Presupuesto 2

FLUJO MENSUAL DE FONDOS
FECHA ACTUALIZACION: 17-Apr-19
TOTALPRESUPUESTO PREOPERATIVO - PREVENTAS E J E C U C I O N O B R A LIQUIDACION YENTREGAS

ITEM PRESUPUESTO
PROYECTADO
PERIODO -7 PERIODO -6 PERIODO -5 PERIODO -4 PERIODO -3 PERIODO -2 PERIODO -1 PERIODO 0 PERIODO 1 PERIODO 2 PERIODO 3 PERIODO 4 PERIODO 5 PERIODO 6 PERIODO 7 PERIODO 8 PERIODO 9 PERIODO 10 PERIODO 11 PERIODO 12 PERIODO 13 PERIODO 14 PERIODO 15 PERIODO 16 ITEM
CAPITULO DE PRESUPUESTO TOTAL COSTOS
INICIAL
No. October-18 November-18 December-18 January-19 February-19 March-19 April-19 May-19 June-19 July-19 August-19 September-19 October-19 November-19 December-19 January-20 February-20 March-20 April-20 May-20 June-20 July-20 August-20 September-20 No.
PRELIMINAR.
A COSTOS DIRECTOS
60% 30% 5% 5%
01 PRELIMINARES 65,861,477 65,861,477 01
39,516,886 19,758,443 3,293,074 3,293,074
40% 25% 25% 10%
02 EXCAVACIONES MECANICAS 60,348,680 60,348,680 02
24,139,472 15,087,170 15,087,170 6,034,868
CIMENTACION PROFUNDA 40% 40% 15% 5%
03 100,160,938 100,160,938 03
40,064,375 40,064,375 15,024,141 5,008,047
30% 25% 25% 20% 5%
04 CIMENTACION SUPERFICIAL 280,426,253 294,447,566 04
84,127,876 70,106,563 70,106,563 56,085,251 14,021,313
30% 20% 20% 15% 15%
05 ESTRUCTURA EN CONCRETO 873,239,195 873,239,195 05
261,971,759 174,647,839 174,647,839 130,985,879 130,985,879
ESTRUCTURAS METALICAS
06 0 0 06
INSTALACIONES ELÉCTRICAS 15% 10% 10% 10% 10% 10% 5% 5% 5% 5% 5% 10%
07 270,066,026 270,066,026 07
40,509,904 27,006,603 27,006,603 27,006,603 27,006,603 27,006,603 13,503,301 13,503,301 13,503,301 13,503,301 13,503,301 27,006,603
INSTALACIONES HIDROSANITARIAS 15% 15% 15% 15% 15% 10% 5% 10%
8 282,981,296 282,981,296 8
42,447,194 42,447,194 42,447,194 42,447,194 42,447,194 28,298,130 14,149,065 28,298,130
MAMPOSTERÍA 30% 25% 15% 10% 10% 10%
11 313,850,863 313,850,863 11
94,155,259 78,462,716 47,077,629 31,385,086 31,385,086 31,385,086
PAÑETES 30% 30% 30% 10%
12 175,569,380 175,569,380 12
52,670,814 52,670,814 52,670,814 17,556,938
CUBIERTAS E IMPERMEABILIZACIONES 25% 15% 15% 15% 10% 10% 10%
13 116,326,091 116,326,091 13
29,081,523 17,448,914 17,448,914 17,448,914 11,632,609 11,632,609 11,632,609
CIELO RASOS 30% 30% 30% 10%
14 82,270,909 82,270,909 14
24,681,273 24,681,273 24,681,273 8,227,091
PISOS 10% 15% 15% 15% 15% 15% 10% 5%
15 229,417,766 229,417,766 15
22,941,777 34,412,665 34,412,665 34,412,665 34,412,665 34,412,665 22,941,777 11,470,888
ENCHAPES DE MUROS 10% 15% 15% 15% 10% 10% 10% 10% 5%
16 92,131,124 92,131,124 16
9,213,112 13,819,669 13,819,669 13,819,669 9,213,112 9,213,112 9,213,112 9,213,112 4,606,556
COCINAS Y ELECTRODOMESTICOS 30% 20% 20% 15% 15%
17 297,000,000 297,000,000 17
89,100,000 59,400,000 59,400,000 44,550,000 44,550,000
APARATOS SANITARIOS 30% 15% 15% 15% 10% 10% 5%
18 62,914,697 62,914,697 18
18,874,409 9,437,205 9,437,205 9,437,205 6,291,470 6,291,470 3,145,735
CARPINTERIA DE MADERA 30% 20% 15% 15% 10% 10%
19 271,988,017 271,988,017 19
81,596,405 54,397,603 40,798,203 40,798,203 27,198,802 27,198,802
CARPINTERIA METALICA 30% 10% 10% 15% 15% 10% 10%
20 178,065,451 178,065,451 20
53,419,635 17,806,545 17,806,545 26,709,818 26,709,818 17,806,545 17,806,545
EQUIPOS ESPECIALES 25% 15% 15% 15% 10% 10% 5% 5%
21 250,423,100 250,423,100 21
62,605,775 37,563,465 37,563,465 37,563,465 25,042,310 25,042,310 12,521,155 12,521,155
CERRAJERIA 25% 25% 25% 25%
22 13,813,313 13,813,313 22
3,453,328 3,453,328 3,453,328 3,453,328
FACHADAS VIDRIOS Y ESPEJOS - SEÑALIZACIONES 30% 15% 15% 10% 10% 5% 5% 5% 5%
23 198,081,523 198,081,523 23
59,424,457 29,712,228 29,712,228 19,808,152 19,808,152 9,904,076 9,904,076 9,904,076 9,904,076
OBRAS EXTERIORES 20% 20% 30% 30%
24 26,330,920 26,330,920 24
5,266,184 5,266,184 7,899,276 7,899,276
ASEO NOMENCLATURA Y SEÑALIZACION 50% 30% 20%
25 14,611,375 14,611,375 25
7,305,688 4,383,413 2,922,275
ESTUCO Y PINTURAS 25% 12% 12% 10% 10% 10% 7% 7% 7%
26 85,788,422 85,788,422 26
21,447,106 10,294,611 10,294,611 8,578,842 8,578,842 8,578,842 6,005,190 6,005,190 6,005,190
ALQUILER Y COMPRA DE EQUIPOS 3% 3% 6% 6% 6% 6% 7% 7% 7% 8% 8% 8% 7% 6% 6% 6%
27 20,070,000 20,070,000 27
602,100 602,100 1,204,200 1,204,200 1,204,200 1,204,200 1,404,900 1,404,900 1,404,900 1,605,600 1,605,600 1,605,600 1,404,900 1,204,200 1,204,200 1,204,200
GASTOS GENERALES 3% 4% 5% 6% 6% 6% 7% 7% 8% 8% 8% 7% 7% 6% 6% 6%
27A 62,411,504 62,411,504 27A
1,872,345 2,496,460 3,120,575 3,744,690 3,744,690 3,744,690 4,368,805 4,368,805 4,992,920 4,992,920 4,992,920 4,368,805 4,368,805 3,744,690 3,744,690 3,744,690
ADMINISTRACION 3% 4% 5% 6% 6% 6% 7% 7% 8% 8% 8% 7% 7% 6% 6% 6%
28 360,879,528 360,879,528 28
10,826,386 14,435,181 18,043,976 21,652,772 21,652,772 21,652,772 25,261,567 25,261,567 28,870,362 28,870,362 28,870,362 25,261,567 25,261,567 21,652,772 21,652,772 21,652,772
IMPREVISTOS 20% 20% 20% 20% 20%
29 125,000,000 ### 125,000,000 29
25,000,000 25,000,000 25,000,000 25,000,000 25,000,000
INCREMENTO DE COSTOS 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
30 48,171,659 ### 48,171,659 29
4,817,166 4,817,166 4,817,166 4,817,166 4,817,166 4,817,166 4,817,166 4,817,166 4,817,166 4,817,166
0 0 0 0 0 0 0 0 177,009,969 406,360,513 220,373,731 590,399,737 491,906,770 556,934,094 544,542,718 306,338,274 329,715,038 295,989,400 266,050,629 249,661,617 162,364,660 126,808,010 191,346,836 56,418,828 4,972,220,824
A COSTOS DIRECTOS DEL PROYECTO 4,958,199,511 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.57% 8.20% 4.44% 11.91% 9.92% 11.23% 10.98% 6.18% 6.65% 5.97% 5.37% 5.04% 3.27% 2.56% 3.86% 1.14% 100%
CD
B COSTOS INDIRECTOS B
1% 20% 14% 60% 5%
30 LICENCIAS - PERMISOS 211,998,187 211,998,187 30
2,119,982 42,399,637 29,679,746 127,198,912 10,599,909
1% 1% 1% 1% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 58%
31 HONORARIOS- DISEÑOS-ESTUDIOS 765,654,833 765,654,833 31
7,656,548 7,656,548 7,656,548 7,656,548 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 15,313,097 444,079,803
2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 5% 5% 5% 6% 6% 7% 7% 7% 7% 7% 7% 7% 6%
32 FINANCIEROS - FIDUCIARIOS 360,922,939 360,922,939 32
5,413,844 5,413,844 5,413,844 5,413,844 5,413,844 5,413,844 5,413,844 5,413,844 7,218,459 7,218,459 7,218,459 18,046,147 18,046,147 18,046,147 21,655,376 21,655,376 25,264,606 25,264,606 25,264,606 25,264,606 25,264,606 25,264,606 25,264,606 21,655,376
2% 3% 3% 3% 4% 4% 4% 5% 6% 7% 8% 9% 9% 10% 11% 12%
33 POSTVENTAS -PÓLIZAS GARANTÍAS 73,382,218 73,382,218 33
1,467,644 2,201,467 2,201,467 2,201,467 2,935,289 2,935,289 2,935,289 3,669,111 4,402,933 5,136,755 5,870,577 6,604,400 6,604,400 7,338,222 8,072,044 8,805,866
10% 20% 10% 5% 2% 2% 2% 2% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 2%
34 VENTAS - COMISIONES - APTO MODELO-PUBLICIDAD 126,720,175 12,672,018 25,344,035 12,672,018 6,336,009 2,534,404 2,534,404 2,534,404 2,534,404 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 3,801,605 2,534,404
126,720,175 34
20% 80%
35 NOTARIADO Y REGISTRO 22,797,997 22,797,997 35
4,559,599 18,238,398
### 27,862,392 80,814,065 55,422,156 19,406,401 23,261,344 23,261,344 23,261,344 23,261,344 27,800,805 28,534,627 28,534,627 39,362,315 40,096,138 40,096,138 43,705,367 44,439,189 48,782,241 49,516,063 50,249,885 50,983,707 50,983,707 51,717,529 184,209,863 505,913,756 1,561,476,349
B COSTO INDIRECTO 1,561,476,349 CI
1.78% 5.18% 3.55% 1.24% 1.49% 1.49% 1.49% 1.49% 1.78% 1.83% 1.83% 2.52% 2.57% 2.57% 2.80% 2.85% 3.12% 3.17% 3.22% 3.27% 3.27% 3.31% 11.80% 32.40% 100.00%
C LOTE
15.5% 0.2% 0.2% 0.2% 15.5% 15.5% 38.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.9% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 40
40 LOTE - LEGALIZACION 3,238,400,000 3,238,400,000
501,952,000 6,476,800 6,476,800 6,476,800 501,952,000 501,952,000 1,246,784,000 16,192,000 16,192,000 16,192,000 16,192,000 16,192,000 29,145,600 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000
### 501,952,000 6,476,800 6,476,800 6,476,800 501,952,000 501,952,000 1,246,784,000 16,192,000 16,192,000 16,192,000 16,192,000 16,192,000 29,145,600 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 32,384,000 3,238,400,000
C LOTE 3,238,400,000 C
15.50% 0.20% 0.20% 0.20% 15.50% 15.50% 38.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.90% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 1.00% 100.00%
529,814,392 87,290,865 61,898,956 25,883,201 525,213,344 525,213,344 1,270,045,344 39,453,344 221,002,774 451,087,141 265,100,358 645,954,052 561,148,508 629,414,231 620,632,085 383,161,463 410,881,279 377,889,463 348,684,515 333,029,325 245,732,367 210,909,539 407,940,699 594,716,584 9,772,097,173
COSTO TOTAL (A+B+C) 9,758,075,860 ###
5.43% 0.89% 0.63% 0.27% 5.38% 5.38% 13.02% 0.40% 2.26% 4.62% 2.72% 6.62% 5.75% 6.45% 6.36% 3.93% 4.21% 3.87% 3.57% 3.41% 2.52% 2.16% 4.18% 6.09% 100.14%
ACUMULADO 529,814,392 617,105,257 679,004,213 704,887,414 1,230,100,758 1,755,314,102 3,025,359,447 3,064,812,791 3,285,815,565 3,736,902,705 4,002,003,064 4,647,957,116 5,209,105,623 5,838,519,855 6,459,151,940 6,842,313,403 7,253,194,682 7,631,084,145 7,979,768,659 8,312,797,984 8,558,530,351 8,769,439,890 9,177,380,589 9,772,097,173
VENTAS TOTALES
VENTAS EFECTIVAS 10,805,043,577
891,002,933 338,726,881 294,726,881 159,623,832 180,357,325 211,101,368 202,726,881 128,726,881 290,117,341 313,544,374 224,226,881 141,226,881 161,610,763 123,976,881 156,544,374 6,986,803,097
### 0 0 0 0 0 0 0 0 891,002,933 338,726,881 294,726,881 159,623,832 180,357,325 211,101,368 202,726,881 128,726,881 290,117,341 313,544,374 224,226,881 141,226,881 161,610,763 123,976,881 156,544,374 6,986,803,097 0
D VENTAS TOTALES 10,805,043,577
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.25% 3.13% 2.73% 1.48% 1.67% 1.95% 1.88% 1.19% 2.69% 2.90% 2.08% 1.31% 1.50% 1.15% 1.45% 64.66% 0.00%
ACUMULADO 0 0 0 0 0 0 0 0 891,002,933 1,229,729,814 1,524,456,695 1,684,080,527 1,864,437,853 2,075,539,221 2,278,266,102 2,406,992,983 2,697,110,324 3,010,654,699 3,234,881,580 3,376,108,461 3,537,719,224 3,661,696,106 3,818,240,480 10,805,043,577
FINANCIACION
85%
APORTES INICIALES 2,733,000,000 0
2,733,000,000 -2,733,000,000
CREDITO PREOPERATIVO 400,000,000 0

