Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1 PRELIMINARES
1.01 Cerramiento provisional en polisombra ML
Cerramiento provisional en polisombra un 1.20
parales de madera un 0.20
puntilla 2" con cabeza lb 0.20
mano obra 1:1 hc 0.13
2 MOVIMIENTOS DE TIERRA
2.01 Excavacion manual incluye transporte M3
Volqueta de 6 M3 Vj 0.17
Mano de Obra C-1 (1:2) HC 0.66
3 CIMENTACIÓN
3.01 Base en concreto pobre M3
Concreto común 1500 PSI e=0,05 M3 0.06
mano obra c1:2 hc 0.45
4 ESTRUCTURA
4.01 Columnetas en concreto de 0.15*0.2 ml
concreto 3000 psi m3 0.03
vibrador a gasolina dia 0.03
alambre de amarre kg 0.15
tabla burra 0.30 x 3m un 0.33
mano de obra c 1:4 hc 0.30
5 MAMPOSTERÍA
5.01 Muro bloque ,10x,20x,30 (tabique) M2
ladrillo 0.10 x0.20 x 0.30 un 15.33
mortero 1:4 lt 8.00
mano de obra c 1:1 hc 0.45
6 PISOS
6.01 Afinado de pisos M 1:3 e= 0,04m M2
mortero 1:3 arena lavada peña lt 52.00
mano de obra c1:2 hc 0.30
7 PAÑETES
7.01 pañete liso 1:3 imper,e=0,02m exterior ml
mortero 1:3 con sika lt 10.00
mano de obra c1.1 hc 0.40
un
Calentador paso therm 1000f 12 litros gas natural bosh 1.00
mano de obra c1.1 hc 2.00
10 ENCHAPES
10.01 Enchape muro ref: 20,3 x 30,5 blanco brillante ,alfa M2
Enchape muro ref: 20,3 x 30,5 blanco brillante ,alfa M2 1.05
Pegacor kg 2.05
boquilla concolor blanca kg 0.16
mano de obra c 1.1 hc 0.50
11 CARPINTERÍA EN MADERA
11.01 Marcos sencillos en madera UN 1.00
UN
11.02 Puerta de madera en sapan, a= 0,80 mt. H= 2,10 mt. con UN 1.00
UN
11.03 Puerta de madera en sapan, a= 0,70 mt. H= 2,10 mt. con UN 1.00
UN
12 CARPINTERÍA METÁLICA
12.05
ventana en lamina cal 18 40*40 con suministro de instalacion UN 1.00
13 PINTURAS
13.01 pintura muros m2
estucolisto impadoc M2 1.06
2 manos de pintira tipo 1 pintuco M2 1.00
mano de obra c 1.1 hc 0.40
14.00 VIDRIOS M2
14.01
Vidrio bronce 7 mm con suministro e instalaciones M2
15 CERRADURAS
15.01 cerradura Para acceso principal ref:conjunto entrada ma UN 1.00
15.02 cerradura Para alcoba ref:manija anticada marca security UN 1.00
15.03 cerradura Para baño y patio ref: manija anticada marca se UN 1.00
16 OBRAS EXTERIORES
16.01 anden e= 0,10 m2
concreto 1:2:3 m3 0.50
mano de obra c 1.1 hc 0.40
ASEO m2
mano de obra c 1.1 hc 0.25
VR UNITARIO VR. TOTAL albañileria instalaciones pintura Carpinteria
Oficial 12500 13750 14375 15000
Ayudante 7800 8190 8970 9360
1,260.00 1,512 (1:1) 20300 21940 23345 24360
12,000.00 2,400 (1:2) 28100 30130 32315 33720
2,300.00 460 (1:3) 35900 38320 41285 43080
20,300.00 2,639 (1:4) 43700 46510 50255 52440
valor total 7,011
719,950.00 719,950.00
valor total 719,950.00
5,520.00 5,520.00
20,300.00 2,639.00
valor total 8,159.00
2,500.00 2,500.00
2,952.00 88.56
2,900.00 116.00
20,300.00 5,075.00
valor total 7,779.56
640.00 3,200.00
32,000.00 320.00
30,400.00 30,400.00
43,200.00 43,200.00
3,200.00 32,000.00
35,200.00 352.00
2,400.00 72,000.00
