ejemplo practico
TRANSCRIPT
Cartula
GOLF SUMMIT
SEM 07Feb-14
REPORTE DE ESTADO SEMANAL
ContenidoREPORTE DEL ESTADO DE COSTOSFecha:20-Feb-14Cod:1CONTENIDOProyecto:GOLF SUMMITCliente:CPSACEjecuta:PROEDIFICA
1.Avance Fisico Total del proyecto1.Avance Fisico del Casco2.Valorizacion3.Valor Ganado3.1.Brechas del Valor Ganado3.2.Resumen de brechas4Costo HH5.1Curva Valorizaciones5.2Curva del Valor Ganado5.3Curva de HH
1.Avance Fisico
Avance Fsico Total del Proyecto Fecha:20-Feb-14Cod:1SEM 07Proyecto:GOLF SUMMITCliente:CPSACEjecuta:PROEDIFICA1.002.003.004.005.006.007.008.00PartidasPRESUPUESTO INICIALPRESUPUESTO ADICIONALPRESUPUESTO ACTUALIZADOAVANCE ACUMULADO ANTERIOR%AVANCE %AVANCE ACUMULADO TOTAL%SALDO%Saldo de Obra / Avance SemanaAVANCE AVANCE SEM 07SEM 48SEM 49
Golf SummitPreliminares686,501.800.0686,501.80ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!640,556.5693%45,945.247%20,233.0620,233.06Faenas61,000.000.061,000.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!61,000.00100%0.00%ERROR:#REF!0.00.0Grua359,341.800.0359,341.80ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!336,768.8994%22,572.916%ERROR:#REF!12,576.9612,576.96Topografia174,528.000.0174,528.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!156,711.6090%17,816.4010%ERROR:#REF!5,090.405,090.40Bomba concreto91,632.000.091,632.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!86,076.0794%5,555.936%ERROR:#REF!2,565.702,565.70Casco Vestido8,127,717.441,098,450.999,226,168.42ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!7,352,927.8580%1,873,240.5920%376,889.52378,464.01Sotanos A,B,C & D2,480,310.3878,847.532,559,157.92ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,749,057.9768%810,099.9332%0.00.0Nivelacion32,445.004,151.0836,596.08ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!32,394.6889%4,201.4011%ERROR:#REF!0.00.0Concreto Simple74,915.4429.0774,944.49ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!57,087.5276%17,857.0024%ERROR:#REF!0.00.0Concreto777,250.2119,211.71796,461.93ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!473,402.1559%323,059.7641%ERROR:#REF!0.00.0Encofrado423,835.0129,126.09452,961.10ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!378,591.2984%74,369.8116%ERROR:#REF!0.00.0Acero728,645.0830,690.16759,335.25ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!683,897.3790%75,437.8610%ERROR:#REF!0.00.0Bovedillas70,070.00-10,985.9459,084.06ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!45,644.1777%13,439.9023%ERROR:#REF!0.00.0Viguetas61,672.696,625.3668,298.06ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!52,280.1077%16,017.9523%ERROR:#REF!0.00.0Cisterna59,698.410.059,698.41ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%59,698.41100%ERROR:#REF!0.00.0Tabique153,575.100.0153,575.10ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%153,575.10100%ERROR:#REF!0.00.0Solaqueo cielorazo40,078.080.040,078.08ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!16,882.1942%23,195.8958%ERROR:#REF!0.00.0Revoques 53,933.790.053,933.79ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!8,878.5016%45,055.2884%ERROR:#REF!0.00.0Otros4,191.570.04,191.57ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%4,191.57100%ERROR:#REF!0.00.0Torres A,B,C5,647,407.061,019,603.466,667,010.50ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!5,603,869.8884%1,063,140.6616%376,889.52378,464.01Concreto.682,284.41296,738.52979,022.93ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!943,576.6296%35,446.324%ERROR:#REF!80,685.5476,491.47Encofrado.964,434.62255,331.401,219,766.02ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,215,278.12100%4,487.920%ERROR:#REF!93,792.60101,852.13Acero.657,846.97530,535.981,188,382.94ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,179,743.6899%8,639.261%ERROR:#REF!79,864.0481,916.55Bovedillas.279,755.000.0279,755.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!262,298.1794%17,456.836%ERROR:#REF!14,050.7511,049.85Viguetas.353,443.67-55,713.68297,729.99ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!273,733.7692%23,996.258%ERROR:#REF!33,502.3424,359.41Albaileria.747,877.85-7,288.76740,589.08ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!701,597.4995%38,991.595%ERROR:#REF!52,549.6153,953.46Varios.51,419.300.051,419.30ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!49,585.1996%1,834.114%ERROR:#REF!3,422.002,543.00Tabique.192,946.950.0192,946.95ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%192,946.95100%ERROR:#REF!0.00.0Revoques.1,717,398.290.01,717,398.29ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!978,056.8557%739,341.4343%ERROR:#REF!19,022.6426,298.14Arquitectura6,124,817.40622,553.676,747,371.07ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!4,901.800%6,742,469.26100%ERROR:#REF!0.00.0IIEE1,329,576.18166,197.021,495,773.20ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!791,543.0353%704,230.1747%ERROR:#REF!22,602.8022,602.80IIEE-EQ112,033.300.0112,033.30ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%112,033.30100%ERROR:#REF!0.00.0IISS805,631.53100,703.94906,335.47ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!583,503.7664%322,831.7136%ERROR:#REF!13,695.7413,695.74IISS-EQ363,055.790.0363,055.79ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%363,055.79100%ERROR:#REF!0.00.0IIEM658,650.000.0658,650.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!0.00%658,650.00100%ERROR:#REF!0.00.0Gas76,900.0023,000.0099,900.0039,335.6339%0.00%39,335.6339%60,564.3861%0.00.0Domotica370,500.000.0370,500.000.00%0.00%0.00%370,500.00100%0.00.0Obr. Ext792,000.000.0792,000.000.00%0.00%0.00%792,000.00100%0.00.0Aire Acondicionado0.0272,818.00272,818.00107,422.0939%0.00%107,422.0939%165,395.9161%0.00.0Cornisas0.054,240.2054,240.200.00%0.00%0.00%54,240.20100%0.00.0Contingencia 0.0108,000.00108,000.000.00%0.00%0.00%108,000.00100%0.00.0
RESUMENCD19,447,383.442,445,963.8221,893,347.25ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!9,520,190.7243%12,373,156.5557%433,421.12434,995.61GG2,338,756.32294,153.372,632,909.69ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,144,904.9943%1,488,004.7157%52,123.5452,312.89Utilidad1,653,027.59207,906.921,860,934.52ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!809,216.2143%1,051,718.31
Kevin: Kevin:Utilidad real ,sin incluir el
colchon57%36,840.8036,974.63
Presupuesto23,439,167.362,948,024.1126,387,191.46ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!11,474,311.9243%14,912,879.5757%522,385.45524,283.1223,439,167.362,948,024.1126,387,191.46ERROR:#REF!ERROR:#REF!11,474,311.9214,912,879.57524,283.120.00.0-0.00ERROR:#REF!ERROR:#REF!-0.00-0.00-0.00
OkOkOkERROR:#REF!ERROR:#REF!OkOkOk
Colchon:Ulma S/.100,013.19Arena S/.10,996.97
1.1Avance Casco
Fecha:20-Feb-14Cod:1Proyecto:GOLF SUMMITCliente:CPSACEjecuta:PROEDIFICA1.004.005.006.007.008.00PartidasPRESUPUESTO ACTUALIZADOAVANCE ACUMULADO ANTERIOR%AVANCE %AVANCE ACUMULADO TOTAL%SALDO%Saldo de Obra / Avance SemanaSEM 07
Golf SummitCasco Vestido4,705,245.96ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!4,576,227.8497%129,018.173%ERROR:#REF!Torres A,B,C4,705,245.96ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!4,576,227.8497%129,018.173%ERROR:#REF!Concreto.979,022.93ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!943,576.6296%35,446.324%ERROR:#REF!Encofrado.1,219,766.02ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,215,278.12100%4,487.920%ERROR:#REF!Acero.1,188,382.94ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!1,179,743.6899%8,639.261%ERROR:#REF!Bovedillas.279,755.00ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!262,298.1794%17,456.836%ERROR:#REF!Viguetas.297,729.99ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!273,733.7692%23,996.258%ERROR:#REF!Albaileria.740,589.08ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!701,597.4995%38,991.595%ERROR:#REF!
RESUMENCD4,705,245.96ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!4,576,227.8497%129,018.173%ERROR:#REF!GG565,856.26ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!550,340.4597%15,515.823%ERROR:#REF!Utilidad399,945.91ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!388,979.3797%10,966.54
Kevin: Kevin:Utilidad real ,sin incluir el colchon3%ERROR:#REF!
Presupuesto5,671,048.13ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!5,515,547.6697%155,500.533%ERROR:#REF!
Colchon:Ulma S/.100,013Arena S/.10,997
2.Valorizacion
Avance de Produccin
Valorizado1.002.003.004.005.006.007.008.00WBSDESCRIPCINUNDPRESUPUESTO
INICIALADICIONALESPRESUPUESTO ACTUALIZADOACUMULADO ANTERIORENERO
2014AVANCE ACUMULADO TOTALSALDOPartidasPRESUPUESTO
INICIALPRESUPUESTO ADICIONALPRESUPUESTO ACTUALIZADOAVANCE ACUMULADO
ANTERIORAVANCE AVANCE ACUMULADO TOTALSALDOAVANCE SEMANALEJECUTADO
MES DE febrero 2014SEM 07CANT.P.U.TOTAL S/CANT.TOTAL
S/CANT.P.U.TOTAL S/CANT.PARCIAL S/.%SEM 05SEM 06SEM 07SEM
08CANT.PARCIAL S/.%CANT.PARCIAL S/.%CANT.PARCIAL
S/.%123456789101112131415161718192021222324252627EDGOLF
SUMMIT01CASCO VESTIDOGolf SummitERROR:#REF!ERROR:#REF!01.01 OBRAS
PRELIMINARES Y
PROVISIONALESPreliminaresERROR:#REF!ERROR:#REF!01.01.01 INSTALACION
Y DESINSTALACION DE
FAENASglb1.0061,000.0061,000.000.00.01.0061,000.0061,000.001.0061,000.00100%0.00.00.00.00.00%1.0061,000.00100%0.00.00%Faenas61,000.000.061,000.00ERROR:#REF!ERROR:#REF!61,000.000.001.01.02
TRANSPORTE VERTICAL Y HORIZONTAL DE MATERIALES EN
OBRAglb1.00359,341.80359,341.800.00.01.00359,341.80359,341.800.86308,021.5486%0.030.030.020.0828,747.348%0.94336,768.8994%0.0622,572.916%3.93Grua359,341.800.0359,341.80ERROR:#REF!ERROR:#REF!336,768.8922,572.9101.01.03
TRAZO Y REPLANTEO INICIAL - DURANTE LA EJECUCION DE
OBRAmes12.0014,544.00174,528.000.00.012.0014,544.00174,528.009.90143,985.6083%0.350.350.180.8812,726.007%10.78156,711.6090%1.2317,816.4010%7.00Topografia174,528.000.0174,528.00ERROR:#REF!ERROR:#REF!156,711.6017,816.4001.01.04
SERVICIO DE BOMBEO DE CONCRETO PREMEZCLADO CON EQUIPO
PROPIOglb1.0091,632.0091,632.000.00.01.0091,632.0091,632.000.8880,349.0788%0.030.030.010.065,727.006%0.9486,076.0794%0.065,555.936%4.85Bomba
concreto91,632.000.091,632.00ERROR:#REF!ERROR:#REF!86,076.075,555.9301.01.05
DEMOLICION CONSTRUCCION
EXISTENTEgbl0.0100,000.000.00.00.00.0100,000.000.00.00.00.00.00.00.00.00.0Casco
VestidoERROR:#REF!ERROR:#REF!01.02 SOTANOS A,B,C &
DSotanosERROR:#REF!ERROR:#REF!01.02.01 MOVIMIENTO DE
TIERRASNivelacion32,445.004,151.0836,596.08ERROR:#REF!ERROR:#REF!32,394.684,201.4001.02.01.01
EXCAVACION MASIVA Y ELIMINACION DE MATERIAL
EXCEDENTEglb0.0544,953.920.00.00.00.0544,953.920.00.00.00.00.00.00.00.00.0ERROR:#REF!ERROR:#REF!01.02.01.02
NIVELACION INTERIOR APISONADO
MANUALm24,500.007.2132,445.00575.744,151.085,075.747.2136,596.084,493.0232,394.6889%0.00.00%4,493.0232,394.6889%582.724,201.4011%ERROR:#REF!ERROR:#REF!01.02.02
CONCRETO SIMPLEConcreto
Simple74,915.4429.0774,944.49ERROR:#REF!ERROR:#REF!57,087.5217,857.0001.02.02.01
SOLADOSERROR:#REF!ERROR:#REF!01.02.02.01.01 SOLADOS CONCRETO
f'c=100 kg/cm2
h=2"m2593.408.194,859.95100.56823.59693.968.195,683.53593.404,859.9586%40.0040.00327.606%633.405,187.5591%60.56495.999%ERROR:#REF!ERROR:#REF!01.02.02.02
CIMIENTOS CORRIDOSERROR:#REF!ERROR:#REF!01.02.02.02.01 CIMIENTOS
CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30%
PIEDRAm3116.97118.4513,855.10-46.56-5,515.0370.41118.458,340.0656.136,648.6080%20.0019.6039.604,690.6256%95.7311,339.22136%-25.32-2,999.15-36%ERROR:#REF!ERROR:#REF!01.02.02.03
SOBRECIMIENTOERROR:#REF!ERROR:#REF!01.02.02.03.01 ENCOFRADO Y
DESENCOFRADO NORMAL PARA SOBRECIMIENTO HASTA 0.30
mm233.0324.13797.011.2730.6534.3024.13827.6633.03797.0196%36.4436.44879.30106%69.471,676.31203%-35.17-848.65-103%ERROR:#REF!ERROR:#REF!01.02.02.03.02
CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS
m337.01857.0331,718.68-2.34-2,005.4534.67857.0329,713.2317.7815,237.9951%0.00.00%17.7815,237.9951%16.8914,475.2449%ERROR:#REF!ERROR:#REF!01.02.02.04
CALZADURASERROR:#REF!ERROR:#REF!01.02.02.04.01 CONCRETO CALZADURAS
MEZCLA 1:10 + 30%
P.G.m3110.48167.1718,468.9420.003,343.40130.48167.1721,812.3478.7313,161.2960%7.8011.5019.303,226.3815%98.0316,387.6875%32.455,424.6725%ERROR:#REF!ERROR:#REF!01.02.02.04.02
ENCOFRADO
CALZADURASm2110.4847.215,215.7671.003,351.91181.4847.218,567.67137.506,491.3876%16.2616.26767.409%153.767,258.7785%27.731,308.9015%ERROR:#REF!ERROR:#REF!01.02.03
CONCRETO ARMADOERROR:#REF!ERROR:#REF!01.02.03.01
ZAPATASERROR:#REF!ERROR:#REF!01.02.03.01.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60 kg6,961.353.5924,991.25989.29
