Presupuesto Costo

It. Descripción Unidad Unitario Vol. Monto % It. % Tt. MATERIALES MANO DE OBRA EQUIPOS

001.00 H°A° ARMADURA(1° a 10°) Global 137,315.49 4.5% 90,955.74 46,329.99 29.76
001.01 Armadura Columna(1° a 10°) M3 332.43 84.89 28,219.98 20.6% 0.9% 15,002.50 13,212.53 4.95
001.02 Armadura Tabique(1° a 10°) M3 499.46 20.25 10,113.98 7.4% 0.3% 5,448.12 4,664.05 1.81
001.03 Armadura Viga(1° a 10°) M3 333.96 120.31 40,178.32 29.3% 1.3% 25,862.47 14,307.43 8.42
001.04 Armadura Losa(1° a 10°) M3 172.44 327.46 56,467.25 41.1% 1.8% 42,912.83 13,540.42 14.01
001.05 Armadura Escalera(1° a 10°) M3 176.97 13.20 2,335.96 1.7% 0.1% 1,729.83 605.57 0.56

002.00 H°A° ENCOFRADO(1° a 10°) Global 254,090.12 8.3% 35,671.20 218,188.37 230.55
002.01 Encofrado Columna(1° a 10°) M3 378.40 84.89 32,122.16 12.6% 1.0% 4,472.80 27,607.75 41.61
002.02 Encofrado Tabique(1° a 10°) M3 290.72 20.25 5,887.11 2.3% 0.2% 1,341.15 4,539.72 6.24
002.03 Encofrado Viga(1° a 10°) M3 577.30 120.31 69,455.36 27.3% 2.3% 8,270.12 61,134.38 50.86
002.04 Encofrado Losa(1° a 10°) M3 444.91 327.46 145,690.80 57.3% 4.7% 21,462.82 124,096.93 131.06
002.05 Encofrado Escalera(1° a 10°) M3 70.81 13.20 934.70 0.4% 0.0% 124.32 809.59 0.79

003.00 H°A° HORMIGON(1° a 10°) Global 158,802.71 5.2% 110,391.45 27,103.83 21,307.43
003.01 Hormigón H21 y Transporte(1°a10°) M3 251.13 566.11 142,166.38 89.5% 4.6% 110,391.45 10,487.58 21,287.35
003.02 Colocación Hormigón(L+E)(1°a10°) M3 26.64 340.66 9,075.70 5.7% 0.3% 0.00 9,063.61 12.09
003.03 Colocación Hormigón(C+V+T)(1°a10°) M3 33.54 225.45 7,560.64 4.8% 0.2% 0.00 7,552.64 8.00

004.00 H°A° ARMADURA(Azotea) Global 6,905.66 0.2% 4,522.31 2,381.87 1.48

004.01 Armadura Columna(Azotea) M3 332.43 2.82 937.45 13.6% 0.0% 498.37 438.91 0.16
004.02 Armadura Viga(Azotea) M3 333.96 13.08 4,368.15 63.3% 0.1% 2,811.75 1,555.49 0.92
004.03 Armadura Losa(Azotea) M3 172.44 8.15 1,405.39 20.4% 0.0% 1,068.04 337.00 0.35
004.04 Armadura Escalera(Azotea) M3 176.97 1.10 194.66 2.8% 0.0% 144.15 50.46 0.05

005.00 H°A° ENCOFRADO(Azotea) Global 13,861.57 0.5% 1,592.24 12,243.43 25.89

005.01 Encofrado Columna(Azotea) M3 403.63 2.82 1,138.25 8.2% 0.0% 148.58 987.56 2.11
005.02 Encofrado Viga(Azotea) M3 653.29 13.08 8,545.09 61.6% 0.3% 899.12 7,630.29 15.68
005.03 Encofrado Losa(Azotea) M3 500.93 8.15 4,082.54 29.5% 0.1% 534.18 3,540.44 7.92
005.04 Encofrado Escalera(Azotea) M3 86.98 1.10 95.68 0.7% 0.0% 10.36 85.14 0.18

006.00 H°A° HORMIGON(Azotea) Global 7,095.54 0.2% 4,904.25 1,244.68 946.60

006.01 Hormigón H21 y Transporte(Azotea) M3 251.13 25.15 6,315.88 89.0% 0.2% 4,904.25 465.92 945.71
006.02 Colocación Hormigón(C+V+T)(Azotea) M3 33.54 15.90 533.22 7.5% 0.0% 0.00 532.65 0.56
006.03 Colocación Hormigón(L+E)(Azotea) M3 26.64 9.25 246.43 3.5% 0.0% 0.00 246.11 0.33

007.00 H°A° ARMADURA(S.Máquinas) Global 1,588.14 0.1% 1,061.41 526.38 0.35

007.01 Armadura Columna(S.Máquinas) M3 332.43 0.72 239.35 15.1% 0.0% 127.24 112.06 0.04
007.02 Armadura Viga(S.Máquinas) M3 333.96 2.34 781.46 49.2% 0.0% 503.02 278.28 0.16
007.03 Armadura Losa(S.Máquinas) M3 172.44 3.29 567.33 35.7% 0.0% 431.15 136.04 0.14

