Professional Documents
Culture Documents
ITEM
DESCRIPCION
ESTRUCTURAS
ARQUITECTURA
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
EQUIPAMIENTO
ACABADOS
COSTO DIRECTO
S/.
1,596,340.36
S/.
456,002.45
S/.
315,029.77
S/.
155,050.81
S/.
380,619.38
S/.
1,051,909.29
TOTAL S/.
3,954,952.06
S/.
S/.
S/.
S/.
S/.
S/.
GG 10%
159,634.04
45,600.25
31,502.98
15,505.08
38,061.94
105,190.93
S/.
S/.
S/.
S/.
S/.
S/.
SUBTOTAL 1
1,755,974.40
501,602.70
346,532.75
170,555.89
418,681.32
1,157,100.22
S/.
S/.
S/.
S/.
S/.
S/.
IGV 18%
316,075.39
90,288.49
62,375.90
30,700.06
75,362.64
208,278.04
S/.
395,495.22
S/.
4,350,447.28
S/.
783,080.52
T./C. = 2.60
Nota: A.C.= 3,365.20
S/.
COSTO DIRECTO
1,175.25
$452.02
S/.
S/.
S/.
S/.
S/.
S/.
S/.
SUBTOTAL 2
2,072,049.79
591,891.19
408,908.65
201,255.95
494,043.96
1,365,378.26
TCD S/./ m2
S/.
474.37
S/.
135.51
S/.
93.61
5,133,527.80
1,587,852.71
TCD US $/ m2
46.07
113.10
312.58
$
$
$
$
$
$
182.45
52.12
36.01
17.72
43.50
120.22
S/. 1,175.25
452.02
S/.
S/.
S/.
PRESUPUESTO DE ESTRUCTURAS
PART
ESPECIFICACIONES
UND.
CANT.
UNITARIO
S/.
PARCIAL
S/.
SUB TOTAL
S/.
01.00.00
01.01.00
01.02.00
01.03.00
01.04.00
01.05.00
01.06.00
01.07.00
01.08.00
01.09.00
01.10.00
01.11.00
01.12.00
OBRAS PROVISIONALES
Cerco provisional de madera
Oficina y almacn de obra
Servicos higienicos
Guardiania en obra
Limpieza permanente obra
Agua y luz obra
Cisterna provisional para agua
Proteccin de construcciones vecinas
Elementos de seguridad para obra
Desmontaje y retiro demolicion obras provisionales
Eliminacion de excedentes provenientes de la demolicion
Eliminacion de excedentes durante la obra
ml
m2
glb
mes
mes
mes
und
glb
glb
glb
glb
glb
50.00
20.00
1.00
14.00
14.00
14.00
1.00
1.00
1.00
1.00
1.00
1.00
65.00
100.00
3,500.00
600.00
600.00
950.00
627.34
5,000.00
43,000.00
1200.00
1000.00
15000.00
3,250.00
2,000.00
3,500.00
8,400.00
8,400.00
13,300.00
627.34
5,000.00
43,000.00
1,200.00
1,000.00
15,000.00
104,677.34
02.00.00
02.01.00
02.02.00
02.03.00
02.04.00
TRABAJOS PRELIMINARES
Demolicin de casa existente
Demolicin de cimientos existentes
Transporte de equipo y herramientas
Trazo y replanteo
glb
glb
glb
m2
1.00
1.00
1.00
500.00
15,254.00
5,000.00
1,500.00
2.08
15,254.00
5,000.00
1,500.00
1,040.00
22,794.00
03.00.00
03.01.00
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.01.06
03.01.07
03.01.08
03.01.09
03.01.10
MOVIMIENTO DE TIERRAS
Excavacion masiva de terreno al nivel -4.90 m . Inc
Excavacin para Cimientos y zapatas
Excavacin para calzaduras
Excavacin para Cisterna y Camara de Bombeo
Relleno con material propio (c=0.9)
Nivelacin y compactacin (piso de sotano 2 )
Compactacion del terreno para solados
Acarreo de material excavado
Eliminacin de material excavado
Transporte vertical de materiales
Base Granular para estacionamientos (sotano 2) e=0.10
m3
m3
m3
m3
m3
m2
m2
m3
m3
mes
m2
2952.56
149.61
307.40
330.34
471.73
381.43
174.04
787.35
1,023.56
2.00
381.43
15.00
30.23
30.23
30.23
24.03
3.40
3.40
7.50
18.00
1,000.00
14.00
44288.40
4,522.71
9,292.70
9,986.18
11,335.67
1,296.86
591.74
5,905.13
18,423.99
2,000.00
5,340.02
112,983.40
04.00.00
04.01.00
04.01.01
04.01.02
04.01.03
CONCRETO SIMPLE
CALZADURAS
Concreto Ciclopeo f'c=150kg/cm2 + 25% P.M.
