PRESUPUESTO DE OBRA

OBRA: CONSTRUCCION DE BEBEDEROS

UBICACIÓN: URB. LAS BRISAS - CHICLAYO
AREA A CONSTRUIR: 110.00 M2
FECHA: Mayo 2015

1. MATERIALES:

PEGAM
ALAM
ARENA PIEDRA PIEDRA FºCº FºCº Fº Lº CLAVO LAD KIN ENTO
CEMENTO HORMIGON ARENILLA FºCº 5/8 FºCº 1/2 BRE LAD TECHO CERAMICAFRAGUA
ACTIVIDADES METRAD UD GRUESA 3/4 BASE 3/8" 8mm 1/4" S 2 1/2 KON CERAMI
Nº 16
CA

BL M3 M3 M3 M3 M3 VAR VAR KG KG Millar Millar BL M2 KG

CIMENTACION MURO PARED a=0.50-
62.93 M3 182.50 31.47 ----------- ----------- ----------- 31.47 ----------- ----------- ----------- ----------- --------------------------------- ----------- ----------- ----------- ----------- -----------
p=0.70 - 1:10+30%PB
CIMENTACION MURO BEBEDERO
107.88 M3 312.85 53.94 ----------- ----------- ----------- 53.94 ----------- ----------- ----------- ----------- --------------------------------- ----------- ----------- ----------- ----------- -----------
a=0.40-p=0.50 - 1:10+30%PB
SOBRECIMIENTO MURO PARED, a=0.12,
6.4728 M3 23.95 5.50 ----------- ----------- ----------- 2.59 ----------- ----------- ----------- ----------- 25.00 5.00 ----------- ----------- ----------- ----------------------
h=0.30 - 1:8+25% PB
SOBRECIMIENTO MURO BEBEDERO
19.4184 M3 71.85 16.51 ----------- ----------- ----------- 7.77 ----------- ----------- ----------- ----------- 40.00 10.00 ----------- ----------- ----------- ----------------------
a=0.12, h=0.30 - 1:8+25% PB
ZAPATAS (p/columnas de 1.80),
a=b=0.80, h=0.50 - f'c=175 14.080 M3 118.69 ----------- 7.60 7.88 ----------- ----------- ----------- ----------- 44.00 ----------- ----------- 10.00---------- ----------- ----------- ----------- ----------------------
kg/cm2
ZAPATAS (p/columnas de bebederos),
a=b=0.40, h=0.40 - 8.448 M3 71.22 ----------- 4.56 4.73 ----------- ----------- ----------- ----------- 66.00 ----------- ----------- 15.00---------- ----------- ----------- ----------- ----------------------
f'c=175 kg/cm2
COLUMNAS p/pared, h= 1.60, a=0.12,
2.534 M3 21.36 21.36 1.37 1.42 ----------- ----------- ----------- 44.00 34.00 ----------- ----------- 60.00 15.00 ----------- ----------- ----------- ----------------------
l=0.30 f'c=175 kg/cm2
COLUMNAS p/bebederos, h= 0.70,
3.326 M3 28.04 28.04 1.80 1.86 ----------- ----------- ----------- 44.00 34.00 ----------- ----------- 60.00 15.00 ----------- ----------- ----------- ----------------------
a=0.12, l=0.30 f'c=175 kg/cm2

MURO LADRILLO K.K, 8x12x20 cm 74.600 M2 19.00 19.00 2.50 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ------------------- 3.80 ----------- ----------- ----------------------

FALSO PISO,e=0.075-1:4:4 84.19 M2 31.99 31.99 3.79 3.79 10.94 ----------- ----------- ----------- ----------- ----------- ----------- ------------------- ----------- ----------- ----------- ----------------------

VIGAS, f'c=175 kg/cm2 4.671 M3 39.38 39.38 2.52 2.62 ----------- ----------- 14.00 42.00 41.00 19.00 ----------- 6.00 5.00 ----------- ----------- ----------- ----------------------

ALIGERADO, f'c=175 kg/cm2 60.73 M2 50.10 50.10 3.28 3.40 ----------- ----------- ----------- 50.00 ----------- ----------- 25.00 6.00 4.00 ----------- 0.57 ----------- ----------------------
TARRAJEO DE MUROS 74.6 M2 12.01 12.01 ----------- ----------- 2.00 ----------- ----------- ----------- ----------- ----------- ----------- ------------------- ----------- ----------- ----------- ----------------------

TARRAJEO DE CIELO RASO, mezcla 1:5 81.687 M2 20.99 20.99 ----------- ----------- 2.70 ----------- ----------- ----------- ----------- ----------- ----------- --------- 0.74 ----------- ----------- ----------- ----------------------

COLOCACION CERAMICA 84.19 M2 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ------------------- ----------- ----------- 27.78 92.61 16.84

