Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pgina
CEDOSAC
Presupuesto
Presupuesto
Cliente
Lugar
0001020
EDIFICIO LOS ROBLES_WILLIAM
CORPORACION EJECUTORA DE OBRAS
LIMA - LIMA - SAN ISIDRO
Item
Descripcin
01
OBRAS PROVISIONALES
01/10/2008
Costo al
Und.
Metrado
Precio S/.
Parcial S/.
11,925.84
01.01
glb
1.00
1,000.00
1,000.00
01.02
pza
1.00
1,225.84
1,225.84
01.03
CASETA DE VENTA
glb
1.00
2,800.00
2,800.00
01.04
SERVICIOS HIGIENICOS
glb
1.00
2,000.00
2,000.00
01.05
glb
1.00
2,400.00
2,400.00
01.06
glb
1.00
2,500.00
2,500.00
02
TRABAJOS PRELIMINARES
8,809.23
02.01
glb
1.00
7,350.00
7,350.00
02.02
glb
1.00
800.00
800.00
02.03
M2
646.30
1.02
659.23
03
03.01
03.01.01
MOVIMIENTO DE TIERRA
45,921.06
Excavaciones
18,158.47
M3
1,263.52
10.85
13,709.19
03.01.02
M3
199.43
16.19
3,228.77
03.01.03
M3
199.43
6.12
1,220.51
03.02
Eliminaciones
27,762.59
03.02.01
M3
1,263.52
17.66
22,313.76
03.02.02
M3
199.43
16.08
3,206.83
M3
100.00
22.42
03.02.03
04
04.01
2,242.00
47,485.91
Calzaduras
36,126.88
04.01.01
M3
187.78
163.65
30,730.20
04.01.02
M2
235.56
22.91
5,396.68
04.02
Cimiento corrido
307.74
04.02.01
M3
1.58
115.64
182.71
04.02.02
M2
5.28
23.68
125.03
04.03
Sobrecimiento
183.78
04.03.01
M3
0.49
155.70
76.29
04.03.02
M2
3.92
27.42
107.49
04.04
Varios
10,867.51
04.04.01
M2
235.56
2.70
636.01
04.04.02
M2
222.21
11.94
2,653.19
M2
424.08
17.87
04.04.03
05
05.01
7,578.31
1,103,862.68
Zapatas
32,625.76
05.01.01
M3
73.50
266.71
19,603.19
05.01.02
M2
102.12
30.44
3,108.53
kg
2,183.71
4.54
05.01.03
05.02
05.02.01
Zapata corrida
ZAPATA CORRIDA.- CONCRETO PREMEZCLADO 210 kg/cm2
M3
05.02.02
05.02.03
05.03
9,914.04
11,081.41
20.72
260.32
M2
54.78
32.24
1,766.11
kg
863.76
4.54
3,921.47
Cimiento armado
5,393.83
6,997.06
05.03.01
M3
21.57
260.32
5,615.10
05.03.02
M2
58.36
23.68
1,381.96
M3
219.34
266.41
05.04
05.04.01
Placas
PLACAS, CONCRETO PREMEZCLADO f'c=210 Kg/cm2
198,513.39
58,434.37
05.04.02
M2
1,541.48
35.10
05.04.03
kg
18,936.80
4.54
05.05
05.05.01
05.05.02
05.05.03
05.06
05.06.01
Columnas
85,973.07
137,522.72
M3
M2
81.74
849.95
266.41
36.72
kg
18,620.31
4.54
Vigas
21,776.35
31,210.16
84,536.21
245,298.82
M3
05.06.02
05.06.03
05.07
54,105.95
237.02
268.33
M2
1,463.33
39.67
58,050.30
kg
27,235.45
4.54
123,648.94
Losa aligerada
63,599.58
247,065.17
05.07.01
M3
174.35
268.33
46,783.34
05.07.02
M2
1,860.82
24.29
45,199.32
05.07.03
und
16,541.00
2.20
36,390.20
05.07.04
kg
26,143.68
4.54
118,692.31
05.08
102,388.34
05.08.01
M3
50.08
268.71
13,457.00
05.08.02
M2
501.45
29.37
14,727.59
05.08.03
und
3,566.00
2.20
7,845.20
05.08.04
kg
14,616.42
4.54
66,358.55
05.09
Losa macisa
57,356.86
05.09.01
M3
79.27
268.33
21,270.52
05.09.02
M2
401.49
30.40
12,205.30
05.09.03
kg
5,260.14
4.54
23,881.04
