Professional Documents
Culture Documents
S10
Presupuesto
Presupuesto
Lugar
0304012
REHABILITACION, REMODELACION Y EQUIPAMIENTO DE LA INFRAESTRUCTURA DEL ESTADIO NACIONAL - ZONA 1
ARQUITECTURA
002
Costo al
INSTITUTO PERUANO DEL DEPORTE
LIMA - LIMA - LIMA
Item
Descripcin
01
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
30/09/2009
Parcial S/.
546,523.88
01.01
m2
719.00
80.95
58,203.05
01.02
m2
9,261.62
48.22
446,595.32
m2
1,130.16
36.92
01.03
02
REVOQUES Y ENLUCIDOS
41,725.51
313,598.55
02.01
m2
6,727.55
15.64
105,218.88
02.02
m2
11,757.95
15.74
185,070.13
02.03
m2
314.24
24.50
7,698.88
02.04
81.06
20.82
1,687.67
02.05
BRUAS DE 1.0 CM
4,392.11
3.17
13,922.99
313,551.54
03
CIELORRASOS
599,901.80
03.01
m2
10,375.63
30.22
03.02
m2
1,205.44
36.83
44,396.36
03.03
m2
3,984.10
48.31
192,471.87
03.04
m2
196.75
57.41
11,295.42
03.05
m2
762.36
50.09
04
PISOS Y PAVIMENTOS
38,186.61
1,499,018.17
04.01
CONTRAPISO DE 48 MM
m2
7,800.37
25.90
202,029.58
04.02
m2
514.41
24.56
12,633.91
04.03
m2
127.88
39.17
5,009.06
04.04
m2
16.98
28.22
479.18
04.05
m2
195.55
28.22
5,518.42
04.06
m2
11,513.84
38.80
446,736.99
04.07
m2
7,644.46
82.03
627,075.05
04.08
m2
86.01
154.49
13,287.68
04.09
m2
17.95
218.91
3,929.43
04.10
m2
1,320.43
30.16
39,824.17
04.11
m2
53.01
33.38
1,769.47
04.12
m2
480.55
28.40
13,647.62
04.13
m2
2,712.32
29.35
79,606.59
04.14
m2
413.40
62.04
25,647.34
04.15
m2
1.22
419.33
511.58
04.16
m2
136.75
145.00
19,828.75
m2
15.00
98.89
04.17
05
CONTRAZOCALOS
1,483.35
186,304.56
05.01
4,284.35
20.30
05.02
840.13
6.39
5,368.43
05.03
3,825.85
6.63
25,365.39
05.04
50.12
6.89
345.33
05.05
2,265.74
27.68
62,715.68
05.06
31.20
12.68
395.62
05.07
133.38
16.19
2,159.42
m2
618.75
4.82
05.08
06
ZOCALOS
2,982.38
433,377.59
06.01
m2
4,667.76
91.61
06.02
m2
54.98
104.84
07
86,972.31
REVESTIMIENTOS
427,613.49
5,764.10
286,898.23
07.01
m2
272.71
142.69
07.02
m2
31.72
71.08
2,254.66
m2
2,140.38
31.23
66,844.07
07.03
Fecha :
38,912.99
08/12/2015 02:02:02p.m.
Pgina
S10
Presupuesto
Presupuesto
Lugar
0304012
REHABILITACION, REMODELACION Y EQUIPAMIENTO DE LA INFRAESTRUCTURA DEL ESTADIO NACIONAL - ZONA 1
ARQUITECTURA
002
Costo al
INSTITUTO PERUANO DEL DEPORTE
LIMA - LIMA - LIMA
Subpresupuesto
Cliente
Metrado
Precio S/.
30/09/2009
Parcial S/.
Item
Descripcin
Und.
