1. Pto.Res. x Cap.FERNANDO AMADO Arquitecto / Conjunto Residencial MAXIVAN - BarbosaMarzo 20 / 2014PRESUPUESTO RESUMIDO POR CAPITULO 17:25:10 p.m.TOTAL 35 CASAS

35 Casas% s/nVALOR. . . C A P I T U L O . . .MATERIALES%M/OBRA%CONTRATOS%T O T A L%TotalValor M2CASA TIPO1-PRELIMINARES7,768,763.900%15,576,668.921%34,600,547.002%57,945,9801%1%13,6691,655,599.42

3-CIMENTACION398,748,775.0921%151,306,690.1213%64,765,246.004%614,820,71113%12%145,02817,566,306.03

4-ESTRUCTURA632,766,958.7933%201,983,985.7918%105,915,511.807%940,666,45620%19%221,89026,876,184.47

6-INST.HIDROSANITARIA/GAS0.000%0.000%236,389,285.9215%236,389,2865%5%55,7616,753,979.60

7-INST.ELECTRICA0.000%0.000%217,958,647.1014%217,958,6475%4%51,4136,227,389.92

8-MAMPOSTERIA326,288,928.8317%296,304,780.5026%0.000%622,593,70913%13%146,86117,788,391.70

9-CUBIERTA37,638,580.362%34,898,486.903%88,251,835.006%160,788,9023%3%37,9284,593,968.64

10-PANETES90,839,651.005%144,075,161.4813%0.000%234,914,8125%5%55,4136,711,851.79

11-ENCHAPES y RECUBRIMIENTOS26,510,621.971%19,660,676.912%0.000%46,171,2991%1%10,8911,319,179.97

12-PISOS116,630,451.196%103,216,897.659%58,941,878.104%278,789,2276%6%65,7637,965,406.48

13-IMPERMEABILIZACION8,141,907.110%6,085,008.621%93,177,971.256%107,404,8872%2%25,3353,068,711.06

14-ILUMINACION24,766,420.001%0.000%0.000%24,766,4201%0%5,842707,612.00

15-CIELORRASOS0.000%0.000%97,517,294.706%97,517,2952%2%23,0032,786,208.42

16-VENTANERIA0.000%0.000%120,295,420.008%120,295,4203%2%28,3763,437,012.00

17-CARPINTERIA METALICA0.000%0.000%142,325,627.509%142,325,6283%3%33,5734,066,446.50

18-CARPINTERIA DE MADERA0.000%26,273,175.232%143,188,465.009%169,461,6404%3%39,9744,841,761.15

19-DOTACION BANOS58,497,451.433%1,184,057.310%60,137,735.004%119,819,2443%2%28,2643,423,406.96

20-COCINA51,361,356.203%651,554.900%115,619,700.007%167,632,6114%3%39,5424,789,503.17

22-CERRADURAS15,312,500.001%4,016,334.090%0.000%19,328,8340%0%4,559552,252.40

23-PINTURA91,415,872.655%134,781,371.5212%0.000%226,197,2445%5%53,3576,462,778.40

24-ASEO Y LIMPIEZA3,969,420.700%6,561,881.991%0.000%10,531,3030%0%2,484300,894.36

* SUBTOTAL C. DIRECTOS CASAS1,890,657,659100%1,146,576,732100%1,579,085,164100%4,616,319,556100%93%1,088,926131,894,844%41%25%34%100%

* Area Construida Totalm24,239121* Valor M2 C.D.1,088,9261,088,926

COSTOS INDIRECTOS :s / C.D.

29-GASTOS GENERALES

30-ADMINISTRACION OBRA

31-IMPREVISTOS 2%92,326,39126%2%21,779

32-IMPUESTOS y LICENCIA 2%106,061,36930%2%25,018Licencia de Construccion0%11,000,000Impuestos Distritales0%95,061,369

33-DERECHOS Conexin Servicios1%64,588,02018%1%15,235

34-POLIZAS de Seguros y Garantias1%28,686,4528%1%6,767

35-HONORARIOS PROFESIONALES65,000,00018%1%15,333Honorarios Diseo Arquitectonico0%55,000,000Honorarios Estudios Tecnicos0%10,000,000Honorarios de Construccion0%I.V.A. sobre honorarios0%

* TOTAL C. INDIRECTOS8%356,662,2327%7%84,132

* * T O T A L Construccion4,972,981,788100%1,173,058

* Area Construida TotalM24,239* Valor M2 C.D.1,173,058

C.D. EQUIPAMENTO COMUNAL38m21,500,00057,000,000C.D. URBANISMOS INTERIOR1,234m2380,000468,920,000

OTROS COSTOS DEL PROYECTO :S/V

36COSTOS de GERENCIA y FINANCIEROS144,200,0002%Honorarios de Gerencia94,500,000I.V.A sobre honorarios Gerencia15,120,000Costo Fiducia34,580,000

37COSTOS LEGALES42,961,0000%Asesoria Legal y Tributaria5,000,000Costos Notariales37,961,000

38COSTOS COMERCIALES362,860,0004%Publicidad y Mercadeo20,000,000Costos Operativos Ventas14,000,000Comision Ventas328,860,000

* TOTAL OTROS COSTOS550,021,0006%s / v

40* * T O T A L PROYECTO6,048,922,78864%s / v

41LOTE1,564,207,62717%s / v

42* * T O T A L PROYECTO con LOTE7,613,130,41481%s / v

43VENTASCasasund35270,000,0009,450,000,000Valor m2m21082,502,549

4UTILIDAD 43 - 42 1,836,869,58619%

2. Presupuesto Detallado

CONJUNTO RESIDENCIAL4,616,319,555.51FERNANDO AMADO ArquitectoMAXIVANA - BARBOSA Santander4,616,319,555.51PRESUPUESTO DE OBRA

