Está en la página 1de 14

PRESUPUESTO DE REMODELACION OFICINA ALL SISTEM

PARTIDA

DESCRIPCIN

UND

METRADO

P.UNIT

HALL DE RECEPCIN

01.00.00 DESMONTAJE Y MEJORAMIENTO DE PUERTA ENRROLLABLE


01.01.00

PUERTA ENRROLLABLE (3.95 x 2.73)

GLB

1.00

S/. 1,500.00

M2

7.00

S/. 35.00

M2

14.00

S/. 20.00

M2

31.34

S/. 70.00

M2

31.34

S/. 90.00

M2

8.80

S/. 45.00

GLB

2.00

S/. 0.00

GLB

1.00

S/. 1,680.00

02.00.00 MUROS Y TABIQUES DE ALBAILERA


02.01.00

MUROS DE LADRILLO CORRIENTE

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

TARRAJEO INTERIOR Y EXTERIOR

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO PORCELANATO TIPO MARMOL

05.00.00 REVESTIMIENTOS
05.01.00

TEXTURA CON PIEDRA GANALLA

06.00.00 CARPINTERIA DE MADERA


06.01.00

MARCOS DE MADERA PARA PUBLICIDAD (2.75 x 1.73 x 4")

07.00.00 VIDRIOS, CRISTALES Y SIMILARES


07.00.00

PUERTA DE INGRESO PRINCIPAL (1.80x2.70 m)

08.00.00 EMPASTADO Y PINTURA


08.01.00

MUROS INTERIORES

M2

61.97

S/. 14.00

08.02.00

CIELORRASOS

M2

31.34

S/. 14.00

09.00.00 MOBILIARIO
09.01.00

CAUNTER DE ATENCIN (2.15 x 0.60)

UND

1.00

S/. 2,800.00

09.02.00

JARRON DE VIDRIO CON CARRIZO

UND

1.00

S/. 0.00

09.03.00

LAMPARA DE PIE DE TRES PATAS

UND

1.00

S/. 0.00

09.04.00

MESA DE CENTRO ACABADO EN BRONCE (2.00x0.60x0.30)

UND

1.00

S/. 980.00

09.06.00

LAMPARA DE MESA

UND

1.00

S/. 0.00

09.07.00

CUADROS PUBLICITARIOS (2.55x1.23m)

UND

2.00

S/. 0.00

09.08.00

CUADRO DE PARED (2.53x0.85m)

UND

1.00

S/. 0.00

09.19.00

SOFA INDIVIDUAL

UND

2.00

S/. 550.00

09.10.00

SOFA 3 CUERPOS LINEAL

UND

1.00

S/. 1,600.00

09.11.00

MOSTRADOR DE VIDRIO (2.50x0.50x1.30)

UND

1.00

S/. 650.00

PTO

8.00

S/. 50.00

GLB

1.00

S/. 200.00

10.00.00 CENTROS DE LUZ


10.01.00

ILUMINACION CON DICROICOS

SALA DE REUNIONES

01.00.00 DESMONTAJES
01.02.00

TABIQUERIA Y MAMPARA DE VIDRIO (3.14x2.93m)

02.00.00 DEMOLICIONES

01.03.01.0 DEMOLICIN DE MUROS DE LADRILLO

M3

1.45

S/. 150.00

M2

4.00

S/. 70.00

M2

9.00

S/. 9.00

03.00.00 MUROS Y TABIQUES


01.03.01.0 MURO DE DRYWALL
04.00.00 REVOQUES Y ENLUCIDOS
04.01.00

ENPASTADO DE MURO DRYWALL

05.00.00 CIELORRASOS
05.01.00

CIELORRASO DRYWALL

M2

12.10

S/. 70.00

05.02.00

CIELORRASO CON BALDOSAS

M2

12.52

S/. 75.00

M2

20.70

S/. 80.00

1.00

S/. 980.00

50.70

S/. 8.00

06.00.00 PISOS Y PAVIMENTOS


01.03.02.0 PISO PORCELANATO GRIS (0.60x0.60m)
07.00.00 VIDRIOS, CRISTALES Y SIMILARES
09.01.00

PUERTA (1.00x2.10 M)

UND

08.00.00 PINTURA
10.01.00

PINTURA INTERIOR

M2

09.00.00 MOBILIARIO
09.01.00

ECRAN RETRACTIL

GLB

1.00

S/. 900.00

09.02.00

CREDENSA DE VIDRIO (1.50x0.40x0.75)

GLB

1.00

S/. 800.00

01.05.03

MESA DIRECTORIO (1.2x3.12x0.75)

