02 OBRAS PRELIMINARES
04 MOVIMIENTO DE TIERRAS
06.01 ZAPATAS
06.02 COLUMNAS
06.03 VIGAS
06.04 ESCALERAS
06.05.04 LADRILLO HUECO DE ARCILLA 15X30X30 CM PARA TECHO ALIGERADO und 823.00
07 ALBAÑILERIA
2,157.52
1.40 266.67
1,500.00 1,500.00
1.71 390.85
665.90
18.56 215.11
18.03 71.58
95.52 379.21
4,543.88
18.21 252.21
22.28 397.03
1.46 77.82
9.28 337.98
95.52 3,478.84
13,535.33
151.79 2,396.76
41.90 2,105.06
207.35 920.63
23.97 3,533.66
47.50 210.43
127.52 4,145.68
1.24 223.11
55,641.33
8,181.32
237.25 737.85
349.31 5,438.76
4.23 1,966.10
1.24 38.61
15,335.78
46.62 5,333.33
405.32 3,501.96
4.17 6,500.49
20,085.80
65.13 10,547.15
349.40 4,426.90
4.17 5,111.75
1,524.74
58.90 722.11
387.69 651.32
4.23 151.31
10,513.69
409.91 3,541.62
4.23 466.36
46.57 4,597.39
2.17 1,785.91
1.24 122.41
10,601.50
71.06 7,375.32
96.65 3,226.18
10,101.78
11.44 3,149.89
13.40 1,844.78
15.18 2,089.83
22.73 2,040.93
Item Descripción Und. Metrado
08.05 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS. m 58.16
09 CIELORRASOS
10 PISOS Y PAVIMENTOS
11 ZOCALOS
12 REVESTIMIENTOS
13 CARPINTERIA DE MADERA
13.02 PUERTA CONTRAPLACADA 35 MM. C/TRIPLAY 4MM.+ MARCO CEDRO 2X3" m2 8.10
14 MOBILIARIO
15 CARPINTERIA METALICA
15.01 BARANDA DE TUBO FO. GDO. PASAMANO 1 1/2"-PARANTE 1" X 1M.ALT m 22.96
16 CERRAJERIA
18 PINTURA
19.02 LAVATORIO SONNET 19X10 BLANCO COMERCIAL (SIN COLOCACION) pza 2.00
20 INSTALACIONES ELECTRICAS
20.02 SALIDA PARA INTERRUPTOR UNIPOLAR SIMPLE CON PVC pto 5.00
20.03 SALIDA PARA INTERRUPTOR UNIPOLAR DOBLE CON PVC pto 5.00
20.04 SALIDA PARA TOMACORRIENTES BIPOLARES SIMPLES CON PVC pto 2.00
20.05 SALIDA PARA TOMACORRIENTE BIPOLAR DOBLE CON PVC pto 12.00
20.07 ARTEFACTO ADOSADO A TECHO C/1 LAMPARA AHORRADORA 26W (MOD .GV und 8.00
6x3 JOFSEL O SIMILAR)
20.08 CENTRO DE LUZ FLUORESCENTE CIRC 2x32W pto 8.00
20.09 TABLERO GRAL.CR-3 INCL. CABLES und 1.00
20.10 TABLERO ELECTRICO GAB.METALICO P/DISTRIBUCION DE 3 CIRCUITOS und 1.00
22 SISTEMA DE DESAGUE
25 IMPACTO AMBIENTAL
26 FLETE TERRESTRE
COSTO DIRECTO
GASTOS GENERALES
SUB TOTAL
IGV (18%)
SUPERVISIÓN
=====================
PRESUPUESTO TOTAL DEL PROYECTO 337,482.57
Precio S/. Parcial S/.
10.68 621.15
5.49 355.20
1,322.85
13.40 1,322.85
9,433.76
17.93 2,180.11
54.13 6,581.67
20.67 671.98
4,576.34
58.50 4,184.51
13.26 391.83
325.26
30.02 223.95
3.07 101.31
7,336.27
356.89 2,698.09
207.72 1,682.53
121.68 2,535.81
419.84 419.84
6,590.67
498.20 498.20
55.84 5,584.00
508.47 508.47
1,269.17
46.41 1,065.57
31.42 203.60
762.63
9.27 259.56
55.49 166.47
84.15 336.60
1,448.85
6.46 1,448.85
2,458.21
6.68 659.45
3.96 545.17
5.44 912.12
10.56 165.37
8.45 176.10
1,262.98
139.86 419.58
177.23 354.46
16.95 33.90
16.25 130.00
40.63 325.04
7,020.52
69.26 900.38
55.82 279.10
57.09 285.45
55.46 110.92
56.86 682.32
5.75 885.50
86.36 690.88
272.59 2,180.72
124.40 124.40
72.43 72.43
72.45 144.90
81.53 81.53
392.39 392.39
189.60 189.60
5,410.68
9.46 170.28
2.18 65.40
44.14 308.98
8.90 1,347.55
14.79 3,105.90
46.20 46.20
50.43 50.43
12.61 100.88
13.04 13.04
12.52 187.80
14.22 14.22
1,436.18
48.42 435.78
60.12 240.48
42.04 126.12
12.01 175.35
14.98 179.76
42.56 42.56
9.62 28.86
142.09 142.09
32.59 65.18
1,906.60
1,906.60 1,906.60
3,561.00
635.59 635.59
423.73 423.73
298.30 298.30
508.47 508.47
1,694.91 1,694.91
1,694.92
1,694.92 1,694.92
67,252.32
66,374.95 66,374.95
877.37 877.37
223,394.20
23,550.00
17,871.54
==================
264,815.74
47,666.83
***************************
312,482.57
12,000.00
2,500.00
10,500.00