Академический Документы
Профессиональный Документы
Культура Документы
PZA
57.00
PZA
56.00
PZA
19.00
PZA
19.00
PZA
9.00
PZA
9.00
PZA
7.00
PZA
9.00
PZA
10.00
PZA
19.00
PZA
19.00
PZA
13.00
ML
23.40
PZA
8.00
PZA
31.00
PTO
19.00
PTO
4.00
PZA
48.00
PZA
53.00
ML
27.37
ML
91.13
INSTALACIN SANITARIA
ML
2.88
ML
37.57
ML
110.16
PTO
23.00
PTO
9.00
PZA
62.00
PZA
9.00
PZA
37.00
ML
47.17
ML
21.93
PTO
12.00
ML
186.78
PZA
22.00
PZA
18.00
PZA
6.00
PZA
24.00
INSTALACIN ELCTRICA
POZO DE TIERRA
GLB
9.00
PTO
23.00
PTO
31.00
PTO
4.00
PTO
6.00
PTO
47.00
VILLA CLUB 2
CONSTRUCCIN DE CASAS: MZ F-21,MZ G-06,MZ G-07, MZ G-31, MZ G-32, MZ G-33, MZ
Propietario: PAZ - CENTENARIO - GLOBAL S.A.
Cant. Rubros 181
Fecha Presupuesto: 01/ ENERO/2012
Cdigo
Rubros
Precio
Unidad Cantidad Unitario
93*2046
GLB
4.00
93*2048
GLB
4.00
522.26
93*2049
GLB
1.00
1,044.52
716.15
2.81
93*71
M2
261.13
93*1749
GLB
9.00
153.00
93*1751
GLB
9.00
265.20
93*73
M2
749.23
0.76
93*72
M2
716.75
1.49
MOVIMIENTO
MOVIMIENTO
DE TIERRAS
DE TIERRAS
94*98
M3
163.79
32.63
94*315
M2
340.15
2.09
163.79
144.08
OBRAS DE OBRAS
CONCRETO
DE CONCRETO
SIMPLE
SIMPLE
95*74
M3
95*1911
M3
5.50
103.02
95*1912
M3
43.99
38.61
95*179
M2
440.88
20.22
95*230
M2
920.19
4.94
95*75
M3
19.22
182.21
95*76
M2
294.16
31.99
OBRAS DE OBRAS
CONCRETO
DE CONCRETO
ARMADO ARMADO
96*78
KG
4,956.05
3.48
96*67
M3
28.71
296.58
96*77
M2
490.05
38.61
96*237
KG
580.03
3.48
96*235
M3
6.15
103.02
96*236
M2
108.79
38.61
96*173
KG
745.05
3.48
96*174
M3
15.23
322.76
96*175
M2
113.48
60.67
96*84
KG
2,130.08
3.48
96*82
M3
40.81
235.54
M2
510.29
30.26
4,255.00
2.09
272.94
3.48
M3
3.91
224.42
M2
28.24
49.08
KG
2,221.07
3.48
96*83
96*165
96*170
KG
96*786
96*172
96*606
UND
M3
10.34
309.57
M2
153.23
41.59
KG
80.52
3.48
96*256
KG
3,747.15
3.48
96*255
M2
214.68
49.87
96*79
M3
22.18
252.50
96*607
96*608
96*251
ESTRUCTURA
ESTRUCTURA
DE MADERA
DEYMADERA
COBERTURAS
Y COBERTURAS
104*1760
GLB
8.00
502.95
104*790
M2
2.83
75.60
MUROS Y TABIQUES
MUROS Y TABIQUES
DE ALBAILERIA
DE ALBAILERIA
97*216
M2
1,355.88
43.72
97*85
M2
152.37
29.17
REVOQUES,
REVOQUES,
ENLUCIDOS
ENLUCIDOS
Y MOLDURAS
Y MOLDURAS
98*584
ML
174.80
6.60
98*2410
ML
110.26
10.41
98*819
ML
190.60
19.69
98*89
TERRAJEO EN EXTERIORES
M2
1,898.74
19.13
98*88
M2
1,934.47
14.54
ML
757.08
12.47
98*2315
PISOS Y PAVIMENTOS
PISOS Y PAVIMENTOS
100*233
CONTRAPISO DE 48MM
M2
996.51
23.33
100*285
PASOS PEATONALES
M2
6.81
48.31
100*284
PASOS VEHICULARES
M2
31.50
51.49
100*221
PISO DE CERAMICA 30 X 30
M2
115.87
34.27
100*220
M2
487.02
15.34
CONTRAZOCALOS
CONTRAZOCALOS
101*609
ML
20.42
6.04
101*2442
ML
116.36
7.08
101*2443
ML
4.55
8.42
101*2768
ML
1.66
9.36
101*2444
ML
65.67
10.60
101*184
CONTRAZOCALO CERAMICO
ML
159.46
6.77
101*602
ML
580.21
7.22
M2
91.40
34.90
M2
619.03
11.22
ML
190.60
34.70
M2
11.68
34.24
ZOCALOS ZOCALOS
102*187
REVISTIMIENTOS
REVISTIMIENTOS
129*317
REVISTIMIENTO
REVISTIMIENTO
DE GRADAS
DEY GRADAS
ESCALERAS
Y ESCALERAS
103*2316
CUBIERTAS
CUBIERTAS
138*2316
CARPINTERIA
CARPINTERIA
DE MADERA
DE MADERA
110*2450
UND
74.00
100.00
110*603
GL
0.75
250.00
110*2482
UND
7.00
331.80
110*2484
UND
2.00
437.15
UND
2.00
132.40
9.00
176.53
9.00
136.33
9.00
136.33
110*298
110*2483
110*645
