Professional Documents
Culture Documents
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "C"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 10-12 Nivel
Concreto 13-15 Nivel
Concreto 16-18 Nivel
Concreto 19-21 Nivel
Concreto 22 Nivel
Mano de Obra concreto muros
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 10-12 Nivel
Concreto 13-15 Nivel
Concreto 16-18 Nivel
Concreto 19-21 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 10-12 Nivel
Encofrado 13-15 Nivel
Encofrado 16-18 Nivel
Encofrado 19-21 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 10-12 Nivel
Concreto 13-15 Nivel
Concreto 16-18 Nivel
Concreto 19-21 Nivel
Concreto 22 Nivel
Mano de Obra concreto losas
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 10-12 Nivel
Concreto 13-15 Nivel
UNIDAD
METRADO
M.O.
MATERIALES
2.50
2,000.00
1,000.00
COSTO
m2
glb
glb
unid
ml
4,008.86
1.00
1.00
5.00
268.00
1.00
500.00
250.00
1.00
4.00
3.50
2,500.00
1,000.00
250.00
5.00
m2
m2
glb
456.17
4,008.86
1.00
2.20
2.20
300.00
0.20
0.20
1,000.00
2.40
2.40
1,300.00
m3
m3
unid
192.00
192.00
48.00
21.19
11.02
100.00
50.00
21.19
11.02
150.00
m2
m2
227.99
35.00
12.00
15.00
15.38
30.71
27.38
45.71
m3
m3
m2
273.70
273.70
63.72
289.05
25.00
20.00
m3
m3
m2
ml
35.30
35.30
30.00
25.00
32.00
5.00
m3
m3
glb
35.00
19.00
1.26
m3
121.45
18.00
8.48
m3
m3
m2
m2
10.27
10.27
95.34
47.04
35.00
19.00
18.00
1.26
8.48
289.05
25.00
21.26
289.05
25.00
33.52
21.50
306.94
35.00
20.26
26.48
306.94
35.00
20.26
26.48
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
26.59
-
301.09
301.09
301.09
292.22
292.22
292.22
292.22
292.22
301.09
301.09
301.09
292.22
292.22
292.22
292.22
292.22
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
26.59
-
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
m2
m2
m2
m2
m2
m2
m2
m2
3,238.95
3,260.95
3,288.48
3,293.41
387.40
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
m3
m3
m3
m3
m3
m3
m3
m3
131.01
129.52
131.12
140.23
12.00
-
m3
m3
m3
m3
m3
131.01
129.52
131.12
140.23
12.00
1.26
289.05
1.52
16.50
306.94
306.94
35.00
36.75
38.50
40.25
45.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "C"
CODIGO
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
DESCRIPCIN
Concreto 16-18 Nivel
Concreto 19-21 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 10-12 Nivel
Encofrado 13-15 Nivel
Encofrado 16-18 Nivel
Encofrado 19-21 Nivel
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
Muros de ladrillo block 09 - 13-15
Muros de ladrillo block 09 - 16-18
Muros de ladrillo block 09 - 19-21
SOLAQUEO Y TARRAJEO
Solaqueo Muros Interiores
Solaqueo interior 1-3 Nivel
Solaqueo interior 4-6 Nivel
Solaqueo interior 7-9 Nivel
Solaqueo interior 10-12 Nivel
Solaqueo interior 13-15 Nivel
Solaqueo interior 16-18 Nivel
Solaqueo interior 19-21 Nivel
Solaqueo de Losas
Solaqueo losas 1-3 Nivel
Solaqueo losas 4-6 Nivel
Solaqueo losas 7-9 Nivel
Solaqueo losas 10-12 Nivel
Solaqueo losas 13-15 Nivel
Solaqueo losas 16-18 Nivel
Solaqueo losas 19-21 Nivel
Solaqueo Muros Exteriores
UNIDAD
m3
m3
m3
METRADO
-
M.O.
50.00
55.00
55.00
MATERIALES
COSTO
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
m3
m3
m3
m3
m3
m3
m3
m3
890.77
909.16
902.56
942.80
78.05
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
ton
ton
ton
ton
ton
ton
ton
20.20
36.08
60.13
2.33
20.20
36.08
60.13
610.00
610.00
710.00
millar
millar
millar
millar
11.01
12.98
1.75
9.97
mes
glb
m2
m2
unid
unid
glb
pln
2.00
0.50
13,469.18
4,008.86
50.00
117.00
1.00
90.00
m3
m3
m3
m3
m3
m3
m3
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
3.22
11.00
4.84
4.84
4.84
3.22
11.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
cil
cil
gln
10.00
20.00
24.00
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
-
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
3,073.26
2,405.16
2,109.10
2,939.64
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
149.00
200.00
204.00
285.00
149.00
200.00
204.00
285.00
15,573.28
2,620.00
1.26
1.26
100.00
120.00
29.66
15,573.28
2,620.00
1.26
1.26
100.00
120.00
3,000.00
29.66
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
449.15
1,211.86
152.00
449.15
1,211.86
152.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
25.47
25.47
25.47
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
49.47
50.47
51.47
2,651.03
2,655.16
2,695.12
2,702.72
250.92
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
987.26
962.14
981.69
982.92
29.00
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
3,000.00
-
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "C"
CODIGO
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
DESCRIPCIN
Solaqueo exterior 1-3 Nivel
Solaqueo exterior 4-6 Nivel
Solaqueo exterior 7-9 Nivel
Solaqueo exterior 10-12 Nivel
Solaqueo exterior 13-15 Nivel
Solaqueo exterior 16-18 Nivel
Solaqueo exterior 19-21 Nivel
Tarrajeo de Muros
Tarrajeo interior 1-3 Nivel
Tarrajeo interior 4-6 Nivel
Tarrajeo interior 7-9 Nivel
Tarrajeo interior 10-12 Nivel
Tarrajeo interior 13-15 Nivel
Tarrajeo interior 16-18 Nivel
Tarrajeo interior 19-21 Nivel
Derrames y ochavos
Darremes de Departamentos
Ochavos de tuberias
UNIDAD
m2
m2
m2
m2
m2
m2
m2
METRADO
429.17
432.78
407.20
431.68
105.77
-
M.O.
7.00
7.50
8.00
8.50
9.00
9.50
10.00
MATERIALES
2.52
2.52
2.52
2.52
2.52
2.52
2.52
COSTO
9.52
10.02
10.52
11.02
11.52
12.02
12.52
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
-
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
ml
unid
1,047.60
192.00
10.00
35.00
1.03
4.13
11.03
39.13
SUB PARCIAL
PARCIAL
TOTAL
20,121.02
14,031.02
2,500.00
1,000.00
1,250.00
1,340.00
20,121.02
1,094.80
9,621.27
1,300.00
12,016.06
4,067.80
2,115.25
7,200.00
13,383.05
6,242.19
1,599.92
7,842.11
12,016.06
13,383.05
7,842.11
108,949.73
87,311.36
79,113.93
6,842.48
1,354.96
10,203.97
882.53
645.00
3,216.26
3,153.31
359.57
1,932.00
1,245.72
11,731.50
3,216.26
6,690.60
669,496.50
348,329.75
88,216.66
88,991.67
83,942.88
79,408.45
7,770.09
43,984.52
10,254.70
10,862.03
10,733.68
10,937.57
1,196.54
277,182.23
61,540.01
65,218.96
69,058.08
72,454.98
8,910.20
245,438.19
148,262.78
35,712.65
35,306.52
35,744.05
38,228.29
3,271.26
20,577.37
4,585.18
4,759.68
5,048.13
5,644.38
540.00
20,577.37
SUB PARCIAL
-
PARCIAL
TOTAL
76,598.04
16,924.61
18,183.14
18,953.69
20,741.57
1,795.04
367,007.34
359,570.48
62,094.18
86,777.58
126,826.35
6,844.50
12,324.84
22,008.65
42,694.37
7,436.87
1,641.03
2,596.49
357.29
2,842.06
79,263.55
31,146.56
1,310.00
17,029.09
5,068.40
5,000.00
14,040.00
3,000.00
2,669.49
79,263.55
1,318.15
1,318.15
1,318.15
878.76
1,040.42
169.24
177.70
186.16
129.75
6,600.00
13,136.48
13,136.48
32,376.81
4,491.53
24,237.29
3,648.00
32,376.81
916.77
936.93
957.09
977.25
-
3,788.03
3,788.03
113,921.22
55,164.84
12,311.56
12,994.53
13,863.88
14,578.65
1,416.21
19,809.18
4,584.90
4,708.78
5,049.88
5,301.94
163.68
18,674.14
SUB PARCIAL
4,083.95
4,334.70
4,282.09
4,755.36
1,218.04
-
PARCIAL
18,674.14
TOTAL
1,200.31
284.96
295.04
305.12
315.20
19,072.76
11,558.89
7,513.87
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
1,686,740.09
303,613.22
1,990,353.31
Villa Municipal
10/11/2012
Torre "D"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
171,047.63
6,542.03
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
672.00
Ventilacin
pto
224.00
Montante de desague
pto
280.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
840.00
Agua Fria
pto
840.00
Agua Caliente
pto
360.00
Valvulas
val
420.00
Mezcladoras de ducha
mez
120.00
Inodoros
unid
120.00
Lavatorios
unid
120.00
Lavaplatos
unid
60.00
Registros
unid
300.00
Sumideros
unid
372.00
Lavarropas
unid
60.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
glb
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
17,483.39
5,827.80
7,284.75
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
7,631.19
21,854.24
9,726.10
14,059.32
15,762.71
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,745.76
2,745.76
1,067.80
2,033.90
2,522.03
1,271.19
DESAGUE 2 AL 15 NIVEL
30,595.93
DESAGUE 16 NIVEL
1,040.68
AGUA EN GENERAL
69,033.56
APARATOS SANITARIOS
12,386.44
SERVICIOS GENERALES
14,467.12
1.00
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
0.50
19,650.00
19,650.00
9,825.00
glb
0.50
gb
15.00
glb
0.50
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
14,082.50
11,960.87
36,981.87
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
171,047.63
30,788.57
201,836.21
Villa Municipal
10/11/2012
Torre "D"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
UNIDAD
METRADO
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
IINSTALACIONES ELECTRICAS
TOTAL
502,488.00
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
754.00
1,260.00
60.00
4.00
240.00
120.00
120.00
1.00
60.00
5,000.00
180.00
2.00
6.00
2.00
1.00
60.00
1.00
60.00
4.00
15.00
130.00
95.00
754.00
40.00
60.00
unid
60.00
unid
2.00
14.00
14.00
14.00
25.00
11.00
11.00
11.00
3,000.00
60.00
3.00
12.00
80.00
180.00
80.00
1,000.00
25.00
250.00
15.00
200.00
18.00
4.50
4.00
3.50
8.00
8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
42,224.00
70,560.00
3,360.00
400.00
6,240.00
3,120.00
3,120.00
13,000.00
13,500.00
75,000.00
9,720.00
560.00
2,880.00
244.00
3,500.00
6,300.00
1,750.00
2,100.00
1,400.00
270.00
1,885.00
1,140.00
8,671.00
1,320.00
1,680.00
273,944.00
218.33
218.33
13,100.00
13,100.00
107,722.00
107,722.00
215,444.00
215,444.00
SISTEMA DE DETECCIN
Sistema de Deteccin
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
A.TECHADA:
Villa Municipal
10/11/2012
Torre "D"
5079.66 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
C. DIRECTO
2,201,007.22
973,324.95
171,047.63
502,488.00
0.04
G.G.
88,040.29
38,933.00
6,841.91
20,099.52
0.10
UTILIDAD
220,100.72
97,332.50
17,104.76
50,248.80
SUB-PRES.
