Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pre Supuesto Client e Resume N
Pre Supuesto Client e Resume N
Presupuesto
Presupuesto
0102004
Cliente
S10 S.A.C.
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
und
1.00
849.70
m2
60.00
77.24
m2
18.00
76.38
420.50
18.59
glb
1.00
1,000.00
glb
1.00
22,629.17
glb
1.00
77,511.61
02
TRANSPORTE DE MAQUINARIAS Y
EQUIPOS
TRANSPORTE DE MATERIALES A OBRA
(FLETE)
DEMOLICIONES
02.01
m2
543.57
22.31
02.02
m2
999.14
22.31
03
03.01
m2
1,165.84
1.27
03.02
m2
1,165.84
1.01
04
04.01
m3
1,888.42
6.22
04.02
m3
481.28
6.22
m2
424.31
20.80
04.04
m3
1,209.54
36.60
04.05
m3
2,390.57
15.75
04.06
m2
588.33
1.93
m3
19.16
352.82
m3
20.01
222.23
m3
30.38
352.99
m3
13.47
418.48
m2
120.73
36.04
05.06
m2
449.39
46.43
06
CONCRETO ARMADO
06.01
ZAPATAS
06.01.01
m3
5.87
352.82
06.01.02
m3
111.75
523.38
06.01.03
kg
3,148.96
3.87
06.02
VIGAS DE CIMENTACION
06.02.01
m3
18.38
596.59
m2
147.06
33.68
06.02.03
kg
4,103.98
3.87
06.03
SOBRECIMIENTON ARMADO
06.03.01
m3
25.02
513.57
m2
183.29
23.32
06.03.03
kg
1,915.35
3.87
06.04
COLUMNAS
06.04.01
m3
58.51
565.85
m2
708.44
47.25
06.04.03
kg
11,894.37
3.87
06.05
COLUMNETAS
06.05.01
m3
2.39
578.80
m2
63.79
50.75
06.05.03
kg
661.19
3.87
06.06
VIGAS
01.02
01.03
01.04
01.05
01.06
01.07
04.03
05
05.01
05.02
05.03
05.04
05.05
06.02.02
06.03.02
06.04.02
06.05.02
Und.
Metrado
Precio S/.
06.06.01
m3
65.21
611.34
06.06.02
m2
494.84
50.14
06.06.03
kg
13,039.03
3.87
06.07
VIGUETAS
06.07.01
m3
2.46
486.94
06.07.02
ENCOFRADO Y DESENCOFRADO DE
VIGUETAS
ACERO fy= 4200 kg/cm2 GRADO 60
m2
32.80
56.56
06.07.03
kg
548.94
3.87
06.08
ESCALERAS
06.08.01
m3
4.41
622.49
m2
33.52
45.93
kg
430.65
3.87
m3
78.88
622.49
m2
945.32
44.99
kg
3,016.72
3.87
und
4,474.22
2.53
und
2,638.53
3.20
07
07.01
und
5.00
1,999.95
07.02
p2
1,218.65
12.81
07.03
und
1,150.33
53.74
07.04
146.90
54.52
07.05
und
88.00
19.78
07.06
MONTAJE DE TECHO
glb
1.00
5,030.61
08
MUROS DE CONTENCION
08.01
m3
270.00
584.45
m2
814.65
46.94
08.03
kg
9,463.01
3.87
08.04
60.00
116.19
08.05
60.00
14.34
01
01.01
m2
387.96
99.02
m2
309.52
113.77
m2
6.21
80.51
01.04
kg
48.14
3.87
02
02.01
m2
1,467.20
54.03
m2
673.90
64.76
m2
492.01
64.76
134.37
64.76
02.05
83.52
10.92
03
CIELORRASOS
03.01
m2
895.52
35.65
m2
20.72
28.57
m2
31.11
26.37
05
05.01
CONTRAPISO DE E=4CM
m2
741.65
32.86
05.02
PISO CERAMICO 30 X 30
m2
741.65
57.67
05.03
m2
21.32
11.47
05.04
m2
310.00
59.45
05.05
m3
13.39
59.45
05.06
ENCOFRADO Y DESENCOFRADO DE
VEREDAS
JUNTA DE DILATACION
m2
127.51
27.55
m2
162.42
6.17
06.02
387.08
9.09
07
CONTRAZOCALOS Y ZOCALO
07.01
356.49
10.26
07.02
CONTRAZOCALO CEMENTO H = 20 cm
226.60
12.43
07.03
CONTRAZOCALO CEMENTO H = 30 cm
75.58
15.05
07.04
m2
470.18
51.06
08
CARPINTERIA DE MADERA
06.08.02
06.08.03
06.09
06.09.01
06.09.02
06.09.03
06.09.04
06.09.05
08.02
01.02
01.03
02.02
02.03
02.04
03.02
04
04.01
06
06.01
08.01
PUERTA DE CEDRO
m2
14.92
588.16
08.02
m2
14.13
193.35
m2
4.32
123.55
und
2.00
600.00
und
1.00
650.00
und
1.00
550.00
und
8.00
