Itemizado Vivienda

PRESUPUESTO COSTOS DIRECTO PROYECTO
DESCRIPCIN
1
OBRA GRUESA
1.1
FUNDACION
1.1.1
EXCAVACIONES
1.1.2
RETIRO DE EXEDENTES
1.1.3
HORMIGON DE CIMIENTO
1.2
SOBRECIMIENTO H-20
1.2.1
ENFIERRADURA SOBRECIMIENTO
1.2.2
MOLDAJE DE SOBRECIMIENTO
1.2.3
HORMIGON DE SOBRECIMIENTO
1.3
ESTRUCTURA
1.3.1
ESTRUCTURA MADERA
1.3.2
ESTRUCTURA DIVISIN
1.3.3
OSB ESTRUCTURAL
1.3.4
SOLERAS
1.4
TECHUMBRE
1.4.1
BASE DE CUBIERTA OSB
1.4.2
CUBIERTA ACERO ZINCADO
1.4.3
HOJALATERIA
1.4.4
REVESTIMIENTO ALERO
1.4.5
TAPACAN
1.4.6
CANALES BAJADAS DE AGUAS LLUVIAS PVC
1.4.7
COSTANERAS
1.4.8
REVESTIMIENTO FIBROCEMENTO SIDING
1.4.9
ALEROS
1.4.10
ESTRUCTURA TECHUMBRE
1.4.11
CUMBRERA ZINCALUM D= 0.5 M
1.5
SISTEMA VENTILACIN CONVECTIVA
1.5.1
DUCTO PVC 75 MM
1.5.2
DUCTO PVC 110MM

CELOSIAS PUERTA DE COCINA SVC
1.5.3
2
TERMINACIONES GRUESA VIV. "A" MEJORADA
2.1
ALCANTARILLADO DOMICILIARIO
2.1.1
PLANTA ALCANTARILLADO
2.1.2
CAMARAS DOMICILIARIAS
2.2
AGUA POTABLE DOMICILIARIA
2.2.1
RED AGUA FRIA Y CALIENTE
2.3
RADIER
2.3.1
RELLENO DE TIERRRA COMPACTADA
2.3.2
CAMA DE RIPIO
2.3.3
CAMA DE ARENA COMPACTADA E=0,03
2.3.4
CAPA DE POLIETILENO E=0,1mm
2.3.5
HORMIGON DE RADIER E=0,08mm
2.4
REVESTIMIENTO EXTERIOR DE MUROS
2.4.1
INTERNIT RANURADO
2.4.2
CONFECCION RASGOS DE VENTANAS Y PUERTAS HOJALATERIAS
2.5
REVESTIMIENTO INTERIOR DE MUROS
2.5.1
TERCIADO RANURADO
2.5.2
YESOCARTON ZONAS HUMEDAS
2.5.3
BARRERA DE VAPOR
2.5.4
ESTRUCTURA Y REVESTIMIENTO DINTELES 1 PISO
2.5.5
ESTRUCTURA SHAFF 1 PISO
2.5.6
FALDON DE TINA
2.5.7
AISLACION TERMICA 2 PISO
2.6
CIELOS
2.6.1
REVESTIMIENTO CIELO YESO-CARTON
2.6.2
REVESTIMIENTO CIELO YESO-CARTON ZONA HUMEDA
2.6.3
AISLACION TERMICA DE CIELO
2.6.4
ENCINTADO DE CIELOS
2.7
INSTALACION ELECTRICA DOMICILIARIA
2.7.1
INSTALACIONES ELECTRICAS
2.8
INSTALACION DE GAS DOMICILIARIO
2.8.1
INSTALACION DE GAS DOMICILIADIO
2.8.2
NICHO MEDIDOR DE GAS
2.8.3
CALEFONT GAS LICUADO
2.8.4
GABINETE CALEFONT
2.9
ANTEJARDIN
2.9.1
ACCESO PEATONAL
2.10
SEALIZACION
2.10.1
NUMERO DE VIVIENDA
3
TERMINACIONES FINAS VIV. "A" MEJORADA
3.1
VENTANAS
3.1.1
VENTANAS DE PVC
3.2
MOLDURAS
3.2.1
JUNTUQUILLOS Y PILASTRAS
3.2.2
GUARDAPOLVOS
3.2.3
CORNISAS
3.2.4
RODON
3.3
MARCOS DE PUERTAS
3.3.1
CENTRO INTERIORES (MARCO MADERA)
3.4
PUERTAS
3.4.1
HOJA DE PUERTA 0,80 X 2,00 (ACCESO)
3.4.2
PUERTA INTERIOR
3.4.3
HOJA DE PUERTA 0,75 X 2,00 (COCINA)
3.4.4
HOJA DE PUERTA BAO 0,70 X 2,00
3.4.5
HOJA DE PUERTA DORM. PRINCIPAL 0,70 X 2,00
3.4.6
HOJA DE PUERTA DORM. SECUNDARIOS 0,70 X 2,00
3.4.7
3.5
QUINCALLERIA
3.5.1
CERRADURA ACCESO
3.5.2
CERRADURA SALIDA COCINA
3.5.3
CERRADURAS INTERIORES
3.5.4
CERRADURA INT. BAO
3.5.5
CERRADURA INT. COCINA
3.5.6
CERRADURA INT. DORM. PRINCIPAL
3.6
ARTEFACTOS, ACCESORIOS Y MUEBLES
3.6.1
WC. C/ASIENTO Y ESTANQUE C/FITTING
3.6.2
LAVATORIO CON PEDESTAL
3.6.3
TINA ACERO ESMALTADO
3.6.4
LAVAPLATO ACERO INOX. C/MONOMANDO
3.6.5
MUEBLE DE COCINA CON CUBIERTA POSFORMADA
3.6.6
ACCESORIOS DE BAO
3.6.7
SUMINISTRO E INSTALACION DE ESPEJOS
3.7
PINTURA INTERIOR
3.7.1
ENLUCIDO YESO
3.7.2
PASTA MURO INTERIOR
3.7.3
HUINCHA AMERICANA
3.7.4
LATEX CIELOS SECOS Y CLOSSET
3.7.5
LATEX CORNIZAS
3.7.6
ESMALTE RECINTOS HUMEDOS
3.7.7
PASTA CIELO EN LOSAS SECAS
3.7.8
BARNIZ ESCALA, PASAMANOS Y GRADAS
3.7.9
SELLO MURO CON FUNGICIDA
3.7.10
OLEO MARCOS DE PUERTAS
3.7.11
OLEO GUARDAPOLVOS
3.7.12
OLEO BRILLANTE PUERTAS
3.7.13
SELLOS TERMINACIONES
3.8
PINTURA EXTERIOR
3.8.1
PINTURA ALEROS
3.8.2
PINTURA TAPACAN
3.8.3
PINTURA SIDING
3.9
CERAMICOS MUROS
3.9.1
CERAMICO MURO COCINA
3.9.2
CERAMICO MURO BAO
3.9.3
GUARDAPOLVO CERAMICO
3.9.4
ESQUINERO DE PVC
3.10
CERAMICOS PISOS
3.10.1
CERAMICO PISO COCINA
3.10.2
CERAMICO PISO BAO
3.10.3
CERAMICO GRADA
3.11
ALFOMBRAS Y PISO FLOTANTE
3.11.1
AFINADO DE PISO 1:4 ESP. 1.5CM (PISO 1)
3.11.2
3.11.3
AFINADO DE GRADA
3.11.4
ALFOMBRA
3.11.5
PISOS FLOTANTES 7 MM EN PASILLO Y LIVING COMEDOR
3.11.6
PISOS FLOTANTES 7 MM EN DORMITORIOS
3.11.7
CUBREJUNTA DE TRANSICION PVC
3.11.8
TOPES DE PUERTA
3.12
ASEO Y ENTREGA
3.12.1
RETIRO DE ESCOMBROS
3.12.2
LIMPIEZA GENERAL VIVIENDA
CTO PROYECTO
UNIDAD
CANTIDAD
0
M3
3.8
M3
3.8
M3
3.8
KG
M2
M3
ML
ML
M2
ML
M2
16090
GL
M2
ML
GL
M2
M2
M2
M2
ML
ML
ML
C/U
GL
GL
GL
M2
M2
M2
M2
M2
M2
ML
M2
M2
M2
M2
M2
ML
M2
M2
M2
M2
M2
GL
GL
GL
C/U
C/U
M2
GL
M2
ML
ML
ML
ML
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
C/U
GL
GL
M2
M2
M2
ML
M2
ML
M2
M2
M2
M2
ML
ML
M2
ML
M2
ML
M2
M2
M2
ML
ML
M2
M2
ML
M2
M2
ML
M2
M2
M2
ML
C/U
M3
GL
LISTADO DE INSUMOS
Proyecto
Direccin
Cliente
Fec. Presup.
Item
MATERIALES
AEA0350
MAA0017
MAA0103
MAB0012
MAC0007
MAC0013
MAE0000
MAE0003
MAE0022
MAF0001
MCA0002
MCB0123
MCB0418
MCB0419
MCC0007
MCC0013
MCC0016
MCC0056
MCD0041
MCD0227
MCD0283
MCD0440
MCF0020
MDA0056
MDA0142
MDB0000
MDB0001
MDC0163
MDD0002
MDE0002
MDE0004
MDE0030
MDE0041
MDE0078
MDE0208
MDE0232
MDE0240
MDE0271
MDE0308
MDF0002
MDF0003
MDF0005
MDF0008
MDF0009
MDF0012
MDF0014
MDF0041
MDF0103
MDG0000
MDG0003
MDG0004
MDG0005
MDG0057
MDH0053
MEA0033
MEA0073
MEB0015
MEC0014
MEC0044
MEJ0014
MEZ0011
MFE0027
MFL0000
MGA0373
MGA0393
MGA0453
MGZ0001
MHB0005
MHC0005
MHC0013
MIA0096
MIA0105
MIA0110
MIB0059
MIB0295
MKA0022
MKA0054
MKS0901
TERCIADO 45MM
MKS0902
TERCIADO 45MM c/VIDR
MME0066
MNA0180
MNA0257
MNA0331
MNA0519
MNF0036
MPA0013
MPB0000
MPC0062
MPD0004
MQB0042
MQB0094
MQB0206
MQC0000
MQC0019
MQC0026
MQC0028
MQC0035
MQC0056
MQC0057
MQE0039
MRA0000
MRA0005
MRA0006
MRA0108
MRB0001
MRB0003
MRB0125
MRC0019
MSA0001
MSA0002
MSA0177
MSA0219
MSC0013
MTA0000
MTA0048
MTB0064
MTB0065
MTB0066
MTB0086
MTC0002
MTC0004
MXA0065
MXA0175
MXA0195
MXB0004
MXB0029
MXB0060
TOTAL MATERIALES
MANO DE OBRA
ZAA0000
ZAA0001
ZAA0003
ZAA0005
ZBA0001
ZBA0002
ZBA0004
ZCA0000
ZCA0001
ZDA0000
ZDA0001
ZDA0003
ZDA0005
ZDA0006
ZDA0008
ZDA0009
ZDA0010
ZDA0016
ZDA0030
ZDA0031
ZDA0032
Z%
TOTAL MANO DE OBRA
EQUIPOS Y MAQUINARIA
EAA0015
EBA0003
EBA0069
EBA0071
EBA0145
EBC0038
EBD0059
TOTAL EQUIPOS Y MAQUINARIA
OTROS
AEA0475
TOTAL OTROS
SUBCONTRATOS
SAA0000
SAA0003
SAA0007
SAA0009
SAA0046
SAA0127
SAA0265
SAA0268
SAA0290
SAA0313
SAA0324
SAA0344
SBA0007
SBB0012
SBB0017
SBE0025
SBF0002
SCC0001
SDE0000
SGA0090
SHA0016
SHA0017
SHA0018
SHA0030
SHA0034
SHA0035
SHA0042
SHA0084
SHB0007
SHC0001
SLB0005
SNA0007
SQA0002
SQB0012
SSB0004
TOTAL SUBCONTRATOS
TOTAL INSUMOS
REDONDEO
TOTAL
:
:
:
:
Descripcin
CORCHETERA INDUSTRIAL KW
HORMIGON 212,5 KG/CEM/M3
HORMIGON H-05 20-06 80% NC
CALUGAS MORTERO
CEMENTO BIO BIO ESPECIAL
CEMENTO POLPAICO CONTRATO CONCEPCION
ARENA (PUESTO EN OBRA)
ARENA FINA ESTUCO (QUILACOYA)
RIPIO 1 1/2 ( PUESTO EN OBRA )
SEPARADOR PLASTICO TORRE 50 MM
PINO BRUTO
PINO CEPILLADO SECO
MARCO PUERTA FINGER JOINT 70X30
MARCO PUERTA FINGER JOINT 90X30
PINO IMPREG.BRUTO 2 X 2 X 3.20 MT
PINO IMPREG.CEPILLADO
PINO IMPREG.DIMENSIONADO
PINO IMPREG.BRUTO
PLACA EMASIL 18 MM 1.22 X 2.44
CONTRACHAPADO RANURADO 12 MM 1.22X2.44MT
PLACA AGLOMERADA OSB 15 MM 1.20 X 2.40
PLACA SMART PANEL
TINGLADO SIDIG ALERCE 1X8"X2.4M
SUMINISTRO ENFIERRADURA EN PUNTA
SUMINISTRO ENFIERRADURA EN PUNTA
ALAMBRE NEGRO N14
ALAMBRE NEGRO N18
PERFIL ALUM.75 X 25 X 1.5 X 6000 MM
PLETINA 50 X 3 X 6000 MM
TORNILLO 1 1/2" X 6 P/MADERA
TORNILLO 2 1/2 X 12
TORNILLO AUTOPERFORANTE PBH CRS 1 5/8X 6
TORNILLO HPS 1/4X21/8 C/000684944
TORNILLO SOBERBIO 1 1/2 X 6 TAPA BLANCA
TORNILLO AUTOPERFORANTE PBH-S 7 X 2 1/2
TORNILLO AUTOPERFORANTE 2 1/4X6
TORNILLO AUTORROSCANTE 6 X 1 1/2"
TORNILLO HPS 21/2X6
TORNILLO AUTORROSCANTE 6 X 1 1/4" H/FINO
CLAVOS 2"1/2"
CLAVOS HILTI 2 1/2"
PUNTAS 2"
CLAVOS 3" (25 KG)
CLAVOS 4" (25 KG)
CLAVOS VOLCANITA/TERRANO
CLAVOS 2"1/2" (25 KG)
Casa Pamela Veloso 70 m2
Ud
UNID
M3
M3
UNID
SACO
SACO
M3
M3
M3
UNID
PULG
PULG
UNID
UNID
UNID
PULG
PULG
PULG
M2
UNID
UNID
UNID
UNID
KG
KG
KG
KG
TIRA
TIRA
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
KG
UNID
KG
CAJ
CAJ
UNID
CAJ
Hora
Fecha
Moneda ($)
6/24/2016 Pgina N
Cantidad
0.7
5.88
0.19
150
25.17
40.64
8.82
0.9
14.25
15.12
12.28
54.52
2
6
2.31
103.03
43.47
116.03
6.25
81.55
32.82
27.08
28.9
177.16
16.17
10.04
1.83
0.07
3.8
1,708.04
16
2.6
19.2
399.36
34
114.2
1,118.40
72
1,305.45
15.64
150.8
1.07
1.44
0.39
0.5
0.13
PUNTAS 11/2" (CAJON 25 KG)

CLAVOS TECHO
SOPORTE METALICO PARA BAJADAS A. LLUVIAS
CAJA
KG
UNID
0.02
3.4
8
TARUGO FISHER 8 MM
TARUGO MADERA 10 MM X 1 MT
TARUGO FISHER 10 MM
TARUGO FISHER 6 MM
MALLA METAL DESPLEGADO
VOLCANITA 10 MM 1.20 X 2.40 MT
VOLCANITA 12.5 HR 1.20 X 2.4 MT
ERACLIT 25 MM 2.00 X 0.50 MT
PLANCHA ZINCALUM ONDULADA 35MM 3.66 MT
PLANCHA ZINCALUM LISO 0.50X1000X3000 MM
CELOSIA ALUMINIO 25X25
DESCANSO TINA 800X500X100
FIBROCEM ALGIFOL
CINTA JOINT GARD Y JUNTA INVISIBLE
CERAMICO 33X33
CERAMICO 20X25
CERAMICO 20X30
SEPARADOR CERAMICO 3.0 MM (200 C/U)
PISO LAMINADO HAYA
GOMA EN PLANCHA
LAMINA GOMA E= 3MM
PALA PUNTA HUEVO
CARRETILLA COMPENSADA C/RUEDA
PICOTA PUNTA/RAMA CON MANGO
BROCA CONCRETO 8 MM
CORCHETE INDUSTRIAL 5/16" 1000 UNID
PUERTA PLACAROL INTERIOR 0.70 X 2.10
PUERTA CASAFOR VERDE C/LANZA 1.25X0.7MM
PUERTA PLACAROL SOLIDA BAST./MADERA/REVEST.
UNID
UNID
UNID
UNID
M2
UNID
UNID
UNID
UNID
UNID
UNID
UNID
GAL
M2
M2
M2
M2
BOL
M2
UNID
M2
UNID
UNID
UNID
UNID
CAJ
UNID
UNID
UNID
0.08
116
8
12
17.85
17.36
53.6
18.7
85
4.18
1
1
3
197.62
2.1
2.1
11.88
0.23
18.33
1
4.4
0.78
0.41
0.01
1.33
2.8
4
1
1
PUERTA PLACAROL SOLIDA BAST./MADERA/REVEST.
UNID
FALDON TINA L=140