05.10
Muros armados
42,259.60
05.10.01
M3
67.73
266.41
18,043.95
05.10.02
M2
313.50
34.68
10,872.18
kg
2,939.09
4.54
13,343.47
05.10.03
05.11
Escaleras
12,827.97
05.11.01
M3
23.89
263.57
6,296.69
05.11.02
M2
53.08
38.21
2,028.19
05.11.03
kg
991.87
4.54
4,503.09
05.12
Cisterna
9,925.58
05.12.01
M3
17.76
259.80
4,614.05
05.12.02
M2
108.45
28.47
3,087.57
kg
489.86
4.54
05.12.03
06
06.01
06.02
07
2,223.96
147,762.97
M2
2,219.00
65.83
M2
50.50
33.39
146,076.77
1,686.20
184,323.47
07.01
M2
290.50
15.03
07.02
M2
1,037.00
8.92
9,250.04
07.03
M2
6,881.10
11.21
77,137.13
07.04
M2
1,285.00
13.30
17,090.50
07.05
M2
2,347.90
12.75
29,935.73
07.06
TARRAJEO DE VIGAS
M2
1,262.10
13.89
17,530.57
07.07
M2
924.40
12.04
11,129.78
07.08
2,168.70
4.43
9,607.34
07.09
5,172.60
1.60
8,276.16
M2
3,092.10
11.14
M2
181.92
13.28
08
08.01
08.02
09
Cielo Rasos
4,366.22
36,861.89
Pisos y Pavimentos
34,445.99
2,415.90
236,062.85
09.01
M2
1,499.52
55.34
82,983.44
09.02
M2
319.12
95.35
30,428.09
09.03
09.04
M2
M2
170.38
73.49
40.73
177.40
6,939.58
13,037.13
09.05
M2
61.62
84.70
5,219.21
09.06
M2
199.49
91.68
18,289.24
09.07
M2
33.67
145.79
4,908.75
09.08
M2
44.05
96.37
4,245.10
09.09
M2
22.80
147.46
3,362.09
09.10
M2
32.04
85.18
2,729.17
09.11
M2
66.13
25.79
1,705.49
09.12
M2
781.88
15.18
11,868.94
09.13
M2
66.01
15.86
1,046.92
09.14
M2
93.98
16.07
1,510.26
CONTRAPISO DE 40 mm
M2
3,370.20
14.18
09.15
10
10.01
10.02
Zocalo y contrazocalo
47,789.44
120,073.93
ML
1,272.78
9.93
12,638.71
ML
141.00
10.95
1,543.95
10.03
ML
218.62
17.39
3,801.80
10.04
ML
26.82
18.06
484.37
10.05
ML
21.15
25.36
536.36
10.06
ML
47.70
16.46
785.14
10.07
ML
270.85
20.50
5,552.43
10.08
ML
100.50
9.00
904.50
10.09
ML
322.00
4.06
1,307.32
10.10
M2
258.85
153.13
39,637.70
10.11
M2
250.43
85.65
21,449.33
10.12
M2
166.22
146.77
24,396.11
M2
212.51
33.11
7,036.21
M2
91.35
10.13
11
11.01
6,582.78
11.02
ML
172.80
27.43
4,739.90
11.03
28.50
46.62
1,328.67
17.61
514.21
11.04
ML
29.20
11.05
ML
98.70
11.06
ML
64.30
12
Cubiertas
4,707.71
12.01
M2
148.20
25.69
12.02
ML
119.90
7.51
13
Carpintera de Madera
3,807.26
900.45
294,870.24
13.01
und
14.00
1,200.00
16,800.00
13.02
und
42.00
260.00
10,920.00
13.03
und
13.00
260.00
3,380.00
13.04
und
90.00
260.00
23,400.00
13.05
und
2.00
260.00
520.00
ML
134.30
450.00
60,435.00
ML
105.00
1,600.00
168,000.00
13.06
13.07
13.08
ML
10.40
175.00
1,820.00
13.09
13.10
M2
M
28.95
24.90
130.00
7.58
3,763.50
188.74
M2
20.90
270.00
13.11
14
5,643.00
12,670.22
14.01
und
1.00
14.02
32.40
127.75
4,139.10
14.03
153.60
20.73
3,184.13
14.04
und
3.00
137.93
413.79
14.05
und
1.00
282.06
282.06
14.06
und
5.00
75.79
378.95
14.07
ML
3.30
70.56
232.85
14.08
ESCALERA GATO
5.40
282.06
1,523.12
14.09
und
2.00
189.20
378.40
14.10
9.60