07.04
m2
3,566.39
28.64
102,141.41
07.05
m2
186.62
82.18
15,336.43
07.06
m2
4.32
256.97
1,110.11
07.07
m2
505.82
42.90
21,699.68
m2
12.87
220.99
2,844.14
19,368.11
07.08
07.09
m2
149.63
129.44
07.10
m2
1,763.90
9.29
08
08.01
08.02
09
CUBIERTAS
16,386.63
3,081,311.60
CUB. DE POLICARBONATO 10 MM
m2
53.08
62.79
3,332.89
m2
29,236.12
105.28
3,077,978.71
CARPINTERIA DE MADERA
307,433.97
09.01
m2
747.18
170.23
127,192.45
09.02
m2
147.00
186.06
27,350.82
09.03
m2
300.47
170.23
51,149.01
09.04
3,362.20
24.20
81,365.24
09.05
m2
91.80
97.04
8,908.27
09.06
m2
24.44
116.81
2,854.84
09.07
1.95
428.00
834.60
09.08
m2
7.20
1,080.38
7,778.74
10
10.01
2,170,620.68
CARPINTERIA DE FIERRO
2,152,558.31
10.01.01
m2
122.64
394.58
48,391.29
10.01.02
m2
199.90
387.33
77,427.27
10.01.03
m2
9.45
475.58
4,494.23
10.01.04
m2
22.68
177.24
4,019.80
10.01.05
82.17
1,400.10
115,046.22
10.01.06
30.24
449.61
13,596.21
10.01.07
und
7.56
4,120.91
31,154.08
10.01.08
m2
62.56
186.11
11,643.04
10.01.09
345.68
48.10
16,627.21
10.01.10
46.30
57.14
2,645.58
10.01.11
464.55
72.26
33,568.38
10.01.12
226.35
76.67
17,354.25
10.01.13
20.20
80.05
1,617.01
10.01.14
1,143.30
89.22
102,005.23
10.01.15
33.80
76.72
2,593.14
10.01.16
247.50
75.29
18,634.28
10.01.17
960.24
76.72
73,669.61
10.01.18
930.13
76.72
71,359.57
10.01.19
294.60
95.20
28,045.92
10.01.20
und
3.00
985.39
2,956.17
10.01.21
1,340.71
446.42
598,519.76
10.01.22
und
10.00
263.65
2,636.50
10.01.23
m2
9.64
261.92
2,524.91
10.01.24
m2
119.90
408.42
48,969.56
10.01.25
BANCA METALICA
20.00
188.26
3,765.20
10.01.26
MASTIL
und
69.00
2,919.11
201,418.59
10.01.27
427.13
242.59
103,617.47
10.01.28
798.20
91.90
73,354.58
10.01.29
und
8.00
147.21
1,177.68
Fecha :
08/12/2015 02:02:02p.m.
Pgina
S10
Presupuesto
Presupuesto
Lugar
0304012
REHABILITACION, REMODELACION Y EQUIPAMIENTO DE LA INFRAESTRUCTURA DEL ESTADIO NACIONAL - ZONA 1
ARQUITECTURA
002
Costo al
INSTITUTO PERUANO DEL DEPORTE
LIMA - LIMA - LIMA
Item
Descripcin
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
30/09/2009
Parcial S/.
10.01.30
m2
145.73
327.58
10.01.31
241.95
128.71
31,141.38
10.01.32
1,368.75
152.03
208,091.06
10.01.33
926.55
150.37
139,325.32
10.01.34
m2
59.00
227.62
13,429.58
10.02
CARPINTERIA DE ALUMINIO
18,062.37
10.02.01
m2
19.73
471.72
10.02.02
m2
40.31
217.20
11
11.01
47,738.23
CERRAJERIA
9,307.04
8,755.33
141,208.17
CERRADURAS
48,199.64
11.01.01
pza
407.00
55.00
22,385.00
11.01.02
pza
70.00
55.00
3,850.00
11.01.03
CERRADURA DE 3 GOLPES
pza
71.00
88.00
6,248.00
11.01.04
COLOCACION DE CERRADURAS
pza
548.00
28.68
15,716.64
11.02
BISAGRAS
44,175.68
11.02.01
pza
1,974.00
14.48
28,583.52
11.02.02
pza
416.00
33.35
13,873.60
11.02.03
pza
92.00
18.68
11.03
ACCESORIOS
1,718.56
48,832.85
11.03.01
jgo
2.00
204.01
408.02
11.03.02
pza
303.00
8.73
2,645.19
11.03.03
pza
66.00
249.36
16,457.76
11.03.04
pza
84.00
349.07
12
29,321.88
1,548,770.00
12.01
m2
74.28
171.78
12,759.82
12.02
CRISTAL TEMPLADO 10 MM
m2
3,933.26
370.00
1,455,306.20
12.03
m2
23.10
1,035.09
23,910.58
12.04
m2
491.20
115.50
56,733.60
12.05
11.50
5.20
13
PINTURA
59.80
514,085.78
13.01
m2
18,757.09
8.17
153,245.43
13.02
m2
10,679.24
14.47
154,528.60
13.03
m2
14,864.62
9.21
136,903.15
13.04
m2
2,389.29
19.25
45,993.83
13.05
3,356.70
4.66
15,642.22
13.06
m2
170.48
29.64
5,053.03
13.07
PINTADO DE PAVIMENTOS
196.90
9.39
1,848.89
13.08
und
3.00
189.93
569.79
13.09
18.40
16.35
14
14.01
300.84
753,089.17
APARATOS SANITARIOS
603,043.35
14.01.01
pza
6.00
203.80
1,222.80
14.01.02
pza
467.00
264.80
123,661.60
14.01.03
pza
3.00
254.80
764.40
14.01.04
pza
4.00
277.80
1,111.20
14.01.05
pza
2.00
681.90
1,363.80
14.01.06
pza
352.00
480.90
169,276.80
14.01.07
pza
175.00
184.60
32,305.00
14.01.08
pza
4.00
498.90
1,995.60
14.01.09
pza
336.00
518.10
174,081.60
14.01.10
pza
2.00
301.10
602.20
Fecha :
08/12/2015 02:02:02p.m.
