Precio por Casa

PROMOTORA : Construinvest
ARCHIVO: Costo Total por Casa
Precio por Mt2
COSTO TOTAL B/. 45,084.33
NO DESCRIPCIÓN CANTIDAD UN P/U - MAT Total

43.1 CONCRETO - CEMEX

1 Concreto de Losa de Fundacion 21.00 GLOBAL $ 126.26 B/. 2,651.46
B/. 2,651.46
43.2 CUBIERTA DE TECHO ( MAT. ) RAENCO
2 Laminas y Tornillos 1 un $ 1,621.00 B/. 1,621.00
B/. 1,621.00
43.3 CUBIERTA DE TECHO ( MAT. ) HOPSA
3 Carriolas 1 un $ 951.90 B/. 951.90

B/. 951.90
43.4 PISOS - MARIBEL
4 Piso Interior con Zocalos 0,62x 0,62 105.05 m2 B/. 8.40 B/. 882.42
5 Piso de Ducha 0,10 x 0,10 2.20 m2 B/. 7.22 B/. 15.89
6 Baldosa de Pared de Baños 0,32 x 0,56 34.74 m2 B/. 6.69 B/. 232.31
7 Baldosa de Pared Cocina 0,32 x 0,57,3 7.56 m2 B/. 7.95 B/. 60.08
8 Piso Terraza y Portal 0,45 x 0,45 9.52 m2 B/. 12.95 B/. 123.22
9 Baldosa de Fachada 0,31 x 0,56 12.00 m2 B/. 8.00 B/. 96.00
10 Baldosa decorativa en Baño 0,32x0,57 m 4.50 m2 B/. 8.50 B/. 38.25

$ 1,448.17
43.5 PLOMERIA- Artefactos Sanitarios
11 Inodoro Principal 1 un $ 101.65 B/. 101.65
12 Inodoro Secundario 1 un $ 50.29 B/. 50.29
13 Lavamano Pedestal 1 un $ 32.06 B/. 32.06
14 Lavamanos con Bowl 1 un $ 64.20 B/. -
B/. 184.00
43.6 PLOMERIA- Griferias- CKG
15 Grifo Lavamanos con Bowl 1 un $ 47.08 B/. 47.08
16 Grifo Lavamano de Pedestal 1 un $ 37.45 B/. 37.45
17 Grifo Ducha 2 un $ 38.52 B/. 77.04
18 Parrilla de desague 4 un $ 5.46 B/. 21.83
19 Fregador 1 un $ 64.20 B/. 64.20
20 Grifo de Fregador 1 un $ 48.15 B/. 48.15
B/. 295.75
43.7 PUERTAS- Industrias Fernandez

Puerta de seguridad Entrada ( INCLUYE MARCO Y

21 ACCESORIOS) 1 un $ 205.82 B/. 205.82

Puerta de seguridad Lavanderia ( INCLUYE MARCO Y

22 ACCESORIOS) 1 un $ 120.91 B/. 120.91

23 Puerta de Recamaras (( INCLUYE MARCO Y ACCESORIOS) 3 un $ 85.07 B/. 255.20

24 Puertas Baños ( INCLUYE MARCO Y ACCESORIOS) 2 un $ 82.93 B/. 165.85

B/. 747.78
43.8 VENTANAS- VENTANAS KAROL

Ventana de Puerta Principal, Perfil de Aluminio , color

25 madera, vidrio de 1/4" 1 un $ 164.78 B/. 164.78

Ventana de Perfil de Aluminio , color blanco, vidrio de 1/4",

26 corrediza Recamaras y sala comedor 5 un $ 160.50 B/. 802.50

Ventana de Perfil de , color blanco, vidrio de 1/4",

27 corrediza, baños.( 0,60 x 0,60) 2 un $ 42.80 B/. 85.60

Ventana de Perfil de Aluminio , color blanco, vidrio de 1/4",

28 fija, fachada frontal, superior, 1 un $ 104.33 B/. 104.33

29 Puertas tubo de 4 blanca Vclaro 1.00 x2.10 ( puerta terraza) 1 un $ 374.50 B/. 374.50

B/. 1,531.71
43.9 Puertas Duchas ( panaglas)
30 PB Natural Vidrio laminado claro ( puerta duchas) 2 un $ 228.71 B/. 457.43

