PRESUPUESTO MEJORAMIENTO Y AMPLIACIÓN DE INFRAESTRUCTURA COMEDOR APBSAC

LOTE C8 - OLMOS

SOLICITADO POR: ING. WALTER ANCAJIMA

ADMINISTRADOR FUNDO OLMOS N° PROJECT:
ELABORADO POR: ING. WALTER MONTOYA
JEFE DE OPERACIONES ZONA NORTE
FECHA: JULIO DEL 2016

ITEM DESCRIPCIÓN UNIDAD METRADO COSTO UNT.

1.00 MATERIALES
1.10 Palo de madera Ø 4" - 5 m Und 42.00 S/. 20.00
1.20 Palo de madera Ø 4" - 6 m Und 16.00 S/. 25.00
1.30 Listones de madera 4" x 2" - 3m Und 22.00 S/. 30.00
1.40 Listones de madera 1" x 1" - 3m Und 21.00 S/. 20.00
1.50 Listones de madera 2" x 2" - 3m Und 58.00 S/. 25.00
1.60 Clavos 4" Kg 5.00 S/. 6.00
1.70 Clavos 3" Kg 8.00 S/. 6.00
1.80 Clavos 2" Kg 8.00 S/. 5.00
1.90 Clavos 1" Kg 5.00 S/. 5.00
1.10 Alambre galvanizador n° 12 Kg 5.00 S/. 10.00
1.11 Acrílico para ventanas M2 33.00 S/. 65.00
1.12 Malla mosquetera M2 23.00 S/. 4.72
Losa de Concreto E=0.05m
1.13 Cemento Bls 60.00 S/. 22.50
1.14 Arena gruesa M3 4.00 S/. 80.00
1.15 Piedra 3/4" M3 6.00 S/. 106.20
1.16 Barniz Gln 2.00 S/. 47.20
1.17 Brocha 4" Und 1.00 S/. 17.70
1.18 Triplay 8 mm Und 45.00 S/. 45.00
1.19 Calamina Fibra forte de 3.1 x 1.05 m Und 60.00 S/. 45.00
1.20 calamina grande de 3.6 x .80 m Und 8.00 S/. 36.00
1.21 calamina grande de 1.8 x .80 m Und 8.00 S/. 25.00
1.22 Tirafon con capuchon 5/16 x 4.5" Und 360.00 S/. 1.90
1.23 Palos para viguetas Ø 4" - 6 m Und 16.00 S/. 25.00
1.24 Guayaquil Ø 3" - 6m Und 6.00 S/. 30.00
1.25 Listones de madera 2"-2" x 3 m Und 35.00 S/. 15.00
1.26 Varilla de fiero 1/2" Und 1.00 S/. 16.00
1.27 Inst. eléctricas Glb 1.00 S/. 950.00
1.28 Inst. sanitarias Glb 1.00 S/. 250.00
2.00 EQUIPAMIENTO
2.1 Ventilador para Pared semi industrial Und 2.00 S/. 400.00
2.2 Puerta de Madera Contraplacada Glb 1.00 S/. 180.00
2.3 Cerradura Forte Glb 1.00 S/. 80.00
2.4 Lavatorio Cocina semi industrial (completo) Glb 1.00 S/. 750.00
2.5 Mesa de madera 1.2 x 0.80 x 0.90 m Und 10.00 S/. 150.00
2.6 Silla para mesa de 6 personas Und 53.00 S/. 28.32
3.00 MANO DE OBRA
3.10 Operario (02) Día 12.00 S/. 102.60
3.20 Ayudantes (03) Día 12.00 S/. 123.90
4.00 OTROS
4.10 Transporte de materiales de Chiclayo a Fundo Gbl 1.00 S/. 450.00
COSTO TOTAL =
SAC

OC- 16 /16

COSTO PARCIAL
S/. 16,853.86
S/. 840.00
S/. 400.00
S/. 660.00
S/. 420.00
S/. 1,450.00
S/. 30.00
S/. 48.00
S/. 40.00
S/. 25.00
S/. 50.00
S/. 2,145.00
S/. 108.56

S/. 1,350.00
S/. 320.00
S/. 637.20
S/. 94.40
S/. 17.70
S/. 2,025.00
S/. 2,700.00
S/. 288.00
S/. 200.00
S/. 684.00
S/. 400.00
S/. 180.00
S/. 525.00
S/. 16.00
S/. 950.00
S/. 250.00
S/. 4,810.96
S/. 800.00
S/. 180.00
S/. 80.00
S/. 750.00
S/. 1,500.00
S/. 1,500.96
S/. 2,718.00
S/. 1,231.20
S/. 1,486.80
S/. 450.00
S/. 450.00
S/. 24,832.82
 PRESUPUESTO MEJORAMIENTO DE INFRAESTRUCTURA COMEDOR
APBSAC OLMOS
SOLICITADO POR: ING. JUAN CARLOS PAREDES ROSALES
GERENTE GENERAL APBSAC N° PROJECT: OC- /16
ELABORADO POR: ING. WALTER MONTOYA
JEFE DE OPERACIONES ZONA NORTE
FECHA: JULIO DEL 2016