95.79
919.58
14.11
7.85
88.40
693.94
14.12
7.00
74.90
524.30
5.77
15
Cerrajera
10,862.95
15.01
pza
592.00
15.02
pza
13.00
27.53
357.89
15.03
pza
14.00
161.57
2,261.98
15.04
pza
68.00
36.57
2,486.76
pza
64.00
36.57
15.05
16
M2
158.20
16.02
M2
16.03
M2
16.04
16.05
16.06
17
2,340.48
81,935.00
16.01
16.07
3,415.84
160.00
25,312.00
55.80
88.00
4,910.40
68.30
145.00
9,903.50
M2
167.20
120.00
20,064.00
M2
51.60
210.00
10,836.00
M2
39.63
250.00
9,907.50
und
80.00
12.52
Pintura
1,001.60
83,130.98
17.01
M2
9,229.00
4.94
17.02
M2
1,285.00
5.47
7,028.95
17.03
M2
4,834.20
4.99
24,122.66
17.04
M2
924.40
4.31
3,984.16
17.05
ML
100.50
2.04
205.02
17.06
ML
251.60
6.06
1,524.70
M2
161.30
4.18
17.07
18
18.01
19
Equipos Especiales
COLOCACION E INSTALACION DE ASCENSOR
45,591.26
674.23
95,800.00
pza
1.00
95,800.00
95,800.00
13,154.41
19.01
MUEBLE DE RECEPCION
glb
1.00
2,500.00
2,500.00
19.02
GBL
1.00
150.00
150.00
19.03
M2
65.00
18.41
1,196.65
19.04
NUMEROS DE DEPARTAMENTOS
und
13.00
21.59
280.67
19.05
und
43.00
6.04
259.72
19.06
MUEBLE BBQ
und
2.00
1,500.00
3,000.00
19.07
MURITOS DE DUCHAS
19.60
32.59
638.76
19.08
MURITOS DE TINA
38.75
47.19
1,828.61
19.09
glb
1.00
3,300.00
20
3,300.00
31,095.23
20.01
und
21.00
55.00
1,155.00
20.02
20.03
und
und
8.00
8.00
250.00
1,100.00
2,000.00
8,800.00
20.04
und
7.00
20.05
CONEXION SIAMESA
und
1.00
20.06
glb
1.00
20.07
und
14.00
1,100.00
15,400.00
20.08
COLOCACION DE BOTIQUIN
und
1.00
100.00
100.00
20.09
und
1.00
218.40
218.40
20.10
und
8.00
105.00
840.00
20.11
ALARMA (h=2.10 m)
und
1.00
20.12
und
9.00
21
21.01
286.87
Sistema de Desague
2,581.83
38,173.11
Salida de Desague
10,444.18
21.01.01
PTO
55.00
54.04
2,972.20
21.01.02
PTO
106.00
32.85
3,482.10
21.01.03
PTO
68.00
37.63
2,558.84
21.01.04
21.02
PTO
52.00
27.52
Redes de Distribucin
1,431.04
12,462.13
21.02.01
14.10
37.76
532.42
21.02.02
69.10
16.51
1,140.84
21.02.03
6.20
37.90
234.98
21.02.04
234.90
13.57
3,187.59
21.02.05
168.80
10.09
1,703.19
21.02.06
287.00
8.36
2,399.32
21.02.07
6.20
12.29
76.20
21.02.08
234.90
13.57
3,187.59
21.03
Aditamentos Varios
7,436.53
21.03.01
und
1.00
6.56
6.56
21.03.02
und
7.00
6.56
45.92
21.03.03
und
4.00
24.70
98.80
21.03.04
und
2.00
16.57
33.14
21.03.05
und
25.00
73.99
1,849.75
21.03.06
und
4.00
11.04
44.16
21.03.07
und
3.00
22.29
66.87
21.03.08
und
69.00
15.69
1,082.61
21.03.09
und
3.00
22.29
66.87
21.03.10
und
14.00
27.01
378.14
21.03.11
14.30
185.79
2,656.80
21.03.12
und
43.00
17.97
772.71
21.03.13
pza
2.00
148.35
296.70
21.03.14
pza
2.00
18.75
37.50
GBL
1.00
272.04
21.04
21.04.01
21.05
272.04
Camaras de Inspeccin
272.04
808.23
21.05.01
und
5.00
128.17
640.85
21.05.02
und
1.00
167.38
167.38
glb
1.00
6,750.00
21.06
21.06.01
22
22.01
22.01.01
22.02
Pozo Sumidero
