Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PRESUPUESTO RESUMEN
ITEM DESCRIPCION P.PARCIAL P.TOTAL
01 OBRAS PRELIMINARES 85.59
02 MOVIMIENTO DE TIERRAS 350.29
03 CONCRETO SIMPLE 996.30
04 CONCRETO ARMADO 1,748.81
05 ESTRUCTURA DE METALICA PARA TECHO 1,243.08
06 ALBAÑILERIA 1,037.51
07 PISOS Y PAVIMENTOS 1,173.00
08 REVOQUES ENLUCIDOS Y MOLDURAS 1,722.50
09 CARPINTERIA METALICA 1,180.95
10 CERRAJERIA 148.38
11 ZOCALOS 164.62
12 CUBIERTAS 1,199.14
13 PINTURA 976.52
14 VIDRIOS 316.40
15 INSTALACIONES ELECTRICAS 308.41
Costo Directo 12,651.50
Gastos Administrativos (3%) 379.55
TOTAL 13,031.05
COSTO DIRECTO
GASTOS GENERALES 23%
UTILIDAD 8%
SUB TOTAL
IGV 18%
COSTO TOTAL
TRUCCION)
Parcial (S/.)
S/85.59
S/43.82
S/41.77
S/350.30
S/151.09
S/144.89
S/15.06
S/39.25
S/996.30
S/173.19
S/698.60
S/80.19
S/44.32
S/1,748.79
S/485.65
S/111.18
S/121.22
S/229.27
S/185.56
S/187.65
S/167.47
S/145.59
S/115.22
S/1,243.08
S/1,243.08
S/1,037.51
S/1,037.51
S/1,173.00
S/712.22
S/75.14
S/385.64
S/1,722.50
S/425.46
S/1,297.04
S/1,180.96
S/247.47
S/933.48
Parcial (S/.)
S/148.38
S/43.30
S/38.46
S/8.00
S/58.62
S/164.62
S/164.62
S/1,199.14
S/1,199.14
S/976.52
S/575.09
S/175.03
S/226.40
S/316.40
S/93.06
S/223.34
S/308.41
S/69.92
S/54.06
S/88.23
S/45.90
S/50.30
S/12,651.49
S/2,909.84
S/1,012.12
S/16,573.45
S/2,983.22
S/19,556.67
Equipos
Materiales
Partida 02.01 (900303020303-0306004-01) EXCAVACION DE ZANJAS PARA ZAPATAS DE 1.40 M A 1.70 M DE PROFUNDIDAD
Equipos
Equipos
Partida 02.03 (900303050101) ELIMINACION MATERIAL EXCEDENTE HASTA 30.00 M (A MANO USANDO CARRETILLA)
Mano de Obra
Equipos
Mano de Obra
Materiales
Código Descripción Recurso Unidad Cuadrilla Cantidad
Equipos
Partida 03.01 (900304030102-0306004-01) SOLADO PARA ELEMENTOS ESTRUCTURALES, DE 2" MEZCLA 1:12 CEMENTO-HORMIGON
Mano de Obra
Equipos
Partida 03.02 (900304010101-0306004-01) CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA
Mano de Obra
Materiales
Equipos
Materiales
Equipos
Mano de Obra
Equipos
Mano de Obra
Materiales
Equipos
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Mano de Obra
Materiales
Equipos
Equipos
Mano de Obra
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Equipos
Partida 07.01 (900401081500-0306004-01) PISO DE CONCRETO E=4" F'C 140 KG/CM2 X 4 CM PULIDO 1:2 X 1 CM
Rendimiento MO. 50.0000 50.0000 Costo unitario directo por : m2
Mano de Obra
Materiales
Equipos
Materiales
Equipos
Mano de Obra
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Partida 09.01 (900401130000) VENTANA DE FIERRO CON PERFIL DE 1" X 1/8" + HOJA BASTIDOR "L" 3/4"
Materiales
Equipos
Código Descripción Recurso Unidad Cuadrilla Cantidad
Partida 09.02 (900401130201) PUERTA METALICA LAC 1/16" CON MARCO 2"X2"X1/4" Y REFUERZOS
Mano de Obra
Equipos
Mano de Obra
Materiales
Equipos
Partida 10.02 (900401140220-0306004-02) CERROJO DE FIERRO TIPO PICO DE LORO DE 1/2" X 0.35 M
Mano de Obra
Código Descripción Recurso Unidad Cuadrilla Cantidad
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
Partida 15.03 (900401501020-0306004-01) SALIDA TOMACORRIENTE CON AWG TW 2.5 MM (14) + D PVC SEL 16 MM (5/8)
Mano de Obra
Materiales
Mano de Obra
Materiales
Equipos
Mano de Obra
Materiales
Equipos
STOS UNITARIOS
Página : 1.00
1.07
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.15
4.50 0.90
1.05 74.91% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
1.05 0.02
0.02 1.43% 37
LIMINAR
1.02
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.10
9.00 0.12
4.50 0.06