ELABORO : A. L. R.Fecha :Marzo 20 / 201335

ITEMDESCRIPCINUNIDADT O T A L 12 CASASMATERIALESMANO DE OBRACONTRATOSCASA TIPOCANTIDADVR.UNITARIOVR.TOTALVR.UNITARIOVR.TOTALVR.UNITARIOVR.TOTALVR.UNITARIOVR.TOTALCANTIDADVR.UNITARIOVR.TOTALCANTIDADVR.UNITARIOVR.TOTALCANTIDADVR.UNITARIOVR.TOTAL

1.1PRELIMINARES57,945,979.827,768,763.9015,576,668.9234,600,547.000.01,655,599.4200.000.00

1.1Localizacion y Replanteo10,404,403.42464,580.029,939,823.400.00297,268.670.000.001.1.1Localizacion y Replanteom24,239.332,454.2510,404,403.42109.59464,580.022,344.679,939,823.400.00121.122,454.25297,268.672,353.290.002,353.290.00

1.2Campamento43,770,477.555,470,738.383,699,192.1734,600,547.001,250,585.070.000.001.2.1Alquiler Contenedor Oficina + Bodega 20 m2 para Campamento de Obra. mes24.00744,213.0017,861,112.000.000.00744,213.0017,861,112.000.69744,213.00510,317.49725,000.000.00725,000.000.001.2.2Alquiler Banos Moviles (2 und)mes48.00343,878.0016,506,144.000.000.00343,878.0016,506,144.001.37343,878.00471,604.11335,000.000.00335,000.000.001.2.3Cerramiento en Tela Verdeml380.0024,072.869,147,686.2914,353.005,454,139.409,719.863,693,546.890.0010.8624,072.86261,362.4723,654.300.0023,654.300.001.2.4Valla de Identificacion Licenciaund1.00255,535.26255,535.2616,598.9816,598.985,645.285,645.28233,291.00233,291.000.03255,535.267,301.01249,269.160.00249,269.160.00

1.3Provisionales3,771,098.851,833,445.501,937,653.350.00107,745.680.000.001.3.1Provisional de Aguaglb1.00925,575.53925,575.5370,194.9070,194.90855,380.63855,380.630.000.03925,575.5326,445.02888,740.950.00888,740.950.001.3.2Provisional de Telefonoglb1.00304,437.71304,437.7152,968.0052,968.00251,469.71251,469.710.000.03304,437.718,698.22293,608.870.00293,608.870.001.3.3Provisional de Energiaglb1.002,541,085.622,541,085.621,710,282.601,710,282.60830,803.02830,803.020.000.032,541,085.6272,602.452,505,309.410.002,505,309.410.00

3CIMENTACION614,820,711.210.00398,748,775.09151,306,690.1264,765,246.000.017,566,306.0300.000.00

3.1Excavaciones93,339,727.66403,200.0028,171,281.6664,765,246.002,666,849.360.000.003.1.1Excavacion Mecanica Subbasem31,470.0024,401.0035,869,470.000.000.000.000.0024,401.0035,869,470.0042.0024,401.001,024,842.0023,771.020.0023,771.020.003.1.2Excavacion Manual Zapatas + Ciclopeo + Recebom3560.0018,842.7510,551,938.98360.00201,600.0018,482.7510,350,338.980.0016.0018,842.75301,483.9718,046.840.0018,046.840.003.1.3Excavacion Manual Vigas Cimentacion m3490.0018,842.759,232,946.61360.00176,400.0018,482.759,056,546.610.0014.0018,842.75263,798.4718,046.840.0018,046.840.003.1.3Excavacion Manual Cimientos Muros Patiosm370.0018,842.751,318,992.37360.0025,200.0018,482.751,293,792.370.002.0018,842.7537,685.5018,046.840.0018,046.840.003.1.4Retiro Material Excavacion Manualm31,456.005,130.917,470,603.690.000.005,130.917,470,603.690.0041.605,130.91213,445.824,909.960.004,909.960.003.1.5Transporte FO. Material Excavacion Manualm31,456.0019,846.0028,895,776.000.000.000.000.0019,846.0028,895,776.0041.6019,846.00825,593.6019,333.330.0019,333.330.00

3.2Perfilada y Proteccion27,821,059.770.0027,821,059.770.00794,887.420.000.003.2.1Perfilada Fondo Excavacionm22,450.003,231.257,916,561.720.000.003,231.257,916,561.720.0070.003,231.25226,187.483,092.100.003,092.100.003.2.2Perfilada Paredes Vigas/Zapatasm26,160.003,231.2519,904,498.050.000.003,231.2519,904,498.050.00176.003,231.25568,699.943,092.100.003,092.100.00

3.3Rellenos65,400,653.8843,996,124.1721,404,529.710.001,868,590.110.000.003.3.1Subbase Granular B-200 espesor e=30 cm para Contrapiso. Incluye Suministro, Extendida, Nivelacin, Humedecimieto y Compatacion.m31,015.0048,317.0849,041,837.0738,849.1339,431,865.659,467.959,609,971.4229.0048,317.081,401,195.3447,909.370.0047,909.370.003.3.2Subbase Granular B-200 espesor e=30 cm para Patios. Incluye Suministro, Extendida, Nivelacin, Humedecimieto y Compatacion.m3105.0048,317.085,073,293.4938,849.134,079,158.529,467.95994,134.973.0048,317.08144,951.2447,909.370.0047,909.370.003.3.3Relleno Compactado en Material Localm3735.0015,354.4511,285,523.32660.00485,100.0014,694.4510,800,423.3221.0015,354.45322,443.5214,721.680.0014,721.680.00