Paeteo para sostenimiento de terreno
Encofrado y desencofrado
m3
m2
m2
322.77
315.80
315.80
178.81
3.50
28.00
57,714.50
1,105.30
8,842.40
m3
m2
20.20
46.48
247.71
40.00
5,004.24
1,859.20
m2
und
381.43
4.00
30.00
120.00
11,442.90
480.00
04.04.00 SOLADOS
04.04.01 Solado en zapatas y cimientos e=0.05 m
04.04.02 Solado en cisterna, Cto. de bombas y camara EMC
m2
m2
149.84
24.20
18.84
18.84
2,822.99
455.93
m3
m2
9.22
11.44
133.48
28.84
1,230.55
329.93
04.06.00 SOBRECIMIENTOS
04.06.01 Concreto + 25% Piedra mediana
04.06.02 Encofrados
m3
m2
0.0525
0.972
238.51
39.43
12.52
38.33
m3
ml
0.95
10.00
142.67
12.00
134.82
120.00
05.00.00
05.01.00
05.01.01
05.01.02
05.01.03
CONCRETO ARMADO
VIGAS DE CIMENTACION
Concreto f'c=210 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
7.58
55.99
1,978.70
238.51
39.43
4.02
1,808.14
2,207.69
7,954.37
05.02.00
05.02.01
05.02.02
05.02.03
ZAPATAS
Concreto f'c=210 kg/cm2
Acero F'y= 4200 Kg/cm2
Encofrado y desencofrado
m3
kg
m2
71.36
2,902.00
60.20
247.71
4.02
39.43
17,676.09
11,666.04
2,373.69
05.03.00
05.03.01
05.03.02
05.03.03
PLACAS PERIMETRICAS
Concreto f'c=210 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
363.12
2,488.43
31,240.20
432.80 157,158.99
41.22 102,573.08
4.02 125,585.60
91,593.61
05.04.00
05.04.01
05.04.02
05.04.03
COLUMNAS
Concreto f'c=210 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
47.38
510.44
9,908.90
382.69
41.91
4.02
18,131.85
21,392.54
39,833.78
05.04.04 COLUMNAS
05.04.05 Concreto f'c=280 kg/cm2
m3
2.34
469.96
1,100.41
05.05.00
05.05.01
05.05.02
05.05.03
VIGAS
Concreto f'c=210 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
196.83
1,754.45
31,872.30
282.48 55,600.54
47.32 83,020.57
4.02 128,126.65
05.06.00
05.06.01
05.06.02
05.06.03
05.06.04
05.06.05
05.06.06
ALIGERADOS h= 0.20 m
Concreto f'c=210 kg/cm2
Encofrado y desencofrado en losa aligerada
Ladrillo hueco de techo h=0.15
Acero F'y= 4200 Kg/cm2
Viguetas Firth V-101
Viguetas Firth V-102
m3
m2
Und
kg
ml
ml
172.63
2,247.20
18,876.00
9,068.00
1,150.69
3,131.10
275.00
30.19
2.75
4.02
11.74
12.99
47,473.39
67,842.97
51,909.00
36,453.36
13,509.10
40,672.99
05.07.00
05.07.01
05.07.02
05.07.03
m3
m2
kg
80.80
384.75
10,709.00
282.48
30.19
4.02
22,823.68
11,615.60
43,050.18
05.08.00
05.08.01
05.08.02
05.08.03
CISTERNA
Concreto f'c=280 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
29.22
177.14
2,152.10
469.96
33.70
4.02
13,732.94
5,969.62
8,651.44
05.09.00
05.09.01
05.09.02
05.09.03
ESCALERAS
Concreto f'c=210 kg/cm2
Encofrado y desencofrado
Acero F'y= 4200 Kg/cm2
m3
m2
kg
19.62
90.54
1,603.30
392.89
62.34
4.02
7,710.27
5,644.26
6,445.27
05.10.00
05.10.01
05.10.02
05.10.03
m3
m2
kg
59.39
493.37
5544.70
432.80
41.22
4.02
25,703.13
20,336.71
22,289.69
05.11.00 RAMPA
05.11.01 Concreto f'c=210 kg/cm2
05.11.02 Acero F'y= 4200 Kg/cm2
m3
kg
3.47
158.30
275.00
4.02
952.88
636.37
1,229,632.88
05.12.00
05.12.01
05.12.02
05.12.03
05.12.04
05.12.05
05.12.06
05.12.07
05.12.08
05.12.09
05.12.10
05.12.11
05.12.12
m3
m2
kg
m3
m2
kg
m3
m2
kg
m3
m2
kg
3.51
21.06
1500.53
6.53
39.76
2485.00
3.64
21.70
1267.00
2.25
13.13
705.00
469.96
33.70
4.02
469.96
33.70
4.02
469.96
33.70
4.02
469.96
33.70
4.02
1,649.56
709.72
6,032.13
3,068.84
1,339.91
9,989.70
1,710.65
731.29
5,093.34
1,057.41
442.48
2,834.10
34,659.13
S/.
S/.
1,596,340.36
159,634.04
S/.
1,755,974.40
S/.
S/.
316,075.39
2,072,049.79
COSTO DIRECTO
GASTOS GENERALES
10%
18%
C.D./m2
rea construida
S/.
$
474.37
182.45
3,365.20 m2
PRESUPUESTO DE ARQUITECTURA
PART
ESPECIFICACIONES
06.00.00 MAMPOSTERA
06.01.01 Muro de ladrillo blanco
06.01.02 Muro de ladrillo KK
06.01.03
06.01.04
06.01.05
06.01.06
06.01.07
06.01.08
06.01.09
06.01.10
UND.
CANT.
UNITARIO
S/.
PARCIAL
S/.
SUB TOTAL
S/.
m2
m2
2918.54
20.90
55.00
48.73
160,519.67
1,018.60
m2
61.44
120.00
7,372.80
m2
34.44
120.00
4,132.80
m2
18.24
120.00
2,188.80
m2
19.20
120.00
2,304.00
m2
11.34
80.00
907.20
m2
33.60
120.00
4,032.00
Glb.
1.00
2000.00
2,000.00
m2
104.72
80.00
8,377.60
192,853.47
07.00.00
07.01.01
07.01.02
07.01.03
07.01.04
07.01.05
07.01.06
07.01.07
07.01.08
07.01.09
07.01.10
07.01.11
07.01.12
REVOQUES Y ENLUCIDOS
Tarrajeo de interiores (dptos, duplex y a.comun)
Tarrajeo de fachadas exteriores (ducto y fachadas)
Tarrajeo impermeabilizado departamentos (jardines y jacuzzi)
Tarrajeo impermeabilizado en cisterna y Cto. de E.M.C.
Tarrajeo de cieloraso (dptos+a.comun+esc.)
