Presupuesto Remodelacion Hotel Royal

PRESUPUESTO
OBRA : REMODELACION HOTEL ROYAL

PROPIETARIO :SERVICIOS TURISTICOS AVENIDA E.I.R.L.
UBICACIN : AV. PATRICIO MELENDES 574 , PROVINCIA Y DEPARTAMENTO DE TACNA
FECHA : MAYO DEL 2016
Item Descripcin
REMODELACION HOTEL ROYAL
PRIMER PISO
1.00 OBRAS PROVISIONALES
1.01 DEMOLICION DE PAREDES EXISTENTE
1.02 DEMOLICION DE PISO EXISTENTE
1.03 DEMOLICION DE ESCALERA
2.00 TRABAJOS PRELIMINARES
2.01 MONTAJE DE PUERTAS
2.02 TRAZO NIVELES Y REPLANTEO
2.03 DESMONTAJE DE BARANDAS DE ESCALERA
2.04 TRAZO NIVELES Y REPLANTEO DE ESCALERA
3.00 MOVIMIENTO DE TIERRAS
3.01 EXCAVACION DE TERRENO MANUAL P/ CIMIENTACION
3.02 RELLENO CON MATERIAL PROPIO SELECCIONADO COMPACTADO
3.03 ACARREO DE MATERIAL EXCEDENTE D=40 M.
3.04 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO D=5 KM.
3.05 EXCAVACION DE TERRENO MANUAL P/ CIMIENTACION DE ESCALERA
3.03 ACARREO DE MATERIAL EXCEDENTE D=50 M.
3.04 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO D=5 KM.
4.00 OBRAS DE CONCRETO SIMPLE
4.01 CONCRETO 1:10 + 30% P.G. PARA CIMENTACION
4.02 SOBRECIMIENTO: CONCRETO 1:8 + 25% P.M.
4.03 SOBRECIMIENTO: ENCOFRADO Y DESENCOFRADO NORMAL
4.04 FALSO PISO DE E=4" CONCRETO 1:10
4.01 CONCRETO 1:10 + 30% P.G. PARA CIMENTACION DE ESCALERA
4.03 ENCOFRADO Y DESENCOFRADO NORMAL
4.04 SOLADO E=4" CONCRETO 1:10
5.00 OBRAS DE CONCRETO ARMADO
5.01 VIGAS
5.01.01 VIGAS: CONCRETO F'C=210 KG/CM2
5.01.02 VIGAS: ENCOFRADO Y DESENCOFRADO NORMAL
5.01.03 VIGAS: ACERO F'Y=4200 KG/CM2
6.00 MUROS Y TABIQUERIA
6.01 MURO DE LADRILLO DE SOGA C/MEZCLA 1:5 C/LADRILLO HERCULES I
7.00 REVOQUES ENLUCIDOS Y MOLDURAS
7.01 TARRAJEO EN MUROS INTERIORES C/MEZCLA 1:5 E=1.5 CM.
7.02 TARRAJEO EN VIGAS C/MEZCLA 1:5 E=1.5 CM.
8.00 CIELORASOS
8.01 TARRAJEO EN CIELO RASO C/MEZCLA 1:4 E=1.5 CM.
9.00 ZOCALOS Y CONTRAZOCALOS
9.01 CONTRA ZOCALO DE MADERA
9.02 ZOCALO DE CERAMICO C/PEGAMENTO NOVACELL
10.00 PISOS
10.01 PISO PORCELANATO 60X60
10.02 PISO LAMINADO
10.03 PISO CERAMICO DE 0.40M X 0.40M
Pgina 1
PRESUPUESTO
Item Descripcin
11.00 CARPINTERIA DE MADERA
11.01 PUERTA DE MADERA TIPO TABLERO
11.02 PUERTA DE MADERA CONTRAPLACADA E=35 MM. CON TRIPLAY 4 MM.
12.00 VIDRIOS
12.01 VENTANAS TIPO SISTEMA INC. COLOCACION C/PERFILES DE ALUMINIO
13.00 CERRAJERIA
13.01 BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2"
13.02 CERRADURA PARA PUERTA PRINCIPAL PESADA DE TRES GOLPES
13.03 CERRADURA PARA INTERIORES
14.00 PINTURA
14.01 PINTURA LATEX EN CIELO RASO
14.02 PINTURA LATEX EN MUROS INTERIORES Y EXTERIORES
14.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA
15.00 INSTALACIONES SANITARIAS
15.01 APARATOS Y ACCESORIOS SANITARIOS
15.01.01 INODORO TANQUE BAJO C/BLANCO
15.01.02 LAVATORIO DE PARED COLOR
15.01.04 DUCHA SIMPLE
15.01.05 COLOCACION DE APARATOS SANITARIOS
15.01.06 COLOCACION DE ACCESORIOS SANITARIOS
15.02 SISTEMA DE DESAGUE
15.02.01 SALIDA DE PVC SAL PARA DESAGUE 4"
15.02.03 SALIDA DE PVC SAL PARA VENTILACIN DE 2"
15.02.04 SUMINISTRO E INSTALACION TUBERIA PVC SAL 4"
15.02.06 SUMINISTRO E INSTALACION CODO PVC SAL 4"X45
15.02.08 SUMINISTRO E INSTALACION YEE PVC SAL 4"X2"
15.02.09 INSTALACION SUMIDERO DE 2"
15.02.10 REGISTRO ROSCADO 4"
15.02.12 CAJA DE REGISTRO DE DESAGUE 12" X 24"
15.03 SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
15.03.01 SALIDA DE AGUA FRIAY CALIENTE CON TUBERIA DE PVC SAP 1/2"
15.03.02 RED DE DISTRIBUCION TUBERIA PVC SAP DE 3/4"
Pgina 2
PRESUPUESTO
Item Descripcin
15.03.04 SUMINISTRO E INSTALACION CODO PVC SAP 3/4"X90
15.03.06 SUMINISTRO E INSTALACION TEE PVC SAP 3/4"X3/4"X3/4"
15.03.08 VALVULA DE COMPUERTA DE BRONCE DE 3/4"
15.03.09 VALVULA CHECK DE BRONCE DE 3/4"
15.03.12 PRUEBA HIDRAULICA
16.00 INSTALACIONES ELECTRICAS
16.01 LUMINARIAS Y ACCESORIOS ELECTRICOS
16.01.01 SALIDA PARA CENTRO DE LUZ
16.01.02 SALIDA PARA INTERRUPTOR DE LUZ
16.01.03 SALIDA PARA TOMACORRIENTE DOBLE EN PARED
16.01.04 LAMPARA AHORRADORA
16.01.05 TOMACORRIENTE DOBLE C/PUESTA A TIERRA
16.01.06 LUCES EMPOTRADOS EN CIELORRASO (ALPHA SPOT)
16.01.07 LUCES EMPOTRADOS EN ESCALERA (ALPHA SPOT)
16.01.06 LUCES EMPOTRADOS EN FACHADA (ALPHA SPOT)
16.01.07 LUCES EMPOTRADOS EN TECHO (ALPHA SPOT)
16.01.08 INTERRUPTOR SIMPLE
16.01.09 INTERRUPTOR DOBLE CLIO BL
16.02 CONDUCTORES
16.02.01 CONDUCTOR SOLIDO TW 2.5 MM2
16.02.02 CONDUCTOR SOLIDO TW 4 MM2
16.03 TABLERO DE DISTRIBUCION
16.03.01 TABLERO DE DISTRIBUCION TD-01 6 CKTOS
16.03.02 TABLERO TG-01
16.03.03 TABLERO TG-02
16.04 FERRETERIA ELECTRICA (TUBOS PVC, CINTA)
16.04.01 TUBERIA PVC SEL (ELECTRICA) D=20 MM.
16.04.02 TUBERIA PVC SAP (ELECTRICA) D=25 MM.
16.04.03 CAJA DE PASO CUADRADO METALICA CON TAPA 100MM X100 MM.
16.05 INSTALACIONES AUXILIARES
16.05.01 SALIDA PARA TELEFONO INTERNO
16.05.02 SALIDA PARA TELEVISION
16.06 SISTEMA DE PROTECCION
16.06.01 POZO DE PUESTA A TIERRA
16.07 VARIOS
16.07.01 PRUEBAS ELECTRICAS
SEGUNDO PISO
2.01 VIGAS
Pgina 3
PRESUPUESTO
Item Descripcin
5.00 CIELORASOS
7.00 PISOS
7.01 PISO LAMINADO
9.00 VIDRIOS
10.00 CERRAJERIA
11.00 PINTURA
Pgina 4
PRESUPUESTO
Item Descripcin
13.02 CONDUCTORES
13.06 VARIOS
TERCER PISO
2.01 VIGAS
Pgina 5
PRESUPUESTO
Item Descripcin
5.00 CIELORASOS
7.00 PISOS
7.01 PISO LAMINADO
9.00 VIDRIOS
10.00 CERRAJERIA
11.00 PINTURA
Pgina 6
PRESUPUESTO
Item Descripcin
13.02 CONDUCTORES
13.06 VARIOS
AMPLIACION HOSTAL 21
CUARTO NIVEL Y AZOTEA

