Beruflich Dokumente
Kultur Dokumente
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
m2
120.00
36.16
4,339.20
01.02
und
1.00
701.16
701.16
01.03
Servicios higienicos
m2
4.50
160.00
720.00
01.04
GLB
1.00
1,000.00
1,000.00
01.05
01.06
GLB
02
TRABAJOS PRELIMINARES
02.01
Desmontaje de techos
m2
02.02
02.03
02.04
02.05
Precio S.
Metrado
Parcial S.
7,848.96
10.00
8.86
88.60
1.00
1,000.00
1,000.00
120.00
5.33
und
20.00
24.97
499.40
m2
600.00
2.10
1,260.00
Demolicion de pisos
m2
600.00
5.48
3,288.00
m3
80.00
13.22
1,057.60
02.06
m2
200.00
2.58
516.00
02.07
m2
200.00
1.54
308.00
02.08
m2
200.00
2.92
584.00
02.09
m2
200.00
1.42
284.00
02.10
Flete Terrestre
GLB
1.00
1,500.00
1,500.00
03
MOVIMIENTO DE TIERRAS
03.01
m3
40.00
5.01
200.40
03.02
m3
653.33
23.55
15,385.92
03.03
m2
359.92
3.15
1,133.75
03.04
m3
523.32
26.80
14,024.98
03.05
m2
200.00
12.82
2,564.00
03.06
m3
171.61
18.89
3,241.71
03.07
m3
171.61
13.23
04
04.01
CIMIENTOS CORRIDOS
04.01.01
m3
4.32
219.81
04.01.02
m2
7.20
1.00
04.02
04.02.01
m3
3.15
259.07
816.07
04.02.02
m2
25.19
35.04
882.66
04.02.03
m2
29.68
1.00
04.03
04.03.01
m3
19.74
237.25
04.03.02
m2
197.43
1.00
05
05.01
05.01.01
m3
104.17
387.03
05.01.02
Encofrado y desencofrado
m2
72.00
33.00
2,376.00
05.01.03
kg
6,746.77
4.61
31,102.61
05.01.04
m2
341.43
1.00
05.02
VIGAS DE CONEXION
05.02.01
m3
13.50
379.01
05.02.02
m2
138.00
33.00
4,554.00
05.02.03
kg
2,204.70
4.61
10,163.67
05.02.04
m2
168.00
1.00
9,936.60
639.60
38,821.16
2,270.40
7,565.94
956.78
949.58
7.20
1,728.41
29.68
4,880.75
4,683.32
197.43
758,320.22
74,136.96
40,316.92
341.43
20,002.31
5,116.64
168.00
198,639.34
05.03
COLUMNAS
05.03.01
m3
139.67
405.39
56,620.82
05.03.02
m2
1,108.50
37.79
41,890.22
05.03.03
kg
21,479.35
4.61
99,019.80
05.03.04
m2
1,108.50
1.00
1,108.50
Fecha :
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
05.04
PLACAS
05.04.01
m3
33.22
405.39
13,467.06
05.04.02
m2
341.76
37.79
12,915.11
05.04.03
kg
3,395.44
4.61
15,652.98
05.04.04
m2
341.76
1.00
05.05
VIGAS
05.05.01
m3
108.00
439.77
47,495.16
05.05.02
m2
1,104.00
39.68
43,806.72
05.05.03
kg
17,637.64
4.83
85,189.80
05.05.04
m2
1,344.00
1.00
05.06
DOBLE VIGUETA
05.06.01
m3
2.70
439.77
1,187.38
05.06.02
m2
40.46
39.68
1,605.45
05.06.03
kg
503.55
4.83
2,432.15
05.06.04
m2
53.95
1.00
05.07
VIGA CHATA
05.07.01
m3
7.94
439.77
3,491.77
05.07.02
m2
103.17
39.68
4,093.79
05.07.03
kg
1,407.20
4.83
6,796.78
05.07.04
m2
142.85
1.00
05.08
VIGUETA
05.08.01
m3
5.43
439.77
2,387.95
05.08.02
m2
105.94
39.68
4,203.70
05.08.03
kg
462.58
4.83
2,234.26
05.08.04
m2
121.45
1.00
05.09
LOSAS ALIGERADAS
05.09.01
m3
122.50
447.24
54,786.90
05.09.02
m2
1,400.00
36.65
51,310.00
05.09.03
kg
7,392.19
4.61
34,078.00
05.09.04
und
3,504.00
3.87
13,560.48
05.09.05
m2
1,600.00
1.00
05.10
LOSA MACIZA
05.10.01
m3
8.25
529.28
4,366.56
05.10.02
m2
110.00
36.65
4,031.50
05.10.03
kg
1,982.37
4.83
9,574.85
05.10.04
m2
110.00
1.00
05.11
ESCALERAS
05.11.01
m3
30.66
529.28
05.11.02
m2
168.47
36.65
6,174.43
05.11.03
kg
4,229.27
4.83
20,427.37
05.11.04
m2
329.73
1.00
06
ESTRUCTURAS DE MADERA
06.01
pza
10.00
527.95
06.02
p2
30.00
61.79
07
07.01
m2
67.59
111.56
7,540.34
07.02
m2
1,750.30
65.37
114,417.11
08
REVOQUES Y REVESTIMIENTOS
08.01
m2
444.52
18.11
8,050.26
08.02
m2
2,979.46
22.04
65,667.30
08.03
m2
984.97
25.00
24,624.25
08.04
m2
824.10
27.15
22,374.32
08.05
m2
481.35
28.90
13,911.02
Precio S.