Tarrajeo de fondos de escalera
Solaqueo de interiores (dptos, duplex y a.comun)
Solaqueo de fachadas laterales
Solaqueo de placas en sotanos
Tarrajeo de vigas en sotano y semisotano
Tarrajeo de vigas (1er piso hasta azotea)
Vestidura de derrames en vanos
m2
m2
m2
m2
m2
m2
m2
m2
m2
ml
ml
ml
336.02
1966.88
36.46
97.33
1931.88
89.44
4964.30
882.00
918.33
357.44
812.63
716.76
17.00
25.00
22.00
22.00
18.50
18.50
13.00
13.00
11.50
10.50
12.00
12.00
5,712.39
49,172.00
802.03
2,141.22
35,739.78
1,654.64
64,535.96
11,466.00
10,560.80
3,753.12
9,751.56
8,601.12
203,890.62
08.00.00
08.01.01
08.01.02
08.01.03
PREFABRICADOS
Dinteles en puertas
Sardineles en tinas 1.50m
Sardineles en duchas 1.00m
pza
pza
pza
154.00
6.00
6.00
85.00
120.00
85.00
13,090.00
720.00
510.00
14,320.00
09.00.00
09.01.01
09.01.02
09.01.03
09.01.04
09.01.05
09.01.06
09.01.07
09.01.08
09.01.09
09.01.10
PISOS
Contrapiso e=0.04 m
m2
2414.20
Contrapiso e=0.04 m con impermeabilizantes en jardines
m2
96.14
Nueva vereda frente del edificio (10.00 x 2.00)
m2
20.00
Piso de cemento pulido en cuarto de bombas, depositos y cuarto dem2
maquinas21.68
y ascensor
Forjado en pasos y contrapasos escalera de emergencia
ml
43.55
Forjado en descansos de escalera de emergencia
m2
43.11
Forjado en pasos y contrapasos escalera duplex
ml
14.95
Forjado en descansos de escalera duplex
m2
3.80
Piso impermeabilizado en cisterna y Cto. de E.M.C.
m2
27.90
Forjado en pasos y contrapasos escalera jacuzzi
ml
2.13
13.33
15.00
40.00
30.47
20.00
25.00
20.00
25.00
22.00
15.00
32,181.29
1,442.10
800.00
660.59
871.00
1,077.75
299.00
95.00
613.80
31.95
38,072.48
10.00.00 CONTRAZCALOS
10.01.00 Contrazocalo en escalera h= 0.10 cm
ml
113.50
17.85
2,025.98
2,025.98
11.00.00
11.01.01
11.01.02
11.01.03
CUBIERTAS
Ladrillo pastelero
Ladrillo pastelero en parapetos de azotea
Ladrillo pastelero en muros perimetrales
m2
m2
m2
119.47
20.78
21.08
30.00
30.00
30.00
3,584.10
623.40
632.40
4,839.90
COSTO DIRECTO
GASTOS GENERALES
10%
18%
S/.
S/.
456,002.45
45,600.25
S/.
501,602.70
S/.
S/.
90,288.49
591,891.19
C.D./m2
Area construida
S/.
$
135.51
52.12
3,365.20 m2
PART
ESPECIFICACIONES
UND.
CANT.
UNITARIO
S/.
PARCIAL
S/.
SUB TOTAL
S/.
12.00.00
14.01.00
14.01.01
14.01.02
14.01.03
14.01.04
14.01.05
14.01.06
14.01.07
14.01.08
14.01.09
14.01.10
14.01.11
CIRCUITOS DERIVADOS
CIRCUITO DERIVADO DE ALUMBRADO Y TOMACORRIENTES
Salida de alumbrado en techo
Salida de alumbrado en pared
Salida de alumbrado en piscina
Salida de alumbrado en piso
Salida de alumbrado spot light
Interruptor unipolar simple
Interruptor unipolar doble
Interruptor unipolar triple
Interruptor conmutacion 3 vias
Interruptor conmutacion 4 vias
Tomacorriente bipolar doble
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
527.00
63.00
3.00
37.00
13.00
95.00
92.00
12.00
28.00
30.00
450.00
51.44
51.44
53.74
34.57
34.27
43.77
43.77
59.88
43.77
59.88
59.88
27,109.42
3,240.78
161.22
1,279.17
445.45
4,158.47
4,027.15
718.50
1,225.56
1,796.40
26,946.00
71,108.12
14.02.00
14.02.01
14.02.02
14.02.03
14.02.04
14.02.05
14.02.06
14.02.07
14.02.08
14.02.09
14.02.10
14.02.11
14.02.12
14.02.13
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
pto
8.00
3.00
2.00
14.00
14.00
14.00
14.00
14.00
2.00
1.00
1.00
1.00
1.00
174.12
82.11
82.11
82.11
82.11
59.88
75.21
75.21
82.11
373.48
373.48
373.48
373.48
1,392.98
246.33
164.22
1,149.56
1,149.56
838.26
1,052.95
1,052.95
164.22
373.48
373.48
373.48
373.48
8,704.95
14.03.00
14.03.01
14.03.01.01
14.03.01.02
14.03.01.03
14.03.01.04
14.03.01.05
14.03.01.06
14.03.01.07
14.03.02
14.03.02.01
14.03.02.02
14.03.02.03
14.03.02.04
14.03.02.05
14.03.02.06
14.03.02.07
14.03.02.08
14.03.02.09
14.03.03
14.03.03.01
14.03.03.02
14.03.03.03
14.03.03.04
14.03.03.05
14.03.04
14.03.04.01
14.03.04.02
14.03.05
14.03.05.01
14.03.05.02
COMUNICACIONES Y SEALES
SISTEMA DE ALARMA CONTRA INCENDIO
Salida para detector de humo
Salida para detector de temperatura
Salida para sensor de monoxido
Salida para central alarma contra incendio
Salida de alarma contra incendio
Salida para luz estroboscopica
Tuberia pvc sap 25 mm
CAJAS DE PASE
Caja de fogo de 150x75 mm
Caja de fogo de 100x50 mm
Caja de fogo de 200x150 mm
Caja de fogo de 250x150 mm
Caja de fogo de 300x150 mm
Caja de fogo de 350x150 mm
Caja de fogo de 400x150 mm
Caja de fogo de 650x150 mm
Caja de fogo de 900x150 mm
SISTEMA DE TELEFONOS
Salida para telefono externo
Salida para telefono interno
Salida para telefono portero
Caja telefonica tipo "c" 650x350x150mm
Tuberia pvc sap 20 mm
SISTEMA DE T.V.
Salida para t.v.
