Documente Academic
Documente Profesional
Documente Cultură
Pgina
1.00
Presupuesto
Subpresupuesto
Cliente
Lugar
0102004
Construccin del edificio Multifamiliar Gabriela III
1.00
ARQUITECTURA
COAM CONTRATISTAS S.A.C
LA LIBERTAD - TRUJILLO - TRUJILLO
Item
Descripcin
01
ARQUITECTURA
01.01
ALBAILERIA
01.01.01
m2
1,532.64
66.57
01.01.02
m2
111.18
110.49
01.01.03
m2
12.86
78.00
01.02
REVOQUES Y ENLUCIDOS
01.02.01
m2
684.06
14.50
01.02.02
m2
47.12
27.04
01.02.03
m2
341.55
18.97
01.02.04
m2
2,871.56
17.97
01.02.05
m2
3,287.64
16.97
01.02.06
VESTIDURA DE DERRAMES
2,732.43
8.69
01.02.07
m2
59.28
16.97
01.03
CIELO RASOS
01.03.01
m2
1,394.43
22.87
01.04
PISOS
01.04.01
m2
458.71
85.80
01.04.02
m2
76.79
75.80
01.04.03
m2
212.43
71.50
01.04.04
m2
52.18
62.35
01.04.05
m2
129.48
48.30
01.04.06
m2
438.16
64.80
01.04.07
m2
65.14
65.80
01.04.08
m2
12.20
71.10
01.04.09
m2
39.55
95.00
01.04.10
m2
175.18
35.00
01.04.11
CONTRAPISO DE 4"
m2
1,425.49
37.00
01.05
ZOCALOS
01.05.01
m2
1.90
14.89
01.05.02
m2
7.15
76.10
01.05.03
m2
24.10
101.03
01.05.04
m2
14.01
102.40
01.05.05
MADERA
m2
33.33
99.60
01.05.06
m2
2.74
78.90
01.05.07
m2
1.10
64.89
01.06
CONTRAZOCALOS
01.06.01
LISTELO 0.06X0.395
76.14
53.25
Presupuesto
Und.
Metrado
Precio S/.
Parcial S/.
01.06.02
m2
60.19
62.35
01.06.03
50.56
54.60
01.06.04
m2
31.32
62.35
01.06.05
m2
54.67
73.50
01.06.06
m2
7.12
62.35
01.06.07
m2
34.52
62.35
01.06.08
m2
27.07
62.35
01.06.09
m2
154.67
62.35
01.06.10
114.15
53.25
01.06.11
m2
53.44
72.50
01.06.12
m2
20.23
62.35
01.06.13
40.45
54.60
01.06.14
m2
3.80
62.35
01.06.15
m2
1.16
62.35
01.07
CARPINTERIA DE MADERA
Glb
1.00
44,908.50
01.08
CARPINTERIA METALICA
01.08.01
und
1.00
1,500.00
01.08.02
und
2.00
1,800.00
01.08.03
und
5.00
1,500.00
01.08.04
304.20
15.00
01.08.05
4.30
201.00
01.08.06
m2
1.37
89.00
01.09
MELAMINE
01.09.01
Glb
1.00
27,500.00
01.10
01.10.01
m2
0.46
525.18
01.10.02
m2
4.83
550.00
01.10.03
m2
2.52
697.00
01.10.04
m2
24.57
120.00
01.11
PINTURAS
01.11.01
m2
2,379.26
8.42
01.11.02
m2
908.38
11.15
01.11.03
PINTURA ANTICORROSIVA
m2
189.45
16.35
COSTO DIRECTO
UTILIDAD (5%)
GASTOS GENERALES (6%)
--------------------------SUB TOTAL
IGV(18%)
TOTAL
102,027.84
12,284.28
1,003.08
9,918.92
1,274.04
6,479.27
51,602.02
55,791.25
23,744.79
1,005.98
31,890.56
39,357.32
5,820.99
15,188.75
3,253.21
6,253.88
28,393.03
4,286.21
867.42
3,757.25
6,131.13
52,743.05
28.30
544.40
2,434.57
1,434.22
3,319.40
216.03
71.68
4,054.46
3,753.10
2,760.58
1,952.93
4,017.88
443.68
2,152.32
1,687.50
9,643.67
6,078.49
3,874.04
1,261.10
2,208.57
236.93
72.33
44,908.50
1,500.00
3,600.00
7,500.00
4,563.00
864.30
121.49
27,500.00
241.58
2,656.50
1,756.44
2,948.40
20,033.34
10,128.47
3,097.51
646,739.96
32,337.00
38,804.40
717,881.36
129,218.64
847,100.00