ITEM DESCRIPCION UNIDAD CANTID V/UNITA PARCIALES TOTAL

1 MATERI M/ OBRA
1.1 DESMONTE CUBIERTA Y DEMO GLOBAL 2,500,000$ 2,500,000$
LICION MUROS
BOTADA ESCOMBROS VOL 12 240,000$ 2,880,000$ 2,880,000$
1.2 DEMOLICION PISOS Y VIGAS $2,500,000 2,500,000$
DE CIMENTACION
2 LOCALIZACION Y REPLANT M2 131.82 $3,000 $395,460 $395,460
3 CIMENTACIONES
3.1 ZAPATAS
3,1,1 VARILLAS 1/2"X6METROS VARILL 44 $32,000 $1,408,000
3,1,2 CEMENTO BULTO 37.8 $34,500 $1,304,100
3,1,3 ARENA M3 3.24 $80,000 $259,200
3,1,4 GRAVA M3 4.104 $84,000 $344,736
3.1.5 ALAMBRE QUEMADO KILO 10 $9,000 $90,000
3.1.6 CONCRETADORA Y VIBRA DIA 2 $90,000 $180,000
3.1.7 TABLAS UN 20 $20,000 $400,000
3.1.8 MANO DE OBRA M3 5.4 $270,000 $1,458,000

TOTALES $3,586,036 $5,044,036

3.2 VIGAS CIMENTACION
3,2,1 VARILLAS DE 1/2"X9METROS VARILLA 64 50,600$ 3,238,400$
3,2,2 FLEJES UNIDAD 544 3,250$ 1,768,000$
3,2,3 CEMENTO BULTO 80 34,500$ 2,760,000$
3,2,4 ARENA M3 6.35 66,700$ 423,545$
3,2,5 GRAVA M3 8.1 69,000$ 558,900$
4,2,6 ALAMBRE QUEMADO KILO 35 9,000$ 315,000$
4,2,7 CONCRETADORA DIA 3 50,000$ 150,000$
4,2,8 VIBRADOR DIA 3 40,000$ 120,000$
4,2,9 MANO DE OBRA ML 118 37,000$ 4,366,000$
TOTALES 9,333,845$ 13,699,845$

5 MAMPOSTERIA
5.1 BLOQUE .12 UN 3073 2,500$ 7682500
5.2 CEMENTO BULTO 51.21667 $34,500 $1,766,975
5.3 ARENA PEGA M3 8.5 $37,000 314500
5.4 ANDAMIOS POR 15 dias UN 6 $10,500 $63,000
5.5 MANO OBRA M2 249 $16,000 $9,826,975 $3,984,000
TOTALES $13,810,975
6 SOBRECIMIENTO UNIDID CANT V/UNITA TOTAL
6.1 BLOQUE DE .15 458 $2,150 $984,700
6.2 CEMENTO BULTO 11.5 $34,500 396750
6.3 ARENA PEGA M3 0.91 43,700$ 39,767$
6.4 MANO DE OBRA M2 36.7 $13,000 $477,100
6.5 TOTALES 1,381,450$ 1,858,550$
6.5 MANO OBRA $0 0$
7 JIDROSANITARIAS
7.1 TUBERIA 4 PULGADAS ML 95 20,000$ 1,900,000$
7.2 TUBERIA SANIIT 2 PULG ML 18 9,500$ 171,000$
7.3 T 4" UN 4 16,000$ 64,000$
7.4 CODO 4" UN 10 14,000$ 140,000$
 7.5 BUJE 4"*2 UN 4 12,000$ 48,000$
7.6 CODO 2" UN 40 3,000$ 120,000$
7.7 Y 2" UN 4 3,000$ 12,000$
7.8 T 2" UN 8 5,000$ 40,000$
7.9 TUBO PRESION 1/2" ML 108 4,000$ 432,000$
7.1 UNION 1/2" UN 12 $600 $7,200
7.11 CODO 1)2" UN 40 $600 $24,000
7.12 T 1/2" UN 8 $900 $7,200
7.13 PEGA PVC 1/4 1 $90,000 $90,000
7.14 LIMPIADOR PVC 1/4 1 $45,000 $45,000
7.14 MANO DE OBRA GL $2,929,400 $1,500,000 $4,429,400
TOTALES
8 COLUMNETAS UN /CANTI V.UNITSR TOTAL M.OBRA M O+ MAT
8.1 VARILLAS 1/2" VARILLA 112 $32,000 $3,584,000
8.2 FLEJES 14X8 CENTIMETRO UN 756 $2,200 $1,663,200
8.3 CEMENTO BULT 16 $34,500 $552,000
8.4 ARENA LAVADA M3 1.29 $80,000 $103,200
8.5 GRAVA M3 1.52 $84,000 $127,680
8.6 ALAMBRE QUEMADO KILO 15 $9,000 $135,000
8.7 TABLAS UN 16 $20,000 $320,000
8.8 PUNTILLAS LIBRA 4
8.9 MANO DE OBRA ML 89 $12,000 $6,485,080 $1,068,000 $7,553,080

