Documente Academic
Documente Profesional
Documente Cultură
Pgina
S10
Presupuesto
Lugar
0302002
CENTRO EDUCATIVO I.E. JOSE GRANDA
ARQUITECTURA
002
MINISTERIO DE EDUCACION
LIMA - LIMA - SAN MARTIN DE PORRES
Item
Descripcin
01
01.01
m2
4,170.80
106.69
444,982.65
01.02
m2
8,308.04
64.81
538,444.07
01.03
m2
336.56
56.41
18,985.35
01.04
kg
1,871.90
4.98
02
02.01
m2
4,575.40
18.35
83,958.59
02.02
m2
31,238.07
19.55
610,704.27
02.03
m2
9,662.60
28.76
277,896.38
02.04
TARRAJEO DE COLUMNAS
m2
6,974.98
30.52
212,876.39
02.05
TARRAJEO DE VIGAS
m2
4,137.76
42.48
175,772.04
02.06
VESTIDURA DE DERRAMES
10,638.78
12.27
130,537.83
02.07
m2
1,338.32
28.12
37,633.56
02.08
12,104.35
6.37
03
CIELORRASOS
03.01
04
PISOS Y PAVIMENTOS
04.01
CONTRAPISO DE 40 mm
m2
8,542.18
22.78
194,590.86
04.02
m2
332.68
50.39
16,763.75
04.03
m2
1,692.90
52.65
89,131.19
04.04
m2
502.28
54.41
27,329.05
04.05
m2
942.75
97.94
92,332.94
04.06
m2
5,472.37
117.64
643,769.61
04.07
m2
2,225.63
16.34
36,366.79
04.08
m2
15,419.15
16.34
251,948.91
04.09
m2
125.19
78.65
9,846.19
04.10
m2
938.41
64.30
60,339.76
04.11
m2
241.71
73.91
17,864.79
04.12
m2
721.88
184.22
132,984.73
04.13
m2
3,662.51
120.70
442,064.96
04.14
m2
232.90
34.87
8,121.22
04.15
m2
1,429.31
58.69
83,886.20
04.16
3,596.90
16.58
59,636.60
04.17
301.65
10.08
05
REVESTIMIENTOS DE ESCALERAS
Presupuesto
Subpresupuesto
Cliente
Costo al
Und.
Metrado
Precio S/.
31/07/2013
Parcial S/.
1,011,734.13
9,322.06
1,606,483.77
77,104.71
426,431.79
m2
12,356.76
34.51
426,431.79
2,170,018.18
3,040.63
53,434.73
05.01
1,651.60
20.24
33,428.38
05.02
m2
1,149.79
17.40
20,006.35
06
ZOCALOS Y CONTRAZOCALOS
06.01
ZOCALOS
06.01.01
m2
253.73
60.95
06.01.02
m2
141.75
58.32
8,266.86
06.01.03
m2
1,208.47
58.32
70,477.97
06.01.04
m2
2,978.38
60.95
181,532.26
06.01.05
m2
4.20
63.15
265.23
06.01.06
ACABADO MICROCEMENTO
m2
4,621.23
61.76
285,407.16
06.02
CONTRAZOCALOS
06.02.01
3,172.77
8.34
06.02.02
2,083.57
12.49
26,023.79
06.02.03
4,171.16
30.59
127,595.78
06.02.04
1,255.99
32.02
40,216.80
06.02.05
31.34
41.19
1,290.89
06.02.06
1,237.97
15.43
19,101.88
07
COBERTURA
07.01
m2
4,319.86
30.30
130,891.76
07.02
m2
4,319.86
5.33
23,024.85
07.03
1,820.00
17.15
31,213.00
802,104.36
561,414.32
15,464.84
240,690.04
26,460.90
952,734.71
Fecha :
29/08/2013 06:53:50p.m.
Pgina
S10
Presupuesto
Lugar
0302002
CENTRO EDUCATIVO I.E. JOSE GRANDA
ARQUITECTURA
002
MINISTERIO DE EDUCACION
LIMA - LIMA - SAN MARTIN DE PORRES
Item
Descripcin
Und.