CERRADURA SCANAVINI 2001
CERRADURA AGB ITALY C/SEGURO INTERIOR
GUARNICION MOD. ROISSY C/ROSETA LIBRE PASO
CERRADURA SCANAVINI DORMITORIO 4040
TOPE ESFERICO PLASTICOS
TUBO PVC SANITARIO 110 MM X 6 MT
DESGRASADOR VINILIT 1 1/2"
DESAGUE 11/4 PARA LAVATORIO FAS DS 3
TAMBOR VACIO 200 LITROS
FLEXIBLE LLAVE ANGULAR FAS 30 CM X 1/2
FLEXIBLE 30 CM 1/2 X 1/2 HI
LLAVE ANGULAR 1/2 HE
SIFON PLASTICO CROMADO 1 1/4 P/LAVATORIO
DESAGUE LAVAPLATO FAS DS-13
CONECTOR GOMA 50X40
DESAGUE SIFON TINA C/REBOSADERO 1 1/2"
DESAGUE RECEPTACULO DUCHA CURVO 11/2"
SELLO ANTIFUGA PARA WC
UNID
UNID
UNID
UNID
UNI
UNID
TIRA
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
1
1
1
1
1
7
1.8
1
2
0.02
2
4
2
2
1
1
1
1
0.25
ANCLAJE WC
JUE
PT-2 FAS/PITON,FLANCHE,CADENA,TAPON
LAVAMANOS VALENCIA C/PEDESTAL BLANCO
RECEPTACULO DUCHA 70X70 ID707001
WC FANALOZA MOD.VALENCIA BLANCO C/ESTANQ
TINA ACERO ESMALTADO BLANCA 140 X 70 CM
ACC.PORTARROLLO NUEVO VERONA BLANCO
ACC.JABONERA FANALOZA BLANCO MEDIANO
ASIENTO WC EUROPA VENECIA BISAGRA CR BCO
LAVAPLATO TEKA 80X43,5 1F/1S
FIELTRO ASFALTICO 15 LBS (ROLLO 40 MTS)
POLIESTIRENO EXP.50 MM
GEOTEXTIL PARA DRENAJE G-20
POLIETILENO E=0.2 MM
SILICONA BLANCA C/FUNGICIDA
ADITIVO EN HORMIGONES
SIKA LATEX TINETA 20 KG.
BEKRON A C 30 KG
BEKRON SACO 25 KG.
BEFRAGUE 5 KG GRIS
PEGAMENTO THOMSIT MONTAJE
DESMOLD METAL SGM ENVASE 180 LT.
DESMOLD METAL 200 KG
CUARTO RODON 15X15 MM X2.25 MTS.
PILASTRA TRUPAN
GUARDAPOLVO TRUPAN 40MM C-48499
ESQUINERO PVC BLANCO 8 MM EN 2.50 MT.
CORNISA NOMASTYL MOD.Z-19
ESQUINERO DVP 10MM BLANCO 2.5 MTS
$
JUE
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
UNID
M2
ML
ROLL
POMO
M3
UNID
UNID
SAC
UNID
GAL
TAM
TAM
TIRA
ML
ML
ML
ML
ML
3
2
1
2
1
2
2
2
1
10.76
71.5
70
1
1.65
5.98
0.65
1.5
2.21
2.78
1.88
0.5
178,290.00
16.52
55
63.8
1
95.6
6
MAESTRO 1RA.
MAESTRO 1RA CARPINTERO
MAESTRO 1RA. CARPINTERO COLOCACION
MAESTRO 1RA. ALBAIL
MAESTRO 2DA.
MAESTRO 2DA. ALBAIL
MAESTRO 2DA. CARPINTERO COLOCACION
AYUDANTE
AYUDANTE COLOCACION MOLDAJE METALICO
JORNAL
JORNAL APOYO
JORNAL LIMPIEZA
JORNAL DESCIMBRE
JORNAL PUNTEREO
JORNAL CALUGAS
JORNAL ESPARCIMIENTO
JORNAL RIEGO
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
DIA
4.6
22.58
25.12
3.25
0.8
6.45
8.33
19.78
8.33
10.21
10.82
3.71
8.33
0.43
0.02
0.8
0.47
JORNAL PALERO
JORNAL CEMENTO
JORNAL ARIDOS
JORNAL COLOCACION
LEYES SOCIALES
$
DIA
DIA
DIA
DIA
%
0.97
0.97
0.97
1.88
20,390.16
PLANTA HORMIGON 500 LTS

PLACA COMPACTADORA DPU 2950 WACKER
DIA
DIA
5,996,853.21
3,216,595.04
0.69
0.35
PRENSA GEKU
MOLDAJE ARRIENDO FUNDACIONES ULMA
RODILLO CHICO
COMBUSTIBLE
FLETE MOLDAJE METALICO
$
UNID
M2
HR
LT
M2
CARTON CORRUGADO 0.6 X 25 MT

$
ROL
INSTALACION CERAMICA MURO

INSTALACION ENFIERRADURA
INSTALACION GUARDAPOLVO CERAMICO
CANAL AGUAS LLUVIAS
SC PREPARAC.E INST ENFIERRADURA
COLOC. Y DESCIMBRE MOLD.FUNDACIO
COLOC. AFINADO RADIER C/CORTES
TABIQUE MADERA
INSTALACION REVEST. CIELO
REVEST. VOLCANITA
INSTALACION ARTEFACTOS
PREPARACION ENFIERRADURA
INST. AGUA POTABLE Y ALCANTARILLA
CAMARA DE INSPECCION
SUM. E INST. TUBERIAS ALCANTARILLADO
SI ELECTRICA
SIP DE GAS
RETIRO DE ESCOMBROS
FUNGIBLES
INSTALACION PISO LAMINADO FLOTANTE
SIP PINTURA BARNIZ 2 MANOS
SIP PINTURA ESMALTE 2 MANOS
SIP PINTURA LATEX INTERIOR 2 MANOS
SIP PINTURA ESMALTE GUARDAPOLVO Y CORNIS
SIP PINTURA AL DUCO EN PUERTAS
SIP PINTURA AL DUCO
SIP PINTURA ESMALTE AL AGUA
SIP PINTURA ESMALTE EPOXICO C/FUNGICIDA
SIP EMPASTE 1 MANO
SIP APAREJO 1 MANO
INSTALACION CUBIERTA
SUMINISTRO E INSTALACION VENTANA DE ALUMINIO
FAB. E INST. CABALLETE D=607
PROV. CABALLETE D= 607
INSTALACION CERRADURA
$
$
$
$
M2
KG
ML
ML
KG
M2
M2
M2
M2
M2
UNID
KG
GL
GL
ML
GL
GL
M3
M2
M2
M2
M2
M2
ML
M2
ML
M2
M2
M2
M2
M2
GL
ML
ML
UNID
0.5
0.5
6.13
11.9
2.52
24,619.99
0.13
468.65
15
15.4
15
19
172
2.52
70
72
12.5
135.12
7
15.4
1
1
15
1
1
3.8
2.52
44
1
37
53
95.6
17.05
52.15
16
1
5.33
53
85
15.81
9.4
9.4
3
3,605,063.55
12,843,600.44
249,062.02
13,092,662.46
:
:
:
:
Precio
13:49:39
12/9/2015
1
Total
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
12,500
48,067
41,571
8
3,300
3,400
8,000
6,000
10,000
10
1,550
1,950
11,350
4,500
616
2,800
2,000
2,581
4,210
14,289
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
8,750
282,632
7,899
1,200
83,061
138,176
70,560
5,400
142,500
151
19,034
106,314
22,700
27,000
1,423
288,484
86,940
299,473
26,313
1,165,268
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
16,800
6,342
465
837
1,103
1,161
13,587
2,300
4
10
4
58
8
6
576
5
19
3
670
21
668
18,425
15,250
11,340
13,600
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
454,944
183,284
82,379
13,534
11,074
2,125
951
8,740
6,832
160
10
1,114
3,195
204
65,779
5,816
1,368
3,916
10,479
3,167
715
26,532
5,948
5,670
1,768
$
$
$
39,025 $
1,610 $
2,706 $
781
5,474
21,648
$
$
$
$
6
10
13
5
$
$
$
$
0
1,160
104
60
$
$
4,121 $
6,800 $
71,541
364,480
$
$
$
$
$
$
5,500
1,138
4,532
20,200
550
3,941
$
$
$
$
$
$
22,990
1,138
4,532
60,600
108,691
8,276
$
$
$
$
$
$
$
$
$
$
$
$
1,350
16,000
250
8,990
3,000
19,800
3,240
950
6,500
7,879
8,442
47,000
$
$
$
$
$
$
$
$
$
$
$
$
311
293,280
250
39,556
2,340
8,118
32
1,264
18,200
31,516
8,442
47,000
95,000 $
190,000
$
$
$
$
$
$
$
$
$
$
$
$
4,900
47,090
11,550
11,126
17,690
651
8,130
632
4,768
5,800
1,560
878
$
$
$
$
$
$
$
$
$
$
$
$
4,900
47,090
11,550
11,126
17,690
4,557
14,634
632
9,536
116
3,120
3,512
$
$
$
$
$
$
1,566
2,200
290
2,388
962
890
$
$
$
$
$
$
3,132
2,200
290
2,388
962
223
$
$
$
$
$
$
$
1,512
30,681
10,560
25,380
31,367
2,792
1,720
$
$
$
$
$
$
$
4,536
61,362
10,560
50,760
31,367
5,584
3,440
$
$
$
$
22,000
10,700
500
700
$
$
$
$
22,000
115,132
35,750
49,000
$
$
$
$
$
$
$
$
1,465
2,598
38,030
8,700
1,501
1,508
48,000
88,890
$
$
$
$
$
$
$
$
2,417
15,537
24,720
13,050
3,317
4,192
90,240
44,445
$
$
$
$
$
$
3,900
1,120
350
544
1,300
640
$
$
$
$
$
$
64,428
61,600
22,330
544
124,280
3,840
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
20,000
20,000
20,000
19,411
16,307
16,307
16,307
13,000
12,767
12,000
12,000
12,000
11,797
11,797
11,797
11,797
11,797
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
92,000
451,600
502,400
63,086
13,046
105,180
135,837
257,140
106,349
122,520
129,840
44,520
98,269
5,073
236
9,438
5,545
$
$
$
$
$
11,797
11,797
11,797
11,000
50
$
$
$
$
$
11,443
11,443
11,443
20,680
1,019,508
8,000 $
5,739 $
5,520
2,009
$ 2,197,087
$ 1,019,508
$ 4,646,883
$
$
$
$
$
$
$
1,500
8,834
680
620
150
$
$
$
$
$
750
4,417
4,168
7,378
378
3,605 $
469
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2,500
105
2,500
1,750
160
2,000
3,118
1,000
1,200
1,000
9,000
40
500,000
235,500
3,693
520,000
150,000
2,000
150
2,500
2,500
955
3,300
485
5,115
1,500
1,600
4,865
2,000
450
2,500
38,000
1,500
2,500
13,129
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
37,500
1,617
37,500
33,250
27,520
5,040
218,249
72,000
15,000
135,120
63,000
616
500,000
235,500
55,395
520,000
150,000
7,600
378
110,000
2,500
35,335
174,900
46,366
87,211
78,225
25,600
4,865
10,660
23,850
212,500
600,780
14,100
23,500
39,387
$ 1,430,288
PRECIOS UNITARIOS POR COSTO DIRECTO

Proyecto
Direccin
Cliente
Fec. Presup.
:
:
:
:
Casa Pamela Veloso

Hora
Fecha
Moneda ($)
6/24/2016 Pgina N
:
:
:
:
Descripcin
Ud
M.O.
Precio unitario ($)

Item
Cantidad
1 OBRA GRUESA
1.1
FUNDACION
1.1.1
EXCAVACIONES
M3
3.8
7,200.00
1.1.2
RETIRO DE EXEDENTES
M3
3.8
2,000.00
1.1.3
M3
3.8
8,848.01
1.2
SOBRECIMIENTO H-20
1.2.1
KG
172
7.3
1.2.2
M2
25
20,435.67
1.2.3
M3
8,848.01
1.3
ESTRUCTURA
1.3.1
ESTRUCTURA MADERA
m2
77.8
2,362.50
1.3.2
ESTRUCTURA DIVISIN
ML
72
1,354.00
1.3.3
OSB ESTRUCTURAL
M2
1.3.4
SOLERAS
ML
2,237.67
1.4
TECHUMBRE
1.4.1
M2
85
1,174.00
1.4.2
M2
85
64.4
1.4.3
HOJALATERIA
GL
19,568.83
1.4.4
REVESTIMIENTO ALERO
M2
14.8
1,220.00
1.4.5
TAPACAN
ML
990
1.4.6
GL
1.4.7
COSTANERAS
M2
85
840
1.4.8
M2
17
5,549.51
1.4.9
ALEROS
M2
14.8
4,515.00
1.4.10
M2
85
3,583.07
1.4.11
ML
9.4
4,000.00
1.5
1.5.1
DUCTO PVC 75 MM
ML
1.5.2
DUCTO PVC 110MM
ML
1.5.3
C/U
TOTAL OBRA GRUESA
2.1
88,733.57
1
167,335.07
270.09
43,910.00
2 TERMINACIONES GRUESA VIV. "A"

2.1.1
GL
3,750.14
2.1.2
GL
235,500.00
2.2
2.2.1
GL
500,000.00
2.3
RADIER
2.3.1
M2
70
423.21
2.3.2
CAMA DE RIPIO
M2
70
545.01
2.3.3
M2
70
241.21
2.3.4
M2
70
437.67
2.3.5
M2
70
4,123.60
2.4
REVESTIMIENTO EXTERIOR DE MUROS
2.4.1
INTERNIT RANURADO
M2
78
2.4.2
CONFECCION RASGOS DE VENTANAS Y PUERTAS
ML
13.6
2.5
REVESTIMIENTO INTERIOR DE MUROS
2.5.1
TERCIADO RANURADO
M2
151.68
2.5.2
YESOCARTON ZONAS HUMEDAS
M2
63.12
180
2.5.3
BARRERA DE VAPOR
M2
280
489.14
2.5.4
M2
2.5.5
M2
2.5.6
FALDON DE TINA
ML
1.4
2.5.7
M2
2.6
CIELOS
2.6.1
M2
50
3,975.00
2.6.2
REVESTIMIENTO CIELO YESO-CARTON ZONA
M2
12.5
8,095.11
2.6.3
M2
65
330
2.6.4
ENCINTADO DE CIELOS
M2
65
3,040.16
2.7
2.7.1
GL
520,000.00
2.8
2.8.1
GL
150,000.00
2.8.2
GL
2.8.3
C/U
2.8.4
GABINETE CALEFONT
C/U
2.9
ANTEJARDIN
2.9.1
ACCESO PEATONAL
M2
2.10
SEALIZACION
2.10.1
NUMERO DE VIVIENDA
TOTAL TERMINACIO
GL
16,850.54
2,265.00
1,174.00
250,000.00
1
56,936.67
5,023.89
1,473,863.84
M2
17
35,340.00
50
499.83
MEJORADA
3.1
3 TERMINACIONES FINAS VIV. "A"

VENTANAS
3.1.1
VENTANAS DE PVC
3.2
MOLDURAS
3.2.1
JUNQUILLOS Y PILASTRAS
ML
3.2.2
GUARDAPOLVOS
ML
58
662.66
3.2.3
CORNISAS
ML
95.6
1,095.00
3.2.4
RODON
ML
38.4
499.83
3.3
MARCOS DE PUERTAS
3.3.1
C/U
39,085.12
3.4
PUERTAS
3.4.1
C/U
21,200.34
3.4.2
PUERTA INTERIOR
C/U
10,600.17
3.4.3
C/U
10,600.17
3.4.4
C/U
10,600.17
3.4.5
C/U
10,600.17
3.4.6
C/U
10,600.17
3.5
QUINCALLERIA
3.5.1
CERRADURA ACCESO
C/U
12,000.00
3.5.2
C/U
2,100.00
3.5.3
C/U
13,129.00
3.5.4
CERRADURA INT. BAO
C/U
1,579.13
3.5.5
C/U
3.5.6
C/U
3,000.00
3.6
3.6.1
3.6.2
C/U
27,326.38
C/U
40,469.74
3.6.3
C/U
1,500.00
3.6.4
C/U
25,122.00
3.6.5
GL
3.6.6
ACCESORIOS DE BAO
GL
3.6.7
M2
3.7
PINTURA INTERIOR
3.7.1
ENLUCIDO YESO
M2
3.7.2
PASTA MURO INTERIOR
M2
3.7.3
HUINCHA AMERICANA
ML
3.7.4
M2
53
3.7.5
LATEX CORNIZAS
ML
95.6
485
3.7.6
M2
4,865.00
3.7.7
M2
3.7.8
M2
3.7.9
M2
3.7.10
ML
40.5
511.5
3.7.11
OLEO GUARDAPOLVOS
ML
52.15
1,500.00
3.7.12
M2
13
5,115.00
3.7.13
ML
3.8
PINTURA EXTERIOR
3.8.1
PINTURA ALEROS
M2
16
3.8.2
PINTURA TAPACAN
ML
37
955
3.8.3
PINTURA SIDING
M2
90
1,500.00
3.9
CERAMICOS MUROS
3.9.1
M2
300
3.9.2
CERAMICO MURO BAO
M2
11
300
3.9.3
ML
15
300
3.9.4
ESQUINERO DE PVC
ML
1,000.00
3.10
CERAMICOS PISOS
3.10.1
M2
300
3.10.2
CERAMICO PISO BAO
M2
300
3.11
3.11.1
M2
3.11.2
M2
65
3.11.3
AFINADO DE GRADA
ML
3.11.4
ALFOMBRA
M2
3.11.5
PISOS FLOTANTES 7 MM EN PASILLO Y LIVING
M2
23
7,846.55
3.11.6
PISOS FLOTANTES 7 MM EN DORMITORIOS
M2
21
7,846.55
3.11.7
ML
3.11.8
TOPES DE PUERTA
C/U
3.12
ASEO Y ENTREGA
3.12.1
RETIRO DE ESCOMBROS
M3
3.12.2
GL
TOTAL TERMINACIO
148,713.85
6,000.68
3,750.00
2,500.00
2,266.67
2,061.70
428.71
1
615,390.55
133,367.80
3,577,502.70
13:57:18
3/3/2016
1
Gran
MAT.
HERR.
OTROS
90.3
7,290.30
2,000.00
7,600.00
39,823.20
240
Total
Total
27,703.14
48,911.21
185,862.60
495.5
160
662.8
114,001.60
3,953.05
30
24,418.72
610,468.00
1.59
0.09
52,483.64
104,967.28
1,493.94
3,856.44
300,031.03
9,774.73
2,000.00
13,128.73
1,899.61
4,137.28
4,137.28
80
1,254.00
106,590.00
2,500.00
2,564.40
217,974.00
89,416.58
33,250.00
142,235.41
134
1,354.00
20,039.20
390
1,380.00
11,040.00
1,064.25
1,904.25
161,861.25
15,075.02
20,624.53
350,617.01
4,515.00
66,822.00
3,578.90
7,161.97
4,000.00
37,600.00
945,268.56
142,235.41
608,767.45
4,023,585.81
22,925.82
4,830.29
235,500.00
235,500.00
500,000.00
500,000.00
63,046.00
94,643.06
98
521.21
36,484.70
1,287.80
90.7
1,923.51
134,645.70
526.45
4.9
772.56
54,079.20
700
1,137.67
79,636.90
3,117.84
7,241.44
506,900.80
94,643.06
5,874.29
8,139.29
634,864.62
5,235.53
6,409.53
972,197.51
3,058.15
1,000.00
4,238.15
390.5
879.64
246,299.20
2,130.09
6,105.09
305,254.50
1,200.00
9,295.11
116,188.88
550
880
57,200.00
2,039.33
5,079.49
330,166.85
520,000.00
520,000.00
150,000.00
150,000.00
250,000.00
5,491,573.95
35,340.00
600,780.00
1,238.68
1,738.51
86,925.50
1,169.13
1,831.79
106,243.82
1,780.00
2,875.00
274,850.00
1,684.96
2,184.79
83,895.94
53,272.16
92,357.28
92,357.28
190,000.00
211,200.34
211,200.34
47,000.00
57,600.17
57,600.17
7,879.00
18,479.17
18,479.17
7,879.00
18,479.17
36,958.34
8,442.00
19,042.17
19,042.17
7,879.00
18,479.17
18,479.17
47,090.00
59,090.00
59,090.00
11,126.00
13,226.00
13,226.00
13,129.00
39,387.00
11,550.00
13,129.13
13,129.13
267,512.03
17,690.00
20,690.00
20,690.00
9,000.00
36,326.38
72,652.76
9,000.00
49,469.74
98,939.48
48,446.36
9,450.63
59,396.99
9,000.00
34,122.00
34,122.00
25,720.62
9,000.00
40,721.30
3,750.00
198,750.00
485
46,366.00
4,865.00
4,865.00
2,500.00
2,500.00
59,396.99
40,721.30
511.5
20,715.75
1,500.00
78,225.00
5,115.00
66,495.00
2,266.67
36,266.72
955
35,335.00
673.33
2,173.33
195,599.70
1,169.67
2,500.00
3,969.67
7,939.34
1,169.67
2,500.00
3,969.67
43,666.37
221.38
2,500.00
3,021.38
45,320.70
544
1,544.00
1,544.00
5,307.72
2,500.00
8,107.72
8,107.72
5,307.72
2,500.00
8,107.72
8,107.72
1,887.93
3,949.63
256,725.95
2,500.00
10,346.55
237,970.65
2,500.00
10,346.55
217,277.55
651
1,079.71
7,557.97
PEREZ Y MARCHANT LIMITADA

