Académique Documents
Professionnel Documents
Culture Documents
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Item
Descripcin
Und.
01
OBRAS PROVISIONALES
01.01
CARTEL DE OBRA
und
1.00
01.02
FLETE DE MATERIALES
glb
01.03
ALMACEN Y GUARDIANIA
m3
02
OBRAS PRELIMINARES
02.01
m2
39.75
2.05
m2
39.75
2.64
Metrado
Precio S/.
Costo al
Mano de Obra
Material
Equipo
06/01/2014
Parcial S/.
Subcontrato
1,950.00
1,950.00
600.00
600.00
600.00
1.00
600.00
600.00
600.00
3.00
250.00
750.00
145.91
32.99
77.46
750.00
7.30
186.43
3.88
81.49
68.45
32.99
3.42
104.94
332.86
0.88
192.87
526.56
8.57
180.08
43.79
109.96
02.02
03
MOVIMIENTO DE TIERRAS
03.01
m3
14.08
12.79
171.49
03.02
m3
4.87
22.58
65.33
03.03
m3
7.44
31.79
96.04
04
CONCRETO SIMPLE
821.53
0.88
140.51
236.52
993.38
136.96
1,951.89
04.01
m2
5.12
29.81
73.34
62.95
16.26
152.63
04.02
m3
4.24
197.87
214.96
572.35
51.74
838.97
04.03
m3
1.75
246.98
218.60
160.37
53.22
432.22
04.04
m2
21.44
24.63
05
CONCRETO ARMADO
05.01
ZAPATAS
05.01.01
m3
2.58
292.66
05.01.02
kg
4.14
5.45
05.02
COLUMNAS
314.63
197.71
15.74
528.07
1,627.29
3,353.72
169.78
5,149.37
137.39
604.82
35.40
777.62
133.79
586.27
35.03
755.06
3.60
18.55
0.37
22.56
907.35
1,560.44
84.14
2,550.91
05.02.01
m3
1.27
386.36
160.99
290.78
38.94
490.68
05.02.02
m2
25.44
42.74
597.33
460.06
29.87
1,087.31
05.02.03
kg
177.54
5.48
149.03
809.60
15.33
972.92
05.03
VIGAS
582.55
1,188.46
50.24
1,820.84
05.03.01
m3
1.16
307.44
73.53
263.84
19.25
356.63
05.03.02
m2
15.50
49.43
404.39
341.66
20.22
766.17
05.03.03
kg
124.65
5.60
104.63
582.96
10.77
698.04
06
MUROS DE ALBAILERA
3,275.83
5,149.78
236.44
8,662.08
6,164.73
06.01
MURO DE CABEZA
m2
61.42
100.37
2,292.96
3,712.86
158.86
06.02
MURO DE SOGA
m2
39.49
63.24
982.87
1,436.92
77.58
2,497.35
07
COBERTURAS
07.01
und
2.00
244.48
590.77
2,377.36
29.56
2,998.79
43.82
442.95
2.19
488.96
07.02
89.13
12.47
208.31
892.14
10.43
1,111.45
07.03
m2
38.64
36.19
338.64
1,042.27
16.94
1,398.38
08
2,509.65
825.64
237.90
3,572.71
08.01
1,522.50
501.06
144.33
2,167.42
m2
94.73
22.88
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Item
Descripcin
Und.
08.02
m2
09
Metrado
Precio S/.
61.42
09.01
10
PISOS Y PAVIMENTOS
24.16
10.01
m2
23.62
10.02
CONTRAPISO DE 25 mm
m2
23.62
Costo al
Mano de Obra
22.88
Material
Equipo
06/01/2014
Parcial S/.
