Escolar Documentos
Profissional Documentos
Cultura Documentos
Pgina
S10
Presupuesto
Lugar
0000032
PTO CENTRO DE EMERGENCIA (PRECIO DIC-09)
ESTRUCTURAS
001
ESSALUD
LIMA - LIMA - JESUS MARIA
Item
Descripcin
01
OBRAS PROVISIONALES
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
01/12/2009
Parcial S/.
384,021.27
01.01
OFICINAS DE OBRA
glb
1.00
56,543.51
56,543.51
01.02
ALMACEN P/ CONTRATISTA
glb
1.00
36,930.38
36,930.38
01.03
glb
1.00
40,215.35
40,215.35
01.04
glb
1.00
1,506.75
1,506.75
01.05
SERVICIOS HIGIENICOS
glb
1.00
55,691.41
55,691.41
01.06
glb
1.00
117,431.47
117,431.47
01.07
und
2.00
1,936.49
3,872.98
01.08
mes
9.00
3,114.98
28,034.82
01.09
mes
9.00
4,032.15
36,289.35
01.10
glb
1.00
2,535.44
2,535.44
01.11
glb
1.00
4,969.81
02
TRABAJOS PRELIMINARES
4,969.81
255,599.86
02.01
319.01
59.21
18,888.58
02.02
m2
106.13
18.82
1,997.37
02.03
m2
287.10
25.67
7,369.86
02.04
m2
190.00
24.46
4,647.40
02.05
m2
131.50
125.91
16,557.17
02.06
m3
330.38
50.40
16,651.15
02.07
glb
1.00
21,713.10
21,713.10
02.08
glb
1.00
11,986.76
11,986.76
02.09
glb
1.00
7,405.02
7,405.02
glb
1.00
15,578.22
15,578.22
02.10
02.11
glb
1.00
48,351.00
48,351.00
02.12
m2
16,524.97
4.03
66,595.63
02.13
glb
1.00
17,858.60
17,858.60
03
SEGURIDAD Y SALUD
270,487.48
03.01
248,565.72
03.01.01
glb
1.00
145,742.95
145,742.95
03.01.02
glb
1.00
71,850.00
71,850.00
03.01.03
glb
1.00
14,511.63
14,511.63
03.01.04
glb
1.00
16,461.14
16,461.14
03.02
03.02.01
04
04.01
05
21,921.76
glb
1.00
21,921.76
21,921.76
mes
8.00
71,366.75
570,934.00
570,934.00
MOVIMIENTO DE TIERRAS
479,811.71
05.01
m3
4,115.50
13.08
05.02
m3
535.69
7.53
4,033.75
05.03
EXCAVACION DE ZAPATAS
m3
1,393.82
42.11
58,693.76
05.04
m3
40.61
10.33
419.50
05.05
m3
2,899.89
50.40
146,154.46
05.06
m2
2,121.20
5.29
11,221.15
05.07
m3
1,312.49
32.81
43,062.80
05.08
m2
2,648.53
5.49
14,540.43
05.09
m2
2,648.53
17.21
45,581.20
05.10
m2
659.84
17.21
11,355.85
05.11
m2
2,745.94
33.11
06
06.01
06.01.01
06.02
06.02.01
06.03
28,008.18
m2
1,017.00
27.54
28,008.18
m3
181.69
243.72
44,281.49
CIMIENTOS CORRIDOS
CIMIENTOS CONCRETO C:H 1:10 +25 %P.G.
SOBRECIMIENTOS
90,918.07
213,324.96
SOLADOS
SOLADO MEZCLA 1:12 C:H ESPESOR = 4"
53,830.74
44,281.49
45,755.93
Pgina
S10
Presupuesto
Lugar
0000032
PTO CENTRO DE EMERGENCIA (PRECIO DIC-09)
ESTRUCTURAS
001
ESSALUD
LIMA - LIMA - JESUS MARIA
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
01/12/2009
Parcial S/.
