Beruflich Dokumente
Kultur Dokumente
RESPONSABLES
OBRA
CLIENTE
UBICACIN
UNPRG-LAMBAYEQUE
CDIGO
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
Descripcin
ALMACEN DE OBRA
CERCOS PERIMETRICOS
CARTEL DE OBRA
TRANSPORTE DE MATERIALES Y EQUIPO
LIMPIEZA MANUAL DE TERRENO
TRAZO, NIVELES Y REPLANTEO PRELIMINAR - PRIMER NIVEL
TRAZO Y REPLANTEO EN PRIMER PISO, DURANTE EL PROCESO CONST
TRAZO, NIVELES Y REPLANTEO EN PISOS SUPERIORES
OBRA
CLIENTE
UBICACIN
UNPRG-LAMBAYEQUE
CDIGO
2.01.01
2.01.02
2.01.03
2.01.04
2.01.05
2.02.01
2.02.02
2.02.03
2.03.01.01
Descripcin
EXCAVACION MANUAL DEL TERRENO
RELLENO MANUAL CON MATERIAL PROPIO
RELLENO MANUAL CON MATERIAL DE PRESTAMO (ARENA FINA)
ELIMINACION DE MATERIAL EXCEDENTE C/EQ, D=5 Km, VOL=10 m3
NIVELACION INTERIOR Y APISONADO
CIMIENTOS CORRIDOS F'c=175 KG/CM2 + 30% P.G
SOLADO 3" MEZCLA 1:12 CEMENTO-HORMIGON
FALSOPISO E=4" MEZCLA 1:8 CEMENTO-HORMIGON
ZAPATAS: CONCRETO F'C=210 KG/CM2
Und.
m2
ml
Und
GLB
m2
m2
m2
m2
Und.
m3
m3
m3
m3
m2
m3
m2
m2
m3
HOJA N
Metrado
20.00
80.00
1.00
2.00
189.40
136.56
136.56
136.56
HOJA N
Metrado
285.12
148.60
24.95
124.22
196.00
2.50
94.43
121.80
64.90
2.03.01.02
2.03.01.03
2.03.02.01
2.03.02.02
2.03.02.03
2.03.03.01
2.03.03.02
2.03.03.03
2.03.04.01
2.03.04.02
2.03.04.03
2.03.05.01
2.03.05.02
2.03.05.03
2.03.06.01
2.03.06.02
2.03.06.03
2.03.07.01
2.03.07.02
2.03.07.03
2.03.08.01
2.03.08.02
2.03.08.03
2.03.08.04
2.03.09.01
2.03.09.02
2.03.09.03
2.03.10.01
2.03.10.02
2.03.10.03
2.03.11.01
2.03.11.02
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
GLB
m3
m2
kg
m3
m2
kg
m3
m2
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD (10%)
13.12%
10.00%
SUB TOTAL
IMPUESTO (IGV 18%)
18.00%
TOTAL PRESUPUESTO
S/. 39.66
S/. 3.96
S/. 343.24
S/. 39.66
S/. 3.96
S/. 403.03
S/. 29.15
S/. 3.96
S/. 401.39
S/. 45.79
S/. 5.52
S/. 401.39
S/. 46.27
S/. 5.52
S/. 401.39
S/. 46.27
S/. 3.96
S/. 348.93
S/. 50.89
S/. 5.52
S/. 348.93
S/. 37.41
S/. 3.96
S/. 2.35
S/. 433.93
S/. 63.12
S/. 3.96
S/. 414.13
S/. 43.52
S/. 4.34
S/. 413.97
S/. 36.40
15.56
2348.51
8.65
8.45
1254.88
8.35
179.51
480.09
71.56
574.30
9076.95
11.99
118.58
1197.80
11.50
71.50
1909.39
51.45
261.15
7634.33
46.95
136.28
4193.81
5244.24
17.94
82.12
1953.77
5.08
20.37
301.84
0.39
S/. 9.20
SON :
OBRA
CLIENTE
UBICACIN
:
:
:
O.E.3.