CONSTRUCTORA
76.627.198-7

8.001
FUNDACION
0.0
8.001.001
257
LABORATORIO
GL
26079.6
8.001.002
REPLANTEO, TRAZADO Y NIVELES
GL
19967.5
8.001.003
EXCAVACIONES
M3
5.16
8642.5
8.001.004
249
SELLO DE EXCAVACION
M2
15.15
993.1
8.001.005
1100
RETIRO DE EXEDENTES
M3
6.708
13930.6
8.001.006
1013
HORMIGON EMPLANTILLADO
M3
0.07
41923.2
8.001.007
41422
BARRERA DE HUMEDAD CIMIENTO
M2
40.84
280.8
8.001.008
4308
MOLDAJE CIMIENTO
M2
23
6418.3
8.001.009
41423
M3
5.16
46371.9
8.001.010
41433
FIERRO TENSORES 1 NIVEL
KG
64.39
633.2
8.001.011
41432
KG
73.6
629.7
8.002
SOBRECIMIENTO H-20
0.0
8.002.001
1015
KG
90.01
655.8
8.002.002
1439
M2
17.34
6418.1
8.002.003
1016
M3
1.22
60825.4
8.002.004
148
IMPERMEABILIZACION DE SOBRECIMIENTO
M2
27.52
1698.8
8.003
OBRA GRUESA PRIMER PISO
0.0
8.003.001
19
ALBAILERIA DE LADRILLO 1 PISO
M2
52.66
15732.3
8.003.002
1440
ENFIERRADURA DE PILARES 1 PISO
KG
43.72
655.8
8.003.003
1081
MOLDAJE DE PILARES 1 PISO
M2
5.75
5283.8
8.003.004
1028
HORMIGON DE PILARES 1 PISO
M3
0.44
97562.8
8.003.005
1441
ENFIERRADURA VIGA Y CADENA 1
KG
179.66
657.8
8.003.006
1082
MOLDAJE VIGAS Y CADENAS 1 PISO
M2
24.41
5418.2
8.003.007
1434
HORMIGON VIGA Y CADENA1 PISO
M3
1.58
66709.1
8.003.008
1020
MOLDAJE LOSA
M2
30.2
6655.7
8.003.009
1021
ENFIERRADURA DE LOSA
KG
642.82
655.8
8.003.010
1433
HORMIGON LOSA H-20
M3
3.62
68011.4
8.003.011
1525
LAVADO DE LOSA
M2
30.2
165.8
8.003.012
41457
MOLAJE LOSA VOLADA BOW WINDOW 1 PISO
M2
0.44
4112.6
8.003.013
41458
ENFIERRADURA LOSA VOLADA 1 PISO
KG
10.08
667.0
8.003.014
41459
HORMIGON LOSA VOLADA 1 PISO
M3
0.1
59476.9
8.003.015
1446
FIERRO ESCALERILLA Y DE REFUERZO
KG
12.05
655.8
8.004
OBRA GRUESA SEGUNDO PISO
0.0
8.004.001
41449
ESTRUCTURA METALCON 2 NIVEL
GL
1176452.0
8.004.002
41453
REVESTIMIENTO EXTERIOR ESTRUCTURAL 2 PISO
M2
7258.0
8.004.003
1066
ALBAILERIA 2 PISO
M2
57.73
15732.1
8.004.004
1426
MOLDAJE PILARES 2 PISO
M2
3.32
5284.4
8.004.005
1432
ENFIERRADURA PILARES 2 PISO
KG
31.83
655.8
8.004.006
1431
M2
20.24
5418.2
8.004.007
1430
HORMIGON VIGA Y CADENA 2 PISO
M3
1.32
66709.0
8.004.008
1435
HORMIGON PILARES H-20 2PISO
M3
0.25
97561.5
8.004.009
1447
ENFIERRADURA VIGA Y CADENA 2 PISO
KG
150.47
657.7
8.004.010
1448
MOLDAJE LOSA VOLADA 2PISO
M2
0.88
4113.9
8.004.011
1449
KG
9.76
667.0
8.004.012
1450
HORMIGON LOSA VOLADA H-20 2 PISO
M3
0.08
59476.9
8.005
TECHUMBRE
0.0
8.005.001
41440
M2
4479.0
8.005.002
1043
M2
70.13
5072.7
8.005.003
43
HOJALATERIA
GL
53104.8
8.005.004
1048
REVESTIMIENTO ALERO
M2
19.55
4013.6
8.005.005
32
TAPACAN
ML
40.76
4595.6
8.005.006
1290
GL
40.94
3761.0
8.005.007
29
COSTANERAS
M2
70.13
1526.7
8.005.008
1030
M2
10.19
5237.8
8.005.009
1047
ALEROS
M2
19.55
3875.5
8.005.010
1074
M2
70.13
5146.9
8.005.011
1075
ML
9.72
4835.5
8.006
0.0
8.006.001
41494
PASO DE AIRE EN MUROS DE ALBAILERIAS D=75MM
C/U
194550.0
8.006.002
41496
DUCTO PVC 110MM SVC
ML
1635.0
8.006.003
41497
DUCTO PVC 110MM F-1,5 SVC
ML
2860.0
8.006.004
41498
REGILLAS CIELOS
C/U
3438.0
8.006.005
41500
DUCTO 160MM ENTRETECHO SVC
ML
18610.0
8.006.006
41501
DUCTO 160MM SOBRECUBIERTA SVC
ML
29402.0
8.006.007
41502
C/U
7292.0
8.006.008
41503
FITTINS PVC SVC
GL
14803.0
8.006.009
41505
SHAFT SVC
ML
2628.0
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
16
9.001
0.0
9.001.001
177
GL
214691.8
9.001.002
117
GL
40868.8
9.002
0.0
9.002.001
350
GL
350575.3
9.002.002
92
INTALACION DE MEDIDOR DE AGUA POTABLE
GL
48084.4
9.002.003
82
NICHO MEDIDOR DE AGUA POTABLE
GL
10790.7
9.003
RADIER
0.0
9.003.001
41436
M2
39.2
665.0
9.003.002
41437
CAMA DE RIPIO
M2
39.2
692.4
9.003.003
41438
M2
39.2
393.7
9.003.004
1026
M2
39.2
315.3
9.003.005
1017
M2
39.2
4404.6
9.004
REVESTIMIENTO EXTERIOR DE MUROS 1 NIVEL
0.0
9.004.001
1127
PUNTEREADO HORMIGONES
M2
53.72
443.7
9.004.002
1029
ESTUCO EXTERIOR 1:3
M2
115.19
4227.5
9.004.003
41439
CONFECCION RASGOS DE VENTANAS Y PUERTAS 1 PISO
ML
25.32
2285.5
9.004.004
1032
IMPERMEABILIZACION DE RASGOS (PUERTAS Y VENTANAS) 1 PISO
M2
25.32
1698.8
9.005
0.0
9.005.001
1030
8218.0
9.006
REVESTIMIENTO INTERIOR DE MUROS 1 NIVEL
0.0
9.006.001
41
ESTUCO INTERIOR 1:4 1 PISO
M2
131.34
4066.4
9.006.002
1069
QUEMADO MUROS ACIDO MURIATICO
M2
246.53
225.2
9.007
0.0
9.007.001
41447
REVESTIMIENTO TABIQUE PERIMETRAL ZONA HUMEDA 2 NIVEL
M2
6109.0
9.007.002
41448
REVESTIMIENTO TABIQUE PERIMETRAL ZONA SECA 2 NIVEL
M2
3917.0
9.007.003
41454
BARRERA DE VAPOR 2 PISO
M2
378.0
9.008
TABIQUERIA Y REVESTIMIENTO INTERIOR 1 PISO
0.0
9.008.001
41444
REVESTIMIENTO MURO ZONA SECA 1 PISO
M2
37
3473.2
9.008.002
41443
REVESTIMIENTO ZONA HUMEDA 1 PISO
M2
8.98
4507.9
9.008.003
41460
M2
5627.5
9.008.004
41464
M2
1.56
4868.6
9.008.005
41441
ESQUINERO METALICO 1 PISO
ML
14.4
1000.2
9008006
41450
FALDON DE TINA
ML
1.2
19007.9
9008007
1824
TABIQUERIA METALICA 1 NIVEL
M2
20.48
8567.9
9.009
0.0
9.009.001
41446
M2
36.81
3473.2
9.009.002
41445
M2
6.16
4507.9
9.009.003
41455
M2
1455.0
9.009.004
41462
ESTRUCTURA Y REVESTIMIENTOS DINTELES 2 PISO
M2
5627.5
9.009.005
41465
M2
1.56
4868.6
9.009.006
41592
ESTRUCTURA ZOCALO 2 NIVEL
ML
1.5
3470.1
9.009.007
41593
REVESTIMIENTO ZOCALO 2 NIVEL
ML
1.5
2986.6
9.009.008
41442
ML
931.0
9.009.009
41450
FALDON DE TINA
ML
1.2
19007.9
9.009.010
4559
M2
0.0
9.010
CIELOS
0.0
9.010.001
47
M2
37.4
3136.1
9.010.002
41473
M2
4185.0
9.010.003
1063
M2
37.4
2850.0
9.010.004
1455
ENCINTADO DE CIELOS
M2
37.4
3939.6
9.011
0.0
9.011.001
1060
572138.9
9.012
0.0
9.012.001
41474
GL
265844.1
9.012.002
320
GL
26236.5
9.012.003
192
C/U
124984.3
9.012.004
41637
GABINETE CALEFONT
C/U
38338.2
9.013
CIERROS
0.0
9.013.001
1061
CIERRO CEMENTO MICRO VIBRADO H=1,8M
ML
21.9
11282.9
9.013.002
96
CIERRO ANTE JARDIN
ML
1813.6
M2
GL
9.014
ANTEJARDIN
9.014.001
102
ACCESO PEATONAL
9.015
SEALIZACION
9.015.001
232
NUMERO DE VIVIENDA
GL
9.015.002
100
NOMBRE DE CALLES Y PASAJES
GL
M2
0.0
6.75
4644.3
0.0
1341.1
4226.0
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
16
10.001
VENTANAS
0.0
10.001.001
4336
CHANBRANA DE VENTANAS
ML
10.48
870.2
10.001.002
1458
VENTANAS DE PVC
M2
13.23
31331.4
10.002
MOLDURAS
0.0
10.002.001
73
ML
65.95
612.6
10.002.002
142
GUARDAPOLVOS
ML
63.29
1310.0
10.002.003
1326
CORNISAS
ML
106.6
1229.3
10.002.004
4335
RODON
ML
9.37
1034.1
10.003
ESCALERA
0.0
10.003.001
1042
ESCALERA MADERA
GL
228988.8
10.003.002
1526
BARANDA ESCALA MADERA
C/U
39651.3
10.003.003
4414
BARANDA METALICA VENTANA
C/U
34271.0
10.004
BOW WINDOW
0.0
10.004.001
1126
REVESTIMIENTO TINLGADO FIBROCEM DECORATIVO
6.59
17601.6
10.005
MARCOS DE PUERTAS
0.0
10.005.001
1464
CENTROS EXTERIORES DE ALUMINIO
C/U
25789.4
10.005.002
56
C/U
8320.6
10.006
PUERTAS
0.0
10.006.001
1398
C/U
51041.6
10.006.002
61
PUERTA INTERIOR
C/U
14372.2
10.006.003
4542
C/U
58073.5
10.006.004
41425
C/U
14371.7
10.006.005
41426
C/U
14372.2
10.006.006
41427
C/U
14371.7
10.006.007
41612
C/U
14372.2
10.007
QUINCALLERIA
0.0
10.007.001
2885
CERRADURA ACCESO
C/U
13593.2
10.007.002
4543
C/U
5910.1
10.007.003
2886
C/U
5910.1
10.007.004
2948
CERRADURA INT. BAO
C/U
5910.1
10.007.005
2947
C/U
5910.1
10.007.006
41598
C/U
5910.1
10.008
0.0
10.008.001
76
C/U
46253.9
10.008.002
1457
C/U
52081.8
M2
10.008.003
1546
C/U
74457.9
10.008.004
79
C/U
49225.6
10.008.005
235
GL
64897.0
10.008.006
80
ACCESORIOS DE BAO
GL
27126.7
10.008.007
41466
M2
20935.0
10.009
PINTURA INTERIOR
0.0
10.009.001
41478
ENLUCIDO YESO
M2
31.23
2041.7
10.009.002
41477
PASTA MURO INTERIOR
M2
175.75
848.9
10.009.003
41476
HUINCHA AMERICANA
ML
127.15
634.0
10.009.004
41479
M2
55.06
1558.1
10.009.005
41488
LATEX CORNIZAS
ML
106.6
537.3
10.009.006
41480
M2
49.1
1880.5
10.009.007
41481
M2
20
1590.3
10.009.008
41486
M2
17.5
1665.6
10.009.009
41482
M2
132.82
730.7
10.009.010
41484
ML
28.2
795.2
10.009.011
41485
OLEO GUARDAPOLVOS
ML
63.29
795.2
10.009.012
41483
M2
24.7
1987.9
10.009.013
41487
ML
198.09
309.5
10.010
PINTURA EXTERIOR
0.0
10.010.001
41489
PINTURA ALEROS
M2
29.75
1558.1
10.010.002
41490
PINTURA TAPACAN
ML
42.03
827.4
10.010.003
41491
PINTURA SIDING
M2
6.49
1611.8
10.010.004
41492
TEXTURA EXTERIOR
M2
123.54
2364.0
10.010.005
41493
IMPERMEABILIZACION EXTERIOR
M2
123.54
1450.7
10.011
CERAMICOS MUROS
0.0
10.011.001
262
M2
0.3
7690.3
10.011.002
326
CERAMICO MURO BAO
M2
10.38
7689.9
10.011.003
4311
ML
15.55
1870.8
10.011.004
41472
ESQUINERO DE PVC
ML
2.4
2105.2
10.011.005
41594
CERAMICA BISEL
ML
5.76
2240.5
10.013
CERAMICOS PISOS
0.0
10.013.001
41456
CERAMICO PISO LIVING COMEDOR
M2
16.61
7593.8
10.013.002
197
M2
6.1
7593.8
10.013.003
325
CERAMICO PISO BAO
M2
4.75
7593.9
10.013.004
1517
CERAMICO GRADA
ML
1.65
2896.8
10.014
0.0
10.014.001
1024
M2
38.4
1697.8
10.014.002
1025
M2
30.2
1859.0
10.014.003
1516
AFINADO DE GRADA
ML
2.85
3313.8
10.014.004
1524
ALFOMBRA
M2
37.4
5857.0
10.014.005
41467
ML
1.5
1740.8
10.014.006
41469
TOPES DE PUERTA
C/U
1065.7
10.015
PAPEL MURAL
0.0
10.015.001
327
132.82
1808.8
10.016
ASEO Y ENTREGA
0.0
10.016.001
4310
RETIRO DE ESCOMBROS
M3
4920.0
10.016.002
103
GL
41806.8
PAPEL MURAL
M2
10.016.003
4513
NIVELACION DE PATIOS
10.017
DESCARGA Y TRANSPORTE DE MATERIALES
10.017.001
1088
TRANSPORTE INTERNO MATERIALES
10.017.002
1087
DESCARGA MATERIALES
3.018
ADICIONALES
3.018.018
4341
TECHO ACCESO
M3
4.4
2353.3
0.0
GL
76719.3
GL
7321.0
0.0
104234.5
C/U
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
3.018
3.018.018
EQUIPOS
EQUIPOS
XXX EQUIPOS
16
0
GL
0.0
1.00
316391.5
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
TOTAL UNITARIO PROYECTO

