Академический Документы
Профессиональный Документы
Культура Документы
RESUMEN GENERAL
CONTRATISTA CLIENTE
Razon Social EF CONTRATISTAS SAC Razon Social EF PROYECTOS INMOBILIARIOS SAC
RUC RUC
Telefono Telefono
Direccin Direccin
DATOS GENERALES
Nombre del Proyecto Multifamiliar Neotower
Direccion de obra Magdalena
Fecha de Presupuesto 12/9/2015
Revisin de presupuesto RV 12
TOTAL
ESTRUCTURAS 4,763,163.24
OBRAS TEMPORALES
Oficinas de obra glb 1.00 3,659.81 3,659.81
Almacn glb 1.00 3,249.81 3,249.81
Servicios Higinicos (01 i) ejecutivos mes 16.00 310.35 4,965.60
Servicios Higinicos (03 d y 03 i) mes 16.00 1,204.36 19,269.76
Comedor glb 1.00 2,399.76 2,399.76
Vestuario glb 1.00 2,199.76 2,199.76
Caseta de guardian glb 1.00 677.48 677.48
INSTALACIONES PROVISIONALES
Instalacion provisional de agua glb 1.00 269.83 269.83
Instalacion provisional de desague glb 1.00 369.93 369.93
Instalacion provisional de energia glb 1.00 492.63 492.63
TRABAJOS PRELIMINARES
Transporte de Equipos, Maquinaria y
Herramientas glb. 1.00 4,358.59 4,358.59
Trazo y replanteo glb 1.00 967.34 967.34
Topografia durante la obra mes 13.00 6,500.00 84,500.00
Transporte vertical de materiales (grua) mes 10.00 24,538.64 245,386.40
COLECTORES ENTERRADOS/EMPOTRADOS
Red colectora con tubera
enterrada/empotrada 6" PVC C-Pesada m 12.00 55.26 663.10
Red colectora con tubera
enterrada/empotrada 4" PVC C-Pesada m 215.14 32.54 6,999.68
Red colectora con tubera
enterrada/empotrada 3" PVC C-Pesada m 98.10 25.31 2,482.46
Red colectora con tubera
enterrada/empotrada 2" PVC C-Pesada m 412.50 17.04 7,029.98
CAJAS DE REGISTRO Y REBOSE
Cajas para registro 12" x 24" con perfil de
fierro en marco y tapa y registro de 4" pza 1.00 325.87 325.87
Caja para registro 24" x 24" con perfil de
fierro en marco y tapa pza 4.00 397.66 1,590.62
MONTANTES
Tubera de 6" PVC-C Pesada para bajada de
desage m - 55.26 -
Tubera de 4" PVC-C Pesada para bajada de
desage m 438.50 39.25 17,210.74
Tubera de 3" PVC-C Pesada para subida de
ventilacin m 746.00 25.73 19,194.58
Tubera de 2" PVC-C Pesada para subida de
ventilacin m 59.00 19.11 1,127.38
Tubera de 3" PVC C-10 impulsin de
desague m 28.00 56.81 1,590.62
SALIDA PARA DESAGES
Salidas para desage PVC C- pesada de 4" pto 136.00 67.65 9,200.82
Salidas para desage PVC C- pesada de 2" pto 564.00 65.63 37,015.32
Salida de Registro 2'' pto 327.00 55.13 18,027.51
Salida de Sumidero 2'' pto 244.00 54.23 13,231.09
Salida de Registro de 4" pto 3.00 92.44 277.33
Salida de Sumidero 4'' pto 25.00 92.44 2,311.05
Salida de Sumidero 6'' pto 2.00 236.25 472.50
Salida de Registro de 6" pto 1.00 157.50 157.50
SALIDAS PARA VENTILACIONES