2,509,148.24
1,109,590.45
194,994.30
572,836.32
0.18
IGV
451,646.68
199,726.28
35,098.97
103,110.54
TOTAL
2,960,794.92
1,309,316.73
230,093.27
675,946.86
3,847,867.81
$ 291.35 / m2
153,914.71
11.65
384,786.78
29.13
4,386,569.30
332.14
789,582.47
59.78
5,176,151.78
391.92
502,488.00
90,447.84
592,935.84
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "E"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
METRADO
m2
glb
glb
unid
ml
4,052.03
1.00
1.00
5.00
268.00
m2
m2
glb
456.17
4,052.03
1.00
m3
m3
unid
192.00
192.00
48.00
m2
m2
227.99
35.00
m3
m3
m2
273.70
273.70
63.72
m3
m3
m2
ml
35.30
35.30
30.00
m3
m3
glb
m3
121.45
m3
m3
m2
m2
10.27
10.27
95.34
47.04
m3
m3
m3
292.99
295.57
278.80
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
271.74
26.59
-
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
26.59
-
m2
m2
m2
m2
m2
m2
m2
m2
3,238.95
3,260.95
3,288.48
3,293.41
387.40
-
m3
m3
m3
m3
m3
m3
m3
m3
132.21
131.32
132.03
141.57
12.00
-
m3
m3
m3
m3
m3
m3
m3
m3
132.21
131.32
132.03
141.57
12.00
-
m3
m3
m3
m3
m3
m3
m3
890.77
909.16
902.56
942.80
78.05
-
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
24.31
36.47
60.78
2.43
24.31
36.47
60.78
millar
millar
millar
millar
11.01
12.98
1.75
10.18
mes
glb
m2
m2
unid
unid
glb
pln
2.00
0.50
13,469.18
4,052.03
50.00
112.00
1.00
90.00
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
3.22
11.00
4.84
4.84
4.84
3.22
11.00
cil
cil
gln
10.00
20.00
24.00
m2
m2
m2
m2
20.16
20.16
20.16
20.16
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
2,651.03
2,655.16
2,693.89
2,565.52
250.92
-
m2
m2
m2
m2
m2
m2
m2
997.31
977.22
978.83
982.93
29.00
-
m2
m2
m2
m2
m2
m2
m2
423.49
412.03
385.95
426.84
105.77
-
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
ml
unid
1,103.60
192.00
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "E"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-12 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-12 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-12 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-12 Nivel (8 mm + 4 mm)
Mampara de Sala
01-12 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-12 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-12 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-12 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
METRADO
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
40.00
8.00
40.00
8.00
40.00
8.00
22.00
4.00
22.00
35.00
4.00
8.00
48.00
48.00
11.00
6.00
4.00
14.02
4.80
2.00
unid
unid
unid
unid
unid
48.00
48.00
288.00
11.00
3.00
unid
unid
par
par
unid
unid
unid
unid
48.00
288.00
72.00
432.00
96.00
144.00
300.00
22.00
unid
unid
unid
48.00
48.00
48.00
unid
unid
96.00
96.00
unid
unid
unid
96.00
96.00
48.00
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
96.00
m2
m2
m2
m2
m2
m2
m2
885.08
899.04
923.54
908.30
-
unid
unid
unid
unid
unid
unid
unid
40.00
40.00
40.00
28.00
-
m2
m2
m2
m2
m2
m2
m2
20.00
20.00
20.00
15.00
-
m2
80.64
m2
m2
m2
m2
m2
m2
m2
m2
253.31
250.26
278.13
303.46
51.84
m2
m2
m2
m2
m2
m2
m2
223.28
223.28
223.28
223.28
-
ml
ml
ml
126.81
128.14
185.38
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
164.76
-
unid
unid
unid
unid
unid
unid
unid
24.00
24.00
24.00
24.00
-
unid
unid
ciento
432.00
48.00
12.00
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
48.00
48.00
48.00
48.00
48.00
48.00
12.00
2,100.00
13,888.69
2,100.00
unid
unid
unid
unid
unid
unid
24.00
12.00
12.00
1.00
1.00
11.00
unid
ml
glb
unid
15.00
7.50
1.00
11.00
m2
unid
2,400.00
2,700.00
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "E"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
528.00
Ventilacin
pto
176.00
Montante de desague
pto
220.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
672.00
Agua Fria
pto
672.00
Agua Caliente
pto
288.00
Valvulas
val
336.00
Mezcladoras de ducha
mez
96.00
Inodoros
unid
96.00
Lavatorios
unid
96.00
Lavaplatos
unid
48.00
Registros
unid
240.00
Sumideros
unid
300.00
Lavarropas
unid
48.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
1.00
glb
0.50
glb
0.50
gb
12.00
Montaje y redes
glb
0.50
DESAGUE 2 AL 11 NIVEL
DESAGUE 12 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
Villa Municipal
10/11/2012
Torre "E"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
614.00
1,008.00
48.00
4.00
192.00
96.00
96.00
1.00
48.00
4,000.00
144.00
2.00
6.00
2.00
1.00
48.00
1.00
48.00
4.00
15.00
130.00
95.00
614.00
40.00
60.00
unid
48.00
unid
2.00
SISTEMA DE DETECCIN
Sistema de Deteccin
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "E"
A.TECHADA: 4052.03 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
1,705,954.73
763,691.96
145,407.13
429,266.00
0.04
G.G.
68,238.19
30,547.68
5,816.29
17,170.64
3,044,319.82
$ 288.96 / m2
121,772.79
11.56
PRESUPUESTO ESTRUCTURAS
M.O.
MATERIALES
1.00
500.00
250.00
1.00
2.50
2,000.00
1,000.00
4.00
COSTO
3.50
2,500.00
1,000.00
250.00
5.00
SUB PARCIAL
14,182.09
2,500.00
1,000.00
1,250.00
1,340.00
PARCIAL
TOTAL
20,272.09
20,272.09
12,119.66
2.20
2.20
300.00
0.20
0.20
1,000.00
2.40
2.40
1,300.00
1,094.80
9,724.86
1,300.00
12,119.66
21.19
11.02
100.00
50.00
21.19
11.02
150.00
4,067.80
2,115.25
7,200.00
13,383.05
12.00
15.00
15.38
30.71
27.38
45.71
6,242.19
1,599.92
7,842.11
13,383.05
7,842.11
108,949.23
87,311.17
289.05
25.00
20.00
1.26
289.05
25.00
21.26
79,113.93
6,842.48
1,354.76
289.05
25.00
33.51
21.50
10,203.97
882.53
645.00
11,731.50
289.05
25.00
32.00
5.00
1.51
16.50
306.94
35.00
19.00
1.26
306.94
35.00
20.26
3,216.26
18.00
8.48
26.48
3,216.26
306.94
306.94
35.00
20.26
26.48
3,153.31
359.57
1,931.70
1,245.72
6,690.30
35.00
19.00
18.00
1.26
8.48
669,496.50
348,329.75
-
301.09
301.09
301.09
301.09
301.09
301.09
88,216.66
88,991.67
83,942.88
348,329.75
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
79,408.45
7,770.09
43,984.52
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
10,254.70
10,862.03
10,733.68
10,937.57
1,196.54
277,182.23
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
61,540.01
65,218.96
69,058.08
72,454.98
8,910.20
247,072.87
149,699.57
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
36,041.41
35,799.67
35,993.24
38,593.99
3,271.26
-
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
4,627.39
4,826.17
5,083.32
5,698.38
540.00
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
16,924.61
18,183.14
18,953.69
20,741.57
1,795.04
-
20,775.25
76,598.04
26.00
26.00
385,494.49
377,998.36
610.00
610.00
710.00
3,073.26
2,405.16
2,109.10
2,939.64
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
74,717.56
87,711.92
128,191.89
7,146.90
14,830.41
22,245.62
43,154.07
149.00
200.00
204.00
285.00
149.00
200.00
204.00
285.00
1,641.03
2,596.49
357.29
2,901.32
3,000.00
-
15,573.28
2,620.00
1.26
1.26
100.00
120.00
29.66
15,573.28
2,620.00
1.26
1.26
100.00
120.00
3,000.00
29.66
31,146.56
1,310.00
16,987.14
5,110.36
5,000.00
13,440.00
3,000.00
2,669.49
78,663.55
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
-
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
878.76
1,040.42
169.24
177.70
186.16
129.75
6,600.00
13,136.48
7,496.12
-
78,663.55
13,136.48
32,376.81
-
449.15
1,211.86
152.00
449.15
1,211.86
152.00
4,491.53
24,237.29
3,648.00
32,376.81
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
3,788.03
3,788.03
20.00
21.00
22.00
23.00
3,788.03
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
113,359.87
54,418.45
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
12,311.56
12,994.53
13,857.55
13,838.59
1,416.21
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,631.58
4,782.58
5,035.17
5,301.99
163.68
-
19,914.99
18,135.48
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
4,029.90
4,126.87
4,058.63
4,702.04
1,218.04
-
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
-
10.00
35.00
1.03
4.13
11.03
39.13
12,176.78
7,513.87
1,200.31
19,690.65
PRESUPUESTO ARQUITECTURA
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
1,705,954.73
307,071.85
2,013,026.58
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
68,660.29
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
6,137.85
1,480.68
6,137.85
1,480.68
6,795.48
1,639.32
7,876.91
1,727.46
12,528.81
5,594.40
771.19
2,033.90
1,220.34
7,773.56
1,817.80
1,372.88
915.25
68,660.29
677.97
677.97
1,355.93
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
31,118.64
18,720.00
72,000.00
2,970.00
750.00
125,558.64
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
2,440.68
5,613.56
244.07
1,098.31
813.56
610.17
1,271.19
1,864.41
13,955.93
186.44
33.90
194.92
186.44
33.90
194.92
8,949.15
1,627.12
9,355.93
85,016.95
271.19
33.90
271.19
33.90
26,033.90
3,254.24
254.24
29.66
59.32
254.24
29.66
59.32
24,406.78
2,847.46
2,847.46
125,558.64
13,955.93
85,016.95
59.32
59.32
5,694.92
60,313.04
52,480.50
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
12,176.10
12,817.67
13,628.74
13,857.99
-
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
601.50
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
415.85
-
2,939.37
1,959.25
2,933.93
15.00
21.38
36.38
2,933.93
112,593.04
41,969.87
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,435.80
9,322.19
10,638.47
11,607.35
966.07
34,608.40
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
-
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,133.36
1,145.25
1,656.83
5,407.99
5,407.99
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,472.54
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
-
300.00
-
3.39
259.20
6.78
3.39
559.20
6.78
1,464.41
26,841.53
81.36
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
9,600.00
21,600.00
9,600.00
5,760.00
5,760.00
5,760.00
3,600.00
17,850.00
71,185.42
13,112.54
163,827.96
177.97
127.12
254.24
203.39
800.00
211.86
177.97
127.12
254.24
203.39
800.00
211.86
4,271.19
1,525.42
3,050.85
203.39
800.00
2,330.51
12,181.36
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
6,250.00
1,050.00
2,500.00
7,700.00
17,500.00
26.69
5.93
36.69
5.93
88,067.80
16,016.95
104,084.75
2,219.49
28,387.29
163,827.96
12,181.36
17,500.00
104,084.75
10.00
-
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
763,691.96
137,464.55
901,156.52
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
145,407.13
6,542.03
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
13,736.95
4,578.98
5,723.73
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
6,104.95
17,483.39
7,780.88
11,247.46
12,610.17
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,196.61
2,196.61
854.24
1,627.12
2,033.90
1,016.95
24,039.66
1,040.68
55,226.85
9,925.42
14,467.12
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
19,650.00
19,650.00
9,825.00
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
11,266.00
11,960.87
34,165.37
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
145,407.13
26,173.28
171,580.42
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
429,266.00
14.00
14.00
14.00
25.00
11.00
11.00
11.00
3,000.00
60.00
3.00
12.00
80.00
180.00
80.00
1,000.00
25.00
250.00
15.00
200.00
18.00
4.50
4.00
3.50
8.00
8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
34,384.00
56,448.00
2,688.00
400.00
4,992.00
2,496.00
2,496.00
13,000.00
10,800.00
60,000.00
7,776.00
560.00
2,880.00
244.00
3,500.00
5,040.00
1,750.00
1,680.00
1,400.00
270.00
1,885.00
1,140.00
7,061.00
1,320.00
1,680.00
225,890.00
218.33
218.33
10,480.00
10,480.00
96,448.00
96,448.00
192,896.00
192,896.00
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
429,266.00
77,267.88
506,533.88
0.10
UTILIDAD
170,595.47
76,369.20
14,540.71
42,926.60
SUB-PRESUPUESTO
1,944,788.39
870,608.84
165,764.13
489,363.24
0.18
IGV
350,061.91
156,709.59
29,837.54
88,085.38
304,431.98
28.90
3,470,524.60
329.42
624,694.43
59.30
TOTAL
2,294,850.30
1,027,318.43
195,601.67
577,448.62
4,095,219.03
388.72
392.33
-3.62
624,694.43
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "F"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
METRADO
m2
glb
glb
unid
ml
4,018.06
1.00
1.00
5.00
268.00
m2
m2
glb
456.17
4,018.06
1.00
m3
m3
unid
192.00
192.00
48.00
m2
m2
227.99
35.00
m3
m3
m2
273.70
273.70
63.72
m3
m3
m2
ml
35.30
35.30
30.00
m3
m3
glb
m3
121.45
m3
m3
m2
m2
10.27
10.27
95.34
47.04
m3
m3
m3
292.99
295.57
278.80
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
271.74
26.59
-
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
26.59
-
m2
m2
m2
m2
m2
m2
m2
m2
3,238.95
3,260.95
3,288.48
3,293.41
387.40
-
m3
m3
m3
m3
m3
m3
m3
m3
131.01
131.25
130.57
140.13
12.00
-
m3
m3
m3
m3
m3
m3
m3
m3
131.01
131.25
130.57
140.13
12.00
-
m3
m3
m3
m3
m3
m3
m3
890.77
909.16
902.56
942.80
78.05
-
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
24.11
36.16
60.27
2.41
24.11
36.16
60.27
millar
millar
millar
millar
11.01
12.98
1.75
10.02
mes
glb
m2
m2
unid
unid
glb
pln
2.00
0.50
13,469.18
4073.39
50.00
117.00
1.00
90
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
3.22
11.00
4.84
4.84
4.84
3.22
0.00
0.00
0.00
11.00
cil
cil
gln
10.00
20.00
24.00
m2
m2
m2
m2
20.16
20.16
20.16
20.16
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
2,678.66
2,673.36
2,697.53
2,707.68
250.92
-
m2
m2
m2
m2
m2
m2
m2
979.62
958.93
966.13
977.80
29.00
-
m2
m2
m2
m2
m2
m2
m2
423.22
403.88
394.22
416.58
105.77
-
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
ml
unid
1,075.20
192.00
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "F"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-12 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-12 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-12 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-12 Nivel (8 mm + 4 mm)
Mampara de Sala
01-12 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-12 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-12 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-12 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
METRADO
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
40.00
8.00
40.00
8.00
40.00
8.00
21.00
4.00
23.00
37.00
4.00
7.00
48.00
48.00
11.00
2.00
4.00
14.02
4.80
2.00
unid
unid
unid
unid
unid
48.00
48.00
288.00
11.00
3.00
unid
unid
par
par
unid
unid
unid
unid
48.00
288.00
96.00
432.00
96.00
144.00
300.00
22.00
unid
unid
unid
48.00
48.00
48.00
unid
unid
96.00
96.00
unid
unid
unid
96.00
96.00
48.00
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
96.00
m2
m2
m2
m2
m2
m2
m2
872.09
880.75
884.35
889.74
-
unid
unid
unid
unid
unid
unid
unid
40.00
40.00
40.00
28.00
-
m2
m2
m2
m2
m2
m2
m2
20.00
20.00
20.00
15.00
-
m2
80.64
m2
m2
m2
m2
m2
m2
m2
m2
253.81
250.85
271.47
258.87
51.84
m2
m2
m2
m2
m2
m2
m2
223.28
223.28
223.28
223.28
-
ml
ml
ml
126.81
135.45
113.63
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
152.89
-
unid
unid
unid
unid
unid
unid
unid
24.00
24.00
24.00
24.00
-
unid
unid
ciento
432.00
48.00
12.00
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
48.00
48.00
48.00
48.00
48.00
48.00
12.00
2,100.00
14,026.51
2,100.00
unid
unid
unid
unid
unid
unid
24.00
12.00
12.00
1.00
1.00
11.00
unid
ml
glb
unid
15.00
8.40
1.00
11.00
m2
unid
2400.00
2700.00
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "F"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
528.00
Ventilacin
pto
176.00
Montante de desague
pto
220.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
672.00
Agua Fria
pto
672.00
Agua Caliente
pto
288.00
Valvulas
val
336.00
Mezcladoras de ducha
mez
96.00
Inodoros
unid
96.00
Lavatorios
unid
96.00
Lavaplatos
unid
48.00
Registros
unid
240.00
Sumideros
unid
300.00
Lavarropas
unid
48.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
1.00
glb
0.50
glb
0.50
gb
12.00
Montaje y redes
glb
0.50
DESAGUE 2 AL 11 NIVEL
DESAGUE 12 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
Villa Municipal
10/11/2012
Torre "F"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
606.00
1008.00
48.00
4.00
192.00
96.00
96.00
1.00
48.00
4000.00
144.00
2.00
6.00
2.00
1.00
48.00
1.00
48.00
4.00
15.00
130.00
95.00
606.00
40.00
60.00
unid
48.00
unid
2.00
SISTEMA DE DETECCIN
Sistema de Deteccin
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "F"
A.TECHADA: 4018.06 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
1,702,222.81
760,064.65
145,407.13
428,726.00
4%
G.G.