Subcontrato
987.15
324.58
93.57
1,405.29
401.34
1,158.72
20.06
1,580.06
401.34
1,158.72
20.06
1,580.06
1,358.47
1,837.66
149.29
3,346.26
26.32
269.47
338.40
13.49
621.68
14.24
132.27
197.38
6.61
336.35
65.40
10.03
m2
23.62
61.30
661.36
753.58
33.07
1,447.91
10.04
m2
18.09
17.56
136.60
136.40
44.46
317.66
10.05
m2
18.09
34.42
158.77
411.90
51.66
622.66
11
ZCALOS Y ENCHAPES
1,606.04
1,705.93
80.30
3,392.56
11.01
1,606.04
1,705.93
80.30
3,392.56
12
CARPINTERIA DE MADERA
12.01
m2
8.76
12.02
m2
12.50
13
CARPINTERIA METALICA
13.01
14
CERRAJERA
m2
m2
43.02
6.00
78.86
6,190.00
6,190.00
250.00
2,190.00
2,190.00
320.00
4,000.00
4,000.00
1,320.00
1,320.00
220.00
1,320.00
1,320.00
413.75
643.87
12.41
1,070.25
661.29
14.01
und
7.00
94.47
221.48
433.16
6.64
14.02
und
1.00
94.47
31.64
61.88
0.95
94.47
14.03
und
21.00
9.53
102.22
94.71
3.07
200.13
14.04
und
12.00
9.53
58.41
54.12
1.75
114.36
15
73.45
85.46
3.67
162.56
15.01
73.45
85.46
3.67
162.56
p2
19.68
8.26
16
PINTURA EN GENERAL
1,191.87
9,564.26
64.21
10,820.41
16.01
m2
94.72
12.75
848.69
316.66
42.43
1,207.68
16.02
m2
6.42
1,441.18
57.52
9,187.33
7.50
9,252.38
16.03
m2
22.50
13.86
252.00
47.13
12.60
311.85
16.04
m2
6.01
8.07
33.66
13.14
1.68
48.50
17
APARATOS SANITARIOS
2,105.60
6,057.52
103.94
8,267.08
17.01
pza
7.00
273.90
392.00
1,505.70
19.60
1,917.30
17.02
pza
4.00
275.40
448.00
631.20
22.40
1,101.60
17.03
pza
7.00
33.76
78.40
154.00
3.92
236.32
17.04
pza
6.00
26.31
67.20
88.62
2.02
157.86
17.05
und
25.00
23.52
560.00
28.00
588.00
17.06
URINARIO DE LOSA
und
3.00
243.60
336.00
16.80
730.80
378.00
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
Item
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Descripcin
Und.
17.07
und
18
18.01
18.01.01
pto
20.00
18.01.02
pto
18.01.03
18.01.04
18.01.05
Metrado
Precio S/.
Costo al
Mano de Obra
Material
Equipo
06/01/2014
Parcial S/.
Subcontrato
224.00
3,300.00
11.20
3,535.20
INSTALACIONES SANITARIAS
5,190.00
2,325.90
249.91
7,766.27
SISTEMA DE DESAGE
2,517.79
902.65
125.89
3,546.78
49.25
782.65
163.10
39.13
985.00
12.00
63.93
563.52
175.38
28.18
767.16
pto
12.00
38.98
352.20
97.86
17.61
467.76
12.50
15.72
146.75
42.38
7.34
196.50
20.00
17.96
224.00
124.08
11.20
359.20
18.01.06
40.06
19.25
448.67
299.85
22.43
771.16
18.02
ACCESORIOS DE REDES
744.60
608.19
37.25
1,390.10
1.00
3,535.20
18.02.01
und
6.00
9.44
25.32
30.07
1.27
56.64
18.02.02
und
12.00
20.53
189.84
47.04
9.49
246.36
18.02.03
und
16.00
17.91
134.99
144.80
6.75
286.56
18.02.04
pto
12.00
23.73
151.87
125.28
7.60
284.76
18.02.05
und
6.00
23.85
94.92
43.44
4.75
143.10
18.02.06
und
6.00
26.62
63.28
93.24
3.17
159.72
18.02.07
und
8.00
26.62
84.38
124.32
4.22
212.96
18.03
ADITAMENTOS VARIOS
596.40
401.20
29.82
1,027.40
18.03.01
und
10.00
49.20
280.00
198.00
14.00
492.00
18.03.02
und
10.00
53.54
316.40
203.20
15.82
535.40
18.04
CMARA DE INSPECCIN
112.00
78.95
5.60
196.56
18.04.01
112.00
78.95
5.60
196.56
und
2.00
98.28
18.05
780.28
74.34
35.95
890.52
18.05.01
pto
14.00
50.62
627.20
50.13
31.36
708.68
18.05.02
pto
20.50
8.87
153.08
24.21
4.59
181.84
18.06
ACCESORIOS
160.00
25.90
4.80
190.70
18.06.01
160.00
25.90
4.80
190.70
18.07
VALVULAS
112.00
78.95
5.60
196.56
18.07.01
112.00
78.95
5.60
196.56
18.08
LLAVES Y VLVULAS
166.93
155.72
5.00
327.65
18.08.01
und
2.00
59.11
74.67
41.32
2.24
118.22
18.08.02
und
4.00
28.32
44.80
67.12
1.34
113.28
18.08.03
und
3.00
32.05
47.46
47.28
1.42
96.15
19
INSTALACIONES ELECTRICAS
772.06
873.78
38.60
1,684.24
und
und
10.00
2.00
19.07
98.28
19.01
pto
8.00
83.50
358.40
291.62
17.92
668.00
19.02
pto
2.00
71.86
56.00
84.91
2.80
143.72
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Costo al
06/01/2014
Item
Descripcin
Und.
