Escolar Documentos
Profissional Documentos
Cultura Documentos
RESUMEN GENERAL
CONTRATISTA :
CLIENTE
:
REVISIN :
UBICACIN : Av. Santa Cruz cdra 05, San Isidro
OBRA
FECHA
ITEM
DESCRIPCIN DE PARTIDAS
01.00.00
02.00.00
03.00.00
04.00.00
05.00.00
OBRAS PRELIMINARES
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
I .II .III .-
COSTO DIRECTO
GASTOS GENERALES ( % )
UTILIDADES ( % )
TOTAL COSTO DE OBRA (SIN IGV)
I.G.V (18%)
TOTAL COSTO DE OBRA (CON IGV)
Abri 2015
PRESUPUESTO
S/.
S/.
S/.
S/.
S/.
18.00%
PROPUESTA ECONOMICA
RESUMEN GENERAL
TOTAL
S/.
S/.
S/.
S/.
S/.
PROPUESTA ECONOMICA
OBRAS PRELIMINARES
CONTRATISTA :
CLIENTE
OBRA
:
:
ITEM
DESCRIPCION
UND. METRADO
01
OBRAS PROVISIONALES
01.01
glb
01.02
glb
01.03
ml
01.04
SERVICIOS HIGIENICOS
mes
01.05
glb
01.06
glb
01.07
mes
01.08
glb
01.09
mes
01.10
mes
01.11
GUARDIANIA
mes
02
OBRAS PRELIMINARES
02.01
m2
02.02
mes
02.03
mes
02.04
mes
02.05
TRANSPORTE HORIZONTAL
mes
02.06
glb
02.07
ANDAMIOS DE APOYO
glb
02.08
DEMOLICIONES DE CIMIENTOS
m3
02.09
m3
02.10
glb
CA
REVISIN :
UBICACIN :
FECHA
Abri 2015
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL
(S/.)
PRECIO TOTAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
COSTO DIRECTO
S/.
S/.
S/. 0.00
PROPUESTA ECONOMICA
ARQUITECTURA
CONTRATISTA :
CLIENTE
:
OBRA
ITEM
DESCRIPCION
UND.
01
MUROS DE ALBAILERIA
01.01
m2
01.02
m2
02
02.01
m2
02.02
m2
02.03
m2
02.04
m2
02.05
m2
02.06
m2
02.07
SOLAQUEO EN EXTERIORES
m2
02.08
m2
02.09
ml
02.10
m2
02.11
IMPERMEABILIZACION DE JARDINERIA
m2
02.12
m2
02.13
ml
03
CIELORRASOS
03.01
m2
03.02
TARRAJEO EN CIELORRASOS
m2
03.03
m2
04
FALSOS TECHOS
04.01
m2
04.02
m2
04.03
CENEFAS DE DRYWALL
ml
05
PISOS Y PAVIMENTOS
05.01
CONTRAPISOS
05.01.01
m2
05.02
05.02.01
m2
05.02.02
m2
05.02.03
m2
05.02.04
m2
05.02.05
m2
m2
05.03
05.03.01
m2
05.03.02
m2
05.04
05.05.01
m2
05.05.02
m2
05.02.06
05.02.07
m2
06
ZOCALOS
06.01
m2
06.02
m2
06.03
m2
07
CONTRAZOCALOS
07.01
ml
07.02
ml
07.03
ml
07.04
ml
08
COBERTURA
08.01
09
REVESTIMIENTOS
09.01
09.02
10
PINTURA
10.01
m2
10.02
PINTURA EPOXICA
und
10.03
m2
10.04
m2
10.05
und
10.06
ml
10.07
ml
10.08
und
m2
ml
m2
10.09
m2
10.10
m2
11
11.01
LAVATORIO
11.01.01
11.01.02
11.02
11.02.01
11.02.02
11.03
11.03.01
11.04
11.04.01
und
11.04.02
und
11.05
INODOROS
11.05.01
und
11.06
11.06.01
und
11.06.02
INSTALACION DE GRIFERIAS
und
11.07
ACCESORIOS SANITARIOS
11.07.01
und
11.07.02
und
11.07.03
und
11.07.04
unid.