Salida para ventilacin de 2" pto 254.00 60.90 15,468.60
Sombrero de ventilacin de PVC 6" u 2.00 56.81 113.62
Sombrero de ventilacin de PVC 4" u 4.00 33.05 132.21
Sombrero de ventilacin de PVC 3" u 12.00 28.92 347.04
Sombrero de ventilacin de PVC 2" u 2.00 24.79 49.58
AGUA FRA
MONTANTES
Tubera de 2 1/2" PVC-C10 adosada m 6.00 49.58 297.47
Tubera de 3" PVC-C10 adosada m 12.00 56.81 681.70
Tubera de 2" PVC-C10 adosada m 31.00 43.38 1,344.80
RED DE DISTRIBUCIN -
Tubera de 3" PVC-C10 roscada m 49.00 56.81 2,783.59
Tubera de 2 1/2" PVC-C10 roscada m 12.00 49.58 594.93
Tubera de 2" PVC-C10 roscada m 48.50 43.38 2,103.96
Tubera de 1 1/4" PVC-C10 roscada m 84.45 36.44 3,077.33
Tubera de 1" PVC-C10 roscada m 1,285.00 25.31 32,517.39
Tubera de 3/4" PVC-C10 roscada m 442.00 19.11 8,445.79
Tubera de 1/2" PVC-C10 roscada m 678.50 16.01 10,862.46
SALIDAS -
Salida para agua fra tubera PVC C-10 1/2" pto 646.00 70.88 45,788.48
Salida para agua fra tubera PVC C-10 3/4"
(calentadores elctricos) pto 77.00 91.41 7,038.51
Salida de agua fra tubera PVC C-10 1 1/4" pto 3.00 118.78 356.34
AGUA CALIENTE
SALIDAS
Salida para agua caliente CPVC 1/2" pto 495.00 72.30 35,789.01
Salida para agua caliente CPVC 3/4" pto 77.00 96.60 7,438.20
RED DE DISTRIBUCIN
Tuberia de agua caliente CPVC 1/2" ml 992.50 20.48 20,326.40
Tuberia de agua caliente CPVC 3/4" ml 119.50 25.31 3,023.99
INSTALACIN DE CISTERNA
VLVULAS
Rebose de cisterna de 6" u 2.00 236.35 472.70
Vlvula esfrica 2" bronce u 2.00 231.00 462.00
Vlvula flotadora de 2" ingreso a cisterna
marca Flipper bronce u 2.00 472.50 945.00
BRIDAS ROMPE AGUA
Brida rompe agua de cisterna y TE de 2" u 3.00 231.00 693.00
Brida rompe agua de cisterna y TE de 6" u 1.00 504.00 504.00
Brida rompe agua de cisterna y TE de 4" u 1.00 336.00 336.00
MEDIDORES
SALIDA PARA FUTURO CALENTADOR (solo tubo) PTO 50.00 58.15 2,907.38
SALIDA PARA TIMBRE PTO 76.00 71.89 5,463.76
SALIDA PARA PULSADOR DE TIMBRE PTO 76.00 71.89 5,463.76
SALIDA DE FUERZA -
SALIDA DE FUERZA PARA PUERTA LEVADIZA PTO 1.00 260.08 260.08
SALIDA DE FUERZA PARA INTERCOMUNICADOR
PORTERO PTO 1.00 158.58 158.58
SALIDA PARA CHAPA ELECTRICA PTO 2.00 74.01 148.01
SALIDA PARA CENTRAL DE ALARMA CONTRA
INCENDIO PTO 4.00 79.29 317.17
SALIDA PARA BOMBAS SUMIDEROS DE 2.5 HP
C/U PTO 2.00 164.93 329.86
SALIDA PARA BOMBAS DE AGUA DE 8 HP PTO 4.00 306.60 1,226.39
SALIDA PARA CONTROL DE NIVEL CISTERNA PTO 1.00 82.46 82.46
3,659.81 3,659.81
3,249.81 191.17 191.17 2,867.48
4,965.60 - 310.35 310.35 155.18 155.18 155.18
19,269.76 - 1,204.36 1,204.36 602.18 602.18 602.18
2,399.76 2,399.76
2,199.76 2,199.76
677.48 677.48
-
269.83 269.83
369.93 369.93
492.63 492.63