19.03
und
8.00
58.75
179.20
281.85
8.96
470.00
19.04
8.24
1.98
6.95
9.08
0.35
16.32
19.05
26.30
2.19
22.18
34.52
1.10
57.60
19.06
und
2.00
164.30
149.33
171.80
7.47
328.60
20
ARTEFACTOS ELCTRICOS
236.66
820.86
7.10
1,064.62
1,014.72
Metrado
Precio S/.
Mano de Obra
Material
Equipo
20.01
und
8.00
126.84
224.00
784.00
6.72
20.02
und
2.00
24.95
12.66
36.86
0.38
21
VARIOS
21.01
22
TANQUE ELEVADO
22.01
TRABAJOS PROVISIONALES
22.01.01
22.02
TRABAJOS PRELIMINARES
22.02.01
glb
1.00
500.00
Parcial S/.
Subcontrato
49.90
500.00
500.00
500.00
500.00
45,816.66
19,779.51
22,734.01
3,300.66
12.81
91.73
0.64
105.12
12.81
91.73
0.64
105.12
58.73
13.28
2.94
75.04
1.56
32.80
16.00
6.57
m2
16.00
2.05
31.18
22.02.02
m2
16.00
2.64
27.55
13.28
1.38
42.24
22.03
MOVIMIENTO DE TIERRAS
1,054.78
0.84
413.90
1,469.57
22.03.01
m3
4.00
34.10
129.92
6.50
136.40
22.03.02
m3
19.80
40.93
771.72
38.59
810.41
22.03.03
m3
19.80
25.47
136.33
367.97
504.31
22.03.04
m2
9.00
2.05
16.81
0.84
0.84
18.45
22.04
CONCRETO SIMPLE
57.29
49.18
12.71
119.24
22.04.01
22.05
CONCRETO ARMADO
m2
4.00
29.81
57.29
49.18
12.71
119.24
11,556.76
16,971.51
1,473.33
30,002.32
22.05.01
ZAPATAS
131.23
596.48
29.99
757.98
22.05.01.01
m3
2.00
292.66
103.71
454.48
27.16
585.32
22.05.01.02
kg
31.68
5.45
27.52
142.00
2.83
172.66
22.05.02
COLUMNAS
5,134.33
6,793.55
758.96
12,686.52
22.05.02.01
m3
20.59
386.36
2,610.10
4,714.17
631.22
7,955.15
22.05.02.02
m2
106.27
42.74
2,495.22
1,921.78
124.76
4,541.98
22.05.02.03
kg
34.56
5.48
29.01
157.60
2.98
189.39
22.05.03
VIGAS
407.40
1,307.38
46.06
1,760.35
22.05.03.01
m3
1.30
307.44
82.40
295.70
21.57
399.67
22.05.03.02
kg
185.78
5.60
155.95
868.85
16.04
1,040.37
22.05.03.03
m2
6.48
49.43
169.05
142.83
8.45
320.31
22.05.04
LOSAS ALIGERADAS
22.05.04.01
m3
2.19
349.96
738.81
1,714.76
119.43
2,574.39
160.13
515.76
90.53
766.41
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Costo al
06/01/2014
Item
Descripcin
Und.
22.05.04.02
kg
147.30
5.97
191.95
677.43
9.57
879.38
22.05.04.03
m2
14.04
35.21
274.73
205.81
13.74
494.35
22.05.04.04
und
120.29
3.61
112.00
315.76
5.59
434.25
22.05.05
MUROS DE CONCRETO
4,494.96
4,461.45
454.34
9,407.57
22.05.05.01
m3
9.50
393.45
1,268.97
2,175.79
293.05
3,737.78
22.05.05.02
kg
252.45
5.35
211.91
1,130.60
10.60
1,350.61
22.05.05.03
m2
90.72
47.61
3,014.08
1,155.06
150.69
4,319.18
22.05.06
650.03
2,097.89
64.55
2,815.51
Metrado
Precio S/.
Mano de Obra
Material
Equipo
Parcial S/.