Metrado
Parcial S.
42,376.91
341.76
177,835.68
1,344.00
5,278.93
53.95
14,525.19
142.85
8,947.36
121.45
155,335.38
1,600.00
18,082.91
110.00
43,159.25
16,227.72
329.73
7,133.20
5,279.50
1,853.70
121,957.45
160,421.67
Fecha :
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
08.06
ML
1,218.32
12.70
15,472.66
08.07
m2
244.78
27.15
6,645.78
08.08
m2
108.70
28.90
3,141.43
08.09
m2
18.50
28.90
09
CIELORRASO
09.01
10
PISOS Y PAVIMENTOS
10.01
FALSO PISO
10.01.01
Falso piso de 50 mm
Precio S.
Metrado
Parcial S.
534.65
44,580.81
m2
1,273.01
35.02
44,580.81
125,647.44
3,861.67
m2
162.46
23.77
3,861.67
23,536.56
10.02
CONTRAPISO
10.02.01
Contrapiso de 48 mm
10.03
PISOS
10.03.01
m2
202.35
17.38
3,516.84
10.03.02
m2
588.39
50.84
29,913.75
10.03.03
m2
204.52
50.84
10,397.80
10.03.04
m2
108.68
50.84
5,525.29
10.03.05
Piso de parquet 6 x 30 cm
m2
430.13
92.95
39,980.58
10.03.06
m2
92.66
21.38
10.04
PISOS EXTERIORES
10.04.01
VEREDAS
10.04.01.01
m2
39.89
4.72
10.04.01.02
m2
39.89
10.01
399.30
10.04.01.03
m2
67.20
37.04
2,489.09
10.04.01.04
m3
8.78
372.80
3,273.18
10.04.01.05
Bruas en Veredas
ML
87.36
5.96
520.67
10.04.01.06
ML
12.00
5.28
11
ZOCALOS Y CONTRAZOCALOS
11.01
CONTRAZOCALOS
11.01.01
485.44
17.21
8,354.42
11.01.02
579.14
42.32
24,509.20
11.02
ZOCALOS
11.02.01
m2
444.52
55.29
12
COBERTURA
12.01
12.02
m2
137.91
60.03
8,278.74
12.03
ML
10.00
29.02
290.20
13
CARPINTERIA DE MADERA
14
PUERTA ELEVADISA
14.01
m2
1.00
1,500.00
14.02
14.02.01
pza
1.00
328.31
328.31
14.02.02
pza
15.00
278.31
4,174.65
14.02.03
pza
2.00
248.31
496.62
14.02.04
pza
31.00
228.31
7,077.61
14.02.05
pza
21.00
248.31
5,214.51
14.02.06
pza
21.00
278.31
15
15.01
29.29
1,200.00
35,148.00
15.02
11.60
1,200.00
13,920.00
15.03
CLOSET 1.70*1.80 m
54.00
1,666.67
90,000.18
16
CARPINTERIA METALICA
5,806.56
16.01
5,806.56
m2
1,140.89
20.63
23,536.56
91,315.33
1,981.07
6,933.88
6,933.88
188.28
63.36
57,441.13
32,863.62
24,577.51
24,577.51
8,568.94
24,636.21
1,500.00
23,136.21
5,844.51
139,068.18
Fecha :
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
16.01.01
17
CERRAJERIA
17.01
BISAGRAS
17.01.01
17.02
CERRADURAS
17.02.01
pza
17.00
56.76
964.92
17.02.02
pza
87.00
95.93
8,345.91
18
18.01
VIDRIOS, CRISTALES
18.01.01
p2
269.36
220.44
18.01.02
m2
23.10
54.68
19
PINTURA
19.01
19.01.01
m2
1,273.01
12.65
16,103.58
19.01.02
m2
481.35
10.83
5,213.02
19.01.03
m2
824.10
10.83
8,925.00
19.01.04
m2
2,979.46
11.64
34,680.91
19.01.05
m2
900.21
12.14
10,928.55
19.01.06
m2
121.83
10.83
1,319.42
19.01.07
m2
222.53
10.83
2,410.00
19.01.08
m2
89.92
10.83
973.83
19.01.09
m2
16.50
10.83
20
20.01