1.00 ESTRUCTURAS
1.01.01 COLUMNAS: CONCRETO F'C=210 KG/CM2
Pgina 7
PRESUPUESTO
Item Descripcin
1.01.02 COLUMNAS: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.03 COLUMNAS: ACERO F'Y=4200 KG/CM2
1.01.07 LOSA ALIGERADA: CONCRETO F'C=210 KG/CM2
1.01.08 LOSA ALIGERADA: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.09 LOSA ALIGERADA: ACERO F'Y=4200 KG/CM2
1.01.10 LOSA ALIGERADA: LADRILLO HUECO DE ARCILLA 15X30X30 CM.
1.01.11 ESCALERA: CONCRETO F'C=210 KG/CM2
1.01.12 ESCALERA: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.13 ESCALERA: ACERO F'Y=4200 KG/CM2 GRADO 60
2.00 ARQUITECTURA
2.01.01 MURO DE LADRILLO DE SOGA C/MEZCLA 1:5 C/LADRILLO HERCULES I
2.02.01 TARRAJEO EN MUROS INTERIORES C/MEZCLA 1:5 E=1.5 CM.
2.02.02 TARRAJEO EN VIGAS, COLUMNAS Y ESCALERA C/MEZCLA 1:5 E=1.5 CM.
2.03 CIELORASOS
2.03.01 TARRAJEO EN CIELO RASO C/MEZCLA 1:4 E=1.5 CM.
2.04.01 ZOCALO DE CERAMICO C/PEGAMENTO NOVACELL
2.05 PISOS
2.05.02 PISO PORCELANATODE 0.60M X 0.60M
2.06.01 PUERTA DE MADERA TIPO TABLERO
2.06.02 PUERTA DE MADERA CONTRAPLACADA E=35 MM. CON TRIPLAY 4 MM.
2.07 VIDRIOS
1.06.07.01 VENTANAS TIPO SISTEMA INC. COLOCACION C/PERFILES DE ALUMINIO
2.08 CERRAJERIA
2.08.01 BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2"
2.08.02 CERRADURA PARA PUERTA PRINCIPAL PESADA DE TRES GOLPES
2.08.03 CERRADURA PARA INTERIORES
2.09 PINTURA
2.09.01 PINTURA LATEX EN CIELO RASO
2.09.02 PINTURA LATEX EN MUROS INTERIORES Y EXTERIORES
2.09.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA
3.01.04 DUCHA
Pgina 8
PRESUPUESTO
Item Descripcin
4.02 CONDUCTORES
4.07 VARIOS
AMPLIACION PISCINA
1.00 ESTRUCTURAS
Pgina 9
PRESUPUESTO
Item Descripcin
1.01.01 COLUMNAS: CONCRETO F'C=210 KG/CM2
1.01.02 COLUMNAS: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.03 COLUMNAS: ACERO F'Y=4200 KG/CM2
1.01.04 VIGAS CHATA PARA HH SS: CONCRETO F'C=210 KG/CM2
1.01.05 VIGAS CHATA PARA HH SS: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.06 VIGAS CHATA PARA HH SS : ACERO F'Y=4200 KG/CM2
1.01.07 LOSA ALIGERADA CHATA PARA HH SS: CONCRETO F'C=210 KG/CM2
1.01.08 LOSA ALIGERADA CHATA PARA HH SS: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.09 LOSA ALIGERADA CHATA PARA HH SS: ACERO F'Y=4200 KG/CM2
1.01.10 LOSA ALIGERADA CHATA PARA HH SS: LADRILLO HUECO DE ARCILLA 15X30X30 CM.
1.01.11 CISTERNA: CONCRETO F'C=210 KG/CM2
1.01.12 CISTERNA: ENCOFRADO Y DESENCOFRADO NORMAL
1.01.01 FASLO PISO: CONCRETO F'C=140 KG/CM2
1.01 OBRAS DE ESTRUCTURA METALICA
1.01.01 COLUMNAS: PERFILES TUBULAR 4X4X3/16
1.01.04 VIGAS: PERFILES TUBULAR 3X1X1/8
1.01.04 VIGAS: PERFILES TUBULAR 3X2X1/8
1.01.04 COBERTURA METALICA GALVANIZADA L=0.80 M
4.07 VARIOS
4.07.01 SOLDARURA DE ALTA RESISTENCIA 42.2 KG/MM2 E 6011
4.07.01 SOLDARURA DE ALTA RESISTENCIA 46.6 KG/MM2 E 7018
Pgina 10
PRESUPUESTO
Item Descripcin
Pgina 11
STO
Und. Metrado Precio S/. Parcial S/. Metrado Precio $
392,271.44
m2 230.48 98.40 22,679.23 0.00 30.00