TOTAL GENERAL PROYECTO
16/03/2011
NIVEL
TIPO CDIGO DESCRIPCIN
OBRA GRUESA VIV. "A" MEJORADA
UNIDAD
CANTIDAD
PRECIO UNIT.
16
8.001
FUNDACION
0.0
8.001.001
257
LABORATORIO
GL
26079.6
8.001.002
GL
19967.5
8.001.003
EXCAVACIONES
M3
5.16
8642.5
8.001.004
249
SELLO DE EXCAVACION
M2
15.15
993.1
8.001.005
1100
RETIRO DE EXEDENTES
M3
6.708
13930.6
8.001.006
1013
M3
0.07
41923.2
8.001.007
41422
M2
40.84
280.8
8.001.008
4308
MOLDAJE CIMIENTO
M2
23
6418.3
8.001.009
41423
M3
5.16
46371.9
8.001.010
41433
KG
64.39
633.2
8.001.011
41432
8.002
SOBRECIMIENTO H-20
8.002.001
1015
8.002.002
1439
8.002.003
1016
8.002.004
8.003
8.003.001
8.003.002
KG
73.6
629.7
0.0
KG
90.01
655.8
M2
17.34
6418.1
M3
1.22
60825.4
148
M2
27.52
1698.8
0.0
19
M2
52.66
15732.3
1440
KG
43.72
655.8
8.003.003
1081
M2
5.75
5283.8
8.003.004
1028
M3
0.44
97562.8
8.003.005
1441
KG
179.66
657.8
8.003.006
1082
M2
24.41
5418.2
8.003.007
1434
M3
1.58
66709.1
8.003.008
1020
MOLDAJE LOSA
M2
30.2
6655.7
8.003.009
1021
KG
642.82
655.8
8.003.010
1433
HORMIGON LOSA H-20
M3
3.62
68011.4
8.003.011
1525
LAVADO DE LOSA
M2
30.2
165.8
8.003.012
41457
M2
0.44
4112.6
8.003.013
41458
KG
10.08
667.0
8.003.014
41459
M3
0.1
59476.9
8.003.015
1446
KG
12.05
655.8
8.004
0.0
8.004.001
41449
GL
1176452.0
8.004.002
41453
M2
7258.0
8.004.003
1066
ALBAILERIA 2 PISO
M2
57.73
15732.1
8.004.004
1426
M2
3.32
5284.4
8.004.005
1432
KG
31.83
655.8
8.004.006
1431
M2
20.24
5418.2
8.004.007
1430
M3
1.32
66709.0
8.004.008
1435
M3
0.25
97561.5
8.004.009
1447
KG
150.47
657.7
8.004.010
1448
M2
0.88
4113.9
8.004.011
1449
KG
9.76
667.0
8.004.012
1450
M3
0.08
59476.9
8.005
TECHUMBRE
0.0
8.005.001
41440
M2
4479.0
8.005.002
1043
M2
70.13
5072.7
8.005.003
43
HOJALATERIA
GL
53104.8
8.005.004
1048
REVESTIMIENTO ALERO
M2
19.55
4013.6
8.005.005
32
TAPACAN
ML
40.76
4595.6
8.005.006
1290
GL
40.94
3761.0
8.005.007
29
COSTANERAS
M2
70.13
1526.7
8.005.008
1030
M2
10.19
5237.8
8.005.009
1047
ALEROS
M2
19.55
3875.5
8.005.010
1074
M2
70.13
5146.9
8.005.011
1075
ML
9.72
4835.5
8.006
0.0
8.006.001
41494
C/U
194550.0
8.006.002
41496
DUCTO PVC 110MM SVC
ML
1635.0
8.006.003
41497
ML
2860.0
8.006.004
41498
REGILLAS CIELOS
C/U
3438.0
8.006.005
41500
ML
18610.0
8.006.006
41501
ML
29402.0
8.006.007
41502
C/U
7292.0
8.006.008
41503
FITTINS PVC SVC
GL
14803.0
8.006.009
41505
SHAFT SVC
ML
2628.0
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
TERMINACIONES GRUESA VIV. "B"
9.001
9.001.001
177
9.001.002
117
9.002
9.002.001
350
9.002.002
92
9.002.003
82
9.003
RADIER
9.003.001
41436
9.003.002
41437
9.003.003
41438
9.003.004
9.003.005
9.004
16
0
0.0
GL
214691.8
GL
40868.8
0.0
GL
350575.3
GL
48084.4
GL
10790.7
0.0
M2
39.2
665.0
CAMA DE RIPIO
M2
39.2
692.4
M2
39.2
393.7
1026
M2
39.2
315.3
1017
M2
39.2
4404.6
0.0
9.004.001
1127
M2
53.72
443.7
9.004.002
1029
ESTUCO EXTERIOR 1:3
M2
115.19
4227.5
9.004.003
41439
ML
25.32
2285.5
9.004.004
1032
M2
25.32
1698.8
9.005
0.0
9.005.001
1030
8218.0
9.006
0.0
9.006.001
41
M2
131.34
4066.4
9.006.002
1069
M2
246.53
225.2
9.007
0.0
9.007.001
41447
M2
6109.0
9.007.002
41448
M2
3917.0
9.007.003
41454
M2
378.0
9.008
0.0
9.008.001
41444
M2
37
3473.2
9.008.002
41443
M2
8.98
4507.9
9.008.003
41460
M2
5627.5
M2
9.008.004
41464
M2
1.56
4868.6
9.008.005
41441
ML
14.4
1000.2
9008006
41450
FALDON DE TINA
ML
1.2
19007.9
9008007
1824
M2
20.48
8567.9
9.009
0.0
9.009.001
41446
M2
36.81
3473.2
9.009.002
41445
M2
6.16
4507.9
9.009.003
41455
M2
1455.0
9.009.004
41462
M2
5627.5
9.009.005
41465
M2
1.56
4868.6
9.009.006
41592
ML
1.5
3470.1
9.009.007
41593
ML
1.5
2986.6
9.009.008
41442
ML
931.0
9.009.009
41450
FALDON DE TINA
ML
1.2
19007.9
9.009.010
4559
M2
0.0
9.010
CIELOS
0.0
9.010.001
47
M2
37.4
3136.1
9.010.002
41473
M2
4185.0
9.010.003
1063
M2
37.4
2850.0
9.010.004
1455
ENCINTADO DE CIELOS
M2
37.4
3939.6
9.011
0.0
9.011.001
1060
572138.9
9.012
0.0
9.012.001
41474
GL
265844.1
9.012.002
320
GL
26236.5
9.012.003
192
C/U
124984.3
9.012.004
41637
GABINETE CALEFONT
C/U
38338.2
9.013
CIERROS
0.0
9.013.001
1061
ML
21.9
11282.9
9.013.002
96
CIERRO ANTE JARDIN
ML
1813.6
9.014
ANTEJARDIN
0.0
9.014.001
102
ACCESO PEATONAL
6.75
4644.3
9.015
SEALIZACION
0.0
9.015.001
232
NUMERO DE VIVIENDA
GL
1341.1
9.015.002
100
GL
4226.0
GL
M2
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
16
10.001
VENTANAS
0.0
10.001.001
4336
ML
10.48
870.2
10.001.002
1458
VENTANAS DE PVC
M2
13.23
31331.4
10.002
MOLDURAS
0.0
10.002.001
73
65.95
612.6
ML
10.002.002
142
GUARDAPOLVOS
ML
63.29
1310.0
10.002.003
1326
CORNISAS
ML
106.6
1229.3
10.002.004
4335
RODON
ML
9.37
1034.1
10.003
ESCALERA
0.0
10.003.001
1042
ESCALERA MADERA
GL
228988.8
10.003.002
1526
C/U
39651.3
10.003.003
4414
C/U
34271.0
10.004
BOW WINDOW
0.0
10.004.001
1126
6.59
17601.6
10.005
MARCOS DE PUERTAS
0.0
10.005.001
1464
C/U
25789.4
10.005.002
56
C/U
8320.6
10.006
PUERTAS
0.0
10.006.001
1398
C/U
51041.6
10.006.002
61
PUERTA INTERIOR
C/U
14372.2
10.006.003
4542
C/U
58073.5
10.006.004
41425
C/U
14371.7
10.006.005
41426
C/U
14372.2
10.006.006
41427
C/U
14371.7
10.006.007
41612
C/U
14372.2
10.007
QUINCALLERIA
0.0
10.007.001
2885
CERRADURA ACCESO
C/U
13593.2
10.007.002
4543
C/U
5910.1
10.007.003
2886
C/U
5910.1
10.007.004
2948
CERRADURA INT. BAO
C/U
5910.1
10.007.005
2947
C/U
5910.1
10.007.006
41598
C/U
5910.1
10.008
0.0
10.008.001
76
C/U
46253.9
10.008.002
1457
C/U
52081.8
10.008.003
1546
C/U
74457.9
10.008.004
79
C/U
49225.6
10.008.005
235
GL
64897.0
10.008.006
80
ACCESORIOS DE BAO
GL
27126.7
10.008.007
41466
M2
20935.0
10.009
PINTURA INTERIOR
0.0
10.009.001
41478
ENLUCIDO YESO
M2
31.23
2041.7
10.009.002
41477
PASTA MURO INTERIOR
M2
175.75
848.9
10.009.003
41476
HUINCHA AMERICANA
ML
127.15
634.0
10.009.004
41479
M2
55.06
1558.1
10.009.005
41488
LATEX CORNIZAS
ML
106.6
537.3
10.009.006
41480
M2
49.1
1880.5
10.009.007
41481
M2
20
1590.3
10.009.008
41486
M2
17.5
1665.6
10.009.009
41482
M2
132.82
730.7
10.009.010
41484
ML
28.2
795.2
10.009.011
41485
OLEO GUARDAPOLVOS
ML
63.29
795.2
10.009.012
41483
M2
24.7
1987.9
M2
10.009.013
41487
10.010
PINTURA EXTERIOR
10.010.001
41489
PINTURA ALEROS
10.010.002
41490
PINTURA TAPACAN
10.010.003
41491
10.010.004
10.010.005
10.011
10.011.001
198.09
309.5
0.0
M2
29.75
1558.1
ML
42.03
827.4
PINTURA SIDING
M2
6.49
1611.8
41492
TEXTURA EXTERIOR
M2
123.54
2364.0
41493
M2
123.54
1450.7
CERAMICOS MUROS
0.0
262
M2
0.3
7690.3
10.011.002
326
CERAMICO MURO BAO
M2
10.38
7689.9
10.011.003
4311
ML
15.55
1870.8
10.011.004
41472
ESQUINERO DE PVC
ML
2.4
2105.2
10.011.005
41594
CERAMICA BISEL
ML
5.76
2240.5
10.013
CERAMICOS PISOS
0.0
10.013.001
41456
M2
16.61
7593.8
10.013.002
197
M2
6.1
7593.8
10.013.003
325
CERAMICO PISO BAO
M2
4.75
7593.9
10.013.004
1517
CERAMICO GRADA
ML
1.65
2896.8
10.014
0.0
10.014.001
1024
M2
38.4
1697.8
10.014.002
1025
M2
30.2
1859.0
10.014.003
1516
AFINADO DE GRADA
ML
2.85
3313.8
10.014.004
1524
ALFOMBRA
M2
37.4
5857.0
10.014.005
41467
ML
1.5
1740.8
10.014.006
41469
TOPES DE PUERTA
C/U
1065.7
10.015
PAPEL MURAL
0.0
10.015.001
327
132.82
1808.8
10.016
ASEO Y ENTREGA
0.0
10.016.001
4310
RETIRO DE ESCOMBROS
M3
4920.0
10.016.002
103
GL
41806.8
10.016.003
4513
M3
4.4
2353.3
10.017
0.0
10.017.001
1088
GL
76719.3
10.017.002
1087
DESCARGA MATERIALES
GL
7321.0
3.018
ADICIONALES
0.0
3.018.018
4341
TECHO ACCESO
104234.5
PAPEL MURAL
ML
M2
C/U
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
O
0.0
$ 0.00
$ 0.00
26079.6
25484
25484
$ 595.58
$ 595.58
19967.5
19552
19552
$ 415.48
$ 415.48
44595.3
35
1785
62475
$ 6,857.51
-$ 17,879.67
15044.9
31.7
1230
38991
-$ 236.94
-$ 23,946.08
93446.5
35
6932
242620
$ 6,998.60
-$ 149,173.53
2934.6
0.07
44511
3115.77
-$ 2,587.80
-$ 181.15
11466.6
40.84
220
8984.8
$ 60.77
$ 2,481.83
147622.0
19.93
5245
104532.85
$ 1,173.35
$ 43,089.17
239278.8
5.16
45842
236544.72
$ 529.86
$ 2,734.08
40773.1
64.39
711
45781.29
-$ 77.78
-$ 5,008.17
46349.0
73.6
711
52329.6
-$ 81.26
-$ 5,980.59
0.0
$ 0.00
$ 0.00
59028.8
90.01
711
63997.11
-$ 55.20
-$ 4,968.29
111289.0
17.34
6020
104386.8
$ 398.05
$ 6,902.19
74207.0
1.22
56565
69009.3
$ 4,260.40
$ 5,197.69
46750.9
27.52
1758
48380.16
-$ 59.20
-$ 1,629.26
0.0
$ 0.00
$ 0.00
828461.3
52.66
13310
700904.6
$ 2,422.27
$ 127,556.71
28671.4
43.72
711
31084.92
-$ 55.20
-$ 2,413.50
30382.1
5.75
5188
29831
$ 95.85
$ 551.12
42927.6
0.49
60391
29591.59
$ 37,171.75
$ 13,336.02
118179.1
179.66
711
127738.26
-$ 53.21
-$ 9,559.19
132258.0
24.41
5640
137672.4
-$ 221.81
-$ 5,414.44
105400.4
1.64
62040
101745.6
$ 4,669.11
$ 3,654.80
201000.8
32.53
14019
456038.07
-$ 7,363.34
-$ 255,037.26
421562.9
522.9
711
371781.9
-$ 55.20
$ 49,781.02
246201.1
3.62
63252
228972.24
$ 4,759.36
$ 17,228.88
5008.5
30.2
155
4681
$ 10.85
$ 327.53
1809.6
0.44
3908
1719.52
$ 204.64
$ 90.04
6723.5
10.08
711
7166.88
-$ 43.98
-$ 443.36
5947.7
0.1
62126
6212.6
-$ 2,649.09
-$ 264.91
7902.3
12.05
711
8567.55
-$ 55.21
-$ 665.23
0.0
$ 0.00
$ 0.00
0.0
335085
$ 841,367.00
$ 0.00
0.0
4497
$ 2,761.00
$ 0.00
908214.1
55.03
13310
732449.3
$ 2,422.10
$ 175,764.80
17544.3
3.32
5189
17227.48
$ 95.44
$ 316.87
20874.4
31.83
711
22631.13
-$ 55.19
-$ 1,756.72
109664.3
20.24
5640
114153.6
-$ 221.81
-$ 4,489.34
88055.9
1.32
62040
81892.8
$ 4,669.03
$ 6,163.12
24390.4
0.25
60391
15097.75
$ 37,170.48
$ 9,292.62
98969.2
150.47
711
106984.17
-$ 53.27
-$ 8,015.01
3620.2
0.88
3908
3439.04
$ 205.86
$ 181.15
6509.7
9.76
711
6939.36
-$ 44.02
-$ 429.67
4758.2
0.08
62125
4970
-$ 2,648.09
-$ 211.85
0.0
$ 0.00
$ 0.00
0.0
3754
$ 725.00
$ 0.00
355745.0
70.13
5427
380595.51
-$ 354.35
-$ 24,850.49
53104.8
53920
53920
-$ 815.23
-$ 815.23
78466.5
19.55
4497
87916.35
-$ 483.37
-$ 9,449.80
187315.2
40.76
2292
93421.92
$ 2,303.56
$ 93,893.29
153973.8
3500
$ 260.96
$ 153,973.75
107066.0
70.13
1709
119852.17
-$ 182.32
-$ 12,786.20
53373.4
10.19
9183
93574.77
-$ 3,945.18
-$ 40,201.36
75765.1
19.55
3959
77398.45
-$ 83.55
-$ 1,633.35
360953.4
70.13
4846
339849.98
$ 300.92
$ 21,103.43
47001.3
9.75
4500
43875
$ 335.52
$ 3,126.27
0.0
$ 0.00
$ 0.00
$ 194,550.00
$ 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5916635.1
94666161.3
0.0
$ 0.00
$ 0.00
214691.8
118835
118835
$ 95,856.78
$ 95,856.78
81737.5
34382
68764
$ 6,486.75
$ 12,973.51
0.0
$ 0.00
$ 0.00
350575.3
116352
116352
$ 234,223.31
$ 234,223.31
48084.4
42554
42554
$ 5,530.43
$ 5,530.43
10790.7
12009
12009
-$ 1,218.27
-$ 1,218.27
0.0
$ 0.00
$ 0.00
26068.8
39.2
651
25519.2
$ 14.02
$ 549.63
27142.3
39.2
900
35280
-$ 207.59
-$ 8,137.68
15433.9
39.2
412
16150.4
-$ 18.28
-$ 716.49
12359.6
39.2
240
9408
$ 75.30
$ 2,951.59
172661.4
#N/A
#N/A
#N/A
#N/A
#N/A
0.0
$ 0.00
$ 0.00
23838.0
23.15
584
13519.6
-$ 140.25
$ 10,318.45
486969.3
59.3
1572
93219.6
$ 2,655.53
$ 393,749.65
57869.4
25.32
2140
54184.8
$ 145.52
$ 3,684.57
43013.6
25.32
1758
44512.56
-$ 59.20
-$ 1,498.98
0.0
$ 0.00
$ 0.00
0.0
10.19
9183
93574.77
-$ 965.00
-$ 93,574.77
0.0
$ 0.00
$ 0.00
534074.8
61.8
1572
97149.6
$ 2,494.35
$ 436,925.16
55525.8
121.1
123
14895.3
$ 102.23
$ 40,630.46
0.0
$ 0.00
$ 0.00
0.0
9.46
4805
45455.3
$ 1,304.00
-$ 45,455.30
0.0
37.83
3559
134636.97
$ 358.00
-$ 134,636.97
0.0
47.3
353
16696.9
$ 25.00
-$ 16,696.90
0.0
$ 0.00
$ 0.00
128508.8
44.28
2545
112692.6
$ 928.21
$ 15,816.22
40480.8
2.7
4013
10835.1
$ 494.89
$ 29,645.74
22509.9
5087
20348
$ 540.47
$ 2,161.89
7595.0
1.56
5576
8698.56
-$ 707.42
-$ 1,103.57
14402.3
14.4
1150
16560
-$ 149.84
-$ 2,157.67
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
175470.3
27.37
3917
107208.29
$ 4,650.89
$ 68,262.04
0.0
$ 0.00
$ 0.00
127849.0
66.62
2545
169547.9
$ 928.21
-$ 41,698.86
27768.8
19.72
4013
79136.36
$ 494.92
-$ 51,367.57
0.0
47.28
1729
81747.12
-$ 274.00
-$ 81,747.12
16882.4
5087
15261
$ 540.47
$ 1,621.42
7595.0
1.56
4448
6938.88
$ 420.58
$ 656.11
5205.2
1.5
2951
4426.5
$ 519.11
$ 778.67
4479.8
1.5
2681
4021.5
$ 305.56
$ 458.34
0.0
12
1150
13800
-$ 219.00
-$ 13,800.00
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
0.0
30.18
3917
118215.06
-$ 3,917.00
-$ 118,215.06
0.0
$ 0.00
$ 0.00
117290.4
35.1
2416
84801.6
$ 720.11
$ 32,488.81
0.0
4003
$ 182.00
$ 0.00
106589.9
37.4
2894
108235.6
-$ 44.00
-$ 1,645.66
147340.5
37.4
2753
102962.2
$ 1,186.59
$ 44,378.29
0.0
$ 0.00
$ 0.00
572138.9
698751
698751
-$ 126,612.09
-$ 126,612.09
0.0
$ 0.00
$ 0.00
265844.1
265846
265846
-$ 1.92
-$ 1.92
26236.5
21661
21661
$ 4,575.47
$ 4,575.47
124984.3
163829
163829
-$ 38,844.74
-$ 38,844.74
38338.2
34297
$ 4,041.16
$ 38,338.16
0.0
$ 0.00
$ 0.00
247095.1
23.5
10000
235000
$ 1,282.88
$ 12,095.15
16322.6
1603
14427
$ 210.62
$ 1,895.57
0.0
$ 0.00
$ 0.00
31349.2
2.6
6112
15891.2
-$ 1,467.67
$ 15,458.02
0.0
$ 0.00
$ 0.00
4023.2
2849
8547
-$ 1,507.95
-$ 4,523.85
0.0
4226
$ 0.00
$ 0.00
0.0
$ 0.00
$ 0.00
9119.8
17.6
1027
18075.2
-$ 156.79
-$ 8,955.41
414514.9
13.23
36831
487274.13
-$ 5,499.57
-$ 72,759.26
0.0
$ 0.00
$ 0.00
40400.2
65.95
591
38976.45
$ 21.59
$ 1,423.80
82907.7
63.3
994
62920.2
$ 315.97
$ 19,987.50
131048.0
106.6
771
82188.6
$ 458.34
$ 48,859.41
9689.3
9.37
673
6306.01
$ 361.08
$ 3,383.30
0.0
$ 0.00
$ 0.00
228988.8
209036
209036
$ 19,952.81
$ 19,952.81
39651.3
30900
30900
$ 8,751.28
$ 8,751.28
34271.0
71946
-$ 37,675.05
$ 34,270.95
0.0
$ 0.00
$ 0.00
115994.5
6.59
11733
77320.47
$ 5,868.59
$ 38,674.02
0.0
$ 0.00
$ 0.00
51578.9
28729
57458
-$ 2,939.55
-$ 5,879.10
58244.4
8919
53514
-$ 598.37
$ 4,730.39
0.0
$ 0.00
$ 0.00
51041.6
42480
42480
$ 8,561.62
$ 8,561.62
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
58073.5
47501
47501
$ 10,572.54
$ 10,572.54
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
14068
$ 304.24
$ 14,372.24
0.0
$ 0.00
$ 0.00
13593.2
11428
11428
$ 2,165.19
$ 2,165.19
5910.1
10428
10428
-$ 4,517.92
-$ 4,517.92
17730.2
6055
12110
-$ 144.92
$ 5,620.25
11820.2
6055
12110
-$ 144.92
-$ 289.84
5910.1
6055
6055
-$ 144.92
-$ 144.92
5910.1
6055
6055
-$ 144.92
-$ 144.92
0.0
$ 0.00
$ 0.00
92507.8
36543
73086
$ 9,710.91
$ 19,421.83
104163.6
42167
84334
$ 9,914.79
$ 19,829.58
4482755.8
71724093.3
148915.8
72448
144896
$ 2,009.90
$ 4,019.80
49225.6
43395
43395
$ 5,830.61
$ 5,830.61
64897.0
35805
35805
$ 29,092.00
$ 29,092.00
54253.5
29359
58718
-$ 2,232.26
-$ 4,464.52
0.0
14641
$ 6,294.00
$ 0.00
0.0
$ 0.00
$ 0.00
63761.2
21.68
2850
61788
-$ 808.34
$ 1,973.19
149195.2
175.75
976
171532
-$ 127.09
-$ 22,336.82
80612.4
127.15
750
95362.5
-$ 116.01
-$ 14,750.06
85789.7
55.06
2418
133135.08
-$ 859.89
-$ 47,345.41
57274.1
106.6
310
33046
$ 227.28
$ 24,228.07
92331.6
49.1
2786
136792.6
-$ 905.52
-$ 44,461.00
31807.0
25.73
976
25112.48
$ 614.35
$ 6,694.51
29147.4
17.5
2350
41125
-$ 684.43
-$ 11,977.55
97052.1
145.21
1346
195452.66
-$ 615.30
-$ 98,400.52
22423.9
28.2
1050
29610
-$ 254.83
-$ 7,186.07
50327.0
56.42
1050
59241
-$ 254.82
-$ 8,913.97
49102.0
24.7
2406
59428.2
-$ 418.06
-$ 10,326.17
61303.7
198.09
198
39221.82
$ 111.47
$ 22,081.85
0.0
$ 0.00
$ 0.00
46354.4
19.55
2418
47271.9
-$ 859.87
-$ 917.52
34776.0
41.56
1050
43638
-$ 222.59
-$ 8,862.00
10460.8
47.28
2150
101652
-$ 538.16
-$ 91,191.16
292052.6
59.3
4850
287605
-$ 2,485.97
$ 4,447.61
179214.1
59.3
2076
123106.8
-$ 625.34
$ 56,107.30
0.0
$ 0.00
$ 0.00
2307.1
2.61
6796
17737.56
$ 894.27
-$ 15,430.48
79821.6
10.9
6905
75264.5
$ 784.94
$ 4,557.07
29091.6
19.93
1671
33303.03
$ 199.84
-$ 4,211.46
5052.6
2.4
1116
2678.4
$ 989.24
$ 2,374.18
12905.5
5.76
1957
11272.32
$ 283.53
$ 1,633.15
0.0
$ 0.00
$ 0.00
126133.0
7370
$ 223.80
$ 126,132.97
46322.1
6.1
7260
44286
$ 333.79
$ 2,036.15
36070.8
4.75
7175
34081.25
$ 418.86
$ 1,989.59
4779.6
1.65
4245
7004.25
-$ 1,348.25
-$ 2,224.61
0.0
$ 0.00
$ 0.00
65195.7
39.2
1556
60995.2
$ 141.81
$ 4,200.52
56141.5
21.68
1556
33734.08
$ 302.99
$ 22,407.40
9444.3
2.85
3080
8778
$ 233.79
$ 666.31
219051.3
28.46
5509
156786.14
$ 347.99
$ 62,265.13
2611.2
1.5
1680
2520
$ 60.79
$ 91.18
9591.5
1522
10654
-$ 456.27
-$ 1,062.47
0.0
$ 0.00
$ 0.00
240238.4
132.02
1595
210571.9
$ 213.75
$ 29,666.48
0.0
$ 0.00
$ 0.00
0.0
4920
$ 0.00
$ 0.00
41806.8
15348
15348
$ 26,458.84
$ 26,458.84
10354.5
4.4
2190
9636
$ 163.29
$ 718.46
0.0
$ 0.00
$ 0.00
76719.3
76806
76806
-$ 86.69
-$ 86.69
7321.0
7570
7570
-$ 249.02
-$ 249.02
0.0
$ 0.00
$ 0.00
104234.5
98782
$ 5,452.50
$ 104,234.50
$ 0.00
$ 0.00
#N/A
$ 316,391.52
4619143.8
73906300.1
0.0
#N/A
316391.5
316391.5
5062264.3
15334926.2
245358819.0
TOTAL
0.0
$ 0.00
$ 0.00
26079.6
25484
25484
$ 595.58
$ 595.58
19967.5
19552
19552
$ 415.48
$ 415.48
44595.3
35
1785
62475
$ 6,857.51
-$ 17,879.67
15044.9
31.7
1230
38991
-$ 236.94
-$ 23,946.08
93446.5
35
6932
242620
$ 6,998.60
-$ 149,173.53
2934.6
0.07
44511
3115.77
-$ 2,587.80
-$ 181.15
11466.6
40.84
220
8984.8
$ 60.77
$ 2,481.83
147622.0
19.93
5245
104532.85
$ 1,173.35
$ 43,089.17
239278.8
5.16
45842
236544.72
$ 529.86
$ 2,734.08
40773.1
64.39
711
45781.29
-$ 77.78
-$ 5,008.17
46349.0
711
-$ 81.26
$ 46,349.01
0.0
$ 0.00
$ 0.00
59028.8
125.22
711
89031.42
-$ 55.20
-$ 30,002.60
111289.0
18.64
6020
112212.8
$ 398.05
-$ 923.81
74207.0
1.31
56565
74100.15
$ 4,260.40
$ 106.84
46750.9
27.95
1758
49136.1
-$ 59.20
-$ 2,385.20
0.0
$ 0.00
$ 0.00
828461.3
51.3
13310
682803
$ 2,422.27
$ 145,658.31
28671.4
38.63
711
27465.93
-$ 55.20
$ 1,205.49
30382.1
6.93
5188
35952.84
$ 95.85
-$ 5,570.72
42927.6
0.36
60391
21740.76
$ 37,171.75
$ 21,186.85
118179.1
191.56
711
136199.16
-$ 53.21
-$ 18,020.09
132258.0
24.6
5640
138744
-$ 221.81
-$ 6,486.04
105400.4
1.78
62040
110431.2
$ 4,669.11
-$ 5,030.80
201000.8
23.94
14019
335614.86
-$ 7,363.34
-$ 134,614.05
421562.9
412.86
711
293543.46
-$ 55.20
$ 128,019.46
246201.1
2.6
63252
164455.2
$ 4,759.36
$ 81,745.92
5008.5
21.68
155
3360.4
$ 10.85
$ 1,648.13
1809.6
0.93
3908
3634.44
$ 204.64
-$ 1,824.88
6723.5
2.7
711
1919.7
-$ 43.98
$ 4,803.82
5947.7
0.05
62126
3106.3
-$ 2,649.09
$ 2,841.39
7902.3
41.03
711
29172.33
-$ 55.21
-$ 21,270.01
0.0
$ 0.00
$ 0.00
0.0
335085
335085
$ 841,367.00
-$ 335,085.00
0.0
47.3
4497
212708.1
$ 2,761.00
-$ 212,708.10
908214.1
13310
$ 2,422.10
$ 908,214.10
17544.3
5189
$ 95.44
$ 17,544.35
20874.4
711
-$ 55.19
$ 20,874.41
109664.3
5640
-$ 221.81
$ 109,664.26
88055.9
62040
$ 4,669.03
$ 88,055.92
24390.4
60391
$ 37,170.48
$ 24,390.37
98969.2
711
-$ 53.27
$ 98,969.16
3620.2
3908
$ 205.86
$ 3,620.19
6509.7
711
-$ 44.02
$ 6,509.69
4758.2
62125
-$ 2,648.09
$ 4,758.15
0.0
$ 0.00
$ 0.00
0.0
3754
$ 725.00
$ 0.00
355745.0
72.09
5427
391232.43
-$ 354.35
-$ 35,487.41
53104.8
53920
53920
-$ 815.23
-$ 815.23
78466.5
19.55
4497
87916.35
-$ 483.37
-$ 9,449.80
187315.2
41.56
2292
95255.52
$ 2,303.56
$ 92,059.69
153973.8
3500
$ 260.96
$ 153,973.75
107066.0
72.09
1709
123201.81
-$ 182.32
-$ 16,135.84
53373.4
10.19
9183
93574.77
-$ 3,945.18
-$ 40,201.36
75765.1
19.55
3959
77398.45
-$ 83.55
-$ 1,633.35
360953.4
72.09
5072
365640.48
$ 74.92
-$ 4,687.07
47001.3
9.75
4500
43875
$ 335.52
$ 3,126.27
0.0
$ 0.00
$ 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5916635.1
94666161.3
VIVIENDA TIPO B EJECUCION