-
4,358.59 4,358.59
967.34 967.34
84,500.00 3,250.00 6,500.00 6,500.00 3,250.00 3,250.00 3,250.00
245,386.40
28,842.00
20,212.90
28,298.05 1,010.64 1,010.64 1,010.64
-
72,584.05 72,584.05
14,432.00 14,432.00
3,363.01 3,026.71 336.30
3,104.32 2,173.02 931.30
-
40,073.57 40,073.57
33,485.63 10,045.69 23,439.94
16,548.14 16,548.14
55,007.05 11,001.41 44,005.64
4,135.30 4,135.30
6,303.16
14,273.93 14,273.93
-
2,253.95
6,933.66
2,948.19
-
-
16,797.51
-
27,117.34
1,594.54
-
-
54,234.69 7,775.86
3,260.69 2,869.41
61,675.54 7,401.06
-
37,826.78 5,130.71
2,336.29 934.52
27,427.61 12,911.41
-
60,386.16
53,706.66
107,162.33
-
275,069.51
251,332.77
309,479.90
-
102,886.88
155,145.96
154,343.14
291,332.66
-
368,472.04
298,187.91
238,012.95
-
1,350.87
981.39
946.48
-
22,330.91
21,380.13
19,655.81
-
30,768.99
19,115.17
24,649.25
-
35,707.90
43,802.68
58,869.53
-
12,519.30
1,876.17
-
23,753.49 2,159.41
-
-
-
805.36
926.75
447.44
186.33
-
4,389.71
3,512.80
316.32
410.82
663.10
6,999.68
2,482.46
7,029.98
-
325.87
1,590.62
-
17,210.74
19,194.58
1,127.38
1,590.62
-
9,200.82
37,015.32
18,027.51
13,231.09
184.88
2,311.05
472.50
157.50
-
15,468.60
113.62
132.21
347.04
49.58
-
-
297.47
681.70
1,344.80
-
2,783.59
594.93
2,103.96
3,077.33
32,517.39
8,445.79
10,862.46
-
45,788.48
7,038.51
356.34
-
-
35,789.01
7,438.20
-
20,326.40
3,023.99
-
-
236.35
231.00
472.50
-
693.00
504.00
336.00
-
-
-
6,300.00
4,410.00
2,940.00
1,449.50
2,536.64
1,087.14
-
27,025.50
-
-
26,225.65
331.97
52,409.01
2,987.73
7,620.51
1,078.90
3,738.37
780.24
5,328.44
103,254.37
132.15
10,266.76
3,958.27
18,708.21
808.78
11,560.81
200.87
96.21
23,051.84
6,605.57
4,863.26
126.87
9,648.28
19,088.29
4,281.78
10,175.84
5,535.66
10,847.18
2,907.38
5,463.76
5,463.76
-
260.08
158.58
148.01
317.17
329.86
1,226.39
82.46
1,427.26
158.58
2,843.95
164.93
164.93
659.71
824.64
274.88
549.76
549.76
549.76
549.76
1,606.99
3,414.85
3,414.85
-
2,012.97
1,069.92
71.89
6,977.72
215.67
361.57
178.67
118.41
1,014.94
59.20
71.89
520.16
1,321.54
135.33
1,268.68
195.59
475.75
740.06
792.92
1,945.30
2,325.91
316.11
1,046.66
551.87
88.81
761.21
1,124.89
346.77
792.92
10,915.90
3,087.11
-
11,143.20
5,607.55
12,103.17
84.58
16,069.90
6,406.81
634.34
4,947.84
1,712.71
317.17
370.03
2,091.63
1,779.45
5,257.39
4,575.87
2,190.58
1,476.26
380.97
105.83
5,291.25
-
5,333.58
3,555.72
2,354.61
11,896.85
3,481.64
2,542.45
984.17
2,381.06
6,363.63
107.40
966.63
349.06
241.66
172,172.77 142,073.36 297,083.96 155,987.21 143,270.46 158,543.17
172,172.77 142,073.36 297,083.96 155,987.21 143,270.46 158,543.17
18,143.42 14,971.57 31,306.45 16,437.80 15,097.71 16,707.14
