Beruflich Dokumente
Kultur Dokumente
PROYECTO: INSTALACION DE LOS SERVICIOS TURISTICOS PUBLICOS EN EL COMPLEJO ARQUEOLOGICO HUACA BANDERA DEL DISTRITO DE PACORA - PROVINCIA Y DEPARTAMENTO DE LAMBAYEQUE
oct-16
ITEM
PARTIDAS
01
MEJORAMIENTO DE ACCESOS
01.01
OBRAS PRELIMINARES
Und.
Metrado
Costo Unitario
Costo Parcial
Metrado
Valorizacin Mensual
GLB
1.00
9,750.26
9,750.26
1.00
01.01.02
KM
7.56
2,427.25
18,350.01
7.56
HA
3.78
3,032.95
11,464.55
2.59
mes
4.00
9,299.56
37,198.24
1.03
GLB
1.00
10,000.00
10,000.00
01.01.05
01.02
MOVIMIENTO DE TIERRAS
01.01.04
Metrado
Valorizacin Mensual
S/. 9,750.26
S/. 18,350.01
S/. 7,865.96
1.00
0.00%
1.00
68.61%
1.19
S/. 3,598.59
31.39%
0.00%
0.00%
1.00
S/. 9,299.56
25.00%
1.03
25.83%
0.94
23.44%
1.00
0.00%
0.00%
0.00%
1.00
50.00%
753.17
0.00%
1.00
785.60
40.31%
0.00%
1.00
59.69%
11,021.42
S/. 4,752.50
S/. 8,515.88
S/. 18,956.84
26.88%
59.69%
40.31%
0.00%
1.00
49.69%
4,126.63
S/. 129,287.20
50.31%
0.00%
1.00
50.00%
1,839.72
31.88%
0.00%
1.00
50.00%
2,697.01
31.88%
0.00%
1.00
50.31%
0.00%
1.00
50.31%
0.00%
1.00
20.42%
0.00%
1.00
25.73%
1.00
1.00
S/. 9,570.80
S/. 10,000.00
100.00%
S/. 4,089.36
1,163.17
47,024.71
0.00%
16,318.53
S/. 8,841.86
S/. 12,608.79
S/. 28,067.87
0.00%
4,075.36
S/. 127,681.15
18.13%
2,885.83
18.12%
4,230.60
m3
27,339.95
1.72
m3
8,201.99
31.33
PAVIMENTOS
TRANSPORTE
256,968.35
496,720.89
M3K
5,771.66
6.93
39,997.60
1,046.11
01.04.02
M3K
8,461.20
2.13
18,022.36
1,533.59
01.04.03
M3K
8,201.99
7.65
62,745.22
0.00%
4,075.36
01.04.04
M3K
156,412.94
2.30
359,749.76
0.00%
77,717.68
M3K
2,338.52
6.93
16,205.94
0.00%
1,861.07
S/. 19,998.80
S/. 9,011.18
S/. 31,176.53
S/. 178,750.66
S/. 12,897.23
0.00%
13.00
S/. 3,238.69
440.49
0.00%
66.64
S/. 7,249.57
S/. 3,266.55
49.69%
4,126.63
49.69%
78,695.26
79.58%
477.45
100.00%
0.00%
0.00%
1.00
100.00%
0.00%
0.00%
1.00
100.00%
0.00%
0.00%
1.00
100.00%
0.00%
0.00%
1.00
3,238.69
ALC
13.00
249.13
3,238.69
262,919.56
EMBOQUILLADO DE PIEDRA
01.05.02.01
TRAZO Y REPLANTEO.
m2
66.64
6.61
01.05.02.02
EXCAVACION NO CLASIFICADA
m3
1,529.16
6.14
9,389.04
0.00%
1,529.16
01.05.02.03
m3
1,834.99
6.93
12,716.48
0.00%
1,834.99
S/. 440.49
S/. 9,389.04
S/. 12,716.48
S/. 3,784.80
01.05.02.04
m3
66.64
104.45
6,960.55
0.00%
36.24
54.38%
30.40
01.05.02.05
m3
2,380.00
55.13
131,209.40
0.00%
0.00%
2,132.08
01.05.02.06
ENCOFRADO Y DESENCOFRADO
m2
16.00
37.79
604.64
0.00%
0.00%
16.00
01.05.02.07
JUNTA TRANSVERSAL
456.00
6.86
3,128.16
0.00%
0.00%
85.50
01.05.02.08
ENROCADO D=20"
m2
1,530.00
64.36
98,470.80
0.00%
0.00%
95.63
SEALIZACIN
SEALES PREVENTIVAS
und
8.00
394.46
3,155.68
0.00%
0.00%
1.00
01.06.02
SEALES REGLAMENTARIAS
und
16.00
432.20
6,915.20
0.00%
0.00%
1.00
01.06.03
SEALES INFORMATIVAS
und
2.00
640.18
1,280.36
0.00%
0.00%
0.75
01.06.04
POSTES DE KILOMETRAJE.