9 LOSA ENTREPISO
9.1 ACERO
9.1.1 VARILLAS 1/2" POR 9M VARILLA 80 $50,800 4064000
9.1.2 VARILLAS 1)2 X6M VARIOI 8 $33,000 $264,000
9.1.3 lMALLA ELECTROSOLDAD UN 12 $60,000 $720,000
9.1.4 FLEJES .14X.14 3/8" UN 560 $2,600 $1,456,000
9.1.5 FLEJES .14X.8 UN $2,200
9.1.6 FLEJES Z DE .14 UN 1192 $1,100 $1,311,200
9.2 CEMENTO BULTO 97 $34,500 $3,346,500
9.2.2 ARENA M3 7.72 $80,000 $617,600
9.2.3 GRAVA M3 9.8 $84,000 $823,200
9.2.4 EQUIPO PARA OBRA FALSA $3,200,000
9.2.5 CERCHAS 2METROS
9.2.6 CERCHAS DE .1.5 METROS
9.2.7 TELERAs .90X1.35
9.2.8 TELERAS .90X1.35
9.2.9 TACOS 3 METROS
CASETONES ICOPOR
9.1 MANO DE OBRA M2 124 $70,000 $8,680,000
TOTALES * $15,802,500 $24,482,500

10 ESCALAS UN CAN .V.UNITA TOTAL

VARILLA 1/2"X6M VARILL 12 $33,000 396000
CEMENTO BULTO 6 $34,500 $207,000
ARENA M3 0.5 $80,000 $40,000
GRAVA M3 0.6 $84,000 $50,400
MANO DE OBRA UN 1 $700,000 $700,000
TABLAS UN 6 $20,000 $693,400 $1,393,400
10 REVOQUE UNI CANTID V.UNITAR TOTAL
CEMENTO BULTO 61.7143 $34,500 $2,129,143
ARENA PEGA M3 9.87429 $37,000 365348.57143
MANO DE OBRA M2 432 $12,000 $5,184,000
TOTALES $2,494,491 $7,678,491

ACABADOS $
ESTUCO UN CANT V.UNITAR TOTAL
ESTUCOR BULTO 24 46,000$ 1,104,000$
PINTURA CUNET 5.6 370,000$ 2,072,000$
MANO DE OBRA M2 432 $12,000 $5,184,000
TOTALES 3,176,000$ 8,360,000$
PISOS EN CERAMICA
PEGACOR BULTO 25 $36,500 $912,500
CERAMICA M2 114 $45,000 $5,130,000
BOQUILLA KILO 36 $6,200 $223,200
MANO DE OBRA M2 109 $18,000 $1,962,000
TOTALES $6,265,700 $8,227,700
BAÑOS
EN CHAPE PARED M2
PEGACOR BULTO 4 $36,500 $146,000

CERAMICA M2 22 $45,000 $990,000

BOQUILLA KILO 8 $6,200 $49,600
COMBOSANITARIO UN 2 $500,000 $1,000,000 $1,000,000
DUCHAS UN 2 $100,000 $200,000
MANO OBRA 1 2 $600,000 $1,200,000
TOTALES $2,385,600 $3,585,600
LAVADEROS+ ASCESORIOS 1 2 $270,000 $540,000
MANO DE OBRA 1 2 $60,000 $120,000
TOTALES $660,000
COCINAS INTEGRALES 1 2 $3,500,000 $7,000,000
PARTE ELETRICA.