Tuberia pvc sap 55 mm
SISTEMA DE TIMBRES
Salida para timbre
Salida para pulsador
pto
pto
pto
pto
pto
pto
m
35.00
31.00
12.00
1.00
12.00
12.00
314.50
51.44
1,800.44
51.44
1,594.67
105.11
1,261.37
51.44
51.44
51.44
617.29
51.44
617.29
373.48 117,459.89
123,402.39
pto
pto
pto
und
m
14.00
14.00
1.00
11.00
652.65
und
und
und
14.04.00
14.04.01
CAJAS DE PASE
Caja De Pase Octogonal 100 X 50
20.00
31.00
7.00
66.78
45.17
40.92
33.05
33.05
33.05
28.75
13.20
11.01
934.87
632.36
40.92
363.52
21,568.43
0.00
575.07
409.31
77.07
24,601.55
und
und
und
und
und
2.00
6.00
5.00
1.00
2.00
59.11
59.11
59.11
72.14
19.17
118.22
354.65
295.54
72.14
38.34
878.89
pto
m
14.00
395.55
51.44
76.74
720.17
30,356.16
31,076.33
pto
pto
14.00
14.00
121.63
121.63
1,702.82
1,702.82
3,405.64
und
23.00
15.00
345.00
345.00
14.05.00
ALIMENTADORES
Alimentador a: 3-1x16mm2 nhx-90 + 1x10mm2 nhx-90 - 40 mm pvc-p
180.89
28.37
14.05.02
14.05.03
32.10
28.37
910.68
111.40
28.37
3,160.44
Alimentador d: 2(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador e: 4(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador f: 6(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador g: 8(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador h: 10(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador j: 12(3-1x16mm2 nhx-90 +1x10mm2 nhx-90 - 35 mm pvc-p) + 2( 31x25mm2 nhx-90 +1x10mm2 nhx-90 - 40 mm pvc-p)
Alimentador m, de td-sg a st-sg-1 y st-sg-2: 3-1x35mm2 nhx-90 + 1x25mm2 nhx-90 - 55
mm pvc-p
78.40
28.37
2,224.23
71.40
28.37
2,025.63
64.40
28.37
1,827.04
57.40
28.37
1,628.45
50.40
28.37
1,429.86
39.40
28.37
1,117.79
25.00
28.37
709.26
30.00
28.37
851.11
14.05.12
Alimentador o, de sist. Contra incendio a tf-1: 3-1x120mm2 nhx-90 + 1x35mm2 nhx-90 105 mm pvc-p
54.00
28.37
1,531.99
14.06.00
14.06.01
14.06.02
14.06.03
14.06.04
14.06.05
14.06.06
TABLEROS ELECTRICOS
Tablero electrico metalico, empotrado td-sg de 42 polos
Tablero electrico metalico, empotrado tf-1 de 12 polos
Tablero electrico metalico, empotrado st-sg-1 de 36 polos
Tablero electrico metalico, empotrado st-sg-2 de 36 polos
Tablero electrico metalico, empotrado td 1.1 de 42 polos
Tablero electrico metalico, empotrado td 1.2 de 30 polos
und
und
und
und
und
und
1.00
1.00
1.00
1.00
1.00
1.00
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
1,225.42
und
5.00
1,225.42
6,127.11
14.06.08
und
5.00
1,225.42
6,127.11
14.06.09
und
2.00
1,225.42
2,450.85
14.06.10
und
1.00
1,225.42
1,225.42
23,283.01
14.07.00
14.07.01
und
3.00
680.25
2,040.76
2,040.76
14.08.00
14.08.01
BANDEJAS ELECTRICAS
Bandejas electricas para alimentadores de 200x100x1.58mm
Bandejas metalica de tres vas de 450x100x1.58mm
m
m
12.00
10.00
126.58
126.58
1,518.96
1,265.80
2,784.76
VARIOS
Pruebas Electricas
glb
1.00
850.00
850.00
S/.
S/.
315,029.77
31,502.98
S/.
346,532.75
S/.
S/.
62,375.90
408,908.65
14.05.01
14.05.04
14.05.05
14.05.06
14.05.07
14.05.08
14.05.09
14.05.10
14.05.11
14.06.07
14.09.00
14.09.01
1.00
3,923.49
5,131.89
10%
18%
C.D./m2
Area construida
22,548.37
S/.
$
93.61
36.01
3,365.20
m2
PART
ESPECIFICACIONES
UNID
CANT
UNITARIO
S/.
PARCIAL
S/.
SUB
TOTAL
15.00.00
15.01.00
15.01.01
ml
45.87
20.00
917.40
917.40
15.02.00
15.02.01
15.02.02
15.02.03
15.02.04
15.02.05
15.02.06
15.02.07
15.02.08
15.02.09
15.02.10
15.02.11
pza
pza
pza
pza
pza
pza
ml
ml
ml
Und
Pto
250.00
170.00
50.00
150.00
50.00
45.00
200.00
50.00
45.00
30.00
202.00
3.61
4.40
7.11
1.70
2.62
12.24
3.50
4.50
5.20
34.00
85.08
902.50
748.00
355.50
255.00
131.00
550.80
700.00
225.00
234.00
1,020.00
17,186.16
22,307.96
15.03.00
15.03.01
15.03.02
15.03.03
15.03.04
15.03.05
15.03.06
15.03.07
pza
pza
pza
pza
pza
Und
pto.
