Resumen Estimaciones Venecia Sep 2015

PROYECTO: RESIDENCIAL VENECIA
PRESUPUESTO: OBRAS DE URBANIZACION II ETAPA

ESTIMACION DE PAGO No.21 DEL 01 AL 30 DE SEPTIEMBRE DEL 2015.
OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL % 1
No. CONCEPTO UNIDAD CANTIDAD PRECIO TOTAL CANTIDAD TOTAL CANTIDAD TOTAL CANTIDAD TOTAL REALIZADO
UNITARIO
1 PRELIMINARES
1.1 Instalaciones Provisionales GL 1.00 60,000.00 60,000.00 0.05 3,000.00 0.00 0.05 3,000.00 5.00 60000
1.2 Permisos de Construccion GL 1.00 2,429,430.00 2,429,430.00 1.00 2,429,430.00 0.00 1.00 2,429,430.00 100.00 2429430
1.3 Limpieza y Destronque M2 282,418.34 8.12 2,293,236.92 66,700.00 541,604.00 0.00 66,700.00 541,604.00 23.62 8.12
Sub-Total 4,782,666.92 2,974,034.00 0.00 2,974,034.00
2 CALLES
2.1 Excavacion Material Comun M3 151,263.16 78.60 11,889,284.38 32,226.32 2,532,988.75 570.88 44,871.17 32,797.20 2,577,859.92 21.68 78.6
2.2 Excavacion Material Duro M2 100,842.10 175.00 17,647,367.50 12,486.37 2,185,114.75 730.15 127,776.25 13,216.52 2,312,891.00 13.11 175
2.3 Relleno M3 41,670.79 51.16 2,131,877.62 26,821.70 1,372,198.17 905.96 46,348.91 27,727.66 1,418,547.09 66.54 51.16
2.4 Acarreo Material Sobrante M3 210,434.47 27.00 5,681,730.69 5,287.00 142,749.00 0.00 5,287.00 142,749.00 2.51 27
2.5 Conformacion de Sub-Rasante M2 117,202.85 29.40 3,445,763.79 4,018.07 118,131.26 1,025.65 30,154.11 5,043.72 148,285.37 4.30 29.4
2.6 Sub-Base M3 23,440.57 346.56 8,123,563.94 979.52 339,462.45 256.41 88,861.45 1,235.93 428,323.90 5.27 346.56
2.7 Pavimento de Concreto Hidraulico
2.6.1 Pavimento de Concreto Hidraulico e=18cm en bulevard M2 26,437.60 760.50 20,105,794.80 5.85 4,448.93 0.00 5.85 4,448.93 0.02 760.5
2.6.2 Pavimento de Concreto Hidraulico e=15cm M2 67,324.68 633.75 42,667,015.95 3,720.54 2,357,892.23 1,160.90 735,720.38 4,881.44 3,093,612.60 7.25 633.75
2.8 Bordillos ML 17,152.20 271.08 4,649,618.38 777.64 210,802.65 450.18 122,034.79 1,227.82 332,837.45 7.16 271.08
2.9 Juntas ML 29,412.69 36.60 1,076,504.45 986.18 36,094.19 348.27 12,746.68 1,334.45 48,840.87 4.54 36.6
2.10. Acero de Juntas Kg 39,318.88 36.27 1,426,095.78 1,063.69 38,580.04 290.23 10,526.64 1,353.92 49,106.68 3.44 36.27
2.11 Area Verde M2 20,493.42 100.00 2,049,342.00 161.64 16,164.00 0.00 161.64 16,164.00 0.79 100
2.12 Aceras M2 14,472.72 360.00 5,210,179.20 439.72 158,299.20 0.00 439.72 158,299.20 3.04 360
Sub-Total 126,104,138.47 9,512,925.61 1,219,040.38 10,731,965.99
3 LOTES
3.1 Corte Material Comun M3 275,727.87 78.60 21,672,210.58 36,484.39 2,867,673.05 3,151.98 247,745.63 39,636.37 3,115,418.68 14.38 78.6
3.2 Corte Material Duro M3 183,818.52 175.00 32,168,241.00 20,436.34 3,576,359.50 1,291.78 226,061.50 21,728.12 3,802,421.00 11.82 175
3.3 Relleno M3 175,711.00 51.16 8,989,374.76 42,228.28 2,160,398.80 3,012.96 154,143.03 45,241.24 2,314,541.84 25.75 51.16
3.4 Acarreo Material Sobrante M3 384,623.00 27.00 10,384,821.00 13,438.96 362,851.92 0.00 13,438.96 362,851.92 3.49 27
3.5 Muros
3.4.1 Muros Mamposteria de Piedra M3 34,271.73 998.90 34,234,031.10 1,372.37 1,370,860.39 119.68 119,548.35 1,492.05 1,490,408.75 4.35 998.9
3.4.2 Excavacion M3 17,166.72 162.00 2,781,008.64 333.69 54,057.78 43.73 7,084.26 377.42 61,142.04 2.20 162
3.4.3 Relleno M3 1,186.50 58.74 69,695.01 605.65 35,575.88 0.00 605.65 35,575.88 51.05 58.74
3.4.4 Acarreo Material Sobrante M3 15,980.22 27.00 431,465.94 500.53 13,514.31 0.00 500.53 13,514.31 3.13 27
Sub-Total 110,730,848.03 10,441,291.64 754,582.77 11,195,874.42
4 ALCANTARILLADO SANITARIO
4.1 Tuberia PVC de 8" de diametro Mts 7,322.12 551.62 4,039,027.83 890.93 491,454.81 0.00 890.93 491,454.81 12.17 551.62
4.2 Excavacion Material Comun M3 10,287.27 162.00 1,666,537.74 917.27 148,597.74 0.00 917.27 148,597.74 8.92 162
4.3 Excavacion en Roca M2 2,571.82 1,101.24 2,832,191.06 353.64 389,442.51 0.00 353.64 389,442.51 13.75 1010.24
4.4 Relleno Material Comun M3 8,967.11 58.74 526,728.04 856.92 50,335.48 0.00 856.92 50,335.48 9.56 58.74
UNITARIO
4.5 Relleno Material Selecto M3 2,925.55 247.55 724,219.90 277.48 68,690.17 0.00 277.48 68,690.17 9.48 247.55
4.6 Acarreo Material Sobrante M3 598.23 60.01 35,899.78 343.85 20,634.44 0.00 343.85 20,634.44 57.48 60.01
4.7 Pozos con altura comprendida entre 1.00 a 1.50mts UN 45.00 7,236.39 325,637.55 1.00 7,236.39 0.00 1.00 7,236.39 2.22 7236.39
4.8 Pozos con altura comprendida entre 1.50 a 2.00mts UN 68.00 9,648.52 656,099.36 15.00 144,727.80 0.00 15.00 144,727.80 22.06 9648.52
4.9 Pozos con altura comprendida entre 2.00 a 2.50mts UN 6.00 12,060.65 72,363.90 0.00 0.00 0.00 0.00 0.00 0.00 12060.65
4.10. Pozos con altura comprendida entre 2.50 a 3.00mts UN 10.00 14,472.78 144,727.80 0.00 0.00 0.00 0.00 0.00 0.00 14472.78
4.11 Pozos con altura comprendida entre 3.00 a 3.50mts UN 3.00 16,884.91 50,654.73 0.00 0.00 0.00 0.00 0.00 0.00 16884.91
Sub-Total 11,074,087.70 1,321,119.34 0.00 1,321,119.34
5 ACOMETIDA AGUAS NEGRAS

5.1 Cajas de Registro UN 1,115.00 1,477.70 1,647,635.50 156.00 230,521.20 0.00 156.00 230,521.20 13.99 1477.7
5.2 Tuberia PVC 4" de diametro Mts 7,671.20 114.75 880,270.20 1,215.80 139,513.05 0.00 1,215.80 139,513.05 15.85 114.75
5.3 Excavacion Material Comun M3 6,136.96 162.00 994,187.52 995.32 161,241.84 0.00 995.32 161,241.84 16.22 162
5.4 Excavacion en Roca M3 1,534.24 1,101.24 1,689,566.46 464.49 511,514.97 0.00 464.49 511,514.97 30.27 1101.24
5.6 Relleno Material Selecto M3 1,965.75 247.55 486,621.41 266.96 66,085.95 0.00 266.96 66,085.95 13.58 247.55
5.7 Acarreo Material Sobrante M3 3,144.30 60.01 188,689.44 464.15 27,853.64 0.00 464.15 27,853.64 14.76 60.01
5.8 Yees 4" x 8" UN 1,115.00 450.08 501,839.20 167.00 75,163.36 0.00 167.00 75,163.36 14.98 450.08
Sub-Total 6,654,719.84 92,260.23 0.00 1,261,477.03
6 ALCANTARILLADO PLUVIAL
6.1 Tuberia PVC de 18" de diametro Mts 1,572.71 1,388.22 2,183,267.48 191.70 266,121.77 0.00 191.70 266,121.77 12.19 1388.22
6.2 Tuberia PVC de 24" de diametro Mts 758.35 2,146.39 1,627,714.86 49.00 105,173.11 60.00 128,783.40 109.00 233,956.51 14.37 2146.39
6.3 Tuberia PVC de 36" de diametro Mts 233.19 4,169.93 972,385.98 109.00 454,522.37 0.00 109.00 454,522.37 46.74 4169.93
6.6 Excavacion Comun M3 9,121.39 162.00 1,477,665.18 1,760.68 285,230.16 5.15 834.30 1,765.83 286,064.46 19.36 162
6.7 Excavacion en Roca M3 2,280.35 1,101.24 2,511,212.63 215.45 237,262.16 46.33 51,020.45 261.78 288,282.61 11.48 1101.24
6.8 Relleno Material Comun M3 8,115.47 58.74 476,702.71 1,060.35 62,284.96 105.30 6,185.32 1,165.65 68,470.28 14.36 58.74
6.9 Relleno Material Selecto M3 1,876.63 247.55 464,559.76 358.75 88,808.56 39.60 9,802.98 398.35 98,611.54 21.23 247.55
6.1 Acarreo Material Sobrante M3 751.29 60.01 45,084.91 754.59 45,282.95 55.38 3,323.35 809.97 48,606.30 107.81 60.01
6.11 Pozos con altura comprendida entre 2.00 a 2.50 mts Und 8.00 19,000.16 152,001.28 3.00 57,000.48 0.00 3.00 57,000.48 37.50 19000.16
6.16 Pozos con altura comprendida entre 4.50 a 5.00 mts Und 4.00 29,807.66 119,230.64 0.00 0.00 0.00 0.00 0.00 0.00 29807.66
UNITARIO
Sub-Total 11,964,196.95 2,318,277.76 199,949.81 2,518,227.57
7 TRAGANTES
7.1 Tuberia PVC de 15" de diametro Mts 520.42 768.99 400,197.78 51.40 39,526.09 0.00 51.40 39,526.09 9.88 768.99
7.2 Tuberia PVC de 18" de diametro Mts 328.74 1,028.31 338,046.63 0.00 0.00 0.00 0.00 0.00 0.00 1028.31
7.4 Excavacion Comun M3 2,680.08 162.00 434,172.96 57.23 9,271.26 0.00 57.23 9,271.26 2.14 162
7.5 Excavacion en Roca M3 670.20 1,101.24 738,051.05 3.01 3,314.73 0.00 3.01 3,314.73 0.45 1101.24
7.7 Relleno Material Selecto M3 607.16 247.55 150,302.46 26.91 6,661.57 0.00 26.91 6,661.57 4.43 247.55
7.9 Tragantes UND 93.00 11,702.01 1,088,286.93 5.00 58,510.05 0.00 5.00 58,510.05 5.38 11702.01
Sub-Total 3,562,931.80 120,562.06 0.00 120,562.06
8 AGUA POTABLE
8.1 Tuberia PVC de 2" de diametro Mts 8,784.04 94.26 827,983.61 564.90 53,247.47 0.00 564.90 53,247.47 6.43 94.26
8.2 Tuberia PVC de 3" de diametro Mts 4,203.99 145.84 613,109.90 0.00 0.00 0.00 0.00 0.00 0.00 145.84
8.3 Tuberia PVC de 4" de diametro Mts 3,734.22 191.52 715,177.81 216.60 41,483.23 0.00 216.60 41,483.23 5.80 191.52
8.4 Tuberia PVC de 6" de diametro Mts 1,104.50 416.08 459,560.36 0.00 0.00 0.00 0.00 0.00 0.00 416.08
8.5 Tuberia PVC de 8" de diametro Mts 868.65 678.81 589,648.31 0.00 0.00 0.00 0.00 0.00 0.00 678.81
8.7 Tanque y Accesorios UND 1.00 2,225,000.00 2,225,000.00 0.00 0.00 0.00 0.00 0.00 0.00 2225000
8.8 Excavacion M3 5,086.10 162.00 823,948.20 269.00 43,578.00 0.00 269.00 43,578.00 5.29 162
8.10. Relleno Material Selecto M3 1,741.93 247.55 431,214.77 111.57 27,619.15 0.00 111.57 27,619.15 6.40 247.55
8.12 Acometidas UND 1,115.00 534.46 595,922.90 52.00 27,791.92 0.00 52.00 27,791.92 4.66 534.46
8.13 Cajas para Valvulas UND 54.00 1,350.24 72,912.96 6.00 8,101.44 0.00 6.00 8,101.44 11.11 1350.24
8.14 Concreto Anclajes M3 18.00 3,150.56 56,710.08 0.15 472.58 0.00 0.15 472.58 0.83 3150.56
Sub-Total 7,728,108.24 218,232.03 0.00 218,232.03
9 ACCESORIOS AGUA POTABLE
9.1 Tee PVC 8" UN 2.00 1,771.60 3,543.20 0.00 0.00 0.00 0.00 0.00 0.00 1771.6
9.2 Tee PVC 6" UN 4.00 873.18 3,492.72 0.00 0.00 0.00 0.00 0.00 0.00 873.18
9.3 Tee PVC 4" UN 51.00 370.18 18,879.18 5.00 1,850.90 0.00 5.00 1,850.90 9.80 370.18
9.4 Tee PVC 3" UN 12.00 201.89 2,422.68 0.00 0.00 0.00 0.00 0.00 0.00 201.89
9.5 Tee PVC 2" UN 10.00 84.85 848.50 0.00 0.00 0.00 0.00 0.00 0.00 84.85
9.6 Reductor PVC de 8" a 6" UN 1.00 886.11 886.11 0.00 0.00 0.00 0.00 0.00 0.00 886.11
9.7 Reductor PVC de 6" a 4" UN 5.00 428.88 2,144.40 0.00 0.00 0.00 0.00 0.00 0.00 428.88
9.10. Reductor PVC de 4" a 3" UN 10.00 119.58 1,195.80 0.00 0.00 0.00 0.00 0.00 0.00 119.58
UNITARIO
9.13 Adaptador Hembra PVC 8" UN 4.00 756.08 3,024.32 0.00 0.00 0.00 0.00 0.00 0.00 756.08
9.18 Bridas de 8" Par 3.00 12,393.00 37,179.00 0.00 0.00 0.00 0.00 0.00 0.00 12393
9.19 Union Universal HG de 6" UN 6.00 5,765.56 34,593.36 0.00 0.00 0.00 0.00 0.00 0.00 5765.56
9.20. Union Universal HG de 4" UN 47.00 1,404.00 65,988.00 2.00 2,808.00 0.00 2.00 2,808.00 4.26 1404
9.21 Union Universal HG de 3" UN 15.00 864.00 12,960.00 0.00 0.00 0.00 0.00 0.00 0.00 864
9.22 Union Universal HG de 2" UN 31.00 330.75 10,253.25 3.00 992.25 0.00 3.00 992.25 9.68 330.75
9.23 Codo de 90° PVC de 8" UN 1.00 756.08 756.08 0.00 0.00 0.00 0.00 0.00 0.00 756.08
9.24 Codo de 90° PVC de 6" UN 3.00 522.80 1,568.40 0.00 0.00 0.00 0.00 0.00 0.00 522.8
9.25 Codo de 90° PVC de 4" UN 10.00 149.46 1,494.60 1.00 149.46 0.00 1.00 149.46 10.00 149.46
9.26 Codo de 90° PVC de 3" UN 8.00 124.92 999.36 0.00 0.00 0.00 0.00 0.00 0.00 124.92
9.27 Codo de 90° PVC de 2" UN 20.00 36.69 733.80 0.00 0.00 0.00 0.00 0.00 0.00 36.69
9.28 Niples HG 8" x 12" UN 7.00 2,694.60 18,862.20 0.00 0.00 0.00 0.00 0.00 0.00 2694.6
9.29 Niples HG 6" x 12" UN 8.00 1,784.70 14,277.60 0.00 0.00 0.00 0.00 0.00 0.00 1784.7
9.30. Niples HG 4" x 8" UN 76.00 384.75 29,241.00 0.00 0.00 0.00 0.00 0.00 0.00 384.75
9.31 Niples HG 3" x 6" UN 39.00 222.75 8,687.25 0.00 0.00 0.00 0.00 0.00 0.00 222.75
9.32 Niples HG 2" x 4" UN 92.00 132.30 12,171.60 0.00 0.00 0.00 0.00 0.00 0.00 132.3
9.33 Valvula de Compuerta de 8" UN 2.00 18,084.60 36,169.20 0.00 0.00 0.00 0.00 0.00 0.00 18084.6
9.35 Valvula de Compuerta de 4" UN 27.00 6,648.75 179,516.25 2.00 13,297.50 0.00 2.00 13,297.50 7.41 6648.75
9.37 Valvula de Compuerta de 2" UN 15.00 1,221.75 18,326.25 3.00 3,665.25 0.00 3.00 3,665.25 20.00 1221.75
9.38 Hidrante UN 13.00 13,502.40 175,531.20 0.00 0.00 0.00 0.00 0.00 0.00 13502.4
9.39 Tapon Hembra 2" UN 5.00 70.88 354.40 0.00 0.00 0.00 0.00 0.00 0.00 70.88
9.40. Tapon Hembra 4" UN 1.00 352.89 352.89 0.00 0.00 0.00 0.00 0.00 0.00 352.89
9.41 Codo de 45° PVC de 4" UN 13.00 234.99 3,054.87 0.00 0.00 0.00 0.00 0.00 0.00 234.99
9.42 Codo de 45° PVC de 2" UN 7.00 69.88 489.16 0.00 0.00 0.00 0.00 0.00 0.00 69.88
9.43 Codo de 45° PVC de 3" UN 7.00 139.41 975.87 0.00 0.00 0.00 0.00 0.00 0.00 139.41
9.44 Codo de 22-1/2" PVC de 4" UN 6.00 234.99 1,409.94 0.00 0.00 0.00 0.00 0.00 0.00 234.99
9.45 Codo de 22-1/2" PVC de 2" UN 9.00 69.88 628.92 0.00 0.00 0.00 0.00 0.00 0.00 69.88
Sub-Total 801,685.98 23,920.46 0.00 23,920.46
10 ELECTRIFICACION
10.1 Construccion Linea Primaria GL 1.00 3,771,502.42 3,771,502.42 0.00 0.00 0.07 264,005.17 0.07 264,005.17 7.00 3771502.42
10.2 Construccion Linea Segundaria GL 1.00 5,129,404.39 5,129,404.39 0.00 0.00 0.07 359,058.31 0.07 359,058.31 7.00 5129404.39
10.3 Transformadores GL 1.00 2,444,726.12 2,444,726.12 0.00 0.00 0.07 171,130.83 0.07 171,130.83 7.00 2444726.12
UNITARIO
Sub-Total 11,345,632.93 0.00 794,194.31 794,194.31
Saneamiento Zona Humeda

1.- Limpieza M2 4,731.85 6.96 32,933.68 4,731.85 32,933.68 0.00 4,731.85 32,933.68 100.00 6.96
2.- Excavacion Capa de Lodo M3 2,839.11 72.55 205,983.11 2,839.17 205,987.46 0.00 2,839.17 205,987.46 100.00 72.55
3.- Retiro Material Excavado M3 3,406.93 32.40 110,384.53 3,406.93 110,384.53 0.00 3,406.93 110,384.53 100.00 32.40
4.- Excavacion Zanjos para Tuberia P.V.C. M3 485.70 149.54 72,633.52 485.70 72,633.52 0.00 485.70 72,633.52 100.00 149.54
5.- Conformacion Zanjos M2 346.93 18.00 6,244.74 346.93 6,244.74 0.00 346.93 6,244.74 100.00 18.00
6.- Tuberia P.V.C. SDR- 50 4"Ø M.L 498.21 122.80 61,178.20 498.21 61,178.20 0.00 498.21 61,178.20 100.00 122.80
7.- Tuberia P.V.C. SDR- 50 6"Ø M.L 80.00 227.87 18,229.44 0.00 0.00 0.00 0.00 0.00 0.00 227.87
8.- Material Granular M3 173.68 570.00 98,997.60 173.68 98,997.60 0.00 173.68 98,997.60 100.00 570.00
9.- Relleno Compactado Zanjos M3 312.62 54.22 16,949.01 288.62 15,647.82 0.00 288.62 15,647.82 92.32 54.22
10.- Membrana Geotextil M2 636.82 36.00 22,925.52 565.10 20,343.60 0.00 565.10 20,343.60 88.74 36.00
11.- Cama de Piedra M3 2,839.11 90.00 255,519.90 2,839.11 255,519.90 0.00 2,839.11 255,519.90 100.00 90.00
Total Lps. 901,979.24 879,871.05 0.00 879,871.05
TOTAL LPS. 295,650,996.09 27,902,494.19 2,967,767.27 32,039,478.25