11.03.02
11.05.02
und
und
11.07.05
12
VARIOS
12.01
und
12.02
12.03
und
12.04
12.05
12.06
und
12.07
unid.
12.08
13
CARPINTERIA DE MADERA
13.01
13.02
14
CERRAJERA Y ACCESORIOS
14.01
und
14.02
und
14.03
CERRADURA ELECTROMAGNETICA
und
14.04
par
14.05
BARRA ANTIPANICO
und
15
CARPINTERIA METALICA
15.01
ml
und
15.02
15.03
15.04
15.05
15.06
15.07
und
ml
ml
und
und
ml
ml
und
und
und
15.08
und
15.09
und
15.10
15.11
und
15.12
und
15.13
ESCALERA METALICA
und
15.14
und
15.15
15.16
und
15.17
und
15.18
und
15.19
und
15.20
und
15.21.06
und
15.21.07
15.21.08
und
15.21.09
m2
16
16.01
16.02
17
17.01
und
17.02
und
17.03
und
17.04
TOPES DE PISO
und
17.05.01
pza
18
und
und
ml
18.01
und
18.02
18.03
und
19
CUBIERTAS
19.01
Porcellanato 60x60
m2
19.02
m2
20
ESPEJOS
20.01
20.02
21
SEALETICA
21.01
SEALETICA AUTOLUMINISCENTE
21.01.01
und
21.01.02
und
21.01.03
NO USAR 20X30
und
21.01.04
und
21.01.05
und
21.01.06
und
21.01.07
EXTINTOR PORTATIL
und
21.01.08
PROHIBIDO FUMAR
und
21.01.09
BOTIQUIN
und
21.01.10
CAPACIDAD DE AFORO
und
21.01.11
und
21.01.12
und
21.01.13
und
21.01.14
und
21.01.15
und
21.02
SEALETICA ILUMINADA
ml
m2
21.02.01
SALIDA 20X30
und
21.02.02
und
21.02.03
und
21.02.04
und
21.02.05
und
21.02.06
und
ECONOMICA
ECTURA
METRADO
REVISIN :
UBICACIN :
FECHA
Abri 2015
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
COSTO DIRECTO
S/.
PROPUESTA ECONOMICA
ESTRUCTURAS
CONTRATISTA :
CLIENTE
OBRA
ITEM
01
01.01
01.02
01.03
01.04
01.05
01.06
01.07
01.08
01.09
02
02.01
02.01.01
02.02
02.02.01
02.03
02.03.01
02.03.02
02.03.03
02.03.04
02.03.05
02.04
02.04.01
02.04.02
02.05
02.05.01
02.05.02
02.06
02.06.01
02.06.02
02.06.03
02.06.04
02.06.05
02.06.06
DESCRIPCION
MOVIMIENTO DE TIERRAS
Excavacin Masiva Inc. Eliminacin
Excavacin con equipo para cisterna
Excavacin Manual de Elementos de Cimentacin
Relleno Compactado con Material Propio - Manual
Nivelacin y Compactacin del Terreno
Carguo y Eliminacin del Material Excedente
Conformacin de Subrasante
Bases Granular e=0.15
Perfilado de Corte para Muro Pantalla
OBRAS DE CONCRETO SIMPLE
FALSAS ZAPATAS
CONCRETO FALSAS_ZAPATAS C:H 1:12 +30% P.G.
SOLADOS
SOLADOS CONCRETO 4" C:H 1:10 EN ZAPATAS, CIMIENTOS
ARMADOS
LOSA DE PISO
LOSA DE PISO CONCRETO PREMEZCLADO f'c=280 kg/cm2
ENCOFRADO Y DESENCOFRADO LOSAS DE PISO
JUNTA DE CONTRACCIN CON POLIESTIRENO EXPANDIDO
CADA
JUNTA 3m.