KEVIN GUERRA: KEVIN GUERRA:Se sincero metrado en
noviembre3,551.557,950.643.5928,542.807,271.0826,103.1891%309.73309.731,111.934%7,580.8127,215.1195%369.831,327.695%ERROR:#REF!ERROR:#REF!01.02.03.01.02
ENCOFRADO DE
ZAPATASm2488.9228.8814,120.01-40.38-1,166.18448.5428.8812,953.83382.6211,050.0685%4.764.76137.471%387.3811,187.5386%61.161,766.3014%Concreto777,250.2119,211.71796,461.93ERROR:#REF!ERROR:#REF!473,402.15323,059.7601.02.03.01.03
CONCRETO PREMEZCLADO ZAPATAS f'c=210
kg/cm2m3238.81243.5458,159.79-22.80-5,553.10216.01243.5452,606.69186.8945,514.8087%0.00.00%186.8945,514.8087%29.127,091.8813%ERROR:#REF!ERROR:#REF!01.02.03.02
CIMIENTOS ARMADOSERROR:#REF!ERROR:#REF!01.02.03.02.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg7,600.523.5927,285.871,684.48
KEVIN GUERRA: KEVIN GUERRA:Se sincero metrado en
noviembre6,047.279,285.003.5933,333.149,285.0033,333.14100%1,114.37570.111,684.486,047.2718%10,969.4739,380.40118%-1,684.48-6,047.27-18%ERROR:#REF!ERROR:#REF!01.02.03.02.02
ENCOFRADO CIMIENTOS
ARMADOSm2327.4831.6510,364.7428.38898.13355.8631.6511,262.87304.989,652.5286%34.7634.761,100.1510%339.7410,752.6795%16.12510.205%ERROR:#REF!ERROR:#REF!01.02.03.02.03
CONCRETO PREMEZCLADO CIMETACIONES f'c=210 kg/cm2
m3144.78257.3237,254.79-5.22-1,343.47139.56257.3235,911.32116.7230,034.1384%8.0016.0024.006,175.6817%140.7236,209.81101%-1.16-298.49-1%Encofrado423,835.0129,126.09452,961.10ERROR:#REF!ERROR:#REF!378,591.2974,369.8101.02.03.03
MUROS DE CONTENCIONERROR:#REF!ERROR:#REF!01.02.03.03.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg28,103.963.59100,893.222,423.128,699.0030,527.083.59109,592.2226,781.7696,146.5288%0.00.00%26,781.7696,146.5288%3,745.3213,445.7012%ERROR:#REF!ERROR:#REF!01.02.03.03.02
ENCOFRADO METALICO PARA MUROS DE
CONTENCIONm22,482.7244.04109,338.99157.086,917.882,639.8044.04116,256.872,309.02101,689.3287%150.02150.026,606.886%2,459.04108,296.2093%180.767,960.677%Acero728,645.0830,690.16759,335.25ERROR:#REF!ERROR:#REF!683,897.3775,437.8601.02.03.03.03
CONCRETO PREMEZCLADO MUROS DE CONTENCION f'c=350 kg/cm2
m3333.96376.09125,599.0242.8016,094.84376.76376.09141,693.86310.60116,811.7482%15.0015.005,641.354%325.60122,453.0986%51.1619,240.7614%ERROR:#REF!ERROR:#REF!01.02.03.04
COLUMNASERROR:#REF!ERROR:#REF!01.02.03.04.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg26,507.003.5995,160.134,911.4117,631.9631,418.413.59112,792.0925,808.8792,653.8482%0.00.00%25,808.8792,653.8482%5,609.5420,138.2518%ERROR:#REF!ERROR:#REF!01.02.03.04.02
ENCOFRADO METALICO EN COLUMNAS
SOTANOm21,088.4238.6042,013.01128.694,967.501,217.1138.6046,980.51998.8538,555.4382%0.00.00%998.8538,555.4382%218.278,425.0818%Bovedillas70,070.00-10,985.9459,084.06ERROR:#REF!ERROR:#REF!45,644.1713,439.9001.02.03.04.03
CONCRETO PREMEZCLADO COLUMNAS f'c=350 kg/cm2
m3101.94298.4230,420.9311.233,351.42113.17298.4233,772.3693.5527,917.3683%8.008.002,387.367%101.5530,304.7290%11.623,467.6410%ERROR:#REF!ERROR:#REF!01.02.03.05
VIGASERROR:#REF!ERROR:#REF!01.02.03.05.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg109,082.453.59391,606.00-1,514.40-5,436.70107,568.053.59386,169.3099,390.05356,810.2892%0.00.00%99,390.05356,810.2892%8,178.0029,359.028%ERROR:#REF!ERROR:#REF!01.02.03.05.02
ENCOFRADO DE VIGAS
SOTANOm22,644.3445.80121,110.77234.4810,739.302,878.8245.80131,850.072,618.66119,934.4491%0.00.00%2,618.66119,934.4491%260.1711,915.639%Viguetas61,672.696,625.3668,298.06ERROR:#REF!ERROR:#REF!52,280.1016,017.9501.02.03.05.03
CONCRETO PREMEZCLADO EN VIGAS f'c=210 kg/cm2
m351.32271.1913,917.47-0.46-124.7550.86271.1913,792.720.00.00%0.00.00%0.00.00%50.8613,792.72100%ERROR:#REF!ERROR:#REF!01.02.03.05.04
CONCRETO PREMEZCLADO EN VIGAS f'c=350 kg/cm2
m3489.01307.30150,272.770.00.0489.01307.30150,272.77467.00143,509.1095%0.00.00%467.00143,509.1095%22.016,763.675%ERROR:#REF!ERROR:#REF!01.02.03.05.05
CONCRETO PREMEZCLADO EN VIGAS f'c=420 kg/cm2
m320.59341.957,040.750.00.020.59341.957,040.7510.003,419.5049%0.00.00%10.003,419.5049%10.593,621.2551%ERROR:#REF!ERROR:#REF!01.02.03.06
LOSAS ALIGERADAS TIPO FIRTH e=0.20
mERROR:#REF!ERROR:#REF!01.02.03.06.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg10,441.473.5937,484.88-1,174.50-4,216.469,266.973.5933,268.426,372.0022,875.4869%0.00.00%6,372.0022,875.4869%2,894.9710,392.9431%ERROR:#REF!ERROR:#REF!01.02.03.06.02
APUNTALAMIENTO VIGUETAS PRETENSADAS e=0.20
mm21,702.0026.5345,154.06-49.89-1,323.551,652.1126.5343,830.511,652.1143,830.51100%0.00.00%1,652.1143,830.51100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.06.03
CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210 kg/cm2 e=0.20
mm3180.13265.4147,808.30-11.63-3,086.72168.50265.4144,721.59168.5044,721.59100%0.00.00%168.5044,721.59100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.06.04
BOVEDILLA DE CONCRETO 15 @ 50 e=0.20
mund17,130.003.5059,955.00-5,375.40-18,813.9011,754.603.5041,141.1011,414.6339,951.2197%0.00.00%11,414.6339,951.2197%339.971,189.903%ERROR:#REF!ERROR:#REF!01.02.03.06.05
VIGUETAS PRETENSADAS TIPO V-101 e=0.20
mm3,081.0013.8642,702.66-473.39-6,561.192,607.6113.8636,141.472,314.9032,084.5189%0.00.00%2,314.9032,084.5189%292.714,056.9611%ERROR:#REF!ERROR:#REF!01.02.03.06.06
VIGUETAS PRETENSADAS TIPO V-103 e=0.20
mm418.7016.747,009.04269.564,512.43688.2616.7411,521.47688.2611,521.47100%0.00.00%688.2611,521.47100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.07
LOSAS ALIGERADAS TIPO FIRTH e=0.25
mERROR:#REF!ERROR:#REF!01.02.03.07.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg631.453.592,266.91800.002,872.001,431.453.595,138.91800.002,872.0056%168.55168.55605.0912%968.553,477.0968%462.901,661.8132%ERROR:#REF!ERROR:#REF!01.02.03.07.02
APUNTALAMIENTO VIGUETAS PRETENSADAS e=0.25
mm2349.9826.539,284.97331.998,807.60681.9726.5318,092.57331.998,807.6049%0.00.00%331.998,807.6049%349.989,284.9751%ERROR:#REF!ERROR:#REF!01.02.03.07.03
BOVEDILLA DE CONCRETO 20 @ 50 e=0.25
mund2,890.003.5010,115.002,236.567,827.965,126.563.5017,942.961,626.565,692.9632%0.00.00%1,626.565,692.9632%3,500.0012,250.0068%ERROR:#REF!ERROR:#REF!01.02.03.07.04
CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210 kg/cm2 e=0.25
mm335.00265.419,289.3530.508,095.0165.50265.4117,384.3630.508,095.0147%0.00.00%30.508,095.0147%35.009,289.3553%ERROR:#REF!ERROR:#REF!01.02.03.07.05
VIGUETAS PRETENSADAS TIPO V-101 e=0.25
mm254.5113.863,527.510.00.0254.5113.863,527.510.00.00%0.00.00%0.00.00%254.513,527.51100%+ERROR:#REF!ERROR:#REF!01.02.03.07.06
VIGUETAS PRETENSADAS TIPO V-105 e=0.25
mm452.4418.648,433.48465.358,674.12917.7918.6417,107.61465.358,674.1251%0.00.00%465.358,674.1251%452.448,433.4849%ERROR:#REF!ERROR:#REF!01.02.03.08
LOSAS MACIZAS e=0.15 mERROR:#REF!ERROR:#REF!01.02.03.08.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg2,880.913.5910,342.470.00.02,880.913.5910,342.472,010.757,218.5970%941.26941.263,379.1233%2,952.0110,597.72102%-71.10-255.25-2%ERROR:#REF!ERROR:#REF!01.02.03.08.02
ENCOFRADO METALICO LOSA MACISA e=0.15
mm2305.8842.0012,846.9678.933,315.09384.8142.0016,162.05354.6814,896.5992%0.00.00%354.6814,896.5992%30.131,265.468%ERROR:#REF!ERROR:#REF!01.02.03.08.03
CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.15
mm345.88246.4211,305.757.341,808.7253.22246.4213,114.4748.7012,000.6592%0.00.00%48.7012,000.6592%4.521,113.828%ERROR:#REF!ERROR:#REF!01.02.03.09
LOSAS MACIZAS e=0.20 mERROR:#REF!ERROR:#REF!01.02.03.09.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg4,171.773.5914,976.65941.263,379.125,113.033.5918,355.785,113.0318,355.78100%0.00.00%5,113.0318,355.78100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.09.02
ENCOFRADO METALICO LOSA MACISA e=0.20
mm2260.9842.0010,961.160.00.0260.9842.0010,961.16214.989,029.3182%0.00.00%214.989,029.3182%46.001,931.8518%ERROR:#REF!ERROR:#REF!01.02.03.09.03
CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.20
mm352.20246.4212,863.120.00.052.20246.4212,863.1243.0010,596.0682%0.00.00%43.0010,596.0682%9.202,267.0618%ERROR:#REF!ERROR:#REF!01.02.03.10
LOSAS MACIZAS e=0.30 mERROR:#REF!ERROR:#REF!01.02.03.10.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg2,445.213.598,778.300.00.02,445.213.598,778.302,393.278,591.8498%0.00.00%2,393.278,591.8498%51.94186.462%ERROR:#REF!ERROR:#REF!01.02.03.10.02
ENCOFRADO METALICO LOSA MACISA e=0.30
mm2153.3042.006,438.6043.701,835.40197.0042.008,274.00197.008,274.00100%0.00.00%197.008,274.00100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.10.03
CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.30
mm345.99246.4211,332.8613.113,230.5759.10246.4214,563.4259.1014,563.42100%0.00.00%59.1014,563.42100%0.00.00%ERROR:#REF!ERROR:#REF!01.02.03.11
ESCALERASERROR:#REF!ERROR:#REF!01.02.03.11.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg1,535.583.595,512.73-511.86-1,837.581,023.723.593,675.15417.261,497.9641%0.00.00%417.261,497.9641%606.462,177.1959%ERROR:#REF!ERROR:#REF!01.02.03.11.02
ENCOFRADO NORMAL EN
ESCALERAm2250.6870.1917,595.23-83.56-5,865.08167.1270.1911,730.1571.625,027.0143%0.00.00%71.625,027.0143%95.506,703.1457%ERROR:#REF!ERROR:#REF!01.02.03.11.03
CONCRETO PREMEZCLADO ESCALERAS f'c=210 kg/cm2
m338.85251.809,782.43-12.95-3,260.8125.90251.806,521.628.002,014.4031%0.00.00%8.002,014.4031%17.904,507.2269%ERROR:#REF!ERROR:#REF!01.02.03.12
LOSA DE CONCRETO APOYADA EN
TERRENOERROR:#REF!ERROR:#REF!01.02.03.12.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg2,603.533.599,346.670.00.02,603.533.599,346.671,753.586,295.3567%0.00.00%1,753.586,295.3567%849.953,051.3233%ERROR:#REF!ERROR:#REF!01.02.03.12.02
ENCOFRADO NORMAL EN LOSA DE
PISOm2350.5770.1924,606.510.00.0350.5770.1924,606.510.00.00%0.00.00%0.00.00%350.5724,606.51100%ERROR:#REF!ERROR:#REF!01.02.03.12.03
CONCRETO PREMEZCLADO LOSA DE PISO f'c=210 kg/cm2
m31,001.60251.80252,202.880.00.01,001.60251.80252,202.880.00.00%0.00.00%0.00.00%1,001.60252,202.88100%ERROR:#REF!ERROR:#REF!01.02.03.12.04
JUNTA DE MURO CON TECKNOPOR
e=2"m2178.3617.583,135.570.00.0178.3617.583,135.570.00.00%0.00.00%0.00.00%178.363,135.57100%ERROR:#REF!ERROR:#REF!01.02.03.12.05
CORTE DE LOSA EN CONCRETO FRESCO CON DISCO
(JUNTAS)m528.002.001,056.000.00.0528.002.001,056.000.00.00%0.00.00%0.00.00%528.001,056.00100%ERROR:#REF!ERROR:#REF!01.02.03.13
CISTERNAERROR:#REF!ERROR:#REF!01.02.03.13.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg3,659.303.5913,136.890.00.03,659.303.5913,136.890.00.00%0.00.00%0.00.00%3,659.3013,136.89100%Cisterna59,698.410.059,698.41ERROR:#REF!ERROR:#REF!0.059,698.4101.02.03.13.02
ENCOFRADO NORMAL EN
CISTERNAm2332.5170.1923,338.880.00.0332.5170.1923,338.880.00.00%0.00.00%0.00.00%332.5123,338.88100%ERROR:#REF!ERROR:#REF!01.02.03.13.03
CONCRETO PREMEZCLADO CISTERNA f'c=210 kg/cm2
m382.25251.8020,710.550.00.082.25251.8020,710.550.00.00%0.00.00%0.00.00%82.2520,710.55100%ERROR:#REF!ERROR:#REF!01.02.03.13.04
WATER STOP DE
9"m31.157.85244.530.00.031.157.85244.530.00.00%0.00.00%0.00.00%31.15244.53100%ERROR:#REF!ERROR:#REF!01.02.03.13.05
TARRAJEO
IMPERMEABILIZADOm277.5529.242,267.560.00.077.5529.242,267.560.00.00%0.00.00%0.00.00%77.552,267.56100%Tabique153,575.100.0153,575.10ERROR:#REF!ERROR:#REF!0.0153,575.1001.02.04
TABIQUERIAERROR:#REF!ERROR:#REF!01.02.04.01 TABIQUE LADRILLO BLANCO
P7 LA
CASAm21,935.0066.15128,000.250.00.01,935.0066.15128,000.250.00.00%0.00.00%0.00.00%1,935.00128,000.25100%ERROR:#REF!ERROR:#REF!01.02.04.02
TABIQUE LADRILLO BLANCO P10 LA
CASAm2353.0072.4525,574.850.00.0353.0072.4525,574.850.00.00%0.00.00%0.00.00%353.0025,574.85100%ERROR:#REF!ERROR:#REF!01.02.05
REVOQUES, ENLUCIDOS, MOLDURAS, CIELOS RASOSSolaqueo
cielorazo40,078.080.040,078.08ERROR:#REF!ERROR:#REF!16,882.1923,195.8901.02.05.01
TARRAJEO CON IMPERMEABILIZANTE EN
CISTERNAm2184.7215.652,890.870.00.0184.7215.652,890.870.00.00%0.00.00%0.00.00%184.722,890.87100%ERROR:#REF!ERROR:#REF!01.02.05.02
TARRAJEO CON IMPERMEABILIZANTE EN
PISCINAm2390.7115.656,114.610.00.0390.7115.656,114.610.00.00%0.00.00%0.00.00%390.716,114.61100%ERROR:#REF!ERROR:#REF!01.02.05.03
SOLAQUEO DE LOSAS
MACIZASm23,976.0010.0840,078.080.00.03,976.0010.0840,078.081,674.8216,882.1942%0.00.00%1,674.8216,882.1942%2,301.1823,195.8958%Revoques
53,933.790.053,933.79ERROR:#REF!ERROR:#REF!8,878.5045,055.2801.02.05.04
SOLAQUEO INTERIOR EN
MUROSm21,500.008.9113,365.000.00.01,500.008.9113,365.00475.134,233.4132%0.00.00%475.134,233.4132%1,024.879,131.5968%ERROR:#REF!ERROR:#REF!01.02.05.05
SOLAQUEO DE
COLUMNASm2697.4610.387,239.630.00.0697.4610.387,239.630.00.00%0.00.00%0.00.00%697.467,239.63100%ERROR:#REF!ERROR:#REF!01.02.05.06
