Professional Documents
Culture Documents
S10
Presupuesto
Presupuesto
Cliente
Lugar
0301018 MEJORAMIENTO DEL CEMENTERIO GENERAL DEL DISTRITO DE CANDARAVE - TACNA (ALTERNATIVA 01)
Costo al
MUNICIPALIDAD PROVINCIAL DE CANDARAVE
TACNA - CANDARAVE - CANDARAVE
Und.
01/10/2011
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
1.00
1,010.60
01.02
60.00
14.01
840.60
01.03
m2
60.00
90.33
5,419.80
6,000.00
Metrado
Precio S/.
Parcial S/.
24,769.66
1,010.60
01.04
glb
1.00
6,000.00
01.05
m3
386.53
4.06
1,569.31
01.06
m3
90.95
11.19
1,017.73
01.07
m3
369.47
5.59
2,065.34
01.08
m3
369.47
18.53
6,846.28
02
TRABAJOS PRELIMINARES
02.01
m2
41.42
0.41
02.02
m2
41.42
1.07
03
MOVIMIENTO DE TIERRAS
61.30
16.98
44.32
1,085.55
03.01
m3
15.15
13.15
03.02
m3
3.03
11.19
199.22
33.91
03.03
m3
15.15
5.59
84.69
280.73
03.04
m3
15.15
18.53
03.05
50.50
0.66
33.33
03.06
m2
35.25
12.87
453.67
04
04.01
m3
12.12
198.34
04.02
m2
17.73
20.66
05
30,341.25
05.01
LOSAS MACIZAS
30,341.25
2,770.18
2,403.88
366.30
05.01.01
m3
23.92
417.28
9,981.34
05.01.02
m2
356.48
40.76
14,530.12
05.01.03
kg
1,398.03
4.17
06
06.01
m2
712.96
11.81
07
PISOS Y PAVIMENTOS
07.01
17.73
42.92
08
CONTRAZOCALOS
08.01
14.90
3.45
09
PINTURA
5,829.79
8,420.06
8,420.06
760.97
760.97
51.41
51.41
451.19
09.01
m2
78.12
5.56
09.02
14.90
1.13
01
TRABAJOS PRELIMINARES
01.01
m2
47.03
0.41
01.02
m2
47.03
1.07
02
MOVIMIENTO DE TIERRAS
434.35
16.84
69.60
19.28
50.32
1,501.14
02.01
m3
23.97
16.44
394.07
02.02
m3
11.48
11.19
128.46
02.03
m3
15.61
6.71
104.74
02.04
m3
15.61
18.53
289.25
02.05
m2
18.60
0.82
15.25
02.06
m2
44.24
12.87
569.37
03
03.01
m2
11.52
10.76
123.96
03.02
m3
6.69
200.93
1,344.22
2,292.61
03.03
m3
0.83
217.97
180.92
03.04
m2
11.16
35.94
401.09
03.05
m2
20.32
11.93
04
04.01
ZAPATAS
04.01.01
242.42
13,448.15
5,760.44
m3
7.92
414.87
3,285.77
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
Item
0301018 MEJORAMIENTO DEL CEMENTERIO GENERAL DEL DISTRITO DE CANDARAVE - TACNA (ALTERNATIVA 01)
Costo al
MUNICIPALIDAD PROVINCIAL DE CANDARAVE
TACNA - CANDARAVE - CANDARAVE
Descripcin
Und.
Metrado
Precio S/.
01/10/2011
Parcial S/.