20,300.00 101,500.00
282,972.00 56,594.40
valor total 339,566.40
3,200.00 96,000.00
720.00 46,800.00
14,400.00 72,000.00
1,440.00 8,640.00
20,300.00 162,400.00
385,840.00 77,168.00
valor total 463,008.00
4,000.00 100,000.00
5,360.00 268,000.00
43,200.00 43,200.00
33,600.00 134,400.00
2,880.00 14,400.00
3,200.00 96,000.00
20,300.00 304,500.00
960,500.00 192,100.00
valor total 1,152,600.00
200,000.00 200,000.00
5,600.00 5,880.00
10,560.00 110,880.00
1,360.00 2,856.00
7,840.00 16,464.00
264,000.00 554,400.00
32,000.00 1,600.00
35,200.00 1,760.00
20,300.00 121,800.00
1,015,640.00 203,128.00
valor total 1,218,768.00
547,400.00 547,400.00
valor total 547,400.00
240,000.00 40,800.00
28,100.00 18,546.00
valor total 59,346.00
45,800.00 54,960.00
30,000.00 3,000.00
7,709.00 1,541.80
35,900.00 7,180.00
valor total 66,681.80
240,000.00 40,800.00
20,300.00 5,075.00
valor total 45,875.00
342,400.00 20,544.00
28,100.00 12,645.00
valor total 33,189.00
401,044.48 421,096.70
24,000.00 2,400.00
28,100.00 8,430.00
valor total 431,926.70
5,200.00 5,304.00
20,300.00 2,030.00
valor total 7,334.00
401,044.48 12,632.90
32,000.00 960.00
3,000.00 450.00
10,890.00 3,593.70
43,700.00 13,110.00
valor total 30,746.60
401,044.48 12,632.90
6,732.00 3,096.72
28,100.00 11,240.00
valor total 26,969.62
2,336.00 2,336.00
401,044.48 40,505.49
35,900.00 5,385.00
valor total 48,226.49
800.00 12,261.76
247.86 1,982.88
20,300.00 9,135.00
valor total 23,379.64
800.00 6,400.00
247.86 991.44
20,300.00 9,135.00
valor total 16,526.44
2,100.00 4,620.00
1,900.00 1,824.00
287.48 1,868.62
20,300.00 11,165.00
valor total 19,477.62
583.30 1,866.56
2,888.00 277.25
372,757.04 10,854.69
73,000.00 73,000.00
450.00 18,000.00
247.86 4,124.39
20,300.00 121,800.00
valor total 229,922.88
583.30 1,866.56
2,888.00 277.25
73,000.00 73,000.00
372,757.04 10,854.69
450.00 18,000.00
247.86 4,124.39
20,300.00 121,800.00
valor total 229,922.88
450.00 2,250.00
287.00 8,610.00
20,300.00 8,120.00
valor total 18,980.00
450.00 2,250.00
20,300.00 8,120.00
247.86 644.44
valor total 11,014.44
287.48 14,948.96
28,100.00 8,430.00
valor total 23,378.96
287.48 7,474.48
20,300.00 6,090.00
valor total 13,564.48
16,198.00 19,437.60
20,300.00 12,180.00
1,190.00 4,165.00
valor total 35,782.60
32,899.00 37,833.85
42,000.00 2,100.00
20,300.00 8,120.00
valor total 48,053.85
13,500.00 15,525.00
42,000.00 2,205.00
20,300.00 6,090.00
valor total 23,820.00
32,900.00 36,190.00
25,900.00 4,351.20
20,300.00 11,165.00
valor total 51,706.20
3,000.00 3,000.00
6,548.00 6,548.00
1,300.00 4.88
20,300.00 3,045.00
valor total 9,597.88
370.74 3,707.40
20,300.00 8,120.00
valor total 11,827.40
371.00 7,420.00
20,300.00 10,150.00
valor total 17,570.00
222.21 1,244.38
20,300.00 8,120.00
valor total 9,364.38
222.21 5,777.46
20,300.00 10,150.00
valor total 15,927.46
195,900.00 195,900.00
20,300.00 14,210.00
valor total 210,110.00
