Professional Documents
Culture Documents
Presupuesto
01.02.04.06 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 10.00 9.42
01.02.04.07 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 10.00 9.69
01.02.04.08 REDUCCION PVC PARA RED AGUA POTABLE DE 1 1/2" x 1" u 10.00 10.83
01.02.05 VALVULAS
02 ADMINISTRACIÓN
02.02.03 VALVULAS
02.02.03.01 VALVULA COMPUERTA DE BRONCE DE 1" u 5.00 48.01
03 AUDITORIO
03.02.03.01 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 4.00 9.42
03.02.03.02 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 6.00 9.69
03.02.04 VALVULAS
05 CUARTO DE MAQUINAS
05.01.03.03 INST. DUCHA CROMADA 1 LLAVE INCLUYE ACCESORIOS pza 2.00 72.72
05.02.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 4.00 9.42
05.02.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 5.00 9.69
05.02.05 VALVULAS
06.01.05 VALVULAS
07 RESIDENCIA
07.01.03.04 INST. DUCHA CROMADA 1 LLAVE INCLUYE ACCESORIOS pza 34.00 72.72
07.02.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 2.00 9.42
07.02.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 2.00 9.69
07.02.05 VALVULAS
08 COMEDOR
08.02.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 4.00 9.42
08.02.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 2.00 9.69
08.02.05 VALVULAS
09 ALMACENES
09.02.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 5.00 9.42
09.02.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 10.00 9.69
09.02.05 VALVULAS
10 CAPILLA
10.01.03 VALVULAS
11 GIMNASIO
11.02.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 2.00 9.42
11.02.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 2.00 9.69
11.02.05 VALVULAS
12 PISCINA
12.01.03.05 INST. DUCHA CROMADA 1 LLAVE INCLUYE ACCESORIOS pza 10.00 72.72
12.01.04 INSTALACION DE ACCESORIOS
13 CAMPO DEPORTIVO
13.01.04.03 REDUCCION PVC PARA RED AGUA POTABLE DE 3/4" x 1/2" u 2.00 9.42
13.01.04.04 REDUCCION PVC PARA RED AGUA POTABLE DE 1/2" x 1" u 2.00 9.69
13.01.05 VALVULAS
Costo Directo
Utilidad (5%)
Sub Total
Total
Supervisión (3.5%)
Total Presupuesto
29/04/2013
Parcial S/.
79,182.72
37,502.06
30,432.00
1,152.00
7,520.00
16,000.00
5,760.00
1,976.00
1,026.00
486.00
464.00
4,080.56
318.08
1,272.32
1,854.00
636.16
1,013.50
517.86
247.32
248.32
26,280.54
16,932.00
4,085.76
12,846.24
3,318.00
3,318.00
2,379.00
1,106.00
614.00
659.00
1,469.00
221.30
227.90
227.70
243.40
249.30
94.20
96.90
108.30
2,182.54
814.20
288.06
483.40
596.88
8,981.60
1,574.10
333.60
318.30
353.80
568.40
162.22
162.22
6,885.80
6,885.80
247.48
247.48
112.00
112.00
255.40
147.30
147.30
108.10
108.10
6,163.12
3,842.28
1,062.70
1,497.90
682.20
255.08
210.00
134.40
87.80
87.80
1,480.74
790.20
147.30
543.24
752.30
93.30
126.50
158.10
91.80
124.50
158.10
22,018.55
9,083.05
7,064.00
1,584.00
4,400.00
1,080.00
629.00
266.00
189.00
174.00
1,066.49
437.36
509.85
119.28
323.56
134.26
96.18
93.12
5,692.03
4,345.98
1,962.62
2,383.36
1,106.00
1,106.00
240.05
240.05
3,566.64
3,442.90
3,442.90
123.74
123.74
3,676.83
1,062.70
1,062.70
192.81
192.81
1,197.05
192.81
1,004.24
501.30
93.30
158.10
91.80
158.10
722.97
599.44
123.53
18,605.69
3,843.16
2,896.00
576.00
1,600.00
720.00
345.50
190.00
54.00
101.50
423.96
159.04
185.40
79.52
177.70
95.90
27.48
54.32
3,176.99
1,735.12
713.68
1,021.44