110*2447
UND
110*222
9.00
332.69
110*2445
UND
19.00
131.04
110*2446
28.00
136.33
CARPINTERIA
CARPINTERIA
METLICA METLICA
Y HERRERA
Y HERRERA
111*579
GLB
5.00
923.10
111*580
GLB
3.00
1,525.92
111*581
GLB
1.00
2,045.10
111*224
MAMPARAS DE ALUMINIO
M2
46.08
172.00
111*223
PUERTAS DE ALUMINIO
M2
17.28
285.00
111*582
UND
4.00
197.88
111*195
VENTANAS DE ALUMINIO
M2
86.41
130.00
195.00
2.60
CERRAJERA
CERRAJERA
112*299
PZA
112*300
PZA
9.00
41.09
112*301
PZA
65.00
15.88
M2
2,039.34
6.11
PINTURA PINTURA
114*2087
APARATOSAPARATOS
SANITARIOS
SANITARIOS
Y ACCESORIOS
Y ACCESORIOS
115*153
PZA
57.00
15.06
115*152
PZA
56.00
72.09
115*149
PZA
19.00
89.17
115*145
PZA
19.00
113.55
115*311
PZA
9.00
9.31
115*147
PZA
9.00
123.68
115*148
PZA
7.00
97.64
115*146
PZA
9.00
148.18
115*693
PZA
10.00
113.32
115*310
PZA
19.00
9.31
115*312
PZA
19.00
9.31
PZA
13.00
155.00
INSTALACIN
INSTALACIN
SANITARIASANITARIA
105*159
105*2375
ML
23.40
13.76
105*313
PZA
8.00
34.05
105*1433
PZA
6.00
33.12
105*1434
PZA
4.00
33.02
105*160
PZA
31.00
36.58
105*169
PTO
19.00
67.86
105*1435
PTO
27.00
60.17
105*1436
PTO
7.00
56.85
105*722
PTO
4.00
126.07
105*1437
PTO
11.00
90.45
105*1438
PTO
4.00
90.45
105*161
PZA
48.00
14.71
105*2067
PZA
53.00
28.04
ML
27.37
14.61
105*1439
ML
22.18
14.72
105*1440
ML
25.35
14.72
ML
91.13
16.77
105*1441
ML
110.84
16.83
105*1442
ML
22.21
16.42
105*93
105*94
SISTEMA DE
SISTEMA
AGUA FRIA
DE AGUA
Y CONTRAINCENDIO
FRIA Y CONTRAINCENDIO
132*109
ML
2.88
11.91
132*688
ML
37.57
13.59
132*689
ML
34.73
13.59
132*690
ML
11.73
13.59
132*675
ML
110.16
12.17
132*691
ML
110.36
11.69
132*692
ML
47.44
11.70
132*108
PTO
23.00
48.21
132*695
PTO
45.00
44.87
132*696
PTO
14.00
43.83
132*694
PTO
9.00
28.26
132*107
PZA
62.00
54.25
132*711
PZA
9.00
67.22
132*676
PZA
37.00
58.59
SISTEMA DE
SISTEMA
AGUA CALIENTE
DE AGUA CALIENTE
107*112
ML
47.17
10.43
107*1443
ML
38.75
10.80
107*1444
ML
27.35
10.80
107*723
ML
21.93
16.24
107*1445
ML
74.93
15.62
107*1446
ML
4.02
15.74
107*111
PTO
12.00
70.23
107*1447
PTO
27.00
55.39
107*1448
PTO
9.00
52.82
INSTALACIN
INSTALACIN
ELCTRICAELCTRICA
108*704
ML
186.78
23.03
108*2432
PZA
22.00
19.07
108*2743
PZA
18.00
19.99
108*707
PZA
6.00
21.19
108*2769
PZA
24.00
5.64
108*705
POZO DE TIERRA
GLB
9.00
815.14
108*698
PTO
23.00
88.04
108*714
PTO
27.00
92.19
108*715
PTO
11.00
76.94
108*697
31.00
92.57
108*712
55.00
88.23
108*713
22.00
78.81
108*701
PTO
4.00
87.56
108*720
PTO
4.00
81.33
108*721
PTO
1.00
96.71
108*700
PTO
6.00
93.92
108*718
PTO
4.00
92.12
108*719
PTO
2.00
91.55
108*699
PTO
47.00
73.34
108*716
PTO
81.00
71.54
108*717
PTO
31.00
70.97
TABLEROSTABLEROS
Y CUCHILLAS
Y CUCHILLAS
128*613
GLB
4.00
765.77
128*612
GLB
4.00
825.09
128*164
GLB
1.00
967.63
SALIDA PARA
SALIDA
COMUNICACIONES
PARA COMUNICACIONES
Y SEALESY SEALES
109*709
PTO
9.00
149.45
109*134
PTO
15.00
74.89
OBRAS EXTERIORES
OBRAS EXTERIORES
135*1000
KG
289.75
3.48
135*288
M3
15.45
144.08
135*1001
M3
1.54
324.27
135*286
M3
15.45
26.80
135*1003
M2
96.64
37.39
135*1002
M3
1.21
24.50
135*289
M3
2.84
182.21
135*290
M2
47.54
31.99
VARIOS
VARIOS
91*295
UND
18.00
30.00
91*2409
UND
8.00
14.87
91*2047
GLB
4.00
485.29
91*2050
GLB
4.00
565.29
91*2051
GLB
1.00
1,007.94
