Beruflich Dokumente
Kultur Dokumente
RESUMEN GENERAL
OBRA
PROPIETARIO
DEPARTAMENTO
: PODER JUDICIAL
: ICA
TEM
1.00
2.00
3.00
4.00
SUB-PRESUPUESTO
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
TOTAL PRESUPUESTO
SON: DOS MILLONES DOSCIENTOS CINCUENTA Y SEIS MIL OCHOCIENTOS OCHENTICINCO Y 82/100 NUEVOS SOLES
HA - CORTE SUPERIOR
2DO. PISO)
PARCIAL (S/.)
808,367.43
918,323.55
330,493.93
199,700.91
2,256,885.82
PRESUPUESTO
Descripcin
Und.
Metrado
01.01
m2
1,316.66
01.02
m2
270.84
01.03
134.78
02
02.01
02.02
TARRAJEO DE VIGAS
m2
581.83
02.03
m2
492.64
02.04
264.17
02.05
541.60
02.06
380.73
02.07
714.50
03
3,975.73
CIELORRASOS
03.01
m2
1,671.44
03.02
m2
93.79
04
PISOS Y PAVIMENTOS
04.01
CONTRAPISO DE 40 MM.
m2
1,656.74
04.02
m2
283.62
04.03
m2
460.74
04.04
m2
1,318.03
136.04
04.05
05
05.01
06
06.01
07
CONTRAZOCALOS Y OTROS
CONTRAZOCALO DE MADERA CEDRO 3" RODON 3/4m
1,283.18
ZOCALOS
ZOCALO DE CERAMICO SERIE GRANILLA - SERIE F m2
264.17
REVESTIMIENTOS
07.01
254.24
07.02
m2
175.48
08.01
138.19
08.02
08
09
CARPINTERIA DE MADERA
m2
16.25
CARPINTERIA DE ALUMINIO
09.01
m2
2.68
09.02
m2
75.04
TAPAJUNTAS DE CONSTRUCCION
25.00
m2
12.36
m2
157.46
pza
195.00
09.03
10
10.01
10.02
11
CERRAJERIA
11.01
11.02
2.00
11.03
110.00
12
12.01
9.24
13.01
2,253.26
13.02
4,058.04
13.03
13
m2
253.56
14
APARATOS SANITARIOS
14.01
14.02
und
20.00
14.03
9.00
14.04
8.00
14.05
20.00
14.06
und
2.00
14.07
und
28.00
14.08
und
28.00
14.09
und
28.00
14.10
DISPENSADOR DE JABON
und
28.00
14.11
und
67.00
und
112.00
14.12
15
8.00
VARIOS
15.01
m2
150.00
15.02
pza
1.00
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Precio (S/.)
Parcial (S/.)
77,796.87
38.83
51,125.91
64.77
17,542.31
67.73
9,128.65
104,398.49
14.85
59,039.59
27.28
15,872.32
19.85
9,778.90
17.47
4,615.05
15.25
8,259.40
9.24
3,517.95
4.64
3,315.28
42,703.71
24.75
41,368.14
14.24
1,335.57
142,958.23
20.82
34,493.33
43.96
12,467.94
27.95
12,877.68
56.89
74,982.73
59.81
8,136.55
16,142.40
12.58
16,142.40
17,662.41
66.86
17,662.41
16,840.38
24.28
6,172.95
60.79
10,667.43
35,442.21
234.72
32,435.96
185.00
3,006.25
24,618.37
319.00
854.92
305.00
22,887.20
35.05
876.25
66,816.81
325.64
4,024.91
398.78
62,791.90
7,174.81
12.51
2,439.45
69.78
139.56
41.78
4,595.80
948.21
102.62
948.21
57,066.62
7.94
17,890.88
7.71
31,287.49
31.11
7,888.25
26,229.20
220.00
1,760.00
150.00
3,000.00
120.00
1,080.00
174.00
1,392.00
345.00
6,900.00
165.00
330.00
65.00
1,820.00
160.00
4,480.00
12.00
336.00
18.50
518.00
48.56
3,253.52
12.14
1,359.68
6,285.00
26.90
4,035.00
2,250.00
2,250.00
643,083.72
64,308.37
64,308.37
771,700.46
146,623.09
918,323.55
PRESUPUESTO
11.02
11.03
12
12.01
12.02
12.03
13
13.01
13.02
13.03
14
14.01
14.02
14.03
14.04
15
15.01
15.02
15.03
15.04
15.05
16
16.01
16.02
16.03
Und.