3.4Refuerzo Cimentacion109,205,661.60101,160,624.608,045,037.000.003,120,161.760.000.003.4.1Acero PDR-60 Zapataskg12,985.002,493.6032,379,396.002,305.5029,936,917.50188.102,442,478.500.00371.002,493.60925,125.602,181.000.002,181.000.003.4.2Acero PDR-60 Vigas Cimentacionkg18,865.002,493.6047,041,764.002,305.5043,493,257.50188.103,548,506.500.00539.002,493.601,344,050.402,181.000.002,181.000.003.4.2Acero PDR-60 Cimientos Muros Patioskg3,430.002,493.608,553,048.002,305.507,907,865.00188.10645,183.000.0098.002,493.60244,372.802,181.000.002,181.000.003.4.3Malla Electrosoldada M.1.59 Placa Contrapiso kg6,370.002,834.6418,056,656.802,646.5416,858,459.80188.101,198,197.000.00182.002,834.64515,904.482,503.770.002,503.770.003.4.3Malla Electrosoldada M.1.59 Placas Patioskg1,120.002,834.643,174,796.802,646.542,964,124.80188.10210,672.000.0032.002,834.6490,708.482,503.770.002,503.770.00

3.5Concretos Cimentacion319,053,608.30253,188,826.3265,864,781.980.009,115,817.380.000.003.5.1Concreto pobre e=5cm en concreto f'c=2.000 psim21,155.0017,674.6220,414,184.8614,528.6516,780,590.753,145.973,633,594.110.0033.0017,674.62583,262.4215,194.210.0015,194.210.003.5.2Coclopeo 40/60 para Zapatas en concreto f'c=3000 psi m20.00244,237.200.00173,502.820.0070,734.390.000.00244,237.200.00217,184.530.00217,184.530.003.5.3Zapatas en concreto reforzado f'c=3.000 psi m3140.00467,983.0565,517,627.05360,728.6050,502,003.86107,254.4515,015,623.190.004.00467,983.051,871,932.20403,347.700.00403,347.700.003.5.4Vigas Cimentacion en concreto reforzado f'c=3.000 psi m3210.00467,983.0598,276,440.57360,728.6075,753,005.79107,254.4522,523,434.780.006.00467,983.052,807,898.30403,347.700.00403,347.700.003.5.4Cimineto Muros Patios en concreto reforzado f'c=3.000 psi m335.00467,983.0516,379,406.76360,728.6012,625,500.97107,254.453,753,905.800.001.00467,983.05467,983.05403,347.700.00403,347.700.003.5.5Placa de Contrapiso e=10 cm f'c=3000 psi Niv.+0.00m22,100.0047,672.41100,112,069.6239,246.5782,417,795.748,425.8417,694,273.880.0060.0047,672.412,860,344.8541,063.780.0041,063.780.003.5.5Placa de Contrapiso e=10 cm f'c=3000 psi Niv.+0.00m2385.0047,672.4118,353,879.4339,246.5715,109,929.228,425.843,243,950.210.0011.0047,672.41524,396.5641,063.780.0041,063.780.00

4ESTRUCTURA940,666,456.37632,766,958.79201,983,985.79105,915,511.8026,876,184.4700.000.00

4.1Refuerzo Estructura305,756,480.40282,918,318.9022,838,161.500.008,735,899.440.000.004.1.1Acero PDR-60 Columnas kg27,650.002,493.6068,948,040.002,305.5063,747,075.00188.105,200,965.000.00790.002,493.601,969,944.002,181.000.002,181.000.004.1.2Acero PDR-60 Pantallaskg23,065.002,493.6057,514,884.002,305.5053,176,357.50188.104,338,526.500.00659.002,493.601,643,282.402,181.000.002,181.000.004.1.3Acero PDR-60 Placa Aligerada 2o Pisokg32,235.002,493.6080,381,196.002,305.5074,317,792.50188.106,063,403.500.00921.002,493.602,296,605.602,181.000.002,181.000.004.1.4Acero PDR-60 Placa Aligerada Cubiertakg20,965.002,493.6052,278,324.002,305.5048,334,807.50188.103,943,516.500.00599.002,493.601,493,666.402,181.000.002,181.000.004.1.5Acero PDR-60 Vigas Cubiertakg5,320.002,493.6013,265,952.002,305.5012,265,260.00188.101,000,692.000.00152.002,493.60379,027.202,181.000.002,181.000.004.1.6Acero PDR-60 Escaleras kg3,395.002,493.608,465,772.002,305.507,827,172.50188.10638,599.500.0097.002,493.60241,879.202,181.000.002,181.000.004.1.7Malla Electrosoldada M.1.31 Placas Etrepisokg8,785.002,834.6424,902,312.402,646.5423,249,853.90188.101,652,458.500.00251.002,834.64711,494.642,503.770.002,503.770.00

4.2Formaletas105,915,511.800.000.00105,915,511.800.0003,026,157.480.000.004.2.1Alquiler Kit Formaleta Columnas y Pantallasm2/mes70.0063,483.004,443,810.000.000.000.0063,483.004,443,810.002.0063,483.00126,966.0061,844.400.0061,844.400.004.2.2Caseton Icopor Recuperable Placa 2o Pisom3397.88123,180.0049,010,858.400.000.000.00123,180.0049,010,858.4011.37123,180.001,400,310.247,500.000.007,500.000.004.2.3Caseton Icopor Recuperable Placa Cubiertam3189.63123,180.0023,358,623.400.000.000.00123,180.0023,358,623.405.42123,180.00667,389.247,500.000.007,500.000.004.2.4Alquiler Formaleta Entrepiso m2m3,780.007,699.0029,102,220.000.000.000.007,699.0029,102,220.00108.007,699.00831,492.007,500.000.007,500.000.00