008.00 H°A° ENCOFRADO(S.Máquinas) Global 3,467.37 0.1% 414.43 3,046.40 6.54

008.01 Encofrado Columna(S.Máquinas) M3 403.63 0.72 290.62 8.4% 0.0% 37.94 252.14 0.54
008.02 Encofrado Viga(S.Máquinas) M3 653.29 2.34 1,528.71 44.1% 0.0% 160.85 1,365.05 2.81
008.03 Encofrado Losa(S.Máquinas) M3 500.93 3.29 1,648.05 47.5% 0.1% 215.64 1,429.21 3.20

009.00 H°A° HORMIGON(S.Máquinas) Global 1,784.94 0.1% 1,238.25 307.68 239.00

009.01 Hormigón H21 y Transporte(S.Máquinas) M3 251.13 6.35 1,594.67 89.3% 0.1% 1,238.25 117.64 238.78
009.02 Colocación Hormigón(L+E)(S.Máquinas) M3 26.64 3.29 87.65 4.9% 0.0% 0.00 87.53 0.12
009.03 Colocación Hormigón(C+V+T)(S.Máquinas) M3 33.54 3.06 102.62 5.7% 0.0% 0.00 102.51 0.11

010.00 H°A° ARMADURA(Tanque) Global 6,062.00 0.2% 2,689.19 3,372.11 0.70

010.01 Armadura Tanque M3 606.20 10.00 6,062.00 100.0% 0.2% 2,689.19 3,372.11 0.70

011.00 H°A° ENCOFRADO(Tanque) Global 5,766.76 0.2% 823.52 4,932.61 10.63

011.01 Encofrado Tanque M3 576.68 10.00 5,766.76 100.0% 0.2% 823.52 4,932.61 10.63

012.00 H°A° HORMIGON(Tanque) Global 3,786.35 0.1% 1,950.00 1,836.00 0.35

012.01 Hormigón Colocación Tanque M3 33.54 10.00 335.36 8.9% 0.0% 0.00 335.00 0.35
012.02 Hormigón H21 Tanque M3 195.00 10.00 1,950.00 51.5% 0.1% 1,950.00 0.00 0.00
012.03 Hormigón Transporte Tanque M3 150.10 10.00 1,500.99 39.6% 0.0% 0.00 1,500.99 0.00

013.00 MAMPOSTERIA EXTERIOR Global 150,189.80 4.9% 100,690.77 49,135.96 363.08

013.01 Mampostería LHC 18x18x33 M2 56.02 2114.71 118,458.42 78.9% 3.9% 84,444.52 33,725.58 288.31
013.02 Mampostería LHC 12x18x33 M2 39.33 472.53 18,586.70 12.4% 0.6% 12,552.85 5,987.83 46.02
013.03 Dintel Hierro ML 9.16 329.80 3,021.22 2.0% 0.1% 1,484.75 1,531.93 4.55
013.04 Traba Hierro ML 1.21 1412.53 1,714.99 1.1% 0.1% 1,037.39 672.35 5.26
013.05 Colocación Marcos M2 18.60 452.03 8,408.47 5.6% 0.3% 1,171.26 7,218.26 18.94

014.00 MAMPOSTERIA INTERIOR Global 135,826.57 4.4% 83,605.15 51,889.84 331.57

014.01 Mampostería LHC 12x18x33 M2 39.33 3004.10 118,164.59 87.0% 3.8% 79,804.50 38,067.53 292.57
014.02 Dintel Hierro ML 9.16 250.50 2,294.78 1.7% 0.1% 1,127.74 1,163.58 3.46
014.03 Traba Hierro ML 1.21 941.68 1,143.32 0.8% 0.0% 691.59 448.23 3.51
014.04 Colocación Marcos M2 18.60 764.66 14,223.88 10.5% 0.5% 1,981.33 12,210.51 32.04

015.00 CONTRAPISO Global 43,467.25 1.4% 11,666.10 31,533.20 267.95

015.01 Contrapiso S/Losa M2 16.47 2505.18 41,263.24 94.9% 1.3% 10,941.18 30,074.06 248.00
015.02 Banquina M2 25.69 85.80 2,204.01 5.1% 0.1% 724.93 1,459.14 19.95

016.00 CIELORRASO Global 10,382.57 0.3% 903.98 9,467.70 10.89

016.01 Cielorraso Azotado Cemento M2 2.74 296.53 813.61 7.8% 0.0% 290.99 519.94 2.69
016.02 Cielorraso Aplicado Cal M2 32.27 296.53 9,568.96 92.2% 0.3% 612.99 8,947.77 8.20

017.00 REVOQUE GRUESO INTERIOR Global 43,834.05 1.4% 8,136.96 35,601.53 95.56
017.01 Azotado Cemento M2 2.44 1511.12 3,681.57 8.4% 0.1% 1,482.89 2,185.00 13.69
017.02 Azotado Hidrófugo M2 2.69 2330.36 6,257.92 14.3% 0.2% 2,862.08 3,374.43 21.41
017.03 Grueso B/Revestimiento M2 13.21 2330.36 30,795.55 70.3% 1.0% 3,519.91 27,220.62 55.02
017.04 Grueso B/Cal M2 12.81 241.92 3,099.01 7.1% 0.1% 272.08 2,821.49 5.44