950.00
250.00
200.00
850.00
150.00
50.00
117.00
2.50
3.50
2.50
2.50
3.50
34.00
125.16
2,375.00
875.00
500.00
2,125.00
525.00
1,700.00
14,643.72
22,743.72
15.04.00
15.04.01
15.04.02
15.04.03
ml
ml
ml
43.49
9.00
9.00
20.44
18.57
15.62
888.94
167.13
140.58
1,196.65
15.05.00
15.05.01
15.05.02
15.05.03
15.05.04
15.05.05
15.05.06
15.05.07
15.05.08
15.05.09
15.05.10
15.05.11
15.05.12
15.05.13
15.05.14
15.05.15
15.05.16
15.05.17
15.05.18
15.05.19
15.05.20
15.05.21
RED DE DESAGE
Codos 2" PVC - Pavco
Codos 45 X 2" PVC - Pavco
Codos 45 X 4" PVC - Pavco
Codos 4" PVC - Pavco
Yees 4" PVC - Pavco
Yees 2" PVC - Pavco
Yee dobles 4" PVC - Pavco
Tees 4" PVC - Pavco
Tees 2" PVC - Pavco
Tee simple 2" PVC - Pavco
Tee simple 4" PVC - Pavco
Yee simple 4" PVC - Pavco
Reducciones 4"x 2" PVC - Pavco
Tapones hembra 4" PVC - Pavco
Tapones hembra 2" PVC - Pavco
Uniones 2" PVC - Pavco
Uniones 4" PVC - Pavco
Trampas 2" PVC - Pavco
Tapas de registro 4" PVC - Pavco
Latas de pegamento azul 1/4" Aotey
Latas de pegamento dorado Aotey
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
und
und
und
700.00
400.00
300.00
200.00
200.00
250.00
100.00
250.00
300.00
300.00
250.00
250.00
200.00
100.00
100.00
500.00
500.00
300.00
64.00
60.00
30.00
3.50
3.50
5.50
6.50
8.50
3.50
15.50
15.50
4.50
4.50
6.50
8.50
4.50
5.50
2.50
3.50
5.50
12.50
25.00
34.00
34.00
2,450.00
1,400.00
1,650.00
1,300.00
1,700.00
875.00
1,550.00
3,875.00
1,350.00
1,350.00
1,625.00
2,125.00
900.00
550.00
250.00
1,750.00
2,750.00
3,750.00
1,600.00
2,040.00
1,020.00
35,860.00
15.06.00
15.06.01
15.06.02
15.06.03
15.06.04
15.06.05
MONTANTES
Montante PVC SAL 4" Pacco
ml
249.24
Montante PVC SAL 2" Pacco
ml
214.93
Montantes desague 1/2", 3/4" y 1" (Piso 1 - Piso 10)
GBL 150.00
Montantes desague 2", 3" y 4" (ductos,pared,tub colgante y diagonales)
GBL 300.00
Instalacion 4" (excv zanja, solado concreto y forrado tub)
GBL
6.00
24.35
21.10
30.00
20.00
150.00
6,068.99
4,535.02
4,500.00
6,000.00
900.00
22,004.01
15.07.00
15.07.01
15.07.02
15.07.03
15.07.04
SALIDAS
Sombreros de ventilacion 4" PVC-SAL
Sombreros de ventilacion 2" PVC-SAL
Salida de Desague 4"
Salida de Desague 2"
15.08.00
Cajas de sumidero
Cajuela de concreto para sumidero en Cuarto de bombas.
Con tapa metlica tipo rejilla
Caja de registro 12" x 24"
Cajas de sumidero
Canaletas de concreto en rampas y estacionamientos
15.08.01
15.08.02
15.08.03
15.08.04
15.09.00
15.09.01
COLGADORES
Colgadores tipo gota de 4" con esparragos y taco de
expasion de 3/8" en tuberias de desague
und
und
pto.
pto.
und
und
und
ml
5.00
10.00
60.00
142.00
2.00
2.00
9.00
13.00
und
20.73
14.11
118.42
85.45
100.00
167.07
100.50
200.00
45.00
103.65
141.10
7,105.20
12,133.90
19,483.85
200.00
334.14
904.50
2,600.00
4,038.64
3510.00
78.00
3,510.00
15.10.00
15.10.01
15.10.02
15.10.03
VLVULAS
Valvula de cierre esfrico de 1/2 "
Valvula de cierre esfrico de 3/4"
Valvula flotadora de 1"
und
und
und
209.00
14.00
1.00
85.38
99.38
140.44
17,844.42
1,391.32
140.44
19,376.18
15.11.00
15.11.01
GRIFERAS
Grifo de riego para jardin, en estacionamientos
und
2.00
60.00
120.00
120.00
15.12.00
15.12.01
15.12.02
15.12.03
ACCESORIOS DE CISTERNA
Tubera de succin 3" de FG
Valvula de pie de 3"
Rebose de cisterna. Tub. PVC-SAL 2"
ml
pza
und
4.00
1.00
1.00
135.00
250.00
120.00
540.00
250.00
120.00
910.00
15.13.00
15.13.01
15.13.02
15.13.03
15.13.04
15.13.05
und
und
und
und
ml
250.00
150.00
50.00
400.00
40.00
3.58
5.91
6.97
1.03
1.06
895.00
886.50
348.50
410.00
42.40
2,582.40
10%
S/. 155,050.81
S/. 15,505.08
S/. 170,555.89
18%
S/. 30,700.06
S/. 201,255.95
C.D./m2
Area construida
S/.
$
46.07
17.72
3,365.20 m2
PRESUPUESTO DE EQUIPAMIENTOS
PART
ESPECIFICACIONES
UNID CANT
UNITARIO
S/.
PARCIAL
S/.
SUB TOTAL
S/.