0.28 20.99% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
30.00 0.60 45.09% 30
3.50 0.07 5.26% 43
0.67
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
5.00 0.07 5.00%
0.07 37
40 M A 1.70 M DE PROFUNDIDAD
17.63
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 2.88
4.50 14.40
17.28 74.82% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
17.28 0.35
0.35 1.52% 37
14.83
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 2.40
4.50 12.00
14.40 74.11% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
14.40 0.43
0.43 2.22% 37
7.42
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 1.20
4.50 6.00
7.20 74.11% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.20 0.22
0.22 2.22% 37
5.37
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.40
4.50 4.50
4.90 69.70% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
1.00 0.05
0.05 0.71% 30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.90 0.10 1.40% 37
6.00 0.32 4.53% 49
0.42 5.92%
9.79
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.18
7.50 1.43
4.50 1.98
3.59 27.96% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
19.00 4.37 34.08% 21
13.00 1.82 14.19% 38
1.00 0.01 0.09% 30
6.20
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.59 0.001
0.001 0.01% 37
89.45
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.29
7.50 4.80
6.00 1.92
4.50 8.64
15.65 13.35% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.00 5.00 4.27% 5
19.00 57.00 48.64% 21
13.00 11.31 9.65% 38
1.00 0.18 0.15% 30
73.49 62.72%
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
15.65 0.31
0.31 0.27% 37
117.93
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.58
7.50 4.80
6.00 3.84
4.50 23.04
32.26 20.88% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
12.00 5.04 3.26% 5
19.00 68.19 44.14% 21
13.00 11.61 7.52% 38
1.00 0.18 0.12% 30
85.02
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
32.26 0.65
0.65 0.42% 37
19.02
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.58
7.50 4.80
6.00 3.84
9.22 36.98% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.78 3.13% 2
3.00 0.39 1.57% 2
3.50 8.45 33.92% 43
9.62
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.22 0.18
0.18 0.74% 37
160.81
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.29
7.50 2.40
6.00 0.96
4.50 5.76
9.41 4.47% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
15.00 11.40 5.41% 5
13.00 6.63 3.15% 4
19.00 133.00 63.13% 21
1.00 0.18 0.09% 30
151.21
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.41 0.19
0.19 0.09% 37
1.27
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.09
7.50 0.24
6.00 0.19
0.52 31.28% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.18 10.86% 2
0.52 0.56 33.57% 3
0.74
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.52 0.01
0.01 0.63% 37
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.96
7.50 8.00
6.00 6.40
15.36 39.18% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.45 1.15% 2
3.50 13.81 35.22% 43
14.26
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
15.36 0.31
0.31 0.78% 37
236.36
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 1.80
9.00 0.72
7.50 12.00
6.00 4.80
4.50 28.80
48.12 15.54% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
15.00 13.50 4.36% 5
13.00 6.50 2.10% 4
19.00 161.50 52.16% 21
1.00 0.18 0.06% 30
181.68
Índice unificado
Precio S/. Parcial S/. Sub Total
Precio S/. Parcial S/. Sub Total
% I.U
48.12 0.96 0.31% 37
20.00 1.60 0.52% 49
30.00 2.40 0.78% 48
20.00 1.60 0.52% 49
6.56
