Presupuestos Final (Autoguardado) (Autoguardado)

PRESUPUESTO DE OBRA
MODALIDAD DE EJECUCIN: CONSTRUCCIN EN SITIO PROPIO
CONSTRUYE: ARQ. PAVEL AGAMA BENAVIDES (HUA-29-08)
BENEFICIARIO:
PLAZO DE EJECUCIN: 90 DAS
DIRECCIN
Item
1
1.01
2
APONTE QUINTO PAULINO

JR. POTOCCH N 449 LOTE N 22 MZ. A. SAN CRISTOBAL
COSTO AL: MES DE ENERO DEL 2009
Descripcin
Und.
Metrado
Precio (S/.)
TRABAJOS PRELIMINARES
TRAZO Y REPLANTEO
m2
43.00
3.21
MOVIMIENTO DE TIERRAS
2.01
EXCAVACION PARA ZAPATAS TERRENO NORMAL
m3
15.39
10.78
2.02
EXCAVACION PARA CIMIENTOS TERRENO NORMAL
m3
8.40
10.78
2.03
ELIMINACION DE MATERIAL EXCEDENTE (CARGUIO MANUAL)
m3
22.12
5.60
NIVELACION INTERIOR APISONADO MANUAL
m2
40.00
0.82
2.04
3
CONCRETO SIMPLE
3.01
CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"
m2
2.75
26.09
3.02
CONCRETO PARA CIMIENTOS F'C=140KG/CM2 +30% PG
m3
8.40
210.46
3.03
CONCRETO F'C=140 KG/CM2 PARA SARDINEL DE S.H.
m3
0.03
192.92
3.04
CONCRETO PARA SOBRECIMIENTOS
3.04.01
ENCOFRADO Y DESENCOFRADO NORMAL
m2
19.80
15.60
3.04.02
CONCRETO F'C=175KG/CM2
m3
1.48
293.35
4
4.01
CONCRETO ARMADO
CONCRETO PARA ZAPATAS
4.01.01
ACERO CORRUGADO GRADO 60
kg
80.00
7.02
4.01.02
m3
15.39
293.35
4.02
CONCRETO PARA COLUMNAS
4.02.01
m2
25.20
15.60
4.02.02
kg
250.00
7.02
CONCRETO F'C=210 KG/CM2
m3
1.58
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
12.09
4.03.02
kg
300.00
7.02
4.03.03
m3
5.28
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
44.00
4.04.02
kg
150.00
7.02
4.04.03
m3
4.70
314.35
LADRILLO HUECO DE ARCILLA H=15CM PARA TECHO ALIGERADO
275.00
4.01
MURO DE SOGA LADRILLO KING-KONG 18 HUECOS ACABADO CARAVISTAm2
10.00
62.50
MURO DE SOGA LADRILLO KING-KONG CON CEMENTO-ARENA
50.00
40.38
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
m2
TARRAJEOS
TARRAJEO PRIMARIO RAYADO EN S.H.
m2
13.77
9.92
VESTIDURA DE DERRAMES EN S.H. ANCHO 15CM
3.50
9.31
CERAMICO DE 20X30CM PARA PARED
m2
8.39
31.69
CERAMICO DE 20X30CM PARA PISO
m2
2.67
31.69
PUERTA METALICA INC. MARCO BISAGRAS CERRADURA E INSTALACION m2
8.64
210.78
VENTANA METALICA INC. MARCO BISAGRAS E INSTALACION
8.00
110.78
ENCHAPADOS
CARPINTERIA METALICA
VIDRIOS, CRISTALES Y SIMILARES
m2
9.01
VIDRIOS PARA PUERTA PRINCIPAL
m2
8.64
45.00
9.02
VIDRIOS PARA VENTANA
m2
8.00
34.00
m2
10.00
7.11
10
10.01
11
11.01
PINTURA
BARNIZADO DE MURO CARAVISTA
INSTALACIONES SANITARIAS
AGUA FRIA
11.01.01
TUBERIA PVC SAP AGUA POTABLE DE 1/2"
8.60
2.97
11.01.02
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
pto
3.00
44.30
11.01.03
VALVULAS DE COMPUERTA DE BRONCE DE 1/2"
pza
1.00
34.15
DUCHAS CROMADAS DE CABEZA GIRATORIA Y LLAVE MEZCLADORA
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
SALIDA PARA DESAGUE PVC 2"
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
REGISTRO ROSCADO DE BRONCE 2" PROVISION Y COLOCACION
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03
CAJA DE REGISTRO DE ALBAILERIA DE 12" X 24" CON TAPA DE FIERROpza

FUNDIDO
APARATOS Y ACCESORIOS SANITARIOS
11.03.01
INODORO TANQUE BAJO BLANCO
pza
1.00
150.00
11.03.02
LAVATORIO DE PARED BLANCO 1 LLAVE
pza
1.00
100.00
10.03.03
LAVATORIO DE ACERO INOXIDABLE 01 LLAVE SIN INSTALACIN
pza
1.00
50.00
12
INSTALACIONES ELECTRICAS
12.01
TUBERIA PVC SEL P/INSTALACIONES ELECTRICAS 3/4"
35.00
3.24
12.02
SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SAP 19 mm (3/4)
pto
5.00
48.57
12.03
SALIDA PARA TOMACORRIENTES BIPOLARES SIMPLES CON PVC
pto
5.00
42.83
12.04
INTERRUPTOR SIMPLE BAKELITA
pza
2.00
9.39
12.05
INTERRUPTOR DOBLE BAKELITA
pza
2.00
9.89
12.06
CABLE ELECTRICO TW AWG # 14 -2.5 mm2
50.00
1.89
12.07
30.00
2.62
12.08
10.00
4.20
12.09
TABLEROS DISTRIBUCION CAJA METALICA CON 08 POLOS
pza
1.00
203.78
12.10
SOQUETE Y LUMINARIA DE 50W
4.00
4.50
COSTO DIRECTO
GASTOS GENERALES + UTILIDAD
TOTAL PRESUPUESTO
Son ventetres mil setenta once con 11/100 nuevos soles
L AGAMA BENAVIDES (HUA-29-08)
Parcial (S/.)
138.03
138.03
413.13
165.90
90.55
123.87
32.80
2,588.44
71.75
1,767.86
5.79
743.04
308.88
434.16
15,995.02
5,076.26
561.60
4,514.66
2,644.79
393.12
1,755.00
496.67
3,954.37
188.60
2,106.00
1,659.77
4,319.60
686.40
1,053.00
1,477.45
1,102.75
2,644.00
625.00
2,019.00
169.18
136.60
32.59
350.49
265.88
84.61
2,707.38
1,821.14
886.24
660.80
es
388.80
272.00
71.10
71.10
962.96
240.36
25.54
132.90
34.15
47.77
422.60
52.01
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
1,045.86
113.40
242.85
214.15
18.78
19.78
94.50
78.62
42.00
203.78
18.00
27,746.38
3,000.00
30,746.38
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
QUISPE PAITAN SEPIRIANA VALERIA

