Constr 2
Constr 2
Constr 2
MATERIALES
CAL BLS 0.05 13.038
ESTACAS P2 0.02
EQUIPOS Y HERRAMIENTAS
TEODOLITO HM 1 0.016 50
WINCHA UND. 1 1 12.3
HERRAMIENTA MANUAL MO% 3% 1.74448
ENCOFRADO
0.41696
0.89424
0.43328
1.74448
0.6519
0
0.6519
0.8
12.3
0.05
13.152
m3
TOTAL
0
0
40.00
40.00
0
0
0
1.20
1.20
m3
TOTAL
22.17
0
0
22.17
0
0
0
0.67
0.67
m3
TOTAL
14.29
0
0
14.29
0
0
0
0.43
0.43
m2
TOTAL
2.08
1.25
0
0.83
0
0
0
0.06
0.06
Sol/m3
TOTAL
47.60
6.00
9.6
32.00
113.368
64.496
27.224
21.648
5.43
1.43
4
Sol/m2
TOTAL
5.10
1.50
0.6
3.00
12.005
9.1184
2.8864
0
0.66
0.15
0.508
Sol/m2
TOTAL
5.10
1.50
0.6
3.00
10.6776
7.5616
3.116
0
0.66
0.15
0.508
Sol/m3
TOTAL
53.60
12.00
9.6
32.00
257.3542
216.3952
17.056
23.903
8.47
1.61
4.064
2.8
Sol/m3
TOTAL
67.00
15.00
12
40.00
257.3542
216.3952
17.056
23.903
10.59
2.01
5.08
3.5
Sol/m3
TOTAL
154.00
30.00
24
100.00
257.3542
216.3952
17.056
23.903
21.78
4.62
10.16
7
Sol/m3
TOTAL
77.00
15.00
12.00
50.00
257.35
216.40
17.06
23.90
10.89
2.31
5.08
3.5
Sol/m3
TOTAL
71.60
18.00
9.60
44.00
257.35
216.40
17.06
23.90
9.01
2.15
4.064
2.8
Sol/m3
TOTAL
128.33
25.00
20.00
83.33
257.35
216.40
17.06
23.90
18.15
3.85
8.47
5.83
Sol/m2
TOTAL
21.14
15.86
0.00
5.29
36.80
4.11
0.69
32.00
0.63
0.63
0.00
0.00
18.75 0
15 0
12.5 33.33
33.33
0
0
0
33.33 1.00
1.00
S/ 6.60 Sol/m2
P. UNIT. TOTAL
1.08
18.75 0.60
15 0.48
12.5 0.00
5.49
4.7 5.03
7.7 0.46
0 0.00
0.03
1.08 0.03
12.70 0.00
8.75 0.00
ado de sobrecimiento
S/ 63.82 Sol/m2
P. UNIT. TOTAL
19.29
18.75 10.71
15 8.57
12.5 0.00
43.96
8.5 41.06
5.3 0.69
7.9 2.21
0.58
19.29 0.58
12.70 0.00
8.75 0.00
49.66
8.5 46.50
5.3 0.80
7.9 2.37
0.81
27.00 0.81
12.70 0.00
8.75 0.00
S/ 74.94 Sol/m2
P. UNIT. TOTAL
27.00
18.75 15.00
15 12.00
12.5 0.00
47.13
8.5 43.86
5.3 0.90
7.9 2.37
0.81
27.00 0.81
12.70 0.00
8.75 0.00
S/ 90.87 Sol/m2
P. UNIT. TOTAL
30.00
18.75 16.67
15 13.33
12.5 0.00
59.97
8.5 57.04
5.3 1.27
7.9 1.66
0.90
30.00 0.90
12.70 0.00
8.75 0.00
S/ 68.32 Sol/m2
P. UNIT. TOTAL
22.50
18.75 12.50
15 10.00
12.5 0.00
45.15
8.5 43.78
5.3 0.58
7.9 0.79
0.68
22.50 0.68
12.70 0.00
8.75 0.00
S/ 96.30 Sol/m2
P. UNIT. TOTAL
45.00
18.75 25.00
15 20.00
12.5 0.00
49.95
8.5 48.79
5.3 0.53
7.9 0.63
1.35
45.00 1.35
12.70 0.00
8.75 0.00
PRESUPUESTO
PROYECTO : VALLE ESMERALDA
