Professional Documents
Culture Documents
Pgina
Presupuesto
Presupu 0102017
esto
-MEJORAMIENTO DE LOS SERVICIOS EDUCATIVOS EN LA INSTITUCION EDUCATIVA INICIAL ACOREQUE GRANDE DEL
DISTRITO CUYOCUYO-SANDIA-PUNO
Subpres 007
upuesto
MEJORAMIENTO DE LOS SERVICIOS EDUCATIVOS EN LA INSTITUCION EDUCATIVA INICIAL ACOREQUE GRANDE DEL
DISTRITO CUYOCUYO-SANDIA-PUNO
Costo al
16/06/2014
Cliente
S10 S.A.C.
Lugar
Item
Descripcin
01
OBRAS PROVISIONALES
01.01
m2
85.00
01.02
glb
1.00
200.00
200.00
01.03
INSTALACIONES ELECTRICAS
glb
1.00
2,000.00
2,000.00
01.04
und
1.00
976.64
976.64
01.05
m2
96.21
6.32
608.05
01.06
m3
1.26
62.69
78.99
01.07
m2
85.18
3.94
335.61
01.08
ELIMINACION DE DESMONTE
m3
26.47
27.03
02
TRABAJOS PRELIMINARES
02.01
glb
1.00
2,000.00
2,000.00
02.02
m2
746.00
0.71
529.66
02.03
m2
387.35
2.32
898.65
03
MOVIMIENTO DE TIERRAS
03.01
Und.
Metrado
Precio S/.
Parcial S/.
9,156.27
49.90
4,241.50
715.48
3,428.31
12,875.03
4,424.63
m3
29.57
34.02
1,005.97
m3
30.25
34.02
1,029.11
m3
59.80
13.13
785.17
m2
94.26
3.26
307.29
m3
74.76
17.35
1,297.09
03.02
3,843.75
m3
27.41
34.02
932.49
m3
21.63
34.02
735.85
m3
61.29
13.13
804.74
m2
94.26
3.26
307.29
m3
61.29
17.35
1,063.38
03.03
0.01
0.01
0.02
0.03
0.02
19.46
25.17
55.78
51.46
55.78
0.02
0.02
0.04
0.04
0.04
3,383.54
m3
19.44
34.02
661.35
m3
25.15
34.02
855.60
m3
55.74
13.13
731.87
m2
51.42
3.26
167.63
m3
55.74
17.35
03.04
29.58
30.26
59.82
94.29
74.78
85.41
VEREDAS Y LOSAS
967.09
1,223.11
m3
29.11
22.87
m3
26.39
3.77
665.75
99.49
m3
26.39
17.35
457.87
04
CONCRETO SIMPLE
29,815.69
04.01
10,757.30
04.01.01 ZAPATAS
863.03
m2
19.71
36.07
710.94
m2
9.14
16.64
152.09
4,175.09
m3
19.76
211.29
m3
5.47
267.60
1,463.77
m2
58.67
26.97
1,582.33
m2
83.56
31.99
04.01.03 SOBRECIMIENTOS
3,046.10
2,673.08
04.02.01 ZAPATAS
2,673.08
9,446.29
770.32
m2
18.27
36.07
m2
6.69
16.64
4,175.09
659.00
111.32
3,386.98
m3
16.03
211.29
m3
4.44
267.60
1,188.14
m2
49.95
26.97
1,347.15
m2
86.08
31.99
04.02.03 SOBRECIMIENTOS
2,535.29
2,753.70
2,753.70
7,655.69
04.03.01 ZAPATAS
587.61
m2
12.96
36.07
m2
7.22
16.64
3,386.98
467.47
120.14
3,351.06
m3
15.86
211.29
m3
3.98
267.60
1,065.05
m2
48.05
26.97
1,295.91
m2
42.39
31.99
m3
14.56
44.34
645.59
m2
37.09
24.94
925.02
46.37
8.32
04.03.03 SOBRECIMIENTOS
2,360.96
3,351.06
1,356.06
VEREDAS Y LOSAS
1,356.06
1,956.41
385.80
05
CONCRETO ARMADO
69,406.04
05.01
25,688.42
05.01.01 ZAPATAS
4,124.50
m3
7.88