16.00.00
16.01.00
16.01.01
16.01.02
16.01.03
16.01.04
16.01.05
2
1.00
1.00
1.00
1.00
1.00
1268.13
4483.28
294.62
38.43
153.71
51.24
17.00.00
17.01.00
17.01.01
17.01.02
17.01.03
17.01.04
17.01.05
17.01.06
17.01.07
17.01.08
17.01.09
17.01.10
17.01.11
17.01.12
17.01.13
17.01.14
17.01.15
17.01.16
17.01.17
17.01.18
17.01.19
17.01.20
17.01.21
17.01.22
17.01.23
17.01.24
17.01.25
17.01.26
17.01.27
17.01.28
17.01.29
2
2.00
3.00
2.00
2.00
4.00
4
2.00
2.00
4.00
2.00
2.00
2
4.00
2.00
2.00
4.00
6.00
1
3.00
30.00
2.00
20
20.00
1.00
60.00
30.00
20.00
1
1.00
89.67
64.05
64.05
64.05
89.67
10.25
10.25
7.69
10.25
7.69
6.4
5.12
6.4
6.4
7.69
8.97
10.25
8.97
25.62
7.69
1.92
2.56
4.61
4.61
333.04
6.4
5.12
2.56
640.47
358.66
2,536.26
4,483.28
294.62
38.43
153.71
51.24
0.00
0.00
179.34
128.10
192.15
128.10
179.34
41.00
41.00
15.38
20.50
30.76
12.80
10.24
12.80
25.60
15.38
17.94
41.00
53.82
25.62
23.07
57.60
5.12
92.20
92.20
333.04
384.00
153.60
51.20
640.47
358.66
18.00.00
18.01.00
18.01.01
18.01.02
2.00
1.00
3.00
1,898.23
1,577.75
172.57
3,796.46
1,577.75
517.71
5,891.92
2.00
2.00
6.00
18.00
2.00
2.00
1.00
5.00
2.00
10.00
20.00
1.00
1.00
1.00
1.00
665.61
493.05
39.44
34.51
98.61
34.51
49.30
49.30
14.79
24.65
3.70
4.93
236.66
1,084.70
394.44
1,331.22
986.10
236.64
621.18
197.22
69.02
49.30
246.50
29.58
246.50
74.00
4.93
236.66
1,084.70
394.44
5,807.99
2.00
1.00
3.00
1,898.23
1,577.75
172.57
3,796.46
1,577.75
517.71
5,891.92
2.00
2.00
6.00
18.00
2.00
2.00
1.00
5.00
2.00
10.00
20.00
1.00
1.00
1.00
1.00
665.61
493.05
39.44
34.51
98.61
34.51
49.30
49.30
14.79
24.65
3.70
4.93
236.66
1,084.70
394.44
1,331.22
986.10
236.64
621.18
197.22
69.02
49.30
246.50
29.58
246.50
74.00
4.93
236.66
1,084.70
394.44
5,807.99
7,557.54
3,362.03
20.00.00
20.01.00
20.01.01
20.01.02
22.00.00
22.01.00
22.01.01
22.01.02
22.01.03
22.01.04
1.00
1.00
2.00
1.00
1.00
9,394.26
1,766.12
150.31
75.15
5,636.56
9,394.26
1,766.12
300.62
75.15
5,636.56
17,172.71
23.01.00
23.01.01
23.01.02
23.01.03
23.01.04
23.01.05
23.01.06
23.01.07
23.01.08
23.01.09
23.01.10
23.01.11
23.01.12
23.01.13
23.01.14
23.01.15
23.01.16
23.01.17
23.01.18
23.01.19
23.01.20
23.01.21
23.01.22
23.01.23
23.01.24
23.01.25
23.01.26
23.01.27
23.01.28
23.01.29
23.01.30
23.01.31
23.01.32
23.01.33
23.01.34
23.01.35
23.01.36
23.01.37
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
16.00
4.00
1.00
14.00
6.00
6.00
4.00
3.00
2.00
2.00
2.00
2.00
4.00
30.00
2.00
20.00
20.00
1.00
50.00
50.00
20.00
12.00
2.00
1.00
1.00
1.00
1.00
713.96
131.52
37.58
488.50
37.58
225.46
563.66
56.37
56.37
112.73
45.09
22.55
93.94
131.52
26.30
15.03
7.52
30.06
15.03
7.52
37.58
56.37
67.64
11.27
2.82
3.76
6.76
6.76
563.66
11.27
5.64
3.76
5.64
75.15
187.89
450.92
1,878.85
375.77
713.96
131.52
37.58
488.50
37.58
225.46
563.66
56.37
56.37
112.73
45.09
360.80
375.76
131.52
368.20
90.18
45.12
120.24
45.09
15.04
75.16
112.74
135.28
45.08
84.60
7.52
135.20
135.20
563.66
563.50
282.00
75.20
67.68
150.30
187.89
450.92
1,878.85
375.77
9,347.32
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
24.01.08
24.01.09
24.01.10
24.01.11
24.01.12
24.01.13
24.01.14
24.01.15
24.01.16
24.01.17
24.01.18
24.01.19
24.01.20
24.01.21
24.01.22
24.01.23
24.01.24
24.01.25
7.00
1.00
1.00
16.00
21.00
21.00
2.00
7.00
7.00
2.00
2.00
30.00
30.00
2.00
10.00
10.00
10.00
60.00
2.00
1.00
20.00
2.00
1.00
1.00
1.00
1.00
452.17
282.61
113.04
16.96
14.13
8.48
22.61
11.30
14.13
28.26
42.39
5.09
5.09
70.65
16.96
5.65
8.48
4.24
56.52
282.61
2.12
28.26
1,978.26
1,413.04
7,065.22
847.83
3,165.19
282.61
113.04
271.36
296.73
178.08
45.22
79.10
98.91
56.52
84.78
152.70
152.70
141.30
169.60
56.50
84.80
254.40
113.04
282.61
42.40
56.52
1,978.26
1,413.04
7,065.22
847.83
17,482.46
23.00.00
25.00.00
25.01.00
25.01.01
25.01.02
25.01.03
25.01.04
25.01.05
25.01.06
25.01.07
25.01.08
25.01.09
25.01.10
25.01.11
10.00
10.00
10.00
10.00
10.00
10.00
1.00
1.00
10.00
10.00
1.00
1.00
240.22
101.74
226.09
141.30
39.57
254.35
423.91
395.65
19.78
14.13
367.39
339.13
2,402.20
1,017.40
2,260.90
1,413.00
395.70
2,543.50
423.91
395.65
197.80
141.30
367.39
339.13
11,897.88
26.00.00
26.01.00
26.01.01
26.01.02
26.01.03
26.01.04
26.01.05
26.01.06
26.01.07
26.01.08
26.01.09
26.01.10
26.01.11
26.01.12
26.01.13
26.01.14
26.01.15
26.01.16
26.01.17
26.01.18
26.01.19
26.01.20
26.01.21
26.01.22
26.01.23
26.01.24
26.01.25
26.01.26
26.01.27
26.01.28
26.01.29
26.01.30
26.01.31
26.01.32
26.01.33
26.01.34
26.01.35
26.01.36
26.01.37
26.01.38
1.00
4.00
6.00
6.00
15.00
14.00
10.00
10.00
80.00
6.00
2.00
4.00
4.00
40.00
2.00
2.00
5.00
2.00
4.00
4.00
4.00
30.00
30.00
10.00
4.00
6.00
8.00
8.00
8.00
2.00
29.00
1.00
1.00
1.00
20.00
1.00
1.00
1.00
1.00
728.61
607.18
242.87
212.51
182.15
30.36
24.29
18.22
12.14
42.50
36.43
30.36
18.22
12.14
72.86
60.72
18.22
54.65
48.57
42.50
36.43
10.93
10.93
36.43
12.14
10.93
9.11
7.89
6.07
121.44
26.11
728.61
60.72
121.44
4.55
60.72
607.18
6,678.95
303.59
728.61
2,428.72
1,457.22
1,275.06
2,732.25
425.04
242.90
182.20
971.20
255.00
72.86
121.44
72.88
485.60
145.72
121.44
91.10
109.30
194.28
170.00
145.72
327.90
327.90
364.30
48.56
65.58
72.88
63.12
48.56
242.88
757.19
728.61
60.72
121.44
91.00
60.72
607.18
6,678.95
303.59
23,399.62
27.00.00
27.01.00
SISTEMA DE GAS
Sumnistro e instalacin de redes para gas
Glb
1.00
45,000.00
45000.00
45000.00
28.00.00
28.01.00
SISTEMA DE INTERCOMUNICADORES
Sumnistro e instalacin de intercomunicadores
Glb
1.00
12,000.00
12000.00
12000.00
Glb
1.00
15,000.00
15,000.00
15,000.00
Glb
1.00
10,000.00
10,000.00
10,000.00
31.00.00
Glb.