SOLAQUEO DE
VIGASm22,090.559.0518,919.480.00.02,090.559.0518,919.48513.274,645.0925%0.00.00%513.274,645.0925%1,577.2814,274.3875%Otros4,191.570.04,191.57ERROR:#REF!ERROR:#REF!0.04,191.5701.02.05.07
VESTIDURA DE
DERRAMESm525.7010.285,404.200.00.0525.7010.285,404.200.00.00%0.00.00%0.00.00%525.705,404.20100%ERROR:#REF!ERROR:#REF!01.03
TORRES A, B, CERROR:#REF!ERROR:#REF!01.03.01 CONCRETO
ARMADOERROR:#REF!ERROR:#REF!01.03.01.01 MUROS DE CONCRETO
ARMADOERROR:#REF!ERROR:#REF!01.03.01.01.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg52,053.743.59186,872.9352,053.74186,872.93104,107.483.59373,745.85104,107.48373,745.85100%0.00.00%104,107.48373,745.85100%0.00.00%Torres
A,B,CERROR:#REF!ERROR:#REF!01.03.01.01.02 CONCRETO PREMEZCLADO
MUROS DE CONCRETO ARMADO f'c=210 kg/cm2
m3515.47257.67132,821.15580.00149,448.601,095.47257.67282,269.751,044.25269,071.9095%17.0017.004,380.392%1,061.25273,452.2997%34.228,817.473%Concreto.682,284.41296,738.52979,022.93ERROR:#REF!ERROR:#REF!943,576.6235,446.3201.03.01.01.03
ENCOFRADO MURO DOS CARAS h=1.80
mm25,604.8545.11252,834.786,200.00279,682.0011,804.8545.11532,516.7811,702.17527,885.1099%256.61158.43415.0418,722.274%12,117.21546,607.37103%-312.36-14,090.59-3%ERROR:#REF!ERROR:#REF!01.03.01.02
COLUMNASERROR:#REF!ERROR:#REF!01.03.01.02.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg36,906.963.59132,495.9933,223.43119,272.1170,130.393.59251,768.1065,743.32236,018.5294%4.411,339.612,638.733,982.7514,298.076%69,726.07250,316.5999%404.321,451.511%ERROR:#REF!ERROR:#REF!01.03.01.02.02
ENCOFRADO METALICO EN COLUMNAS
TORREm24,264.0038.60164,590.40-700.00-27,020.003,564.0038.60137,570.403,446.11133,020.0397%18.0842.5035.3995.973,704.383%3,542.08136,724.4299%21.92845.981%ERROR:#REF!ERROR:#REF!01.03.01.02.03
CONCRETO PREMEZCLADO COLUMNAS f'c=350 kg/cm2
m3231.69298.4269,140.9314.314,270.39246.00298.4273,411.32238.5071,173.1797%7.0019.2026.207,818.6011%264.7078,991.77108%-18.70-5,580.45-8%Encofrado.964,434.62255,331.401,219,766.02ERROR:#REF!ERROR:#REF!1,215,278.124,487.9201.03.01.03
VIGASERROR:#REF!ERROR:#REF!01.03.01.03.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg35,522.783.59127,526.7817,590.6263,150.3353,113.403.59190,677.1152,677.85189,113.4899%435.55435.551,563.621%53,113.40190,677.11100%-0.000.00%ERROR:#REF!ERROR:#REF!01.03.01.03.02
ENCOFRADO DE VIGAS
TECHOm23,696.4645.80169,297.87-1,928.32-88,317.041,768.1445.8080,980.831,768.1480,980.83100%26.008.4810.4644.942,058.413%1,813.0883,039.24103%-44.94-2,058.41-3%Acero.657846.97530535.981188382.94ERROR:#REF!ERROR:#REF!1179743.688639.2601.03.01.03.03
CONCRETO PREMEZCLADO EN VIGAS f'c=210 kg/cm2
m3389.20240.5293,610.384.301,034.24393.50240.5294,644.62380.2091,445.7097%0.00.00%380.2091,445.7097%13.303,198.923%ERROR:#REF!ERROR:#REF!01.03.01.04
LOSAS MACIZAS e=0.15 mERROR:#REF!ERROR:#REF!01.03.01.04.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg183.183.59657.620.0183.183.59657.62183.18657.620.00.0183.18657.620.000.00%ERROR:#REF!ERROR:#REF!01.03.01.04.02
ENCOFRADO METALICO LOSA
MACISAm228.2642.001,186.92-28.26-1,186.920.042.000.00.00.00.00.00.00.00.00.0-29.33Bovedillas.279,755.000.0279,755.00ERROR:#REF!ERROR:#REF!262,298.1717,456.8301.03.01.04.03
CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2
m35.65246.421,392.27-5.65-1,392.270.0246.420.00.00.00.00.00.00.00.00.0ERROR:#REF!ERROR:#REF!01.03.01.05
LOSAS MACIZAS e=0.20 mERROR:#REF!ERROR:#REF!01.03.01.05.01 ACERO
CORRUGADO FY= 4200 kg/cm2 GRADO 60
kg31,932.123.59114,636.3131,299.73112,366.0363,231.853.59227,002.3463,231.85227,002.34100%0.00.00%63,231.85227,002.34100%0.00.00%ERROR:#REF!ERROR:#REF!01.03.01.05.02
ENCOFRADO METALICO LOSA
MACISAm22,193.1242.0092,111.043,620.00152,040.005,813.1242.00244,151.045,667.37238,029.6197%50.0252.59102.614,309.622%5,769.98242,339.2399%43.141,811.811%Viguetas.353,443.67-55,713.68297,729.99ERROR:#REF!ERROR:#REF!273,733.7623,996.2501.03.01.05.03
CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2
m3444.38246.42109,504.12500.00123,210.00944.38246.42232,714.12860.70212,093.6991%13.0033.0046.0011,335.325%906.70223,429.0196%37.689,285.114%ERROR:#REF!ERROR:#REF!01.03.01.06
LOSAS ALIGERADAS TIPO FIRTH e=0.25
mERROR:#REF!ERROR:#REF!01.03.01.06.01 ACERO CORRUGADO FY= 4200
kg/cm2 GRADO 60
kg24,311.653.5987,278.8212,078.2243,360.8136,389.873.59130,639.6333,910.47121,738.5993%477.24477.241,713.291%34,387.71123,451.8894%2,002.167,187.756%ERROR:#REF!ERROR:#REF!01.03.01.06.02
APUNTALAMIENTO VIGUETAS
PRETENSADASm29,688.1626.53257,026.88-2,200.00-58,366.007,488.1626.53198,660.886,608.32175,318.7988%99.64110.08209.725,563.743%6,818.04180,882.5391%670.1217,778.369%Albaileria.747,877.85-7,288.76740,589.08ERROR:#REF!ERROR:#REF!701,597.4938,991.5901.03.01.06.03
BOVEDILLA DE CONCRETO 20 @
50und79,930.003.50279,755.000.00.079,930.003.50279,755.0073,017.67255,561.8391%962.33962.331,924.676,736.332%74,942.33262,298.1794%4,987.6717,456.836%ERROR:#REF!ERROR:#REF!01.03.01.06.04
CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210
kg/cm2m3968.82265.41257,134.5270.0018,578.701,038.82265.41275,713.22964.50255,987.9593%0.00.00%964.50255,987.9593%74.3219,725.277%ERROR:#REF!ERROR:#REF!01.03.01.06.05
VIGUETAS PRETENSADAS TIPO
V-101m8,458.4413.86117,233.98-2,248.68-31,166.646,209.7713.8686,067.345,897.9381,745.2695%37.2237.2274.441,031.691%5,972.3682,776.9696%237.403,290.394%Varios.51,419.300.051,419.30ERROR:#REF!ERROR:#REF!49,585.191,834.1101.03.01.06.06
VIGUETAS PRETENSADAS TIPO
V-102m3,837.2815.4759,362.72707.0910,938.604,544.3715.4770,301.334,150.6964,211.1291%42.8342.8385.661,325.112%4,236.3465,536.2393%308.024,765.107%ERROR:#REF!ERROR:#REF!01.03.01.06.07
VIGUETAS PRETENSADAS TIPO
V-103m102.5416.741,716.52892.9714,948.32995.5116.7416,664.84849.5014,220.6385%0.00.00%849.5014,220.6385%146.012,444.2115%ERROR:#REF!ERROR:#REF!01.03.01.06.08
VIGUETAS PRETENSADAS TIPO
V-104m1,553.2546.1671,698.02-1,459.98-67,392.4593.2846.164,305.5753.302,460.3357%0.00.00%53.302,460.3357%39.981,845.2543%Tabique.192,946.950.0192,946.95ERROR:#REF!ERROR:#REF!0.0192,946.9501.03.01.06.09
VIGUETAS PRETENSADAS TIPO
V-105m5,548.9518.64103,432.43909.7916,958.496,458.7418.64120,390.915,725.80106,728.9189%53.9453.94107.872,010.702%5,833.67108,739.6190%625.0711,651.3010%ERROR:#REF!ERROR:#REF!01.03.01.07
ESCALERASERROR:#REF!ERROR:#REF!01.03.01.07.01 ACERO CORRUGADO FY=
4200 kg/cm2 GRADO 60
kg2,333.853.598,378.521,535.875,513.773,869.723.5913,892.293,863.8013,871.04100%5.925.9221.250%3,869.7213,892.29100%0.00.00%Revoques.1,717,398.290.01,717,398.29ERROR:#REF!ERROR:#REF!978,056.85739,341.4301.03.01.07.02
ENCOFRADO NORMAL EN
ESCALERAm2390.1870.1927,386.73-21.38-1,500.64368.8070.1925,886.09365.9425,685.3399%0.00.00%365.9425,685.3399%2.86200.771%1,043.79ERROR:#REF!ERROR:#REF!01.03.01.07.03
CONCRETO PREMEZCLADO ESCALERAS f'c=210 kg/cm2
m374.19251.8018,681.046.311,588.8680.50251.8020,269.9080.5020,269.90100%0.00.00%80.5020,269.90100%0.000.00%2,439.94ERROR:#REF!ERROR:#REF!01.03.01.08
VARIOSERROR:#REF!ERROR:#REF!01.03.01.08.01 CURADO CON
AGUAm225,735.001.0426,764.400.00.025,735.001.0426,764.4022,732.4323,641.7388%1,000.00500.001,500.001,560.006%24,232.4325,201.7394%1,502.571,562.676%ERROR:#REF!ERROR:#REF!01.03.01.08.02
JUNTA DE MURO CON TECKNOPOR
e=2"m21,402.4417.5824,654.900.00.01,402.4417.5824,654.901,287.0022,625.4692%40.0020.0040.00100.001,758.007%1,387.0024,383.4699%15.44271.441%ERROR:#REF!ERROR:#REF!01.03.02
MUROS DE ALBAILERIAERROR:#REF!ERROR:#REF!01.03.02.01 MURO LADRILLO
K.K DE ARCILLA 18H ( 09x013x0.24) AMARRE DE
CABEZAm21,718.4883.97144,300.77284.0123,848.322,002.4983.97168,149.091,819.94152,820.1991%51.9339.057.1298.108,237.465%1,918.04161,057.6596%84.457,091.434%ERROR:#REF!ERROR:#REF!01.03.02.02
MURO LADRILLO K.K.DE ARCILLA 18 H ( 0.09x0.13x0.24) AMARRE DE SOGA
m211,647.5751.82603,577.08-600.87-31,137.0811,046.7051.82572,439.999,704.25502,874.4288%169.28258.66298.92726.8537,665.427%10,431.10540,539.8494%615.6031,900.166%ERROR:#REF!ERROR:#REF!01.03.03
TABIQUERIAERROR:#REF!ERROR:#REF!01.03.03.01 TABIQUE LADRILLO BLANCO
P7 LA
CASAm22,482.0066.15164,184.300.00.02,482.0066.15164,184.300.00.00%0.00.00%0.00.00%2,482.00164,184.30100%ERROR:#REF!ERROR:#REF!01.03.03.02
TABIQUE LADRILLO BLANCO P10 LA
CASAm2397.0072.4528,762.650.00.0397.0072.4528,762.650.00.00%0.00.00%0.00.00%397.0028,762.65100%ERROR:#REF!ERROR:#REF!01.03.04
REVOQUES, ENLUCIDOS Y MOLDURASERROR:#REF!ERROR:#REF!01.03.04.01
TARRAJEO EN MURO INTERIORES, MEZ C:A. 1:4
E=1.5CMm235,311.1317.90632,069.230.00.035,311.1317.90632,069.2314,294.96255,879.7840%4,303.184,358.502,783.3411,445.02204,865.7732%25,739.98460,745.5573%9,571.16171,323.6727%ERROR:#REF!ERROR:#REF!01.03.04.02
TARRAJEO DE
CIELORASOm215,540.6325.35393,954.970.00.015,540.6325.35393,954.9710,737.84272,204.1269%1,015.67263.92209.001,488.5937,735.7610%12,226.43309,939.8779%3,314.2184,015.1021%ERROR:#REF!ERROR:#REF!01.03.04.03
TARRAJEO DE MUROS
EXTERIORESm23,286.8321.5470,798.320.00.03,286.8321.5470,798.32185.804,002.136%286.43383.39
Kevin: Kevin:RAMOS Y
NINA230.16899.9719,385.3527%1,085.7723,387.4933%2,201.0647,410.8367%ERROR:#REF!ERROR:#REF!01.03.04.04
TARRAJEO PRIMARIO Y
RAYADOm21,189.2315.1418,004.940.00.01,189.2315.1418,004.940.00.00%0.00.00%0.00.00%1,189.2318,004.94100%ERROR:#REF!ERROR:#REF!01.03.04.05
TARRAJEO DE
COLUMNASm22,941.2922.0064,708.380.00.02,941.2922.0064,708.380.00.00%0.00.00%0.00.00%2,941.2964,708.38100%ERROR:#REF!ERROR:#REF!01.03.04.06
TARRAJEO EN CAJA DE
ASCENSORm21,106.6618.3620,318.280.00.01,106.6618.3620,318.280.00.00%0.00.00%0.00.00%1,106.6620,318.28100%ERROR:#REF!ERROR:#REF!01.03.04.07
VESTIDURA DE
DERRAMESm29,134.8110.28299,505.850.00.029,134.8110.28299,505.852,596.8526,695.629%911.16909.951,128.662,949.7730,323.6310%5,546.6257,019.2519%23,588.19242,486.6081%ERROR:#REF!ERROR:#REF!01.03.04.08
CONTRAPISO DE
2"m214,316.3715.23218,038.320.00.014,316.3715.23218,038.322,386.4936,346.1917%1,220.002,270.002,460.005,950.0090,618.5042%8,336.49126,964.6958.23%5,979.8891,073.6342%ERROR:#REF!ERROR:#REF!02ARQUITECTURAERROR:#REF!ERROR:#REF!02.01
TORRES A,B,C y
DArquitectura6,124,817.40622,553.676,747,371.07ERROR:#REF!ERROR:#REF!4,901.806,742,469.2602.01.01
PISOSERROR:#REF!ERROR:#REF!02.01.01.01 PISO DE MADERA MACHIHEMBRADO
m28,614.0895.00818,337.600.00.08,614.0895.00818,337.600.00.00%0.00.00%0.00.00%8,614.08818,337.60100%ERROR:#REF!ERROR:#REF!02.01.01.02
PISO PORCELANATO DE 0.60 X 0.60 EN
COCINAm21,055.6699.66105,207.080.00.01,055.6699.66105,207.080.00.00%0.00.00%0.00.00%1,055.66105,207.08100%ERROR:#REF!ERROR:#REF!02.01.01.03
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DORMITORIO PRINCIPAL
m2299.7190.7327,192.690.00.0299.7190.7327,192.690.00.00%0.00.00%0.00.00%299.7127,192.69100%ERROR:#REF!ERROR:#REF!02.01.01.04
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DE VISITA
m2136.0090.7312,339.280.00.0136.0090.7312,339.280.00.00%0.00.00%0.00.00%136.0012,339.28100%ERROR:#REF!ERROR:#REF!02.01.01.05
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DORMITORIOS
SECUNDARIOSm2340.1988.6330,151.040.00.0340.1988.6330,151.040.00.00%6.896.89610.662%6.89610.662%333.3029,540.3898%ERROR:#REF!ERROR:#REF!02.01.01.06
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH EN
LAVANDERAm2547.3999.6654,552.890.00.0547.3999.6654,552.890.00.00%0.00.00%0.00.00%547.3954,552.89100%ERROR:#REF!ERROR:#REF!02.01.01.07
PISO PORCELANATO DE 0.60 X 0.60 EN DORMITORIOS DE
SERVICIOSm2213.3399.6621,260.470.00.0213.3399.6621,260.470.00.00%0.00.00%0.00.00%213.3321,260.47100%ERROR:#REF!ERROR:#REF!02.01.01.08
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DE
SERVICIOm286.9499.668,664.440.00.086.9499.668,664.440.00.00%0.00.00%0.00.00%86.948,664.44100%ERROR:#REF!ERROR:#REF!02.01.01.09
PISO PORCELANATO DE 0.60 X 0.60 EN
TERRAZASm22,161.09130.63282,303.190.00.02,161.09130.63282,303.190.00.00%0.00.00%0.00.00%2,161.09282,303.19100%ERROR:#REF!ERROR:#REF!02.01.01.10
PISO PORCELANATO DE 0.60 X 0.60 EN
PISCINAm2445.00130.6358,130.350.00.0445.00130.6358,130.350.00.00%0.00.00%0.00.00%445.0058,130.35100%ERROR:#REF!ERROR:#REF!02.01.02
CONTRAZOCALOSERROR:#REF!ERROR:#REF!02.01.02.01 CONTRAZOCALO DE
MADERAm8,476.4213.00110,193.460.00.08,476.4213.00110,193.460.00.00%0.00.00%0.00.00%8,476.42110,193.46100%ERROR:#REF!ERROR:#REF!02.01.02.02
CONTRAZOCALO PORCELANATO
m2,177.4822.5549,102.170.00.02,177.4822.5549,102.170.00.00%0.00.00%0.00.00%2,177.4849,102.17100%ERROR:#REF!ERROR:#REF!02.01.03
ZOCALOSERROR:#REF!ERROR:#REF!02.01.03.01 ZOCALO PARA SSHH DORMIT.