35,039,478.25
PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

Ing. Pedro Morales h. Lic. Andres Salinas Ing. Felix Adrian Lobo
Inmobiliaria Los Robles Gerente General
PRESUPUESTO: EDIFICIO 20 APARTAMENTOS DE TRES (3) DORMITORIOS LOTES Nos. 21 y 22 DEL BLOQUE No.14
ESTIMACION No. 25 DEL 01 AL 30 DE SEPTIEMBRE DEL 2015.
OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

UNITARIO
1.- PRELIMINARES
1.1 Limpieza del Lote M2 1,142.00 6.24 7,130.88 1.00 7,130.88 0.00 1.00 7,130.88 100.00
1.2 Marcacion y Nivelacion S.G. 1.00 2,932.06 2,932.06 1.00 2,932.06 0.00 1.00 2,932.06 100.00
1.3 Rellenos en Lote M3 876.41 53.57 46,949.15 876.41 46,949.15 0.00 876.41 46,949.15 100.00
57,012.09 57,012.09 0.00 57,012.09
2.- EXCAVACIONES
2.1 Excavacion para cimientos y Muros M3 135.61 271.49 36,816.37 135.61 36,816.37 0.00 135.61 36,816.37 100.00
2.2 Excavacion para Tuberias de Aguas Negras y Drenaje M3 97.02 271.49 26,339.94 97.03 26,342.67 0.00 97.03 26,342.67 100.00
2.3 Excavacion para Tuberias de Agua Potable M3 36.00 271.49 9,773.54 36.00 9,773.64 0.00 36.00 9,773.64 100.00
72,929.85 72,932.68 0.00 72,932.68
3.- RELLENOS COMPACTADOS
3.1 Relleno de Cimientos y Muros M3 115.27 66.71 7,689.64 115.27 7,689.64 0.00 115.27 7,689.64 100.00
3.2 Relleno Tuberias Aguas Negras y Drenaje M3 97.03 66.71 6,472.85 97.03 6,472.87 0.00 97.03 6,472.87 100.00
3.3 Relleno Tuberias Agua Potable M3 36.00 66.71 2,401.55 36.00 2,401.56 0.00 36.00 2,401.56 100.00
16,564.04 16,564.07 0.00 16,564.07
4.- CIMENTACIONES
4.1 Firme Concreto Zapatas DE Columnas y Muros M2 140.86 362.27 51,029.70 140.86 51,029.70 0.00 140.86 51,029.70 100.00
4.2 Concreto Reforzado Zapatas Corridas y Aisladas M3 46.86 5,283.14 247,567.93 46.86 247,567.93 0.00 46.86 247,567.93 100.00
4.3 Concreto Reforzado Pedestales M3 10.66 16,341.13 174,196.40 10.66 174,196.40 0.00 10.66 174,196.40 100.00
4.4 Concreto Reforzado Vigas de Cimentacion M3 29.88 10,337.16 308,874.20 29.88 308,874.20 0.00 29.88 308,874.20 100.00
4.5 Muros de Concreto M3 73.58 9,637.09 709,096.91 73.58 709,096.91 0.00 73.58 709,096.91 100.00
1,490,765.14 1,490,765.14 0.00 1,490,765.14
5.- ESTRUCTURA
5.1 Concreto Reforzado Columnas M3 45.79 21,720.28 994,571.45 45.79 994,463.02 0.00 45.79 994,463.02 100.00
5.2 Concreto Reforzado Vigas Entrepiso M3 98.75 15,706.86 1,551,052.44 98.75 1,551,052.43 0.00 98.75 1,551,052.43 100.00
5.3 Concreto Reforzado Losas Entrepiso M2 2,017.10 1,246.60 2,514,512.75 2,017.10 2,514,516.86 0.00 2,017.10 2,514,516.86 100.00
5.4 Concreto Reforzado en Cubo Elevadores (Zapatas,Vigas losa,etc.) M3 5.65 18,934.89 106,982.11 5.65 107,029.47 0.00 5.65 107,029.47 100.00
5.5 Tanque Elevado Agua Potable UND 2.00 82,261.82 164,523.64 2.00 164,523.64 0.00 2.00 164,523.64 100.00
5,331,642.39 5,331,585.41 0.00 5,331,585.41
6.- PAREDES
6.1 Paredes de Ladrillo M2 3,880.07 438.52 1,701,476.23 3,880.07 1,701,488.30 0.00 3,880.07 1,701,488.30 100.00
6.2 Castillos M3 25.36 15,028.24 381,116.06 25.36 381,116.17 0.00 25.36 381,116.17 100.00
6.3 Cargadores Puertas y Ventanas M.L. 513.52 242.19 124,368.51 513.52 124,369.41 0.00 513.52 124,369.41 100.00
6.4 Batientes de Ventanas M.L. 415.91 242.19 100,728.51 415.92 100,731.66 0.00 415.92 100,731.66 100.00

UNITARIO
6.5 Paredes Tanques und 177.50 435.30 77,264.93 177.50 77,265.75 0.00 177.50 77,265.75 100.00
2,384,954.24 2,384,971.29 0.00 2,384,971.29
7.- GRADAS
7.1 Concreto Reforzado M3 8.40 11,204.31 94,116.18 8.40 94,116.20 0.00 8.40 94,116.20 100.00
7.2 Barandales M.L. 62.80 1,146.81 72,019.36 50.24 57,615.73 0.00 50.24 57,615.73 80.00
7.3 Piso en Gradas (Contrahuellas) M2 17.50 577.07 10,098.78 0.00 0.00 0.00 0.00 0.00 0.00
7.4 Zocalo en Gradas M.L. 25.40 107.24 2,723.83 0.00 0.00 0.00 0.00 0.00 0.00
7.5 Stuco en Gradas M2 38.25 150.27 5,747.96 0.00 0.00 0.00 0.00 0.00 0.00
184,706.11 151,731.94 0.00 151,731.94
8.- TECHO
8.1 Techo Viga Vista, Machimbre y Lamina acanalada standard color rojo M2 185.75 1,155.01 214,544.02 185.75 214,543.11 0.00 185.75 214,543.11 100.00
8.2 Canales Aguas Lluvias M.L. 105.50 1,113.77 117,502.79 0.00 0.00 0.00 0.00 0.00 0.00
332,046.81 214,543.11 0.00 214,543.11
9.- PISOS
9.1 Conformacion Terreno P.B. M2 380.72 14.99 5,705.50 342.65 5,136.32 0.00 342.65 5,136.32 90.02
9.2 Relleno Material Selecto P.B. M3 110.89 317.81 35,242.36 99.80 31,717.44 0.00 99.80 31,717.44 90.00
9.3 Firme de Concreto M2 2,079.06 274.47 570,646.87 1,871.15 513,574.54 0.00 1,871.15 513,574.54 90.00
9.4 Piso de Ceramica M2 2,159.49 487.15 1,051,986.19 0.00 0.00 0.00 0.00 0.00 0.00
9.5 Piso de Ceramica Antiderrapante M2 504.00 466.07 234,897.97 0.00 0.00 0.00 0.00 0.00 0.00
9.6 Moldura de Ceramica M.L. 2,168.01 74.60 161,743.66 0.00 0.00 0.00 0.00 0.00 0.00
9.7 Moldura de Ceramica Antiderrapante M.L. 157.00 74.60 11,712.93 0.00 0.00 0.00 0.00 0.00 0.00
9.8 Piso en Duchas M2 68.23 479.42 32,711.14 0.00 0.00 0.00 0.00 0.00 0.00
9.9 Bordillo en Duchas M.L. 71.00 165.62 11,758.88 0.00 0.00 0.00 0.00 0.00 0.00
9.10. Desniveles de Concreto M2 564.00 274.47 154,803.05 507.60 139,320.97 0.00 507.60 139,320.97 90.00
2,271,208.57 689,749.27 0.00 689,749.27
10.- ACABADOS
10.1 Repello y Pulido Paredes Interiores M2 6,099.34 234.74 1,431,750.78 5,489.38 1,288,577.06 0.00 5,489.38 1,288,577.06 90.00
10.2 Repello Pulido Paredes Fachadas M2 1,660.80 256.65 426,249.44 1,660.79 426,241.75 0.00 1,660.79 426,241.75 100.00
10.3 Stuco en Losa M2 1,886.40 150.27 283,476.05 0.00 0.00 0.00 0.00 0.00 0.00
10.4 Enchape de Ceramica (Baños y Cocina) M2 588.58 513.11 302,006.69 0.00 0.00 0.00 0.00 0.00 0.00
10.5 Pintura en Paredes Pulidas Interiores M2 6,099.34 66.34 404,633.86 0.00 0.00 0.00 0.00 0.00 0.00
10.6 Cielo Tabla-Yeso baños y cocina M2 290.10 390.94 113,412.12 0.00 0.00 0.00 0.00 0.00 0.00

UNITARIO
10.7 Pintura Cielos Tabla-Yeso M2 290.10 66.34 19,245.41 0.00 0.00 0.00 0.00 0.00 0.00
10.8 Pintura Fachadas M2 1,660.80 88.07 146,267.37 0.00 0.00 0.00 0.00 0.00 0.00
10.9 Pintura Cielo de Machimbre M2 167.18 142.16 23,766.56 0.00 0.00 0.00 0.00 0.00 0.00
3,150,808.29 1,714,818.81 0.00 1,714,818.81
11.- PUERTAS
11.1 P-01 .-Puerta Principal UND 20.00 16,289.23 325,784.57 0.00 0.00 0.00 0.00 0.00 0.00
11.2 P-02.- Puertas Dormitorios UND 80.00 3,313.61 265,088.73 0.00 0.00 0.00 0.00 0.00 0.00
11.3 P-03.- Baños,Lavanderia,Pileta de Aseo y Azotea UND 75.00 5,131.11 384,833.02 0.00 0.00 0.00 0.00 0.00 0.00
11.4 P-04.- Tragaluces UND 6.00 5,131.11 30,786.64 0.00 0.00 0.00 0.00 0.00 0.00
11.5 P/B.- Basurero UND 1.00 5,131.11 5,131.11 0.00 0.00 0.00 0.00 0.00 0.00
1,011,624.07 0.00 0.00 0.00
12.- ALUMINIO Y VIDRIO
12.1 Ventana V-01 de 2.30m.de ancho x 1.50m de alto UND 48.00 10,490.26 503,532.63 34.00 356,668.84 0.00 34.00 356,668.84 70.83
12.2 Ventana V-02 de 1.50m.de ancho x 0.90m de alto UND 40.00 4,104.89 164,195.42 0.00 0.00 0.00 0.00 0.00 0.00
12.3 Ventana V-03 de 1.00m.de ancho x 1.10m de alto UND 22.00 3,344.72 73,583.87 0.00 0.00 0.00 0.00 0.00 0.00
12.4 Ventana V-04 de 0.90m.de ancho x 0.60m de alto UND 66.00 2,280.49 150,512.47 15.00 34,207.35 0.00 15.00 34,207.35 22.73
12.5 Puerta P-05 UND 1.00 30,138.76 30,138.76 0.00 0.00 0.00 0.00 0.00 0.00
12.6 Puerta P-06 UND 1.00 14,303.25 14,303.25 0.00 0.00 0.00 0.00 0.00 0.00
12.7 Puerta P-07 UND 36.00 14,686.37 528,709.26 18.00 264,354.66 0.00 18.00 264,354.66 50.00
1,464,975.67 655,230.85 0.00 655,230.85
13.- INSTALACION ELECTRICA
13.1 Material Electrico por Apartamento UND 20.00 104,758.85 2,095,176.91 5.40 565,697.79 0.00 5.40 565,697.79 27.00
13.2 Mano de Obra por Apartamento UND 20.00 37,349.04 746,980.89 5.40 201,684.82 0.00 5.40 201,684.82 27.00
2,842,157.79 767,382.61 0.00 767,382.61
14.- INSTALACIONES DRENAJE SANITARIO
14.1 Materiales S.G 1.00 197,891.85 197,891.85 0.55 108,840.52 0.00 0.55 108,840.52 55.00
14.2 Mano de Obra S.G 1.00 139,973.35 139,973.35 0.55 76,985.34 0.00 0.55 76,985.34 55.00
14.3 Cajas Aguas Negras S.G 1.00 26,523.42 26,523.42 0.55 14,587.88 0.00 0.55 14,587.88 55.00
364,388.62 200,413.74 0.00 200,413.74
15.- INSTALACION DRENAJE AGUAS LLUVIAS
15.1 Materiales S.G 1.00 50,510.22 50,510.22 0.00 0.00 0.00 0.00 0.00 0.00
15.2 Mano de Obra S.G 1.00 11,646.80 11,646.80 0.00 0.00 0.00 0.00 0.00 0.00
15.3 Cajas Aguas Lluvias S.G 7.00 1,895.31 13,267.14 0.00 0.00 0.00 0.00 0.00 0.00

UNITARIO
75,424.16 0.00 0.00 0.00
16.- INSTALACION AGUA POTABLE
16.1 Materiales S.G 1.00 211,541.78 211,541.78 0.10 21,154.18 0.00 0.10 21,154.18 10.00
16.2 Mano de Obra S.G 1.00 37,259.17 37,259.17 0.10 3,725.92 0.00 0.10 3,725.92 10.00
248,800.95 24,880.10 0.00 24,880.10
17.- MUEBLES Y ACCESORIOS SANITARIOS
17.1 Pila y Rival UND 20.00 2,330.99 46,619.77 0.00 0.00 0.00 0.00 0.00 0.00
17.2 Lavatrastos UND 21.00 3,943.62 82,816.07 0.00 0.00 0.00 0.00 0.00 0.00
17.3 Inodoros UND 44.00 3,467.16 152,555.14 0.00 0.00 0.00 0.00 0.00 0.00
17.4 Lavamanos UND 44.00 2,272.35 99,983.28 0.00 0.00 0.00 0.00 0.00 0.00
17.5 Inodoro Servidumbre UND 21.00 2,900.64 60,913.54 0.00 0.00 0.00 0.00 0.00 0.00
17.6 Lavamanos Servidumbre UND 20.00 1,760.84 35,216.88 0.00 0.00 0.00 0.00 0.00 0.00
17.7 Duchas UND 61.00 2,287.01 139,507.47 0.00 0.00 0.00 0.00 0.00 0.00
17.8 Toallera UND 64.00 249.38 15,960.14 0.00 0.00 0.00 0.00 0.00 0.00
17.9 Portapel UND 65.00 271.22 17,629.02 0.00 0.00 0.00 0.00 0.00 0.00
17.10. Jabonera UND 65.00 205.24 13,340.88 0.00 0.00 0.00 0.00 0.00 0.00
17.11 Cortineros UND 61.00 147.69 9,009.03 0.00 0.00 0.00 0.00 0.00 0.00
673,551.21 0.00 0.00 0.00
18.- OTROS CONCEPTOS
18.1 Elevador 8 Personas UND 1.00 1,082,138.28 1,082,138.28 0.78 844,067.86 0.00 0.78 844,067.86 78.00
18.2 Cisterna UND 1.00 198,457.10 198,457.10 0.90 178,611.39 0.00 0.90 178,611.39 90.00
18.3 Muebles de Cocina UND 20.00 27,952.32 559,046.32 0.00 0.00 0.00 0.00 0.00 0.00
18.4 Closet Dormitorio Principal UND 20.00 19,058.40 381,167.95 0.00 0.00 0.00 0.00 0.00 0.00
18.5 Closet Dormitorios 1 y 2 UND 40.00 14,660.31 586,412.22 0.00 0.00 0.00 0.00 0.00 0.00
18.6 Barandales Metalicos M.L. 226.10 2,492.25 563,498.17 28.29 70,505.75 151.48 377,526.03 179.77 448,031.78 79.51
18.7 Ducto Basura (Incluye Puerta) M.L. 15.65 2,754.24 43,103.81 0.00 0.00 0.00 0.00 0.00 0.00
3,413,823.84 1,093,185.00 377,526.03 1,470,711.03
19.- OBRAS EXTERIORES

19.1 CIMENTACION
Excavacion Zapatas y Muros M3 48.22 271.49 13,091.11 48.22 13,091.25 0.00 48.22 13,091.25 100.00

UNITARIO
Concreto Reforzado Zapatas M3 8.98 5,363.29 48,162.38 8.98 48,162.38 0.00 8.98 48,162.38 100.00
Concreto Reforzado Viga de Cimentacion M3 6.86 10,940.17 75,049.58 6.86 75,049.58 0.00 6.86 75,049.58 100.00
Concreto Refrozado Muro M3 18.08 14,345.20 259,361.14 18.08 259,361.22 0.00 18.08 259,361.22 100.00
Relleno Compactado Zapatas M3 28.67 80.06 2,295.21 28.67 2,295.32 0.00 28.67 2,295.32 100.00
397,959.41 397,959.74 0.00 397,959.74
19.2 ESTRUCTURA
Concreto Reforzado Columnas M3 4.85 21,401.46 103,797.09 4.85 103,797.08 0.00 4.85 103,797.08 100.00
Concreto Reforzado Castillos M3 0.51 15,228.90 7,766.74 0.51 7,766.74 0.00 0.51 7,766.74 100.00
Concreto Reforzado Vigas Entrepiso M3 11.96 17,860.98 213,617.32 11.96 213,617.32 0.00 11.96 213,617.32 100.00
Concreto Reforzado Losa Entrepiso M3 37.68 11,692.35 440,567.89 37.68 440,567.89 0.00 37.68 440,567.89 100.00
765,749.04 765,749.03 0.00 765,749.03
19.3 GRADAS
Excavacion 0.51 271.48 138.46 0.51 138.45 0.00 0.51 138.45 100.00
Concreto Zapatas y Pedestales M3 0.27 5,363.34 1,448.10 0.27 1,448.10 0.00 0.27 1,448.10 100.00
Concreto Reforzado Gradas M3 1.17 14,379.04 16,823.48 1.17 16,823.48 0.00 1.17 16,823.48 100.00
Barandal M.L 28.90 1,605.53 46,399.86 0.00 0.00 0.00 0.00 0.00 0.00
Piso en Gradas (Huellas y Contrahuellas) 8.71 577.07 5,026.31 0.00 0.00 0.00 0.00 0.00 0.00
Stuco en Gradas M2 5.90 210.38 1,241.25 0.00 0.00 0.00 0.00 0.00 0.00
Refuerzo Kg 130.44 45.08 5,879.94 0.00 0.00 0.00 0.00 0.00 0.00
Formas M2 7.39 456.10 3,370.57 0.00 0.00 0.00 0.00 0.00 0.00
80,327.96 18,410.03 0.00 18,410.03
19.4 BARDAS
Excavacion M3 18.24 271.49 4,951.93 18.24 4,951.98 0.00 18.24 4,951.98 100.00
Concreto Reforzado Zapatas Barda M3 6.08 7,963.36 48,417.22 6.08 48,417.23 0.00 6.08 48,417.23 100.00
Concreto Reforzado Viga Cimentacion Bardas M3 3.15 14,462.64 45,557.32 3.15 45,557.32 0.00 3.15 45,557.32 100.00
Castillos Barandal M3 1.73 19,319.07 33,421.99 1.73 33,421.99 0.00 1.73 33,421.99 100.00
Paredes Barda 6" M2 195.75 416.60 81,549.93 195.75 81,547.37 0.00 195.75 81,547.37 100.00
Paredes Barda 4" M2 100.00 348.19 34,818.77 100.00 34,819.00 0.00 100.00 34,819.00 100.00
Concreto Solera Superior Bardas M3 1.26 21,443.31 27,018.58 1.26 27,018.57 0.00 1.26 27,018.57 100.00
Repello Bardas M2 491.50 202.31 99,436.45 491.50 99,435.37 0.00 491.50 99,435.37 100.00

UNITARIO
Pintura Bardas M2 491.50 77.57 38,125.31 0.00 0.00 0.00 0.00 0.00 0.00
413,297.50 375,168.82 0.00 375,168.82
19.5 PAVIMENTO
Conformacion Terreno M2 460.80 30.79 14,186.48 460.80 14,188.03 0.00 460.80 14,188.03 100.00
Material Sub-Base M3 92.16 325.78 30,024.31 92.16 30,023.88 0.00 92.16 30,023.88 100.00
Pavimento Concreto 15cms M2 460.80 682.55 314,519.62 446.98 305,086.20 0.00 446.98 305,086.20 97.00
Bordillos M.L. 92.00 307.87 28,323.71 55.20 16,994.42 0.00 55.20 16,994.42 60.00
Aceras M2 94.50 400.61 37,857.31 75.60 30,286.12 18.90 7,571.53 94.50 37,857.65 100.00
Pintura Estacionamiento M.L. 136.20 16.29 2,218.59 0.00 0.00 0.00 0.00 0.00 0.00
Topes Unds 33.00 513.11 16,932.65 8.00 4,104.88 0.00 8.00 4,104.88 24.24
Jardineras S.G 1.00 22,261.95 22,261.95 0.00 0.00 0.00 0.00 0.00 0.00
466,324.62 400,683.54 7,571.53 408,255.06
19.6 OBRAS VARIAS

Puertas Metálicas Und 1.00 5,429.74 5,429.74 0.50 2,714.87 0.00 0.50 2,714.87 50.00
Portones Metalicos Und 3.00 34,750.35 104,251.06 0.50 17,375.18 0.00 0.50 17,375.18 16.67
Ventanas Garaje Und 1.00 13,031.38 13,031.38 0.50 6,515.69 0.00 0.50 6,515.69 50.00
Instalación Eléctrica Exterior S.G. 1.00 81,446.14 81,446.14 0.00 0.00 0.00 0.00 0.00 0.00
Planta Eléctrica con Transformador Switch Und 1.00 304,065.59 304,065.59 0.00 0.00 0.00 0.00 0.00 0.00
508,223.92 26,605.74 0.00 26,605.74
28,019,266.29 16,850,343.01 385,097.56 17,235,440.56