4.3Concreto Estructura528,994,464.17349,848,639.89179,145,824.290.0015,114,127.550.000.004.3.1Columnas en Concreto Comun f'c=3.000 psi m3105.00637,502.5366,937,766.15425,476.8544,675,069.06212,025.6922,262,697.090.003.00637,502.531,912,507.60568,355.500.00568,355.500.004.3.2Pantallas en Concreto Comun f'c=3.000 psi m387.50637,502.5355,781,471.79425,476.8537,229,224.22212,025.6918,552,247.570.002.50637,502.531,593,756.34568,355.500.00568,355.500.004.3.3Viga Aerea Cubierta en concreto f'c=3.000 psim335.00637,502.5322,312,588.72425,476.8514,891,689.69212,025.697,420,899.030.001.00637,502.53637,502.53568,355.500.00568,355.500.004.3.4Viga Canal Cubierta f'c=3.000 psim317.50637,502.5311,156,294.36425,476.857,445,844.84212,025.693,710,449.510.000.50637,502.53318,751.27568,355.500.00568,355.500.004.3.5Placa Aligerada h=35 cm Entrepiso 2o Piso Concreto f'c=3.000 psi m22,030.0096,151.57195,187,696.2463,234.07128,365,171.2432,917.5066,822,525.000.0058.0096,151.575,576,791.3267,942.150.0067,942.150.004.3.6Placa Aligerada h=35 cm Cubierta Concreto f'c=3.000 psi m21,505.0096,151.57144,708,119.6263,234.0795,167,282.1232,917.5049,540,837.500.0043.0096,151.574,134,517.7067,942.150.0067,942.150.004.3.7Placa Maciza e=10 cm Balcon 2o Piso Concreto f'c=3.000 psi m2122.5075,509.789,249,948.5947,630.035,834,679.0327,879.753,415,269.560.003.5075,509.78264,284.2567,942.150.0067,942.150.004.3.8Escalera P.F. en Concreto Industrializado f'c=3.000 psi Torre (24 Tramos)m335.00676,016.5323,660,578.72463,990.8516,239,679.69212,025.697,420,899.030.001.00676,016.53676,016.53566,675.500.00566,675.500.00

9.0INSTALACIONES HIDROSANITARIAS236,389,285.920.000.00236,389,285.920.06,753,979.6000.000.00

INSTALACIONES HIDROSANITARIAS159,607,917.000.000.00159,607,917.004,560,226.200.000.00

9.1PUNTOS HIDRAULICOS AGUA FRIA8,851,780.000.000.008,851,780.00252,908.000.000.009.1.1PUNTO AF LAVAMANOS PVCPUN105.0017,246.001,810,830.000.000.0017,246.001,810,830.003.0017,246.0051,738.0016,801.000.0016,801.000.009.1.2PUNTO AF SANITARIOS TANQUE PVCPUN105.0016,643.001,747,515.000.000.0016,643.001,747,515.003.0016,643.0049,929.0016,213.000.0016,213.000.009.1.3PUNTO AF DUCHA PVCPUN70.0017,224.001,205,680.000.000.0017,224.001,205,680.002.0017,224.0034,448.0016,779.000.0016,779.000.009.1.4PUNTO AF LAVAPLATOS PVCPUN35.0017,258.00604,030.000.000.0017,258.00604,030.001.0017,258.0017,258.0016,812.000.0016,812.000.009.1.5PUNTO AF LAVADEROUN35.0017,989.00629,615.000.000.0017,989.00629,615.001.0017,989.0017,989.0017,525.000.0017,525.000.009.1.6PUNTO AF LAVADORAUN35.0022,190.00776,650.000.000.0022,190.00776,650.001.0022,190.0022,190.0021,617.000.0021,617.000.009.1.7PUNTO AF NEVERAUN35.0017,989.00629,615.000.000.0017,989.00629,615.001.0017,989.0017,989.0017,525.000.0017,525.000.009.1.8PUNTO AF CALENTADORUN35.0023,378.00818,230.000.000.0023,378.00818,230.001.0023,378.0023,378.0022,774.000.0022,774.000.009.1.9PUNTO AF LLAVE MANGUERAUN35.0017,989.00629,615.000.000.0017,989.00629,615.001.0017,989.0017,989.0017,525.000.0017,525.000.00

9.2PUNTOS HIDRAULICOS AGUA CALIENTE6,701,415.000.000.006,701,415.00191,469.000.000.009.2.1PUNTO AC LAVAMANOS PVCPUN105.0021,209.002,226,945.000.000.0021,209.002,226,945.003.0021,209.0063,627.0020,661.000.0020,661.000.009.2.2PUNTO AF DUCHA PVCPUN70.0028,962.002,027,340.000.000.0028,962.002,027,340.002.0028,962.0057,924.0028,214.000.0028,214.000.009.2.3PUNTO AF LAVAPLATOS PVCPUN35.0020,110.00703,850.000.000.0020,110.00703,850.001.0020,110.0020,110.0019,591.000.0019,591.000.009.2.4PUNTO AF LAVADORAUN35.0023,154.00810,390.000.000.0023,154.00810,390.001.0023,154.0023,154.0022,556.000.0022,556.000.009.2.5PUNTO AF CALENTADORUN35.0026,654.00932,890.000.000.0026,654.00932,890.001.0026,654.0026,654.0025,966.000.0025,966.000.00

9.3REDES DE AGUA FRIA PVCP12,923,120.000.000.0012,923,120.00369,232.000.000.009.3.1TUBERIA PVC-P RDE 9 1/2ML140.003,584.00501,760.000.000.003,584.00501,760.004.003,584.0014,336.003,491.000.003,491.000.009.3.2ACCESORIO PVC-P 1/2ML70.00826.0057,820.000.000.00826.0057,820.002.00826.001,652.00805.000.00805.000.009.3.3TUBERIA PVC-P RDE 11 3/4ML630.004,302.002,710,260.000.000.004,302.002,710,260.0018.004,302.0077,436.004,191.000.004,191.000.009.3.4ACCESORIO PVC-P 3/4ML315.001,094.00344,610.000.000.001,094.00344,610.009.001,094.009,846.001,066.000.001,066.000.009.3.5TUBERIA PVC-P RDE. 21 1ML245.005,222.001,279,390.000.000.005,222.001,279,390.007.005,222.0036,554.005,087.000.005,087.000.009.3.6ACCESORIO PVC-P 1ML140.001,738.00243,320.000.000.001,738.00243,320.004.001,738.006,952.001,693.000.001,693.000.009.3.7TUBERIA PVC-P RDE. 21 1.1/4UN735.005,946.004,370,310.000.000.005,946.004,370,310.0021.005,946.00124,866.005,792.620.005,792.620.009.3.8ACCESORIO PVC-P 1.1/4UN350.001,979.00692,650.000.000.001,979.00692,650.0010.001,979.0019,790.001,927.840.001,927.840.009.3.9TUBERIA PVC-P RDE. 21 1.1/2UN350.006,670.002,334,500.000.000.006,670.002,334,500.0010.006,670.0066,700.006,498.240.006,498.240.009.3.10ACCESORIO PVC-P 1.1/2UN175.002,220.00388,500.000.000.002,220.00388,500.005.002,220.0011,100.002,162.670.002,162.670.00

