33

S/. 160.00

S/. 179.82

S/. 160.00

S/. 179.82

S/. 19.82

S/. 45.00
S/. 60.00
S/. 62.00
S/. 58.07
S/. 41.50

S/. 55.00
S/. 65.00
S/. 72.00
S/. 85.76
S/. 41.50

S/. 15,982.65
S/. 8,776.80
S/. 47,979.94
S/. 1,348.39
S/. 46,721.95

S/. 19,534.35
S/. 9,508.20
S/. 55,718.64
S/. 1,991.35
S/. 46,721.95

S/. 3,551.70
S/. 731.40
S/. 7,738.70
S/. 642.96
S/. 0.00

S/. 40.00

TOTAL PRESUPUESTO

S/. 50.00

S/. 404.00
S/. 139,604.72

S/. 505.00
S/. 154,405.52

S/. 101.00
S/. 14,396.80