Académique Documents
Professionnel Documents
Culture Documents
Pgina
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Item
Und.
Costo al
Metrado
19/04/2011
Precio S/.
Parcial S/.
01
70,107.63
01.01
COLUMNAS
15,252.56
01.01.01
m3
8.69
679.89
5,908.24
01.01.02
m2
103.14
29.55
3,047.79
01.01.03
kg
1,535.74
4.10
01.02
VIGAS
6,296.53
17,958.43
01.02.01
m3
10.36
675.95
7,002.84
01.02.02
m2
109.85
37.90
4,163.32
01.02.03
kg
1,656.65
4.10
01.03
LOSAS ALIGERADAS
6,792.27
29,879.24
01.03.01
m3
17.33
675.95
11,714.21
01.03.02
m2
198.00
45.05
8,919.90
01.03.03
kg
1,184.85
4.10
4,857.89
01.03.04
1,649.34
2.66
01.04
ESCALERAS
4,387.24
7,017.40
01.04.01
m3
4.55
683.21
3,108.61
01.04.02
m2
40.45
46.72
1,889.82
01.04.03
kg
465.20
4.34
02
02.01
03
2,018.97
15,310.79
m2
286.88
53.37
15,310.79
24,610.23
03.01
m2
573.77
23.44
03.02
m2
109.85
27.98
13,449.17
3,073.60
03.03
200.00
12.21
2,442.00
03.04
CIELORRASOS
03.04.01
m2
198.00
26.16
03.04.02
m2
15.50
30.05
04
PISOS Y PAVIMENTOS
5,645.46
5,179.68
465.78
24,327.00
04.01
m2
180.00
75.72
13,629.60
04.02
PISO CERAMICA 30 X 30
m2
180.00
59.43
10,697.40
178.00
17.98
05
CONTRAZOCALOS
05.01
CONTRAZOCALO DE CERAMICA DE 30 X 10 CM
06
3,200.44
3,200.44
3,972.17
06.01
m2
25.65
87.99
2,256.94
06.02
m2
18.50
80.99
1,498.32
06.03
35.50
6.11
07
CARPINTERIA DE MADERA
07.01
08
08.01
08.02
216.91
2,323.63
m2
14.70
158.07
2,323.63
VENTANA METALICA
m2
48.41
85.00
4,114.85
1.00
526.49
526.49
9,832.64
15,233.87
08.03
m2
25.75
381.85
08.04
PUERTA DE ALUMINIO
m2
2.10
361.85
09
CERRAJERIA
759.89
891.14
09.01
pza
18.00
15.61
280.98
09.02
pza
6.00
85.02
510.12
09.03
CHAPA PERILLA
2.00
50.02
10
10.01
VIDRIOS SEMIDOBLES
11
PINTURA
11.01
100.04
2,645.06
p2
403.21
6.56
2,645.06
9,589.31
m2
573.77
9.68
5,554.09
S10
Pgina
Presupuesto
Presupuesto
Subpresupuesto
Cliente
Lugar
Costo al
Metrado
19/04/2011
Item
Descripcin
Und.
11.02
m2
109.85
10.09
1,108.39
11.03
m2
180.00
13.20
2,376.00
11.04
m2
14.70
9.38
137.89
11.05
m2
48.41
8.53
12
INSTALACIONES ELECTRICAS
12.01
pto
15.00
50.24
12.02
pto
2.00
51.01
102.02
12.03
pto
26.00
65.67
1,707.42
12.04
15.00
84.72
1,270.80
12.05
2.00
71.45
142.90
12.06
pza
1.00
197.47
197.47
pto
7.00
100.36
13
13.01
14
Precio S/.
Parcial S/.
412.94
4,174.21
753.60
702.52
702.52
618.92
14.01
pza
2.00
140.00
280.00
14.02
pza
2.00
80.00
160.00
14.03
PAPELERA DE CERAMICA
2.00
12.30
24.60
14.04
pza
6.00
25.72
154.32
15
INSTALACIONES SANITARIAS
15.01
pto
4.00
70.05
280.20
15.02
SALIDA DE VENTILACION
pto
2.00
35.23
70.46
15.03
1.80
24.51
44.12
15.04
3.42
37.99
129.93
15.05
pza
2.00
43.20
16
16.01
pto
4.00
26.65
106.60
16.02
10.00
29.78
297.80
16.03
6.00
11.33
67.98
16.04
2.00
39.19
17
FLETE
17.01
FLETE TERRESTRE
611.11
78.38
34,061.29
glb
COSTO DIRECTO
GASTOS GENERALES 6.7791 %
UTILIDAD %10
SUBTOTAL
1.00
34,061.29
34,061.29
212,930.08
14,434.74
21,293.01
248,657.83
44,758.41
IGV 18
PRESUPUESTO TOTAL
SON :
86.40
550.76
293,416.24