9.4REDES DE AGUA CALIENTE CPVC4,870,565.000.000.004,870,565.00139,159.000.000.009.4.1TUBERIA C-PVC 3/4"ML280.005,987.001,676,360.000.000.005,987.001,676,360.008.005,987.0047,896.005,832.000.005,832.000.009.4.2ACCESORIO C-PVC 3/4"UN140.001,633.00228,620.000.000.001,633.00228,620.004.001,633.006,532.001,590.600.001,590.600.009.4.3TUBERIA C-PVC 1/2"ML525.004,989.002,619,225.000.000.004,989.002,619,225.0015.004,989.0074,835.004,860.000.004,860.000.009.4.4ACCESORIO C-PVC 1/2"UN280.001,237.00346,360.000.000.001,237.00346,360.008.001,237.009,896.001,205.000.001,205.000.00

9.5SALIDAS SANITARIAS23,833,110.000.000.0023,833,110.00680,946.000.000.009.5.1SALIDA SANITARIOSUN105.0033,728.003,541,440.000.000.0033,728.003,541,440.003.0033,728.00101,184.0032,857.000.0032,857.000.009.5.2LAVAMANOSUN105.0027,052.002,840,460.000.000.0027,052.002,840,460.003.0027,052.0081,156.0026,354.000.0026,354.000.009.5.3SALIDA DUCHAUN70.0024,610.001,722,700.000.000.0024,610.001,722,700.002.0024,610.0049,220.0023,975.000.0023,975.000.009.5.4LAVAPLATOSUN35.0027,869.00975,415.000.000.0027,869.00975,415.001.0027,869.0027,869.0027,150.000.0027,150.000.009.5.5LAVADEROUN35.003,084.00107,940.000.000.003,084.00107,940.001.003,084.003,084.003,004.000.003,004.000.009.5.6LAVADORAUN35.0032,646.001,142,610.000.000.0032,646.001,142,610.001.0032,646.0032,646.0031,803.000.0031,803.000.009.5.7SALIDA SIFON 2"UN420.0024,610.0010,336,200.000.000.0024,610.0010,336,200.0012.0024,610.00295,320.0023,975.000.0023,975.000.009.5.8SALIDA SIFON 3"UN35.0042,138.001,474,830.000.000.0042,138.001,474,830.001.0042,138.0042,138.0041,050.000.0041,050.000.009.5.9SALIDA SIFON 4"UN35.0048,329.001,691,515.000.000.0048,329.001,691,515.001.0048,329.0048,329.0047,081.000.0047,081.000.00

9.6REDES DE AGUAS RESIDUALES34,245,302.000.000.0034,245,302.00978,437.200.000.009.6.1TUBERIA PVC SANITARIA 6ML210.0031,156.006,542,760.000.000.0031,156.006,542,760.006.0031,156.00186,936.0030,352.000.0030,352.000.009.6.2ACCESORIO SANITARIO 6UN35.0059,951.002,098,285.000.000.0059,951.002,098,285.001.0059,951.0059,951.0058,403.000.0058,403.000.009.6.3TUBERIA PVC SANITARIA 4ML696.5015,788.0010,996,342.000.000.0015,788.0010,996,342.0019.9015,788.00314,181.2015,380.000.0015,380.000.009.6.5ACCESORIO SANITARIO 4UN210.0010,177.002,137,170.000.000.0010,177.002,137,170.006.0010,177.0061,062.009,914.000.009,914.000.009.6.6TUBERIA PVC SANITARIA 3ML455.0011,552.005,256,160.000.000.0011,552.005,256,160.0013.0011,552.00150,176.0011,254.000.0011,254.000.009.6.7TUBERIA PVC LIVIANA 3ML175.008,140.001,424,500.000.000.008,140.001,424,500.005.008,140.0040,700.007,930.000.007,930.000.009.6.8ACCESORIO SANITARIO 3UN210.005,998.001,259,580.000.000.005,998.001,259,580.006.005,998.0035,988.005,843.000.005,843.000.009.6.9TUBERIA PVC SANITARIA 2ML210.0011,552.002,425,920.000.000.0011,552.002,425,920.006.0011,552.0069,312.0011,254.000.0011,254.000.009.6.10TUBERIA PVC LIVIANA 2UN175.005,724.001,001,700.000.000.005,724.001,001,700.005.005,724.0028,620.005,576.000.005,576.000.009.6.11ACCESORIO SANITARIO 2UN105.003,453.00362,565.000.000.003,453.00362,565.003.003,453.0010,359.003,364.000.003,364.000.009.6.12JUNTA EXPANCION 3UN35.0021,152.00740,320.000.000.0021,152.00740,320.001.0021,152.0021,152.0020,606.000.0020,606.000.00

9.7ABRAZADERAS239,995.000.000.00239,995.006,857.000.000.009.7.1ABRAZADERAS 3"UN35.003,230.00113,050.000.000.003,230.00113,050.001.003,230.003,230.003,147.000.003,147.000.009.7.2ABRAZADERAS 4"UN35.003,627.00126,945.000.000.003,627.00126,945.001.003,627.003,627.003,533.000.003,533.000.00

