7/25/2019 PRESAPTO

1/12

CONSTRWWW.CONS

PRESUPUESTO GE

CONSTRUCCION TORRE DE APARTAMENTOS - 5N APTO

URBANIACION REAL - SANT

I.-COSTOS DIRECTOSNO PARTIDAS CANT.

A.- TRABA"OS PRELIMINARES # BA"O NIVEL DE PISO

1.00 DEMOLICIONES

1.01 Demolicin, carga y bote de vivienda existente en terreno240.00

2.00 TRABA"OS PRELIMINARES

2.01 Topografa General !evantamiento planim"trico y altmetrico#$1.#0

2.02 %&arranc&a y replanteo #$1.#0

2.0' (eplanteo Topografico )apatas 1.00

2.04 (eplanteo Topografico %ol*mnas y m*ros 1.00

2.0# +*migacin general #$1.#0

2.0 !etrero en obra -alla *blicitaria 1.00

$.00 MOVIMIENTOS DE TIERRA

'.01 /xcavaciones de f*ndaciones compresor 20.$4

'.02 %arga y bote de material sobrante excav. 1##.$'

'.0' (elleno de reposicin en f*ndaciones 4.1

'.04 (elleno compactado de gran)ote fino 0.20m 14.4

4.00 %ORMIGON ARMADO

4.01 apatas aisladas 1 41.'2

4.02 apatas aisladas 2 12.0

4.0' apatas rampa escaleras 0.0

4.04 apatas de m*ros de 3 de 0.4#m x 0.2#m '.'

4.0# apatas de m*ros de 3 de 0.0m x 0.2#m 1.20

4.0 latea de ascensores 1 .0

4.0$%ol*mnas %1 #.'

4.0%ol*mnas %2 #.1

4.0%ol*mnas %' 0.$$

4.10 *ros /str*ct*rales 1 0.$0

SUB-TOTAL TR

B.- NIVEL N1 - PARQUEOS GENERALES

1.00 %ORMIGON ARMADO

1.01%ol*mnas %1 14.11

1.02%ol*mnas %2 1'.1

1.0'%ol*mnas %' 12.10

1.04 *ros /str*ct*rales 1 2.'0

1.0# (ampas de /scaleras 1.$#

7/25/2019 PRESAPTO

2/12

1.0 -igas /str*ct*rales 5nalisis onderado 22.1

1.0$Dinteles D1 0.1

1.0 !osa /str*ct*ral maci)a de 0.12m 1.

1.0 !osa /str*ct*ral aligerada de 0.20m #.#

2.00 MAMPOSTERIA

2.01 *ros de 3 con bastones '6370.0m .0

2.02 2$.'0

$.00 TERMINACIONES DE SUPER&ICIE

'.01 +rag*ac&e en elementos 8.5. '12.#

'.02 /mpa9ete de me)cla maestreado en paredes interiores$4.20

'.0' /mpa9ete de me)cla maestreado en tec&os #14.'#

'.04'12.#

'.0# %antos y moc&etas '#2.$1

4.00PISOS4.01

2.40

4.0222.1

5.00PUERTAS

#.01 *erta en vidrio flotante en entrada principal !obby2$.0

'.00PINTURA

.01 int*ra 5crilica interior en paredes y tec&os 1,#01.1'

7.00 MISCELANEOS PARQUEOS

$.01 int*ra y delimitacion de par:*eos tipo ii 20.00

$.02 aragomas en par:*eos 20.00

$.0' ortones en &ierro for;ado y p*erta peatonal 22#.$#

$.04 otores para portones 2.00

$.0# 5ceras exteriores estampadas 21.0

SUB-TOTAL NI

C.- NIVEL N2 - 1ER NIVEL APTOS

1.00 %ORMIGON ARMADO1.01%ol*mnas %1 14.11

1.02%ol*mnas %2 1'.1

1.0'%ol*mnas %' 2.02

1.04 *ros /str*ct*rales 1 2.'0

1.0# (ampas de /scaleras 1.$#

1.0 -igas /str*ct*rales 5nalisis onderado 1#.

1.0$Dinteles D1 2.#

1.0 !osa /str*ct*ral maci)a de 0.12m 1.