389.30
3,067.68
kg
199.40
5.30
1,056.82
m3
3.15
417.70
1,315.76
m2
25.18
43.38
1,092.31
kg
426.84
5.60
2,390.30
4,798.37
7,188.30
m3
3.83
490.87
1,880.03
m2
42.52
40.56
1,724.61
kg
639.94
5.60
3,583.66
m3
6.06
417.70
2,531.26
m2
50.64
43.38
2,196.76
kg
696.06
5.60
3,897.94
8,625.96
682.08
m3
0.48
465.02
223.21
m2
5.85
40.56
237.28
kg
39.57
5.60
221.59
m3
269.21
72.79
0.16
454.94
m2
2.16
43.83
94.67
kg
18.17
5.60
101.75
22,990.79
05.02.01 ZAPATAS
3,825.43
m3
7.31
389.30
kg
184.84
5.30
2,845.78
979.65
3,446.77
m3
2.26
417.70
m2
18.05
43.38
783.01
kg
307.10
5.60
1,719.76
m3
3.65
490.87
1,791.68
m2
53.20
40.56
2,157.79
kg
602.86
5.60
3,376.02
m3
4.58
417.70
1,913.07
m2
49.20
43.38
2,134.30
kg
525.80
5.60
2,944.48
m3
0.68
465.02
316.21
m2
8.25
40.56
334.62
kg
54.76
5.60
306.66
m3
0.31
454.94
141.03
m2
3.30
43.83
144.64
kg
28.23
5.60
7,325.49
6,991.85
957.49
05.03
944.00
443.76
158.09
20,563.87
05.03.01 ZAPATAS
2,710.76
m3
5.18
389.30
2,016.57
kg
130.98
5.30
694.19
m3
2.49
417.70
m2
19.95
43.38
865.43
kg
335.61
5.60
1,879.42
3,784.92
1,040.07
4,994.74
m3
2.47
490.87
1,212.45
m2
36.48
40.56
1,479.63
kg
411.19
5.60
2,302.66
m3
5.02
417.70
2,096.85
m2
52.66
43.38
2,284.39
kg
562.89
5.60
3,152.18
7,533.42
1,169.92
m3
0.79
465.02
367.37
m2
10.55
40.56
427.91
kg
66.90
5.60
374.64
m3
m2
0.25
3.29
454.94
43.83
kg
20.03
5.60
05.04
370.11
MESAS DE CONCRETO
113.74
144.20
112.17
162.96
m3
0.13
443.89
57.71
m2
1.00
44.27
44.27
kg
10.89
5.60
60.98
06
ESTRUCTURAS DE ACERO
77,640.65
06.01
29,999.42
und
4.00
1,466.21
5,864.84
und
2.00
1,466.21
2,932.42
und
4.00
947.46
3,789.84
und
2.00
792.48
1,584.96
und
8.00
478.74
3,829.92
und
8.00
291.55
2,332.40
251.04
38.50
9,665.04
06.02
27,455.21
und
3.00
1,466.21
4,398.63
und
2.00
1,466.21
2,932.42
und
4.00
947.46
3,789.84
und
2.00
792.48
1,584.96
und
8.00
478.74
3,829.92
und
8.00
291.55
2,332.40
223.04
38.50
06.03
8,587.04
20,186.02
und
2.00
1,466.21
2,932.42
und
4.00
947.46
3,789.84
und
2.00
792.48
1,584.96
und
8.00
478.74
3,829.92
und
8.00
291.55
2,332.40
148.48
38.50
5,716.48
07
JUNTAS
07.01
38.61
m
19.50
1.98
159.39
54.45
m
27.50
1.98
38.61
54.45
66.33
33.50
1.98
66.33
08
VARIOS
1,960.00
08.01
1,960.00
und
27.00
30.00
810.00
und
2.00
350.00
700.00
und
1.00
450.00
01
01.01
450.00
104,987.21
10,918.64
m2
43.86
142.56
6,252.68
m2
52.89
88.22
4,665.96
7,967.54
m2
26.28
14.92
392.10
m2
193.50
18.62
3,602.97
m2
27.88
26.76
