Académique Documents
Professionnel Documents
Culture Documents
Pgina
Presupuesto
Presupuesto
Cliente
Lugar
CERCO PERIMETRICO
0303015
GOBIERNO REGIONAL PIURA
PIURA - PIURA - PIURA
Costo al
Item
Descripcin
02
OBRAS PRELIMINARES
Und.
02.23
03
MOVIMIENTO DE TIERRAS
03.11
m3
134.98
03.27
m3
34.39
04
04.01
SOLADOS
04.02
05
05.02
SOBRECIMIENTO ARMADO
05.02.01
m3
16.08
05.02.02
m2
05.02.03
kg
05.09
05.09.01
m3
13.72
05.09.02
m2
143.37
05.09.03
kg
1,221.25
05.12
05.12.01
m3
3.96
05.12.02
m2
05.12.03
kg
05.14
LOSA MACIZA
05.14.01
m3
1.74
05.14.02
m2
05.14.03
kg
01
01.01
02
REVOQUES Y ENLUCIDOS
02.02
m2
530.78
02.04
m2
85.84
02.05
m2
02.06
02.11
VESTIDURA DE DERRAMES
10
10.01
CARPINTERIA METALICA
PUERTAS DE METAL
Metrado
Mano de Obra
Precio S/.
89.69
m2
88.69
Equipo
Subcontrato
Parcial S/.
28.86
68.38
5.79
28.86
68.38
5.79
104.04
3,802.29
114.07
3,916.96
24.95
3,269.22
98.08
3,367.75
15.97
533.07
15.99
549.21
9,972.30
444.97
14,370.44
1.16
3,953.73
m3
Material
17/02/2013
3,953.73
9,972.30
444.97
14,370.44
12,941.13
22,259.30
680.44
35,867.16
5,575.19
10,403.88
303.76
16,274.58
307.30
987.01
3,761.95
192.55
4,941.38
128.63
35.28
2,661.78
1,824.24
53.23
4,538.07
2,078.02
3.27
1,926.40
4,817.69
57.98
6,795.13
5,352.35
8,272.00
264.96
13,886.08
300.12
897.46
3,089.09
131.19
4,117.65
40.28
3,322.74
2,351.56
99.70
5,774.94
3.27
1,132.15
2,831.35
34.07
3,993.49
1,485.40
2,664.72
74.70
4,222.90
300.12
259.03
891.60
37.87
1,188.48
39.64
35.55
765.62
620.85
22.96
1,409.20
497.01
3.27
460.75
1,152.27
13.87
1,625.22
528.19
918.70
37.02
1,483.60
314.63
124.62
397.94
24.90
547.46
13.70
46.79
319.91
311.52
9.60
641.02
90.25
3.27
83.66
209.24
2.52
3,274.67
5,284.63
218.28
162.03
104.04
39.21
295.12
8,558.76
3,274.67
5,284.63
8,558.76
11,408.44
3,611.75
15,023.16
19.86
7,630.91
2,907.30
10,541.29
23.70
1,747.19
287.24
2,034.41
65.56
23.70
1,334.41
219.37
1,553.77
m2
25.30
24.04
436.47
171.71
608.21
30.50
9.36
259.46
26.13
3,478.74
1,005.38
7,132.94
3,687.07
285.48
746.50
357.31
11,358.17
5,049.76
10.01.01
1.00
1,683.07
355.84
1,196.55
130.68
10.01.02
1.00
852.66
254.17
483.72
114.77
852.66
10.01.03
1.00
2,514.03
395.37
2,006.80
111.86
2,514.03
10.03
PROTECTOR METALICO
2,473.36
3,445.87
389.19
6,308.41
10.03.01
1.00
482.29
231.76
168.58
81.95
482.29
10.03.02
2.00
1,455.36
1,120.80
1,636.30
153.62
2,910.72
10.03.03
2.00
1,457.70
1,120.80
1,640.99
153.62
2,915.40
11
11.01
12
PINTURA
12.01
m2
530.78
12.02
m2
85.84
12.06
m2
12.07
m2
13
VARIOS
13.14
49.98
m2
0.56
89.25
1,683.07
49.98
49.98
49.98
3,534.03
1,976.61
153.74
5,670.37
7.98
2,616.62
1,501.26
113.85
4,235.62
8.30
448.72
242.80
19.51
712.47
65.56
7.98
323.20
185.43
14.06
523.17
25.30
7.87
145.49
47.12
6.32
199.11
19.14
28.47
3.75
51.36
19.14
28.47
3.75
1.00
51.36
51.36
94,970.40
9,497.04
949,704.00
-------------------------------------
SUBTOTAL
IMPUESTO (IGV 18%)
1,054,171.44
189,750.86
=========================
TOTAL DE PRESUPUESTO
1,243,922.30