Arquitectura Metrados P.meta

PRESUPUESTO ESTRUCTURAS
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
MUROS ESTRUCTURALES
Concreto Premezclado
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 10-12 Nivel
Concreto 22 Nivel
Mano de Obra concreto muros
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 10-12 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Mano de Obra concreto losas
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 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
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 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 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 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
Encofrado de Escalera
Concreto en escaleras 1-3 MO
Encofrado de Escalera MO
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
Muros de ladrillo block 09 - 1-3
SOLAQUEO Y TARRAJEO
Solaqueo Muros Interiores
Solaqueo interior 1-3 Nivel
Solaqueo de Losas
Solaqueo losas 1-3 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
-
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
Tarrajeo de Muros
Tarrajeo interior 1-3 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
PRESUPUESTO INSTALACIONES SANITARIAS

OBRA :
FECHA :
EDIFICIO :
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
Red Agua Fria
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
Equipamiento del Siste,a Red Contraincendios
glb
Instalacion De Sistema Contraincendio En Cuarto De Maquinas

Gabinetes contra incendio
Montaje y redes
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
SISTEMA DE AGUA CONTRAINCENDIOS
36,981.87
COSTO DIRECTO
I.G.V. 18%
COSTO TOTAL
171,047.63
30,788.57
201,836.21
PRESUPUESTO INSTALACIONES ELECTRICAS

OBRA :
FECHA :
EDIFICIO :
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
Centro de luz y braquetes

Tomacorrientes
Caja de paso octogonal
Caja de 6"x6"x4"
Salida tv
Salida telefono
Salida intercomunicador (slo tb. Y caja)
Sistema de Intercomunicadores y Video
Tableros
Acometida
Puntos de conmutacion
Automatico radar
Pozo a tierra
Salida para electrobomba
Circuito de ascensor
Salida para luz de emergencia
Tablero tsg
Salida para timbre
Buzon electrico
Excavacion para redes subterraneas
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
Cable de 3-1x25mm2 + 1x16mm2
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
ASCENSORES 6PERSONAS 15 PISOS

Ascensor 6 personas
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
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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 Cocina 01-10 Nivel (6 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)
Mampara D. Principal 01-12 Nivel
Ventanas de baos 0.50 x 0.30
Ventana de Hall
Ventana Fija escalera
Ventanas Laterales Terrazas 01-10 Nivel (6 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
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
Griferia Simple en Lavatorio

PISOS
Contrapisos
Contrapisos 1-3 Nivel
Pasos de Escaleras
Pasos Escaleras 1-3 Nivel
Pisos Pulidos
Pisos Pulidos 1-3 Nivel
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Cermcia en Pisos 1-3 Niveles
Altillos de cocinas
Cermica en Pared
Cermcia en Pared 1-3 Niveles
Contrazocalos de Cermica
Contrazocalos de Cermica 1-3 Nivel
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

Muretes de Ducha
Muretes de Ducha 1-3 Nivel
Reposteros - Otros
Rodometal y Rodoplast
Mueble de Reposteros
Crucetas
PINTURA
M. O. Dpto. Base Cielo Raso
M. O. Dpto. Base Muros
M. O. Dpto. Escarchado Losa
M. O. Dpto. Muros Primera Mano
M. O. Dpto. Muros Segunda Mano
M. O. Dpto. Muros Desmanche
M. O. Pasadizos
M. O. Exterior Muros + 1era + 2da M
Materiales Interiores
Materiales Exteriores
DRYWALL
Cerraminetos de Ascensor
Cerramineto de puntos de agua
Separacin de red electrica
Red contraincendios
Escalerillas
Extractor de aire
CARPINTERIA METALICA
Baranda Metlicas escaleras
Barandas de Departamentos
Tapas de cisternas+cuartos de maquinas
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
Contrazocalos de Madera
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
PRESUPUESTO INSTALACIONES SANIT
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
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
Red Agua Fria
ml
672.00
Agua Fria
pto
672.00
Agua Caliente
pto
288.00
Valvulas
val
336.00
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
Instalacion De Sistema Contraincendio En Cuarto De

Maquinas
glb
0.50
gb
12.00
Montaje y redes
glb
0.50
DESAGUE 12 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
PRESUPUSTO INSTALACIONES ELECTR

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
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

Ascensor 6 personas
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
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
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
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
-
PUESTO INSTALACIONES SANITARIAS
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
PUSTO INSTALACIONES ELECTRICAS
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
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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
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 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 de Hall
Reposteros Bajos
Puertas Principales
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
APARATOS SANITARIOS
c/tapa Bone
c/tapa Blanco
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

PISOS
Contrapisos
Pasos de Escaleras
Pisos Pulidos
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Altillos de cocinas
Cermica en Pared
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

Muretes de Ducha
Reposteros - Otros
Rodoplast
Crucetas
PINTURA
M. O. Pasadizos
DRYWALL
Red contraincendios
Escalerillas
Extractor de aire
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
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
PRESUPUESTO INSTALACIONES SANITA
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
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
Red Agua Fria
ml
672.00
Agua Fria
pto
672.00
Agua Caliente
pto
288.00
Valvulas
val
336.00
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