1.27
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.09
7.50 0.24
6.00 0.19
0.52 31.28% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.18 10.86% 2
0.52 0.56 33.57% 3
0.74
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.52 0.01
0.01 0.63% 37
24.92
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.90
7.50 7.50
6.00 6.00
14.40 44.11% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.90 2.76% 2
3.00 0.30 0.92% 2
3.50 9.03 27.66% 43
10.23
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
14.40 0.29
0.29 0.88% 37
204.23
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.75
9.00 0.30
7.50 5.00
6.00 2.00
4.50 12.00
20.05 7.49% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
15.00 13.50 5.05% 5
13.00 6.50 2.43% 4
19.00 161.50 60.36% 21
1.00 0.18 0.07% 30
181.68
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
20.05 0.40 0.15% 37
20.00 0.60 0.22% 49
30.00 0.90 0.34% 48
20.00 0.60 0.22% 49
2.50
1.27
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.09
7.50 0.24
6.00 0.19
0.52 31.28% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.18 10.86% 2
0.52 0.56 33.57% 3
0.74
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.52 0.01
0.01 0.63% 37
26.92
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.85
7.50 7.06
6.00 5.65
13.55 38.44% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.63 1.79% 2
3.00 0.72 2.04% 2
3.50 11.74 33.30% 43
13.09
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
13.56 0.27
0.27 0.77% 37
23.02
Índice unificado
Precio S/. Parcial S/. Sub Total
Precio S/. Parcial S/. Sub Total
% I.U
7.50 4.50
9.00 0.36
7.50 3.00
4.50 0.43
8.29 27.49% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.52 8.32 27.58% 3
3.00 1.50 4.97% 30
9.82
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
8.29 0.08 0.27% 37
3.00 1.50 4.97% 37
10.00 3.33 11.05% 49
4.92
19.40
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.77
7.50 6.38
4.50 2.87
10.02 39.44% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.06 0.24% 2
13.00 0.39 1.53% 4
0.12 4.68 18.42% 17
19.00 1.90 7.48% 21
30.00 0.39 1.53% 30
1.00 0.01 0.03% 30
3.50 1.75 6.89% 43
9.18
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.02 0.20
0.20 0.79% 37
CM PULIDO 1:2 X 1 CM
15.88
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.38
4.50 0.45
0.83 3.97% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.00 0.18 0.87% 4
20.00 1.00 4.81% 5
13.00 0.55 2.63% 5
19.00 13.30 63.98% 21
15.03
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.83 0.02
0.02 0.08% 37
7.26
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 1.20
9.00 0.07
7.50 0.60
4.50 2.88
4.75 49.93% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
12.00 1.56 16.39% 38
5.00 0.01 0.11% 53
1.57
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.75 0.14 1.50% 37
5.00 0.80 8.41% 49
0.94
37.26
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.50
9.00 0.36
7.50 3.00
6.00 0.40
4.50 2.40
6.66 13.65% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.00 0.02 0.04% 1
3.00 0.15 0.31% 2
10.00 0.20 0.41% 4
15.00 1.50 3.07% 5
13.00 0.65 1.33% 4
19.00 20.71 42.44% 21
9.00 2.25 4.61% 34
3.50 2.91 5.95% 43
5.00 0.01 0.02% 53
28.39
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.66 0.20 0.41% 37
30.00 2.00 4.10% 48
2.20
10.94
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.90
7.50 7.50
4.50 0.90
9.30 64.93% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.00 0.02 0.14% 4
19.00 0.68 4.75% 21
4.50 0.08 0.57% 37