ITM DESCRIPCION UND. METRADO PRECIO S/
TRAZO Y NIVELACIO M2 120.00 15.5
OE 2 ESTRUCTURAS
EXCABACION SIMPLE M3 90.26 29.43
REELENO M3 14.33 14.71
NIVELACION INTERIOR Y APIZONADO M2 120.00 2.15
ELIMINACION DE MATERIAL M3 76.13 20.24
OBRAS DE CONCRETO SIMPLE
CIMIENTO CORRIDO 1:10+30%PG M3 53.23 166.4
SALADO 10 CM 1:8 M2 43.76 16.44
FALSO PISO 1:8 M2 112.29 17.77
OBRAS DE CONCRETO ARMADO
ZAPATAS
CONCRETO F`C=210 KG/CM2 M3 24.29 319.43
ACERO 5/8" F`Y = 4200 KG/CM2 KG 447.03 6.6
VIGAS DE CIMENTACION
CONCRETO F`C=210 KG/CM2 M3 4.85 334.94
ENCOFRADO Y DESENCOFRADO M2 38.80 77.47
ACERO 1/2" F`Y = 4200 KG/CM2 KG 282.44 6.6
ACERO 1/4" F`Y = 4200 KG/CM2 KG 74.42 6.6
SOBRECIMIENTO
CONCRETO F`C=210 KG/CM2 M3 4.73 319.43
ENCOFRADO Y DESENCOFRADO M2 62.50 63.82
ACERO 1/2" F`Y = 4200 KG/CM2 KG 346.63 6.6
ACERO 1/4" F`Y = 4200 KG/CM2 KG 89.46 6.6
COLUMNAS
CONCRETO F`C=210 KG/CM2 M3 24.34 433.13
ENCOFRADO Y DESENCOFRADO M2 317.02 74.9
ACERO 5/8" F`Y = 4200 KG/CM2 KG 2103.30 6.6
ACERO 1/2" F`Y = 4200 KG/CM2 KG 177.64 6.6
ACERO 3/8" F`Y = 4200 KG/CM KG 2184.65 6.6
ACERO 1/4" F`Y = 4200 KG/CM2 KG 41.17 6.6
VIGAS
CONCRETO F`C=210 KG/CM2 M3 26.74 345.24
ENCOFRADO Y DESENCOFRADO M2 152.22 90
ACERO 5/8" F`Y = 4200 KG/CM2 KG 2434.78 6.6
ACERO 1/2" F`Y = 4200 KG/CM2 KG 962.10 6.6
ACERO 3/8" F`Y = 4200 KG/CM KG 550.60 6.6
ACERO 1/4" F`Y = 4200 KG/CM2 KG 369.46 6.6
LOSA ALIGERADA
CONCRETO F`C=210 KG/CM2 M3 23.38 337.97
ENCOFRADO Y DESENCOFRADO M2 267.21 68.3
ACERO 1/2" F`Y = 4200 KG/CM2 KG 1154.01 6.6
LADRILLO TECHO (30X30X15 UND 2226.70 2.05
ESCALERA
CONCRETO F`C=210 KG/CM2 M3 2.87 403.84
ENCOFRADO Y DESENCOFRADO M2 34.35 96.3
ACERO 5/8" F`Y = 4200 KG/CM2 KG 162.82 6.6
ACERO 1/2" F`Y = 4200 KG/CM2 KG 315.23 6.6
ACERO 3/8" F`Y = 4200 KG/CM KG 67.30 6.6
ACERO 1/4" F`Y = 4200 KG/CM2 KG 49.18 6.6
OE 3 ARQUITECTURA
MURO DE LADROLLO KK (9X13X23) M2 580.66 58.58
COSTO DIRECTO
IGV (18)
TOTAL
PARCIAL S/
2656.35
210.79
258.00
1540.87
0.00
8857.47
719.41
1995.39
7758.95
2950.40
0.00
1624.46
3005.84
1864.10
491.17
1510.90
3988.75
2287.76
590.44
10542.38
23744.80
13881.78
1172.42
14418.69
271.72
9231.72
13699.80
16069.55
6349.86
3633.96
2438.44
7901.74
18250.44
7616.47
4564.74
1159.02
3307.91
1074.61
2080.52
444.18
324.59
34015.06
S/ 238,505.46
S/ 42,930.98
S/ 281,436.44