Metrado
OBRAS PROVISIONALES
ALMACEN, DEPOSITO Y GUARDIANIA
GLB
1.00
PZA
1.00
GLB
1.00
ML
GLB
86.92
1.00
TRABAJOS PRELIMINARES
DEMOLICION DE PISO - MUROS EXISTENTES
GLB
m2
56.40
1.00
glb
1.00
FLETE TERRESTRE
glb
1.00
M2
1,575.64
M3
805.75
M3
221.54
73.85
MOVIMIENTO DE TIERRAS
M3
M2
67.40
ACARREO DE MATERIAL
m3
1,024.46
ELIMINACION DE MATERIAL
m3
1,024.46
m3
18.93
m3
10.62
m2
143.23
m2
571.56
m2
266.95
m3
7.44
CONCRETO SIMPLE
CONCRETO ARMADO
ZAPATAS
CONCRETO PARA ZAPATAS F'C=210 KG/CM2
m3
kg
160.17
3,411.35
VIGAS DE CIMENTACION
CONCRETO EN VIGAS DE CIMENTACION F'C= 210 KG/CM2
m3
9.54
m2
67.40
kg
922.59
m3
12.02
m2
96.15
kg
674.47
MURO DE CONTENCION
COLUMNAS
CONCRETO PARA COLUMNAS F'C=210 KG/CM2
m3
42.92
m2
354.77
kg
8,220.07
PLACAS
CONCRETO PLACAS FC=280 KG/CM2
m3
40.56
m2
260.38
kg
3,650.78
VIGAS
CONCRETO VIGAS F'C= 210 KG/CM2
m3
118.23
m2
kg
664.87
21,194.05
LOSAS MACIZAS
CONCRETO LOSAS MACIZAS F'C= 210 KG/CM2
m3
11.32
m2
45.26
kg
599.96
ESCALERAS
CONCRETO ESCALERAS F'C= 210 KG/CM2
m3
17.58
m2
131.44
kg
1,082.61
m3
7.09
m2
63.02
kg
321.80
m2
525.00
m2
116.72
m3
1,308.47
kg
3,588.40
2,181.00
LADRILLO BOVEDILLA DE ARCILLA H=0.25 M. @.50 PARA LOSAS ALIGERADAS SISTEMA FIRTH
und
4,362.00
CISTERNA
CONCRETO CISTERNA F'C= 210 KG/CM2
m3
m2
kg
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
32.17
171.23
2,056.63
Precio (S/.)
Parcial (S/.)
6,558.65
1,000.00
1,000.00
661.64
661.64
1,200.00
1,200.00
34.25
2,977.01
720.00
720.00
15,112.88
5,647.14
5,647.14
33.68
1,899.55
2,350.00
2,350.00
2,900.00
2,900.00
1.47
2,316.19
32,639.18
7.25
5,841.69
6.36
1,408.99
22.85
1,687.47
11.63
783.86
4.56
4,671.54
17.81
18,245.63
25,094.39
175.57
3,323.54
213.08
2,262.91
24.63
3,527.75
19.51
11,151.14
13.25
3,537.09
173.65
1,291.96
57,041.21
282.65
45,272.05
3.45
11,769.16
8,232.38
271.49
2,590.01
36.49
2,459.43
3.45
3,182.94
10,192.56
360.57
4,334.05
36.73
3,531.59
3.45
2,326.92
58,165.62
370.36
15,895.85
39.21
13,910.53
3.45
28,359.24
39,633.60
413.63
16,776.83
39.41
10,261.58
3.45
12,595.19
135,178.48
283.37
33,502.84
42.95
28,556.17
3.45
73,119.47
6,971.69
283.37
3,207.75
37.43
1,694.08
3.45
2,069.86
18,178.78
380.18
6,683.56
59.04
7,760.22
3.45
3,735.00
6,176.47
309.28
2,192.80
32.85
2,070.21
3.45
1,110.21
1.53
803.25
124,860.45
309.28
36,099.16
12.87
16,840.01
3.45
12,379.98
20.70
45,146.70
3.30
14,394.60
22,047.30
289.61
9,316.75
32.91
5,635.18
3.45
7,095.37
566,083.64
56,608.36
56,608.36
679,300.37
129,067.07
808,367.43
PRESUPUESTO
Descripcin
Und.