018.00 CARPETA Global 34,508.45 1.1% 4,689.42 29,757.25 61.78

018.01 Carpeta Hidrófuga M2 12.99 521.59 6,775.19 19.6% 0.2% 1,299.72 5,463.77 11.71
018.02 Carpeta Común M2 12.13 1988.44 24,118.11 69.9% 0.8% 3,132.96 20,938.18 46.97
018.03 Carpeta Escalera M2 26.20 107.42 2,814.79 8.2% 0.1% 169.25 2,643.00 2.54
018.04 Cemento Alisado S/Máquinas M2 27.10 20.96 568.11 1.6% 0.0% 68.94 498.72 0.45
018.05 Cemento Alisado Escalera S/Máquinas M2 41.18 5.64 232.25 0.7% 0.0% 18.55 213.58 0.12
 Presupuesto Costo

It. Descripción Unidad Unitario Vol. Monto % It. % Tt. MATERIALES MANO DE OBRA EQUIPOS

019.00 REVOQUE FINO INTERIOR Global 2,504.01 0.1% 90.36 2,412.40 1.25
019.01 Revoque Fino Cal M2 10.35 241.92 2,504.01 100.0% 0.1% 90.36 2,412.40 1.25

020.00 TRATAMIENTO BALCONES Global 17,459.38 0.6% 4,215.53 13,202.36 41.50

020.01 Contrapiso S/Losa M2 17.42 210.30 3,663.98 21.0% 0.1% 918.47 2,724.69 20.82
020.02 Carpeta Hidrófuga M2 12.99 210.30 2,731.69 15.6% 0.1% 524.03 2,202.94 4.72
020.03 Barrera Vapor M2 1.56 210.30 327.34 1.9% 0.0% 83.72 243.59 0.03
020.04 Membrana Hidrófuga M2 9.76 210.30 2,052.34 11.8% 0.1% 1,051.29 999.87 1.19
020.05 Babeta ML 13.84 443.30 6,133.28 35.1% 0.2% 1,306.67 4,816.83 9.78
020.06 Carpeta B/Solado M2 12.13 210.30 2,550.76 14.6% 0.1% 331.35 2,214.45 4.97

021.00 TRATAMIENTO CUBIERTA Global 23,465.18 0.8% 7,545.39 15,867.02 52.77

021.01 Aislación Térmica M2 7.91 316.45 2,503.93 10.7% 0.1% 1,944.44 559.32 0.17
021.02 Contrapiso S/Losa M2 17.42 316.45 5,513.39 23.5% 0.2% 1,382.07 4,099.99 31.33
021.03 Carpeta Hidrófuga M2 12.99 316.45 4,110.53 17.5% 0.1% 788.54 3,314.88 7.10
021.04 Barrera Vapor M2 1.56 316.45 492.56 2.1% 0.0% 125.97 366.54 0.05
021.05 Membrana Asfáltica M2 9.76 316.45 3,088.27 13.2% 0.1% 1,581.93 1,504.55 1.78
021.06 Carpeta B/Solado M2 12.13 316.45 3,838.27 16.4% 0.1% 498.59 3,332.20 7.47
021.07 Junta ML 5.53 158.22 874.42 3.7% 0.0% 575.37 299.04 0.01
021.08 Babeta ML 13.84 220.00 3,043.81 13.0% 0.1% 648.47 2,390.48 4.85

022.00 TRATAMIENTO T.RESERVA Global 2,338.80 0.1% 270.27 2,066.64 1.89

022.01 Revoque Hidrófugo Interior T.Reserva M2 33.99 68.81 2,338.80 100.0% 0.1% 270.27 2,066.64 1.89

023.00 REVOQUE EXTERIOR Global 121,967.43 4.0% 37,830.12 83,988.41 148.90

023.01 Azotado Hidrófugo M2 2.69 3647.71 9,795.52 8.0% 0.3% 4,480.01 5,282.00 33.52
023.02 Revoque Exterior Completo Cal M2 26.06 547.91 14,281.00 11.7% 0.5% 1,602.15 12,658.21 20.64
023.03 Revoque Exterior Completo Simil Piedra M2 26.40 3099.80 81,819.39 67.1% 2.7% 31,747.97 49,976.68 94.74
023.04 Revoque Exterior Adicional Altura M2 4.41 3647.71 16,071.52 13.2% 0.5% 0.00 16,071.52 0.00

024.00 CIELORRASO YESO Global 108,128.21 3.5% 20,174.34 87,883.30 70.57

024.01 Cielorraso Azotado Cemento M2 2.74 1820.30 4,994.51 4.6% 0.2% 1,786.29 3,191.72 16.49
024.02 Cielorraso Aplicado Yeso M2 31.52 1820.30 57,373.59 53.1% 1.9% 6,524.06 50,817.96 31.57
024.03 Cielorraso Suspendido Yeso M2 60.75 691.90 42,032.67 38.9% 1.4% 11,863.99 30,146.16 22.51
024.04 Cielorraso Buña-Friso ML 1.19 3128.60 3,727.45 3.4% 0.1% 0.00 3,727.45 0.00