9.8VALVULAS Y CHEQUES REDES DE DISTRIBUCION13,258,980.000.000.0013,258,980.00378,828.000.000.009.8.1VALVULA TIPO BOLA 1/2UN105.0019,378.002,034,690.000.000.0019,378.002,034,690.003.0019,378.0058,134.0018,878.000.0018,878.000.009.8.2VALVULA TIPO BOLA 3/4UN105.0024,407.002,562,735.000.000.0024,407.002,562,735.003.0024,407.0073,221.0023,777.000.0023,777.000.009.8.3VALVULA TIPO BOLA 1"UN35.0036,846.001,289,610.000.000.0036,846.001,289,610.001.0036,846.0036,846.0035,895.000.0035,895.000.009.8.3VALVULA TIPO BOLA 1.1/4"UN35.0091,523.003,203,305.000.000.0091,523.003,203,305.001.0091,523.0091,523.0089,160.000.0089,160.000.009.8.4VALVULA TIPO CHEQUE 1.1/4"UN35.0091,523.003,203,305.000.000.0091,523.003,203,305.001.0091,523.0091,523.0089,160.000.0089,160.000.009.8.5VALUVULA DE SEGURIDAD CALENTADORESUN35.0019,643.00687,505.000.000.0019,643.00687,505.001.0019,643.0019,643.0019,136.000.0019,136.000.009.8.6LLAVES MANGUERAUN35.007,938.00277,830.000.000.007,938.00277,830.001.007,938.007,938.007,733.000.007,733.000.00

9.10M.O. MONTAJE, CONEXIN DE APARATOS Y EQUIPOS30,486,470.000.000.0030,486,470.00871,042.000.000.009.10.1MONTAJE SANITARIOS DE TANQUE UN105.0012,571.001,319,955.000.000.0012,571.001,319,955.003.0012,571.0037,713.0012,246.000.0012,246.000.009.10.2MONTAJE LAVAPLATOS UN35.0029,970.001,048,950.000.000.0029,970.001,048,950.001.0029,970.0029,970.0029,196.000.0029,196.000.009.10.3MONTAJE LAVAMANOS UN105.0029,970.003,146,850.000.000.0029,970.003,146,850.003.0029,970.0089,910.0029,196.000.0029,196.000.009.10.4MONTAJE DUCHASUN70.0010,512.00735,840.000.000.0010,512.00735,840.002.0010,512.0021,024.0010,241.000.0010,241.000.009.10.5MONTAJE LAVADEROUN35.008,046.00281,610.000.000.008,046.00281,610.001.008,046.008,046.007,838.000.007,838.000.009.10.6MONTAJE CALENTADORUN35.0046,685.001,633,975.000.000.0046,685.001,633,975.001.0046,685.0046,685.0045,480.000.0045,480.000.009.10.7MONTAJE LAVADORAUN35.005,007.00175,245.000.000.005,007.00175,245.001.005,007.005,007.004,878.000.004,878.000.009.10.8MONTAJE LLAVE MANGUERASUN35.003,463.00121,205.000.000.003,463.00121,205.001.003,463.003,463.003,374.000.003,374.000.009.10.9MONTAJE Y SUMINISTRO TANQUE DE AGUA 500 LitUN70.00287,420.0020,119,400.000.000.00287,420.0020,119,400.002.00287,420.00574,840.00280,000.000.00280,000.000.009.10.10MONTAJE Y SUMINISTRO CAJILLA 1 MEDIDOR AGUA FRIAUN35.0054,384.001,903,440.000.000.0054,384.001,903,440.001.0054,384.0054,384.0052,980.000.0052,980.000.00

9.11CONSTRUCCIONES EN MAMPOSTERIA Y CONCRETO23,281,020.000.000.0023,281,020.00665,172.000.000.009.11.1CAJAS DE INSPECCION EN MAMPOSTERIA Prof Max=1,30UN105.00221,724.0023,281,020.000.000.00221,724.0023,281,020.003.00221,724.00665,172.00216,000.000.00216,000.000.00

OBRAS COMPLEMENTARIAS916,160.000.000.00916,160.0026,176.000.000.00PRUEBA DE REDESUN35.0026,176.00916,160.000.000.0026,176.00916,160.001.0026,176.0026,176.0025,500.000.0025,500.000.00

RED DE GAS41,062,105.000.000.0041,062,105.001,173,203.000.000.00

9.12RED GENERAL DE DISTRIBUCION23,407,720.000.000.0023,407,720.00668,792.000.000.009.12.1TUB. ACERO GALV. SCH 40 - GAS 1/2ML70.009,901.00693,070.000.000.009,901.00693,070.002.009,901.0019,802.009,645.000.009,645.000.009.12.2ACCESORIO ACERO ROSCAR 150 psi. 1/2ML70.001,768.00123,760.000.000.001,768.00123,760.002.001,768.003,536.001,722.000.001,722.000.009.12.3TUB. ACERO GALV. SCH 40 - GAS 3/4ML140.0012,479.001,747,060.000.000.0012,479.001,747,060.004.0012,479.0049,916.0012,157.000.0012,157.000.009.12.4ACCESORIO ACERO-150psi-ROSCAR 3/4ML105.002,332.00244,860.000.000.002,332.00244,860.003.002,332.006,996.002,272.000.002,272.000.009.12.5TUB. ACERO GALV. SCH 40 - GAS 1ML245.0017,369.004,255,405.000.000.0017,369.004,255,405.007.0017,369.00121,583.0016,921.000.0016,921.000.009.12.6ACCESORIO ACERO-150psi-ROSCAR 1UN140.003,176.00444,640.000.000.003,176.00444,640.004.003,176.0012,704.003,094.000.003,094.000.009.12.7TUB. ACERO GALV. SCH 40 - GAS 1.1/4UN350.0024,526.008,584,100.000.000.0024,526.008,584,100.0010.0024,526.00245,260.0023,893.000.0023,893.000.009.12.8ACCESORIO ACERO-150psi-ROSCAR 1.1/4UN175.0041,799.007,314,825.000.000.0041,799.007,314,825.005.0041,799.00208,995.0040,720.000.0040,720.000.00VALVULAS1,389,500.000.000.001,389,500.0039,700.000.000.009.12.9VALVULA TIPO BOLA GAS 1/2UN35.009,533.00333,655.000.000.009,533.00333,655.001.009,533.009,533.009,287.000.009,287.000.009.12.10VALVULA TIPO BOLA GAS 1UN35.0012,645.00442,575.000.000.0012,645.00442,575.000.01.0012,645.0012,645.0012,319.000.0012,319.000.009.12.11VALVULA TIPO BOLA GAS 1.1/4UN35.0017,522.00613,270.000.000.0017,522.00613,270.001.0017,522.0017,522.0017,070.000.0017,070.000.00ABRAZADERAS265,720.000.000.00265,720.007,592.000.000.009.12.12ABRAZADERAS 1UN35.002,458.0086,030.000.000.002,458.0086,030.001.002,458.002,458.002,395.000.002,395.000.009.12.13ABRAZADERAS 1.1/4UN70.002,567.00179,690.000.000.002,567.00179,690.002.002,567.005,134.002,501.000.002,501.000.00