07.04
m2
4,886.66
133.40
07.05
m2
5.54
133.40
739.04
07.06
COBERTURA METALICA
m2
145.32
69.44
10,091.02
07.07
m2
617.64
118.79
73,369.46
07.08
m2
89.71
124.51
11,169.79
07.09
m2
281.93
72.20
08
CERRAMIENTOS LATERALES
08.01
09
CARPINTERIA DE MADERA
09.01
PUERTAS
09.01.01
09.02
MUEBLES
09.02.01
Presupuesto
Subpresupuesto
Cliente
Costo al
Metrado
Precio S/.
31/07/2013
Parcial S/.
651,880.44
20,355.35
108,391.01
m2
898.02
120.70
108,391.01
85,831.04
47,970.74
m2
109.34
438.73
47,970.74
15.70
592.90
9,308.53
09.02.02
10.70
532.40
5,696.68
09.02.03
17.10
508.20
09.03
TABIQUES DE MADERA
09.03.01
10
CERRAJERA
10.01
10.02
11
11.01
PUERTAS
11.01.01
m2
11.01.02
11.01.03
11.01.04
11.01.05
23,695.43
8,690.22
14,164.87
36.02
393.25
14,164.87
pza
285.00
4.92
1,402.20
pza
27.00
57.80
2,962.80
1,560.60
1,473,589.49
502,409.20
279.71
738.10
206,453.95
m2
4.62
701.80
3,242.32
m2
28.80
556.60
16,030.08
m2
154.21
556.60
85,833.29
m2
53.13
641.30
34,072.27
11.01.06
m2
34.30
701.80
24,071.74
11.01.07
m2
11.76
580.80
6,830.21
11.01.08
m2
6.60
677.60
4,472.16
11.01.09
m2
83.76
338.80
28,377.89
11.01.10
m2
41.87
423.50
17,731.95
11.01.11
m2
50.00
471.90
23,595.00
11.01.12
m2
56.37
423.50
23,872.70
11.01.13
m2
62.72
266.20
16,696.06
11.01.14
m2
37.66
217.80
8,202.35
11.01.15
m2
7.56
387.20
11.02
VENTANAS
11.02.01
m2
497.51
102.85
51,168.90
11.02.02
m2
51.14
139.15
7,116.13
11.02.03
m2
9.77
102.85
1,004.84
11.02.04
m2
243.73
199.65
48,660.69
11.02.05
m2
42.35
199.65
8,455.18
11.02.06
m2
20.86
175.45
3,659.89
11.02.07
Marco tubo de Fe 4x4" e=3mm, divisiones c/tubo Fe 1x1" e=2mm @0.10m, soporte c/tubo
de Fe 2x2" e=2mm
m2
5.20
199.65
1,038.18
11.02.08
Marco con tubo de Fe 4x4" e=3mm, Divisiones con tubo de Fe de 2x2" e=2mm
m2
33.42
223.85
11.03
MAMPARAS
11.03.01
11.04
VARIOS
11.04.01
788.91
22.03
17,379.69
11.04.02
1,110.30
145.20
161,215.56
11.04.03
52.00
199.65
10,381.80
11.04.04
36.49
159.72
5,828.18
2,927.23
128,584.88
7,481.07
43,483.77
m2
217.80
199.65
43,483.77
799,111.64
Fecha :
29/08/2013 06:53:50p.m.
Pgina
S10
Presupuesto
Lugar
0302002
CENTRO EDUCATIVO I.E. JOSE GRANDA
ARQUITECTURA
002
MINISTERIO DE EDUCACION
LIMA - LIMA - SAN MARTIN DE PORRES
Item
Descripcin
Und.
11.04.05
6.20
199.65
1,237.83
11.04.06
15.96
118.58
1,892.54
11.04.07
17.85
150.04
2,678.21
11.04.08
55.34
70.18
3,883.76
11.04.09
61.85
91.98
5,688.96
11.04.10
819.52
114.95
94,203.82
11.04.11
36.49
114.95
4,194.53
11.04.12
m2
58.62
338.80
19,860.46
11.04.13
m2
11.04.14
11.04.15
11.04.16
11.04.17
Presupuesto
Subpresupuesto
Cliente
Costo al
Metrado
Precio S/.
31/07/2013
Parcial S/.