746.07
m2
52.55
32.19
1,691.58
99.90
10.29
1,027.97
01.02.06 BRUAS
109.00
4.65
01.03
CIELO RASOS
m2
208.89
84.31
m2
142.26
32.96
PISOS Y PAVIMENTOS
506.85
17,611.52
17,611.52
25,840.93
4,688.89
m2
142.26
48.96
6,965.05
m2
13.26
59.26
785.79
m2
135.12
99.18
13,401.20
01.05
ZOCALOS Y CONTRAZOCALOS
4,191.01
44.50
8.75
389.38
87.20
24.61
2,145.99
m2
26.28
63.00
1,655.64
m2
196.77
90.67
17,841.14
36.61
193.03
7,066.83
01.06
01.07
COBERTURAS
24,907.97
CARPINTERIA METALICA
3,950.00
und
2.00
850.00
1,700.00
und
2.00
650.00
1,300.00
01.07.03 PUERTA DE MADERA DE HOJA ABATIDO A 180 CON TRAGALUZ DE 1.00X2.50m P-4
und
1.00
950.00
01.08
CERRAJERIA
950.00
1,006.50
pza
18.00
12.52
225.36
pza
6.00
100.19
601.14
pza
6.00
15.00
90.00
pza
6.00
15.00
01.09
p2
278.42
12.60
p2
23.24
10.50
01.10
90.00
3,752.11
PINTURA
3,508.09
244.02
4,840.99
m2
221.38
11.70
m2
77.33
10.83
837.48
m2
135.12
10.46
1,413.36
02
02.01
2,590.15
78,543.04
7,363.11
m2
15.85
142.56
2,259.58
m2
57.85
88.22
5,103.53
m2
7.98
14.92
119.06
m2
147.38
18.62
2,744.22
m2
29.50
26.76
789.42
m2
36.74
32.19
1,182.66
107.50
10.29
1,106.18
02.02.06 BRUAS
95.80
4.65
445.47
02.03
CIELO RASOS
02.03.01 CIELO RASO SUSPENDIDO DE FIBRA MINERAL, INC. ACCESORIOS (CELOTEX)
m2
135.69
84.31
11,440.02
11,440.02
m2
84.52
32.96
2,785.78
m2
84.52
48.96
4,138.10
m2
17.88
59.26
1,059.57
m2
66.64
99.18
6,609.36
02.02
02.04
02.05
6,387.01
PISOS Y PAVIMENTOS
14,592.81
ZOCALOS Y CONTRAZOCALOS
2,869.98
42.80
8.75
374.50
35.45
24.61
872.42
9.00
11.22
100.98
m2
24.16
63.00
02.06
COBERTURAS
1,522.08
23,177.94
m2
181.33
90.67
16,441.19
34.90
193.03
6,736.75
02.07
CARPINTERIA METALICA
3,300.00
und
2.00
850.00
1,700.00
und
1.00
650.00
650.00
02.07.03 PUERTA DE MADERA DE HOJA ABATIDO A 180 CON TRAGALUZ DE 1.00X2.50m P-4
02.08
und
1.00
950.00
CERRAJERIA
950.00
738.56
pza
15.00
12.52
187.80
pza
4.00
100.19
400.76
pza
5.00
15.00
75.00
pza
5.00
15.00
02.09
p2
397.64
12.60
p2
19.80
10.50
02.10
75.00
5,218.16
PINTURA
5,010.26
207.90
3,455.45
m2
176.88
11.70
2,069.50
m2
63.61
10.83
688.90
m2
66.64
10.46
03
03.01
697.05
60,306.58
7,972.50
m2
17.21
142.56
2,453.46
m2
62.56
88.22
5,519.04
03.02
6,364.22
m2
16.80
14.92
250.66
m2
159.55
18.62
2,970.82
m2
20.06
26.76
536.81
m2
36.94
32.19
1,189.10
95.70
10.29
984.75
03.02.06 BRUAS
92.92
4.65
432.08
m2
88.52
84.31
m2
35.93
32.96
1,184.25
m2
35.93
48.96
1,759.13
m2
19.47
59.26
1,153.79
m2
26.49