06.03.01
m3
65.34
260.53
17,023.03
06.03.02
m2
820.94
35.00
28,732.90
m2
2,648.53
26.41
69,947.68
06.04
06.04.01
06.05
FALSO PISO
FALSO PISO MEZCLA C:H 1:8 E= 10 CM
69,947.68
CALZADURAS
25,331.68
06.05.01
m3
52.27
345.19
18,043.08
06.05.02
m2
102.21
17.79
1,818.32
06.05.03
m2
102.21
53.52
07
07.01
265,488.19
07.01.01
m3
07.01.02
07.01.03
07.02
5,470.28
6,263,630.50
512.58
270.65
m2
573.57
34.15
19,587.42
kg
23,502.41
4.56
107,170.99
VIGAS DE CIMENTACION
138,729.78
22,879.94
07.02.01
m3
22.04
285.91
07.02.02
m2
142.27
42.05
5,982.45
07.02.03
kg
2,323.69
4.56
10,596.03
07.03
6,301.46
20,403.04
07.03.01
m3
44.64
304.46
13,591.09
07.03.02
m2
156.87
26.46
4,150.78
07.03.03
kg
583.59
4.56
07.04
SOBRECIMIENTOS REFORZADOS
2,661.17
19,748.10
07.04.01
m3
20.03
365.32
7,317.36
07.04.02
m2
167.15
26.46
4,422.79
07.04.03
kg
1,756.13
4.56
07.05
MUROS DE CONTENCION
8,007.95
49,315.39
07.05.01
m3
60.49
286.89
17,353.98
07.05.02
m2
439.32
27.07
11,892.39
07.05.03
kg
4,401.10
4.56
20,069.02
07.06
22,473.24
07.06.01
m3
14.63
359.80
5,263.87
07.06.02
m2
257.33
47.30
12,171.71
kg
1,104.75
4.56
07.06.03
07.07
COLUMNAS
5,037.66
312,012.35
07.07.01
m3
132.43
353.58
07.07.02
m2
1,217.54
50.06
60,950.05
07.07.03
kg
44,788.97
4.56
204,237.70
305.08
413.73
126,220.75
198,072.40
07.08
563,766.53
07.08.01
m3
07.08.02
m2
3,956.70
50.06
07.08.03
kg
44,929.34
5.33
07.09
46,824.60
PLACAS
239,473.38
1,622,094.54
07.09.01
m3
1,063.24
327.20
347,892.13
07.09.02
m2
7,109.26
47.30
336,268.00
07.09.03
kg
205,687.37
4.56
07.10
VIGAS
937,934.41
1,180,854.44
07.10.01
m3
1,068.74
306.48
327,547.44
07.10.02
m2
5,897.73
52.84
311,636.05
07.10.03
kg
118,787.49
4.56
541,670.95
07.11
VIGAS SOLERAS
236,273.95
07.11.01
m3
132.71
433.29
07.11.02
m2
1,681.06
52.84
88,827.21
07.11.03
kg
16,875.20
5.33
89,944.82
07.12
LOSAS MACIZAS
57,501.92
702,754.62
07.12.01
m3
871.18
306.21
266,764.03
07.12.02
m2
4,395.99
37.41
164,453.99
Pgina
S10
Presupuesto
Lugar
0000032
PTO CENTRO DE EMERGENCIA (PRECIO DIC-09)
ESTRUCTURAS
001
ESSALUD
LIMA - LIMA - JESUS MARIA
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
07.12.03
07.13
Costo al
Und.
Metrado
Precio S/.
01/12/2009
Parcial S/.
