PROYECTO

PRESUPUESTO
FECHA

: CONDOMINIO "SOL DE CHOSICA"

: ESTRUCTURAS
: AGOSTO 2014

ITEM

ANALISIS POR PRECIOS DE MET

LINEA BASE AJUSTADA

DESCRIPCION

UNID

CANT.

1.00
1.02
1.03
1.05
1.06

OTP OBRAS Y TRABAJOS PRELIMINARES

P-2
CASETA P/OFICINA, GUARDIANIA Y DEPOSITO
P-3
BAOS Y DUCHAS PROVISIONALES PARA LA OBRA
P-5
TRANSPORTE DE MATERIALES Y EQUIPOS
P-6
TRAZO Y REPLANTEO C/ EQUIPO

M2
mes
GLB
M2

82.00
24.00
1.00
33,602.34

2.00
2.01

2.03

MOT MOVIMIENTO DE TIERRAS

P-7
EXCAV. PARA CISTERNA T.N. H=MAS 2.00M. PROF
P-8
EXCAV. MASIVA p/PLATEA CIM. c/CARGAD. FRONT. 100-125 HP
P-9
RELLENO COMPACTADO MATERIAL DE PRESTAMO
P-10
ACARREO INTERNO, MAT. PROCEDENTE DE EXCAV.
P-11
ELIMIN. MAT. c/CARGAD. 125 HP y VOLQ. 10 M3 D=05 KM