DE CONTRACCION CON SELLO ELASTOMERICO
LOSA SOBRE TERRENO - CURADO
SOBRECIMIENTO
Concreto 210 kg/cm2 - Sobrecimiento de tabiques
Encofrado y desencofrado para sobrecimientos de tabiques
VEREDAS
Vereda f'c= 210 kg/cm2 e=0.10m.
juntas de expancin e=1/2" en veredas c/base de poliestireno
y
sello de asfalto
SARDINELES
Sardinel de concreto f'c= 210 kg/cm2 e=0.10m, h=0.15m. (En
exteriores)
Sardinel de concreto f'c= 210 kg/cm2 e=0.20m, h=0.15m.
(Sobre
de acceso
stanos)
Sardinelrampa
de concreto
f'c=a210
kg/cm2 e=0.35m, h=0.15m.
(Sobre rampa
de acceso
stanos)
Sardinel
de concreto
f'c=a210
kg/cm2 e=0.15 m., h= 0.25m.
(Confinamiento
de
base
flotante
para Chillers)
Sardinel de concreto f'c= 210 kg/cm2
e=0.15 m., h= 0.15m.
(Confinamiento
de
base
de
bombas
dee=0.15
sistemam.,
primario)
Sardinel de concreto f'c= 210 kg/cm2
h= 0.25m.
(Confinamiento de base de bombas de sistema secundario y
condensado)
UND. METRADO
m3
m3
m3
m3
m2
m3
m2
m2
m2
m3
m2
m2
ml
ml
ml
m2
m3
m2
m2
ml
ml
ml
ml
ml
ml
ml
02.06.07
Sardinel de concreto f'c= 210 kg/cm2 e=0.10 m., h= 0.15m.
(Confinamiento
de base
equipos
dee=0.10
ventilacin)
02.06.08
Sardinel
de concreto
f'c=de
210
kg/cm2
m., h= 0.15m.
(Confinamiento
de
base
de
bomba
de
petroleo)
03
OBRAS DE CONCRETO ARMADO
03.01
MUROS DE CONTENCIN
03.01.01
Concreto Muros Pantalla f'c = 280 kg/cm2
03.01.02
Encofrado y Desencofrado Muros Pantalla
03.01.03
Acero fy=4200 kg/cm2 GRADO 60 Muros Pantalla
03.01.04
Anclajes para Muro Pantalla
03.01.05
Anclajes mecnicos para armadura de losas de stanos
03.01.06
Picado y Resanes de Cuas de vaciado
03.01.07
Curado de Muros
03.01.08
Aplicacin de epoxico en encuentro de Losa-Muro Pantalla
03.02
ZAPATAS
03.02.01
Encofrado Normal y Desencofrado
03.02.02
Concreto Zapata f'c=210 kg/cm2
03.02.03
Acero Zapata fy=4200 kg/cm2 GRADO 60
03.02.04
Curado Zapatas
03.03
CIMIENTOS CORRIDOS ARMADOS
03.03.01
Concreto Cimiento Corrido Armado f 'c= 210 kg/cm2
03.03.02
Acero Cimiento Corrido fy=4200 kg/cm2 GRADO 60
03.04
VIGA DE CIMENTACION
03.04.01
Encofrado Normal y Desencofrado
03.04.02
Concreto viga de cimentacion f'c=210 kg/cm2
03.04.03
Acero Viga de cimentacion fy=4200 kg/cm2 GRADO 60
03.04.04
Curado Viga de Cimentacin
03.05
PLACAS
03.05.01
Concreto Placas f'c=280 kg/cm2
03.05.02
Encofrado Normal y Desencofrado Placas
03.05.03
Acero Placas fy=4200 kg/cm2 GRADO 60
03.05.04.01Curado de placas
03.06
VIGAS
03.06.01
Concreto Vigas f'c=210 kg/cm2
03.06.02
Encofrado Normal y Desencofrado Vigas
03.06.03
Acero Vigas fy=4200 kg/cm2 GRADO 60
03.06.04
Curado de Vigas
03.07
COLUMNAS
03.07.01
Concreto Columnas f'c=280kg/cm2
03.07.02
Encofrado Normal y Desencofrado Columnas
03.07.03