UNITARIO
1
1.04586966
6.24
2,932.06
53.57
271.49
271.49
271.49
66.71
66.71
66.71
362.27
5,283.14
16,341.13
10,337.16
9,637.09
18,717.90
14,463.72
1,147.93
17,436.26
75,751.12
403.81
13,838.81
223.02
223.02
1
1.04586966
10,317.53
1,056.04
531.40
98.75
138.38
1,063.60
1,025.62
13.80
292.66
252.75
448.59
429.18
68.70
68.70
441.48
152.51
252.75
216.16
236.34
138.38
472.50
61.09
360.00
1
1.04586966
61.09
81.10
130.91
15,000.00
3,051.35
4,725.00
4,725.00
4,725.00
*
9,660.00
3,780.00
3,080.00
2,100.00
27,753.40
13,171.20
13,524.00
1,468,729.30
525,811.00
145,783.59
103,116.00
24,424.20
37,210.03
8,580.00
1,745.30
1
1.04586966
155,839.27
27,448.20
2,146.50
3,631.50
3,192.75
2,092.50
2,671.07
1,621.48
2,106.00
229.64
249.75
189.00
136.00
931,500.00
182,750.00
25,740.00
17,550.00
13,500.00
2,295.00
2,536.25
250.00
1
1.04586966
4,938.81
10,074.30
13,209.83
73.72
19,707.62
14,023.59
16,447.35
10,766.95
250.00
4,938.85
13,241.00
1,478.46
531.40
193.73
41.51
420.00
250.00
7,333.09
13,317.98
17,790.04
383.63
320.63
19,746.16
186.30
1
1.04586966
71.43
28.35
300.00
628.53
283.50
368.90
15.00
472.50
20,500.00
5,000.00
32,000.00
12,000.00
75,000.00
17,235,440.56
1
1.04586966
PRESUPUESTO VIVIENDA No.50 DEL BLOQUE No.37 MODELO VENECIA II
EN LOTE 8:00M X 20.00M.
ESTIMACION DE PAGO No.04 DEL 01 AL 30 DE SEPTIEMBRE DEL 2015
OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL % 1.03832113
UNITARIO
1.- PRELIMINARES
1.1 Limpieza de Lote M2 160.00 5.73 916.40 160.00 916.40 0.00 160.00 916.40 100.00 5.52
1.2 Marcacion y Nivelacion Gl. 1.00 945.03 945.03 1.00 945.03 0.00 1.00 945.03 100.00 910.15
1,861.43 1,861.43 0.00 1,861.43
2.- EXCAVACIÓN
2.1 Excavacion para Zapatas M3 12.37 210.01 2,597.79 12.37 2,597.79 0.00 12.37 2,597.79 100.00 202.26
2.2 Excavacion para Sistema de Drenaje M3 8.33 210.01 1,749.36 8.33 1,749.36 0.00 8.33 1,749.36 100.00 202.26
2.3 Excavacion para Agua Potable M3 3.10 210.01 651.02 3.10 651.02 0.00 3.10 651.02 100.00 202.26
4,998.17 4,998.17 0.00 4,998.17

3.1 Relleno de Cimientos M3 9.40 76.37 717.84 9.40 717.84 0.00 9.40 717.84 100.00 73.55
3.2 Relleno Tuberías de Drenaje M3 8.18 76.37 624.68 8.18 624.68 0.00 8.18 624.68 100.00 73.55
3.3 Relleno Tuberías de Agua Potable M3 3.04 76.37 232.15 3.04 232.15 0.00 3.04 232.15 100.00 73.55
1,574.67 1,574.67 0.00 1,574.67
4.- CIMENTACION
4.1 Excavacion Viga Cimentacion M3 10.50 210.02 2,205.16 10.50 2,205.16 0.00 10.50 2,205.16 100.00 202.26
4.2 Zapatas Aisladas M3 2.97 6,435.92 19,114.70 2.97 19,114.70 0.00 2.97 19,114.70 100.00 6,198.40
4.3 Pedestales M3 0.78 16,418.59 12,806.50 0.78 12,806.50 0.00 0.78 12,806.50 100.00 15,812.64
4.4 Viga de Cimentacion de 0.15mx0.30m. M3 2.26 12,191.36 27,552.48 2.26 27,552.48 0.00 2.26 27,552.48 100.00 11,741.42
4.5 Sobre-Elevacion de Bloques M2 9.30 740.42 6,885.94 9.30 6,885.94 0.00 9.30 6,885.94 100.00 713.10
4.6 Muros de Mamposteria de Piedra M3 6.30 1,189.14 7,491.60 6.30 7,491.60 0.00 6.30 7,491.60 100.00 1,145.25
76,056.39 76,056.39 0.00 76056.385792
5.- ESTRUCTURA
5.1 Columnas 1er. Nivel M3 1.03 14,351.12 14,781.65 1.03 14,781.65 0.00 1.03 14,781.65 100.00 13,821.46
5.2 Castillos 2do. Nivel M3 1.69 15,940.87 26,940.06 1.69 26,940.06 0.00 1.69 26,940.06 100.00 15,352.54
5.3 Concreto Vigas M3 2.87 17,372.65 49,859.50 2.87 49,859.50 0.00 2.87 49,859.50 100.00 16,731.48
5.4 Concreto Losa M2 78.00 1,200.38 93,629.31 78.00 93,629.31 0.00 78.00 93,629.31 100.00 1,156.07
185,210.53 185,210.53 0.00 185,210.53
EN LOTE 8:00M X 20.00M.
UNITARIO
6.- PAREDES
6.1 Paredes 1er. Nivel de Ladrillo Rafon M2 89.53 440.25 39,415.73 89.53 39,415.73 0.00 89.53 39,415.73 100.00 424.00
6.2 Paredes 2do. Nivel de Ladrillo Rafon M2 188.36 446.65 84,130.27 188.36 84,130.27 0.00 188.36 84,130.27 100.00 430.16
6.3 Cargadores de Puertas y Ventanas M.L. 26.15 277.92 7,267.58 26.15 7,267.58 0.00 26.15 7,267.58 100.00 267.66
6.4 Solera Superior M3 1.46 15,628.55 22,817.69 1.46 22,817.69 0.00 1.46 22,817.69 100.00 15,051.75
6.5 Batientes de Ventanas M.L. 13.18 277.92 3,662.97 13.18 3,662.97 0.00 13.18 3,662.97 100.00 267.66
6.6 Entabicado M.L. 87.00 127.43 11,086.67 87.00 11,086.67 0.00 87.00 11,086.67 100.00 122.73
168,380.90 168,380.90 0.00 168,380.90
336,761.80
7.- ESCALERAS
7.1 Paredes y Relleno Material Selecto Gl 1.00 3,340.90 3,340.90 1.00 3,340.90 0.00 1.00 3,340.90 100.00 3,217.60
7.2 Concreto reforzado M3 1.90 18,666.57 35,466.48 1.90 35,466.48 0.00 1.90 35,466.48 100.00 17,977.65
7.3 Barandal M.L. 12.45 932.64 11,611.35 0.00 0.00 0.00 0.00 0.00 898.22
7.4 Estuco Gradas M2 2.94 192.01 564.50 0.00 0.00 0.00 0.00 0.00 184.92
50,983.23 38,807.39 0.00 38,807.39
8 TECHO
8.1 Techo Viga Vista, Panelit Machimbre y Lamina Acanalada
Standard Color Rojo M2 101.00 1,159.58 117,117.62 10.10 11,711.76 90.90 105,405.86 101.00 117,117.62 100.00 1,116.78
8.2 Techo Barbacoa y Lavanderia M2 17.60 634.96 11,175.32 0.00 17.60 11,175.32 17.60 11,175.32 100.00 611.53
8.3 Cielo Falso Barbacoa con Pintura M2 14.09 396.64 5,588.71 0.00 0.00 0.00 0.00 0.00 382.00
8.4 Canales Aguas Lluvias S:G 1.00 4,360.86 4,360.86 0.00 0.00 0.00 0.00 0.00 4,199.91
138,242.50 11,711.76 116,581.18 128,292.94
9.- PISOS
9.1 Conformacion Terreno M2 66.15 17.19 1,137.39 66.15 1,137.39 0.00 66.15 1,137.39 100.00 16.56
9.2 Relleno de Material Selecto M3 8.87 371.03 3,291.00 8.87 3,291.00 0.00 8.87 3,291.00 100.00 357.33
9.3 Firme de Concreto M2 182.44 315.06 57,479.15 18.24 5,746.65 164.20 51,732.50 182.44 57,479.15 100.00 303.43
9.4 Pisos de Ceramica M2 132.89 559.16 74,307.08 0.00 0.00 0.00 0.00 0.00 538.53
9.5 Batientes de Puertas M.L. 2.58 150.08 387.20 0.00 0.00 0.00 0.00 0.00 144.54
9.6 Moldura para Piso M.L. 106.48 85.63 9,117.49 0.00 0.00 0.00 0.00 0.00 82.47
9.7 Acabado Gradas Gl. 1.00 7,055.31 7,055.31 0.00 0.00 0.00 0.00 0.00 6,794.92
9.8 Ceramica Antiderrapante M2 47.13 534.98 25,213.59 0.00 0.00 0.00 0.00 0.00 515.24
EN LOTE 8:00M X 20.00M.
UNITARIO
9.9 Moldura Cermica Antiderrapante M.L. 38.91 85.63 3,331.72 0.00 0.00 0.00 0.00 0.00 82.47
9.10 Bordillo en Ducha M.L. 3.45 190.10 655.84 0.00 0.00 0.00 0.00 0.00 183.08
181,975.76 10,175.05 51,732.50 61,907.54
10.- ACABADOS
10.1 Repello y Pulido de Paredes Interiores y Exteriores M2 543.68 235.66 128,124.43 217.47 51,249.30 0.00 217.47 51,249.30 40.00 226.96
10.2 Repello Confiteado en Paredes Exteriores M2 12.10 257.67 3,117.81 0.00 0.00 0.00 0.00 0.00 248.16
10.3 Repello y Tallado de Mochetas M.L. 124.94 53.99 6,745.37 49.38 2,665.97 75.56 4,079.40 124.94 6,745.37 100.00 52.00
10.4 Ceramica en Baños y Cocina M2 38.25 602.75 23,055.12 0.00 0.00 0.00 0.00 0.00 580.50
10.5 Ceramica en Pisos de Ducha M2 4.53 550.29 2,492.82 0.00 0.00 0.00 0.00 0.00 529.98
10.6 Pintura en Paredes Pulidas M2 543.68 76.09 41,370.54 0.00 0.00 0.00 0.00 0.00 73.29
10.7 Pintura en Paredes Confiteadas M2 12.10 183.47 2,220.03 0.00 0.00 0.00 0.00 0.00 176.70
10.8 Pintura en Cielo M2 83.32 129.74 10,810.33 0.00 0.00 0.00 0.00 0.00 124.96
10.9 Acabado en Losa M2 63.87 192.01 12,263.38 0.00 0.00 0.00 0.00 0.00 184.92
10.10 Colocacion Malla de Refuerzo en Repellos M.L. 59.49 34.08 2,027.20 0.00 0.00 0.00 0.00 0.00 32.82
10.11 Repello Pulido Columnas y Vigas M2 26.83 454.36 12,190.56 0.00 0.00 0.00 0.00 0.00 437.59
10.12 Juntas de Expansion M.L. 6.60 336.56 2,221.27 0.00 0.00 0.00 0.00 0.00 324.14
246,638.87 53,915.27 4,079.40 57,994.67
11.- PUERTAS
11.1 Puerta de Metal para Exteriores Vivienda Und 3.00 5,884.61 17,653.82 0.00 0.00 0.00 0.00 0.00 5,667.42
11.2 Puertas Termoformadas para Interiores Und 7.00 3,326.70 23,286.90 0.00 0.00 0.00 0.00 0.00 3,203.92
11.3 Puerta y Portones de Acceso Und 1.00 49,774.87 49,774.87 0.00 0.00 0.00 0.00 0.00 47,937.84
90,715.59 0.00 0.00 0.00
12.- VENTANAS
12.- Ventana Sala de 1.753m de ancho x 1.205m de alto Tipo Francesa Und 1.00 9,151.73 9,151.73 0.00 0.00 0.00 0.00 0.00 8,813.97
12.2- Ventana 1/2 Baño de 0.752m de ancho x 0.43m de alto Tipo Francesa Und 1.00 3,286.50 3,286.50 0.00 0.00 0.00 0.00 0.00 3,165.21
12.3 Ventana Comedor de 1.745m de ancho x 0.793m de alto Tipo Francesa Und 1.00 6,038.44 6,038.44 0.00 0.00 0.00 0.00 0.00 5,815.58
12.4 Puerta Comedor de 1.30m de ancho x 2.08m de alto Und 1.00 12,949.28 12,949.28 0.00 0.00 0.00 0.00 0.00 12,471.36
12.5 Ventana Dormitorio 1 y 2 de 1.50m de ancho x 1.20m de alto Tipo Francesa Und 2.00 7,890.17 15,780.34 0.00 0.00 0.00 0.00 0.00 7,598.97
12.6 Ventana Dormitorio Principal de 1.20m de ancho x 1.92m de alto Tipo Francesa Und 1.00 10,098.99 10,098.99 0.00 0.00 0.00 0.00 0.00 9,726.27
12.7 Ventana Estudio de 1.50m de ancho x 1.20m de alto, Tipo Francesa Und 1.00 7,890.17 7,890.17 0.00 0.00 0.00 0.00 0.00 7,598.97
12.8 Ventana Sala T.V. de 1.20m de ancho x 1.20m de alto, Tipo Francesa Und 1.00 6,414.77 6,414.77 0.00 0.00 0.00 0.00 0.00 6,178.02
EN LOTE 8:00M X 20.00M.
UNITARIO
12.9 Ventana Baño de 0,80m de ancho x 0,50m de alto, Tipo Francesa Und 2.00 3,286.50 6,573.01 0.00 0.00 0.00 0.00 0.00 3,165.21
12.10 Ventana Dormitorio Empeda de 1,03m de ancho x 0,50m de alto, Celosia Und 1.00 1,043.48 1,043.48 0.00 0.00 0.00 0.00 0.00 1004.97
12.11 Ventana Baño de 0,70m de ancho x 0,40m de alto, Tipo Francesa Und 1.00 694.93 694.93 0.00 0.00 0.00 0.00 0.00 669.29
12.12 Albañileria M2 17.37 102.87 1,786.79 0.00 0.00 0.00 0.00 0.00 99.07
81,708.43 0.00 0.00 0.00
13.- INSTALACIÓN ELÉCTRICA

13.1 Ductos Gl 1.00 3,173.29 3,173.29 0.50 1,586.65 0.00 0.50 1,586.65 50.00 3,056.18
13.2 Alambrado Gl 1.00 35,159.55 35,159.55 0.00 0.50 17,579.77 0.50 17,579.77 50.00 33,861.92
13.3 Accesorios Gl 1.00 18,995.71 18,995.71 0.00 0.00 0.00 0.00 0.00 18,294.64
13.4 Lámparas Gl 1.00 12,884.11 12,884.11 0.00 0.00 0.00 0.00 0.00 12,408.60
13.5 Estructura para Medidor Gl 1.00 4,612.77 4,612.77 0.00 0.00 0.00 0.00 0.00 4,442.53
13.6 Intercomunicador Und 1.00 5,181.12 5,181.12 0.00 0.00 0.00 0.00 0.00 4,989.90
13.7 Albañileria S.G 1.00 7,170.75 7,170.75 0.00 0.00 0.00 0.00 0.00 6,906.10
13.8 Alambrado Telefono y Cable GL 1.00 2,810.04 2,810.04 0.00 0.00 0.00 0.00 0.00 2,706.33
13.9 Accesorios Instalacion Telefono y Cable GL 1.00 1,826.50 1,826.50 0.00 0.00 0.00 0.00 0.00 1,759.09
91,813.84 1,586.65 17,579.77 19,166.42

14.1 Tuberia y Accesorios Gl 1.00 8,095.36 8,095.36 1.00 8,095.36 0.00 1.00 8,095.36 100.00 7,796.59
14.2 Cajas de Registro Und 3.00 2,173.58 6,520.73 0.50 1,086.79 0.00 0.50 1,086.79 16.67 2,093.36
14,616.09 9,182.15 0.00 9,182.15 14,076.66

15.1 Tuberia y Accesorios S.G. 1.00 1,695.40 1,695.40 1.00 1,695.40 0.00 1.00 1,695.40 100.00 1,632.83
15.2 Pintura Asfaltica M2 12.00 54.51 654.12 12.00 654.12 0.00 12.00 654.12 100.00 52.50
15.3 Relleno con Grava M3 4.20 559.52 2,350.00 0.00 0.00 0.00 0.00 0.00 538.87
15.4 Cajas con Parrilla Und 2.00 2,173.58 4,347.15 0.00 0.00 0.00 0.00 0.00 2,093.36
9,046.68 2,349.52 0.00 2,349.52 4,317.56
16.- INSTALACIÓN DE AGUA POTABLE

EN LOTE 8:00M X 20.00M.
UNITARIO
16.1 Tuberia y Accesorios Agua Fria Gl 1.00 8,453.44 8,453.44 1.00 8,453.44 0.00 1.00 8,453.44 100.00 8,141.45
16.2 Tuberia y Accesorios Agua Caliente Gl 1.00 4,319.53 4,319.53 1.00 4,319.53 0.00 1.00 4,319.53 100.00 4,160.11
16.3 Sistema Hidroneumatico Gl 1.00 17,104.50 17,104.50 0.00 0.00 0.00 0.00 0.00 16,473.22
16.4 Albañileria M.L. 24.97 63.69 1,590.42 0.00 0.00 0.00 0.00 0.00 61.34
31,467.88 12,772.96 0.00 12,772.96

17.1 Pila y Rival de Concreto Und 1.00 2,290.99 2,290.99 0.00 0.00 0.00 0.00 0.00 2,206.44
17.2 Lavatrastos Und 1.00 4,539.80 4,539.80 0.00 0.00 0.00 0.00 0.00 4,372.25
17.3 Inodoro Und 4.00 3,408.69 13,634.76 0.00 0.00 0.00 0.00 0.00 3,282.89
17.4 Lavamanos Und 4.00 2,368.47 9,473.89 0.00 0.00 0.00 0.00 0.00 2,281.06
17.5 Ducha Und 3.00 446.25 1,338.75 0.00 0.00 0.00 0.00 0.00 429.78
17.6 Jabonera Und 4.00 196.51 786.05 0.00 0.00 0.00 0.00 0.00 189.26
17.7 Toalleros Und 4.00 245.33 981.33 0.00 0.00 0.00 0.00 0.00 236.28
17.8 Portarrollos Und 4.00 262.01 1,048.04 0.00 0.00 0.00 0.00 0.00 252.34
17.9 Cortineros Und 3.00 150.69 452.08 0.00 0.00 0.00 0.00 0.00 145.13
34,545.69 0.00 0.00 0.00

18.1 Excavación Zapatas Bardas M3 6.08 210.02 1,276.90 6.08 1,276.90 0.00 6.08 1,276.90 100.00 202.26
18.2 Concreto Zapatas M3 1.17 6,435.93 7,530.04 1.17 7,530.04 0.00 1.17 7,530.04 100.00 6,198.40
18.3 Concreto Solera Inferior Bardas M3 1.79 13,393.35 23,974.10 1.79 23,974.10 0.00 1.79 23,974.10 100.00 12,899.04
18.4 Paredes Bardas, Ladrillo Rafon M2 65.38 440.25 28,783.65 65.38 28,783.65 0.00 65.38 28,783.65 100.00 424.00
18.5 Solera Superior Bardas M3 0.76 15,628.55 11,877.70 0.00 0.00 0.00 0.00 0.00 0.00 15,051.75
18.6 Tallado de Castillos y Soleras Superior M.L. 14.00 54.00 755.97 0.00 0.00 0.00 0.00 0.00 0.00 52.00
18.7 Pintura Paredes Bardas M2 65.38 76.09 4,975.00 0.00 0.00 0.00 0.00 0.00 0.00 73.29
18.8 Huellas Entrada a Garage M2 11.55 392.79 4,536.76 0.00 0.00 0.00 0.00 0.00 0.00 378.30
18.9 Bordillo de Bloques M.L. 17.65 649.22 11,458.68 0.00 0.00 0.00 0.00 0.00 0.00 625.26
18.10. Conformacion Patio S.G. 1.00 264.52 264.52 0.00 0.00 0.00 0.00 0.00 0.00 254.75
18.11 Limpieza General S.G. 1.00 440.82 440.82 0.00 0.00 0.00 0.00 0.00 0.00 424.55
EN LOTE 8:00M X 20.00M.
UNITARIO
18.12 Castillos Bardas M3 0.82 14,351.12 11,767.92 0.82 11,767.92 0.00 0.82 11,767.92 100.00 13,821.46
18.13 Concreto Pedestales M3 0.29 16,418.71 4,761.43 0.29 4,761.43 0.00 0.29 4,761.43 100.00 15,812.75
18.14 Repello y Pulido en Bardas M2 65.38 235.66 15,407.55 0.00 0.00 0.00 0.00 0.00 0.00 226.96
18.15 Grama (Incluye Tierra Vegetal) M2 8.26 95.46 788.51 0.00 0.00 0.00 0.00 0.00 0.00 91.94
128,599.52 78,094.02 0.00 78,094.02

