Академический Документы
Профессиональный Документы
Культура Документы
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Und.
01/03/2012
Costo al
Metrado
Precio S/.
Parcial S/.
OE.1
18,146.92
OE.1.1
18,146.92
OE.1.1.1
CONSTRUCCIONES PROVISIONALES
OE.1.1.1.1
glb
1.00
1,000.00
1,000.00
OE.1.1.1.6
SERVICIOS HIGINICOS
glb
2.00
679.14
1,358.28
OE.1.1.1.7
344.90
19.95
6,880.76
OE.1.1.1.8
und
1.00
703.82
OE.1.1.3
TRABAJOS PRELIMINARES
OE.1.1.3.1
OE.1.1.9
OE.1.1.9.1
OE.2
ESTRUCTURAS.
9,942.86
703.82
2,818.54
m2
3,097.30
0.91
2,818.54
5,385.52
m2
4,603.01
1.17
5,385.52
2,298,983.45
194,138.57
OE.2.1
MOVIMIENTO DE TIERRAS
OE.2.1.1
NIVELACIN DE TERRENO
OE.2.1.1.1
m2
4,576.29
6.16
OE.2.1.1.2
m2
684.04
12.88
8,810.44
OE.2.1.1.3
m2
1,505.70
15.34
23,097.44
60,097.83
28,189.95
47,026.99
OE.2.1.2
EXCAVACIONES
OE.2.1.2.1
EXCAVACIONES MASIVAS
OE.2.1.2.1.1
OE.2.1.2.2
EXCAVACIONES SIMPLES
OE.2.1.2.2.1
m3
1,301.07
31.50
40,983.71
OE.2.1.2.2.2
m3
74.51
31.50
2,347.07
OE.2.1.2.2.3
m3
17.02
31.50
OE.2.1.3
CORTES
OE.2.1.3.1
OE.2.1.4
RELLENOS
OE.2.1.4.1
OE.2.1.5
OE.2.1.5.1
OE.2.1.6
OE.2.1.6.1
OE.2.1.6.2
OE.2.2
OE.2.2.1
OE.2.2.2
OE.2.2.2.1
SUB CIMIENTOS/ SUB ZAPATAS/ SUB VIGA CIMENTACION - MEZCLA 1:12 + 30%
P.G.
OE.2.2.4
BASES DE CONCRETO
OE.2.2.4.1
3,160.08
m3
100.32
31.50
3,160.08
43,866.91
536.13
1,145.54
m3
373.14
3.07
1,145.54
17,382.02
m3
755.74
23.00
17,382.02
21,455.18
m2
10.50
2,043.35
21,455.18
47,031.01
m3
1,168.50
13.78
16,101.93
m3
1,640.80
18.85
30,929.08
139,346.03
m3
52.39
156.85
8,217.37
50,677.95
m3
358.30
141.44
m3
0.04
137.00
OE.2.2.4.2
m2
0.24
38.69
OE.2.2.6
SOBRECIMIENTOS
50,677.95
14.77
5.48
9.29
36,710.38
OE.2.2.6.1
m3
50.42
245.43
12,374.58
OE.2.2.6.2
m2
542.00
44.90
24,335.80
OE.2.2.7
GRADAS
m2
2.62
247.09
647.38
38.69
457.70
22.34
OE.2.2.7.1
1,105.08
OE.2.2.7.2
m2
11.83
OE.2.2.9
m2
1,907.81
OE.2.3
OE.2.3.2
ZAPATAS
OE.2.3.2.1
m3
407.30
276.37
112,565.50
OE.2.3.2.3
kg
15,199.03
4.25
64,595.88
42,620.48
1,847,692.16
177,161.38
Fecha :
29/04/2012 08:03:01p.m.
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
01/03/2012
Costo al
Metrado
Precio S/.
Parcial S/.