Encofrado y Desencofrado Columnas con Inclinacin
03.07.04
Acero Columnas fy=4200 kg/cm2 GRADO 60
03.07.05
Curado de columnas
03.08
CISTERNA Y CTO DE BOMBAS
03.08.01
Concreto Cisterna f'c=210 kg/cm2
03.08.02
Encofrado Normal y Desencofrado Cisterna
03.08.03
Acero Cisterna fy=4200 kg/cm2 GRADO 60
03.08.04
Junta de Water Stop de 8" y sellado
03.08.05
Curado de cisterna
03.09
LOSAS MACIZAS
03.09.01
Concreto Losas f'c=210 kg/cm2
03.09.02
Concreto Losas f'c=350 kg/cm2
ml
ml
m3
m2
Kg
glb
ml
ml
m2
ml
m2
m3
Kg
m2
m3
kg
m2
m3
Kg
m2
m3
m2
Kg
m2
m3
m2
Kg
m2
m3
m2
m2
Kg
m2
m
m
Kg
ml
m2
m3
m3
03.09.03
Encofrado Normal y Desencofrado Losas Macizas
03.09.04
Acero Losas Macizas fy=4200 kg/cm2 GRADO 60
03.09.05
Curado de losa maciza
03.10
LOSAS ALIGERADAS
03.10.01
Concreto fc=210kg/cm2
03.10.02
Encofrado y desencofrado normal
03.10.03
Acero Losa Aligerada fy=4200 kg/cm2 GRADO 60
03.10.04
Ladrillo de techo de 30x30x15
03.10.05
Curado de estructura
03.11
ABACO DE LOSAS
03.11.01
Concreto Abacos f'c=350 kg/cm2
03.11.02
Encofrado Normal y Desencofrado en Abacos de Losas
03.11.03
Acero en Abacos fy=4200 kg/cm2 GRADO 60
03.11.04.01Curado de Abacos de Losas
03.12
POZO SUMIDERO
03.12.01
Concreto Pozo Sumidero f'c=210 kg/cm2
03.12.02
Encofrado y Desencofrado Pozo Sumidero
03.12.03
Acero Pozo Sumidero fy=4200 kg/cm2 GRADO 60
03.12.04.01Curado Pozo Sumidero
03.13
DINTEL
03.13.01
Concreto Dinteles f'c=210 kg/cm2
03.13.02
Encofrado Normal y Desencofrado Dinteles
03.13.03
Dintel, Acero Corrugado f'y=4200Kg/cm2
03.14
COLUMNETAS DE AMARRE
03.14.01
Concreto Columnass f'c=210 kg/cm2
03.14.02
Encofrado Normal y Desencofrado Columnas
03.14.03
Acero Columnass fy=4200 kg/cm2 GRADO 60
03.15
ESCALERAS
03.15.01
Concreto Escaleras f'c=210 kg/cm2
03.15.02
Encofrado Normal y Desencofrado Escaleras
03.15.03
Acero Escaleras fy=4200 kg/cm2 GRADO 60
03.15.04.01Curado Escaleras
03.16
GRADAS SOBRE RELLENO
03.16.01
Concreto cliclopeo 1:10 + 30% de PM
03.16.02
Encofrado y Desencofrado Gradas s/Relleno
03.17
POSTENSADO ADHERIDO EN LOSAS Y VIGAS
03.17.01
Servicio de Postensado e inyeccin de lechada, incluye cables
y
materialesde sistema Postensado
03.17.02
Instalacin
03.18
LOSA FLOTANTE PARA CHILLER, BOMBAS SECUNDARIAS
Y
CONDENSADO
03.18.01
Concreto
f'c = 210e=0.20m.
kg/cm2-p/losa flotante e= 0.20m.
03.18.02
Acero corrugado fy 4200 kg/cm2
03.18.03
Tecnopor de e= 1 1/4", h=0.20m. (En permetro)
03.18.04
Tecnopor de e= 2", D= 20kg/m3 (Base de losa de concreto)
03.18.05
Lana de vidrio de D=96 kg/m3, e= 1 1/4", h= 4" (En
permetro)
03.18.06
Sello elastomrico Caulking expansivo o similar, e= 1 1/4", h=
4"
(EnFLOTANTE
permetro) PARA BOMBAS DE SISTEMA PRIMARIO
03.19
LOSA
e=0.10m.