B/. 457.43
43.10 COCINA - CLOSETS - MUEBLE DE BAÑO
31 Mueble de Cocina y granito y closet 1 un $ 3,195.00 $ 3,195.00
B/. 3,195.00
43.11 Mano de Obra- Constructora Factible
32 Mano de Obra 1 un $ 32,000.15 $ 32,000.15
 B/. 32,000.15

Nota: Todo los valores contemplan el 7%

B/. 901,686.53 225421.632
Costo tota 5 Casas
3255000
B/. 53,029.20
B/. 53,029.20

B/. 32,420.00
B/. 32,420.00 4679.22

B/. 19,038.00 420

B/. 19,038.00 4759.52

B/. 17,648.40
B/. 317.79
B/. 4,646.21
B/. 1,201.56
B/. 2,464.39
B/. 1,920.00
B/. 765.00
B/. 28,963.35 4921.2 B/. 24,042.15

B/. 2,033.00
B/. 1,005.80
B/. 641.14
B/. -
B/. 3,679.94

B/. 941.60
B/. 749.00
B/. 1,540.80
B/. 436.56
B/. 1,284.00
B/. 963.00
B/. 5,914.96

B/. 4,116.42

B/. 2,418.20 se elimina por el cambio en la cocina

B/. 5,103.90

B/. 3,317.00
B/. 14,955.52

B/. 3,295.60

B/. 16,050.00

B/. 1,712.00

B/. 2,086.50

B/. 7,490.00

B/. 30,634.10
B/. 9,148.50
B/. 9,148.50

B/. 63,900.00
B/. 63,900.00

B/. 640,002.96
B/. 640,002.96
 CUADRO DE DESGLOSE DE ACTIVIDADES A EJECUTAR POR CASA

Item Actividad unidad

1 Preliminares Cantidad Precio Unitario Total
Casetas y Estructuras Provisionales 1.00 B/. 0.00 B/. 0.00
Servicios Provisionales (Luz, Agua, Telefono,
Sanitarios, etc.) 1.00 B/. 0.00 B/. 0.00
2 Fundciones
Estructura de Fundaciones, Vigas sismicas y Piso, m2
83.76 B/. 28.00 B/. 2,345.28
Zapata de columnas de estacionamiento completa
3.00 B/. 100.00 B/. 300.00
Piso de Estacionamiento, pasos, piso Lavanderia m2
37.28 B/. 18.00 B/. 671.04
Columnaas de Estacionamiento y terraza ( incluye m2
zapata) 3.00 B/. 130.00 B/. 390.00
3 Albañileria
Replanteo de paredes ml
71.85 B/. 1.25 B/. 89.81
Bloqueo de paredes de 4 m2 196.96 B/. 16.50 B/. 3,249.84
Bloqueo de paredes de 6 m2 16.26 B/. 17.70 B/. 287.80
Vigas de amarre ml
78.05 B/. 11.30 B/. 881.97
Columnas de amarre( machones) ml
95 B/. 11.20 B/. 1,064.00
Retaqueo ml
52.85 B/. 6.00 B/. 317.10
Repello interno m2
288.26 B/. 11.00 B/. 3,170.86
Repello externo m2
129.67 B/. 11.00 B/. 1,426.37
Mochetas ml
81.05 B/. 3.50 B/. 283.68

4 Plomería

Recorrido de tuberias Saniatria, potable y gas en

piso global
1 B/. 1,425.00 B/. 1,425.00
Recorrido de tuberias Saniatria, potable y gas en
Paredes global
1 B/. 975.00 B/. 975.00
Pruebas de Hermeticidad gas y potable global 1 B/. 100.00 B/. 100.00
5 Electricidad
Recorrido de tuberias en piso global 1 B/. 700.00 B/. 700.00
Recorrido deuberias en Paredes( colocacion de
tomacorrientes, interruptores etc) global
1 B/. 974.66 B/. 974.66