GLB

1.00

S/. 3,500.00

01.05.04

SILLAS GERENCIALES

GLB

9.00

S/. 550.00

01.05.05

CUADRO (1.50x0.88 m)

GLB

1.00

S/. 0.00

01.05.06

PROYECTOR

GLB

1.00

S/. 2,400.00

PTO

8.00

S/. 50.00

GLB

1.00

S/. 200.00

M2

14.94

S/. 20.00

M2

20.45

S/. 70.00

M2

20.70

S/. 75.00

09.00.00 CENTROS DE LUZ


01.05.08

ILUMINACION CON DICROICOS

SALA ESPERA

01.00.00 DESMONTAJES
01.02.00

TABIQUERIA Y MAMPARA DE VIDRIO (3.14x2.93m)

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

TARRAJEO INTERIOR

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO LAMINADO ALTO PRANSITO

05.00.00 CARPINTERA METLICA


05.01.00

TUBO CUADRADO ACABADO DORADO EN MURO

ML

8.79

S/. 45.00

05.02.00

TUBO RECONDO ACABADO DORADO EN MURO

ML

14.71

S/. 45.00

06.00.00 REVESTIMIENTOS
06.01.00

REVEST. CON PIEDRA GANALLA

M2

7.92

S/. 45.00

06.02.00

REVEST. CON TEXTURA DE CONCRETO

M2

8.70

S/. 45.00

07.00.00 VIDRIOS, CRISTALES Y SIMILARES

07.01.00

VIDRIO CRUDO 6.00 MM AZUL (1.25 x 0.97m)

UND

4.00

S/. 120.00

40.00

S/. 8.00

08.00.00 PINTURA
08.01.00

PINURA INTERIOR

M2

09.00.00 MOBILIARIO
09.01.00

MESA (2.40x0.30x0.30m) MADERA Y ACERO

GLB

1.00

S/. 750.00

09.02.00

ACCESORIOS PARA MESA (ajedrez, libros, floreros, porta fotos

GLB

1.00

S/. 0.00

09.03.00

RELOJ DE PARED

GLB

1.00

S/. 0.00

09.04.00

MESA DE CENTRO (0.40 x 0.94 x 0.40m)

GLB

1.00

S/. 550.00

09.05.00

CUADRO (1.43x1.00 m)

GLB

1.00

S/. 0.00

09.06.00

LAMPARA DE PIE

GLB

1.00

S/. 0.00

09.07.00

SOFA 3CUERPOS LINEAL

GLB

1.00

S/. 1,600.00

PTO

10.00

S/. 50.00

M2

30.61

S/. 70.00

M2

61.22

S/. 9.00

10.00.00 CENTROS DE LUZ


10.01.00

ILUMINACION CON DICROICOS

OFICINA SR. GIOVANI PONCE + SS.HH

02.00.00 MUROS Y TABIQUES DE ALBAILERA


02.01.00

MUROS DE DRYWALL

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

EMPASTADO DE MURO DRYWALL

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

M2

7.08

S/. 70.00

03.01.01

CIELORRASO METALICO

M2

8.92

S/. 180.00

M2

15.95

S/. 75.00

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO LAMINADO

05.00.00 REVESTIMIENTOS
05.01.00

FOTOGRAFIA DE CABALLOS

M2

11.16

S/. 0.00

05.02.00

TEXTURA GRAQUELADA EN MUROS

M2

23.64

S/. 55.00

05.03.00

REVEST. CON CERAMICO

M2

16.05

S/. 45.00

GLB

1.00

S/. 180.00

06.00.00 CARPINTERIA DE MADERA


06.01.00

PUERTA CONTRAPLACADA DE MADERA (0.70X2.10 m)

07.00.00 VIDRIOS, CRISTALES Y SIMILARES


07.01.00

PUERTA DE INGRESO (0.90 x 2.10m)

GLB

1.00

S/. 980.00

07.02.00

VENTANA (3.47x1.70 m)

GLB

1.00

S/. 1,350.00

09.00.00 MOBILIARIO
09.01.00

ESCRITORIO (1.60 x 0.60 x 0.75m)

UND

1.00

S/. 980.00

09.02.00

SILLA GERENCIAL

UND

1.00

S/. 750.00

09.03.00

SILLA DE ATENCION AL CLIENTE

UND

2.00

S/. 450.00

09.04.00

ARCHIVADOR (0.74x0.22x2.93m)

UND

1.00

S/. 890.00

09.05.00

REPISAS (0.20X0.60)