3.50 0.67 4.64% 43
1.45
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.30 0.19
0.19 1.30% 37
10.51
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.57
7.50 4.29
4.50 2.14
7.00 50.84% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.00 0.16 1.16% 4
19.00 2.22 16.15% 21
4.50 0.11 0.82% 37
3.50 0.88 6.36% 43
3.37
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.00 0.14
0.14 1.02% 37
46.87
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 1.68
7.50 6.00
4.50 0.90
8.58 13.98% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.00 0.40 0.65% 30
6.00 4.00 6.52% 2
10.00 10.67 17.38% 2
8.00 0.93 1.51% 51
12.00 8.20 13.35% 51
24.20
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
8.58 0.09 0.14% 37
12.00 12.00 19.55% 37
10.00 2.00 3.26% 49
14.09
424.31
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 62.40
7.50 120.00
4.50 36.00
218.40 39.29% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.00 2.40 0.43% 30
16.00 10.08 1.81% 2
16.00 4.00 0.72% 51
6.00 0.60 0.11% 51
30.00 8.46 1.52% 56
25.54
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
218.40 4.37 0.79% 37
12.00 96.00 17.27% 37
10.00 80.00 14.39% 49
180.37
43.30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 1.80
7.50 15.00
16.80 29.61% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
26.00 26.00
26.00 45.83% 30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
16.80 0.50
0.50 0.89% 37
6.41
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 3.00
3.00 35.73% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
2.40 0.18 2.14% 2
70.00 1.40 16.67% 56
1.58
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.00 0.03 0.36% 37
12.00 1.80 21.44% 37
1.83
4.00
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.00 4.00
4.00 76.34% 30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.60
7.50 5.00
5.60 43.77% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.00 4.00
4.00 31.26% 30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
5.60 0.17
0.17 1.31% 37
3.65
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.30
7.50 2.50
4.50 0.50
3.29 69.06% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
10.00 0.02 0.42% 4
19.00 0.23 4.78% 21
0.25
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.30 0.10
0.10 2.08% 37
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.18
7.50 1.00
6.00 0.80
4.50 0.60
2.58 6.77% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.90 1.17 3.07% 30
40.00 22.80 59.88% 30
0.80 1.04 2.73% 30
20.00 1.40 3.68% 30
26.41
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
2.58 0.08
0.08 0.20% 37
2.33
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 1.33
1.33 43.56% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
4.00 0.30 9.80% 30
15.00 0.69 22.54% 54
0.99
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
1.33 0.01
0.01 0.43% 37
MALTE SINTETICO
5.85
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 1.71
6.00 1.37
3.09 40.23% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.00 0.05 0.63% 30
30.00 2.40 31.29% 54
2.00 0.16 2.09% 54
2.61
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
3.08 0.06 0.80% 37
10.00 0.10 1.30% 37
0.16
2.51
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.60
6.00 0.24
0.84 25.60% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.00 0.05 1.46% 30
30.00 1.50 45.71% 54
1.55
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.84 0.02 0.51% 37
10.00 0.10 3.05% 37
0.12
3.93
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.93