O.E.3.1
O.E.3.1.3
O.E.3.1.3.1
O.E. 3.1.15
O.E. 3.1.15.1
O.E. 3.1.15.2
O.E.3.2
O.E.3.2.1
O.E.3.2.2
O.E.3.2.3
O.E.3.2.4
O.E.3.2.5
O.E.3.2.6
O.E.3.2.7
O.E.3.2.8
O.E.3.2.9
O.E.3.2.10
O.E.3.2.11
O.E.3.2.12
O.E.3.3
O.E.3.3.1
O.E.3.4
O.E.3.4.1
O.E.3.4.2
O.E.3.4.2.1
O.E.3.4.2.2
O.E.3.4.2.3
O.E.3.5
O.E.3.5.1
O.E.3.5.1.1
O.E.3.5.2
ARQUITECTURA
MUROS Y TABIQUES DE ALBAILERIA
Muros de Ladrillo Pandereta de Arcilla
Muro de ladrillo pandereta (e=0.15) enlucido
Barandas y parapetos
Parapetos
Barandas
REVOQUES Y REVESTIMIENTOS
Tarrajeo en interiores
Tarrajeo rayado primario c/mezcla 1:5, e=1.5
Tarrajeo exteriores
Tarrajeo en columnas
Tarrajeo en vigas
Vestidura de derrames
Union muros y cielos rasos
tarrajeo fondo de escalera
Preparacion de gradas de concreto
Preparacion de descansos
gradas
Descansos
CIELOROSOS
Cielo raso con Mezcla
PISOS Y PAVIMENTOS
Contrapisos
Pisos
Piso ceramico 33x33 pietra marfil
Pisos bloquetas de concreto 20x10x8
Piso cemento pulido gris
ZOCALOS Y CONTRAZOCALOS
Zocalos
Zocalo - ceramico 30x30cm
Contrazocalos
CON
0.94/100
NUEVOS SOLES
HOJA N
Und.
Metrado
m
m
S/. 32.38
S/. 29.14
850.93
27.66
m
m
m
m
m
m
ml
m
ml
m
ml
m
S/. 16.31
S/. 15.05
S/. 17.68
S/. 21.13
S/. 30.72
S/. 10.37
S/. 12.59
S/. 12.59
S/. 24.85
S/. 21.87
S/. 53.71
S/. 22.09
1107.61
59.09
842.50
77.28
253.13
38.88
374.39
19.63
140.35
35.64
140.35
35.64
S/. 25.53
491.82
S/. 19.67
684.57
m
m
m
S/. 48.01
S/. 37.94
S/. 36.24
523.03
47.98
299.76
S/. 14.54
170.23
O.E.3.5.2.1
O.E.3.6
O.E.3.6.1
O.E.3.7
O.E.3.7.1
O.E.3.7.1.1
O.E.3.7.2
O.E.3.7.2.1
O.E.3.7.3
O.E.3.8
O.E.3.8.1
O.E.3.8.2
O.E.3.8.3
O.E.3.8.4
O.E.3.8.4.1
O.E.3.8.5
O.E.3.8.6
O.E.3.9
O.E.3.9.1
O.E.3.9.2
O.E.3.9.3
O.E.3.10
O.E.3.10.1
O.E.3.10.1.1
O.E.3.10.1.2
O.E.3.10.1.3
O.E.3.10.1.4
O.E.3.11
O.E.3.11.1
O.E.3.11.1.1
O.E.3.11.1.2
O.E.3.11.1.3
O.E.3.11.1.4
O.E.3.11.2
O.E.3.11.3
O.E.3.11.4
O.E.3.11.5
O.E.3.12
0.E.3.12.1
ml
S/. 14.37
433.72
S/. 19.96
161.54
und
S/. 210.55
32.00
und
und
S/. 196.83
S/. 49.47
137.58
91.59
und
und
m
S/. 325.81
S/. 475.00
S/. 190.61
9.60
41.00
832.92
ml
und
und
S/. 60.57
S/. 77.86
S/. 61.11
70.50
1.00
1.00
und
und
und
S/. 21.54
S/. 64.93
S/. 13.06
234.00
32.00
9.00
m
m
m
und
S/. 165.01
S/. 176.54
S/. 164.85
S/. 139.72
94.42
28.98
12.60