99.18
2,627.28
03.05
ZOCALOS Y CONTRAZOCALOS
03.05.01 CONTRAZOCALO S/COLOREAR M 1:2 e=1.5 cm H=30CM
26.15
8.75
2,373.89
228.81
34.80
24.61
856.43
18.50
11.22
207.57
m2
17.16
63.00
1,081.08
03.03
CIELO RASOS
03.06
7,463.12
PISOS Y PAVIMENTOS
7,463.12
6,724.45
COBERTURAS
16,774.26
m2
122.20
90.67
11,079.87
29.50
193.03
5,694.39
03.07
CARPINTERIA METALICA
4,900.00
und
5.00
850.00
4,250.00
und
1.00
650.00
650.00
pza
18.00
12.52
225.36
pza
6.00
100.19
601.14
pza
6.00
15.00
90.00
pza
6.00
15.00
03.08
03.09
CERRAJERIA
1,006.50
90.00
3,689.89
p2
273.84
12.60
3,450.38
p2
22.81
10.50
239.51
m2
179.61
11.70
2,101.44
m2
60.87
10.83
659.22
m2
26.49
10.46
03.10
01
PINTURA
INSTALACIONES ELECTRICAS
3,037.75
277.09
7,329.06
01.01
pto
48.00
51.20
2,457.60
01.02
pto
42.00
57.76
2,425.92
01.03
pto
1.00
308.52
308.52
01.04
pto
13.00
78.26
1,017.38
01.05
pto
5.00
78.26
391.30
01.06
pto
8.00
81.26
650.08
01.07
pto
1.00
78.26
78.26
02
02.01
pto
4.00
87.33
03
03.01
m3
20.50
21.84
447.72
03.02
m3
25.60
10.71
274.18
03.03
358.50
6.47
2,319.50
03.04
75.80
15.35
1,163.53
04
CAJAS
04.01
und
9.00
20.57
04.02
und
4.00
24.53
98.12
04.03
und
4.00
40.11
160.44
05
TABLEROS
05.01
1.00
1,382.46
1,382.46
05.02
und
1.00
1,382.46
1,382.46
05.03
1.00
1,382.46
1,382.46
05.04
1.00
1,572.46
1,572.46
05.05
6.00
59.65
357.90
06
CONDUCTORES
06.01
386.00
6.04
2,331.44
06.02
NH - 80 1X2.5 MM2
465.00
6.06
2,817.90
06.03
NH - 80 1X4 MM2
343.00
6.37
2,184.91
06.04
NH - 80 (3 - 1 X 10 + 1 X 6 (T))MM2
80.00
14.81
1,184.80
07
07.01
112.00
7.02
07.02
34.00
15.10
08
ARTEFACTOS
08.01
und
17.00
146.03
2,482.51
08.02
und
7.00
121.03
847.21
08.03
und
24.00
103.95
2,494.80
08.04
LUZ DE EMERGENCIA
und
7.00
96.98
678.86
08.05
und
1.00
87.11
87.11
09
09.01
und
3.00
329.10
987.30
09.02
und
1.00
10,769.96
10,769.96
09.03
und
2.00
1,291.38
2,582.76
01
01.01
pza
5.00
380.00
01.02
pza
5.00
35.40
177.00
01.03
pza
4.00
300.00
1,200.00
01.04
und
4.00
44.40
177.60
01.05
LAVATORIO MALIBU
pza
2.00
190.00
380.00
01.06
und
2.00
44.40
88.80
01.07
pza
3.00
195.00
585.00
01.08
pza
3.00
44.40
133.20
349.32
349.32
4,204.93
443.69
185.13
6,077.74
und
8,519.05
1,299.64
786.24
513.40
6,590.49
14,340.02
5,692.12
1,900.00
01.09
und
1.00
2.80
2.80
01.10
pza
4.00
80.00
320.00
01.11
pza
14.00
34.57
483.98
01.12
pza
14.00
17.41
243.74
02
INSTALACIONES SANITARIAS
02.01
pto
5.00
17.43
87.15
02.02
pto
10.00
41.12
411.20
02.03
pto
5.00