025.00 REVOQUE YESO Global 144,384.04 4.7% 23,437.94 120,843.54 102.55

025.01 Revoque Grueso B/Yeso M2 13.88 5923.90 82,204.67 56.9% 2.7% 12,614.31 69,511.63 78.74
025.02 Revoque Fino Yeso M2 9.44 5923.90 55,905.44 38.7% 1.8% 7,591.73 48,290.18 23.53
025.03 Guardacanto ML 3.32 1890.00 6,273.92 4.3% 0.2% 3,231.90 3,041.73 0.29

026.00 REVESTIMIENTO PARAMENTO Global 99,006.75 3.2% 77,777.73 21,197.98 31.04

026.01 Cerámica Esmaltada 30x30 M2 28.00 2318.76 64,925.28 65.6% 2.1% 64,925.28 0.00 0.00
026.02 Guarda Cerámica ML 10.00 1019.96 10,199.60 10.3% 0.3% 10,199.60 0.00 0.00
026.03 Revestimiento Cerámico 30x30 Colocación M2 9.88 2318.76 22,920.16 23.2% 0.7% 2,652.85 20,237.12 30.19
026.04 Guarda Cerámica Colocación ML 0.94 1019.96 961.71 1.0% 0.0% 0.00 960.86 0.85

027.00 REVESTIMIENTO SOLADO Global 85,343.67 2.8% 57,743.58 27,558.44 41.64

027.01 Zócalo Cerámico Colocación ML 1.02 1463.26 1,493.52 1.8% 0.0% 125.37 1,366.95 1.19
027.02 Piso Cerámico 30x30 M2 13.00 2857.03 37,141.39 43.5% 1.2% 37,141.39 0.00 0.00
027.03 Piso Cerámico 30x30 Colocación M2 9.73 2710.71 26,379.13 30.9% 0.9% 3,101.27 23,239.78 38.09
027.04 Zócalo Madera ML 8.26 1815.50 14,996.03 17.6% 0.5% 14,996.03 0.00 0.00
027.05 Zócalo Madera Colocación ML 0.93 1815.50 1,695.36 2.0% 0.1% 0.00 1,693.82 1.54
027.06 Cerámico Antideslizante Escalera(Pedada) M2 38.40 34.94 1,341.70 1.6% 0.0% 1,341.70 0.00 0.00
027.07 Cerámico Antideslizante Escalera(Alzada) M2 21.19 33.60 711.98 0.8% 0.0% 711.98 0.00 0.00
027.08 Cerámico Antideslizante Escalera(Zócalo) ML 1.97 120.60 237.58 0.3% 0.0% 237.58 0.00 0.00
027.09 Piso Cerámico Escalera Colocación M2 19.65 68.54 1,346.97 1.6% 0.0% 88.26 1,257.89 0.82

028.00 REVESTIMIENTO CUBIERTA Global 18,023.69 0.6% 11,262.91 6,756.51 4.28

028.01 Zócalo Cerámico Colocación ML 1.02 220.00 224.55 1.2% 0.0% 18.85 205.52 0.18
028.02 Cerámica Roja P/Azotea 20x20 M2 23.00 316.45 7,278.35 40.4% 0.2% 7,278.35 0.00 0.00
028.03 Zócalo Cerámica Roja P/Azotea ML 23.00 158.22 3,639.06 20.2% 0.1% 3,639.06 0.00 0.00
028.04 Piso Cerámico Colocación(Junta Tomada) M2 21.75 316.45 6,881.74 38.2% 0.2% 326.65 6,550.99 4.10

029.00 PINTURA INTERIOR Global 115,608.77 3.8% 31,144.24 84,461.08 3.45

029.01 Pintura Muro Interior M2 9.55 6176.22 58,963.39 51.0% 1.9% 15,261.44 43,700.04 1.91
029.02 Pintura Cielorraso M2 11.52 2512.70 28,956.66 25.0% 0.9% 5,967.66 22,988.22 0.78
029.03 Pintura Interior Tanques M2 5.82 68.81 400.81 0.3% 0.0% 181.66 219.12 0.03
029.04 Pintura Puerta Madera M2 28.45 697.75 19,851.07 17.2% 0.6% 7,241.39 12,609.14 0.54
029.05 Pintura Puerta Metálica M2 25.22 64.65 1,630.79 1.4% 0.1% 519.40 1,111.35 0.04
029.06 Pintura Marco Metálico ML 2.92 1985.10 5,806.07 5.0% 0.2% 1,972.69 3,833.22 0.15

030.00 PINTURA EXTERIOR Global 117,854.43 3.8% 92,592.24 25,262.19 0.00

030.01 Pintura Impermeable Muro Exterior M2 30.55 3858.01 117,854.43 100.0% 3.8% 92,592.24 25,262.19 0.00

031.00 CARPINTERIA Global 166,872.00 5.4% 166,872.00 0.00 0.00

031.01 Carpintería Exterior M2 200.00 452.03 90,406.00 54.2% 2.9% 90,406.00 0.00 0.00
031.02 Carpintería Interior M2 100.00 764.66 76,466.00 45.8% 2.5% 76,466.00 0.00 0.00

