PRESUPUESTO DE VIVIENDA MULTIFAMILIAR DE 5 PISOS + SEMISOTANO

Página

Presupuesto

Precio S/.

Parcial 249,969.02

%ICI& C%./&.IS.& 3 S+P-/VISI

g l#

100

10000

10000

&"M&C-

gl#

100

5410

5410

S-/VICI%S 6I7I-IC%S D- %/&

g l#

100

40000

40000

C-/C% P/%VICI%&" D- %/&

gl#

100

8050

8050

P/%.-CCI% D- VIVI-D&S V-CI&S

gl#

100

1,12000

1,12000

M%VI"I9&CI% 3 D-SM%VI"I9&CI% D- 6-//&MI-.&S 3 -:+IP%S

gl#

100

1,20000

1,20000

./&9%, IV-"-S 3 /-P"&.-%

m2

;<500

12<

=100=

"IMPI-9& D+/&.- "& -$-C+CI% D- "& %/&

g l#

100

<,50000

<,50000

000 IS.&"&CI% P/%VISI%&" D- &7+&

g l#

100

1,;4000

1,;4000

IS.&"&CI% P/%VISI%&" D- --/7I& -"-C./IC&

gl#

100

1,20000

1,20000

IS.&"&CI% P/%VISI%&" D- I.-/-.

g l#

100

<5000

<5000

./&SP%/.- V-/.IC&" - %/&

gl#

100

4,00000

4,00000

000 000 ->C&V&CI% M&SIV& C% -:+IP% P-S&D%

m;

8<=(0

1115

(,((11;

->C&V&CI% M&+&" P&/& C&"9&D+/&

m;

5(00

;;05

2,248(1

->C&V&CI% M&+&" - .-//-% %/M&"

m;

2;(5;

;182

8,=5<;4

000 /-""-% C%MP&C.&D% & M&% C% M&.-/I&" P/%PI% - CIMI-.%S

m;

58<(

=1 80

;,=14(4

IV-"&CI% I.-/I%/ 3 &PIS%&D%

m2

;0400

;;8

1,02;(8

/-""-% D- &I/M&D% -?1=CM P&/& /-CII/ &"S% PIS%

m;

4(22

1=22

8;;82

000 &C&//-% 3 -"IMI&CI% D- M&.-/I&" ->C-D-.-

m;

1,;448(

1801

22,(8202

000 000 C%C/-.% f@c?100 Ag'cm2 B ;0 P7 P&/& C&"9&D+/&

m;

<8=4

5(;5

5,558(;

-C%/&D% 3 D-S-C%/&D% D- C&"9&D+/&

m2

85=0

2= 24

1,<;0(5

000 C%C/-.% CIMI-.%S C%//ID%S M-9C"& 1F10 C-M-.%)6%/MI7% ;0 PI-D/&

m;

5=;

=4<=

;=((4

S%"&D% e?2 fEc?100 Ag'cm2

m2

1488<

12(5

1,(<<<<

000 000 C%C/-.% fEc ? 210 Ag'cm2 P&/& CIMI-.% &/M&D%

m;

5541

58(;

4,=0482

C%C/-.% fEc ? 2(0 Ag'cm2 P&/& CIMI-.% &/M&D%

m;

<4;

5(00

54124

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

1,;2=2=

1 44

1,<0(;5

000

C%C/-.% fEc ? 210 Ag'cm2 P&/& 9&P&.&

m;

;1<5

58(;

2,158<1

C%C/-.% fEc ? 2(0 Ag'cm2 P&/& 9&P&.&

m;

2;1(

5(00

1,=8524

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

1,;(85;

144

1,<<(1<

000 C%C/-.% fEc ? 210 Ag'cm2 P&/& M+/% D- C%.-CI%

m;

;(;5

1881(

5,8<58(

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

2,2;22<

144

;,214=0

-C%/&D% 3 D-S-C%/&D% D- M+/% C%.-CI%

m2

221(0

21<<

4,(88(;