68,088.91
30,402.59
5,816.29
17,149.04
3,036,420.59
$ 290.65 / m2
121,456.82
$ 11.63 / m2
RESUPUESTO ESTRUCTURAS
M.O.
MATERIALES
1.00
500.00
250.00
1.00
2.50
2,000.00
1,000.00
4.00
COSTO
3.50
2,500.00
1,000.00
250.00
5.00
SUB PARCIAL
14,063.20
2,500.00
1,000.00
1,250.00
1,340.00
PARCIAL
TOTAL
20,153.20
20,153.20
12,038.13
2.20
2.20
300
0.20
0.20
1000
2.40
2.40
1,300.00
1,094.80
9,643.34
1,300.00
12,038.13
21.19
11.02
100.00
50.00
21.19
11.02
150.00
4,067.80
2,115.25
7,200.00
13,383.05
12.00
15.00
15.38
30.71
27.38
45.71
6,242.19
1,599.92
7,842.11
13,383.05
7,842.11
108,949.62
87,311.32
289.05
25.00
20.00
1.26
289.05
25.00
32.00
5.00
1.52
16.50
306.94
35.00
19.00
18.00
1.26
8.48
306.94
35.00
19.00
18.00
1.26
8.48
289.05
25.00
21.26
289.05
25.00
33.52
21.50
306.94
35.00
20.26
26.48
306.94
35.00
20.26
26.48
79,113.93
6,842.48
1,354.92
10,203.97
882.53
645.00
3,216.26
3,153.31
359.57
1,931.94
1,245.72
11,731.50
3,216.26
6,690.54
669,496.50
348,329.75
301.09
301.09
301.09
301.09
301.09
301.09
88,216.66
88,991.67
83,942.88
348,329.75
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
79,408.45
7,770.09
10,254.70
10,862.03
10,733.68
10,937.57
1,196.54
-
43,984.52
277,182.23
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
61,540.01
65,218.96
69,058.08
72,454.98
8,910.20
245,772.12
148,558.19
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
35,712.65
35,779.71
35,593.33
38,201.24
3,271.26
4,585.18
4,823.47
5,026.84
5,640.39
540.00
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
16,924.61
18,183.14
18,953.69
20,741.57
1,795.04
-
20,615.88
76,598.04
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
26.00
382,278.77
374,829.65
610.00
610.00
710.00
3,073.26
2,405.16
2,109.10
2,939.64
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
74,091.21
86,976.64
127,117.28
7,086.99
14,706.09
22,059.14
42,792.31
149.00
200.00
204.00
285.00
149.00
200.00
204.00
285.00
1,641.03
2,596.49
357.29
2,854.32
15,573.28
2,620.00
1.26
1.26
100.00
120.00
29.66
15,573.28
2,620.00
1.26
1.26
100.00
120.00
3,000.00
29.66
31,146.56
1,310.00
17,020.14
5,147.28
5,000.00
14,040.00
3,000.00
2,669.49
79,333.47
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
878.76
1,040.42
169.24
177.70
186.16
129.75
6,600.00
13,136.48
7,449.12
-
79,333.47
3,000.00
-
13,136.48
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
32,376.81
-
449.15
1,211.86
152.00
449.15
1,211.86
152.00
4,491.53
24,237.29
3,648.00
32,376.81
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
3,788.03
3,788.03
20.00
21.00
22.00
23.00
3,788.03
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
113,674.52
55,421.38
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
12,439.88
13,083.61
13,876.28
14,605.41
1,416.21
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,549.42
4,693.07
4,969.84
5,274.32
163.68
-
19,650.33
18,025.22
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
4,027.33
4,045.24
4,145.59
4,589.02
1,218.04
-
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
-
10.00
35.00
1.03
4.13
11.03
39.13
11,863.42
7,513.87
1,200.31
19,377.29
RESUPUESTO ARQUITECTURA
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
1,702,222.81
306,400.11
2,008,622.92
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
68,021.93
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
6,137.85
1,480.68
6,137.85
1,480.68
6,795.48
1,639.32
7,518.87
1,727.46
13,098.31
5,914.08
771.19
1,779.66
1,220.34
7,773.56
1,817.80
457.63
915.25
68,021.93
677.97
677.97
1,355.93
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
31,118.64
18,720.00
72,000.00
2,970.00
750.00
125,558.64
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
2,440.68
5,613.56
325.42
1,098.31
813.56
610.17
1,271.19
1,864.41
14,037.29
186.44
33.90
194.92
186.44
33.90
194.92
8,949.15
1,627.12
9,355.93
85,016.95
271.19
33.90
271.19
33.90
26,033.90
3,254.24
254.24
29.66
59.32
254.24
29.66
59.32
24,406.78
2,847.46
2,847.46
125,558.64
14,037.29
85,016.95
59.32
59.32
5,694.92
59,012.07
51,179.53
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
11,997.40
12,556.91
13,050.41
13,574.82
-
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
601.50
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
415.85
-
2,939.37
1,959.25
2,933.93
15.00
21.38
36.38
2,933.93
109,991.31
40,050.16
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,454.42
9,344.16
10,383.73
9,901.78
966.07
34,608.40
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
-
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,133.36
1,210.58
1,015.57
4,725.97
4,725.97
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,366.45
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
-
300.00
0.00
3.39
259.20
6.78
3.39
559.20
6.78
1,464.41
26,841.53
81.36
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
9,600.00
21,600.00
9,600.00
5,760.00
5,760.00
5,760.00
3,600.00
17,850.00
71,891.81
13,112.54
164,534.35
177.97
127.12
254.24
203.39
800.00
211.86
177.97
127.12
254.24
203.39
800.00
211.86
4,271.19
1,525.42
3,050.85
203.39
800.00
2,330.51
12,181.36
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
6,250.00
1,176.00
2,500.00
7,700.00
17,626.00
26.69
5.93
36.69
5.93
88,067.80
16,016.95
104,084.75
2,219.49
28,387.29
164,534.35
12,181.36
17,626.00
104,084.75
10.00
-
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
760,064.65
136,811.64
896,876.28
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
145,407.13
6,542.03
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
13,736.95
4,578.98
5,723.73
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
6,104.95
17,483.39
7,780.88
11,247.46
12,610.17
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,196.61
2,196.61
854.24
1,627.12
2,033.90
1,016.95
24,039.66
1,040.68
55,226.85
9,925.42
14,467.12
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
19,650.00
19,650.00
9,825.00
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
11,266.00
11,960.87
34,165.37
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
145,407.13
26,173.28
171,580.42
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
428,726.00
S/. 14.00
S/. 14.00
S/. 14.00
S/. 25.00
S/. 11.00
S/. 11.00
S/. 11.00
3,000.00
S/. 60.00
S/. 3.00
S/. 12.00
S/. 80.00
S/. 180.00
S/. 80.00
S/. 1,000.00
S/. 25.00
S/. 250.00
S/. 15.00
S/. 200.00
S/. 18.00
S/. 4.50
S/. 4.00
S/. 3.50
S/. 8.00
S/. 8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
33,936.00
56,448.00
2,688.00
400.00
4,992.00
2,496.00
2,496.00
13,000.00
10,800.00
60,000.00
7,776.00
560.00
2,880.00
244.00
3,500.00
5,040.00
1,750.00
1,680.00
1,400.00
270.00
1,885.00
1,140.00
6,969.00
1,320.00
1,680.00
225,350.00
218.33
218.33
10,480.00
10,480.00
96,448.00
96,448.00
192,896.00
192,896.00
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
428,726.00
77,170.68
505,896.68
10%
UTILIDAD
170,222.28
76,006.46
14,540.71
42,872.60
303,642.06
$ 29.07 / m2
SUB-PRESUPUESTO
1,940,534.01
866,473.70
165,764.13
488,747.64
18%
IGV
349,296.12
155,965.27
29,837.54
87,974.58
TOTAL
2,289,830.13
1,022,438.96
195,601.67
576,722.22
623,073.51
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "G"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
m2
glb
glb
unid
ml
m2
m2
glb
m3
m3
unid
m2
m2
m3
m3
m2
m3
m3
m2
ml
m3
m3
glb
m3
m3
m3
m2
m2
m3
m3
m3
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m2
m2
m2
m2
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
millar
millar
millar
millar
mes
glb
m2
m2
unid
unid
glb
pln
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
cil
cil
gln
m2
m2
m2
m2
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
ml
unid
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "G"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-12 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-12 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-12 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-12 Nivel (8 mm + 4 mm)
Mampara de Sala
01-12 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-12 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-12 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-12 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
unid
unid
unid
unid
unid
unid
unid
par
par
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
m2
m2
m2
m2
m2
m2
m2
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
ml
ml
ml
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
unid
unid
unid
unid
unid
unid
unid
unid
unid
ciento
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
unid
unid
unid
unid
unid
unid
unid
ml
glb
unid
m2
unid
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "G"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
Puntos de desague
pto
Ventilacin
pto
Montante de desague
pto
Red de 6"-8"
Red de 3"-4"
Buzn de 0.85m
unid
Cajas de 60x30
unid
DESAGUE 2 AL 11 NIVEL
Puntos de desague
pto
Ventilacin
pto
Montante de desague
pto
DESAGUE 12 NIVEL
Puntos de desague
pto
Ventilacin
pto
AGUA EN GENERAL
Red Agua Fria
ml
Agua Fria
pto
Agua Caliente
pto
Valvulas
val
Mezcladoras de ducha
mez
APARATOS SANITARIOS
Inodoros
unid
Lavatorios
unid
Lavaplatos
unid
Registros
unid
Sumideros
unid
Lavarropas
unid
SERVICIOS GENERALES
Rompe Agua
unid
Bombas de Agua
unid
Tanque Elevado
unid
glb
glb
Montaje y redes
glb
gb
Villa Municipal
10/11/2012
Torre "G"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
SISTEMA DE DETECCIN
unid
Sistema de Deteccin
Ascensor 6 personas
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
Villa Municipal
10/11/2012
Torre "G"
A.TECHADA: 4075.89 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
1,713,993.72
789,029.77
145,407.13
429,671.00
3,078,101.62
290.46
PRESUPUESTO ESTRUCTURAS
METRADO
M.O.
