Académique Documents
Professionnel Documents
Culture Documents
MDM
Presupuesto
Subpresupuesto
Cliente
Lugar
301002 CREACION DE LOCAL MULTIUSO EN EL ANEXO LAS PALMAS, DISTRITO DE MAZAMARI, PROVINCIA DE SATIPO-JUNIN
001
LOCAL MULTIUSO
Costo al
MUNICIPALIDAD DISTRITAL DE MAZAMARI
JUNIN - SATIPO-MAZAMARI
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
und
1.00
400.00
400.00
01.02
mes
2.00
100.00
200.00
02
TRABAJOS PRELIMINARES
02.01
m2
214.76
1.19
255.56
02.02
TRAZO Y REPLANTEO
m2
159.57
1.56
248.93
03
MOVIMIENTO DE TIERRAS
03.01
m3
13.05
11.85
154.64
03.02
m3
12.00
15.79
189.48
03.03
m3
31.31
7.90
247.35
03.04
m2
106.26
0.95
100.95
03.05
m2
39.54
4.06
04
04.01
m2
10.00
24.83
248.30
04.02
m3
15.17
212.12
3,217.86
04.03
m2
106.26
29.88
3,175.05
04.04
m3
2.52
255.47
643.78
04.05
m2
33.65
20.07
05
05.01
ZAPATAS
05.01.01
m3
5.00
300.49
05.01.02
kg
91.80
5.04
05.02
COLUMNAS
05.02.01
m3
3.79
399.82
1,515.32
05.02.02
kg
628.16
5.04
3,165.93
05.02.03
m2
57.40
28.25
1,621.55
05.03
VIGAS
05.03.01
m3
8.86
344.76
3,054.57
05.03.02
kg
690.92
5.04
3,482.24
05.03.03
m2
46.97
31.69
1,488.48
06
06.01
m2
139.83
49.29
07
COBERTURAS
07.01
646.85
10.92
7,063.60
07.02
269.14
7.66
2,061.61
07.03
60.90
19.78
1,204.60
07.04
CARTELAS
und
50.00
16.95
847.50
07.05
m2
196.46
19.26
3,783.82
07.06
47.05
18.01
08
08.01
m2
199.03
11.75
2,338.60
08.02
m2
97.63
17.36
1,694.86
08.03
m2
32.67
16.44
537.09
08.04
m2
31.27
22.40
700.45
08.05
158.68
6.22
09
CIELORRASOS
09.01
10
PISOS Y PAVIMENTOS
10.01
Presupuesto
Und.
Metrado
Precio S/.
10/9/2012
Parcial S/.
600.00
504.49
852.95
160.53
7,960.35
675.36
16,293.21
1,965.12
1,502.45
462.67
6,302.79
8,025.29
6,892.22
6,892.22
15,808.51
847.37
6,257.99
986.99
3,314.03
m2
145.80
22.73
3,314.03
m2
106.26
21.28
2,261.21
10.02
m2
39.54
127.70
5,049.26
10.03
m2
39.54
19.71
779.33
11
ZOCALOS Y CONTRAZOCALOS
11.01
40.91
6.23
12
CARPINTERIA METALICA
12.01
m2
16.74
203.33
3,403.74
12.02
m2
38.67
172.70
6,678.31
13
CERRAJERIA
13.01
pza
21.00
9.90
13.02
und
7.00
64.42
14
PINTURA
8,089.80
254.87
254.87
10,082.05
658.84
207.90
450.94
4,552.73
14.01
m2
542.28
4.31
2,337.23
14.02
m2
199.03
4.17
829.96
14.03
m2
97.63
5.02
490.10
14.04
m2
63.94
6.85
437.99
14.05
158.68
0.62
98.38
14.06
m2
12.27
1.34
16.44
14.07
m2
145.80
2.35
342.63
15
VIDRIOS Y CRISTALES
15.01
VIDRIOS SEMIDOBLES
m2
46.17
40.65
16
INSTALACIONES ELECTRICAS
16.01
pto
11.00
24.15
265.65
16.02
TOMACORRIENTE SIMPLE
pto
11.00
16.04
176.44
16.03
INTERRUPTOR SIMPLE
pto
6.00
17.21
103.26
16.04
TABLEROS DISTRIBUCION
und
1.00
74.42
74.42
16.05
145.00
4.36
632.20
16.06
55.00
2.93
161.15
16.07
90.00
2.39
215.10
16.08
und
6.00
49.61
297.66
16.09
und
5.00
22.88
114.40
16.10
POZO A TIERRA
und
1.00
529.72
529.72
17
INSTALACIONES SANITARIAS
17.01
60.00
24.76
1,485.60
17.02
42.00
11.69
490.98
17.03
und
12.00
9.82
117.84
17.04
und
18.00
17.31
18
SISTEMA DE DESAGUE
18.01
pto
2.00
46.22
92.44
18.02
pto
2.00
49.77
99.54
18.03
pto
2.00
37.87
75.74
18.04
15.00
11.42
171.30
18.05
14.00
13.41
187.74
18.06
pza
2.00
39.18
78.36
18.07
SUMIDEROS DE 2"
und
2.00
41.78
83.56
18.08
und
2.00
8.59
17.18