0.0
$ 0.00
$ 0.00
214691.8
118835
118835
$ 95,856.78
$ 95,856.78
81737.5
34382
68764
$ 6,486.75
$ 12,973.51
0.0
$ 0.00
$ 0.00
350575.3
116352
116352
$ 234,223.31
$ 234,223.31
48084.4
42554
42554
$ 5,530.43
$ 5,530.43
10790.7
12009
12009
-$ 1,218.27
-$ 1,218.27
0.0
$ 0.00
$ 0.00
26068.8
39.2
651
25519.2
$ 14.02
$ 549.63
27142.3
39.2
900
35280
-$ 207.59
-$ 8,137.68
15433.9
39.2
412
16150.4
-$ 18.28
-$ 716.49
12359.6
39.2
240
9408
$ 75.30
$ 2,951.59
172661.4
#N/A
#N/A
#N/A
#N/A
#N/A
0.0
$ 0.00
$ 0.00
23838.0
23.15
584
13519.6
-$ 140.25
$ 10,318.45
486969.3
59.3
1572
93219.6
$ 2,655.53
$ 393,749.65
57869.4
25.32
2140
54184.8
$ 145.52
$ 3,684.57
43013.6
25.32
1758
44512.56
-$ 59.20
-$ 1,498.98
0.0
$ 0.00
$ 0.00
0.0
10.19
9183
93574.77
-$ 965.00
-$ 93,574.77
0.0
$ 0.00
$ 0.00
534074.8
61.8
1572
97149.6
$ 2,494.35
$ 436,925.16
55525.8
121.1
123
14895.3
$ 102.23
$ 40,630.46
0.0
$ 0.00
$ 0.00
0.0
9.46
4805
45455.3
$ 1,304.00
-$ 45,455.30
0.0
37.83
3559
134636.97
$ 358.00
-$ 134,636.97
0.0
47.3
353
16696.9
$ 25.00
-$ 16,696.90
0.0
$ 0.00
$ 0.00
128508.8
44.28
2545
112692.6
$ 928.21
$ 15,816.22
40480.8
2.7
4013
10835.1
$ 494.89
$ 29,645.74
22509.9
5087
20348
$ 540.47
$ 2,161.89
7595.0
1.56
5576
8698.56
-$ 707.42
-$ 1,103.57
14402.3
14.4
1150
16560
-$ 149.84
-$ 2,157.67
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
175470.3
27.37
3917
107208.29
$ 4,650.89
$ 68,262.04
0.0
$ 0.00
$ 0.00
127849.0
66.62
2545
169547.9
$ 928.21
-$ 41,698.86
27768.8
19.72
4013
79136.36
$ 494.92
-$ 51,367.57
0.0
47.28
1729
81747.12
-$ 274.00
-$ 81,747.12
16882.4
5087
15261
$ 540.47
$ 1,621.42
7595.0
1.56
4448
6938.88
$ 420.58
$ 656.11
5205.2
1.5
2951
4426.5
$ 519.11
$ 778.67
4479.8
1.5
2681
4021.5
$ 305.56
$ 458.34
0.0
12
1150
13800
-$ 219.00
-$ 13,800.00
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
0.0
30.18
3917
118215.06
-$ 3,917.00
-$ 118,215.06
0.0
$ 0.00
$ 0.00
117290.4
35.1
2416
84801.6
$ 720.11
$ 32,488.81
0.0
4003
$ 182.00
$ 0.00
106589.9
37.4
2894
108235.6
-$ 44.00
-$ 1,645.66
147340.5
37.4
2753
102962.2
$ 1,186.59
$ 44,378.29
0.0
$ 0.00
$ 0.00
572138.9
698751
698751
-$ 126,612.09
-$ 126,612.09
0.0
$ 0.00
$ 0.00
265844.1
265846
265846
-$ 1.92
-$ 1.92
26236.5
21661
21661
$ 4,575.47
$ 4,575.47
124984.3
163829
163829
-$ 38,844.74
-$ 38,844.74
38338.2
34297
$ 4,041.16
$ 38,338.16
0.0
$ 0.00
$ 0.00
247095.1
23.5
10000
235000
$ 1,282.88
$ 12,095.15
16322.6
1603
14427
$ 210.62
$ 1,895.57
0.0
$ 0.00
$ 0.00
31349.2
2.6
6112
15891.2
-$ 1,467.67
$ 15,458.02
0.0
$ 0.00
$ 0.00
4023.2
2849
8547
-$ 1,507.95
-$ 4,523.85
0.0
4226
$ 0.00
$ 0.00
0.0
$ 0.00
$ 0.00
9119.8
17.6
1027
18075.2
-$ 156.79
-$ 8,955.41
414514.9
13.23
36831
487274.13
-$ 5,499.57
-$ 72,759.26
0.0
$ 0.00
$ 0.00
40400.2
65.95
591
38976.45
$ 21.59
$ 1,423.80
4482755.8
71724093.3
82907.7
63.3
994
62920.2
$ 315.97
$ 19,987.50
131048.0
106.6
771
82188.6
$ 458.34
$ 48,859.41
9689.3
9.37
673
6306.01
$ 361.08
$ 3,383.30
0.0
$ 0.00
$ 0.00
228988.8
209036
209036
$ 19,952.81
$ 19,952.81
39651.3
30900
30900
$ 8,751.28
$ 8,751.28
34271.0
71946
-$ 37,675.05
$ 34,270.95
0.0
$ 0.00
$ 0.00
115994.5
6.59
11733
77320.47
$ 5,868.59
$ 38,674.02
0.0
$ 0.00
$ 0.00
51578.9
28729
57458
-$ 2,939.55
-$ 5,879.10
58244.4
8919
53514
-$ 598.37
$ 4,730.39
0.0
$ 0.00
$ 0.00
51041.6
42480
42480
$ 8,561.62
$ 8,561.62
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
58073.5
47501
47501
$ 10,572.54
$ 10,572.54
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
14068
$ 304.24
$ 14,372.24
0.0
$ 0.00
$ 0.00
13593.2
11428
11428
$ 2,165.19
$ 2,165.19
5910.1
10428
10428
-$ 4,517.92
-$ 4,517.92
17730.2
6055
12110
-$ 144.92
$ 5,620.25
11820.2
6055
12110
-$ 144.92
-$ 289.84
5910.1
6055
6055
-$ 144.92
-$ 144.92
5910.1
6055
6055
-$ 144.92
-$ 144.92
0.0
$ 0.00
$ 0.00
92507.8
36543
73086
$ 9,710.91
$ 19,421.83
104163.6
42167
84334
$ 9,914.79
$ 19,829.58
148915.8
72448
144896
$ 2,009.90
$ 4,019.80
49225.6
43395
43395
$ 5,830.61
$ 5,830.61
64897.0
35805
35805
$ 29,092.00
$ 29,092.00
54253.5
29359
58718
-$ 2,232.26
-$ 4,464.52
0.0
14641
$ 6,294.00
$ 0.00
0.0
$ 0.00
$ 0.00
63761.2
21.68
2850
61788
-$ 808.34
$ 1,973.19
149195.2
175.75
976
171532
-$ 127.09
-$ 22,336.82
80612.4
127.15
750
95362.5
-$ 116.01
-$ 14,750.06
85789.7
55.06
2418
133135.08
-$ 859.89
-$ 47,345.41
57274.1
106.6
310
33046
$ 227.28
$ 24,228.07
92331.6
49.1
2786
136792.6
-$ 905.52
-$ 44,461.00
31807.0
25.73
976
25112.48
$ 614.35
$ 6,694.51
29147.4
17.5
2350
41125
-$ 684.43
-$ 11,977.55
97052.1
145.21
1346
195452.66
-$ 615.30
-$ 98,400.52
22423.9
28.2
1050
29610
-$ 254.83
-$ 7,186.07
50327.0
56.42
1050
59241
-$ 254.82
-$ 8,913.97
49102.0
24.7
2406
59428.2
-$ 418.06
-$ 10,326.17
61303.7
198.09
198
39221.82
$ 111.47
$ 22,081.85
0.0
$ 0.00
$ 0.00
46354.4
19.55
2418
47271.9
-$ 859.87
-$ 917.52
34776.0
41.56
1050
43638
-$ 222.59
-$ 8,862.00
10460.8
47.28
2150
101652
-$ 538.16
-$ 91,191.16
292052.6
59.3
4850
287605
-$ 2,485.97
$ 4,447.61
179214.1
59.3
2076
123106.8
-$ 625.34
$ 56,107.30
0.0
$ 0.00
$ 0.00
2307.1
2.61
6796
17737.56
$ 894.27
-$ 15,430.48
79821.6
10.9
6905
75264.5
$ 784.94
$ 4,557.07
29091.6
19.93
1671
33303.03
$ 199.84
-$ 4,211.46
5052.6
2.4
1116
2678.4
$ 989.24
$ 2,374.18
12905.5
5.76
1957
11272.32
$ 283.53
$ 1,633.15
0.0
$ 0.00
$ 0.00
126133.0
7370
$ 223.80
$ 126,132.97
46322.1
6.1
7260
44286
$ 333.79
$ 2,036.15
36070.8
4.75
7175
34081.25
$ 418.86
$ 1,989.59
4779.6
1.65
4245
7004.25
-$ 1,348.25
-$ 2,224.61
0.0
$ 0.00
$ 0.00
65195.7
39.2
1556
60995.2
$ 141.81
$ 4,200.52
56141.5
21.68
1556
33734.08
$ 302.99
$ 22,407.40
9444.3
2.85
3080
8778
$ 233.79
$ 666.31
219051.3
28.46
5509
156786.14
$ 347.99
$ 62,265.13
2611.2
1.5
1680
2520
$ 60.79
$ 91.18
9591.5
1522
10654
-$ 456.27
-$ 1,062.47
0.0
$ 0.00
$ 0.00
240238.4
132.02
1595
210571.9
$ 213.75
$ 29,666.48
0.0
$ 0.00
$ 0.00
0.0
4920
$ 0.00
$ 0.00
41806.8
15348
15348
$ 26,458.84
$ 26,458.84
10354.5
4.4
2190
9636
$ 163.29
$ 718.46
0.0
$ 0.00
$ 0.00
76719.3
76806
76806
-$ 86.69
-$ 86.69
7321.0
7570
7570
-$ 249.02
-$ 249.02
0.0
$ 0.00
$ 0.00
104234.5
98782
$ 5,452.50
$ 104,234.50
4619143.8
73906300.1
J.COLOMA Y CIA LTDA

