Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
S10
Presupuesto
Lugar
0301008
VIVIENDA MULTIFAMILIAR
VIVIENDA MULTIFAMILIAR
001
S10 S.A.
ICA - ICA - ICA
Item
Descripcin
01
TRABAJOS PRELIMINARES
01.01
m2
244.88
1.32
01.02
TRAZO Y REPLANTEO
m2
244.88
1.33
02
MOVIMIENTO DE TIERRAS
02.01
m3
176.05
18.23
3,209.39
02.02
m3
11.00
24.30
267.30
02.03
m3
53.87
17.03
917.41
02.04
m2
174.73
6.31
1,102.55
02.05
m2
165.81
5.19
860.55
02.06
m3
166.18
19.90
3,306.98
03
CONCRETO SIMPLE
03.01
m2
22.55
15.63
352.46
03.02
m3
15.50
163.45
2,533.48
03.03
m2
165.81
21.98
3,644.50
03.04
m2
10.89
48.58
529.04
03.05
m2
1.64
19.68
04
CONCRETO ARMADO
04.01
PLATEA DE CIMENTACION
04.01.01
m3
89.50
302.14
27,041.53
04.01.02
kg
5,332.57
3.95
21,063.65
04.02
SOBRECIMIENTO
04.02.01
m3
8.51
264.05
2,247.07
04.02.02
m2
106.52
32.64
3,476.81
04.02.03
kg
621.46
3.95
04.03
COLUMNAS
04.03.01
m3
42.22
362.77
04.03.02
m2
530.65
52.50
27,859.13
04.03.03
kg
8,632.16
3.95
34,097.03
04.04
VIGAS
04.04.01
m3
28.40
281.58
7,996.87
04.04.02
m2
324.55
48.79
15,834.79
04.04.03
kg
4,850.06
3.95
19,157.74
04.05
LOSAS ALIGERADAS
04.05.01
m3
28.40
294.82
8,372.89
04.05.02
m2
324.55
31.66
10,275.25
04.05.03
kg
2,058.58
3.95
8,131.39
04.05.04
2,703.46
2.13
5,758.37
04.06
LOSAS MACIZAS
04.06.01
m3
1.20
294.82
353.78
04.06.02
m2
6.00
49.33
295.98
04.06.03
kg
71.57
3.95
04.07
ESCALERAS
04.07.01
m3
5.54
302.14
1,673.86
04.07.02
m2
37.94
73.88
2,803.01
04.07.03
kg
1,021.13
3.95
4,033.46
04.08
CISTERNA
04.08.01
m3
2.36
407.94
04.08.02
m2
9.80
37.83
370.73
04.08.03
kg
355.32
3.95
1,403.51
05
FALSA COLUMNA
05.01
m3
1.87
420.91
05.02
m2
6.24
41.98
06
MAMPOSTERIA
06.01
m2
1.38
23.08
31.85
06.02
m2
690.82
57.51
39,729.06
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
19/03/2013
Parcial S/.
648.93
323.24
325.69
9,664.18
7,091.76
32.28
221,263.21
48,105.18
8,178.65
2,454.77
77,272.31
15,316.15
42,989.40
32,537.90
932.46
282.70
8,510.33
2,736.98
962.74
1,049.06
787.10
261.96
39,760.91
Fecha :
20/03/2013 02:56:34a.m.
Pgina
S10
Presupuesto
Lugar
0301008
VIVIENDA MULTIFAMILIAR
VIVIENDA MULTIFAMILIAR
001
S10 S.A.