1.0 !osa /str*ct*ral aligerada de 0.20m 4.4

*ros de 3 con bastones '6370.0m en ver;a frontal yperimetral

/mpa9ete de me)cla maestreado en vigas y col*mnasestr*ct*rales

iso de par:*eo general en 8ormign 5rmado p*lido deespesor 0.1#m

iso en lobby en orcelanato

7/25/2019 PRESAPTO

3/12

1.10 -*elo en !osa /str*ct*ral maci)a de 0.12m #.0$

2.00 MAMPOSTERIA

2.01 *ros de 3 con bastones '6370.0m ##0.4'

$.00 TERMINACIONES DE SUPER&ICIE

'.01 +rag*ac&e en elementos 8.5. 204.40

'.02 /mpa9ete de me)cla maestreado en paredes interiores 0$.#

'.0' /mpa9ete de me)cla maestreado en tec&os 2.0

'.04204.40

'.0# %antos y moc&etas #2.01

4.00 REVESTIMIENTOS

4.01 %er>mica en paredes ba9o principal '4.4

4.02 %eramica en paredes ba9os com*nes '.$0

4.0' %eramica en paredes ba9os visita 12.2

4.04 %eramica en paredes cocinas 10.'0

4.0# %er>micas en paredes lavado y servicio 42.#0

5.00PISOS

#.0122.4

#.022'#.2

#.0' iso cer>mica en ba9o principal .0

#.04 iso cer>mica en ba9o com?n $.

#.0# iso cer>mica en ba9o visita '.0

#.0'.0

'.00PUERTAS

.01 *erta entrada principal en (oble 5lem>n 2.00

.02 *ertas interiores en (oble 5lem>n 1.00

.0' *ertas de closets (oble 5lem>n 1#.0'

.041'$.$1

7.00VENTANAS

$.01 -entanas corredera en 5l*minio blanco y vidrio @l*egreen #'0'.1#

.00COCINA.01 %ocina od*lar Amportada Gabinetes de piso y pared

#$.04

.02 Tope en granito nat*ral .24

.00ESCALERA

.011.00

.021.$#

/mpa9ete de me)cla maestreado en vigas y col*mnasestr*ct*rales

iso en apartamentos orcelanato

7/25/2019 PRESAPTO

4/12

7/25/2019 PRESAPTO

5/12

11.12 (egistro Telefonos 1.00

11.1' (egistro %able T- 1.00

11.14 %alentador el"ctrico de lnea 2.00

11.1# aneles de breaers 24 circ*itos 2.00

11.1 5limentacin el"ctrica general 1.00

12.00 PINTURA

12.01 int*ra 5crilica interior en parede y tec&os 1,'0.#

1$.00MISCELANEOS

1'.01 lafones -% en ba9os y lavado 4.'4

1'.02 @arandas en balcones en &ierro for;ado 1.

SUB-TOTAL NI

SUB-TOTAL NI

SUB-TOTAL NI

SUB-TOTAL NI

SUB-TOTAL NI

D.- E*TERIORES! TERMINACIONES DE TEC%O # MISCELANEOS

1.00 TERMINACIONES DE SUPER&ICIE E*T.

1.01 +rag*ac&e en elementos 8.5. 120.

1.02 /mpa9ete de me)cla maestreado en exteriores con andamios2,4'4.0

1.0' %antos y moc&etas 12.00

2.00 TERMINACIONES DE TEC%O

2.01+ino de tec&o plano 20.0

2.02 abaletas de tec&o #.$#

2.0' Ampermeabili)ante en lona asf>ltica 'mm 20.0

$.00 PINTURA E*TERIOR

'.01 int*ra 5crilica exterior 2,4'4.0

4.00 PISOS E*TERIORES APTOS N2

4.01 isos de exteriores en terra)as aptos E2 #.00

5.00ASCENSOR

#.011.00

'.00 INSTALACIONES SANITARIAS

.01 /xcavaciones sanitarias 1.00

.02 T*beras de arrastre 5E 1.00

.0' T*beras alimentacion ag*a potable 1.00

.04

1.00

7/25/2019 PRESAPTO

6/12

.0#

1.00

.0%isterna ,000 gals 1.00

.0$ %>mara

7/25/2019 PRESAPTO

7/12

COSTO.DOTRUCOSTO.DO

ERAL POR PARTIDAS

(2 APTOS DE 140M2xNIVEL) - 1N PARQUEO (571.50M2)

DOMINGO! DISTRITO NACIONAL

+ec&aK *lio de 201#.

