Escolar Documentos
Profissional Documentos
Cultura Documentos
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0301086
OBRA CONQUISTADOR
CONSTRUCTORA E INMOBILIARIA R.SOTO
LAMBAYEQUE - LAMBAYEQUE - LAMBAYEQUE
Item
Descripcin
01
OBRAS PROVISIONALES
Costo al
Und.
Metrado
24/08/2014
Precio S/.
Parcial S/.
71,649.83
01.01
GLB
1.00
14,310.00
14,310.00
01.02
MES
12.00
250.00
3,000.00
01.03
GLB
1.00
1,450.00
1,450.00
01.04
GLB
1.00
30,000.00
30,000.00
GLB
1.00
3,850.00
3,850.00
01.05
01.06
UND
60.00
83.62
5,017.20
01.07
GLB
1.00
5,710.84
5,710.84
01.08
GLB
1.00
1,511.79
1,511.79
01.09
GLB
1.00
4,500.00
4,500.00
GLB
1.00
2,300.00
2,300.00
01.10
02
TRABAJOS PRELIMINARES
3,838.38
02.01
LIMPIEZA DE TERRENO
M2
777.00
3.63
02.02
M2
777.00
1.31
03
MOVIMIENTO DE TIERRAS
2,820.51
1,017.87
185,846.40
03.01
M3
2,836.05
9.46
26,829.03
03.02
M3
585.60
16.65
9,750.24
03.03
M3
585.60
38.64
22,627.58
03.04
M2
777.00
26.39
20,505.03
03.05
M3
500.00
13.84
6,920.00
03.06
M3
3,614.87
26.35
95,251.82
03.07
M2
777.00
5.10
04
CONCRETO SIMPLE
3,962.70
220,206.43
04.01
M2
777.00
19.04
14,794.08
04.02
M3
54.90
249.73
13,710.18
04.03
M3
525.00
249.73
131,108.25
04.04
M2
420.00
32.84
13,792.80
04.05
M3
20.12
330.63
6,652.28
04.06
M2
264.00
32.84
8,669.76
04.07
M2
777.00
38.52
29,930.04
04.08
M2
25.20
61.47
1,549.04
05
05.01
05.01.01
05.01.02
05.02
05.02.01
05.03
CONCRETO ARMADO
2,604,652.56
PLATEA DE CIMENTACION
319,637.87
M3
543.90
366.02
199,078.28
KG
31,314.18
3.85
120,559.59
VIGAS DE CIMENTACION
VIGAS DE CIMENT.- ACERO Fy=4,200 kg/cm
18,499.25
KG
4,805.00
3.85
49.43
334.59
ESCALERAS
18,499.25
41,555.55
05.03.01
M3
05.03.02
M2
265.63
53.50
14,211.21
05.03.03
KG
2,904.72
3.72
10,805.56
05.04
COLUMNAS
16,538.78
264,564.11
05.04.01
M3
163.65
344.00
05.04.02
M2
1,491.22
52.76
78,676.77
05.04.03
KG
34,836.49
3.72
129,591.74
508.63
344.00
174,968.72
05.05
PLACAS
56,295.60
619,465.14
05.05.01
M3
05.05.02
M2
5,102.27
52.76
269,195.77
05.05.03
KG
47,123.83
3.72
175,300.65
05.06
VIGAS
566,203.56
05.06.01
M3
363.99
358.19
130,377.58
05.06.02
M2
2,855.31
57.53
164,265.98
05.06.03
KG
73,000.00
3.72
271,560.00
05.07
05.07.01
COLUMNETAS
COLUMNETAS.- CONCRETO 175 kg/cm2 - 02 pisos
M3
05.07.02
05.07.03
05.08
124.69
262.91
160,183.33
32,782.25
M2
1,662.50
47.21
78,486.63
KG
12,137.58
4.03
LOSAS MACIZAS
48,914.45
137,308.00
05.08.01
M3
108.89
308.84
33,629.59
05.08.02
M2
547.26
53.50
29,278.41
05.08.03
KG
20,000.00
3.72
74,400.00