4,075.89
1.00
1.00
5.00
268.00
1.00
500.00
250.00
1.00
456.17
4,075.89
1.00
MATERIALES
2.50
2,000.00
1,000.00
COSTO
SUB PARCIAL
PARCIAL
14,265.62
2,500.00
1,000.00
1,250.00
1,340.00
20,355.62
4.00
3.50
2,500.00
1,000.00
250.00
5.00
2.20
2.20
300.00
0.20
0.20
1,000.00
2.40
2.40
1,300.00
1,094.80
9,782.14
1,300.00
12,176.93
192.00
192.00
48.00
21.19
11.02
100.00
50.00
21.19
11.02
150.00
4,067.80
2,115.25
7,200.00
13,383.05
227.99
35.00
12.00
15.00
15.38
30.71
27.38
45.71
6,242.19
1,599.92
7,842.11
87,311.06
273.70
273.70
63.72
35.30
35.30
30.00
121.45
10.27
10.27
95.34
47.04
289.05
25.00
20.00
1.26
8.48
289.05
25.00
21.26
289.05
25.00
33.51
21.50
306.94
35.00
20.26
26.48
306.94
35.00
20.26
26.48
79,113.93
6,842.48
1,354.65
10,203.97
882.53
645.00
3,216.26
3,153.31
359.57
1,931.54
1,245.72
301.09
301.09
301.09
301.09
301.09
301.09
88,216.66
88,991.67
83,942.88
1.26
289.05
25.00
32.00
5.00
1.51
16.50
306.94
35.00
19.00
18.00
1.26
8.48
306.94
35.00
19.00
18.00
11,731.50
3,216.26
6,690.14
348,329.75
292.99
295.57
278.80
348,329.75
271.74
26.59
-
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
292.22
79,408.45
7,770.09
43,984.52
292.99
295.57
278.80
271.74
26.59
-
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
10,254.70
10,862.03
10,733.68
10,937.57
1,196.54
277,182.23
3,238.95
3,260.95
3,288.48
3,293.41
387.40
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
61,540.01
65,218.96
69,058.08
72,454.98
8,910.20
-
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
36,516.24
36,114.77
35,993.24
38,583.98
3,271.26
4,688.35
4,868.64
5,083.32
5,696.90
540.00
16,924.61
18,183.14
18,953.69
20,741.57
1,795.04
-
150,479.49
133.95
132.48
132.03
141.54
12.00
133.95
132.48
132.03
141.54
12.00
-
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
890.77
909.16
902.56
942.80
78.05
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
20,877.22
76,598.04
26.00
26.00
380,224.63
24.46
36.68
61.14
2.45
24.46
36.68
61.14
610.00
610.00
710.00
11.01
12.98
1.75
10.21
2.00
0.50
13,469.18
4,075.89
50.00
112.00
1.00
90.00
3,000.00
-
4.84
4.84
4.84
3.22
11.00
4.84
4.84
4.84
3.22
11.00
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
10.00
20.00
24.00
20.16
20.16
20.16
20.16
20.00
21.00
22.00
23.00
3,073.26
2,405.16
2,109.10
2,939.64
149.00
200.00
204.00
285.00
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
149.00
200.00
204.00
285.00
75,157.62
88,228.51
128,946.89
7,188.99
14,917.76
22,376.64
43,408.23
1,641.03
2,596.49
357.29
2,909.77
15,573.28
2,620.00
1.26
1.26
100.00
120.00
29.66
15,573.28
2,620.00
1.26
1.26
100.00
120.00
3,000.00
29.66
31,146.56
1,310.00
16,964.04
5,133.46
5,000.00
13,440.00
3,000.00
2,669.49
78,663.55
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
878.76
1,040.42
169.24
177.70
186.16
129.75
6,600.00
13,136.48
449.15
1,211.86
152.00
449.15
1,211.86
152.00
4,491.53
24,237.29
3,648.00
32,376.81
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
3,788.03
7,504.58
3,788.03
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
2,800.07
2,924.64
2,966.14
2,881.52
250.92
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
13,003.71
14,313.39
15,258.03
15,543.11
1,416.21
-
1,004.23
979.04
978.36
985.78
29.00
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,663.71
4,791.49
5,032.75
5,317.36
163.68
-
59,534.45
19,968.99
18,281.37
420.39
422.14
399.41
420.72
105.77
-
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
4,000.40
4,228.13
4,200.17
4,634.62
1,218.04
-
20.16
20.16
20.16
20.16
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
-
10.00
35.00
1.03
4.13
11.03
39.13
11,642.75
7,513.87
1,200.31
19,156.62
1,055.20
192.00
COSTO DIRECTO
0.18
COSTO TOTAL
PRESUPUESTO ARQUITECTURA
METRADO
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
40.00
8.00
40.00
8.00
40.00
8.00
20.00
4.00
24.00
33.00
2.00
14.00
48.00
48.00
11.00
8.00
6.00
14.02
4.80
2.00
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
6,137.85
1,480.68
6,137.85
1,480.68
6,795.48
1,639.32
7,160.83
1,727.46
13,667.80
5,274.72
385.59
3,559.32
1,220.34
7,773.56
1,817.80
1,830.51
1,372.88
9,506.44
78,969.11
48.00
48.00
288.00
11.00
3.00
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
31,118.64
18,720.00
72,000.00
2,970.00
750.00
125,558.64
48.00
288.00
96.00
432.00
96.00
144.00
300.00
22.00
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
2,440.68
5,613.56
325.42
1,098.31
813.56
610.17
1,271.19
1,864.41
14,037.29
48.00
48.00
96.00
186.44
33.90
194.92
186.44
33.90
194.92
8,949.15
1,627.12
18,711.86
94,372.88
96.00
96.00
271.19
33.90
271.19
33.90
26,033.90
3,254.24
96.00
96.00
48.00
254.24
29.66
59.32
254.24
29.66
59.32
24,406.78
2,847.46
2,847.46
96.00
59.32
59.32
5,694.92
52,362.75
886.64
905.54
915.85
900.54
-
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
12,197.56
12,910.34
13,515.26
13,739.59
-
40.00
40.00
40.00
28.00
-
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
601.50
-
20.00
20.00
20.00
15.00
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
415.85
-
2,939.37
1,959.25
2,933.93
80.64
15.00
21.38
36.38
2,933.93
41,151.53
257.63
259.50
274.80
272.19
51.84
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,596.72
9,666.38
10,511.10
10,411.27
966.07
34,608.40
223.28
223.28
223.28
223.28
-
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
-
133.84
151.15
184.02
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,196.20
1,350.90
1,644.68
5,808.66
5,808.66
180.91
-
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,616.88
-
24.00
24.00
24.00
24.00
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
-
432.00
48.00
12.00
300.00
-
3.39
259.20
6.78
3.39
559.20
6.78
1,464.41
26,841.53
81.36
48.00
48.00
48.00
48.00
48.00
48.00
12.00
2,100.00
14,906.58
2,100.00
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
9,600.00
21,600.00
9,600.00
5,760.00
5,760.00
5,760.00
3,600.00
17,850.00
76,402.54
13,112.54
169,045.08
2,219.49
28,387.29
24.00
12.00
12.00
1.00
1.00
11.00
177.97
127.12
254.24
203.39
800.00
211.86
177.97
127.12
254.24
203.39
800.00
211.86
4,271.19
1,525.42
3,050.85
203.39
800.00
2,330.51
12,181.36
15.00
14.00
1.00
11.00
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
6,250.00
1,960.00
2,500.00
7,700.00
18,410.00
26.69
5.93
36.69
5.93
88,067.80
16,016.95
104,084.75
2,400.00
2,700.00
10.00
-
COSTO DIRECTO
0.18
COSTO TOTAL
METRADO
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
6,542.03
48.00
16.00
20.00
60.00
50.00
2.00
8.00
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
13,736.95
4,578.98
5,723.73
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
6,104.95
17,483.39
7,780.88
11,247.46
12,610.17
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,196.61
2,196.61
854.24
1,627.12
2,033.90
1,016.95
24,039.66
528.00
176.00
220.00
1,040.68
16.00
24.00
55,226.85
672.00
672.00
288.00
336.00
96.00
9,925.42
96.00
96.00
48.00
240.00
300.00
48.00
14,467.12
1.00
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
0.50
19,650.00
19,650.00
9,825.00
0.50
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
11,266.00
11,960.87
3.00
2.00
34,165.37
12.00
0.50
COSTO DIRECTO
0.18
COSTO TOTAL
STO
METRADO
620.00
1,008.00
48.00
4.00
192.00
96.00
96.00
1.00
48.00
4,000.00
144.00
2.00
6.00
2.00
1.00
48.00
1.00
48.00
4.00
15.00
130.00
95.00
620.00
40.00
60.00
M.O.
MATERIALES
14.00
14.00
14.00
25.00
11.00
11.00
11.00
3,000.00
60.00
3.00
12.00
80.00
180.00
80.00
1,000.00
25.00
250.00
15.00
200.00
18.00
4.50
4.00
3.50
8.00
8.00
COSTO
SUB PARCIAL
PARCIAL
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
34,720.00
56,448.00
2,688.00
400.00
4,992.00
2,496.00
2,496.00
13,000.00
10,800.00
60,000.00
7,776.00
560.00
2,880.00
244.00
3,500.00
5,040.00
1,750.00
1,680.00
1,400.00
270.00
1,885.00
1,140.00
7,130.00
1,320.00
1,680.00
226,295.00
48.00
218.33
218.33
10,480.00
10,480.00
2.00
96,448.00
96,448.00
192,896.00
192,896.00
COSTO DIRECTO
0.18
COSTO TOTAL
0.04
G.G.
68,559.75
31,561.19
5,816.29
17,186.84
0.10
UTILIDAD
171,399.37
78,902.98
14,540.71
42,967.10
SUB-PRESUPUESTO
1,953,952.84
899,493.93
165,764.13
489,824.94
0.18
IGV
351,711.51
161,908.91
29,837.54
88,168.49
TOTAL
2,305,664.35
1,061,402.84
195,601.67
577,993.43
123,124.06
307,810.16
3,509,035.84
631,626.45
4,140,662.29
11.62
29.05
331.13
59.60
390.73
TOTAL
20,355.62
12,176.93
13,383.05
7,842.11
108,948.96
669,496.50
247,954.74
387,729.21
78,663.55
13,136.48
32,376.81
3,788.03
118,141.73
1,713,993.72
308,518.87
2,022,512.59
TOTAL
78,969.11
125,558.64
14,037.29
94,372.88
60,195.29
112,175.37
169,045.08
12,181.36
18,410.00
104,084.75
789,029.77
142,025.36
931,055.12
TOTAL
145,407.13
145,407.13
26,173.28
171,580.42
TOTAL
429,671.00
429,671.00
77,340.78
507,011.78
631,626.45
PRESUPUESTO ESTRUCTURAS
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "H"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
METRADO
m2
glb
glb
unid
ml
6,245.93
1.00
1.00
6.00
268.00
m2
m2
glb
566.70
6,245.93
1.00
m3
m3
unid
288.00
288.00
72.00
m2
m2
221.06
35.00
m3
m3
m2
510.03
510.03
88.38
m3
m3
m2
ml
89.89
89.89
469.88
30.00
m3
m3
glb
135.51
135.51
1,224.92
m3
317.67
m3
m3
m2
m2
15.41
15.41
143.01
70.56
m3
m3
m3
334.29
336.38
331.43
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
322.90
303.47
270.17
27.26
-
m3
m3
m3
m3
m3
m3
m3
m3
334.29
336.38
331.43
322.90
303.47
270.17
27.26
-
m2
m2
m2
m2
m2
m2
m2
m2
3,234.99
3,288.42
3,292.12
3,301.08
3,275.63
3,285.01
396.49
-
m3
m3
m3
m3
m3
m3
m3
m3
135.05
137.29
137.71
135.41
137.31
145.28
12.00
-
m3
m3
m3
m3
m3
m3
m3
m3
135.05
137.29
137.71
135.41
137.31
145.28
12.00
-
m3
m3
m3
m3
m3
m3
m3
923.98
942.37
935.77
939.95
980.75
995.41
78.05
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
32.53
58.09
96.81
3.75
32.53
58.09
96.81
millar
millar
millar
millar
14.98
19.41
5.19
15.58
mes
glb
m2
m2
unid
unid
glb
pln
3.25
0.75
20,073.75
6245.93
50.00
116.00
1.00
135
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
4.84
4.84
3.22
17.00
4.84
4.84
4.84
4.84
4.84
3.22
0.00
17.00
cil
cil
gln
12.00
24.00
36.00
m2
m2
m2
m2
20.16
20.16
20.16
20.16
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
20.16
20.16
-
m2
m2
m2
m2
m2
m2
m2
2,601.05
2,726.56
2,645.19
2,644.35
2,735.69
2,715.69
250.92
m2
m2
m2
m2
m2
m2
m2
1,005.72
1,015.12
1,010.09
991.51
1,014.14
998.91
29.00
m2
m2
m2
m2
m2
m2
m2
406.94
411.60
405.11
419.17
375.73
465.45
105.77
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
20.16
20.16
-
ml
unid
1,515.60
288.00
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "H"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-18 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-18 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-18 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-18 Nivel (8 mm + 4 mm)
Mampara de Sala
01-18 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-18 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-18 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-18 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
METRADO
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
40.00
32.00
40.00
32.00
40.00
32.00
19.00
15.00
38.00
35.00
28.00
9.00
72.00
72.00
17.00
4.00
5.00
14.02
4.80
2.00
unid
unid
unid
unid
unid
72.00
72.00
432.00
17.00
3.00
unid
unid
par
par
unid
unid
unid
unid
72.00
432.00
108.00
648.00
144.00
216.00
444.00
34.00
unid
unid
unid
72.00
72.00
72.00
unid
unid
144.00
144.00
unid
unid
unid
144.00
144.00
72.00
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
144.00
m2
m2
m2
m2
m2
m2
m2
910.55
933.41
922.73
918.41
937.91
933.99
69.39
unid
unid
unid
unid
unid
unid
unid
40.00
40.00
40.00
40.00
40.00
28.00
-
m2
m2
m2
m2
m2
m2
m2
20.00
20.00
20.00
20.00
20.00
15.00
-
m2
120.96
m2
m2
m2
m2
m2
m2
m2
m2
257.63
261.05
263.82
263.82
265.93
251.98
77.76
m2
m2
m2
m2
m2
m2
m2
223.28
223.28
223.28
223.28
223.28
223.28
-
ml
ml
ml
137.11
151.96
185.48
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
156.54
169.87
154.35
-
unid
unid
unid
unid
unid
unid
unid
24.00
24.00
24.00
24.00
24.00
24.00
-
unid
unid
unid
648.00
72.00
18.00
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
72.00
72.00
72.00
72.00
72.00
72.00
18.00
4,000.00
21,044.26
4,000.00
unid
unid
unid
unid
unid
unid
36.00
18.00
18.00
1.00
1.00
17.00
unid
ml
glb
unid
18.00
10.00
1.00
17.00
m2
unid
3400.00
4600.00
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "H"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
816.00
Ventilacin
pto
272.00
Montante de desague
pto
340.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
1008.00
Agua Fria
pto
1008.00
Agua Caliente
pto
432.00
Valvulas
val
504.00
Mezcladoras de ducha
mez
144.00
Inodoros
unid
144.00
Lavatorios
unid
144.00
Lavaplatos
unid
72.00
Registros
unid
360.00
Sumideros
unid
444.00
Lavarropas
unid
72.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
1.00
glb
0.50
glb
0.50
gb
18.00
Montaje y redes
glb
0.50
DESAGUE 2 AL 18 NIVEL
DESAGUE 19 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
Villa Municipal
10/11/2012
Torre "H"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
908.00
1512.00
72.00
4.00
288.00
144.00
144.00
1.00
72.00
6000.00
216.00
2.00
6.00
2.00
1.00
72.00
1.00
60.00
4.00
15.00
130.00
95.00
908.00
50.00
72.00
unid
72.00
unid
2.00
SISTEMA DE DETECCIN
Sistema de Deteccin
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "H"
A.TECHADA: 6245.93 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
2,781,104.86
1,168,295.30
200,390.31
580,601.00
4%
G.G.