ITEM DESCRIPCIÓN UNIDAD METRADO COSTO UNT. COSTO PARCIAL

1.00 MATERIALES S/. 20,102.84
1.1 Soporte de madera Ø 4" - 6 m Und 52.00 S/. 25.00 S/. 1,300.00
1.2 Listones de madera 4" x 2" - 3m Und 65.00 S/. 30.00 S/. 1,950.00
1.3 Listones de madera 1" x 1" - 3m Und 28.00 S/. 20.00 S/. 560.00
1.4 Listones de madera 2" x 2" - 3m Und 32.00 S/. 25.00 S/. 800.00
1.5 Clavos 4" KG 5.00 S/. 6.00 S/. 30.00
1.6 Clavos 3" Kg 5.00 S/. 6.00 S/. 30.00
1.7 Clavos 2" Kg 5.00 S/. 5.00 S/. 25.00
1.8 Clavos 1" Kg 5.00 S/. 5.00 S/. 25.00
1.9 Alambre galvanizador n° 12 Kg 5.00 S/. 10.00 S/. 50.00
1.10 Vidrio / Acrílico para ventanas M2 25.32 S/. 98.00 S/. 2,481.36
1.11 Malla mosquetera M2 16.91 S/. 4.72 S/. 79.83
1.12 Ladrillo Und 2,689.00 S/. 0.75 S/. 2,016.75
1.13 Cemento Bls 118.00 S/. 22.50 S/. 2,655.00
1.14 Arena gruesa M3 7.00 S/. 80.00 S/. 560.00
1.15 Piedra 1/2" M3 9.00 S/. 106.20 S/. 955.80
1.16 Barniz Gln 2.00 S/. 47.20 S/. 94.40
1.17 Brocha 4" Und 1.00 S/. 17.70 S/. 17.70
1.18 Triplay 8 mm Und 10.00 S/. 45.00 S/. 450.00
1.19 Calamina Fibra forte de 3.1 x 1.05 m Und 52.00 S/. 45.00 S/. 2,340.00
1.21 calamina grande de 3.6 x .80 m Und 8.00 S/. 36.00 S/. 288.00
2.21 calamina grande de 1.8 x .80 m Und 8.00 S/. 25.00 S/. 200.00
1.22 Tirafon con capuchon 5/16 x 4.5" Und 360.00 S/. 1.90 S/. 684.00
1.23 Palos para viguetas Ø 4" - 6 m Und 32.00 S/. 25.00 S/. 800.00
1.24 Guayaquil Ø 3" - 6m Und 6.00 S/. 30.00 S/. 180.00
1.25 Listones de madera 2"-2" x 3 m Und 22.00 S/. 15.00 S/. 330.00
1.26 Inst. eléctricas Glb 1.00 S/. 950.00 S/. 950.00
2.26 Inst. sanitarias Glb 1.00 S/. 250.00 S/. 250.00
2.00 EQUIPAMIENTO S/. 22,660.00
2.1 Ventilador para Pared semi industrial Und 2.00 S/. 400.00 S/. 800.00
2.2 Televisor 40" smat TV Und 1.00 S/. 1,500.00 S/. 1,500.00
2.3 Puerta de Madera Contraplacada Glb 1.00 S/. 180.00 S/. 180.00
2.4 Cerradura Forte Glb 1.00 S/. 80.00 S/. 80.00
2.5 Lavatorio Cocina semi industrial (completo) Glb 1.00 S/. 750.00 S/. 750.00
2.3 Mesa de madera 1.2 x 0.80 x 0.90 m Und 10.00 S/. 180.00 S/. 1,800.00
2.4 Silla para mesa Und 40.00 S/. 35.00 S/. 1,400.00
2.5 Grass M2 13.50 S/. 10.00 S/. 135.00
2.6 Arbustos decorativos Und 3.00 S/. 5.00 S/. 15.00
2.7 Carpa minera de 8 x 15 x 3 m (provisional) Und 1.00 S/. 16,000.00 S/. 16,000.00
3.00 MANO DE OBRA S/. 1,359.00
3.10 Operario (02) Día 6.00 S/. 102.60 S/. 615.60
3.20 Ayudantes (03) Día 6.00 S/. 123.90 S/. 743.40
4.00 OTROS S/. 709.60
4.10 Transporte de Afirmado Glb 1.00 S/. 259.60 S/. 259.60
4.20 Transporte de materiales Gbl 1.00 S/. 450.00 S/. 450.00
COSTO TOTAL = S/. 44,831.44
 MUROS
M2 CEMENTO LADRILLO ARENA GRUESA
0 0 0 0 0

CONCRETO losa E: 10 cm F'C: 175 kg/cm2

M3 CEMENTO ARENA GRUESA PIEDRA 1"
133.29 6.6645 53.316 3.33 5.33

ACERO GRADO 60°

ML Ø1/2" ML Ø3/8" VARILLAS Ø1/2 VARILLAS Ø3/8
2811.2 1588 312 176

1574.272 889.28
AFIRMADO
NIVELACION M2 AFIRMADO M3
1512.98 302.596
 AGUA
10876.464

ALAM. N° 16
123.1776

2463.552