Pgina
S10
Presupuesto
Presupuesto
Lugar
0304012
REHABILITACION, REMODELACION Y EQUIPAMIENTO DE LA INFRAESTRUCTURA DEL ESTADIO NACIONAL - ZONA 1
ARQUITECTURA
002
Costo al
INSTITUTO PERUANO DEL DEPORTE
LIMA - LIMA - LIMA
Item
Descripcin
Subpresupuesto
Cliente
Und.
14.01.11
pza
14.01.12
14.02
14.02.01
14.02.02
14.03
14.03.01
14.04
Metrado
Precio S/.
Parcial S/.
175.00
399.20
69,860.00
25.65
1,044.77
26,798.35
3,619.00
ACCESORIOS SANITARIOS
3,764.80
PAPELERA DE LOSA
pza
517.00
7.00
pza
27.00
5.40
GRIFERIA
GRIFERIA P/DUCHA CROMADA DE CABEZA GIRATORIA Y LLAVE MEZCLADORA
30/09/2009
145.80
3,294.00
pza
27.00
122.00
3,294.00
142,987.02
14.04.01
pza
1,526.00
86.94
132,670.44
14.04.02
pza
544.00
17.52
9,530.88
14.04.03
COLOCACION DE GRIFERIA
pza
27.00
29.10
15
VARIOS
785.70
2,737,011.05
15.01
m2
158.93
90.86
14,440.38
15.02
66.99
686.55
45,991.98
15.03
162.66
428.00
69,618.48
15.04
m2
841.11
504.77
424,567.09
15.05
3.00
59.59
178.77
15.06
m2
2,580.41
5.01
12,927.85
15.07
und
6,010.00
98.00
588,980.00
15.08
und
9,398.00
120.00
1,127,760.00
15.09
BUTACAS DE PALCOS
und
1,223.00
345.50
422,546.50
15.10
tot
1.00
30,000.00
16
FACHADA
30,000.00
3,043,323.36
16.01
m2
8,702.89
194.08
1,689,056.89
16.02
4,924.05
98.26
483,837.15
16.03
4,747.20
103.59
491,762.45
16.04
m2
69.00
159.63
11,014.47
16.05
und
485.00
268.42
130,183.70
16.06
und
458.00
228.55
104,675.90
16.07
LAURELES DEPORTIVOS
und
24.00
886.30
21,271.20
16.08
LETREROS EN PUERTAS
und
16.00
6,970.10
111,521.60
17
1,856,408.94
17.01
und
2.00
228,810.00
457,620.00
17.02
und
1.00
141,750.00
141,750.00
17.03
und
4.00
156,120.00
624,480.00
17.04
und
1.00
118,380.00
118,380.00
17.05
PANTALLA GIGANTE
und
1.00
514,178.94
514,178.94
18
SEALIZACIN
20,627.03
18.01
SEAL DE EXTINTOR
und
132.00
8.00
1,056.00
18.02
und
25.00
8.00
200.00
18.03
und
42.00
8.00
336.00
18.04
und
61.00
8.00
488.00
18.05
und
61.00
8.00
488.00
18.06
und
59.00
8.00
472.00
18.07
und
2.00
8.00
16.00
18.08
und
140.00
8.00
1,120.00
18.09
und
124.00
8.00
992.00
18.10
und
38.00
8.00
304.00
18.11
und
4.00
295.00
1,180.00
18.12
und
101.00
8.00
808.00
18.13
und
24.00
48.00
1,152.00
Fecha :
08/12/2015 02:02:02p.m.
Pgina
S10
Presupuesto
Presupuesto
Lugar
0304012
REHABILITACION, REMODELACION Y EQUIPAMIENTO DE LA INFRAESTRUCTURA DEL ESTADIO NACIONAL - ZONA 1
ARQUITECTURA
002
Costo al
INSTITUTO PERUANO DEL DEPORTE
LIMA - LIMA - LIMA
Item
Descripcin
Subpresupuesto
Cliente
Und.
Metrado
Precio S/.
30/09/2009
Parcial S/.
18.14
und
25.00
8.00
18.15
und
26.00
8.00
208.00
18.16
COLOCACION DE SEALES
und
864.00
5.12
4,423.68
und
17.00
422.55
18.17
7,183.35
20,039,512.53
COSTO DIRECTO
2,404,741.50
200.00
2,003,951.25
10%
-----------------------24,448,205.28
SUBTOTAL
IGV
4,645,159.00
19%
-----------------------29,093,364.28
TOTAL
SON :
Fecha :
08/12/2015 02:02:02p.m.