1.26
m
m
m
m
und
m
m
m
S/. 11.48
S/. 15.18
S/. 15.18
S/. 6.27
S/. 10.82
S/. 9.48
S/. 9.48
S/. 10.02
491.82
253.13
77.28
1076.86
38.88
824.35
58.88
52.29
Glb
S/. 3,138.06
1.00
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD (10%)
13.12%
10.00%
SUB TOTAL
IMPUESTO (IGV 18%)
18.00%
SON :
TOTAL PRESUPUESTO
SEICIENTOS CINCUENTA Y TRES MIL OCHO
OBRA
CLIENTE
UBICACIN
CDIGO
4
4.1
4.1.1
4.1.1.1
4.1.1.2
4.1.1.3
4.1.1.4
4.1.1.5
4.1.1.6
4.1.2
4.1.2.1
4.1.3
4.1.4
4.2
4.2.1
4.2.1.1
4.2.2
4.2.2.1
4.2.2.2
CON
0.32/100
INSTALACIONES SANITARIAS
APARATOS SANITARIOS Y ACCESORIOS
SUMINISTRO DE APARATOS SANITARIOS
INODORO ONE PIECE DE COLOR
LAVATORIO PEDESTAL SIMILAR MANANTIAL BLANCO
LAVADERO DE ACERO INOXIDABLE 01 POZA , 01 ESCURRIDERO
LAVADERO GRANITO 02 POZAS
URINARIO PICO DE LORO DE LOSA VITRIFICADA
GRIFERA LAVATORIO MARES
SUMINISTRO DE ACCESORIOS
PAPELERA DE LOSA
INSTALACIN DE APARATOS SANITARIOS
INSTALACIN DE ACCESORIOS
SISTEMA DE AGUA FRA
SALIDAS DE AGUA FRA
SALIDA DE AGUA FRA-PVC SAP 1/2"
RED DE ALIMENTACIN
TUBO PVC CON ROSCA 1/2" X 5 M
TUBO PVC CON ROSCA 3/4" X 5 M
NUEVOS SOLES
HOJA N
Und.
Metrado
Und.
Und.
Und.
Und.
Und.
Und.
S/. 11.00
S/. 9.00
S/. 4.00
S/. 1.00
S/. 3.00
S/. 14.00
327.60
76.29
218.06
126.04
179.11
75.17
Und.
Und.
Und.
S/. 11.00
S/. 42.00
S/. 31.00
12.61
34.33
5.49
Pto
S/. 29.00
70.52
m
m
S/. 57.22
S/. 39.83
12.93
13.49
4.2.2.3
4.2.3
4.2.3.1
4.2.3.2
4.2.3.3
4.2.3.4
4.2.3.5
4.2.3.6
4.2.3.7
4.2.3.8
4.2.3.9
4.2.3.10
4.2.3.11
4.2.3.12
4.2.3.13
4.2.4
4.2.4.1
4.2.4.2
4.2.4.3
4.2.5
4.2.5.1
4.2.5.2
4.2.5.3
4.2.5.4
4.2.5.5
4.2.6
4.2.6.1
4.2.6.2
4.3
4.3.1
4.3.1.1
4.3.1.2
4.3.2
4.3.2.1
4.3.2.2
4.3.2.3
4.3.3
4.3.3.1
4.3.3.2
S/. 71.86
13.57
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
S/. 20.00
S/. 2.00
S/. 4.00
S/. 3.00
S/. 2.00
S/. 49.00
S/. 3.00
S/. 15.00
S/. 6.00
S/. 5.00
S/. 4.00
S/. 1.00
S/. 26.00
10.64
11.41
15.57
10.16
11.59
10.36
10.88
13.83
10.20
10.74
11.66
8.88
7.39
Und.
Und.
Und.
S/. 13.00
S/. 3.00
S/. 1.00
97.54
140.66
103.27
Glb.
Glb.
Glb.
Glb.
Glb.
S/. 1.00
S/. 2.00
S/. 1.00
S/. 1.00
S/. 1.00
961.32
63.84
1088.79
47.18
36.67
Pto
Ml
S/. 1.00
S/. 168.91
65.59
2.25
Pto
Pto
S/. 41.00
S/. 29.00
66.56
75.63
m
m
m
S/. 98.49
S/. 1.14
S/. 102.81
23.96
9.13
24.27
Und.
