Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Descripcin
Und.
Metrado
Precio S/.
Parcial S/.
M2
280.000
2.950
826.000
GLB
280.000
2.180
610.400
M3
40.000
45.980
1839.200
M3
8.292
30.160
250.087
M3
8.320
34.460
286.707
M3
20.396
37.920
773.416
M3
56.612
20.100
1137.901
M2
189.676
37.290
7073.007
M2
13.560
21.180
287.201
M3
18.00
375.000
6750.000
M3
1.14
375.000
427.500
M3
3.25
375.000
1218.750
M3
2.40
375.000
900.000
M3
8.81
375.000
3303.750
Item
TRABAJOS PRELIMINARES
1436.400
MOVIMIENTO DE TIERRAS
4287.311
7360.208
36917.025
M3
20.91
375.000
7841.250
KG
403.00
4.350
1753.050
KG
135.38
4.350
588.903
KG
29.30
4.350
127.455
KG
135.38
4.350
588.903
KG
5.00
4.350
21.750
KG
8.10
4.350
35.235
KG
1272.69
4.350
5536.202
M2
11.36
56.880
646.157
M2
52.00
51.480
2676.960
M2
29.65
58.650
1738.973
M2
54.24
50.930
2762.189
M2
123.000
50.110
6163.530
UND.
6.000
71.330
427.980
TABLERO GENERAL
UND.
1.000
326.810
326.810
UND.
2.000
69.080
138.160
BRAQUETES DE ILUMINACION
UND.
3.000
101.650
304.950
ML
111.100
12.050
1338.755
ML
30.100
21.517
647.652
ML
20.000
22.050
441.000
UND.
1.000
246.900
246.900
ML
14.000
5.000
70.000
UND.
8.000
250.000
2000.000
CTO.
0.500
26.000
13.000
UND.
1.000
105.300
105.300
JGO.
7.000
245.000
1715.000
JGO.
7.000
235.000
1645.000
MANO DE OBRA
GLB.
1.000
7000.000
7000.000
PUERTAS
UND.
1.000
1500.000
1500.000
CASETA DRYWALL
GLB.
1.000
3000.000
3000.000
COBERTURA DE CALAMINA
GLB.
25.000
45.000
1125.000
ARENA GRUESA
M3
4.750
25.000
118.750
GRAVA 1/2"
M3
4.750
30.000
142.500
TUBO F G 1/2"
M3
25.000
3.833
95.833
COSTO DIRECTO
78567.064
IGV 18%
14142.072
ARQUITECTURA
MURO DE SOGA LADRILLO KING KONG
6163.53
INSTALACIONES ELECTRICAS
1197.900
15222.607
OTROS
5982.083
TOTAL
92709.136
Presupuesto
Presupuesto
AMPLIACION DE CERCO PERIMTRICO CAMPUS CENTRAL UCV - TRUJILLO
PropietarioUNIVERSIDAD CESAR VALLEJO SAC
Lugar
Costo a
Mayo 2012
TRUJILLO
Item
Descripcin
Und.
Metrado
Precio S/.
TRABAJOS PRELIMINARES
Parcial S/.
39076.52
M2
4584.97
2.36
10820.53
PICADO DE PISOS
M2
187.00
20.00
3740.00
M2
367.10
9.87
3623.28
M3
15.19
180.00
2733.84
M2
4584.97
2.18
9995.23
CERCO PROVISIONAL
ML
146.84
35.50
5212.82
CASETA
M2
9.00
66.58
599.22
M3
40.00
58.79
2351.60
M3
1833.99
37.92
M3
14.35
27.56
395.49
M3
4.95
300.00
1485.00
M3
3.40
27.56
M3
0.47
37.92
17.90
M3
5.50
58.79
323.33
M3
0.29
20.62
5.89
M3
1.33
375.00
498.75
M3
0.70
375.00
262.50
M3
1.40
375.00
525.00
M3
1.33
375.00
498.75
M3
2.56
310.00
793.60
KG
15.39
4.51
69.41
KG
118.80
4.51
535.79
KG
28.90
4.51
130.34
KG
18.20
4.51
82.08
KG
7.00
4.51
31.57
KG
48.55
4.51
218.96
KG
8.50
4.51
38.34
KG
5.40
4.51
24.35
M2
6.70
55.72
373.32
ENCOFRADO EN SOBRECIMIENTO
M2
1.38
55.00
75.63
ENCOFRADO EN COLUMNAS
M2
9.88
60.00
592.80
MOVIMIENTO DE TIERRAS
RELLENO Y COMPACTADO GENERAL
69544.82
69544.82
395.49
1485.00
MODULO 1
10131.59
93.70
ENCOFRADO EN PLACA
M2
33.90
60.00
ENCOFRADO EN SARDINELES
M2
3.39
60.00
203.40
M2
37.13
28.84
1070.68
M2
37.3496
27.73
1035.67
PINTURA EN MODULO 1
M2
74.48
8.00
595.84
M3
3.02
27.56
83.34
M3
1.40
37.92
53.09
M3
14.30
58.79
840.65
M3
0.58
20.62
11.96
M3
7.67
375.00
2876.25