m2 72.00 82.00 5,904.00 0.00 25.00
m2 10.00 100.00 1,000.00 10.00 30.00
und 8.00 82.00 656.00 0.00 25.00

m2 450.00 15.00 6,750.00 0.00 3.68
und 10.00 82.00 820.00 10.00 25.00
m2 10.00 147.60 1,476.00 0.00 3.68
m3 108.00 150.00 16,200.00 0.00 28.69

m3 32.40 90.30 2,925.67 0.00 27.53
m3 98.28 65.53 6,440.72 0.00 19.98
m3 98.28 98.33 9,664.30 0.00 29.98
m3 0.96 150.00 144.00 0.96 30.00
m3 0.96 65.00 62.40 0.96 25.00
m3 0.96 98.33 94.40 0.96 29.98
m3 32.70 501.58 16,401.59 0.00 152.92

m3 10.20 612.05 6,242.89 0.00 186.60
m2 112.00 87.81 9,834.23 0.00 26.77
m2 72.00 180.00 12,960.00 0.00 48.70
m3 0.96 501.58 481.51 0.96 152.92
m2 11.28 87.81 990.45 11.28 26.77
m2 1.20 150.00 180.00 1.20 48.70
m3 6.40 501.00 3,206.40 0.00 311.33

m2 80.00 137.20 10,976.19 0.00 41.83
kg 1,000.00 15.00 15,000.00 0.00 4.05
0.00
m2 240.00 223.04 53,529.60 240.00 68.00
0.00
m2 180.00 54.64 9,836.06 180.00 16.66
m2 80.00 64.98 5,198.14 80.00 19.81
0.00
m2 54.50 58.38 3,181.93 54.50 17.80
0.00
ml 160 49.20 7,872.00 160 15
m2 80.00 199.33 15,946.05 80.00 60.77
0.00
m2 30.00 205.07 6,151.97 30.00 62.52
m2 15.00 180.43 2,706.49 15.00 55.01
m2 10.50 182.93 1,920.72 10.50 55.77
Pgina 12
STO

0.00
m2 4.65 938.11 4,362.22 4.65 286.01
m2 13.50 649.31 8,765.67 13.50 197.96
0.00
m2 25.00 476.55 11,913.78 25.00 145.29
0.00
pza 2.00 16.83 33.65 2.00 5.13
pza 1.00 223.04 223.04 1.00 68.00
pza 5.00 114.80 574.00 5.00 35.00
0.00
m2 54.50 35.62 1,941.33 54.50 10.86
m2 230.00 33.98 7,815.58 230.00 10.36
m2 27.00 48.31 1,304.49 27.00 14.73
0.00
0.00
pza 5.00 887.17 4,435.87 5.00 270.48
pza 5.00 840.47 4,202.34 5.00 256.24
pza 5.00 1,244.89 6,224.46 5.00 379.54
pza 15.00 144.78 2,171.69 15.00 44.14
pza 15.00 63.89 958.42 15.00 19.48
0.00
pto 12.00 161.70 1,940.45 12.00 49.30
pto 14.00 129.23 1,809.25 14.00 39.40
pto 14.00 197.78 2,768.98 14.00 60.30
m 49.85 60.45 3,013.45 49.85 18.43
m 55.24 45.89 2,534.90 55.24 13.99
pza 12.00 54.84 658.10 12.00 16.72
pza 12.00 35.16 421.94 12.00 10.72
pza 16.00 54.35 869.59 16.00 16.57
pza 17.00 95.64 1,625.96 17.00 29.16
pza 12.00 42.64 511.68 12.00 13.00
pza 10.00 42.64 426.40 10.00 13.00
pza 9.00 336.46 3,028.16 9.00 102.58
0.00
pto 10.00 190.47 1,904.70 10.00 58.07
m 24.26 32.96 799.71 24.26 10.05
m 46.04 30.44 1,401.23 46.04 9.28
Pgina 13
STO

und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.95 718.71 24.00 9.13
und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.62 710.84 24.00 9.03
pza 9.00 225.20 2,026.84 9.00 68.66
pza 5.00 220.32 1,101.59 5.00 67.17
GLB 1.00 984.00 984.00 1.00 300.00
0.00
0.00
pto 16.00 88.17 1,410.66 0.00 26.88
pto 11.00 81.31 894.42 0.00 24.79
pto 20.00 87.87 1,757.42 0.00 26.79
und 10.00 114.80 1,148.00 0.00 35.00
und 10.00 92.86 928.57 0.00 28.31
und 40.00 164.00 6,560.00 40.00 50.00
und 16.00 164.00 2,624.00 16.00 50.00
und 25.00 164.00 4,100.00 40.00 50.00
und 20.00 164.00 3,280.00 16.00 50.00
und 11.00 48.58 534.34 0.00 14.81
und 30.00 48.87 1,466.16 30.00 14.90
m 546.67 6.82 3,729.57 0.00 2.08

m 517.89 8.27 4,280.70 0.00 2.52
und 1.00 800.00 800.00 0.00 392.82

und 1.00 984.00 984.00 1.00 200.00
und 1.00 984.00 984.00 1.00 200.00
m 92.07 13.68 1,259.30 0.00 4.17

m 115.09 45.56 5,243.29 0.00 13.89
und 5.00 40.51 202.54 0.00 12.35
pto 7.00 113.72 796.02 0.00 34.67

pto 12.00 114.41 1,372.88 0.00 34.88
m 115.09 13.68 1,574.12 0.00 4.17
und 1.00 3,077.85 3,077.85 0.00 938.37