PRINCIPALm2950.40163.05154,962.720.00.0950.40163.05154,962.720.00.00%0.00.00%0.00.00%950.40154,962.72100%ERROR:#REF!ERROR:#REF!02.01.03.02
ZOCALO PARA SSHH DORMIT.
PRINCIPALm2616.00101.6262,597.920.00.0616.00101.6262,597.920.00.00%0.00.00%0.00.00%616.0062,597.92100%ERROR:#REF!ERROR:#REF!02.01.03.03
ZOCALO PARA SSHH DORMIT.
SECUNDARIOm22,263.2572.22163,451.920.00.02,263.2572.22163,451.920.00.00%39.8739.872,879.412%39.872,879.412%2,223.38160,572.5098%ERROR:#REF!ERROR:#REF!02.01.03.04
ZOCALO PARA SSHH DORMIT. DE
SERVICIOm2616.0066.9741,253.520.00.0616.0066.9741,253.520.00.00%21.0821.081,411.733%21.081,411.733%594.9239,841.7997%ERROR:#REF!ERROR:#REF!02.01.03.05
ZOCALO DE GRANITO PARA
COCINAm2250.60320.0080,192.000.00.0250.60320.0080,192.000.00.00%0.00.00%0.00.00%250.6080,192.00100%ERROR:#REF!ERROR:#REF!02.01.04
REVESTIMIENTOS DE GRADAS Y
ESCALERASERROR:#REF!ERROR:#REF!02.01.04.01 TARRAJEO FONDO DE
ESCALERAS
(DPTO.)m267.7330.832,088.120.00.067.7330.832,088.120.00.00%0.00.00%0.00.00%67.732,088.12100%ERROR:#REF!ERROR:#REF!02.01.04.02
PASOS Y CONTRAPASOS
(DPTO)m201.60100.0020,160.000.00.0201.60100.0020,160.000.00.00%0.00.00%0.00.00%201.6020,160.00100%ERROR:#REF!ERROR:#REF!02.01.04.03
TARRAJEO FONDO DE ESCALERAS
(SERVICIO)m2245.0057.1313,996.850.00.0245.0057.1313,996.850.00.00%0.00.00%0.00.00%245.0013,996.85100%ERROR:#REF!ERROR:#REF!02.01.04.04
PASOS Y CONTRAPASOS DE ESCALERAS
(SERVICIO)m2356.00114.9240,911.520.00.0356.00114.9240,911.520.00.00%0.00.00%0.00.00%356.0040,911.52100%ERROR:#REF!ERROR:#REF!02.01.05
CUBIERTASERROR:#REF!ERROR:#REF!02.01.05.01 LADRILLO PASTELERO
0.25x0.25x0.03 m.ASENTADO CON MORTERO
1:4m2830.5545.4937,781.720.00.0830.5545.4937,781.720.00.00%0.00.00%0.00.00%830.5537,781.72100%ERROR:#REF!ERROR:#REF!02.01.06
CARPINTERIA DE MADERAERROR:#REF!ERROR:#REF!02.01.06.01 PUERTA DE
MADERA CONTRAPLACADA P-03 DE 1.00
X2.10Mund32.00770.0024,640.0010.468,055.4342.46770.0032,695.430.00.00%0.00.00%0.00.00%42.4632,695.43100%ERROR:#REF!ERROR:#REF!02.01.06.02
PUERTA DE MADERA CONTRAPLACADA P-04 DE
0.90X2.10Mund355.00595.00211,225.00116.0669,054.76471.06595.00280,279.760.00.00%0.00.00%0.00.00%471.06280,279.76100%ERROR:#REF!ERROR:#REF!02.01.06.03
PUERTA DE MADERA CONTRAPLACADA P-05 DE
0.80X2.10Mund127.00561.0071,247.0041.5223,292.43168.52561.0094,539.430.00.00%0.00.00%0.00.00%168.5294,539.43100%ERROR:#REF!ERROR:#REF!02.01.06.04
PUERTA DE MADERA CONTRAPLACADA P-06 DE
0.70X2.10Mund129.00531.0068,499.0042.1722,394.04171.17531.0090,893.040.00.00%0.00.00%0.00.00%171.1790,893.04100%ERROR:#REF!ERROR:#REF!02.01.07
CLOSETSERROR:#REF!ERROR:#REF!02.01.07.01 CLOSET
TIPO-01m565.00500.00282,500.000.00.0565.00500.00282,500.000.00.00%0.00.00%0.00.00%565.00282,500.00100%ERROR:#REF!ERROR:#REF!02.01.07.02
CLOSET
TIPO-02m723.00500.00361,500.000.00.0723.00500.00361,500.000.00.00%0.00.00%0.00.00%723.00361,500.00100%ERROR:#REF!ERROR:#REF!02.01.07.03
CLOSET ROPA
BLANCAm168.00500.0084,000.000.00.0168.00500.0084,000.000.00.00%0.00.00%0.00.00%168.0084,000.00100%ERROR:#REF!ERROR:#REF!02.01.07.04
MUEBLE DE COCINA
BAJOm376.00400.00150,400.00114.2445,697.47490.24400.00196,097.470.00.00%0.00.00%0.00.00%490.24196,097.47100%ERROR:#REF!ERROR:#REF!02.01.07.05
MUEBLE DE COCINA ALTO
m241.00600.00144,600.0073.2343,935.20314.23600.00188,535.200.00.00%0.00.00%0.00.00%314.23188,535.20100%ERROR:#REF!ERROR:#REF!02.01.07.06
MUEBLE DE
DESPENSAm90.00600.0054,000.0027.3516,407.34117.35600.0070,407.340.00.00%0.00.00%0.00.00%117.3570,407.34100%ERROR:#REF!ERROR:#REF!02.01.08
CARPINTERIA METALICAERROR:#REF!ERROR:#REF!02.01.08.01 BARANDA EN
TERRAZAm210.00307.5064,575.000.00.0210.00307.5064,575.000.00.00%0.00.00%0.00.00%210.0064,575.00100%ERROR:#REF!ERROR:#REF!02.01.08.02
BARANDAS
METALICASm180.90220.0039,798.000.00.0180.90220.0039,798.000.00.00%0.00.00%0.00.00%180.9039,798.00100%ERROR:#REF!ERROR:#REF!02.01.08.03
ESCALERA DE
GATOm15.0067.501,012.500.00.015.0067.501,012.500.00.00%0.00.00%0.00.00%15.001,012.50100%ERROR:#REF!ERROR:#REF!02.01.09
CERRAJERIAERROR:#REF!ERROR:#REF!02.01.09.01 CERRADURA PARA PUERTA
PRINCIPALund32.00165.105,283.200.00.032.00165.105,283.200.00.00%0.00.00%0.00.00%32.005,283.20100%ERROR:#REF!ERROR:#REF!02.01.09.02
CERRADURA PARA PUERTA
INTERIORESund391.00115.9345,328.630.00.0391.00115.9345,328.630.00.00%0.00.00%0.00.00%391.0045,328.63100%ERROR:#REF!ERROR:#REF!02.01.09.03
CERRADURA PARA PUERTA DE
BAOSund220.0097.4921,447.800.00.0220.0097.4921,447.800.00.00%0.00.00%0.00.00%220.0021,447.80100%ERROR:#REF!ERROR:#REF!02.01.09.04
BISAGRAS CAPUCHINA ALUMINIZADA DE 3 1/2 X 3
1/2"und1,929.0014.1727,333.930.00.01,929.0014.1727,333.930.00.00%0.00.00%0.00.00%1,929.0027,333.93100%ERROR:#REF!ERROR:#REF!02.01.10
VENTANAS Y MAMPARASERROR:#REF!ERROR:#REF!02.01.10.01 VENTANA V-1
(2.25 X
2.2)und81.001,089.0088,209.0029.9532,611.95110.951,089.00120,820.950.00.00%0.00.00%0.00.00%110.95120,820.95100%ERROR:#REF!ERROR:#REF!02.01.10.02
VENTANA V-1 (2.25 X 2.2)
INSULADAund2.002,178.004,356.000.741,610.472.742,178.005,966.470.00.00%0.00.00%0.00.00%2.745,966.47100%ERROR:#REF!ERROR:#REF!02.01.10.03
VENTANA V-2 (2.25 X 4.525)
INSULADAund1.004,479.204,479.200.371,656.021.374,479.206,135.220.00.00%0.00.00%0.00.00%1.376,135.22100%ERROR:#REF!ERROR:#REF!02.01.10.04
VENTANA V-3 (2.25 X
3.5)und2.001,733.603,467.200.741,281.872.741,733.604,749.070.00.00%0.00.00%0.00.00%2.744,749.07100%ERROR:#REF!ERROR:#REF!02.01.10.05
VENTANA V-4 (2.25 X 4.575)
INSULADAund20.004,527.6090,552.007.3933,478.1827.394,527.60124,030.180.00.00%0.00.00%0.00.00%27.39124,030.18100%ERROR:#REF!ERROR:#REF!02.01.10.06
VENTANA V-5 (2.25 X
5.85)und4.002,895.2011,580.801.484,281.565.482,895.2015,862.360.00.00%0.00.00%0.00.00%5.4815,862.36100%ERROR:#REF!ERROR:#REF!02.01.10.07
VENTANA V-5 (2.25 X 5.85)
INSULADAund5.005,790.4028,952.001.8510,703.916.855,790.4039,655.910.00.00%0.00.00%0.00.00%6.8539,655.91100%ERROR:#REF!ERROR:#REF!02.01.10.08
VENTANA V-7 (1.75 X
2.8)und4.001,078.004,312.001.481,594.205.481,078.005,906.200.00.00%0.00.00%0.00.00%5.485,906.20100%ERROR:#REF!ERROR:#REF!02.01.10.09
VENTANA V-8 (1.75 X
2.1)und5.00809.604,048.001.851,496.606.85809.605,544.600.00.00%0.00.00%0.00.00%6.855,544.60100%ERROR:#REF!ERROR:#REF!02.01.10.10
VENTANA V-9 (1.75 X
3.1)und3.001,194.603,583.801.111,324.974.111,194.604,908.770.00.00%0.00.00%0.00.00%4.114,908.77100%ERROR:#REF!ERROR:#REF!02.01.10.11
VENTANA V-10 (1.75 X
2.15)und8.00827.206,617.602.962,446.6110.96827.209,064.210.00.00%0.00.00%0.00.00%10.969,064.21100%ERROR:#REF!ERROR:#REF!02.01.10.12
VENTANA V-11 (1.75 X
2.05)und3.00789.802,369.401.11876.004.11789.803,245.400.00.00%0.00.00%0.00.00%4.113,245.40100%ERROR:#REF!ERROR:#REF!02.01.10.13
VENTANA V-12 (1.75 X
2.2)und11.00847.009,317.004.073,444.6115.07847.0012,761.610.00.00%0.00.00%0.00.00%15.0712,761.61100%ERROR:#REF!ERROR:#REF!02.01.10.14
VENTANA V-13 (1.75 X
2.825)und22.001,086.8023,909.608.138,839.6730.131,086.8032,749.270.00.00%0.00.00%0.00.00%30.1332,749.27100%ERROR:#REF!ERROR:#REF!02.01.10.15
VENTANA V-14 (1.75 X
2.25)und23.00866.8019,936.408.507,370.7331.50866.8027,307.130.00.00%0.00.00%0.00.00%31.5027,307.13100%ERROR:#REF!ERROR:#REF!02.01.10.16
VENTANA V-15 (1.75 X
3.7)und23.001,425.6032,788.808.5012,122.4231.501,425.6044,911.220.00.00%0.00.00%0.00.00%31.5044,911.22100%ERROR:#REF!ERROR:#REF!02.01.10.17
VENTANA V-16 (1.75 X
3)und5.001,155.005,775.001.852,135.096.851,155.007,910.090.00.00%0.00.00%0.00.00%6.857,910.09100%ERROR:#REF!ERROR:#REF!02.01.10.18
VENTANA V-17 (1.75 X