9.13MONTAJE DE APARATOS7,219,030.000.000.007,219,030.00206,258.000.000.009.13.1M.O. MONTAJE ESTUFASUN70.0028,469.001,992,830.000.000.0028,469.001,992,830.002.0028,469.0056,938.0027,734.000.0027,734.000.009.13.2M.O. MONTAJE CALENTADORESUN70.0074,660.005,226,200.000.000.0074,660.005,226,200.002.0074,660.00149,320.0072,733.000.0072,733.000.009.13.3M.O. MONTAJE SECADORASUN0.0028,469.000.000.000.0028,469.000.0028,469.000.0027,734.000.0027,734.000.00

9.14PRUEBAS905,380.000.000.00905,380.0025,868.000.000.009.14.1PRUEBA DE TUBERIASUN35.0025,868.00905,380.000.000.0025,868.00905,380.001.0025,868.0025,868.0025,200.000.0025,200.000.00

PUNTOS DE GAS6,365,800.000.000.006,365,800.00181,880.000.000.009.14.2ESTUFASUN70.0028,779.002,014,530.000.000.0028,779.002,014,530.002.0028,779.0057,558.0028,036.000.0028,036.000.009.14.3CALENTADORESUN70.0028,779.002,014,530.000.000.0028,779.002,014,530.002.0028,779.0057,558.0028,036.000.0028,036.000.009.14.4MEDIDORESUN70.0033,382.002,336,740.000.000.0033,382.002,336,740.002.0033,382.0066,764.0032,520.000.0032,520.000.000.000.009.15OBRAS COMPLEMENTARIAS1,508,955.000.000.001,508,955.0043,113.000.000.009.15.1PRUEBA DE REDESPiso35.0043,113.001,508,955.000.000.0043,113.001,508,955.001.0043,113.0043,113.0042,000.000.0042,000.000.00

9.16A. I. U.35,719,263.920.000.0035,719,263.921,020,550.400.000.009.16.1ADMINISTRACION%5%200,670,022.0010,033,501.100.000.00200,670,022.0010,033,501.105%5,733,429.20286,671.460.000.000.000.009.16.2IMPREVISTOS%7%200,670,022.0014,046,901.540.000.00200,670,022.0014,046,901.547%5,733,429.20401,340.040.000.000.000.009.16.3UTILIDAD%5%200,670,022.0010,033,501.100.000.00200,670,022.0010,033,501.105%5,733,429.20286,671.460.000.000.000.009.16.4IVA SOBRE UTILIDAD%16%10,033,501.101,605,360.180.000.0010,033,501.101,605,360.1816%286,671.4645,867.430.000.000.000.00

0.010.0INSTALACIONES ELECTRICAS217,958,647.100.000.00217,958,647.100.06,227,389.9200.000.00

10.1SALIDA DE ALUMBRADO y TOMAS en APARTAMENTOS134,749,265.000.00.0134,749,265.003,849,979.000.00.010.1.1SALIDA PARA BOTON TIMBREUN35.0043,566.001,524,810.000.000.0043,566.001,524,810.001.0043,566.0043,566.0042,441.000.0042,441.000.0010.1.2SALIDA PARA CAMPANA TIMBREUN35.0054,436.001,905,260.000.000.0054,436.001,905,260.001.0054,436.0054,436.0053,031.000.0053,031.000.0010.1.3SALIDA ROSETA EN TECHOUN35.0041,621.001,456,735.000.000.0041,621.001,456,735.001.0041,621.0041,621.0040,547.000.0040,547.000.0010.1.4SALIDA ROSETA TIPO APLIQUEUN70.0041,621.002,913,470.000.000.0041,621.002,913,470.002.0041,621.0083,242.0040,547.000.0040,547.000.0010.1.5SALIDA PARA LUMINARIA BALA HALOGENA (No Incluye Bala)UN1,750.0041,931.0073,379,250.000.000.0041,931.0073,379,250.0050.0041,931.002,096,550.0040,849.000.0040,849.000.0010.1.6SALIDA PARA LUMINARIA BALA FLUORECENTE (No Incluye Bala)UN35.0041,931.001,467,585.000.000.0041,931.001,467,585.001.0041,931.0041,931.0040,849.000.0040,849.000.0010.1.7SALIDA TOMACORRIENTE CON POLO A TIERRA DOBLE MONOFASICA EN MURO 15 Amp 120 VoltUN735.0047,798.0035,131,530.000.000.0047,798.0035,131,530.0021.0047,798.001,003,758.0046,564.000.0046,564.000.0010.1.9SALIDA TOMACORRIENTE CON POLO A TIERRA Y FALLA A TIERRA PARA PROTECCION PERSONAL (GFCI)UN175.0081,017.0014,177,975.000.000.0081,017.0014,177,975.005.0081,017.00405,085.0078,925.000.0078,925.000.0010.1.9SALIDA PARA TOMACORRIENTE BIFASICA (HORNO)UN35.0079,790.002,792,650.000.000.0079,790.002,792,650.001.0079,790.0079,790.0077,730.000.0077,730.000.00