Colocacion de cableado y breakers global

1 B/. 1,920.00 B/. 1,920.00
Colocacion de baquelitas , detectores de humo y
demas acsesorios electricos ( PRUEBAS ELECTRICAS ) global
65 B/. 2.31 B/. 150.15
6 Techos
Mano de obra para instalacion de carriolas 153.14
m2 B/. 6.00 B/. 918.84
Mano de obra para instalacion de Laminas m2 153.14 B/. 5.25 B/. 803.99
Suministro y colocacion de solapas, sellado del
techo y todo lo necesario para la correcta global
instalacion de techo. 1 B/. 200.00 B/. 200.00

7 Cielo Raso

Suministro he instalacion de estructura para gypsun m2

75.00 B/. 10.41 B/. 780.75
Suministro he instalacion de laminas de gypsun m2 75.00 B/. 11.50 B/. 862.50
8 Revestimientos
Instalacion de topping m2 97.88 B/. 8.00 B/. 783.04
Instalacion de Revestimiento de pisos m2 87.53 B/. 10.85 B/. 949.70
Instalacion de Revestimiento de paredes en baños 1
y2 m2
28.42 B/. 10.85 B/. 308.36
Instalacion de Revestimiento de piso ducha en m2
baños 1 y 2 2.00 B/. 10.85 B/. 21.70
Instalacion de Revestimiento de paredes de cocina m2
7.55 B/. 10.85 B/. 81.92
 CUADRO DE DESGLOSE DE ACTIVIDADES A EJECUTAR POR CASA

Item Actividad unidad

1 Preliminares Cantidad Precio Unitario Total
Instalacion de Revestimiento de piso de Terraza y m2
Portal 8.35 B/. 10.85 B/. 90.60
Zocalos ml 71.65 B/. 1.35 B/. 96.73
Baldosa fachada m2 4.51 B/. 10.85 B/. 48.93
9 Instalacion de puertas
Instalacion de Puerta Principal und 1 B/. 45.00 B/. 45.00
Instalacion de puertas de recamaras y baños und 5 B/. 35.00 B/. 175.00
Instalacion de puerta de Lavanderia und 1 B/. 35.00 B/. 35.00
Instalacion de puerta de terraza und 1 B/. 35.00 B/. 35.00
8 Tinaquera
Construccion de tinaquera global 1 B/. 350.00 B/. 350.00
Instalacion de Puerta de Tinaquera global 1 B/. 50.00 B/. 50.00
tendedero global 1 B/. 35.00 B/. 35.00
10 Pintura y pasteo
Pasteo de cielo raso m2 75.00 B/. 3.50 B/. 262.50
Pasteo de paredes internas m2 261.44 B/. 3.50 B/. 915.04
Pintura de Cielo raso m2 75.00 B/. 3.75 B/. 281.25
Pintura de paredes Internas m2 261.44 B/. 3.75 B/. 980.40
Colocacion de texturizado y pintura( Incluye m2
tinaquera) 135.67 B/. 6.50 B/. 881.86
Pintura de Marcos y Puertas und 5.00 B/. 30.00 B/. 150.00
Pintura de tinaquera global 1.00 B/. 25.00 B/. 25.00
Pintura de carriolas global 1.00 B/. 275.00 B/. 275.00
Instalacion de Artefactos
11 sanitarios ,Griferia, fregador y accesorios
de baño
Instalaccion de fregador global 1.0 B/. 30.00 B/. 30.00
Instalacion de Inodoros und 2.0 B/. 25.00 B/. 50.00
Instalacion de Lavamanos und 2.0 B/. 25.00 B/. 50.00
Instalacion de griferias lavamanos y fregador und 3.0 B/. 25.00 B/. 75.00
Instalacion de Duchas y accesorios de baño und 2.0 B/. 35.00 B/. 70.00
12 Grama
Conformacion de Terraceria m2 78.00 B/. 1.50 B/. 117.00
Suministro e instalacion de grama m2 78.00 B/. 3.75 B/. 292.50
13 Limpieza general
Limpieza Final de Entrega global 1 B/. 150.00 B/. 150.00
Sub- Total B/. 32,000.15
cocina
1 Muebles de cocina 1.00 und B/. 827.83
2 sobre de granito 1.00 und B/. 497.77
#VALUE! Closet Rec. Principal 1.00 und B/. 461.11
3 Closet Rec. 1 1.00 und B/. 562.93
3 Closet Rec. 2 1.00 und B/. 409.05
4 mueble da baño + lavamanos 1.00 und B/. 226.81
4 estufa empotrable
5
sub- total
ITBM
TOTAL
$ 827.83 53 x 53
$ 497.77
$ 461.11
$ 562.93
$ 409.05
$ 226.81