und
9.00
142.27
1,280.43
0.00%
0.00%
COSTOS AMBIENTALES
ACONDICIONAMIENTO DE BOTADEROS
m2
3,000.00
2.44
7,320.00
01.07.02
ACONDICIONAMIENTO DE CANTERAS.
m2
3,000.00
1.09
3,270.00
1,387.50
S/. 3,385.50
01.07.03
500.00
2.81
1,405.00
01.07.04
mes
4.00
1,000.00
4,000.00
1.03
01.07.05
SEALIZACION AMBIENTAL
GLB
1.00
2,000.00
2,000.00
Glb
1.00
2,741.05
2,741.05
1.00
Caminos de Acceso
600.00
16.90
10,140.00
600.00
02.01.03
Desvo Provisional de ro
m2
600.00
9.88
5,928.00
600.00
02.02
TRABAJOS PRELIMINARES
02.02.01
limpieza y desbrose
m2
3,600.00
0.81
02.02.02
02.02.03
Glb
02.03
MOVIMIENTOS DE TIERRA
18.75%
370.50
6.25%
1,434.38
S/. 2,541.63
S/. 92,316.38
0.00%
1.00
10.42%
1.00
0.00%
1.00
81.25%
1.00
93.75%
1.00
S/. 394.46
S/. 432.20
S/. 480.14
12.50%
7.00
6.25%
15.00
37.50%
1.25
0.00%
9.00
0.00%
33.75%
S/. 2,761.22
S/. 6,483.00
S/. 800.23
S/. 1,280.43
87.50%
1.00
93.75%
1.00
62.50%
1.00
100.00%
1.00
S/. 1,029.17
46.25%
1,612.50
0.00%
1,987.50
0.00%
25.73%
1.00
0.00%
S/. 3,934.50
S/. 2,166.38
S/. 1,000.00
53.75%
66.25%
1,012.50
0.00%
271.88
25.00%
1.03
0.00%
0.69
S/. 1,103.63
S/. 763.97
S/. 1,033.33
S/. 1,375.00
0.00%
1.00
0.00%
1.00
45.62%
1.00
23.44%
1.00
31.25%
1.00
54.38%
228.12
25.83%
0.94
68.75%
0.31
S/. 641.03
S/. 937.50
S/. 625.00
S/. 2,741.05
S/. 10,140.00
S/. 5,928.00
100.00%
0.00%
0.00%
1.00
100.00%
0.00%
0.00%
1.00
100.00%
0.00%
0.00%
0.00
34.29%
513.58
47.08%
35.03
26.07%
1.00
5,330.61
600.00
1.77
1.00
1,352.61
2,916.00
1,851.85
1,062.00
282.49
1,352.61
0.74
S/. 1,500.00
S/. 500.00
S/. 1,000.00
168.58
S/. 5,000.00
51.44%
1,234.57
47.08%
282.49
73.93%
0.26
S/. 1,000.00
S/. 500.00
S/. 352.61
S/. 416.00
S/. 62.00
14.27%
1.00
5.84%
1.00
0.00%
0.00
1.00
37,144.08
02.03.01
Descolmatacin de Cauce de ro
m3
1,008.00
29.66
29,897.28
02.03.02
m3
60.00
12.78
766.80
02.03.03
m3
1,350.00
4.80
6,480.00
02.04
ENROCADO
02.04.01
m3
1,260.00
34.73
104.17
S/. 500.00
16.72%
674.31
0.00%
60.00
7.72%
1,145.83
34.28%
719.84
45.77%
653.59
S/. 20,000.00
S/. 766.80
S/. 5,500.00
66.90%
165.11
100.00%
84.88%
100.00
57.13%
51.87%
S/. 4,897.28
S/. 0.00
S/. 480.00
16.38%
1.00
0.00%
1.00
7.41%
0.00
0.91
114,810.24
43,759.80
431.90
26.01
32,772.60
576.70
S/. 15,000.00
S/. 15,000.00
02.04.02
m3
1,260.00
02.04.03
m3
1,356.00
9.44
12,800.64
0.00%
1,271.19
02.04.04
m3
1,260.00
20.22
25,477.20
0.00%
1,236.40
02.05
CONFORMACION DE DIQUE
02.05.01
m3
15,300.00
10.67
18.38%
11,246.49
02.05.02
m3
15,300.00
26.35%
10,483.87
02.05.03
m3
02.05.04
m3
02.05.05
m3
02.06
FLETE TERRESTRE
02.06.01