AV. SANTOS VILLA N 865 LOTE 18 MZ. L ASCENSION
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
28.00
3.21
2.01
m3
5.71
10.78
2.02
m3
4.12
10.78
2.03
m3
12.81
5.60
m2
30.75
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
2.75
26.09
3.02
m3
4.43
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
13.13
15.60
3.04.02
m3
0.99
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
69.81
7.02
4.01.02
m3
3.94
293.35
4.02
4.02.01
m2
23.52
15.60
4.02.02
kg
203.70
7.02
m3
1.47
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
11.28
4.03.02
kg
192.69
7.02
4.03.03
m3
2.00
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
25.42
4.04.02
kg
62.40
7.02
4.04.03
m3
2.22
314.35
211.87
4.01
7.08
62.50
m2
36.57
40.38
m2
13.77
9.92
3.50
9.31
m2
8.38
31.69
m2
2.67
31.69
2.02
210.78
3.58
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
2.02
45.00
9.02
m2
3.58
34.00
m2
7.08
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.50
11.02.02
TUBERIA PVC SAL 2"
4.80
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
26.13
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
33.60
1.89
12.07
18.67
2.62
12.08
9.33
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son diecocho mil trescientos quince con 42/100 nuevos soles
AGAMA BENAVIDES (HUA-29-08)
Parcial (S/.)
89.88
89.88
202.95
61.55
44.45
71.74
25.22
1,505.12
71.75
932.34
5.79
495.24
204.83
290.42
8,444.25
1,645.87
490.07
1,155.80
2,258.98
366.91
1,429.97
462.09
2,157.35
175.97
1,352.68
628.70
2,382.06
396.55
438.05
697.86
849.60
1,919.20
442.50
1,476.70
169.18
136.60
32.59
350.17
265.56
84.61
822.37
425.78
396.59
212.62
oles
90.90
121.72
50.34
50.34
955.14
240.36
25.54
132.90
34.15
47.77
414.78
48.55
46.42
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
895.16
84.66
194.28
214.15
18.78
9.89
63.50
48.92
39.19
203.78
18.00
15,616.38
2,000.00
17,616.38
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
APONTE QUINTO PAULINO

JR. POTOCCH N 449 LOTE N 22 MZ. A. SAN CRISTOBAL
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
30.75
3.21
2.01
m3
6.12
10.78
2.02
m3
4.44
10.78
2.03
m3
13.72
5.60
m2
30.75
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
2.75
26.09
3.02
m3
4.44
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
14.07
15.60
3.04.02
m3
1.06
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
74.80
7.02
4.01.02
m3
3.67
293.35
4.02
4.02.01
m2
25.20
15.60
4.02.02
kg
218.25
7.02
m3
1.58
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
12.09
4.03.02
kg
206.45
7.02
4.03.03
m3
2.14
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
27.24
4.04.02
kg
66.86
7.02
4.04.03
m3
2.38
314.35
227.00
4.01
7.59
62.50
36.41
40.38
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
m2
TARRAJEOS
m2
13.77
9.92
3.50
9.31
m2
8.39
31.69
m2
2.67
31.69
2.16
210.78
3.84
110.78
ENCHAPADOS
m2
9.01
m2
2.16
45.00
9.02
m2
3.84
34.00
m2
7.59
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.00
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
36.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son ventetres mil setenta once con 11/100 nuevos soles
Parcial (S/.)
98.71
98.71
215.88
65.97
47.86
76.83
25.22
1,542.42
71.75
934.44
5.79
530.44
219.49
310.95
8,886.91
1,601.69
525.10
1,076.59
2,421.91
393.12
1,532.12
496.67
2,310.59
188.60
1,449.28
672.71
2,552.72
424.94
469.36
748.15
910.27
1,944.61
474.38
1,470.24
169.18
136.60
32.59
350.49
265.88
84.61
880.68
455.28
425.40
227.76
es
97.20
130.56
53.96
53.96
962.96
240.36
25.54
132.90
34.15
47.77
422.60
52.01
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
912.05
90.72
194.28
214.15
18.78
9.89
68.04
52.41
42.00
203.78
18.00
16,245.63
2,000.00
18,245.63
PRESUPUESTO DE OBRA
CONSTRUYE: ONE-K CONTRATISTAS Y CONSULTORES S.R.L.(HUA-35-09)
BENEFICIARIO: SOLIS MATOS JULIO
DIRECCIN
AV. SANTOS VILLA N 865 LOTE 7 MZ. L ASCENSION
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
30.75
3.21
2.01
m3
6.12
10.78
2.02
m3
4.43
10.78
2.03
m3
13.72
5.60
m2
30.75
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
2.75
26.09
3.02
m3
4.43
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
12.07
15.60
3.04.02
m3
1.05
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
64.80
7.02
4.01.02
m3
3.67
293.35
4.02
4.02.01
m2
20.25
15.60
4.02.02
kg
218.23
7.02
m3
1.57
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
10.09
4.03.02
kg
206.45
7.02
4.03.03
m3
2.14
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
24.00
4.04.02
kg
66.86
7.02
4.04.03
m3
2.38
314.35
227.00
4.01
7.59
62.50
m2
39.18
40.38
m2
13.77
9.92
3.50
9.31
m2
8.38
31.69
m2
2.67
31.69
2.16
210.78
3.84
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
2.16
45.00
9.02
m2
3.84
34.00
m2
7.59
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.27
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
36.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son diecocho mil quiientos noventa con 00/100 nuevos soles
ATISTAS Y CONSULTORES S.R.L.(HUA-35-09)
Parcial (S/.)
98.71
98.71
215.78
65.97
47.76
76.83
25.22
1,506.18
71.75
932.34
5.79
496.31
188.29
308.02
8,655.21
1,531.49
454.90
1,076.59
2,341.40
315.90
1,531.97
493.53
2,279.39
157.40
1,449.28
672.71
2,502.92
374.37
469.36
748.92
910.27
2,056.46
474.38
1,582.09
169.18
136.60
32.59
350.17
265.56
84.61
880.68
455.28
425.40
227.76
oles
97.20
130.56
53.96
53.96
962.96
240.36
25.54
132.90
34.15
47.77
422.60
52.01
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
912.94
91.61
194.28
214.15
18.78
9.89
68.04
52.41
42.00
203.78
18.00
16,090.00
2,500.00
18,590.00
PRESUPUESTO DE OBRA
MODALIDAD DE EJECUCIN:
BENEFICIARIO: FAM. LLANCARI
DIRECCIN
Item
1
1.01
2
PROLONGACION MANCHEGO MUOZ
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
268.36
m2
83.60
3.21
268.36
532.97
2.01
m3
25.92
10.78
2.02
m3
5.70
10.78
61.45
2.03
m3
30.00
5.60
168.00
2.04
m2
29.40
0.82
24.11
CONCRETO SIMPLE
279.42
1,406.55
3.01
SOLADO PARA ZAPATAS DE 4" MEZCLA 1:12 CEMENTO - HORMIGON
m2
1.15
26.09
30.00
3.02
m3
2.15
210.46
452.49
3.04

