Академический Документы
Профессиональный Документы
Культура Документы
Presupuesto
PRESUPUESTO - ALTERNATIVA 01: CREACION DE COMEDOR Y HOSPEDAJE DE TAYABAMBA, DISTRITO DE TAYABAMBA, PROVINCIA DE PATAZ - LA LI
Presupuesto
Cliente
Lugar
Item
Descripcin
01
01.01
Und.
Metrado
Precio S/.
Parcial S/.
OBRAS PROVISIONALES
CERCO DE MADERA PROVISIONAL
02
1,369.12
ML
43.00
31.84
TRABAJOS PRELIMINARES
1,012.88
02.01
LIMPIEZA DE TERRENO
m2
446.20
1.64
02.02
m2
446.20
0.63
03
1,369.12
MOVIMIENTO DE TIERRAS
731.77
281.11
45,686.04
03.01
EXCAVACIONES MASIVAS
M3.
230.50
3.07
707.64
03.02
EXCAVACION DE ZANJA
m3
144.00
25.86
3,723.84
03.03
m3
75.50
29.56
2,231.78
03.04
m3
45.50
33.05
1,503.78
03.05
AFIRMADO E=0.15m
M2.
446.00
26.50
11,819.00
03.06
m3
1,250.00
20.56
25,700.00
04
CONCRETO SIMPLE
44,890.28
04.01
SOLADO E=0.10 M.
m2
85.20
41.46
3,532.39
04.02
m3
84.00
201.60
16,934.40
04.03
m3
4.80
271.76
1,304.45
04.04
m2
64.00
34.54
2,210.56
04.05
M2.
446.00
46.88
20,908.48
05
CONCRETO ARMADO
05.01
SOBRECIMIENTO REFORZADO
649,436.85
7,637.78
05.01.01
m3
7.20
375.12
2,700.86
05.01.02
m2
96.00
34.54
3,315.84
05.01.03
316.00
5.13
05.02
VIGAS DE CIMENTACION
1,621.08
45,281.02
05.02.01
m3
58.60
488.20
28,608.52
05.02.02
kg
3,250.00
5.13
16,672.50
05.03
ZAPATAS
42,891.65
05.03.01
m3
65.56
470.35
05.03.02
kg
2,350.00
5.13
05.04
COLUMNAS
30,836.15
12,055.50
132,227.02
05.04.01
m3
68.75
612.03
42,077.06
05.04.02
m2
650.50
45.52
29,610.76
05.04.03
kg
12,560.00
4.82
05.05
PLACAS
60,539.20
107,070.17
05.05.01
m3
85.50
493.73
42,213.92
05.05.02
M2.
885.00
27.17
24,045.45
05.05.03
kg
8,520.00
4.79
05.06
VIGAS
40,810.80
108,894.69
05.06.01
m3
85.50
512.38
43,808.49
05.06.02
m2
450.00
46.94
21,123.00
05.06.03
kg
8,520.00
5.16
05.07
LOSA ALIGERADA
43,963.20
188,695.22
05.07.01
m3
97.92
504.79
49,429.04
05.07.02
m2
1,118.60
38.76
43,356.94
05.07.03
und
9,323.00
5.95
55,471.85
05.07.04
kg
8,389.50
4.82
40,437.39
05.08
ESCALERA
9,328.39
05.08.01
m3
8.80
612.03
5,385.86
05.08.02
m2
41.50
30.25
1,255.38
05.08.03
kg
557.50
4.82
2,687.15
05.09
7,410.91
05.09.01
m3
10.15
592.49
6,013.77
05.09.02
26.17
32.41
848.17
05.09.03
111.58
4.92
06
kg
VARIOS
548.97
65,415.40
06.01
ML
156.00
4.41
06.02
ML
5.60
73.42
411.15
06.03
ML
29.35
90.94
2,669.09
06.04.01
50,000.00
06.04.02
06.04
01
01.01
02
61,647.20
m2
240.00
48.53
687.96
50,000.00
11,647.20
114,413.44
m2
1,552.00
73.72
114,413.44
72,944.24
02.01
m2
3,770.00
15.68
59,113.60
02.02
m2
803.64
17.21
13,830.64
ML
242.46
10.77
03
03.01
04
04.01
05
VESTIDURAS DE DERRAME
VESTIDURA DE DERRAMES
2,611.29
CIELORRASOS
CIELORRASOS CON MEZCLA DE CEMENTO-ARENA
2,611.29
19,873.70
m2
890.00
22.33
PISOS Y PAVIMENTOS
19,873.70
106,454.55
05.01
CONTRAPISO DE 48 MM.