76.70
78.65
6,032.46
1,533.00
41.14
63,067.62
m2
69.97
199.65
13,969.51
m2
33.56
102.85
3,451.65
9.71
260.15
2,526.06
11.04.18
410.32
223.85
91,850.13
11.04.19
m2
529.20
338.80
179,292.96
11.04.20
m2
115.70
217.80
25,199.46
11.04.21
m2
252.00
290.40
73,180.80
11.04.22
22.71
435.60
9,892.48
11.04.23
m2
5.69
387.20
12
CARPINTERA DE ALUMINIO
12.01
PUERTAS
12.01.01
m2
16.36
193.60
3,167.30
12.01.02
m2
16.50
193.60
3,194.40
12.01.03
PF Sist. De Acristalamiento Miyasato o similar con marco de aluminio tubular cerradura tipo
Yale o similar
m2
9.72
193.60
1,881.79
12.02
VENTANAS
12.02.01
m2
1,708.32
217.80
372,072.10
12.02.02
m2
107.43
193.60
20,798.45
12.03
MAMPARAS
12.03.01
m2
484.34
193.60
93,768.22
13
13.01
4.00
989.42
13.02
51.87
175.48
14
14.01
m2
1,814.96
199.89
362,792.35
14.02
m2
547.25
220.89
120,882.05
14.03
m2
171.65
139.15
15
PINTURA
15.01
m2
31,747.50
10.29
326,681.78
15.02
m2
10,658.34
10.29
109,674.32
15.03
PINTURA EN CIELORASOS
m2
17,231.05
10.29
177,307.50
15.04
glb
1.00
3,507.60
16
MUEBLES DE CONCRETO
16.01
205.54
435.60
89,533.22
16.02
m2
33.68
750.20
25,266.74
16.03
m2
63.81
41.70
2,660.88
16.04
8.72
181.50
1,582.68
16.05
m2
474.70
33.88
16,082.84
16.06
m2
14.99
151.25
2,267.24
16.07
7.00
290.40
17
17.01
71.00
485.65
34,481.15
17.02
4.00
2,377.18
9,508.72
17.03
jgo
4.00
562.48
2,249.92
17.04
13.00
423.50
5,505.50
17.05
52.00
217.80
11,325.60
2,203.17
494,882.26
8,243.49
392,870.55
93,768.22
13,059.83
3,957.68
9,102.15
507,559.50
23,885.10
617,171.20
3,507.60
139,426.40
2,032.80
1,499,280.30
Fecha :
29/08/2013 06:53:50p.m.
Pgina
S10
Presupuesto
Lugar
0302002
CENTRO EDUCATIVO I.E. JOSE GRANDA
ARQUITECTURA
002
MINISTERIO DE EDUCACION
LIMA - LIMA - SAN MARTIN DE PORRES
Item
Descripcin
Und.
17.06
INSIGNIA DE INSTITUCION
1.00
786.50
786.50
17.07
ASTA DE BANDERA
4.00
1,085.47
4,341.88
17.08
10.00
544.50
5,445.00
17.09
105.00
36.30
3,811.50
17.10
2.00
181.50
363.00
17.11
91.60
423.50
38,792.60
17.12
CANALETA DE LIMPIEZA
111.30
423.50
47,135.55
17.13
699.00
42.35
29,602.65
17.14
m2
2,986.30
33.88
101,175.84
17.15
m2
13,479.11
35.09
472,981.97
17.16
CESPED SINTETICO
m2
8,011.50
90.75
727,043.63
17.17
31.10
42.35
1,317.09
17.18
6.00
423.50
2,541.00
17.19
CAJETIN DE PERTIGA
2.00
435.60
Presupuesto
Subpresupuesto
Cliente
Costo al
Metrado
Precio S/.
31/07/2013
Parcial S/.
871.20
11,965,095.50
Costo Directo
1,196,509.55
1,196,509.55
Utilidad (10%)
---------------------14,358,114.60
Sub Total
2,584,460.63
IGV (18%)
===============
16,942,575.23
TOTAL PRESUPUESTO
SON :
DIECISEIS MILLONES NOVECIENTOS CUARENTIDOS MIL QUINIENTOS SETENTICINCO Y 23/100 NUEVOS SOLES
Fecha :
29/08/2013 06:53:50p.m.