4.50 0.28
1.21 23.52% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.01 0.18% 30
3.00 2.70 52.52% 30
2.71
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.00 0.01
0.01 0.12% 37
N EN VENTANAS DE FIERRO
3.93
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.93
4.50 0.28
1.21 23.52% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.01 0.18% 30
3.00 2.70 52.52% 30
2.71
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
6.00 0.01
0.01 0.12% 37
VC SEL 16 MM (5/8)
34.96
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.00 0.90
7.50 7.50
4.50 4.50
12.90 28.17% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.50 4.50 9.83% 7
2.00 1.00 2.18% 12
2.00 2.00 4.37% 12
1.00 1.00 2.18% 12
1.00 0.10 0.22% 30
6.00 9.00 19.65% 72
1.00 3.00 6.55% 72
0.60 1.20 2.62% 6
21.80
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
12.90 0.26
0.26 0.56% 37
27.03
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 6.00
4.50 2.25
8.25 23.30% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.50 2.00 5.65% 7
2.00 2.00 5.65% 12
2.00 0.50 1.41% 12
6.00 12.00 33.89% 72
1.00 1.00 2.82% 72
0.60 1.20 3.39% 6
18.70
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
8.25 0.08
0.08 0.23% 37
29.41
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 6.00
4.50 2.25
8.25 21.41% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.50 4.08 10.58% 7
2.00 2.00 5.19% 12
2.00 0.50 1.30% 12
1.00 0.30 0.78% 32
6.00 12.00 31.15% 72
1.00 1.00 2.60% 72
0.60 1.20 3.11% 6
21.08
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
8.25 0.08
0.08 0.21% 37
22.95
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 7.50
4.50 2.25
9.75 32.44% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
13.00 13.00
13.00 43.25% 12
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
9.75 0.20
0.20 0.65% 37
50.30
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
7.50 0.30
0.30 0.46% 47
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
50.00 50.00
50.00 75.88% 12
Índice unificado
Precio S/. Parcial S/. Sub Total
% I.U
0.30 0.003
0.003 0.005% 37
26/02/2005 08:05:34 PM
OBRA: CONSTRUCCION DE OFICINA DE INSPECCIONES
INFORMACION GENERAL
PROP.: INSPECTORIA CUARTEL GENERAL - 1ª BC
LUGAR: PIURA
TOTAL 12,651.49
% 47 % 37 % 30 % 43
0.024
0.303 * 0.116 *
PORCENTAJE D
TUVERIA PVC (72) 9.48% 0.009 CEMENTO PORTLAND(21)
MADERA (43) 82.20% 0.078 HORMIGON(38)
CAJA RECTAGULAR GALVANIZADA (12) 8.32% 0.008 PIEDRA GRANDE(5)
0.094
= 0.303
= Jr/Jo + 0.094 Mr/Mo
Jr
Coeficiente de Reajuste K = 0.303 +
Jo
+
CALCULO DE LOS COEFICIENTES DE IN
% 49 % 38 % 21 % 5 % 2
4.53% 1.78
11.05% 137.38
4.75% 20.21
16.15% 209.41
4.78% 7.87
0.023 291.008 0.009 110.35 0.150 1,895.94 0.011 141.98 0.011 143.35
0.078
0.170*
MONOMIO:
Mr Cr Ar
0.094 + 0.170 + 0.116 + 0.080
Mo Co Ao
ENTES DE INCIDENCIA
% 4 % 48 % 3 % 17 % 53 %
3.15% 15.28
33.57% 37.32
27.58% 342.83
0.87% 6.17
0.11% 0.41
1.74% 6.72 4.10% 15.81 0.02% 0.08 0.04%
0.14% 0.59
1.16% 15.07
0.42% 0.69
0.005 69.33 0.001 18.15 0.039 491.32 0.015 191.07 0.000 0.48 0.000
REAG
0.078 0.001
0.05
Hr GUr
+ 0.237
HO GUo
ACEITE PARA MOTOR SAE- TEE DE ACERO 3/4" X 3/4" X PLANCHA ACERO 1.3mm CABLE TW # 14 AWG 2.5
GASOLINA 84 OCTANOS PINTURA VINILICA
30 1/8" X 6 m X 1.22m X 2.40 m mm2
1 % 34 % 51 % 56 % 54 % 7
14.86% 36.78
0.83% 7.73 1.52% 14.21
16.67% 6.41
22.54% 129.63
33.37% 58.41
45.71% 103.50
9.83% 6.87
5.65% 3.05
10.58% 9.33
0.14 0.001 17.78 0.004 44.51 0.002 20.62 0.023 291.54 0.002 19.26
0.054+0.001+0.024=0.080* 0.