032.00 VIDRIO Global 71,840.00 2.3% 71,840.00 0.00 0.00

032.01 Vidrio Hermético Doble M2 160.00 449.00 71,840.00 100.0% 2.3% 71,840.00 0.00 0.00

033.00 HERRERIA Global 11,205.61 0.4% 5,286.14 5,767.66 151.81

033.01 Escalera Marinera ML 30.00 5.00 150.01 1.3% 0.0% 72.57 75.59 1.86
033.02 Baranda Protección Escalera Central ML 149.38 67.45 10,075.60 89.9% 0.3% 4,233.58 5,692.07 149.95
033.03 Tapa y Marco 20x40 U 40.00 20.00 800.00 7.1% 0.0% 800.00 0.00 0.00
033.04 Tapa y Marco Tanque 60x60 U 90.00 2.00 180.00 1.6% 0.0% 180.00 0.00 0.00

034.00 PUERTA C/INCENDIO Global 9,042.03 0.3% 8,721.82 319.37 0.84

034.01 Puerta C/incendio C/Barral Antipánico U 867.00 10.00 8,670.00 95.9% 0.3% 8,670.00 0.00 0.00
034.02 Puerta C/incendio Colocación M2 18.60 20.00 372.03 4.1% 0.0% 51.82 319.37 0.84

035.00 ARTEFACTO CALEFACCION Global 35,012.25 1.1% 31,239.42 3,772.41 0.42

035.01 Radiadores BOCA 307.13 114.00 35,012.25 100.0% 1.1% 31,239.42 3,772.41 0.42
 Presupuesto Costo

It. Descripción Unidad Unitario Vol. Monto % It. % Tt. MATERIALES MANO DE OBRA EQUIPOS

036.00 ARTEFACTO INCENDIO Global 4,258.95 0.1% 4,090.40 168.32 0.23

036.01 Gabinete de Incendio UNID. 363.90 10.00 3,638.95 85.4% 0.1% 3,470.40 168.32 0.23
036.02 Matafuego ABC(5Kg) U 37.00 12.00 444.00 10.4% 0.0% 444.00 0.00 0.00
036.03 Matafuego CO2(3Kg) U 88.00 2.00 176.00 4.1% 0.0% 176.00 0.00 0.00

037.00 ARTEFACTO SANITARIO Global 83,481.09 2.7% 70,867.00 12,610.88 3.21

037.01 Bañera U 272.00 41.00 11,152.00 13.4% 0.4% 11,152.00 0.00 0.00
037.02 Receptáculo Ducha U 155.00 10.00 1,550.00 1.9% 0.1% 1,550.00 0.00 0.00
037.03 Lavatorio U 65.00 51.00 3,315.00 4.0% 0.1% 3,315.00 0.00 0.00
037.04 Lavatorio Columna U 65.00 51.00 3,315.00 4.0% 0.1% 3,315.00 0.00 0.00
037.05 Inodoro U 120.00 51.00 6,120.00 7.3% 0.2% 6,120.00 0.00 0.00
037.06 Inodoro Depósito de Apoyar U 124.00 51.00 6,324.00 7.6% 0.2% 6,324.00 0.00 0.00
037.07 Bidet U 110.00 41.00 4,510.00 5.4% 0.1% 4,510.00 0.00 0.00
037.08 Pileta de Lavar U 84.00 41.00 3,444.00 4.1% 0.1% 3,444.00 0.00 0.00
037.09 Grifería Lavatorio U 89.00 51.00 4,539.00 5.4% 0.1% 4,539.00 0.00 0.00
037.10 Grifería Bidet U 98.00 41.00 4,018.00 4.8% 0.1% 4,018.00 0.00 0.00
037.11 Grifería Cocina Mesada U 89.00 82.00 7,298.00 8.7% 0.2% 7,298.00 0.00 0.00
037.12 Accesorio Adhesivo U 7.00 307.00 2,149.00 2.6% 0.1% 2,149.00 0.00 0.00
037.13 Botiquín A°I° 3 Cuerpos U 108.00 51.00 5,508.00 6.6% 0.2% 5,508.00 0.00 0.00
037.14 Asiento de Inodoro U 45.00 51.00 2,295.00 2.7% 0.1% 2,295.00 0.00 0.00
037.15 Artefacto Sanitario Colocación UNID. 33.37 378.00 12,614.09 15.1% 0.4% 0.00 12,610.88 3.21
037.16 Mesada A°I° Doble Bacha U 130.00 41.00 5,330.00 6.4% 0.2% 5,330.00 0.00 0.00

038.00 ARTEFACTO GAS Global 124,964.66 4.1% 123,514.35 1,448.41 1.90

038.01 Artefactos de Gas Colocación UNID. 22.96 82.00 1,882.66 1.5% 0.1% 432.35 1,448.41 1.90
038.02 Cocina 4 Hornallas U 640.00 41.00 26,240.00 21.0% 0.9% 26,240.00 0.00 0.00
038.03 Caldera Mural 24000Kcal 960L/H U 2,362.00 41.00 96,842.00 77.5% 3.2% 96,842.00 0.00 0.00