03.19.01
Concreto f'c = 210 kg/cm2-p/losa flotante e= 0.10m.
03.19.02
Acero corrugado fy 4200 kg/cm2
03.19.03
Tecnopor de e= 1 1/4", h=0.10m. (En permetro)
03.19.04
Tecnopor de e= 2", D= 20kg/m3 (Base de losa de concreto)
m2
Kg
m2
m3
m2
Kg
und
m2
m3
m2
Kg
m2
m3
m
Kg
m2
m3
m2
Kg
m3
m2
Kg
m3
m2
Kg
m2
m3
m2
m2
m2
m2
Kg
ml
m2
ml
ml
m2
Kg
ml
m2
03.19.05
03.19.06
03.20
03.20.01
03.20.02
03.20.03
03.20.04
03.20.05
03.20.06
03.21
03.21.01
03.21.02
03.21.03
03.21.04
03.22
03.22.01
03.22.02
03.22.03
04
04.01
04.02
04.03
05
05.01
05.02
05.03
05.04
05.05
ml
ml
m2
Kg
ml
m2
ml
ml
m2
ml
Kg
m2
m3
m2
Kg
m2
m2
ml
und
glb
glb
glb
glb
REVISIN :
UBICACIN :
FECHA
Abri 2015
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
PRECIO TOTAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
COSTO DIRECTO
S/.
S/.
S/. 0.00
PROPUESTA ECONOMICA
INSTALACIONES ELCTRICAS
CONTRATISTA :
CLIENTE
:
OBRA
ITEM
DESCRIPCION
UND.
21 INSTALACIONES ELECTRICAS
21.01 ALIMENTADORES ELECTRICOS
21.01.01
UND
21.01.02
MONTANTE DE ALIMENTADORES
21.01.02.01
ML
21.01.02.02
ML
21.01.03
21.01.03.01 CANALIZACION
21.01.03.01.0 TUBERIA CONDUIT EMT =100mm, DE "TG" A "TF-CH1"
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
21.01.03.02 ALIMENTADORES
21.01.03.02.0 ALIMENTADOR 3-1x70mm NHX-90 (3F) + 1x70mm NHX-90 (N) +
1x16mm NH-80 (T), DE "TG" A "TF-CH1"
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
ML
21.02.01
POZO DE TIERRA
UND
21.02.02
UND
21.02.03
ML
21.02.04
ML
21.02.05
ML
21.02.06
ML
21.02.07
PARTIDAS COMPLEMENTARIAS
21.02.07.01
ML
21.02.07.02
UND
21.02.07.03
ML
21.02.07.04
ML
21.02.07.05
ML
21.02.07.06
ML
21.02.07.07
ML
21.02.07.08
ML
21.02.07.09
UND
21.02.07.10
UND
21.02.07.11
UND
21.02.07.12
UND
21.02.07.13
glb
21.03.02
21.03.03
21.03.04
21.03.05
21.03.06
21.03.07
21.03.08
21.03.09
UND
21.03.10
UND
21.03.11
21.03.12
21.03.13
21.03.14
21.03.15
pto
21.03.16
21.03.17
21.03.18
21.03.19
21.03.20
21.03.21
21.03.22
21.03.23
UND
21.03.24
Und.
21.03.25
pto
21.03.26
pto
21.03.27
pto
21.03.28
UND
21.03.29
UND
21.03.30
UND
21.03.31
UND
pto
21.03.32
UND
21.03.33
UND
21.03.34
Und.
21.03.35
21.03.36
SALIDA PARA INTERRUPTOR UNIPOLAR DOBLE (Caja + Tuberia PVCSAP + Cable NH-80)
UND
21.03.37
SALIDA PARA INTERRUPTOR UNIPOLAR TRIPLE (Caja + Tuberia PVCSAP + Cable NH-80)
UND
21.03.38
ml
21.03.39
ml
21.03.40
ml
21.03.41
ml
21.03.42
ml
21.03.43
ml
29.04.03
UND
29.04.04
ML
UND
21.05.02
TABLERO
UND
21.05.03
TABLERO
UND
21.05.04
TABLERO
UND
21.05.05
TABLERO
UND
21.05.06
TABLERO
UND
21.05.07
TABLERO
UND
21.05.08
TABLERO
UND
21.05.09
TABLERO
UND
21.05.10
TABLERO
Und.