Metrado
SALIDAS
01.01
pto
01.02
pto
21.00
01.03
pto
207.00
01.04
pto
22.00
01.05
SALIDA DE FUERZA
pto
9.00
02
175.00
INTERRUPTORES
02.01
INTERRUPTOR SIMPLE
und
45.00
02.02
INTERRUPTOR DOBLE
und
7.00
INTERRUPTOR DE CONMUTACION
und
6.00
02.03
03
ARTEFACTOS DE ALUMBRADO
03.01
50.00
03.02
118.00
03.03
und
25.00
03.04
und
56.00
03.05
03.06
und
17.00
und
2.00
03.07
04
6.00
ACOMETIDAS
04.01
45.00
04.02
102.00
04.03
22.00
04.04
45.00
05
TABLEROS
05.01
1.00
05.02
2.00
05.03
2.00
05.04
1.00
05.05
und
1.00
06
06.01
und
6.00
06.02
und
13.00
06.03
und
25.00
06.04
07
1.00
07.01
pto
57.00
07.02
pto
4.00
07.03
und
4.00
07.04
und
10.00
07.05
und
2.00
07.06
und
1.00
07.07
und
3.00
07.08
und
07.09
TUBERIA PVC-P 25 MM
07.10
TUBERIA PVC-P 50 MM
84.70
07.11
TUBERIA PVC-P 80 MM
170.50
m2
15.00
07.12
08
CABLEADO ESTRUCTURADO
2.00
170.10
08.01
1.00
08.02
1.00
08.03
1.00
08.04
1.00
08.05
1.00
09
VARIOS
09.01
09.02
09.03
glb
m
1.00
2.00
22.50
Precio (S/.)
Parcial (S/.)
38,839.07
85.80
15,015.00
87.27
1,832.67
92.99
19,248.93
88.13
1,938.86
89.29
803.61
1,614.18
26.51
1,192.95
30.51
213.57
34.61
207.66
61,409.28
206.22
10,311.00
261.22
30,823.96
118.22
2,955.50
276.22
15,468.32
61.22
367.32
76.22
1,295.74
93.72
187.44
8,588.08
56.57
2,545.65
40.05
4,085.10
39.49
868.78
24.19
1,088.55
25,575.76
12,895.14
12,895.14
2,486.74
4,973.48
1,522.60
3,045.20
1,775.37
1,775.37
2,886.57
2,886.57
6,597.84
868.89
5,213.34
12.75
165.75
12.75
318.75
900.00
900.00
18,097.80
40.44
2,305.08
40.44
161.76
26.83
107.32
29.38
293.80
52.83
105.66
51.03
51.03
74.79
224.37
105.83
211.66
11.62
1,976.56
20.37
1,725.34
33.64
5,735.62
346.64
5,199.60
61,606.90
26,222.40
26,222.40
21,394.50
21,394.50
9,440.00
9,440.00
3,400.00
3,400.00
1,150.00
1,150.00
9,109.42
4,000.00
4,000.00
658.86
1,317.72
168.52
3,791.70
231,438.33
23,143.83
23,143.83
277,725.99
52,767.94
330,493.93
Descripcin
Und.