0.00
GLB 1.00 984.00 984.00 0.00 300.00
208,701.20
m2 110.00 98.40 10,824.00 0.00 30.00

0.00
m3 4.40 1,021.16 4,493.11 0.00 311.33

m2 50.00 137.20 6,860.12 0.00 41.83
Pgina 14
STO

kg 670.00 13.28 8,900.28 0.00 4.05
m2 140.00 223.04 31,225.60 0.00 68.00
m2 180.00 54.64 9,836.06 180.00 16.66

m2 80.00 64.98 5,198.14 80.00 19.81
m2 54.50 58.38 3,181.93 54.50 17.80
ml 80 49.20 3,936.00 80 15
m2 40.00 199.33 7,973.02 40.00 60.77
m2 15.00 180.43 2,706.49 15.00 55.01

m2 10.50 182.93 1,920.72 10.50 55.77
m2 2.70 938.11 2,532.90 2.70 286.01

m2 6.75 649.31 4,382.83 6.75 197.96
m2 25.00 476.55 11,913.78 25.00 145.29
pza 2.00 16.83 33.65 2.00 5.13

pza 1.00 223.04 223.04 1.00 68.00
pza 5.00 114.80 574.00 5.00 35.00
m2 54.50 35.62 1,941.33 54.50 10.86

m2 180.00 33.98 6,116.54 180.00 10.36
m2 27.00 48.31 1,304.49 27.00 14.73
pza 4.00 887.17 3,548.70 4.00 270.48

pza 4.00 840.47 3,361.87 4.00 256.24
pza 4.00 1,244.89 4,979.56 4.00 379.54
pza 15.00 144.78 2,171.69 15.00 44.14
pza 15.00 63.89 958.42 15.00 19.48
pto 12.00 161.70 1,940.45 12.00 49.30

pto 14.00 129.23 1,809.25 14.00 39.40
pto 14.00 197.78 2,768.98 14.00 60.30
m 49.85 60.45 3,013.45 49.85 18.43
m 55.24 45.89 2,534.90 55.24 13.99
pza 12.00 54.84 658.10 12.00 16.72
pza 12.00 35.16 421.94 12.00 10.72
pza 16.00 54.35 869.59 16.00 16.57
pza 17.00 95.64 1,625.96 17.00 29.16
pza 12.00 42.64 511.68 12.00 13.00
pza 10.00 42.64 426.40 10.00 13.00
pza 9.00 336.46 3,028.16 9.00 102.58
Pgina 15
STO
pto 10.00 190.47 1,904.70 10.00 58.07

m 24.26 32.96 799.71 24.26 10.05
m 46.04 30.44 1,401.23 46.04 9.28
und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.95 718.71 24.00 9.13
und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.62 710.84 24.00 9.03
pza 9.00 225.20 2,026.84 9.00 68.66
pza 5.00 220.32 1,101.59 5.00 67.17
GLB 1.00 984.00 984.00 1.00 300.00
pto 16.00 88.17 1,410.66 0.00 26.88

pto 36.00 81.31 2,927.20 0.00 24.79
pto 20.00 87.87 1,757.42 0.00 26.79
und 10.00 114.80 1,148.00 0.00 35.00
und 10.00 92.86 928.57 10.00 28.31
und 16.00 164.00 2,624.00 16.00 50.00
und 8.00 164.00 1,312.00 40.00 50.00
und 20.00 164.00 3,280.00 16.00 50.00
und 11.00 48.58 534.34 0.00 14.81
und 30.00 48.87 1,466.16 30.00 14.90
pto 24.00 81.31 1,951.47 11.00 24.79
m 437.33 6.82 2,983.66 437.33 2.08

m 414.32 8.27 3,424.56 414.32 2.52
0.00
und 1.00 1,288.45 1,288.45 1.00 392.82
0.00
m 95.09 13.00 1,236.17 95.09 4.17
m 90.00 60.00 5,400.00 90.00 13.89
und 5.00 40.00 200.00 5.00 12.35
pto 7.00 70.00 490.00 7.00 34.67

pto 12.00 70.00 840.00 12.00 34.88
m 115.09 13.00 1,496.14 115.09 4.17
0.00
GLB 1.00 984.00 984.00 1.00 300.00
208,701.20
m2 110.00 98.40 10,824.00 0.00 30.00
m3 4.40 1,021.16 4,493.11 0.00 311.33

m2 50.00 137.20 6,860.12 0.00 41.83
Pgina 16
STO

kg 670.00 13.28 8,900.28 0.00 4.05
m2 140.00 223.04 31,225.60 0.00 68.00
m2 180.00 54.64 9,836.06 180.00 16.66

m2 80.00 64.98 5,198.14 80.00 19.81
m2 54.50 58.38 3,181.93 54.50 17.80
ml 80 49.20 3,936.00 80 15
m2 40.00 199.33 7,973.02 40.00 60.77
m2 15.00 180.43 2,706.49 15.00 55.01

m2 10.50 182.93 1,920.72 10.50 55.77
m2 2.70 938.11 2,532.90 2.70 286.01

m2 6.75 649.31 4,382.83 6.75 197.96
m2 25.00 476.55 11,913.78 25.00 145.29
pza 2.00 16.83 33.65 2.00 5.13

pza 1.00 223.04 223.04 1.00 68.00
pza 5.00 114.80 574.00 5.00 35.00
m2 54.50 35.62 1,941.33 54.50 10.86

m2 180.00 33.98 6,116.54 180.00 10.36
m2 27.00 48.31 1,304.49 27.00 14.73
pza 4.00 887.17 3,548.70 4.00 270.48

pza 4.00 840.47 3,361.87 4.00 256.24
pza 4.00 1,244.89 4,979.56 4.00 379.54
pza 15.00 144.78 2,171.69 15.00 44.14
pza 15.00 63.89 958.42 15.00 19.48
pto 12.00 161.70 1,940.45 12.00 49.30