21.05.11
TABLERO
Und.
21.05.12
TABLERO
Und.
21.05.13
TABLERO
Und.
21.05.14
TABLERO
UND
21.05.15
TABLERO
UND
21.05.16
TABLERO
UND
21.05.17
TABLERO
Und.
21.05.18
TABLERO
Und.
21.05.19
TABLERO
Und.
21.05.20
TABLERO
Und.
21.05.21
TABLERO
Und.
21.05.22
TABLERO
Und.
21.05.23
TABLERO
Und.
21.05.24
TABLERO
Und.
21.05.25
TABLERO
Und.
21.05.26
TABLERO
Und.
21.05.27
TABLERO
Und.
21.05.28
TABLERO
Und.
21.05.29
TABLERO
Und.
21.05.30
TABLERO
Und.
21.05.31
TABLERO
Und.
21.05.32
TABLERO
Und.
21.05.33
TABLERO
Und.
21.05.34
TABLERO
Und.
21.05.35
TABLERO
Und.
21.05.36
TABLERO
21.05.36.01
TABLERO
Und.
21.05.36.02
TABLERO
Und.
21.05.36.03
TABLERO
Und.
21.05.36.04
TABLERO
Und.
21.05.36.05
TABLERO
Und.
21.05.36.06
TABLERO
Und.
21.05.36.07
TABLERO
Und.
21.05.36.08
TABLERO
Und.
21.05.36.09
TABLERO
Und.
21.05.36.10
TABLERO
Und.
21.05.36.11
TABLERO
Und.
21.05.36.12
TABLERO
Und.
21.05.36.13
TABLERO
Und.
21.05.36.14
TABLERO
Und.
pto
21.06.02
pto
21.06.03
pto
21.06.04
pto
21.06.05
pto
21.06.06
pto
21.06.07
pto
21.06.08
pto
21.06.09
UND
21.06.10
ML
21.06.11.01
UND
21.07.01
pto
21.07.02
21.07.03
ML
21.07.04
ML
21.07.05
ML
21.07.06
glb
21.07.07
INSTALACION DE LUMINARIAS
UND
21.07.08
UND
glb
ML
22.02
ML
22.03
UND
22.04
ML
22.05
ML
22.06
ML
22.07
UND
22.08
UND
22.09
pto
ML
23.02
ML
23.03
UND
23.04
ML
23.05
ML
23.06
ML
23.07
UND
23.08
UND
ML
24.02
ML
24.03
UND
24.04
ML
24.05
UND
24.06
pto
24.07.01
pto
24.07.02
ML
pto
25.02
pto
25.03
25.04
25.05
25.06
25.07
25.08
25.09
25.1
25.11
25.12
25.13
25.14
25.15
25.16
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
25.17
pto
25.18
pto
25.2
25.21
pto
25.22
pto
25.26
25.27
UND
25.28
UND
25.29
UND
25.19
25.23
25.24
25.25
pto
pto
pto
ML
ML
UND
ECONOMICA
ES ELCTRICAS
METRADO
REVISIN :
UBICACIN :
FECHA
Abri 2015
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
COSTO DIRECTO
S/. 0.00
PROPUESTA ECONOMICA
INSTALACIONES SANITARIAS
CONTRATISTA :
CLIENTE
:
OBRA
:
ITEM
27
DESCRIPCION
INSTALACIONES SANITARIAS
UND.