Metrado
01.01
pto
22.00
01.02
pto
36.00
02
SALIDAS DE DESAGUE
02.01
pto
33.00
02.02
pto
46.00
02.03
pto
35.00
02.04
pto
13.00
03
REGISTROS Y SUMIDEROS
03.01
und
13.00
03.02
und
2.00
03.03
und
2.00
03.04
und
17.00
04
04.01
15.00
04.02
12.00
04.03
20.00
04.04
54.00
04.05
5.00
04.06
12.00
38.00
05
05.01
05.02
77.00
05.03
110.00
06
06.01
und
12.00
06.02
und
31.00
06.03
und
6.00
06.04
und
6.00
06.05
und
20.00
06.06
und
8.00
06.07
und
2.00
06.08
und
2.00
06.09
pza
2.00
06.10
und
3.00
06.11
und
1.00
06.12
und
1.00
06.13
und
3.00
06.14
und
3.00
06.15
und
2.00
06.16
und
2.00
07
07.01
pto
3.00
07.02
pto
3.00
07.03
3.00
08
08.01
47.00
08.02
2.00
08.03
08.04
09
7.00
15.00
09.01
8.00
09.02
8.00
09.03
6.00
09.04
2.00
09.05
2.00
10
10.01
3.00
10.02
1.00
10.03
1.00
10.04
1.00
10.05
2.00
11
11.01
und
3.00
11.02
und
1.00
11.03
und
2.00
11.04
und
3.00
11.05
und
1.00
11.06
und
1.00
11.07
und
1.00
11.08
und
1.00
11.09
2.00
11.10
und
1.00
11.11
und
3.00
11.12
und
3.00
11.13
3.00
11.14
1.00
11.15
5.00
12
12.01
und
11.00
12.02
und
1.00
12.03
und
4.00
12.04
und
1.00
12.05
und
3.00
12.06
und
1.00
12.07
und
1.00
12.08
und
6.00
und
3.00
12.09
13
13.01
und
6.00
13.02
pza
15.00
13.03
2.00
13.04
2.00
13.05
2.00
13.06
und
1.00
13.07
und
1.00
13.08
13.09
1.00
70.00
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Precio (S/.)
Parcial (S/.)
3,521.36
77.18
1,697.96
50.65
1,823.40
6,792.66
93.54
3,086.82
45.07
2,073.22
41.58
1,455.30
13.64
177.32
1,353.83
46.28
601.64
23.62
47.24
55.23
110.46
34.97
594.49
2,519.03
42.35
635.25
33.13
397.56
20.90
418.00
16.35
882.90
11.84
59.20
10.51
126.12
5,048.56
46.75
1,776.50
25.08
1,931.16
12.19
1,340.90
4,631.75
69.82
837.84
47.82
1,482.42
42.82
256.92
34.82
208.92
32.82
656.40
27.82
222.56
25.82
51.64
24.82
49.64
128.14
256.28
88.49
265.47
79.39
79.39
61.14
61.14
27.18
81.54
23.05
69.15
15.04
30.08
11.18
22.36
2,039.85
213.73
641.19
278.35
835.05
187.87
563.61
7,186.97
122.50
5,757.50
85.74
171.48
67.92
52.17
475.44
782.55
1,635.30
80.63
645.04
66.38
531.04
52.76
316.56
43.75
87.50
27.58
55.16
81,514.44
6,672.83
20,018.49
2,364.38
2,364.38
47,356.86
47,356.86
5,442.77
5,442.77
3,165.97
6,331.94
14,724.13
648.38
1,945.14
299.79
299.79
358.38
716.76
288.38
865.14
372.64
372.64
142.46
142.46
647.26
647.26
544.26
544.26
65.78
131.56
303.78
303.78
372.26
1,116.78
172.26
516.78
1,988.32
5,964.96
554.92
554.92
120.38
601.90
5,000.14
121.94
1,341.34
63.64
63.64
57.76
231.04
284.88
284.88
238.98
716.94
149.64
149.64
144.58
144.58
197.06
1,182.36
295.24
885.72
3,878.55
165.37
992.22
82.99
1,244.85
150.03
300.06
155.03
310.06
100.00
200.00
120.00
120.00
150.03
150.03
135.03
135.03
6.09
426.30
139,846.57
13,984.66
13,984.66
167,815.89
31,885.02
199,700.91