CONSTRUCTORA
079.643.910-6

UF(16-03-2011)
PROYECTO 54
PPTO ESTIMATIVO PORTAL DEL SOL 3 ETAPA
UBICACIN
M2 VIVIENDA
CIUDAD
TOTAL VIVIENDA
NIVEL
UNIDAD
CANTIDAD
PRECIO UNIT.
16
8.001
FUNDACION
0.0
8.001.001
257
LABORATORIO
GL
26079.6
8.001.002
GL
19967.5
8.001.003
EXCAVACIONES
M3
5.16
8642.5
8.001.004
249
SELLO DE EXCAVACION
M2
15.15
993.1
8.001.005
1100
RETIRO DE EXEDENTES
M3
6.708
13930.6
8.001.006
1013
M3
0.07
41923.2
8.001.007
41422
M2
40.84
280.8
8.001.008
4308
MOLDAJE CIMIENTO
M2
23
6418.3
8.001.009
41423
M3
5.16
46371.9
8.001.010
41433
KG
64.39
633.2
8.001.011
41432
KG
73.6
629.7
8.002
SOBRECIMIENTO H-20
0.0
8.002.001
1015
KG
90.01
655.8
8.002.002
1439
M2
17.34
6418.1
8.002.003
1016
M3
1.22
60825.4
8.002.004
148
M2
27.52
1698.8
8.003
0.0
8.003.001
19
M2
52.66
15732.3
8.003.002
1440
KG
43.72
655.8
8.003.003
1081
M2
5.75
5283.8
8.003.004
1028
M3
0.44
97562.8
8.003.005
1441
KG
179.66
657.8
8.003.006
1082
M2
24.41
5418.2
8.003.007
1434
M3
1.58
66709.1
8.003.008
1020
MOLDAJE LOSA
M2
30.2
6655.7
8.003.009
1021
KG
642.82
655.8
8.003.010
1433
HORMIGON LOSA H-20
M3
3.62
68011.4
8.003.011
1525
LAVADO DE LOSA
M2
30.2
165.8
8.003.012
41457
M2
0.44
4112.6
8.003.013
41458
KG
10.08
667.0
8.003.014
41459
M3
0.1
59476.9
8.003.015
1446
KG
12.05
655.8
8.004
0.0
8.004.001
41449
GL
1176452.0
8.004.002
41453
M2
7258.0
8.004.003
1066
ALBAILERIA 2 PISO
M2
57.73
15732.1
8.004.004
1426
M2
3.32
5284.4
8.004.005
1432
KG
31.83
655.8
8.004.006
1431
M2
20.24
5418.2
8.004.007
1430
M3
1.32
66709.0
8.004.008
1435
M3
0.25
97561.5
8.004.009
1447
KG
150.47
657.7
8.004.010
1448
M2
0.88
4113.9
8.004.011
1449
KG
9.76
667.0
8.004.012
1450
M3
0.08
59476.9
8.005
TECHUMBRE
0.0
8.005.001
41440
M2
4479.0
8.005.002
1043
M2
70.13
5072.7
8.005.003
43
HOJALATERIA
GL
53104.8
8.005.004
1048
REVESTIMIENTO ALERO
M2
19.55
4013.6
8.005.005
32
TAPACAN
ML
40.76
4595.6
8.005.006
1290
GL
40.94
3761.0
8.005.007
29
COSTANERAS
M2
70.13
1526.7
8.005.008
1030
M2
10.19
5237.8
8.005.009
1047
ALEROS
M2
19.55
3875.5
8.005.010
1074
M2
70.13
5146.9
8.005.011
1075
ML
9.72
4835.5
8.006
0.0
8.006.001
41494
C/U
194550.0
8.006.002
41496
DUCTO PVC 110MM SVC
ML
1635.0
8.006.003
41497
ML
2860.0
8.006.004
41498
REGILLAS CIELOS
C/U
3438.0
8.006.005
41500
ML
18610.0
8.006.006
41501
ML
29402.0
8.006.007
41502
C/U
7292.0
8.006.008
41503
FITTINS PVC SVC
GL
14803.0
8.006.009
41505
SHAFT SVC
ML
2628.0
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
9.001
9.001.001
177
16
GL
0.0
214691.8
9.001.002
117
9.002
GL
40868.8
0.0
9.002.001
350
9.002.002
92
GL
350575.3
GL
9.002.003
82
48084.4
GL
10790.7
9.003
RADIER
9.003.001
41436
M2
0.0
39.2
665.0
9.003.002
41437
CAMA DE RIPIO
9.003.003
41438
M2
39.2
692.4
M2
39.2
9.003.004
1026
393.7
M2
39.2
315.3
9.003.005
9.004
1017
M2
39.2
4404.6
9.004.001
0.0
1127
M2
53.72
443.7
9.004.002
1029
ESTUCO EXTERIOR 1:3
M2
115.19
4227.5
9.004.003
41439
ML
25.32
2285.5
9.004.004
1032
M2
25.32
1698.8
9.005
0.0
9.005.001
1030
8218.0
9.006
0.0
9.006.001
41
M2
131.34
4066.4
9.006.002
1069
M2
246.53
225.2
9.007
0.0
9.007.001
41447
M2
6109.0
9.007.002
41448
M2
3917.0
9.007.003
41454
M2
378.0
9.008
0.0
9.008.001
41444
M2
37
3473.2
9.008.002
41443
M2
8.98
4507.9
9.008.003
41460
M2
5627.5
9.008.004
41464
M2
1.56
4868.6
9.008.005
41441
ML
14.4
1000.2
9008006
41450
FALDON DE TINA
ML
1.2
19007.9
9008007
1824
M2
20.48
8567.9
9.009
0.0
9.009.001
41446
M2
36.81
3473.2
9.009.002
41445
M2
6.16
4507.9
9.009.003
41455
M2
1455.0
9.009.004
41462
M2
5627.5
9.009.005
41465
M2
1.56
4868.6
9.009.006
41592
ML
1.5
3470.1
9.009.007
41593
ML
1.5
2986.6
9.009.008
41442
ML
931.0
9.009.009
41450
FALDON DE TINA
ML
1.2
19007.9
9.009.010
4559
M2
0.0
9.010
CIELOS
0.0
9.010.001
47
M2
37.4
3136.1
9.010.002
41473
M2
4185.0
9.010.003
1063
M2
37.4
2850.0
M2
9.010.004
1455
ENCINTADO DE CIELOS
9.011
9.011.001
1060
9.012
9.012.001
41474
9.012.002
320
9.012.003
192
9.012.004
9.013
9.013.001
M2
37.4
3939.6
0.0
572138.9
0.0
GL
265844.1
GL
26236.5
C/U
124984.3
41637
GABINETE CALEFONT
C/U
38338.2
CIERROS
0.0
1061
ML
21.9
11282.9
9.013.002
96
CIERRO ANTE JARDIN
ML
1813.6
9.014
ANTEJARDIN
0.0
9.014.001
102
ACCESO PEATONAL
6.75
4644.3
9.015
SEALIZACION
0.0
9.015.001
232
NUMERO DE VIVIENDA
GL
1341.1
9.015.002
100
GL
4226.0
GL
M2
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
16
10.001
VENTANAS
0.0
10.001.001
4336
ML
10.48
870.2
10.001.002
1458
VENTANAS DE PVC
M2
13.23
31331.4
10.002
MOLDURAS
0.0
10.002.001
73
ML
65.95
612.6
10.002.002
142
GUARDAPOLVOS
ML
63.29
1310.0
10.002.003
1326
CORNISAS
ML
106.6
1229.3
10.002.004
4335
RODON
ML
9.37
1034.1
10.003
ESCALERA
0.0
10.003.001
1042
ESCALERA MADERA
GL
228988.8
10.003.002
1526
C/U
39651.3
10.003.003
4414
C/U
34271.0
10.004
BOW WINDOW
0.0
10.004.001
1126
6.59
17601.6
10.005
MARCOS DE PUERTAS
0.0
10.005.001
1464
C/U
25789.4
10.005.002
56
C/U
8320.6
10.006
PUERTAS
0.0
10.006.001
1398
C/U
51041.6
10.006.002
61
PUERTA INTERIOR
C/U
14372.2
10.006.003
4542
C/U
58073.5
10.006.004
41425
C/U
14371.7
10.006.005
41426
C/U
14372.2
10.006.006
41427
C/U
14371.7
M2
10.006.007
41612
10.007
QUINCALLERIA
10.007.001
2885
CERRADURA ACCESO
10.007.002
4543
10.007.003
2886
10.007.004
10.007.005
10.007.006
10.008
C/U
14372.2
0.0
C/U
13593.2
C/U
5910.1
C/U
5910.1
2948
CERRADURA INT. BAO
C/U
5910.1
2947
C/U
5910.1
41598
C/U
5910.1
0.0
10.008.001
76
C/U
46253.9
10.008.002
1457
C/U
52081.8
10.008.003
1546
C/U
74457.9
10.008.004
79
C/U
49225.6
10.008.005
235
GL
64897.0
10.008.006
80
ACCESORIOS DE BAO
GL
27126.7
10.008.007
41466
M2
20935.0
10.009
PINTURA INTERIOR
0.0
10.009.001
41478
ENLUCIDO YESO
M2
31.23
2041.7
10.009.002
41477
PASTA MURO INTERIOR
M2
175.75
848.9
10.009.003
41476
HUINCHA AMERICANA
ML
127.15
634.0
10.009.004
41479
M2
55.06
1558.1
10.009.005
41488
LATEX CORNIZAS
ML
106.6
537.3
10.009.006
41480
M2
49.1
1880.5
10.009.007
41481
M2
20
1590.3
10.009.008
41486
M2
17.5
1665.6
10.009.009
41482
M2
132.82
730.7
10.009.010
41484
ML
28.2
795.2
10.009.011
41485
OLEO GUARDAPOLVOS
ML
63.29
795.2
10.009.012
41483
M2
24.7
1987.9
10.009.013
41487
ML
198.09
309.5
10.010
PINTURA EXTERIOR
0.0
10.010.001
41489
PINTURA ALEROS
M2
29.75
1558.1
10.010.002
41490
PINTURA TAPACAN
ML
42.03
827.4
10.010.003
41491
PINTURA SIDING
M2
6.49
1611.8
10.010.004
41492
TEXTURA EXTERIOR
M2
123.54
2364.0
10.010.005
41493
M2
123.54
1450.7
10.011
CERAMICOS MUROS
0.0
10.011.001
262
M2
0.3
7690.3
10.011.002
326
CERAMICO MURO BAO
M2
10.38
7689.9
10.011.003
4311
ML
15.55
1870.8
10.011.004
41472
ESQUINERO DE PVC
ML
2.4
2105.2
10.011.005
41594
CERAMICA BISEL
ML
5.76
2240.5
10.013
CERAMICOS PISOS
0.0
10.013.001
41456
M2
16.61
7593.8
10.013.002
197
M2
6.1
7593.8
10.013.003
325
CERAMICO PISO BAO
M2
4.75
7593.9
10.013.004
1517
CERAMICO GRADA
ML
1.65
2896.8
10.014
0.0
10.014.001
1024
M2
38.4
1697.8
10.014.002
1025
M2
30.2
1859.0
10.014.003
1516
AFINADO DE GRADA
ML
2.85
3313.8
10.014.004
1524
ALFOMBRA
M2
37.4
5857.0
10.014.005
41467
ML
1.5
1740.8
10.014.006
41469
TOPES DE PUERTA
C/U
1065.7
10.015
PAPEL MURAL
0.0
10.015.001
327
132.82
1808.8
10.016
ASEO Y ENTREGA
0.0
10.016.001
4310
RETIRO DE ESCOMBROS
M3
4920.0
10.016.002
103
GL
41806.8
10.016.003
4513
M3
4.4
2353.3
10.017
0.0
10.017.001
1088
GL
76719.3
10.017.002
1087
DESCARGA MATERIALES
GL
7321.0
3.018
ADICIONALES
0.0
3.018.018
4341
TECHO ACCESO
104234.5
PAPEL MURAL
M2
C/U
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
3.018
3.018.018
EQUIPOS
EQUIPOS
XXX EQUIPOS
16
0
GL
0.0
1.00
316391.5
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
TOTAL UNITARIO PROYECTO

TOTAL GENERAL PROYECTO
16/03/2011
NIVEL
UNIDAD
16
CANTIDAD
PRECIO UNIT.
8.001
FUNDACION
0.0
8.001.001
257
LABORATORIO
GL
26079.6
8.001.002
GL
19967.5
8.001.003
EXCAVACIONES
M3
5.16
8642.5
8.001.004
249
SELLO DE EXCAVACION
M2
15.15
993.1
8.001.005
1100
RETIRO DE EXEDENTES
M3
6.708
13930.6
8.001.006
1013
M3
0.07
41923.2
8.001.007
41422
M2
40.84
280.8
8.001.008
4308
MOLDAJE CIMIENTO
M2
23
6418.3
8.001.009
41423
M3
5.16
46371.9
8.001.010
41433
KG
64.39
633.2
8.001.011
41432
KG
73.6
629.7
8.002
SOBRECIMIENTO H-20
0.0
8.002.001
1015
KG
90.01
655.8
8.002.002
1439
M2
17.34
6418.1
8.002.003
1016
M3
1.22
60825.4
8.002.004
148
M2
27.52
1698.8
8.003
0.0
8.003.001
19
M2
52.66
15732.3
8.003.002
1440
KG
43.72
655.8
8.003.003
1081
M2
5.75
5283.8
8.003.004
1028
M3
0.44
97562.8
8.003.005
1441
KG
179.66
657.8
8.003.006
1082
M2
24.41
5418.2
8.003.007
1434
M3
1.58
66709.1
8.003.008
1020
MOLDAJE LOSA
M2
30.2
6655.7
8.003.009
1021
KG
642.82
655.8
8.003.010
1433
HORMIGON LOSA H-20
M3
3.62
68011.4
8.003.011
1525
LAVADO DE LOSA
M2
30.2
165.8
8.003.012
41457
M2
0.44
4112.6
8.003.013
41458
KG
10.08
667.0
8.003.014
41459
M3
0.1
59476.9
8.003.015
1446
KG
12.05
655.8
8.004
0.0
8.004.001
41449
GL
1176452.0
8.004.002
41453
M2
7258.0
8.004.003
1066
ALBAILERIA 2 PISO
M2
57.73
15732.1
8.004.004
1426
M2
3.32
5284.4
8.004.005
1432
KG
31.83
655.8
8.004.006
1431
M2
20.24
5418.2
8.004.007
1430
M3
1.32
66709.0
8.004.008
1435
M3
0.25
97561.5
8.004.009
1447
KG
150.47
657.7
8.004.010
1448
M2
0.88
4113.9
8.004.011
1449
KG
9.76
667.0
8.004.012
1450
M3
0.08
59476.9
8.005
TECHUMBRE
0.0
8.005.001
41440
4479.0
M2
8.005.002
1043
M2
70.13
5072.7
8.005.003
43
HOJALATERIA
GL
53104.8
8.005.004
1048
REVESTIMIENTO ALERO
M2
19.55
4013.6
8.005.005
32
TAPACAN
ML
40.76
4595.6
8.005.006
1290
GL
40.94
3761.0
8.005.007
29
COSTANERAS
M2
70.13
1526.7
8.005.008
1030
M2
10.19
5237.8
8.005.009
1047
ALEROS
M2
19.55
3875.5
8.005.010
1074
M2
70.13
5146.9
8.005.011
1075
ML
9.72
4835.5
8.006
0.0
8.006.001
41494
C/U
194550.0
8.006.002
41496
DUCTO PVC 110MM SVC
ML
1635.0
8.006.003
41497
ML
2860.0
8.006.004
41498
REGILLAS CIELOS
C/U
3438.0
8.006.005
41500
ML
18610.0
8.006.006
41501
ML
29402.0
8.006.007
41502
C/U
7292.0
8.006.008
41503
FITTINS PVC SVC
GL
14803.0
8.006.009
41505
SHAFT SVC
ML
2628.0
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
TERMINACIONES GRUESA VIV. "B"
9.001
9.001.001
177
9.001.002
117
9.002
9.002.001
350
9.002.002
92
9.002.003
82
9.003
RADIER
9.003.001
41436
9.003.002
41437
9.003.003
41438
9.003.004
9.003.005
9.004
16
0
0.0
GL
214691.8
GL
40868.8
0.0
GL
350575.3
GL
48084.4
GL
10790.7
0.0
M2
39.2
665.0
CAMA DE RIPIO
M2
39.2
692.4
M2
39.2
393.7
1026
M2
39.2
315.3
1017
M2
39.2
4404.6
0.0
9.004.001
1127
M2
53.72
443.7
9.004.002
1029
ESTUCO EXTERIOR 1:3
M2
115.19
4227.5
9.004.003
41439
ML
25.32
2285.5
9.004.004
1032
M2
25.32
1698.8
9.005
0.0
9.005.001
1030
8218.0
M2
9.006
0.0
9.006.001
41
M2
131.34
4066.4
9.006.002
1069
M2
246.53
225.2
9.007
0.0
9.007.001
41447
M2
6109.0
9.007.002
41448
M2
3917.0
9.007.003
41454
M2
378.0
9.008
0.0
9.008.001
41444
M2
37
3473.2
9.008.002
41443
M2
8.98
4507.9
9.008.003
41460
M2
5627.5
9.008.004
41464
M2
1.56
4868.6
9.008.005
41441
ML
14.4
1000.2
9008006
41450
FALDON DE TINA
ML
1.2
19007.9
9008007
1824
M2
20.48
8567.9
9.009
0.0
9.009.001
41446
M2
36.81
3473.2
9.009.002
41445
M2
6.16
4507.9
9.009.003
41455
M2
1455.0
9.009.004
41462
M2
5627.5
9.009.005
41465
M2
1.56
4868.6
9.009.006
41592
ML
1.5
3470.1
9.009.007
41593
ML
1.5
2986.6
9.009.008
41442
ML
931.0
9.009.009
41450
FALDON DE TINA
ML
1.2
19007.9
9.009.010
4559
M2
0.0
9.010
CIELOS
0.0
9.010.001
47
M2
37.4
3136.1
9.010.002
41473
M2
4185.0
9.010.003
1063
M2
37.4
2850.0
9.010.004
1455
ENCINTADO DE CIELOS
M2
37.4
3939.6
9.011
0.0
9.011.001
1060
572138.9
9.012
0.0
9.012.001
41474
GL
265844.1
9.012.002
320
GL
26236.5
9.012.003
192
C/U
124984.3
9.012.004
41637
GABINETE CALEFONT
C/U
38338.2
9.013
CIERROS
0.0
9.013.001
1061
ML
21.9
11282.9
9.013.002
96
CIERRO ANTE JARDIN
ML
1813.6
9.014
ANTEJARDIN
0.0
9.014.001
102
ACCESO PEATONAL
6.75
4644.3
9.015
SEALIZACION
0.0
9.015.001
232
NUMERO DE VIVIENDA
GL
1341.1
9.015.002
100
GL
4226.0
GL
M2
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
10.001
VENTANAS
10.001.001
4336
10.001.002
1458
VENTANAS DE PVC
10.002
MOLDURAS
10.002.001
73
10.002.002
142
GUARDAPOLVOS
10.002.003
1326
10.002.004
10.003
10.003.001
10.003.002
16
0
0.0
ML
10.48
870.2
M2
13.23
31331.4
0.0
ML
65.95
612.6
ML
63.29
1310.0
CORNISAS
ML
106.6
1229.3
4335
RODON
ML
9.37
1034.1
ESCALERA
0.0
1042
ESCALERA MADERA
GL
228988.8
1526
C/U
39651.3
10.003.003
4414
C/U
34271.0
10.004
BOW WINDOW
0.0
10.004.001
1126
6.59
17601.6
10.005
MARCOS DE PUERTAS
0.0
10.005.001
1464
C/U
25789.4
10.005.002
56
C/U
8320.6
10.006
PUERTAS
0.0
10.006.001
1398
C/U
51041.6
10.006.002
61
PUERTA INTERIOR
C/U
14372.2
10.006.003
4542
C/U
58073.5
10.006.004
41425
C/U
14371.7
10.006.005
41426
C/U
14372.2
10.006.006
41427
C/U
14371.7
10.006.007
41612
C/U
14372.2
10.007
QUINCALLERIA
0.0
10.007.001
2885
CERRADURA ACCESO
C/U
13593.2
10.007.002
4543
C/U
5910.1
10.007.003
2886
C/U
5910.1
10.007.004
2948
CERRADURA INT. BAO
C/U
5910.1
10.007.005
2947
C/U
5910.1
10.007.006
41598
C/U
5910.1
10.008
0.0
10.008.001
76
C/U
46253.9
10.008.002
1457
C/U
52081.8
10.008.003
1546
C/U
74457.9
10.008.004
79
C/U
49225.6
10.008.005
235
GL
64897.0
10.008.006
80
ACCESORIOS DE BAO
GL
27126.7
10.008.007
41466
M2
20935.0
10.009
PINTURA INTERIOR
0.0
10.009.001
41478
ENLUCIDO YESO
31.23
2041.7
M2
M2
10.009.002
41477
PASTA MURO INTERIOR
M2
175.75
848.9
10.009.003
41476
HUINCHA AMERICANA
ML
127.15
634.0
10.009.004
41479
M2
55.06
1558.1
10.009.005
41488
LATEX CORNIZAS
ML
106.6
537.3
10.009.006
41480
M2
49.1
1880.5
10.009.007
41481
M2
20
1590.3
10.009.008
41486
M2
17.5
1665.6
10.009.009
41482
M2
132.82
730.7
10.009.010
41484
ML
28.2
795.2
10.009.011
41485
OLEO GUARDAPOLVOS
ML
63.29
795.2
10.009.012
41483
M2
24.7
1987.9
10.009.013
41487
ML
198.09
309.5
10.010
PINTURA EXTERIOR
0.0
10.010.001
41489
PINTURA ALEROS
M2
29.75
1558.1
10.010.002
41490
PINTURA TAPACAN
ML
42.03
827.4
10.010.003
41491
PINTURA SIDING
M2
6.49
1611.8
10.010.004
41492
TEXTURA EXTERIOR
M2
123.54
2364.0
10.010.005
41493
M2
123.54
1450.7
10.011
CERAMICOS MUROS
0.0
10.011.001
262
M2
0.3
7690.3
10.011.002
326
CERAMICO MURO BAO
M2
10.38
7689.9
10.011.003
4311
ML
15.55
1870.8
10.011.004
41472
ESQUINERO DE PVC
ML
2.4
2105.2
10.011.005
41594
CERAMICA BISEL
ML
5.76
2240.5
10.013
CERAMICOS PISOS
0.0
10.013.001
41456
M2
16.61
7593.8
10.013.002
197
M2
6.1
7593.8
10.013.003
325
CERAMICO PISO BAO
M2
4.75
7593.9
10.013.004
1517
CERAMICO GRADA
ML
1.65
2896.8
10.014
0.0
10.014.001
1024
M2
38.4
1697.8
10.014.002
1025
M2
30.2
1859.0
10.014.003
1516
AFINADO DE GRADA
ML
2.85
3313.8
10.014.004
1524
ALFOMBRA
M2
37.4
5857.0
10.014.005
41467
ML
1.5
1740.8
10.014.006
41469
TOPES DE PUERTA
C/U
1065.7
10.015
PAPEL MURAL
0.0
10.015.001
327
132.82
1808.8
10.016
ASEO Y ENTREGA
0.0
10.016.001
4310
RETIRO DE ESCOMBROS
M3
4920.0
10.016.002
103
GL
41806.8
10.016.003
4513
M3
4.4
2353.3
10.017
0.0
10.017.001
1088
GL
76719.3
10.017.002
1087
DESCARGA MATERIALES
GL
7321.0
3.018
ADICIONALES
0.0
3.018.018
4341
TECHO ACCESO
104234.5
PAPEL MURAL
M2
C/U
TOTAL UNITARIO OBRA