400,000,000 -400,000,000
CREDITO CONSTRUCTOR 2,250,000,000 0

300,000,000 350,000,000 400,000,000 400,000,000 200,000,000 250,000,000 150,000,000 200,000,000 -2,250,000,000
### 2,733,000,000 0 0 0 0 0 0 0 0 0 400,000,000 0 300,000,000 350,000,000 400,000,000 400,000,000 0 200,000,000 0 250,000,000 0 150,000,000 200,000,000 -5,383,000,000 0
E FINANCIACION 5,383,000,000
50.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.43% 0.00% 5.57% 6.50% 7.43% 7.43% 0.00% 3.72% 0.00% 4.64% 0.00% 2.79% 3.72% -100.00% 0.00%
ACUMULADO 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 2,733,000,000 3,133,000,000 3,133,000,000 3,433,000,000 3,783,000,000 4,183,000,000 4,583,000,000 4,583,000,000 4,783,000,000 4,783,000,000 5,033,000,000 5,033,000,000 5,183,000,000 5,383,000,000 0
SALDO AL FINAL 2,203,185,608 2,115,894,743 2,053,995,787 2,028,112,586 1,502,899,242 977,685,898 -292,359,447 -331,812,791 338,187,368 225,827,109 655,453,631 169,123,412 88,332,229 20,019,366 2,114,162 147,679,580 26,915,643 162,570,554 38,112,921 96,310,477 12,188,874 75,256,215 23,859,891 1,032,946,404
AREA CONSTRUIDA: #REF! VERSION
VR / M2: 1,472,588
FECHA ACTUALIZACION: 1 de abril de 2012 003
Item Descripción UM Rendimiento Cantidad Valor Unitario Valor Parcial
1.01 CERRAMIENTO DE OBRA h= 2.5 Mts. ML 145,542.80
CEMENTO GRIS KG 1 5.16 520.00 2,683.20

TORNILLO PARA MADERA 1" No. 6 UN 1 6.55 20.00 131.00
PERFIL ABIERTO GALVANIZADO 120X60 CAL. 16 LB 1 1.65 44,122.00 72,801.30
CUBiERTA TRAPEZOIDAL ACESCO 3,05 ML 1 0.54 20,270.00 10,945.80
AGUA M3 1 0.003 12,000.00 36.00
ARENA DE PEÑA M3 1 0.01 62,000.00 620.00
HERRAMIUENTA MENOR - SUBANALISIS GL 1 0.001 1,002,600.00 1,002.60
Oficial (incluye 100% de prestaciones) HR 1.6 4 7,083.33 45,333.33
Ayudante ( incluye 100% de prestaciones) HR 1.62 2 3,700.48 11,989.57
1.02 ALMACEN Y CAMPAMENTO DE OBRA M2 115,835.40
VARA DE CLAVO ML 1 2.5 4,000.00 10,000.00