INODOROS
20.01.01
20.02
LAVATORIOS
20.02.01
pza
34.00
238.97
8,124.98
20.02.02
pza
17.00
158.97
2,702.49
20.02.03
pza
17.00
183.97
20.03
GRIFERIA
20.03.01
pza
17.00
197.14
3,351.38
20.03.02
pza
34.00
95.92
3,261.28
20.03.03
pza
34.00
40.62
20.04
ACCESORIOS SANITARIOS
20.04.01
pza
34.00
33.32
1,132.88
20.04.02
und
17.00
46.86
796.62
20.04.03
und
17.00
47.49
807.33
20.04.04
und
17.00
37.78
642.26
20.04.05
pza
17.00
72.99
1,240.83
21
INSTALACION SANITARIA
21.01
SISTEMA DE DESAGUE
21.01.01
pto
34.00
42.69
1,451.46
21.01.02
pto
68.00
33.09
2,250.12
21.01.03
pto
17.00
26.09
443.53
21.01.04
pto
85.00
26.09
2,217.65
21.01.05
pto
4.00
33.89
135.56
21.01.06
pto
17.00
31.99
543.83
21.01.07
pto
1.00
77.47
77.47
21.01.08
pto
42.00
49.79
2,091.18
21.02
21.02.01
22.14
32.97
729.96
21.02.02
176.25
23.30
4,106.63
Precio S.
Metrado
62.76
Parcial S.
92.52
5,806.56
10,483.95
1,173.12
PAR
104.00
11.28
1,173.12
9,310.83
60,640.83
60,640.83
59,377.72
1,263.11
80,733.01
80,733.01
178.70
33,884.74
7,316.12
pza
34.00
215.18
7,316.12
13,954.96
3,127.49
7,993.74
1,381.08
4,619.92
30,452.33
9,210.80
7,347.28
Fecha :
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
21.02.03
ML
116.16
16.90
21.02.04
34.79
15.74
21.03
ACCESORIOS VARIOS
21.03.01
und
85.00
18.89
1,605.65
21.03.02
pza
17.00
24.62
418.54
21.03.03
pza
1.00
29.12
29.12
21.03.04
pza
42.00
55.22
2,319.24
21.03.05
und
90.00
15.70
1,413.00
21.03.06
und
30.00
18.08
542.40
21.03.07
und
85.00
17.89
1,520.65
21.03.08
pza
190.00
12.83
2,437.70
21.03.09
und
35.00
25.05
876.75
21.03.10
und
34.00
55.97
1,902.98
21.04
CAJAS DE INSPECCION
21.04.01
pza
5.00
118.87
21.05
VENTILACION
21.05.01
pza
4.00
9.98
39.92
21.05.02
pto
4.00
48.25
193.00
21.06
PRUEBAS HIDRAULICAS
21.06.01
ML
1.00
0.95
22
22.01
22.01.01
pto
34.00
43.17
1,467.78
22.01.02
pto
68.00
43.17
2,935.56
22.01.03
pto
17.00
43.17
733.89
22.01.04
pto
17.00
42.67
725.39
22.01.05
pto
1.00
90.07
22.02
22.02.01
176.90
16.90
22.02.02
360.64
18.31
22.03
ACCESORIOS VARIOS
22.03.01
und
148.00
17.99
2,662.52
22.03.02
und
55.00
18.79
1,033.45
22.03.03
und
165.00
12.48
2,059.20
22.03.04
und
68.00
10.66
724.88
22.03.05
und
24.00
20.25
486.00
22.03.06
und
48.00
25.39
1,218.72
22.04
LLAVES Y VALVULAS
22.04.01
und
1.00
72.45
72.45
22.04.02
und
1.00
62.19
62.19
22.04.03
und
1.00
33.65
22.05
22.05.01
GLB
1.00
565.31
22.05.02
GLB
1.00
500.00
23
23.01
Canaleta de concreto
23.02
und
24
INSTALACIONES ELECTRICAS
93,732.55
24.01
SALIDA DE INSTALACIONES
20,443.95
24.01.01
pto
200.00
23.18
4,636.00
24.01.02
pto
279.00
25.93
7,234.47
24.01.03
pto
168.00
25.93
4,356.24
Precio S.