Subtotal General:
MZ G-32, MZ G-33, MZ
# del Contrato: 274
Moneda: SOL
Orden de Trabajo #
Mz F-21 New Roccia
Subtotal
Precio
Unitario
Ratio %
Ajuste
SEGUROS
Garantia 5%
Metrado
Costo
Metrado
1,044.52
0.50
130.57
120.12
114.11
1.00
114.11
2,089.04
0.50
261.13
240.24
228.23
1.00
1,044.52
0.50
522.26
480.48
456.46
2,012.38
0.80
2.25
2.07
1.96
76.25
149.81
76.25
1,377.00
1.00
1.00
2,386.80
1.00
1.00
569.41
0.80
0.61
0.56
0.53
55.59
29.54
93.01
1,067.96
0.80
1.19
1.10
1.04
76.25
79.44
76.25
5,344.47
0.50
16.32
15.01
14.26
18.55
264.51
16.49
710.91
0.90
1.88
1.73
1.64
38.17
62.75
35.11
23,598.86
0.50
72.04
66.28
62.96
18.55
1,167.96
16.49
0.83
11,591.63
6,055.38
566.61
0.50
51.51
47.39
45.02
0.66
29.71
1,698.45
0.85
32.82
30.19
28.68
5.27
151.16
6.62
8,914.59
0.70
14.15
13.02
12.37
49.48
612.10
43.40
4,545.74
0.70
3.46
3.18
3.02
82.65
249.79
104.46
3,502.08
0.40
72.88
67.05
63.70
2.30
146.51
2.04
9,410.18
0.85
27.19
25.02
23.77
33.53
796.85
30.64
638.11
52,236.51
17,247.05
0.30
1.04
0.96
0.91
466.80
425.93
8,514.81
0.35
103.80
95.50
90.72
2.16
195.96
3.91
18,920.83
0.85
32.82
30.19
28.68
36.52
1,047.52
66.04
2,018.50
0.30
1.04
0.96
0.91
63.59
58.02
48.03
633.57
0.35
36.06
33.17
31.51
0.71
22.37
0.61
4,200.38
0.85
32.82
30.19
28.68
12.68
363.71
11.05
2,592.77
0.30
1.04
0.96
0.91
52.65
48.04
106.02
4,915.63
0.35
112.97
103.93
98.73
0.99
97.74
1.97
6,884.83
0.85
51.57
47.44
45.07
7.22
325.42
14.69
7,412.68
0.30
1.04
0.96
0.91
167.46
152.80
285.49
9,612.39
0.35
82.44
75.84
72.05
2.95
212.55
5.07
15,441.38
0.85
25.72
23.66
22.48
36.91
829.74
63.43
8,892.95
0.10
0.21
0.19
0.18
308.00
56.26
529.00
949.83
0.30
1.04
0.96
0.91
32.74
29.87
32.74
0.45
877.48
0.35
78.55
72.26
68.65
0.45
30.89
1,386.02
0.85
41.72
38.38
36.46
3.40
123.97
3.40
7,729.32
0.30
1.04
0.96
0.91
73.83
67.37
123.19
3,200.95
0.35
108.35
99.68
94.70
0.48
45.45
0.83
6,372.84
0.85
35.35
32.52
30.90
7.85
242.54
13.32
280.21
0.30
1.04
0.96
0.91
8.40
7.66
8.40
13,040.08
0.30
1.04
0.96
0.91
246.82
225.21
450.81
10,706.09
0.85
42.39
39.00
37.05
14.75
546.46
26.19
5,600.45
0.35
88.38
81.31
77.24
1.45
112.00
2.65
157,431.07
4,023.60
213.95
1.00
1.00
0.30
22.68
20.87
19.82
1.91
37.86
4,237.55
59,279.07
0.40
17.49
16.09
15.28
103.11
1,575.99
174.51
4,444.63
0.40
11.67
10.73
10.20
24.93
254.23
6.27
1,153.68
0.60
3.96
3.64
3.46
14.40
49.84
19.50
1,147.81
0.80
8.33
7.66
7.28
9.55
69.51
9.25
3,752.91
0.70
13.78
12.68
12.05
13.42
161.66
26.84
36,322.90
0.70
13.39
12.32
11.70
171.61
2,008.48
223.73
28,127.19
0.75
10.91
10.03
9.53
160.14
1,526.29
233.43
9,440.79
0.80
9.98
9.18
8.72
63.60
554.53
93.44
23,248.58
0.60
14.00
12.88
12.23
88.23
1,079.43
111.93
328.99
0.50
24.16
22.22
21.11
0.32
6.76
1.83
1,621.94
0.50
25.75
23.69
22.50
3.50
78.75
3.50
3,970.86
0.50
17.14
15.76
14.98
8.93
133.74
14.50
35.17
59.60
63,723.71
79,945.28
7,470.89
36,641.26
123.34
0.60
3.62
3.33
3.17
3.08
9.76
3.08
823.83
0.60
4.25
3.91
3.71
8.40
31.19
6.40
38.31
0.60
5.05
4.65
4.42
0.84
3.71
0.84
15.54
0.60
5.62
5.17
4.91
696.10
0.60
6.36
5.85
5.56
2.97
16.51
1.31
1,079.54
0.60
4.06
3.74
3.55
13.15
46.68
19.69
50.11
67.82
17.45
16.05
15.25
4.59
70.00
13.51
44.69
77.45
0.50
17.35
15.96
15.16
13.42