7/25/2019 PRESAPTO

8/12

' (DL1$,$#0.'# (DL'',0.2$' (DL2,#1.#2 (DL#,#01.0' (DL12,#'.# (DL20,'0.#'' (DL14,40.#0 (DL1,'4,04.1 RD/2!7!$0.40

2 (DL4#.0 (DL#,$.2

2 (DL1,0'#.14 (DL2$,2.2 RD/$$5!'0.20

2 (DL#0.#2 (DL1#,$1.4#

2 (DL2#2.42 (DL1$0,11.#2 (DL'0.0' (DL1#,4.4'

2 (DL'0.0' (DL11,$.0! (DL4.40 (DL'',2#.$' RD/5$$!52'.2$

' (DL,$#.$ (DL$21,$$.2

2 (DL1,224.$$ (DL2$,1#.40 RD/74!44.'

2 (DL2#.00 (DL22,'4.2# RD/22!$4.25

2 (DL1''.2$ (DL200,0##.'4 RD/200!055.$4

MED (DL'#0.00 (DL$,000.00MED (DL1,#'4.00 (DL'0,0.002 (DL'2#.00 (DL$','.$#

MED (DL41,#00.00 (DL',000.002 (DL1.'0 (DL14,$1.0 RD/20!7'4.$

EL N1 PARQUEOS GENERALES RD/4!$7!'2.4

' (DL2,$$'. (DL'$$,2.' (DL20,1#.$$ (DL20,#'.40' (DL20,4#0.'$ (DL41,22$.#' (DL14,02.$2 (DL'2,21.4' (DL2,212.0# (DL4#,$1.0' (DL1$,$#0.'# (DL2',2.10' (DL2,#1.#2 (DL1,#.'' (DL12,#'.# (DL20,'0.#'' (DL14,40.#0 (DL$',1.4#

7/25/2019 PRESAPTO

9/12

' (DL1','0#.0$ (DL$,40.1 RD/1!04!752.51

2 (DL4#.0 (DL4#,12. RD/4'5!1'2.

2 (DL#0.#2 (DL10,'2.1

2 (DL2#2.42 (DL22,01.'42 (DL'0.0' (DL102,0$.0

2 (DL'0.0' (DL$$,$$.41! (DL4.40 (DL0,42.# RD/4!'00.'5

2 (DL1,'.' (DL#,02.2$2 (DL1,4.42 (DL#',1$.12 (DL1,4.42 (DL1,$.#02 (DL1,4.42 (DL1#,104.1'

2 (DL4.4 (DL40,'0.## RD/1$!'$$.0'

2 (DL1,224.$$ (DL2$$,#1.$

2 (DL11.#4 (DL4#,1'0.#2 (DL1,#$.# (DL12,1.1$2 (DL1,2#$.'# (DL,#.4#2 (DL1,2#$.'# (DL4,$$$.'

2 (DL1,224.$$ (DL4,#4.1' RD/$54!'20.20

MED (DL24,#00.00 (DL4,000.00MED (DL14,#00.00 (DL21,000.002 (DL41#.00 (DL#,#0.'

2 (DL''.# (DL4,'4.# RD/421!2.7

2 (DL2#.' (DL,#44.4# RD/!544.45

! (DL$,$0.00 (DL4'$,4.02 (DL,#00.00 (DL#,20.00 RD/4'!77'.0

MED (DL1,#$#.12 (DL2,'#2.1

2 (DL1,224.$$ (DL2,14'.'# RD/$0!45.51

7/25/2019 PRESAPTO

10/12

MED (DL10,1.1 (DL#,4$.0

MED (DL10,41.1 (DL20,2.'

MED (DL22,$2$.2' (DL4#,4#4.4

MED (DL20,412.21 (DL40,24.42

MED (DL1,4#.' (DL'$,1.2

MED (DL$,$$2.#' (DL1#,#4#.0

MED (DL10,42$.'' (DL41,$0.'2

MED (DL,$#.00 (DL',#00.00

MED (DL,20.11 (DL12,41.22

MED (DL,2.' (DL1$,#.