Und.
S/. 42.00
S/. 9.00
21.33
25.52
4.3.3.3
4.3.3.4
4.3.3.5
4.3.3.6
4.3.3.7
4.3.3.8
4.3.3.9
4.3.3.10
4.3.3.11
4.3.3.12
4.3.3.13
4.3.4
4.3.4.1
4.3.5
4.3.5.1
24.29
27.42
42.78
22.02
26.52
20.12
23.40
20.75
9.70
14.04
17.08
Und.
S/. 3.00
146.67
Pto
S/. 1.00
93.72
0.03/100
NUEVOS SOLES
13.12%
10.00%
SUB TOTAL
IMPUESTO (IGV 18%)
18.00%
TOTAL PRESUPUESTO
CUARENTA Y SEIS MIL TRECIENTOS SESENTA Y NUEVE
OBRA
CLIENTE
UBICACIN
:
:
:
5.1.1
5.1.2
5.1.3
5.1.4
5.1.5
5.1.6
S/. 9.00
S/. 1.00
S/. 5.00
S/. 5.00
S/. 6.00
S/. 12.00
S/. 12.00
S/. 6.00
S/. 5.00
S/. 10.00
S/. 1.00
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD (10%)
SON :
CDIGO
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
CON
Und.
HOJA N
Metrado
S/. 58.17
S/. 88.14
S/. 69.56
S/. 54.51
S/. 54.38
S/. 227.22
1
127
52
17
11
32
5.1.7
5.1.8
5.2.1
5.3.1
5.3.2
5.3.3
5.3.4
5.4.1
5.5.1
5.5.2
5.5.3
5.5.4
5.5.5
5.6.1
5.7.1
5.7.2
5.7.3
5.7.4
5.7.5
5.7.6
5.7.7
5.8.1
5.8.2
SON :
13.12%
10.00%
SUB TOTAL
IMPUESTO (IGV 18%)
18.00%
TOTAL PRESUPUESTO
CIENTO VEINTE MIL TRECIENTOS VEINTISEIS
PRESUPUESTO FINAL
COSTO DIRECTO
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
CON
S/. 46.09
S/. 46.09
S/. 31.75
S/. 5.10
S/. 5.40
S/. 7.22
S/. 7.73
S/. 274.56
S/. 14.15
S/. 16.83
S/. 18.45
S/. 20.53
S/. 20.53
S/. 565.50
S/. 84.20
S/. 58.20
S/. 57.80
S/. 48.80
S/. 101.50
S/. 78.36
S/. 56.04
S/. 3,282.25
S/. 138.58
8
6
841.16
216.61
1225.42
970.4
14.82
6
20
8
3
17
11
1
19
6
18
17
52
13
3
1
1
0.43/100
NUEVOS SOLES
GASTOS GENERALES
UTILIDAD (10%)
13.12%
10.00%
SUB TOTAL
IMPUESTO (IGV 18%)
SON :
TOTAL PRESUPUESTO
UN MILLN CUATROCIENTOS DOS MIL CUATROCIENTOS
VEINTINUEVE
18.00%
CON
0.72/100
NUEVOS SOLES
2/1/2012
Total
S/. 3,202.30
S/. 11,655.68
S/. 325.62
S/. 7,000.00
S/. 197.08
S/. 155.63
S/. 79.09
S/. 106.34
2/1/2012
Parcial
S/. 7,944.80
S/. 2,760.41
S/. 1,414.84
S/. 1,963.87
S/. 481.52
S/. 396.06
S/. 12,052.81
S/. 13,564.37
S/. 22,276.05
S/. 617.18
S/. 9,300.28
S/. 2,970.37
S/. 335.17
S/. 4,969.42
S/. 3,364.50
S/. 5,233.12
S/. 1,901.19
S/. 28,724.83
S/. 26,298.44
S/. 50,130.59
S/. 4,810.62
S/. 5,486.27
S/. 6,615.26
S/. 4,615.95
S/. 3,308.04
S/. 7,561.33
S/. 17,952.79
S/. 13,288.81
S/. 42,163.22
S/. 16,382.26
S/. 5,097.62
S/. 16,607.82
S/. 12,297.88
S/. 7,785.10