8,608.64 7,103.67 14,854.20 7,799.36 7,163.52 7,927.16
198,924.82 164,148.60 343,244.61 180,224.37 165,531.69 183,177.46
-7,631.71 -6,297.52 -13,168.50 -6,914.27 -6,350.59 -7,027.56
- - - 3,605.25
6,933.66
2,948.19
12,398.75 4,398.75
13,558.67 13,558.67
797.27 797.27
36,458.83 10,000.00
391.28
50,000.00 4,274.48
22,696.07 10,000.00
1,401.78
12,456.56 2,059.63
20,768.99 10,000.00
14,115.17 5,000.00
8,652.76 11,996.49 4,000.00
1,564.91 1,564.91
234.52 234.52
805.36
926.75
447.44
186.33
- - - - -
325.87
1,590.62
- - - - -
- - - - -
- - - - -
- - - - -
16.53 16.53 16.53 16.53 16.53
37.87 37.87 37.87 37.87 37.87
74.71 74.71 74.71 74.71 74.71
- - - - -
154.64 154.64 154.64 154.64 154.64
33.05 33.05 33.05 33.05 33.05
116.89 116.89 116.89 116.89 116.89
170.96 170.96 170.96 170.96 170.96
1,806.52 1,806.52 1,806.52 1,806.52 1,806.52
469.21 469.21 469.21 469.21 469.21
603.47 603.47 603.47 603.47 603.47
- - - - -
- - - - -
693.00
504.00
336.00
- - - - -
- - - - -
- - - - -
- -
- - - - -
- - - - -
- - - -
-
1,541,708.18
1,721,013.65 810,425.89
ECTO NEO TOWER
- - - - - -
- - - - - -
- - - - - -
- - - - - -
814.14 814.14 814.14 814.14 814.14 814.14
- - - - - -
- - - - - -
16.53 16.53 16.53 16.53 16.53 16.53
37.87 37.87 37.87 37.87 37.87 37.87
74.71 74.71 74.71 74.71 74.71 74.71
- - - - - -
154.64 154.64 154.64 154.64 154.64 154.64
33.05 33.05 33.05 33.05 33.05 33.05
116.89 116.89 116.89 116.89 116.89 116.89
170.96 170.96 170.96 170.96 170.96 170.96
1,806.52 1,806.52 1,806.52 1,806.52 1,806.52 1,806.52
469.21 469.21 469.21 469.21 469.21 469.21
603.47 603.47 603.47 603.47 603.47 603.47
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
1,050.00 1,050.00 1,050.00 1,050.00
735.00 735.00 735.00 735.00
490.00 490.00 490.00 490.00
241.58 241.58 241.58 241.58
422.77 422.77 422.77 422.77
181.19 181.19 181.19 181.19
- - - -
4,504.25 4,504.25 4,504.25 4,504.25
1,380.30 1,380.30 1,380.30 1,380.30 1,380.30 1,380.30
17.47 17.47 17.47 17.47 17.47 17.47
126.87
507.80 507.80 507.80 507.80 507.80 507.80
- - - - - -
- - - - - -
2,974.21
870.41
635.61
246.04
595.27
- - -
365.81 365.81
292.73 292.73
26.36 26.36
34.24 34.24
- - - - - -
55.26 55.26
583.31 583.31
206.87 206.87
585.83 585.83
- - - - - -
- - - - - -
- - - - - -
- - - - - -
814.14 814.14 814.14 814.14 814.14 814.14
- - - - - -
- - - - - -
16.53 16.53 16.53 16.53 16.53 16.53
37.87 37.87 37.87 37.87 37.87 37.87
74.71 74.71 74.71 74.71 74.71 74.71
- - - - - -
154.64 154.64 154.64 154.64 154.64 154.64
33.05 33.05 33.05 33.05 33.05 33.05
116.89 116.89 116.89 116.89 116.89 116.89
170.96 170.96 170.96 170.96 170.96 170.96
1,806.52 1,806.52 1,806.52 1,806.52 1,806.52 1,806.52