pto 14.00 129.23 1,809.25 14.00 39.40
pto 14.00 197.78 2,768.98 14.00 60.30
m 49.85 60.45 3,013.45 49.85 18.43
m 55.24 45.89 2,534.90 55.24 13.99
pza 12.00 54.84 658.10 12.00 16.72
pza 12.00 35.16 421.94 12.00 10.72
pza 16.00 54.35 869.59 16.00 16.57
pza 17.00 95.64 1,625.96 17.00 29.16
pza 12.00 42.64 511.68 12.00 13.00
pza 10.00 42.64 426.40 10.00 13.00
pza 9.00 336.46 3,028.16 9.00 102.58
Pgina 17
STO
pto 10.00 190.47 1,904.70 10.00 58.07

m 24.26 32.96 799.71 24.26 10.05
m 46.04 30.44 1,401.23 46.04 9.28
und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.95 718.71 24.00 9.13
und 12.00 27.65 331.80 12.00 8.43
und 24.00 29.62 710.84 24.00 9.03
pza 9.00 225.20 2,026.84 9.00 68.66
pza 5.00 220.32 1,101.59 5.00 67.17
GLB 1.00 984.00 984.00 1.00 300.00
pto 16.00 88.17 1,410.66 0.00 26.88

pto 36.00 81.31 2,927.20 0.00 24.79
pto 20.00 87.87 1,757.42 0.00 26.79
und 10.00 114.80 1,148.00 0.00 35.00
und 10.00 92.86 928.57 10.00 28.31
und 16.00 164.00 2,624.00 16.00 50.00
und 8.00 164.00 1,312.00 40.00 50.00
und 20.00 164.00 3,280.00 16.00 50.00
und 11.00 48.58 534.34 0.00 14.81
und 30.00 48.87 1,466.16 30.00 14.90
pto 24.00 81.31 1,951.47 11.00 24.79
0.00
m 437.33 6.82 2,983.66 437.33 2.08
m 414.32 8.27 3,424.56 414.32 2.52
0.00
und 1.00 1,288.45 1,288.45 1.00 392.82
0.00
m 95.09 13.00 1,236.17 95.09 4.17
m 90.00 60.00 5,400.00 90.00 13.89
und 5.00 40.00 200.00 5.00 12.35
pto 7.00 70.00 490.00 7.00 34.67

pto 12.00 70.00 840.00 12.00 34.88
m 115.09 13.00 1,496.14 115.09 4.17
0.00
GLB 1.00 984.00 984.00 1.00 300.00
835,186.09
m3 70.00 300.00 21,000.00 70.00 325.04
Pgina 18
STO

m2 429.29 60.00 25,757.14 429.29 50.83
kg 8,817.86 5.00 44,089.29 8,817.86 4.05
m3 34.29 320.00 10,971.43 34.29 320.60
m2 222.86 60.00 13,371.43 222.86 70.43
kg 9,052.14 5.00 45,260.71 9,052.14 4.05
m3 37.14 305.00 11,328.57 37.14 305.02
m2 381.43 60.00 22,885.71 381.43 52.53
kg 4,132.14 5.00 20,660.71 4,132.14 4.05
und 3,432.86 7.81 26,798.26 3,432.86 2.38
m3 5.71 300.00 1,714.29 5.71 320.60
m2 17.14 60.00 1,028.57 17.14 76.37
kg 387.14 5.00 1,935.71 387.14 4.05
m2 427.14 209.13 89,329.58 427.14 63.76
m2 881.43 54.64 48,165.49 881.43 16.66

m2 324.29 83.84 27,187.08 324.29 25.56
m2 405.00 83.84 33,953.90 405.00 25.56
m2 133.57 199.33 26,624.21 133.57 60.77
m2 387.86 182.93 70,949.00 387.86 55.77
m2 8.57 1,168.20 10,013.18 8.57 356.16

m2 24.29 663.38 16,110.66 24.29 202.25
m2 45.71 739.97 33,827.11 45.71 225.60
pza 36.43 16.83 612.96 36.43 5.13

pza 1.43 223.04 318.63 1.43 68.00
pza 12.14 114.80 1,394.00 12.14 35.00
m2 405.00 35.62 14,426.42 405.00 10.86

m2 667.14 33.98 22,670.05 667.14 10.36
m2 65.71 48.31 3,174.95 65.71 14.73
pza 10.00 887.17 8,871.74 10.00 270.48

pza 10.00 840.47 8,404.67 10.00 256.24
pza 8.00 1,244.89 9,959.13 8.00 379.54
pza 22.00 144.78 3,185.14 22.00 44.14
pza 22.00 63.89 1,405.68 22.00 19.48
pto 22.00 161.70 3,557.49 22.00 49.30
Pgina 19
STO

pto 22.00 129.23 2,843.10 22.00 39.40
pto 12.00 197.78 2,373.41 12.00 60.30
m 75.00 95.81 7,185.66 75.00 29.21
m 76.43 79.05 6,041.53 76.43 24.10
pza 16.00 54.84 877.47 16.00 16.72
pza 15.00 35.16 527.42 15.00 10.72
pza 12.00 54.35 652.20 12.00 16.57
pza 9.00 95.64 860.80 9.00 29.16
pza 9.00 42.64 383.76 9.00 13.00
pza 9.00 42.64 383.76 9.00 13.00
pto 18.00 190.47 3,428.45 18.00 58.07

m 70.00 32.96 2,307.48 70.00 10.05
m 103.57 30.44 3,152.55 103.57 9.28
und 38.00 27.65 1,050.72 38.00 8.43
und 32.00 29.95 958.28 32.00 9.13
und 16.00 27.65 442.41 16.00 8.43
und 24.00 29.62 710.84 24.00 9.03
pza 11.00 225.20 2,477.25 11.00 68.66
GLB 2.00 1,640.00 3,280.00 2.00 500.00
pto 61.00 55.37 3,377.35 61.00 16.88

pto 30.00 48.51 1,455.34 30.00 14.79
pto 60.00 55.07 3,304.27 60.00 16.79
und 60.00 147.60 8,856.00 60.00 45.00
und 60.00 60.06 3,603.41 60.00 18.31
und 60.00 48.58 2,914.61 60.00 14.81
m 2,482.86 6.82 16,939.04 2,482.86 2.08

m 3,267.14 8.27 27,004.90 3,267.14 2.52
und 2.00 1,804.00 3,608.00 2.00 550.00
m 841.43 13.68 11,508.72 841.43 4.17

m 611.43 42.28 25,850.71 611.43 12.89
und 13.00 40.51 526.60 13.00 12.35
pto 12.00 113.72 1,364.61 12.00 34.67