kg
59,547.50
4.56
271,536.60
708.75
301.11
213,411.71
LOSAS ALIGERADAS
975,993.64
07.13.01
m3
07.13.02
m2
589.25
34.75
20,476.44
07.13.03
m2
6,724.25
38.55
259,219.84
07.13.04
kg
56,137.93
4.56
255,988.96
07.13.05
und
55,104.89
4.05
223,174.80
und
1,279.00
2.91
07.13.06
07.14
ESCALERAS
3,721.89
77,257.08
07.14.01
m3
59.94
298.18
17,872.91
07.14.02
m2
381.64
65.16
24,867.66
07.14.03
kg
7,569.41
4.56
07.15
CISTERNA
34,516.51
101,076.58
07.15.01
m3
108.05
275.40
07.15.02
m2
618.41
30.18
18,663.61
07.15.03
kg
10,303.43
4.56
46,983.64
07.15.04
142.20
39.89
5,672.36
07.16
29,756.97
38,748.11
07.16.01
m3
53.30
275.40
14,678.82
07.16.02
m2
272.39
33.01
8,991.59
07.16.03
m2
57.26
39.50
2,261.77
07.16.04
kg
2,810.51
4.56
12,815.93
07.17
BASES Y CANALETAS
52,490.76
07.17.01
glb
1.00
718.97
718.97
07.17.02
und
2.00
2,450.95
4,901.90
07.17.03
glb
1.00
1,698.55
1,698.55
07.17.04
und
2.00
2,997.15
5,994.30
07.17.05
und
4.00
445.99
1,783.96
07.17.06
19.45
376.50
7,322.93
07.17.07
12.70
326.35
4,144.65
07.17.08
19.25
347.68
6,692.84
07.17.09
9.30
399.25
3,713.03
07.17.10
9.40
369.15
3,470.01
07.17.11
33.50
359.69
12,049.62
08
08.01
244,788.22
MOVIMIENTO DE TIERRAS
89,314.23
08.01.01
m2
828.39
5.29
4,382.18
08.01.02
m3
2,121.71
40.03
84,932.05
08.02
155,473.99
08.02.01
m2
355.30
214.35
76,158.56
08.02.02
m2
76.46
61.85
4,729.05
08.02.03
127.43
54.92
6,998.46
08.02.04
RELLENO DE FILTRO
m3
156.97
136.37
21,406.00
75.51
611.60
08.02.05
09
09.01
CERCO PERIMETRICO
46,181.92
173,626.01
MUROS DE CONTENCION
87,089.95
09.01.01
m3
189.28
42.11
09.01.02
m2
154.66
27.54
4,259.34
09.01.03
m3
132.12
286.89
37,903.91
7,970.58
09.01.04
m2
315.54
27.07
8,541.67
09.01.05
kg
6,231.24
4.56
28,414.45
09.02
36,235.99
09.02.01
40.34
17.88
721.28
09.02.02
m3
24.20
243.72
5,898.02
09.02.03
m3
12.61
260.53
3,285.28
Pgina
S10
Presupuesto
Lugar
0000032
PTO CENTRO DE EMERGENCIA (PRECIO DIC-09)
ESTRUCTURAS
001
ESSALUD
LIMA - LIMA - JESUS MARIA
Item
Descripcin
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
01/12/2009
Parcial S/.
09.02.04
m2
100.85
35.00
3,529.75
09.02.05
m3
9.70
394.52
3,826.84
09.02.06
m2
80.12
44.03
3,527.68
09.02.07
kg
1,310.70
4.93
6,461.75
09.02.08
m3
5.95
320.71
1,908.22
09.02.09
m2
79.27
52.84
4,188.63
09.02.10
kg
585.91
4.93
09.03
2,888.54
50,300.07
09.03.01
m3
92.04
42.11
3,875.80
09.03.02
m3
45.36
243.72
11,055.14
09.03.03
m3
42.97
285.30
12,259.34
09.03.04
m2
262.35
60.93
15,984.99
09.03.05
kg
1,649.26
4.32
10
ESTRUCTURAS METALICAS
7,124.80
500,733.05
10.01
glb
1.00
220,400.04
220,400.04
10.02
glb
1.00
139,260.03
139,260.03
10.03
glb
1.00
51,369.15
51,369.15
10.04
glb
1.00
47,012.64
47,012.64
10.05
glb
1.00
42,691.19
Costo Directo
SON :
NUEVE MILLONES TRESCIENTOS CINCUENTISEIS MIL NOVECIENTOS CINCUENTISIETE Y 06/100 NUEVOS SOLES
42,691.19
9,356,957.06