000 C%C/-.% fEc ? 210 Ag'cm2 P&/& VI7& CIM-.&CI%

m;

5;4

8=2=

48808

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

<<2=0

144

1,42<20

C&M& D- .-CG%P%/ -?4

m2

10=5

=50

=<14

000 C%C/-.% P/-M-9C"&D% f@c?2(0 Ag'cm2 P&/& PI. D- &SC-S%/

m;

<82

2=2(0

2,4=822

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

2,20248

144

;,181=5

-C%/&D% 3 D-S-C%/&D% D- PI. &SC-S%/

m2

220=0

25;(

=,(1858

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& C%"+M&

m;

1811

;15(

=4204

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

1,<8(<=

144

2,(4<5<

-C%/&D% 3 D-S-C%/&D% D- C%"+M&

m2

141<2

251(

;,8150;

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& P"&C&

m;

22<5

;880

(5==0

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

8,85<41

144

11,1(8<=

-C%/&D% 3 D-S-C%/&D% D- P"&C&

m2

=8=02

;45<

1<,<452<

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& VI7&

m;

8;88

1=80

1,1=(4(

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

11,<(0(2

144

18,2=2;(

-C%/&D% 3 D-S-C%/&D% D- VI7&

m2

4(<<0

2=(4

12,5=<02

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& "%S& M&CI9&

m;

;18;

1=80

4<(2<

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

1,84<;0

144

2,=1(<<

-C%/&D% 3 D-S-C%/&D% D- "%S& M&CI9&

m2

1=50<

2;<5

;,8;<<2

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& "%S& &"I7-/&D&

m;

8==4

1=80

1,1(52(

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

<,42=22

144

1;,=82;2

-C%/&D% 3 D-S-C%/&D% D- "%S& &"I7-/&D&

m2

882(4

1811

1;,224(4

"&D/I""% D- .-C6% D- &/CI""& D- ;0 H ;0 H 20 cm

und

;,(;400

155

5,;4<10

"&D/I""% D- .-C6% D- &/CI""& D- ;0 H ;0 H 1= cm

und

2,50;;8

155

4,;111(

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& -SC&"-/&

m;

1;<2

;14;

4;8=;

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

8=1;=

144

1,0(1<4

-C%/&D% 3 D-S-C%/&D% D- -SC&"-/&

m2

108=0

41;4

4,44;52

000 C%C/-.% P/-M-9C"&D% f@c?210 Ag'cm2 P&/& C%"+M& D- &M&//-

m;

<00

;15(

2(=12

&C-/% C%//+7&D% 3? 4200 Ag'cm2 7/&D% 50

Ag

1,25<(0

144

1,(2(=1

-C%/&D% 3 D-S-C%/&D% D- C%"+M& D- &M&//-

m2

<4<2

251(

2,4(=;<

000 $+.& D- DI"&.&CI% C% .-CG%P%/ e?2

m2

8<8=0

=50

4,45500 133,117.05

000 M+/% D- "&D/I""% GG M-9C CF& 1F4, .IP% IV, P .&//&$-% D- S%7&

m2

1,=(8<5

20=0

;2,==1(;

000 .&//&$-% P/IM&/I% 3 /&3&D% D- M+/%S ->.-/I%/-S M-9C CF& 1F=

m2

1=(8

11=;

1(;02

.&//&$-% P/IM&/I% 3 /&3&D% D- M+/%S I.-/I%/-S M-9C CF& 1F=

m2

;4=<0

1125

;,(<4<0

.&//&$-% - M+/%S I.-/I%/-S /%.&C6&D% C% M-9C CF& 1F=

m2

2,(;410

1125

;1,<12=;