469.21 469.21 469.21 469.21 469.21 469.21
603.47 603.47 603.47 603.47 603.47 603.47
- - - - - -
472.50
- - - - - -
- - - - - -
- - - - - -
- - - - - -
1,050.00 1,050.00
735.00 735.00
490.00 490.00
241.58 241.58
422.77 422.77
181.19 181.19
- -
4,504.25 4,504.25
1,380.30 1,380.30 1,380.30 1,380.30 1,380.30 1,380.30
17.47 17.47 17.47 17.47 17.47 17.47
158.58
74.01 74.01
164.93 164.93
306.60 306.60 306.60 306.60
82.46
713.63 713.63
158.58
1,421.97 1,421.97
164.93
164.93
137.44 137.44
803.49 803.49
- - - - - -
- - - - - -
- - -
1,590.91
26.85
241.66
87.27
60.41
238,791.37 243,782.65 231,999.67 239,269.01 228,648.84 244,276.31
238,791.37 243,782.65 231,999.67 239,269.01 228,648.84 244,276.31
25,163.63 25,689.60 24,447.92 25,213.96 24,094.81 25,741.62
11,939.57 12,189.13 11,599.98 11,963.45 11,432.44 12,213.82
275,894.57 281,661.39 268,047.58 276,446.42 264,176.10 282,231.75
-10,584.63 -10,805.87 -10,283.58 -10,605.80 -10,135.06 -10,827.76
3,659.81 -
3,249.81 -
155.18 155.18 155.18 155.18 310.35 4,965.60 -
602.18 602.18 602.18 602.18 1,204.36 19,269.76 -
2,399.76 -
2,199.76 -
677.48 -
- -
269.83 -
369.93 -
492.63 -
- -
4,358.59 -
967.34 -
- - - 84,500.00 -
15,336.65 - 245,386.40 -
3,605.25 - - 28,842.00 -
4,042.58 4,042.58 4,042.58 20,212.90 -
1,010.64 1,010.64 1,010.64 1,010.64 2,021.29 28,298.05 -
- -
- -
- -
72,584.05 -
14,432.00 -
3,363.01 -
3,104.32 -
- -
40,073.57 -
33,485.63 -
16,548.14 -
55,007.05 -
4,135.30 -
- -
72,584.05 -
14,432.00 -
3,363.01 -
3,104.32 -
- -
40,073.57 -
33,485.63 -
16,548.14 -
55,007.05 -
4,135.30 -
- -
72,584.05 -
14,432.00 -
3,363.01 -
3,104.32 -
- -
40,073.57 -
33,485.63 -
16,548.14 -
55,007.05 -
4,135.30 -
- -
72,584.05 -
14,432.00 -
3,363.01 -
3,104.32 -
- -
27,250.03 -
33,485.63 -
16,548.14 -
55,007.05 -
4,135.30 -
- -
23,255.17 -
- -
1,681.51 -
1,552.16 -
- -
25,647.08 -
16,742.82 -
8,274.07 -
27,503.53 -
2,067.65 -
- -
6,303.16 -
14,273.93 -
- -
2,253.95 -
6,933.66 -
2,948.19 -
- -
- -
16,797.51 -
- -
27,117.34 -
1,594.54 -
- -
- -
54,234.69 -
3,260.69 -
61,675.54 -
- -
37,826.78 -
2,336.29 -
27,427.61 -
- -
60,386.16 -
53,706.66 -
107,162.33 -
- -
275,069.51 -
251,332.77 -
309,479.90 -
- -
102,886.88 -
155,145.96 -
154,343.14 -
291,332.66 -
- -
368,472.04 -
298,187.91 -
238,012.95 -
- -
1,350.87 -
981.39 -
946.48 -
- -
22,330.91 -
21,380.13 -
19,655.81 -
- -
30,768.99 -
19,115.17 -
24,649.25 -
- -
35,707.90 -
43,802.68 -
58,869.53 -
- -
12,519.30 -
1,876.17 -
- -
23,753.49 -
-
- -
- -
805.36 -
926.75 -
447.44 -
186.33 -
- -
4,389.71 -
3,512.80 -
316.32 -
410.82 -
- - -
663.10 -
6,999.68 -
2,482.46 -
7,029.98 -
- - -
325.87 -
1,590.62 -
- - -
- - -
2,543.80 45,788.48 -