3.15)und15.001,212.2018,183.005.556,722.4820.551,212.2024,905.480.00.00%0.00.00%0.00.00%20.5524,905.48100%ERROR:#REF!ERROR:#REF!02.01.10.19
VENTANA V-18 (1.75 X
2.925)und20.001,126.4022,528.007.398,328.8827.391,126.4030,856.880.00.00%0.00.00%0.00.00%27.3930,856.88100%ERROR:#REF!ERROR:#REF!02.01.10.20
VENTANA V-19 (2.25 X 5.025)
INSULADAund4.004,976.4019,905.601.487,359.345.484,976.4027,264.940.00.00%0.00.00%0.00.00%5.4827,264.94100%ERROR:#REF!ERROR:#REF!02.01.10.21
VENTANA V-20 (2.25 X
2.25)und6.001,113.206,679.202.222,469.388.221,113.209,148.580.00.00%0.00.00%0.00.00%8.229,148.58100%ERROR:#REF!ERROR:#REF!02.01.10.22
VENTANA V-21 (2.25 X
4.8)und3.002,376.007,128.001.112,635.314.112,376.009,763.310.00.00%0.00.00%0.00.00%4.119,763.31100%ERROR:#REF!ERROR:#REF!02.01.10.23
VENTANA V-22 (2.25 X
1.9)und2.00941.601,883.200.74696.242.74941.602,579.440.00.00%0.00.00%0.00.00%2.742,579.44100%ERROR:#REF!ERROR:#REF!02.01.10.24
VENTANA VA-1 (0.45 X
1)und7.0096.75677.252.59250.399.5996.75927.640.00.00%0.00.00%0.00.00%9.59927.64100%ERROR:#REF!ERROR:#REF!02.01.10.25
VENTANA VA-2 (0.45 X
2.2)und1.00212.85212.850.3778.691.37212.85291.540.00.00%0.00.00%0.00.00%1.37291.54100%ERROR:#REF!ERROR:#REF!02.01.10.26
VENTANA VA-3 (0.45 X
0.55)und11.0053.75591.254.07218.5915.0753.75809.840.00.00%0.00.00%0.00.00%15.07809.84100%ERROR:#REF!ERROR:#REF!02.01.10.27
VENTANA VA-4 (1.55 X
0.6)und42.00199.958,397.9015.533,104.8157.53199.9511,502.710.00.00%0.00.00%0.00.00%57.5311,502.71100%ERROR:#REF!ERROR:#REF!02.01.10.28
VENTANA VA-5 (0.45 X
0.5)und64.0049.453,164.8023.661,170.0787.6649.454,334.870.00.00%0.00.00%0.00.00%87.664,334.87100%ERROR:#REF!ERROR:#REF!02.01.10.29
VENTANA VA-6 ( 0.45 X
0.6)und7.0043.00301.002.59111.289.5943.00412.280.00.00%0.00.00%0.00.00%9.59412.28100%ERROR:#REF!ERROR:#REF!02.01.10.30
VENTANA VA-7 ( 0.45 X
0.6)und5.0058.05290.251.85107.316.8558.05397.560.00.00%0.00.00%0.00.00%6.85397.56100%ERROR:#REF!ERROR:#REF!02.01.10.31
VENTANA VA-8 (0.45 X
0.775)und21.0075.251,580.257.76584.2428.7675.252,164.490.00.00%0.00.00%0.00.00%28.762,164.49100%ERROR:#REF!ERROR:#REF!02.01.10.32
VENTANA VA-9 (0.45 X
0.525)und2.0051.60103.200.7438.152.7451.60141.350.00.00%0.00.00%0.00.00%2.74141.35100%ERROR:#REF!ERROR:#REF!02.01.10.33
VENTANA VA-10 (0.45 X
0.4)und6.0038.70232.202.2285.858.2238.70318.050.00.00%0.00.00%0.00.00%8.22318.05100%ERROR:#REF!ERROR:#REF!02.01.10.34
VENTANA VA-11 (0.45 X
0.675)und2.0064.50129.000.7447.692.7464.50176.690.00.00%0.00.00%0.00.00%2.74176.69100%ERROR:#REF!ERROR:#REF!02.01.10.35
VENTANA VA-12 (1.55 X
1)und7.00333.252,332.752.59862.459.59333.253,195.200.00.00%0.00.00%0.00.00%9.593,195.20100%ERROR:#REF!ERROR:#REF!02.01.10.36
VENTANA VA-13 (0.45 X
1.85)und5.00178.45892.251.85329.886.85178.451,222.130.00.00%0.00.00%0.00.00%6.851,222.13100%ERROR:#REF!ERROR:#REF!02.01.10.37
VENTANA VA-14 (0.45 X
0.7)und5.0068.80344.001.85127.186.8568.80471.180.00.00%0.00.00%0.00.00%6.85471.18100%ERROR:#REF!ERROR:#REF!02.01.10.38
VENTANA VA-15 (0.45 X
0.85)und20.0081.701,634.007.39604.1127.3981.702,238.110.00.00%0.00.00%0.00.00%27.392,238.11100%ERROR:#REF!ERROR:#REF!02.01.10.39
VENTANA VA-16 (0.45 X
0.8)und12.0077.40928.804.44343.3916.4477.401,272.190.00.00%0.00.00%0.00.00%16.441,272.19100%ERROR:#REF!ERROR:#REF!02.01.10.40
VENTANA VA-17 (0.45 X
1.2)und2.00116.10232.200.7485.852.74116.10318.050.00.00%0.00.00%0.00.00%2.74318.05100%ERROR:#REF!ERROR:#REF!02.01.10.41
VENTANA VA-18 (0.45 X
0.55)und13.0053.75698.754.81258.3417.8153.75957.090.00.00%0.00.00%0.00.00%17.81957.09100%ERROR:#REF!ERROR:#REF!02.01.10.42
VENTANA VA-19 (0.45 X
0.45)und1.0043.0043.000.3715.901.3743.0058.900.00.00%0.00.00%0.00.00%1.3758.90100%ERROR:#REF!ERROR:#REF!02.01.10.43
VENTANA VA-20 (0.45 X
0.8)und1.0077.4077.400.3728.621.3777.40106.020.00.00%0.00.00%0.00.00%1.37106.02100%ERROR:#REF!ERROR:#REF!02.01.10.44
VENTANA VA-21 (0.45 X
1)und5.0096.75483.751.85178.856.8596.75662.600.00.00%0.00.00%0.00.00%6.85662.60100%ERROR:#REF!ERROR:#REF!02.01.10.45
MAMPARA M-1 (2.75 X
2.25)und3.001,856.255,568.751.112,058.834.111,856.257,627.580.00.00%0.00.00%0.00.00%4.117,627.58100%ERROR:#REF!ERROR:#REF!02.01.10.46
MAMPARA M-2 (2.75 X
4.80)und1.003,960.003,960.000.371,464.061.373,960.005,424.060.00.00%0.00.00%0.00.00%1.375,424.06100%ERROR:#REF!ERROR:#REF!02.01.10.47
MAMPARA M-3 (2.75 X
6.60)und5.005,445.0027,225.001.8510,065.426.855,445.0037,290.420.00.00%0.00.00%0.00.00%6.8537,290.42100%ERROR:#REF!ERROR:#REF!02.01.10.48
MAMPARA M-4 (2.75 X
6.88)und24.005,673.00136,152.008.8750,337.0632.875,673.00186,489.060.00.00%0.00.00%0.00.00%32.87186,489.06100%ERROR:#REF!ERROR:#REF!02.01.10.49
MAMPARA M-5 (2.75 X
1.78)und2.001,464.002,928.000.741,082.522.741,464.004,010.520.00.00%0.00.00%0.00.00%2.744,010.52100%ERROR:#REF!ERROR:#REF!02.01.10.50
MAMPARA M-6 (2.30 X
6.60)und1.004,554.004,554.000.371,683.671.374,554.006,237.670.00.00%0.00.00%0.00.00%1.376,237.67100%ERROR:#REF!ERROR:#REF!02.01.10.51
MAMPARA M-7 (2.30 X
2.80)und1.002,622.002,622.000.37969.391.372,622.003,591.390.00.00%0.00.00%0.00.00%1.373,591.39100%ERROR:#REF!ERROR:#REF!02.01.10.52
MAMPARA M-8 (2.30 X
2.90)und1.002,001.002,001.000.37739.791.372,001.002,740.790.00.00%0.00.00%0.00.00%1.372,740.79100%ERROR:#REF!ERROR:#REF!02.01.10.53
MAMPARA M-9 (2.30 X
3.95)und1.002,727.002,727.000.371,008.211.372,727.003,735.210.00.00%0.00.00%0.00.00%1.373,735.21100%ERROR:#REF!ERROR:#REF!02.01.10.54
MAMPARA M-10 (2.30 X
6.88)und5.004,743.0023,715.001.858,767.736.854,743.0032,482.730.00.00%0.00.00%0.00.00%6.8532,482.73100%ERROR:#REF!ERROR:#REF!02.01.10.55
MAMPARA M-11 (2.30 X
4.58)und4.003,156.0012,624.001.484,667.255.483,156.0017,291.250.00.00%0.00.00%0.00.00%5.4817,291.25100%ERROR:#REF!ERROR:#REF!02.01.10.56
MAMPARA M-12 (2.30 X
5.45)und1.003,762.003,762.000.371,390.861.373,762.005,152.860.00.00%0.00.00%0.00.00%1.375,152.86100%ERROR:#REF!ERROR:#REF!02.01.11
PINTURAERROR:#REF!ERROR:#REF!02.01.11.01 PINTURA LATEX EN MUROS
INTERIORESm217,181.0110.23175,761.7312,417.51127,031.1329,598.5210.23302,792.860.00.00%0.00.00%0.00.00%29,598.52302,792.86100%ERROR:#REF!ERROR:#REF!02.01.11.02
PINTURA LATEX EN MUROS EXTERIORES
m23,963.0011.2044,385.600.00.03,963.0011.2044,385.600.00.00%0.00.00%0.00.00%3,963.0044,385.60100%ERROR:#REF!ERROR:#REF!02.01.11.03
PINTURA LATEX EN CIELO RASO
m214,423.919.00129,815.190.00.014,423.919.00129,815.190.00.00%0.00.00%0.00.00%14,423.91129,815.19100%ERROR:#REF!ERROR:#REF!02.01.11.04
EMPAPELADO DE BAO DE
VISITASm2633.6026.2516,632.000.00.0633.6026.2516,632.000.00.00%0.00.00%0.00.00%633.6016,632.00100%ERROR:#REF!ERROR:#REF!02.01.12
APARATOS Y ACCESORIOS SANITARIOSERROR:#REF!ERROR:#REF!02.01.12.01
INODORO SSHH DE VISITA Y DORMITORIO
PRINCIPALund64.001,030.2565,936.000.00.064.001,030.2565,936.000.00.00%0.00.00%0.00.00%64.0065,936.00100%ERROR:#REF!ERROR:#REF!02.01.12.02
INODORO SSHH DORMITORIO
SECUNDARIOund86.00850.2573,121.500.00.086.00850.2573,121.500.00.00%0.00.00%0.00.00%86.0073,121.50100%ERROR:#REF!ERROR:#REF!02.01.12.03
INODORO SSHH TERRAZA
DUPLEXund7.001,030.257,211.750.00.07.001,030.257,211.750.00.00%0.00.00%0.00.00%7.007,211.75100%ERROR:#REF!ERROR:#REF!02.01.12.04
INODORO SSHH DE
SERVICIOund32.00444.2514,216.000.00.032.00444.2514,216.000.00.00%0.00.00%0.00.00%32.0014,216.00100%ERROR:#REF!ERROR:#REF!02.01.12.05
OVALIN PARA EMPOTRAR DORM.
PRINCIPALund96.00679.1765,200.320.00.096.00679.1765,200.320.00.00%0.00.00%0.00.00%96.0065,200.32100%ERROR:#REF!ERROR:#REF!02.01.12.06
OVALIN PARA EMPOTRAR DORM.