PINTURA LATEX 2 MANOS CIELO RASO 81.687 M2 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ------------------- ----------- ----------- ----------- ----------------------

PINTUA LATEX EN MUROS 74.6 M2 ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- ------------------- ----------- ----------- 24.62 82.06 14.92

PEGAME
ARENA ARENILL FºCº FºCº Fº Lº AL Nº CL 2 CERAMIC
CEMENT CEMENT PIEDRA 3/4 P.BASE FºCº 5/8 FºCº 1/2 LAD KK LD TECH CERAMI FRAGUA
GRUES A 3/8" 8mm 1/4" 16 1/2 A
CA

CANTID 1,003.94 330.30 27.42 25.70 15.64 95.76 14.00 180.00 219.00 19.00 25.00 ### 54.74 3.80 0.57 52.40 174.67 31.76

REDONDEO 490.00 490.00 35.00 33.00 16.00 10.00 46.00 172.00 82.00 44.00 25.00 20.00 18.00 4.00 0.57 52.00 175.00 32.00

PRECIO UNITARIO S/, 23.50 23.50 50.00 75.00 30.00 50.00 38.50 25.25 13.26 12.00 8.00 4.00 4.00 380.00 1,500.00 16.00 23.50 6.90

COSTO MATERIALES S/, 11,515.00 11,515.00 1,750.00 2,475.00 480.00 500.00 1,771.00 4,343.00 1,087.32 528.00 200.00 80.00 72.00 1,520.00 855.00 832.00 4,112.50 220.80

SUB TOT

1. MANO DE OBRA: INSTALACIONES SANITARI

ACTIVIDAD UND METRADO P.U P.U SUB TOTAL INSTALACIONES ELECTRIC

CORTE Y REFINE GL 1.00 500.00 500.00 500.00 PUERTAS Y VENTANAS MADE

BASE Y SOBREBASE INCL. EXCAVACION ML 54.65 150.00 150.00 8,197.50 PUERTA DE FIERRO Y RE
RESUMEN DEL PRESUPUESTO DE OBRA:
ZAPATAS Y COLUMNAS UD 17.00 140.00 140.00 2,380.00 COSTO TOTAL DE MATERIALE
VIGA CIMENTACION ML 30.00 30.00 30.00 900.00 MATERIALES: ###
MURO DE LADRILLO M2 74.60 15.00 15.00 1,119.00
FALSO PISO M2 84.19 12.00 12.00 1,010.28 MANO DE OBRA: ###
TECHO ALIGERADO M2 81.69 50.00 50.00 4,084.35
TARRAJEO M2 74.60 18.00 18.00 1,342.80 TOTAL DEL PRESUPUESTO S/.: ###
CIELO RASO M2 81.69 18.00 18.00 1,470.42
ASENTADO DE CERAMICA M2 84.19 18.00 18.00 1,515.42
ENCHAP COCINA Y BAÑO GL 1.00 3,000.00 3,000.00 3,000.00
CONSTRUC. 02 ESCALERAS GL 1.00 2,000.00 2,000.00 2,000.00 NOTA: VERIFICAR PRECIOS DE MATERIALES
CONSTRC DE CISTERNA GL 1.00 1,000.00 1,000.00 1,000.00 Y COSTOS DE MANO DE OBRA EN LA ZONA
PINTADO DE MUROS M2 74.60 5.50 5.50 410.30
PINTADO DE CIELO RASO M2 81.59 6.50 6.50 530.34
INST. SANITARIA GL 1.00 400.00 400.00 400.00
INST. APARAT. SANITARIOS UD 5.00 100.00 100.00 500.00
INSTALAC. ELECTRICAS GL 1.00 1,500.00 1,500.00 1,500.00
COLOC. ARTEF. ELECTRIC. GL 1.00 2,000.00 2,000.00 2,000.00
ELIM. DESMONTE M3 47.52 15.00 15.00 712.80
COSTO TOTAL MANO DE OBRA S/. OBRA S/. ###
 LIJA PINTURA
SELLA PARA LATEX
DOR MADE SUPERMA
P/MUR RA TE
OS
GL UD GL

---------------------- -----------

---------------------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

 ---------- --------- -----------

---------- --------- -----------

---------- --------- -----------

2.86 16.34 4.04

2.61 14.92 3.69

LIJA PINTURA
SELLA PARA LATEX
DOR MADE SUPERMAT
P/MUR RA E
OS

5.47 31.26 7.74

6.00 31.00 8.00

16.00 2.50 55.00

96.00 77.50 440.00

SUB TOTAL S/, ###

ES SANITARIAS S/. 3,000.00

ES ELECTRICAS S/. 4,000.00

TANAS MADERA S/. 8,500.00

FIERRO Y REJA S/. 3,500.00

E MATERIALES S/. ###