UND

3.00

S/. 45.00

09.06.00

SOFA DOBLE

UND

1.00

S/. 120.00

09.07.00

SOFA PERSONAL

UND

1.00

S/. 550.00

09.08.00

CUADRO (1.37x1.07m)

UND

1.00

S/. 0.00

09.09.00

PISAPAPEL

UND

1.00

S/. 0.00

09.10.00

RELOJ DE PARED

UND

1.00

S/. 0.00

09.11.00

ESTATUAS 46 cm

UND

3.00

S/. 0.00

PTO

9.00

S/. 50.00

10.00.00 CENTROS DE LUZ


10.01.00

ILUMINACION CON DICROICOS

11.00.00 APARATOS SANITARIO


11.01.00

INODORO ONE PICE

UND

1.00

S/. 290.00

11.02.00

LAVATORIO BOLL

UND

1.00

S/. 380.00

M2

20.34

S/. 70.00

M2

40.68

S/. 9.00

OFICINA SR. PERCY PONCE + SS.HH

02.00.00 MUROS Y TABIQUES DE ALBAILERA


02.01.00

MUROS DE DRYWALL

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

EMPASTADO DE MURO DRYWALL

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

M2

9.46

S/. 70.00

03.01.01

CIELORRASO METALICO

M2

10.24

S/. 180.00

M2

19.70

S/. 75.00

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO LAMINADO

05.00.00 REVESTIMIENTOS
05.01.00

OXICRETO

M2

8.25

S/. 55.00

05.02.00

TEXTURA TIPO PIEDRA

M2

11.10

S/. 50.00

05.03.00

REVEST. CON CERAMICO

M2

16.05

S/. 45.00

05.03.01

REVEST. TEXTURA DE CONCRETO

M2

10.50

S/. 50.00

GLB

1.00

S/. 180.00

GLB

1.00

S/. 320.00

10.00

S/. 8.00

06.00.00 CARPINTERIA DE MADERA


06.01.00

PUERTA CONTRAPLACADA DE MADERA (0.70X2.10 m)

06.00.00 CARPINTERIA DE METLICA


06.01.00

DETALLE EN VENTANA DE VIDRIO (4.21x2.50m)

06.00.00 PINTURA
06.01.00

PINTURA

M2

07.00.00 VIDRIOS, CRISTALES Y SIMILARES


07.01.00

PUERTA DE INGRESO (0.90 x 2.10m)

GLB

1.00

S/. 980.00

07.02.00

VENTANA VERTICAL DE 2.90 X 0.90

GLB

1.00

S/. 620.00

09.00.00 MOBILIARIO
09.01.00

ESCRITORIO (1.80 x 0.60 x 0.75m)

UND

1.00

S/. 980.00

09.02.00

SILLA GERENCIAL

UND

1.00

S/. 750.00

09.03.00

SILLA DE ATENCION AL CLIENTE

UND

2.00

S/. 450.00

09.04.00

MESA DE CENTRO CON ARCHIVADOR (210x0.50x0.40m)

UND

1.00

S/. 780.00

09.05.00

MESA DE CENTRO DE VIRIO Y ACERO (0.64x0.94x0.35

UND

3.00

S/. 620.00

09.06.00

SOFA EN "L"

UND

1.00

S/. 1,980.00

09.08.00

CUADRO (0.92x0.62m)

UND

4.00

S/. 0.00

09.09.00

CUADRO (1.45x0.61m)

UND

1.00

S/. 0.00

09.10.00

MESA DE MADERA Y ACERO (2.00x0.30x0.30m

UND

1.00

S/. 580.00

09.11.00

JUEGO DE JARRONES DECORATIVOS

UND

1.00

S/. 0.00

PTO

1.00

S/. 0.00

10.00.00 CENTROS DE LUZ


10.01.00

LUMINARIA COLGANTE

11.00.00 APARATOS SANITARIO


11.01.00

INODORO

UND

1.00

S/. 290.00

11.02.00

LAVATORIO

UND

1.00

S/. 380.00

M2

2.57

S/. 50.00

M2

30.20

S/. 70.00

M2

35.00

S/. 20.00

M2

44.76

S/. 70.00

M2

46.00

S/. 90.00

M2

9.40

S/. 75.00

GLB

1.00

S/. 180.00

BOUTIQUE

01.00.00 DEMOLICIONES
01.01.00

DEMOLICIN DE MUROS DE LADRILLO

02.00.00 MUROS Y TABIQUES


02.01.00

MURO DRYWALL

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

TARRAJEO INTERIOR Y EXTERIOR

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO PORCELANATO TIPO MARMOL

04.00.00 REVESTIMIENTOS
04.01.00

REVESTIMIENTO CON LAMINADO

06.00.00 CARPINTERIA DE MADERA


06.01.00

PUERTA MADERA CONTRAPLACADA (0.70 x 2.10m)