TOTAL GENERAL OBRA
21557.41
80.05
15334926.1906
VIVIENDA TIPO A EJECUCION
TOTAL
UNIDAD CANTIDAD
TOTAL
DIF. CANTIDAD
DIF. TOTAL
0.0
$ 0.00
$ 0.00
26079.6
25484
25484
$ 595.58
$ 595.58
19967.5
19552
19552
$ 415.48
$ 415.48
44595.3
35
1785
62475
$ 6,857.51
-$ 17,879.67
15044.9
31.7
1230
38991
-$ 236.94
-$ 23,946.08
93446.5
35
6932
242620
$ 6,998.60
-$ 149,173.53
2934.6
0.07
44511
3115.77
-$ 2,587.80
-$ 181.15
11466.6
40.84
220
8984.8
$ 60.77
$ 2,481.83
147622.0
19.93
5245
104532.85
$ 1,173.35
$ 43,089.17
239278.8
5.16
45842
236544.72
$ 529.86
$ 2,734.08
40773.1
64.39
711
45781.29
-$ 77.78
-$ 5,008.17
46349.0
73.6
711
52329.6
-$ 81.26
-$ 5,980.59
0.0
$ 0.00
$ 0.00
59028.8
90.01
711
63997.11
-$ 55.20
-$ 4,968.29
111289.0
17.34
6020
104386.8
$ 398.05
$ 6,902.19
74207.0
1.22
56565
69009.3
$ 4,260.40
$ 5,197.69
46750.9
27.52
1758
48380.16
-$ 59.20
-$ 1,629.26
0.0
$ 0.00
$ 0.00
828461.3
52.66
13310
700904.6
$ 2,422.27
$ 127,556.71
28671.4
43.72
711
31084.92
-$ 55.20
-$ 2,413.50
30382.1
5.75
5188
29831
$ 95.85
$ 551.12
42927.6
0.49
60391
29591.59
$ 37,171.75
$ 13,336.02
118179.1
179.66
711
127738.26
-$ 53.21
-$ 9,559.19
132258.0
24.41
5640
137672.4
-$ 221.81
-$ 5,414.44
105400.4
1.64
62040
101745.6
$ 4,669.11
$ 3,654.80
201000.8
32.53
14019
456038.07
-$ 7,363.34
-$ 255,037.26
421562.9
522.9
711
371781.9
-$ 55.20
$ 49,781.02
246201.1
3.62
63252
228972.24
$ 4,759.36
$ 17,228.88
5008.5
30.2
155
4681
$ 10.85
$ 327.53
1809.6
0.44
3908
1719.52
$ 204.64
$ 90.04
6723.5
10.08
711
7166.88
-$ 43.98
-$ 443.36
5947.7
0.1
62126
6212.6
-$ 2,649.09
-$ 264.91
7902.3
12.05
711
8567.55
-$ 55.21
-$ 665.23
0.0
$ 0.00
$ 0.00
0.0
335085
$ 841,367.00
$ 0.00
0.0
4497
$ 2,761.00
$ 0.00
908214.1
55.03
13310
732449.3
$ 2,422.10
$ 175,764.80
17544.3
3.32
5189
17227.48
$ 95.44
$ 316.87
20874.4
31.83
711
22631.13
-$ 55.19
-$ 1,756.72
109664.3
20.24
5640
114153.6
-$ 221.81
-$ 4,489.34
88055.9
1.32
62040
81892.8
$ 4,669.03
$ 6,163.12
24390.4
0.25
60391
15097.75
$ 37,170.48
$ 9,292.62
98969.2
150.47
711
106984.17
-$ 53.27
-$ 8,015.01
3620.2
0.88
3908
3439.04
$ 205.86
$ 181.15
6509.7
9.76
711
6939.36
-$ 44.02
-$ 429.67
4758.2
0.08
62125
4970
-$ 2,648.09
-$ 211.85
0.0
$ 0.00
$ 0.00
0.0
3754
$ 725.00
$ 0.00
355745.0
70.13
5427
380595.51
-$ 354.35
-$ 24,850.49
53104.8
53920
53920
-$ 815.23
-$ 815.23
78466.5
19.55
4497
87916.35
-$ 483.37
-$ 9,449.80
187315.2
40.76
2292
93421.92
$ 2,303.56
$ 93,893.29
153973.8
3500
$ 260.96
$ 153,973.75
107066.0
70.13
1709
119852.17
-$ 182.32
-$ 12,786.20
53373.4
10.19
9183
93574.77
-$ 3,945.18
-$ 40,201.36
75765.1
19.55
3959
77398.45
-$ 83.55
-$ 1,633.35
360953.4
70.13
4846
339849.98
$ 300.92
$ 21,103.43
47001.3
9.75
4500
43875
$ 335.52
$ 3,126.27
0.0
$ 0.00
$ 0.00
$ 194,550.00
$ 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5916635.1
94666161.3
0.0
$ 0.00
$ 0.00
214691.8
118835
118835
$ 95,856.78
$ 95,856.78
81737.5
34382
68764
$ 6,486.75
$ 12,973.51
0.0
$ 0.00
$ 0.00
350575.3
116352
116352
$ 234,223.31
$ 234,223.31
48084.4
42554
42554
$ 5,530.43
$ 5,530.43
10790.7
12009
12009
-$ 1,218.27
-$ 1,218.27
0.0
$ 0.00
$ 0.00
26068.8
39.2
651
25519.2
$ 14.02
$ 549.63
27142.3
39.2
900
35280
-$ 207.59
-$ 8,137.68
15433.9
39.2
412
16150.4
-$ 18.28
-$ 716.49
12359.6
39.2
240
9408
$ 75.30
$ 2,951.59
172661.4
#N/A
#N/A
#N/A
#N/A
#N/A
0.0
$ 0.00
$ 0.00
23838.0
23.15
584
13519.6
-$ 140.25
$ 10,318.45
486969.3
59.3
1572
93219.6
$ 2,655.53
$ 393,749.65
57869.4
25.32
2140
54184.8
$ 145.52
$ 3,684.57
43013.6
25.32
1758
44512.56
-$ 59.20
-$ 1,498.98
0.0
$ 0.00
$ 0.00
0.0
10.19
9183
93574.77
-$ 965.00
-$ 93,574.77
0.0
$ 0.00
$ 0.00
534074.8
61.8
1572
97149.6
$ 2,494.35
$ 436,925.16
55525.8
121.1
123
14895.3
$ 102.23
$ 40,630.46
0.0
$ 0.00
$ 0.00
0.0
9.46
4805
45455.3
$ 1,304.00
-$ 45,455.30
0.0
37.83
3559
134636.97
$ 358.00
-$ 134,636.97
0.0
47.3
353
16696.9
$ 25.00
-$ 16,696.90
0.0
$ 0.00
$ 0.00
128508.8
44.28
2545
112692.6
$ 928.21
$ 15,816.22
40480.8
2.7
4013
10835.1
$ 494.89
$ 29,645.74
22509.9
5087
20348
$ 540.47
$ 2,161.89
7595.0
1.56
5576
8698.56
-$ 707.42
-$ 1,103.57
14402.3
14.4
1150
16560
-$ 149.84
-$ 2,157.67
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
175470.3
27.37
3917
107208.29
$ 4,650.89
$ 68,262.04
0.0
$ 0.00
$ 0.00
127849.0
66.62
2545
169547.9
$ 928.21
-$ 41,698.86
27768.8
19.72
4013
79136.36
$ 494.92
-$ 51,367.57
0.0
47.28
1729
81747.12
-$ 274.00
-$ 81,747.12
16882.4
5087
15261
$ 540.47
$ 1,621.42
7595.0
1.56
4448
6938.88
$ 420.58
$ 656.11
5205.2
1.5
2951
4426.5
$ 519.11
$ 778.67
4479.8
1.5
2681
4021.5
$ 305.56
$ 458.34
0.0
12
1150
13800
-$ 219.00
-$ 13,800.00
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
0.0
30.18
3917
118215.06
-$ 3,917.00
-$ 118,215.06
0.0
$ 0.00
$ 0.00
117290.4
35.1
2416
84801.6
$ 720.11
$ 32,488.81
0.0
4003
$ 182.00
$ 0.00
106589.9
37.4
2894
108235.6
-$ 44.00
-$ 1,645.66
147340.5
37.4
2753
102962.2
$ 1,186.59
$ 44,378.29
0.0
$ 0.00
$ 0.00
572138.9
698751
698751
-$ 126,612.09
-$ 126,612.09
0.0
$ 0.00
$ 0.00
265844.1
265846
265846
-$ 1.92
-$ 1.92
26236.5
21661
21661
$ 4,575.47
$ 4,575.47
124984.3
163829
163829
-$ 38,844.74
-$ 38,844.74
38338.2
34297
$ 4,041.16
$ 38,338.16
0.0
$ 0.00
$ 0.00
247095.1
23.5
10000
235000
$ 1,282.88
$ 12,095.15
16322.6
1603
14427
$ 210.62
$ 1,895.57
0.0
$ 0.00
$ 0.00
31349.2
2.6
6112
15891.2
-$ 1,467.67
$ 15,458.02
0.0
$ 0.00
$ 0.00
4023.2
2849
8547
-$ 1,507.95
-$ 4,523.85
0.0
4226
$ 0.00
$ 0.00
0.0
$ 0.00
$ 0.00
9119.8
17.6
1027
18075.2
-$ 156.79
-$ 8,955.41
414514.9
13.23
36831
487274.13
-$ 5,499.57
-$ 72,759.26
0.0
$ 0.00
$ 0.00
40400.2
65.95
591
38976.45
$ 21.59
$ 1,423.80
82907.7
63.3
994
62920.2
$ 315.97
$ 19,987.50
131048.0
106.6
771
82188.6
$ 458.34
$ 48,859.41
9689.3
9.37
673
6306.01
$ 361.08
$ 3,383.30
0.0
$ 0.00
$ 0.00
228988.8
209036
209036
$ 19,952.81
$ 19,952.81
39651.3
30900
30900
$ 8,751.28
$ 8,751.28
34271.0
71946
-$ 37,675.05
$ 34,270.95
0.0
$ 0.00
$ 0.00
115994.5
6.59
11733
77320.47
$ 5,868.59
$ 38,674.02
0.0
$ 0.00
$ 0.00
51578.9
28729
57458
-$ 2,939.55
-$ 5,879.10
58244.4
8919
53514
-$ 598.37
$ 4,730.39
0.0
$ 0.00
$ 0.00
51041.6
42480
42480
$ 8,561.62
$ 8,561.62
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
58073.5
47501
47501
$ 10,572.54
$ 10,572.54
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
4482755.8
71724093.3
14372.2
14068
$ 304.24
$ 14,372.24
0.0
$ 0.00
$ 0.00
13593.2
11428
11428
$ 2,165.19
$ 2,165.19
5910.1
10428
10428
-$ 4,517.92
-$ 4,517.92
17730.2
6055
12110
-$ 144.92
$ 5,620.25
11820.2
6055
12110
-$ 144.92
-$ 289.84
5910.1
6055
6055
-$ 144.92
-$ 144.92
5910.1
6055
6055
-$ 144.92
-$ 144.92
0.0
$ 0.00
$ 0.00
92507.8
36543
73086
$ 9,710.91
$ 19,421.83
104163.6
42167
84334
$ 9,914.79
$ 19,829.58
148915.8
72448
144896
$ 2,009.90
$ 4,019.80
49225.6
43395
43395
$ 5,830.61
$ 5,830.61
64897.0
35805
35805
$ 29,092.00
$ 29,092.00
54253.5
29359
58718
-$ 2,232.26
-$ 4,464.52
0.0
14641
$ 6,294.00
$ 0.00
0.0
$ 0.00
$ 0.00
63761.2
21.68
2850
61788
-$ 808.34
$ 1,973.19
149195.2
175.75
976
171532
-$ 127.09
-$ 22,336.82
80612.4
127.15
750
95362.5
-$ 116.01
-$ 14,750.06
85789.7
55.06
2418
133135.08
-$ 859.89
-$ 47,345.41
57274.1
106.6
310
33046
$ 227.28
$ 24,228.07
92331.6
49.1
2786
136792.6
-$ 905.52
-$ 44,461.00
31807.0
25.73
976
25112.48
$ 614.35
$ 6,694.51
29147.4
17.5
2350
41125
-$ 684.43
-$ 11,977.55
97052.1
145.21
1346
195452.66
-$ 615.30
-$ 98,400.52
22423.9
28.2
1050
29610
-$ 254.83
-$ 7,186.07
50327.0
56.42
1050
59241
-$ 254.82
-$ 8,913.97
49102.0
24.7
2406
59428.2
-$ 418.06
-$ 10,326.17
61303.7
198.09
198
39221.82
$ 111.47
$ 22,081.85
0.0
$ 0.00
$ 0.00
46354.4
19.55
2418
47271.9
-$ 859.87
-$ 917.52
34776.0
41.56
1050
43638
-$ 222.59
-$ 8,862.00
10460.8
47.28
2150
101652
-$ 538.16
-$ 91,191.16
292052.6
59.3
4850
287605
-$ 2,485.97
$ 4,447.61
179214.1
59.3
2076
123106.8
-$ 625.34
$ 56,107.30
0.0
$ 0.00
$ 0.00
2307.1
2.61
6796
17737.56
$ 894.27
-$ 15,430.48
79821.6
10.9
6905
75264.5
$ 784.94
$ 4,557.07
29091.6
19.93
1671
33303.03
$ 199.84
-$ 4,211.46
5052.6
2.4
1116
2678.4
$ 989.24
$ 2,374.18
12905.5
5.76
1957
11272.32
$ 283.53
$ 1,633.15
0.0
$ 0.00
$ 0.00
126133.0
7370
$ 223.80
$ 126,132.97
46322.1
6.1
7260
44286
$ 333.79
$ 2,036.15
36070.8
4.75
7175
34081.25
$ 418.86
$ 1,989.59
4779.6
1.65
4245
7004.25
-$ 1,348.25
-$ 2,224.61
0.0
$ 0.00
$ 0.00
65195.7
39.2
1556
60995.2
$ 141.81
$ 4,200.52
56141.5
21.68
1556
33734.08
$ 302.99
$ 22,407.40
9444.3
2.85
3080
8778
$ 233.79
$ 666.31
219051.3
28.46
5509
156786.14
$ 347.99
$ 62,265.13
2611.2
1.5
1680
2520
$ 60.79
$ 91.18
9591.5
1522
10654
-$ 456.27
-$ 1,062.47
0.0
$ 0.00
$ 0.00
240238.4
132.02
1595
210571.9
$ 213.75
$ 29,666.48
0.0
$ 0.00
$ 0.00
0.0
4920
$ 0.00
$ 0.00
41806.8
15348
15348
$ 26,458.84
$ 26,458.84
10354.5
4.4
2190
9636
$ 163.29
$ 718.46
0.0
$ 0.00
$ 0.00
76719.3
76806
76806
-$ 86.69
-$ 86.69
7321.0
7570
7570
-$ 249.02
-$ 249.02
0.0
$ 0.00
$ 0.00
104234.5
98782
$ 5,452.50
$ 104,234.50
$ 0.00
$ 0.00
#N/A
$ 316,391.52
4619143.8
73906300.1
0.0
316391.5
316391.5
5062264.3
15334926.2
245358819.0
TOTAL
#N/A
0.0
$ 0.00
$ 0.00
26079.6
25484
25484
$ 595.58
$ 595.58
19967.5
19552
19552
$ 415.48
$ 415.48
44595.3
35
1785
62475
$ 6,857.51
-$ 17,879.67
15044.9
31.7
1230
38991
-$ 236.94
-$ 23,946.08
93446.5
35
6932
242620
$ 6,998.60
-$ 149,173.53
2934.6
0.07
44511
3115.77
-$ 2,587.80
-$ 181.15
11466.6
40.84
220
8984.8
$ 60.77
$ 2,481.83
147622.0
19.93
5245
104532.85
$ 1,173.35
$ 43,089.17
239278.8
5.16
45842
236544.72
$ 529.86
$ 2,734.08
40773.1
64.39
711
45781.29
-$ 77.78
-$ 5,008.17
46349.0
711
-$ 81.26
$ 46,349.01
0.0
$ 0.00
$ 0.00
59028.8
125.22
711
89031.42
-$ 55.20
-$ 30,002.60
111289.0
18.64
6020
112212.8
$ 398.05
-$ 923.81
74207.0
1.31
56565
74100.15
$ 4,260.40
$ 106.84
46750.9
27.95
1758
49136.1
-$ 59.20
-$ 2,385.20
0.0
$ 0.00
$ 0.00
828461.3
51.3
13310
682803
$ 2,422.27
$ 145,658.31
28671.4
38.63
711
27465.93
-$ 55.20
$ 1,205.49
30382.1
6.93
5188
35952.84
$ 95.85
-$ 5,570.72
42927.6
0.36
60391
21740.76
$ 37,171.75
$ 21,186.85
118179.1
191.56
711
136199.16
-$ 53.21
-$ 18,020.09
132258.0
24.6
5640
138744
-$ 221.81
-$ 6,486.04
105400.4
1.78
62040
110431.2
$ 4,669.11
-$ 5,030.80
201000.8
23.94
14019
335614.86
-$ 7,363.34
-$ 134,614.05
421562.9
412.86
711
293543.46
-$ 55.20
$ 128,019.46
246201.1
2.6
63252
164455.2
$ 4,759.36
$ 81,745.92
5008.5
21.68
155
3360.4
$ 10.85
$ 1,648.13
1809.6
0.93
3908
3634.44
$ 204.64
-$ 1,824.88
6723.5
2.7
711
1919.7
-$ 43.98
$ 4,803.82
5947.7
0.05
62126
3106.3
-$ 2,649.09
$ 2,841.39
7902.3
41.03
711
29172.33
-$ 55.21
-$ 21,270.01
0.0
$ 0.00
$ 0.00
0.0
335085
335085
$ 841,367.00
-$ 335,085.00
0.0
47.3
4497
212708.1
$ 2,761.00
-$ 212,708.10
908214.1
13310
$ 2,422.10
$ 908,214.10
17544.3
5189
$ 95.44
$ 17,544.35
20874.4
711
-$ 55.19
$ 20,874.41
109664.3
5640
-$ 221.81
$ 109,664.26
88055.9
62040
$ 4,669.03
$ 88,055.92
24390.4
60391
$ 37,170.48
$ 24,390.37
98969.2
711
-$ 53.27
$ 98,969.16
3620.2
3908
$ 205.86
$ 3,620.19
6509.7
711
-$ 44.02
$ 6,509.69
4758.2
62125
-$ 2,648.09
$ 4,758.15
0.0
$ 0.00
$ 0.00
0.0
3754
$ 725.00
$ 0.00
355745.0
72.09
5427
391232.43
-$ 354.35
-$ 35,487.41
53104.8
53920
53920
-$ 815.23
-$ 815.23
78466.5
19.55
4497
87916.35
-$ 483.37
-$ 9,449.80
187315.2
41.56
2292
95255.52
$ 2,303.56
$ 92,059.69
153973.8
3500
$ 260.96
$ 153,973.75
107066.0
72.09
1709
123201.81
-$ 182.32
-$ 16,135.84
53373.4
10.19
9183
93574.77
-$ 3,945.18
-$ 40,201.36
75765.1
19.55
3959
77398.45
-$ 83.55
-$ 1,633.35
360953.4
72.09
5072
365640.48
$ 74.92
-$ 4,687.07
47001.3
9.75
4500
43875
$ 335.52
$ 3,126.27
0.0
$ 0.00
$ 0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
5916635.1
94666161.3
VIVIENDA TIPO B EJECUCION