.&//&$-% - M+/%S ->.-/I%/-S /%.&C6&D% C% M-9C CF& 1F=

m2

1;(<1

15<1

2,;4(28

.&//&$-% D- P"&C& C% M-9C CF& 1F=

m2

2=<20

2(14

8,2<480

.&//&$-% D- C%"+M& C% M-9C CF& 1F=

m2

20220

1(88

;,8<=5(

.&//&$-% D- M+/%S D- C%.-CI% C% M-9C CF& 1F=

m2

1(020

1125

2,02<0<

.&//&$-% - VI7&S C% M-9C CF& 1F=

m2

=0<(8

2=<<

1;,2=1;2

V-S.ID+/& D- %D% D- -SC&"-/& C% M-9C CF& 1F=

m2

;;;0

21;8

8118=

.&//&$-% D- C%S.&D% D- -SC&"-/& C% M-9C CF& 1F=

m2

1(<

2(15

=;22

%/$&D% D- 7/&D&S 3 -SC&"-/&S D- C-M-.% /%.&C6&D%

m2

242

15<5

410;

.&//&$-% D- CI-"%/&S% C% M-9C CF& 1F=

m2

(=444

2082

18,80;80

V-S.ID+/& D- D-//&M-S, &C6% ? 01= M

m2

;4(4=

140(

4,<080(

000 PIS% D- C%C/-.% fEc ? 18= Ag'cm2, -?1= CM, &C&&D% /%.&C6&D%, &//ID% 3 /+&D%

m2

2(((5

<0=

2,51;=5

PIS% D- C-M-.% D- 4(mm &C&&D% P+"ID% /+&D% J10CM

m2

;=88

2008

81(01

C%./&PIS% D- 2

m2

545<2

<81

5,2(118

/&MP& D- C%C/-.% fEc ? 18= Ag'cm2, - ? 1= CM, &C&&D% &//ID% /+&D%

m2

;2=1

<0=

2<41=

000 S-&"I.IC& D- S-7+/ID&D -"&%/&CI%, IMP"-M-.&CI% 3 &DMIIS./&CI% D-" P"& D- S-7+/ID&D 3 S&"+D - -" ./&&

%$und gl#

100 100

4042= 2,1288<

4042= 2,1288<

20,918.10

->C&V&CI% D- 9&$& P&/& IS.&"&CI%-S S&I.&/I&S

m;

;2;2

<88

;1=50

/-I- 3 IV-"&CI% D- 9&$&S

m2

1400

(40

11850

/-""-% C%MP&C.&D% & M&% C% M&.-/I&" P/%PI%

m;

2588

2180

=(0<1

&C&//-% 3 -"IMI&CI% D- M&.-/I&" ->C-D-.-

m;

2588

14((

;<(;<

S&"ID& &7+& /I& C% .+-/I& D- PVC C"&S- 10 C'/%SC& 1'2

!to

;200

=845

1,(;(=<

S&"ID& &7+& /I& C% .+-/I& D- PVC C"&S- 10 C'/%SC& ;'4

!to

100

=<=0

=<=0

.+-/I& PVC C"&S- 10 C'/%SC& 1'2

m

;40

(<(

;0=4

.+-/I& PVC C"&S- 10 C'/%SC& ;'4

m

11048

(<(

<<21;