203.50
26.84
0.40
13.70
12.60
11.97
0.69
8.26
0.69
4,189.12
6,965.78
3,189.86
0.50
3,189.86
6,945.52
6,945.52
6,613.82
6,613.82
399.92
399.92
7,400.00
7.00
9.00
187.50
0.50
2,322.60
1.00
1.00
874.30
264.80
1,588.77
1.00
1.00
1,226.97
1.00
1.00
1,226.97
1.00
1.00
2,994.21
1.00
1.00
2,489.76
1.00
3.00
3,817.24
3.00
3.00
4,615.50
1.00
4,577.76
1.00
2,045.10
7,925.76
3.84
3.84
4,924.80
1.92
1.92
791.52
1.00
11,233.30
5.33
11.91
24,393.12
36,113.74
507.00
18.00
24.00
369.81
1.00
1.00
1,032.20
6.00
8.00
168.79
247.31
1,909.01
12,460.37
12,460.37
858.42
0.80
12.05
11.08
10.53
3.00
31.59
9.00
4,037.04
0.70
50.46
46.43
44.10
4.00
176.42
8.00
1,694.23
1.00
3.00
2,157.45
1.00
3.00
83.79
1.00
3.00
1,113.12
1.00
1.00
683.48
1.00
1.00
1,333.62
1.00
1.00
1,133.20
2.00
176.89
1.00
3.00
176.89
1.00
3.00
2,015.00
0.35
54.25
49.91
47.41
1.00
47.41
1.00
321.98
0.70
9.63
8.86
8.42
272.40
0.35
11.92
10.96
10.42
1.00
10.42
198.72
0.35
11.59
10.66
10.13
3.00
30.39
1.00
132.08
0.35
11.56
10.63
10.10
6.60
66.67
1,133.98
0.35
12.80
11.78
11.19
3.00
33.57
4.00
1,289.34
0.35
23.75
21.85
20.76
5.00
103.79
1,624.59
0.35
21.06
19.37
18.41
7.00
13,448.13
397.95
0.35
19.90
18.31
17.39
2.00
34.78
504.28
0.30
37.82
34.80
33.06
1.00
33.06
994.95
0.35
31.66
29.12
27.67
3.00
361.80
0.35
31.66
29.12
27.67
706.08
0.35
5.15
4.74
4.50
6.00
27.00
6.00
1,486.12
0.35
9.81
9.03
8.58
5.00
42.89
7.00
399.88
0.35
5.11
4.70
4.47
5.18
23.15
326.49
0.35
5.15
4.74
4.50
5.00
22.51
6.60
373.15
0.35
5.15
4.74
4.50
4.00
18.01
1,528.25
0.35
5.87
5.40
5.13
24.41
125.22
28.40
1,865.44
0.35
5.89
5.42
5.15
364.69
0.35
5.75
5.29
5.02
16,297.17
34.30
0.35
4.17
3.84
3.64
510.58
0.35
4.76
4.38
4.16
8.89
36.96
471.98
0.35
4.76
4.38
4.16
8.89
-
159.41
0.35
4.76
4.38
4.16
1,340.65
0.35
4.26
3.92
3.72
21.10
78.55
1,290.11
0.35
4.09
3.76
3.58
24.38
555.05
0.35
4.10
3.77
3.58
1,108.83
0.35
16.87
15.52
14.75
2,019.15
0.35
15.70
14.45
13.73
613.62
0.35
15.34
14.11
13.41
254.34
0.35
9.89
9.10
8.64
1.00
8.64
1.00
3,363.50
0.30
16.28
14.97
14.22
6.00
85.35
8.00
604.98
0.30
20.17
18.55
17.63
1.00
17.63
1.00
2,167.83
0.30
17.58
16.17
15.36
3.00
46.09
5.00
491.98
0.35
3.65
3.36
3.19
6.98
22.27
418.50
0.35
3.78
3.48
3.30
8.61
295.38
0.35
3.78
3.48
3.30
356.14
0.35
5.68
5.23
4.97
1,170.41
0.35
5.47
5.03
4.78
6.00
88.48
12.00
14,494.32
5.84
29.01
17.34
63.27
0.35
5.51
5.07
4.81
842.76
0.35
24.58
22.61
21.48
1,495.53
0.35
19.39
17.84
475.38
0.35
18.49
17.01
4,301.54
0.33
7.60
6.99
6.64
22.19
147.39
22.19
419.54
0.33
6.29
5.79
5.50
2.00
11.00
3.00
359.82
0.33
6.60
6.07
5.77
2.00
11.53
3.00
127.14
0.33
6.99
6.43
6.11
135.36
0.33
1.86
1.71
1.63
2.00
3.25
3.00
1.00
1.00
3.00
64.45
16.94
7.00
16.16
5,609.36
7,336.26
2,024.92
0.33
29.05
26.73
25.39
6.00
152.35
2,489.13
0.33
30.42
27.99
26.59
7.00
846.34
0.33
25.39
23.36
22.19
2,869.67
0.33
30.55
28.10
26.70
8.00
213.59
4,852.65
0.33
29.12
26.79
25.45
14.00
1,733.82
0.33
26.01
23.93
22.73
350.24
0.33
28.89
26.58
25.25
1.00
25.25
325.32
0.33
26.84
24.69
23.46
96.71
0.33
31.91
29.36
27.89
563.52
0.33
30.99
28.51
27.09
1.00
27.09
368.48
0.33
30.40
27.97
26.57
1.00
1.00
183.10
0.33
30.21
27.79
26.40
3,446.98
0.33
24.20
22.27
21.15
13.00
274.99