600.00
m2
52.69
113.41
09
09.01
m2
144.87
178.21
09.02
und
3.00
303.27
und
1.00
436.05
und
1.00
436.05
und
2.00
462.54
10
10.01
pza
71.00
12.78
10.02
pza
36.00
21.43
und
48.00
2.77
und
24.00
6.97
und
5.00
33.20
pza
13.00
90.21
pza
13.00
11.73
und
8.00
15.80
m2
895.52
10.56
11.02
m2
2,118.61
7.57
11.03
m2
518.77
9.08
11.04
437.76
3.52
m2
46.84
3.65
11.06
m2
18.45
17.08
11.07
m2
52.69
12.90
11.08
25.35
23.91
m2
16.08
10.03
12
12.01
p2
2,144.18
4.20
13
VARIOS
13.01
PIZARRA ACRILICA
und
4.00
400.00
13.02
und
3.00
280.41
13.03
33.00
26.10
13.04
40.26
5.38
01
01.01
EXCAVACIN DE ZANJA
m3
10.71
36.47
01.02
m3
10.71
51.43
02
TABLEROS Y CUCHILLAS
02.01
und
2.00
125.54
02.02
und
5.00
45.06
02.03
und
4.00
45.06
02.04
und
2.00
45.06
02.05
und
1.00
45.06
02.06
INTERRUPTOR DIFERENCIAL
und
2.00
74.76
02.07
und
2.00
32.89
02.08
und
1.00
39.89
02.09
und
7.00
28.53
02.10
und
6.00
52.23
02.11
und
1.00
1,095.52
pto
95.00
70.00
03.02
pto
7.00
67.65
03.03
pto
8.00
49.06
03.04
pto
3.00
49.06
03.05
pto
41.00
66.94
pto
10.00
60.23
08.03
08.04
08.05
08.06
08.07
08.08
09.03
09.04
09.05
10.03
10.04
10.05
10.06
10.07
10.08
11
11.01
11.05
11.09
03
03.01
03.06
03.07
pto
10.00
55.98
03.08
pto
1.00
84.29
580.52
10.30
29.84
10.70
115.00
17.41
03.12
1,102.50
2.97
03.13
579.00
3.36
03.14
125.00
8.46
04.04
04.05
04.08
04.09
03.09
03.10
03.11
04
04.01
und
18.00
95.71
und
38.00
105.71
und
1.00
2,775.10
und
4.00
48.16
pto
3.00
6.85
pto
4.00
14.48
04.10
pto
4.00
388.73
04.11
INTERRUPTOR DE CONMUTACION
pto
3.00
16.73
04.12
und
2.00
155.59
und
3.00
266.95
und
2.00
122.85
05.01
glb
2.00
897.64
01
SISTEMA DE DESAGUE
01.01
SALIDA DE DESAGUE
pto
30.00
66.96
01.02
pto
11.00
64.78
01.03
SUMIDEROS DE 2"
pza
3.00
64.78
01.04
19.77
11.98
01.05
16.67
9.29
01.06
346.27
10.68
01.07
SUMIDEROS DE 3"
pza
3.00
15.96
01.08
pza
3.00
19.01
01.09
pza
3.00
26.98
01.10
und
6.00
33.96
01.11
und
2.00
37.92
01.12
und
13.00
25.00
01.13
pza
12.00
162.95
02
02.01
pto
34.00
81.13
02.02
und
5.00
92.54
02.03
und
4.00
44.63
02.04
24.56
10.38
3.20
4.00
02.06
und
2.00
39.48
02.07
23.72
6.51
02.08
16.32
8.46
02.09
10.90
12.67
02.10
5.80
10.07
02.11
6.75
12.62
02.12
4.83
18.96
02.13
1.38
22.37
02.14
9.15
27.07
02.15
und
3.00
100.97
02.16
und
2.00
136.27
02.17
und
9.00
51.69
03
APARATOS SANITARIOS
03.01
und
5.00
189.61
und
3.00
226.01
und
1.00
640.00
5.07
52.66
pza
8.00
250.00
03.06
9.65
280.00
03.07
und
2.00
134.52
04.02
04.13
04.14
05
02.05
03.02
03.03
03.04
03.05
04
04.01
m2
0.54
2.53
04.02
m3
0.22
27.89
04.03
NIVELACION Y COMPACTACION
m2
0.54
3.12
04.04
m3
0.27
38.59
04.05
m3
0.14
540.86
04.06
und
7.00
459.21
und
4.00
75.00
m3
0.22
540.86
m2
3.51
46.12
kg
16.80
3.87
m2
3.12
29.55
m2
3.12
7.82
86.02
14.58
04.14
139.43
51.17
04.15
ENBUDO DE ZINC DE FG
und
4.00
46.61
04.16
CODO 4" x 90
und
12.00
24.17
04.17
66.85
140.00
04.18
49.80
130.00
04.19
und
20.00
34.81
05
OTROS
05.01
m2
6,154.34
1.43
05.02
glb
1.00
400.00
04.07
04.08
04.09
04.10
04.11
04.12
04.13
COSTO DIRECTO
Fecha :
29/
Pgina
20/03/2015
Parcial S/.
