Professional Documents
Culture Documents
Pgina
Costo al
21/04/2010
Presupuesto
Subpresupuesto
Cliente
Lugar
0301007
MEJORAMIENTO DE LOS SERVICIOS POLICIALES BRINDADOS POR LA COMISARIA PNP-LIMA
002
ARQUITECTURA
CONSORCIO MATH INGENIEROS
LIMA - HUARAL - HUARAL
Item
Descripcin
01
01.01
02
REVOQUES Y ENLUCIDOS
02.01
Presupuesto
Und.
Metrado
Precio S/.
Parcial S/.
64,489.97
m2
1,205.42
53.50
64,489.97
m2
239.06
23.55
5,629.86
02.02
m2
1,555.99
22.66
35,258.73
02.03
m2
784.93
25.26
19,827.33
02.04
m2
154.71
27.25
4,215.85
02.05
m2
67.66
29.29
1,981.76
02.06
DERRAME DE VANOS
862.37
12.46
10,745.13
02.07
261.63
4.29
03
CIELO RASOS
03.01
m2
691.10
23.67
03.02
m2
121.28
23.67
04
PISOS Y PAVIMENTOS
04.01
m2
781.74
23.38
18,277.08
04.02
m2
676.45
46.72
31,603.74
04.03
m2
92.26
29.03
2,678.31
04.04
m2
223.61
29.03
6,491.40
04.05
m2
12.27
81.73
1,002.83
04.06
m2
0.32
30.59
9.79
04.07
m2
4.63
30.59
05
CONTRAZOCALOS
05.01
525.92
11.67
6,137.49
05.02
29.91
11.33
338.88
05.03
118.09
9.77
1,153.74
05.04
10.75
18.28
196.51
05.05
31.55
13.45
06
ZOCALOS
06.01
m2
38.70
28.09
1,087.08
06.02
m2
122.79
48.79
5,990.92
06.03
m2
135.05
48.79
6,589.09
07
07.01
67.35
27.81
1,873.00
07.02
141.50
13.47
1,906.01
07.03
141.50
10.29
08
CARPINTERIA DE MADERA
08.01
m2
38.96
229.50
8,941.32
08.02
m2
27.35
229.50
6,276.83
08.03
m2
4.41
229.50
1,012.10
08.04
m2
25.35
229.50
5,817.83
08.05
m2
9.00
213.78
1,924.02
08.06
1.00
1,548.97
1,548.97
08.07
CLOSET 01
1.00
750.52
750.52
08.08
CLOSET 02
1.00
854.73
854.73
08.09
CLOSET 03
1.00
1,056.98
1,056.98
08.10
CLOSET 04
1.00
820.98
820.98
08.11
CLOSET 05
1.00
933.42
933.42
78,781.05
1,122.39
19,229.04
16,358.34
2,870.70
60,204.78
141.63
8,250.97
424.35
13,667.09
5,235.05
1,456.04
29,937.70
09
CARPINTERIA METALICA
28,863.57
09.01
PUERTA METALICA
m2
17.28
327.17
5,653.50
09.02
pza
1.00
5,318.18
5,318.18
09.03
61.50
98.58
6,062.67
09.04
11.50
135.59
1,559.29
09.05
09.06
m
m
12.00
6.30
123.58
124.11
1,482.96
781.89
09.07
2.00
412.07
824.14
09.08
15.80
105.59
1,668.32
09.09
1.00
421.18
421.18
09.10
1.00
471.98
471.98
09.11
1.00
1,578.69
1,578.69
09.12
m2
5.45
138.58
09.13
09.13.01
3.00
250.06
750.18
09.13.02
3.00
250.06
750.18
09.13.03
1.00
395.09
395.09
09.13.04
1.00
390.06
10
CARPINTERIA DE ALUMINIO
10.01
m2
106.13
46.24
4,907.45
10.02
m2
12.48
189.02
2,358.97
10.03
m2
10.59
221.65
2,347.27
11
CERRAJERIA
11.01
CERRADURA TIPO B
24.00
56.12
1,346.88
11.02
CERRADURA TIPO C
6.00
61.12
366.72
11.03
CERRADURA TIPO D
3.00
46.12
138.36
11.04
CERRADURA TIPO E
6.00
53.12
318.72
11.05
CERRADURA TIPO F
5.00
57.12
285.60
11.06
CERRADURA TIPO G
3.00
76.12
228.36
11.07
CERRADURA TIPO H
3.00
47.12
141.36
11.08
CERRADURA TIPO I
2.00
59.12
118.24
11.09
pza
112.00
10.21
1,143.52
11.10
pza
88.00
11.90
1,047.20
11.11
pza
28.00
18.33
513.24
11.12
pza
10.00
10.97
109.70
11.13
pza
6.00
83.08
12
12.01
CRISTAL TEMPLADO 6 mm
p2
1,208.35
18.74
22,644.48
12.02
p2
47.34
39.24
1,857.62
12.03
p2
249.63
29.55
7,376.57
12.04
p2
41.32
21.30
13
PINTURA
13.01
m2
1,881.75
7.72
14,527.11
13.02
m2
863.42
9.12
7,874.39
13.03
m2
893.62
8.64
7,720.88
13.04
m2
269.36
8.62
2,321.88
13.05
m2
106.85
12.83
14
14.01
pza
15.00
185.00
2,775.00
14.02
pza
2.00
94.99
189.98
14.03
pza
2.00
154.62
309.24
14.04
pza
8.00
243.50
1,948.00
14.05
pza
2.00
210.00
420.00
14.06
pza
11.00
110.00
1,210.00
14.07
7.60
312.01
2,371.28
755.26
2,285.51
390.06
9,613.69
6,256.38
498.48
32,758.79
880.12
33,815.15
1,370.89
20,431.98
14.08
6.10
312.01
1,903.26
14.09
14.10
pza
5.45
147.73
805.13
11.00
38.50
14.11
pza
423.50
15.00
23.00
14.12
345.00
pza
11.00
20.00
220.00
14.13
14.14
pza
pza
11.00
11.00
15.00
95.00
165.00
1,045.00
14.15
pza
15.00
335.00
5,025.00
14.16
pza
2.00
170.54
341.08
14.17
pza
7.00
40.54
283.78
14.18
5.45
32.85
179.03
14.19
pza
2.00
175.54
351.08
14.20
pza
3.00
40.54
15
VARIOS
15.01
SEMBRIO DE
GRASS.
BANCA DE CONCRETO EN CALABOZOS
m2
5.15
35.70
183.86
15.02
4.95
385.28
1,907.14
15.03
1.60
261.37
418.19
15.04
1.70
266.76
453.49
15.05
1.00
150.39
150.39
15.06
1.00
176.14
176.14
121.62
3,289.21
COSTO DIRECTO
414,824.42
GASTOS GENERALES
10%
UTILIDAD
10%
41,482.44
41,482.44
------------------------------------
SUB TOTAL
I.G.V
497,789.30
19%
94,579.97
-------------------------------------
PRESUPUESTO TOTAL
SON :
592,369.27