18.09
und
1.00
135.98
135.98
19
SISTEMA DE AGUA
19.01
pto
4.00
11.71
46.84
19.02
22.00
8.63
189.86
19.03
und
2.00
23.58
47.16
19.04
und
1.00
23.58
20
20.01
und
2.00
201.10
20.02
pza
2.00
69.57
21
FLETE TERRESTRE
21.01
FLETE TERRESTRE
22
IMPACTO AMBIENTAL
22.01
IMPACTO AMBIENTAL
23
OTROS
23.01
PLACA RECORDATORIA
24
EQUIPAMIENTO Y MOBILIARIO
24.01
EQUIPAMIENTO LOCAL
24.01.01
EQUIPO DE SONIDO
und
1.00
500.00
500.00
24.01.02
GRUPO ELECTROGENO
und
1.00
1,750.00
1,750.00
24.01.03
MEGAFONO
und
1.00
350.00
24.02
MOBILIARIO LOCAL
24.02.01
ESCRITORIO DE MADERA-MELANINE
und
2.00
350.00
24.02.02
ESTANTES DE MADERA-MELANINE
und
2.00
350.00
700.00
24.02.03
SILLAS DE MADERA
und
50.00
50.00
2,500.00
24.02.04
und
1.00
375.00
25
25.01
26
TANQUE SEPTICO
26.01
TRABAJOS PRELIMINARES
26.01.01
TRAZO Y REPLANTEO
m2
2.88
1.56
26.01.02
m2
3.75
1.19
26.02
MOVIENTOS DE TIERRAS
26.02.01
EXCAVACION MANUAL
m3
8.10
32.19
260.74
26.02.02
m3
10.13
7.73
78.30
26.03
CONCRETO SIMPLE
26.03.01
m2
2.88
24.76
26.04
CONCRETO ARMADO
1,876.81
1,876.81
2,570.00
2,406.00
311.58
941.84
307.44
23.58
541.34
402.20
139.14
2,987.64
GLB
1.00
2,987.64
GLB
1.00
1,250.00
und
1.00
250.00
2,987.64
1,250.00
1,250.00
250.00
250.00
6,875.00
2,600.00
350.00
4,275.00
700.00
375.00
1,500.00
GLB
1.00
1,500.00
1,500.00
3,262.90
8.96
4.49
4.46
339.04
71.31
71.31
2,174.19
26.04.01
m3
0.45
366.52
26.04.02
ACERO GRADO 60
kg
15.40
5.04
77.62
26.04.03
m3
1.65
356.22
587.76
26.04.04
m2
22.04
19.33
426.03
26.04.05
kg
91.56
5.04
461.46
26.04.06
m3
0.17
326.12
55.44
26.04.07
m2
2.17
22.70
49.26
26.04.08
kg
15.00
5.04
75.60
26.04.09
pza
2.00
138.04
276.08
26.05
26.05.01
SUMINISTRO DE ACCESORIOS
GLB
1.00
597.30
597.30
26.05.02
INSTALACION DE ACCESORIOS
GLB
1.00
72.10
72.10
COSTO DIRECTO
GASTOS GENERALES
669.40
106,890.98
10.00%
SUBTOTAL
SUPERVISION (3%)
EXPEDIENTE TECNICO
COSTO TOTAL
SON :
164.93
10,689.10
117,580.08
3,527.40
6,500.00
127,607.48
UNIN
10/9/2012
Parcial S/.
600.00
400.00
200.00
504.49
255.56
248.93
852.95
154.64
189.48
247.35
100.95
160.53
7,960.35
248.30
3,217.86
3,175.05
643.78
675.36
16,293.21
1,965.12
1,502.45
462.67
6,302.79
1,515.32
3,165.93
1,621.55
8,025.29
3,054.57
3,482.24
1,488.48
6,892.22
6,892.22
15,808.51
7,063.60
2,061.61
1,204.60
847.50
3,783.82
847.37
6,257.99
2,338.60
1,694.86
537.09
700.45
986.99
3,314.03
3,314.03
8,089.80
2,261.21
5,049.26
779.33
254.87
254.87
10,082.05
3,403.74
6,678.31
658.84
207.90
450.94
4,552.73
2,337.23
829.96
490.10
437.99
98.38
16.44
342.63
1,876.81
1,876.81
2,570.00
265.65
176.44
103.26
74.42
632.20
161.15
215.10
297.66
114.40
529.72
2,406.00
1,485.60
490.98
117.84
311.58
941.84
92.44
99.54
75.74
171.30
187.74
78.36
83.56
17.18
135.98
307.44
46.84
189.86
47.16
23.58
541.34
402.20
139.14
2,987.64
2,987.64
1,250.00
1,250.00
250.00
250.00
6,875.00
2,600.00
500.00
1,750.00
350.00
4,275.00
700.00
700.00
2,500.00
375.00
1,500.00
1,500.00
3,262.90
8.96
4.49
4.46
339.04
260.74
78.30
71.31
71.31
2,174.19
164.93
77.62
587.76
426.03
461.46
55.44
49.26
75.60
276.08
669.40
597.30
72.10
106,890.98
10,689.10
117,580.08
3,527.40
6,500.00
127,607.48
10,689.10