$ 2,985.50
208.985
$ 3,194.49 15972.425
 Desglose de Griferia Casas

Cantidad
Griferia Descripcion por casa
1 Grifo Lavamanos con Bowl 1
2 Grifo Lavamano de Pedestal 1
3 Grifo Ducha (regadera) 2
4 Grifo (Fregador ) 1
5 Parrilla de desague 4
6 Fregador 1
7 canasta 1

Desglose de Inodoros

Cantidad
Griferia Descripcion por casa
1 Inodoro One piece Toilet( Baño Principal) 1
2 Inodoro Two piece Toilet( Baño Secundario) 1
4 Lavamanos de pedestal 2
Griferia Casas

Costo x 1
casa
und $ 44.11 $ 44.11
und $ 34.48 $ 34.48
und $ 14.38 $ 28.76
und $ 39.00 $ 39.00
und $ 5.25 $ 21.00
und $ 40.97 $ 40.97
und $ 6.15 $ 6.15

Sub- total $ 214.47

ITBM 15.01
Total $ 229.48

e Inodoros

Costo x 1
casa
un $ 105.64 $ 105.64
un $ 64.95 $ 64.95
un $ 30.00 $ 60.00

Sub- total $ 230.59

ITBM 16.14
Total $ 246.73
 DETALLE DE TECHOS - LAMINAS
descripcion de material Costo x 1 casa
Costo
techo izquierdo Cant x casa Cant. Pies Unitario Costo total
Laminas de 4 pies 12 48 B/. 2.30 B/. 110.40
Laminas de 5 pies 6 30 B/. 2.30 B/. 69.00
Laminas de 12 pies 15 180 B/. 2.30 B/. 414.00

techo derecho
Laminas de 9 pies 19 171 B/. 2.30 B/. 393.30
Laminas de 5 pies 12 60 B/. 2.30 B/. 138.00

techo estacionamiento
Laminas de 12 pies 11 132 B/. 2.30 B/. 303.60
Caballete 5 5 B/. 9.95 B/. 49.75

SUB- TOTA B/. 1,478.05

ITBM B/. 103.46
Total B/. 1,581.51
NAS
Costo x 20 casa RAENCO COCHEZ
Cant. DE Costo Cant. DE Costo
Cant. Pies Costo total LAMINA Unitario Costo total LAMINA Unitario
960 B/. 2,208.00 240 B/. 9.40 B/. 2,256.00 240 B/. 7.60
600 B/. 1,380.00 120 B/. 11.75 B/. 1,410.00 120 B/. 10.25
3600 B/. 8,280.00 300 B/. 28.20 B/. 8,460.00 300 B/. 22.50
B/. 0.00

3420 B/. 7,866.00 380 B/. 21.15 B/. 8,037.00 380 B/. 17.10
1200 B/. 2,760.00 240 B/. 11.75 B/. 2,820.00 240 B/. 10.25
B/. 0.00

2640 B/. 6,072.00 220 B/. 28.20 B/. 6,204.00 220 B/. 22.50
100 B/. 995.00 100 B/. 10.95 B/. 1,095.00 100 B/. 9.50

B/. 29,561.00 B/. 30,282.00

B/. 2,069.27 B/. 2,119.74
B/. 31,630.27 B/. 32,401.74

B/. 5,241.93
COCHEZ

Costo total costo x casa Raenco

B/. 1,824.00 B/. 112.80
B/. 1,230.00 B/. 70.50
B/. 6,750.00 B/. 423.00
B/. 0.00 B/. 0.00
B/. 0.00
B/. 6,498.00 B/. 401.85
B/. 2,460.00 B/. 141.00
B/. 0.00 B/. 0.00
B/. 0.00
B/. 4,950.00 B/. 310.20
B/. 950.00 B/. 54.75