M3
M3
M3
M3
M3

3.00
3.01

OCS OBRAS DE CONCRETO SIMPLE

P-12
FALSA ZAPATA - CONCRETO Fc 100 KG/CM2 + 30% PG

4.00

OCA OBRAS DE CONCRETO ARMADO

P-13
PLATEA DE CIMENTACION

2.02

4.01

P13c

PLATEA CIMENTACION - CONCRETO F'c 175 KG/CM2

P-13b

PLATEA CIMENTACION - ENCOF. Y DESENCOF. NORMAL

P-13a

PLATEA CIMENTACION - ACERO Fy 4200 KG/CM2

P-14
4.02

4.03

VIGA CIMENTACION - CONCRETO F'c 175 KG/CM2

P-14b

VIGA CIMENTACION - ENCOF. Y DESENCOF. NORMAL

P-14a

VIGA CIMENTACION - ACERO Fy 4200 KG/CM2

4.04

P-15c

TABIQUE Y PLACA - CONCRETO F'c 175 KG/CM2

TABIQUE Y PLACA - ENCOF. Y DESENCOF. NORMAL

P-15a

TABIQUE Y PLACA - ACERO Fy 4200 KG/CM2

P-16c

COLUMNA - CONCRETO F'c 175 KG/CM2

COLUMNA - ENCOF. Y DESENCOF. NORMAL

P-17
4.05

4.06

4.07

VIGA - CONCRETO F'c 175 KG/CM2

VIGA - ENCOF. Y DESENCOF. NORMAL

P-17a

VIGA - ACERO Fy 4200 KG/CM2

P-18c

LOSA MACIZA - CONCRETO F'c 175 KG/CM2

LOSA MACIZA - ENCOF. Y DESENCOF. NORMAL

P-18a

LOSA MACIZA - ACERO Fy 4200 KG/CM2

89,382.22

2,805.97
16,223.76
20,279.70
3,647.76
24,738.65

63.45

178,038.80

M3

11.42

185,275.34

51.02

1,034,670.29

20.74

75,654.54

27.95

691,445.27

1,607.20

174.19

279,958.17

M3
M2
KG

2,703.96
1,813.00
135,772.98

261.47

707,004.42

M3
M2
KG

48.67

88,238.71

4.68

635,417.55

1,649.83
11,170.67
163,128.56

261.47

431,381.05

48.67

543,676.51

4.68

763,441.66

M3
M2
KG

5,837.86
116,757.20
470,794.66

466.40

2,722,777.90

50.78

5,928,930.62

4.68

2,203,319.01

M3
M2
KG

119.14
2,284.38
18,570.30

404.48

48,189.75

50.78

116,000.82

4.68

86,909.00

M3
M2
KG

947.89
16,135.70
156,907.38

296.02

280,594.40

58.48

943,615.74

4.68

734,326.54

M3
M2
KG

4,309.76
33,152.00
233,048.20

296.02

1,275,775.16

44.07

1,461,008.64

4.68

1,090,665.58

M3
M2
KG

1,020.15
7,729.84
45,015.85

431.57

440,266.14

75.36

582,520.74

4.68

210,674.18

M3
M2
KG

542.43
2,018.43
37,143.95

417.39

226,404.86

M3
M2
KG

374.33
5,846.60
26,647.54

ESCALERA

P-19c

ESCALERA - CONCRETO F'c 175 KG/CM2

P-19b

ESCALERA - ENCOF. Y DESENCOF. NORMAL

P-19a

ESCALERA - ACERO Fy 4200 KG/CM2

CISTERNA

P-20c

CISTERNA - CONCRETO F'c 175 KG/CM2

P-20b

CISTERNA - ENCOF.Y DESENCOF.NORMAL

P-20a

CISTERNA - ACERO Fy 4200 KG/CM2

P-21
4.09

2.66

LOSA MACIZA

P-18b

P-20
4.08

COLUMNA - ACERO Fy 4200 KG/CM2

P-17c

P-19

200,000.00

VIGA

P-17b

P-18

17,431.68

200,000.00

COLUMNA

P-16b
P-16a

16,165.48

726.32

TABIQUE

P-15b

P-16

197.14

MONTO

VIGA DE CIMENTACION

P-14c

P-15

P.U. S/.

45.20

91,233.04

4.68

173,833.69

431.57

161,549.60

45.20

264,266.32

4.68

124,710.49

TANQUE ELEVADO

P-21c

TECHO 3P Y SOPORTE TANQUES - CONCRETO F'c 175 KG/CM2

P-21b

TECHO 3 P Y SOPORTE TANQUES - ENCOF. Y DESENCOF. NOR

P-21a

TECHO 3 P Y SOPORTE TANQUES - ACERO Fy 4200 KG/CM2

Total Costo Directo

25,104,753.91

Gastos Generales
Utilidades

10%
10%

Subtotal del Presupuesto

Imp. Gral. a las Ventas

18%

TOTAL PRESUPUESTO

2510475.39
2510475.39
30,125,704.69
5422626.84

S/.

35,548,331.53

OR PRECIOS DE METRADOS ( PROPIOS)

ANALISIS POR METRADOS
CANT.

P.U. S/.

MONTO

82.00

197.14

16,165.48

24.00

726.32

17,431.68

1.00

200,000.00

200,000.00

14,880.58

2.66

39,582.34

VAR

0.00
0.00
0.00
49,799.88

1,352.18

63.45

85,795.82

19,344.44

11.42

220,913.50

22,367.35

51.02

1,141,182.20

3,443.38

20.74

71,415.70

28,591.15

27.95

799,122.64

92,242.98
-35,638.16
-106,511.91
4,238.84
-107,677.37

493.64

174.19

85,987.15

193,971.02

1,943.26

261.47

508,104.19

1,209.19

48.67

58,851.28

117,882.59

4.68

551,690.52

198,900.23
29,387.43
83,727.03

2,023.71

261.47

529,139.45

0.00

48.67

0.00

162,678.38

4.68

761,334.82

7,633.08

466.40

3,560,068.51

140,694.80

50.78

7,144,481.94

369,601.72

4.68

1,729,736.05

119.66

404.48

48,400.08

2,313.88

50.78

117,498.83

16,093.45

4.68

75,317.35

1,015.29

296.02

300,546.15

16,424.31

58.48

960,493.65

186,303.69

4.68

871,901.26

5,328.83

296.02

1,577,440.26

37,803.18

44.07

1,665,986.14

279,816.56

4.68

1,309,541.50

461.72

431.57

199,264.50

1,616.00

75.36

121,781.76

57,734.80

4.68

270,198.86

534.23

417.39

222,982.26

3,582.58

45.20

161,932.62

36,261.26

4.68

169,702.70

-97,758.40
543,676.51
2,106.84
-837,290.61
-1,215,551.32
473,582.96
-210.33
-1,498.01
11,591.65
-19,951.75
-16,877.91
-137,574.72
-301,665.10
-204,977.50
-218,875.92
241,001.64
460,738.98
-59,524.68
3,422.60
-70,699.58
4,130.99

346.98

431.57

149,746.16

5,607.98

45.20

253,480.70

16,611.56

4.68

77,742.10

11,803.44
10,785.62
46,968.39

26,074,960.15

-970,206.24

2607496.02

-97020.62

2607496.02

-97020.62

31,289,952.19

-1,164,247.48

5632191.39

-209564.55

36,922,143.58

-1,373,812.03