19.1 Cisterna Und 1.00 33,333.88 33,333.88 1.00 33,333.88 0.00 1.00 33,333.88 100.00 32,103.64
19.2 Mueble de Cocina Und 1.00 46,434.81 46,434.81 0.00 0.00 0.00 0.00 0.00 44,721.05
19.3 Closets Und 3.00 17,715.81 53,147.43 0.00 0.00 0.00 0.00 0.00 17,061.98
132,916.12 33,333.88 0.00 33,333.88
TOTAL LPS. 1,671,352.29 690,010.74 189,972.85 879,983.59

EN LOTE 8:00M X 20.00M.
UNITARIO
PRESUPUESTO VIIVENDA VENECIA II
ESTE ES EL BUENO
34,716,374.75
Venecia II
NUEVO/ 03/05-2Modificado
1,238,205.36
75.56
PRESUPUESTO VIVIENDA DOS PLANTAS MODELO VENECIA II
EN LOTE 8:00M X 20.00M.
ESTIMACION DE PAGO No.34 DEL 01 AL 30 DE SEPTIEMBRE DEL 2015. 1.05
VIVIENDAS DE LA No. 2,3,4 y 5 DEL BLOQUE No.17 y la No.41,42,43,44,51,52 y 53 DEL BLOQUE No.14

UNITARIO
1.- PRELIMINARES
1.1 Limpieza de Lote M2 11.00 916.40 10,080.40 11.00 10,080.40 0.00 11.00 10,080.40 100.00 763.20
1.2 Marcacion y Nivelacion Gl. 11.00 945.03 10,395.33 11.00 10,395.33 0.00 11.00 10,395.33 100.00 786.23
20,475.73 20,475.73 0.00 20,475.73
2.- EXCAVACIÓN
2.1 Excavacion para Cimientos M3 11.00 2,597.79 28,575.69 11.00 28,575.69 0.00 11.00 28,575.69 100.00 2,161.29
2.2 Excavacion para Sistema de Drenaje M3 11.00 1,749.36 19,242.96 10.00 17,493.60 0.00 10.00 17,493.60 90.91 1,455.42
2.3 Excavacion para Agua Potable M3 11.00 651.02 7,161.22 10.00 6,510.20 0.00 10.00 6,510.20 90.91 541.63
54,979.87 52,579.49 0.00 52,579.49

3.1 Relleno de Cimientos M3 11.00 717.84 7,896.24 10.00 7,178.40 0.00 10.00 7,178.40 90.91 597.18
3.2 Relleno Tuberías de Drenaje M3 11.00 624.68 6,871.48 10.00 6,246.80 0.00 10.00 6,246.80 90.91 519.68
3.3 Relleno Tuberías de Agua Potable M3 11.00 232.15 2,553.65 10.00 2,321.50 0.00 10.00 2,321.50 90.91 193.13
17,321.37 15,746.70 0.00 15,746.70
4.- CIMENTACION
4.1 Excavacion Viga Cimentación M3 11.00 2,205.16 24,256.76 11.00 24,256.76 0.00 11.00 24,256.76 100.00 1,834.56
4.2 Zapatas Aisladas M3 11.00 19,114.70 210,261.70 11.00 210,261.70 0.00 11.00 210,261.70 100.00 15,902.60
4.3 Pedestales M3 11.00 12,806.50 140,871.50 11.00 140,871.50 0.00 11.00 140,871.50 100.00 10,654.45
4.4 Viga de Cimentacion de 0.15mx0.30m. M3 11.00 27,552.48 303,077.28 11.00 303,077.28 0.00 11.00 303,077.28 100.00 22,922.46
4.5 Sobreelevacion de Bloque M2 11.00 6,885.94 75,745.34 11.00 75,745.34 0.00 11.00 75,745.34 100.00 5,728.80
4.6 Muros de Mamposteria de Piedra M3 11.00 7,491.60 82,407.60 10.00 74,916.00 0.00 10.00 74,916.00 90.91 6,232.65
836,620.18 829,128.58 0.00 829,128.58
5.- ESTRUCTURA
5.1 Columnas 1er. Nivel M3 11.00 14,781.65 162,598.15 10.00 147,816.50 0.00 10.00 147,816.50 90.91 12,297.69
5.2 Castillos 2do. Nivel M3 11.00 26,940.06 296,340.66 11.00 296,340.66 0.00 11.00 296,340.66 100.00 22,412.95
5.3 Concreto Vigas M3 11.00 49,859.50 548,454.50 11.00 548,454.50 0.00 11.00 548,454.50 100.00 41,480.91
5.4 Concreto Losa M2 11.00 93,629.31 1,029,922.41 11.00 1,029,922.41 0.00 11.00 1,029,922.41 100.00 77,895.48
2,037,315.72 2,022,534.07 0.00 2,022,534.07
EN LOTE 8:00M X 20.00M.

UNITARIO
6.- PAREDES
6.1 Paredes 1er. Nivel de Ladrillo Rafon M2 11.00 39,415.73 433,573.03 10.00 394,157.30 0.00 10.00 394,157.30 90.91 32,792.15
6.2 Paredes 2do. Nivel de Ladrillo Rafon M2 11.00 84,130.27 925,432.97 11.00 925,432.97 0.00 11.00 925,432.97 100.00 69,992.69
6.3 Cargadores de Puertas y Ventanas M.L. 11.00 7,267.58 79,943.38 10.30 74,856.07 0.00 10.30 74,856.07 93.64 6,046.40
6.4 Solera Superior M3 11.00 22,817.69 250,994.59 11.00 250,994.59 0.00 11.00 250,994.59 100.00 18,983.31
6.5 Batientes de Ventanas M.L. 11.00 3,662.97 40,292.67 11.00 40,292.67 0.00 11.00 40,292.67 100.00 3,047.48
6.6 Entabicado M.L. 11.00 11,086.67 121,953.37 10.00 110,866.70 0.00 10.00 110,866.70 90.91 9,223.74
1,852,190.01 1,796,600.30 0.00 1,796,600.30
7.- ESCALERAS
7.1 Paredes y Relleno Material Selecto Gl 11.00 3,340.90 36,749.90 11.00 36,749.90 0.00 11.00 36,749.90 100.00 2,779.59
7.2 Concreto reforzado M3 11.00 35,466.48 390,131.28 11.00 390,131.28 0.00 11.00 390,131.28 100.00 29,506.56
7.3 Barandal M.L. 11.00 11,611.35 127,724.85 10.00 116,113.50 0.00 10.00 116,113.50 90.91 9,660.08
7.4 Estuco Gradas M2 11.00 564.50 6,209.50 9.00 5,080.50 0.00 9.00 5,080.50 81.82 469.64
560,815.53 548,075.18 0.00 548,075.18
8 TECHO
8.1 Techo Viga Vista, Panelit Machimbre y Lamina Acanalada
Standard Color Rojo M2 11.00 117,117.62 1,288,293.82 10.00 1,171,176.20 0.00 10.00 1,171,176.20 90.91 97,436.72
8.2 Techo Barbacoa M2 11.00 11,175.32 122,928.52 9.00 100,577.88 0.00 9.00 100,577.88 81.82 9,297.38
8.3 Cielo Falso Barbacoa M2 11.00 5,588.71 61,475.81 8.60 48,062.91 0.00 8.60 48,062.91 78.18 4,649.56
8.4 Canales para Aguas Lluvias S.G. 11.00 4,360.86 47,969.46 8.00 34,886.88 0.00 8.00 34,886.88 72.73 3,628.04
1,520,667.61 1,354,703.87 0.00 1,354,703.87
9.- PISOS
9.1 Conformacion Terreno M2 11.00 1,137.39 12,511.29 10.50 11,942.60 0.00 10.50 11,942.60 95.45 945.95
9.2 Relleno de Material Selecto M3 11.00 3,291.00 36,201.00 9.00 29,619.00 0.00 9.00 29,619.00 81.82 2,737.99
9.3 Firme de Concreto M2 11.00 57,479.15 632,270.65 9.50 546,051.93 0.00 9.50 546,051.93 86.36 47,819.35
9.4 Pisos de Ceramica M2 11.00 74,307.08 817,377.88 8.00 594,456.64 0.00 8.00 594,456.64 72.73 61,820.43
EN LOTE 8:00M X 20.00M.

UNITARIO
9.5 Batientes de Puertas M.L. 11.00 387.20 4,259.20 8.00 3,097.60 0.00 8.00 3,097.60 72.73 322.14
9.6 Moldura para Piso M.L. 11.00 9,117.49 100,292.39 8.00 72,939.92 0.00 8.00 72,939.92 72.73 7,585.64
9.7 Acabado Gradas Gl. 11.00 7,055.31 77,608.41 9.00 63,497.79 0.00 9.00 63,497.79 81.82 5,869.70
9.8 Ceramica Antiderrapante M2 11.00 25,213.59 277,349.49 8.00 201,708.72 0.00 8.00 201,708.72 72.73 20,976.62
9.10 Moldura Cermica Antiderrapante M.L. 11.00 3,331.72 36,648.92 8.00 26,653.76 0.00 8.00 26,653.76 72.73 2,771.95
9.11 Bordillo en Ducha M.L. 11.00 655.84 7,214.24 8.00 5,246.72 0.00 8.00 5,246.72 72.73 545.62
2,001,733.47 1,555,214.67 0.00 1,555,214.67
10.- ACABADOS
10.1 Repello y Pulido de Paredes Interiores Y Exteriores M2 11.00 128,124.43 1,409,368.73 9.70 1,242,806.97 0.00 9.70 1,242,806.97 88.18 106,593.90
10.2 Repello Confiteado en Paredes Exteriores M2 11.00 3,117.81 34,295.91 9.00 28,060.29 0.00 9.00 28,060.29 81.82 2,593.88
10.3 Repello y Tallado de Mochetas M.L. 11.00 6,745.37 74,199.07 9.00 60,708.33 0.00 9.00 60,708.33 81.82 5,611.85
10.4 Ceramica en Baños y Cocina M2 11.00 23,055.12 253,606.32 8.00 184,440.96 0.00 8.00 184,440.96 72.73 19,180.85
10.5 Ceramica en Pisos de Ducha M2 11.00 2,492.82 27,421.02 8.00 19,942.56 0.00 8.00 19,942.56 72.73 2,073.92
10.6 Pintura en Paredes Pulidas M2 11.00 41,370.54 455,075.94 8.50 351,649.59 0.00 8.50 351,649.59 77.27 34,418.48
10.7 Pintura en Paredes Confiteadas M2 11.00 2,220.03 24,420.33 8.00 17,760.24 0.00 8.00 17,760.24 72.73 1,846.97
10.8 Pintura en Cielo M2 11.00 10,810.33 118,913.63 8.50 91,887.81 0.00 8.50 91,887.81 77.27 8,993.72
10.9 Acabado en Losa M2 11.00 12,263.38 134,897.18 10.00 122,633.80 0.00 10.00 122,633.80 90.91 10,202.59
10,10, Colocacion Malla de Refuerxo en Repellos M.L. 11.00 2,027.20 22,299.20 9.00 18,244.80 0.00 9.00 18,244.80 81.82 1,686.54
10.11 Repello Pulido Columnas y Vigas M2 11.00 12,190.56 134,096.16 8.00 97,524.48 0.00 8.00 97,524.48 72.73 10,142.01
10.12 Juntas de Expansion M.L. 11.00 2,221.27 24,433.97 8.00 17,770.16 0.00 8.00 17,770.16 72.73 1,848.00
2,713,027.46 2,253,429.99 0.00 2,253,429.99
11.- PUERTAS
11.1 Puerta de Metal para Exteriores Vivienda Und 11.00 17,653.82 194,192.02 8.00 141,230.56 0.00 8.00 141,230.56 72.73 14,687.20
11.2 Puertas Termoformadas para Interiores Und 11.00 23,286.90 256,155.90 8.00 186,295.20 0.00 8.00 186,295.20 72.73 19,373.69
11.3 Puerta y Portones de Acceso Und 11.00 49,774.87 547,523.57 8.00 398,198.96 0.00 8.00 398,198.96 72.73 41,410.50
997,871.49 725,724.72 0.00 725,724.72
12.- VENTANAS
12.1 Ventana Sala de 1.753m de ancho x 1.205m de alto Tipo Francesa Und 11.00 9,151.73 100,669.03 8.00 73,213.84 0.00 8.00 73,213.84 72.73 7,613.84
12.2 Ventana 1/2 Baño de 0.752m de ancho x 0.43m de alto Tipo Francesa Und 11.00 3,286.50 36,151.50 8.00 26,292.00 0.00 8.00 26,292.00 72.73 2,734.23
EN LOTE 8:00M X 20.00M.

UNITARIO
12.3 Ventana Comedor de 1.745m de ancho x 0.793m de alto Tipo Francesa Und 11.00 6,038.44 66,422.84 8.00 48,307.52 0.00 8.00 48,307.52 72.73 5,023.71
12.4 Puerta Comedor de 1.30m de ancho x 2.08m de alto Und 11.00 12,949.28 142,442.08 8.00 103,594.24 0.00 8.00 103,594.24 72.73 10,773.23
12.5 Ventana Dormitorio 1 y 2 de 1.50m de ancho x 1.20m de alto Tipo Francesa Und 11.00 15,780.34 173,583.74 8.00 126,242.72 0.00 8.00 126,242.72 72.73 13,128.55
12.6 Ventana Dormitorio Principal de 1.20m de ancho x 1.92m de alto Tipo Francesa Und 11.00 10,098.99 111,088.89 8.00 80,791.92 0.00 8.00 80,791.92 72.73 8,401.91
12.7 Ventana Estudio de 1.50m de ancho x 1.20m de alto, Tipo Francesa Und 11.00 7,890.17 86,791.87 8.00 63,121.36 0.00 8.00 63,121.36 72.73 6,564.28
12.8 Ventana Sala T.V. de 1.20m de ancho x 1.20m de alto, Tipo Francesa Und 11.00 6,414.77 70,562.47 8.00 51,318.16 0.00 8.00 51,318.16 72.73 5,336.81
12.9 Ventana Baño de 0,80m de ancho x 0,50m de alto, Tipo Francesa Und 11.00 6,573.01 72,303.11 8.00 52,584.08 0.00 8.00 52,584.08 72.73 5,468.46
12.10 Ventana Dormitorio Empleada de 1,03m de ancho x 0,50m de alto, Celosia Und 11.00 1,043.48 11,478.28 8.00 8,347.84 0.00 8.00 8,347.84 72.73 868.12
12.11 Ventana Baño de 0,70m de ancho x 0,40m de alto, Tipo Francesa Und 11.00 694.93 7,644.23 8.00 5,559.44 0.00 8.00 5,559.44 72.73 578.15
12.12 Albañileria M2 11.00 1,786.79 19,654.69 8.00 14,294.32 0.00 8.00 14,294.32 72.73 1,486.52
898,792.73 653,667.44 0.00 653,667.44

13.1 Ductos Gl 11.00 3,173.29 34,906.19 11.00 34,906.19 0.00 11.00 34,906.19 100.00 2,640.04
13.2 Alambrado Gl 11.00 35,159.55 386,755.05 8.00 281,276.40 0.00 8.00 281,276.40 72.73 29,251.20
13.3 Accesorios Gl 11.00 18,995.71 208,952.81 8.00 151,965.68 1.00 18,995.71 9.00 170,961.39 81.82 15,803.60
13.4 Lámparas Gl 11.00 12,884.11 141,725.21 8.00 103,072.88 1.00 12,884.11 9.00 115,956.99 81.82 10,719.01
13.5 Estructura para Medidor Gl 11.00 4,612.77 50,740.47 9.00 41,514.93 0.00 9.00 41,514.93 81.82 3,837.62
13.6 Intercomunicador Und 11.00 5,181.12 56,992.32 8.00 41,448.96 1.00 5,181.12 9.00 46,630.08 81.82 4,310.46
13.7 Albañileria S.G 11.00 7,170.75 78,878.25 8.00 57,366.00 1.00 7,170.75 9.00 64,536.75 81.82 5,965.75
13.8 Alambrado Telefono y Cable Gl 11.00 2,810.04 30,910.44 8.00 22,480.32 1.00 2,810.04 9.00 25,290.36 81.82 2,337.83
13.9 Accesorios Instalacion Telefono y Cable Gl 11.00 1,826.50 20,091.50 8.00 14,612.00 1.00 1,826.50 9.00 16,438.50 81.82 1,519.57
1,009,952.24 748,643.36 48,868.23 797,511.59

14.1 Tuberia y Accesorios Gl 11.00 8,095.36 89,048.96 11.00 89,048.96 0.00 11.00 89,048.96 100.00 6,734.98
14.2 Cajas de Registro Und 11.00 6,520.73 71,728.03 10.00 65,207.30 0.00 10.00 65,207.30 90.91 5,424.96
160,776.99 154,256.26 0.00 154,256.26
15.- INSTALACIÓN DRENAJE AGUA LLUVIAS
15.1 Tuberia y Accesorios S.G 11.00 1,695.40 18,649.40 10.00 16,954.00 0.00 10.00 16,954.00 90.91 1,410.50
15.2 Pintura Asfaltica M2 11.00 654.12 7,195.32 11.00 7,195.32 0.00 11.00 7,195.32 100.00 544.20
EN LOTE 8:00M X 20.00M.

UNITARIO
15.3 Relleno con Grava M3 11.00 2,350.00 25,850.00 11.00 25,850.00 0.00 11.00 25,850.00 100.00 1,955.10
15.4 Cajas con Parrilla Und 11.00 4,347.15 47,818.65 9.00 39,124.35 0.00 9.00 39,124.35 81.82 3,616.64
99,513.37 89,123.67 0.00 89,123.67

16.1 Tuberia y Accesorios Agua Fria Gl 11.00 8,453.44 92,987.84 11.00 92,987.84 0.00 11.00 92,987.84 100.00 7,032.89
16.2 Tuberia y Accesorios Agua Caliente Gl 11.00 4,319.53 47,514.83 9.00 38,875.77 0.00 9.00 38,875.77 81.82 3,593.66
16.3 Sistema Hidroneumatico Gl 11.00 17,104.50 188,149.50 8.00 136,836.00 1.00 17,104.50 9.00 153,940.50 81.82 14,230.19
16.4 Albañileria M.L 11.00 1,590.42 17,494.62 9.00 14,313.78 0.00 9.00 14,313.78 81.82 1,323.16
346,146.79 283,013.39 17,104.50 300,117.89

17.1 Pila y Rival de Concreto Und 11.00 2,290.99 25,200.89 9.00 20,618.91 0.00 9.00 20,618.91 81.82 1,906.00
17.2 Lavatrastos Und 11.00 4,539.80 49,937.80 8.00 36,318.40 0.50 2,269.90 8.50 38,588.30 77.27 3,776.91
17.3 Inodoro Und 11.00 13,634.76 149,982.36 8.00 109,078.08 0.50 6,817.38 8.50 115,895.46 77.27 11,343.52
17.4 Lavamanos Und 11.00 9,473.89 104,212.79 8.00 75,791.12 1.00 9,473.89 9.00 85,265.01 81.82 7,881.86
17.5 Ducha Und 11.00 1,338.75 14,726.25 8.00 10,710.00 0.00 8.00 10,710.00 72.73 1,113.78
17.6 Jabonera Und 11.00 786.05 8,646.55 8.00 6,288.40 0.00 8.00 6,288.40 72.73 653.96
17.7 Toalleros Und 11.00 981.33 10,794.63 8.00 7,850.64 0.00 8.00 7,850.64 72.73 816.43
17.8 Portarrollos Und 11.00 1,048.04 11,528.44 8.00 8,384.32 0.00 8.00 8,384.32 72.73 871.92
17.9 Cortineros Und 11.00 452.08 4,972.88 8.00 3,616.64 0.00 8.00 3,616.64 72.73 376.11
380,002.59 278,656.51 18,561.17 297,217.68

18.1 Excavación Zapatas Bardas M3 11.00 1,276.90 14,045.90 11.00 14,045.90 0.00 11.00 14,045.90 100.00 1,062.30
18.2 Concreto Zapatas M3 11.00 7,530.04 82,830.44 11.00 82,830.44 0.00 11.00 82,830.44 100.00 6,264.66
18.3 Concreto Solera Inferior Bardas M3 11.00 23,974.10 263,715.10 10.00 239,741.00 0.00 10.00 239,741.00 90.91 19,945.40
18.4 Paredes Bardas, Ladrillo Rafon M2 11.00 28,783.85 316,622.35 10.00 287,838.50 0.00 10.00 287,838.50 90.91 23,946.73
18.5 Solera Superior Bardas M3 11.00 11,877.70 130,654.70 9.00 106,899.30 0.00 9.00 106,899.30 81.82 9,881.73
18.6 Tallado de Castillos y Soleras Superior M.L. 11.00 755.97 8,315.67 9.00 6,803.73 0.00 9.00 6,803.73 81.82 628.88
18.7 Pintura Paredes Bardas M2 11.00 4,975.00 54,725.00 8.30 41,292.50 0.00 8.30 41,292.50 75.45 4,139.21
18.8 Huellas Entrada a Garage M2 11.00 4,536.76 49,904.36 9.00 40,830.84 0.00 9.00 40,830.84 81.82 3,774.42
EN LOTE 8:00M X 20.00M.