flete terrestre
02.07
02.07.01
02.08
CAPACITACION
02.08.01
03
S/. 25,000.00
S/. 17,000.00
S/. 12,000.00
S/. 25,000.00
93.75%
98.13%
23.60
73.51%
1,241.89
68.52%
783.87
72.14%
951.21
98.58%
217.04
S/. 3,759.80
S/. 772.60
S/. 800.64
S/. 477.20
0.00%
0.98
0.00%
0.94
0.00%
1.00
1.87%
0.00
1.00
756,118.11
163,251.00
2,811.62
12.40
189,720.00
4,032.26
15,300.00
18.12
277,236.00
3,311.26
21.64%
11,037.53
15,300.00
6.63
101,439.00
0.00%
15,082.96
5,109.00
4.79
24,472.11
0.00%
1,043.84
S/. 120,000.00
S/. 130,000.00
S/. 200,000.00
S/. 100,000.00
S/. 5,000.00
S/. 30,000.00
S/. 50,000.00
S/. 60,000.00
27.03%
0.54
S/. 1,000.00
54.05%
0.00%
0.20
S/. 200.00
20.00%
S/. 13,251.00
S/. 9,720.00
S/. 17,236.00
S/. 1,439.00
S/. 19,472.11
0.19
S/. 350.00
18.92%
0.80
S/. 800.00
80.00%
20.43%
8.12%
1.00
5.12%
1.00
6.22%
1.00
1.42%
1.00
79.57%
0.00
1.00
1,850.00
Glb
1.00
1,850.00
Glb
1.00
1,000.00
1,850.00
0.27
S/. 500.00
1.00
1,000.00
1,000.00
1.00
850.00
GLB
1.00
850.00
850.00
1.00
S/. 850.00
100.00%
0.00%
0.00%
0.00
0.00
98,577.70
MOVIMIENTO DE TIERRAS
03.01.02
100.00%
S/. 13,667.65
1.00
Campamento y Guardiania
EXCAVACIONES
247.92
935,912.09
02.01.02
NIVELACION DE TERRENO
89.58%
18,809.05
02.01.01
03.01.01
45.62%
17,995.00
01.07.01
03.01
S/. 3,175.75
S/. 117,541.75
S/. 604.64
S/. 586.53
S/. 6,154.43
12,631.67
01.06.01
OBRAS PROVISIONALES
S/. 12,749.24
S/. 5,744.63
S/. 31,568.69
S/. 180,999.10
S/. 3,308.71
266,158.25
LIMPIEZA DE ALCANTARILLAS
S/. 8,718.34
256,968.35
01.04.01
02.01
S/. 9,609.55
85,833.09
1,401.25
02
TOTAL
ACUMULADO
0.00%
0.00%
01.07
23.13%
01.06
Valorizacin Mensual
LIMPIEZA DE ALCANTARILLAS
Metrado
0.00%
648.08
01.05.02
0.00%
21,124.67
01.05.01.01
Valorizacin Mensual
17,683.71
01.05.01
Metrado
6.31
01.05
0.00%
10.84
01.04.05
Valorizacin Mensual
0.00%
2,802.49
01.04
Metrado
AFIRMADO e=0.20m
01.03.01
Valorizacin Mensual
mar-17
100.00%
01.02.02
01.03
Metrado
feb-17
100.00%
01.02.01
01.02.03
ene-17
86,763.06
dic-16
1,223,070.30
01.01.01
01.01.03
nov-16
1.00
98,577.70
m2
2,632.18
7.32
19,267.56
2,632.18
19,267.56
100.00%
0.00
1.00
6,279.32
m3
886.91
7.08
6,279.32
886.91
6,279.32
100.00%
1.00
03.01.03
RELLENOS
m3
886.91
36.15
32,061.80
886.91
32,061.80
100.00%
1.00
03.01.04
m2
2,632.18
10.78
28,374.90
2,632.18
28,374.90
100.00%
0.00
03.01.05
OTROS
1,207.49
12,594.12
100.00%
03.01.02.01
03.01.05.01
04
04.01
04.01.01
04.02
EXCAVACIONES MASIVAS
LIMITE DE PIEDRA-ESTACIONAMIENTO
m2
1,207.49
10.43
12,594.12
0.00
0.00
312,058.32
EXCAVACIONES
EXCAVACIONES MASIVAS
1.00
12,594.12
#REF!