PUNTILLA CON C/C 2" LB 1 0.23 2,200.00 506.00
TABLA CHAPA ORD. .3 ML 1 8.83 1,820.00 16,070.60
BISAGRA COMUN 3" UN 1 0.025 450.00 11.25
PORTACANDADO SIMPLE 3 UN 1 0.025 1,050.00 26.25
RECEBO COMUN M3 1 0.15 24,000.00 3,600.00
CONCRETO 2.000 PSI E= 5CMS PISO M3 1 0.055 284,200.00 15,631.00
TEJA ETERNIT No 6 UN 1 0.78 29,400.00 22,932.00
Oficial (incluye 100% de prestaciones) HR 1.6 2.6 7,083.33 29,466.67
Ayudante ( incluye 100% de prestaciones) HR 1.62 2.6 3,700.48 15,586.44
1.03 UNIDADES SANITARIAS (1 OFICINA+ 3 OBRA) UN #REF!
SANITARIO - DEMOLICIONES UN 1 1 12,000.00 12,000.00
SUB MURO EN BLOQUE M2 1 12.5 #REF! #REF!
PLACA DE PISO EN CONCRETO M2 1 0.055 284,200.00 15,631.00
SUB ENCHAPES M2 1 6.5 24,000.00 156,000.00
TEJA ETERNIT No 6 UN 1 0.7 29,400.00 20,580.00
PURTA - BISAGRAS DEMOLICION UN 1 1 7,815.08 7,815.08
1.04 VALLAS SEÑALIZACIONES - PROTECCIONES UN 1,680,000.00
SEÑAL TRANSITORIA LAMINA UN 1 8 150,000.00 1,200,000.00
CONO SEÑALIZACION UN 1 10 38,000.00 380,000.00
PALETAS PARE - SIGA UN 1 4 25,000.00 100,000.00
1.05 PROVISIONAL HIDRAULICA - DERECHOS DE CONEXIÓN UN 1,250,000.00
SUBCONTRATO HIDROSANITARIO GL 1 1 1,250,000.00 1,250,000.00
1.06 PROVISIONAL HIDRAULICA - ACOMETIDA HIDRAULICA UN 969,000.00
SUBCONTRATO HIDROSANITARIO GL 1 1 969,000.00 969,000.00
1.07 PROVISIONAL HIDRAULICA - PUNTOS SANITARIOS CAMPAMENTO-BAÑOS UN 75,240.00
SUBCONTRATO HIDROSANITARIO - PUNTOS SANITARIOS UN 1 1 75,240.00 75,240.00
1.08 PROVISIONAL HIDRAULICA - PUNTOS HIDRAULICOS CAMPAMENTO-BAÑOS UN 56,430.00
SUBCONTRATO HIDROSANITARIO - PUNTOS SANITARIOS UN 1 1 56,430.00 56,430.00
1.09 PROVISIONAL ELECTRICA - DERECHOS DE CONEXIÓN UN 1,800,000.00
SUBCONTRATO ELECTRICO GL 1 1 1,800,000.00 1,800,000.00
1.10 PROVISIONAL ELECTRICA - ACOMETIDA ELECTRICA UN 2,500,000.00
SUBCONTRATO ELECTRICO GL 1 1 2,500,000.00 2,500,000.00
1.11 PROVISIONAL ELECTRICA -TABLEROS ELECTRICOS UN 399,000.00
SUBCONTRATO ELECTRICO GL 1 1 399,000.00 399,000.00
1.12 PROVISIONAL ELECTRICA -PUNTOS ELECTRICOS CAMPAMENTO Y BAÑO UN 68,400.00
SUBCONTRATO ELECTRICO UN 1 1 68,400.00 68,400.00
1.13 DEMOLICIÒN ESTRUCTURA EXISTENTE - M2 40,852.59
COMPRESOR DE 2 MARTILLOS DIA 1 0.04 240,000.00 9,600.00
VOLQUETA M3 1 0.45 35,000.00 15,750.00
1.14 LOCALIZACION Y REPLANTEO M2 3,526.94
BASTIDOR OTOBO 2" X 2 " X 2,9 ML 1 2 450.00 900.00
PUNTILLA CON CABEZA 2" LB 1 0.02 2,200.00 44.00
HERRAMIUENTA MENOR - SUBANALISIS GL 1 0.00025 1,002,600.00 250.65
1.15 ACTAS DE VECINDAD UN 124,950.00
SUBCONTRATO ACTA DE VECINDAD UN 1 1 124,950.00 124,950.00
1.16 TRABAJOS PRELIMINARES VARIOS UN 4,501,034.90
HERRAMIUENTA MENOR - SUBANALISIS GL 1 1.000 1,002,600.00 1,002,600.00
Oficial (incluye 100% de prestaciones) HR 1.6 150 7,083.33 1,700,000.00
Ayudante ( incluye 100% de prestaciones) HR 1.62 300 3,700.48 1,798,434.90
1.17 #REF! UN 59,500.00
SUBCONTRATO PREHUECOS UN 1 1 59,500.00 59,500.00
2.01 EXCAVACION MECANICA M3 37,625.00
SUBCONTRATO EXCAVACION MECANICA M3 1 1 37,625.00 37,625.00
2.02 EXCAVACION MIXTA M3 51,170.00
SUBCONTRATO EXCAVACION MIXTA (MANUAL + MAQUINA) M3 1 1 51,170.00 51,170.00
2.03 PROTECCION TAUDES - MORTERO MALLA M2 15,537.12
MORTERO LTS-SUB ANALISIS M3 1.03 0.03 315,218.51 9,740.25
MALLA DE GALLINERO M2 1.1 1 2,000.00 2,200.00
3,01 PILOTES TIPO TORNILLO DIAMETRO 40 - PROFUNDIDAD 23,39 ML ML 39,789.75
3,02
SUBCONTRATO - PILOTE A PREEXCAVADO DIAM 40 ML 1 1 39,789.75 39,789.75
3.03 MOVILIZACIÓN DE EQUIPOS GL 2,100,000.00
MOVILIZACION DE EQUIPOS DE HINCA UN 1 1 2,100,000.00 2,100,000.00
3.04 CONCRETO 3.000 PSI TREMIE M3 475,286.00
CONCRETO 3.000 PSI TREMIE M3 1 1 475,286.00 475,286.00
3.05 REFUERZO FIGURADO 60.000 PSI - ESTRUCTURA KG 2,730.34
REFUERZO FIGURADO 60.000 PSI KG 1 1 2,618.00 2,618.00
ALAMBRE NEGRO KG 1 0.032 3,510.50 112.34
3.06 MANEJO DEL ACERO PILOTAJE KG 478.43
SUB ANALISIS - EQUIPO BASICO ESTRUCTURA UN 1 .0000 2,876,700.00 71.92
Oficial (incluye 100% de prestaciones) HR 1.6 0.02 7,083.33 226.67
Ayudante ( incluye 100% de prestaciones) HR 1.62 0.03 3,700.48 179.84
4.01 EXCAVACION MANUAL SOBRE TERRENO(DADOS, VIGAS,ZARPAS) -INC RETIRO M3 69,413.08
SUB ANALISIS - EQUIPO BASICO ESTRUCTURA UN 1 .002 2,876,700.00 5,753.40
VOLQUETA VJ 1 .182 136,800.00 24,872.73
4.02 EXCAVACION MANUAL SOBRE RECEBO (DADOS, VIGAS,ZARPAS) -INC RETIRO M3 64,091.87
VOLQUETA VJ 1 .182 120,000.00 21,818.18
4.03 #REF! M2 5,371.17
Oficial (incluye 100% de prestaciones) HR 1.6 0 7,083.33 0.00
4.04 RELLENOS RECEBO B-400 CAPA 25 CM M3 75,722.19
RECEBO B-400 - N. INVIAS M3 1.3 1 35,000.00 45,500.00
VIBRO COMPACTADOR- CANGURO HR 1 .750 7,500.00 5,625.00
4.05 BASE DE LIMPIEZA E=.05 CMS M2 5,814.74
4.06 DEMOLICIÓN CONCRETOS ARMADOS - CABEZA DE PILOTES M3 370,926.48
COMPRESOR DE AIRE PEQUEÑO HR 1 4.000 51,300.00 205,200.00
VOLQUETA VJ 1.3 .182 136,800.00 32,334.55
4.07 DADOS EN CONCRETO 3.000 PSI M3 298,667.89
REPISA UN 1 0.15 5,500.00 825.00
DURMIENTE UN 1 0.1 3,200.00 320.00
PLANCHON ORDINARIO ML 1 2.8 2,700.00 7,560.00
4.08 MURO DE CONTENCIÒN E= .20 + ZARPA- CONCRETO DE 5.000 PSI M3 427,972.08
REPISA UN 1 1.5 6,270.00 9,405.00
PARALES DIA 1 45 290.70 13,081.50
PUNTILLA CON C/C 2" LB 1 0.4 2,508.00 1,003.20
TESTEROS M2 1 0.8 47,538.00 38,030.40
ANDAMIO DIA 1 32 570.00 18,240.00
CILINDRO Y CONO DIA 1 15 1,710.00 25,650.00
SIKADUR PRIMER 32 KG 1 0.08 62,130.00 4,970.40
4.09 FOSO ASCENSOR CONCRETO 4.000 PSI M3 416,182.64
REPISA UN 1 1.1 6,270.00 6,897.00
PARALES DIA 1 18 290.70 5,232.60
TESTEROS M2 1 0.75 47,538.00 35,653.50
ANDAMIO DIA 1 15 570.00 8,550.00
4.10 POZO EYECTOR 4.000 PSI M3 427,069.53
REPISA UN 1 1.1 6,270.00 6,897.00
PARALES DIA 1 18 290.70 5,232.60
TESTEROS M2 1 0.75 47,538.00 35,653.50
ANDAMIO DIA 1 15 570.00 8,550.00
CINTA PVC ML 1.1 1 25,650.00 28,215.00
4.11 TANQUE ALMACENAMIENTO AGUA SUBTERRANEO 4.000 PSI IMP M3 472,076.84
REPISA UN 1 1.5 6,270.00 9,405.00
PARALES DIA 1 45 290.70 13,081.50
PUNTILLA CON C/C 2" LB 1 0.4 2,508.00 1,003.20
TESTEROS M2 1 0.8 47,538.00 38,030.40
ANDAMIO DIA 1 32 570.00 18,240.00
CINTA PVC ML 1.1 1 25,650.00 28,215.00
4.12 PLACA FLOTANTE CIMENTACION H= .80 Mts - Torta superior .06 - Inferior .15 M2 110,983.47
ALIGERANTE -NO RECUPERABLE h= .69 M2 1 0.85 33,516.00 28,488.60
REPISA UN 1 0.2 6,270.00 1,254.00
SUPER T M2 1 0.8 7,634.20 6,107.36
CILINDRO Y CONO DIA 1 15 171.00 2,565.00
TABLA CHAPA UN 1 0.3 7,410.00 2,223.00
4.13 COLUMNAS CIRCULARES EN CONCRETO 5.000 PSI M3 452,775.91
REPISA UN 1 1.5 5,500.00 8,250.00
PARALES DIA 1 30 255.00 7,650.00
TESTEROS EN MADERA ESPECIAL M2 1 0.75 92,700.00 69,525.00
ANDAMIO DIA 1 24 500.00 12,000.00
POLIETILENO KG 1 1.5 4,500.00 6,750.00
4.14 COLUMNAS RECTANGULARES EN CONCRETO 5.000 PSI M3 372,752.93
REPISA UN 1 0.75 5,500.00 4,125.00
PARALES DIA 1 30 255.00 7,650.00
TESTEROS M2 1 0.75 41,700.00 31,275.00
ANDAMIO DIA 1 24 500.00 12,000.00
MORDAZAS UN 1 60 70.00 4,200.00
POLIETILENO KG 1 1.5 4,500.00 6,750.00
4.15 MURO CORTINA EN CONCRETO 5.000 PSI M3 403,507.49
REPISA UN 1 0.75 5,500.00 4,125.00
PARALES DIA 1 30 255.00 7,650.00
TESTEROS M2 1 1.2 41,700.00 50,040.00
ANDAMIO DIA 1 24 500.00 12,000.00
MORDAZAS UN 1 60 70.00 4,200.00
POLIETILENO KG 1 1.5 4,500.00 6,750.00
4.16 PLACA AEREA ALIGERADA E=35cm. 3.500 PSI-PISO 1-2 CAMBIO DE NIVEL M2 126,816.67
ALIGERANTE - PORON RECUPERABLE h= .44 M2 1 0.85 24,000.00 20,400.00
REPISA UN 1 0.2 5,500.00 1,100.00
SUPER T M2 1 0.8 6,696.67 5,357.33
FORMALETA DE ENTREPISO M2 1 1 12,500.00 12,500.00
ANDAMIO DIA 1 15 500.00 7,500.00
SIKADUR PRIMER 32 KG 1 0.006 54,500.00 327.00
4.17 PLACA AEREA ALIGERADA E=40 cm. 3.500 PSI-1ER PISO (Vista cara inferior) M2 136,546.88
ALIGERANTE - PORON RECUPERABLE h= .34 M2 1 0.85 22,500.00 19,125.00
REPISA UN 1 0.2 5,500.00 1,100.00
SUPER T M2 1 0.8 6,696.67 5,357.33
ANDAMIO DIA 1 15 500.00 7,500.00
4.18 PLACA AEREA ALIGERADA E=40 cm. 3.500 PSI- PISO 2 A CUB M2 122,777.65
ALIGERANTE - PORON NO RECUPERABLE h= .30 M2 1 0.8 22,000.00 17,600.00
REPISA UN 1 0.2 5,500.00 1,100.00
SUPER T M2 1 0 6,696.67 0.00
ANDAMIO DIA 1 15 500.00 7,500.00
4.19 PLACA AEREA MACIZA E=.25 CM 3.500 PSI CON VIGA DESCOLGADA M2 93,188.08
REPISA UN 1 0.2 5,500.00 1,100.00
ANDAMIO DIA 1 15 500.00 7,500.00
4.2 ESCALERAS AEREAS CONCRETO 3.000 PSI M3 503,697.39
REPISA UN 1 0.75 5,500.00 4,125.00
PARALES DIA 1 50 255.00 12,750.00
TESTEROS M2 1 1.2 41,700.00 50,040.00
ANDAMIO DIA 1 30 500.00 15,000.00
MORDAZAS UN 1 60 70.00 4,200.00
LAMINA DE ZINC M2 1 1.5 8,500.00 12,750.00
4.21 RAMPA AEREA ALIGERADA E=40 cm. 3.500 PSI-1ER PISO M2 156,777.65
ALIGERANTE - PORON NO RECUPERABLE h= .30 M2 1 0.8 22,000.00 17,600.00
REPISA UN 1 0.2 5,500.00 1,100.00
SUPER T M2 1 0 6,696.67 0.00
ANDAMIO DIA 1 15 500.00 7,500.00
4.24 MANEJO DEL ACERO KG 357.66
Oficial (incluye 100% de prestaciones) HR 1.6 0.025 7,083.33 283.33
Ayudante ( incluye 100% de prestaciones) HR 1.62 0.01 3,700.48 59.95
5.01 REFUERZO FIGURADO 60.000 PSI - CIMENTACION KG 2,730.34
ALAMBRE NEGRO KG 1 0.032 3,510.50 112.34
SUB ANALISIS - EQUIPO BASICO ESTRUCTURA UN 1 2,876,700.00 0.00
5.02 MALLAS CIMENTACION KG 2,861.75
MALLAS ELECTROSOLDADAS KG 1 1 2,677.50 2,677.50
ALAMBRE NEGRO KG 1 0.032 3,510.50 112.34
5.03 REFUERZO FIGURADO 60.000 PSI - ESTRUCTURA KG 2,730.34
ALAMBRE NEGRO KG 1 0.032 3,510.50 112.34
SUB ANALISIS - EQUIPO BASICO ESTRUCTURA UN 1 2,876,700.00 0.00
5.04 MALLAS ESTRUCTURA KG 2,861.75
MALLAS ELECTROSOLDADAS KG 1 1 2,677.50 2,677.50
ALAMBRE NEGRO KG 1 0.032 3,510.50 112.34
5.05 CONCRETO 2.000 PSI NORMAL M3 391,510.00
CONCRETO 2.000 PSI NORMAL M3 1 1 391,510.00 391,510.00
5.06 CONCRETO 3.000 PSI NORMAL M3 421,736.00
CONCRETO 3.000 PSI NORMAL M3 1 1 421,736.00 421,736.00
5.07 CONCRETO 4.000 PSI GC BAJA PERMEABILIDAD M3 474,096.00
CONCRETO 4.000 PSI GC BAJA PERMEABILIDAD M3 1 1 474,096.00 474,096.00
5.08 CONCRETO 5.000 PSI GC BAJA PERMEABILIDAD M3 501,942.00
CONCRETO 5.000/BOMBEO/COLUMNAS GF-BAJA PERMEABILIDAD M3 1 1 501,942.00 501,942.00
5.09 CONCRETO 5.000 PSI GF M3 500,752.00
CONCRETO 5.000/BOMBEO/COLUMNAS GF M3 1 1 500,752.00 500,752.00
5.1 CONCRETO 3.500 PSI GC BOMBEABLE M3 443,632.00
CONCRETO 3.500 PSI GC BOMBEABLE M3 1 1 443,632.00 443,632.00
5.09 SERVICIO DE BOMBEO M3 45,815.00
SERVICIO DE BOMBEO M3 1 1 45,815.00 45,815.00
5.1 ALAMBRE NEGRO KG 3,510.50
ALAMBRE NEGRO KG 1 1 3,510.50 3,510.50
11.01 MURO BLOQUE e= 0.15 M2 33,760.75
BLOQUE N.5 UN 1 15.225 950.00 14,463.75
MORTERO 1-4 M3 1 0.0105 315,218.51 3,309.79
SUB ANALISIS - EQUIPO BASICO MAMPOSTERIA SUB 1 .000 6,391,000.00 1,278.20
AIU - CONTRATISTA % 1 0.12 14,274.29 1,712.91
11.02 MURO BLOQUE e= 0.15 ML 23,222.97
BLOQUE N.5 UN 1 10.6575 950.00 10,124.63
MORTERO 1-4 M3 1 0.00735 315,218.51 2,316.86
SUB ANALISIS - EQUIPO BASICO MAMPOSTERIA SUB 1 .000 6,391,000.00 95.87
AIU - CONTRATISTA % 1 0.12 9,626.33 1,155.16
11.03 MURO BLOQUE DE CONCRETO M2 62,174.60
BLOQUE SPLET 19 Medidas: 19 x 19 x 39 cm UN 1.1 12.5 2,200.00 30,250.00
MORTERO 1-4 M3 1 0.0126 315,218.51 3,971.75
AIU - CONTRATISTA % 1 0.12 24,957.90 2,994.95
11.04 MURO BLOQUE DE CONCRETO ML 41,360.87
BLOQUE SPLET 19 Medidas: 19 x 19 x 39 cm UN 1.1 8.75 2,200.00 21,175.00
MORTERO 1-4 M3 1 0.00735 315,218.51 2,316.86
AIU - CONTRATISTA % 1 0.12 15,954.48 1,914.54
11.05 COLUMNETAS EN CONCRETO ML 51,529.13
CONCRETO 3.000 PSI M3 1 0.04 421,736.00 16,869.44
AIU - CONTRATISTA % 1 0.12 23,165.65 2,779.88
11.06 VIGA CINTA DE CONFINAMIENTO ML 47,172.05
CONCRETO 3.000 PSI M3 1 0.04 421,736.00 16,869.44
AIU - CONTRATISTA % 1 0.12 23,165.65 2,779.88
11.07 GROUTING DOVELAS ML 9,277.20
GROUTING 4000 PSI M3 1 0.00625 421,736.00 2,635.85
AIU - CONTRATISTA % 1 0.12 5,929.78 711.57
11.08 DINTELES INTERIORES EN BLOQUE ML 29,965.02
BLOQUE N. 4 UN 1 8.4 950.00 7,980.00
MORTERO 1-4 M3 1 0.0025 315,218.51 788.05
AIU - CONTRATISTA % 1 0.12 18,925.87 2,271.10
11.09 POYOS EN CONCRETO ML 25,141.40
CONCRETO 3.000 PSI M3 1 0.0005 421,736.00 210.87
AIU - CONTRATISTA % 1 0.12 19,700.03 2,364.00
11.1 MURO LADRILLO TOLETE E= .25 M2 171,804.57
LADRILLO TOLETE UN 1 123.9 980.00 121,422.00
MORTERO 1-4 M3 1 0.0315 315,218.51 9,929.38
AIU - CONTRATISTA % 1 0.12 36,118.92 4,334.27
11.11 ANCLAJES EPOXICOS UN 8,700.10
EPOXICO TB 1 0.05 37,500.00 1,875.00
AIU - CONTRATISTA % 1 0.12 6,093.84 731.26
11.12 MUROS PRENSADO .12 M2 126,052.11
LADRILLO PRENSADO G.F -COCOA UN 1.05 56 1,420.00 83,496.00
MORTERO 1-4 M3 1 0.0315 315,218.51 9,929.38
AIU - CONTRATISTA % 1 0.12 29,131.01 3,495.72
11.13 MUROS PRENSADO .12 ML 83,406.39
MORTERO 1-4 M3 1 0.02205 315,218.51 6,950.57
AIU - CONTRATISTA % 1 0.12 20,339.13 2,440.70
11.14 MUROS PRENSADO .25 M2 127,011.79
MORTERO 1-4 M3 1 0.0622125 315,218.51 19,610.53
AIU - CONTRATISTA % 1 0.12 36,253.98 4,350.48
11.15 MUROS PRESADO .12 VERTICAL - ANTEPECHOS M2 123,470.53
LADRILLO PRENSADO G.F -COCOA UN 1 53 1,420.00 74,641.03
MORTERO 1-4 M3 1 0.03225 315,218.51 10,165.80
AIU - CONTRATISTA % 1 0.12 34,521.17 4,142.54
11.16 MUROS PRESADO .12 VERTICAL - ANTEPECHOS ML 90,664.49
MORTERO 1-4 M3 1 0.023625 315,218.51 7,447.04
AIU - CONTRATISTA % 1 0.12 25,537.56 3,064.51
11.17 ENCHAPE DE FACHADA H=0.40, 0.50 Mts ML 92,385.54
MORTERO 1-4 M3 1 0.02205 315,218.51 6,950.57
AIU - CONTRATISTA % 1 0.12 27,517.49 3,302.10
12.01 PAÑETES INTERIOR M2 21,551.06
MORTERO 1-4 M3 1 0.023 315,218.51 7,250.03
AIU - CONTRATISTA % 1 0.12 12,768.78 1,532.25
12.02 PAÑETES INTERIOR ML 16,107.03
MORTERO 1-4 M3 1 0.0161 315,218.51 5,075.02
AIU - CONTRATISTA % 1 0.12 9,850.01 1,182.00
12.03 PAÑETES IMPERMEABILIZADOS M2 24,362.91
MORTERO 1-4 M3 1 0.023 315,218.51 7,250.03
SIKA MORTERO KG 1 0.35 6,500.00 2,275.00
AIU - CONTRATISTA % 1 0.12 13,248.11 1,589.77
12.04 PAÑETE BAJO PLACA Y ESCALERA M2 25,092.62
MORTERO 1-4 M3 1 0.025 315,218.51 7,880.46
AIU - CONTRATISTA % 1 0.12 15,368.00 1,844.16
12.05 FILOS Y DILATACIONES ML 6,118.32
MORTERO 1-4 M3 1 0.00345 315,218.51 1,087.50
AIU - CONTRATISTA % 1 0.12 4,491.80 539.02
12.06 REMATE EN MORTERO VENTANAS ML 9,754.45
MORTERO 1-4 M3 1 0.00575 315,218.51 1,812.51
AIU - CONTRATISTA % 1 0.12 7,091.02 850.92
12.07 REMATE EN MORTERO BOCAPUERTAS ML 9,754.45
MORTERO 1-4 M3 1 0.00575 315,218.51 1,812.51
AIU - CONTRATISTA % 1 0.12 7,091.02 850.92
12.08 RESANE APTOS ML 383,937.85
MORTERO 1-4 M3 1 0.175 315,218.51 55,163.24
AIU - CONTRATISTA % 1 0.12 293,548.76 35,225.85
12.09 #REF! ML 21,825.24
MORTERO 1-4 M3 1.05 0.025 325,429.81 8,542.53
AIU - CONTRATISTA % 1 0.12 11,859.56 1,423.15
12.1 #REF! ML 14,678.00
MORTERO 1-4 M3 1.05 0.015 325,429.81 5,125.52
AIU - CONTRATISTA % 1 0.12 8,529.00 1,023.48
13.01 IMPERMEABILIZACION FACHADAS M2 13,057.29
SIKA TRANSPARENTE KG 1 0.15 18,810.00 2,821.50
Ayudante ( incluye 100% de prestaciones) HR 1.62 0 3,700.48 0.00
AIU - CONTRATISTA % 1 0.12 9,139.10 1,096.69
13.02 AFINADO MORTERO PLACA TERRAZAS M2 33,953.17
SUB ANALISIS - MORTERO PISOS M3 1 0.06 325,429.81 19,525.79
SIKA MORTERO KG 1 0.35 7,410.00 2,593.50
AIU - CONTRATISTA % 1 0.12 9,594.37 1,151.32
13.03 IMPERMEABILIZACION PLACA DE CUBIERTA Y TERRAZAS M2 36,750.00
SUB CONTRATO IMPERMEABILIZACION CUBIERTAS M2 1 1.1 33,409.09 36,750.00
13.04 MEDIAS CAÑAS EN MORTERO ML 5,966.84
SUB ANALISIS - MORTERO PISOS M3 1 0.0015 325,429.81 488.14
AIU - CONTRATISTA % 1 0.12 4,891.69 587.00
13.05 IMPERMEABILIZACION TANQUE M2 27,973.00
SUB CONTRATO IMPERMEABILIZACION TANQUE M2 1 1 27,973.00 27,973.00
14.01 CIELO RASO EN DRY WALL M2 53,550.00
SUB CONTRATO CIELO RASO EN DRY WALL M2 1 1 53,550 53,550.00
14.02 CIELO RASO EN LAMINA RH M2 57,120.00
SUB CONTRATO CIELO RASO EN LAMINA RH M2 1 1 57,120 57,120.00
15.01 ALISTADO DE PISOS E= 5CM M2 28,105.37
AIU - CONTRATISTA % 1 0.12 9,594.37 1,151.32
15.02 AFINADO MORTERO PLACA TERRAZAS M2 30,698.87
SIKA MORTERO KG 1 0.35 7,410.00 2,593.50
Página 2
AIU - CONTRATISTA % 1 0.12 9,594.37 1,151.32
15.03 PORCELANA BAÑOS M2 83,678.64
PORCELANATO BAÑO + COCINA+ LAVANDERIA- SIN ESPECIFICACION M2 1 1.05 35,000.00 36,750.00
PEGA-PORCELANATO KG 1.1 5 4,332.00 23,826.00
BOQUILA KG 1 0.5 513.00 256.50
WIN-DILATACION ML 1 0.25 4,560.00 1,140.00
SUB ANALISIS - EQUIPO BASICO SUB 1 .000 6,391,000.00 319.55
FORMATO CANTIDADES CIMENTACION
CODIGO: PRY-ET-ES-001 VERSION: 1
ELABORO: FIRMA: APROBO: FIRMA
D-PPTOS ETR
PILOTES - 3000 PSI