331.59
325.41
05.09
LOSA ALIGERADA
477,235.75
05.09.01
M3
05.09.02
UND
33,158.70
2.33
77,259.77
05.09.03
M2
3,684.30
37.88
139,561.28
05.09.04
KG
30,400.00
4.03
122,512.00
05.09.05
VARIOS
1.00
30,000.00
05.09.05.01
06
06.01
07
30,000.00
GLB
107,902.70
30,000.00
304,939.10
M2
5,153.61
59.17
304,939.10
444,629.69
07.01
M2
11,080.26
19.37
07.02
TARRAJEO DE COLUMNAS
M2
1,400.00
30.50
42,700.00
07.03
TARRAJEO DE VIGAS
M2
2,800.00
42.36
118,608.00
07.04
M2
1,200.00
26.08
31,296.00
07.05
VESTIDURA DE DERRAMES
1,800.00
10.96
19,728.00
07.06
2,770.07
6.38
17,673.05
08
CIELO RASOS
214,624.64
139,402.68
08.01
M2
3,560.33
32.98
117,419.68
08.02
M2
650.00
33.82
21,983.00
3,900.00
79.25
09
PISOS Y PAVIMENTOS
400,889.50
09.01
PISO DE PORCELANATO 60 x 60
M2
09.02
M2
250.00
23.97
5,992.50
09.03
M2
3,901.00
22.00
85,822.00
10
10.01
11
11.01
12
CONTRAZOCALOS
CONTRAZOCALO DE PORCELANATO
28,925.00
M
1,300.00
22.25
M2
800.00
42.89
ZOCALOS
ZOCALO CERAMICA 30X30cm
309,075.00
28,925.00
34,312.00
34,312.00
74,975.50
12.01
M2
650.00
111.89
72,728.50
12.02
150.00
14.98
2,247.00
M2
800.00
6.09
13
13.01
14
CUBIERTAS
IMPERMEABILIZANTE DE TECHO CON PINTURA ASFALTICA
4,872.00
CARPINTERIA DE MADERA
4,872.00
168,729.30
14.01
UND
320.00
376.83
120,585.60
14.02
M2
270.00
178.31
48,143.70
15
75,015.06
15.01
PUERTA DE MELAMINE
UND
20.00
921.57
18,431.40
15.02
UND
4.00
265.74
1,062.96
15.03
PASAMANOS ESCALERAS
160.00
195.86
31,337.60
15.04
CANTONERAS EN ESCALERAS
290.00
83.39
24,183.10
16
CERRAJERIA
42,182.40
16.01
PZA
960.00
15.98
15,340.80
16.02
PZA
320.00
42.44
13,580.80
16.03
PZA
320.00
15.53
4,969.60
16.04
JALADOR DE ALUMINIO
UND
320.00
25.91
17
PINTURA
8,291.20
125,032.79
17.01
M2
3,560.00
6.61
23,531.60
17.02
17.03
M2
M2
11,080.26
1,400.00
5.74
5.74
63,600.69
8,036.00
17.04
M2
2,800.00
5.74
16,072.00
17.05
M2
300.00
5.74
1,722.00
M2
650.00
18.57
17.06
18
12,070.50
105,840.00
18.01
UND
120.00
315.00
37,800.00
18.02
UND
270.00
252.00
68,040.00
19
VARIOS Y LIMPIEZA
9,580.91
19.01
160.00
55.82
8,931.20
19.02
9.70
66.98
649.71
20
38,610.40
20.01
PZA
80.00
223.54
17,883.20
20.02
PZA
80.00
177.44
14,195.20
20.03
UND
80.00
37.85
3,028.00
20.04
JABONERA DE EMPOTRAR
UND
80.00
43.80
21
3,504.00
163,528.49
21.01
PTO
497.00
76.99
38,264.03
21.02
PTO
341.00
86.39
29,458.99
21.03
PTO
138.00
96.07
13,257.66
21.04
1,150.00
24.80
28,520.00
21.05
650.00
27.03
17,569.50
21.06
456.00
29.41
13,410.96
21.07
50.00
33.84
1,692.00
21.08