111,244.19
46,731.81
8,015.61
23,224.04
4,730,391.47
189,215.66
291.29
11.65
PRESUPUESTO ESTRUCTURAS
M.O.
MATERIALES
1.00
600.00
250.00
1.00
2.50
2,500.00
1,000.00
4.00
COSTO
3.50
3,100.00
1,000.00
250.00
5.00
SUB PARCIAL
21,860.75
3,100.00
1,000.00
1,500.00
1,340.00
PARCIAL
TOTAL
28,800.75
28,800.75
17,900.31
2.20
2.20
350
0.20
0.20
1200
2.40
2.40
1,550.00
1,360.09
14,990.23
1,550.00
17,900.31
21.19
11.02
100.00
50.00
21.19
11.02
150.00
6,101.69
3,172.88
10,800.00
20,074.58
12.00
15.00
15.38
30.71
27.38
45.71
6,052.45
1,599.92
7,652.37
20,074.58
7,652.37
295,534.44
162,024.16
289.05
25.00
20.00
0.89
289.05
25.00
32.00
5.00
1.07
16.50
306.94
35.00
19.00
18.00
0.89
8.48
306.94
35.00
19.00
18.00
0.89
8.48
289.05
25.00
20.89
289.05
25.00
33.07
21.50
306.94
35.00
19.89
26.48
306.94
35.00
19.89
26.48
147,427.12
12,750.81
1,846.23
25,984.47
2,247.37
15,537.86
645.00
41,594.24
4,743.00
24,363.40
8,412.60
4,729.96
539.36
2,844.43
1,868.58
44,414.70
70,700.65
8,412.60
9,982.33
1,083,246.57
571,679.58
301.09
301.09
301.09
301.09
301.09
301.09
100,652.15
101,280.82
99,790.55
571,679.58
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
94,358.37
88,681.33
78,949.02
7,967.34
11,700.26
12,362.00
12,760.11
12,996.74
13,656.29
13,508.43
1,499.56
61,464.86
65,768.46
69,134.59
72,623.83
75,339.43
78,840.17
9,912.25
-
78,483.39
433,083.59
392,120.03
232,361.52
280.80
280.80
280.80
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
280.80
280.80
280.80
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
37,922.63
38,551.56
38,667.81
36,914.02
37,430.96
39,603.28
3,271.26
4,726.89
5,045.55
5,301.75
5,450.33
6,178.87
7,263.85
660.00
17,555.60
18,847.34
19,651.10
20,678.92
22,557.36
23,889.81
1,951.13
34,627.26
125,131.25
26.00
26.00
590,510.92
578,895.74
610.00
610.00
710.00
3,073.26
2,405.16
2,109.10
2,939.64
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
99,969.43
139,708.83
204,185.93
11,019.40
19,842.56
35,433.15
68,736.43
149.00
200.00
204.00
285.00
149.00
200.00
204.00
285.00
2,232.58
3,882.46
1,059.33
4,440.82
15,573.28
2,620.00
0.89
0.89
100.00
120.00
29.66
15,573.28
2,620.00
0.89
0.89
100.00
120.00
4,000.00
29.66
50,613.16
1,965.00
17,859.91
5,557.09
5,000.00
13,920.00
4,000.00
4,004.24
102,919.40
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
1,318.15
1,318.15
878.76
1,607.93
169.24
177.70
186.16
194.62
217.59
161.18
10,200.00
20,383.92
11,615.19
-
102,919.40
4,000.00
-
20,383.92
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
39,946.58
-
449.15
1,211.86
152.00
449.15
1,211.86
152.00
5,389.83
29,084.75
5,472.00
39,946.58
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
5,803.00
5,803.00
20.00
21.00
22.00
23.00
5,803.00
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
997.41
1,017.57
176,212.00
86,270.27
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
12,079.45
13,343.97
13,607.04
14,263.80
15,440.42
16,006.46
1,529.12
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,670.63
4,968.07
5,195.97
5,348.27
5,723.87
5,887.64
176.73
31,971.19
28,116.14
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
3,872.41
4,122.56
4,260.11
4,617.55
4,326.88
5,592.82
1,323.81
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
325.28
335.36
-
10.00
35.00
1.03
4.13
11.03
39.13
16,722.66
11,270.81
1,860.94
27,993.46
RESUPUESTO ARQUITECTURA
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
2,781,104.86
500,598.87
3,281,703.73
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
113,542.10
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
6,137.85
5,922.71
6,137.85
5,922.71
6,795.48
6,557.29
6,802.79
6,477.97
21,640.68
5,594.40
5,398.31
2,288.14
1,830.51
11,660.34
2,809.32
915.25
1,144.07
9,506.44
113,542.10
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
46,677.97
28,080.00
108,000.00
4,590.00
750.00
188,097.97
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
3,661.02
8,420.34
366.10
1,647.46
1,220.34
915.25
1,881.36
2,881.36
20,993.22
186.44
33.90
194.92
186.44
33.90
194.92
13,423.73
2,440.68
14,033.90
127,525.42
271.19
33.90
271.19
33.90
39,050.85
4,881.36
254.24
29.66
59.32
254.24
29.66
59.32
36,610.17
4,271.19
4,271.19
188,097.97
20,993.22
127,525.42
59.32
59.32
8,542.37
96,861.63
84,588.61
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
12,526.49
13,307.68
13,616.78
14,012.24
14,778.71
15,183.93
1,162.77
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
859.29
899.29
657.50
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
554.47
574.47
445.85
-
4,753.94
3,118.18
4,400.89
15.00
21.38
36.38
4,400.89
168,490.82
61,280.13
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,596.72
9,724.11
10,091.12
10,091.12
10,437.75
9,890.22
1,449.10
52,582.44
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
8,987.02
8,987.02
-
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,225.42
1,358.14
1,657.73
8,538.08
8,538.08
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,399.08
1,518.21
1,379.50
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
644.87
644.87
-
300.00
-
3.39
259.20
6.78
3.39
559.20
6.78
2,196.61
40,262.30
122.03
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
14,400.00
32,400.00
14,400.00
8,640.00
8,640.00
8,640.00
5,400.00
34,000.00
107,860.75
24,976.27
259,357.02
177.97
127.12
254.24
203.39
1,000.00
211.86
177.97
127.12
254.24
203.39
1,000.00
211.86
6,406.78
2,288.14
4,576.27
203.39
1,000.00
3,601.69
18,076.27
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
7,500.00
1,400.00
2,500.00
11,900.00
23,300.00
26.69
5.93
36.69
5.93
124,762.71
27,288.14
152,050.85
3,509.23
42,580.94
259,357.02
18,076.27
23,300.00
152,050.85
10.00
-
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
1,168,295.30
210,293.15
1,378,588.46
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
200,390.31
6,542.03
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
21,229.83
7,076.61
8,845.76
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
9,157.42
26,225.08
11,671.32
16,871.19
18,915.25
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
3,294.92
3,294.92
1,281.36
2,440.68
3,010.17
1,525.42
37,152.20
1,040.68
82,840.27
14,847.46
14,467.12
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
22,270.00
22,270.00
11,135.00
2,227.00
938.83
28,706.09
2,227.00
938.83
28,706.09
1,113.50
16,899.00
14,353.04
43,500.54
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
200,390.31
36,070.26
236,460.56
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
580,601.00
S/. 14.00
S/. 14.00
S/. 14.00
S/. 25.00
S/. 11.00
S/. 11.00
S/. 11.00
4,000.00
S/. 60.00
S/. 3.00
S/. 12.00
S/. 80.00
S/. 180.00
S/. 80.00
S/. 1,200.00
S/. 25.00
S/. 250.00
S/. 15.00
S/. 200.00
S/. 18.00
S/. 4.50
S/. 4.00
S/. 3.50
S/. 8.00
S/. 8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
12,000.00
165.00
12.00
42.00
200.00
300.00
42.00
3,000.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
16,000.00
225.00
15.00
54.00
280.00
480.00
122.00
4,200.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
50,848.00
84,672.00
4,032.00
400.00
7,488.00
3,744.00
3,744.00
16,000.00
16,200.00
90,000.00
11,664.00
560.00
2,880.00
244.00
4,200.00
7,560.00
1,750.00
2,100.00
1,400.00
270.00
1,885.00
1,140.00
10,442.00
1,650.00
2,016.00
326,889.00
218.33
218.33
15,720.00
15,720.00
118,996.00
118,996.00
237,992.00
237,992.00
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
580,601.00
104,508.18
685,109.18
5%
UTILIDAD
139,055.24
58,414.77
10,019.52
29,030.05
SUB-PRESUPUESTO
3,031,404.30
1,273,441.88
218,425.43
632,855.09
18%
IGV
545,652.77
229,219.54
39,316.58
113,913.92
TOTAL
3,577,057.07
1,502,661.42
257,742.01
746,769.01
236,519.57
5,156,126.70
928,102.81
6,084,229.50
14.56
317.51
57.15
374.66
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "I"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
METRADO
m2
glb
glb
unid
ml
5,050.10
1.00
1.00
5.00
268.00
m2
m2
glb
504.71
5,050.10
1.00
m3
m3
unid
240.00
240.00
60.00
m2
m2
227.99
35.00
m3
m3
m2
353.30
353.30
65.02
m3
m3
m2
ml
75.91
75.91
401.67
30.00
m3
m3
glb
87.52
87.52
890.85
m3
194.02
m3
m3
m2
m2
10.27
10.27
95.34
47.04
m3
m3
m3
292.99
295.57
278.80
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
271.74
252.70
26.59
-
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
252.70
26.59
-
m2
m2
m2
m2
m2
m2
m2
m2
3,238.95
3,260.95
3,288.48
3,293.41
3,283.65
387.40
-
m3
m3
m3
m3
m3
m3
m3
m3
130.64
134.42
131.75
133.19
140.51
12.00
-
m3
m3
m3
m3
m3
m3
m3
m3
130.64
134.42
131.75
133.19
140.51
12.00
-
m3
m3
m3
m3
m3
m3
m3
890.77
909.16
902.56
906.74
955.97
78.05
-
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
30.30
45.45
75.75
3.03
30.30
45.45
75.75
millar
millar
millar
millar
11.84
16.59
4.82
12.63
mes
glb
m2
m2
unid
unid
glb
pln
2.50
0.50
16,752.83
5050.10
50.00
117.00
1.00
226
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
4.84
3.22
14.00
4.84
4.84
4.84
4.84
3.22
0.00
0.00
14.00
cil
cil
gln
10.00
20.00
30.00
m2
m2
m2
m2
20.16
20.16
20.16
20.16
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
20.16
-
m2
m2
m2
m2
m2
m2
m2
2,641.72
2,683.10
2,701.53
2,734.67
2,739.47
250.92
-
m2
m2
m2
m2
m2
m2
m2
978.01
989.55
971.36
986.13
978.54
29.00
-
m2
m2
m2
m2
m2
m2
m2
395.89
374.81
372.31
361.34
376.70
105.77
-
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
20.16
-
ml
unid
1,284.60
240.00
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "I"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-15 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-15 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-15 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-15 Nivel (8 mm + 4 mm)
Mampara de Sala
01-15 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-15 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-15 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-15 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
METRADO
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
40.00
20.00
40.00
20.00
40.00
20.00
23.00
9.00
28.00
40.00
15.00
6.00
60.00
60.00
14.00
5.00
14.02
4.80
2.00
unid
unid
unid
unid
unid
60.00
60.00
360.00
14.00
3.00
unid
unid
par
par
unid
unid
unid
unid
60.00
360.00
90.00
540.00
120.00
180.00
372.00
28.00
unid
unid
unid
60.00
60.00
60.00
unid
unid
120.00
120.00
unid
unid
unid
120.00
120.00
60.00
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
120.00
m2
m2
m2
m2
m2
m2
m2
874.64
897.51
897.86
917.87
898.95
69.39
-
unid
unid
unid
unid
unid
unid
unid
40.00
40.00
40.00
40.00
28.00
-
m2
m2
m2
m2
m2
m2
m2
20.00
20.00
20.00
20.00
15.00
-
m2
100.80
m2
m2
m2
m2
m2
m2
m2
m2
244.67
250.86
250.86
274.80
256.53
64.80
m2
m2
m2
m2
m2
m2
m2
223.28
223.28
223.28
223.28
223.28
-
ml
ml
ml
111.93
135.45
136.27
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
176.17
145.32
-
unid
unid
unid
unid
unid
unid
unid
24.00
24.00
24.00
24.00
24.00
-
unid
unid
unid
540.00
60.00
15.00
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
60.00
60.00
60.00
60.00
60.00
60.00
15.00
2,600.00
17,567.60
2,600.00
unid
unid
unid
unid
unid
unid
30.00
15.00
15.00
1.00
1.00
14.00
unid
ml
glb
unid
15.00
25.00
1.00
14.00
m2
unid
3000.00
3900.00
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "I"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
672.00
Ventilacin
pto
224.00
Montante de desague
pto
280.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
840.00
Agua Fria
pto
840.00
Agua Caliente
pto
360.00
Valvulas
val
420.00
Mezcladoras de ducha
mez
120.00
Inodoros
unid
120.00
Lavatorios
unid
120.00
Lavaplatos
unid
60.00
Registros
unid
300.00
Sumideros
unid
372.00
Lavarropas
unid
60.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
1.00
glb
0.50
glb
0.50
gb
15.00
Montaje y redes
glb
0.50
DESAGUE 2 AL 15 NIVEL
DESAGUE 16 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
Villa Municipal
10/11/2012
Torre "I"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
748.00
1260.00
60.00
4.00
240.00
120.00
120.00
1.00
60.00
5000.00
180.00
2.00
6.00
2.00
1.00
60.00
1.00
60.00
4.00
15.00
130.00
95.00
748.00
40.00
60.00
unid
60.00
unid
2.00
SISTEMA DE DETECCIN
Sistema de Deteccin
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "I"
A.TECHADA: 5050.10 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
2,183,398.17
965,492.21
171,047.63
502,083.00
4%
G.G.