EXCAVACION
PILOTES DIAMETRO DIAMETRO DIAMETRO DIAMETRO
PROCESO
DIAMETROS 0.40 0.70 0.80 0.90
PILOTES EN CONCRETO
EDIFICIO AREA Z-N. SOTANO ALTURA CANTIDAD ALTURA T. TOTAL M3 ALTURA Z ML
PILOTE DIA .40 Z:23,65 EJE 1 ENTRE A-D 0.13 21.30 21.30 4.00 85.20 10.71 21.30 85.20
PILOTE DIA .40 Z:23,65 EJE 4 ENTRE A-D TIPO 2 0.13 25.05 25.05 4.00 100.20 12.59 21.30 85.20
PILOTE DIA .40 Z:23,65EJE 5 ENTRE A-D 0.13 21.30 21.30 9.00 191.70 24.09 21.30 191.70
0.00 0.00 0.00 0.00 0.00
51.00 1,101.30 138.39 1,086.30
TOTALES 51.00 1,101.30 138.39 1,086.30
EXPANSIÓN 25% 172.99

ACERO CUANTIA
DIAM CANT KG/ML KL TOTAL ACERO
VARILLA N. 5 4.00 1.55 6.21
N.3 1.6 0.56 0.90
7.10 7717.08
FORMATO CANTIDADES CIMENTACION
CODIGO: SC-F-PROY-10 VERSION: 1
ELABORO: FIRMA: APROBO: FIRMA
D-PPTOS ETR
DADOS EN CONCRETO
SECCION
EXCAVACION SOBRE EXCAVACION SOBRE
TIPO M² ALTURA M³ CANT. TOTAL M2 TOTAL M³ TERRENO RECEBO
LADO LADO
NIVEL -4.39
DADO TIPO 1 - CA 1 0.95 0.95 0.90 0.90 0.81 4.00 3.61 3.25 3.25
DADO TIPO 2 - CA 2 0.70 0.95 0.67 0.90 0.60 9.00 5.99 5.39 5.39
DADO TIPO 3 - CA 3 0.95 1.70 1.62 0.90 1.45 3.00 4.85 4.36 4.36
DADO TIPO 4 - CA 4 3.05 1.70 5.19 0.90 4.67 3.00 15.56 14.00 14.00
DADO TIPO 5 - CA 5 TRIANGULAR 1.92 1.00 1.92 0.90 1.73 2.00 3.84 3.46 3.46
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
TOTALES 21.00 33.84 30.45 30.45 0.00
PLACA FLOTANTE CIMENTACION H= .80 Mts - Torta superior .06 - Inferior .15
SECCION CONCRETO REAL - CONCRETO REAL -
TIPO M² ALTURA M³ CANT. TOTAL M2 TOTAL M3 TORTA/M2 VIGAS/M2
LONGITUD BASE
NIVEL -3.49
PLACA EJES 01-06´ A´- D 517.86 1.00 517.86 0.90 466.07 1.00 517.86 466.07 113.93
AREA DE FOSO ASCENSOR 3.15 -1.00 -3.15 0.90 -2.84 1.00 -3.15 -2.84 -0.69
0.00 0.00 0.00 0.00 0.00
TOTALES 514.71 463.24 113.24 0.00
MURO DE CONTENCION E=.20 CMS

SECCION EXCAVACION SOBRE EXCAVACION SOBRE
TIPO M² ESPESOR M³ CANT. TOTAL M2 TOTAL M3 TERRENO RECEBO
LONGITUD ALTURA
EJE 1 - A-B 7.01 3.55 24.89 0.20 4.98 1.00 4.98
EJE 1 - B-C 4.78 3.55 16.97 0.20 3.39 1.00 3.39
EJE 1 - C-D 4.00 3.55 14.20 0.20 2.84 1.00 2.84
EJE 6´ - A-B 7.01 3.55 24.89 0.20 4.98 1.00 4.98
EJE 6´ - B-C 4.78 3.55 16.97 0.20 3.39 1.00 3.39
EJE 6- C-D 4.00 3.55 14.20 0.20 2.84 1.00 2.84
EJE A Y D ENTRE 1-2 3.03 3.55 10.76 0.20 2.15 2.00 4.30
EJE A Y D ENTRE 2-3 6.42 3.55 22.79 0.20 4.56 2.00 9.12
EJE A Y D ENTRE 3-4 4.32 3.55 15.34 0.20 3.07 2.00 6.13
EJE A Y D ENTRE 4-5 6.69 3.55 23.75 0.20 4.75 2.00 9.50
EJE A Y D ENTRE 5-6 4.66 3.55 16.54 0.20 3.31 2.00 6.62
EJE A Y D ENTRE 6-6´ 5.45 3.55 19.35 0.20 3.87 2.00 7.74
ZARPA MURO DE CONTENCION EJE 1 Y 6´ (ENTRE A-D) 18.79 0.25 4.70 0.60 2.82 2.00 9.40 5.64 2.82
ZARPA MURO DE CONTENCION EJE A Y D (ENTRE 1-2) 3.03 0.25 0.76 0.60 0.45 2.00 1.52 0.91 0.45
ZARPA MURO DE CONTENCION EJE A Y D (ENTRE 6-6´) 5.45 0.25 1.36 0.60 0.82 2.00 2.73 1.64 0.82
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
TOTALES 13.64 74.01 4.09 0.00

POZO EYECTOR
SECCION EXCAVACION SOBRE EXCAVACION SOBRE
TIPO M² ALTURA MUROS PLACA TOTAL M³ TERRENO RECEBO
LADO LADO
BASE-ASUMIDO SIN DETALLE 2.21 1.20 2.65 0.20 0.27 0.53 0.80 4.11 0.40
MUROS 6.82 0.20 1.36 1.50 4.21 0.27 4.48 2.11

TOTALES 5.29 6.22 0.40
TANQUE ALMACENAMIENTO AGUA IMPERMEABILIZACION TANQUE AGUA

SECCION TIPO SECCION TOTAL M³
TIPO M² ALTURA TOTAL M³
LADO LADO LADO LADO
BASE Y TAPA 40.68 1.00 40.68 0.25 10.17 BASE Y TAPA 40.68 1.00 40.68
LATERAL 16.76 0.25 4.19 1.15 4.82 LATERAL 16.76 1.15 19.27
0.00 0 0.00 0.00 0.00
TOTALES 14.99 TOTALES 59.95
FOSO ASCENSOR IMPERMEABILIZACION FOSO

SECCION TIPO SECCION TOTAL M³
TIPO M² ALTURA TOTAL M³
LADO LADO LADO LADO
BASE-ASCENSOR 2.21 1.80 3.98 0.20 0.80 3.98
LATERALES - ASCENSOR 8.82 0.25 2.21 1.50 3.31 2.10 2.10 4.41
0.00 0.00 0.00
0.00 0.00 4.60 6.02 27.69
Subtotal 4.10 0.00
CANT 1.00 0.00
TOTALES 4.10 TOTALES 36.08
BASE LIMPIEZA H=5 cm EXCAVACION MANUAL S/TERRENO EXCAVACION SOBRE RECEBO

LOCALIZACION TOTAL LOCALIZACION TOTAL LOCALIZACION TOTAL
DADOS 33.84 DADOS 30.45 DADOS 0.00

VIGAS DE CIMENTACION 0.00 VIGAS 0.00 VIGAS 0.00
ZARPA MURO DE CONTENCION 13.64 FOSO ASCENSOR 6.84 FOSO ASCENSOR 4.10
POZO EYECTOR 2.64 POZO EYECTOR 6.22 POZO EYECTOR 5.29
TANQUE DE RESERVA 20.34 ZARPA MURO DE CONTENCION 4.09 ZARPA MURO DE CONTENCION 8.18
FOSO ASCENSOR 4.41
TOTALES 74.86 TOTALES 47.60 TOTALES 17.57
EXCAVACION MECANICA M3 DEMOLICION CONCRETOS ARM RELLENOS EN RECEBO B-400

LOCALIZACION TOTAL LOCALIZACION TOTAL LOCALIZACION TOTAL
VIGA GUIA 0.00 BAJO PLACA CONTRAPISO ESPESOR ,25 107.35

GENERAL 2,487.75 CAISONS 0.00
MENOS TALUDES -430.59 PILOTES 6.41
TOTALES 2,057.16
TOTALES m3 6.41 TOTALES 107.35
EXCAVACION MIXTA TRINCHERAS M3
PROTECCION DE TALUDES MORTERO MALA
LOCALIZACION TOTAL
LOCALIZACION TOTAL
PERIMETRAL 430.59 TALUD 321.60

TANQUE DE RESERVA
TOTALES 430.59
TOTALES 321.60
FIRMA CARGO FIRMA
ELABORO REVISO
ETR GG
O
Ñ
A
S
1
0
RIBON CATALA & CIA.
COLUMNAS: CONCRETO f´c=3.000 P.S.I. ARQ UI T ECT OS -I NG E NIE RO S
SECCION S 1 a Piso 1 Piso 1 a 2 Piso 2 a 3 Piso 3 a 4 Piso 4 a 5 Piso 5 a 6 PISO 6 A CUB TOTAL
TIPO M² MAQ MAQ M³ CANT. TOTAL M³
N -2.75 -0.28 N 0.13 - 4.46 N 4,81 - 7.83 N 5.80 - 7.83 N 8.23 -11.24 N 11.65 - 14.67 N 18,49 - 21,51 ALTURA Ml
LADO LADO 3.02 3.02 3.02 3.02 3.02 3.02 3.02
EDIFICIO
COLUMNA TIPO 1 C-1 0.35 0.20 0.07 2.35 2.35 0.16 8.00 1.32
COLUMNA TIPO 2 C-2 0.35 0.70 0.25 2.35 3.40 5.75 1.41 5.00 7.04
COLUMNA TIPO 3 C-3 0.35 0.70 0.25 2.43 4.33 3.02 3.02 3.02 3.02 3.02 21.86 5.36 7.00 37.49
COLUMNA TIPO 4 C-4 - CIRCULAR DIAM 40 0.13 1.00 0.13 2.43 4.33 3.02 3.02 3.02 3.02 3.02 21.86 2.75 1.00 2.75
COLUMNA TIPO 5 C-5 0.35 0.70 0.25 2.43 4.33 3.02 3.02 3.02 3.02 3.02 21.86 5.36 4.00 21.42
0.00 0.00 0.00 0.00
TOTALES 0.00 25.00 70.02
MUROS: CONCRETO f´c=3.000 P.S.I.
SECCION Piso 2 a 3 Piso 3 a 4 Piso 4 a 5 Piso 5 a 6 Piso 6 a 7 TRAMO TOTAL

TIPO M² N 7.90 -10.60 N 11.20 - 15.38 N 15.98 -18.7 N 19.15 - 22.89 N 22.89 - 24.62
Pios 7 a 8 Piso 8 a 9 Piso 9 a 10 Piso 10 a 11 Piso 11 a 12
INCLINADO M³ CANT. TOTAL M³
ALTURA Ml
LADO LADO
MURO COLUMNA TIPO M1
0.30 2.48 0.74 2.43 4.33 3.02 3.02 3.02 3.02 3.02 21.86 16.26 2.00 32.53
MURO COLUMNA TIPO M2
0.30 2.51 0.75 2.43 4.33 3.02 3.02 3.02 3.02 3.02 21.86 16.46 1.00 16.46
TOTALES 1.00 48.99

FECHA: 21/03/12 VERSION: 1
CARGO FIRMA
CODIGO: ETR-F-PROY-01 ELABORO
DPL FAA
VERSION 2
TOTALES 0.00
PISO 1 N- 00
PLACA AEREA ALIGERADA H=40cm PISO1 -Torta superior .6 cm (Vista cara inferior) JUNTAS ESTRUCTURALES
DIMENSION DIMENSION
LOCALIZACION M² LOCALIZACION
LADO LADO LONGITUD VOLUMEN
PLACA N. 535.50 1.00 535.50 0.00
- VACIO ASCENSOR -3.15 1.00 -3.15 0.00
- VACIO RAMPA -56.63 1.00 -56.63 0.00
ESCALERA -8.25 1.00 -8.25 0.00
CAMBIO DE NIVEL -91.52 1.00 -91.52
TOTALES 375.95 TOTALES 0.00 0.00
PISO2 N+ 2.95 2.95

PLACA AEREA ALIGERADA H=40cm PISO2 - Torta superior 6 cm JUNTAS ESTRUCTURALES
DIMENSION DIMENSION
PLACA N. 401.48 1.00 401.48
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
CAMBIO DE NIVEL -90.08 1.00 -90.08
PISO 3 N+5.90 5.90

PLACA AEREA ALIGERADA H=40cm PISO 3 - Torta superior 6 cm JUNTAS ESTRUCTURALES
DIMENSION DIMENSION
PLACA N. 307.46 1.00 307.46
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
0.00
PISO 4 N+ 8.85

DIMENSION DIMENSION
PLACA N. 307.46 1.00 307.46
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
0.00
PISO 5 N+ 11.80

DIMENSION DIMENSION
PLACA N. 307.46 1.00 307.46
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
0.00
PISO 6+ 14.75

DIMENSION DIMENSION
PLACA N. 307.46 1.00 307.46
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
0.00
RAMPA
RAMPA AEREA ALIGERADA H=40cm S1 A P1- Torta superior 6 cm JUNTAS ESTRUCTURALES