CARPINTERIA
PUERAS 1
PUERTAS 2
VENTANAS 1
VENTANAS 2

TOTALES
ITEM DESCRIPCION UNIDAD CANTID V/UNITA PARCIALES TOTAL
1 MATERI M/ OBRA
1.1 DESMONTE CUBIERTA Y DEMO GLOBAL 2,500,000$ 2,500,000$
LICION MUROS
BOTADA ESCOMBROS VOL 12 240,000$ 2,880,000$ 2,880,000$
1.2 DEMOLICION PISOS Y VIGAS $2,500,000 2,500,000$
DE CIMENTACION
2 LOCALIZACION Y REPLANT M2 131.82 $3,000 $395,460 $395,460
3 CIMENTACIONES
3.1 ZAPATAS
3,1,1 VARILLAS 1/2"X6METROS VARILL 44 $32,000 $1,408,000
3,1,2 CEMENTO BULTO 37.8 $34,500 $1,304,100
3,1,3 ARENA M3 3.24 $80,000 $259,200
3,1,4 GRAVA M3 4.104 $84,000 $344,736
3.1.5 ALAMBRE QUEMADO KILO 10 $9,000 $90,000
3.1.6 CONCRETADORA Y VIBRA DIA 2 $90,000 $180,000
3.1.7 TABLAS UN 20 $20,000 $400,000
3.1.8 MANO DE OBRA M3 5.4 $270,000 $1,458,000

TOTALES $3,586,036 $5,044,036

3.2 VIGAS CIMENTACION
3,2,1 VARILLAS DE 1/2"X9METROS VARILLA 64 50,600$ 3,238,400$
3,2,2 FLEJES UNIDAD 544 3,250$ 1,768,000$
3,2,3 CEMENTO BULTO 80 34,500$ 2,760,000$
3,2,4 ARENA M3 6.35 66,700$ 423,545$
3,2,5 GRAVA M3 8.1 69,000$ 558,900$
4,2,6 ALAMBRE QUEMADO KILO 35 9,000$ 315,000$
4,2,7 CONCRETADORA DIA 3 50,000$ 150,000$
4,2,8 VIBRADOR DIA 3 40,000$ 120,000$
4,2,9 MANO DE OBRA ML 118 37,000$ 4,366,000$
TOTALES 9,333,845$ 13,699,845$
 5 MAMPOSTERIA
5.1 BLOQUE .12 UN 3073 2,500$ 7682500
5.2 CEMENTO BULTO 51.21667 $34,500 $1,766,975
5.3 ARENA PEGA M3 8.5 $37,000 314500
5.4 ANDAMIOS POR 15 dias UN 6 $10,500 $63,000
5.5 MANO OBRA M2 249 $16,000 $9,826,975 $3,984,000
TOTALES $13,810,975
6 SOBRECIMIENTO UNIDID CANT V/UNITA TOTAL
6.1 BLOQUE DE .15 458 $2,150 $984,700
6.2 CEMENTO BULTO 11.5 $34,500 396750
6.3 ARENA PEGA M3 0.91 43,700$ 39,767$
6.4 MANO DE OBRA M2 36.7 $13,000 $477,100
6.5 TOTALES 1,381,450$ 1,858,550$
6.5 MANO OBRA $0 0$
7 JIDROSANITARIAS
7.1 TUBERIA 4 PULGADAS ML 95 20,000$ 1,900,000$
7.2 TUBERIA SANIIT 2 PULG ML 18 9,500$ 171,000$
7.3 T 4" UN 4 16,000$ 64,000$
7.4 CODO 4" UN 10 14,000$ 140,000$
7.5 BUJE 4"*2 UN 4 12,000$ 48,000$
7.6 CODO 2" UN 40 3,000$ 120,000$
7.7 Y 2" UN 4 3,000$ 12,000$
7.8 T 2" UN 8 5,000$ 40,000$
7.9 TUBO PRESION 1/2" ML 108 4,000$ 432,000$
7.1 UNION 1/2" UN 12 $600 $7,200
7.11 CODO 1)2" UN 40 $600 $24,000
7.12 T 1/2" UN 8 $900 $7,200
7.13 PEGA PVC 1/4 1 $90,000 $90,000
7.14 LIMPIADOR PVC 1/4 1 $45,000 $45,000
7.14 MANO DE OBRA GL $2,929,400 $1,100,000 $4,029,400
TOTALES
 8 COLUMNETAS UN /CANTI V.UNITSR TOTAL M.OBRA M O+ MAT
8.1 VARILLAS 1/2" VARILLA 112 $32,000 $3,584,000
8.2 FLEJES 14X8 CENTIMETRO UN 756 $2,200 $1,663,200
8.3 CEMENTO BULT 16 $34,500 $552,000
8.4 ARENA LAVADA M3 1.29 $80,000 $103,200
8.5 GRAVA M3 1.52 $84,000 $127,680
8.6 ALAMBRE QUEMADO KILO 15 $9,000 $135,000
8.7 TABLAS UN 16 $20,000 $320,000
8.8 PUNTILLAS LIBRA 4
8.9 MANO DE OBRA ML 89 $12,000 $6,485,080 $1,068,000 $7,553,080