5,794.74
0.33
23.61
21.72
20.63
20.00
2,200.07
0.33
23.42
21.55
20.47
3,063.08
0.30
229.73
211.35
200.78
1.00
200.78
3,300.36
0.30
247.53
227.72
216.34
1.00
967.63
0.30
290.29
267.07
253.71
1,345.05
0.30
44.84
41.25
39.19
1.00
39.19
1.00
1,123.35
0.35
26.21
24.11
22.91
1.00
22.91
2.00
40,825.35
7,331.07
2,468.40
1,008.33
0.30
1.04
0.96
0.91
14.27
2,226.04
0.40
57.63
53.02
50.37
0.89
499.38
0.35
113.49
104.41
99.19
0.08
414.06
0.80
21.44
19.72
18.74
0.89
3,613.37
0.40
14.96
13.76
13.07
4.51
29.65
0.80
19.60
18.03
17.13
0.04
517.48
0.35
63.77
58.67
55.74
0.11
1,520.80
0.85
27.19
25.02
23.77
1.76
540.00
2.00
2.00
118.96
1.00
1.00
1,941.16
1.00
2,261.16
1.00
1,007.94
9,829.10
5,869.22
627,025.64
4,224.21
19,482.08
Mz F-21 New Roccia
232,464.13
Costo
Metrado
Costo
Metrado
Costo
Metrado
Costo
Metrado
1.00
228.23
1.00
228.23
1.00
228.23
1.00
228.23
149.81
76.25
149.81
76.25
149.81
76.25
149.81
76.25
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
49.42
93.01
49.42
74.50
39.59
105.60
56.11
48.99
79.44
76.25
79.44
76.25
79.44
76.25
79.44
76.25
235.14
16.49
235.14
18.27
260.52
18.16
258.95
16.68
57.72
35.11
57.72
38.17
62.75
39.02
64.15
35.11
1,038.26
16.49
1,038.26
18.27
1,150.33
18.16
1,143.41
16.68
0.66
37.37
0.83
37.37
0.93
41.87
0.93
41.87
189.88
6.62
189.88
7.47
214.26
7.47
214.26
5.27
536.88
43.40
536.88
49.48
612.10
50.00
618.53
43.40
315.71
104.46
315.71
96.37
291.26
120.06
362.86
74.90
129.95
2.04
129.95
2.30
146.51
2.34
149.06
2.04
728.17
30.64
728.17
33.53
796.85
35.20
836.54
30.64
582.25
638.11
582.25
515.92
470.75
837.52
764.20
443.06
354.73
3.91
354.73
2.80
254.03
4.70
426.40
2.08
1,894.25
66.04
1,894.25
47.33
1,357.58
79.76
2,287.79
35.15
43.83
48.03
43.83
78.08
71.24
75.16
68.58
57.07
19.22
0.61
19.22
0.72
22.69
0.79
24.90
0.63
316.95
11.05
316.95
12.80
367.15
14.22
407.88
11.38
96.74
106.02
96.74
52.65
48.04
106.02
96.74
52.65
194.50
1.97
194.50
0.99
97.74
1.97
194.50
0.99
662.10
14.69
662.10
7.22
325.42
14.69
662.10
7.22
260.50
285.49
260.50
228.84
208.81
278.18
253.83
140.99
365.30
5.07
365.30
4.05
291.81
5.58
402.05
2.47
1,425.92
63.43
1,425.92
50.64
1,138.39
69.79
1,568.89
30.91
96.63
529.00
96.63
422.00
77.09
582.00
106.31
258.00
29.87
32.74
29.87
32.74
29.87
32.74
29.87
32.74
0.45
30.89
0.45
30.89
0.45
30.89
0.45
30.89
123.97
3.40
123.97
3.40
123.97
3.40
123.97
3.40
112.41
123.19
112.41
73.83
67.37
128.57
117.31
78.75
78.60
0.83
78.60
0.48
45.45
0.83
78.60
0.48
411.55
13.32
411.55
7.85
242.54
13.32
411.55
7.85
7.66
8.40
7.66
8.40
7.66
8.40
7.66
8.40
411.34
450.81
411.34
339.99
310.23
569.84
519.95
218.12
970.30
26.19
970.30
20.58
762.46
31.80
1,178.14
13.73
204.69
2.65
204.69
2.04
157.57
3.55
274.20
1.35
1.00
1.00
1.00
1.00
2,667.30
174.51
2,667.30
141.63
2,164.75
189.10
2,890.30
92.48
63.94
6.27
63.94
21.15
215.68
19.97
203.65
15.96
67.49
19.50
67.49
15.90
55.03
31.50
109.02
8.40
67.33
9.25
67.33
15.10
109.91
11.75
85.52
7.55
323.32
26.84
323.32
13.42
161.66
26.84
323.32
13.42
2,618.48
223.73
2,618.48
218.88
2,561.71
246.71
2,887.43
151.61
2,224.81
233.43
2,224.81
193.60
1,845.20
271.45
2,587.18
134.22
814.71
93.44
814.71
75.30
656.54
97.80
852.72
57.20
1,369.38
111.93
1,369.38
102.99