m3
3.15
293.35
3.04.02
4
4.01
924.05
CONCRETO ARMADO
828.32
4.01.01
kg
40.27
6.00
4.01.02
m3
2.00
293.35
4.02

kg
4.02.03
m3
282.44
6.00
1.10
314.35
CONCRETO PARA VIGAS
586.70
1,694.64
345.79
2,008.80
4.03.01
m2
4.03.02
kg
4.03.03
4.04
241.62
2,040.43
4.02.02
4.03
924.05
7,801.16
9.00
15.60
140.40
245.91
6.00
1,475.46
m3
1.25
314.35
392.94
CONCRETO PARA LOSA
2,923.62
4.04.01
m2
23.10
15.60
360.38
4.04.02
kg
135.88
7.02
953.88
4.04.03
m3
2.50
314.35
785.88
205.36
4.01
4.04.04
5
5.01
5.02
6
6.01
6.02
7
ALBAILERIA
823.48
2,637.03
MURO DE CABEZA LADRILLO KING-KONG CON CEMENTO - ARENA
m2
11.62
62.50
726.25
m2
47.32
40.38
1,910.78
m2
13.77
9.92
3.50
9.31
REVOQUES ENLUCIDOS Y MULDURAS
169.18
ENCHAPADOS
136.60
32.59
401.83
7.01
m2
9.93
31.69
314.68
7.02
m2
2.75
31.69
87.15
8.01
3.64
210.78
767.24
8.02
m2
0.50
110.78
55.39
822.63
75.06
9.01
m2
1.26
45.00
56.70
9.02
m2
0.54
34.00
18.36
m2
6.91
7.11
10
10.01
PINTURA
49.13
49.13
11
11.01
1,037.70
AGUA FRIA
269.52
11.01.01
3.50
2.97
10.40
11.01.02
pto
4.00
44.30
177.20
11.01.03
pza
1.00
34.15
34.15
11.01.04
pza
1.00
47.77
11.02
DESAGUE
47.77
468.18
11.02.01
TUBERIA PVC SAL 4"
3.00
13.87
11.02.02
TUBERIA PVC SAL 2"
5.00
9.67
48.35
11.02.03
pto
4.00
29.20
116.80
11.02.04
pto
1.00
47.45
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
11.02.06
pto
1.00
23.70
23.70
11.02.07
pto
1.00
34.20
34.20
11.02.08

FUNDIDO
1.00
128.17
128.17
11.03
41.61
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
973.66
12.01
10.00
3.24
32.40
12.02
SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SAP 19 mmpto
(3/4)
3.00
48.57
145.71
12.03
pto
4.00
42.83
171.32
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
40.00
1.89
75.60
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
2.00
203.77
407.55
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cientosencuenteinueve vente con 20/100 nuevos soles
16,175.25
2,500.00
18,675.25
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
TITO BARRIENTOS ELISA

PASAJE ESPERANZA S/N LOTE 4 MZ.F1 YANANACO
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
98.71
m2
30.75
3.21
98.71
215.78
2.01
m3
6.12
10.78
65.97
2.02
m3
4.43
10.78
47.76
2.03
m3
13.72
5.60
76.83
2.04
m2
30.75
0.82
25.22
CONCRETO SIMPLE
1,309.56
3.01
m2
2.75
26.09
71.75
3.02
m3
3.44
210.46
723.98
3.03
m3
0.03
192.92
3.04
3.04.01
3.04.02
4
4.01
4.01.01
4.01.02
4.02
m2
12.07
15.60
m3
1.09
293.35
CONCRETO ARMADO
188.29
319.75
8,672.60
1,558.94
kg
70.80
7.02
497.02
m3
3.62
293.35
1,061.93
15.60
393.12
1,486.41
2,366.78
4.02.01
m2
25.20
4.02.02
kg
211.74
7.02
4.02.03
m3
1.55
314.35
4.03
5.79
508.04
CONCRETO PARA VIGAS
487.24
2,208.19
4.03.01
m2
10.09
15.60
157.40
4.03.02
kg
200.34
7.02
1,406.37
m3
2.05
314.35
4.03.03
4.04
CONCRETO PARA LOSA
644.42
2,538.68
4.04.01
m2
27.24
15.60
424.94
4.04.02
kg
64.86
7.02
455.32
4.04.03
m3
2.38
314.35
748.15
227.00
4.01
4.04.04
5
5.01
5.02
6
ALBAILERIA
910.27
1,783.09
7.59
62.50
474.38
m2
32.41
40.38
1,308.72
TARRAJEOS
169.18
6.01
m2
13.77
9.92
136.60
6.02
3.50
9.31
32.59
ENCHAPADOS
350.49
7.01
m2
8.39
31.69
265.88
7.02
m2
2.67
31.69
84.61
8.01
2.16
210.78
455.28
8.02
m2
3.84
110.78
425.40
m2
2.16
45.00
9
9.01
880.68