0.0
$ 0.00
$ 0.00
214691.8
118835
118835
$ 95,856.78
$ 95,856.78
81737.5
34382
68764
$ 6,486.75
$ 12,973.51
0.0
$ 0.00
$ 0.00
350575.3
116352
116352
$ 234,223.31
$ 234,223.31
48084.4
42554
42554
$ 5,530.43
$ 5,530.43
10790.7
12009
12009
-$ 1,218.27
-$ 1,218.27
0.0
$ 0.00
$ 0.00
26068.8
39.2
651
25519.2
$ 14.02
$ 549.63
27142.3
39.2
900
35280
-$ 207.59
-$ 8,137.68
15433.9
39.2
412
16150.4
-$ 18.28
-$ 716.49
12359.6
39.2
240
9408
$ 75.30
$ 2,951.59
172661.4
#N/A
#N/A
#N/A
#N/A
#N/A
0.0
$ 0.00
$ 0.00
23838.0
23.15
584
13519.6
-$ 140.25
$ 10,318.45
486969.3
59.3
1572
93219.6
$ 2,655.53
$ 393,749.65
57869.4
25.32
2140
54184.8
$ 145.52
$ 3,684.57
43013.6
25.32
1758
44512.56
-$ 59.20
-$ 1,498.98
0.0
$ 0.00
$ 0.00
0.0
10.19
9183
93574.77
-$ 965.00
-$ 93,574.77
0.0
$ 0.00
$ 0.00
534074.8
61.8
1572
97149.6
$ 2,494.35
$ 436,925.16
55525.8
121.1
123
14895.3
$ 102.23
$ 40,630.46
0.0
$ 0.00
$ 0.00
0.0
9.46
4805
45455.3
$ 1,304.00
-$ 45,455.30
0.0
37.83
3559
134636.97
$ 358.00
-$ 134,636.97
0.0
47.3
353
16696.9
$ 25.00
-$ 16,696.90
0.0
$ 0.00
$ 0.00
128508.8
44.28
2545
112692.6
$ 928.21
$ 15,816.22
40480.8
2.7
4013
10835.1
$ 494.89
$ 29,645.74
22509.9
5087
20348
$ 540.47
$ 2,161.89
7595.0
1.56
5576
8698.56
-$ 707.42
-$ 1,103.57
14402.3
14.4
1150
16560
-$ 149.84
-$ 2,157.67
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
175470.3
27.37
3917
107208.29
$ 4,650.89
$ 68,262.04
0.0
$ 0.00
$ 0.00
127849.0
66.62
2545
169547.9
$ 928.21
-$ 41,698.86
27768.8
19.72
4013
79136.36
$ 494.92
-$ 51,367.57
0.0
47.28
1729
81747.12
-$ 274.00
-$ 81,747.12
16882.4
5087
15261
$ 540.47
$ 1,621.42
7595.0
1.56
4448
6938.88
$ 420.58
$ 656.11
5205.2
1.5
2951
4426.5
$ 519.11
$ 778.67
4479.8
1.5
2681
4021.5
$ 305.56
$ 458.34
0.0
12
1150
13800
-$ 219.00
-$ 13,800.00
22809.5
2.4
8156
19574.4
$ 10,851.90
$ 3,235.08
0.0
30.18
3917
118215.06
-$ 3,917.00
-$ 118,215.06
0.0
$ 0.00
$ 0.00
117290.4
35.1
2416
84801.6
$ 720.11
$ 32,488.81
0.0
4003
$ 182.00
$ 0.00
106589.9
37.4
2894
108235.6
-$ 44.00
-$ 1,645.66
147340.5
37.4
2753
102962.2
$ 1,186.59
$ 44,378.29
0.0
$ 0.00
$ 0.00
572138.9
698751
698751
-$ 126,612.09
-$ 126,612.09
0.0
$ 0.00
$ 0.00
265844.1
265846
265846
-$ 1.92
-$ 1.92
26236.5
21661
21661
$ 4,575.47
$ 4,575.47
124984.3
163829
163829
-$ 38,844.74
-$ 38,844.74
38338.2
34297
$ 4,041.16
$ 38,338.16
0.0
$ 0.00
$ 0.00
247095.1
23.5
10000
235000
$ 1,282.88
$ 12,095.15
16322.6
1603
14427
$ 210.62
$ 1,895.57
0.0
$ 0.00
$ 0.00
31349.2
2.6
6112
15891.2
-$ 1,467.67
$ 15,458.02
0.0
$ 0.00
$ 0.00
4023.2
2849
8547
-$ 1,507.95
-$ 4,523.85
0.0
4226
$ 0.00
$ 0.00
4482755.8
71724093.3
0.0
$ 0.00
$ 0.00
9119.8
17.6
1027
18075.2
-$ 156.79
-$ 8,955.41
414514.9
13.23
36831
487274.13
-$ 5,499.57
-$ 72,759.26
0.0
$ 0.00
$ 0.00
40400.2
65.95
591
38976.45
$ 21.59
$ 1,423.80
82907.7
63.3
994
62920.2
$ 315.97
$ 19,987.50
131048.0
106.6
771
82188.6
$ 458.34
$ 48,859.41
9689.3
9.37
673
6306.01
$ 361.08
$ 3,383.30
0.0
$ 0.00
$ 0.00
228988.8
209036
209036
$ 19,952.81
$ 19,952.81
39651.3
30900
30900
$ 8,751.28
$ 8,751.28
34271.0
71946
-$ 37,675.05
$ 34,270.95
0.0
$ 0.00
$ 0.00
115994.5
6.59
11733
77320.47
$ 5,868.59
$ 38,674.02
0.0
$ 0.00
$ 0.00
51578.9
28729
57458
-$ 2,939.55
-$ 5,879.10
58244.4
8919
53514
-$ 598.37
$ 4,730.39
0.0
$ 0.00
$ 0.00
51041.6
42480
42480
$ 8,561.62
$ 8,561.62
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
58073.5
47501
47501
$ 10,572.54
$ 10,572.54
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
15510
15510
-$ 1,137.76
-$ 1,137.76
28743.4
15510
31020
-$ 1,138.29
-$ 2,276.59
14372.2
14068
$ 304.24
$ 14,372.24
0.0
$ 0.00
$ 0.00
13593.2
11428
11428
$ 2,165.19
$ 2,165.19
5910.1
10428
10428
-$ 4,517.92
-$ 4,517.92
17730.2
6055
12110
-$ 144.92
$ 5,620.25
11820.2
6055
12110
-$ 144.92
-$ 289.84
5910.1
6055
6055
-$ 144.92
-$ 144.92
5910.1
6055
6055
-$ 144.92
-$ 144.92
0.0
$ 0.00
$ 0.00
92507.8
36543
73086
$ 9,710.91
$ 19,421.83
104163.6
42167
84334
$ 9,914.79
$ 19,829.58
148915.8
72448
144896
$ 2,009.90
$ 4,019.80
49225.6
43395
43395
$ 5,830.61
$ 5,830.61
64897.0
35805
35805
$ 29,092.00
$ 29,092.00
54253.5
29359
58718
-$ 2,232.26
-$ 4,464.52
0.0
14641
$ 6,294.00
$ 0.00
0.0
$ 0.00
$ 0.00
63761.2
21.68
2850
61788
-$ 808.34
$ 1,973.19
149195.2
175.75
976
171532
-$ 127.09
-$ 22,336.82
80612.4
127.15
750
95362.5
-$ 116.01
-$ 14,750.06
85789.7
55.06
2418
133135.08
-$ 859.89
-$ 47,345.41
57274.1
106.6
310
33046
$ 227.28
$ 24,228.07
92331.6
49.1
2786
136792.6
-$ 905.52
-$ 44,461.00
31807.0
25.73
976
25112.48
$ 614.35
$ 6,694.51
29147.4
17.5
2350
41125
-$ 684.43
-$ 11,977.55
97052.1
145.21
1346
195452.66
-$ 615.30
-$ 98,400.52
22423.9
28.2
1050
29610
-$ 254.83
-$ 7,186.07
50327.0
56.42
1050
59241
-$ 254.82
-$ 8,913.97
49102.0
24.7
2406
59428.2
-$ 418.06
-$ 10,326.17
61303.7
198.09
198
39221.82
$ 111.47
$ 22,081.85
0.0
$ 0.00
$ 0.00
46354.4
19.55
2418
47271.9
-$ 859.87
-$ 917.52
34776.0
41.56
1050
43638
-$ 222.59
-$ 8,862.00
10460.8
47.28
2150
101652
-$ 538.16
-$ 91,191.16
292052.6
59.3
4850
287605
-$ 2,485.97
$ 4,447.61
179214.1
59.3
2076
123106.8
-$ 625.34
$ 56,107.30
0.0
$ 0.00
$ 0.00
2307.1
2.61
6796
17737.56
$ 894.27
-$ 15,430.48
79821.6
10.9
6905
75264.5
$ 784.94
$ 4,557.07
29091.6
19.93
1671
33303.03
$ 199.84
-$ 4,211.46
5052.6
2.4
1116
2678.4
$ 989.24
$ 2,374.18
12905.5
5.76
1957
11272.32
$ 283.53
$ 1,633.15
0.0
$ 0.00
$ 0.00
126133.0
7370
$ 223.80
$ 126,132.97
46322.1
6.1
7260
44286
$ 333.79
$ 2,036.15
36070.8
4.75
7175
34081.25
$ 418.86
$ 1,989.59
4779.6
1.65
4245
7004.25
-$ 1,348.25
-$ 2,224.61
0.0
$ 0.00
$ 0.00
65195.7
39.2
1556
60995.2
$ 141.81
$ 4,200.52
56141.5
21.68
1556
33734.08
$ 302.99
$ 22,407.40
9444.3
2.85
3080
8778
$ 233.79
$ 666.31
219051.3
28.46
5509
156786.14
$ 347.99
$ 62,265.13
2611.2
1.5
1680
2520
$ 60.79
$ 91.18
9591.5
1522
10654
-$ 456.27
-$ 1,062.47
0.0
$ 0.00
$ 0.00
240238.4
132.02
1595
210571.9
$ 213.75
$ 29,666.48
0.0
$ 0.00
$ 0.00
0.0
4920
$ 0.00
$ 0.00
41806.8
15348
15348
$ 26,458.84
$ 26,458.84
10354.5
4.4
2190
9636
$ 163.29
$ 718.46
0.0
$ 0.00
$ 0.00
76719.3
76806
76806
-$ 86.69
-$ 86.69
7321.0
7570
7570
-$ 249.02
-$ 249.02
0.0
$ 0.00
$ 0.00
104234.5
98782
$ 5,452.50
$ 104,234.50
4619143.8
73906300.1

Itemizado Vivienda

Cargado por

Copyright:

Formatos disponibles

Itemizado Vivienda

Cargado por

Información del documento

Descripción original:

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

Itemizado Vivienda

Cargado por

Copyright:

Formatos disponibles

PRESUPUESTO COSTOS DIRECTO PROYECTO

BASE DE CUBIERTA OSB

CUBIERTA ACERO ZINCADO

CANALES BAJADAS DE AGUAS LLUVIAS PVC

REVESTIMIENTO FIBROCEMENTO SIDING

CUMBRERA ZINCALUM D= 0.5 M

SISTEMA VENTILACIN CONVECTIVA

DUCTO PVC 110MM

TERMINACIONES GRUESA VIV. "A" MEJORADA

AGUA POTABLE DOMICILIARIA

RED AGUA FRIA Y CALIENTE

RELLENO DE TIERRRA COMPACTADA

CAMA DE ARENA COMPACTADA E=0,03

CAPA DE POLIETILENO E=0,1mm

HORMIGON DE RADIER E=0,08mm

REVESTIMIENTO EXTERIOR DE MUROS

CONFECCION RASGOS DE VENTANAS Y PUERTAS HOJALATERIAS

REVESTIMIENTO INTERIOR DE MUROS

YESOCARTON ZONAS HUMEDAS

ESTRUCTURA Y REVESTIMIENTO DINTELES 1 PISO

ESTRUCTURA SHAFF 1 PISO

AISLACION TERMICA 2 PISO

REVESTIMIENTO CIELO YESO-CARTON

REVESTIMIENTO CIELO YESO-CARTON ZONA HUMEDA

AISLACION TERMICA DE CIELO

INSTALACION ELECTRICA DOMICILIARIA

INSTALACION DE GAS DOMICILIARIO

INSTALACION DE GAS DOMICILIADIO

NICHO MEDIDOR DE GAS

CALEFONT GAS LICUADO

TERMINACIONES FINAS VIV. "A" MEJORADA

CENTRO INTERIORES (MARCO MADERA)

HOJA DE PUERTA 0,80 X 2,00 (ACCESO)

HOJA DE PUERTA 0,75 X 2,00 (COCINA)

HOJA DE PUERTA BAO 0,70 X 2,00

HOJA DE PUERTA DORM. PRINCIPAL 0,70 X 2,00

HOJA DE PUERTA DORM. SECUNDARIOS 0,70 X 2,00

HOJA DE PUERTA BAO 0,60 X 2,00

CERRADURA SALIDA COCINA

CERRADURA INT. BAO

CERRADURA INT. COCINA

CERRADURA INT. DORM. PRINCIPAL

ARTEFACTOS, ACCESORIOS Y MUEBLES

WC. C/ASIENTO Y ESTANQUE C/FITTING

LAVATORIO CON PEDESTAL

TINA ACERO ESMALTADO

LAVAPLATO ACERO INOX. C/MONOMANDO

MUEBLE DE COCINA CON CUBIERTA POSFORMADA

SUMINISTRO E INSTALACION DE ESPEJOS

PASTA MURO INTERIOR

LATEX CIELOS SECOS Y CLOSSET

ESMALTE RECINTOS HUMEDOS

PASTA CIELO EN LOSAS SECAS

BARNIZ ESCALA, PASAMANOS Y GRADAS

SELLO MURO CON FUNGICIDA

OLEO MARCOS DE PUERTAS

OLEO BRILLANTE PUERTAS

CERAMICO MURO COCINA