PRESUPUESTO ARQUITECTURAProyecto :

Propietario :

Ubicación :

ITEM3.003.13.1.13.1.23.23.2.13.2.23.2.33.2.43.2.53.2.63.2.73.2.83.2.93.2.103.2.113.33.3.13.43.4.13.4.23.4.2.13.53.5.13.5.1.13.5.23.5.2.13.63.6.13.6.23.6.33.6.43.73.7.13.7.1.13.7.1.2

3.7.1.33.7.23.7.2.13.7.2.23.7.2.33.83.93.9.13.9.1.13.9.1.23.9.23.9.33.13.10.13.10.23.10.3

PRESUPUESTO ARQUITECTURAvivienda unifamiliar

SRA. ELIZABETH CHAVEZ DURAND

PROGRAMA DE VIVIENDA “LA FLORESTA DE CHUQUITANTA”

DESCRIPCIÓN UND.ARQUITECTURA Muros y tabiques de albañileriamuros de ladrillo king kong de arcilla m2muros de ladrillo caravista m2Revoques y revestimientosTarrajeo en interiores m2Tarrajeo en exteriores m2Tarrajeo en columnas m2Tarrajeo en vigas m2Vestidura de derrames mLBruñas mLTarrajeo en fondo de escaleras m2Preparacion de gradas de concreto m2Preparacion de descansos m2Revestimiento de pasos y contrapasos mDescansos m2CielorrasosCielorraso con mezcla m2Pisos y pavimentosContrapisos m2Pisos Ceramico m2Zocalos y contra zocalosZocalosCeramicos m2Contra zocalosMadera Tornillo mCarpinteria de maderaPuertas undVentanas undCloset GlbMamparas de Madera Tornillo undCerrajeriaBisagraspuertas undMampara Und

Ventanas undcerradurasPuertas undMampara UndVentanas undVidrios,cristales y similares m2PinturaPintura en pared y cielo rasoPared m2Cielo rasos m2Pintura de puertas m2Pintura de contrazocalos y barandas mVarios,limpieza y jardineriaLimpieza permanente en obra GlbLimpieza final GlbLimpieza en vidrios Glb

PRESUPUESTO ARQUITECTURApag____de______

hecho por: AREVA.CONSTRUCCIONES

Fecha : 4/2/2014

CANT. P. UNIT. PARCIAL IMPORTE

331.18 S/. 50.59 S/. 16,754.30 81.51 S/. 58.49 S/. 4,767.29 S/. 21,521.59

321.61 S/. 19.92 S/. 6,406.39 99.43 S/. 22.44 S/. 2,231.30 38.75 S/. 25.96 S/. 1,005.95 13.58 S/. 33.01 S/. 448.41

183.87 S/. 15.55 S/. 2,859.18 200.87 S/. 15.05 S/. 3,023.09

9.59 S/. 31.25 S/. 299.53 7.25 S/. 18.94 S/. 137.32 2.43 S/. 17.19 S/. 41.77 7.25 S/. 26.49 S/. 192.05 2.43 S/. 19.13 S/. 46.49 S/. 16,691.48

168.89 S/. 22.44 S/. 3,789.99 S/. 3,789.99

177.68 S/. 13.86 S/. 2,462.67 S/. 2,462.67

177.68 S/. 54.22 S/. 9,633.92 S/. 9,633.92

112.54 S/. 60.28 S/. 6,783.67 S/. 6,783.67

143.66 S/. 14.53 S/. 2,087.38 S/. 2,087.38

19.00 S/. 667.01 S/. 12,673.19 15.00 S/. 88.22 S/. 1,323.30

4.00 S/. 732.24 S/. 2,928.96 1.00 S/. 616.69 S/. 616.69 S/. 17,542.14

60.00 S/. 10.83 S/. 649.80 1.00 S/. 13.73 S/. 13.73

30.00 S/. 10.83 S/. 324.90 S/. 988.43

19.00 S/. 29.91 S/. 568.29 1.00 S/. 45.60 S/. 45.60

15.00 S/. 30.24 S/. 453.60 S/. 1,067.49 30.22 S/. 153.93 S/. 4,652.38 S/. 4,652.38

381.33 S/. 13.87 S/. 5,288.99 168.89 S/. 14.75 S/. 2,491.20

76.26 S/. 17.48 S/. 1,333.02 143.66 S/. 7.82 S/. 1,123.42 S/. 10,236.63

1.00 S/. 721.28 S/. 721.28 1.00 S/. 485.30 S/. 485.30 1.00 S/. 485.30 S/. 485.30 S/. 1,691.88

COSTO DIRECTO S/. 99,149.65 99149.65GASTOS GENERALES (13.51%) S/. 13,395.12 S/. 30,349.71 UTILIDAD ( 10 % ) S/. 9,914.97 9914.97SUBTOTAL S/. 122,459.73 139,414.32IGV S/. 22,042.75

TOTAL S/. 144,502.48

PRESUPUESTO

PARTIDA N° DESCRIPCIÓN UND. METRADO P. UNIT. P. PARCIAL

1.01 Suministro e Instalación de Puerta Metálica m2 22.00 S/. 740.83 S/. 16,298.26

1.02 Pintado de Puertas Metálica m2 44.00 S/. 20.51 S/. 902.44

COSTO DIRECTO (C.D.)

GASTOS GENERALES (10%CD)

UTILIDAD (10%CD)

SUBTOTAL

I.G.V. (18%)

TOTAL

PRESUPUESTO

TOTAL

S/. 16,298.26

S/. 902.44

S/. 17,200.70

S/. 1,720.07

S/. 1,720.07

S/. 20,640.84

S/. 3,715.35

S/. 24,356.19