227.76
97.20
9.02
10
10.01
11
11.01
m2
3.84
34.00
m2
7.59
7.11
PINTURA
130.56
53.96

53.96
962.96
AGUA FRIA
240.36
11.01.01
8.60
2.97
25.54
11.01.02
pto
3.00
44.30
132.90
11.01.03
pza
1.00
34.15
34.15
11.01.04
pza
1.00
47.77
11.02
DESAGUE
47.77
422.60
11.02.01
TUBERIA PVC SAL 4"
3.75
13.87
52.01
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
50.77
11.02.03
pto
2.00
29.20
58.40
11.02.04
pto
1.00
47.45
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
11.02.06
pto
1.00
23.70
23.70
11.02.07
pto
1.00
34.20
34.20
1.00
128.17
128.17
11.02.08
11.03

FUNDIDO
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
912.05
12.01
28.00
3.24
90.72
12.02
(3/4)
4.00
48.57
194.28
12.03
pto
5.00
42.83
214.15
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
36.00
1.89
68.04
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
1.00
203.78
203.78
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cientotrentieseis ochenteitres con 83/100 nuevos soles
15,636.83
2,500.00
18,136.83
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
QUISPE GUTIERREZ GUADALUPE

PASAJE SIN NOMBRE N 281 LOTE 17 MZ. B1 - SAN CRISTBAL
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
30.75
3.21
2.01
m3
6.12
10.78
2.02
m3
4.44
10.78
2.03
m3
13.72
5.60
m2
30.75
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
1.10
26.09
3.02
m3
2.40
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
12.07
15.60
3.04.02
m3
1.00
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
65.80
7.02
4.01.02
m3
3.20
293.35
4.02
4.02.01
m2
18.20
15.60
4.02.02
kg
210.25
7.02
m3
1.25
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
10.10
4.03.02
kg
206.34
7.02
4.03.03
m3
1.81
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
25.24
4.04.02
kg
67.46
7.02
4.04.03
m3
2.38
314.35
227.00
4.01
7.59
62.50
m2
36.41
40.38
m2
13.77
9.92
3.50
9.31
m2
8.28
31.69
m2
2.67
31.69
2.16
210.78
3.84
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
2.16
45.00
9.02
m2
3.84
34.00
m2
7.59
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.00
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
36.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son diesesiete mil cchentienueve decieocho con 18/100 nuevos soles
Parcial (S/.)
98.71
98.71
215.88
65.97
47.86
76.83
25.22
1,021.23
28.70
505.10
5.79
481.64
188.29
293.35
8,255.18
1,400.64
461.92
938.72
2,152.81
283.92
1,475.96
392.94
2,175.05
157.56
1,448.52
568.97
2,526.68
393.74
473.57
749.10
910.27
1,944.61
474.38
1,470.24
169.18
136.60
32.59
347.01
262.39
84.61
880.68
455.28
425.40
227.76
os soles
97.20
130.56
53.96
53.96
962.92
240.36
25.54
132.90
34.15
47.77
422.56
51.97
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
912.05
90.72
194.28
214.15
18.78
9.89
68.04
52.41
42.00
203.78
18.00
15,089.18
2,000.00
17,089.18
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
TAIPE POMA DELFIN
JR. JUAN VELASCO ALVARADO - QUINTA BOLIVIANA S/N LOTE 6 MZ.A ASCENSION
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
28.75
3.21
2.01
m3
3.84
10.78
2.02
m3
3.90
10.78
2.03
m3
10.07
5.60
m2
28.75
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
2.90
26.09
3.02
m3
3.80
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
10.93
15.60
3.04.02
m3
0.90
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
48.00
7.02
4.01.02
m3
2.15
293.35
4.02
4.02.01
m2
19.00
15.60
4.02.02
kg
158.16
7.02
m3
1.19
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
13.48
4.03.02
kg
294.02
7.02
4.03.03
m3
2.08
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
27.38
4.04.02
kg
76.21
7.02
4.04.03
m3
2.34
314.35
230.00
4.01
5.89
62.50
m2
48.33
40.38
m2
15.29
9.92
3.50
9.31
m2
8.79
31.69
m2
2.67
31.69
3.62
210.78
2.76
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
3.62
45.00
9.02
m2
2.76
34.00
m2
5.89
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.00
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
39.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cuatrocientosochentietres vente con 20/100 nuevos soles
NTRATISTAS Y CONSULTORES S.R.L.(HUA-35-09)
Parcial (S/.)
92.29
92.29
163.40
41.40
42.04
56.39
23.58
1,315.72
75.66
799.75
5.79
434.52
170.51
264.02
8,296.59
967.66
336.96
630.70
1,780.76
296.40
1,110.28
374.08
2,928.16
210.29
2,064.02
653.85
2,620.02
427.13
535.01
735.58
922.30
2,319.69
368.13
1,951.57
184.26
151.68
32.59
363.17
278.56
84.61
1,068.78
763.02
305.75
256.74
nuevos soles
162.90
93.84
41.88
41.88
962.96
240.36
25.54
132.90
34.15
47.77
422.60
52.01
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
917.72
90.72
194.28
214.15
18.78
9.89
73.71
52.41
42.00
203.78
18.00
15,983.20
2,500.00
18,483.20
PRESUPUESTO DE OBRA
BENEFICIARIO:
DIRECCIN
Item
1
1.01
2
QUISPE DE GUTIERREZ ALEJANDRINA

