Presupuesto Casco Rev 00
description
Transcript of Presupuesto Casco Rev 00
TABLAASOCIACION OBREROS DE SAN JOSEPRESUPUESTO CONSTRUCCION DE 157.00 M2CLIENTE CENTRO PARROQUIAL JESUS RESUCITADORESPONSABLECONSTRUYE ASOCIACION OBREROS DE SAN JOSEFECHA SEPTIEMBRE 2009DESCRIPCIONANALISISMETUNIDCUIMPORMOTOTALMATTOTALH Y ES/. H Y ETOTALESTRUCTURASMOVIMIENTO DE TIERRASLIMPIEZA Y NIVELACIONLIMPIEZA DE TERRENO MANUAL133.03M22.48329.912.36313.950.000.000.1215.9636329.9144TRAZADO Y REPLANTEO S/EQUIPO133.03M21.35179.590.95126.380.3749.220.033.9909179.5905EXCAVACION PARA CIMIENTOS CORRIDOSEXCAVACION ZANJAS P/CIMIENTOS MATERIAL SUELTO H=1.00 M50.77M325.341,286.5124.131,225.080.000.001.2161.43171286.5118EXCAVACION PARA ZAPATAS Y SIMILARESEXCAVACION ZAPATAS MATERIAL SUELTO H=1.40 M108.45M333.783,663.4432.173,488.840.000.001.61174.60453663.441RELLENOS CON MATERIAL PROPIORELLENO COMPACTADO A MANO - MAT. PROPIO46.80M314.20664.5613.79645.370.000.000.4119.188664.56REFINE, NIVELACIN Y COMPACTACIN DE TERRENOELIMINACION MANUAL MATERIAL EXCEDENTE156.45M353.878,427.3419.923,116.4832.955,155.031.00155.82428427.3357CONCRETO SIMPLECIMIENTOS CORRIDOSCONCRETO CICLOPEO 1 10(CH)-30%PG-CIMIENTO CORRIDOS16.00M3119.621,913.9244.12705.9264.951,039.2010.55168.81913.92CALZADURACONCRETO CICLOPEO 1 10(CH)-30%PG-CALZADURA20.98M3119.622,509.6344.12925.6464.951,362.6510.55221.3392509.6276ENCOFRADO CALZADURA25.20M233.01831.8520.98528.7010.99276.951.0426.208831.852DESENCOFRADO CALZADURA25.20M25.51138.855.24132.050.000.000.276.804138.852SOLADOS PARA ZAPATASCONCRETO C H 1 10 E=2" - SOLADO56.54M217.39983.2311.03623.643.73210.892.63148.7002983.2306SOBRECIMIENTOSCONCRETO 1 8 (C H) - 25% PM- SOBRECIMIENTOS5.46M3182.85998.3691.91501.8370.81386.6220.13109.9098998.361ENCOFRADO NORMAL PARA SOBRECIMIENTOS73.99M226.221,940.0210.49776.1615.421,140.930.3122.93691940.0178DESENCOFRADO NORMAL PARA SOBRECIMIENTOS73.99M22.70199.772.62193.850.000.000.085.9192199.773FALSO PISOSFALSOPISO DE 4" CON MEZC. 1.8 C H113.70M221.462,440.0010.251,165.439.011,024.442.20250.142440.002CONCRETO ARMADOZAPATASCONCRETO F C 210 KG/CM2 ZAPATA8.40M3224.891,889.0848.30405.72164.121,378.6112.47104.7481889.076ACERO FY=4,200 KG/CM2 REND:300 KG/DIA194.92KG5.03980.450.70136.444.22822.560.1121.4412980.4476MUROS, TABIQUES Y PLACASCONCRETO F C 210 KG/CM2 TABIQUES Y PLACAS2.86M3400.991,146.83192.91551.72167.02477.6841.06117.43161146.8314ENCOFRADO NORMAL TABIQUES Y PLACAS25.23M236.61923.6716.78423.3618.99479.120.8421.1932923.6703DESENCOFRADO NORMAL TABIQUES Y PLACAS25.23M24.41111.264.20105.970.000.000.215.2983111.2643ACERO FY=4,200 KG/CM2 REND:300 KG/DIA505.40KG5.032,542.160.70353.784.222,132.790.1155.5942542.162MUROS SOSTENIMIENTOCONCRETO F C 210 KG/CM2 MURO SONTENIMIENTO53.99M3336.0318,142.26140.317,575.34165.868,954.7829.861612.141418142.2597ENCOFRADO NORMAL MURO DE SOSTENIMIENTO205.01M230.576,267.1613.982,866.0415.893,257.610.70143.5076267.1557DESENCOFRADO NORMAL MURO DE SOSTENIMIENTO205.01M23.67752.393.50717.540.000.000.1734.8517752.3867ACERO FY=4,200 KG/CM2 REND:300 KG/DIA3511.34KG5.0317,662.040.702,457.944.2214,817.850.11386.247417662.0402COLUMNASCONCRETO F C 210 KG/CM2 COLUMNA16.15M3353.335,706.28154.322,492.27166.162,683.4832.85530.52755706.2795ENCOFRADO NORMAL COLUMNA143.76M237.355,369.4416.782,412.2919.732,836.380.84120.75845369.436DESENCOFRADO