1.00
16,000.00
16,000.00
16,000.00
32.00.00
ASCENSORES
Glb
1.00
100,000.00
100,000.00
100,000.00
33.00.00
Pza.
5.00
800.00
4,000.00
4,000.00
34.00.00
SISTEMA RI Y RE
Glb.
1.00
25,000.00
25,000.00
25,000.00
35.00.00
EXTRACCIN DE MONXIDO
Glb.
1.00
40,000.00
40,000.00
40,000.00
COSTO DIRECTO
GASTOS GENERALES
10%
S/.
S/.
380,619.38
38,061.94
S/.
418,681.32
S/.
S/.
75,362.64
494,043.96
18%
C.D./m2
S/.
$
Area construida
113.10
43.50
3,365.20 m2
PRESUPUESTO DE ACABADOS
PART
ESPECIFICACIONES
UND
CANT
UNITARIO
S/.
PARCIAL
S/.
SUB TOTAL
S/.
36.00.00
36.01.00
Enchape
Enchape de porcelanato (dptos, baos, cocina y lavand.)
m2
1,112.44
70.00
77,870.52
77,870.52
37.00.00
37.01.00
37.01.01
37.01.02
Contrazocalos
Contrazocalo de madera (dptos y duplex)
Contrazocalo de porcelanato (dptos y duplex)
Contrazocalo de porcelanato en areas comunes
ml
ml
ml
1,206.23
711.96
110.60
14.00
14.00
14.00
16,887.19
9,967.44
1,548.46
28,403.09
38.00.00
38.01.00
38.01.01
38.01.02
38.01.03
38.01.04
Pisos
Piso Estructurado (dptos y duplex)
Piso porcelanato (dptos y duplex)
Piso porcelanato en areas comunes
Piso porcelanato en terrazas
Piso porcelanato en ascensor
m2
m2
m2
m2
m2
1,715.12
858.22
158.64
164.92
2.16
100.00
50.00
50.00
50.00
50.00
171,512.40
42,910.80
7,932.00
8,245.80
108.00
230,709.00
39.00.00
39.01.00
39.01.01
Revestimientos de escaleras
Piso porcelanato en pasos y contrapasos de escalera
Cantonera en cemento pulido (general)
ml
ml
145.00
50.00
94.00
9.50
13,630.00
475.00
14,105.00
40.00.00
40.01.00
40.01.01
40.01.02
40.01.03
40.01.04
40.01.05
40.01.06
Pintura
Empastado
Pintura en paredes interiores con empastado (dpto,
Pintura en paredes exteriores (ductos y fachadas)
Pintura en muros de stano, semistano
Pintura de cieloraso (dpto, duplex, esc y a.comun)
Pintura en cieloraso de stano y semistano
Pintura en fachada lateral pared 01
m2
m2
m2
m2
m2
m2
m2
7,799.86
4,914.65
1,966.88
918.33
1,931.88
816.10
882.00
5.00
9.00
10.00
9.00
9.00
8.00
10.50
38,999.30
44,231.85
19,668.80
8,264.97
17,386.92
6,528.80
9,261.00
144,341.64
41.00.00
41.01.00
41.01.01
41.01.02
41.01.03
41.01.04
41.01.05
41.01.06
41.01.07
41.01.08
41.01.09
41.01.10
41.01.11
41.01.12
41.01.13
41.01.14
41.01.15
41.01.16
41.01.17
41.01.18
41.01.19
41.01.20
41.01.21
41.01.22
41.01.23
41.01.24
Carpinteria de Madera
Puertas Principales pintadas en Gloos P1
Puerta Interiores pintadas en Gloos
Puerta vaiven en cocinas
Puerta en depositos
Puerta de 2 hojas para cuarto de basura.