PASAJE AMAZONAS S/N LOTE 3 MZ . I ASCENSION
Descripcin
Und.
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
85.64
m2
26.68
3.21
85.64
162.91
2.01
m3
3.84
10.78
41.40
2.02
m3
3.97
10.78
42.80
2.03
m3
10.15
5.60
56.84
2.04
m2
26.68
0.82
21.88
CONCRETO SIMPLE
1,552.00
3.01
m2
3.52
26.09
91.84
3.02
m3
3.92
210.46
825.00
3.03
m3
0.03
192.92
3.04
3.04.01
3.04.02
4
4.01
4.01.01
4.01.02
4.02
m2
12.10
15.60
m3
1.50
293.35
CONCRETO ARMADO
188.76
440.61
7,985.29
982.33
kg
48.00
7.02
m3
2.20
293.35
336.96
645.37
1,667.03
4.02.01
m2
15.00
4.02.02
kg
4.02.03
m3
4.03
5.79
629.37
15.60
234.00
150.40
7.02
1,055.81
1.20
314.35
CONCRETO PARA VIGAS
377.22
2,891.31
4.03.01
m2
12.12
15.60
189.07
4.03.02
kg
278.36
7.02
1,954.09
m3
2.38
314.35
4.03.03
4.04
CONCRETO PARA LOSA
748.15
2,444.62
4.04.01
m2
22.65
15.60
353.30
4.04.02
kg
68.43
7.02
480.36
4.04.03
m3
2.23
314.35
700.69
227.00
4.01
4.04.04
5
5.01
5.02
6
ALBAILERIA
910.27
1,961.46
6.07
62.50
379.38
m2
39.18
40.38
1,582.09
TARRAJEOS
184.26
6.01
m2
15.29
9.92
151.68
6.02
3.50
9.31
32.59
ENCHAPADOS
363.17
7.01
m2
8.79
31.69
278.56
7.02
m2
2.67
31.69
84.61
8.01
3.50
210.78
737.73
8.02
m2
3.52
110.78
389.95
m2
3.50
45.00
9
9.01
1,127.68

277.18
157.50
9.02
10
10.01
11
11.01
m2
3.52
34.00
m2
6.07
7.11
PINTURA
119.68
43.16

43.16
962.96
AGUA FRIA
240.36
11.01.01
8.60
2.97
25.54
11.01.02
pto
3.00
44.30
132.90
11.01.03
pza
1.00
34.15
34.15
11.01.04
pza
1.00
47.77
11.02
DESAGUE
47.77
422.60
11.02.01
TUBERIA PVC SAL 4"
3.75
13.87
52.01
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
50.77
11.02.03
pto
2.00
29.20
58.40
11.02.04
pto
1.00
47.45
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
11.02.06
pto
1.00
23.70
23.70
11.02.07
pto
1.00
34.20
34.20
1.00
128.17
128.17
11.02.08
11.03

FUNDIDO
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
912.05
12.01
28.00
3.24
90.72
12.02
(3/4)
4.00
48.57
194.28
12.03
pto
5.00
42.83
214.15
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
36.00
1.89
68.04
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
1.00
203.78
203.78
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cientodecisiete setentieseis con 76/100 nuevos soles
15,617.76
2,500.00
18,117.76
PRESUPUESTO DE OBRA
BENEFICIARIO:
CUBA FLORES MARIA TRINIDAD
DIRECCIN
PASAJE SIN NOMBRE N158 LT -10 MZ.P. - YANANACO
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
90.04
m2
28.05
3.21
90.04
168.58
2.01
m3
3.84
10.78
41.40
2.02
m3
4.22
10.78
45.49
2.03
m3
10.48
5.60
58.69
m2
28.05
0.82
2.04
3
CONCRETO SIMPLE
23.00
1,603.74
3.01
m2
3.22
26.09
84.01
3.02
m3
4.53
210.46
953.38
3.03
m3
0.03
192.92
3.04
3.04.01
m2
13.18
15.60
3.04.02
m3
1.21
293.35
4
4.01
5.79
560.56
CONCRETO ARMADO
205.61
354.95
8,346.57
1,011.67
4.01.01
kg
48.00
7.02
336.96
4.01.02
m3
2.30
293.35
674.71
4.02
1,777.24
4.02.01
m2
19.00
15.60
296.40
4.02.02
kg
159.45
7.02
1,119.34
m3
1.15
314.35
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
4.03.02
kg
4.03.03
m3
4.04
361.50
2,693.00
9.58
15.60
149.45
275.01
7.02
1,930.57
1.95
314.35
CONCRETO PARA LOSA
612.98
2,864.66
4.04.01
m2
31.38
15.60
489.53
4.04.02
kg
60.49
7.02
424.60
4.04.03
m3
2.85
314.35
895.90
263.00
4.01
1,054.63
1.67
62.50
104.38
m2
57.61
40.38
2,326.29
m2
15.29
9.92
3.50
9.31
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
2,430.67

TARRAJEOS
184.26
ENCHAPADOS
151.68
32.59
363.17
m2
8.79
31.69
m2
2.67
31.69
278.56
84.61
1,052.43
3.80
210.78
800.96
2.27
110.78
251.47
m2
248.18
9.01
m2
3.80
45.00
171.00
9.02
m2
2.27
34.00
77.18
10
10.01
11
11.01
PINTURA
11.87
m2
1.67
7.11
11.87
963.35
AGUA FRIA
240.36
11.01.01
8.60
2.97
25.54
11.01.02
pto
3.00
44.30
132.90
11.01.03
pza
1.00
34.15
34.15
pza
1.00
47.77
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
11.02.03
pto
11.02.04
11.02.05
11.02.06
11.02.07
11.02.08
11.03
47.77
422.99
13.87
52.01
5.29
9.67
51.15
2.00
29.20
58.40
pto
1.00
47.45
47.45
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
pto
1.00
23.70
23.70
pto
1.00
34.20
34.20
1.00
128.17
128.17