87,335.93
38,619.69
6,841.91
20,083.32
3,822,021.02
152,880.84
291.09
11.64
M.O.
MATERIALES
1.00
500.00
250.00
1.00
2.50
2,000.00
1,000.00
4.00
COSTO
3.50
2,500.00
1,000.00
250.00
5.00
SUB PARCIAL
17,675.34
2,500.00
1,000.00
1,250.00
1,340.00
PARCIAL
TOTAL
23,765.34
23,765.34
14,631.54
2.20
2.20
300
0.20
0.20
1000
2.40
2.40
1,300.00
1,211.31
12,120.23
1,300.00
14,631.54
21.19
11.02
100.00
50.00
21.19
11.02
150.00
5,084.75
2,644.07
9,000.00
16,728.81
12.00
15.00
15.38
30.71
27.38
45.71
6,242.19
1,599.92
7,842.11
16,728.81
7,842.11
209,705.56
112,321.06
289.05
25.00
20.00
1.01
289.05
25.00
32.00
5.00
1.22
16.50
306.94
35.00
19.00
18.00
1.01
8.48
306.94
35.00
19.00
18.00
1.01
8.48
289.05
25.00
21.01
289.05
25.00
33.22
21.50
306.94
35.00
20.01
26.48
306.94
35.00
20.01
26.48
102,122.39
8,832.45
1,366.21
21,941.09
1,897.66
13,342.02
645.00
26,861.79
3,063.06
17,829.12
5,138.08
3,153.31
359.57
1,908.09
1,245.72
37,825.77
47,753.97
5,138.08
6,666.69
830,755.36
422,173.02
301.09
301.09
301.09
301.09
301.09
301.09
88,216.66
88,991.67
83,942.88
422,173.02
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
79,408.45
73,843.27
7,770.09
10,254.70
10,862.03
10,733.68
10,937.57
11,371.34
1,329.49
61,540.01
65,218.96
69,058.08
72,454.98
75,523.90
9,297.60
-
55,488.80
353,093.53
310,794.11
186,055.42
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35,614.25
36,643.42
35,916.75
36,306.97
38,302.77
3,271.26
-
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
4,572.54
4,939.91
5,072.52
5,360.70
6,322.79
600.00
-
19.00
20.00
21.00
22.00
23.00
24.00
25.00
16,924.61
18,183.14
18,953.69
19,948.30
21,987.42
1,873.08
-
26,868.46
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
97,870.23
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
26.00
480,768.01
471,104.78
610.00
610.00
710.00
3,073.26
2,405.16
2,109.10
2,939.64
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
93,121.57
109,316.62
159,767.39
8,907.28
18,483.36
27,725.03
53,783.53
149.00
200.00
204.00
285.00
149.00
200.00
204.00
285.00
1,763.56
3,317.91
983.56
3,598.19
15,573.28
2,620.00
1.01
1.01
100.00
120.00
29.66
15,573.28
2,620.00
1.01
1.01
100.00
120.00
3,000.00
29.66
38,933.20
1,310.00
16,979.17
5,118.33
5,000.00
14,040.00
3,000.00
6,703.39
91,084.09
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
1,318.15
878.76
1,324.18
169.24
177.70
186.16
194.62
145.06
8,400.00
16,748.31
9,663.23
-
91,084.09
3,000.00
-
16,748.31
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
33,288.81
-
449.15
1,211.86
152.00
449.15
1,211.86
152.00
4,491.53
24,237.29
4,560.00
33,288.81
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
4,785.44
4,785.44
20.00
21.00
22.00
23.00
4,785.44
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
997.41
142,500.68
70,988.14
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
12,268.33
13,131.27
13,896.85
14,751.00
15,461.75
1,478.94
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,541.94
4,842.92
4,996.74
5,319.25
5,522.95
170.93
-
25,394.74
21,026.00
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
3,767.26
3,754.07
3,915.19
3,980.50
4,338.05
1,270.93
-
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
325.28
-
10.00
35.00
1.03
4.13
11.03
39.13
14,173.87
9,392.34
1,525.58
23,566.21
RESUPUESTO ARQUITECTURA
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
2,183,398.17
393,011.67
2,576,409.84
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
93,657.79
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
6,137.85
3,701.69
6,137.85
3,701.69
6,795.48
4,098.31
8,234.95
3,886.78
15,945.76
6,393.60
2,891.95
1,525.42
1,525.42
9,716.95
2,313.56
1,144.07
9,506.44
93,657.79
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
38,898.31
23,400.00
90,000.00
3,780.00
750.00
156,828.31
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
3,050.85
7,016.95
305.08
1,372.88
1,016.95
762.71
1,576.27
2,372.88
17,474.58
186.44
33.90
194.92
186.44
33.90
194.92
11,186.44
2,033.90
11,694.92
106,271.19
271.19
33.90
271.19
33.90
32,542.37
4,067.80
254.24
29.66
59.32
254.24
29.66
59.32
30,508.47
3,559.32
3,559.32
156,828.31
17,474.58
106,271.19
59.32
59.32
7,118.64
77,397.78
67,375.00
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
12,032.48
12,795.86
13,249.78
14,004.00
14,164.81
1,128.08
-
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
859.29
629.50
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
554.47
430.85
-
3,826.65
2,528.71
3,667.41
15.00
21.38
36.38
3,667.41
138,087.46
49,841.38
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,113.96
9,344.54
9,595.40
10,511.10
10,068.80
1,207.59
43,595.42
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
8,987.02
-
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,000.37
1,210.58
1,217.91
6,302.19
6,302.19
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,574.52
1,298.80
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
644.87
-
300.00
0.00
3.39
259.20
6.78
3.39
559.20
6.78
1,830.51
33,551.91
101.69
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
12,000.00
27,000.00
12,000.00
7,200.00
7,200.00
7,200.00
4,500.00
22,100.00
90,041.39
16,234.58
205,475.97
177.97
127.12
254.24
203.39
800.00
211.86
177.97
127.12
254.24
203.39
800.00
211.86
5,338.98
1,906.78
3,813.56
203.39
800.00
2,966.10
15,028.81
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
6,250.00
3,500.00
2,500.00
9,800.00
22,050.00
26.69
5.93
36.69
5.93
110,084.75
23,135.59
133,220.34
2,864.36
35,484.12
205,475.97
15,028.81
22,050.00
133,220.34
10.00
-
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
965,492.21
173,788.60
1,139,280.81
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
171,047.63
6,542.03
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
17,483.39
5,827.80
7,284.75
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
7,631.19
21,854.24
9,726.10
14,059.32
15,762.71
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,745.76
2,745.76
1,067.80
2,033.90
2,522.03
1,271.19
30,595.93
1,040.68
69,033.56
12,386.44
14,467.12
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
19,650.00
19,650.00
9,825.00
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
14,082.50
11,960.87
36,981.87
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
171,047.63
30,788.57
201,836.21
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
502,083.00
S/. 14.00
S/. 14.00
S/. 14.00
S/. 25.00
S/. 11.00
S/. 11.00
S/. 11.00
3,000.00
S/. 60.00
S/. 3.00
S/. 12.00
S/. 80.00
S/. 180.00
S/. 80.00
S/. 1,000.00
S/. 25.00
S/. 250.00
S/. 15.00
S/. 200.00
S/. 18.00
S/. 4.50
S/. 4.00
S/. 3.50
S/. 8.00
S/. 8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
41,888.00
70,560.00
3,360.00
400.00
6,240.00
3,120.00
3,120.00
13,000.00
13,500.00
75,000.00
9,720.00
560.00
2,880.00
244.00
3,500.00
6,300.00
1,750.00
2,100.00
1,400.00
270.00
1,885.00
1,140.00
8,602.00
1,320.00
1,680.00
273,539.00
218.33
218.33
13,100.00
13,100.00
107,722.00
107,722.00
215,444.00
215,444.00
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
502,083.00
90,374.94
592,457.94
10%
UTILIDAD
218,339.82
96,549.22
17,104.76
50,208.30
SUB-PRESUPUESTO
2,489,073.92
1,100,661.12
194,994.30
572,374.62
18%
IGV
448,033.30
198,119.00
35,098.97
103,027.43
TOTAL
2,937,107.22
1,298,780.13
230,093.27
675,402.05
382,202.10
4,357,103.96
784,278.71
5,141,382.67
29.11
331.84
59.73
391.57
394.1885828
-2.62
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "J"
CODIGO
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
02.02.00
02.03.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
05.02.00
05.01.01
05.01.02
05.01.03
05.01.04
05.03.00
05.01.01
05.01.02
05.01.03
05.04.00
05.04.01
05.05.00
05.05.01
05.05.02
05.05.03
05.05.04
06.00.00
06.01.00
06.01.01
06.01.02
06.01.03
DESCRIPCIN
SEGURIDAD DE OBRA
Sistema anticaidas
Sealizacin de obra
Implementos de seguridad EPP
Charlas de seguridad
Sistema de Acordonamiento
TRABAJOS PRELIMINARES
Trazos en Cimentacin
Trazos en Edificacin
Luz Provisional (Acometida)
MOVIMIENTO DE TIERRAS
Acareo de Material Excedente
Eliminacin de Material Excedente
Personal de Limpieza x dpto
CONCRETO SIMPLE
Falso Piso en primer Nivel
Adoquinado en Interior
CONCRETO EN CIMENTACIONES
PLATEA DE CIMENTACIN
Concreto en platea h=0.70m
Mano de Obra Platea
Encofrado en Platea h=0.70m
VIGAS DE IMENTACIN
Concreto en Vigas Cim. h=0.80m
Mano de Obra Vigas
Encofrado en Vigas Cim. h=0.80m
Water Stop
MUROS ENTERRADOS
Concreto Muros Enterrados h=2.46 m
Mano de Obra Muros
Encofrado Muros Enterrados h=2.46 m
TARRAJEOS DE CISTERNAS
Tarraejo de Pisos y Muros
C. DE MAQUINAS E INSPECCIN
Concreto Muros y Losas C. Maquinas
Concreto Muros y Losas C. Maquinas MO
Encofrado Muros y Losas C. Maquinas
Tarraejo de Pisos y Muros
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
UNIDAD
METRADO
m2
glb
glb
unid
ml
5,082.72
1.00
1.00
5.00
268.00
m2
m2
glb
504.71
5,082.72
1.00
m3
m3
unid
240.00
240.00
60.00
m2
m2
227.99
35.00
m3
m3
m2
353.30
353.30
65.02
m3
m3
m2
ml
75.91
75.91
401.67
30.00
m3
m3
glb
116.05
116.05
1,181.35
m3
229.42
m3
m3
m2
m2
10.27
10.27
95.34
47.04
m3
m3
m3
292.99
295.57
278.80
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.02.00
06.02.01
06.02.02
06.02.03
06.02.04
06.02.05
06.02.06
06.02.07
06.02.08
06.03.00
06.03.01
06.03.02
06.03.03
06.03.04
06.03.05
