PRESUPUESTO PRIMER PISO

Costo
Partida Especificaciones Und Cant. Total
Unitario Parcial
1.00 Obras Provisionales S/. 1,089.36
1.01 Caseta de Vigilancia m2 12 S/. 90.78 S/. 1089.36
2.00 Trabajos Preliminares S/. 473.72
2.01 Limpieza de Terreno m2 125.00 S/. 2.36 S/. 295.00
2.02 Trazos, niveles y replanteo
2.02.01 Trazos, niveles y replanteo preliminar m2 57.37 S/. 0.98 S/. 56.22
2.02.02 Trazos, niveles y replanteos durante el proceso m2 125.00 S/. 0.98 S/. 122.50
3.00 Movimiento de tierras S/. 2,978.35
3.01 Nivelacion del terreno m2 125.00 S/. 16.44 S/. 2055.00
3.02 Excavaciones
3.02.01 Excavaciones de zanjas m3 37.05 S/. 23.96 S/. 887.60
3.03 Rellenos
3.03.01 Rellenos con material propio m3 0.94 S/. 38.10 S/. 35.75
4.00 Concreto Simple S/. 4,232.34
4.01 Cimientos corridos m3 3.86 S/. 134.80 S/. 519.98
4.02 Sobrecimientos
4.02.01 Concreto m3 1.47 S/. 264.93 S/. 390.20
4.02.02 Encofrado y Desencofrado m2 19.64 S/. 23.57 S/. 462.87
4.03 Falso Piso m2 116.61 S/. 24.52 S/. 2859.29
5.00 Concreto Armado S/. 74,897.83
5.01 Columnas
5.01.01 Concreto m3 14.62 S/. 353.61 S/. 5168.36
5.01.02 Encofrado y Desencofrado m2 122.01 S/. 37.21 S/. 4539.99
5.01.03 Acero
3/8" Kg 769.22 S/. 6.01 S/. 4622.99
5/8" Kg 530.88 S/. 6.01 S/. 3190.56
3/4" Kg 1154.72 S/. 6.01 S/. 6939.87
1" Kg 442.78 S/. 6.01 S/. 2661.13
5.02 Vigas Principales
5.02.01 Concreto m3 6.96 S/. 285.01 S/. 1983.71
5.02.02 Encofrado y Desencofrado m2 61.70 S/. 34.40 S/. 2122.57
5.02.03 Acero Viga Principal
3/8" Kg 185.02 S/. 6.01 S/. 1111.99
5/8" Kg 609.52 S/. 6.01 S/. 3663.23
5.02.04 Acero Viga Secundaria
3/8" Kg 187.04 S/. 6.01 S/. 1124.11
1/2" Kg 580.69 S/. 6.01 S/. 3489.97
5.03 Losa Aligerada
5.03.01 Concreto m3 7.67502 S/. 285.01 S/. 2187.46
5.03.02 Encofrado y Desencofrado m2 85.278 S/. 17.66 S/. 1506.01
5.03.03 Acero
1/4" Kg 333.3625 S/. 6.01 S/. 2003.51
3/8" Kg 58.8224 S/. 6.01 S/. 353.52
1/2" Kg 230.7492 S/. 6.01 S/. 1386.80
5.03.04 Ladrillos para techo Ladrillos 710.37 S/. 6.14 S/. 4361.65
5.04 Placas
5.04.01 Concreto m3 13.734 S/. 353.61 S/. 4856.48
5.04.02 Encofrado y Desencofrado m2 68.04 S/. 37.21 S/. 2531.77
5.04.03 Acero
3/8" Kg 486.08 S/. 6.01 S/. 2921.34
1/2" Kg 827.343 S/. 6.01 S/. 4972.33
5.05 Zapatas
5.05.01 Concreto m3 26.802 S/. 268.58 S/. 7198.48
5.05.02 Acero
1/2" Kg 68.112 S/. 6.01 S/. 409.35
5/8" Kg 694.71 S/. 6.01 S/. 4175.21
5.06 Viga de Cimentación
5.06.01 Concreto m3 6.1825 S/. 268.58 S/. 1660.50
5.06.02 Acero
3/8" Kg 218.4 S/. 6.01 S/. 1312.58
5.07 Escalera
5.07.01 Concreto m3 38.016 S/. 268.58 S/. 10210.34
5.07.02 Encofrado y Desencofrado m2 60 S/. 37.21 S/. 2232.60
5.07.02 Acero
3/8" Kg 1006.32 S/. 6.01 S/. 6047.98
6.00 Muros y Tabiques de Albañileria S/. 5,405.91
 6.01 Muros de Ladrillos King Kong de arcilla
6.01.02 De canto m2 159.702 S/. 33.85 S/. 5405.91
7.00 Revoques, enlucidos y molduras S/. 13,193.08
7.01 Tarrajeo Rayado o primario
7.01.01 Interiores m2 319.404 S/. 15.68 S/. 5008.25
7.01.02 Exteriores m2 319.404 S/. 23.13 S/. 7387.81
7.02 Tarrajeo de columnas
7.02.01 Tarrajeo de superficies m2 44.76 S/. 7.61 S/. 340.62
7.03 Tarrajeo de vigas
7.03.01 Tarrajeo de superficies m2 59.9725 S/. 7.61 S/. 456.39
8.00 Cielorrasos S/. 2,023.65