FUNDIDO
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
912.05
12.01
28.00
3.24
90.72
12.02
pto
4.00
48.57
194.28
12.03
pto
5.00
42.83
214.15
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
36.00
1.89
68.04
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
1.00
203.78
203.78
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil ochocientossetentiecuatro noventieuno con 91/100 nuevos soles
16,374.91
2,500.00
18,874.91
PRESUPUESTO DE OBRA
BENEFICIARIO:
HUAMAN AHUI IRENE
DIRECCIN
JR. HUAYNA CAPAC N 221 LOTE 54 MZ.P1 SAN CRISTOBAL
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
30.88
3.21
2.01
m3
3.84
10.78
2.02
m3
5.36
10.78
2.03
m3
11.96
5.60
m2
30.88
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
3.50
26.09
3.02
m3
5.80
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
13.93
15.60
3.04.02
m3
1.07
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
48.00
7.02
4.01.02
m3
2.05
293.35
4.02
4.02.01
m2
16.80
15.60
4.02.02
kg
132.80
7.02
m3
1.05
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
12.41
4.03.02
kg
208.98
7.02
4.03.03
m3
2.19
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
28.44
4.04.02
kg
68.08
7.02
4.04.03
m3
3.10
314.35
240.00
4.01
4.89
62.50
m2
43.33
40.38
m2
15.29
9.92
3.50
9.31
m2
8.79
31.69
m2
2.67
31.69
3.20
210.78
3.37
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
3.20
45.00
9.02
m2
3.37
34.00
m2
4.89
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.00
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
36.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cientoventiocho sesentieocho 68/100 nuevos soles
Parcial (S/.)
99.12
99.12
191.47
41.40
57.78
66.98
25.32
1,848.96
91.32
1,220.67
5.79
531.19
217.31
313.88
7,670.24
938.33
336.96
601.37
1,524.40
262.08
932.26
330.07
2,349.03
193.60
1,467.01
688.43
2,858.47
443.66
477.92
974.49
962.40
2,055.29
305.63
1,749.67
184.26
151.68
32.59
363.17
278.56
84.61
1,047.82
674.50
373.33
258.58
vos soles
144.00
114.58
34.77
34.77
962.94
240.36
25.54
132.90
34.15
47.77
422.58
52.01
50.75
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
912.05
90.72
194.28
214.15
18.78
9.89
68.04
52.41
42.00
203.78
18.00
15,628.68
2,500.00
18,128.68
PRESUPUESTO DE OBRA
BENEFICIARIO:
SEDANO CALDERON ENMA
DIRECCIN
AV. SAN CRISTOBAL S/N. LOTE 18 MZ. O1 SAN CRISTOBAL
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
m2
30.16
3.21
2.01
m3
3.84
10.78
2.02
m3
5.17
10.78
2.03
m3
11.72
5.60
m2
30.16
0.82
2.04
3
CONCRETO SIMPLE
3.01
m2
3.21
26.09
3.02
m3
5.80
210.46
3.03
m3
0.03
192.92
3.04
3.04.01
m2
14.39
15.60
3.04.02
m3
1.50
293.35
4
4.01
CONCRETO ARMADO
4.01.01
kg
48.00
7.02
4.01.02
m3
2.90
293.35
4.02
4.02.01
m2
25.20
15.60
4.02.02
kg
158.66
7.02
m3
1.28
314.35
15.60
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
13.48
4.03.02
kg
186.02
7.02
4.03.03
m3
2.23
314.35
15.60
4.04
CONCRETO PARA LOSA
4.04.01
m2
27.10
4.04.02
kg
65.22
7.02
4.04.03
m3
2.80
314.35
227.00
4.01
1.30
62.50
m2
47.47
40.38
m2
15.29
9.92
3.50
9.31
m2
8.79
31.69
m2
2.67
31.69
3.40
210.78
2.83
110.78
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
TARRAJEOS
ENCHAPADOS
m2
9.01
m2
3.40
45.00
9.02
m2
2.83
34.00
m2
1.30
7.11
10
10.01
11
11.01
PINTURA
AGUA FRIA
11.01.01
8.60
2.97
11.01.02
pto
3.00
44.30
11.01.03
pza
1.00
34.15
pza
1.00
47.77
13.87
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
11.02.03
pto
2.00
29.20
11.02.04
pto
1.00
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
11.02.06
pto
1.00
23.70
11.02.07
pto
1.00
34.20
1.00
128.17
11.02.08
11.03

