Escolar Documentos
Profissional Documentos
Cultura Documentos
Pgina
Costo al
02/11/2014
Presupuesto
Subpresupuesto
Cliente
Lugar
0403022
"CENTRO COMERCIAL CAMANA"
001
"CENTRO COMERCIAL CAMANA"
VILLA CHICKEN SAC
ICA - ICA - ICA
Item
Descripcin
01
OBRAS PROVISIONALES
Presupuesto
Und.
Precio S/.
Parcial S/.
17,974.89
01.01
01.02
01.03
01.04
mes
01.05
01.06
02
Metrado
1.00
1,056.27
1,056.27
m2
39.00
57.73
2,251.47
m2
35.00
57.73
2,020.55
11.00
500.00
5,500.00
178.01
30.29
5,391.92
1.00
1,754.68
1,754.68
TRABAJOS PRELIMINARES
55,028.71
02.01
glb
1.00
12,400.00
12,400.00
02.02
TRAZO Y REPLANTEO
m2
2,930.22
2.56
7,501.36
02.03
m2
2,930.22
3.35
9,816.24
02.04
m2
488.37
0.78
380.93
02.05
m2
2,930.22
1.96
5,743.23
02.06
m3
293.02
33.61
9,848.40
02.07
m3
293.02
31.87
9,338.55
m3
761.86
17.15
13,065.90
348.66
36.84
12,844.63
03
MOVIMIENTO DE TIERRAS
03.01
91,531.14
03.02
m3
03.03
m3
51.02
55.28
2,820.39
03.04
m3
179.32
15.93
2,856.57
03.05
m2
822.27
10.01
8,230.92
03.06
m3
854.05
33.61
28,704.62
03.07
m3
854.05
26.94
23,008.11
04
CONCRETO SIMPLE
112,892.56
04.01
m3
34.48
185.65
6,401.21
04.02
m2
822.27
26.87
22,094.39
04.03
m3
79.30
206.64
16,386.55
04.04
CONTRAPISO DE 25 mm
m2
2,930.22
23.21
05
05.01
CONCRETO ARMADO
68,010.41
2,272,144.43
ZAPATAS
60,197.70
05.01.01
m3
101.44
338.83
34,370.92
05.01.02
kg
6,489.14
3.98
25,826.78
m3
80.61
338.83
kg
2,278.98
3.98
05.02
05.02.01
05.02.02
05.03
05.03.01
05.03.02
05.04
CIMIENTO ARMADO
36,383.43
VIGAS DE CIMENTACION
27,313.09
9,070.34
21,595.12
m3
25.53
338.83
8,650.33
kg
3,252.46
3.98
12,944.79
384.96
MURO ESTRUCTURAL
31,384.10
05.04.01
m3
25.34
05.04.02
kg
2,345.12
3.98
9,333.58
05.04.03
m2
189.28
64.96
12,295.63
05.05
PLACAS
9,754.89
634,482.30
05.05.01
m3
458.70
384.96
176,581.15
05.05.02
kg
61,924.85
3.98
246,460.90
m2
3,254.93
64.96
05.05.03
05.06
COLUMNAS
211,440.25
189,698.98
05.06.01
m3
110.14
384.96
42,399.49
05.06.02
kg
05.06.03
m2
13,217.04
3.98
52,603.82
960.92
62.18
59,750.01
05.06.04
m3
24.82
384.96
05.06.05
kg
2,208.92
3.98
8,791.50
05.06.06
m2
330.93
50.16
16,599.45
05.07
VIGAS
9,554.71
640,548.44
05.07.01
m3
363.09
384.96
139,775.13
05.07.02
kg
55,553.00
3.98
221,100.94
05.07.03
m2
3,064.02
68.35
209,425.77
05.07.04
m3
47.84
351.47
16,814.32
05.07.05
kg
4,544.56
3.98
18,087.35
05.07.06
m2
637.88
55.41
05.08
LOSAS ALIGERADAS
35,344.93
414,055.55
05.08.01
m3
211.72
403.09
05.08.02
kg
20,827.90
3.98
82,895.04
05.08.03
m2
2,596.48
69.60
180,715.01
21,629.00
3.01
05.08.04
05.09
85,342.21
65,103.29
103,374.68
05.09.01
m3
91.09
314.58
28,655.09
05.09.02
kg
7,469.69
3.98
29,729.37
05.09.03
m2
529.11
85.03
44,990.22
05.10
140,424.13
05.10.01
m3
111.53
444.65
49,591.81
05.10.02
kg
9,703.31
3.98
38,619.17
m2
655.45
79.66
05.10.03
06
06.01
2,126.25
64.30
ml
1,426.35
18.52
07.02
65.70
20.06
1,317.94
07.03
glb
1.00
2,700,000.00
2,700,000.00
07
07.01
52,213.15
136,717.88
JUNTAS
136,717.88
2,727,733.94
Costo Directo
26,416.00
5,414,023.55
649,682.83
UTILIDAD ( 10 % )
541,402.36
---------------------------------------
======================
SUB_TOTAL
6,605,108.74
1,188,919.57
==========================
======================
TOTAL_PRESUPUESTO
7,794,028.31
233,820.85
SUPERVISION (3%)
233,820.85
INVERSION TOTAL
8,261,670.01
SON :
Fecha :
02/11/2014 01:03:45 PM