039.00 ARTEFACTO ILUMINACION Global 3,823.65 0.1% 1,650.00 2,173.60 0.05

039.01 Artefacto Iluminación Servicios Comunes U 25.00 66.00 1,650.00 43.2% 0.1% 1,650.00 0.00 0.00
039.02 Artefacto Iluminación S.C. Colocación UNID. 32.93 66.00 2,173.65 56.8% 0.1% 0.00 2,173.60 0.05

040.00 LUZ EMERGENCIA Global 2,762.69 0.1% 1,610.00 1,152.67 0.03

040.01 Luz de Emergencia U 46.00 35.00 1,610.00 58.3% 0.1% 1,610.00 0.00 0.00
040.02 Luz de Emergencia Colocación UNID. 32.93 35.00 1,152.69 41.7% 0.0% 0.00 1,152.67 0.03

041.00 INTERIOR PLACARD Global 31,707.42 1.0% 29,484.00 2,220.70 2.71

041.01 Interior de Plcard(Estantes y Cajonera) M2 84.00 351.00 29,484.00 93.0% 1.0% 29,484.00 0.00 0.00
041.02 Interior de Plcard Colocación M2 6.33 351.00 2,223.42 7.0% 0.1% 0.00 2,220.70 2.71

042.00 HERRAJE Y AJUSTE CARPINTERIA Global 7,171.11 0.2% 2,115.75 5,055.16 0.20
042.01 Ajuste de Carpintería M2 5.27 764.66 4,030.65 56.2% 0.1% 0.00 4,030.65 0.00
042.02 Kit de Herrajes Colocación UNID. 4.72 217.00 1,024.71 14.3% 0.0% 0.00 1,024.51 0.20
042.03 Kit de Herrajes U 9.75 217.00 2,115.75 29.5% 0.1% 2,115.75 0.00 0.00

043.00 AMOBLAMIENTOS COCINA Global 38,495.54 1.3% 36,367.00 2,126.58 1.96

043.01 Muebles de Cocina Colocación UNID. 25.96 82.00 2,128.54 5.5% 0.1% 0.00 2,126.58 1.96
043.02 Bajo Pileta C/Cajonera U 498.00 41.00 20,418.00 53.0% 0.7% 20,418.00 0.00 0.00
043.03 Alacena U 389.00 41.00 15,949.00 41.4% 0.5% 15,949.00 0.00 0.00

044.00 CAJA Y CAÑERIA HN ILUMINACION Global 14,132.31 0.5% 5,878.95 8,251.34 2.02
044.01 Caja y Cañería HN Iluminación BOCA 28.26 500.00 14,132.31 100.0% 0.5% 5,878.95 8,251.34 2.02

045.00 INSTALACION INCENDIO Global 4,076.99 0.1% 3,015.78 1,060.99 0.22

045.01 Incendio Boca de Impulsión UNID. 506.24 1.00 506.24 12.4% 0.0% 300.45 205.75 0.04
045.02 Incendio Boca de Incendio UNID. 120.40 10.00 1,203.98 29.5% 0.0% 986.35 217.60 0.03
045.03 Incendio Columna H°G° 3" ML 17.72 30.00 531.73 13.0% 0.0% 341.14 190.54 0.06
045.04 Incendio Colector a Columna H°G° 3" UNID. 423.01 1.00 423.01 10.4% 0.0% 340.36 82.64 0.02
045.05 Incendio Equipo Hidroneumático UNID. 1,412.03 1.00 1,412.03 34.6% 0.0% 1,047.49 364.47 0.08

046.00 INSTALACION PLUVIAL Global 4,753.93 0.2% 2,896.10 1,857.38 0.45

046.01 Pluvial PVC Ramal Balcón UNID. 40.17 40.00 1,606.61 33.8% 0.1% 908.62 697.84 0.15
046.02 Pluvial PVC Columna 110 ML 13.60 120.00 1,632.58 34.3% 0.1% 873.94 758.49 0.15
046.03 Pluvial PVC Embudo UNID. 69.93 6.00 419.59 8.8% 0.0% 292.66 126.89 0.04
046.04 Pluvial PVC Columna-Colector UNID. 68.20 6.00 409.23 8.6% 0.0% 292.91 116.28 0.04
046.05 Pluvial PVC Colector 110 ML 10.13 50.00 506.46 10.7% 0.0% 363.14 143.25 0.06
046.06 Pluvial PVC Caño Cámara 110 UNID. 14.82 3.00 44.47 0.9% 0.0% 29.83 14.63 0.00
046.07 Pluvial Cámara Inspección U 45.00 3.00 135.00 2.8% 0.0% 135.00 0.00 0.00

047.00 INSTALACION GAS Global 31,395.82 1.0% 12,947.54 18,442.32 5.96

047.01 Gas Distribución Sala de Medidores UNID. 77.53 41.00 3,178.60 10.1% 0.1% 1,978.88 1,199.60 0.12
047.02 Gas Distribución(Cocina+Caldera) UNID. 215.25 41.00 8,825.41 28.1% 0.3% 4,072.44 4,749.69 3.28
047.03 Gas Columna 1" ML 11.69 664.00 7,763.37 24.7% 0.3% 2,959.72 4,802.40 1.25
047.04 Gas Columna-Medidor 1" UNID. 273.43 41.00 11,210.52 35.7% 0.4% 3,567.72 7,641.51 1.30
047.05 Gas Regulador 40m3/hora UNID. 417.92 1.00 417.92 1.3% 0.0% 368.79 49.12 0.01