10.3TABLEROS e INTERRUPTORES APARTAMENTOS10,525,445.000.00.010,525,445.00300,727.000.00.010.3.1TABLERO TRIFASICO DE 12 CIRCUITOS CON PUERTA Y CERRADURAUN35.00181,542.006,353,970.000.000.00181,542.006,353,970.001.00181,542.00181,542.00176,855.000.00176,855.000.0010.3.2INTERRUPTOR AUTOMATICO 1x20A TIPO ENCHUFABLEUN315.0010,084.003,176,460.000.000.0010,084.003,176,460.009.0010,084.0090,756.009,824.000.009,824.000.0010.3.3INTERRUPTOR AUTOMATICO 2x20A TIPO ENCHUFABLEUN35.0028,429.00995,015.000.000.0028,429.00995,015.001.0028,429.0028,429.0027,695.000.0027,695.000.00

10.4SALIDAS SISTEMA TELEFONICO5,708,535.000.000.005,708,535.00163,101.000.000.0010.4.1SALIDA TOMA TELEFONO (SOLO DUCTO 3/4" PVC)UN105.0026,797.002,813,685.000.000.0026,797.002,813,685.003.0026,797.0080,391.0026,105.000.0026,105.000.0010.4.2ALAMBRADO TELEFONICO EN CABLE 2x22 AWGML630.00599.00377,370.000.000.00599.00377,370.0018.00599.0010,782.00584.000.00584.000.0010.4.3TUBERIA CONDUIT PVC 3/4" DESOLGADOUN630.003,996.002,517,480.000.000.003,996.002,517,480.0018.003,996.0071,928.003,893.000.003,893.000.00

10.5SALIDAS DE CITOFONIA2,728,320.000.000.002,728,320.0077,952.000.000.0010.5.1SALIDA CITOFONO (SOLO DUCTO 1/2" PVC)UN70.0024,990.001,749,300.000.000.0024,990.001,749,300.002.0024,990.0049,980.0024,345.000.0024,345.000.0010.5.2TUBERIA CONDUIT PVC 3/4" DESOLGADOUN245.003,996.00979,020.000.000.003,996.00979,020.007.003,996.0027,972.003,893.000.003,893.000.00

10.6SISTEMA DE TELEVISION y OTROS OPERADORES9,053,520.000.000.009,053,520.00258,672.000.000.0010.6.1SALIDA TOMA TV (SOLO DUCTO 3/4" PVC)UN140.0026,797.003,751,580.000.000.0026,797.003,751,580.004.0026,797.00107,188.0026,105.000.0026,105.000.0010.6.2TUBERIA CONDUIT PVC 1" DESCOLGADO (COMUNAL)ML525.004,713.002,474,325.000.000.004,713.002,474,325.0015.004,713.0070,695.004,591.000.004,591.000.0010.6.3CAJA METALICA 45x40x15 Cm TIPO STRIP (AMPLIFICADOR TV)UN35.0080,789.002,827,615.000.000.0080,789.002,827,615.001.0080,789.0080,789.0078,703.000.0078,703.000.00

10.7ACOMETIDAS ELECTRICAS25,454,817.500.000.0025,454,817.50727,280.500.000.0010.7.1TUBERIA CONDUIT PVC 1" DESCOLGADOML297.504,713.001,402,117.500.000.004,713.001,402,117.508.504,713.0040,060.504,591.000.004,591.000.0010.7.2TUBERIA CONDUIT PVC 3" DESCOLGADOML542.504,713.002,556,802.500.000.004,713.002,556,802.5015.504,713.0073,051.504,591.000.004,591.000.0010.7.3ACOMETIDA EN 3#8 + 1#10 + 1#10T THWML297.5016,533.004,918,567.500.000.0016,533.004,918,567.508.5016,533.00140,530.5016,106.000.0016,106.000.0010.7.4CAJA CS274UN35.00376,506.0013,177,710.000.000.00376,506.0013,177,710.001.00376,506.00376,506.00366,786.000.00366,786.000.0010.7.5CAJA DE PASO METALICA DE 50x50x20 CmUN35.0097,132.003,399,620.000.000.0097,132.003,399,620.001.0097,132.0097,132.0094,624.000.0094,624.000.00

10.8A. I. U.29,738,744.600.000.0029,738,744.60849,678.420.000.0010.8.1ADMINISTRACION%7%188,219,902.5013,175,393.180.000.00188,219,902.5013,175,393.187%5,377,711.50376,439.810.000.000.000.0010.8.2IMPREVISTOS%3%188,219,902.505,646,597.080.000.00188,219,902.505,646,597.083%5,377,711.50161,331.350.000.000.000.0010.8.3UTILIDAD%5%188,219,902.509,410,995.130.000.00188,219,902.509,410,995.135%5,377,711.50268,885.580.000.000.000.0010.8.4IVA SOBRE UTILIDAD%16%9,410,995.131,505,759.220.000.009,410,995.131,505,759.2216%268,885.5843,021.690.000.000.000.00

8MAMPOSTERIA622,593,709.33326,288,928.83296,304,780.500.000.017,788,391.7000.000.00

8.1Muros Fachada130,436,985.5384,791,385.5345,645,600.000.003,726,771.028.1.1Ladrillo Estructural Fino Canela Normal 6 x 12 x 24.5 cm Fachada 1o Piso e=12cm m2595.0057,932.0334,469,555.1941,421.0324,645,510.1916,511.009,824,045.000.0017.0057,932.03984,844.438.1.2Ladrillo Estructural Fino Canela Normal 6 x 12 x 24.5 cm 2o Piso e=12cm m2805.0057,932.0346,635,280.5541,421.0333,343,925.5516,511.0013,291,355.000.0023.0057,932.031,332,436.598.1.3Ladrillo Estructural Fino Canela Normal 6 x 12 x 24.5 cm 1o Piso e=12cm m20.0057,932.030.0041,421.030.0016,511.000.000.0057,932.030.008.1.4Ladrillo Estructural Fino Canela Normal 6 x 12 x 24.5 cm 0.50 >= h = h =h=h