NORMAL COLUMNA143.76M24.41633.984.20603.790.000.000.2130.1896633.9816ACERO FY=4,200 KG/CM2 REND:300 KG/DIA4002.72KG5.0320,133.680.702,801.904.2216,891.480.11440.299220133.6816VIGAS, DINTELES Y SOLERASCONCRETO FC 210 KG/CM2 VIGA12.60M3258.043,251.3077.16972.22164.462,072.2016.42206.8923251.304ENCOFRADO NORMAL VIGAS RECTAS105.90M242.754,527.2317.851,890.3224.012,542.660.8994.2514527.225DESENCOFRADO NORMAL VIGAS RECTAS105.90M24.69496.674.46472.310.000.000.2324.357496.671ACERO FY=4,200 KG/CM2 REND:300 KG/DIA2577.12KG5.0312,962.910.701,803.984.2210,875.450.11283.483212962.9136LOSAS MACIZASCONCRETO FC 210 KG/CM2 LOSA MACIZA1.42M3258.04366.4277.16109.57164.46233.5316.4223.3164366.4168ENCOFRADO NORMAL LOSA MACIZA7.08M232.78232.0813.9898.9818.10128.150.704.956232.0824DESENCOFRADO NORMAL LOSA MACIZA7.08M23.6725.983.5024.780.000.000.171.203625.9836ACERO FY=4,200 KG/CM2 REND:300 KG/DIA67.22KG5.03338.120.7047.054.22283.670.117.3942338.1166LOSAS ALIGERADASCONCRETO FC 210 KG/CM2 LOSA ALIGERADA16.56M3242.904,022.4265.461,084.02164.122,717.8313.32220.57924022.424LADRILLO ARCILLA PARA TECHO 15X30X30 CM1600.00PZA2.273,632.000.55880.001.702,720.000.02323632ENCOFRADO NORMAL LOSA ALIGERADA191.98M227.345,248.7311.182,146.3415.602,994.890.56107.50885248.7332DESENCOFRADO NORMAL LOSA ALIGERADA191.98M22.94564.422.80537.540.000.000.1426.8772564.4212ACERO FY=4,200 KG/CM2 REND:300 KG/DIA1043.16KG5.035,247.090.70730.214.224,402.140.11114.74765247.0948ESCALERASCONCRETO FC 210 KG/CM2 ESCALERA4.90M3363.081,779.09163.61801.69166.16814.1833.31163.2191779.092ENCOFRADO NORMAL ESCALERA29.56M254.551,612.5027.97826.7925.18744.321.4041.3841612.498DESENCOFRADO NORMAL ESCALERA29.56M27.34216.976.99206.620.000.000.3510.346216.9704ACERO FY=4,200 KG/CM2 REND:300 KG/DIA574.78KG5.032,891.140.70402.354.222,425.570.1163.22582891.1434ALBAILERIAMURO DE LADRILLO DE ARCILLA KING KONG TIPO IVLADRILLO K.K. 9x13x24 cm.CABEZA NORMAL9.10M283.12756.3929.38267.3651.31466.922.4322.113756.392LADRILLO K.K. 9x13x24 cm.SOGA NORMAL323.60M248.5415,707.5417.305,598.2829.819,646.521.43462.74815707.544REVOQUES, ENLUCIDOS Y MOLDURASTARRAJEO PRIMARIO Y RAYADOTARRAJEO MUROS INTERIORES 1:4 e= 1.5 cm.597.53M214.598,717.9610.776,435.402.631,571.501.19711.06078717.9627TARRAJEO MUROS EXTERIORESTARRAJEO MUROS EXTERIORES 1:5 e= 1.5 cm.277.36M217.144,753.9511.483,184.092.34649.023.32920.83524753.9504TARRAJEO DE COLUMNASTARRAJEO MUROS Y PLACAS 1:4 e= 1.5 cm.86.98M216.041,395.1612.411,079.422.64229.630.9986.11021395.1592TARRAJEO DE VIGASTARRAJEO VIGAS 1:4 e= 1.5 cm.62.76M220.151,264.6116.151,013.572.71170.081.2980.96041264.614VESTIDURA DE DERRAMESDERRAME DE VANOS 1:4 a= 15 cm.149.79ML12.631,891.8511.341,698.620.72107.850.5785.38031891.8477CIELORASOSCIELORASO CON MEZCLACIELORASO CON MEZCLA C:A 1:5 CON CINTAS E=1.5 CM215.09M222.194,772.8518.073,886.683.58770.020.54116.14864772.8471PISOS Y PAVIMENTOSCONTRAPISOSCONTRAPISO FROTACHADO 1:4 e= 4 cm.225.31M219.554,404.8111.702,636.137.271,638.000.58130.67984404.8105REVESTIMIENTOSREVESTIMIENTO DE GRADAS Y ESCALERASFORJADO DE PASOS Y CONTRAPASOS22.00ML43.26951.7237.12816.644.2894.161.8640.92951.72INSTALACIONES SANITARIASINSTALACIONES ELECTRICASCOSTO DIRECTO200,799.60Gastos Generales 10%20,079.96IGV 12%26,505.55TOTAL GENERAL247,385.11