Maquinas
glb
0.50
gb
12.00
Montaje y redes
glb
0.50
DESAGUE 12 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
PRESUPUSTO INSTALACIONES ELECTRI

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
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

Ascensor 6 personas
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "F"
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
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
-
UESTO INSTALACIONES SANITARIAS
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
3,461,519.48 623,073.51 4,084,592.98

$ 331.34 / m2
$ 59.64 / m2 $ 390.98 / m2
395.07
-4.08
623,073.51
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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
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 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 de Hall
Reposteros Bajos
Puertas Principales
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
APARATOS SANITARIOS
c/tapa Bone
c/tapa Blanco
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

PISOS
Contrapisos
Pasos de Escaleras
Pisos Pulidos
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Altillos de cocinas
Cermica en Pared
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

Muretes de Ducha
Reposteros - Otros
Rodoplast
Crucetas
PINTURA
M. O. Pasadizos
DRYWALL
Red contraincendios
Escalerillas
Extractor de aire
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
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
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
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
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

Maquinas
glb
Montaje y redes
glb
gb

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
SISTEMA DE DETECCIN
unid
Sistema de Deteccin

unid
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"
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
COSTO DIRECTO
1,713,993.72
789,029.77
145,407.13
429,671.00
3,078,101.62
290.46
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
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
PRESUPUESTO INSTALACIONES SANITARIAS
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
PRESUPUSTO INSTALACIONES ELECTRICAS
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
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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
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 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 de Hall
Reposteros Bajos
Puertas Principales
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
APARATOS SANITARIOS
c/tapa Bone
c/tapa Blanco
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

PISOS
Contrapisos
Pasos de Escaleras
Pisos Pulidos
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Altillos de cocinas
Cermica en Pared
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

Muretes de Ducha
Reposteros - Otros
Rodoplast
Crucetas
PINTURA
M. O. Pasadizos
DRYWALL
Red contraincendios
Escalerillas
Extractor de aire
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
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
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
Red Agua Fria
ml
1008.00
Agua Fria
pto
1008.00
Agua Caliente
pto
432.00
Valvulas
val
504.00
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

Maquinas
glb
0.50
gb
18.00
Montaje y redes
glb
0.50
DESAGUE 19 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
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

Ascensor 6 personas
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "H"
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
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
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
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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
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 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 de Hall
Reposteros Bajos
Puertas Principales
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
APARATOS SANITARIOS
c/tapa Bone
c/tapa Blanco
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

PISOS
Contrapisos
Pasos de Escaleras
Pisos Pulidos
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Altillos de cocinas
Cermica en Pared
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

Muretes de Ducha
Reposteros - Otros
Rodoplast
Crucetas
PINTURA
M. O. Pasadizos
DRYWALL
Red contraincendios
Escalerillas
Extractor de aire
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
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
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
Red Agua Fria
ml
840.00
Agua Fria
pto
840.00
Agua Caliente
pto
360.00
Valvulas
val
420.00
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

Maquinas
glb
0.50
gb
15.00
Montaje y redes
glb
0.50
DESAGUE 16 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
PRESUPUESTO INSTALACIONES ELECTR

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
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

Ascensor 6 personas
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "I"
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
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
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
UESTO INSTALACIONES ELECTRICAS
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
CONCRETO SIMPLE
Mano de Obra Platea
VIGAS DE IMENTACIN
Mano de Obra Vigas
Water Stop
MUROS ENTERRADOS
Mano de Obra Muros
MUROS ESTRUCTURALES
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

Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Muros
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
Encofrado 22 Nivel
LOSAS ESTRUCTURALES
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Concreto 1-3 Nivel
Concreto 4-6 Nivel
Concreto 7-9 Nivel
Concreto 22 Nivel
Encofrado de Losas
Encofrado 1-3 Nivel
Encofrado 4-6 Nivel
Encofrado 7-9 Nivel
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
Acero ALM
Acero en barras
Alambre cortado
Acero ALM MO
Acero en barras MO
Tensores en Muros
Panel Fenolico
ESCALERA - CA
ADITIVOS
Curador de Concreto
Desmoldante
Epoxico de concreto
MUROS PERIMETRICOS
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

SOLAQUEO Y TARRAJEO
Solaqueo de Losas
Tarrajeo de Muros
Derrames y ochavos
Ochavos de tuberias
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
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 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 de Hall
Reposteros Bajos
Puertas Principales
CERRAJERIA
Chapas Principales
Chapas de Perilla
Bisagras 4"
Bisagras 3 1/2"
Registros 4"
Registros 2"
Sumideros 2"
APARATOS SANITARIOS
c/tapa Bone
c/tapa Blanco
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

PISOS
Contrapisos
Pasos de Escaleras
Pisos Pulidos
Ladrillo Pastelero
Ladrillo Pastelero
CERMICA
Cermica en Pisos
Altillos de cocinas
Cermica en Pared
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

