Академический Документы
Профессиональный Документы
Культура Документы
ITEM
Obra:
Modulo 1
Area de construccion
FORMULA 01:
420
840
1260
INVERNADEROS STANDARD ( 03 UND )
DESCRIPCION
UND
Modulo 2
METRADO
Total
P.U.
PARCIAL
SUB TOTAL
4,410.00
m2
m2
1,260.00
1,260.00
1.50
2.00
1,890.00
2,520.00
m3
m2
m3
m3
m3
m3
750.00
455.00
125.45
197.25
900.00
160.50
6.35
1.39
14.18
14.18
9.02
58.35
4,762.50
632.45
1,778.88
2,797.01
8,118.00
9,365.18
m3
m2
m3
m2
101.25
129.65
32.25
165.45
284.31
96.61
284.31
17.37
28,786.39
12,525.49
9,169.00
2,873.87
m3
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
64.82
1,340.33
28.52
215.98
3,001.25
17.15
257.23
3,048.69
24.01
262.84
4,626.15
243.61
3.39
373.43
24.09
3.39
327.60
27.27
3.41
276.60
26.72
3.30
15,790.80
4,543.72
10,650.22
5,202.96
10,174.24
5,618.34
7,014.66
10,396.03
6,641.17
7,023.08
15,266.30
Und.
Und.
m.
7.00
10.00
1,200.00
720.00
530.00
15.00
5,040.00
5,300.00
18,000.00
m2.
1,300.00
46.00
59,800.00
m2
m2
146.00
215.00
48.41
48.41
7,067.86
10,408.15
m2
m2
m2
m
m2
m
95.00
186.00
76.00
214.31
156.00
84.00
19.32
9.49
16.86
3.30
12.74
13.60
1,835.40
1,765.14
1,281.36
707.22
1,987.44
1,142.40
m2
m2
m2
m
m
644.82
108.54
108.54
103.60
42.00
31.57
52.49
32.12
4.25
4.44
20,356.97
5,697.26
3,486.30
440.30
186.48
315.50
6.67
2,104.39
m2.
18.00
211.39
3,805.02
und
2.00
850.00
1,700.00
und
und
und
24.00
8.00
8.00
8.69
53.17
6.70
208.56
425.36
53.60
m2
m2
m
m2
m2
130.00
94.35
315.50
156.80
286.00
6.44
6.64
2.34
9.73
6.44
837.20
626.48
738.27
1,525.66
1,841.84
27,454.01
53,354.74
98,321.52
88,140.00
17,476.01
8,718.96
30,167.32
2,104.39
3,805.02
1,700.00
687.52
5,569.46
2,925.58
pto
pto
und
12.00
12.00
2.00
164.02
50.26
177.11
1,968.24
603.12
354.22
pto
ml
und
und
und
und
16.00
25.05
3.00
1.00
12.00
3.00
29.95
9.51
6.56
1.76
4.79
40.33
479.20
238.23
19.68
1.76
57.48
120.99
pto
ml
ml
und
und
und
und
und
pto
16.00
15.00
12.35
6.00
7.00
7.00
2.00
2.00
4.00
66.36
19.35
16.95
11.51
7.46
11.95
41.90
24.85
48.14
1,061.76
290.25
209.33
69.06
52.22
83.65
83.80
49.70
192.56
und
und
und
und
2.00
3.00
3.00
3.00
9.46
120.00
157.28
62.89
18.92
360.00
471.84
188.67
m.
165.90
45.00
7,465.50
917.34
2,092.33
1,039.43
7,465.50
97,019.97
m.
204.00
475.59
97,019.97
glob
3.00
3,400.00
10,200.00
glob
1.00
13,000.00
13,000.00
10,200.00
13,000.00
COSTO DIRECTO
S/.
DESCRIPCIN
A PRECIOS
PRIVADOS
A PRECIOS
SOCIALES
476,569.09
388,117.87
476,569.09
388,117.87
26,000.00
21,840.00
50,256.91
42,215.80
IMPREVISTOS ( 8%)
40,205.53
33,772.64
SUB TOTAL
593,031.53
485,946.31
COSTO DE LA OBRA
593,031.53
485,946.31
17,790.95
14,944.39
11,860.63
9,962.93
COSTO TOTAL
622,683.10
510,853.64
476,569.09