Documentos de Académico
Documentos de Profesional
Documentos de Cultura
COSTO
UNITARIO PARCIAL TOTAL
(US$)
2.50 564.68
2.00 451.74
6,000.00 9,800.00 10,816.42 10,816.42
8.00 1,440.00
36.50 991.34
3.00 677.61
18.00 4,847.54
16.50 14,907.42 22,863.91 22,863.91
362.83 21,406.97
4.80 35,404.80 56,811.77 56,811.77
362.83 6,567.22
4.80 4,920.00
39.00 7,059.00 18,546.22 18,546.22
420.00 76,461.00
4.80 43,536.00
39.00 141,999.00 261,996.00
362.83 5,261.04
4.80 3,542.40
39.00 1,872.00 10,675.44
29770.807226 13124.216
588.5885177 259.47442
181.10415929 79.838283
0.177778 16.47 2.928
PRESUPUESTO N 103 A-2017-A&A
1.00 ALBAILERIA
1.01 MURO DRYWALL M2 62.00
4.00 PISOS
4.01 CEMENTO PULIDO M2 316.00
4.02 CERAMICO M2 177.20
4.03 LAMINADO M2 713.60
5.00 CONTRAZOCALOS
5.01 CONTRAZOCALO DE CERAMICO E=0.10 M M 217.40
5.02 CONTRAZOCALO DE CEMENTO PULIDO E=0.10 M M2 266.00
6.00 ZOCALOS
6.01 ZOCALO DE CERAMICO M2 75.60
8.00 CUBIERTAS
8.01 LADRILLO PASTELERO M2 225.87
9.00 PINTURA
9.01 EMPASTADO DE MUROS M2 3,640.00
9.02 EMPASTADO DE CIELO RASO M2 1,074.35
9.03 PINTURA LATEX MUROS INTERIORES M2 1,820.00
9.04 PINTURA LATEX MUROS EXTERIORES M2 1,820.00
9.05 PINTURA LATEX CIELO RASO M2 1,074.35
12.00 CERRAJERIA
12.01 CERRADURA PUERTA DE INGRESO U 20.00
12.02 CERRADURA PUERTA DE DORMITORIO U 60.00
12.03 CERRADURA PUERTA DE BAO U 20.00
12.04 CERRADURA PUERTA DE PATIO U 20.00
12.05 BISAGRAS U 360.00
12.06 BISAGRA VAIVEN U 20.00
15.00 OTROS
15.01 NICHO VALVULAS DE 3/4" U 20.00
15.02 NICHO VALVULAS DE 1/2" U 60.00
NOTA.- ESTE PRESUPUESTO ES APROXIMADO
17-A&A
COSTO
UNITARIO PARCIAL TOTAL
(US$)
13.42 9,662.40
2.56 1,843.20
13.70 12,713.60 24,219.20
36.00 11,376.00
55.00 9,746.00
40.00 28,544.00 49,666.00
26.00 5,652.40
9.74 2,590.84 8,243.24
20.00 1,536.00
20.00 115.20
23.98 1,841.66 3,492.86
5.28 19,219.20
5.28 5,672.57
8.46 15,397.20
10.45 19,019.00
8.46 9,089.00 68,396.97
400.00 8,000.00
400.00 24,000.00
388.08 7,761.60
400.00 8,000.00
400.00 8,000.00 55,761.60
80.00 1,600.00
45.00 2,700.00
45.00 900.00
45.00 900.00
12.24 4,406.40
65.00 1,300.00 11,806.40
400.00 16,000.00
400.00 8,000.00
252.87 5,057.40
189.88 3,797.60
67.88 1,357.60
260.00 5,200.00 39,412.60
300.00 6,000.00
300.00 6,000.00
480.00 9,600.00
300.00 6,000.00
87.00 1,740.00
38.98 779.60
38.98 779.60
38.98 779.60 31,678.80
46.24 924.80
46.24 2,774.40 3,699.20
20505.315233
405.40362264
124.7395762
PRESUPUESTO N 103 II.SS.-2017-A&A
6.00 VARIOS
6.01 MEDIDOR DE FLUJO SIMPLE DE 3/4" U
12.00 PRUEBAS
12.01 PRUEBA HIDRAULICA GBL
COSTO
METRADO UNITARIO PARCIAL TOTAL
(US$)
1952.349696
38.599242705
11.876690063
7
PRESUPUESTO N 103 II.SS.-2017-A&
ITEM DESCRIPCION
ALIMENTADORES ELECTRICOS
CABLE 1x6mm2 LSOH-70 + 1x6mm2(N) + 1x4mm2/T en 25mm PVC-P
TUBERIA PVC-SAP ELECTRICA DE 25 mm
II.EE.
COSTO
DESCRIPCION UNIDAD METRADO UNITARIO
(US$)
AREAS COMUNES
OMUNES
PTO 24.00 50.36
U 1.00 1,200.00
U 20.00 600.00
U 20.00 68.00
DEPARTAMENTOS
GIA EN DEPARTAMENTOS
m2(N) en 20mm PVC-P M 250.00 16.64
m2(N) + 1x2.5 mm2/T en 20mm PVC-P M 300.00 10.36
U 120.00 16.74
ADO - D1 // r=0.2m // (1-1x4mm2 +1-1x4mm2(N)(T)) LSOH - 20mm PVC-P U 40.00 10.36
LAR DOBLE C/ TOMA DE TIERRA 15A, 220V, CON PLACA DE ALUMINIO ANODIZ U 160.00 35.97
COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDAD 0%
SUBTOTAL
IGV 11%
TOTAL
PARCIAL TOTAL
2,748.00
1,366.00 4,114.00
340.80
483.80
47.45 872.05
1,208.64 1,208.64
1,340.00 1,340.00
1,200.00
12,000.00 13,200.00
1,360.00 1,360.00
4,160.00
3,108.00 7,268.00
2,008.80
414.40 2,423.20
6,152.40
260.00 6,412.40
5,755.20 5,755.20
2,100.00 2,100.00
1,526.40
1,229.40
1,434.20
530.20 4,720.20
1,035.00
534.00
1,196.80
1,196.80 3,962.60
221.24
160.20
471.40
621.00
354.00 1,827.84
S/. 69,064.80
3453.2401365
68.272837811
21.007027019
7