42.17
210.85
02.04
RED DE DISTRIBUCION
50.70
11.15
565.31
32.90
12.20
401.38
02.05
3,423.81
966.69
ACCESORIOS DE REDES
574.80
pza
8.00
3.20
25.60
pza
56.00
4.20
235.20
pza
5.00
5.20
26.00
pza
10.00
5.20
52.00
pza
5.00
18.20
91.00
pza
13.00
4.20
54.60
pza
4.00
10.20
40.80
pza
5.00
6.20
31.00
pza
3.00
6.20
18.60
798.20
pza
10.00
25.36
253.60
pza
7.00
25.36
177.52
pza
4.00
30.36
121.44
pza
4.00
25.36
101.44
pza
7.00
20.60
144.20
02.07
PRUEBAS HIDRAULICAS
03.01
SALIDA DE AGUA FRIA DE 1/2" (INCLUYE TUBERIA PVC Y ACCESORIOS PVC C-10)
03.02
RED DE DISTRIBUCION
374.92
glb
1.00
374.92
374.92
3,812.61
pto
15.00
36.69
92.60
11.93
1,104.72
39.90
11.03
440.10
26.00
12.50
03.03
550.35
1,869.82
ACCESORIOS DE REDES
325.00
1,152.28
pza
16.00
10.02
160.32
pza
18.00
10.02
180.36
pza
5.00
12.02
60.10
pza
3.00
15.02
45.06
pza
47.00
10.02
470.94
pza
3.00
15.02
45.06
pza
12.00
10.02
120.24
pza
3.00
12.02
36.06
pza
1.00
15.02
15.02
pza
4.00
3.02
12.08
pza
2.00
3.52
7.04
pza
8.00
30.02
03.04
LLAVES VALVULAS
04.01
04.02
ACCESORIOS DE REDES
240.16
240.16
8,152.20
m
77.00
14.72
pza
16.00
4.20
pza
28.00
12.20
341.60
143.80
40.85
5,874.23
04.03
DRENAJE FLUVIAL
1,133.44
6,283.03
67.20
735.73
m3
0.90
352.51
317.26
m2
6.00
27.85
167.10
m2
13.50
18.62
01
01.01
OBRAS PRELIMINARES
251.37
123,305.22
31,012.99
m2
87.29
1.73
151.01
m2
87.29
0.71
61.98
glb
11.00
2,800.00
30,800.00
m3
7.04
29.99
211.13
m3
40.79
28.36
1,156.80
m2
20.80
3.94
81.95
m3
30.00
45.21
1,356.30
m3
50.99
12.15
01.02
MOVIMIENTO DE TIERRAS
3,425.71
01.03
OBRAS DE CONCRETO SIMPLE
01.03.01 SOLADOS DE CONCRETO EN ZAPATAS
01.03.01. SOLADO DE ZAPATA MEZCLA, C:H, 1:10, E=4"
619.53
24,327.71
1,670.01
m2
39.35
42.44
m3
8.64
214.69
1,854.92
m3
37.50
177.79
6,667.13
m2
75.00
36.50
2,737.50
m3
1.92
271.26
m2
19.20
26.57
1,670.01
11,259.55
01.03.03 SOBRECIMIENTOS
1,030.96
01.03.04 VEREDAS
520.82
510.14
9,567.78
m3
17.20
452.27
7,779.04
m2
25.60
51.31
1,313.54
80.00
5.94
475.20
m3
0.90
432.14
388.93
m2
8.00
51.31
410.48
01.03.05 SARDINELES
01.04
799.41
18,486.09
01.04.01 ZAPATAS
1,298.46
m3
2.82
372.04
kg
47.04
5.30
01.04.02 COLUMNAS
1,049.15
249.31
9,834.60
m3
9.02
440.34
3,971.87
kg
306.69
5.30
1,625.46
m2
120.72
35.10
4,237.27
m3
6.36
373.57
2,375.91
kg
456.20
5.30
2,417.86
m2
63.60
40.24
2,559.26
m2
8.90
142.56
m2
15.61
14.92
232.90
m2
27.96
38.51
1,076.74
m2
175.14
30.33
5,312.00
m2
63.60
14.91
948.28
und
1.00
2,576.53