SECUNDARIOund86.00417.7035,922.200.00.086.00417.7035,922.200.00.00%0.00.00%0.00.00%86.0035,922.20100%ERROR:#REF!ERROR:#REF!02.01.12.07
OVALIN PARA EMPOTRAR EN
TERRAZASund7.00679.174,754.190.00.07.00679.174,754.190.00.00%0.00.00%0.00.00%7.004,754.19100%ERROR:#REF!ERROR:#REF!02.01.12.08
REVESTIMIENTO DE TABLERO CON MARMOL DORMITORIOS PRINCIPALES Y
VISITAm164.00323.4053,037.600.00.0164.00323.4053,037.600.00.00%0.00.00%0.00.00%164.0053,037.60100%ERROR:#REF!ERROR:#REF!02.01.12.09
REVESTIMIENTO DE TABLERO CON CUARZO PARA DORMITORIOS
SECUNDARIOSm130.00464.1060,333.000.00.0130.00464.1060,333.000.00.00%0.00.00%0.00.00%130.0060,333.00100%ERROR:#REF!ERROR:#REF!02.01.12.10
LAVATORIO SSHH DE
SERVICIOund32.00351.0011,232.000.00.032.00351.0011,232.000.00.00%0.00.00%0.00.00%32.0011,232.00100%ERROR:#REF!ERROR:#REF!02.01.12.11
TINA IMPORTADA KOHLER
und62.00482.5729,919.340.00.062.00482.5729,919.340.00.00%0.00.00%0.00.00%62.0029,919.34100%ERROR:#REF!ERROR:#REF!02.01.12.12
GRIFERA PARA OVALIN SSHH DORMITORIO
PRINCIPALund64.00465.9529,820.800.00.064.00465.9529,820.800.00.00%0.00.00%0.00.00%64.0029,820.80100%ERROR:#REF!ERROR:#REF!02.01.12.13
GRIFERA PARA OVALIN SSHH DE
VISITAund32.00465.9514,910.400.00.032.00465.9514,910.400.00.00%0.00.00%0.00.00%32.0014,910.40100%ERROR:#REF!ERROR:#REF!02.01.12.14
GRIFERA PARA OVALIN SSHH DORMITORIO
SECUNDARIOund86.00305.9526,311.700.00.086.00305.9526,311.700.00.00%0.00.00%0.00.00%86.0026,311.70100%ERROR:#REF!ERROR:#REF!02.01.12.15
GRIFERA PARA OVALIN SSHH TERRAZA
DUPLEXund7.00305.952,141.650.00.07.00305.952,141.650.00.00%0.00.00%0.00.00%7.002,141.65100%ERROR:#REF!ERROR:#REF!02.01.12.16
GRIFERA PARA LAVATORIO DE SSHH DE
SERVICIOund32.00272.088,706.560.00.032.00272.088,706.560.00.00%0.00.00%0.00.00%32.008,706.56100%ERROR:#REF!ERROR:#REF!02.01.12.17
GRIFERA INC/MEZCLADORA PARA DUCHA DORMITORIO
PRINCIPALund32.00613.9519,646.400.00.032.00613.9519,646.400.00.00%0.00.00%0.00.00%32.0019,646.40100%ERROR:#REF!ERROR:#REF!02.01.12.18
GRIFERA INC/MEZCLADORA PARA DUCHA DORMITORIO
SECUNDARIOund55.00463.9525,517.250.00.055.00463.9525,517.250.00.00%0.00.00%0.00.00%55.0025,517.25100%ERROR:#REF!ERROR:#REF!02.01.12.19
GRIFERA INC/MEZCLADORA PARA DUCHA DORMITORIO DE
SERVICIOund32.00233.957,486.400.00.032.00233.957,486.400.00.00%0.00.00%0.00.00%32.007,486.40100%ERROR:#REF!ERROR:#REF!02.01.12.20
GRIFERA INC/MEZCLADORA DE TINA PARA DORMITORIO
PRINCIPALund32.00828.9526,526.400.00.032.00828.9526,526.400.00.00%0.00.00%0.00.00%32.0026,526.40100%ERROR:#REF!ERROR:#REF!02.01.12.21
GRIFERA INC/MEZCLADORA DE TINA PARA DORMITORIO
SECUNDARIOund30.00541.9516,258.500.00.030.00541.9516,258.500.00.00%0.00.00%0.00.00%30.0016,258.50100%ERROR:#REF!ERROR:#REF!02.01.12.22
GRIFERA PARA LAVADERO DE
COCINAund32.00394.9112,637.120.00.032.00394.9112,637.120.00.00%0.00.00%0.00.00%32.0012,637.12100%ERROR:#REF!ERROR:#REF!02.01.12.23
GRIFERA PARA LAVADERO
und32.00224.917,197.120.00.032.00224.917,197.120.00.00%0.00.00%0.00.00%32.007,197.12100%ERROR:#REF!ERROR:#REF!02.01.12.24
JUEGO DE ACCESORIOS (PAPELERA, JABONERA,
TOALLERO)jgo125.00369.7846,222.500.00.0125.00369.7846,222.500.00.00%0.00.00%0.00.00%125.0046,222.50100%ERROR:#REF!ERROR:#REF!02.01.12.25
LAVADERO DE ACERO INOXIDABLE DOS
POZASund32.00406.6513,012.800.00.032.00406.6513,012.800.00.00%0.00.00%0.00.00%32.0013,012.80100%ERROR:#REF!ERROR:#REF!02.01.13
VARIOSERROR:#REF!ERROR:#REF!02.01.13.01 REVESTIMIENTO DE TABLERO
CON GRANITO PULIDO
(COCINA)m358.00320.00114,560.000.00.0358.00320.00114,560.000.00.00%0.00.00%0.00.00%358.00114,560.00100%ERROR:#REF!ERROR:#REF!02.01.13.02
JUNTA SISMICA
e=4"m21,900.008.9717,043.000.00.01,900.008.9717,043.000.00.00%0.00.00%0.00.00%1,900.0017,043.00100%ERROR:#REF!ERROR:#REF!02.01.13.03
SARDINEL DE DUCHAS ENCHAPADO CON
CERAMICOm119.0094.3711,230.030.00.0119.0094.3711,230.030.00.00%0.00.00%0.00.00%119.0011,230.03100%ERROR:#REF!ERROR:#REF!02.01.13.04
LAVADERO DE ALBAILERIA
ENCHAPADOund32.001,200.0038,400.000.00.032.001,200.0038,400.000.00.00%0.00.00%0.00.00%32.0038,400.00100%ERROR:#REF!ERROR:#REF!02.01.13.05
ESPEJOS
BISELADOSm2202.00136.5027,573.000.00.0202.00136.5027,573.000.00.00%0.00.00%0.00.00%202.0027,573.00100%ERROR:#REF!ERROR:#REF!02.02
SOTANOSERROR:#REF!ERROR:#REF!02.02.01
PISOSERROR:#REF!ERROR:#REF!02.02.01.01 PISO CON PLANCHAS DE MARMOL
DE e = 0.02
mm2180.00350.0063,000.000.00.0180.00350.0063,000.000.00.00%0.00.00%0.00.00%180.0063,000.00100%ERROR:#REF!ERROR:#REF!02.02.01.02
PISO DE MADERA ESTRUCTURADA PARA
GUARDERIAm237.8595.003,595.750.00.037.8595.003,595.750.00.00%0.00.00%0.00.00%37.853,595.75100%ERROR:#REF!ERROR:#REF!02.02.01.03
PISO DE JEBE
(GYMNASIO)m265.00100.006,500.000.00.065.00100.006,500.000.00.00%0.00.00%0.00.00%65.006,500.00100%ERROR:#REF!ERROR:#REF!02.02.01.04
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH (GYMNASIO Y
GUARDERIA)m223.8190.732,160.280.00.023.8190.732,160.280.00.00%0.00.00%0.00.00%23.812,160.28100%ERROR:#REF!ERROR:#REF!02.02.01.05
PISO PORCELANATO DE 0.60 X 0.60 EN SSHH
(DEPOSITO)m210.3590.73939.060.00.010.3590.73939.060.00.00%0.00.00%0.00.00%10.35939.06100%ERROR:#REF!ERROR:#REF!02.02.02
CONTRAZOCALOSERROR:#REF!ERROR:#REF!02.02.02.01 CONTRAZOCALO DE
MADERAm27.0013.00351.000.00.027.0013.00351.000.00.00%0.00.00%0.00.00%27.00351.00100%ERROR:#REF!ERROR:#REF!02.02.03
ZOCALOSERROR:#REF!ERROR:#REF!02.02.03.01 ZOCALO PARA SSHH (GYMNASIO
Y
GUARDERIA)m2125.0096.5612,070.000.00.0125.0096.5612,070.000.00.00%0.00.00%0.00.00%125.0012,070.00100%ERROR:#REF!ERROR:#REF!02.02.03.02
ZOCALO PARA SSHH
(DEPOSITO)m272.5496.567,004.460.00.072.5496.567,004.460.00.00%0.00.00%0.00.00%72.547,004.46100%ERROR:#REF!ERROR:#REF!02.02.04
CARPINTERIA DE MADERAERROR:#REF!ERROR:#REF!02.02.04.01 PUERTA DE
MADERA CONTRAPLACADA P-03 DE 1.00
X2.10Mund9.00770.006,930.001.611,235.8810.61770.008,165.880.00.00%0.00.00%0.00.00%10.618,165.88100%ERROR:#REF!ERROR:#REF!02.02.04.02
PUERTA DE MADERA CONTRAPLACADA P-04 DE
0.90X2.10Mund20.00595.0011,900.003.572,122.2123.57595.0014,022.210.00.00%0.00.00%0.00.00%23.5714,022.21100%ERROR:#REF!ERROR:#REF!02.02.04.03
PUERTA DE MADERA CONTRAPLACADA P-05 DE
0.80X2.10Mund35.00561.0019,635.006.243,501.6541.24561.0023,136.650.00.00%0.00.00%0.00.00%41.2423,136.65100%ERROR:#REF!ERROR:#REF!02.02.04.04
PUERTA DE MADERA CONTRAPLACADA P-06 DE
0.70X2.10Mund6.00531.003,186.001.07568.187.07531.003,754.180.00.00%0.00.00%0.00.00%7.073,754.18100%ERROR:#REF!ERROR:#REF!02.02.05
VENTANAS Y MAMPARASERROR:#REF!ERROR:#REF!02.02.05.01 VENTANA VA-22
(0.4 X
0.5)und42.0043.001,806.0015.53667.7057.5343.002,473.700.00.00%0.00.00%0.00.00%57.532,473.70100%ERROR:#REF!ERROR:#REF!02.02.05.02
MAMPARA M-13 (2.60 X
5.90)und3.004,602.0013,806.001.115,104.254.114,602.0018,910.250.00.00%0.00.00%0.00.00%4.1118,910.25100%ERROR:#REF!ERROR:#REF!02.02.05.03
MAMPARA M-15 (2.60 X
8.90)und2.006,942.0013,884.000.745,133.082.746,942.0019,017.080.00.00%0.00.00%0.00.00%2.7419,017.08100%ERROR:#REF!ERROR:#REF!02.02.06
PINTURAERROR:#REF!ERROR:#REF!02.02.06.01 PINTURA LATEX EN MUROS
INTERIORESm2600.0010.236,138.000.00.0600.0010.236,138.000.00.00%0.00.00%0.00.00%600.006,138.00100%ERROR:#REF!ERROR:#REF!02.02.06.02
PINTURA LATEX EN CIELO RASO
m2684.009.006,156.000.00.0684.009.006,156.000.00.00%0.00.00%0.00.00%684.006,156.00100%ERROR:#REF!ERROR:#REF!02.02.07
APARATOS Y ACCESORIOS SANITARIOSERROR:#REF!ERROR:#REF!02.02.07.01
OVALIN PARA EMPOTRAR GYMNASIO Y
GUARDERAund5.00679.173,395.850.00.05.00679.173,395.850.00.00%0.00.00%0.00.00%5.003,395.85100%ERROR:#REF!ERROR:#REF!02.02.07.02
REVESTIMIENTO DE TABLERO CON CUARZO (GYMNASIO Y
GUARDERA)m4.60464.102,134.860.00.04.60464.102,134.860.00.00%0.00.00%0.00.00%4.602,134.86100%ERROR:#REF!ERROR:#REF!02.02.07.03
GRIFERA PARA OVALIN PARA GYMNASIO Y
GUARDERIAund5.00294.671,473.350.00.05.00294.671,473.350.00.00%0.00.00%0.00.00%5.001,473.35100%ERROR:#REF!ERROR:#REF!02.02.07.04
GRIFERA INC/MEZCLADORA PARA
GYMNASIOund2.00613.951,227.900.00.02.00613.951,227.900.00.00%0.00.00%0.00.00%2.001,227.90100%ERROR:#REF!ERROR:#REF!02.02.07.05
INODORO SSHH (GYMNASIO Y
GUARDERIA)und3.00989.932,969.790.00.03.00989.932,969.790.00.00%0.00.00%0.00.00%3.002,969.79100%ERROR:#REF!ERROR:#REF!02.02.07.06
LAVATORIO SSHH ZONA DE
DEPOSITOund3.00351.001,053.000.00.03.00351.001,053.000.00.00%0.00.00%0.00.00%3.001,053.00100%ERROR:#REF!ERROR:#REF!02.02.07.07
INODORO SSHH ZONA DE
SERVICIOund3.00383.931,151.790.00.03.00383.931,151.790.00.00%0.00.00%0.00.00%3.001,151.79100%ERROR:#REF!ERROR:#REF!02.02.07.08
GRIFERA INC/MEZCLADORA PARA DUCHA (ZONA DE
DEPOSITO)und3.00233.95701.850.00.03.00233.95701.850.00.00%0.00.00%0.00.00%3.00701.85100%ERROR:#REF!ERROR:#REF!02.02.08
VARIOSERROR:#REF!ERROR:#REF!02.02.08.01 IMPLEMENTACION
SAUNAglb1.0045,000.0045,000.000.00.01.0045,000.0045,000.000.00.00%0.00.00%0.00.00%1.0045,000.00100%ERROR:#REF!ERROR:#REF!02.02.08.02
IMPLEMENTACION
GYMNASIOglb1.0050,000.0050,000.000.00.01.0050,000.0050,000.000.00.00%0.00.00%0.00.00%1.0050,000.00100%ERROR:#REF!ERROR:#REF!02.02.08.03
IMPLEMENTACION
VESTIDORglb2.0010,000.0020,000.000.00.02.0010,000.0020,000.000.00.00%0.00.00%0.00.00%2.0020,000.00100%ERROR:#REF!ERROR:#REF!02.02.08.04
IMPLEMENTACION
GUARDERIAglb2.0015,000.0030,000.000.00.02.0015,000.0030,000.000.00.00%0.00.00%0.00.00%2.0030,000.00100%ERROR:#REF!ERROR:#REF!02.02.08.05
ACCESORIOS DE
PISCINAglb1.0010,000.0010,000.000.00.01.0010,000.0010,000.000.00.00%0.00.00%0.00.00%1.0010,000.00100%ERROR:#REF!ERROR:#REF!03INSTALACIONES
ELECTRICASERROR:#REF!ERROR:#REF!03.01 S/C INSTALACIONES
ELECTRICASglb1.001,329,576.181,329,576.180.13166,197.021.131,329,576.181,495,773.200.54719,745.9248%0.020.020.020.0571,797.115%0.60791,543.0353%0.53704,230.1747%IIEE1,329,576.18166,197.021,495,773.20ERROR:#REF!ERROR:#REF!791,543.03704,230.1703.02
S/C EQUIPAMIENTO SISTEMA DETECCION ACI Y SISTEMAS DE
COMUNICACIONglb1.00112,033.30112,033.300.00.01.00112,033.30112,033.300.00.00%0.00.00%0.00.00%1.00112,033.30100%ERROR:#REF!ERROR:#REF!04INSTALACIONES
SANITARIASIIEE-EQ112,033.300.0112,033.30ERROR:#REF!ERROR:#REF!0.0112,033.3004.01
S/C INSTALACIONES
SANITARIASglb1.00805,631.53805,631.530.13100,703.941.13805,631.53906,335.470.66535,165.8759%0.020.020.020.0648,337.895%0.72583,503.7664%0.40322,831.7136%ERROR:#REF!ERROR:#REF!04.02
S/C EQUIPAMIENTO BOMBAS Y
DESAGUEglb1.00159,278.10159,278.100.01.00159,278.10159,278.100.00.00%0.00.00%0.00.00%1.00159,278.10100%ERROR:#REF!ERROR:#REF!04.03
S/C INSTALACION RED Y ACCESORIOS
ACIglb1.00203,777.69203,777.690.00.01.00203,777.69203,777.690.00.00%0.00.00%0.00.00%1.00203,777.69100%IISS805,631.53100,703.94906,335.47ERROR:#REF!ERROR:#REF!583,503.76322,831.7105INSTALACIONES
ELECTROMECANICASERROR:#REF!ERROR:#REF!05.01 ASCENSORES (suministro
-
colocacin)glb6.0091,000.00546,000.000.00.06.0091,000.00546,000.000.00.00%0.00.00%0.00.00%6.00546,000.00100%IISS-EQ363,055.790.0363,055.79ERROR:#REF!ERROR:#REF!0.0363,055.7905.02
ELEVADOR DE PLATAFORMA PARA
DISCAPACITADOSglb3.0027,550.0082,650.000.00.03.0027,550.0082,650.000.00.00%0.00.00%0.00.00%3.0082,650.00100%ERROR:#REF!ERROR:#REF!05.03
INSTALACION DE SISTEMA DE EXTRACCION DE
MONIXIDOglb1.0030,000.0030,000.000.00.01.0030,000.0030,000.000.00.00%0.00.00%0.00.00%1.0030,000.00100%ERROR:#REF!ERROR:#REF!06INSTALACIONES
DE GAS
GLPIIEM658,650.000.0658,650.00ERROR:#REF!ERROR:#REF!0.0658,650.0006.01
SISTEMA DE
GASglb1.0076,900.0076,900.000.3023,000.001.3076,900.0099,900.000.00.00%0.510.5139,335.6339%0.5139,335.6339%0.7960,564.3861%ERROR:#REF!ERROR:#REF!07AUTOMATIZACION
DOMOTICAGas76,900.0023,000.0099,900.0039,335.630.039,335.6360,564.3807.01
SISTEMA DE AUTOMATIZACION DE EDIFICIO,
DOMOTICAglb1.00370,500.00370,500.000.00.01.00370,500.00370,500.000.00.00%0.00.00%0.00.00%1.00370,500.00100%Domotica370,500.000.0370,500.000.00.00.0370,500.0008OBRAS
EXTERIORES Y HABILITACION URBANA0.00.008.01 S/C OBRAS EXTERIORES Y
AREAS
COMUNESglb1.00792,000.00792,000.000.00.01.00792,000.00792,000.000.00.00%0.00.00%0.00.00%1.00792,000.00100%Obr.