6,279.32
m3
886.91
7.08
ESTRUCTURAS DE MADERA
6,279.32
886.91
6,279.32
100.00%
#REF!
#REF!
137,534.30
04.02.01
COLUMNAS
und
190.00
18.06
3,431.40
190.00
3,431.40
100.00%
#REF!
04.02.02
VIGUETAS
und
4,990.00
26.87
134,081.30
4,990.00
134,081.30
100.00%
#REF!
04.02.03
VIGAS
und
1.00
21.60
21.60
1.00
21.60
100.00%
#REF!
04.03
PISOS Y PAVIMENTOS
#REF!
145,563.74
04.03.01
PISOS DE CONCRETO
m2
1,092.43
70.26
76,754.13
1,092.43
76,754.13
100.00%
#REF!
04.03.02
m2
1,865.17
7.77
14,492.37
1,865.17
14,492.37
100.00%
#REF!
04.03.03
SARDINELES
872.80
46.78
40,829.58
872.80
40,829.58
100.00%
#REF!
04.03.04
OTROS
1,207.49
13,487.66
100.00%
1.00
960.96
100.00%
#REF!
21,720.00
100.00%
#REF!
04.03.04.01
04.04
04.04.01
04.04.02
05
05.01
LIMITE DE PIEDRA
SEMBRIO DE GRASS
1,207.49
11.17
glb
1.00
960.96
m2
434.40
50.00
MOVIMIENTO DE TIERRAS
NIVELACION DE TERRENO
05.01.02
EXCAVACIONES
EXCAVACIONES DE ZANJA
13,487.66
#REF!
#REF!
22,680.96
05.01.01
05.01.02.01
m2
#REF!
13,487.66
m2
310.31
7.32
960.96
21,720.00
434.40
328,431.25
#REF!
13,959.33
#REF!
2,271.47
2,271.47
100.00%
93.09
4,977.52
100.00%
#REF!
310.31
#REF!
#REF!
4,977.52
m3
93.09
53.47
4,977.52
05.01.03
RELLENOS
m3
93.09
36.15
3,365.20
93.09
3,365.20
100.00%
#REF!
05.01.04
m2
310.31
10.78
3,345.14
310.31
3,345.14
100.00%
#REF!
m2
35.12
25.92
35.12
910.31
100.00%
05.02
05.02.01
05.02.02
SOBRECIMIENTO
#REF!
117,940.42
910.31
#REF!
#REF!
105,753.44
05.02.02.01
ENCOFRADO Y DESENCOFRADO
m2
22.20
47.65
1,057.83
22.20
1,057.83
100.00%
#REF!
05.02.02.02
m3
316.54
330.75
104,695.61
316.54
104,695.61
100.00%
#REF!
11,276.67
100.00%
05.02.03
05.03
05.03.01
FALSO PISO
m2
310.31
36.34
0.00
178,672.61
0.00
5,862.64
1.00
7.80
413.53
3,225.53
7.80
3,225.53
100.00%
1.00
5.36
1,022.69
190.80
1,022.69
100.00%
1.00
1.00
0.00
m3
05.03.01.02
kg
05.03.01.03
ENCOFRADO Y DESENCOFRADO
m2
32.80
47.65
CURADO DE CONCRETO
m2
32.80
1.57
05.03.02
310.31
190.80
05.03.01.01
05.03.01.04
11,276.67
VIGAS DE CONEXION
1,562.92
32.80
1,562.92
100.00%
51.50
32.80
51.50
100.00%
1.00
8,970.80
05.03.02.01
m3
7.23
413.53
2,989.82
7.23
2,989.82
100.00%
1.00
05.03.02.02
kg
651.02
5.36
3,489.47
651.02
3,489.47
100.00%
1.00
05.03.02.03
ENCOFRADO Y DESENCOFRADO
m2
50.62
47.65
2,412.04
50.62
2,412.04
100.00%
1.00
CURADO DE CONCRETO
m2
50.62
1.57
79.47
50.62
79.47
100.00%
0.00
161,524.82
100.00%
1.00
05.03.02.04
05.03.03
COLUMNAS
05.03.03.01
m3
390.60
05.03.03.02
kg
84.67
05.03.03.03
ENCOFRADO Y DESENCOFRADO
m2
37.80
CURADO DE CONCRETO
m2
37.80
1.57
05.03.03.04
05.04
05.04.01
05.04.02
05.05
1.00
163,839.17
413.53
161,524.82
390.60
5.36
453.83
84.67
453.83
100.00%
1.00
47.65
1,801.17
37.80
1,801.17