.+-/I& PVC C"&S- 10 C'/%SC& 1

m

=2;0

(<(

45<81

.+-/I& PVC C"&S- 10 C'/%SC& 1 1'2

m

482(

(<(

42452

C%D% PVC C'/%SC& 1'2 H <0K

!La

200

1584

;;48

C%D% PVC C'/%SC& ;'4 H <0K

!La

18000

1584

2,(4=2<

C%D% PVC C'/%SC& 1 H <0K

!La

(00

1584

1;;<0

C%D% PVC C'/%SC& 1 1'2 H <0K

!La

;00

1584

=021

.-- PVC C'/%SC& 1'2

!La

;00

1584

=021

.-- PVC C'/%SC& ;'4

!La

1;<00

1584

2,;2544

.-- PVC C'/%SC& 1

!La

800

1584

11815

.-- PVC C'/%SC& 1 1'2

!La

500

1584

10042

/-D+CCI% PVC C'/%SC& ;'4 ) 1'2

!La

1;800

1584

2,2<2<8

/-D+CCI% PVC C'/%SC& 1 1'2 ) ;'4

!La

=00

1584

(;5<

V&"V+"& D- C%MP+-/.& D- 1'2

und

4(00

2(58

1,;8=<2

C&$& P&/& V&"V+"&S

und

1=00

(<(

1;482

MIC/%M-DID%/ D- &7+&

!La

=00

(<(

44<1

P/+-& 6ID/&+"IC& P&/& &7+& /I&

gl#

100

1,8=000

1,8=000

S&"ID& &7+& C&"I-.- C% .+-/I& CPVC C"&S- 10 C'/%SC& 1'2

!to

1100

(51(

<4(02

.+-/I& CPVC C"&S- 10 C'/%SC& ;'4

m

8(00

5<0

=;8(1

C%D% CPVC C'/%SC& ;'4 H <0K .-- CPVC C'/%SC& ;'4

!La !La

;800 500

1584 1584

51<28 10042

/-D+CCI% CPVC C'/%SC& ;'4 ) 1'2

!La

500

1584

10042

V&"V+"& C%MP+-/.& D- ;'4

und

1000

2<=;

2<=25

P/+-& 6ID/&+"IC& P&/& &7+& C&"I-.-

gl#

100

1,8=000

1,8=000 20,566.87

->C&V&CI% D- 9&$& P&/& IS.&"&CI%-S -"-C./IC&S

m

2;1=

<88

22505

/-I- 3 IV-"&CI% D- 9&$&S, . %/M&"

m

1255

(40

105;4

/-""-% C%MP&C.&D% & M&% C% M&.-/I&" P/%PI%

m;

1<(0

2180

42<55

&C&//-% 3 -"IMI&CI% D- M&.-/I&" ->C-D-.-

m;

1<(0

14((

2<455

S&"ID& C-./% D- "+9

!to

5;00

4;(=

2,85242

S&"ID& C-./% D- "+9 ) /&:+-.-

!to

=00

4;(=

21<24

S&"ID& C-./% D- "+9 D- -M-/7-CI&

!to

(00

4;(=

;=08(

S&"ID& P&/& I.-//+P.%/ SIMP"- PVC)P

!to

4000

;1=0

1,25000

S&"ID& P&/& I.-//+P.%/ D%"- PVC)P

!to

1200

;1=0

;8(00

S&"ID& P&/& I.-//+P.%/ D- C%M+.&CI%

!to

1000

=4(2

=4(18

S&"ID& P&/& I.-//+P.%/ D- D%"- C%M+.&CI%

!to

;000

=4(2

1,54482

C&$& D- P&S- C+&D/&D& K7K 200H200H100

und

1000

122=

122=0

S&"ID& P&/& .%M&C%//I-.- IP%"&/ D%"- B ". & P/+-& D- &7+&

!to

=00

=;88

25((8

S&"ID& P&/& .%M&C%//I-.- IP%"&/ D%"- B ". ) PVC)P

!to

2000

=;88

1,08=4(

S&"ID& D- +-/9& P&/& %M& D- &7+&

!to

100

11814

11814

S&"ID& D- +-/9& P&/& C%CI&

!to

=00

220;