06.03.06
06.03.07
06.03.08
07.00.00
07.01.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.02.00
07.02.01
07.02.02
07.02.03
07.02.04
07.02.05
07.02.06
07.02.07
07.02.08
07.03.00
07.03.01
07.03.02
07.03.03
07.03.04
07.03.05
07.03.06
07.03.07
m3
m3
m3
m3
m3
271.74
252.70
26.59
-
m3
m3
m3
m3
m3
m3
m3
m3
292.99
295.57
278.80
271.74
252.70
26.59
-
m2
m2
m2
m2
m2
m2
m2
m2
3,238.95
3,260.95
3,288.48
3,293.41
3,283.65
387.40
-
m3
m3
m3
m3
m3
m3
m3
m3
130.82
134.77
135.00
132.08
141.86
12.00
-
m3
m3
m3
m3
m3
m3
m3
m3
130.82
134.77
135.00
132.08
141.86
12.00
-
m3
m3
m3
m3
m3
m3
m3
890.77
909.16
902.56
906.74
955.97
78.05
-
07.03.08
08.00.00
08.01.00
08.01.01
08.01.02
08.01.03
08.01.04
08.01.05
08.01.06
08.01.07
08.02.00
08.02.01
08.02.02
08.02.03
08.02.04
09.00.00
09.01.00
09.02.00
09.03.00
09.04.00
09.05.00
09.06.00
09.07.00
09.08.00
10.00.00
10.01.00
10.02.00
10.03.00
10.04.00
10.05.00
10.06.00
10.07.00
10.08.00
10.09.00
10.10.00
10.11.00
10.12.00
10.13.00
10.14.00
10.15.00
10.16.00
11.00.00
11.01.00
11.02.00
11.03.00
12.00.00
12.01.00
12.02.00
12.03.00
12.04.00
Encofrado 22 Nivel
ACERO ESTRUCTURAL
Acero
Mallas electrosoldadas
Acero ALM
Acero en barras
Alambre cortado
Mallas electrosoldadas MO
Acero ALM MO
Acero en barras MO
Consumibles plasticos
Sep. de Malla D = 6 cm
Sep. de Malla D = 8 cm
Sep. de Malla D = 10 cm
Sep. de Mallas techo
ENCOFRADOS METALICOS
Alquiler de Encofrados
Tensores en Muros
Consumibles de Muros
Consumibles de Losas
Tablones de Madera 2"x10"x3.50m
Panel Fenolico
Bajada de Equipo de azotea
Tecnopor de junta sismica. 3"
ESCALERA - CA
Concreto en escaleras 1-3
Concreto en escaleras 4-6
Concreto en escaleras 7-9
Concreto en escaleras 10-12
Concreto en escaleras 13-15
Concreto en escaleras 16-18
Concreto en escaleras 19-20
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Concreto en escaleras 4-6 MO
Concreto en escaleras 7-9 MO
Concreto en escaleras 10-12 MO
Concreto en escaleras 13-15 MO
Concreto en escaleras 16-18 MO
Concreto en escaleras 19-20 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
Muros de ladrillo block 09 - 4-6
Muros de ladrillo block 09 - 7-9
Muros de ladrillo block 09 - 10-12
m3
ton
ton
ton
ton
ton
ton
ton
25.62
45.74
76.24
2.95
25.62
45.74
76.24
millar
millar
millar
millar
11.84
16.59
4.82
12.73
mes
glb
m2
m2
unid
unid
glb
pln
2.50
0.50
16,752.83
5082.72
50.00
117.00
1.00
113
unid
unid
unid
unid
unid
unid
unid
unid
m3
m3
m3
m3
m3
m3
m3
unid
4.84
4.84
4.84
4.84
3.22
14.00
4.84
4.84
4.84
4.84
3.22
0.00
0.00
14.00
cil
cil
gln
10.00
20.00
30.00
m2
m2
m2
m2
20.16
20.16
20.16
20.16
12.05.00
12.06.00
12.07.00
13.00.00
13.01.00
13.01.01
13.01.02
13.01.03
13.01.04
13.01.05
13.01.06
13.01.07
13.02.00
13.02.01
13.02.02
13.02.03
13.02.04
13.02.05
13.02.06
13.02.07
13.03.00
13.03.01
13.03.02
13.03.03
13.03.04
13.03.05
13.03.06
13.03.07
13.04.00
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.04.01
13.05.00
13.05.01
13.05.02
m2
m2
m2
20.16
-
m2
m2
m2
m2
m2
m2
m2
2,547.00
2,651.19
2,722.33
2,699.17
2,630.83
250.92
-
m2
m2
m2
m2
m2
m2
m2
981.68
993.22
994.80
981.70
985.78
29.00
-
m2
m2
m2
m2
m2
m2
m2
427.12
415.19
417.95
403.45
415.15
105.77
-
m2
m2
m2
m2
m2
m2
m2
20.16
20.16
20.16
20.16
20.16
-
ml
unid
1,274.20
240.00
PRESUPUESTO ARQUITECTURA
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "J"
CODIGO
DESCRIPCIN
14.00.00
14.01.00
14.02.00
14.03.00
14.04.00
14.05.00
14.06.00
14.07.00
14.08.00
14.09.00
14.10.00
14.11.00
14.12.00
14.13.00
14.14.00
14.15.00
14.16.00
14.17.00
14.18.00
14.19.00
14.20.00
14.21.00
15.00.00
15.01.00
15.02.00
15.03.00
15.04.00
15.05.00
16.00.00
16.01.00
16.02.00
16.03.00
16.04.00
16.05.00
16.06.00
16.07.00
16.08.00
17.00.00
17.01.00
17.02.00
17.03.00
VIDRIO
Ventana Dormit. 1 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 1 11-15 Nivel (8 mm + 4 mm)
Ventana Dormit. 2 01-10 Nivel (6 mm + 4 mm)
Ventana Dormit. 2 11-15 Nivel (8 mm + 4 mm)
Ventana Cocina 01-10 Nivel (6 mm + 4 mm)
Ventana Cocina 11-15 Nivel (8 mm + 4 mm)
Ventana de Sala
01-10 Nivel (6 mm + 4 mm)
Ventana de Sala
11-15 Nivel (8 mm + 4 mm)
Mampara de Sala
01-15 Nivel
Ventana D- Principal 01-10 Nivel (6 mm + 4 mm)
Ventana D- Principal 11-15 Nivel (8 mm + 4 mm)
Mampara D. Principal 01-15 Nivel
Ventanas de baos 0.50 x 0.30
Ventanas de baos 0.80 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 mm + 4 mm)
Ventanas Laterales Terrazas 11-15 Nivel (8 mm + 4 mm)
Vidrio templado en Fachada
Vidrio Templado en Puertas
Sistema de puertas de ingreso
CARPINTERIA DE MADERA - MELAMINA
Reposteros Bajos
Puertas Principales
Puertas contraplacadas Interiores
Puertas contraplacadas Incendios
Puertas de ascensores
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
Brazos Hidrailicos para CF
APARATOS SANITARIOS
Lavadero Amazonas Trbol
Griferia de Lavarropa
Lavaplatos Record Andina 80x46
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Bone
Mini kit (Papelera+jabonera+gancho doble) Bone
Rapid Jet Plus c/lavatorio Manantial+pedestal mancora
c/tapa Blanco
Mini kit (Papelera+jabonera+gancho doble) Blanco
Griferia Simple Cocina
17.04.00
17.05.00
17.06.00
17.07.00
17.08.00
UNIDAD
METRADO
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
unid
m2
m2
unid
40.00
20.00
40.00
20.00
40.00
20.00
20.00
10.00
30.00
33.00
13.00
12.00
60.00
60.00
14.00
4.00
7.00
14.02
4.80
2.00
unid
unid
unid
unid
unid
60.00
60.00
360.00
14.00
3.00
unid
unid
par
par
unid
unid
unid
unid
60.00
360.00
90.00
540.00
120.00
180.00
372.00
28.00
unid
unid
unid
60.00
60.00
60.00
unid
unid
120.00
120.00
unid
unid
unid
120.00
120.00
60.00
17.09.00
18.00.00
18.01.00
18.01.01
18.02.00
18.03.00
18.04.00
18.05.00
18.06.00
18.07.00
18.02.00
18.02.01
18.02.02
18.02.03
18.02.04
18.02.05
18.02.06
18.02.07
18.03.00
18.16.00
18.17.00
18.18.00
18.19.00
18.20.00
18.21.00
18.22.00
18.04.00
18.04.01
19.00.00
19.01.00
19.01.01
19.01.02
19.01.03
19.01.04
19.01.05
19.01.06
19.01.07
19.01.08
19.02.00
19.02.01
19.02.02
19.02.03
19.02.04
19.02.05
19.02.06
19.02.07
19.03.00
19.03.01
19.03.02
19.03.03
unid
120.00
m2
m2
m2
m2
m2
m2
m2
884.42
904.77
916.38
922.86
901.70
69.39
-
unid
unid
unid
unid
unid
unid
unid
40.00
40.00
40.00
40.00
28.00
-
m2
m2
m2
m2
m2
m2
m2
20.00
20.00
20.00
20.00
15.00
-
m2
100.80
m2
m2
m2
m2
m2
m2
m2
m2
265.79
253.96
253.83
266.16
258.87
64.80
m2
m2
m2
m2
m2
m2
m2
223.28
223.28
223.28
223.28
223.28
-
ml
ml
ml
127.63
133.32
157.36
19.03.04
19.03.05
19.03.06
19.03.07
19.04.00
19.04.01
19.04.02
19.04.03
19.04.04
19.04.05
19.04.06
19.04.07
19.05.00
19.05.01
19.05.02
19.05.03
20.00.00
20.01.00
20.02.00
20.03.00
20.04.00
20.05.00
20.06.00
20.07.00
20.08.00
20.09.00
20.10.00
21.00.00
21.01.00
21.02.00
21.03.00
21.04.00
21.05.00
21.06.00
22.00.00
22.01.00
22.02.00
22.03.00
22.04.00
23.00.00
23.01.00
23.02.00
ml
ml
ml
ml
158.11
125.89
-
unid
unid
unid
unid
unid
unid
unid
24.00
24.00
24.00
24.00
24.00
-
unid
unid
unid
540.00
60.00
15.00
unid
unid
unid
unid
unid
unid
unid
m2
m2
m2
60.00
60.00
60.00
60.00
60.00
60.00
15.00
2,600.00
17,351.22
2,600.00
unid
unid
unid
unid
unid
unid
30.00
15.00
15.00
1.00
1.00
14.00
unid
ml
glb
unid
15.00
25.00
1.00
14.00
m2
unid
3000.00
3900.00
OBRA :
FECHA :
EDIFICIO :
Villa Municipal
10/11/2012
Torre "J"
CODIGO
DESCRIPCIN
24.00.00
24.01.00
24.01.01
24.01.02
24.01.03
24.01.04
24.01.05
24.01.06
24.01.07
24.02.00
24.02.01
24.02.01
24.02.01
24.03.00
24.03.01
24.03.02
24.04.00
24.04.01
24.04.02
24.04.03
24.04.04
24.04.05
24.05.00
24.05.01
24.05.02
24.05.03
24.05.04
24.05.05
24.05.06
24.06.00
24.06.01
24.06.02
24.06.03
24.07.00
24.07.01
IINSTALACIONES SANITARIAS
DESAGUE 1ER NIVEL
24.07.02
24.07.03
24.07.04
UNIDAD
METRADO
Puntos de desague
pto
48.00
Ventilacin
pto
16.00
Montante de desague
pto
20.00
Red de 6"-8"
60.00
Red de 3"-4"
50.00
Buzn de 0.85m
unid
2.00
Cajas de 60x30
unid
8.00
Puntos de desague
pto
672.00
Ventilacin
pto
224.00
Montante de desague
pto
280.00
Puntos de desague
pto
16.00
Ventilacin
pto
24.00
ml
840.00
Agua Fria
pto
840.00
Agua Caliente
pto
360.00
Valvulas
val
420.00
Mezcladoras de ducha
mez
120.00
Inodoros
unid
120.00
Lavatorios
unid
120.00
Lavaplatos
unid
60.00
Registros
unid
300.00
Sumideros
unid
372.00
Lavarropas
unid
60.00
Rompe Agua
unid
3.00
Bombas de Agua
unid
2.00
Tanque Elevado
unid
1.00
glb
0.50
glb
0.50
gb
15.00
Montaje y redes
glb
0.50
DESAGUE 2 AL 15 NIVEL
DESAGUE 16 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
Villa Municipal
10/11/2012
Torre "J"
CODIGO
DESCRIPCIN
25.00.00
25.01.00
25.02.00
25.03.00
25.04.00
25.05.00
25.01.01
25.06.00
25.07.00
25.08.00
25.09.00
25.10.00
25.11.00
25.12.00
25.13.00
25.14.00
25.15.00
25.16.00
25.17.00
25.18.00
25.19.00
25.20.00
25.21.00
25.22.00
25.23.00
25.24.00
26.00.00
26.01.00
27.00.00
27.01.00
IINSTALACIONES ELECTRICAS
UNIDAD
PTO
PTO
PTO
UND
PTO
PTO
PTO
glb
UND
ML
PTO
UND
UND
UND
GBL
PTO
UND
PTO
UND
m3
ML
ML
UND
ML
ML
758.00
1260.00
60.00
4.00
240.00
120.00
120.00
1.00
60.00
5000.00
180.00
2.00
6.00
2.00
1.00
60.00
1.00
60.00
4.00
15.00
130.00
95.00
758.00
40.00
60.00
unid
60.00
unid
2.00
SISTEMA DE DETECCIN
Sistema de Deteccin
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "J"
A.TECHADA: 5082.72 m2
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
INSTALACIONES SANITARIAS
INSTALACIONES ELECTRICAS
COSTO DIRECTO
2,183,666.72
967,656.42
171,047.63
502,758.00
4%
G.G.