07.00.00 VIDRIOS, CRISTALES Y SIMILARES


07.00.00

MAMPARA DE VIDRIO (1.50x2.73m)

GLB

1.00

S/. 820.00

07.00.01

ESPEJO (2.20x0.90m)

GLB

2.00

S/. 320.00

07.00.02

VIDRIO PAVONADO CON VINIL (1.07x2.50m)

GLB

1.00

S/. 680.00

07.00.03

ESPEJO (1.00x2.00)

GLB

1.00

S/. 160.00

08.00.00 PINTURA
08.01.00

MUROS INTERIORES

M2

59.80

S/. 8.00

08.02.00

CIELORRASOS

M2

44.76

S/. 8.00

09.00.00 MOBILIARIO
09.01.00

CAUNTER DE ATENCIN (0.47x1.40x1.10)

UND

1.00

S/. 1,400.00

09.02.00

MOSTRADOR DE DRYWALL (0.64x0.64x0.25m)

UND

3.00

S/. 450.00

09.03.00

MOSTRADOR DE DRYWALL (3.00x0.64x.25)

UND

1.00

S/. 750.00

09.04.00

PERCHERO METLICO 1.12 ML

UND

2.00

S/. 220.00

09.05.00

REPISA PARA MOSTRADOR DE ZAPTATOS (0.34x1.10x0.06)

UND

6.00

S/. 420.00

09.06.00

SILLA PARA ATENCIN

UND

1.00

S/. 260.00

PTO

10.00

S/. 50.00

GLB

1.00

S/. 80.00

M2

4.51

S/. 50.00

M2

76.00

S/. 50.00

M2

76.00

S/. 7.00

M2

36.00

S/. 70.00

M2

36.00

S/. 35.00

1.00

S/. 180.00

10.00.00 CENTROS DE LUZ


10.01.00

ILUMINACION CON DICROICOS

11.00.00 SERVICIOS HIGIENICOS


10.01.00

REUBICACIN DE APARATOS SANITARIOS

ALMACN TERCER PISO

01.00.00 DEMOLICIONES
01.01.00

DEMOLICIN DE LOSA

02.00.00 MUROS Y TABIQUES


02.01.00

MURO DRYWALL

02.00.00 REVOQUES Y ENLUCIDOS


02.01.00

EMPASTADO DE MURO DRYWALL

03.00.00 CIELORRASOS
03.01.00

CIELORRASO DRYWALL

04.00.00 PISOS Y PAVIMENTOS


04.01.00

PISO CEMENTO PULIDO

06.00.00 CARPINTERIA DE MADERA


06.01.00

PUERTA MADERA CONTRAPLACADA (0.70 x 2.10m)

GLB

08.00.00 PINTURA
08.01.00

MUROS INTERIORES

M2

76.00

S/. 8.00

08.02.00

CIELORRASOS

M2

36.00

S/. 8.00

PTO

2.00

S/. 50.00

10.00.00 CENTROS DE LUZ


10.01.00

ILUMINACION CON DICROICOS

11.00.00 SERVICIOS HIGIENICOS


10.01.00

INODORO

GLB

1.00

S/. 120.00

10.01.01

LAVATORIO

GLB

1.00

S/. 90.00

10.01.02

DUCHA

GLB

1.00

S/. 80.00

36.00

S/. 90.00

1.00

S/. 19,093.79

38.21

S/. 180.00

11.00.00 COBERTURA DE CALAMINN


10.01.00

COBERTURA DE CALAMINN CON ESTRUCTURA METLICA

M2

ESCALERAS FLOTANTES

01.01.00

33 PASOS FLOTANTES

GLB

REVESTIMIENTO CON CALAMINN

M2

FACHADA

01.01.00

COSTO DIRECTO CD
UTILIDAD (5%) CD
GASTOS GENERERALES (5%) CD

TOTAL PRESUPUESTO
PRESUPUESTO ADICIONAL POR AZOTEA

COSTO TOTAL DE OBRA

TOTAL
S/. 17,951.74

S/. 1,500.00
S/. 1,500.00
S/. 245.00
S/. 245.00
S/. 280.00
S/. 280.00
S/. 2,193.80
S/. 2,193.80
S/. 2,820.60
S/. 2,820.60
S/. 396.00
S/. 396.00
S/. 0.00
S/. 0.00
S/. 1,680.00
S/. 1,680.00
S/. 1,306.34
S/. 867.58
S/. 438.76
S/. 7,130.00
S/. 2,800.00
S/. 0.00
S/. 0.00
S/. 980.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 1,100.00
S/. 1,600.00
S/. 650.00
S/. 400.00
S/. 400.00
S/. 18,556.10