27.01
SISTEMA DE DESAGUE
27.01.01
pza
27.01.02
ml
27.01.03
ml
27.01.04
ml
27.01.05
ml
27.01.06
ml
27.01.07
ml
27.01.08
ml
27.01.09
ml
27.01.10
ml
27.01.11
und
27.01.12
und
27.01.13
SUMIDERO DE 2"
und
27.01.14
SUMIDERO DE 3"
und
27.01.15
SUMIDERO DE 4"
und
27.01.16
und
27.01.17
pza
27.01.18
pza
27.01.19
pza
27.01.20
und
27.01.21
und
27.01.22
und
27.01.23
und
27.01.24
ml
27.01.25
ml
27.01.26
MONTANTE M2 (4")
ml
27.01.27
MONTANTE M1 (4")
ml
27.01.28
ml
27.01.29
ml
27.01.30
ml
27.01.31
ml
27.01.32
ml
27.01.33
ml
27.01.34
ml
27.01.35
ml
27.01.36
ml
27.01.37
pto
27.01.38
pto
27.01.39
pto
27.01.40
pza
27.01.41
pza
27.01.42
pza
27.01.43
27.01.43.01
pto
27.01.43.02
glb
27.01.43.03
ml
27.01.43.04
CAMA DE ARENA
ML
27.01.43.05
ml
27.01.43.06
ml
27.02
27.02.01
ml
27.02.02
ml
27.02.03
ml
27.02.04
ml
27.02.05
ml
27.02.06
ml
27.02.07
ml
27.02.08
ml
27.02.09
ml
27.02.10
pza
27.02.11
pza
27.02.12
pza
27.02.13
pza
27.02.14
pza
27.02.15
pza
27.02.16
pza
27.02.17
pto
27.02.18
pto
27.02.19
pto
27.02.20
ml
27.02.21
ml
27.02.22
ml
27.02.23
ml
27.02.24
ml
27.02.25
ml
27.02.26
ml
27.02.27
ml
27.02.28
ml
27.02.29
27.02.29.01
pza
27.04.02
pza
27.04.03
pza
27.04.04
und
27.04.05
ml
27.04.06
glb
27.03
27.03.01
ml
27.03.02
pza
27.03.03
pto
27.03.04
und
27.03.05
27.03.05.01
27.04
27.04.01
ml
ml
27.04.02
ml
27.04.03
ml
27.04.04
ml
27.04.05
und
27.04.06
und
27.04.07
pza
27.04.08
pza
27.04.09
pza
27.04.10
pza
27.04.11
pza
27.04.12
pza
27.04.13
und
27.04.14
pza
27.04.15
REGISTRO DE 4"
pza
27.04.16
SUMIDERO DE 6"
und
27.04.17
ml
27.04.18
ml
27.04.19
ml
27.04.20
und
27.04.23
27.04.24
ml
27.04.25
ml
27.04.26
ml
27.04.27
ml
27.04.28
27.04.21
27.04.22
und
und
ml
27.04.28.01
und
27.04.28.02
und
27.04.28.03
und
27.04.28.04
m2
ECONOMICA
ES SANITARIAS
REVISIN :
UBICACIN :
FECHA
:
METRADO
PRECIO
UNITARIO
(S/.)
PRECIO
PARCIAL
(S/.)
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
COSTO DIRECTO
S/. 0.00
PROPUESTA ECONOMICA
GASTOS GENERALES
CONTRATISTA :
CLIENTE
OBRA
:
:
REVISIN :
SAN MIGUEL INMOBILIARIA S.A.C.
UBICACIN :
FECHA
Abri 2015
Descripcin
Unidad
2.-
ENSAYOS DE LABORATORIO
Ensayo de compresion de testigos
und
und
TRIBUTOS
SENCICO
3.-
Contingencia social
4.-
glb
CONTINGENCIA SOCIAL
glb
SEGURO CAR
Poliza CAR
glb
5.6.-
2.-
mes
Ing. Residente
mes
Ing. Campo
mes
Asistente de Campo
mes
PDR
mes
Ing. Elctrico
mes
mes
mes
PERSONAL TECNICO
Maestro General
mes
Almacenero
mes
Ayudante de Almacen
mes
Resguardo Policial
mes
3.4.-
GASTOS ADMINISTRATIVOS
1.-
COMUNICACIN
Servicio de telefonia fija e internet
2.-
3.-
CARTAS FIANZAS
Fiel cumplimiento
glb
Adelanto
glb
Postventa
glb
SEGUROS
SCTR ( Salud y pension)
4.-
mes
mes
Precio Unit
Duracin/
Cantidad
PROPUESTA ECONOMICA
GASTOS GENERALES
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.