You are on page 1of 2

PRESUPUESTO SEGUNDO PISO

Costo
Partida Especificaciones Und Cant. Total
Unitario Parcial
5.00 Concreto Armado S/. 49,365.15
5.01 Columnas
5.01.01 Concreto m3 9.74 S/. 353.61 S/. 3445.58
5.01.02 Encofrado y Desencofrado m2 81.34 S/. 37.21 S/. 3026.66
5.01.03 Acero
3/8" Kg 520.35 S/. 6.01 S/. 3127.32
5/8" Kg 248.00 S/. 6.01 S/. 1490.48
3/4" Kg 559.10 S/. 6.01 S/. 3360.22
1" Kg 206.85 S/. 6.01 S/. 1243.16
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 6.53 S/. 285.01 S/. 1861.29
5.03.02 Encofrado y Desencofrado m2 72.56 S/. 17.66 S/. 1281.45
5.03.03 Acero
1/4" Kg 312.50 S/. 6.01 S/. 1878.13
3/8" Kg 24.55 S/. 6.01 S/. 147.55
1/2" Kg 279.10 S/. 6.01 S/. 1677.40
5.03.04 Ladrillos para techo Ladrillos 604.45 S/. 6.14 S/. 3711.30
5.04 Placas
5.04.01 Concreto m3 8.24 S/. 353.61 S/. 2913.89
5.04.02 Encofrado y Desencofrado m2 40.82 S/. 37.21 S/. 1519.06
5.04.03 Acero
3/8" Kg 486.08 S/. 6.01 S/. 2921.34
1/2" Kg 376.83 S/. 6.01 S/. 2264.77
5.07 Escalera
5.07.01 Concreto m3 25.34 S/. 268.58 S/. 6805.82
5.07.02 Encofrado y Desencofrado m2 40.85 S/. 37.21 S/. 1520.03
5.07.02 Acero
3/8" Kg 670.88 S/. 6.01 S/. 4031.99
6.00 Muros y Tabiques de Albañileria S/. 4,466.88
6.01 Muros de Ladrillos King Kong de arcilla
6.01.02 De canto m2 131.96 S/. 33.85 S/. 4466.88
7.00 Revoques, enlucidos y molduras S/. 10,937.64
7.01 Tarrajeo Rayado o primario
7.01.01 Interiores m2 263.92 S/. 15.68 S/. 4138.30
7.01.02 Exteriores m2 263.92 S/. 23.13 S/. 6104.52
7.02 Tarrajeo de columnas
7.02.01 Tarrajeo de superficies m2 31.33 S/. 7.61 S/. 238.44
7.03 Tarrajeo de vigas
7.03.01 Tarrajeo de superficies m2 59.97 S/. 7.61 S/. 456.39
8.00 Cielorrasos S/. 1,721.91
8.01 Cielorrasos con mezcla m2 72.56 S/. 23.73 S/. 1721.91
9.00 Pisos y Pavimentos S/. 3,736.47
9.01 Contra Pisos m2 72.56 S/. 17.30 S/. 1255.55
9.02 Loseta Veneciana m2 101.00 S/. 24.56 S/. 2480.92
10.00 Contrazocalos S/. 3,053.98
10.01 De loseta Veneciana ml 150.65 S/. 20.27 S/. 3053.98
11.00 Zocalos S/. 321.11
11.01 De mayolica ml 15.84 S/. 20.27 S/. 321.11
13.00 Carpinteria de madera S/. 3,000.00
13.01 Puertas
13.01.01 Puertas Contraplacadas pza 6 S/. 500.00 S/. 3000.00
14.00 Carpinteria metalica y herreria S/. 3,204.97
14.01 Ventanas de aluminio (Vidrio Triple 6 lineas) pza 40.3624 S/. 17.47 S/. 704.97
14.02 Mamparas (8 mm) pza 5 S/. 500.00 S/. 2500.00
17.00 Pintura S/. 2,119.43
17.01 De cielorasos, muros
17.01.01 Cieloraso al temple m2 72.5625 S/. 3.53 S/. 256.15
17.01.02 Muros interiores al temple m2 263.922 S/. 3.53 S/. 931.64
17.01.03 De muros exteriores m2 263.922 S/. 3.53 S/. 931.64
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/. 996.79
20.01 Salida de desague punto 4 S/. 130.52 S/. 522.08
20.02 Redes de distribucion
20.02.01 Tuberia de PVC
2" ml 15.32 S/. 4.51 S/. 69.09
4" ml 14.36 S/. 11.48 S/. 164.85
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 0 S/. 11.48 S/. 0.00
21.00 Sistema de agua fria y contraincendios S/. 1,250.50
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 37.31 S/. 2.08 S/. 77.60
21.02.02 de tuberia de PVC de 3/4 ml 16.24 S/. 3.21 S/. 52.13
21.02.03 de tuberia de PVC de 1 ml 13.24 S/. 4.23 S/. 56.01
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/. 3,490.00
23.01 Salida de Techo pto 75 S/. 30.00 S/. 2250.00
23.02 Salida para tomacorriente
23.02.01 Tomacorriente bipolar doble pto 42 S/. 20.00 S/. 840.00
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 400 S/. 4.00 S/. 1600.00 S/. 1,600.00
26.00 Artefactos S/. 2,050.00
26.01 lamparas und 41 S/. 50.00 S/. 2050.00
26.00 Equipos electricos y mecanicos S/. 500.00
27.01 Calentador Electrico und 1 S/. 500.00 S/. 500.00
COSTO DIRECTO S/. 94,298.83
GASTOS GENERALES (15%) S/. 14,144.82
UTILIDAD (10%) S/. 9,429.88

SUB TOTAL S/. 117,873.54


IMPUESTO IGV (19%) S/. 22,395.97

TOTAL PRESUPUESTO S/. 140,269.51