Академический Документы
Профессиональный Документы
Культура Документы
PRESUPUESTO
01 ESTRUCTURAS
01.01.01 MOVILIZACION Y DESMOVILIZACION DE MAQ., EQUIPO Y HERRAMIENTAS PARA LA OBRA glb 1.00
01.05.02 COLUMNAS
01.05.04 VIGAS
01.05.06 ESCALERAS
02 ARQUITECTURA
02.01 ALBAILERIA
02.02.01 TARRAJEO INTERIOR CON MORTERO 1:5 X1.5 cm (INCLUYE COLUMNAS EMPOTRADAS) m2 1,889.85
02.03 CIELORRASOS
02.04.05 PISO DE CONCRETO E=2" f'c 140 kg/cm2 X 4 cm PULIDO 1:2 X 1 cm m2 131.08
02.05 CONTRAZOCALOS
02.07 REVESTIMIENTOS
02.08.02 PUERTA CONTRAPLACADA 35 mm CON TRIPLAY 4 mm INCLUYE MARCO CEDRO 2"X3" m2 82.74
02.09.01 PUERTA METALICA LAC 1/16" CON MARCO 2"X2"X1/4" Y REFUERZOS m2 17.77
02.09.02 BARANDA DE TUBO FIERRO GALVANIZADO PASAMANO 1 1/2" - PARANTE 1" X 1 m ML 124.60
02.10 CERRAJERIA
02.12 PINTURA
02.14.01 LAVATORIO SONNET 19"X10" BLANCO COMERCIAL (SIN COLOCACION) pza 5.00
02.14.09 TOALLERA CON SOPORTE DE LOSA Y BARRA PLASTICA COLOR BLANCO u 11.00
03 INSTALACIONES ELECTRICAS
03.01.01 SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SEL 16 mm (5/8) pto 75.00
03.01.02 SALIDA DE PARED CON CABLE AWG TW 4.0 mm (12) + D PVC SEL 19 mm (3/4) pto 1.00
03.01.03 SALIDA PARA CENTROS DE LUZ CON INTERRUPTOR DE CONMUTACION pto 5.00
03.02.04 SALIDA PARA THERMA CON CABLE AWG TW 4.0 mm (12) + D PVC SAP 19 mm (3/4) pto 2.00
03.02.05 LUZ DE EMERGENCIA CON CABLE AWG TW 4.0 mm (12) + D PVC SAP 19 mm (3/4) pto 4.00
03.04 VARIOS
04 INSTALACIONES SANITARIAS
04.01 SISTEMA DE DESAGUE
04.01.07 TUBERIA PVC A-7.5 AGUA POTABLE DE 16" + ELEMENTO UNION + 3% DESPEDICIO ML 19.00
04.02.01 SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2" pto 38.00
Costo directo
UTILIDAD 10%
SUBTOTAL
TOTAL PRESUPUESTO
SON : UN MILLON SEISCIENTOS CINCUENTICUATRO MIL OCHOCIENTOS VEINTINUEVE Y 43/100 NUEVOS SOLES
553,615.32
41,939.04
10,387.04 10,387.04
2.52 1,460.52
1,704.83 11,933.81
98.16 16,457.51
5.06 1,700.16
8,004.30
400.00 2,800.00
2,218.81 2,218.81
1,900.00 1,900.00
1,085.49 1,085.49
37,665.03
2.57 1,489.47
34.56 10,879.49
700.00 4,900.00
22.43 1,618.32
3.72 1,018.35
31.84 17,759.40
46,455.11
257.65 13,725.02
311.39 2,867.90
19.18 972.81
42.90 5,270.27
43.97 7,826.66
459.35 15,792.45
419,551.84
17,915.92
54.89 1,247.10
4.33 4,301.81
376.24 12,367.01
134,981.58
38.93 40,653.04
4.33 43,552.70
417.05 50,775.84
42,962.91
39.86 10,535.80
4.11 12,678.53
494.58 19,748.58
100,562.58
49.66 23,937.11
4.33 52,163.42
390.83 24,462.05
75,550.70
51.01 27,234.75
3.21 14,278.08
4.33 15,899.76
388.23 18,138.11
39,333.87
69.21 19,316.51
4.33 11,087.79
393.72 8,929.57
8,244.28
33.14 1,823.69
3.91 1,977.99
432.16 4,442.60
484,355.12
69,986.09
57.05 69,986.09
86,370.54
20.93 39,554.56
35.31 26,948.59
32.18 1,463.87
30.87 6,811.47
22.43 11,592.05
56,481.90
43.72 26,225.88
125.30 19,421.50
73.34 10,834.52
102,263.81
38.77 32,469.88
95.37 6,164.72
88.44 57,157.00
119.00 379.61
46.48 6,092.60
13,944.16
10.35 850.67
24.19 12,363.99
18.16 55.93
18.91 673.57
20,596.62
102.43 20,596.62
8,962.81
40.21 8,962.81
19,199.36
365.74 2,918.61
196.77 16,280.75
46,302.11
704.80 12,524.30
271.09 33,777.81
9,429.14
70.22 70.22
89.40 4,380.60
13.35 106.80
15.92 4,871.52
6,398.59
6.41 6,398.59
23,847.14
5.78 10,923.33
9.11 6,952.75
5.78 3,467.19
13.80 2,503.87
6,678.46
210.81 6,678.46
13,894.39
262.01 1,310.05
580.00 4,640.00
210.00 210.00
280.00 280.00
174.89 2,273.57
227.09 1,135.45
15.00 195.00
15.00 180.00
15.00 165.00
32.58 1,042.56
68.41 2,462.76
38,241.07
22,801.21
95.85 7,188.75
102.02 102.02
98.32 491.60
100.70 100.70
79.48 7,789.04
18.19 6,584.78
10.08 544.32
7,040.56
96.25 1,925.00
92.88 1,207.44
253.48 253.48
81.18 162.36
150.17 600.68
67.73 67.73
13.65 2,279.55
10.08 544.32
7,112.10
1,185.35 7,112.10
1,287.20
307.73 307.73
979.47 979.47
36,278.86
19,617.50
77.08 1,849.92
81.88 1,228.20
69.68 1,114.88
18.87 2,528.58
20.02 2,682.68
25.95 2,854.50
292.34 5,554.46
65.26 717.86
158.12 632.48
421.36 421.36
32.58 32.58
9,852.20
125.64 4,774.32
26.80 2,358.40
88.78 1,686.82
125.43 125.43
131.00 524.00
18.30 347.70
32.58 32.58
2.95 2.95
6,809.16
107.79 1,509.06
24.13 941.07
47.48 2,013.15
1,172.94 2,345.88
1,112,490.37
166,873.56
111,249.04
---------
1,390,612.97
264,216.46
=========
1,654,829.43