DIMENSION DIMENSION
PLACA N. 4.32 13.75 59.40
0.00
0.00
0.00
PLACA AEREA CAMBIO DE NIVEL +0.13
PLACA AEREA ALIGERADA H=35cm PISO 1 - Torta superior 6 cm - Inferior 4 cm JUNTAS ESTRUCTURALES
DIMENSION DIMENSION
PLACA N. 91.52 1.00 91.52
0.00
0.00
0.00
PLACA AEREA CAMBIO DE NIVEL +3.75 JUNTAS ESTRUCTURALES
LOCALIZACION
PLACA AEREA ALIGERADA H=35cm PISO 2 - Torta superior 6 cm - Inferior 4 cm DIMENSION
DIMENSION LONGITUD VOLUMEN
LOCALIZACION M²
LADO LADO
PLACA N. 90.08 1.00 90.08
0.00
0.00 TOTALES
0.00 0.00 0.00
TOTALES 90.08
TOTALES
CUBIERTA - TERRAZA
PLACA AEREA ALIGERADA H=40cm TERRAZA CUB - Torta superior 6 cm - Inferior 4 cm
DIMENSION
LOCALIZACION M²
LADO LADO
PLACA N. 297.61 1.00 297.61
- VACIO ASCENSOR -3.15 1.00 -3.15
ESCALERA -8.25 1.00 -8.25
0.00
TOTALES 286.21
REFUERZO POR M2
TOTAL
PLACA MACIZA E=.25 CM CON VIGA DESCOLGADA SUPERIOR (1#6 c/12 + 1#4 c/20)
CANT
DIMENSION 18.63
DESCRIPCION M²
NIVEL NIVEL 42.18
ANCHO LONG. 1.00
CUARTO DE MAQUINAS 42.18 1.00 42.18 42.18
0.00 1.00
TOTALES 42.18
AREA
ESCALERA TIPICA (2 TRAMOS) Area planta 5,94 m2 CANT H/LONG VOLUMEN
DESCRIPCION UN L1 L2 0.76
PISO 1.00 0.76 0.90 0.68
TRAMO 1 M2 1.00 2.43 0.90 0.68
TRAMO2 M2 1.00 0.00 0.15 0.36
DESCANSO 1 M2 0.00 0.00
M2 0.00 0.00
PASOS ML 0.00
VOLUMEN TRAMO 4 M2 1.73
FORMATO: RESUMEN ESTRUCTURAS
PROYECTO: EDIFICIO SAVVY HAUS
FECHA: ACTUALIZACION FEB DE 2019
RUTA:\\PRESUPUESTOS\OBRAS\EDIFICIO SAVVY\ESTRUCTURA EN CONCRETO.xls
ELABORO:ETR
RESUMEN EDIFICIO CONCRETO REFUERZO

TOTAL
DESCRIPCION UN A B CUANTIA DESP TOTAL CUANTIA TOTAL
CIMENTACION
BASE LIMPIEZA H=5 cm M2
BASE LIMPIEZA H=5 cm 74.86 74.86
TOTAL 74.86 0.050 7.00 4.01 0.00 0.00
DADOS EN CONCRETO M3
GENERAL 30.45 30.45
TOTAL 30.45 1.000 7.00 32.58 145.00 4,415.47
PLACA FLOTANTE CIMENTACION H= .80 Mts - Torta superior .06 - Inferior .15 M2
PLACA FLOTANTE CIMENTACION H= .80 Mts - Torta superior .06 - Inferior .15 514.71 514.71
TOTAL 514.71 0.360 7.00 198.27 21.05 10,834.65
MURO DE CONTENCION E=.20 CMS M3
SOTANO 1 - PISO 1 74.01 74.01
TOTAL 74.01 1.000 10.00 81.41 150.00 11,101.83
POZO EYECTOR M3 5.29 ASUMIDAS - SIN DETALLE 5.29 1.000 10.00 5.82 110.00 581.68
TANQUE ALMACENAMIENTO AGUA M3 14.99 ASUMIDAS - SIN DETALLE 14.99 1.000 10.00 16.49 110.00 1,648.74
FOSO ASCENSOR M3 4.10 ASUMIDAS - SIN DETALLE 4.10 1.000 10.00 4.51 110.00 451.34
CONCRETO 2000 4.01

CONCRETO 3000 230.85
CONCRETO 4000 IMPERMEABILIZADO 26.82
CONCRETO 5000 IMPERMEABILIZADO 81.41
SERVICIO DE BOMBA 331.04
REFUERZO FIGURADO 29,033.70

MALLAS ELECTROSOLDADAS CONTRAPISO 4.40 2,264.72
ESTRUCTURA
RESUMEN EDIFICIO CONCRETO REFUERZO

TOTAL
DESCRIPCION UN A B CUANTIA DESP TOTAL CUANTIA TOTAL
COLUMNAS M3
COLUMNAS 70.02 70.02 1.000 5.00 73.52 275.00 19,255.35
MURO EN CONCRETO 48.99 48.99 1.000 5.00 51.44 285.00 13,961.65
TOTAL 119.01 124.96
PLACA AEREA CAMBIO DE NIVEL +0.13 M2
PLACA AEREA ALIGERADA H=35cm PISO 1 - Torta superior 5 cm 91.52 91.52 0.150 3.00 14.14 19.50 1,784.64
PLACA AEREA CAMBIO DE NIVEL +3.75
TOTAL 181.60 28.06
PLACA AEREA ALIGERADA H=40cm PISO1 A CUB - Torta superior 6 cm - Inferior 4
cm
PLACA AEREA ALIGERADA H=40cm PISO1 -Torta superior .6 cm (Vista cara inferior) 375.95 375.95 0.180 3.00 69.70 20.25 7,612.99
PLACA AEREA ALIGERADA H=40cm PISO2 - Torta superior 6 cm 300.00 300.00 0.180 3.00 55.62 20.25 6,075.00
PLACA AEREA ALIGERADA H=40cm TERRAZA CUB - Torta superior 6 cm - Inferior 4 cm 286.21 286.21 0.180 3.00 53.06 20.25 5,795.75
TOTAL 2,146.40 397.94
PLACA MACIZA E=.25 CM CON VIGA DESCOLGADA M2
SOBRE CUBIERTA - ASCENSOR 42.18 42.18 0.220 3.00 9.56 20.15 849.93
TOTAL 42.18 9.56
RAMPA M2
RAMPA NIVEL 0.00 .40 ASUMIDO 59.40 59.40 0.180 3.00 11.01 21.50 1,277.10
TOTAL 59.40 59.40 11.01
ESCALERAS TIPICA EN CONCRETO M3 CENTRAL EMERGENCIA
SOT 1 - P 1 1.73 1.73 1.000 5.00 1.82 160.00 277.20
P1 - P2 2.35 2.35 1.000 5.00 2.47 160.00 376.00
P2 - P3 1.73 1.73 1.000 5.00 1.82 160.00 277.20
P3 - P4 1.73 1.73 1.000 5.00 1.82 160.00 277.20
P4 - P5 1.73 1.73 1.000 5.00 1.82 160.00 277.20
P5 - P6 1.73 1.73 1.000 5.00 1.82 160.00 277.20
P6 - CUB 1.73 1.73 1.000 5.00 1.82 160.00 277.20
TOTAL 12.75 13.38
CONCRETO 3000 13.38 OK

CONCRETO 3500 446.57
CONCRETO 5000 GRAVILLA FINA 124.96
SERVICIO DE BOMBA 446.57
REFUERZO FIGURADO 84,389.03

MALLAS ELECTROSOLDADAS PLACAS 7.15 17,371.50
0.00
AREA CONSTRUIDA 2,512.05

Refuerzo cimentacion Superficial 31,298.42 12.46
Refuerzo cimentacion Profunda 7,717.08 3.07
Refuerzo estructura 101,760.53 40.51 56.04 kg/m2 con pilotaje
2019 2020
TOTAL
DESCRIPCION MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 DESCRIPCION
MESES
1 2 3 4 5 6 7 8 9 10 11 12 13 14 14 15
PRELIM 2
EXC MEC 1.5
CIMENTACION 3
ESTRUCTURA 5.5
OBRA NEGRA 4.5
RESUMEN DE TIEMPOS OBRA GRIS 4 RESUMEN DE TIEMPOS
INSTALACIONES TECNICAS 5
ACABADOS 6
3.5
OBRAS EXTERIORES 3
LIQ - ENTREGA 2
No. CAP./ACTIVIDAD
2012 2013
ALQUILER Y COMPRA DE EQUIPO MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
ALQUILER EQUIPO MENOR DE CONSTRUCCION 1 2 3 4 5 6 7 8 9 10 11 12 13 14 14 15

1 ANDAMIOS TUBULARES UN/MES GRAL. 15 15 15 15 25 25 25 25 160 160 15,000 $ 2,400,000
2 ANDAMIOS COLGANTES ALQUILER UN/MES GRAL. 10 10 15 20 15 10 80 80 33,000 $ 2,640,000
3 EQUIPOS VARIOS MENORES UN GRAL. 1 1 1 1 1 1 1 1 1 1 1 1 1 13 13 200,000 $ 2,600,000
4 MOTOBOMBA 3" GASOLINA ALQUILER MES GRAL. 1 2 1 1 5 5 500,000 $ 2,500,000
5 VIBROCOMPACTADOR (CANGURO) MES GRAL. 0 - 522,000 $0
6 VIBROCOMPACTADOR (BENITN) MES GRAL. 0 - 700,000 $0
7 PLUMA ELECTRICA MES GRAL. 0 - 500,000 $0
8 CORTADORA LADRILLO ELECTRICA MES GRAL. 0 - 400,000 $0
9 PULIDORA MANUAL ELECTRICA ALQUILER MES GRAL. 0 - 220,000 $0
10 MEZCLADORA 6 PIES CUBICOS MES GRAL. 0 - 500,000 $0
11 COMPRESOR NEUMATICO MES GRAL. 0 0 0 0.75 1 5,720,000 $ 4,290,000
12 ALQUILER RETROEXCAVADORA MES GRAL. 0 - 6,000,000 $0
13 ALQUILER DUMPER MES GRAL. 0 - 6,000,000 $0
14 ALQUILER DE MINICARGADOR MES GRAL. 0 - 6,000,000 $0
15 ALQUILER TORRE GRUA MES GRAL. 0 - 15,000,000 $0
16 ALQUILER GRUA TELESCOPICA MES GRAL. 0 - $ 12,000,000 $0
TRASLADO, MONTAJE Y DESMONTE TORRE
17 UN GRAL. 0 - $ 8,000,000 $0
GRUA
TOTAL SUBCAPITULO $ 14,430,000
COMPRA EQUIPO MENOR CONSTRUCCION MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
1 DISCO CORTADORA DE LADRILLO 14" UN GRAL. 1 1 2 2 $ 950,000 $ 1,900,000
2 PULIDORA MANUAL UN ZONA A 0 - $ 900,000 $0
3 CORTADORA ELECTRICA (10HP) UN GRAL. 0 - $ 5,500,000 $0
4 PLUMA GRUA UN ZONA A 0 - $ 5,000,000 $0
5 TALADROS RETROPERCUTORES UN ZONA A 0 - $ 1,200,000 $0
HERRAMIENTA MENOR - COMPRA MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
1 HERRAMIENTAS GL. 1 1 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 9 9 $ 100,000 $ 900,000
2 COMBUSTIBLES Y LUBRICANTES MES 1 1 1 1 4 4 $ 300,000 $ 1,200,000
3 MANTENIMIENTO EQUIPOS MES 1 1 1 1 4 4 $ 200,000 $ 800,000
4 MADERA PARA ANDAMIOS GL. 1 1 1 1 1 1 1 7 7 $ 120,000 $ 840,000
5 MANTENIMIENTO TORRE GRUA MES 0 - $ 2,000,000 $0
TOTAL CAPITULO $ 20,070,000
GASTOS GENERALES
2012 2013 No. TOTALES VR. UNITARIO VR. TOTAL
CONSUMO DE SERVICIOS PUBLICOS MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15
1 CONSUMO SERVICIO ENERGIA MES 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 0.5 0.5 14 14 $ 300,000 $ 4,200,000
2 CONSUMO SERVICIO ACUEDUCTO MES 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 0.5 0.5 14 14 $ 300,000 $ 4,200,000
CONSUMO SERVICIO TELEFONOS-
3 MES 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 0.5 0.5 14 14 $ 260,000 $ 3,640,000
INTERNET
DOTACIONES Y TRANSPORTES PERSONAL MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
DOTACION OBREROS POR
1 MES 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 15 15 124633.6 $ 1,869,504
ADMINISTRACION
2 ELEMENTOS VARIOS DE PROTECCION MES 1 1 1 1000000 $ 1,000,000
DOTACION PERSONAL PROFESIONAL
3 MES 2 3 2 7 7 127500 $ 892,500
-SEMESTRE
PAPELERIA-COPIAS-HELIOGRAFIAS MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
1 GASTOS PAPELERIA OBRA MES 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 0.5 0.5 14.5 15 $ 200,000 $ 2,900,000
2 GASTOS COPIAS Y FOTOCOPIAS MES 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 0.5 0.5 14.5 15 $ 200,000 $ 2,900,000
3 GASTOS PLOTEO MES 0.5 0.5 0.5 0.5 0.5 0.5 0.5 3.5 4 $ 200,000 $ 700,000
4 SEGUNDOS ORIGINALES MES 0 - $ 500,000 $0
5 FOTOGRAFIAS MES 0 - $ 50,000 $0
TRANPORTES VARIOS MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
1 TRANSPORTES INTERNOS DE OBRA MES 0 - $ 200,000 $0
2 TRANSPORTES EXTERNOS DE OBRA MES 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 15 15 $ 200,000 $ 3,000,000
3 TRANSPORTES VARIOS DE OBRA MES 0 - $ 200,000 $0