UNITARIO
18.9 Bordillos de Bloque M.L. 11.00 11,458.68 126,045.48 9.00 103,128.12 0.00 9.00 103,128.12 81.82 9,533.12
18.10 Conformacion Patio S.G. 11.00 264.52 2,909.72 9.00 2,380.68 0.00 9.00 2,380.68 81.82 220.07
18.11 Limpieza General S.G. 11.00 440.82 4,849.02 8.00 3,526.56 0.00 8.00 3,526.56 72.73 366.74
18.12 Castillos Bardas M3 11.00 11,767.92 129,447.12 10.00 117,679.20 0.00 10.00 117,679.20 90.91 9,790.39
18.13 Concreto Pedestales M3 11.00 4,761.43 52,375.73 10.00 47,614.30 0.00 10.00 47,614.30 90.91 3,961.30
18.14 Repello y Pulido en Bardas M2 11.00 15,407.55 169,483.05 9.00 138,667.95 0.00 9.00 138,667.95 81.82 12,818.40
18.15 Grama (inlcuye Tierra Vegetal) M2 11.00 788.51 8,673.61 9.00 7,096.59 0.00 9.00 7,096.59 81.82 656.01
1,414,597.25 1,240,375.61 0.00 1,240,375.61
19,- OTROS CONCEPTOS

19.1 Cisterna Und 11.00 33,333.88 366,672.68 11.00 366,672.68 0.00 11.00 366,672.68 100.00 27,732.33
19.2 Mueble de Cocina Und 11.00 46,434.81 510,782.91 8.00 371,478.48 1.00 46,434.81 9.00 417,913.29 81.82 38,631.72
19.3 Closets Und 11.00 53,147.43 584,621.73 8.00 425,179.44 1.00 53,147.43 9.00 478,326.87 81.82 44,216.33
1,462,077.32 1,163,330.60 99,582.24 1,262,912.84
TOTAL LPS. 18,384,877.72 15,785,280.14 184,116.14 15,969,396.28 15,969,396.28

Imobiliaria Los Robles Gerente General
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
**
PRESUPUESTO: VIVIENDA MODELO CASTELLO
VIVIENDA No.49 DEL BLOQUE No.37
UNITARIO
1.- PRELIMINARES
1.1 Limpieza de Lote M2 160.00 5.72 915.20 160.00 915.20 0.00 160.00 915.20 100.00
1.2 Marcacion y Nivelacion S.G 1.00 945.04 945.04 1.00 945.04 0.00 1.00 945.04 100.00
1,860.24 1,860.24 0.00 1,860.24
2.- EXCAVACIÓN
2.1 Excavacion para Zapatas M3 16.08 184.29 2,963.35 16.08 2,963.35 0.00 16.08 2,963.35 100.00
2.2 Excavacion Sistema de Drenaje M3 12.36 184.29 2,277.80 12.36 2,277.80 0.00 12.36 2,277.80 100.00
2.3 Excavacion Tuberia Agua Potable M3 6.83 184.29 1,258.69 6.83 1,258.69 0.00 6.83 1,258.69 100.00
2.4 Excavacion Viga de Cimentacion M3 9.08 184.29 1,673.34 9.08 1,673.34 0.00 9.08 1,673.34 100.00
2.5 Excavacion Aguas Lluvias M3 8.41 184.29 1,549.86 0.00 0.00 8.41 1,549.86 8.41 1,549.86 100.00
9,723.03 8,173.17 1,549.86 9,723.03

3.1 Relleno de Cimientos M3 13.05 67.02 874.55 13.05 874.55 0.00 13.05 874.55 100.00
3.2 Relleno Tuberías de Drenaje M3 12.13 67.02 812.89 12.13 812.89 0.00 12.13 812.89 100.00
3.3 Relleno Tuberías de Agua Potable y Lluvias M3 14.93 67.02 1,000.53 14.93 1,000.53 0.00 14.93 1,000.53 100.00
2,687.97 2,687.97 0.00 2,687.97
4.- CIMENTACION
4.1 Concreto Zapatas Aisladas M3 2.89 6,693.65 19,344.64 2.89 19,344.64 0.00 2.89 19,344.64 100.00
4.2 Concreto Pedestales M3 0.85 17,318.26 14,720.52 0.85 14,720.52 0.00 0.85 14,720.52 100.00
4.3 Concreto Viga de Cimentación M3 3.03 11,497.20 34,836.52 3.03 34,836.52 0.00 3.03 34,836.52 100.00
4.4 Sobreelevacion de Bloques M2 9.30 740.42 6,885.86 9.30 6,885.86 0.00 9.30 6,885.86 100.00
4.5 Muros de Mamposteria de Piedra M3 6.30 1,189.14 7,491.56 6.30 7,491.56 0.00 6.30 7,491.56 100.00
83,279.10 83,279.10 0.00 83,279.10
5.- ESTRUCTURA
5.1 Concreto Columnas 1er. Nivel M3 1.26 13,946.45 17,572.53 1.26 17,572.53 0.00 1.26 17,572.53 100.00
UNITARIO
5.2 Concreto Castillos 1er. Nivel M3 0.53 16,291.07 8,634.27 0.53 8,634.27 0.00 0.53 8,634.27 100.00
5.3 Concreto Vigas M3 2.39 15,339.12 36,660.49 2.39 36,660.49 0.00 2.39 36,660.49 100.00
5.4 Concreto Losa M2 61.52 1,200.38 73,847.44 61.52 73,847.44 0.00 61.52 73,847.44 100.00
5.5 Canales de Concreto M.L. 6.75 2,753.40 18,585.45 0.00 0.00 0.00 0.00 0.00 0.00
155,300.17 136,714.72 0.00 136,714.72
6.- PAREDES
6.1 Paredes 1er. Nivel de Ladrillo Rafon M2 127.79 440.25 56,258.91 127.79 56,258.91 0.00 127.79 56,258.91 100.00
6.2 Paredes 2do. Nivel de Ladrillo Rafon M2 129.79 446.65 57,971.22 129.79 57,971.22 0.00 129.79 57,971.22 100.00
6.3 Castillos 2do Nivel M3 1.35 16,291.07 21,992.94 1.35 21,992.94 0.00 1.35 21,992.94 100.00
6.4 Cargadores de Puertas y Ventanas M.L. 42.85 277.91 11,908.61 42.85 11,908.61 0.00 42.85 11,908.61 100.00
6.5 Solera Superior M3 0.94 15,628.55 14,690.84 0.94 14,690.84 0.00 0.94 14,690.84 100.00
6.6 Batientes de Ventanas M.L. 23.85 277.91 6,628.25 11.93 3,315.51 0.00 11.93 3,315.51 50.02
169,450.77 166,138.04 0.00 166,138.04
7.- ESCALERAS
7.1 Paredes y Relleno Material Selecto S.G. 1.00 3,040.22 3,040.22 1.00 3,040.22 0.00 1.00 3,040.22 100.00
7.2 Concreto Reforzado M3 1.85 17,975.22 33,254.15 1.85 33,254.15 0.00 1.85 33,254.15 100.00
7.3 Barandal M.L. 12.45 848.71 10,566.38 0.00 0.00 0.00 0.00 0.00 0.00
7.4 Estuco Gradas M2 3.00 174.72 524.16 0.00 0.00 0.00 0.00 0.00 0.00
47,384.91 36,294.37 0.00 36,294.37
8.- TECHO
8.1 Techo Vigas Metalicas y Lamina Acanalda Metalica M2 82.16 568.71 46,725.30 0.00 0.00 82.16 46,725.30 82.16 46,725.30 100.00
8.2 Canales Aguas Lluvias S.G. 1.00 4,360.86 4,360.86 0.00 0.00 0.00 0.00 0.00 0.00
8.3 Cielo Falso Planta Alta, Tabla Yeso M2 71.19 423.54 30,151.81 0.00 0.00 0.00 0.00 0.00 0.00
81,237.97 0.00 46,725.30 46,725.30
9.- PISOS
9.1 Conformacion Terreno M2 56.20 17.19 965.85 56.20 965.85 0.00 56.20 965.85 100.00
9.2 Relleno de Material Selecto M3 8.43 371.03 3,127.81 8.43 3,127.81 0.00 8.43 3,127.81 100.00
9.3 Firme de Concreto M2 110.53 315.06 34,823.03 55.27 17,413.09 0.00 55.27 17,413.09 100.00
UNITARIO
9.6 Moldura para Piso M.L. 114.92 85.63 9,840.71 0.00 0.00 0.00 0.00 0.00 0.00
9.7 Acabado Gradas Und 1.00 7,055.31 7,055.31 0.00 0.00 0.00 0.00 0.00 0.00
9.8 Bordillo en Ducha M2 4.60 190.10 874.46 0.00 0.00 0.00 0.00 0.00 0.00
115,621.90 21,506.75 0.00 21,506.75
10.- ACABADOS
10.1 Repello y Pulido de Paredes Interiores y Exteriores M2 526.48 235.66 124,072.38 263.24 62,036.19 0.00 263.24 62,036.19 100.00
10.2 Repello Confiteado en Paredes Exteriores M2 11.50 257.67 2,963.24 0.00 0.00 0.00 0.00 0.00 0.00
10.3 Repello y Tallado de Mochetas M.L. 104.29 53.99 5,630.51 52.14 2,814.99 0.00 52.14 2,814.99 100.00
10.4 Ceramica en Baños y Cocina M2 28.45 602.75 17,148.10 0.00 0.00 0.00 0.00 0.00 0.00
10.5 Ceramica Pisos Duchas M2 4.15 550.29 2,283.70 0.00 0.00 0.00 0.00 0.00 0.00
10.6 Pintura en Paredes Pulidas M2 526.48 76.09 40,059.34 0.00 0.00 0.00 0.00 0.00 0.00
10.7 Pintura en Paredes Confiteadas M2 11.50 183.47 2,109.89 0.00 0.00 0.00 0.00 0.00 0.00
10.8 Pintura Cielo 2do Nivel M2 59.97 129.74 7,780.51 0.00 0.00 0.00 0.00 0.00 0.00
10.9 Estuco Losa M2 48.02 192.01 9,220.32 0.00 0.00 0.00 0.00 0.00 0.00
10.10. Colocacion Malla de Refuerzo en Repellos M.L. 47.60 34.09 1,622.49 47.60 1,622.49 0.00 47.60 1,622.49 100.00
10.11 Repello Columnas y Vigas M2 24.15 454.36 10,972.87 24.15 10,972.87 0.00 24.15 10,972.87 100.00
10.12 Junta de Expansion M.L. 6.60 336.56 2,221.28 0.00 0.00 0.00 0.00 0.00 0.00
226,084.63 77,446.54 0.00 77,446.54
11.-PUERTAS
11.1 Puertas de Metal para Exteriores Vivienda Und 5.00 5,884.61 29,423.03 0.00 0.00 0.00 0.00 0.00
11.2 Puertas Termoformadas para Interiores Und 6.00 3,326.70 19,960.20 0.00 0.00 0.00 0.00 0.00
49,383.23 0.00 0.00 0.00
12.- VENTANAS
12.1 Ventana V-1 de 2.00m de ancho x 1.50m de alto Corrediza Und 2.00 7,176.00 14,352.00 0.00 0.00 0.00 0.00 0.00
UNITARIO
12.9 Albañileria S.G. 1.00 1,809.60 1,809.60 0.00 0.00 0.00 0.00 0.00
46,659.60 0.00 0.00 0.00

13.1 Ductos GL. 1.00 13,058.33 13,058.33 0.50 6,529.17 0.00 0.50 6,529.17 100.00
13.2 Alambrado GL. 1.00 21,749.98 21,749.98 0.00 0.00 0.00 0.00 0.00
13.3 Accesorios GL. 1.00 8,335.99 8,335.99 0.00 0.00 0.00 0.00 0.00
13.4 Lámparas GL. 1.00 11,257.35 11,257.35 0.00 0.00 0.00 0.00 0.00
13.5 Estructura para Medidor GL. 1.00 3,897.79 3,897.79 0.00 0.00 0.00 0.00 0.00
13.6 Intercomunicador Und 1.00 4,029.35 4,029.35 0.00 0.00 0.00 0.00 0.00
13.7 Albañileria GL. 1.00 6,059.29 6,059.29 0.00 0.00 0.00 0.00 0.00
13.8 Alambrado Telefonico y Cable GL. 1.00 3,632.27 3,632.27 0.00 0.00 0.00 0.00 0.00
13.9 Accesorios Instalacion Telefono y Cable GL. 1.00 3,316.63 3,316.63 0.00 0.00 0.00 0.00 0.00
75,336.96 6,529.17 0.00 6,529.17
14.1 Tuberia y Accesorios GL. 1.00 12,109.11 12,109.11 1.00 12,109.11 0.00 1.00 12,109.11 100.00
14.2 Cajas de Registro Und 4.00 1,977.96 7,911.85 0.50 988.98 0.00 0.50 988.98 100.00
20,020.96 13,098.09 0.00 13,098.09
15.1 Tuberia y Accesorios GL 1.00 1,144.00 1,144.00 0.00 0.00 0.00 0.00 0.00
15.2 Pintura Asfaltica M2 12.00 49.14 589.68 12.00 589.68 0.00 12.00 589.68 100.00
15.3 Relleno con Grava M3 4.20 508.69 2,136.50 4.10 2,085.63 0.00 4.10 2,085.63 100.00
15.4 Cajas con Parrilla Und 3.00 1,977.96 5,933.89 0.00 0.00 0.00 0.00 0.00
9,804.07 2,675.31 0.00 2,675.31
UNITARIO
16.1 Tuberia y Accesorios Agua Fria GL. 1.00 11,618.43 11,618.43 1.00 11,618.43 0.00 1.00 11,618.43 100.00
15.2 Sistema Hidroneumatico GL. 1.00 14,430.00 14,430.00 0.00 0.00 0.00 0.00 0.00 0.00
15.3 Albañileria GL 1.00 1,447.28 1,447.28 1.00 1,447.28 0.00 1.00 1,447.28 100.00
27,495.70 13,065.70 0.00 13,065.70
17.1 Pila y Rival de Concreto Und 1.00 2,290.99 2,290.99 0.00 0.00 0.00 0.00 0.00
17.2 Lavatrastos Und 1.00 4,539.80 4,539.80 0.00 0.00 0.00 0.00 0.00
17.3 Inodoro Und 4.00 3,408.69 13,634.76 0.00 0.00 0.00 0.00 0.00
17.4 Lavamanos Und 4.00 2,368.47 9,473.88 0.00 0.00 0.00 0.00 0.00
17.5 Duchas Und 3.00 446.25 1,338.75 0.00 0.00 0.00 0.00 0.00
17.6 Jabonera Und 4.00 196.51 786.03 0.00 0.00 0.00 0.00 0.00
17.7 Toalleros Und 4.00 245.34 981.34 0.00 0.00 0.00 0.00 0.00
17.8 Portarrollos Und 4.00 262.02 1,048.06 0.00 0.00 0.00 0.00 0.00
17.9 Cortineros Und 3.00 150.70 452.09 0.00 0.00 0.00 0.00 0.00
34,545.71 0.00 0.00 0.00
18.1 Excavacion Zapata Bardas M3 3.43 210.02 720.35 3.43 720.35 0.00 3.43 720.35 100.00
18.2 Concreto Zapatas M3 1.05 6,435.94 6,757.73 1.05 6,757.73 0.00 1.05 6,757.73 100.00
18.3 Concreto Solera Inferior Bardas M3 0.81 13,393.35 10,848.62 0.81 10,848.62 0.00 0.81 10,848.62 100.00
18.4 Paredes Bardas de Ladrillo Rafon M2 45.00 440.25 19,811.03 45.00 19,811.03 0.00 45.00 19,811.03 100.00
18.5 Solera Superior Barda M.L. 0.27 15,628.55 4,219.71 0.27 4,219.71 0.00 0.27 4,219.71 100.00
18.6 Tallado Castillos y Solera Superior M.L. 40.50 54.00 2,187.08 40.50 2,187.08 0.00 40.50 2,187.08 100.00
18.7 Repello y Pulido Bardas M2 90.00 235.66 21,209.76 45.00 10,604.88 0.00 45.00 10,604.88 100.00
18.8 Pintura Paredes Barda M2 90.00 76.09 6,848.01 0.00 0.00 0.00 0.00 0.00 0.00
18.9 Conformacion Patio S.G, 1.00 702.00 702.00 1.00 702.00 0.00 1.00 702.00 100.00
18.10. Limpieza General S.G, 1.00 440.83 440.83 0.00 0.00 0.00 0.00 0.00 0.00
18.11 Castillo Barda M3 0.40 14,351.12 5,740.45 0.40 5,740.45 0.00 0.40 5,740.45 100.00
18.13 Grama (Incluye Tierra Vegetal) M2 34.15 100.00 3,414.86 0.00 0.00 0.00 0.00 0.00 0.00
UNITARIO
18.14 Piso de Concreto M2 38.72 392.80 15,209.02 0.00 0.00 0.00 0.00 0.00 0.00
102,706.69 66,189.08 0.00 66,189.08
19.1 Cisterna Und 1.00 33,333.89 33,333.89 1.00 33,333.89 0.00 1.00 33,333.89 100.00
19.2 Mueble de Cocina Und 1.00 46,127.19 46,127.19 0.00 0.00 0.00 0.00 0.00 0.00
19.3 Closets Und 3.00 16,331.98 48,995.93 0.00 0.00 0.00 0.00 0.00 0.00
128,457.00 33,333.89 0.00 33,333.89
Total Lps. 1,387,040.61 668,992.13 48,275.16 717,267.29

Imobiliaria Los Robles Gerente General
1.3
4.4
726.95
141.76
141.76
141.76
141.76
141.76
51.55
51.55
51.55
5148.96
13321.74
8844
569.55
914.72
10728.04
1.3
12531.59
11799.32
923.37
2118
338.65
343.58
12531.59
213.78
12021.96
213.78
2338.63
13827.09
652.85
134.4
437.47 57.51
3354.51
325.8
13.22
285.41
242.35
430.12
1.3
115.45
65.87
5427.16
146.23
181.28
198.21
41.53
463.65
423.3
58.53
141.13
99.8
147.7
26.22
349.51
258.89
4526.62
2559
5520
1380
1380
3312
1.3
4416
1472
2208
1840
1392
10044.87
16730.75
6412.3
8659.5
2998.3
3099.5
4660.99
2794.05
2551.25
9314.7
1521.51
880
37.8
391.3
1521.51
1.3
8937.25
11100
1113.29
1762.3
3492.15
2622.07
1821.9
343.27
151.16
188.72
201.55
115.92
161.55
4950.72
10302.58
338.65
12021.96
41.54
181.28
58.53
540
339.1
11039.32
12629.78
76.92
1.3
302.15
25641.45
35482.45
12563.06
Este Mes no se hizo

PRESUPUESTO: VIVIENDA MODELO ARSENALE

UNITARIO
1.- PRELIMINARES
1.1 Limpieza de Lote M2 160.00 5.75 919.36 160.00 919.36 0.00 160.00 919.36 100.00
1.2 Marcacion y Nivelacion Gl 1.00 947.77 947.77 1.00 947.77 0.00 1.00 947.77 100.00
Suma Lps. 1,867.13 1,867.13 0.00 1,867.13
2.- EXCAVACIÓN
2.1 Excavacion Cimentacion M3 13.38 210.60 2,817.83 13.38 2,817.83 0.00 13.38 2,817.83 100.00
2.2 Excavacion Tuberia Aguas Negras M3 12.20 210.60 2,569.32 1.00 210.60 0.00 1.00 210.60 8.20
2.3 Excavacion Tuberia Agua Potable M3 3.50 210.60 737.10 1.00 210.60 0.00 1.00 210.60 28.57
2.4 Excavacion Tuberias Aguas Pluviales M3 6.40 210.60 1,347.84 1.00 210.60 0.00 1.00 210.60 15.63
Suma Lps. 7,472.09 3,449.63 0.00 3,449.63
3.1 Relleno de Cimientos M3 10.76 76.58 824.03 10.76 824.03 0.00 10.76 824.03 100.00
3.2 Relleno Tuberías Aguas Negras M3 11.80 76.58 903.68 1.00 76.58 0.00 1.00 76.58 8.47
3.3 Relleno Tuberías Agua Potable M3 3.30 76.58 252.72 1.00 76.58 0.00 1.00 76.58 30.30
3.4 Relleno Tuberias Aguas Pluviales M3 6.00 76.58 459.50 1.00 76.58 0.00 1.00 76.58 16.67
Suma Lps. 2,439.93 1,053.78 0.00 1,053.78
4.- CIMENTACION
4.1 Excavacion Viga de Cimentacion M3 10.87 210.60 2,289.22 10.87 2,289.22 0.00 10.87 2,289.22 100.00
4.2 Concreto Zapata Aislada M3 2.72 6,454.33 17,555.78 2.72 17,555.78 0.00 2.72 17,555.78 100.00
4.4 Concreto Viga Cimentacion M3 4.40 12,226.23 53,795.40 1.00 12,226.23 0.00 1.00 12,226.23 22.73
4.5 Sobreelevacion de Bloques M2 9.30 742.53 6,905.57 9.30 6,905.57 0.00 9.30 6,905.57 100.00
Suma Lps. 105,347.81 63,778.64 0.00 63,778.64
5.- PAREDES
5.1 Paredes de Ladrillo Rafon M2 253.96 441.51 112,124.86 1.00 441.51 0.00 1.00 441.51 0.39
5.2 Concreto Vigas M3 0.58 17,422.31 10,104.94 0.00 0.00 0.00 0.00 0.00 0.00
5.3 Concreto Castillos M3 2.94 14,392.27 42,313.29 1.00 14,392.27 0.00 1.00 14,392.27 34.01
5.4 Concreto Cargadores M.L 32.90 278.72 9,169.89 32.90 9,169.89 0.00 32.90 9,169.89 100.00
5.5 Concreto Batientes Puertas y Ventanas M.L 20.00 278.72 5,574.40 20.00 5,574.40 0.00 20.00 5,574.40 100.00
5.6 Concreto Solera Superior M3 2.23 15,673.24 34,951.33 2.23 34,951.33 0.00 2.23 34,951.33 100.00