GUr/GUo
TUBERIA PVC SEL PARA CONEXION A CAJA PVC SEL
CAJA RECTANG GASTOS GENERALES Y
GALVANIZADA 4" X 2 1/8" INSTALACIONES ELECTRICAS PARA INSTALACIONES FLETE TRANSPORTE LOCAL UTILIDADES
DE 5/8" ELECTRICAS 5/8"
% 12 % 72 % 6 % 32 % 39
23.66% 10.37
23.66% 9.88
23.66% 35.75
23.66% 34.29
23.66% 3.56
23.66% 9.29
23.66% 40.98
23.66% 165.32
23.66% 18.98
23.66% 10.49
23.66% 114.92
23.66% 26.31
23.66% 28.68
23.66% 54.25
23.66% 43.91
23.66% 44.41
23.66% 39.63
23.66% 34.45
23.66% 27.27
23.66% 294.16
23.66% 245.52
23.66% 168.54
23.66% 17.78
23.66% 91.26
23.66% 100.68
23.66% 306.93
23.66% 58.56
23.66% 220.90
23.66% 10.25
23.66% 9.10
23.66% 1.89
23.66% 13.87
23.66% 38.95
23.66% 283.77
23.66% 136.09
23.66% 41.42
23.66% 53.58
23.66% 22.02
23.66% 52.85
0.006 73.67 0.005 67.94 0.001 6.41 0.000 0.69 0.237 2,993.86
.008 0.009
0.009+0.008+0.078=0.094* 0.237*
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
0.170
0.094
0.237
1.0000
ICG, INSTITUTO DE LA CONSTRUCCION Y GERENCIA
Indices Unificados de Precios para las Seis Áreas Geográficas correspondientes a Abril del
RJ N° 151-2006-INEI
Cod. 1 2 3 4 5 6 Cod. 1 2 3 4 5
01 959.66 959.66 959.66 959.66 959.66 959.66 02 546.81 546.81 546.81 546.81 546.81
03 525.48 525.48 525.48 525.48 525.48 525.48 04 548.83 940.00 1036.18 590.75 365.28
05 453.45 216.30 425.00 604.07 (*) 623.21 06 928.00 928.00 928.00 928.00 928.00
07 672.83 672.83 672.83 672.83 672.83 672.83 08 885.16 885.16 885.16 885.16 885.16
09 252.23 252.23 252.23 252.23 252.23 252.23 10 414.57 414.57 414.57 414.57 414.57
11 239.37 239.37 239.37 239.37 239.37 239.37 12 320.72 320.72 320.72 320.72 320.72
13 1596.69 1596.69 1596.69 1596.69 1596.69 1596.69 14 284.81 284.81 284.81 284.81 284.81
17 621.60 671.52 704.00 855.53 791.87 871.64 16 354.83 354.83 354.83 354.83 354.83
19 772.71 772.71 772.71 772.71 772.71 772.71 18 330.04 330.04 330.04 330.04 330.04
21 476.04 423.68 449.56 438.28 449.56 414.76 20 1944.65 1944.65 1944.65 1944.65 1944.65
23 439.25 439.25 439.25 439.25 439.25 439.25 22 367.30 367.30 367.30 367.30 367.30
27 466.82 466.82 466.82 466.82 466.82 466.82 24 243.29 243.29 243.29 243.29 243.29
31 378.47 378.47 378.47 378.47 378.47 378.47 26 381.16 381.16 381.16 381.16 381.16
33 857.24 857.24 857.24 857.24 857.24 857.24 28 579.52 579.52 579.52 570.60 579.52
37 305.79 305.79 305.79 305.79 305.79 305.79 30 483.02 483.02 483.02 483.02 483.02
39 449.40 449.40 449.40 449.40 449.40 449.40 32 470.47 470.47 470.47 470.47 470.47
41 419.01 419.01 419.01 419.01 419.01 419.01 34 507.40 507.40 507.40 507.40 507.40
43 732.59 677.88 919.11 649.73 1123.51 896.96 38 427.32 955.92 867.52 573.30 (*)
45 328.06 328.06 328.06 328.06 328.06 328.06 40 383.17 443.38 445.69 352.36 272.89