M3
0.17
375.00
63.75
M3
0.50
375.00
187.50
M3
1.45
375.00
543.75
131.32
MODULO 2 Y 3
2034.00
12168.92
M3
0.42
310.00
KG
11.29
4.51
50.92
KG
31.20
4.51
140.71
KG
8.00
4.51
36.08
KG
264.00
4.51
1190.64
KG
66.43
4.51
299.61
KG
59.26
4.51
267.25
ENCOFRADO EN SOBRECIMIENTOS
M2
11.20
55.00
616.00
M2
12.65
60.00
759.25
ENCOFRADO EN VIGAS
M2
3.90
60.00
234.24
ENCOFRADO EN PLACAS
M2
33.90
60.00
2034.00
ENCOFRADO EN SARDINELES
M2
3.39
60.00
203.40
M2
43.25
27.73
1199.22
PINTURA EN MODULO 2 - 3
M2
43.25
8.00
345.98
M3
2.00
27.56
55.12
EXCAVACION DE ZAPATAS
M3
12.34
27.56
340.15
M3
6.41
37.92
243.07
M3
7.69
58.79
452.19
M3
0.79
20.62
16.32
M3
1.97
375.00
738.94
M3
0.91
300.00
273.60
M3
7.85
375.00
2945.25
M3
3.96
375.00
1484.25
M3
18.15
375.00
6805.54
M3
3.94
310.00
1220.87
KG
93.41
4.51
421.28
KG
333.25
4.51
1502.96
KG
274.20
4.51
1236.64
KG
138.60
4.51
625.09
KG
24.15
4.51
108.92
KG
223.40
4.51
1007.53
KG
173.90
4.51
784.29
KG
257.00
4.51
1159.07
INGRESO SECUNDARIO
36921.35
KG
251.00
4.51
1132.01
KG
48.00
4.51
216.48
KG
101.00
4.51
455.51
PZA
325.00
1.86
603.20
M2
12.46
55.72
694.27
ENCOFRADO DE SOBRECIMIENTOS
M2
3.84
45.00
172.80
M2
82.51
55.00
4538.00
ENCOFRADO DE VIGAS
M2
60.64
55.00
3335.06
ENCOFRADO DE LOSA
M2
3.84
55.00
211.20
M2
78.04
27.73
2164.06
M2
36.74
28.84
1059.43
M2
114.78
8.00
918.26
175121.27
M3
66.43
27.56
1830.81
M3
27.28
27.56
751.84
M3
4.04
37.92
153.21
M3
79.96
58.79
4700.61
M3
3.95
21.18
83.62
M3
1.28
375.00
480.00
M3
66.43
375.00
24912.00
M3
32.65
375.00
12243.75
M3
45.09
375.00
16908.75
M3
35.43
375.00
13286.25
KG
326.70
4.51
1473.42
KG
87.12
4.10
357.19
KG
48.96
4.51
220.81
KG
930.00
4.51
4194.30
KG
186.00
4.51
838.86
KG
513.00
4.51
2313.63
KG
463.00
4.51
2088.13
KG
315.00
4.51
1420.65
ENCOFRADO DE SOBRECIMIENTOS
M2
119.72
35.77
4282.53
ENCOFRADO DE COLUMNAS
M2
187.20
51.48
9637.06
ENCOFRADO DE VIGAS
M2
118.80
58.65
6967.62
M2
177.39
55.72
9884.17
M2
398.74
92.92
37050.92
M2
120.60
18.47
2227.48
M2
274.50
16.66
4573.17
TARRAJEO EN INTERIOR
M2
430.00
12.63
5430.90
M2
851.20
8.00
6809.60
M2
118.00
27.07
PISOS Y PAVIMENTOS
PISO DE CONCRETO PULIDO E=2" MEZCLA 1:4
3194.26
CARPINTERIA METALICA
3194.26
33850.00
UND.
3.00
2250.00
6750.00
UND.
4.00
3750.00
15000.00
GLB.
1.00
3500.00
3500.00
GLB.
2.00
3300.00
6600.00
GLB.
1.00
2000.00
2000.00
UND.
20.00
52.31
1046.20
TABLERO GENERAL
UND.
1.00
261.45
261.45
UND.
1.00
90.00
90.00
TABLEROS ELECTRICOS
UND.
1.00
120.00
120.00
UND.
1.00
1000.00
1000.00
UND.
9.00
12.00
108.00
M3
9.00
25.00
225.00
UND.
5.76
85.00
489.60
UND.
9.00
5.00
45.00
UND.
9.00
11.50
103.50
GLB
1.00
860.00
860.00
GLB
1.00
5000.00
5000.00
UND.
9.00
1000.00
9000.00
INSTALACIONES ELECTRICAS
18348.75
OTROS
41886.15
GUARDIANIA
DIA
190.00
15.00
2850.00
COLOCACION DE AFIRMADO
M2
3500.00
6.28
21980.00
GLB
1.00
500.00
500.00
RESANES
M2
125.00
6.00
750.00
PISO ADOQUINADO
M2
82.18
44.96
3694.73
UND.
9.00
30.00
270.00
UND.
1.00
450.00
450.00
SEMBRADO DE GRASS
GLB
1994.28
1.50
2991.42
M3
30.00
35.00
1050.00
COBERTURAS POLICARBONATO
UD
6.00
1200.00
7200.00
UND.
15.00
10.00
150.00
COSTO DIRECTO
442124.12
IGV
0.18
79582.34