100.00%
1.00
59.35
37.80
59.35
100.00%
0.00
1.00
0.00
ESTRUCTURAS DE MADERA
1.00
431.68
COLUMNAS
und
12.00
18.06
VIGUETAS
und
8.00
26.87
REVOQUES Y REVESTIMIENTOS
216.72
12.00
216.72
100.00%
214.96
8.00
214.96
100.00%
1.00
6,805.58
05.05.01
m2
37.80
36.26
1,370.63
37.80
1,370.63
100.00%
1.00
05.05.02
TARRAJEO EN COLUMNAS
m2
37.80
46.01
1,739.18
37.80
1,739.18
100.00%
1.00
05.05.03
TARRAJEO EN VIGAS
m2
50.62
73.01
3,695.77
50.62
3,695.77
100.00%
0.00
m2
77.85
67.69
77.85
5,269.67
100.00%
05.06
05.06.01
05.07
05.07.01
06
06.01
COBERTURAS
COBERTURA SOBRE ESTRUCTURA DE MADERA 8'' X 2''
CARPINTERIA DE MADERA
DIMENSION ORNAMENTAL DE AMBIENTES
06.01.02
EXCAVACIONES
06.01.02.01
06.01.03
06.01.04
06.02
m2
98.69
54.23
0.00
1.00
5,351.96
98.69
5,351.96
100.00%
0.00
0.00
21,445.78
MOVIMIENTO DE TIERRAS
NIVELACION DE TERRENO
5,269.67
5,351.96
CONSTRUCCION DE ROTONDAS(MERENDERO)
06.01.01
1.00
5,269.67
1.00
6,911.98
m2
237.97
7.32
1,741.94
237.97
1,741.94
100.00%
0.00
1.00
1,272.59
m3
23.80
53.47
1,272.59
23.80
1,272.59
100.00%
1.00
RELLENOS
m3
36.85
36.15
1,332.13
36.85
1,332.13
100.00%
1.00
m2
237.97
10.78
2,565.32
237.97
2,565.32
100.00%
0.00
EXCAVACIONES DE ZANJA
ESTRUCTURAS DE MADERA
1.00
6,426.42
06.02.01
COLUMNAS
und
24.00
18.06
433.44
24.00
433.44
100.00%
1.00
06.02.02
VIGUETAS
und
174.00
26.87
4,675.38
174.00
4,675.38
100.00%
1.00
06.02.03
VIGAS
und
61.00
21.60
1,317.60
61.00
1,317.60
100.00%
0.00
06.03
06.03.01
06.04
OTROS
PODIOS DE CONCRETO
1.00
6,009.14
m3
15.36
391.22
REVOQUES Y REVESTIMIENTOS
6,009.14
15.36
6,009.14
100.00%
0.00
1.00
2,098.24
06.04.01
36.85
30.41
1,120.61
36.85
1,120.61
100.00%
1.00
06.04.02
GRADAS
36.85
26.53
977.63
36.85
977.63
100.00%
0.00
07
07.01
07.01.01
NIVELACION DE TERRENO
07.01.02
EXCAVACIONES
07.01.02.01
07.01.03
07.02
EXCAVACIONES DE ZANJA
NIVELACION INTERIOR Y APISONADO
SOLADO F'C=100 KG/CM2
07.02.02
SOBRECIMIENTO
1.00
1,892.42
m2
19.44
7.32
m3
24.84
53.47
m2
39.14
10.78
m2
22.94
25.92
19.44
142.30
100.00%
1,328.19
24.84
1,328.19
100.00%
1.00
421.93
39.14
421.93
100.00%
0.00
22.94
594.60
100.00%
142.30
1.00
4,050.49
594.60
0.00
1.00
1,328.19
07.02.01
0.00
153,173.86
0.00
1.00
2,033.54
07.02.02.01
ENCOFRADO Y DESENCOFRADO
m2
22.20
47.65
1,057.83
22.20
1,057.83
100.00%
1.00
07.02.02.02
m3
2.95
330.75
975.71
2.95
975.71
100.00%
1.00
m2
39.14
36.34
1,422.35
39.14
1,422.35
100.00%
0.00
07.02.03
07.03
07.03.01
FALSO PISO
OBRAS DE CONCRETO ARMADO
ZAPATAS
43,650.04
0.00
5,524.38
1.00
07.03.01.01
m3
7.60
413.53
3,142.83
7.60
3,142.83
100.00%
1.00
07.03.01.02
kg
187.20
5.36
1,003.39
187.20
1,003.39
100.00%
1.00
07.03.01.03
ENCOFRADO Y DESENCOFRADO
m2
28.00
47.65
1,334.20