S/. 200.00
S/. 200.00
S/. 217.50

S/. 217.50
S/. 280.00
S/. 280.00
S/. 81.00
S/. 81.00
S/. 1,786.00
S/. 847.00
S/. 939.00
S/. 1,656.00
S/. 1,656.00
S/. 980.00
S/. 980.00
S/. 405.60
S/. 405.60
S/. 12,550.00
S/. 900.00
S/. 800.00
S/. 3,500.00
S/. 4,950.00
S/. 0.00
S/. 2,400.00
S/. 400.00
S/. 400.00
S/. 9,488.20

S/. 200.00
S/. 200.00
S/. 298.80
S/. 298.80
S/. 1,431.50
S/. 1,431.50
S/. 1,552.50
S/. 1,552.50
S/. 1,057.50
S/. 395.55
S/. 661.95
S/. 747.90
S/. 356.40
S/. 391.50
S/. 480.00

S/. 480.00
S/. 320.00
S/. 320.00
S/. 2,900.00
S/. 750.00
S/. 0.00
S/. 0.00
S/. 550.00
S/. 0.00
S/. 0.00
S/. 1,600.00
S/. 500.00
S/. 500.00
S/. 15,968.58

S/. 2,142.70
S/. 2,142.70
S/. 550.98
S/. 550.98
S/. 2,101.20
S/. 495.60
S/. 1,605.60
S/. 1,196.25
S/. 1,196.25
S/. 2,022.45
S/. 0.00
S/. 1,300.20
S/. 722.25
S/. 180.00
S/. 180.00
S/. 2,330.00
S/. 980.00
S/. 1,350.00
S/. 4,325.00
S/. 980.00
S/. 750.00
S/. 900.00
S/. 890.00
S/. 135.00
S/. 120.00

S/. 550.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 450.00
S/. 450.00
S/. 670.00
S/. 290.00
S/. 380.00
S/. 18,708.82

S/. 1,423.80
S/. 1,423.80
S/. 366.12
S/. 366.12
S/. 2,505.40
S/. 662.20
S/. 1,843.20
S/. 1,477.50
S/. 1,477.50
S/. 2,256.00
S/. 453.75
S/. 555.00
S/. 722.25
S/. 525.00
S/. 180.00
S/. 180.00
S/. 320.00
S/. 320.00
S/. 80.00
S/. 80.00
S/. 1,600.00
S/. 980.00
S/. 620.00
S/. 7,830.00
S/. 980.00
S/. 750.00
S/. 900.00
S/. 780.00

S/. 1,860.00
S/. 1,980.00
S/. 0.00
S/. 0.00
S/. 580.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 670.00
S/. 290.00
S/. 380.00
S/. 21,537.18

S/. 128.50
S/. 128.50
S/. 2,114.00
S/. 2,114.00
S/. 700.00
S/. 700.00
S/. 3,133.20
S/. 3,133.20
S/. 4,140.00
S/. 4,140.00
S/. 705.00
S/. 705.00
S/. 180.00
S/. 180.00
S/. 2,300.00
S/. 820.00
S/. 640.00
S/. 680.00
S/. 160.00
S/. 836.48
S/. 478.40
S/. 358.08
S/. 6,720.00
S/. 1,400.00
S/. 1,350.00
S/. 750.00
S/. 440.00

S/. 2,520.00
S/. 260.00
S/. 500.00
S/. 500.00
S/. 80.00
S/. 80.00
S/. 13,043.50

S/. 225.50
S/. 225.50
S/. 3,800.00
S/. 3,800.00
S/. 532.00
S/. 532.00
S/. 2,520.00
S/. 2,520.00
S/. 1,260.00
S/. 1,260.00
S/. 180.00
S/. 180.00
S/. 896.00
S/. 608.00
S/. 288.00
S/. 100.00
S/. 100.00
S/. 290.00
S/. 120.00
S/. 90.00
S/. 80.00
S/. 3,240.00
S/. 3,240.00
S/. 19,093.79

S/. 19,093.79
S/. 6,877.80

S/. 6,877.80

S/. 141,225.71
S/. 7,061.29
S/. 7,061.29
S/. 155,348.28
S/.
7,000.00

S/. 162,348.28

También podría gustarte