UNITARIO
Suma Lps. 214,238.71 64,529.40 0.00 64,529.40
6.- TECHO
6.1 Techo de Canaleta y Lamina Metalica M2 67.40 591.46 39,864.47 0.00 0.00 67.40 39,864.47 67.40 39,864.47 100.00
6.2 Cielo Falso Lamina de Panelit M2 64.21 321.84 20,665.41 0.00 0.00 0.00 0.00 0.00 0.00
6.3 Viga Canal M.L. 22.70 2,973.69 67,502.65 0.00 0.00 22.70 67,502.65 22.70 67,502.65 100.00
6.4 Losa M2 11.70 1,248.00 14,601.60 0.00 0.00 11.70 14,601.60 11.70 14,601.60 100.00
6.5 Techo Servidumbre y Area Servicio M2 17.16 660.36 11,331.79 0.00 0.00 0.00 0.00 0.00 0.00
6.6 Impermeabilizacion Losa M2 11.70 390.00 4,563.00 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 158,528.93 0.00 121,968.72 121,968.72
7.- PISOS
7.1 Conformacion Terreno M2 148.00 17.24 2,551.22 0.00 0.00 148.00 2,551.22 148.00 2,551.22 100.00
7.2 Relleno de Material Selecto M3 22.20 372.09 8,260.31 1.00 372.09 0.00 1.00 372.09 4.50
7.3 Firme de Concreto M2 98.00 315.95 30,963.30 0.00 0.00 0.00 0.00 0.00 0.00
7.6 Moldura para Pisos M.L. 90.20 85.88 7,746.20 0.00 0.00 0.00 0.00 0.00 0.00
7.7 Ceramica Antiderrapante M2 17.94 536.51 9,624.99 0.00 0.00 0.00 0.00 0.00 0.00
7.8 Moldura Ceramica Antiderrapante M.L. 17.40 85.88 1,494.28 0.00 0.00 0.00 0.00 0.00 0.00
7.9 Bordillo en Ducha M.L. 3.55 190.65 676.79 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 106,560.40 372.09 2,551.22 2,923.31
8.- ACABADOS
8.1 Repello y Pulido de Paredes Interiores y Exteriores M2 424.30 236.34 100,279.06 169.72 40,111.62 0.00 169.72 40,111.62 40.00
8.2 Repello y Tallado de Mochetas M.L 21.00 54.15 1,137.05 8.40 454.82 0.00 8.40 454.82 40.00
8.3 Ceramica Paredes Duchas y Cocina M2 34.40 610.49 21,000.96 0.00 0.00 0.00 0.00 0.00 0.00
8.4 Pintura Paredes Pulidas M2 424.30 76.31 32,378.33 0.00 0.00 0.00 0.00 0.00 0.00
8.5 Pintura Cielo de Panelit M2 75.88 76.31 5,790.40 0.00 0.00 0.00 0.00 0.00 0.00
8.6 Malla de Refuerzo en Repellos M.L 60.00 34.18 2,050.62 0.00 0.00 60.00 2,050.62 60.00 2,050.62 100.00
8.7 Junta de Expansion M.L 4.40 337.52 1,485.08 0.00 0.00 0.00 0.00 0.00 0.00
8.8 Ceramica en Pisos de Duchas M2 3.67 551.86 2,025.34 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 166,146.84 40,566.44 2,050.62 42,617.06
9.- PUERTAS
9.1 Puertas Entrada Principal de 1.00m x 2.10 Und 1.00 5,901.43 5,901.43 0.00 0.00 0.00 0.00 0.00 0.00

UNITARIO
9.2 Puerta de Dormitorios de 0.90m x 2.10 Und 3.00 3,336.22 10,008.65 0.00 0.00 0.00 0.00 0.00 0.00
9.3 Puerta Baños de 0.70m x 2.10 Und 3.00 3,336.22 10,008.65 0.00 0.00 0.00 0.00 0.00 0.00
9.4 Puerta Cocina de 0.90m x 2.10m Und 1.00 5,901.43 5,901.43 0.00 0.00 0.00 0.00 0.00 0.00
9.5 Puerta Dormitorio Servicio de 0.80m x 2.10m Und 1.00 5,901.43 5,901.43 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 37,721.58 0.00 0.00 0.00
10.- VENTANAS
10.1 Ventana V-1 de 2.00m de ancho x 1.50m de alto, Sala Und 1.00 7,117.50 7,117.50 0.00 0.00 0.00 0.00 0.00 0.00
10.2 Ventana V-2 de 1.50m de ancho x 1.20m de alto, Dormitorios Nos. 1 y 3 Und 2.00 4,270.50 8,541.00 0.00 0.00 0.00 0.00 0.00 0.00
10.3 Ventana V-3 de 1.20m de ancho x 1.00m de alto , Cocina Und 1.00 2,847.00 2,847.00 0.00 0.00 0.00 0.00 0.00 0.00
10.4 Ventana V-4 de 1.20m de ancho x 1.10m de alto. Estudio Und 1.00 3,131.70 3,131.70 0.00 0.00 0.00 0.00 0.00 0.00
10.5 Ventana V-5 de 0.80m de ancho x 0.80m de alto ,Cuarto de Servidumbre Und 1.00 1,765.08 1,765.08 0.00 0.00 0.00 0.00 0.00 0.00
10.6 Ventana V-6 de 0.75m de ancho x 0.60m de alto , Baño Servidumbre Und 1.00 1,765.08 1,765.08 0.00 0.00 0.00 0.00 0.00 0.00
10.7 Ventana V-7 de 0.50m de ancho x 0.60m de alto , Baño Dormitorio No.1 Und 1.00 1,765.08 1,765.08 0.00 0.00 0.00 0.00 0.00 0.00
10.8 Ventana V-8 de 0.45m de ancho x 0.60m de alto, Baños Dormitorios Nos, 2 y 3 Und 1.00 1,765.08 1,765.08 0.00 0.00 0.00 0.00 0.00 0.00
10.9 Ventana de 1.10m de ancho x 1.20m de alto Dormitorio No. 2 Und 1.00 3,131.70 3,131.70 0.00 0.00 0.00 0.00 0.00 0.00
10.10. Puertas en Tragaluz de 0.90m x 2.10m Und 2.00 7,735.00 15,470.00 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 47,299.20 0.00 0.00 0.00
11.1 Ductos S.G, 1.00 13,144.04 13,144.04 0.50 6,572.02 0.00 0.50 6,572.02 50.00
11.2 Alambrado S.G, 1.00 19,740.63 19,740.63 0.00 0.00 0.00 0.00 0.00 0.00
11.3 Accesorios S.G, 1.00 10,529.48 10,529.48 0.00 0.00 0.00 0.00 0.00 0.00
11.4 Lámparas S.G, 1.00 11,851.84 11,851.84 0.00 0.00 0.00 0.00 0.00 0.00
11.5 Estructura para Medidor S.G, 1.00 2,676.70 2,676.70 0.00 0.00 0.00 0.00 0.00 0.00
11.6 Intercomunicador S.G, 1.00 3,120.00 3,120.00 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 61,062.69 6,572.02 0.00 6,572.02
12.1 Tuberia y Accesorios S.G, 1.00 22,133.67 22,133.67 1.00 22,133.67 0.00 1.00 22,133.67 100.00
12.2 Cajas de Registro S.G, 3.00 1,977.96 5,933.89 0.50 988.98 0.00 0.50 988.98 16.67
Suma Lps. 28,067.56 23,122.65 0.00 23,122.65
13.1 Tuberia y Accesorios S.G 1.00 3,118.70 3,118.70 1.00 3,118.70 0.00 1.00 3,118.70 100.00
13.2 Pintura Asfaltica M2 12.00 49.14 589.68 1.00 49.14 0.00 1.00 49.14 8.33

UNITARIO
13.3 Relleno con Grava M3 4.20 508.69 2,136.50 4.20 2,136.50 0.00 4.20 2,136.50 100.00
13.4 Cajas con Parrilla Und 3.00 1,982.50 5,947.50 0.50 991.25 0.00 0.50 991.25 16.67
Suma Lps. 11,792.38 6,295.59 0.00 6,295.59
14.1 Tuberia y Accesorios Agua Fria S.G 1.00 9,871.68 9,871.68 0.00 0.00 0.00 0.00 0.00 0.00
14.2 Sistema Hidroneumatico S.G 1.00 4,379.12 4,379.12 0.00 0.00 0.00 0.00 0.00 0.00
14.3 Albañileria S.G 1.00 1,430.00 1,430.00 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 15,680.80
15.1 Pila y Rival de Concreto Und 1.00 2,297.54 2,297.54 0.00 0.00 0.00 0.00 0.00 0.00
15.2 Lavatrastos Und 1.00 4,027.91 4,027.91 0.00 0.00 0.00 0.00 0.00 0.00
15.3 Inodoro Und 3.00 3,051.27 9,153.81 0.00 0.00 0.00 0.00 0.00 0.00
15.4 Lavamanos Und 3.00 1,838.51 5,515.54 0.00 0.00 0.00 0.00 0.00 0.00
15.5 Ducha Und 3.00 2,230.05 6,690.14 0.00 0.00 0.00 0.00 0.00 0.00
15.6 Jabonera Und 3.00 197.08 591.24 0.00 0.00 0.00 0.00 0.00 0.00
15.7 Toalleros Und 3.00 246.04 738.11 0.00 0.00 0.00 0.00 0.00 0.00
15.8 Portarrollos Und 3.00 262.76 788.27 0.00 0.00 0.00 0.00 0.00 0.00
15.9 Cortineros Und 3.00 151.11 453.34 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 30,255.89 0.00 0.00 0.00
16.1 Excavacion Zapata Bardas M3 3.92 210.60 825.55 1.00 210.60 0.00 1.00 210.60 25.51
16.2 Concreto Zapatas M3 0.25 6,454.33 1,613.58 1.00 6,454.33 0.00 1.00 6,454.33 400.00
16.3 Concreto Solera Inferior Bardas M3 0.79 13,929.08 11,003.98 1.00 13,929.08 0.00 1.00 13,929.08 126.58
16.4 Paredes Ladrillo Rafon Bardas M2 35.64 457.85 16,317.67 1.00 457.85 0.00 1.00 457.85 2.81
16.5 Solera Superior Barda M3 0.40 16,253.69 6,501.48 0.00 0.00 0.40 6,501.48 0.40 6,501.48 100.00
16.6 Castillos Bardas M3 0.58 14,925.17 8,656.60 1.00 14,925.17 0.00 1.00 14,925.17 172.41
16.8 Tallado de Castillos y Solera Superior M2 12.40 122.54 1,519.47 0.00 0.00 0.00 0.00 0.00 0.00
16.9 Repello y Pulido Bardas M2 35.64 245.08 8,734.51 0.00 0.00 0.00 0.00 0.00 0.00
16.10. Pintura Paredes Barda M2 35.64 79.13 2,820.23 0.00 0.00 0.00 0.00 0.00 0.00
16.11 Huellas de Garaje M2 12.00 408.50 4,901.99 0.00 0.00 0.00 0.00 0.00 0.00
16.12 Entrada a Vivienda M2 6.36 449.35 2,857.83 0.00 0.00 0.00 0.00 0.00 0.00

UNITARIO
16.13 Conformacion Patio Gl 1.00 275.11 275.11 0.00 0.00 0.00 0.00 0.00 0.00
16.14 Piso Patio Interior, de Concreto M2 10.90 449.35 4,897.86 0.00 0.00 0.00 0.00 0.00 0.00
16.15 Limpieza General S.G 1.00 442.08 442.08 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 80,417.92 53,052.49 6,501.48 59,553.97
17.1 Cisterna Und 1.00 33,429.20 33,429.20 1.00 33,429.20 0.00 1.00 33,429.20 100.00
17.2 Mueble de Cocina Und 1.00 46,567.59 46,567.59 0.00 0.00 0.00 0.00 0.00 0.00
17.3 Closets Und 3.00 17,766.46 53,299.39 0.00 0.00 0.00 0.00 0.00 0.00
Suma Lps. 133,296.18 33,429.20 0.00 33,429.20
Total Lps. 1,208,196.03 298,089.06 133,072.04 431,161.10

1.30
REALIZADO
4.42
729.05
162
162
162
162
58.91
58.91
58.91
58.91
162
4964.87
12665.81
9404.79
571.18
917.34
339.62
13,401.78
11,070.98
214.40
214.40
12,056.34
1.30
REALIZADO
454.97
247.57
2,287.45
960.00
507.97
300.00
13.26
286.22
243.04
431.36
115.78
66.06
412.70
66.06
146.65
181.80
41.65
469.61
58.70
58.70
26.29
259.63
424.51
4,539.56
1.30
REALIZADO
2,566.32
2,566.32
4,539.56
4,539.56
5,475.00
3,285.00
2,190.00
2,409.00
1,357.75
1,357.75
1,357.75
1,357.75
2,409.00
5,950.00
10,110.80
15,185.10
8,099.60
9,116.80
2,059.00
2,400.00
17,025.90
1,521.51
2,399.00
37.80
1.30
REALIZADO
391.30
1,525.00
7,593.60
3,368.55
1,100.00
1,767.34
3,098.39
2,347.13
1,414.24
1,715.42
151.60
189.26
202.12
116.24
162.00
4,964.87
10,714.68
352.19
12,502.84
11,480.90
13,134.97
94.26
188.52
60.87
314.23
345.65
1.30
REALIZADO
211.62
345.65
340.06
25,714.77
35,821.22
13,666.51
PRESUPUESTO: VIVIENDA DE DOS PLANTAS MODELO PRADO
SOLUCION: VIVIENDA CUATRO (4) DORMITORIOS CON 3 1/2 BAÑOS
ESTIMACION DE PAGO No. 37 DEL 01 AL 30 DE SEPTIEMBRE DEL 2015.
VIIVENDAS Nos. 1,17 y 18 DEL BLOQUE No. 16 Y Viviendas Nos. 5 ,23 y 49 DEL BLOQUE No.14
UNITARIO
1.- PRELIMINARES
1.1 Limpieza de Lote M2 6.00 1,373.08 8,238.48 6.00 8,238.48 0.00 6.00 8,238.48 100.00
1.2 Marcacion y Nivelacion S.G. 6.00 1,240.95 7,445.70 6.00 7,445.70 0.00 6.00 7,445.70 100.00
15,684.18 15,684.18 0.00 15,684.18
2.- EXCAVACION
2.1 Excavacion para Cimientos y Muros M3 6.00 7,350.38 44,102.28 6.00 44,102.28 0.00 6.00 44,102.28 100.00
2.2 Excavacion para Tuberia de Aguas Negras y Drenaje M3 6.00 3,591.19 21,547.14 6.00 21,547.14 0.00 6.00 21,547.14 100.00
2.3 Excavacion para Tuberia de Agua Potable M3 6.00 1,885.90 11,315.40 6.00 11,315.40 0.00 6.00 11,315.40 100.00
76,964.82 76,964.82 0.00 76,964.82

3.1 Relleno de Cimientos y Muros M3 6.00 2,158.17 12,949.02 6.00 12,949.02 0.00 6.00 12,949.02 100.00
3.2 Relleno Tuberia de Aguas Negras y Drenaje M3 6.00 1,305.90 7,835.40 6.00 7,835.40 0.00 6.00 7,835.40 100.00
3.3 Relleno de Tuberias para Agua Potable M3 6.00 685.79 4,114.74 6.00 4,114.74 0.00 6.00 4,114.74 100.00
24,899.16 24,899.16 0.00 24,899.16
4.- CIMENTACION
4.1 Excavacion Viga Cimentacion M3 6.00 2,394.12 14,364.72 6.00 14,364.72 0.00 6.00 14,364.72 100.00
4.2 Concreto Reforzado Zapatas Aisladas M3 6.00 43,378.17 260,269.02 6.00 260,269.02 0.00 6.00 260,269.02 100.00
4.4 Concreto Reforzado Vigas de Cimentacion M3 6.00 51,325.64 307,953.84 6.00 307,953.84 0.00 6.00 307,953.84 100.00
4.5 Sobre-elevacion de Bloques de Concreto M2 6.00 14,808.54 88,851.24 6.00 88,851.24 0.00 6.00 88,851.24 100.00
880,719.60 880,719.60 0.00 880,719.60
5.- ESTRUCTURA
5.1 Concreto Reforzado en Columnas y Castillos 1er. Nivel M3 6.00 60,418.23 362,509.38 6.00 362,509.38 0.00 6.00 362,509.38 100.00
5.2 Concreto Reforzado Castillos 2do. Nivel M3 6.00 56,590.08 339,540.48 6.00 339,540.48 0.00 6.00 339,540.48 100.00
5.3 Concreto Reforzado Vigas Entrepiso M3 6.00 94,159.76 564,958.56 6.00 564,958.56 0.00 6.00 564,958.56 100.00
5.4 Concreto Refrozado Losa Entrepiso M2 6.00 113,603.20 681,619.20 6.00 681,619.20 0.00 6.00 681,619.20 100.00
5.5 Viga Canal M.L 6.00 24,447.08 146,682.48 6.00 146,682.48 0.00 6.00 146,682.48 100.00
5.6 Viga Cargador 15 x 30 M.L 6.00 4,773.15 28,638.90 6.00 28,638.90 0.00 6.00 28,638.90 100.00
5.7 Solera de Remate M.L 6.00 36,355.67 218,134.02 6.00 218,134.02 0.00 6.00 218,134.02 100.00
UNITARIO
2,342,083.02 2,342,083.02 0.00 2,342,083.02 100.00
6.- PAREDES
6.1 Paredes del 1er. Nivel M2 6.00 73,829.62 442,977.72 6.00 442,977.72 0.00 6.00 442,977.72 100.00
6.2 Paredes del 2do. Nivel M2 6.00 113,894.27 683,365.62 6.00 683,365.62 0.00 6.00 683,365.62 100.00
6.3 Cargadores Puertas y Ventanas M.L 6.00 8,990.62 53,943.72 6.00 53,943.72 0.00 6.00 53,943.72 100.00
6.4 Batientes de Ventanas con Resalte M.L 6.00 3,345.38 20,072.28 5.00 16,726.90 0.00 5.00 16,726.90 83.33
6.5 Entabicado M.L 6.00 8,716.43 52,298.58 6.00 52,298.58 0.00 6.00 52,298.58 100.00
6.6 Batiente Sencillo en Ventanas M.L 6.00 2,848.65 17,091.90 6.00 17,091.90 0.00 6.00 17,091.90 100.00
1,269,749.82 1,266,404.44 0.00 1,266,404.44
7.- GRADAS
7.1 Concreto Reforzado Zapata y Pedestales M3 6.00 5,786.64 34,719.84 6.00 34,719.84 0.00 6.00 34,719.84 100.00
7.2 Concreto Reforzado en Gradas M3 6.00 24,266.55 145,599.30 6.00 145,599.30 0.00 6.00 145,599.30 100.00
7.3 Barandal M.L. 6.00 11,331.46 67,988.76 6.00 67,988.76 0.00 6.00 67,988.76 100.00
7.4 Piso en Gradas (Huellas y Contrahuellas) M2 6.00 8,652.46 51,914.76 6.00 51,914.76 0.00 6.00 51,914.76 100.00
7.5 Relleno en Gradas M3 6.00 656.73 3,940.38 6.00 3,940.38 0.00 6.00 3,940.38 100.00
7.6 Stuco en Gradas M2 6.00 564.50 3,387.00 6.00 3,387.00 0.00 6.00 3,387.00 100.00
7.7 Repello y Pulido M2 6.00 11,771.80 70,630.80 6.00 70,630.80 0.00 6.00 70,630.80 100.00
7.8 Pintura Paredes Pulidas M2 6.00 3,447.41 20,684.46 5.00 17,237.05 0.00 5.00 17,237.05 83.33
398,865.30 395,417.89 0.00 395,417.89
8.- TECHO
8.1 Techo Viga Vista, Machimbre y Lamina Standard Roja M2 6.00 157,238.54 943,431.24 6.00 943,431.24 0.00 6.00 943,431.24 100.00
8.2 Galera Barbacoa y Techo Area Servidumbre M2 6.00 26,655.81 159,934.86 6.00 159,934.86 0.00 6.00 159,934.86 100.00
8.3 Cielo Falso Panelit Area Servidumbre con Pintura M2 6.00 15,365.78 92,194.68 6.00 92,194.68 0.00 6.00 92,194.68 100.00
8.4 Canales Aguas Lluvias M.L 6.00 21,520.60 129,123.60 5.00 107,603.00 0.00 5.00 107,603.00 83.33
1,324,684.38 1,303,163.78 0.00 1,303,163.78
9,- PISOS
9.1 Conformacion Terreno M2 6.00 1,744.89 10,469.34 6.00 10,469.34 0.00 6.00 10,469.34 100.00
9.2 Relleno de Material Selecto M3 6.00 8,689.61 52,137.66 6.00 52,137.66 0.00 6.00 52,137.66 100.00
9.3 Firme de Concreto M2 6.00 69,064.69 414,388.14 6.00 414,388.14 0.00 6.00 414,388.14 100.00
9.4 Piso de Ceramica M2 6.00 109,801.60 658,809.60 5.00 549,008.00 0.00 5.00 549,008.00 83.33
UNITARIO
9.5 Piso de Ceramica Antiderrapante Terraza Exterior M2 6.00 17,960.11 107,760.66 6.00 107,760.66 0.00 6.00 107,760.66 100.00
9.6 Moldura de Ceramica M.L. 6.00 14,085.34 84,512.04 6.00 84,512.04 0.00 6.00 84,512.04 100.00
9.7 Piso en Duchas M2 6.00 2,267.24 13,603.44 6.00 13,603.44 0.00 6.00 13,603.44 100.00
9.8 Bordillo en Duchas M.L. 6.00 874.44 5,246.64 5.00 4,372.20 0.00 5.00 4,372.20 83.33
9.9 Batientes en Puertas M.L. 6.00 630.33 3,781.98 6.00 3,781.98 0.00 6.00 3,781.98 100.00
9,10. Relleno Arena de Tope en Baños 2da Planta M3 6.00 352.32 2,113.92 6.00 2,113.92 0.00 6.00 2,113.92 100.00
9.11 Moldura de Ceramica Antiderrapante M.L. 6.00 3,490.29 20,941.74 6.00 20,941.74 0.00 6.00 20,941.74 100.00
1,373,765.16 1,263,089.12 0.00 1,263,089.12
10,- ACABADOS
10.1 Repello y Pulido Paredes M2 6.00 192,084.32 1,152,505.92 6.00 1,152,505.92 0.00 6.00 1,152,505.92 100.00
10.2 Confiteado Pared Exterior M2 6.00 3,496.44 20,978.64 5.00 17,482.20 0.00 5.00 17,482.20 83.33
10.3 Stuco en Losa M2 6.00 18,519.01 111,114.06 6.00 111,114.06 0.00 6.00 111,114.06 100.00
10.4 Enchape de Ceramica Baños y Cocina (Incluye Repello) M2 6.00 47,677.18 286,063.08 6.00 286,063.08 0.00 6.00 286,063.08 100.00
10.5 Pintura en Paredes Pulidas M2 6.00 62,027.93 372,167.58 5.30 328,748.03 0.00 5.30 328,748.03 88.33
10.6 Pintura en Paredes Confiteadas M2 6.00 1,760.69 10,564.14 5.00 8,803.45 0.00 5.00 8,803.45 83.33
10.7 Pintura Madera Techo M2 6.00 24,473.18 146,839.08 6.00 146,839.08 0.00 6.00 146,839.08 100.00
10.8 Banda Ceramica 0.40cm Cocina M.L. 6.00 1,550.16 9,300.96 6.00 9,300.96 0.00 6.00 9,300.96 100.00
10.9 Juntas de Expansion M.L. 6.00 2,874.23 17,245.38 5.00 14,371.15 0.00 5.00 14,371.15 83.33
10.10. Repello Pulido Columnas y Vigas M2 6.00 11,545.26 69,271.56 6.00 69,271.56 0.00 6.00 69,271.56 100.00
10.11 Colocacion Malla de Refuerzo en Repello M.L. 6.00 2,104.98 12,629.88 6.00 12,629.88 0.00 6.00 12,629.88 100.00
2,208,680.28 2,157,129.37 0.00 2,157,129.37
11,- PUERTAS
11.1 Puerta Principal de Caoba P-1 Und 6.00 15,050.99 90,305.94 5.00 75,254.95 0.00 5.00 75,254.95 83.33
11.2 Puertas Metalicas P-2 Und 6.00 11,769.20 70,615.20 5.00 58,846.00 0.00 5.00 58,846.00 83.33
11.3 Puertas Termoformadas P-3 Und 6.00 29,940.28 179,641.68 5.00 149,701.40 0.00 5.00 149,701.40 83.33
11.4 Porton Vehicular y Puerta Acesso Und 6.00 54,550.87 327,305.22 5.00 272,754.35 0.00 5.00 272,754.35 83.33
667,868.04 556,556.70 0.00 556,556.70
12,- ALUMINIO Y VIDRIO