28.00
1,334.20
100.00%
1.00
07.03.01.04
CURADO DE CONCRETO
m2
28.00
1.57
43.96
28.00
43.96
100.00%
0.00
07.03.02
VIGAS DE CONEXION
4,316.66
1.00
07.03.02.01
m3
07.03.02.02
kg
07.03.02.03
ENCOFRADO Y DESENCOFRADO
m2
CURADO DE CONCRETO
m2
07.03.02.04
07.03.03
413.53
1,281.94
3.10
1,281.94
100.00%
1.00
362.32
5.36
1,942.04
362.32
1,942.04
100.00%
1.00
22.20
47.65
1,057.83
22.20
1,057.83
100.00%
1.00
22.20
1.57
34.85
22.20
34.85
100.00%
0.00
3.10
COLUMNAS
413.53
16,284.81
39.38
16,284.81
100.00%
1.00
641.34
5.36
3,437.58
641.34
3,437.58
100.00%
1.00
47.25
47.65
2,251.46
47.25
2,251.46
100.00%
1.00
47.25
74.18
100.00%
0.00
07.03.03.01
m3
39.38
07.03.03.02
kg
07.03.03.03
ENCOFRADO Y DESENCOFRADO
m2
07.03.03.04
07.03.04
CURADO DE CONCRETO
1.00
22,048.03
m2
47.25
1.57
413.53
5,595.06
13.53
5,595.06
100.00%
1.00
VIGAS
74.18
1.00
7,628.23
07.03.04.01
m3
13.53
07.03.04.02
kg
204.39
5.36
1,095.53
204.39
1,095.53
100.00%
1.00
07.03.04.03
ENCOFRADO Y DESENCOFRADO
m2
19.05
47.65
907.73
19.05
907.73
100.00%
1.00
07.03.04.04
CURADO DE CONCRETO
m2
19.05
1.57
29.91
19.05
29.91
100.00%
0.00
07.03.05
1.00
4,132.74
07.03.05.01
m3
2.96
413.53
1,224.05
2.96
1,224.05
100.00%
1.00
07.03.05.02
ENCOFRADO Y DESENCOFRADO
m2
45.21
47.65
2,154.26
45.21
2,154.26
100.00%
1.00
07.03.05.03
kg
12.96
5.36
69.47
12.96
69.47
100.00%
1.00
07.03.05.04
LADRILLO DE ARCILLA DE 30 X 30 X 15
und
281.64
2.18
613.98
281.64
613.98
100.00%
1.00
CURADO DE CONCRETO
m2
45.21
1.57
70.98
45.21
70.98
100.00%
0.00
1.00
0.00
07.03.05.05
07.04
07.04.01
07.04.02
07.05
1.00
8,610.64
m2
99.50
66.78
MURO DE MELAMINE
m2
22.22
88.48
REVOQUES Y REVESTIMIENTOS
6,644.61
99.50
6,644.61
100.00%
1,966.03
22.22
1,966.03
100.00%
1.00
16,291.55
07.05.01
m2
99.50
36.26
3,607.87
99.50
3,607.87
100.00%
1.00
07.05.02
TARRAJEO INTERIOR
m2
12.13
30.41
368.87
12.13
368.87
100.00%
1.00
07.05.03
TARRAJEO EN COLUMNAS
m2
47.25
46.01
2,173.97
47.25
2,173.97
100.00%
1.00
07.05.04
TARRAJEO EN VIGAS
m2
22.20
73.01
1,620.82
22.20
1,620.82
100.00%
1.00
07.05.05
VESTIDURA DE DERRAMES
57.60
20.23
1,165.25
57.60
1,165.25
100.00%
1.00
ENCHAPES
m2
87.38
84.17
7,354.77
87.38
7,354.77
100.00%
0.00
33.81
2,286.23
100.00%
18.00
444.24
100.00%
1.00
18.00
1,594.62
100.00%
0.00
6.48
2,874.85
100.00%
07.05.06
07.06
07.06.01
07.07
07.07.01
07.07.02
07.08
07.08.01
07.09
CIELORRASOS
CIELORRASO CON MEZCLA
m2
33.81
67.62
und
18.00
24.68
CERRAJERIA
BISAGRAS
CERRADURAS
2,286.23
0.00
1.00
2,038.86
und
18.00
88.59
m2
6.48
443.65
VIDRIOS
BLOQUES DE VIDRIOS
1.00
2,286.23
444.24
1,594.62
1.00
2,874.85
PINTURA
2,874.85
0.00
1.00
3,444.21
07.09.01
m2
297.92
10.90
3,247.33
297.92
3,247.33
100.00%
1.00