UND
105.00
39.47
4,144.35
21.09
UND
57.00
63.96
3,645.72
21.10
UND
193.00
28.74
5,546.82
21.11
UND
6.00
207.45
1,244.70
GLB
9.00
752.64
6,773.76
21.12
22
156,384.37
22.01
PTO
466.00
76.76
35,770.16
22.02
PTO
329.00
76.96
25,319.84
22.03
PTO
42.00
85.84
3,605.28
22.04
1,326.00
16.48
21,852.48
22.05
1,665.00
10.47
17,432.55
22.06
922.00
10.84
9,994.48
22.07
80.00
11.65
932.00
22.08
68.00
13.53
920.04
22.09
60.00
14.91
894.60
22.10
UND
2.00
99.80
199.60
22.11
UND
100.00
140.44
14,044.00
22.12
UND
195.00
91.02
17,748.90
22.13
GLB
9.00
827.90
7,451.10
22.14
ROMPE AGUA
PZA
2.00
40.10
80.20
UND
1.00
139.14
22.15
23
VARIOS
139.14
276,815.94
23.01
GLB
1.00
23.02
GLB
1.00
4,900.00
4,900.00
23.03
GLB
1.00
24,150.00
24,150.00
23.04
UND
9.00
1,825.50
16,429.50
23.05
UND
1.00
45,000.00
45,000.00
23.06
MICROMEDIDORES
UND
41.00
500.00
20,500.00
23.07
UND
40.00
342.93
13,717.20
23.08
UND
77.00
255.81
19,697.37
UND
359.00
347.93
124,906.87
219,219.72
23.09
24
7,515.00
7,515.00
24.01
PTO
804.00
130.53
104,946.12
24.02
PTO
124.00
130.53
16,185.72
24.03
PTO
585.00
131.59
76,980.15
24.04
PTO
95.00
85.96
8,166.20
24.05
UND
3.00
1,411.13
4,233.39
24.06
UND
10.00
301.35
3,013.50
24.07
GLB
8.00
711.83
5,694.64
PTO
77.00
111.50
PTO
1.00
102.69
25
25.01
25.02
26
26.01
27
8,688.19
8,585.50
102.69
19,831.50
1,350.00
14.69
19,831.50
3,885.16
27.01
28
UND
82.00
47.38
TABLEROS
3,885.16
98,510.20
28.01
TABLERO TSG
UND
1.00
2,640.60
28.02
TABLERO S- TSG
28.03
28.04
UND
1.00
2,085.36
2,085.36
UND
21.00
1,757.90
36,915.90
UND
13.00
1,898.24
24,677.12
28.05
UND
2.00
2,178.92
4,357.84
28.06
UND
3.00
2,319.26
6,957.78
28.07
UND
1.00
2,475.60
2,475.60
28.08
GLB
1.00
7,100.00
7,100.00
28.09
GLB
1.00
1,600.00
1,600.00
GLB
1.00
9,700.00
28.10
29
ALIMENTADORES
2,640.60
9,700.00
39,114.35
29.01
150.00
35.11
5,266.50
29.02
1,050.00
27.14
28,497.00
29.03
145.00
33.11
4,800.95
30.00
18.33
29.04
30
30.01
LUMINARIAS Y ARTEFACTOS
ARTEF. FLUORESCENTE 2/36W ADOSADO
30.02
31
ASCENSORES Y MONTACARGAS
31.01
ASCENSOR Y MONTACARGA
COSTO DIRECTO
GASTOS GENERALES (10%)
GASTOS ADMINISTRATIVOS (7%)
549.90
13,914.16
UND
104.00
90.09
9,369.36
UND
95.00
47.84
4,544.80
UND
1.00
140,733.32
140,733.32
140,733.32
6,224,755.33
622,475.53
435,732.87
-----------------
SUB - TOTAL
I.G.V. (18%)
7,282,963.73
1,310,933.47
=============
VALOR REFERENCIAL
SUPERVISION
EXPEDIENTE TECNICO
8,593,897.20
85,938.97
85,938.97
===========
PRESUPUESTO TOTAL
8,765,775.14