Ext792,000.000.0792,000.000.00.00.0792,000.0009AIRE
ACONDICIONADO0.00.00.009.01INGENIERIA E INSTALACION DE TUBERIAS DE
COBREglb272,818.000.01.00272,818.001.00272,818.00272,818.000.00.00%0.390.39107,422.0939%0.39107,422.0939%0.61165,395.9161%Aire
Acondicionado0.0272,818.00272,818.00107,422.090.0107,422.09165,395.910.010INSTALACION
DE CORNISAS0.00.00.010.01INSTALACION DE
CORNISASml5.300.010,234.0054,240.2010,234.005.3054,240.200.00.00%0.00.00%0.00.00%10,234.0054,240.20100%Cornisas0.054,240.2054,240.200.00.00.054,240.200.011CONTINGENCIA
GENERALglb108,000.000.01.00108,000.001.00108,000.00108,000.000.00.00%0.00.00%0.00.00%1.00108,000.00100%Contingencia
0.0108,000.00108,000.000.00.00.0108,000.000.00.00.0ERROR:#REF!COSTO
DIRECTO
S/..19,447,383.442,445,963.8221,893,347.258,639,369.5339.46%236,611.61263,974.65380,234.910.0880,821.14.02%9,520,190.743.48%12,373,156.656.52%19,447,383.42,445,963.821,893,347.3ERROR:#REF!ERROR:#REF!9,520,190.712,373,156.6GASTOS
GENERALES
S/..12.03%2,338,756.32294,153.3712.03%2,632,909.691,038,976.8039.46%28,455.0831,745.7845,727.320.0105,928.184.02%1,144,904.9943.48%1,488,004.756.52%GG2,338,756.3294,153.42,632,909.7ERROR:#REF!ERROR:#REF!1,144,905.01,488,004.7UTILIDAD
S/..8.50%1,653,027.59207,906.928.50%1,860,934.52734,346.4139.46%20,111.9922,437.8532,319.970.074,869.804.02%809,216.2143.48%1,051,718.356.52%1,653,027.6207,906.91,860,934.5ERROR:#REF!ERROR:#REF!809,216.21,051,718.3TOTAL
S/..23,439,167.3613%2,948,024.1126,387,191.4610,412,692.7439.46%285,178.68318,158.28458,282.200.01,061,619.124.02%11,474,311.9243.48%14,912,879.656.52%23,439,167.42,948,024.126,387,191.5ERROR:#REF!ERROR:#REF!11,474,311.914,912,879.6CON
IGV27,658,217.483,478,668.4513,539,688.117,597,197.923,439,167.362,948,024.1126,387,191.46ERROR:#REF!ERROR:#REF!11,474,311.9214,912,879.6OBS:
SIN SECTOR D
(ADICIONAL)1,252,710.560.00.0-0.00ERROR:#REF!ERROR:#REF!-0.00-0.00OkOkOkERROR:#REF!ERROR:#REF!OkOk23,439,167.3613%2,948,024.1126,387,191.4610,412,692.7439.46%285,178.68318,158.28458,282.200.01,061,619.124.02%11,474,311.9243.48%14,912,879.657%0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.097,088.26
Valor ganado(Original)
Analisis del Valor Ganado ERROR:#REF!WBSDESCRIPCINUNDPRESUPUESTO(BAC)VALOR GANADO (EV)COSTO REAL(AC)INDICEOBSERVACIONESSEM 07SEM 07CANT.P.U.TOTAL S/MONTO (S/.)CANTIDADP.U. REAL (S/.) MONTO (S/.)CPI
EDGOLF SUMMIT01CASCO VESTIDO01.01 OBRAS PRELIMINARES Y PROVISIONALES01.01.01 INSTALACION Y DESINSTALACION DE FAENASglb1.0061,000.0061,000.000.00.00.001.01.02 TRANSPORTE VERTICAL Y HORIZONTAL DE MATERIALES EN OBRAglb1.00359,341.80359,341.805,749.470.020.00.001.01.03 TRAZO Y REPLANTEO INICIAL - DURANTE LA EJECUCION DE OBRAmes12.0014,544.00174,528.002,545.200.180.00.001.01.04 SERVICIO DE BOMBEO DE CONCRETO PREMEZCLADO CON EQUIPO PROPIOglb1.0091,632.0091,632.001,145.400.010.00.001.01.05 DEMOLICION CONSTRUCCION EXISTENTEgbl0.0100,000.000.00.00.00.001.02 SOTANOS A,B,C & D01.02.01 MOVIMIENTO DE TIERRAS01.02.01.01 EXCAVACION MASIVA Y ELIMINACION DE MATERIAL EXCEDENTEglb0.0544,953.920.00.00.00.001.02.01.02 NIVELACION INTERIOR APISONADO MANUALm25,075.747.2136,596.080.00.00.001.02.02 CONCRETO SIMPLE01.02.02.01 SOLADOS01.02.02.01.01 SOLADOS CONCRETO f'c=100 kg/cm2 h=2"m2693.968.195,683.53327.6040.000.00.001.02.02.02 CIMIENTOS CORRIDOS01.02.02.02.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRAm370.41118.458,340.062,321.6219.600.00.001.02.02.03 SOBRECIMIENTO01.02.02.03.01 ENCOFRADO Y DESENCOFRADO NORMAL PARA SOBRECIMIENTO HASTA 0.30 mm234.3024.13827.660.00.00.001.02.02.03.02 CONCRETO 1:8+25% PM PARA SOBRECIMIENTOS m334.67857.0329,713.230.00.00.001.02.02.04 CALZADURAS01.02.02.04.01 CONCRETO CALZADURAS MEZCLA 1:10 + 30% P.G.m3130.48167.1721,812.340.00.00.001.02.02.04.02 ENCOFRADO CALZADURASm2181.4847.218,567.670.00.00.001.02.03 CONCRETO ARMADO01.02.03.01 ZAPATAS01.02.03.01.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg7,950.643.5928,542.800.00.00.001.02.03.01.02 ENCOFRADO DE ZAPATASm2448.5428.8812,953.830.00.00.001.02.03.01.03 CONCRETO PREMEZCLADO ZAPATAS f'c=210 kg/cm2m3216.01243.5452,606.690.00.00.001.02.03.02 CIMIENTOS ARMADOS01.02.03.02.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg9,285.003.5933,333.140.00.00.001.02.03.02.02 ENCOFRADO CIMIENTOS ARMADOSm2355.8631.6511,262.871,100.1534.760.00.001.02.03.02.03 CONCRETO PREMEZCLADO CIMETACIONES f'c=210 kg/cm2 m3139.56257.3235,911.324,117.1216.000.00.001.02.03.03 MUROS DE CONTENCION01.02.03.03.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg30,527.083.59109,592.220.00.00.001.02.03.03.02 ENCOFRADO METALICO PARA MUROS DE CONTENCIONm22,639.8044.04116,256.876,606.88150.020.00.001.02.03.03.03 CONCRETO PREMEZCLADO MUROS DE CONTENCION f'c=350 kg/cm2 m3376.76376.09141,693.865,641.3515.000.00.001.02.03.04 COLUMNAS01.02.03.04.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg31,418.413.59112,792.090.00.00.001.02.03.04.02 ENCOFRADO METALICO EN COLUMNAS SOTANOm21,217.1138.6046,980.510.00.00.001.02.03.04.03 CONCRETO PREMEZCLADO COLUMNAS f'c=350 kg/cm2 m3113.17298.4233,772.362,387.368.000.00.001.02.03.05 VIGAS01.02.03.05.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg107,568.053.59386,169.300.00.00.001.02.03.05.02 ENCOFRADO DE VIGAS SOTANOm22,878.8245.80131,850.070.00.00.001.02.03.05.03 CONCRETO PREMEZCLADO EN VIGAS f'c=210 kg/cm2 m350.86271.1913,792.720.00.00.001.02.03.05.04 CONCRETO PREMEZCLADO EN VIGAS f'c=350 kg/cm2 m3489.01307.30150,272.770.00.00.001.02.03.05.05 CONCRETO PREMEZCLADO EN VIGAS f'c=420 kg/cm2 m320.59341.957,040.750.00.00.001.02.03.06 LOSAS ALIGERADAS TIPO FIRTH e=0.20 m01.02.03.06.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg9,266.973.5933,268.420.00.00.001.02.03.06.02 APUNTALAMIENTO VIGUETAS PRETENSADAS e=0.20 mm21,652.1126.5343,830.510.00.00.001.02.03.06.03 CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210 kg/cm2 e=0.20 mm3168.50265.4144,721.590.00.00.001.02.03.06.04 BOVEDILLA DE CONCRETO 15 @ 50 e=0.20 mund11,754.603.5041,141.100.00.00.001.02.03.06.05 VIGUETAS PRETENSADAS TIPO V-101 e=0.20 mm2,607.6113.8636,141.470.00.00.001.02.03.06.06 VIGUETAS PRETENSADAS TIPO V-103 e=0.20 mm688.2616.7411,521.470.00.00.001.02.03.07 LOSAS ALIGERADAS TIPO FIRTH e=0.25 m01.02.03.07.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg1,431.453.595,138.910.00.00.001.02.03.07.02 APUNTALAMIENTO VIGUETAS PRETENSADAS e=0.25 mm2681.9726.5318,092.570.00.00.001.02.03.07.03 BOVEDILLA DE CONCRETO 20 @ 50 e=0.25 mund5,126.563.5017,942.960.00.00.001.02.03.07.04 CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210 kg/cm2 e=0.25 mm365.50265.4117,384.360.00.00.001.02.03.07.05 VIGUETAS PRETENSADAS TIPO V-101 e=0.25 mm254.5113.863,527.510.00.00.001.02.03.07.06 VIGUETAS PRETENSADAS TIPO V-105 e=0.25 mm917.7918.6417,107.610.00.00.001.02.03.08 LOSAS MACIZAS e=0.15 m01.02.03.08.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg2,880.913.5910,342.470.00.00.001.02.03.08.02 ENCOFRADO METALICO LOSA MACISA e=0.15 mm2384.8142.0016,162.050.00.00.001.02.03.08.03 CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.15 mm353.22246.4213,114.470.00.00.001.02.03.09 LOSAS MACIZAS e=0.20 m01.02.03.09.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg5,113.033.5918,355.780.00.00.001.02.03.09.02 ENCOFRADO METALICO LOSA MACISA e=0.20 mm2260.9842.0010,961.160.00.00.001.02.03.09.03 CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.20 mm352.20246.4212,863.120.00.00.001.02.03.10 LOSAS MACIZAS e=0.30 m01.02.03.10.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg2,445.213.598,778.300.00.00.001.02.03.10.02 ENCOFRADO METALICO LOSA MACISA e=0.30 mm2197.0042.008,274.000.00.00.001.02.03.10.03 CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 e=0.30 mm359.10246.4214,563.420.00.00.001.02.03.11 ESCALERAS01.02.03.11.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg1,023.723.593,675.150.00.00.001.02.03.11.02 ENCOFRADO NORMAL EN ESCALERAm2167.1270.1911,730.150.00.00.001.02.03.11.03 CONCRETO PREMEZCLADO ESCALERAS f'c=210 kg/cm2 m325.90251.806,521.620.00.00.001.02.03.12 LOSA DE CONCRETO APOYADA EN TERRENO01.02.03.12.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg2,603.533.599,346.670.00.00.001.02.03.12.02 ENCOFRADO NORMAL EN LOSA DE PISOm2350.5770.1924,606.510.00.00.001.02.03.12.03 CONCRETO PREMEZCLADO LOSA DE PISO f'c=210 kg/cm2 m31,001.60251.80252,202.880.00.00.001.02.03.12.04 JUNTA DE MURO CON TECKNOPOR e=2"m2178.3617.583,135.570.00.00.001.02.03.12.05 CORTE DE LOSA EN CONCRETO FRESCO CON DISCO (JUNTAS)m528.002.001,056.000.00.00.001.02.03.13 CISTERNA01.02.03.13.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg3,659.303.5913,136.890.00.00.001.02.03.13.02 ENCOFRADO NORMAL EN CISTERNAm2332.5170.1923,338.880.00.00.001.02.03.13.03 CONCRETO PREMEZCLADO CISTERNA f'c=210 kg/cm2 m382.25251.8020,710.550.00.00.001.02.03.13.04 WATER STOP DE 9"m31.157.85244.530.00.00.001.02.03.13.05 TARRAJEO IMPERMEABILIZADOm277.5529.242,267.560.00.00.001.02.04 TABIQUERIA01.02.04.01 TABIQUE LADRILLO BLANCO P7 LA CASAm21,935.0066.15128,000.250.00.00.001.02.04.02 TABIQUE LADRILLO BLANCO P10 LA CASAm2353.0072.4525,574.850.00.00.001.02.05 REVOQUES, ENLUCIDOS, MOLDURAS, CIELOS RASOS01.02.05.01 TARRAJEO CON IMPERMEABILIZANTE EN CISTERNAm2184.7215.652,890.870.00.00.001.02.05.02 TARRAJEO CON IMPERMEABILIZANTE EN PISCINAm2390.7115.656,114.610.00.00.001.02.05.03 SOLAQUEO DE LOSAS MACIZASm23,976.0010.0840,078.080.00.00.001.02.05.04 SOLAQUEO INTERIOR EN MUROSm21,500.008.9113,365.000.00.00.001.02.05.05 SOLAQUEO DE COLUMNASm2697.4610.387,239.630.00.00.001.02.05.06 SOLAQUEO DE VIGASm22,090.559.0518,919.480.00.00.001.02.05.07 VESTIDURA DE DERRAMESm525.7010.285,404.200.00.00.001.03 TORRES A, B, C01.03.01 CONCRETO ARMADO01.03.01.01 MUROS DE CONCRETO ARMADO01.03.01.01.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg104,107.483.59373,745.850.00.00.001.03.01.01.02 CONCRETO PREMEZCLADO MUROS DE CONCRETO ARMADO f'c=210 kg/cm2 m31,095.47257.67282,269.750.00.00.001.03.01.01.03 ENCOFRADO MURO DOS CARAS h=1.80 mm211,804.8545.11532,516.780.00.00.001.03.01.02 COLUMNAS01.03.01.02.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg70,130.393.59251,768.109,473.042,638.730.00.001.03.01.02.02 ENCOFRADO METALICO EN COLUMNAS TORREm23,564.0038.60137,570.401,366.0535.390.00.001.03.01.02.03 CONCRETO PREMEZCLADO COLUMNAS f'c=350 kg/cm2 m3246.00298.4273,411.320.00.00.001.03.01.03 VIGAS01.03.01.03.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg53,113.403.59190,677.110.00.00.001.03.01.03.02 ENCOFRADO DE VIGAS TECHOm21,768.1445.8080,980.83479.0710.460.00.001.03.01.03.03 CONCRETO PREMEZCLADO EN VIGAS f'c=210 kg/cm2 m3393.50240.5294,644.620.00.00.001.03.01.04 LOSAS MACIZAS e=0.15 m01.03.01.04.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg183.183.59657.620.00.00.001.03.01.04.02 ENCOFRADO METALICO LOSA MACISAm20.042.000.00.00.00.001.03.01.04.03 CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 m30.0246.420.00.00.00.001.03.01.05 LOSAS MACIZAS e=0.20 m01.03.01.05.