07.09.02
PINTURA DE PUERTAS
m2
14.01
8.94
125.25
14.01
125.25
100.00%
1.00
PINTURA DE VENTANAS
m2
8.64
8.29
71.63
8.64
71.63
100.00%
0.00
07.09.03
07.10
07.10.01
INSTALACIONES SANITARIAS-DESAGUE
0.00
15,617.99
TRABAJOS PRELIMINARES
1.00
3,974.66
07.10.01.01
TRAZO Y REPLANTEO
73.64
3.50
257.74
73.64
257.74
100.00%
1.00
07.10.01.02
EXCAVACIONES DE ZANJA
m3
12.99
53.47
694.58
12.99
694.58
100.00%
1.00
07.10.01.03
73.64
19.53
1,438.19
73.64
1,438.19
100.00%
1.00
07.10.01.04
73.64
15.85
1,167.19
73.64
1,167.19
100.00%
1.00
07.10.01.05
ELIMINACION DE DESMONTE
416.96
100.00%
0.00
07.10.02
07.10.02.01
07.10.02.02
07.10.03
07.10.03.01
07.10.03.02
07.10.04
m3
15.46
26.97
3,257.86
19.57
713.33
100.00%
0.00
19.57
36.45
713.33
54.07
2,544.53
100.00%
0.00
54.07
47.06
2,544.53
524.78
7.86
254.19
100.00%
0.00
254.19
6.30
270.59
100.00%
0.00
2,454.08
8.00
1,324.16
100.00%
0.00
MONTANTE DE DESAGUE
TUBERIA DE PVC SAL PARA DRENAJE DE 2'' EMPOTRADA
7.86
32.34
6.30
42.95
416.96
15.46
0.00
0.00
270.59
07.10.04.01
pto
8.00
165.52
1,324.16
6.00
1,099.92
100.00%
0.00
07.10.04.02
pto
6.00
183.32
1,099.92
1.00
30.00
100.00%
0.00
07.10.04.03
glb
1.00
30.00
30.00
glb
1.00
900.00
07.10.05
07.10.05.01
07.10.06
0.00
900.00
1.00
900.00
100.00%
0.00
0.00
0.00
900.00
1,988.66
7.00
818.86
100.00%
07.10.06.01
INSTALACION DE LAVATORIO
und
7.00
116.98
818.86
7.00
818.86
100.00%
0.00
07.10.06.02
INSTALACION DE INODORO
und
7.00
116.98
818.86
3.00
350.94
100.00%
0.00
INSTALACION DE URINARIO
und
3.00
116.98
350.94
1.00
183.78
100.00%
07.10.06.03
07.10.07
07.10.07.01
07.10.08
CAJAS DE REGISTRO
CAJA DE REGISTRO
und
1.00
183.78
4.00
94.52
und
07.10.08.02
und
2.00
07.10.08.03
und
18.00
0.00
0.00
183.78
891.10
4.00
378.08
42.43%
0.00
378.08
2.00
67.88
17.95%
0.00
33.94
67.88
18.00
445.14
100.00%
0.00
24.73
445.14
892.36
12.00
641.64
100.00%
0.00
6.60
171.07
100.00%
0.00
46.31
100.00%
0.00
ACCESORIOS VARIOS
07.10.08.01
07.10.09
0.00
183.78
BIODIGESTOR
07.10.09.01
EXCAVACIONES DE ZANJA
m3
12.00
53.47
641.64
07.10.09.02
m2
6.60
25.92
171.07
07.10.09.03
0.00
0.00
79.65
0.14
07.10.09.03.01
m3
0.14
330.75
46.31
0.07
3.34
100.00%
0.00
07.10.09.03.02
ENCOFRADO Y DESENCOFRADO
m2
0.07
47.65
3.34
1.00
30.00
100.00%
0.00
glb
1.00
30.00
550.71
1.54
82.34
100.00%
0.00
82.34
0.26
86.00
100.00%
0.00
7.06
382.37
100.00%
0.00
07.10.09.03.03
07.10.10
COMPLEMENTO DE BIODIGESTOR
0.00
30.00
07.10.10.01
EXCAVACIONES DE ZANJA
m3
1.54
53.47
07.10.10.02
m3
0.26
330.75
86.00
07.10.10.03
m2
7.06
54.16
382.37
0.00
9,477.40
0.00
07.11
07.11.01
INSTALACIONES SANITARIAS-AGUA
4,914.77
94.74
331.59
100.00%
0.00
331.59
12.99
694.58
100.00%
0.00
53.47
694.58
94.74