B/. 24,662.00 B/. 1,514.10

B/. 1,726.34 B/. 105.99
B/. 26,388.34 B/. 1,620.09
costo x casa cochez
B/. 91.20
B/. 61.50
B/. 337.50
B/. 0.00
B/. 0.00
B/. 324.90
B/. 123.00
B/. 0.00
B/. 0.00
B/. 247.50
B/. 47.50

B/. 1,233.10
B/. 86.32
B/. 1,319.42
 DETALLE DE TECHOS
descripcion de material PEDIDO 20 CASAS
Cant x 20 Total de COSTO X
techo izquierdoCant x casa casas Pies PIES Costo x 20 Casas B/. 5,820.80
fascia 4"x2"x15´ 1 20 300 B/. 0.68 B/. 204.00
fascia 4"x2"x12´ 2 40 480 B/. 0.68 B/. 326.40
carriola de4x2x30 3 60 1800 B/. 0.68 B/. 1,224.00
carriola de4x2x24 1 20 480 B/. 0.68 B/. 326.40
carriola de4x2x21 4 80 1680 B/. 0.68 B/. 1,142.40
carriola de4x2x23 5 100 2300 B/. 0.68 B/. 1,564.00
carriola de 4x2x16 4 80 1280 B/. 0.68 B/. 870.40
carriola de 4x2x12 1 20 240 B/. 0.68 B/. 163.20
techo derecho B/. 5,834.40
fascia 4"x2"x18´ 2 40 720 B/. 0.68 B/. 489.60
carriola de 4"x2"x26´ 4 80 2080 B/. 0.68 B/. 1,414.40
carriola de 4"x2"x18´ 4 80 1440 B/. 0.68 B/. 979.20
carriola de 4"x2"x30´ 4 80 2400 B/. 0.68 B/. 1,632.00
carriola de 4"x2"x21´ 4 80 1680 B/. 0.68 B/. 1,142.40
carriola de 4"x2"x13´ 1 20 260 B/. 0.68 B/. 176.80
techo estacionamiento B/. 6,914.40
fascia 10"x2"x22´ 1 20 440 B/. 1.25 B/. 550.00
Fascia de 10"x2X20´ 1 20 400 B/. 1.25 B/. 500.00
Fascia de 10"x2X18 1 20 360 B/. 1.25 B/. 450.00
carriola de 4"x2"x20´ 2 40 800 B/. 0.68 B/. 544.00
carriola de 4"x2"x18´ 4 80 1440 B/. 0.68 B/. 979.20
carriola de 6x2x24´ 6 120 2880 B/. 0.86 B/. 2,476.80
carriola de 8x2x18´ 2 40 720 B/. 1.04 B/. 748.80
carriola de 8x2x16´ 2 40 640 B/. 1.04 B/. 665.60