12.1 Ventanas Comedor y Salas de 1.40m ancho x 1.20m alto, Tipo Francesa Und 6.00 22,092.44 132,554.64 6.00 132,554.64 0.00 6.00 132,554.64 100.00
12.2 Ventana Cocina y Gradas de 1.12m ancho x 1.00 alto, Tipo Francesa Und 6.00 10,997.15 65,982.90 6.00 65,982.90 0.00 6.00 65,982.90 100.00
12.3 Ventana Estudio de 1.40m ancho x 0.70m alto, Tipo Francesa Und 6.00 4,295.75 25,774.50 6.00 25,774.50 0.00 6.00 25,774.50 100.00
UNITARIO
12.4 Ventana Baño Visita de 0.50 ancho x 0.50 alto, Tipo Francesa Und 6.00 2,054.06 12,324.36 6.00 12,324.36 0.00 6.00 12,324.36 100.00
12.5 Ventanas Dormitorio de 1.40m ancho x 1.10m alto, Tipo Francesa Und 6.00 27,001.87 162,011.22 6.00 162,011.22 0.00 6.00 162,011.22 100.00
12.6 Ventanas Baños Dormitorios Secundarios de 0.70m ancho x 0.60m alto,Tipo Frances Und 6.00 6,901.64 41,409.84 6.00 41,409.84 0.00 6.00 41,409.84 100.00
12.7 Ventana Baño Principal de 1,00m ancho x 0.60m alto, Tipo Francesa Und 6.00 4,929.56 29,577.36 6.00 29,577.36 0.00 6.00 29,577.36 100.00
12.8 Puerta Comedor de 1.50m ancho x 2.10m alto. Und 6.00 14,700.51 88,203.06 6.00 88,203.06 0.00 6.00 88,203.06 100.00
12.9 Ventanas Servidumbre de 0.70m ancho x 0.60m alto, Tipo Celosia Und 6.00 833.93 5,003.58 6.00 5,003.58 0.00 6.00 5,003.58 100.00
12,10, Ventana Servidumbre de 0.90m ancho x 1.025m alto, Tipo Celosia Und 6.00 1,432.63 8,595.78 6.00 8,595.78 0.00 6.00 8,595.78 100.00
12.11 Albañileria M2 6.00 3,147.71 18,886.26 6.00 18,886.26 0.00 6.00 18,886.26 100.00
590,323.50 590,323.50 0.00 590,323.50
13,- INSTALACION ELECTRICA

13.1 Ductos GL 6.00 4,356.69 26,140.14 6.00 26,140.14 0.00 6.00 26,140.14 100.00
13.2 Alambrado GL 6.00 36,256.76 217,540.56 6.00 217,540.56 0.00 6.00 217,540.56 100.00
13.3 Accesorios GL 6.00 20,157.74 120,946.44 6.00 120,946.44 0.00 6.00 120,946.44 100.00
13.4 Lamparas GL 6.00 43,846.61 263,079.66 6.00 263,079.66 0.00 6.00 263,079.66 100.00
13.5 Estructura para Medidor GL 6.00 5,258.56 31,551.36 6.00 31,551.36 0.00 6.00 31,551.36 100.00
13.6 Intercomunicador GL 6.00 5,906.44 35,438.64 6.00 35,438.64 0.00 6.00 35,438.64 100.00
13.7 Albañileria GL 6.00 9,377.41 56,264.46 6.00 56,264.46 0.00 6.00 56,264.46 100.00
13.8 Alambrado Telefono y Cable GL 6.00 4,196.76 25,180.56 6.00 25,180.56 0.00 6.00 25,180.56 100.00
13.9 Accesorios Instalacion Telefono y Cable GL 6.00 1,617.92 9,707.52 6.00 9,707.52 0.00 6.00 9,707.52 100.00
785,849.34 785,849.34 0.00 785,849.34
14,- INSTALACIONES DRENAJE SANITARIO

14.1 Tuberia y Accesorios GL 6.00 18,688.59 112,131.54 6.00 112,131.54 0.00 6.00 112,131.54 100.00
14.2 Cajas de Registro Und 6.00 7,903.91 47,423.46 6.00 47,423.46 0.00 6.00 47,423.46 100.00
159,555.00 159,555.00 0.00 159,555.00
15,- INSTALACIONES DRENAJES AGUAS LLUVIAS

15.1 Tuberia y Accesorios S.G 6.00 1,695.40 10,172.40 6.00 10,172.40 0.00 6.00 10,172.40 100.00
15.2 Pintura Asfaltica M.L 6.00 654.14 3,924.84 6.00 3,924.84 0.00 6.00 3,924.84 100.00
15.3 Relleno con Grava M3 6.00 2,349.98 14,099.88 6.00 14,099.88 0.00 6.00 14,099.88 100.00
15.4 Cajas con Parrilla Und 6.00 6,520.74 39,124.44 6.00 39,124.44 0.00 6.00 39,124.44 100.00
67,321.56 67,321.56 0.00 67,321.56
UNITARIO

16.1 Tuberia y Accesorios Agua Fria GL 6.00 8,093.37 48,560.22 5.00 40,466.85 0.00 5.00 40,466.85 83.33
16.2 Tuberia y Accesorios Agua Caliente GL 6.00 6,195.37 37,172.22 5.00 30,976.85 0.00 5.00 30,976.85 83.33
16.3 Sistema Hidroneumatico GL 6.00 17,104.49 102,626.94 5.00 85,522.45 1.00 17,104.49 6.00 102,626.94 100.00
16.4 Albañileria M.L 6.00 1,817.89 10,907.34 5.00 9,089.45 1.00 1,817.89 6.00 10,907.34 100.00
199,266.72 166,055.60 18,922.38 184,977.98
17,- MUEBLES Y ACCESORIOS SANITARIOS

17.1 Inodoros Und 6.00 17,043.47 102,260.82 5.00 85,217.35 1.00 17,043.47 6.00 102,260.82 100.00
17.2 Lavamanos Und 6.00 11,842.36 71,054.16 5.00 59,211.80 1.00 11,842.36 6.00 71,054.16 100.00
17.3 Bañera Und 6.00 14,318.68 85,912.08 5.00 71,593.40 1.00 14,318.68 6.00 85,912.08 100.00
17.4 Pila y Rival de Concreto Und 6.00 2,290.99 13,745.94 6.00 13,745.94 0.00 6.00 13,745.94 100.00
17.5 Lavatrastos Und 6.00 4,539.79 27,238.74 5.00 22,698.95 1.00 4,539.79 6.00 27,238.74 100.00
17.6 Duchas Und 6.00 1,785.00 10,710.00 5.00 8,925.00 1.00 1,785.00 6.00 10,710.00 100.00
17.7 Puertas Aluminio y Vidrio en Duchas Und 6.00 13,442.97 80,657.82 5.00 67,214.85 0.00 5.00 67,214.85 83.33
17.8 Toallero Und 6.00 1,226.67 7,360.02 5.00 6,133.35 0.00 5.00 6,133.35 83.33
17.9 Portapapel Und 6.00 1,310.05 7,860.30 5.00 6,550.25 0.00 5.00 6,550.25 83.33
17,10, Jabonera Und 6.00 982.56 5,895.36 5.00 4,912.80 0.00 5.00 4,912.80 83.33
412,695.24 346,203.69 49,529.30 395,732.99
18,- OBRAS EXTERIORES

18.1 Excavación Zapatas M3 6.00 4,145.61 24,873.66 6.00 24,873.66 0.00 6.00 24,873.66 100.00
18.2 Concreto Reforzado Zapata M3 6.00 6,564.65 39,387.90 6.00 39,387.90 0.00 6.00 39,387.90 100.00
18.3 Concreto Reforzado Viga Cimentacion M3 6.00 14,507.72 87,046.32 6.00 87,046.32 0.00 6.00 87,046.32 100.00
18.4 Concreto Reforzado Castillos M3 6.00 3,874.80 23,248.80 6.00 23,248.80 0.00 6.00 23,248.80 100.00
18.5 Paredes Bardas M2 6.00 38,116.69 228,700.14 6.00 228,700.14 0.00 6.00 228,700.14 100.00
18.6 Concreto Reforzado Solera Superior M.L 6.00 4,733.83 28,402.98 6.00 28,402.98 0.00 6.00 28,402.98 100.00
18.7 Repello y Pulido Paredes Barda M2 6.00 19,365.27 116,191.62 6.00 116,191.62 0.00 6.00 116,191.62 100.00
18.8 Aceras de Concreto M2 6.00 6,379.02 38,274.12 6.00 38,274.12 0.00 6.00 38,274.12 100.00
18.9 Piso de Concreto entrada a Garaje M2 6.00 7,227.46 43,364.76 6.00 43,364.76 0.00 6.00 43,364.76 100.00
18,10, Engramado (incluye tierra vegetal) M2 6.00 4,191.34 25,148.04 6.00 25,148.04 0.00 6.00 25,148.04 100.00
18.12 Bordillo M.L 6.00 1,387.52 8,325.12 6.00 8,325.12 0.00 6.00 8,325.12 100.00
18.13 Pintura en Paredes Pulidas Bardas M.L 6.00 5,672.52 34,035.12 5.30 30,064.36 0.00 5.30 30,064.36 88.33
18.14 Bordillos de Bloques M.L 6.00 13,964.74 83,788.44 6.00 83,788.44 0.00 6.00 83,788.44 100.00
18.15 Relleno Compactado M3 6.00 1,153.02 6,918.12 6.00 6,918.12 0.00 6.00 6,918.12 100.00
UNITARIO
819,229.08 815,258.32 0.00 815,258.32
19,- OTROS CONCEPTOS

19.1 Cisterna (1,000 galones) Und 6.00 33,333.89 200,003.34 6.00 200,003.34 0.00 6.00 200,003.34 100.00
19.2 Mueble de Cocina Und 6.00 76,557.20 459,343.20 5.00 382,786.00 1.00 76,557.20 6.00 459,343.20 100.00
19.3 Barandal en Balcon M.L. 6.00 4,978.13 29,868.78 5.00 24,890.65 0.00 5.00 24,890.65 83.33
19.4 Jardineria sobre Porton Vehicular M.L. 6.00 14,409.97 86,459.82 5.00 72,049.85 0.00 5.00 72,049.85 83.33
19.5 Mueble Baño Dormitorio Principal Und 6.00 4,635.93 27,815.58 5.00 23,179.65 1.00 4,635.93 6.00 27,815.58 100.00
19.6 Mueble Baños Dormitorios 2 y 3 Und 6.00 8,303.14 49,818.84 5.00 41,515.70 1.00 8,303.14 6.00 49,818.84 100.00
19.7 Closet Dormitorio Principal Und 6.00 22,487.70 134,926.20 5.00 112,438.50 1.00 22,487.70 6.00 134,926.20 100.00
19.8 Closets Dormitorios 2,3, y 4 Und 6.00 61,927.68 371,566.08 5.00 309,638.40 1.00 61,927.68 6.00 371,566.08 100.00
19.9 Closet de Blancos Und 6.00 15,049.82 90,298.92 5.00 75,249.10 1.00 15,049.82 6.00 90,298.92 100.00
1,450,100.76 1,241,751.19 188,961.47 1,430,712.66
TOTAL LPS. 15,068,304.96 14,454,430.28 257,413.15 14,711,843.43

1.05
1,200.78
1,032.42
6,115.09
2,987.66
1,568.96
1,795.45
1,086.42
570.53
1,991.81
36,088.72
19,669.75
42,700.68
12,320.00
9,348.94
50,265.30
47,080.46
78,336.78
94,513.18
20,338.89
3,971.00
30,245.16
1.05
61,423.48
94,755.45
7,479.84
2,783.20
7,251.68
2,369.97
4,814.23
20,188.70
9,427.27
7,198.49
546.36
469.64
9,793.20
2,868.02
130,816.03
22,176.35
12,783.81
17,904.46
1,451.52
7,229.22
57,459.25
91,351.02
1.05
14,942.17
11,717.83
1,886.21
727.50
524.42
293.10
2,903.63
159,808.51
2,909.00
15,406.92
39,665.49
51,601.12
1,464.77
20,360.01
1,289.66
2,391.20
9,605.23
1,751.18
12,521.76
9,791.47
24,909.02
45,383.93
18,379.95
9,149.13
3,573.88
1.05
1,708.89
22,464.37
5,741.86
4,101.34
12,230.18
693.79
1,191.89
2,618.61
3,624.58
30,164.04
16,770.35
36,478.46
4,374.89
4,913.90
7,801.59
3,491.52
1,346.04
15,548.08
6,575.71
1,410.50
544.20
1,955.10
5,424.96
1.05
6,733.33
5,154.28
14,230.19
1,512.43
14,179.40
9,852.32
11,912.51
1,906.00
3,776.91
1,485.04
11,183.95
1,020.53
1,089.90
817.45
3,448.91
5,461.50
12,069.79
3,223.67
31,711.66
3,938.34
16,110.88
5,307.01
6,012.87
3,487.19
4,371.09
1,154.35
4,719.17
11,617.98
959.21
1.05
27,732.33
63,692.23
4,141.58
11,988.48
3,856.89
6,907.85
18,708.78
51,521.11
12,520.79
14,711,843.43
PROYECTO: RESID
PRESUPUESTO: EDIFICIO 20 APARTAMENTOS DE TRES (3
ESTIMACION No. 35 DEL 01 A
OBRA CON
No. CONCEPTO UNIDAD
No. CONCEPTO UNIDAD
1.- PRELIMINARES
1.1 Limpieza del Lote M2
1.2 Marcacion y Nivelacion S.G.
1.3 Rellenos en Lote M3
2.- EXCAVACIONES
2.1 Excavacion para cimientos y Muros M3
2.2 Excavacion para Tuberias de Aguas Negras y Drenaje M3
2.3 Excavacion para Tuberias de Agua Potable M3

3.1 Relleno de Cimientos y Muros M3
3.2 Relleno Tuberias Aguas Negras y Drenaje M3
3.3 Relleno Tuberias Agua Potable M3
4.- CIMENTACIONES
4.1 Firme Concreto Zapatas DE Columnas y Muros M2
4.2 Concreto Reforzado Zapatas Corridas y Aisladas M3
4.3 Concreto Reforzado Pedestales M3
4.4 Concreto Reforzado Vigas de Cimentacion M3
4.5 Muros de Concreto M3
5.- ESTRUCTURA
5.1 Concreto Reforzado Columnas M3
5.2 Concreto Reforzado Vigas Entrepiso M3
5.3 Concreto Reforzado Losas Entrepiso M2
5.4 Concreto Reforzado en Cubo Elevadores (Zapatas,Vigas losa,etc.) M3
5.5 Tanque Elevado Agua Potable UND
6.- PAREDES
6.1 Paredes de Ladrillo M2
6.2 Castillos M3
6.3 Cargadores Puertas y Ventanas M.L.
6.4 Batientes de Ventanas M.L.
6.5 Paredes Cubo Elevadores M2
7.- GRADAS
7.1 Concreto Reforzado M3
7.2 Barandales M.L.
7.3 Piso en Gradas (Contrahuellas) M2
7.4 Zocalo en Gradas M.L.
7.5 Stuco en Gradas M2
8.- TECHO
8.1 Techo Viga Vista, Machimbre y Lamina acanalada standard color rojo M2
8.2 Canales Aguas Lluvias M.L.
9.- PISOS
9.1 Conformacion Terreno P.B. M2
9.2 Relleno Material Selecto P.B. M3
9.3 Firme de Concreto M2
9.4 Piso de Ceramica M2
9.5 Piso de Ceramica Antiderrapante M2
9.6 Moldura de Ceramica M.L.
9.7 Moldura de Ceramica Antiderrapante M.L.
9.8 Piso en Duchas M2
9.9 Bordillo en Duchas M.L.
9.10. Desniveles de Concreto M2
10.- ACABADOS
10.1 Repello y Pulido Paredes Interiores M2
10.2 Repello Pulido Paredes Fachadas M2
10.3 Stuco en Losa M2
10.4 Enchape de Ceramica (Baños y Cocina) M2
10.5 Pintura en Paredes Pulidas Interiores M2
10.6 Cielo Tabla-Yeso baños y cocina M2
10.7 Pintura Cielos Tabla-Yeso M2
10.8 Pintura Fachadas M2
10.9 Pintura Cielo de Machimbre M2
11.- PUERTAS
11.1 P-01 .-Puerta Principal UND
11.2 P-02.- Puertas Dormitorios UND
11.3 P-03.- Baños,Lavanderia,Pileta de Aseo y Azotea UND
11.4 P-04.- Tragaluces UND
11.5 P/B.- Basurero UND
12.- ALUMINIO Y VIDRIO

12.1 Ventana V-01 de 2.30m.de ancho x 1.50m de alto UND
12.5 Puerta P-05 UND
13.- INSTALACION ELECTRICA

13.1 Material Electrico por Apartamento UND
13.2 Mano de Obra por Apartamento UND

14.1 Materiales S.G
14.2 Mano de Obra S.G
14.3 Cajas Aguas Negras S.G

15.1 Materiales S.G
15.3 Cajas Aguas Lluvias S.G

16.1 Materiales S.G

17.1 Pila y Rival UND
17.2 Lavatrastos UND
17.3 Inodoros UND
17.4 Lavamanos UND
17.5 Inodoro Servidumbre UND
17.6 Lavamanos Servidumbre UND
17.7 Duchas UND
17.8 Toallera UND
17.9 Portapel UND
17.10. Jabonera UND
17.11 Cortineros UND

18.1 Elevador 8 Personas UND
18.2 Cisterna UND
18.3 Muebles de Cocina UND
18.4 Closet Dormitorio Principal UND
18.5 Closet Dormitorios 1 y 2 UND
18.6 Barandales Metalicos M.L.
18.7 Ducto Basura (Incluye Puerta) M.L.