048.00 INSTALACION VENTILACION Global 22,896.86 0.7% 10,359.30 12,506.79 30.78

048.01 Ventilación Columna C°G° 3"(Caldera) ML 9.39 664.00 6,237.73 27.2% 0.2% 2,072.48 4,165.03 0.23
048.02 Ventilación Columna Sombrerete C°G° 3" UNID. 6.95 41.00 284.81 1.2% 0.0% 180.81 104.00 0.00
048.03 Ventilación Conducto Unificado UNID. 1,595.95 5.00 7,979.74 34.9% 0.3% 4,683.73 3,265.90 30.11
048.04 Ventilación Reja 20x20 UNID. 7.30 41.00 299.24 1.3% 0.0% 125.87 173.37 0.00
048.05 Ventilación C.Rectangular C°G° 20x28 ML 30.52 20.00 610.49 2.7% 0.0% 310.42 299.88 0.18
048.06 Ventilación Distribuc C°G° 4"(Extractor) UNID. 12.52 41.00 513.16 2.2% 0.0% 283.56 229.58 0.02
048.07 Ventilación Columna C°G° 4"(Extractor) ML 10.03 664.00 6,662.69 29.1% 0.2% 2,497.44 4,165.03 0.23
048.08 Ventilación Columna Sombrerete C°G° 4" UNID. 7.54 41.00 309.00 1.3% 0.0% 205.00 104.00 0.00

049.00 INSTALACION CALEFACCION Global 21,203.58 0.7% 12,498.63 8,700.07 4.88

049.01 Radiador Distribución HB BOCA 154.12 114.00 17,570.12 82.9% 0.6% 10,364.83 7,201.20 4.09
049.02 Radiador Colector Caldera HB UNID. 88.62 41.00 3,633.46 17.1% 0.1% 2,133.80 1,498.86 0.80

050.00 INSTALACION AGUA FRIA Y CALIEN Global 46,768.28 1.5% 24,971.34 21,790.04 6.90
050.01 Distribución Agua F-C HB Baño Completo UNID. 445.24 41.00 18,254.84 39.0% 0.6% 9,806.23 8,444.88 3.73
050.02 Distribución Agua F-C HB Cocina-Lavadero UNID. 245.55 41.00 10,067.73 21.5% 0.3% 4,270.66 5,794.95 2.12
050.03 Alimentación HB TB 2" UNID. 191.05 1.00 191.05 0.4% 0.0% 110.46 80.59 0.00
050.04 Alimentación HB TR 2" UNID. 1,142.72 1.00 1,142.72 2.4% 0.0% 819.40 323.30 0.02
050.05 Columna HB Baño Completo UNID. 505.85 7.00 3,540.95 7.6% 0.1% 1,539.08 2,001.75 0.12
050.06 Columna HB Caldera UNID. 613.07 4.00 2,452.30 5.2% 0.1% 1,267.30 1,184.93 0.07
050.07 Columna Colector 1" UNID. 320.72 7.00 2,245.07 4.8% 0.1% 1,092.45 1,152.55 0.07
050.08 Columna Colector 1 1/2" UNID. 478.21 4.00 1,912.86 4.1% 0.1% 1,254.22 658.60 0.04
050.09 Colector HB TR 3" Servicio Mixto UNID. 959.81 1.00 959.81 2.1% 0.0% 844.61 115.19 0.01
050.10 Colector HB TB 2" UNID. 1,681.01 1.00 1,681.01 3.6% 0.1% 1,512.40 168.60 0.01
050.11 Distribución Agua F-C HB Toilette UNID. 337.85 10.00 3,378.45 7.2% 0.1% 1,968.81 1,408.95 0.70
050.12 Columna HB BC y Toilette UNID. 531.34 1.00 531.34 1.1% 0.0% 240.23 291.10 0.02
050.13 Columna Colector 1 1/4" UNID. 410.14 1.00 410.14 0.9% 0.0% 245.48 164.65 0.01
 Presupuesto Costo

It. Descripción Unidad Unitario Vol. Monto % It. % Tt. MATERIALES MANO DE OBRA EQUIPOS