1,260.01
129.64
1,586.05
77.97
38.63
1.83
38.63
0.32
6.76
0.34
7.18
1.83
3.50
78.75
3.50
78.75
3.50
78.75
3.50
78.75
217.15
14.50
217.15
11.97
179.26
15.24
228.23
8.93
59.60
50.29
70.02
30.17
9.76
3.08
9.76
3.08
9.76
2.51
7.95
3.08
23.76
6.40
23.76
8.40
31.19
8.40
31.19
6.40
3.71
2.03
8.96
7.28
1.94
10.78
2.85
15.84
1.93
69.90
19.69
69.90
16.12
57.23
19.91
70.68
13.15
67.82
61.14
83.26
39.42
206.05
13.51
206.05
9.52
145.19
14.09
214.89
4.59
77.45
61.06
88.55
39.11
407.00
26.84
407.00
13.42
203.50
26.84
407.00
13.42
8.26
0.69
8.26
0.69
8.26
0.69
8.26
0.69
9.00
8.00
9.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
2.00
3.00
1.00
3.00
3.00
3.00
2.00
1.00
1.00
1.00
1.00
3.84
7.68
3.84
3.84
1.92
1.92
1.92
1.92
1.00
1.00
11.91
5.37
12.77
5.33
24.00
21.00
24.00
15.00
1.00
1.00
1.00
1.00
8.00
7.00
8.00
5.00
247.31
204.08
285.56
142.23
6.00
94.77
9.00
94.77
6.00
63.18
9.00
94.77
3.00
352.84
8.00
352.84
6.00
264.63
8.00
352.84
4.00
3.00
2.00
3.00
1.00
3.00
2.00
3.00
1.00
3.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
2.00
3.00
2.00
3.00
1.00
3.00
2.00
3.00
1.00
47.41
1.00
47.41
1.00
47.41
1.00
47.41
1.00
1.00
10.42
1.00
10.13
1.00
10.13
3.00
30.39
3.00
30.39
1.00
4.20
42.42
44.76
4.00
44.76
3.00
33.57
5.00
55.95
3.00
6.00
124.55
5.00
128.84
7.00
128.84
7.00
128.84
2.00
34.78
2.00
3.00
1.00
66.11
83.01
3.00
83.01
3.00
83.01
27.00
6.00
27.00
6.00
27.00
4.00
18.00
6.00
60.04
7.00
60.04
6.00
51.46
6.00
51.46
5.00
6.60
29.50
5.23
29.72
6.60
29.72
4.00
18.01
10.72
6.00
2.38
4.00
18.01
5.00
145.69
28.40
145.69
26.98
138.41
27.06
138.82
24.41
8.89
36.96
8.89
36.96
8.89
36.96
8.06
33.51
20.40
87.18
24.38
87.18
21.10
75.45
40.50
144.83
164.71
12.00
164.71
9.00
123.53
12.00
164.71
8.64
1.00
8.64
1.00
8.64
1.00
8.64
1.00
113.79
8.00
113.79
7.00
99.57
8.00
113.79
6.00
17.63
1.00
17.63
1.00
17.63
1.00
17.63
1.00
76.81
5.00
76.81
4.00
61.45
5.00
76.81
3.00
7.33
28.45
8.61
28.45
6.65
21.97
14.88
49.16
82.85
17.34
82.85
17.36
82.95
19.14
91.45
118.61
7.00
118.61
6.00
101.66
7.00
118.61
5.84
6.00
3.00
147.39
22.19
147.39
22.19
147.39
22.19
147.39
22.19
16.50
3.00
16.50
1.00
5.50
3.00
16.50
2.00
17.30
3.00
17.30
3.00
17.30
3.00
17.30
2.00
4.88
3.00
4.88
4.00
6.51
3.00
4.88
2.00
1.00
1.00
1.00
1.00
6.00
186.13
7.00
186.13
7.00
186.13
159.54
356.26
14.00
356.26
12.00
305.37
6.00
15.00
8.00
381.71
23.46
1.00
23.46
1.00
23.46
1.00
26.57
1.00
26.57
1.00
26.57
1.00
23.46
1.00
1.00
26.57
10.00
412.67
20.00
412.67
21.00
433.30
20.00
412.67
1.00
216.34
1.00
216.34
1.00
216.34
1.00
216.34
39.19
1.00
39.19
1.00
39.19
1.00
39.19
1.00
45.82
2.00
45.82
2.00
45.82
2.00
45.82
1.00
13.02
12.88
11.75
27.30
24.91
12.88
44.83
0.80
40.30
1.40
70.52
0.80
7.94
0.07
6.94
0.14
13.89
0.07
16.68
0.80
14.99
1.40
26.23
0.80
58.95
4.07
53.20
10.52
137.51
4.07
0.69
0.04
0.69
0.08
1.37
0.04
6.13
0.10
5.57
0.21
11.70
0.10
41.83
1.59
37.79
3.51
83.42
1.59
2.00
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
27,199.59
Mz G-06 New Luna2
26,998.54
Mz G-07 New Luna2
23,597.21
Mz G-31 New Roccia 2MV
30,535.94
Mz G-32 New Vento2
Costo
Metrado
Mz G-37 Roccia
Costo
Metrado
Mz G-38 Roccia3
Costo
Metrado
Costo
114.11
1.00
114.11
1.00
114.11
1.00