115,816.82
849.70
4,634.40
1,374.84
7,817.10
1,000.00
22,629.17
77,511.61
34,417.86
12,127.05
22,290.81
2,658.12
1,480.62
1,177.50
106,621.30
11,745.97
2,993.56
8,825.65
44,269.16
37,651.48
1,135.48
52,783.91
6,760.03
4,446.82
10,723.84
5,636.93
4,351.11
20,865.18
498,210.92
72,745.25
2,071.05
58,487.72
12,186.48
31,800.70
10,965.32
4,952.98
15,882.40
24,536.24
12,849.52
4,274.32
7,412.40
112,612.88
33,107.88
33,473.79
46,031.21
7,179.48
1,383.33
3,237.34
2,558.81
115,137.81
39,865.48
24,811.28
50,461.05
5,177.44
1,197.87
1,855.17
2,124.40
5,951.37
2,745.18
1,539.57
1,666.62
123,069.75
49,102.01
42,529.95
11,674.71
11,319.78
8,443.30
102,209.63
9,999.75
15,610.91
61,818.73
8,008.99
1,740.64
5,030.61
240,494.82
157,801.50
38,239.67
36,621.85
6,971.40
860.40
74,316.16
38,415.80
35,214.09
499.97
186.30
164,390.99
79,272.82
43,641.76
31,862.57
8,701.80
912.04
32,517.26
31,925.29
591.97
820.37
820.37
90,124.56
24,370.62
42,770.96
244.54
18,429.50
796.04
3,512.90
4,520.69
1,002.13
3,518.56
31,619.10
3,657.59
2,816.64
1,137.48
24,007.39
25,216.70
8,775.35
2,732.04
533.74
1,200.00
650.00
550.00
4,800.00
5,975.57
28,524.27
25,817.28
909.81
436.05
436.05
925.08
3,596.72
907.38
771.48
132.96
167.28
166.00
1,172.73
152.49
126.40
33,679.12
9,456.69
16,037.88
4,710.43
1,540.92
170.97
315.13
679.70
606.12
161.28
9,005.56
9,005.56
3,519.13
1,600.00
841.23
861.30
216.60
941.41
390.59
550.82
2,655.60
251.08
225.30
180.24
90.12
45.06
149.52
65.78
39.89
199.71
313.38
1,095.52
26,232.31
6,650.00
473.55
392.48
147.18
2,744.54
602.30
559.80
84.29
5,979.36
319.29
2,002.15
3,274.43
1,945.44
1,057.50
11,748.81
1,722.78
4,016.98
2,775.10
192.64
20.55
57.92
1,554.92
50.19
311.18
800.85
245.70
1,795.28
1,795.28
9,751.43
2,008.80
712.58
194.34
236.84
154.86
3,698.16
47.88
57.03
80.94
203.76
75.84
325.00
1,955.40
5,731.32
2,758.42
462.70
178.52
254.93
12.80
78.96
154.42
138.07
138.10
58.41
85.19
91.58
30.87
247.69
302.91
272.54
465.21
7,504.11
948.05
678.03
640.00
266.99
2,000.00
2,702.00
269.04
29,466.77
1.37
6.14
1.68
10.42
75.72
3,214.47
300.00
118.99
161.88
65.02
92.20
24.40
1,254.17
7,134.63
186.44
290.04
9,359.00
6,474.00
696.20
9,200.71
8,800.71
400.00
1,760,091.76
9/04/2015 01:10:29 PM