04.01.02
m2
26.40
69.28
1,828.99
04.01.03
kg
154.84
4.17
645.68
04.02
COLUMNAS
04.02.01
m3
2.15
461.49
992.20
04.02.02
m2
31.46
76.93
2,420.22
04.02.03
kg
532.62
4.17
04.03
VIGAS
5,633.45
2,221.03
1,284.18
04.03.01
m3
0.58
469.23
272.15
04.03.02
m2
7.70
79.34
610.92
04.03.03
kg
96.19
4.17
04.04
MESON DE CONCRETO
401.11
770.08
04.04.01
m3
0.50
417.08
208.54
04.04.02
m2
7.32
73.54
538.31
04.04.03
kg
5.57
4.17
05
05.01
06
06.01
07
PISOS Y PAVIMENTOS
23.23
2,469.41
m2
31.05
79.53
m2
62.10
27.23
2,469.41
1,690.98
1,690.98
3,193.03
07.01
m2
20.32
57.80
1,174.50
07.02
47.03
42.92
2,018.53
08
CONTRAZOCALOS
08.01
13.40
3.45
09
CARPINTERIA DE MADERA
46.23
m
46.23
6,739.24
09.01
m2
7.68
161.36
1,239.24
09.02
1.00
5,500.00
5,500.00
10
CARPINTERIA METALICA
10.01
VENTANA DE ALUMINIO
m2
12.46
57.54
716.95
10.02
CRUZ METALICA
1.00
1,500.00
1,500.00
11
CUBIERTAS
11.01
COBERTURA LIVIANA
m2
43.54
25.78
12
CERRAJERIA
12.01
pza
1.00
74.95
74.95
12.02
pza
10.00
8.82
88.20
16.00
5.49
87.84
8.00
8.98
2,216.95
1,122.46
1,122.46
322.83
12.03
pza
12.04
13
13.01
VIDRIO SEMIDOBLE
14
PINTURA
14.01
71.84
703.87
p2
134.07
5.25
703.87
m2
62.10
11.98
743.96
14.02
m2
15.36
7.77
119.35
14.03
13.40
1.13
15
INSTALACIONES ELECTRICAS
878.45
15.14
410.58
15.01
pto
3.00
52.35
15.02
pza
1.00
16.71
157.05
16.71
15.03
pza
1.00
236.82
236.82
16
APARATOS ELECTRICOS
16.01
3.00
91.58
01
TRABAJOS PRELIMINARES
01.01
m2
12.10
0.41
4.96
01.02
m2
12.10
1.07
12.95
02
MOVIMIENTO DE TIERRAS
02.01
m3
13.46
16.44
221.28
274.74
274.74
17.91
664.92
02.02
m3
5.98
11.19
66.92
02.03
m3
9.35
6.71
62.74
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
Item
0301018 MEJORAMIENTO DEL CEMENTERIO GENERAL DEL DISTRITO DE CANDARAVE - TACNA (ALTERNATIVA 01)
Costo al
MUNICIPALIDAD PROVINCIAL DE CANDARAVE
TACNA - CANDARAVE - CANDARAVE
Descripcin
Und.
Metrado
Precio S/.
01/10/2011
Parcial S/.
02.04
m3
9.35
18.53
173.26
02.05
m2
13.40
0.82
10.99
02.06
m2
10.08
12.87
03
129.73
1,513.58
03.01
m2
5.76
10.76
61.98
03.02
m3
4.82
200.93
968.48
03.03
m3
0.61
217.97
132.96
03.04
m2
8.04
35.94
288.96
m2
5.13
11.93
03.05
04
04.01
ZAPATAS
04.01.01
61.20
5,187.19
2,094.69
m3
2.88
414.87
1,194.83
04.01.02
m2
9.60
69.28
665.09
04.01.03
kg
56.30
4.17
234.77
04.02
COLUMNAS
04.02.01
m3
0.78
461.49
359.96
04.02.02
m2
11.96
76.93
920.08
04.02.03
kg
193.68
4.17
04.03
VIGAS
2,087.69
807.65
851.47
04.03.01
m3
0.43
469.23
04.03.02
m2
5.75
79.34
201.77
456.21
04.03.03
kg
46.40
4.17
193.49
04.04
MESON DE CONCRETO
04.04.01
m3
0.12
417.08
50.05
04.04.02
m2
1.26
73.54
92.66
04.04.03
kg
2.55
4.17
10.63
05
05.01
m2
30.08
79.53
06
153.34
2,392.26
2,392.26
1,318.63
06.01
m2
38.32
27.23
06.02
m2
21.84
12.60
07
PISOS Y PAVIMENTOS
1,043.45
275.18
494.14
07.01
PISO DE CERAMICO 30 X 30 CM
kg
5.13
51.98
266.66
07.02
5.30
42.92
227.48
08
ZOCALOS
08.01
ZOCALO DE CERAMICO
m2
21.84
57.38
09
CONTRAZOCALOS
09.01
10.40
3.45
10
CARPINTERIA DE MADERA
10.01
m2
1,253.18
1,253.18
35.88
35.88
6,843.57
6.48
192.07
1,244.61
10.02
m2
0.72
137.44
98.96
10.03
1.00
5,500.00
5,500.00
11
CUBIERTAS
11.01
COBERTURA LIVIANA
m2
14.10
25.78
11.02
m2
11.75
46.67
12
CERRAJERIA
911.87
363.50
548.37
310.55
12.01
pza
3.00
29.97
89.91
12.02
pza
18.00
8.82
158.76
12.03
pza
8.00
5.49
43.92
12.04
2.00
8.98
17.96
13
13.01
VIDRIO SEMIDOBLE
14
PINTURA
14.01
40.69
p2
7.75
5.25
40.69
577.11
m2
38.32
11.98
459.07
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
Item
0301018 MEJORAMIENTO DEL CEMENTERIO GENERAL DEL DISTRITO DE CANDARAVE - TACNA (ALTERNATIVA 01)
Costo al
MUNICIPALIDAD PROVINCIAL DE CANDARAVE
TACNA - CANDARAVE - CANDARAVE
Descripcin
Und.