SUMIN.E INSTALAC. DE 2 ELECTROBOMBAS SUMIDERO S/PLANOS
6,750.00
6,750.00
68,421.78
11,691.94
PTO
233.00
50.18
Redes de Distribucin
11,691.94
8,961.42
22.02.01
22.02.02
M
M
79.10
141.90
22.02.03
22.02.04
22.02.05
2.80
3.37
9.44
22.02.06
55.60
53.11
2,952.92
22.02.07
11.80
3.37
39.77
22.03
5.74
6.84
454.03
970.60
149.60
11.21
1,677.02
159.20
17.95
2,857.64
Accesorios de Redes
4,674.39
22.03.01
glb
1.00
2,293.70
2,293.70
22.03.02
pza
545.00
1.69
921.05
INSTALACION DE MEDIDORES
und
13.00
112.28
22.03.03
22.04
1,459.64
10,904.43
22.04.01
und
157.00
44.56
6,995.92
22.04.02
und
34.00
52.26
1,776.84
22.04.03
und
25.00
38.39
959.75
und
12.00
97.66
22.04.04
22.05
22.05.01
22.06
22.06.01
23
23.01
23.01.01
Piscina
SUMINISTRO E INSTALACION DE EQUIPOS P/PISCINA
glb
4.00
2,872.40
glb
1.00
20,700.00
Cisterna
SUMIN. E INSTAL.SIST. DE AGUA A PRESION CONSTANTE
11,489.60
20,700.00
20,700.00
11,923.55
1,171.92
11,489.60
6,131.84
PTO
134.00
45.76
6,131.84
23.02
4,820.37
23.02.01
99.25
11.60
1,151.30
23.02.02
138.40
16.17
2,237.93
111.20
12.87
1,431.14
23.02.03
23.03
23.03.01
23.03.02
24
24.01
971.34
glb
1.00
379.20
pza
278.00
2.13
1.00
24.02
ELECTROBOMBA JOCKEY
glb
1.00
24.03
glb
1.00
24.04
glb
1.00
glb
1.00
592.14
4,538.13
24.05
379.20
24.06
glb
1.00
24.07
VALVULAS ANGULARES
glb
1.00
24.08
Varios
4,538.13
24.08.01
pza
3.00
109.44
328.32
24.08.02
und
3.00
275.69
827.07
24.08.03
pza
1.00
382.74
382.74
24.08.04
PRUEBAS HIDRAULICAS
glb
1.00
3,000.00
3,000.00
glb
1.00
25
25.01
26
15,234.10
26.01
pza
41.00
105.97
4,344.77
26.02
pza
13.00
105.97
1,377.61
26.03
glb
1.00
26.04
INSTALACION DE TINAS
pza
25.00
170.03
4,250.75
26.05
pza
13.00
66.97
870.61
26.06
26.07
pza
pza
13.00
31.00
66.43
84.42
863.59
2,617.02
26.08
pza
9.00
16.36
147.24
26.09
und
24.00
30.48
731.52
26.10
pza
1.00
30.99
30.99
26.11
und
13.00
27
27.01
27.02
GRIFERAS
MEZCLADORA DE 8" MINIMALISTA LEVER VAINSA
MEZCLADORA DE 8" DE PARED, P/ LAVADERO DE ROPA, MODELO CLASICA
VAINSA
28,229.83
pza
28.00
372.89
10,440.92
pza
13.00
16.89
219.57
27.03
pza
14.00
16.89
236.46
27.04
pza
14.00
26.30
368.20
27.05
pza
3.00
26.30
78.90
27.06
pza
25.00
266.20
6,655.00
27.07
pza
13.00
19.99
259.87
27.08
pza
497.00
19.99
9,935.03
und
13.00
2.76
27.09
28
Salidas Electricas
35.88
104,890.63
28.01
PTO
349.00
56.58
19,746.42
28.02
PTO
201.00
73.14
14,701.14
28.03
SALIDA DE DICROICO
PTO
411.00
81.06
33,315.66
28.04
PTO
43.00
64.50
2,773.50
28.05
PTO
12.00
63.14
757.68
28.06
PTO
433.00
66.13
28,634.29
28.07
PTO
7.00
49.98
349.86
28.08
PTO
1.00
49.94
49.94
28.09
PTO
13.00
114.50
1,488.50
28.10
PTO
13.00
112.00
1,456.00
28.11
PTO
13.00
74.69
28.12
PTO
1.00
66.56
66.56
28.13
PTO
2.00
79.52
159.04
28.14
PTO
1.00
59.96
59.96
28.15
PTO
3.00
120.37
361.11
29
970.97