051.00 INSTALACION CLOACAL Global 32,298.41 1.1% 15,922.13 16,368.61 7.67

051.01 Cloacal Distribución PVC B.Completo UNID. 152.30 41.00 6,244.15 19.3% 0.2% 2,214.65 4,026.74 2.76
051.02 Cloacal Distribución PVC Cocina-Lavadero UNID. 268.85 41.00 11,022.94 34.1% 0.4% 6,155.44 4,865.06 2.44
051.03 Cloacal Columna PVC 110 ML 26.03 324.00 8,432.57 26.1% 0.3% 4,335.90 4,095.85 0.82
051.04 Cloacal Columna PVC 110 Coronamiento UNID. 91.49 9.00 823.37 2.5% 0.0% 408.17 415.12 0.08
051.05 Cloacal Ramal PVC 110x110 90° C/V UNID. 29.87 92.00 2,747.73 8.5% 0.1% 1,472.88 1,274.68 0.17
051.06 Cloacal Columna-Colector PVC UNID. 93.42 9.00 840.82 2.6% 0.0% 447.68 393.08 0.06
051.07 Cloacal Colector PVC 110 ML 16.06 30.00 481.67 1.5% 0.0% 224.82 256.81 0.04
051.08 Cloacal Caño Cámara PVC 110 UNID. 15.58 2.00 31.16 0.1% 0.0% 19.89 11.27 0.00
051.09 Cloacal Cámara Inspección 60x60x60 UNID. 136.15 2.00 272.30 0.8% 0.0% 93.89 177.68 0.74
051.10 Cloacal Distribución PVC Toilette UNID. 140.17 10.00 1,401.69 4.3% 0.0% 548.81 852.32 0.55

052.00 INSTALACION ELÉCTRICA Global 147,461.87 4.8% 52,503.82 94,925.30 32.75

052.01 Electricidad Tablero S UF UNID. 110.32 41.00 4,523.02 3.1% 0.1% 2,816.22 1,706.74 0.06
052.02 Electricidad Distribución E.Comunes BOCA 39.99 110.00 4,398.59 3.0% 0.1% 1,450.30 2,945.83 2.46
052.03 Electricidad Tablero S Ascensores UNID. 284.61 1.00 284.61 0.2% 0.0% 215.27 69.33 0.00
052.04 Electricidad Tablero S Servicio General UNID. 370.80 1.00 370.80 0.3% 0.0% 207.29 163.50 0.00
052.05 Electricidad Tablero Principal UF UNID. 384.16 4.00 1,536.65 1.0% 0.1% 998.52 538.11 0.02
052.06 Electricidad Tablero P F.Motriz-S.Genera UNID. 436.09 1.00 436.09 0.3% 0.0% 306.17 129.92 0.00
052.07 Electricidad Medidores Monofásicos UNID. 949.94 2.00 1,899.87 1.3% 0.1% 1,849.08 50.78 0.01
052.08 Electricidad Medidores F.Motriz UNID. 305.97 1.00 305.97 0.2% 0.0% 293.27 12.70 0.00
052.09 Electricidad Pararrayo UNID. 396.65 1.00 396.65 0.3% 0.0% 120.00 276.65 0.00
052.10 Electricidad Cable Desnudo ML 6.23 40.00 249.13 0.2% 0.0% 140.00 109.10 0.02
052.11 Electricidad Distribución Iluminación UF BOCA 75.14 415.00 31,185.03 21.1% 1.0% 10,858.85 20,318.50 7.69
052.12 Electricidad Distribución Tomas UF BOCA 75.63 780.00 58,989.01 40.0% 1.9% 20,785.58 38,188.99 14.44
052.13 Electricidad Distribución TE UF BOCA 62.77 41.00 2,573.39 1.7% 0.1% 899.70 1,672.35 1.34
052.14 Electricidad Distribución Portero UF BOCA 55.73 41.00 2,284.73 1.5% 0.1% 611.03 1,672.35 1.34
052.15 Electricidad Distribución TV UF BOCA 66.76 80.00 5,340.74 3.6% 0.2% 2,075.00 3,263.13 2.61
052.16 Electricidad Montante TE UF ML 11.60 664.00 7,702.54 5.2% 0.3% 2,150.93 5,550.98 0.63
052.17 Electricidad Montante TV UF ML 12.11 664.00 8,041.18 5.5% 0.3% 2,489.57 5,550.98 0.63
052.18 Electricidad Montante Portero UF ML 9.57 664.00 6,356.24 4.3% 0.2% 1,320.36 5,035.35 0.53
052.19 Electricidad Montante Luz Ascensores ML 10.78 40.00 431.36 0.3% 0.0% 56.71 374.61 0.04
052.20 Electricidad Montante UF ML 12.56 664.00 8,341.85 5.7% 0.3% 2,122.68 6,218.48 0.70
052.21 Electricidad Montante Bomba Elevadora ML 13.03 15.00 195.38 0.1% 0.0% 54.89 140.48 0.02
052.22 Electricidad Montante Ascensores ML 16.13 40.00 645.15 0.4% 0.0% 270.50 374.61 0.04
052.23 Electricidad Montante Servicio Generales ML 14.55 40.00 582.08 0.4% 0.0% 160.01 422.02 0.04
052.24 Electricidad Tablero S Hidroneumático UNID. 120.71 1.00 120.71 0.1% 0.0% 79.18 41.53 0.01
052.25 Electricidad Tablero S Bomba Elevadoras UNID. 166.24 1.00 166.24 0.1% 0.0% 121.27 44.97 0.00
052.26 Electricidad Jabalina UNID. 104.87 1.00 104.87 0.1% 0.0% 51.44 53.33 0.10

053.00 INSTALACION ASCENSOR Global 280,000.00 9.1% 280,000.00 0.00 0.00

053.01 Ascensor Mecánico U 140,000.00 2.00 280,000.00 100.0% 9.1% 280,000.00 0.00 0.00

TOTAL 3,070,444.75 1,804,642.49 1,241,117.30 24,684.96

58.8% 40.4% 0.8%