FUNDIDO
11.03.01
pza
1.00
150.00
11.03.02
pza
1.00
100.00
10.03.03
pza
1.00
50.00
12
12.01
28.00
3.24
12.02
pto
4.00
48.57
12.03
pto
5.00
42.83
12.04
pza
2.00
9.39
12.05
pza
1.00
9.89
12.06
37.00
1.89
12.07
20.00
2.62
12.08
10.00
4.20
12.09
pza
1.00
203.78
12.10
4.00
4.50
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cuatrocientoscincuentiecinco vente con 20/100 nuevos soles
Parcial (S/.)
96.81
96.81
187.49
41.40
55.73
65.63
24.73
1,974.71
83.75
1,220.67
5.79
664.51
224.48
440.03
7,985.14
1,187.68
336.96
850.72
1,909.26
393.12
1,113.77
402.37
2,217.15
210.29
1,305.86
701.00
2,671.05
422.76
457.84
880.18
910.27
1,998.09
81.25
1,916.84
184.26
151.68
32.59
363.17
278.56
84.61
1,030.16
716.65
313.51
249.22
nuevos soles
153.00
96.22
9.24
9.24
962.96
240.36
25.54
132.90
34.15
47.77
422.60
52.01
50.77
58.40
47.45
27.90
23.70
34.20
128.17
300.00
150.00
100.00
50.00
913.94
90.72
194.28
214.15
18.78
9.89
69.93
52.41
42.00
203.78
18.00
15,955.20
2,500.00
18,455.20
PRESUPUESTO DE OBRA
BENEFICIARIO: CONDOR DURAN VIDAL
DIRECCIN
PJE. SIN NOMBRE S/N MZ. Z, LT. 5 YANANACO SECTOR 1
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
96.78
m2
30.15
3.21
96.78
155.69
2.01
m3
3.84
10.78
41.40
2.02
m3
3.41
10.78
36.76
2.03
m3
9.43
5.60
52.81
2.04
m2
30.15
0.82
24.72
CONCRETO SIMPLE
1,456.96
3.01
m2
3.21
26.09
83.75
3.02
m3
3.70
210.46
778.70
3.03
m3
0.03
192.92
3.04
3.04.01
3.04.02
4
4.01
4.01.01
4.01.02
4.02
m2
11.76
15.60
m3
1.38
293.35
CONCRETO ARMADO
183.46
405.26
7,487.07
1,123.45
kg
48.00
7.02
m3
2.68
293.35
336.96
786.49
1,651.02
4.02.01
m2
16.80
4.02.02
kg
4.02.03
m3
4.03
5.79
588.72
15.60
262.08
141.80
7.02
995.44
1.25
314.35
CONCRETO PARA VIGAS
393.50
1,942.92
4.03.01
m2
12.09
15.60
188.60
4.03.02
kg
161.24
7.02
1,131.90
m3
1.98
314.35
4.03.03
4.04
CONCRETO PARA LOSA
622.41
2,769.68
4.04.01
m2
26.90
15.60
419.64
4.04.02
kg
66.28
7.02
465.29
4.04.03
m3
3.10
314.35
974.49
227.00
4.01
4.04.04
5
5.01
5.02
6
ALBAILERIA
910.27
1,481.39
2.64
62.50
165.00
m2
32.60
40.38
1,316.39
TARRAJEOS
184.26
6.01
m2
15.29
9.92
151.68
6.02
3.50
9.31
32.59
ENCHAPADOS
377.74
7.01
m2
9.25
31.69
293.13
7.02
m2
2.67
31.69
84.61
8.01
8.00
210.78
1,686.24
8.02
m2
2.50
110.78
276.95
m2
8.00
45.00
9
9.01
1,963.19

445.00
360.00
9.02
10
10.01
11
11.01
m2
2.50
34.00
m2
2.65
7.11
PINTURA
85.00
18.84

18.84
962.96
AGUA FRIA
240.36
11.01.01
8.60
2.97
25.54
11.01.02
pto
3.00
44.30
132.90
11.01.03
pza
1.00
34.15
34.15
11.01.04
pza
1.00
47.77
11.02
DESAGUE
47.77
422.60
11.02.01
TUBERIA PVC SAL 4"
3.75
13.87
52.01
11.02.02
TUBERIA PVC SAL 2"
5.25
9.67
50.77
11.02.03
pto
2.00
29.20
58.40
11.02.04
pto
1.00
47.45
47.45
11.02.05
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
11.02.06
pto
1.00
23.70
23.70
11.02.07
pto
1.00
34.20
34.20
1.00
128.17
128.17
11.02.08
11.03

FUNDIDO
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
912.05
12.01
28.00
3.24
90.72
12.02
(3/4)
4.00
48.57
194.28
12.03
pto
5.00
42.83
214.15
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
36.00
1.89
68.04
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
1.00
203.78
203.78
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son dieceocho mil cuarentieuno noventiecuatro 94/100 nuevos soles
15,541.94
2,500.00
18,041.94
PRESUPUESTO DE OBRA
BENEFICIARIO:
CASAVILCA APONTE EXALTACION
DIRECCIN
AV. 28 DE ABRIL S/N LOTE 05 MZ . TI SAN CRISTOBAL
Descripcin
Und.
Item
1
1.01
2
Metrado
Precio (S/.)
TRAZO Y REPLANTEO
Parcial (S/.)
101.12
m2
31.50
3.21
101.12
187.33
2.01
m3
3.84
10.78
41.40
2.02
m3
5.10
10.78
54.98
2.03
m3
11.63
5.60
65.13
m2
31.50
0.82
2.04
3
CONCRETO SIMPLE
25.83
1,769.46
3.01
m2
3.21
26.09
83.75
3.02
m3
5.10
210.46
1,073.35
3.03
m3
0.03
192.92
3.04
3.04.01
m2
16.13
15.60
3.04.02
m3
1.21
293.35
4
4.01
5.79
606.58
CONCRETO ARMADO
251.63
354.95
7,326.70
1,011.67
4.01.01
kg
48.00
7.02
336.96
4.01.02
m3
2.30
293.35
674.71
4.02
1,575.01
4.02.01
m2
16.80
15.60
262.08
4.02.02
kg
141.80
7.02
995.44
m3
1.01
314.35
4.02.03
4.03
CONCRETO PARA VIGAS
4.03.01
m2
10.66
4.03.02
kg
4.03.03
m3
4.04
317.49
1,932.06
15.60
166.30
166.90
7.02
1,171.64
1.89
314.35
CONCRETO PARA LOSA
594.12
2,807.97
4.04.01
m2
29.40
15.60
458.64
4.04.02
kg
79.63
7.02
559.00
4.04.03
m3
2.57
314.35
807.88
245.00
4.01
4.04.04
5
5.01
5.02
6
6.01
6.02
7
7.01
7.02
8
8.01
8.02
9
ALBAILERIA
982.45
2,350.88
9.29
62.50
580.63
m2
43.84
40.38
1,770.26
m2
15.29
9.92
3.50
9.31