9 LOSA ENTREPISO
9.1 ACERO
9.1.1 VARILLAS 1/2" POR 9M VARILLA 80 $50,800 4064000
9.1.2 VARILLAS 1)2 X6M VARIOI 8 $33,000 $264,000
9.1.3 lMALLA ELECTROSOLDAD UN 12 $60,000 $720,000
9.1.4 FLEJES .14X.14 3/8" UN 560 $2,600 $1,456,000
9.1.5 FLEJES .14X.8 UN $2,200
9.1.6 FLEJES Z DE .14 UN 1192 $1,100 $1,311,200
9.2 CEMENTO BULTO 97 $34,500 $3,346,500
9.2.2 ARENA M3 7.72 $80,000 $617,600
9.2.3 GRAVA M3 9.8 $84,000 $823,200
9.2.4 EQUIPO PARA OBRA FALSA $3,200,000
9.2.5 CERCHAS 2METROS
9.2.6 CERCHAS DE .1.5 METROS
9.2.7 TELERAs .90X1.35
9.2.8 TELERAS .90X1.35
9.2.9 TACOS 3 METROS
CASETONES ICOPOR
9.1 MANO DE OBRA M2 124 $70,000 $8,680,000
TOTALES * ### $24,482,500
10 ESCALAS UN CAN .V.UNITA TOTAL
VARILLA 1/2"X6M VARILL 12 $33,000 396000
CEMENTO BULTO 6 $34,500 $207,000
ARENA M3 0.5 $80,000 $40,000
GRAVA M3 0.6 $84,000 $50,400
MANO DE OBRA UN 1 $700,000 $700,000
TABLAS UN 6 $20,000 $693,400 $1,393,400

10 REVOQUE UNI CANTID V.UNITAR TOTAL

CEMENTO BULTO 61.7143 $34,500 ###
ARENA PEGA M3 9.87429 $37,000 365348.6
MANO DE OBRA M2 432 $12,000 $5,184,000
TOTALES ### $7,678,491

ACABADOs $
ESTUCO UN CANT V.UNITAR TOTAL
ESTUCOR BULTO 24 46,000$ ###
PINTURA CUNET 5.6 370,000$ ###
MANO DE OBRA M2 432 $12,000 $5,184,000
TOTALES ### 8,360,000$
PISOS EN CERAMICA
PEGACOR BULTO 25 $36,500 $912,500
CERAMICA M2 114 $45,000 ###
BOQUILLA KILO 36 $6,200 $223,200
MANO DE OBRA M2 109 $18,000 $1,962,000
TOTALES ### $8,227,700
BAÑOS
EN CHAPE PARED M2
PEGACOR BULTO 4 $36,500 $146,000
CERAMICA M2 22 $45,000 $990,000
BOQUILLA KILO 8 $6,200 $49,600
COMBOSANITARIO UN 2 $500,000 ### $1,000,000
DUCHAS UN 2 $100,000 $200,000
MANO OBRA 1 2 $600,000 $1,200,000
TOTALES ### $3,585,600
LAVADEROS+ ASCESORIOS 1 2 $270,000 $540,000
MANO DE OBRA 1 2 $60,000 $120,000
TOTALES $660,000
COCINAS INTEGRALES 1 2 ### ###
PARTE ELETRICA.

TOTALES #ERROR! ### $109,319,037