1,106.00
1,106.00
95.82
37.68
58.14
240.05
240.05
8,560.50
4,395.20
500.40
1,273.20
1,769.00
852.60
486.66
486.66
3,442.90
3,442.90
123.74
123.74
112.00
112.00
485.14
441.90
441.90
43.24
43.24
2,539.90
637.62
637.62
85.52
85.52
468.96
85.52
383.44
501.30
93.30
158.10
91.80
158.10
846.50
599.44
247.06
500.30
500.30
170.24
170.24
110.60
110.60
110.50
110.50
108.96
50.56
58.40
13,873.96
2,490.56
1,568.00
288.00
800.00
320.00
160.00
411.88
76.00
108.00
227.88
370.80
79.52
92.70
145.44
53.14
139.88
38.36
54.96
46.56
9,507.47
1,378.28
356.84
1,021.44
221.20
221.20
110.50
110.50
253.49
50.56
116.80
37.68
48.45
96.02
96.02
7,447.98
7,447.98
179.73
147.30
147.30
32.43
32.43
1,696.20
937.20
637.62
299.58
87.80
87.80
235.10
87.80
147.30
436.10
93.30
126.50
91.80
124.50
4,841.38
2,705.74
1,702.40
1,702.40
331.80
331.80
110.50
110.50
398.20
106.20
292.00
162.84
162.84
2,135.64
835.10
87.80
294.60
452.70
206.98
18.66
25.30
31.62
18.36
49.80
63.24
1,093.56
599.44
494.12
79,900.24
42,079.36
30,608.00
288.00
11,280.00
13,600.00
5,440.00
3,584.00
1,178.00
1,188.00
1,218.00
6,036.38
79.52
1,908.48
1,575.90
2,472.48
1,850.98
594.58
604.56
651.84
21,857.46
20,759.08
14,630.44
6,128.64
553.00
553.00
331.50
331.50
117.86
21.24
58.40
18.84
19.38
96.02
96.02
8,124.31
2,399.78
834.00
891.24
106.14
568.40
324.44
324.44
5,164.35
5,164.35
123.74
123.74
112.00
112.00
168.92
147.30
147.30
21.62
21.62
7,670.19
618.39
318.81
299.58
870.98
870.98
3,651.31
870.98
2,780.33
184.41
18.66
63.24
55.08
47.43
2,345.10
2,098.04
247.06
21,705.40
7,267.86
5,639.20
144.00
1,410.00
2,400.00
400.00
754.08
531.12
389.50
209.00
108.00
72.50
1,039.91
39.76
238.56
278.10
46.35
159.04
278.10
199.25
105.49
54.96
38.80
4,992.36
4,192.10
2,319.46
1,872.64
221.20
221.20
221.00
221.00
166.02
50.56
58.40
37.68
19.38
192.04
192.04
6,218.36
2,377.50
500.40
954.90
353.80
568.40
162.22
162.22
3,442.90
3,442.90
123.74
123.74
112.00
112.00
190.54
147.30
147.30
43.24
43.24
3,036.28
183.06
183.06
579.93
183.06
396.87
501.30
93.30
158.10
91.80
158.10
1,771.99
1,648.46
123.53
10,820.25
6,317.25
4,827.64
1,008.00
2,800.00
754.08
265.56
389.50
209.00
108.00
72.50
900.86
278.32
324.45
159.04
139.05
199.25
105.49
54.96
38.80
4,503.00
3,632.30
1,248.94
2,383.36
221.20
221.20
221.00
221.00
332.48
42.48
146.00
47.10
96.90
96.02
96.02
321.55
321.55
170.24
170.24
110.60
110.60
40.71
40.71
15,763.76
8,096.10
6,522.00
432.00
1,410.00
3,600.00
1,080.00
449.00
171.00
162.00
116.00
894.27
119.28
238.56
417.15
119.28
230.83
86.31
82.44
62.08
4,265.42
3,697.74
2,676.30
1,021.44
221.20
221.20
132.60
132.60
117.86
21.24
58.40
18.84
19.38
96.02
96.02
3,402.24
1,456.70
500.40
318.30
353.80
284.20
162.22
162.22
1,721.45
1,721.45
61.87
61.87
23,633.73
10,168.05
7,669.00
144.00
1,645.00
3,200.00
1,080.00
1,600.00
635.00
133.00
270.00
232.00
1,535.36
39.76
278.32
370.80
119.28
727.20
328.69
67.13
137.40
124.16
12,918.90
5,059.66
2,676.30
2,383.36
110.60
110.60
221.00
221.00
79.64
21.24
58.40
7,448.00
7,448.00
546.78
546.78
299.72
247.06
1,676.22
1,676.22
356.84
356.84
553.00
553.00
552.50
552.50
117.86
21.24
58.40
18.84
19.38
96.02
96.02
292,843.75
23,427.50
14,642.19
-----------------
330,913.44
59,564.42
----------------
390,477.86
13,666.73
==========
404,144.59