456.46
149.81
76.25
149.81
91.50
179.77
91.50
179.77
1.00
1.00
1.00
1.00
1.00
1.00
26.03
55.28
29.38
63.36
33.67
159.89
84.96
79.44
76.25
79.44
91.50
95.33
91.50
95.33
237.85
18.21
259.66
20.72
295.45
20.22
288.32
57.72
39.02
64.15
40.22
66.12
40.22
66.12
1,050.22
18.21
1,146.56
20.72
1,304.59
20.22
1,273.11
29.71
0.66
29.71
151.16
5.27
151.16
536.88
50.00
618.53
55.86
691.02
55.86
691.02
226.37
85.63
258.80
91.55
276.69
160.11
483.90
129.95
2.34
149.06
1.91
121.67
1.91
121.67
728.17
35.20
836.54
32.39
769.76
32.39
769.76
404.27
551.71
503.41
267.37
243.96
597.45
545.15
188.71
2.39
216.83
1.84
166.93
4.92
446.36
1,008.22
40.92
1,173.72
31.74
910.41
86.55
2,482.55
52.07
84.39
77.00
83.43
76.13
42.25
38.55
19.85
0.81
25.53
0.97
30.57
0.30
9.45
326.42
14.50
415.91
16.36
469.26
4.75
136.25
48.04
52.65
48.04
51.81
47.27
164.58
150.17
97.74
0.99
97.74
1.47
145.14
3.89
384.07
325.42
7.22
325.42
8.24
371.39
32.29
1,455.37
128.65
130.81
119.36
158.84
144.93
453.98
414.24
177.97
2.63
189.50
3.39
244.26
9.60
691.70
694.86
32.89
739.37
42.32
951.36
119.67
2,690.20
47.13
274.00
50.05
353.00
64.48
1,000.00
182.67
29.87
32.74
29.87
21.88
19.96
21.88
19.96
26.09
30.89
0.45
30.89
0.38
26.09
0.38
123.97
3.40
123.97
2.22
80.94
2.22
80.94
71.86
81.89
74.72
569.55
519.69
968.27
883.50
45.45
0.48
45.45
1.97
186.55
3.96
375.00
242.54
7.76
239.76
27.50
849.67
54.46
1,682.66
7.66
8.40
7.66
10.86
9.91
10.86
9.91
199.02
305.66
278.90
303.29
276.74
861.81
786.36
508.67
17.71
656.13
16.61
615.37
47.12
1,745.72
104.27
1.98
152.93
1.79
138.26
4.72
364.57
1.00
1.00
0.92
18.24
1,413.51
104.82
1,602.12
115.67
1,767.96
260.05
3,974.74
162.76
13.56
138.28
17.47
178.16
26.79
273.20
29.07
14.40
49.84
20.40
70.61
30.80
106.60
54.95
9.55
69.51
11.53
83.92
26.73
194.56
161.66
13.42
161.66
14.10
169.85
42.30
509.56
1,774.40
164.31
1,923.04
174.98
2,047.92
323.18
3,782.41
1,279.25
148.45
1,414.87
171.54
1,634.94
388.21
3,700.02
498.73
60.90
530.99
68.20
594.64
147.20
1,283.44
953.90
90.18
1,103.28
103.58
1,267.22
180.66
2,210.24
38.63
0.34
7.18
78.75
3.50
78.75
3.50
78.75
3.50
78.75
133.74
8.93
133.74
10.90
163.24
21.97
329.02
35.59
39.11
107.47
9.76
2.51
7.95
23.76
8.40
31.19
31.78
117.99
31.78
117.99
0.84
3.71
0.83
4.07
0.83
4.07
10.73
2.29
12.73
45.12
250.81
7.26
40.36
46.68
13.15
46.68
17.10
60.71
27.50
97.63
45.74
49.26
115.64
70.00
4.59
70.00
5.67
86.47
21.33
325.31
44.58
48.19
137.95
203.50
13.42
203.50
14.10
213.81
42.30
641.43
8.26
0.69
8.26
0.72
8.62
6.13
73.38
6.00
7.00
13.00
0.25
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00
2.00
3.00
6.00
1.00
1.00
1.00
3.84
3.84
11.52
1.92
1.92
1.92
1.00
5.94
8.33
19.52
15.00
18.00
36.00
1.00
1.00
1.00
5.00
7.00
12.00
157.03
180.50
406.53
31.59
3.00
31.59
3.00
31.59
12.00
126.36
176.42
4.00
176.42
4.00
176.42
10.00
441.05
1.00
1.00
4.00
1.00
1.00
4.00
1.00
1.00
4.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
4.00
1.00
1.00
4.00
47.41
1.00
47.41
3.00
142.24
3.00
142.24
3.60
30.31
16.80
141.43
10.42
3.00
31.25
3.00
31.25
10.13
3.00
30.39
3.00
30.39
4.20
42.42
4.20
42.42
4.00
40.40
33.57
4.00
44.76
2.00
22.38
3.00
33.57
103.79
5.00
103.79
4.00
83.03
52.17
2.00
34.78
2.00
34.78
7.00