Metrado
Parcial S.
1,963.10
547.59
13,066.03
594.35
594.35
232.92
0.95
0.95
24,963.99
5,952.69
90.07
9,592.93
2,989.61
6,603.32
8,184.77
168.29
33.65
1,065.31
565.31
500.00
4,260.26
10.00
374.35
2.00
258.38
Fecha :
3,743.50
516.76
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
Item
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Descripcin
Und.
23/06/2014
Costo al
Precio S.
Metrado
Parcial S.
24.01.04
pto
68.00
26.63
24.01.05
Salida de fuerza
pto
32.00
75.20
1,810.84
24.02
CANALES Y TUBERIAS
24.02.01
und
2.00
567.13
1,134.26
24.02.02
650.00
7.30
4,745.00
24.02.03
120.00
6.80
816.00
24.02.04
150.00
6.80
1,020.00
24.02.05
650.00
6.82
4,433.00
24.02.06
und
160.00
5.07
811.20
24.02.07
und
45.00
6.60
297.00
24.02.08
und
36.00
4.57
164.52
24.02.09
und
60.00
2.07
124.20
24.02.10
und
56.00
7.07
395.92
24.02.11
und
240.00
5.07
1,216.80
24.02.12
und
163.00
4.57
744.91
24.02.13
und
136.00
2.07
24.03
2,406.40
16,184.33
281.52
22,716.41
24.03.01
ML
860.00
5.25
4,515.00
24.03.02
ML
630.00
5.55
3,496.50
24.03.03
ML
520.00
6.15
3,198.00
24.03.04
ML
430.00
5.67
2,438.10
24.03.05
ML
185.00
6.25
1,156.25
24.03.06
ML
136.00
13.65
1,856.40
24.03.07
ML
148.00
40.92
24.04
24.04.01
GLB
25.00
25.00
625.00
24.04.02
pza
16.00
708.07
11,329.12
24.04.03
pza
16.00
821.37
13,141.92
24.04.04
pza
16.00
499.67
24.05
CAJAS DE PASO
24.05.01
pza
17.00
37.65
640.05
24.05.02
pza
17.00
38.65
657.05
24.06
ARTEFACTOS
LUMINARIA MET. P/ADOSAR C/REJILLA LAMP. FLUORESC. AF 2x36W (TIPO
pza
160.00
56.59
9,054.40
25
6,056.16
33,090.76
7,994.72
1,297.10
A)
26
pza
40.00
46.59
1,863.60
27
pza
32.00
36.79
1,177.28
27.01
LUZ DE EMERGENCIA
pza
8.00
121.59
28
28.01
jgo
1.00
1,219.00
28.02
jgo
1.00
256.57
256.57
28.03
20.00
157.80
3,156.00
28.04
und
8.00
33.11
29
ESTRUCTURAS DE MADERA
29.01
GLB
1.00
100.00
100.00
29.02
und
1.00
100.00
100.00
30
TRANSPORTE DE MATERIALES
30.01
VJE
1.00
90.00
31
PLAN DE SEGURIDAD
31.01
GLB
1.00
31.02
und
31.03
GLB
972.72
4,896.45
1,219.00
264.88
200.00
90.00
90.00
7,627.95
1,700.00
1,700.00
15.00
154.53
2,317.95
1.00
1,500.00
1,500.00
Fecha :
26/06/2014 04:58:10p.m.
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0801005
VIVIENDA MULTIFAMILIAR SRA. DINA BETTY LOAYZA ALFARO, WANCHAQ-CUSCO-CUSCO
LOAYZA ALFARO, BETTY
CUSCO - CUSCO - WANCHAQ
Und.
23/06/2014
Costo al
Item
Descripcin
31.04
GLB
1.00
690.00
690.00
31.05
und
1.00
1,420.00
1,420.00
32
PLAN DE CONTINGENCIA
32.01
GLB
1.00
567.60
33
PLAN DE CIERRE
33.01
GLB
33.02
m2
34
34.01
und
34.02
Diseo de Mezclas
34.03
34.04
Precio S.
Metrado
Parcial S.
567.60
567.60
884.00
1.00
500.00
1,600.00
0.24
500.00
384.00
4,600.00
3.00
500.00
1,500.00
und
4.00
250.00
1,000.00
und
80.00
25.00
2,000.00
und
1.00
100.00
COSTO DIRECTO
100.00
1,888,840.13
188,884.01
-----------------------------------------------------------------------SUBTOTAL
2,077,724.14
----------------------------------------------------------------------TOTAL
2,077,724.14
Fecha :
26/06/2014 04:58:10p.m.