pto 12.00 114.41 1,372.88 12.00 34.88
m 86.00 13.68 1,176.27 86.00 4.17
GLB 2.00 721.70 1,443.40 2.00 220.03
131,034.12
Pgina 20
STO

m3 3.50 300.00 1,050.00 70.00 325.04
m2 60.00 60.00 3,600.00 429.29 50.83
kg 600.00 4.05 2,430.00 8,817.86 4.05
m3 1.80 320.60 577.08 34.29 320.60
m2 20.00 70.43 1,408.60 222.86 70.43
kg 60.00 4.05 243.00 9,052.14 4.05
m3 5.00 305.02 1,525.10 37.14 305.02
ADO NORMAL m2 50.00 52.53 2,626.50 381.43 52.53
kg 100.00 4.05 405.00 4,132.14 4.05
LA 15X30X30 CM. und 70.00 2.38 166.60 3,432.86 2.38
m3 53.00 320.60 16,991.80 5.71 320.60
m2 212.00 76.37 16,190.44 17.14 76.37
m2 250.00 250.00 62,500.00 70.00 325.04
kg 33.00 15.00 495.00 70.00 325.04

kg 200.00 15.00 3,000.00 34.29 320.60
kg 715.00 15.00 10,725.00 34.29 320.60
pln 40.00 40.00 1,600.00 34.29 320.60
kg 50.00 20.00 1,000.00 2.00 220.03

kg 150.00 30.00 4,500.00 2.00 220.03
TOTAL
Pgina 21
STO
Pgina 22
Parcial $
65,875.30
0.00
0.00
300.00
0.00
0.00
250.00
0.00
0.00
0.00
0.00
0.00
28.80
24.00
28.78
0.00
0.00
0.00
0.00
146.80
301.97
58.44
0.00
0.00
0.00
16,320.00
2,998.80
1,584.80
970.10
2,400.00
4,861.60
1,875.60
825.15
585.59
Pgina 23
Parcial $
1,329.95
2,672.46
3,632.25
10.26
68.00
175.00
591.87
2,382.80
397.71
1,352.40
1,281.20
1,897.70
662.10
292.20
591.60
551.60
844.20
918.74
772.84
200.64
128.64
265.12
495.72
156.00
130.00
923.22
580.70
243.81
427.20
Pgina 24
Parcial $
101.16
219.12
101.16
216.72
617.94
335.85
300.00
0.00
0.00
0.00
0.00
0.00
2,000.00
800.00
2,000.00
800.00
0.00
447.00
0.00
0.00
0.00
200.00
200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
43,243.78
0.00
0.00
0.00
Pgina 25
Parcial $
0.00
0.00
2,998.80
1,584.80
970.10
1,200.00
2,430.80
825.15
585.59
772.23
1,336.23
3,632.25
10.26
68.00
175.00
591.87
1,864.80
397.71
1,081.92
1,024.96
1,518.16
662.10
292.20
591.60
551.60
844.20
918.74
772.84
200.64
128.64
265.12
495.72
156.00
130.00
923.22
Pgina 26
Parcial $
580.70
243.81
427.20
101.16
219.12
101.16
216.72
617.94
335.85
300.00
0.00
0.00
0.00
0.00
283.10
800.00
2,000.00
800.00
0.00
447.00
272.69
909.65
1,044.07
392.82
396.53
1,250.10
61.75
242.69
418.56
479.91
300.00
42,463.86
0.00
0.00
0.00
Pgina 27
Parcial $
0.00
0.00
2,998.80
1,584.80
970.10
1,200.00
2,430.80
825.15
585.59
772.23
1,336.23
3,632.25
10.26
68.00
175.00
591.87
1,864.80
397.71
1,081.92
1,024.96
1,518.16
662.10
292.20
591.60
551.60
844.20
918.74
772.84
200.64
128.64
265.12
495.72
156.00
130.00
923.22
Pgina 28
Parcial $
580.70
243.81
427.20
101.16
219.12
101.16
216.72
617.94
335.85
300.00
0.00
0.00
0.00
0.00
283.10
800.00
2,000.00
800.00
0.00
447.00
272.69
909.65
1,044.07
392.82
396.53
1,250.10
61.75
242.69
418.56
479.91
300.00
384,000.43
22,752.80
Pgina 29
Parcial $
21,820.59
35,712.32
10,992.00
15,695.83
36,661.18
11,329.31
20,036.44
16,735.18
8,170.20
1,832.00
1,309.20
1,567.93
27,234.63
14,684.60
8,288.74
10,351.80
8,117.14
21,630.79
3,052.80
4,911.79
10,313.14
186.88
97.14
425.00
4,398.30
6,911.60
967.97
2,704.80
2,562.40
3,036.32
971.08
428.56
1,084.60
Pgina 30
Parcial $
866.80
723.60
2,190.75
1,841.93
267.52
160.80
198.84
262.44
117.00
117.00
1,045.26
703.50
961.14
320.34
292.16
134.88
216.72
755.26
1,000.00
1,029.68
443.70
1,007.40
2,700.00
1,098.60
888.60
5,164.34
8,233.20
1,100.00
3,508.76
7,881.31
160.55
416.04
418.56
358.62
440.06
2,058,302.83
Pgina 31
Parcial $
22,752.80
21,820.59
35,712.32
10,992.00
15,695.83
36,661.18
11,329.31
20,036.44
16,735.18
8,170.20
1,832.00
1,309.20
22,752.80
22,752.80
10,992.00
10,992.00
10,992.00
440.06
440.06
1,775,894.05
Pgina 32
Parcial $
Pgina 33
PRESUPUESTO
OBRA : REMODELACION HOTEL
UBICACIN : AV. BOLOGNESI NRO. 699 , PROVINCIA Y DEPARTAMENTO DE TACNA
RUC : 20532900604
Item Descripcin Und.