121.73
33.06
1.00
33.06
1.00
33.06
4.00
110.67
27.00
4.00
18.00
5.00
22.50
5.00
22.50
42.89
4.00
34.31
4.00
34.31
9.00
77.20
23.37
2.38
10.64
14.58
65.16
27.02
4.00
18.01
4.00
18.01
22.51
4.00
18.01
4.00
18.01
25.35
114.15
125.22
24.44
125.38
17.87
91.67
22.21
111.56
1.44
5.25
1.44
5.25
36.96
8.06
33.51
11.73
48.76
11.73
48.76
75.95
31.66
117.86
37.00
137.74
88.48
6.00
88.48
5.00
47.44
73.74
169.79
-
14.00
187.71
8.64
1.00
8.64
1.00
8.64
1.00
8.64
85.35
6.00
85.35
5.00
71.12
8.00
113.79
17.63
1.00
17.63
1.00
17.63
1.00
17.63
46.09
3.00
46.09
3.00
46.09
6.00
92.17
23.39
14.22
45.37
18.64
59.47
27.35
90.36
18.63
4.02
19.36
29.01
10.25
50.92
3.75
64.45
3.00
64.45
3.00
64.45
9.00
145.42
147.39
22.19
147.39
15.50
102.96
15.95
105.94
11.00
2.00
11.00
1.00
5.50
4.00
22.00
11.53
2.00
11.53
2.00
12.22
4.00
24.45
3.25
2.00
3.25
3.00
4.88
2.00
3.25
1.00
1.00
1.00
152.35
5.00
126.96
6.00
152.35
213.59
7.00
186.89
8.00
213.59
11.00
244.10
-
22.00
500.07
25.25
1.00
25.25
1.00
25.25
27.09
1.00
27.09
3.00
81.27
211.53
11.00
232.68
13.00
274.99
1.00
27.89
-
2.00
52.81
-
31.00
634.54
200.78
1.00
200.78
1.00
200.78
1.00
253.71
39.19
1.00
39.19
1.00
39.19
1.00
39.19
22.91
1.00
22.91
1.00
22.91
3.00
68.73
11.75
17.05
15.56
166.23
151.68
39.14
35.71
40.30
0.87
43.82
8.33
419.59
2.36
118.87
6.94
0.09
8.93
0.88
87.29
0.21
20.83
14.99
0.87
16.30
8.33
156.09
2.36
44.22
53.20
6.57
85.88
54.15
707.82
12.75
166.66
0.69
0.05
0.86
0.75
12.85
0.21
3.60
5.57
0.13
7.25
1.71
95.31
0.48
26.75
37.79
2.19
52.05
28.76
683.49
8.14
193.45
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
17,832.68
Mz G-33 New Luna
19,730.48
Mz G-34 New Vento
24,264.48
Mz G-37 Roccia
42,823.11
Mz G-38 Roccia3
VILLA CLUB 2
CONSTRUCCIN DE CASAS: MZ F-21,MZ G-06,MZ G-07, MZ G-31, MZ G-32, MZ G-33, MZ
Propietario: PAZ - CENTENARIO - GLOBAL S.A.
Cant. Rubros 181
Plazo de Ejecucin de la Obra : 135 Das
Anticipo: 0.00%
Fecha Presupuesto: 01/ ENERO/2012
Fondo de Garanta: 5.00 %
Cdigo
Rubros
Unidad
Cantidad
Precio
Unitario
TRABAJOS PRELIMINARES
93*71
M2
1,100.00
2.81
DEMOLICION
M3
264.00
132.50
ELIMINACION DE DEMOLICION
M3
396.00
34.23
93*1749
GLB
2.00
153.00
93*1751
GLB
1.00
265.20
93*73
M2
1,100.00
0.76
93*72
M2
1,100.00
1.49
M2
440.00
2.09
M3
163.79
144.08
M2
12.00
40.00
MOVIMIENTO
MOVIMIENTO
DE TIERRAS
DE TIERRAS
94*315
OBRAS DE OBRAS
CONCRETO
DE CONCRETO
SIMPLE
SIMPLE
95*74
OBRAS DE OBRAS
CONCRETO
DE CONCRETO
ARMADO ARMADO
96*78
KG
88.96
5.93
96*67
M3
0.33
296.58
38.61
96*77
M2
5.72
96*606
KG
2,221.07
3.48
96*607
M3
10.34
309.57
96*608
M2
153.23
41.59
M2
619.03
11.22
ML
190.60
34.70
M2
11.68
34.24
REVISTIMIENTOS
REVISTIMIENTOS
129*317
REVISTIMIENTO
REVISTIMIENTO
DE GRADAS
DEY GRADAS
ESCALERAS
Y ESCALERAS
103*2316
CUBIERTAS
CUBIERTAS
138*2316
VARIOS
VARIOS
91*295
UND
18.00
30.00
91*2409
UND
8.00
14.87
91*2047
GLB
4.00
485.29
91*2050
GLB
4.00
565.29
91*2051
GLB
1.00
1,007.94
Subtotal General:
Subtotal
3,091.00
34,980.00
13,555.08
306.00
265.20
836.00
1,639.00
54,672.28
919.60
919.60
23,598.86
480.00
24,078.86
527.51
97.87
220.85
7,729.32
3,200.95
6,372.84
18,149.34
6,945.52
6,945.52
6,613.82
6,613.82
399.92
399.92
540.00
118.96
1,941.16
2,261.16
1,007.94
5,869.22