Subcontrato
22.05.06.01
m3
2.92
299.79
166.57
668.55
40.29
875.39
22.05.06.02
kg
264.32
5.56
238.94
1,215.61
12.03
1,469.62
22.05.06.03
m2
14.58
32.27
22.06
244.52
213.73
12.23
470.50
7,039.14
5,607.47
1,397.14
14,045.37
949.10
22.06.01
m2
33.68
28.18
754.43
135.45
59.28
22.06.02
m2
20.29
34.06
568.12
81.60
41.46
691.08
63.59
1,016.76
147.45
1,437.70
12.89
207.57
19.45
189.70
22.06.03
m2
34.56
29.42
774.14
22.06.04
115.20
12.48
1,290.24
22.06.05
m2
6.08
34.14
170.24
22.06.06
15.20
12.48
170.24
178.98
24.46
22.06.07
PINTURA EN GENERAL
491.26
188.20
39.88
719.45
22.06.07.01
m2
15.20
11.56
113.51
45.48
16.62
175.71
22.06.07.02
m2
34.56
12.92
309.66
121.37
15.48
446.52
22.06.07.03
m2
6.08
15.99
68.09
21.35
7.78
97.22
22.40
2,639.12
22.06.08
VARIOS
22.06.08.01
MOTOBOMBA DE 1.5 HP
glb
1.00
1,000.00
606.72
2,010.00
1,000.00
22.06.08.02
ELECTRO CENSORES
und
1.00
90.00
90.00
90.00
22.06.08.03
und
1.00
738.72
158.72
580.00
738.72
22.06.08.04
2.00
405.20
448.00
340.00
22.40
810.40
22.06.09
103.37
374.20
5.17
482.80
22.06.09.01
171.72
22.06.09.02
und
22.06.09.03
22.06.10
LNEA DE CONDUCCIN
22.06.10.01
m3
115.86
0.35
37.68
1.91
40.55
22.06.10.02
482.77
1.02
470.41
23.41
492.43
22.06.10.03
482.77
6.19
360.92
250.12
2,988.35
1,000.00
12.00
14.31
26.88
143.52
1.34
7.00
9.44
29.53
35.08
1.48
66.08
20.00
12.25
46.96
195.60
2.35
245.00
2,022.39
2,376.20
975.74
5,375.86
2,376.20
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Costo al
Item
Descripcin
Und.
22.06.10.04
m3
22.06.11
CAPACITACION
22.06.11.01
m3
0.05
29.23
1.39
22.06.11.02
m3
0.62
285.61
28.29
22.06.11.03
kg
14.56
5.97
22.06.11.04
m2
2.01
35.21
23
TANQUE SPTICO
23.01
m2
5.94
2.05
11.58
23.02
m2
5.94
2.64
10.23
23.03
m3
14.28
68.21
927.62
Metrado
Precio S/.
77.24
Mano de Obra
24.01
Material
Equipo
1,153.38
87.99
238.38
06/01/2014
Parcial S/.
Subcontrato
700.30
1,854.53
9.83
336.23
0.07
1.46
141.95
6.84
177.08
18.98
66.96
0.95
86.92
39.33
29.47
1.97
70.77
7,570.82
4,384.66
458.75
12,416.54
0.58
12.18
4.93
0.51
15.68
46.38
974.04
116.94
2,455.20
9.72
412.80
23.04
120.00
20.46
2,338.56
23.05
120.00
3.44
194.83
23.06
120.00
6.83
779.47
39.00
819.60
23.07
m3
17.83
17.05
289.55
14.48
304.00
23.08
m2
6.30
2.49
14.11
0.85
0.71
15.69
208.80
23.09
m2
6.30
25.43
67.67
77.46
15.00
160.21
23.10
m3
5.11
287.58
323.89
1,060.86
84.80
1,469.53
23.11
m2
27.06
25.29
453.81
207.70
22.69
684.35
23.12
kg
262.24
5.97
341.74
1,206.04
17.05
1,565.57
23.13
TARRAJEO IMPERMEABILIZADO
m2
21.15
51.56
473.76
592.86
23.69
1,090.49
23.14
glb
1.00
120.00
23.15
120.00
19.31
24
POZO DE PERCOLACIN
24.01
m3
18.62
40.93
725.73
24.02
m3
23.28
17.05
378.06
24.03
m2
32.83
96.71
919.24
120.00
120.00
1,344.00
905.16
67.20
2,317.20
2,727.94
4,206.60
177.19
7,111.64
36.29
762.12
2,209.65
18.90
396.92
45.96
3,174.99
24.04
m3
1.85
67.41
16.58
107.30
0.83
124.71
24.05
m3
3.38
279.58
192.81
701.70
50.48
944.98
24.06
m2
15.12
23.09
221.89
116.06
11.10
349.12
24.07
kg
233.07
5.83
273.63
1,071.89
13.63
1,358.80
137,506.98
COSTO DIRECTO
13,750.70
13,750.70
UTILIDADES 10%
========================
165,008.38
SUBTOTAL
29,701.51
IGV
Fecha :
05/02/2014 07:50:49p.m.
S10
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
Item
0102006
AMPLIACIN DE SERVICIOS HIGINICOS EN LA I.E. 34344 UNIN PORVENIR DISTRITO DE NINACACA PASCO - PASCO
MUNICIPALIDAD DISTRITAL DE NINACACA
PASCO - PASCO - NINACACA
Descripcin
Und.
Metrado
Precio S/.
Costo al
Mano de Obra
Material
Equipo
06/01/2014
Parcial S/.
Subcontrato
________________________
194,709.89
PRESUPUESTO TOTAL
Fecha :
05/02/2014 07:50:49p.m.