13,908.27
29.01
PTO
172.00
31.02
5,335.44
29.02
PTO
1.00
42.86
42.86
29.03
PTO
101.00
32.13
3,245.13
29.04
PTO
21.00
60.95
1,279.95
29.05
PTO
13.00
62.11
807.43
29.06
PTO
13.00
65.20
847.60
29.07
PTO
47.00
43.54
2,046.38
29.08
PTO
4.00
48.09
192.36
29.09
PTO
1.00
42.57
42.57
29.10
PTO
1.00
34.90
34.90
PTO
1.00
33.65
29.11
30
33.65
7,060.68
30.01
15.00
30.19
452.85
30.02
30.03
78.00
13.34
1,040.52
186.40
6.87
30.04
1,280.57
645.45
5.57
3,595.16
30.05
25.10
5.34
134.03
30.06
105.55
4.69
495.03
30.07
31
12.00
5.21
62.52
5,529.25
31.01
und
15.00
130.59
1,958.85
31.02
und
2.00
49.56
99.12
31.03
und
2.00
20.67
41.34
31.04
und
10.00
41.17
411.70
31.05
und
72.00
29.66
2,135.52
31.06
und
32.00
20.67
661.44
und
8.00
27.66
31.07
32
221.28
28,343.25
32.01
130.20
84.13
10,953.73
32.02
480.00
24.66
11,836.80
32.03
103.40
29.39
3,038.93
32.04
ALIM. CAB. (3-1x6mm2 THW + 1-1x4mm2 TW(T)- 35mm) - T.BOMBAS AGUA (TBA)
17.90
13.50
241.65
19.60
13.50
264.60
56.20
13.55
761.51
64.35
6.88
442.73
62.50
12.74
32.05
32.06
32.07
32.08
33
796.25
20,836.43
33.01
und
1.00
2,462.11
2,462.11
33.02
und
1.00
1,294.65
1,294.65
33.03
und
2.00
1,323.47
2,646.94
33.04
und
5.00
1,323.47
6,617.35
33.05
und
3.00
1,282.27
3,846.81
33.06
und
1.00
1,531.81
1,531.81
33.07
und
1.00
1,531.81
1,531.81
33.08
und
1.00
210.50
210.50
33.09
und
1.00
105.24
105.24
33.10
und
1.00
105.24
105.24
33.11
und
1.00
105.24
105.24
33.12
und
1.00
146.33
34
34.01
Placas e Interruptores
INTERRUPTORES UNIPOLAR 01 GOLPE
146.33
17,922.00
und
104.00
12.15
1,263.60
34.02
und
28.00
16.15
34.03
und
28.00
19.15
536.20
34.04
und
94.00
12.95
1,217.30
34.05
und
38.00
1.88
71.44
34.06
und
12.00
1.88
22.56
34.07
und
9.00
17.70
159.30
34.08
und
5.00
1.88
9.40
34.09
und
10.00
17.70
177.00
34.10
und
2.00
33.02
66.04
34.11
und
6.00
30.70
184.20
34.12
und
17.00
30.70
521.90
34.13
und
1.00
109.88
109.88
34.14
und
433.00
15.25
6,603.25
34.15
und
172.00
19.70
3,388.40
34.16
COLOCACION DE PLACAS DE TV
und
101.00
19.70
1,989.70
und
30.00
16.16
484.80
34.17
452.20
34.18
und
4.00
15.48
61.92
34.19
COLOCACION DE TIMBRE
und
27.00
22.33
602.91
35
Artefactos
7,410.37
35.01
und
53.00
50.94
2,699.82
35.02
und
22.00
28.06
617.32
35.03
und
62.00
43.46
2,694.52
35.04
ARTEFACTO P/DEPOSITOS
und
13.00
19.76
256.88
35.05
und
6.00
90.06
540.36
35.06
EXTRACTORES DE AIRE
und
15.00
32.55
488.25
35.07
pza
7.00
12.58
88.06
pza
1.00
25.16
35.08
36
Varios
25.16
98,621.75
36.01
und
3.00
781.83
2,345.49
36.02
und
2.00
39.33
78.66
36.03
glb
1.00
36.04
glb
1.00
36.05
glb
7.00
56.80
397.60
36.06
pza
1.00
95,800.00
95,800.00
glb
1.00
36.07
COSTO DIRECTO
3,048,942.48
GASTOS GENERALES
10%
UTILIDAD
5%
SUB TOTAL
IGV
304,894.25
152,447.12
3,506,283.85
9.5%
PRESUPUESTO TOTAL
333,096.97
3,839,380.82