S/. 5,183.57
S/. 7,737.08
S/. 2,105.01
S/. 886.51
S/. 1,309.04
S/. 161.45
S/. 334.92
S/. 401,112.13
S/. 52,612.20
S/. 40,111.21
S/. 493,835.54
S/. 88,890.40
S/. 582,725.94
VOS SOLES
2/1/2012
Parcial
S/. 27,549.35
S/. 806.12
S/. 18,064.53
S/. 889.18
S/. 14,893.13
S/. 1,633.06
S/. 7,775.46
S/. 403.01
S/. 4,714.38
S/. 247.12
S/. 3,488.15
S/. 779.31
S/. 7,537.96
S/. 787.33
S/. 12,555.30
S/. 13,463.71
S/. 25,111.90
S/. 1,820.02
S/. 10,863.94
S/. 2,475.19
S/. 6,232.68
S/. 3,223.52
S/. 6,737.56
S/. 27,078.23
S/. 4,531.34
S/. 3,127.80
S/. 19,475.00
S/. 158,761.62
S/. 4,270.37
S/. 77.86
S/. 61.11
S/. 5,040.94
S/. 2,077.83
S/. 117.56
S/. 15,581.16
S/. 5,116.05
S/. 2,077.08
S/. 176.05
S/. 5,647.51
S/. 3,842.42
S/. 1,173.08
S/. 6,749.47
S/. 420.50
S/. 7,815.32
S/. 558.17
S/. 523.69
S/. 3,138.06
S/. 449,490.13
S/. 58,957.74
S/. 44,949.01
S/. 553,396.88
S/. 99,611.44
S/. 653,008.32
VOS SOLES
2/1/2012
Parcial
S/. 3,603.60
S/. 686.61
S/. 872.24
S/. 126.04
S/. 537.33
S/. 1,052.38
S/. 138.71
S/. 1,441.86
S/. 170.19
S/. 2,045.08
S/. 739.85
S/. 537.31
S/. 975.14
S/. 212.80
S/. 22.82
S/. 62.28
S/. 30.48
S/. 23.18
S/. 507.64
S/. 32.64
S/. 207.45
S/. 61.20
S/. 53.70
S/. 46.64
S/. 8.88
S/. 192.14
S/. 1,268.02
S/. 421.98
S/. 103.27
S/. 961.32
S/. 127.68
S/. 1,088.79
S/. 47.18
S/. 36.67
S/. 65.59
S/. 380.05
S/. 2,728.96
S/. 2,193.27
S/. 2,359.82
S/. 10.41
S/. 2,495.20
S/. 895.86
S/. 229.68
S/. 218.61
S/. 27.42
S/. 213.90
S/. 110.10
S/. 159.12
S/. 241.44
S/. 280.80
S/. 124.50
S/. 48.50
S/. 140.40
S/. 17.08
S/. 440.01
S/. 93.72
S/. 31,917.54
S/. 4,186.49
S/. 3,191.75
S/. 39,295.78
S/. 7,073.24
S/. 46,369.03
VOS SOLES
2/1/2012
Parcial
S/. 58.17
S/. 11,193.78
S/. 3,617.12
S/. 926.67
S/. 598.18
S/. 7,271.04
S/. 368.72
S/. 276.54
S/. 26,706.83
S/. 1,104.71
S/. 6,617.27
S/. 7,006.29
S/. 114.56
S/. 1,647.36
S/. 283.00
S/. 134.64
S/. 55.35
S/. 349.01
S/. 225.83
S/. 565.50
S/. 1,599.80
S/. 349.20
S/. 1,040.40
S/. 829.60
S/. 5,278.00
S/. 1,018.68
S/. 168.12
S/. 3,282.25
S/. 138.58
S/. 82,825.20
S/. 10,863.83
S/. 8,282.52
S/. 101,971.55
S/. 18,354.88
S/. 120,326.43
VOS SOLES
S/. 401,112.13
S/. 449,490.13
S/. 31,917.54
S/. 82,825.20
VOS SOLES
S/. 965,344.99
S/. 126,620.27
S/. 96,534.50
S/. 1,188,499.76
S/. 213,929.96
S/. 1,402,429.72