MED (DL1,1$.2' (DL','4.4

MED (DL2,0.1# (DL41,$'0.40

MED (DL1,4##.$ (DL2,11.#MED (DL1,$##.# (DL',#11.$0

! (DL1,24#.$ (DL$,4.4

5 (DL2,112.# (DL2,112.#

5 (DL21,14.'0 (DL21,14.'0! (DL1,04#.$# (DL1',1$.4#! (DL4#2.12 (DL11,''.42! (DL1,04#.$# (DL,#.2' RD/47!4.42

MED (DL1,10. (DL'$,$2.12

MED (DL1,1'2.$' (DL24,20.0MED (DL1,44.'2 (DL2,2.4MED (DL1,$4.14 (DL',#2.2MED (DL1,#2. (DL',0#.2MED (DL1,'20.1 (DL#2,0$.0MED (DL2,2#.12 (DL1,04.MED (DL1,20.'2 (DL2,412.4MED (DL1,4'.#4 (DL2,2$.0

MED (DL22.0# (DL$,'$.40MED (DL22.0# (DL$,'$.40

7/25/2019 PRESAPTO

11/12

MED (DL1,##.4# (DL1,##.4#MED (DL1,##.4# (DL1,##.4#MED (DL1,14.# (DL'2,2$.'0MED (DL1,#1.$ (DL','0'.#25 (DL4,4#$.1# (DL4,4#$.1# RD/$22!47.7

2 (DL1''.2$ (DL1',.4 RD/1$!.'4

2 (DL$.#0 (DL'2,$.2 (DL'2#.00 (DL#4,21.$# RD/7!720.44

EL N2 - 1ER NIVEL APTOS RD/5!5$0!5'$.51

EL N$ - 2DO NIVEL APTOS RD/5!5$0!5'$.51

EL N4 - $ER NIVEL APTOS RD/5!5$0!5'$.51

EL N5 - 4TO NIVEL APTOS RD/5!5$0!5'$.51

EL N' - 5TO NIVEL APTOS RD/5!5$0!5'$.51

2 (DL#0.#2 (DL,110.0

2 (DL4'4.4 (DL1,0#$,#2.! (DL4.40 (DL11,4.40 RD/1!075!5.1

2 (DL4#$. (DL1'2,4#.04! (DL122.'' (DL10,4.02 (DL00.00 (DL1$4,04.00 RD/$17!$2.4

2 (DL24$.2$ (DL01,$$.4' RD/'01!77.4$

2 (DL1,#2.2$ (DL12,$.# RD/12!7.5

MED (DL1,'2,$4.20 (DL1,'2,$4.20 RD/1!$2!7'4.20

5 (DL'2,112.$ (DL'2,112.$5 (DL$,#2#.40 (DL$,#2#.405 (DL',$##.2# (DL',$##.2#

MED (DL121,12#.$' (DL121,12#.$'

7/25/2019 PRESAPTO

12/12

5 (DL'1,$. (DL'1,$.MED (DL'1,14.2 (DL'1,14.2MED (DL12,#$.$0 (DL12,#$.$0MED (DL41,$##.00 (DL41,$##.00

MED (DL,$##.41 (DL,$##.41 RD/55!20.22

5 (DL2,$##.10 (DL2,$##.105 (DL,$4#.' (DL,$4#.'

5 (DL0,$.2 (DL0,$.2

5 (DL1,'1,##.00 (DL1,'1,##.005 (DL'0,$'4.' (DL'0,$'4.' RD/1!5$!0'.2

5 (DL41,4$.2' (DL41,4$.2'

5 (DL2,#.4# (DL2,#.4#5 (DL124,4'$. (DL124,4'$.5 (DL1#,1.1 (DL1#,1.1

5 (DL1#,1.1 (DL1#,1.1 RD/50!70.1

ERIORES # MISCELANEOS RD/7!447!0$.2

DIRECTOS RD/$7!14'!51.40

N RD$3,714,651.94

N RD$928,662.99N RD$742,930.39

N RD$1,337,274.70

N RD$371,465.19

N RD$928,662.99

N RD$742,930.39

INDIRECTOS RD/!7''!57.5

RD/45!1$!07.

OR M2 APARTAMENTOS (1!45M2) RD/$0!17.1

#2 THT5! G/E/(5! E/TH I 1,4#m2