47 602.11 602.11 602.11 602.11 602.11 602.11 42 285.93 285.93 285.93 285.93 285.93
49 302.20 302.20 302.20 302.20 302.20 302.20 44 385.69 385.69 385.69 385.69 385.69
51 350.57 350.57 350.57 350.57 350.57 350.57 46 484.15 484.15 484.15 484.15 484.15
53 806.68 806.68 806.68 806.68 806.68 806.68 48 369.15 369.15 369.15 369.15 369.15
55 498.78 498.78 498.78 498.78 498.78 498.78 50 649.27 649.27 649.27 649.27 649.27
57 391.72 391.72 391.72 391.72 391.72 391.72 52 310.53 310.53 310.53 310.53 310.53
59 243.79 243.79 243.79 243.79 243.79 243.79 54 408.28 408.28 408.28 408.28 408.28
61 267.64 267.64 267.64 267.64 267.64 267.64 56 542.19 542.19 542.19 542.19 542.19
65 253.41 253.41 253.41 253.41 253.41 253.41 60 295.99 295.99 295.99 295.99 295.99
69 389.45 327.82 428.87 488.52 269.39 451.51 62 472.19 472.19 472.19 472.19 472.19
71 652.95 652.95 652.95 652.95 652.95 652.95 64 348.21 348.21 348.21 348.21 348.21
73 553.51 553.51 553.51 553.51 553.51 553.51 66 737.81 737.81 737.81 737.81 737.81
77 333.21 333.21 333.21 333.21 333.21 333.21 68 289.65 289.65 289.65 289.65 289.65
70 218.25 218.25 218.25 218.25 218.25
72 435.02 435.02 435.02 435.02 435.02
78 490.54 490.54 490.54 490.54 490.54
80 107.68 107.68 107.68 107.68 107.68
(*) Sin Producción.
Nota: El cuadro incluye los índices unificados de código: 30, 34, 39, 47, 49 y 53 que fueron aprobados mediante
Resolución Jefatural N° 260-2018-INEI.
2018
6
546.81
756.52
928.00
885.16
414.57
320.72
284.81
354.83
330.04
1944.65
367.30
243.29
381.16
579.52
483.02
470.47
507.40
648.49
331.41
285.93
385.69
484.15
369.15
649.27
310.53
408.28
542.19
295.99
472.19
348.21
737.81
289.65
218.25
435.02
490.54
107.68
ACCTUALIZACION DE PRESUPUESTO
INDICE UNIFICADO
SIMBOLO ELEMENTO REPRESENTATIVO COEF
INCID
J Mano de obra (inc. Leyes sociales) 0.303 100.00%
Tubería PVC 9.48%
M MADERA 0.094 82.20%
CAJA RECTAGULAR GALVANIZADA 8.32%
CEMENTO PORTLAND(21) 88.25%
C HORMIGON 0.170 5.14%
PIEDRA GRANDE 6.61%
LADRILLO(17) 13.01%
A ARENA GRUESA (4) 0.116 4.72%
AGUA(30) 82.27%
HERRAMIENTAS MANUALES(37) 67.75%
H COMPACTADOR VIBRATORIO (49) 0.080 30.44%
GASOLINA (34) 1.81%
GU Gastos Generales y Utilidad 0.237 100.00%
Coeficiente de Reajuste K =
M1: 0.525
M2: 0.173
M3: 0.223
M4: 0.153
M5: 0.094
M6: 0.337
INDICE UNIFICADO
IDENTIF (o) ABRIL2006 (r) AGO 18
47 347.52 602.11
72 360.93 435.02
43 376.1 732.59
12 216.94 320.72
21 362.47 476.04
38 313.89 427.32
5 367.6 453.45
17 379.5 621.60
4 323.43 548.83
30 387.84 483.02
37 255.41 305.79
49 271.18 302.20
34 497.06 507.40
39 315.47 449.40
Jr Mr Cr
0.303 + 0.094 + 0.170 +
Jo Mo Co
impuesto, entonces:
Ar Hr GUr
0.116 + 0.080 + 0.237
Ao HO GUo