Académique Documents
Professionnel Documents
Culture Documents
PROYECTO: "CONSTRUCCION DEL LOCAL DE USOS MULTIPLES, CULTURA Y PRODUCCION DEL AA.HH. JUSTICIA,
PAZ Y VIDA
SUBPRESUPUESTO: 002 ARQUITECTURA
DEPARTAMENTO :JUNIN
DISTRITO
FECHA
:TAMBO
: 09/12/2010
ITEM
DENOMINACION
01.00
UNIDAD
METRADO
01.01
M2
01.02
M2
537.67
01.03
M2
1,298.28
442.99
02.00
REVOQUES Y ENLUCIDOS
02.01
M2
317.52
02.02
M2
347.08
02.03
TARRAJEO EN COLUMNAS
M2
1,313.97
02.04
M2
59.04
02.05
ML
110.00
02.06
BRUAS DE 1.00 CM
ML
245.00
03.00
CIELORRASOS
03.01
M2
1,250.88
09.02
M2
87.62
4.00
PISOS Y PAVIMENTOS
4.01
CONTRAPISO DE 40 MM
M2
1,253.26
4.02
M2
36.33
4.03
M2
1,275.44
4.04
M2
100.15
5.00
CONTRAZOCALOS
5.01
ML
94.25
5.02
ML
428.10
5.03
M2
82.62
6.00
CARPINTERIA METALICA
6.01
M2
78.76
6.02
M2
33.48
6.03
ML
3.00
6.04
ML
137.65
6.05
ML
93.60
6.05
BARANDA METALICA
ML
33.20
6.06
M2
149.68
7.00
CERRAJERIA
7.01
UND
120.00
7.02
PZA
18.00
7.03
PZA
7.00
7.04
CERROJO DE 2"
UND
12.00
8.00
VIDRIOS Y CRISTALES
8.01
M2
540.80
8.02
M2
163.16
8.03
ML
39.40
9.00
PINTURA
9.01
M2
58.60
9.02
M2
1,197.74
9.03
PINTURA EN VIGAS
M2
347.08
9.04
M2
317.52
9.05
PINTURA EN COLUMNAS
M2
1,313.97
9.06
ML
94.25
9.07
M2
400.98
9.08
PINTURA DE DERRAMES
ML
110.00
10.00
VARIOS
10.01
JARDINERIA
10.01.01
M2
205.75
10.01.02
TIERRA DE CULTIVO
M3
61.73
10.01.03
SEMBRADO DE GRASS
M2
205.75
10.01.04
SEMBRADO DE ARBUSTO
UND
35.00
16.02
FLETE TERRESTRE
GLB
1.00
16.03
GLB
1.00
COSTO DIRECTO
RA
PRECIO S/.
SUB TOTAL
95.44
42,278.97
55.10
29,625.62
13.93
18,085.04
17.51
5,559.78
23.30
8,086.96
19.06
25,044.27
19.69
1,162.50
6.70
737.00
3.65
894.25
70.71
88,449.72
20.93
1,833.89
20.78
26,042.74
17.65
641.22
54.57
69,600.76
13.14
1,315.97
7.67
722.90
24.17
10,347.18
56.74
4,687.86
310.00
24,415.60
64.50
2,159.46
250.88
752.64
430.40
59,244.56
39.33
3,681.29
80.92
2,686.54
154.45
23,118.08
8.05
966.00
72.25
1,300.50
52.80
369.60
6.23
74.76
280.00
151,424.00
230.00
37,526.80
120.00
4,728.00
7.35
430.71
7.09
8,491.98
7.20
2,498.98
7.31
2,321.07
6.13
8,054.64
3.37
317.62
7.06
2,830.92
5.76
633.60
7.00
1,440.25
90.94
5,613.73
17.10
3,518.33
16.16
565.60
2,000.00
2,000.00
500.00
500.00
686,781.89
:TAMBO
: 09/12/2010
ITEM
DENOMINACION
01.00
UNIDAD
METRADO
PRECIO S/.
SUB TOTAL
01.01
M2
219.40
95.44
20,939.54
01.02
M2
314.81
55.10
17,346.03
01.03
M2
582.19
13.93
8,109.91
02.00
REVOQUES Y ENLUCIDOS
02.01
M2
200.93
17.51
3,518.28
02.02
M2
221.74
23.30
5,166.54
02.03
TARRAJEO EN COLUMNAS
M2
556.60
19.06
10,608.80
02.04
M2
29.52
19.69
581.25
02.05
ML
92.40
6.70
619.08
02.06
BRUAS DE 1.00 CM
ML
245.00
3.65
894.25
03.00
CIELORRASOS
03.01
M2
722.73
70.71
51,104.24
09.02
M2
29.02
20.93
607.39
4.00
PISOS Y PAVIMENTOS
4.01
CONTRAPISO DE 40 MM
M2
784.48
20.78
16,301.49
4.02
M2
18.12
17.65
319.82
4.03
M2
863.36
54.57
47,113.56
4.04
M2
100.15
13.14
1,315.97
5.00
CONTRAZOCALOS
5.01
ML
94.25
7.67
722.90
5.02
ML
212.40
24.17
5,133.71
5.03
M2
82.62
56.74
4,687.86
6.00
CARPINTERIA METALICA
6.01
M2
39.80
310.00
12,338.00
6.02
M2
27.18
64.50
1,753.11
6.03
ML
6.60
250.88
1,655.81
6.04
ML
137.65
430.40
59,244.56
6.05
ML
93.60
39.33
3,681.29
6.05
BARANDA METALICA
ML
33.20
80.92
2,686.54
6.06
M2
149.68
154.45
23,118.08
7.00
CERRAJERIA
7.01
UND
63.00
8.05
507.15
7.02
PZA
8.00
72.25
578.00
7.03
PZA
6.00
52.80
316.80
7.04
CERROJO DE 2"
UND
7.00
6.23
43.61
8.00
VIDRIOS Y CRISTALES
8.01
M2
270.40
280.00
75,712.00
8.02
M2
163.16
230.00
37,526.80
8.03
ML
120.00
0.00
9.00
PINTURA
9.01
M2
58.60
7.35
430.71
9.02
M2
664.26
7.09
4,709.60
9.03
M2
186.72
7.20
1,344.38
9.04
PINTURA EN VIGAS
M2
221.74
7.31
1,620.92
9.05
PINTURA EN COLUMNAS
M2
549.62
6.13
3,369.17
9.06
ML
94.25
3.37
317.62
9.07
M2
327.72
7.06
2,313.70
9.08
PINTURA DE DERRAMES
10.00
VARIOS
ML
92.40
5.76
532.22
10.01
JARDINERIA
10.01.01
10.01.02
M2
TIERRA DE CULTIVO
M3
205.75
7.00
1,440.25
61.73
90.94
10.01.03
SEMBRADO DE GRASS
5,613.73
M2
205.75
17.10
10.01.04
3,518.33
SEMBRADO DE ARBUSTO
UND
35.00
16.16
565.60
16.02
FLETE TERRESTRE
GLB
1.00
2,000.00
2,000.00
16.03
GLB
1.00
500.00
COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDADES 10%
SUB TOTAL
IGV 18%
SUB PRESUPUESTO
SUPERVISION 5%
PRESUPUESTO TOTAL
500.00
442,528.60
44,252.86
44,252.86
531,034.32
95,586.18
626,620.50
31,331.02
657,951.52