TARRAJEOS
184.26
ENCHAPADOS
151.68
32.59
363.17
m2
8.79
31.69
m2
2.67
31.69
278.56
84.61
1,301.18
3.95
210.78
832.58
4.23
110.78
468.60
m2
321.57
9.01
m2
3.95
45.00
177.75
9.02
m2
4.23
34.00
143.82
10
10.01
11
11.01
PINTURA
66.05
m2
9.29
7.11
66.05
962.96
AGUA FRIA
240.36
11.01.01
8.60
2.97
25.54
11.01.02
pto
3.00
44.30
132.90
11.01.03
pza
1.00
34.15
34.15
pza
1.00
47.77
11.01.04
11.02
DESAGUE
11.02.01
TUBERIA PVC SAL 4"
3.75
11.02.02
TUBERIA PVC SAL 2"
11.02.03
pto
11.02.04
11.02.05
11.02.06
11.02.07
11.02.08
11.03
47.77
422.60
13.87
52.01
5.25
9.67
50.77
2.00
29.20
58.40
pto
1.00
47.45
47.45
SUMIDEROS DE 2"
pza
1.00
27.90
27.90
pto
1.00
23.70
23.70
pto
1.00
34.20
34.20
1.00
128.17
128.17

FUNDIDO
300.00
11.03.01
pza
1.00
150.00
150.00
11.03.02
pza
1.00
100.00
100.00
10.03.03
pza
1.00
50.00
12
50.00
912.05
12.01
28.00
3.24
90.72
12.02
pto
4.00
48.57
194.28
12.03
pto
5.00
42.83
214.15
12.04
pza
2.00
9.39
18.78
12.05
pza
1.00
9.89
9.89
12.06
36.00
1.89
68.04
12.07
20.00
2.62
52.41
12.08
10.00
4.20
42.00
12.09
pza
1.00
203.78
203.78
12.10
4.00
4.50
18.00
COSTO DIRECTO
TOTAL PRESUPUESTO
Son diecocho mil trescientos quince con 42/100 nuevos soles
15,846.74
2,500.00
18,346.74

Presupuestos Final (Autoguardado) (Autoguardado)

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Presupuestos Final (Autoguardado) (Autoguardado)

Transféré par

Droits d'auteur :

Formats disponibles

PRESUPUESTO DE OBRA

MODALIDAD DE EJECUCIN: CONSTRUCCIN EN SITIO PROPIO

CONSTRUYE: ARQ. PAVEL AGAMA BENAVIDES (HUA-29-08)

PLAZO DE EJECUCIN: 90 DAS

APONTE QUINTO PAULINO

COSTO AL: MES DE ENERO DEL 2009

EXCAVACION PARA ZAPATAS TERRENO NORMAL

EXCAVACION PARA CIMIENTOS TERRENO NORMAL

ELIMINACION DE MATERIAL EXCEDENTE (CARGUIO MANUAL)

NIVELACION INTERIOR APISONADO MANUAL

CONCRETO EN FALSOPISO MEZCLA 1:8 CEMENTO-HORMIGON E=4"

CONCRETO PARA CIMIENTOS F'C=140KG/CM2 +30% PG

CONCRETO F'C=140 KG/CM2 PARA SARDINEL DE S.H.

CONCRETO PARA SOBRECIMIENTOS

ENCOFRADO Y DESENCOFRADO NORMAL

ACERO CORRUGADO GRADO 60

CONCRETO PARA COLUMNAS

ENCOFRADO Y DESENCOFRADO NORMAL

ACERO CORRUGADO GRADO 60

CONCRETO F'C=210 KG/CM2

CONCRETO PARA VIGAS

ENCOFRADO Y DESENCOFRADO NORMAL

ACERO CORRUGADO GRADO 60

CONCRETO F'C=210 KG/CM2

CONCRETO PARA LOSA

ENCOFRADO Y DESENCOFRADO NORMAL

ACERO CORRUGADO GRADO 60

CONCRETO F'C=210 KG/CM2

LADRILLO HUECO DE ARCILLA H=15CM PARA TECHO ALIGERADO

MURO DE SOGA LADRILLO KING-KONG 18 HUECOS ACABADO CARAVISTAm2

MURO DE SOGA LADRILLO KING-KONG CON CEMENTO-ARENA

TARRAJEO PRIMARIO RAYADO EN S.H.

VESTIDURA DE DERRAMES EN S.H. ANCHO 15CM

CERAMICO DE 20X30CM PARA PARED

CERAMICO DE 20X30CM PARA PISO

PUERTA METALICA INC. MARCO BISAGRAS CERRADURA E INSTALACION m2

VENTANA METALICA INC. MARCO BISAGRAS E INSTALACION

VIDRIOS, CRISTALES Y SIMILARES

VIDRIOS PARA PUERTA PRINCIPAL

VIDRIOS PARA VENTANA

TUBERIA PVC SAP AGUA POTABLE DE 1/2"

SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"

VALVULAS DE COMPUERTA DE BRONCE DE 1/2"

DUCHAS CROMADAS DE CABEZA GIRATORIA Y LLAVE MEZCLADORA

TUBERIA PVC SAL 4"

TUBERIA PVC SAL 2"

SALIDA PARA DESAGUE PVC 2"

SALIDA PARA DESAGUE PVC 4"

REGISTRO ROSCADO DE BRONCE 2" PROVISION Y COLOCACION

REGISTRO ROSCADO DE BRONCE 4" PROVISION Y COLOCACION

CAJA DE REGISTRO DE ALBAILERIA DE 12" X 24" CON TAPA DE FIERROpza

INODORO TANQUE BAJO BLANCO

LAVATORIO DE PARED BLANCO 1 LLAVE

LAVATORIO DE ACERO INOXIDABLE 01 LLAVE SIN INSTALACIN

TUBERIA PVC SEL P/INSTALACIONES ELECTRICAS 3/4"

SALIDA PARA TOMACORRIENTES BIPOLARES SIMPLES CON PVC

INTERRUPTOR SIMPLE BAKELITA

INTERRUPTOR DOBLE BAKELITA

CABLE ELECTRICO TW AWG # 14 -2.5 mm2

CABLE ELECTRICO TW AWG # 12 -4.0 mm2

CABLE ELECTRICO TW AWG # 10 -6.0 mm2

TABLEROS DISTRIBUCION CAJA METALICA CON 08 POLOS

SOQUETE Y LUMINARIA DE 50W

Son ventetres mil setenta once con 11/100 nuevos soles