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg63,231.853.59227,002.340.00.00.001.03.01.05.02 ENCOFRADO METALICO LOSA MACISAm25,813.1242.00244,151.042,208.7852.590.00.001.03.01.05.03 CONCRETO PREMEZCLADO LOSA MACISA f'c=210 kg/cm2 m3944.38246.42232,714.128,131.8633.000.00.001.03.01.06 LOSAS ALIGERADAS TIPO FIRTH e=0.25 m01.03.01.06.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg36,389.873.59130,639.630.00.00.001.03.01.06.02 APUNTALAMIENTO VIGUETAS PRETENSADASm27,488.1626.53198,660.882,920.42110.080.00.001.03.01.06.03 BOVEDILLA DE CONCRETO 20 @ 50und79,930.003.50279,755.003,368.17962.330.00.001.03.01.06.04 CONCRETO PREMEZCLADO LOSA ALIGERADA f'c=210 kg/cm2m31,038.82265.41275,713.220.00.00.001.03.01.06.05 VIGUETAS PRETENSADAS TIPO V-101m6,209.7713.8686,067.34515.8537.220.00.001.03.01.06.06 VIGUETAS PRETENSADAS TIPO V-102m4,544.3715.4770,301.33662.5542.830.00.001.03.01.06.07 VIGUETAS PRETENSADAS TIPO V-103m995.5116.7416,664.840.00.00.001.03.01.06.08 VIGUETAS PRETENSADAS TIPO V-104m93.2846.164,305.570.00.00.001.03.01.06.09 VIGUETAS PRETENSADAS TIPO V-105m6,458.7418.64120,390.911,005.3553.940.00.001.03.01.07 ESCALERAS01.03.01.07.01 ACERO CORRUGADO FY= 4200 kg/cm2 GRADO 60 kg3,869.723.5913,892.290.00.00.001.03.01.07.02 ENCOFRADO NORMAL EN ESCALERAm2368.8070.1925,886.090.00.00.001.03.01.07.03 CONCRETO PREMEZCLADO ESCALERAS f'c=210 kg/cm2 m380.50251.8020,269.900.00.00.001.03.01.08 VARIOS01.03.01.08.01 CURADO CON AGUAm225,735.001.0426,764.40520.00500.000.00.001.03.01.08.02 JUNTA DE MURO CON TECKNOPOR e=2"m21,402.4417.5824,654.90703.2040.000.00.001.03.02 MUROS DE ALBAILERIA01.03.02.01 MURO LADRILLO K.K DE ARCILLA 18H ( 09x013x0.24) AMARRE DE CABEZAm22,002.4983.97168,149.09597.877.120.00.001.03.02.02 MURO LADRILLO K.K.DE ARCILLA 18 H ( 0.09x0.13x0.24) AMARRE DE SOGA m211,046.7051.82572,439.9915,490.03298.920.00.001.03.03 TABIQUERIA01.03.03.01 TABIQUE LADRILLO BLANCO P7 LA CASAm22,482.0066.15164,184.300.00.00.001.03.03.02 TABIQUE LADRILLO BLANCO P10 LA CASAm2397.0072.4528,762.650.00.00.001.03.04 REVOQUES, ENLUCIDOS Y MOLDURAS01.03.04.01 TARRAJEO EN MURO INTERIORES, MEZ C:A. 1:4 E=1.5CMm235,311.1317.90632,069.2349,821.792,783.340.00.001.03.04.02 TARRAJEO DE CIELORASOm215,540.6325.35393,954.975,298.15209.000.00.001.03.04.03 TARRAJEO DE MUROS EXTERIORESm23,286.8321.5470,798.324,957.65230.160.00.001.03.04.04 TARRAJEO PRIMARIO Y RAYADOm21,189.2315.1418,004.940.00.00.001.03.04.05 TARRAJEO DE COLUMNASm22,941.2922.0064,708.380.00.00.001.03.04.06 TARRAJEO EN CAJA DE ASCENSORm21,106.6618.3620,318.280.00.00.001.03.04.07 VESTIDURA DE DERRAMESm29,134.8110.28299,505.8511,602.621,128.660.00.001.03.04.08 CONTRAPISO DE 2"m214,316.3715.23218,038.3237,465.802,460.000.00.002ARQUITECTURA02.01 TORRES A,B,C y D02.01.01 PISOS02.01.01.01 PISO DE MADERA MACHIHEMBRADO m28,614.0895.00818,337.600.00.00.002.01.01.02 PISO PORCELANATO DE 0.60 X 0.60 EN COCINAm21,055.6699.66105,207.080.00.00.002.01.01.03 PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DORMITORIO PRINCIPAL m2299.7190.7327,192.690.00.00.002.01.01.04 PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DE VISITA m2136.0090.7312,339.280.00.00.002.01.01.05 PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DORMITORIOS SECUNDARIOSm2340.1988.6330,151.04610.666.890.00.002.01.01.06 PISO PORCELANATO DE 0.60 X 0.60 EN SSHH EN LAVANDERAm2547.3999.6654,552.890.00.00.002.01.01.07 PISO PORCELANATO DE 0.60 X 0.60 EN DORMITORIOS DE SERVICIOSm2213.3399.6621,260.470.00.00.002.01.01.08 PISO PORCELANATO DE 0.60 X 0.60 EN SSHH DE SERVICIOm286.9499.668,664.440.00.00.002.01.01.09 PISO PORCELANATO DE 0.60 X 0.60 EN TERRAZASm22,161.09130.63282,303.190.00.00.002.01.01.10 PISO PORCELANATO DE 0.60 X 0.60 EN PISCINAm2445.00130.6358,130.350.00.00.002.01.02 CONTRAZOCALOS02.01.02.01 CONTRAZOCALO DE MADERAm8,476.4213.00110,193.460.00.00.002.01.02.02 CONTRAZOCALO PORCELANATO m2,177.4822.5549,102.170.00.00.002.01.03 ZOCALOS02.01.03.01 ZOCALO PARA SSHH DORMIT. PRINCIPALm2950.40163.05154,962.720.00.00.002.01.03.02 ZOCALO PARA SSHH DORMIT. PRINCIPALm2616.00101.6262,597.920.00.00.002.01.03.03 ZOCALO PARA SSHH DORMIT. SECUNDARIOm22,263.2572.22163,451.922,879.4139.870.00.002.01.03.04 ZOCALO PARA SSHH DORMIT. DE SERVICIOm2616.0066.9741,253.521,411.7321.080.00.002.01.03.05 ZOCALO DE GRANITO PARA COCINAm2250.60320.0080,192.000.00.00.002.01.04 REVESTIMIENTOS DE GRADAS Y ESCALERAS02.01.04.01 TARRAJEO FONDO DE ESCALERAS (DPTO.)m267.7330.832,088.120.00.00.002.01.04.02 PASOS Y CONTRAPASOS (DPTO)m201.60100.0020,160.000.00.00.002.01.04.03 TARRAJEO FONDO DE ESCALERAS (SERVICIO)m2245.0057.1313,996.850.00.00.002.01.04.04 PASOS Y CONTRAPASOS DE ESCALERAS (SERVICIO)m2356.00114.9240,911.520.00.00.002.01.05 CUBIERTAS02.01.05.01 LADRILLO PASTELERO 0.25x0.25x0.03 m.ASENTADO CON MORTERO 1:4m2830.5545.4937,781.720.00.00.002.01.06 CARPINTERIA DE MADERA02.01.06.01 PUERTA DE MADERA CONTRAPLACADA P-03 DE 1.00 X2.10Mund42.46770.0032,695.430.00.00.002.01.06.02 PUERTA DE MADERA CONTRAPLACADA P-04 DE 0.90X2.10Mund471.06595.00280,279.760.00.00.002.01.06.03 PUERTA DE MADERA CONTRAPLACADA P-05 DE 0.80X2.10Mund168.52561.0094,539.430.00.00.002.01.06.04 PUERTA DE MADERA CONTRAPLACADA P-06 DE 0.70X2.10Mund171.17531.0090,893.040.00.00.002.01.07 CLOSETS02.01.07.01 CLOSET TIPO-01m565.00500.00282,500.000.00.00.002.01.07.02 CLOSET TIPO-02m723.00500.00361,500.000.00.00.002.01.07.03 CLOSET ROPA BLANCAm168.00500.0084,000.000.00.00.002.01.07.04 MUEBLE DE COCINA BAJOm490.24400.00196,097.470.00.00.002.01.07.05 MUEBLE DE COCINA ALTO m314.23600.00188,535.200.00.00.002.01.07.06 MUEBLE DE DESPENSAm117.35600.0070,407.340.00.00.002.01.08 CARPINTERIA METALICA02.01.08.01 BARANDA EN TERRAZAm210.00307.5064,575.000.00.00.002.01.08.02 BARANDAS METALICASm180.90220.0039,798.000.00.00.002.01.08.03 ESCALERA DE GATOm15.0067.501,012.500.00.00.002.01.09 CERRAJERIA02.01.09.01 CERRADURA PARA PUERTA PRINCIPALund32.00165.105,283.200.00.00.002.01.09.02 CERRADURA PARA PUERTA INTERIORESund391.00115.9345,328.630.00.00.002.01.09.03 CERRADURA PARA PUERTA DE BAOSund220.0097.4921,447.800.00.00.002.01.09.04 BISAGRAS CAPUCHINA ALUMINIZADA DE 3 1/2 X 3 1/2"und1,929.0014.1727,333.930.00.00.002.01.10 VENTANAS Y MAMPARAS02.01.10.01 VENTANA V-1 (2.25 X 2.2)und110.951,089.00120,820.950.00.00.002.01.10.02 VENTANA V-1 (2.25 X 2.2) INSULADAund2.742,178.005,966.470.00.00.002.01.10.03 VENTANA V-2 (2.25 X 4.525) INSULADAund1.374,479.206,135.220.00.00.002.01.10.04 VENTANA V-3 (2.25 X 3.5)und2.741,733.604,749.070.00.00.002.01.10.05 VENTANA V-4 (2.25 X 4.575) INSULADAund27.394,527.60124,030.180.00.00.002.01.10.06 VENTANA V-5 (2.25 X 5.85)und5.482,895.2015,862.360.00.00.002.01.10.07 VENTANA V-5 (2.25 X 5.85) INSULADAund6.855,790.4039,655.910.00.00.002.01.10.08 VENTANA V-7 (1.75 X 2.8)und5.481,078.005,906.200.00.00.002.01.10.09 VENTANA V-8 (1.75 X 2.1)und6.85809.605,544.600.00.00.002.01.10.10 VENTANA V-9 (1.75 X 3.1)und4.111,194.604,908.770.00.00.002.01.10.11 VENTANA V-10 (1.75 X 2.15)und10.96827.209,064.210.00.00.002.01.10.12 VENTANA V-11 (1.75 X 2.05)und4.11789.803,245.400.00.00.002.01.10.13 VENTANA V-12 (1.75 X 2.2)und15.07847.0012,761.610.00.00.002.01.10.14 VENTANA V-13 (1.75 X 2.825)und30.131,086.8032,749.270.00.00.002.01.10.15 VENTANA V-14 (1.75 X 2.25)und31.50866.8027,307.130.00.00.002.01.10.16 VENTANA V-15 (1.75 X 3.7)und31.501,425.6044,911.220.00.00.002.01.10.17 VENTANA V-16 (1.75 X 3)und6.851,155.007,910.090.00.00.002.01.10.18 VENTANA V-17 (1.75 X 3.15)und20.551,212.2024,905.480.00.00.002.01.10.19 VENTANA V-18 (1.75 X 2.925)und27.391,126.4030,856.880.00.00.002.01.10.20 VENTANA V-19 (2.25 X 5.025) INSULADAund5.484,976.4027,264.940.00.00.002.01.10.21 VENTANA V-20 (2.25 X 2.25)und8.221,113.209,148.580.00.00.002.01.10.22 VENTANA V-21 (2.25 X 4.8)und4.112,376.009,763.310.00.00.002.01.10.23 VENTANA V-22 (2.25 X 1.9)und2.74941.602,579.440.00.00.002.01.10.24 VENTANA VA-1 (0.45 X 1)und9.5996.75927.640.00.00.002.01.10.25 VENTANA VA-2 (0.45 X 2.2)und1.37212.85291.540.00.00.002.01.10.26 VENTANA VA-3 (0.45 X 0.55)und15.0753.75809.840.00.00.002.01.10.27 VENTANA VA-4 (1.55 X 0.6)und57.53199.9511,502.710.00.00.002.01.10.28 VENTANA VA-5 (0.45 X 0.5)und87.6649.454,334.870.00.00.002.01.10.29 VENTANA VA-6 ( 0.45 X 0.6)und9.5943.00412.280.00.00.002.01.10.30 VENTANA VA-7 ( 0.45 X 0.6)und6.8558.05397.560.00.00.002.01.10.31 VENTANA VA-8 (0.45 X 0.775)und28.7675.252,164.490.00.00.002.01.10.32 VENTANA VA-9 (0.45 X 0.525)und2.7451.60141.350.00.00.002.01.10.33 VENTANA VA-10 (0.45 X 0.4)und8.2238.70318.050.00.00.002.01.10.34 VENTANA VA-11 (0.45 X 0.675)und2.7464.50176.690.00.00.002.01.10.35 VENTANA VA-12 (1.55 X 1)und9.59333.253,195.200.00.00.002.01.10.36 VENTANA VA-13 (0.45 X 1.85)und6.85178.451,222.130.00.00.002.01.10.37 VENTANA VA-14 (0.45 X 0.7)und6.8568.80471.180.00.00.002.01.10.38 VENTANA VA-15 (0.45 X 0.85)und27.3981.702,238.110.00.00.002.01.10.39 VENTANA VA-16 (0.45 X 0.8)und16.4477.401,272.190.00.00.002.01.10.40 VENTANA VA-17 (0.45 X 1.2)und2.74116.10318.050.00.00.002.01.10.41 VENTANA VA-18 (0.45 X 0.55)und17.8153.75957.090.00.00.002.01.10.42 VENTANA VA-19 (0.45 X 0.45)und1.3743.0058.900.00.00.002.01.10.43 VENTANA VA-20 (0.45 X 0.8)und1.3777.40106.020.00.00.002.01.10.44 VENTANA VA-21 (0.45 X 1)und6.8596.75662.600.00.00.002.01.10.45 MAMPARA M-1 (2.75 X 2.25)und4.111,856.257,627.580.00.00.002.01.10.46 MAMPARA M-2 (2.75 X 4.80)und1.373,960.005,424.060.00.00.002.01.10.47 MAMPARA M-3 (2.75 X 6.60)und6.855,445.0037,290.420.00.00.002.01.10.48 MAMPARA M-4 (2.75 X 6.88)und32.875,673.00186,489.060.00.00.002.01.10.49 MAMPARA M-5 (2.75 X 1.78)und2.741,464.004,010.520.00.00.002.01.10.50 MAMPARA M-6 (2.30 X 6.60)und1.374,554.006,237.670.00.00.002.01.10.51 MAMPARA M-7 (2.30 X 2.80)und1.372,622.003,591.390.00.00.002.01.10.52 MAMPARA M-8 (2.30 X 2.90)und1.372,001.002,740.790.00.00.002.01.10.53 MAMPARA M-9 (2.30 X 3.95)und1.372,727.003,735.210.00.00.002.01.10.54 MAMPARA M-10 (2.30 X 6.88)und6.854,743.0032,482.730.00.00.002.01.10.55 MAMPARA M-11 (2.30 X 4.58)und5.483,156.0017,291.250.00.00.002.01.10.56 MAMPARA M-12 (2.30 X 5.45)und1.373,762.005,152.860.00.00.002.01.11 PINTURA02.01.11.01 PINTURA LATEX EN MUROS INTERIORESm229,598.5210.23302,792.860.00.00.002.01.11.02 PINTURA LATEX EN MUROS EXTERIORES m23,963.0011.2044,385.600.00.00.002.01.11.03 PINTURA LATEX EN CIELO RASO m214,423.919.00129,815.190.00.00.002.01.11.04 EMPAPELADO DE BAO DE VISITASm2633.6026.2516,632.000.00.00.002.01.12 APARATOS Y ACCESORIOS SANITARIOS02.01.12.01 INODORO SSHH DE VISITA Y DORMITORIO PRINCIPALund64.001,030.2565,936.000.00.00.002.01.12.02 INODORO SSHH DORMITORIO SECUNDARIOund86.00850.2573,121.500.00.00.002.01.12.03 INODORO SSHH TERRAZA DUPLEXund7.001,030.257,211.750.00.00.002.01.12.04 INODORO SSHH DE SERVICIOund32.00444.2514,216.000.00.00.002.01.12.05 OVALIN PARA EMPOTRAR DORM. PRINCIPALund96.00679.1765,200.320.00.00.002.01.12.06 OVALIN PARA EMPOTRAR DORM. SECUNDARIOund86.00417.7035,922.200.00.00.002.01.12.07 OVALIN PARA EMPOTRAR EN TERRAZASund7.00679.174,754.190.00.00.002.01.12.08