391.03 7,038.51 -
19.80 356.34 -
- - - -
- - - -
3,578.90 3,578.90 35,789.01 -
743.82 743.82 7,438.20 -
- - - -
2,032.64 2,032.64 20,326.40 -
302.40 302.40 3,023.99 -
- - - - -
- - - - -
236.35 236.35
231.00 231.00
472.50 472.50
- - - - -
693.00 -
504.00 -
336.00 -
- - - -
- - - -
- - - -
6,300.00 -
4,410.00 -
2,940.00 -
1,449.50 -
2,536.64 -
1,087.14 -
- -
27,025.50 -
-
- -
126.87 -
507.80 507.80 507.80 9,648.28 -
158.58 -
148.01 -
317.17 -
329.86 -
1,226.39 -
82.46 -
1,427.26 -
158.58 -
2,843.95 -
164.93 -
164.93 -
164.93 659.71 -
164.93 824.64 -
274.88 -
549.76 -
549.76 -
549.76 -
549.76 -
1,606.99 -
- - - -
- - - -
11,896.85 -
3,481.64 -
2,542.45 -
984.17 -
2,381.06 -
- - - - -
abril mayo
6,303.16
14,273.93
-0.0036449835
2,253.95
-4.54747350886464E-12 6,933.66
2,948.19
3.64E-12
-0.0031590339
0.0039369462
6882.4240818182
1318.707588204
1911.6883289688
-
-
-
-
-
-0.00
-
-0.00
-
-
-
-
-
-
-
-
0.0021587378
365.808793662
292.7331075869
26.359751308
34.2353994539
55.2586460073
583.3066522014
206.8713282652
585.8320239675
16.5259502078
37.8719692262
74.7110665644
0
154.6438743402
33.0519004156
116.8866686572
170.9630206434
1806.5216229747
469.2107460038
603.4697459992
0
2543.8044444445
391.0280822603
19.7967111864
7157.8021837485
1487.64
0
4065.28
604.7981340107
0
0
472.7
462
945
0
0
0
0
5521.1889221053
69.8884673684
11033.4748547368
628.9962063158
1604.3187031579
227.1375189474
787.0242694737
164.2601557895
1121.7766736842
21737.7616736842
27.8218421053
2161.4232694737
833.3198147368
3938.5712557895
170.2696736842
2433.8547473684
42.2892
20.2543010526
4853.0195621053
1390.6469557895
1023.8437894737
211.8911494737
112.6228168421
7.5675410526
734.4966315789
22.7026231579
38.06028
18.8075652632
12.4641852632
106.8358736842
6.2320926316
7.5675410526
54.7533852632
139.1092105263
14.2447831579
133.5448421053
20.5881631579
50.0793157895
77.9011578947
83.4655263158
204.7687578947
244.8322105263
33.2749231579
110.1744947368
58.0920063158
9.3481389474
80.1269052632
118.40976
36.5022568421
83.4655263158
1149.0420789474
324.9591157895
2345.9377263158
1180.5364042105
2548.0355873684
17.8059789474
3383.136
1348.8029052632
133.5448421053
1041.6497684211
360.5710736842
66.7724210526
77.9011578947
440.3433947368
374.6205
1106.8181052632
963.3416842105
461.1742105263
310.7913157895
80.2042105263
22.2789473684
1113.9473684211
5,701,012.72 1,032.29
5,701,012.72
600,767.72
285,050.64
6,586,831.08
-252,702.26
6,334,128.82
1,140,143.19
7,474,272.01
-
abril mayo
36,292.03 7,627.59
7,216.00 -
1,681.51 840.75
1,552.16 776.08
- -
27,250.03 5,023.54
14,187.37 20,114.23
11,320.02 10,563.73
67,009.87 29,314.92
5,789.41 4,135.30