Muretes de Ducha
Reposteros - Otros
Rodoplast
Crucetas
PINTURA
M. O. Pasadizos
DRYWALL
Red contraincendios
Escalerillas
Extractor de aire
Puetras cortafuego
PISOS LAMINADOS
Piso Laminado
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
PRESUPUESTO INSTALACIONES SANITARIA
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
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
Red Agua Fria
ml
840.00
Agua Fria
pto
840.00
Agua Caliente
pto
360.00
Valvulas
val
420.00
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

Maquinas
glb
0.50
gb
15.00
Montaje y redes
glb
0.50
DESAGUE 16 NIVEL
AGUA EN GENERAL
APARATOS SANITARIOS
SERVICIOS GENERALES
PRESUPUESTO INSTALACIONES ELECTRICA

OBRA :
FECHA :
EDIFICIO :
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
UNIDAD

Tomacorrientes
Caja de 6"x6"x4"
Salida tv
Salida telefono
Tableros
Acometida
Automatico radar
Pozo a tierra
Tablero tsg
Salida para timbre
Buzon electrico
Tuberia pvc de 3"
Tuberia pvc de 2"
Wall socket
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

Ascensor 6 personas
RESUMEN PRESUPUESTO
OBRA :
FECHA :
EDIFICIO :
METRADO
Villa Municipal
10/11/2012
Torre "J"
CODIGO
I
II
III
IV
DESCRIPCIN
ESTRCTURAS
ARQUITECTURA
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
-
ESTO INSTALACIONES SANITARIAS
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
ESTO INSTALACIONES ELECTRICAS
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

Arquitectura Metrados P.meta

Caricato da

Informazioni sul documento

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Arquitectura Metrados P.meta

Caricato da

Copyright:

Formati disponibili

PRESUPUESTO ESTRUCTURAS

PRESUPUESTO INSTALACIONES SANITARIAS

Red Agua Fria

Equipamiento del Siste,a Red Contraincendios

Instalacion De Sistema Contraincendio En Cuarto De Maquinas

SISTEMA DE AGUA CONTRAINCENDIOS

PRESUPUESTO INSTALACIONES ELECTRICAS

Centro de luz y braquetes

ASCENSORES 6PERSONAS 15 PISOS

Concreto 10-12 Nivel

Muros de ladrillo block 09 - 13-15

Griferia Simple en Lavatorio

Contrazocalos de Cermica 10-12 Nivel

PRESUPUESTO INSTALACIONES SANIT

Red Agua Fria

Equipamiento del Siste,a Red Contraincendios

Instalacion De Sistema Contraincendio En Cuarto De

SISTEMA DE AGUA CONTRAINCENDIOS

PRESUPUSTO INSTALACIONES ELECTR

Centro de luz y braquetes

ASCENSORES 6PERSONAS 15 PISOS

PUESTO INSTALACIONES SANITARIAS

PUSTO INSTALACIONES ELECTRICAS

Concreto 10-12 Nivel

Muros de ladrillo block 09 - 13-15

Griferia Simple en Lavatorio

Contrazocalos de Cermica 10-12 Nivel

PRESUPUESTO INSTALACIONES SANITA

Red Agua Fria

Equipamiento del Siste,a Red Contraincendios

Instalacion De Sistema Contraincendio En Cuarto De

SISTEMA DE AGUA CONTRAINCENDIOS

PRESUPUSTO INSTALACIONES ELECTRI

Centro de luz y braquetes

ASCENSORES 6PERSONAS 15 PISOS

UESTO INSTALACIONES SANITARIAS

PUSTO INSTALACIONES ELECTRICAS

3,461,519.48 623,073.51 4,084,592.98

Concreto 10-12 Nivel

Muros de ladrillo block 09 - 13-15

Griferia Simple en Lavatorio

Contrazocalos de Cermica 10-12 Nivel

PRESUPUESTO INSTALACIONES SANITA

SISTEMA DE AGUA CONTRAINCENDIOS

Instalacion De Sistema Contraincendio En Cuarto De

PRESUPUSTO INSTALACIONES ELECTR

Centro de luz y braquetes

ASCENSORES 6PERSONAS 15 PISOS

PRESUPUESTO INSTALACIONES SANITARIAS

PRESUPUSTO INSTALACIONES ELECTRICAS

Concreto 10-12 Nivel

Muros de ladrillo block 09 - 13-15

Griferia Simple en Lavatorio

Contrazocalos de Cermica 10-12 Nivel

PRESUPUESTO INSTALACIONES SANITA

Red Agua Fria

Equipamiento del Siste,a Red Contraincendios

Instalacion De Sistema Contraincendio En Cuarto De

SISTEMA DE AGUA CONTRAINCENDIOS

PRESUPUSTO INSTALACIONES ELECTR

Centro de luz y braquetes

ASCENSORES 6PERSONAS 18 PISOS

UESTO INSTALACIONES SANITARIAS

PUSTO INSTALACIONES ELECTRICAS