2,576.53
und
1.00
1,338.27
1,338.27
und
1.00
619.13
619.13
und
1.00
646.08
646.08
und
3.00
548.27
1,644.81
01.04.03 VIGAS
01.05
01.07
7,353.03
1,268.78
1,268.78
7,569.92
11,290.98
und
4.00
758.27
3,033.08
und
4.00
358.27
1,433.08
und
26.00
950.00
m2
96.00
12.74
01.08
PANELES METALICOS
24,700.00
PINTURA
24,700.00
1,223.04
1,223.04
02
16,467.14
02.01
16,467.14
02.01.01 PATIO
02.01.01. PATIO PISO DE CONCRETO f'c=175 kg/cm2
m2
155.20
22.55
13,149.81
3,499.76
m2
155.20
51.41
7,978.83
30.00
5.94
178.20
m2
96.20
15.52
1,493.02
m3
2.50
432.14
1,080.35
m2
33.60
51.31
1,724.02
m2
56.00
9.16
512.96
02.01.02 SARDINEL
03
ASTA DE BADERA
03.01
CONCRETO ARMADO
3,317.33
2,583.78
520.40
m2
8.75
48.97
m2
1.80
51.06
03.02
04
PISO BLANDO
04.01
CONCRETO SIMPLE
91.91
263.38
m2
8.75
30.10
und
1.00
1,800.00
CARPINTERIA METALICA
428.49
263.38
1,800.00
1,800.00
18,446.53
3,353.62
m2
178.10
18.83
m3
1.61
352.24
567.11
m2
21.42
43.31
927.70
m2
10.71
9.16
04.02
04.03
AREA RECREATIVA
3,353.62
1,592.91
JUEGOS RECREATIVOS
98.10
13,500.00
glb
1.00
4,500.00
4,500.00
glb
1.00
4,500.00
4,500.00
glb
1.00
4,500.00
4,500.00
05
INSTALACION DE BIODIGESTOR
05.01
TRABAJOS PRELIMINARES
19,371.91
110.72
m2
64.00
1.73
m3
4.40
28.36
124.78
m3
1.15
25.00
28.75
m3
30.37
25.00
759.25
m3
22.88
45.21
1,034.40
05.02
05.03
MOVIMIENTO DE TIERRAS
110.72
1,947.18
2,409.55
m3
4.40
214.69
944.64
m3
2.18
271.26
591.35
m2
32.39
26.97
873.56
m3
0.61
462.73
282.27
m2
4.80
38.02
182.50
kg
13.42
5.30
05.04
05.05
535.90
m2
32.39
14.91
CARPINTERIA METALICA
71.13
482.93
482.93
4,978.07
und
6.00
181.13
1,086.78
und
13.00
299.33
PINTURA
3,891.29
265.95
m2
m2
5.20
23.40
9.16
9.33
und
1.00
7,000.00
pto
3.00
42.17
126.51
8.00
17.99
143.92
27.06
19.04
515.22
und
6.00
142.66
05.08
INSTALACIONES SANITARIAS
EQUIPAMIENTO
01.01
MOVILIARIO ESCOLAR
01.04
01.05
10,490.00
mod
1.00
10,490.00
mod
1.00
1,980.00
mod
1.00
1,685.00
mod
1.00
2,080.00
mod
1.00
800.00
1,685.00
2,080.00
2,080.00
800.00
COSTO DIRECTO
SON :
1,980.00
1,685.00
10,490.00
1,980.00
855.96
17,035.00
MOVILIARIO DE COCINA
7,000.00
1,641.61
MOVILIARIO DE DIRECCION
7,000.00
SISTEMA DE DESAGUE
01
47.63
218.32
800.00
715,722.47
Fecha :
19/10/2015 04:32:55 AM
AULAS
20.04
20.5
40.53
63.89
50.67
5.08
5.2
10.28
16.2
12.85
4.45
4.56
9.01
14.2
11.26
4.38
5.66
12.55
11.58
12.55
1.62
2.1
4.65
4.29
4.65
1.93
2.5
5.54
5.11
5.54
2.13
2.76
6.11
5.64
6.11
0.56
0.72
1.6
1.47
1.6