1,850.27
100.00%
0.00
19.53
1,850.27
94.74
1,501.63
100.00%
0.00
19.90
536.70
100.00%
0.00
94.74
1,298.89
100.00%
15.30
209.76
100.00%
TRABAJOS PRELIMINARES
07.11.01.01
TRAZO Y REPLANTEO
94.74
3.50
07.11.01.02
EXCAVACIONES DE ZANJA
m3
12.99
07.11.01.03
94.74
07.11.01.04
94.74
15.85
ELIMINACION DE DESMONTE
m3
19.90
26.97
07.11.01.05
07.11.02
07.11.02.01
07.11.03
07.11.03.01
07.11.04
07.11.04.01
07.11.04.02
07.11.04.03
07.11.05
07.11.05.01
07.11.06
07.11.06.01
07.12
07.12.01
94.74
13.71
15.30
13.71
pto
7.00
124.94
7.00
874.58
100.00%
0.00
3.00
374.82
100.00%
0.00
7.00
874.58
100.00%
0.00
1.00
900.00
100.00%
1.00
30.00
100.00%
124.94
374.82
pto
7.00
124.94
874.58
0.00
874.58
3.00
0.00
900.00
glb
1.00
900.00
ACCESORIOS
1.00
30.00
0.00
0.00
900.00
30.00
glb
0.00
2,123.98
pto
0.00
209.76
0.00
1,298.89
209.76
0.00
536.70
1,298.89
1,501.63
0.00
0.00
30.00
0.00
41,828.21
SALIDAS
6,203.74
20.00
1,647.60
100.00%
0.00
07.12.01.01
pto
20.00
82.38
1,647.60
7.00
526.75
100.00%
0.00
07.12.01.02
SALIDAS DE INTERRUPTORES
pto
7.00
75.25
526.75
5.00
579.15
100.00%
0.00
07.12.01.03
pto
5.00
115.83
579.15
287.52
3,450.24
100.00%
0.00
287.52
12.00
287.52
13,694.58
100.00%
0.00
0.00
07.12.01.04
07.12.02
CONDUCTOS
0.00
3,450.24
28,519.11
07.12.02.01
287.52
47.63
13,694.58
287.52
5,828.03
100.00%
07.12.02.02
287.52
20.27
5,828.03
287.52
4,830.34
100.00%
0.00
07.12.02.03
287.52
16.80
4,830.34
287.52
4,166.16
100.00%
0.00
287.52
14.49
4,166.16
2.00
37.48
100.00%
0.00
2.00
18.74
37.48
1.00
3,196.02
100.00%
0.00
2.00
3,871.86
100.00%
0.00
1.00
1,110.97
100.00%
07.12.02.04
07.12.03
CAJAS DE PASO
07.12.04
TABLERO PRINCIPAL
und
1.00
3,196.02
3,196.02
TABLERO DE DISTRIBUCION
und
2.00
1,935.93
3,871.86
07.12.05
07.13
07.13.01
08
und
POZO DE TIERRA
POZO DE PUESTA A TIERRA
und
1.00
1,110.97
20.00
18.06
361.20
08.02
BASE DE CEDRO
und
20.00
346.85
6,937.00
08.03
und
10.00
346.85
3,468.50
09
09.01
10
10.01
10.01.01
10.01.02
10.02
und
40.00
15.00
glb
1.00
123,345.00
0.00
1,110.97
COLUMNAS
PERFIL DE ACERO
0.00
0.00
11,366.70
08.01
08.04
0.00
1,110.97
600.00
20.00
361.20
100.00%
0.00
20.00
6,937.00
100.00%
0.00
10.00
3,468.50
100.00%
0.00
40.00
600.00
100.00%
0.00
1.00
123,345.00
100.00%
0.00
123,345.00
OTROS
123,345.00
0.00
265,984.90
0.00
15,984.90
5,719.20
100.00%
0.00
30.00
10,265.70
100.00%
0.00
1.00
250,000.00
100.00%
2.28
DEMOLICION
m2
240.00
23.83
5,719.20
240.00
ELIMINACION DE DEMOLICIONES
m3
30.00
342.19
10,265.70
250,000.00
250,000.00
1,223,070.30
245.99%
0.00
30.00
1.00
371,793.93
30.40%
30.40%
1,585,880.08
129.66%
129.66%
831,049.08
67.95%
67.95%
219,886.30
17.98%
17.98%
64,059.85
5.24%
5.24%
400,696.54
32.76%
32.76%