m2
940.22
31.83
05.02
m2
25.00
39.97
999.25
05.03
m2
1,070.95
66.44
71,153.92
05.04
m2
85.50
51.16
4,374.18
20.50
6.74
138.17
8,040.70
06
CONTRAZOCALOS
8,437.25
06.01
06.02
ML
600.50
13.39
06.03
ML
12.50
20.67
07
29,927.20
REVESTIMIENTOS
258.38
15,897.30
07.01
m2
150.00
70.43
10,564.50
07.03
REVESTIMIENTO CERAMICO
m2
120.00
44.44
5,332.80
08
1,850.45
08.01
TARRAJEO EN ESCALERA
m2
15.00
20.06
300.90
08.02
36.40
42.57
1,549.55
09
CARPINTERIA DE MADERA
09.01
PUERTAS
19,242.41
7,743.14
09.01.08
und
34.00
155.46
5,285.64
09.01.10
und
10.00
134.45
1,344.50
09.01.11
7.00
159.00
1,113.00
09.02
2,311.77
09.02.01
ML
6.40
264.71
09.02.02
ML
2.50
247.05
09.03
09.03.01
CLOSED
CLOSED DE MADERA
10
CERRAJERIA
10.01
BISAGRAS
10.01.01
10.02
ML
35.00
262.50
1,901.79
pza
153.00
12.43
CERRADURAS
1,901.79
3,393.63
und
41.00
68.93
10.02.02
pza
10.00
56.75
12
9,187.50
5,295.42
11.03
617.63
9,187.50
10.02.01
11
1,694.14
2,826.13
567.50
9,056.30
110.00
82.33
PINTURA
9,056.30
30,799.70
12.01
m2
890.00
9.85
8,766.50
12.02
m2
3,660.00
6.02
22,033.20
01
SISTEMA DE DESAGUE
01.01
22,041.26
11,286.35
01.01.01
pza
29.00
241.43
7,001.47
01.01.02
pza
11.00
111.43
1,225.73
01.01.03
und
17.00
147.85
2,513.45
01.01.04
pza
2.00
97.85
195.70
01.01.05
pza
1.00
350.00
01.02
SALIDA DE DESAGUE
350.00
2,956.06
01.02.01
pto
33.00
29.18
962.94
01.02.02
pto
29.00
54.68
1,585.72
01.02.03
pto
15.00
27.16
01.03
REDES DE DISTRIBUCION
407.40
5,676.65
01.03.01
ML
99.00
38.90
3,851.10
01.03.02
ML
145.00
12.59
1,825.55
01.04
ADITAMENTOS VARIOS
1,341.35
01.04.01
pza
21.00
43.65
916.65
01.04.02
und
14.00
27.10
379.40
01.04.03
und
15.00
3.02
01.05
01.05.01
02
02.01
02.01.01
02.02
CAJAS DE REGISTRO
CAJA DE REGISTRO DE DESAGUE 12" X 24"
pza
5.00
156.17
780.85
6,873.76
45.30
780.85
2,664.56
pto
76.00
35.06
REDES DE DISTRIBUCION
2,664.56
3,134.25
02.02.01
ML
45.00
23.66
1,064.70
02.02.02
ML
84.00
18.60
1,562.40
02.02.03
ML
15.00
33.81
02.03
VALVULAS Y ACCESORIOS
507.15
1,074.95
02.03.01
und
21.00
39.63
832.23
02.03.02
und
3.00
47.54
142.62
02.03.03
und
2.00
50.05
03
03.01
03.01.01
03.02
100.10
6,734.56
2,609.60
pto
28.00
93.20
REDES DE DISTRIBUCION
2,609.60
3,538.50
03.02.01
ML
140.00
15.56
2,178.40
03.02.02
ML
70.00
19.43
1,360.10
03.03
VALVULAS Y ACCESORIOS
586.46
03.03.01
und
10.00
39.63
03.03.02
und
4.00
47.54
04
190.16
3,911.61
04.01
und
3.00
503.87
04.02
und
2.00
1,200.00
01
396.30
1,511.61
2,400.00
18,849.84
01.01
pto
125.00
71.35
8,918.75
01.02
pto
17.00
84.96
1,444.32
01.03
pto
95.00
57.70
5,481.50
01.04
pto
14.00
56.00
784.00
01.05
23.00
88.05
2,025.15
01.06
pto
1.00
45.67
45.67
01.07
pto
3.00
50.15
150.45
02
3,481.70
02.01
pto
35.00
15.38
538.30
02.02
pto
20.00
22.10
442.00
02.03
pto
14.00
31.62
442.68
02.04
pto
24.00
85.78
2,058.72
03
3,627.10
03.01
pto
21.00
40.07
03.02
pto
2.00
40.07
80.14
03.03
pto
25.00
59.74
1,493.50
03.04
pto
3.00
46.21
138.63
03.05
pto
5.00
98.16
490.80
03.06
pto
11.00
52.96
582.56
pto
2.00
134.72
04
04.01
05
05.01
269.44
CAJAS DE PASO
CAJA DE PASE
841.47
269.44
2,692.20
70.00
38.46
06.01
6.52
3,260.00
06.02
ML
538.00
6.52
3,507.76
06.03
ML
20.00
4.24
84.80
06.04
ML
200.00
4.74
948.00
06.05
ML
185.00
4.90
906.50
06.06
ML
20.00
4.90
98.00
06.08
ML
15.00
4.74
06
pto
CANALIZACIN Y TUBERIAS
07
2,692.20
8,876.16
71.10
12,864.00
07.01
ML
1,800.00
3.25
5,850.00
07.02
ML
1,800.00
3.65
6,570.00
07.03
ML
120.00
3.70
08
TABLEROS DE DISTRIBUCION
08.01
und
3.00
444.92
08.04
und
2.00
462.78
09
444.00
2,260.32
ARTEFACTOS DE ILUMINACION
1,334.76
925.56
3,666.28
09.01
LAMPARA AHORRADOR DE 25 W.
und
125.00
26.02
3,252.50
09.02
pza
17.00
24.34
413.78
und
1.00
905.69
10
10.01
VARIOS
POZO A TIERRA
905.69
905.69
1,311,740.54