8.01 Cielorrasos con mezcla m2 85.278 S/. 23.73 S/. 2023.65
9.00 Pisos y Pavimentos S/. 4,325.24
9.01 Contra Pisos m2 85.278 S/. 17.30 S/. 1475.57
9.02 Loseta Veneciana m2 116.015 S/. 24.56 S/. 2849.68
10.00 Contrazocalos S/. 1,230.71
10.01 De loseta Veneciana ml 60.71 S/. 20.27 S/. 1230.71
11.00 Zocalos S/. 324.35
11.01 De mayolica ml 16 S/. 20.27 S/. 324.35
13.00 Carpinteria de madera S/. 9,390.00
13.01 Puertas
13.01.01 Puertas Contraplacadas pza 3 S/. 500.00 S/. 1500.00
13.01.01 Puertas Apaneladas pza 1 S/. 1890.00 S/. 1890.00
13.01.01 Puertas Enrollables pza 3 S/. 2000.00 S/. 6000.00
14.00 Carpinteria metalica y herreria S/. 2,472.65
14.01 Ventanas de aluminio (Vidrio Triple 6 lineas) pza 141.5692 S/. 17.47 S/. 2472.65
14.02 Mamparas (8 mm) pza
17.00 Pintura S/. 2,556.02
17.01 De cielorasos, muros
17.01.01 Cieloraso al temple m2 85.278 S/. 3.53 S/. 301.03
17.01.02 Muros interiores al temple m2 319.404 S/. 3.53 S/. 1127.50
17.01.03 De muros exteriores m2 319.404 S/. 3.53 S/. 1127.50
19.00 Aparatos sanitarios y accesorios S/. 2,334.00
19.01 Inodoro
19.01.01 De tanque bajo punto 2 S/. 100.00 S/. 200.00
19.02 Lavatorios
19.02.01 De pared punto 2 S/. 100.00 S/. 200.00
19.03 Lavaderos de cocina
19.03.01 De acero inoxidable
19.04 Duchas punto 2 S/. 100.00 S/. 200.00
19.05 Aparatos varios punto 2 S/. 100.00 S/. 200.00
19.05.01 Jaboneras punto 2 S/. 20.00 S/. 40.00
19.06 Colocacion de aparatos pza 2 S/. 747.00 S/. 1494.00
20.00 Instalaciones sanitarias S/. 1,449.73
20.01 Salida de desague punto 6 S/. 130.52 S/. 783.12
20.02 Redes de distribucion
20.02.01 Tuberia de PVC
2" ml 25.95 S/. 4.51 S/. 117.03
4" ml 24.9 S/. 11.48 S/. 285.85
20.03 Aditamentos varios
20.03.01 Registro und 2 S/. 7.38 S/. 14.76
20.03.02 Sombrero de ventilacion und 4 S/. 6.50 S/. 26.00
20.04 Camara de inspeccion
20.04.01 Caja de registro de 12x24 und 2 S/. 11.48 S/. 22.96
21.00 Sistema de agua fria y contraincendios S/. 1,205.76
21.01 salida de agua fria punto 6 S/. 146.26 S/. 877.56
21.02 Redes de distribucion
21.02.01 de tuberia de PVC de 1/2 ml 27.53 S/. 2.08 S/. 57.26
21.02.02 de tuberia de PVC de 3/4 ml 12.46 S/. 3.21 S/. 40.00
21.02.03 de tuberia de PVC de 1 ml 10.34 S/. 4.23 S/. 43.74
21.03 Llaves y Valvulas
21.03.01 Valvula compuerta de 1/2 und 6 S/. 31.20 S/. 187.20
23.00 Salidas para electricidad y fuerzas S/. 1,810.00
23.01 Salida de Techo pto 39 S/. 30.00 S/. 1170.00
23.02 Salida para tomacorriente
23.02.01 Tomacorriente bipolar doble pto 12 S/. 20.00 S/. 240.00
23.02 salida para calentador 1 S/. 400.00 S/. 400.00
24.00 Tableros principales S/. 150.00
23.02 tablero principal und 1 S/. 150.00 S/. 150.00
25.00 Conexión a la red externa y medidores ml 300 S/. 4.00 S/. 1200.00 S/. 1,200.00
26.00 Artefactos S/. 1,950.00
26.01 lamparas und 39 S/. 50.00 S/. 1950.00
27.00 Equipos electricos y mecanicos S/. 9,500.00
27.01 Tanque Hidroneumatico und 1 S/. 4000.00 S/. 4000.00
27.01 Tanque Elevado und 5 S/. 1000.00 S/. 5000.00
27.01 Calentador Electrico und 1 S/. 500.00 S/. 500.00
COSTO DIRECTO S/. 144,192.70
GASTOS GENERALES (15%) S/. 21,628.90
UTILIDAD (10%) S/. 14,419.27

SUB TOTAL S/. 180,240.87

IMPUESTO IGV (19%) S/. 34,245.77

TOTAL PRESUPUESTO S/. 214,486.64