56,900.00 56,900.00
20,300.00 10,150.00
valor total 67,050.00
37,900.00 37,900.00
20,300.00 10,150.00
valor total 48,050.00
35,900.00 35,900.00
20,300.00 10,150.00
valor total 46,050.00
46,900.00 46,900.00
20,300.00 10,150.00
valor total 57,050.00
159,900.00 159,900.00
20,300.00 6,090.00
valor total 165,990.00
8,900.00 8,900.00
20,300.00 2,030.00
valor total 10,930.00
710,000.00 710,000.00
valor total
valor total
valor total
889,900.00 889,900.00
20,300.00 40,600.00
valor total 930,500.00
16,500.00 17,325.00
740.00 1,517.00
4,250.00 680.00
20,300.00 10,150.00
valor total 29,672.00
18,500.00 19,425.00
740.00 1,517.00
4,250.00 680.00
20,300.00 10,150.00
valor total 31,772.00
15,000.00 15,750.00
740.00 1,517.00
4,250.00 680.00
20,300.00 10,150.00
valor total 28,097.00
700,000.00 700,000.00
20,300.00 20,300.00
valor total 720,300.00
101,900.00 101,900.00
valor total 101,900.00
118,900.00 118,900.00
valor total 118,900.00
125,500.00 125,500.00
valor total 125,500.00
652,500.00 652,500.00
20,300.00 20,300.00
valor total 672,800.00
259,900.00 259,900.00
valor total 259,900.00
90,000.00 90,000.00
valor total 90,000.00
155,000.00 155,000.00
valor total 155,000.00
175,500.00 175,500.00
valor total 175,500.00
115,500.00 115,500.00
valor total 115,500.00
95,500.00 95,500.00
valor total 95,500.00
55,000.00 55,000.00
valor total 55,000.00
956.00 1,013.36
2,800.00 2,800.00
20,300.00 8,120.00
valor total 11,933.36
2,500.00 2,500.00
2,800.00 2,800.00
20,300.00 8,120.00
valor total 13,420.00
8,500.00 8,500.00
20,300.00 8,120.00
valor total 16,620.00
2,500.00 2,500.00
20,300.00 8,120.00
valor total 19,120.00
18,000.00 18,000.00
170,500.00 170,500.00
valor total 170,500.00
22,800.00 22,800.00
valor total 22,800.00
22,200.00 22,200.00
valor total 22,200.00
372,757.04 186,378.52
20,300.00 8,120.00
valor total 194,498.52
15,500.00 15,500.00
20,300.00 8,120.00
valor total 23,620.00
20,300.00 5,075.00
valor total 5,075.00
PRESUPUESTO GENERAL
ITEM ACTIVIDAD UN CANT.
1 PRELIMINARES
1.01 Cerramiento provisional en polisombra ML 35.00
1.02 alquiler de bodega UN 1.00
1.03 Descapote incluye transporte M2 60.00
1.04 Localización y replanteo manual M2 60.00
1.05 Red agua provisional longitud 30m UN 1.00
1.06 Red provisional teléfonos 30m UN 1.00
1.07 Red eléctrica provisional 25m UN 1.00
1.08 Tanque de agua provisional 500 lts. UN 1.00
1.09 Alquiler baño provisional UN 1.00
2 MOVIMIENTOS DE TIERRA
2.01 Excavacion manual incluye transporte M3 61.00
2.02 Rellenos de recebo M3 12.00
2.03 Retiro de sobrantes M3 6.00
GENERAL
VR UNITARIO VR. TOTAL VALOR CAPÍTULO
7,011.00 245,385.00
719,950.00 719,950.00
8,159.00 489,540.00
7,779.56 466,773.60
339,566.40 339,566.40
463,008.00 463,008.00
1,152,600.00 1,152,600.00
1,218,768.00 1,218,768.00
547,400.00 547,400.00 5,642,991.00
59,346.00 3,620,106.00
66,681.80 800,181.60
45,875.00 275,250.00 4,695,537.60