4 RETIRO DE ESCOMBROS MES 20 20 20 10 10 80 80 $ 120,000 $ 9,600,000
VARIOS GASTOS GENERALES MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES14 MES15 No. TOTALES VR. UNITARIO VR. TOTAL
ENSAYOS COMPACTACION, MATERIALES,
1 MES 1 1 1 1 4 4 $ 600,000 $ 2,400,000
PROCTOR
2 ENSAYOS CONCRETOS-MORTEROS MES 1 1 1 1 1 1 1 1 1 9 9 $ 400,000 $ 3,600,000
3 MATERIALES MENORES FERRETERIA MES 0.5 1 1 1 1 1 1 1 1 1 1 1 1 1 0.5 14 14 $ 600,000 $ 8,400,000
4 ILUMINACION DURANTE LA OBRA MES 0 - $ 100,000 $0
5 MALLA PROTECCION FACHADAS GL. 1 1 1 1 1 1 1 7 7 $ 350,000 $ 2,450,000
6 VALLA LICENCIA DE CONSTRUCCION UN 1 1 1 $ 300,000 $ 300,000
7 CIERRE DE TEJADO UN 0 - $0
8 GASTOS REPARACIONES VARIAS MES 1 1 1 $ 800,000 $ 800,000
9 DEMOLICIONES VARIAS MES 0.5 0.5 1 1 $ 500,000 $ 500,000
10 CAJA MENOR MES 0.5 0.5 1 1 1 1 1 1 1 1 1 1 1 1 0.5 13.5 14 $ 250,000 $ 3,375,000
11 DESMONTE CAMPAMENTO GL. 1 1 1 $ 552,000 $ 552,000
12 DESMONTE CERRAMIENTO ML 20 20 20 $ 15,000 $ 300,000
13 SERVICIO DE URGENCIAS (1os.AUXILIOS,AMBULANCIA,PARAMEDICOS) MES 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 15 15 $ 535,500 $ 8,032,500
14 ALARMA CAMPAMENTOS - SISTEMA MONITOREO GL. 1 1 1 $ 3,000,000 $ 3,000,000
15 EQUIPOS DE COMUNICACION GL. 0.5 0.5 1 1 $ 300,000 $ 300,000
16 MONTAJE EQUIPOS INSTRUMENTACION GL. 0 - $0
17 CONTROLES INSTRUMENTACION SEM 0 - $ 1,329,916 $0
TOTAL CAPITULO $ 62,411,504
TOTAL CAPITULOS $ 82,481,504

EDIFICIO SAVVY HAUS (6 PISOS + 1 SOTANO) FECHA March-14
EQUANIME AREA (M2) 2,512
No. NIVELES 7
PERIMETRO P.T.
AREA N, 0,0
PRESUPUESTO GENERAL DE OBRA

2,512.05 m2
EDIFICIO SAVVY HAUS
CANTIDAD, PROGRAMACION Y VALOR DE PERSONAL PROFESIONAL, ADMINISTRATIVO Y TECNICO EN OBRA
Dec-14
2019 2020
TOTAL
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES7 MES8 MES9 MES10 MES11 MES12 MES13 MES14 MES15
MESES
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
PRELIM 2
EXC MEC 1.5
CIMENTACION 3
ESTRUCTURA 5.5
OBRA NEGRA 4.5
OBRA GRIS 4
INSTALACIONES TECNICAS 5
ACABADOS 6
EXT - EQUIPOS 3.5
OBRAS EXTERIORES 3
LIQ - ENTREGA 2
SALARIO BASICO VR HORAS EXTRAS VR PREST SOCIALES TOTAL INC. H.E. y P.S.
No. MES SALARIO VR. TOTAL % HE VR BAS + HE % PS TOTAL P.S. VARIABLE
DIRECCION DE OBRA
RESIDENTE MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 16.0 4,500,000 72,000,000 0% 0 72,000,000 57% 41,040,000 113,040,000
72,000,000 0 72,000,000 41,040,000 113,040,000
ADMINISTRACIÓN
ADMON DE OBRA MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 16.0 3,500,000 56,000,000 10% 5,600,000 61,600,000 60% 36,960,000 98,560,000
AUXILIARES DE INGENIERIA MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 14.0 1,285,200 17,992,800 10% 1,799,280 19,792,080 65% 12,864,852 32,656,932
MAESTRO INSPECTOR MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 16.0 2,500,000 40,000,000 10% 4,000,000 44,000,000 60% 26,400,000 70,400,000
INSPECTOR SISO 1 MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 15.0 2,700,000 40,500,000 10% 4,050,000 44,550,000 60% 26,730,000 71,280,000
ALMACENISTA MES 0.5 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.5 14.0 1,713,600 23,990,400 10% 2,399,040 26,389,440 60% 15,833,664 42,223,104
PLUMERO MES 1.0 1.0 1.0 1.0 1.0 1.0 1.0 7.0 942,480 6,597,360 10% 659,736 7,257,096 65% 4,717,112 11,974,208
LLAVERO MES 1.0 1.0 1.0 1.0 4.0 942,480 3,769,920 20% 753,984 4,523,904 65% 2,940,538 7,464,442
AYUDANTE 2 - ASEO VARIOS MES 1.0 1.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 2.0 1.0 1.0 1.0 1.0 24.0 844,500 20,268,000 11% 2,229,480 22,497,480 65% 14,623,362 37,120,842
209,118,480 21,491,520 230,610,000 141,069,528 371,679,528
484,719,528
OTROS
VIGILANCIA NOCTURNA - NO PRIVADA MES 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 16.0 4,760,000 76,160,000 0 76,160,000 0 76,160,000
76,160,000
$ 560,879,528
MAMPOSTERIA INTERIOR UN TOTALES ENCHAPES UN TOTALES PAÑETES UN TOTALES
M2
M15 MAMPOSTERIA 15 M2 2,707.72 CB ENCHAPE BAÑOS M2 272.25 PA PAÑETE INTERIOR M2 4,946.24
ML MAMPOSTERIA LINEAL 15 CM ML 483.19 CL ENCHAPE BAÑOS ML 19.25 PL PAÑETE INTERIOR ML ML 966.38
AF MUROS RESISTENTES FUEGO M2 - ES ENCHAPE SHUT M2 16.50 AI PAÑETE IMPERÑEABILIZADO M2 830.61
AR MUROS RESISTENTES FUEGO ML - SL ENCHAPE SHUT ML 3.00 AIL PAÑETE IMPERÑEABILIZADO ML -
AD MURO DOBLE M2 - ER ENCHAPE ROPAS M2 257.18 AF PAÑETE FACHADA M2 -
- RL ENCHAPE ROPAS ML 33.00 AFL PAÑETE FACHADA ML ML -
M2 - EC ENCHAPE COCINAS M2 212.93 A FILOS ML -
ML - ECL ENCHAPE COCINAS ML 16.50 -
M2 - - -
ML - - -
M2 - - -
- -
TOTALES M2 3,190.91 TOTALES M2 814.11 6,743.24
TOTALES ML TOTALES ML -
3,190.91 814.11 6,743.24
OTROS UN TOTALES PINTURA UN TOTALES BORDES DE PLACA UN TOTALES
ML
CL COLUMNESTAS ML 2,074.09 PI PINTURA INTERIOR M2 4,535.92
VG VIGA CINTA ML 1,595.46 PL PINTURA INTERIOR M ML 900.38
DO DOVELAS M2 PB PINTURA BAÑOS M2 410.32
MC MEDIACAÑA CUBIERTA ML BL PINTURA BAÑOS ML ML 66.00
PC POYOS EN CONCRETO ML A5 FILOS ML -
MT MEDIACAÑA TERRAZAS ML 302.00 -
CP CAÑUELA PERIMETRAL MURO ML 95.50 -
ANCLAJES UN 2,712.27 -
TOTALES 6,779.32 5,912.62 -
FACHADA UN TOTALES FLANCHES UN TOTALES UN TOTALES
BLOQUE A FL FLANCHES ML
FL FACHADA LADRILLO M2 342.13
FLL FACHADA LADRILLO ML 160.30
AN ANTEPECHOS M2 44.04
ANL ANTEPECHOS ML 19.84
EL ENCHAPE LADRILLO ML 78.04
AC ENCHAPE LADRILLO M2 10.90
HL HILADA PARADA ML 429.73
TOTALES 1,084.99 TOTALES - TOTALES -

ESPACIO MAMPOSTERIA INTERIOR ENCHAPES PAÑETES PINTURA FACHADA
- - - - -
SOTANO - - -
81.63 2.50 M15 204.08 5.00 PA 408.15 5.00 PI 408.15
PISO 1 - - -
33.15 4.55 M15 150.83 9.10 PA 301.67 9.10 PI 301.67
23.00 4.55 M15 104.65 4.55 PA 104.65 4.55 PI 104.65
PISO 2 - - -
114.24 3.17 M15 362.14 6.34 PA 724.28 6.34 PI 724.28
23.00 3.17 M15 72.91 3.17 PA 72.91 3.17 PI 72.91
PISO 3 - - -
132.13 3.17 M15 418.85 6.34 PA 837.70 6.34 PI 837.70
23.00 3.17 M15 72.91 3.17 PA 72.91 3.17 PI 72.91
PISO 4 - - -
132.13 3.17 M15 418.85 6.34 PA 837.70 6.34 PI 837.70
23.00 3.17 M15 72.91 3.17 PA 72.91 3.17 PI 72.91
PISO 5 - - -
107.85 3.17 M15 341.88 6.34 PA 683.77 6.34 PI 683.77
23.00 3.17 M15 72.91 3.17 PA 72.91 3.17 PI 72.91
PISO 6 - - -
107.85 3.17 M15 341.88 6.34 PA 683.77 6.34 PI 683.77
23.00 3.17 M15 72.91 3.17 PA 72.91 3.17 PI 72.91
LINEALES - - -
SOTANO 5.00 2.50 ML 12.50 5.00 PL 25.00 5.00 PL 25.00
PISO 1 8.00 4.55 ML 36.40 9.10 PL 72.80 9.10 PL 72.80 -
PISO 2 25.00 3.17 ML 79.25 6.34 PL 158.50 6.34 PL 158.50 -
PISO 3 30.00 3.17 ML 95.10 6.34 PL 190.20 6.34 PL 190.20 -
PISO 4 30.00 3.17 ML 95.10 6.34 PL 190.20 6.34 PL 190.20 -
PISO 5 26.00 3.17 ML 82.42 6.34 PL 164.84 6.34 PL 164.84 -
PISO 6 26.00 3.17 ML 82.42 6.34 PL 164.84 6.34 PL 164.84 -
- - - -
ENCHAPES - - - -
COCINAS - - - -
PISO 2 16.63 - 2.75 EC 45.73 2.75 AI 45.73 - -
PISO 3 16.45 - 2.75 EC 45.24 2.75 AI 45.24 - -
PISO 4 16.45 - 2.75 EC 45.24 2.75 AI 45.24 - -
PISO 5 13.95 - 2.75 EC 38.36 2.75 AI 38.36 - -
PISO 6 13.95 - 2.75 EC 38.36 2.75 AI 38.36 - -
LINEALES 6.00 - 2.75 ECL 16.50 2.75 AI 16.50 - -
BAÑOS - - - - -
PISO 2 19.10 - 2.75 CB 52.53 2.75 AI 52.53 - -
PISO 3 21.10 - 2.75 CB 58.03 2.75 AI 58.03 - -
PISO 4 21.10 - 2.75 CB 58.03 2.75 AI 58.03 - -
PISO 5 18.85 - 2.75 CB 51.84 2.75 AI 51.84 - -
PISO 6 18.85 - 2.75 CB 51.84 2.75 AI 51.84 - -
LINEALES 7.00 - 2.75 CL 19.25 2.75 AI 19.25 - -
ROPAS - - - - -
PISO 2 20.14 - 2.75 ER 55.39 2.75 AI 55.39 - -
PISO 3 19.74 - 2.75 ER 54.29 2.75 AI 54.29 - -
PISO 4 19.74 - 2.75 ER 54.29 2.75 AI 54.29 - -
PISO 5 16.95 - 2.75 ER 46.61 2.75 AI 46.61 - -
PISO 6 16.95 - 2.75 ER 46.61 2.75 AI 46.61 - -
LINEALES 12.00 - 2.75 RL 33.00 2.75 AI 33.00 - -
- - - - -
SHUT 5.50 - 3.00 ES 16.50 3.00 AI 16.50 - -
1.00 - 3.00 SL 3.00 3.00 AI 3.00 - -
PINTURA BAÑOS - - - - -
PISO 1 7.11 - - - 4.25 PB 30.22 -
PISO 2 33.50 - - - 2.75 PB 92.13 -
PISO 3 25.50 - - - 2.75 PB 70.13 -
PISO 4 25.50 - - - 2.75 PB 70.13 -
PISO 5 26.86 - - - 2.75 PB 73.87 -
PISO 6 26.86 - - - 2.75 PB 73.87 -
LINEALES 24.00 - - - 2.75 BL 66.00 -
- - - - -
FACHADA - - - - -
PISO 2 5.35 - - - - 3.20 FL 17.12
PISO 3 6.90 - - - - 3.20 FL 22.08
PISO 4 6.90 - - - - 3.20 FL 22.08
PISO 5 6.90 - - - - 3.20 FL 22.08
PISO 6 6.90 - - - - 3.20 FL 22.08
LINEALES 27.00 - - - - 3.50 FLL 94.50
ENCHAPE LADRILLO - - - - -
PISO 1 4.00 - - - - 4.41 EL 17.64
PISO 2 4.00 - - - - 3.02 EL 12.08
PISO 3 4.00 - - - - 3.02 EL 12.08
PISO 4 4.00 - - - - 3.02 EL 12.08
PISO 5 4.00 - - - - 3.02 EL 12.08
PISO 6 4.00 - - - - 3.02 EL 12.08
ANTEPECHOS - - - - -
2.61 - - - - 2.22 AN 5.79
1.00 - - - - 2.61 ANL 2.61
2.61 - - - - 2.22 AN 5.79
1.00 - - - - 2.61 ANL 2.61
2.61 - - 2.22 AN 5.79
1.00 - - - - 2.61 ANL 2.61
2.61 - - - - 2.22 AN 5.79
1.00 - - - - 2.61 ANL 2.61
- - - - -
2.35 - - - - 2.22 AN 5.22
2.35 - - - - 2.22 AN 5.22
2.35 - - - - 2.22 AN 5.22
2.35 - - - - 2.22 AN 5.22
1.00 - - - - 2.35 ANL 2.35
1.00 - - - - 2.35 ANL 2.35
1.00 - - - - 2.35 ANL 2.35
1.00 - - - - 2.35 ANL 2.35
CUBIERTA - - - - -
17.70 - - - - 3.88 FL 68.68
48.30 - - - - 0.75 FL 36.23
9.00 - - - - 3.88 FLL 34.92
2.81 - - - - 3.88 AC 10.90
23.00 - - - - 3.88 FL 89.24
23.00 - - - - 1.85 FL 42.55
3.86 - - - - 8.00 FLL 30.88
HILADA PARADA - - - - -
3.86 - - - - 8.00 HL 30.88
23.00 - - - - 1.00 HL 23.00
23.00 - - - - 1.00 HL 23.00
48.30 - - - - 1.00 HL 48.30
304.55 - - - - 1.00 HL 304.55
- - - - -
TOTALES 3,190.91 830.61 6,743.24 6,388.95 1,084.99
AUTOR ELABORO REVISO VALIDO VERSION
MFR 1
Vers. de planos de
ALISTADOS UN ED.1 TOTAL
trabajo
AI ALISTADO IMPERMEABILIZADO M2 502.91 502.91