Puerta en ingreso vehicular (3.12x2.10 mt)
Mueble para recepcin
WCL Lado A sin puertas - 101
WCL Lado B sin puertas - 101
WCL Lado A sin puertas - 102 al 602
WCL Lado B sin puertas - 102 al 602
CL Dormitorio #2 - 102 al 602
WCL Lado A - 201 al 601
CL Dormitorio #1 - 201 al 601
CL Dormitorio #2 - 201 al 601
WCL Lado A - 701
CL Dormitorio #1 - 701
CL Dormitorio #2 - 701
Mueble de Isla en MDF enchapado y pintado mas mueble bajo
WCL Lado A - 702
WCL Lado A sin puertas - 702
WCL Lado B sin puertas - 702
Mueble bajo de cocina
Mueble alto de cocina de 0.35x0.60
Puertas de Vidrio Mueble Alto perfil de Aluminio Miyasato
Pza
Pza
Pza
Pza
Pza
Pza
Pza
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
Und
ml
ml
ml
ml
ml
Und
12.00
122.00
15.00
3.00
2.00
1.00
1.00
2.00
1.60
10.92
10.92
11.40
22.75
8.70
4.35
4.55
1.74
0.87
2.00
1.82
1.82
1.90
64.54
77.44
15.00
360.46
330.07
330.07
200.00
360.46
4,170.00
4,200.00
462.11
462.11
462.11
462.11
723.01
722.01
722.01
723.01
722.01
722.01
723.01
823.32
462.11
462.11
723.01
368.00
274.27
108.00
4,325.52
40,268.54
4,951.05
600.00
720.92
4,170.00
4,200.00
924.22
739.38
5,046.24
5,046.24
8,242.31
16,425.73
6,281.49
3,145.09
3,285.15
1,256.30
629.02
1,646.64
841.04
841.04
1,373.72
23,750.72
21,239.47
1,620.00
161,569.83
42.00.00
42.01.00
42.01.01
42.01.02
42.01.03
Cerrajeria
Bisagra acerada 31/2"x31/2"
Cerradura para puerta principal acerada de embutir con
Sistema vaiven para puertas de cocina
Cerradura para puertas interiores
Pza
Pza
Pza
Pza
411.00
14.00
15.00
126.00
14.50
152.46
120.00
30.00
5,959.50
2,134.44
1,800.00
3,780.00
13,673.94
43.00.00
43.01.00
43.01.01
43.01.02
43.01.03
43.01.04
43.01.05
43.01.06
Carpinteria Metalica
Barandas en escalera (3 tramos)
Pasamanos en escaleras
Tapas en Cto de maquinas (ascensor)
Escalera de gato extensible con seguro
Puerta de reja para Cto. De maquinas (bombas agua,desague
Canaleta con rejilla metalica
Vigas metlicas para monxido
ml
ml
Glb
Pza
Pza
ml
Glb.
181.85
113.20
1.00
4.00
2.00
12.62
1.00
175.00
175.00
1,145.00
950.00
795.00
150.00
2,000.00
31,823.75
19,810.00
1,145.00
3,800.00
1,590.00
1,893.00
2,000.00
62,061.75
44.00.00
44.01.01
44.01.02
44.01.03
44.01.04
44.01.05
44.01.06
44.01.07
44.01.08
44.01.09
44.01.10
44.01.11
44.01.12
44.01.13
44.01.14
44.01.15
44.01.16
44.01.17
44.01.18
44.01.19
44.01.20
44.01.21
44.01.22
44.01.23
44.01.24
44.01.25
44.01.26
44.01.27
44.01.28
44.01.29
44.01.30
44.01.31
44.01.32
44.01.33
44.01.34
44.01.35
44.01.36
44.01.37
44.01.38
44.01.39
44.01.40
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
1.00
2.00
1.00
1.00
1.00
5.00
6.00
1.00
1.00
6.00
1.00
6.00
6.00
6.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
8.00
1.00
1.00
15.00
14.00
19.00
14.00
1.00
6.00
6.00
6.00
1.00
1.00
6.00
1.00
1.00
1.00
1.00
1.00
2,078.67
973.83
1,087.16
1,898.81
308.88
3,410.39
1,111.14
514.02
539.19
539.19
1,112.54
1,766.36
1,746.76
1,939.21
5,073.02
5,314.40
1,794.55
1,054.27
812.60
525.98
1,059.68
123.16
108.65
543.11
132.52
151.03
123.01
125.48
402.25
316.99
366.99
579.70
518.21
237.10
1,394.43
751.40
662.97
1,136.30
1,602.38
1,898.81
2,078.67
1,947.66
1,087.16
1,898.81
308.88
17,051.97
6,666.82
514.02
539.19
3,235.13
1,112.54
10,598.17
10,480.55
11,635.26
5,073.02
5,314.40
1,794.55
1,054.27
812.60
525.98
1,059.68
985.30
108.65
543.11
1,987.83
2,114.48
2,337.11
1,756.66
402.25
1,901.95
2,201.94
3,478.20
518.21
237.10
8,366.59
751.40
662.97
1,136.30
1,602.38
1,898.81
117,780.57
45.00.00
45.01.00
45.01.01
45.01.02
45.01.03
45.01.04
45.01.05
Pza
Pza
Pza
Pza
Pza
Pza
55.00
32.00
18.00
5.00
25.00
72.00
70.00
70.00
150.00
150.00
170.00
125.00
3,850.00
2,240.00
2,700.00
750.00
4,250.00
9,000.00
22,790.00
46.00.00
46.01.00
46.01.01
46.01.02
46.01.03
46.01.04
46.01.05
46.01.06
46.01.07
46.01.08
46.01.09
46.01.10
46.01.11
46.01.12
46.01.13
46.01.14
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
14.00
30.00
14.00
30.00
14.00
14.00
116.00
14.00
30.00
14.00
30.00
14.00
14.00
14.00
289.98
288.99
123.00
165.00
65.00
420.60
85.00
141.20
340.00
175.00
285.00
225.00
154.00
154.00
4,059.72
8,669.70
1,722.00
4,950.00
910.00
5,888.40
9,860.00
1,976.80
10,200.00
2,450.00
8,550.00
3,150.00
2,156.00
2,156.00
66,698.62
47.00.00
47.01.00
Marmoles y granitos
Granito en mesas de cocinas y baos (granito negro aracruz)
ml
120.03
511.00
61,335.33
61,335.33
48.00.00
48.01.01
48.01.02
48.01.03
48.01.04
48.01.05
Trabajos varios
Numeracin y sealizacin en estacionamientos
Numeracin en departamentos
Sealetica en pisos
Suministro e instalacin de blocks de vidrio
Suministro e instalacin campana y parrilla para BBQ
Glb
Glb
Glb
Pza
Glb
1.00
1.00
1.00
772.00
3,000.00
750.00
500.00
60.00
3,000.00
750.00
500.00
46,320.00
0.00
50,570.00
COSTO DIRECTO
GASTOS GENERALES
10%
18%
C.D./m2
S/.
S/.
1,051,909.29
105,190.93
S/.
1,157,100.22
S/.
S/.
208,278.04
1,365,378.26
S/.
$
Area construida
312.58
120.22
3,365.20 m2