1.01 DEMOLICION DE PAREDES EXISTENTE m2
1.02 DEMOLICION DE PISO EXISTENTE m2
2.00 TRABAJOS PRELIMINARES
2.01 DESMONTAJE DE PUERTAS und
2.02 TRAZO NIVELES Y REPLANTEO m2
3.00 MOVIMIENTO DE TIERRAS
3.01 EXCAVACION DE TERRENO MANUAL P/ CIMIENTACION m3
3.02 RELLENO CON MATERIAL PROPIO SELECCIONADO COMPACTADO m3
3.03 ACARREO DE MATERIAL EXCEDENTE D=40 M. m3
3.04 ELIMINACION DE MATERIAL EXCEDENTE C/EQUIPO D=5 KM. m3
4.01 CONCRETO 1:10 + 30% P.G. PARA CIMENTACION m3
4.02 SOBRECIMIENTO: CONCRETO 1:8 + 25% P.M. m3
4.03 SOBRECIMIENTO: ENCOFRADO Y DESENCOFRADO NORMAL m2
4.04 FALSO PISO DE E=4" CONCRETO 1:10 m2
5.01 VIGAS
5.01.01 VIGAS: CONCRETO F'C=210 KG/CM2 m3
5.01.02 VIGAS: ENCOFRADO Y DESENCOFRADO NORMAL m2
5.01.03 VIGAS: ACERO F'Y=4200 KG/CM2 kg
6.01 MURO DE LADRILLO DE SOGA C/MEZCLA 1:5 C/LADRILLO HERCULES m
I 2
7.01 TARRAJEO EN MUROS INTERIORES C/MEZCLA 1:5 E=1.5 CM. m2
7.02 TARRAJEO EN VIGAS C/MEZCLA 1:5 E=1.5 CM. m2
8.00 CIELORASOS
8.01 TARRAJEO EN CIELO RASO C/MEZCLA 1:4 E=1.5 CM. m2
9.01 CONTRA ZOCALO DE MADERA ml
9.02 ZOCALO DE CERAMICO C/PEGAMENTO NOVACELL m2
10.00 PISOS
10.01 PISO PORCELANATO 60X60 m2
10.02 PISO LAMINADO m2
10.03 PISO CERAMICO DE 0.40M X 0.40M m2
11.01 PUERTA DE MADERA TIPO TABLERO m2
11.02 PUERTA DE MADERA CONTRAPLACADA E=35 MM. CON TRIPLAY 4 MM.m2
12.00 VIDRIOS
12.01 VENTANAS TIPO SISTEMA INC. COLOCACION C/PERFILES DE ALUMINm2
13.00 CERRAJERIA
13.01 BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2" pza
13.02 CERRADURA PARA PUERTA PRINCIPAL PESADA DE TRES GOLPES pza
13.03 CERRADURA PARA INTERIORES pza
14.00 PINTURA
Pgina 34
PRESUPUESTO
RUC : 20532900604

14.01 PINTURA LATEX EN CIELO RASO m2
14.02 PINTURA LATEX EN MUROS INTERIORES Y EXTERIORES m2
14.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2
15.01.01 INODORO TANQUE BAJO C/BLANCO pza
15.01.02 LAVATORIO DE PARED COLOR pza
15.01.04 DUCHA SIMPLE pza
15.01.05 COLOCACION DE APARATOS SANITARIOS pza
15.01.06 COLOCACION DE ACCESORIOS SANITARIOS pza
15.02.01 SALIDA DE PVC SAL PARA DESAGUE 4" pto
15.02.02 SALIDA DE PVC SAL PARA DESAGUE 2" pto
15.02.03 SALIDA DE PVC SAL PARA VENTILACIN DE 2" pto
15.02.04 SUMINISTRO E INSTALACION TUBERIA PVC SAL 4" m
15.02.05 SUMINISTRO E INSTALACION TUBERIA PVC SAL 2" m
15.02.06 SUMINISTRO E INSTALACION CODO PVC SAL 4"X45 pza
15.02.07 SUMINISTRO E INSTALACION CODO PVC SAL 2"X45 pza
15.02.08 SUMINISTRO E INSTALACION YEE PVC SAL 4"X2" pza
15.02.09 INSTALACION SUMIDERO DE 2" pza
15.02.10 REGISTRO ROSCADO 4" pza
15.02.11 REGISTRO ROSCADO 2" pza
15.02.12 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza
15.03.01 SALIDA DE AGUA FRIAY CALIENTE CON TUBERIA DE PVC SAP 1/2" pto
15.03.02 RED DE DISTRIBUCION TUBERIA PVC SAP DE 3/4" m
15.03.03 RED DE DISTRIBUCION TUBERIA PVC SAP DE 1/2" m
Pgina 35
PRESUPUESTO
RUC : 20532900604

15.03.04 SUMINISTRO E INSTALACION CODO PVC SAP 3/4"X90 und
15.03.05 SUMINISTRO E INSTALACION CODO PVC SAP 1/2"X90 und
15.03.06 SUMINISTRO E INSTALACION TEE PVC SAP 3/4"X3/4"X3/4" und
15.03.07 SUMINISTRO E INSTALACION TEE PVC SAP 1/2"X1/2"X1/2" und
15.03.08 VALVULA DE COMPUERTA DE BRONCE DE 3/4" pza
15.03.09 VALVULA CHECK DE BRONCE DE 3/4" pza
15.03.12 PRUEBA HIDRAULICA GLB
16.01.01 SALIDA PARA CENTRO DE LUZ pto
16.01.02 SALIDA PARA INTERRUPTOR DE LUZ pto
16.01.03 SALIDA PARA TOMACORRIENTE DOBLE EN PARED pto
16.01.04 LAMPARA AHORRADORA und
16.01.05 TOMACORRIENTE DOBLE C/PUESTA A TIERRA und
16.01.06 INTERRUPTOR SIMPLE und
16.02 CONDUCTORES
16.02.01 CONDUCTOR SOLIDO TW 2.5 MM2 m
16.02.02 CONDUCTOR SOLIDO TW 4 MM2 m
16.03.01 TABLERO DE DISTRIBUCION TD-02 6 CKTOS und
16.04.01 TUBERIA PVC SEL (ELECTRICA) D=20 MM. m
16.04.02 TUBERIA PVC SAP (ELECTRICA) D=25 MM. m
16.04.03 CAJA DE PASO CUADRADO METALICA CON TAPA 100MM X100 MM. und
16.05.01 SALIDA PARA TELEFONO INTERNO pto
16.05.02 SALIDA PARA TELEVISION pto
16.05.03 TUBERIA PVC SEL (ELECTRICA) D=20 MM. m
16.06 SISTEMA DE PROTECCION
16.06.01 POZO DE PUESTA A TIERRA und
16.07 VARIOS
16.07.01 PRUEBAS ELECTRICAS GLB
COSTO DIRECTO
UTILIDAD Y GASTOS GENERALES 5 %
PRESUPUESTO TOTAL
Pgina 36
Metrado Precio S/. Parcial S/.
229,711.25
691.44 30.00 20,743.20