AC ALISTADO CORRIENTE M2 1,122.68 1,122.68
ACL ALISTADO CORRIENTE LINEAL ML - -
PE PAÑETE BAJO ESCALERA M2 - -
PEL PAÑETE BAJO ESCALERA LINEAL ML - -
TOTALES 1,625.59 - 1,625.59
1,625.59 -
Vers. de planos de
PISOS UN ED.1 ED.2 TOTAL
trabajo
PC PISOS COCINAS M2 65.91 65.91

PR PATIO DE ROPAS M2 39.42 39.42
A BALCONES M2 34.49 34.49
AL ALCOBAS, ZONA SOCIAL,ESTAR ,HALL ALCOBAS M2 947.35 947.35
BA BAÑOS 91.36 91.36
DC DUCHAS M2 44.11 44.11
PP PISO PINTURA M2 15.72 15.72
SA LOBBY - ADMON - SALON COMUNAL M2 58.75 58.75
HT HALL TORRE M2 48.65 48.65
TE TERRAZA M2 63.64 63.64
HS HALL ACCESO SOTANO M2 - -
PE PISO ENDURECIDO M2 662.00 662.00
S SHUT M2 1.60 1.60
ML - -
GB GUARDA ESCOBAS BAÑO ML 169.33 169.33
GA GUARDA ESCOBAS APTO - ALCOBA ML 953.20 953.20
GH GUARDA ESCOBAS HALL TORRE ML 100.00 100.00
JA JARDIN PISO 1 M2 33.02 33.02
JC JARDIN CUBIERTA M2 77.75 77.75
EC ESCALERAS PUNTO FIJO M2 - -
ECL ESCALERAS PUNTO FIJO LINEAL ML - -
DK DECK CUBIERTA ML 47.59 47.59
CO PISO CONCRETO M2 39.10 39.10
GR GRAVA CUBIERTA M2 84.48 84.48
C PISO CUBIERTA - FIGURA REDONDA M2 39.26 39.26
BOCAPUERTA ASCENSOR ML - -
CT PISOS CUARTOS TECNICOS UN - -
BC BORDILLO CONFINAMIENTO CUBIERTA ML -
BORDILLO BAÑOS ML -
TOTALES 3,616.73 - 3,616.73
3,616.73 -
Vers. de planos de
CIELO RASOS ED.1 ED.2 TOTAL
trabajo
RC CIELO RASO M2 1,078.90 1,078.90
RRC REMATE CONTRA MURO CIELO RASO COMUN ML 1,917.27 1,917.27
CL CIELO RASO LOBBY M2 50.46 50.46
PE PAÑETE BAJO ESCALERA M2 - -
EL PAÑETE BAJO ESCALERA ML - -
BI PAÑETE BAJO PLACA IMPERMEABILIZADO M2 - -
RH CIELO RASO - RH M2 183.51 183.51
TOTALES 3,230.14 - 3,230.14
3,230.14 -
Vers. de planos de
IMPERMEABILIZACION ED.1 ED.2 TOTAL
trabajo
IT IMPERMEABILIZACION DE TERRAZAS M2 63.64 63.64
IC IMPERMEABILIZACION DE CUBIERTA M2 249.08 249.08
IJ IMPERMEABILIZACION JARDÍN M2 - -
IV IMPERMEABILIZACIÓN ZONAS VERDES M2 78.12 78.12
TOTALES 390.84 - 390.84

390.84 -
OBSERVACIONES:
###
ALISTADOS PISOS CIELO RASO IMPERMEABILIZACION
ESPACIO ALTURA ED.1 ED.1 ED.1 ED.1 ED.2
SOTANO - - -
SHUT 1.60 1.00 AI 1.60 S 1.60 RH 1.60
PISO 1 - - -
BAÑO 4.33 1.00 AI 4.33 BA 4.33 RH 4.33
LOBBY 50.46 1.00 AC 50.46 SA 50.46 CL 50.46
ACCESO 8.29 1.00 AC 8.29 SA 8.29 RH 8.29
ZONA VERDE 14.66 1.00 JA 14.66 IV 14.66
ZONA VERDE 18.36 1.00 JA 18.36 IV 18.36
CONCRETO 17.50 1.00 CO 17.50 IV 17.50
CONCRETO 21.60 1.00 CO 21.60 IV 21.60
PASO EN CONCRETO Y GRAVA 6.00 1.00 6.00 IV 6.00
PISO 2 - - -
SOCIAL 24.89 1.00 AC 24.89 AL 24.89 RC 24.89
ALCOBAS 10.65 1.00 AC 10.65 AL 10.65 RC 10.65
DUCHA 1.30 1.00 AI 1.30 DC 1.30 RH 1.30
BAÑO 3.20 1.00 AI 3.20 BA 3.20 RH 3.20
ALCOBAS 20.56 1.00 AC 20.56 AL 20.56 RC 20.56
TERRAZA 13.97 1.00 AI 13.97 TE 13.97 IT 13.97
COCINA 6.04 1.00 AC 6.04 PC 6.04 RC 6.04
BAÑO 2.47 1.00 AI 2.47 BA 2.47 RH 2.47
DUCHA 1.45 1.00 AI 1.45 DC 1.45 RH 1.45
DUCHA 1.30 1.00 AI 1.30 DC 1.30 RH 1.30
BAÑO 1.27 1.00 AI 1.27 BA 1.27 RC 1.27
ROPAS 3.40 1.00 AI 3.40 PR 3.40 RH 3.40
CUARTO 2.82 1.00 AC 2.82 PP 2.82 RC 2.82
BAÑO 2.08 1.00 AI 2.08 BA 2.08 RH 2.08
CLOSET 5.46 1.00 AC 5.46 AL 5.46 RC 5.46
SOCIAL 34.75 1.00 AC 34.75 AL 34.75 RC 34.75
TERRAZA 18.71 1.00 AI 18.71 TE 18.71 IT 18.71
PASILLO 9.73 1.00 AC 9.73 HT 9.73 RC 9.73
ROPAS 2.54 1.00 AI 2.54 PR 2.54 RH 2.54
ROPAS 1.38 1.00 AI 1.38 PR 1.38 RH 1.38
BAÑO 1.57 1.00 AI 1.57 BA 1.57 RH 1.57
ROPAS 2.08 1.00 AI 2.08 PR 2.08 RH 2.08
CLOSET 3.25 1.00 AC 3.25 AL 3.25 RC 3.25
BAÑO 2.18 1.00 AI 2.18 BA 2.18 RH 2.18
DUCHA 1.29 1.00 AI 1.29 DC 1.29 RH 1.29
BAÑO 2.58 1.00 AI 2.58 BA 2.58 RH 2.58
DUCHA 1.45 1.00 AI 1.45 DC 1.45 RH 1.45
COCINA 6.85 1.00 AC 6.85 PC 6.85 RC 6.85
SOCIAL 34.99 1.00 AC 34.99 AL 34.99 RC 34.99
TERRAZA 18.80 1.00 AI 18.80 TE 18.80 IT 18.80
SOCIAL 24.10 1.00 AC 24.10 AL 24.10 RC 24.10
ALCOBAS 10.86 1.00 AC 10.86 AL 10.86 RC 10.86
BAÑO 3.32 1.00 AI 3.32 BA 3.32 RH 3.32
DUCHA 1.30 1.00 AI 1.30 DC 1.30 RH 1.30
ALCOBAS 21.46 1.00 AC 21.46 AL 21.46 RC 21.46
TERRAZA 12.16 1.00 AI 12.16 TE 12.16 IT 12.16
PISO 3 - 4 - - -
SOCIAL 25.68 2.00 AC 51.36 AL 51.36 RC 51.36
ALCOBAS 10.65 2.00 AC 21.30 AL 21.30 RC 21.30
ALCOBAS 13.50 2.00 AC 27.00 AL 27.00 RC 27.00
DUCHA 1.51 2.00 AI 3.02 DC 3.02 RH 3.02
BAÑO 1.59 2.00 AI 3.18 BA 3.18 RH 3.18 3.18
CLOSET 6.22 2.00 AC 12.44 AL 12.44 RC 12.44 12.44
COCINA 5.97 2.00 AC 11.94 PC 11.94 RC 11.94
BAÑO 2.47 2.00 AI 4.94 BA 4.94 RH 4.94
DUCHA 1.45 2.00 AI 2.90 DC 2.90 RH 2.90
DUCHA 1.30 2.00 AI 2.60 DC 2.60 RH 2.60
BAÑO 1.27 2.00 AI 2.54 BA 2.54 RH 2.54
BAÑO 2.08 2.00 AI 4.16 BA 4.16 RH 4.16
ROPAS 3.00 2.00 AI 6.00 PR 6.00 RH 6.00
CLOSET 5.46 2.00 AC 10.92 AL 10.92 RC 10.92
CUARTO 2.63 2.00 AC 5.26 PP 5.26 RC 5.26
SOCIAL 34.75 2.00 AC 69.50 AL 69.50 RC 69.50
ROPAS 2.54 2.00 AI 5.08 PR 5.08 RH 5.08
PASILLO 9.73 2.00 AC 19.46 HT 19.46 RC 19.46 19.46
DUCHA 1.38 2.00 AI 2.76 DC 2.76 RH 2.76
BAÑO 1.57 2.00 AI 3.14 BA 3.14 RH 3.14
ROPAS 2.08 2.00 AI 4.16 PR 4.16 RH 4.16 4.16
CLOSET 3.25 2.00 AC 6.50 AL 6.50 RC 6.50 6.50
SOCIAL 34.99 2.00 AC 69.98 AL 69.98 RC 69.98 69.98
BAÑO 2.18 2.00 AI 4.36 BA 4.36 RH 4.36
DUCHA 1.29 2.00 AI 2.58 DC 2.58 RH 2.58
BAÑO 2.58 2.00 AI 5.16 BA 5.16 RH 5.16
DUCHA 1.45 2.00 AI 2.90 DC 2.90 RH 2.90
COCINA 6.85 2.00 AI 13.70 PC 13.70 RC 13.70
SOCIAL 26.37 2.00 AC 52.74 AL 52.74 RC 52.74 52.74
CLOSET 6.54 2.00 AC 13.08 AL 13.08 RC 13.08 13.08
ALCOBAS 10.86 2.00 AC 21.72 AL 21.72 RC 21.72 21.72
ALCOBAS 14.38 2.00 AC 28.76 AL 28.76 RC 28.76
BAÑO 1.04 2.00 AI 2.08 BA 2.08 RH 2.08
DUCHA 1.30 2.00 AI 2.60 DC 2.60 RH 2.60
PISO 5 -6 - - -
SOCIAL 25.68 2.00 AC 51.36 AL 51.36 RC 51.36
ALCOBAS 10.65 2.00 AC 21.30 AL 21.30 RC 21.30
ALCOBAS 13.50 2.00 AC 27.00 AL 27.00 RC 27.00
BAÑO 1.51 2.00 AI 3.02 BA 3.02 RH 3.02
DUCHA 1.59 2.00 AI 3.18 DC 3.18 RH 3.18
CLOSET 6.22 2.00 AC 12.44 AL 12.44 RC 12.44
COCINA 5.97 2.00 AC 11.94 PC 11.94 RC 11.94
ROPAS 3.00 2.00 AI 6.00 PR 6.00 RH 6.00
CUARTO 2.63 2.00 AC 5.26 PP 5.26 RC 5.26
BAÑO 2.47 2.00 AI 4.94 BA 4.94 RH 4.94
DUCHA 1.45 2.00 AI 2.90 DC 2.90 RH 2.90
DUCHA 1.30 2.00 AI 2.60 DC 2.60 RH 2.60
BAÑO 1.27 2.00 AI 2.54 BA 2.54 RH 2.54
BAÑO 2.08 2.00 AI 4.16 BA 4.16 RH 4.16
CLOSET 5.46 2.00 AC 10.92 AL 10.92 RC 10.92
SOCIAL 35.06 2.00 AC 70.12 AL 70.12 RC 70.12
ROPAS 2.41 2.00 AI 4.82 PR 4.82 RH 4.82
PASILLO 9.73 2.00 AC 19.46 HT 19.46 RC 19.46
BAÑO 4.01 2.00 AI 8.02 BA 8.02 RH 8.02
CLOSET 6.97 2.00 AC 13.94 AL 13.94 RC 13.94
DUCHA 1.38 2.00 AI 2.76 DC 2.76 RH 2.76
ROPAS 1.98 2.00 AI 3.96 PR 3.96 RH 3.96
BAÑO 3.83 2.00 AI 7.66 BA 7.66 RH 7.66
ALCOBAS 13.88 2.00 AC 27.76 AL 27.76 RC 27.76
DUCHA 1.30 2.00 AI 2.60 DC 2.60 RH 2.60
BAÑO 2.15 2.00 AI 4.30 BA 4.30 RH 4.30
ALCOBAS 12.48 2.00 AC 24.96 AL 24.96 RC 24.96
COCINA 7.72 2.00 AC 15.44 PC 15.44 RC 15.44
SOCIAL 40.14 2.00 AC 80.28 AL 80.28 RC 80.28
ALCOBAS 15.50 2.00 AC 31.00 AL 31.00 RC 31.00
BAÑO 2.08 2.00 AI 4.16 BA 4.16 RH 4.16
DUCHA 1.31 2.00 AI 2.62 DC 2.62 RH 2.62
CUBIERTA - - -
CUARTO 2.38 1.00 AC 2.38 PP 2.38 RC 2.38
19.63 1.00 AI 19.63 C 19.63 IC 19.63
19.63 1.00 AI 19.63 C 19.63 IC 19.63
DECK 47.59 1.00 AI 47.59 DK 47.59 IC 47.59
GRAVA 84.48 1.00 AI 84.48 GR 84.48 IC 84.48
GRAVA 77.75 1.00 AI 77.75 JC 77.75 IC 77.75
- - -
SOTANO - - -
352.00 1.00 PE 352.00
310.00 1.00 PE 310.00
BALCONES
PISO 2 2.87 1.00 A 2.87
6.04 2.00 A 12.08
9.77 2.00 A 19.54
REMATES CONTRA MUROS - - -