OE.2.3.3
VIGAS DE CIMENTACIN
OE.2.3.3.1
m3
165.26
276.37
138,566.79
OE.2.3.3.2
m2
845.26
43.86
37,073.10
OE.2.3.3.3
kg
13,134.30
4.25
55,820.78
45,672.91
OE.2.3.5
SOBRECIMIENTOS REFORZADOS
OE.2.3.5.1
m3
29.92
295.56
34,703.80
8,843.16
OE.2.3.5.2
m2
383.76
44.28
16,992.89
OE.2.3.5.3
kg
2,086.53
4.25
8,867.75
OE.2.3.6
MUROS REFORZADOS
OE.2.3.6.3
OE.2.3.6.3.1
m3
1.39
249.18
346.36
OE.2.3.6.3.2
m2
4.96
37.07
183.87
OE.2.3.6.3.3
kg
5.52
4.25
OE.2.3.7
COLUMNAS Y COLUMNETAS
553.69
553.69
23.46
570,526.73
OE.2.3.7.1
m3
360.08
329.57
118,671.57
OE.2.3.7.2.a
m2
2,322.47
45.00
104,511.15
OE.2.3.7.2.b
m2
1,396.52
53.53
74,755.72
OE.2.3.7.3
kg
64,138.42
4.25
272,588.29
OE.2.3.8
VIGAS
OE.2.3.8.1
m3
378.50
312.06
451,123.03
OE.2.3.8.2.a
m2
1,053.80
48.66
51,277.91
OE.2.3.8.2.b
m2
1,944.44
57.34
111,494.19
OE.2.3.8.3
kg
40,055.58
4.25
OE.2.3.9
LOSAS
OE.2.3.9.1
LOSAS MACIZAS
OE.2.3.9.1.1
m3
0.91
310.91
282.93
OE.2.3.9.1.2
m2
7.29
50.51
368.22
OE.2.3.9.1.3
kg
72.58
4.25
OE.2.3.9.2
118,114.71
170,236.22
420,240.84
959.62
308.47
419,281.22
OE.2.3.9.2.1
m3
274.54
310.91
85,357.23
OE.2.3.9.2.2
m2
3,224.19
48.69
156,985.81
OE.2.3.9.2.3
kg
18,752.41
4.25
79,697.74
OE.2.3.9.2.4
und
26,862.00
3.62
OE.2.3.10
ESCALERAS
97,240.44
23,359.91
OE.2.3.10.1
m3
17.84
305.31
5,446.73
OE.2.3.10.2
m2
121.25
47.42
5,749.68
OE.2.3.10.3
kg
2,862.00
4.25
2.3.12
CISTERNAS SUBTERRNEAS
12,163.50
19,982.19
OE.2.3.12.1
m3
24.78
282.43
OE.2.3.12.2
m2
105.01
41.76
6,998.62
4,385.22
OE.2.3.12.3
kg
2,023.14
4.25
8,598.35
OE.2.3.13
TANQUES ELEVADOS
OE.2.3.13.1
m3
10.65
345.84
11,473.80
3,683.20
OE.2.3.13.2
m2
77.92
54.63
4,256.77
OE.2.3.13.3
kg
831.49
4.25
OE.2.4
ESTRUCTURAS METLICAS
OE.2.4.3
VIGUETAS
OE.2.4.3.1
kg
10,646.01
3.85
40,987.14
OE.2.4.3.2
kg
2,964.36
3.98
11,798.15
OE.2.4.4
TIJERALES Y RETICULADOS
OE.2.4.4.1
kg
8,103.36
4.87
39,463.36
3,533.83
111,920.80
Fecha :
29/04/2012 08:03:01p.m.
Pgina
S10
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Descripcin
Und.
Metrado
01/03/2012
Costo al
Precio S/.
Parcial S/.
19,672.15
OE.2.4.6
COBERTURAS
OE.2.4.6.1
OE.2.6
VARIOS
OE.2.6.1
m2
304.90
64.52
578.75
10.17
19,672.15
5,885.89
5,885.89
2,317,130.37
Costo directo
GASTOS GENERALES
10%
231,713.04
UTILIDAD
10%
231,713.04
--------2,780,556.45
SUBTOTAL
IMPUESTO (IGV)
500,500.16
18%
=========
3,281,056.61
TOTAL PRESUPUESTO
SON :
Fecha :
29/04/2012 08:03:01p.m.