24820 Sub- Total B/. 18,569.60

7% B/. 1,299.87
OTAL COSTO PRESUPUESTADO B/. 19,869.47
 PEDIDO 1 CASA ZICSA HOPSA
Costo x 1 Costo x PIES Costo x PIES
Casas B/. 214.20 20 Casas Total 20 Casas Total
B/. 10.20 B/. 0.65 B/. 195.00 B/. 0.59 B/. 175.61
B/. 20.40 B/. 0.65 B/. 312.00 B/. 0.59 B/. 280.80
B/. 30.60 B/. 0.65 B/. 1,170.00 B/. 0.67 B/. 1,212.59
B/. 10.20 B/. 0.65 B/. 312.00 B/. 0.67 B/. 323.40
B/. 40.80 B/. 0.65 B/. 1,092.00 B/. 0.67 B/. 1,131.95
B/. 51.00 B/. 0.65 B/. 1,495.00 B/. 0.67 B/. 1,549.70
B/. 40.80 B/. 0.65 B/. 832.00 B/. 0.67 B/. 862.40
B/. 10.20 B/. 0.65 B/. 156.00 B/. 0.67 B/. 161.60
B/. 232.56
B/. 24.48 B/. 0.65 B/. 468.00 B/. 0.59 B/. 421.60
B/. 48.96 B/. 0.65 B/. 1,352.00 B/. 0.67 B/. 1,401.46
B/. 48.96 B/. 0.65 B/. 936.00 B/. 0.67 B/. 970.40
B/. 48.96 B/. 0.65 B/. 1,560.00 B/. 0.67 B/. 1,616.80
B/. 48.96 B/. 0.65 B/. 1,092.00 B/. 0.67 B/. 1,131.95
B/. 12.24 B/. 0.65 B/. 169.00 B/. 0.67 B/. 175.18
B/. 345.72
B/. 27.50 B/. 1.20 B/. 528.00 B/. 1.33 B/. 584.88
B/. 25.00 B/. 1.20 B/. 480.00 B/. 1.33 B/. 531.71
B/. 22.50 B/. 1.20 B/. 432.00 B/. 1.33 B/. 478.54
B/. 27.20 B/. 0.65 B/. 520.00 B/. 0.67 B/. 538.80
B/. 48.96 B/. 0.65 B/. 936.00 B/. 0.67 B/. 970.40
B/. 123.84 B/. 0.83 B/. 2,390.40 B/. 0.90 B/. 2,599.02
B/. 37.44 B/. 1.02 B/. 734.40 B/. 1.08 B/. 779.27
B/. 33.28 B/. 1.02 B/. 652.80 B/. 1.08 B/. 692.68

B/. 792.48 B/. 17,814.60 B/. 18,590.74

B/. 55.47 B/. 1,247.02 B/. 1,301.35
B/. 847.95 B/. 19,061.62 B/. 19,892.09
MEJOR PRECIO
 43.4 PISOS - MARIBEL
1 Piso Interior con Zocalos 56 x56 91.00 m2
2 Baldosa de Pared de Baños 0,32 x 0,56 28.00 m2
Baldosa decorativa en Baño y piso de ducha
3 0,32x0,56m 12.00 m2
4 Baldosa de Pared Cocina 0,32 x 0,56 5.00 m2
5 Piso Terraza y Portal 56 x 56 10.00 m2
6 Baldosa de Fachada 0,31 x 0,56 12.00 m2
B/. 8.40 B/. 764.40
B/. 6.69 B/. 187.25

B/. 7.95 B/. 39.75

B/. 12.95 B/. 129.50
B/. 8.00 B/. 96.00
$ 1,216.90
 43.8 VENTANAS- VENTANAS KAROL

Ventana de Puerta Principal, Perfil de Aluminio ,

25 color madera, vidrio de 1/4" 1 un
Ventana de Perfil de Aluminio , color blanco,
vidrio de 1/4", corrediza Recamaras y sala
26 comedor 5 un

Ventana de Perfil de , color blanco, vidrio de

27 1/4", corrediza, baños.( 0,60 x 0,60) 2 un

Ventana de Perfil de Aluminio , color blanco,

28 vidrio de 1/4", fija, fachada frontal, superior, 1 un

Puertas tubo de 4 blanca Vclaro 1.00 x2.10

29 ( puerta terraza) 1 un

43.9 Puertas Duchas ( panaglas)

PB Natural Vidrio laminado claro ( puerta
30 duchas) 2 un
$ 164.78 B/. 164.78

$ 160.50 B/. 802.50

$ 42.80 B/. 85.60

$ 104.33 B/. 104.33

$ 374.50 B/. 374.50

B/. 1,531.71

$ 228.71 B/. 457.43

B/. 457.43
 PUERTAS- Industrias
43.7 Fernandez
Puerta de seguridad Entrada
( INCLUYE MARCO Y
21 ACCESORIOS) 1 un $ 205.82
Puerta de seguridad
Lavanderia ( INCLUYE
22 MARCO Y ACCESORIOS) 1 un $ 120.91
Puerta de Recamaras
(( INCLUYE MARCO Y
23 ACCESORIOS) 3 un $ 85.07
Puertas Baños ( INCLUYE
24 MARCO Y ACCESORIOS) 2 un $ 82.93
B/. 205.82

B/. 120.91

B/. 255.20

B/. 165.85
B/. 747.78