ICA - ICA - ICA
Item
Descripcin
07
07.01
m2
125.33
16.08
2,015.31
07.02
m2
1,120.02
21.39
23,957.23
07.03
TARRAJEO EN EXTERIORES
m2
171.08
22.38
3,828.77
07.04
m2
14.14
38.46
543.82
07.05
TARRAJEO DE DERRAMES
390.98
13.02
5,090.56
08
CIELORRASOS
08.01
m2
401.72
33.94
13,634.38
09
PISOS Y REVESTIMIENTOS
09.01
CONTRAPISO DE 2"
m2
269.93
23.56
6,359.55
09.02
m2
164.49
37.05
6,094.35
09.03
m2
36.19
39.73
1,437.83
09.04
11.50
26.00
10
ZOCALOS Y CONTRAZOCALOS
10.01
m2
4.05
75.93
307.52
10.02
m2
120.47
39.73
4,786.27
11
CARPINTERIA DE MADERA
11.01
3.00
427.97
1,283.91
11.02
15.00
334.75
5,021.25
11.03
17.00
334.75
5,690.75
11.04
1.00
427.97
427.97
11.05
1.00
427.97
12
CERRAJERIA
12.01
pza
112.00
12.87
1,441.44
12.02
pza
3.00
74.42
223.26
12.03
pza
16.00
41.05
656.80
12.04
pza
17.00
39.71
13
VENTANAS
13.01
m2
43.06
76.27
3,284.19
13.02
m2
25.25
72.03
1,818.76
13.03
m2
5.70
72.03
410.57
13.04
m2
7.14
72.03
514.29
13.05
SOBRELUCES DE PUERTAS
36.00
6.36
14
PINTURA
14.01
m2
185.23
8.72
1,615.21
14.02
m2
1,178.67
8.72
10,278.00
14.03
m2
401.72
9.44
3,792.24
14.04
m2
73.08
7.66
15
15.01
pza
14.00
236.36
3,309.04
15.02
pza
14.00
160.07
2,240.98
15.03
pza
3.00
192.29
576.87
15.04
pza
3.00
101.53
304.59
15.05
11.00
129.66
1,426.26
15.06
34.00
68.27
16
INSTALACIONES SANITARIAS
16.01
16.01.01
pto
48.00
57.90
2,779.20
16.01.02
83.10
3.52
292.51
16.01.03
31.05
3.58
111.16
16.01.04
120.05
5.47
656.67
16.01.05
pza
23.00
74.04
1,702.92
16.01.06
pza
1.00
75.19
75.19
16.01.07
2.00
63.26
126.52
16.01.08
3.00
47.02
141.06
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
19/03/2013
Parcial S/.
35,435.69
13,634.38
14,190.73
299.00
5,093.79
12,851.85
427.97
2,996.57
675.07
6,256.77
228.96
16,245.24
559.79
10,178.92
2,321.18
17,246.24
6,900.27
Fecha :
20/03/2013 02:56:34a.m.
Pgina
S10
Presupuesto
Lugar
0301008
VIVIENDA MULTIFAMILIAR
VIVIENDA MULTIFAMILIAR
001
S10 S.A.
ICA - ICA - ICA
Item
Descripcin
Und.
16.01.09
pza
16.02
RED DE DESAGUE
16.02.01
pto
31.00
80.62
2,499.22
16.02.02
pto
14.00
84.09
1,177.26
16.02.03
pto
42.00
79.38
3,333.96
16.02.04
32.35
24.46
791.28
16.02.05
50.60
23.83
1,205.80
16.02.06
18.00
33.94
610.92
16.02.07
1.00
35.28
35.28
16.02.08
pza
11.00
45.11
496.21
16.02.09
pza
2.00
60.50
121.00
16.02.10
pza
1.00
75.04
17
INSTALACIONES ELECTRICAS
17.01
17.01.01
pto
75.00
26.12
17.01.02
pto
10.00
26.27
262.70
17.01.03
pto
42.00
29.13
1,223.46
17.01.04
pto
6.00
31.65
189.90
17.01.05
pto
11.00
29.18
320.98
17.01.06
pto
7.00
30.88
216.16
17.01.07
TOMACORRIENTE DOBLE
pto
35.00
54.59
1,910.65
17.01.08
pto
3.00
80.76
242.28
17.01.09
pto
15.00
209.61
3,144.15
17.01.10
pto
3.00
248.09
744.27
17.01.11
pza
3.00
162.63
487.89
17.01.12
1.00
358.56
358.56
Presupuesto
Subpresupuesto
Cliente
Costo al
Metrado
Precio S/.
2.00
Parcial S/.
507.52
1,015.04
10,345.97
75.04
11,060.00
11,060.00
1,959.00
424,668.23
Costo directo
GASTOS GENERALES
UTILIDAD
19/03/2013
0.0000%
42,466.82
10%
--------467,135.05
SUBTOTAL
IMPUESTO (IGV)
84,084.31
18%
=========
551,219.36
TOTAL PRESUPUESTO
SON :
Fecha :
20/03/2013 02:56:34a.m.