1101=

S&"ID& D- +-/9& P&/& "&V&D%/&

!to

=00

=;88

25((8

S&"ID& D- +-/9& P&/& S-C&D%/&

!to

=00

=;88

25((8

S&"ID& D- +-/9& P&/& C&"-.&D%/ D- &7+&

!to

=00

;;0=

15=24

S&"ID& D- +-/9& P&/& -"-V&D%/ D- DISC&P&CI.&D%S

!to

100

11814

11814

C&$& D- P&S- C+&D/&D& K7K 200H200H100

und

1000

122=

122=0

C&$& D- P&S- C+&D/&D& K7K ;00H;00H1=0

und

1000

1<2=

1<2=0

C&$& D- .&"-/% D- -"-C./IC% .D)&SC

und

100

8000

8000

C&$& D- &"-/% D- -"-C./IC% .D)S71

und

100

8000

8000

C&$& D- .&"-/% D- -"-C./IC% .D)101

und

100

8000

8000

C&$& D- .&"-/% D- -"-C./IC% .D)201

und

100

8000

8000

C&$& D- .&"-/% D- -"-C./IC% .D);01

und

100

8000

8000

C&$& D- .&"-/% D- -"-C./IC% .D);02

und

100

8000

8000

C&$& D- .&"-/% D- -"-C./IC% .D)401

und

100

8000

8000

D- M & .D)&SC ;)1H<=mm2 "S%6 B1H;=mm2 "S%6'.) .+ (0mm PVC)PN

m

5;=

1=(<

100<0

D- M & .D)S71 ;)1H;=mm2 "S%6 B1H10mm2 "S%6'.) .+ 20mm PVC)PN

m

4=0

18=

8((

D- M & .D)D-P101 ;)1H15mm2 "S%6 B1H10mm2 "S%6'.) .+ ;=mm PVC)PN

m

<;2

2(0

2510


m

1220

2(0

;415

D- M & .D)D-P;01 ;)1H15mm2 "S%6 B1H10mm2 "S%6'.) .+ ;=mm PVC)PN

m

145(

2(0

4110

D- M & .D)D-P;02 ;)1H15mm2 "S%6 B1H10mm2 "S%6'.) .+ ;=mm PVC)PN

m

148;

2(0

4124


m

15(=

2(0

481(

S&"ID& P&/& D-.-C.%/ D- 6+M%

!to

=00

;1=0

1=8=0

S&"ID& P&/& -S.&CI% M&+&" 3 C&MP&I""&

!to

=00

;1=0

1=8=0

S&"ID& P&/& SI/-& C% "+9 -S./%%SCOPIC&

!to

=00

;1=0

1=8=0

S&"ID& P&/& P&-" C%./&IC-DI%

!to

100

;1=0

;1=0

P&-" D- C%./%" D- SIS.-M&

und

100

;1=0

;1=0

S&"ID& P&/& .-"-%% ->.-/%

!to

=00

5(2=

;412=

S&"ID& P&/& .-"-%% I.-/%

!to

=00

5(2=

;412=

S&"ID& P&/& .-"-VISI%

!to

2=00

5(2=

1,8052=

S&"ID& P&/& I.-/C%M+IC&D%/

!to

500

5(2=

40<=0

M%.&.- P&/& .V ) 10= mm PVC)P

m

14=0

;1=0

4=58=

M%.&.- P&/& .-"-%% ->.-/% ) 10= mm PVC)P

m

14=0

;1=0

4=58=

M%.&.- P&/& .-"-%% I.-/% ) ;= mm PVC)P

m

14=0

;1=0

4=58=

gl# SIS.-M& D- P+-S.& & .I-//&

und

400

80000

2,(0000

C&$+-"& D-" &C% D- M-DID%/-S

gl#

100

80000

80000

IS.&"&CI% D- "& &C%M-.ID& ->.-/I%/

gl#

100

=2=00

=2=00

AR"A T"!$ADA "%&N 'I!"N!IA ( 1210.13 M2

RATI PR M2( ). 4**.40

MNT D" !NTRAT ANT"RIR MNT D" !NTRAT A!T&A'I+AD DI,"R"N!IA

PRESUPUESTO DE VIVIENDA MULTIFAMILIAR DE 5 PISOS + SEMISOTANO

Recommend Documents