38.86 1.00 RRC 38.86
8.61 1.00 RRC 8.61
370.10 1.00 RRC 370.10
381.45 1.00 RRC 381.45
381.45 1.00 RRC 381.45
368.40 1.00 RRC 368.40
368.40 1.00 RRC 368.40
GUARDAESCOBAS - -
PISO 1 7.11 1.00 GB 7.11
PISO 2 33.50 1.00 GB 33.50
PISO 3 25.50 1.00 GB 25.50
PISO 4 25.50 1.00 GB 25.50
PISO 5 26.86 1.00 GB 26.86
PISO 6 26.86 1.00 GB 26.86
LINEALES 24.00 1.00 GB 24.00
-
20.00 5.00 GH 100.00
197.90 1.00 GA 197.90
192.65 1.00 GA 192.65
192.65 1.00 GA 192.65
185.00 1.00 GA 185.00
185.00 1.00 GA 185.00
- -
TOTALES 1,625.59 3,622.73 3,230.14 594.10 -

TIPO: VENTANERIA
CARGO
ELABORO
MJML
DIMENSION INFORMACION TOTALES INFORMACION

TIPO LOCALIZACION
ANCHO ALTURA M2 REMATE GOTERO CANTIDAD T. M2 T. Rtes. T. Goteros VIGETAS # COLUMNETAS
VENTANERIA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
FACHADA NORTE 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.60 0.50 1.30 6.20 2.60 4.00 5.20 24.80 10.40 10.40 8.00
2.35 0.50 1.18 5.70 2.35 4.00 4.70 22.80 9.40 9.40 8.00
3.23 2.57 8.30 11.60 3.23 4.00 33.20 46.40 12.92 12.92 8.00
0.80 3.02 2.42 7.64 0.80 5.00 12.08 38.20 4.00 4.00 10.00
FACHADA ORIENTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.39 3.02 22.32 20.82 7.39 3.00 66.95 62.46 22.17 22.17 6.00
4.34 3.02 13.11 14.72 4.34 2.00 26.21 29.44 8.68 8.68 4.00
0.80 3.02 2.42 7.64 0.80 5.00 12.08 38.20 4.00 4.00 10.00
FACHADA OCCIDENTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.34 2.57 8.58 11.82 3.34 5.00 42.92 59.10 16.70 16.70 10.00
2.90 2.57 7.45 10.94 2.90 5.00 37.27 54.70 14.50 14.50 10.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 37.00 240.62 376.10 102.77 102.77 74.00
PUERTA VENTANA 0.00 0.00 0.00
FACHADA NORTE 3.35 2.57 8.61 11.84 3.35 1.00 8.61 11.84 3.35 3.35 2.00
4.06 2.57 10.43 13.26 4.06 1.00 10.43 13.26 4.06 4.06 2.00
5.95 2.57 15.29 17.04 5.95 1.00 15.29 17.04 5.95 5.95 2.00
5.99 2.57 15.39 17.12 5.99 1.00 15.39 17.12 5.99 5.99 2.00
2.72 2.57 6.99 10.58 2.72 4.00 27.96 42.32 10.88 10.88 8.00
5.99 2.57 15.39 17.12 5.99 4.00 61.58 68.48 23.96 23.96 8.00
FACHADA ORIENTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.61 3.02 10.90 13.26 3.61 3.00 32.71 39.78 10.83 10.83 6.00
6.66 3.02 20.11 19.36 6.66 2.00 40.23 38.72 13.32 13.32 4.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.61 2.57 9.28 12.36 3.61 5.00 46.39 61.80 18.05 18.05 10.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 22.00 258.59 310.36 96.39 96.39 44.00
DIVISIONES 10 MM 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

6.58 3.27 21.52 19.70 6.58 1.00 21.52 19.70 6.58 6.58 2.00
1.50 3.88 5.82 10.76 1.50 1.00 5.82 10.76 1.50 1.50 2.00
3.25 3.88 12.61 14.26 3.25 1.00 12.61 14.26 3.25 3.25 2.00
1.95 3.88 7.57 11.66 1.95 1.00 7.57 11.66 1.95 1.95 2.00
1.50 3.88 5.82 10.76 1.50 1.00 5.82 10.76 1.50 1.50 2.00
3.76 3.88 14.59 15.28 3.76 1.00 14.59 15.28 3.76 3.76 2.00
1.78 3.88 6.91 11.32 1.78 1.00 6.91 11.32 1.78 1.78 2.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 7.00 74.83 93.74 20.32 20.32 14.00
DIVICIONES DE BAÑO 0.00 0.00 0.00
1.30 2.00 2.60 6.60 1.30 17.00 44.20 112.20 22.10 22.10 34.00
1.00 2.00 2.00 6.00 1.00 8.00 16.00 48.00 8.00 8.00 16.00
0.83 2.00 1.66 5.66 0.83 3.00 4.98 16.98 2.49 2.49 6.00
0.00 0.00 0.00 30.00 74.58 194.58 37.29 37.29 60.00
FORMATO:PUERTAS PLANO: 3/27/2019
PUERTAS DIMENSION INFORMACION TOTALES CERRADURAS
MANIJA TUBULAR
CIRCULAR EN CERRADURA
ACERO INOXIDABLE SIN TOPE DE
TIPO LOCALIZACION ANCHO ALTURA M2 REMATES CANT. T. M2 T. Rtes DINTELES
DE 1mt. CERROJO ESPECIFICACI PUERTA
TOTAL
VERTICAL A PISO EN ON
ACERO INOXIDABLE.
METALICAS 0.00
SOTANO 2 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
SOTANO 0.00
DEPOSITOS 0.80 2.35 1.88 5.50 18.00 33.84 99.00 14.40
CUARTO TECNICO 1.00 2.35 2.35 5.70 1.00 2.35 5.70 1.00
PISO 1 0.00
CUARTO ELECTRICO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SHUT 0.80 2.35 1.88 5.50 1.00 1.88 5.50 0.80 1.00 1.00 2.80
PARQUEADERO 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PISO 2 AL 6 0.00
SHUT 0.00 0.00 0.00 0.00 0.00
CUARTO TECNICO 0.75 2.75 2.06 6.25 6.00 12.38 37.50 4.50 6.00 6.00 16.50
CORTA FUEGO 0.00
CORTA FUEGO 1.00 2.35 2.35 5.70 8.00 18.80 45.60 8.00 8.00 8.00 24.00
TERRAZA 0.00
CUARTO DE MAQUINAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
MADERA 34.00 69.25 193.30 28.70
PISO 1 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
BAÑO PORTERIA 1.00 2.70 2.70 6.40 1.00 2.70 6.40 1.00
0.00 0.00 0.00 0.00 0.00
PISO 2 AL 6 0.00
BAÑOS 0.80 2.70 2.16 6.20 37.00 79.92 229.40 29.60 37.00 37.00
ALCOBAS 0.85 2.70 2.30 6.25 22.00 50.49 137.50 18.70 22.00 22.00
ROPAS 0.80 2.70 2.16 6.20 25.00 54.00 155.00 20.00 25.00 25.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
PISO 2 AL 6 0.00
CORREDERAS ROPAS 1.40 2.70 3.78 6.80 5.00 18.90 34.00 7.00 5.00 5.00
BAÑOS 0.75 2.70 2.03 6.15 3.00 6.08 18.45 2.25 3.00 3.00
CLOSET 0.80 2.70 2.16 6.20 6.00 12.96 37.20 4.80 6.00 6.00
0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
VIDRIO 10.75 99.00 225.05 617.95 83.35
PISO 1 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00

TOTAL PUERTAS-MARCOS Un 1,622.50 ### 113.00 113.00
PUERTA ACCESO Un 42.00 VERIFICACION
PUERTAS BAÑOS BATIENTE Un 28.00

PUERTAS COCINA UN 0.00
PUERTA HABITACIONES UN 6.00
PUERTA ROPAS ALACENA UN 22.00
MUEBLES DE CLOSET, MUEBLES DE BAÑO Y COCINA
M2 VESTIER
M2 CLOSET
entrepaños
ML MESON
SOTANO 1
LINOS M2
COCINA
TOTAL
PISO 1
PISO 2
PISO 3
PISO 6
PISO 4
PISO 5
ML
TV
TIPO/LUGAR
Vestier 1,32+1,74+ 1.00 1.00 1.00 1.00 1.00 5.00 38.25

Vestier 1,71+,75+,65 1.00 1.00 1.00 3.00 23.33
Vestier 1,55+2,42 1.00 1.00 1.00 1.00 4.00 39.70
Vestier 3,76+,95 1.00 1.00 2.00 23.55
Vestier 2,20+1,07+1,17+2,20 1.00 1.00 2.00 33.20
closet 2,97 1.00 1.00 7.43
closet 2,10 1.00 1.00 1.00 1.00 1.00 5.00 26.25
closet 5,28 1.00 1.00 13.20
closet 1,92 1.00 1.00 1.00 3.00 14.40
closet 2,95 1.00 1.00 2.00 14.75
closet 3,96 1.00 1.00 2.00 19.80
0.00
0.00
0.00 0.00
linos 1,91 2.00 2.00 2.00 1.00 1.00 8.00 38.20
linos 1,31 1.00 1.00 1.00 2.00 2.00 7.00 22.93
linos 1,39 1.00 1.00 2.00 6.95
linos 2,02 0.00 0.00
ropas 1,55 1.00 1.00 2.00 7.75
ropas ,55 1.00 1.00 2.00 2.75
MUEBLES TV 2,48X2,4 0.00 0.00
MUEBLES TV 2,28X2,4 0.00 0.00
MUEBLES TV 2,10X2,4 0.00 0.00
MUEBLES TV 1,72X2,4 0.00 0.00
TOTAL 0.00 0.00 9.00 10.00 10.00 11.00 11.00 51.00 ### 95.83 0.00 78.58 1.80
ELECTRODOMESTICOS Y DOTACION
6.00 0.00
2.00 0.00
2.00 0.00
3.00 0.00
2.00 0.00
10.00 0.00
11.00 0.00
2.00 0.00
0.00 0.00
TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.00 0.00 0.00
barandas balcones 3.61 3.50 3.61 3.61 3.00 3.00 3.00 3.00 3.00 3.00 3.50 3.50 ###
6.88 6.88 3.50 3.50 3.00 3.00 3.00 3.00 3.00 3.00 48.30 7.72

Presupuesto 2

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Presupuesto 2

Cargado por

Copyright:

Formatos disponibles

FLUJO MENSUAL DE FONDOS

FECHA ACTUALIZACION: 17-Apr-19

TOTALPRESUPUESTO PREOPERATIVO - PREVENTAS E J E C U C I O N O B R A LIQUIDACION YENTREGAS

CREDITO PREOPERATIVO 400,000,000 0

CREDITO CONSTRUCTOR 2,250,000,000 0

CEMENTO GRIS KG 1 5.16 520.00 2,683.20

VARA DE CLAVO ML 1 2.5 4,000.00 10,000.00

PILOTES - 3000 PSI

DIAMETROS 0.40 0.70 0.80 0.90

TOTALES 51.00 1,101.30 138.39 1,086.30

EXPANSIÓN 25% 172.99

TOTALES 21.00 33.84 30.45 30.45 0.00

TOTALES 514.71 463.24 113.24 0.00

MURO DE CONTENCION E=.20 CMS

TOTALES 13.64 74.01 4.09 0.00

MUROS 6.82 0.20 1.36 1.50 4.21 0.27 4.48 2.11

TANQUE ALMACENAMIENTO AGUA IMPERMEABILIZACION TANQUE AGUA

FOSO ASCENSOR IMPERMEABILIZACION FOSO

BASE LIMPIEZA H=5 cm EXCAVACION MANUAL S/TERRENO EXCAVACION SOBRE RECEBO

DADOS 33.84 DADOS 30.45 DADOS 0.00

EXCAVACION MECANICA M3 DEMOLICION CONCRETOS ARM RELLENOS EN RECEBO B-400

VIGA GUIA 0.00 BAJO PLACA CONTRAPISO ESPESOR ,25 107.35

PERIMETRAL 430.59 TALUD 321.60

LADO LADO 3.02 3.02 3.02 3.02 3.02 3.02 3.02

MUROS: CONCRETO f´c=3.000 P.S.I.

SECCION Piso 2 a 3 Piso 3 a 4 Piso 4 a 5 Piso 5 a 6 Piso 6 a 7 TRAMO TOTAL

TOTALES 1.00 48.99

PISO2 N+ 2.95 2.95

PISO 3 N+5.90 5.90

PLACA AEREA ALIGERADA H=40cm PISO 4 - Torta superior 6 cm JUNTAS ESTRUCTURALES

PLACA AEREA ALIGERADA H=40cm PISO 5 - Torta superior 6 cm JUNTAS ESTRUCTURALES

PLACA AEREA ALIGERADA H=40cm PISO 6 - Torta superior 6 cm JUNTAS ESTRUCTURALES

RAMPA AEREA ALIGERADA H=40cm S1 A P1- Torta superior 6 cm JUNTAS ESTRUCTURALES

PLACA AEREA CAMBIO DE NIVEL +0.13

RESUMEN EDIFICIO CONCRETO REFUERZO

CONCRETO 2000 4.01

REFUERZO FIGURADO 29,033.70

RESUMEN EDIFICIO CONCRETO REFUERZO

CONCRETO 3000 13.38 OK

REFUERZO FIGURADO 84,389.03

AREA CONSTRUIDA 2,512.05

ALQUILER EQUIPO MENOR DE CONSTRUCCION 1 2 3 4 5 6 7 8 9 10 11 12 13 14 14 15

TOTAL SUBCAPITULO $ 3,740,000

TOTAL CAPITULO $ 20,070,000

TOTAL SUBCAPITULO $ 6,500,000

2 TRANSPORTES EXTERNOS DE OBRA MES 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 15 15 $ 200,000 $ 3,000,000

3 TRANSPORTES VARIOS DE OBRA MES 0 - $ 200,000 $0

TOTAL SUBCAPITULO $ 12,600,000

TOTAL SUBCAPITULO $ 34,009,500

TOTAL CAPITULO $ 62,411,504

TOTAL CAPITULOS $ 82,481,504

PRESUPUESTO GENERAL DE OBRA

EXT - EQUIPOS 3.5

OTROS UN TOTALES PINTURA UN TOTALES BORDES DE PLACA UN TOTALES

TOTALES 6,779.32 5,912.62 -

FACHADA UN TOTALES FLANCHES UN TOTALES UN TOTALES

TOTALES 1,084.99 TOTALES - TOTALES -

AI ALISTADO IMPERMEABILIZADO M2 502.91 502.91

PC PISOS COCINAS M2 65.91 65.91

TOTALES 390.84 - 390.84

ALISTADOS PISOS CIELO RASO IMPERMEABILIZACION

ESPACIO ALTURA ED.1 ED.1 ED.1 ED.1 ED.2

REMATES CONTRA MUROS - - -