72.00 25.00 1,800.00
8.00 25.00 200.00

450.00 3.68 1,656.00
108.00 28.69 3,098.52

32.40 27.53 891.97
863.44 19.98 17,251.53
863.44 29.98 25,885.93
32.70 152.92 5,000.48

10.20 186.60 1,903.32
112.00 26.77 2,998.24
216.00 48.70 10,519.20
19.20 311.33 5,977.54

80.00 41.83 3,346.40
1,000.00 4.05 4,050.00
650.00 68.00 44,200.00
650.00 16.66 10,829.00

80.00 19.81 1,584.80
54.50 17.80 970.10
480 15 7,200.00
240.00 60.77 14,584.80
90.00 62.52 5,626.80

45.00 55.01 2,475.45
31.50 55.77 1,756.76
4.65 286.01 1,329.95

13.50 197.96 2,672.46
25.00 145.29 3,632.25
2.00 5.13 10.26

1.00 68.00 68.00
5.00 35.00 175.00
Pgina 37
54.50 10.86 591.87
230.00 10.36 2,382.80
27.00 14.73 397.71
5.00 270.48 1,352.40

5.00 256.24 1,281.20
5.00 379.54 1,897.70
15.00 44.14 662.10
15.00 19.48 292.20
12.00 49.30 591.60

14.00 39.40 551.60
14.00 60.30 844.20
49.85 18.43 918.74
55.24 13.99 772.84
12.00 16.72 200.64
12.00 10.72 128.64
16.00 16.57 265.12
17.00 29.16 495.72
12.00 13.00 156.00
10.00 13.00 130.00
9.00 102.58 923.22
10.00 58.07 580.70

24.26 10.05 243.81
46.04 9.28 427.20
Pgina 38
12.00 8.43 101.16
24.00 9.13 219.12
12.00 8.43 101.16
24.00 9.03 216.72
9.00 68.66 617.94
5.00 67.17 335.85
1.00 300.00 300.00
16.00 26.88 430.08

11.00 24.79 272.69
20.00 26.79 535.80
10.00 35.00 350.00
10.00 28.31 283.10
11.00 14.81 162.91
546.67 2.08 1,137.06

517.89 2.52 1,305.09
1.00 392.82 392.82
92.07 4.17 383.93

115.09 13.89 1,598.57
5.00 12.35 61.75
7.00 34.67 242.69

12.00 34.88 418.56
115.09 4.17 479.91
1.00 938.37 938.37
1.00 300.00 300.00
229,711.25
11,485.56
--------------------
241,196.82
Pgina 39

Presupuesto Remodelacion Hotel Royal

Cargado por

Información del documento

Descripción original:

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Presupuesto Remodelacion Hotel Royal

Cargado por

Copyright:

Formatos disponibles

PRESUPUESTO

OBRA : REMODELACION HOTEL ROYAL

CUARTO NIVEL Y AZOTEA

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

m2 230.48 98.40 22,679.23 0.00 30.00

und 8.00 82.00 656.00 0.00 25.00

m3 108.00 150.00 16,200.00 0.00 28.69

m3 32.70 501.58 16,401.59 0.00 152.92

m3 6.40 501.00 3,206.40 0.00 311.33

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

m 546.67 6.82 3,729.57 0.00 2.08

und 1.00 800.00 800.00 0.00 392.82

m 92.07 13.68 1,259.30 0.00 4.17

pto 7.00 113.72 796.02 0.00 34.67

und 1.00 3,077.85 3,077.85 0.00 938.37

m2 110.00 98.40 10,824.00 0.00 30.00

m3 4.40 1,021.16 4,493.11 0.00 311.33

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

m2 140.00 223.04 31,225.60 0.00 68.00

m2 180.00 54.64 9,836.06 180.00 16.66

m2 54.50 58.38 3,181.93 54.50 17.80

m2 15.00 180.43 2,706.49 15.00 55.01

m2 2.70 938.11 2,532.90 2.70 286.01

m2 25.00 476.55 11,913.78 25.00 145.29

pza 2.00 16.83 33.65 2.00 5.13

m2 54.50 35.62 1,941.33 54.50 10.86

pza 4.00 887.17 3,548.70 4.00 270.48

pto 12.00 161.70 1,940.45 12.00 49.30

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

pto 10.00 190.47 1,904.70 10.00 58.07

pto 16.00 88.17 1,410.66 0.00 26.88

m 437.33 6.82 2,983.66 437.33 2.08

pto 7.00 70.00 490.00 7.00 34.67

m2 110.00 98.40 10,824.00 0.00 30.00

m3 4.40 1,021.16 4,493.11 0.00 311.33

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

m2 140.00 223.04 31,225.60 0.00 68.00

m2 180.00 54.64 9,836.06 180.00 16.66

m2 54.50 58.38 3,181.93 54.50 17.80

m2 15.00 180.43 2,706.49 15.00 55.01

m2 2.70 938.11 2,532.90 2.70 286.01

m2 25.00 476.55 11,913.78 25.00 145.29

pza 2.00 16.83 33.65 2.00 5.13

m2 54.50 35.62 1,941.33 54.50 10.86

pza 4.00 887.17 3,548.70 4.00 270.48

pto 12.00 161.70 1,940.45 12.00 49.30

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

pto 10.00 190.47 1,904.70 10.00 58.07

pto 16.00 88.17 1,410.66 0.00 26.88

pto 7.00 70.00 490.00 7.00 34.67

m3 70.00 300.00 21,000.00 70.00 325.04

Und. Metrado Precio S/. Parcial S/. Metrado Precio $

m2 427.14 209.13 89,329.58 427.14 63.76

m2 881.43 54.64 48,165.49 881.43 16.66

m2 405.00 83.84 33,953.90 405.00 25.56

m2 133.57 199.33 26,624.21 133.57 60.77

m2 387.86 182.93 70,949.00 387.86 55.77

m2 8.57 1,168.20 10,013.18 8.57 356.16

m2 45.71 739.97 33,827.11 45.71 225.60

pza 36.43 16.83 612.96 36.43 5.13

m2 405.00 35.62 14,426.42 405.00 10.86

pza 10.00 887.17 8,871.74 10.00 270.48