87,346.67
38,706.26
6,841.91
20,110.32
3,825,128.76
153,005.15
289.45
11.58
M.O.
MATERIALES
1.00
500.00
250.00
1.00
2.50
2,000.00
1,000.00
4.00
COSTO
3.50
2,500.00
1,000.00
250.00
5.00
SUB PARCIAL
17,789.51
2,500.00
1,000.00
1,250.00
1,340.00
PARCIAL
TOTAL
23,879.51
23,879.51
14,709.83
2.20
2.20
300
0.20
0.20
1000
2.40
2.40
1,300.00
1,211.31
12,198.52
1,300.00
14,709.83
21.19
11.02
100.00
50.00
21.19
11.02
150.00
5,084.75
2,644.07
9,000.00
16,728.81
12.00
15.00
15.38
30.71
27.38
45.71
6,242.19
1,599.92
7,842.11
16,728.81
7,842.11
226,212.22
112,320.96
289.05
25.00
20.00
1.01
289.05
25.00
32.00
5.00
1.21
16.50
306.94
35.00
19.00
18.00
1.01
8.48
306.94
35.00
19.00
18.00
1.01
8.48
289.05
25.00
21.01
289.05
25.00
33.21
21.50
306.94
35.00
20.01
26.48
306.94
35.00
20.01
26.48
102,122.39
8,832.45
1,366.12
21,941.09
1,897.66
13,341.29
645.00
35,621.06
4,061.88
23,641.18
6,075.55
3,153.31
359.57
1,907.94
1,245.72
37,825.04
63,324.12
6,075.55
6,666.55
830,755.36
422,173.02
301.09
301.09
301.09
301.09
301.09
301.09
88,216.66
88,991.67
83,942.88
422,173.02
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
292.22
292.22
292.22
292.22
292.22
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
79,408.45
73,843.27
7,770.09
10,254.70
10,862.03
10,733.68
10,937.57
11,371.34
1,329.49
61,540.01
65,218.96
69,058.08
72,454.98
75,523.90
9,297.60
-
55,488.80
353,093.53
312,050.04
187,150.95
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
272.61
272.61
272.61
272.61
272.61
272.61
272.61
272.61
35.00
36.75
38.50
40.25
45.00
50.00
55.00
55.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
35,661.68
36,738.29
36,800.85
36,006.14
38,672.74
3,271.26
4,578.63
4,952.70
5,197.38
5,316.29
6,383.86
600.00
16,924.61
18,183.14
18,953.69
19,948.30
21,987.42
1,873.08
-
27,028.86
97,870.23
26.00
26.00
465,580.89
455,888.73
610.00
610.00
710.00
-
3,073.26
2,405.16
2,109.10
2,939.64
149.00
200.00
204.00
285.00
3,073.26
2,405.16
2,109.10
2,939.64
610.00
610.00
710.00
149.00
200.00
204.00
285.00
78,727.37
110,022.72
160,799.36
8,677.94
15,626.30
27,904.11
54,130.93
1,763.56
3,317.91
983.56
3,627.13
15,573.28
2,620.00
1.01
1.01
100.00
120.00
29.66
15,573.28
2,620.00
1.01
1.01
100.00
120.00
3,000.00
29.66
38,933.20
1,310.00
16,953.81
5,143.69
5,000.00
14,040.00
3,000.00
3,351.69
87,732.39
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
272.61
272.61
272.61
272.61
272.61
272.61
272.61
94.58
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
1,318.15
1,318.15
1,318.15
1,318.15
878.76
1,324.18
169.24
177.70
186.16
194.62
145.06
8,400.00
16,748.31
9,692.16
87,732.39
3,000.00
-
16,748.31
35.00
36.75
38.50
40.25
45.00
50.00
55.00
600.00
33,288.81
-
449.15
1,211.86
152.00
449.15
1,211.86
152.00
4,491.53
24,237.29
4,560.00
33,288.81
25.47
25.47
25.47
25.47
45.47
46.47
47.47
48.47
916.77
936.93
957.09
977.25
4,785.44
4,785.44
20.00
21.00
22.00
23.00
4,785.44
24.00
25.00
26.00
25.47
25.47
25.47
49.47
50.47
51.47
997.41
143,353.00
69,694.42
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
11,828.44
12,975.10
14,003.85
14,559.51
14,848.58
1,478.94
-
3.50
3.75
4.00
4.25
4.50
4.75
4.95
1.14
1.14
1.14
1.14
1.14
1.14
1.14
4.64
4.89
5.14
5.39
5.64
5.89
6.09
4,558.99
4,860.89
5,117.32
5,295.36
5,563.81
170.93
-
25,567.29
23,114.24
7.00
7.50
8.00
8.50
9.00
9.50
10.00
2.52
2.52
2.52
2.52
2.52
2.52
2.52
9.52
10.02
10.52
11.02
11.52
12.02
12.52
4,064.45
4,158.52
4,395.14
4,444.38
4,780.84
1,270.93
-
10.00
10.50
11.00
11.50
12.00
12.50
13.00
4.13
4.13
4.13
4.13
4.13
4.13
4.13
14.13
14.63
15.13
15.63
16.13
16.63
17.13
284.96
295.04
305.12
315.20
325.28
-
10.00
35.00
1.03
4.13
11.03
39.13
14,059.12
9,392.34
1,525.58
23,451.46
ESUPUESTO ARQUITECTURA
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
2,183,666.72
393,060.01
2,576,726.72
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
95,548.34
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
153.45
185.08
153.45
185.08
169.89
204.92
358.04
431.86
569.49
159.84
192.80
254.24
25.42
161.95
165.25
165.25
228.81
228.81
677.97
6,137.85
3,701.69
6,137.85
3,701.69
6,795.48
4,098.31
7,160.83
4,318.64
17,084.75
5,274.72
2,506.36
3,050.85
1,525.42
9,716.95
2,313.56
915.25
1,601.69
9,506.44
95,548.34
648.31
390.00
250.00
270.00
250.00
648.31
390.00
250.00
270.00
250.00
38,898.31
23,400.00
90,000.00
3,780.00
750.00
156,828.31
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
50.85
19.49
3.39
2.54
8.47
4.24
4.24
84.75
3,050.85
7,016.95
305.08
1,372.88
1,016.95
762.71
1,576.27
2,372.88
17,474.58
186.44
33.90
194.92
186.44
33.90
194.92
11,186.44
2,033.90
11,694.92
106,271.19
271.19
33.90
271.19
33.90
32,542.37
4,067.80
254.24
29.66
59.32
254.24
29.66
59.32
30,508.47
3,559.32
3,559.32
156,828.31
17,474.58
106,271.19
59.32
59.32
7,118.64
78,028.59
68,005.81
7.00
7.50
8.00
8.50
9.00
9.50
10.00
6.76
6.76
6.76
6.76
6.76
6.76
6.76
13.76
14.26
14.76
15.26
15.76
16.26
16.76
12,167.02
12,899.36
13,523.08
14,080.13
14,208.14
1,128.08
-
10.00
11.00
12.00
13.00
14.00
15.00
16.00
8.48
8.48
8.48
8.48
8.48
8.48
8.48
18.48
19.48
20.48
21.48
22.48
23.48
24.48
739.29
779.29
819.29
859.29
629.50
-
12.00
13.00
14.00
15.00
16.00
17.00
18.00
12.72
12.72
12.72
12.72
12.72
12.72
12.72
24.72
25.72
26.72
27.72
28.72
29.72
30.72
494.47
514.47
534.47
554.47
430.85
-
3,826.65
2,528.71
3,667.41
15.00
21.38
36.38
3,667.41
138,839.33
50,618.54
11.00
11.00
12.00
12.00
13.00
13.00
13.00
8.50
26.25
26.25
26.25
26.25
26.25
26.25
26.25
10.14
37.25
37.25
38.25
38.25
39.25
39.25
39.25
18.64
9,900.68
9,460.01
9,709.00
10,180.62
10,160.65
1,207.59
43,595.42
12.00
12.00
13.00
13.00
14.00
14.00
14.00
26.25
26.25
26.25
26.25
26.25
26.25
26.25
38.25
38.25
39.25
39.25
40.25
40.25
40.25
8,540.46
8,540.46
8,763.74
8,763.74
8,987.02
-
5.00
5.00
5.00
3.94
3.94
3.94
8.94
8.94
8.94
1,140.69
1,191.55
1,406.41
6,276.90
6,276.90
5.00
5.00
5.00
5.00
3.94
3.94
3.94
3.94
8.94
8.94
8.94
8.94
1,413.11
1,125.14
-
15.00
15.00
17.50
17.50
20.00
20.00
20.00
6.87
6.87
6.87
6.87
6.87
6.87
6.87
21.87
21.87
24.37
24.37
26.87
26.87
26.87
524.87
524.87
584.87
584.87
644.87
-
300.00
0.00
3.39
259.20
6.78
3.39
559.20
6.78
1,830.51
33,551.91
101.69
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
200.00
450.00
200.00
120.00
120.00
120.00
300.00
8.50
5.13
6.24
12,000.00
27,000.00
12,000.00
7,200.00
7,200.00
7,200.00
4,500.00
22,100.00
88,932.35
16,234.58
204,366.93
177.97
127.12
254.24
203.39
800.00
211.86
177.97
127.12
254.24
203.39
800.00
211.86
5,338.98
1,906.78
3,813.56
203.39
800.00
2,966.10
15,028.81
416.67
140.00
2,500.00
700.00
416.67
140.00
2,500.00
700.00
6,250.00
3,500.00
2,500.00
9,800.00
22,050.00
26.69
5.93
36.69
5.93
110,084.75
23,135.59
133,220.34
2,864.36
35,484.12
204,366.93
15,028.81
22,050.00
133,220.34
10.00
-
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
967,656.42
174,178.15
1,141,834.57
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
171,047.63
6,542.03
11.02
11.02
11.02
15.25
12.71
101.69
67.80
15.00
15.00
15.00
12.00
8.00
150.00
80.00
26.02
26.02
26.02
27.25
20.71
251.69
147.80
1,248.81
416.27
520.34
1,635.25
1,035.59
503.39
1,182.37
11.02
11.02
11.02
15.00
15.00
15.00
26.02
26.02
26.02
17,483.39
5,827.80
7,284.75
11.02
11.02
15.00
15.00
26.02
26.02
416.27
624.41
5.08
11.02
11.02
8.47
21.19
4.00
15.00
16.00
25.00
110.17
9.08
26.02
27.02
33.47
131.36
7,631.19
21,854.24
9,726.10
14,059.32
15,762.71
22.88
22.88
17.80
6.78
6.78
21.19
22.88
22.88
17.80
6.78
6.78
21.19
2,745.76
2,745.76
1,067.80
2,033.90
2,522.03
1,271.19
30,595.93
1,040.68
69,033.56
12,386.44
14,467.12
25.42
169.49
211.86
80.00
6,550.00
500.00
105.42
6,719.49
711.86
316.27
13,438.98
711.86
19,650.00
19,650.00
9,825.00
2,227.00
938.83
23,921.74
2,227.00
938.83
23,921.74
1,113.50
14,082.50
11,960.87
36,981.87
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
171,047.63
30,788.57
201,836.21
M.O.
MATERIALES
COSTO
SUB PARCIAL
PARCIAL
TOTAL
502,758.00
S/. 14.00
S/. 14.00
S/. 14.00
S/. 25.00
S/. 11.00
S/. 11.00
S/. 11.00
3,000.00
S/. 60.00
S/. 3.00
S/. 12.00
S/. 80.00
S/. 180.00
S/. 80.00
S/. 1,000.00
S/. 25.00
S/. 250.00
S/. 15.00
S/. 200.00
S/. 18.00
S/. 4.50
S/. 4.00
S/. 3.50
S/. 8.00
S/. 8.00
42.00
42.00
42.00
75.00
15.00
15.00
15.00
10,000.00
165.00
12.00
42.00
200.00
300.00
42.00
2,500.00
80.00
1,500.00
20.00
150.00
10.00
8.00
8.00
25.00
20.00
56.00
56.00
56.00
100.00
26.00
26.00
26.00
13,000.00
225.00
15.00
54.00
280.00
480.00
122.00
3,500.00
105.00
1,750.00
35.00
350.00
18.00
14.50
12.00
11.50
33.00
28.00
42,448.00
70,560.00
3,360.00
400.00
6,240.00
3,120.00
3,120.00
13,000.00
13,500.00
75,000.00
9,720.00
560.00
2,880.00
244.00
3,500.00
6,300.00
1,750.00
2,100.00
1,400.00
270.00
1,885.00
1,140.00
8,717.00
1,320.00
1,680.00
274,214.00
218.33
218.33
13,100.00
13,100.00
107,722.00
107,722.00
215,444.00
215,444.00
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
502,758.00
90,496.44
593,254.44
10%
18%
UTILIDAD SUB-PRESUPUESTO
IGV
218,366.67
2,489,380.06 448,088.41
96,765.64
1,103,128.31 198,563.10
17,104.76
194,994.30
35,098.97
50,275.80
573,144.12 103,165.94
TOTAL
2,937,468.47
1,301,691.41
230,093.27
676,310.06
382,512.88
4,360,646.79
784,916.42
5,145,563.21
28.95
329.98
59.40
389.37
391.6464995
-2.28