19.1 CIMENTACION
Excavacion Zapatas y Muros M3
Concreto Reforzado Zapatas M3
Concreto Reforzado Viga de Cimentacion M3
Concreto Refrozado Muro M3
Relleno Compactado Zapatas M3
19.2 ESTRUCTURA
Concreto Reforzado Columnas M3
Concreto Reforzado Castillos M3
Concreto Reforzado Vigas Entrepiso M3
Concreto Reforzado Losa Entrepiso M3
19.3 GRADAS
Excavacion
Concreto Zapatas y Pedestales M3
Concreto Reforzado Gradas M3
Barandal M.L
Piso en Gradas (Huellas y Contrahuellas)
Stuco en Gradas M2
Refuerzo Kg
Formas M2
19.4 BARDAS
Excavacion M3
Concreto Reforzado Zapatas Barda M3
Concreto Reforzado Viga Cimentacion Bardas M3
Castillos Barandal M3
Paredes Barda 6" M2
Paredes Barda 4" M2
Concreto Solera Superior Bardas M3
Repello Bardas M2
Pintura Bardas M2
19.5 PAVIMENTO
Conformacion Terreno M2
Material Sub-Base M3
Pavimento Concreto 15cms M2
Bordillos M.L.
Aceras M2
Pintura Estacionamiento M.L.
Topes Unds
Jardineras S.G
19.6 OBRAS VARIAS

Puertas Metálicas Und
Portones Metalicos Und
Ventanas Garaje Und
Instalación Eléctrica Exterior S.G.
Planta Eléctrica con Transformado Switch Und
PREPARO:_____________________
Ing. Pedro Morales h.
Mes de Enero/15 no se cobro nada
Mes de Marzo/15 no se cobro nada
Mes de Abril/15 no se cobro nada
Mes de Mayo/15 no se cobro nada
Mes Junio/15 no se cobro nada
Mes de Julio/15 no se cobro nada
Mes de Agosto/15 no se cobro nada
Mes de Septiembre/15 no se cobro nada
ARTAMENTOS DE TRES (3) DORMITORIOS LOTES Nos. 44 y 45 DEL BLOQUE No.10
CION No. 35 DEL 01 AL 28 DE FEBRERO DEL 2015.
OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO
CANTIDAD PRECIO TOTAL CANTIDAD TOTAL CANTIDAD TOTAL

CANTIDAD PRECIO TOTAL CANTIDAD TOTAL CANTIDAD TOTAL
UNITARIO
1,142.00 6.24 7,126.08 1.00 7,126.08 0.00

1.00 2,932.06 2,932.06 1.00 2,932.06 0.00
876.41 53.57 46,949.28 876.41 46,949.28 0.00
57,007.42 57,007.42 0.00
135.61 271.49 36,816.76 135.61 36,816.76 0.00

97.02 271.49 26,339.96 97.02 26,339.96 0.00
36.00 271.49 9,773.64 36.00 9,773.64 0.00
72,930.36 72,930.36 0.00
115.27 66.71 7,689.66 115.27 7,689.66 0.00

97.03 66.71 6,472.87 97.03 6,472.87 0.00
36.00 66.71 2,401.56 36.00 2,401.56 0.00
16,564.09 16,564.09 0.00
140.86 362.27 51,029.35 140.86 51,029.35 0.00

46.86 5,283.14 247,567.94 46.86 247,567.94 0.00
10.66 16,341.13 174,196.45 10.66 174,196.45 0.00
29.88 10,337.16 308,874.34 29.88 308,874.34 0.00
73.58 9,637.09 709,097.08 73.58 709,097.08 0.00
1,490,765.16 1,490,765.16 0.00
45.79 21,720.28 994,571.62 45.79 994,571.62 0.00

98.75 15,706.86 1,551,052.43 98.75 1,551,052.43 0.00
2,017.10 1,246.60 2,514,516.86 2,017.10 2,514,516.86 0.00
5.65 18,934.89 106,982.13 5.65 106,982.13 0.00
2.00 82,261.82 164,523.64 2.00 164,523.64 0.00
5,331,646.67 5,331,646.67 0.00
3,880.07 438.52 1,701,488.30 3,880.07 1,701,488.30 0.00
25.36 15,028.24 381,116.17 25.36 381,116.17 0.00
513.52 242.19 124,369.41 513.52 124,369.41 0.00
415.91 242.19 100,729.24 415.91 100,729.24 0.00
177.50 435.30 77,265.75 177.50 77,265.75 0.00
2,384,968.86 2,384,968.86
8.40 11,204.31 94,116.20 8.40 94,116.20 0.00

62.80 1,146.81 72,019.67 62.80 72,019.67 0.00
17.50 577.07 10,098.73 17.50 10,098.73 0.00
25.40 107.24 2,723.90 25.40 2,723.90 0.00
38.25 150.27 5,747.83 38.25 5,747.83 0.00
184,706.32 184,706.32 0.00
185.75 1,155.01 214,543.11 185.75 214,543.11 0.00

105.50 1,113.77 117,502.74 105.50 117,502.74 0.00
332,045.84 332,045.84 0.00
380.72 14.99 5,706.99 380.72 5,706.99 0.00

110.89 317.81 35,241.95 110.89 35,241.32 0.00
2,079.06 274.47 570,639.60 2,079.05 570,636.85 0.00
2,159.49 487.15 1,051,995.55 2,159.48 1,051,990.68 1.01 492.02
504.00 466.07 234,899.28 504.00 234,899.28 0.00
2,168.01 74.60 161,733.55 2,168.01 161,733.55 0.00
157.00 74.60 11,712.20 157.00 11,712.20 0.00
68.23 479.42 32,710.83 68.23 32,710.83 0.00
71.00 165.62 11,759.02 2.84 470.36 0.00
564.00 274.47 154,801.08 564.00 154,801.08 0.00
2,271,200.05 2,259,903.14 492.02
6,099.34 234.74 1,431,759.07 6,099.34 1,431,759.07 0.00

1,660.80 256.65 426,244.32 1,660.80 426,244.32 0.00
1,886.40 150.27 283,469.33 1,886.40 283,469.33 0.00
588.58 513.11 302,006.28 588.58 302,006.28 0.00
6,099.34 66.34 404,630.22 6,099.34 404,630.22 0.00
290.10 390.94 113,411.69 290.10 113,411.69 0.00
290.10 66.34 19,245.23 290.10 19,245.23 0.00
1,660.80 88.07 146,266.66 1,660.80 146,266.66 0.00
167.18 142.16 23,766.31 167.18 23,766.31 0.00
3,150,799.11 3,150,799.11 0.00
20.00 16,289.23 325,784.60 20.00 325,784.60 0.00
80.00 3,313.61 265,088.80 80.00 265,088.80 0.00
75.00 5,131.11 384,833.25 75.00 384,833.25 0.00
6.00 5,131.11 30,786.66 0.00 0.00 0.00
1.00 5,131.11 5,131.11 0.00 0.00 0.00
1,011,624.42 975,706.65 0.00
48.00 10,490.26 503,532.48 48.00 503,532.48 0.00

40.00 4,104.89 164,195.60 40.00 164,195.60 0.00
22.00 3,344.72 73,583.84 22.00 73,583.84 0.00
66.00 2,280.49 150,512.34 66.00 150,512.34 0.00
1.00 30,138.76 30,138.76 0.00 0.00 0.00
1.00 14,303.25 14,303.25 0.00 0.00 0.00
36.00 14,686.37 528,709.32 36.00 528,709.32 0.00
1,464,975.59 1,420,533.58 0.00
20.00 104,758.85 2,095,177.00 20.00 2,095,177.00 0.00

20.00 37,349.04 746,980.80 20.00 746,980.80 0.00
2,842,157.80 2,842,157.80 0.00
1.00 197,891.85 197,891.85 1.00 197,891.85 0.00

1.00 139,973.35 139,973.35 1.00 139,973.35 0.00
1.00 26,623.42 26,623.42 1.00 26,623.42 0.00
364,488.62 364,488.62 0.00
1.00 50,510.22 50,510.22 1.00 50,510.22 0.00

1.00 11,646.80 11,646.80 1.00 11,646.80 0.00
7.00 1,895.31 13,267.17 7.00 13,267.17 0.00
75,424.19 75,424.19 0.00
1.00 211,541.78 211,541.78 1.00 211,541.78 0.00

1.00 37,259.17 37,259.17 1.00 37,259.17 0.00
248,800.95 248,800.95 0.00
20.00 2,330.99 46,619.80 20.00 46,619.80 0.00

21.00 3,943.62 82,816.02 21.00 82,816.02 0.00
44.00 3,467.16 152,555.04 44.00 152,555.04 0.00
44.00 2,272.35 99,983.40 44.00 99,983.40 0.00
21.00 2,900.64 60,913.44 21.00 60,913.44 0.00
20.00 1,760.84 35,216.80 20.00 35,216.80 0.00
61.00 2,287.01 139,507.61 61.00 139,507.61 0.00
64.00 249.38 15,960.32 64.00 15,960.32 0.00
65.00 271.22 17,629.30 65.00 17,629.30 0.00
65.00 205.24 13,340.60 65.00 13,340.60 0.00
61.00 147.69 9,009.09 61.00 9,009.09 0.00
673,551.42 673,551.42 0.00
1.00 1,082,138.28 1,082,138.28 1.00 1,082,138.28 0.00

1.00 198,457.10 198,457.10 1.00 198,457.10 0.00
20.00 27,952.32 559,046.40 20.00 559,046.40 0.00
20.00 19,058.40 381,168.00 20.00 381,168.00 0.00
40.00 14,660.31 586,412.40 40.00 586,412.40 0.00
226.10 2,492.25 563,497.73 226.10 563,497.73 0.00
15.65 2,754.24 43,103.86 15.65 43,103.86 0.00
3,413,823.76 3,413,823.76 0.00
48.22 271.49 13,091.25 48.22 13,091.25 0.00

8.98 5,363.29 48,162.34 8.98 48,162.34 0.00
6.86 10,940.17 75,049.57 6.86 75,049.57 0.00
18.08 14,345.20 259,361.22 18.08 259,361.22 0.00
28.67 80.06 2,295.32 28.67 2,295.32 0.00
397,959.69 397,959.69 0.00
4.85 21,401.46 103,797.08 4.85 103,797.08 0.00

0.51 15,228.90 7,766.74 0.51 7,766.74 0.00
11.96 17,860.98 213,617.32 11.96 213,617.32 0.00
37.68 11,692.35 440,567.75 37.68 440,567.75 0.00
765,748.89 765,748.89 0.00
0.51 271.48 138.45 0.51 138.45 0.00

0.27 5,363.34 1,448.10 0.27 1,448.10 0.00
1.17 14,379.04 16,823.48 1.17 16,823.48 0.00
28.90 1,605.53 46,399.82 28.90 46,399.82 0.00
8.71 577.07 5,026.28 0.00 0.00 0.00
5.90 210.38 1,241.24 0.00 0.00 0.00
130.44 45.08 5,880.24 0.00 0.00 0.00
7.39 456.10 3,370.58 0.00 0.00 0.00
80,328.19 64,809.85 0.00
18.24 271.49 4,951.98 18.24 4,951.98 0.00

6.08 7,963.36 48,417.23 6.08 48,417.23 0.00
3.15 14,462.64 45,557.32 3.15 45,557.32 0.00
1.73 19,319.07 33,421.99 1.73 33,421.99 0.00
195.75 416.60 81,549.45 195.75 81,549.45 0.00
100.00 348.19 34,819.00 100.00 34,819.00 0.00
1.26 21,443.31 27,018.57 1.26 27,018.57 0.00
491.50 202.31 99,435.37 491.50 99,435.37 0.00
491.50 77.57 38,125.66 491.50 38,125.66 0.00
413,296.55 413,296.55 0.00
460.80 30.79 14,188.03 460.80 14,188.03 0.00

92.16 325.78 30,023.88 92.16 30,023.88 0.00
460.80 682.55 314,519.04 460.80 314,519.04 0.00
92.00 307.87 28,324.04 92.00 28,324.04 0.00
94.50 400.61 37,857.65 94.50 37,857.65 0.00
136.20 16.29 2,218.70 136.20 2,218.70 0.00
33.00 513.11 16,932.63 33.00 16,932.63 0.00
1.00 22,261.95 22,261.95 1.00 22,261.95 0.00
466,325.92 466,325.92 0.00
1.00 5,429.74 5,429.74 0.90 4,886.77 0.00

3.00 34,750.35 104,251.05 3.00 104,251.06 0.00
1.00 13,031.38 13,031.38 1.00 13,031.38 0.00
1.00 81,446.14 81,446.14 1.00 81,446.14 0.00
1.00 304,065.59 304,065.59 1.00 304,065.59 0.00
508,223.90 507,680.94 0.00
28,019,266.29 27,911,645.80 492.02
REVISO:_______________________ APROBO:____________________
Lic. Andres Salinas Ing. Felix Adrian Lobo
QUE No.10
ACUMULADO ACTUAL % 1.04586966

CANTIDAD TOTAL REALIZADO
CANTIDAD TOTAL REALIZADO
1.00 7,126.08 100.00 5.75

1.00 2,932.06 100.00 2,700.00
876.41 46,949.28 100.00 49.33
57,007.42
135.61 36,816.76 100.00 250.00

97.02 26,339.96 100.00 250.02
36.00 9,773.64 100.00 250.00
72,930.36
115.27 7,689.66 100.00 61.43

97.03 6,472.87 100.00 61.43
36.00 2,401.56 100.00 61.43
16,564.09
140.86 51,029.35 100.00 333.60

46.86 247,567.94 100.00 4,865.00
10.66 174,196.45 100.00 15,047.79
29.88 308,874.34 100.00 9,519.01
73.58 709,097.08 100.00 8,874.35
1,490,765.16
45.79 994,571.62 100.00 18,717.90

98.75 1,551,052.43 100.00 14,463.72
2,017.10 2,514,516.86 100.00 1,147.93
5.65 106,982.13 100.00 17,436.26
2.00 164,523.64 100.00 75,751.12
5,331,646.67
3,880.07 1,701,488.30 100.00 403.81
25.36 381,116.17 100.00 13,838.81
513.52 124,369.41 100.00 223.02
415.91 100,729.24 100.00 223.02
177.50 77,265.75 100.00 77265.75
2,384,968.86
8.40 94,116.20 100.00 10,317.53

62.80 72,019.67 100.00 1,056.04
17.50 10,098.73 100.00 531.40
25.40 2,723.90 100.00 98.75
38.25 5,747.83 100.00 138.38
184,706.32
185.75 214,543.11 100.00 1,063.60

105.50 117,502.74 100.00 1,025.62
332,045.84
380.72 5,706.99 100.00 13.80

110.89 35,241.32 100.00 292.66
2,079.05 570,636.85 100.00 252.75
2,160.49 1,052,482.70 100.05 448.59
504.00 234,899.28 100.00 429.18
2,168.01 161,733.55 100.00 68.70
157.00 11,712.20 100.00 68.70
68.23 32,710.83 100.00 441.48
2.84 470.36 4.00 152.51
564.00 154,801.08 100.00 252.75
2,260,395.16
6,099.34 1,431,759.07 100.00 216.16

1,660.80 426,244.32 100.00 236.34
1,886.40 283,469.33 100.00 138.38
588.58 302,006.28 100.00 472.50
6,099.34 404,630.22 100.00 61.09
290.10 113,411.69 100.00 360.00
290.10 19,245.23 100.00 61.09
1,660.80 146,266.66 100.00 81.10
167.18 23,766.31 100.00 130.91
3,150,799.11
20.00 325,784.60 100.00 15,000.00
80.00 265,088.80 100.00 3,051.35
75.00 384,833.25 100.00 4,725.00
0.00 0.00 0.00 4,725.00
0.00 0.00 0.00 4,725.00
975,706.65
48.00 503,532.48 100.00 9,660.00

40.00 164,195.60 100.00 3,780.00
22.00 73,583.84 100.00 3,080.00
66.00 150,512.34 100.00 2,100.00
0.00 0.00 0.00 27,753.40
0.00 0.00 0.00 13,171.20
36.00 528,709.32 100.00 13,524.00
1,420,533.58
20.00 2,095,177.00 100.00 1,468,729.30

20.00 746,980.80 100.00 525,811.00
2,842,157.80
1.00 197,891.85 100.00 145,783.59

1.00 139,973.35 100.00 103,116.00
1.00 26,523.42 100.00 24,424.20
364,388.62
1.00 50,510.22 100.00 37,210.03

1.00 11,646.80 100.00 8,580.00
7.00 13,267.17 100.00 1,745.30
75,424.19
1.00 211,541.78 100.00 155,839.27

1.00 37,259.17 100.00 27,448.20
248,800.95
20.00 46,619.80 100.00 2,146.50

21.00 82,816.02 100.00 3,631.50
44.00 152,555.04 100.00 3,192.75
44.00 99,983.40 100.00 2,092.50
21.00 60,913.44 100.00 2,671.07
20.00 35,216.80 100.00 1,621.48
61.00 139,507.61 100.00 2,106.00
64.00 15,960.32 100.00 229.64
65.00 17,629.30 100.00 249.75
65.00 13,340.60 100.00 189.00
61.00 9,009.09 100.00 136.00
673,551.42
1.00 1,082,138.28 100.00 931,500.00

1.00 198,457.10 100.00 182,750.00
20.00 559,046.40 100.00 25,740.00
20.00 381,168.00 100.00 17,550.00
40.00 586,412.40 100.00 13,500.00
226.10 563,497.73 100.00 2,295.00
15.65 43,103.86 100.00 2,536.25
3,413,823.76
48.22 13,091.25 100.00 250.00

8.98 48,162.34 100.00 4,938.81
6.86 75,049.57 100.00 10,074.30
18.08 259,361.22 100.00 13,209.83
28.67 2,295.32 100.00 73.72
397,959.69
4.85 103,797.08 100.00 19,707.62

0.51 7,766.74 100.00 14,023.59
11.96 213,617.32 100.00 16,447.35
37.68 440,567.75 100.00 10,766.95
765,748.89
0.51 138.45 100.00 250.00

0.27 1,448.10 100.00 4,938.85
1.17 16,823.48 100.00 13,241.00
28.90 46,399.82 100.00 1,478.46
0.00 0.00 0.00 531.40
0.00 0.00 0.00 193.73
0.00 0.00 0.00 41.51
0.00 0.00 0.00 420.00
64,809.85
18.24 4,951.98 100.00 250.00

6.08 48,417.23 100.00 7,333.09
3.15 45,557.32 100.00 13,317.98
1.73 33,421.99 100.00 17,790.04
195.75 81,549.45 100.00 383.63
100.00 34,819.00 100.00 320.63
1.26 27,018.57 100.00 19,746.16
491.50 99,435.37 100.00 186.30
491.50 38,125.66 100.00 71.43
413,296.55
460.80 14,188.03 100.00 28.35

92.16 30,023.88 100.00 300.00
460.80 314,519.04 100.00 628.53
92.00 28,324.04 100.00 283.50
94.50 37,857.65 100.00 368.90
136.20 2,218.70 100.00 15.00
33.00 16,932.63 100.00 472.50
1.00 22,261.95 100.00 20,500.00
466,325.92
0.90 4,886.77 90.00 5,000.00

3.00 104,251.06 100.00 32,000.00
1.00 13,031.38 100.00 12,000.00
1.00 81,446.14 100.00 75,000.00
1.00 304,065.59 100.00
507,680.94
27,912,037.82
_______________
Felix Adrian Lobo
erente General

Resumen Estimaciones Venecia Sep 2015

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

Resumen Estimaciones Venecia Sep 2015

Cargado por

Copyright:

Formatos disponibles

PROYECTO: RESIDENCIAL VENECIA

PRESUPUESTO: OBRAS DE URBANIZACION II ETAPA

5 ACOMETIDA AGUAS NEGRAS

Saneamiento Zona Humeda

TOTAL LPS. 295,650,996.09 27,902,494.19 2,967,767.27 32,039,478.25

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

19.- OBRAS EXTERIORES

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

19.6 OBRAS VARIAS

28,019,266.29 16,850,343.01 385,097.56 17,235,440.56

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

3.- RELLENOS COMPACTADOS

13.- INSTALACIÓN ELÉCTRICA

14.- INSTALACIONES DRENAJE SANITARIO

15.- INSTALACION DRENAJE AGUAS LLUVIAS

16.- INSTALACIÓN DE AGUA POTABLE

17.- MUEBLES Y ACCESORIOS SANITARIOS

18.- OBRAS EXTERIORES

19.- OTROS CONCEPTOS

TOTAL LPS. 1,671,352.29 690,010.74 189,972.85 879,983.59

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

3.- RELLENOS COMPACTADOS

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

13.- INSTALACIÓN ELÉCTRICA

14.- INSTALACIONES DRENAJE SANITARIO

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

16.- INSTALACION AGUA POTABLE

346,146.79 283,013.39 17,104.50 300,117.89

380,002.59 278,656.51 18,561.17 297,217.68

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

19,- OTROS CONCEPTOS

TOTAL LPS. 18,384,877.72 15,785,280.14 184,116.14 15,969,396.28 15,969,396.28

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

3.- RELLENOS COMPACTADOS

13.- INSTALACIÓN ELÉCTRICA

Total Lps. 1,387,040.61 668,992.13 48,275.16 717,267.29

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

Este Mes no se hizo

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

OBRA CONTRATADA ACUMULADO ANTERIOR ESTE PERIODO ACUMULADO ACTUAL %

Total Lps. 1,208,196.03 298,089.06 133,072.04 431,161.10

PREPARO:_____________________ REVISO:_______________________ APROBO:____________________

3.- RELLENOS COMPACTADOS

880,719.60 880,719.60 0.00 880,719.60

1,269,749.82 1,266,404.44 0.00 1,266,404.44

667,868.04 556,556.70 0.00 556,556.70

12,- ALUMINIO Y VIDRIO

590,323.50 590,323.50 0.00 590,323.50

13,- INSTALACION ELECTRICA

14,- INSTALACIONES DRENAJE SANITARIO

15,- INSTALACIONES DRENAJES AGUAS LLUVIAS

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________

PREPARO:_________ REVISO:_ APROBO:__________