Metrado
Precio S/.
01/10/2011
Parcial S/.
14.02
m2
13.68
7.77
106.29
14.03
10.40
1.13
11.75
15
15.01
pza
2.00
123.17
246.34
15.02
pza
2.00
191.13
382.26
764.96
15.03
PAPELERA DE CERAMICA
pza
2.00
29.09
58.18
15.04
TOALLERA
pza
2.00
39.09
78.18
16
SISTEMA DE DESAGUE
16.01
m3
8.75
13.15
115.06
78.33
952.47
16.02
m3
7.00
11.19
16.03
m3
2.28
6.71
15.30
16.04
m3
2.28
5.54
12.63
16.05
pto
3.00
25.67
77.01
16.06
pto
2.00
31.79
63.58
16.07
6.50
8.21
53.37
16.08
25.00
12.06
301.50
16.09
SUMIDEROS DE 2"
pza
2.00
34.32
68.64
16.10
pza
2.00
38.91
77.82
16.11
pza
1.00
89.23
17
89.23
595.41
17.01
m3
3.78
13.15
49.71
17.02
m3
3.78
11.19
42.30
17.03
pto
3.00
32.88
98.64
17.04
42.00
7.69
322.98
17.05
3.00
27.26
18
INSTALACIONES ELECTRICAS
81.78
358.23
18.01
pto
2.00
52.35
18.02
pza
1.00
16.71
104.70
16.71
18.03
pza
1.00
236.82
236.82
19
APARATOS ELECTRICOS
19.01
2.00
91.58
01
TRABAJOS PRELIMINARES
01.01
m2
125.16
0.41
51.32
01.02
m2
125.16
1.07
133.92
02
MOVIMIENTO DE TIERRAS
02.01
m3
50.69
16.44
02.02
m3
5.63
11.19
63.00
02.03
m3
73.22
6.71
491.31
02.04
m3
73.22
18.53
03
183.16
183.16
185.24
2,744.42
833.34
1,356.77
14,289.53
03.01
m3
45.06
200.93
03.02
m3
7.51
217.97
9,053.91
1,636.95
03.03
m2
100.13
35.94
3,598.67
04
7,213.97
04.01
COLUMNAS
7,213.97
04.01.01
m3
3.78
461.49
1,744.43
04.01.02
m2
50.40
76.93
3,877.27
04.01.03
kg
381.84
4.17
1,592.27
05
05.01
m2
139.39
79.53
06
CARPINTERIA METALICA
11,085.69
11,085.69
21,460.46
06.01
m2
8.40
587.84
4,937.86
06.02
m2
116.16
142.24
16,522.60
07
PINTURA
07.01
m2
50.40
6.39
1,947.35
322.06
Pgina
S10
Presupuesto
Presupuesto
Cliente
Lugar
0301018 MEJORAMIENTO DEL CEMENTERIO GENERAL DEL DISTRITO DE CANDARAVE - TACNA (ALTERNATIVA 01)
Costo al
MUNICIPALIDAD PROVINCIAL DE CANDARAVE
TACNA - CANDARAVE - CANDARAVE
Item
Descripcin
Und.
m2
Metrado
278.78
Precio S/.
01/10/2011
Parcial S/.
07.02
08
VARIOS
5.83
1,625.29
08.01
01
TRABAJOS PRELIMINARES
01.01
m2
864.13
0.41
01.02
m2
864.13
1.07
02
MOVIMIENTO DE TIERRAS
02.01
EXCAVACION DE TERRENO
m3
172.83
9.39
1,622.87
02.02
m3
224.67
6.71
1,507.54
96.10
m2
22.40
4.29
96.10
1,278.91
354.29
924.62
18,414.90
02.03
m3
224.67
18.53
4,163.14
02.04
m2
864.13
12.87
11,121.35
03
03.01
m2
864.13
34.92
03.03
m2
80.34
75.21
04
VARIOS
04.01
JUNTAS ASFALTICAS
178.54
4.59
04.02
m2
864.13
2.36
01
01.01
36,217.79
30,175.42
6,042.37
2,858.85
819.50
2,039.35
4,500.00
glb
1.00
4,500.00
4,500.00
252,800.76