Professional Documents
Culture Documents
VALOR REFERENCIAL
MONTO CONTRATADO
MES
RESIDENTE
INICIO DE OBRA
PLAZO DE EJECUCION
:
:
:
:
:
:
S/.329,970.00
S/.329,970.00
Jun-16
ARQ. VICTOR FABIAN SALINAS GONZALES
03 de mayo. Del 2016
150 d.c
Nro. VALORIZACION
AL MES DE
AO
1
junio/2016
2016
VALOR REFERENCIAL
MONTO CONTRATADO
MES
RESIDENTE
INICIO DE OBRA
PLAZO DE EJECUCION
:
:
:
:
:
:
###
###
Nro. VALORIZACION
AL MES DE
AO
I).
Jun-16
ARQ. VICTOR FABIAN SALINAS GONZALES
03 de mayo. Del 2016
150 d.c
1
junio/2016
2016
VALORIZACION NETA
1.1 Monto Neto Valorizado
(V)
153,509.04
###
ULTIFAMILIAR
Item Descripcin
EXP. TEC
Actual
%
01
SEGURIDAD EN OBRA
02
DEMOLICION
03
TRABAJOS PRELIMINARES
04
MOVIMIENTO DE TIERRAS
05
06
MUROS Y TABIQUES
07
COBERTURAS
08
REVOQUES Y ENLUCIDOS
09
PISOS Y PAVIMENTOS
10
ZOCALOS Y ENCHAPES
11
CONTRAZOCALOS
12
REVESTIMIENTO DE ESCALERA
13
CARPINTERIA DE MADERA
14
VIDRIOS Y CRISTALES
15
16
INSTALACIONES ELECTRICAS
17
INSTALACIONES SANITARIAS
18
PINTURA
19
CARPINTERIA DE FIERRO
20
OTROS
TOTAL
PORCENTAJE DE AVANCE
Acumulado
S/.
Saldo
S/.
S/.
S/.
S/.
S/.
S/.
6,200.00
15,419.50
2,850.00
130.53
100.00%
100.00%
100.00%
100.00%
S/.
S/.
S/.
S/.
6,200.00
15,419.50
2,850.00
130.53
100.00%
100.00%
100.00%
100.00%
S/.
S/.
S/.
S/.
6,200.00
15,419.50
2,850.00
130.53
0.00%
0.00%
0.00%
0.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,286.95
7,711.81
20,269.86
1,097.51
22,919.02
2,934.33
26,462.40
1,920.00
37,276.76
35,373.80
9,312.00
3,200.00
900.00
17,253.00
8,673.99
6,140.00
12,353.60
6,468.82
25,750.00
4,345.59
53,720.53
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
66.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.03%
30.59%
0.00%
0.00%
91.16%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,286.95
7,711.81
20,269.86
1,097.51
22,919.02
2,934.33
17,661.60
4,080.00
1,978.82
48,969.12
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
66.74%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.03%
30.59%
0.00%
0.00%
91.16%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,286.95
7,711.81
20,269.86
1,097.51
22,919.02
2,934.33
17,661.60
4,080.00
1,978.82
48,969.12
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
33.26%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
66.97%
69.41%
100.00%
100.00%
8.84%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
329,970.00
8,800.80
1,920.00
37,276.76
35,373.80
9,312.00
3,200.00
900.00
17,253.00
8,673.99
6,140.00
8,273.60
4,490.00
25,750.00
4,345.59
4,751.41
153,509.04
153,509.04
176,460.95
46.52%
46.52%
53.48%
CRONOGRAMA DE OB
TAREA
ITEM
COSTO DE ACTIVIDAD
S/.
ID
PROYECTO VIVIENDA 2DO NIVEL
1.00
2.00
3.00
4.00
5.00
SEGURIDAD EN OBRA
DEMOLICION
TRABAJOS PRELIMINARES
MOVIMIENTO DE TIERRAS
OBRAS DE CONCRETO ARMADO
S/.
S/.
S/.
S/.
6,200.00
15,419.50
2,850.00
130.53
S/.
S/.
S/.
S/.
S/.
S/.
1,286.95
7,711.81
20,269.86
1,097.51
22,919.02
2,934.33
MUROS Y TABIQUES
S/.
26,462.40
COBERTURAS
S/.
1,920.00
REVOQUES Y ENLUCIDOS
PISOS Y PAVIMENTOS
ZOCALOS Y ENCHAPES
CONTRAZOCALOS
REVESTIMIENTO DE ESCALERA
CARPINTERIA DE MADERA
VIDRIOS Y CRISTALES
APARATOS SANITARIOS Y ACCESORIOS
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
PINTURA
CARPINTERIA DE FIERRO
OTROS
S/.
37,276.76
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
35,373.80
9,312.00
3,200.00
900.00
17,253.00
8,673.99
6,140.00
12,353.60
6,468.82
25,750.00
4,345.59
53,720.53
ZAPATAS:
COLUMNAS:
VIGAS:
LOSAS ARMADAS e = 20 cm
LOSAS ALIGERADAS :
e=20cm
ESCALERA :
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
HITO DE FINALIZACION
S/. 329,970.00
AVANCE
DURACION % de
avance
dias
FALTANTE
dias
03/05/16
03/05/16
09/05/16
12/05/16
12/05/16
03/05/16
07/05/16
11/05/16
12/05/16
11/06/16
1
5
3
1
26
100%
100%
100%
100%
100%
1
5
3
1
26
0
0
0
0
0
13/05/16
30/05/16
13
100%
13
30/08/16
15/09/16
15
0%
15
15/06/16
18/07/16
01/08/16
01/08/16
08/08/16
01/08/16
08/08/16
22/08/16
03/06/16
30/05/16
24/08/16
12/09/16
03/05/16
15/07/16
30/07/16
15/08/16
06/08/16
13/08/16
06/08/16
13/08/16
27/08/16
20/07/16
10/06/16
30/09/16
13/09/16
10/05/16
26
12
13
5
6
6
6
6
41
16
38
2
7
31%
0%
0%
0%
0%
0%
0%
0%
44%
100%
0%
0%
100%
8
0
0
0
0
0
0
0
18
16
0
0
7
18
12
13
5
6
6
6
6
23
0
38
2
0
30/09/16
PRESUPUESTO
VIVIENDA
Sandra Castro Salcedo
La Molina
Part.
DESCRIPCION
1,00
1,01
1,02
2,00
2,01
2,02
3,00
3,01
3,02
4,00
4,01
4,02
4,03
5,00
5,01
SEGURIDAD EN OBRA
Cercado de segurdiad
Implementos de seguridad
DEMOLICION
Demolicin
Eliminacin del material
TRABAJOS PRELIMINARES
Limpieza del Terreno
Trazado y replanteo
MOVIMIENTO DE TIERRAS
Excavacin para zapatas
Relleno con material propio
Eliminacin del material excedente c/volquete
OBRAS DE CONCRETO ARMADO
ZAPATAS:
a. Concreto de 175 kg/cm2
c. Acero de refuerzo
COLUMNAS:
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
VIGAS:
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
LOSAS ARMADAS e = 20 cm
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
LOSAS ALIGERADAS : e=20cm
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
d. Ladrillo arcilla 15 x 30 x 30 cms.
ESCALERA :
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
Unid.
GB
GB
4000.00
2200.00
M3
M3
218.39
50.00
4500.00
M2
M2
190.00
190.00
10.00
5.00
M3
M3
M3
1.87
0.40
2.67
50.00
15.60
11.53
M3
Kg
3.41
15.90
362.25
3.25
M3
M2
Kg
5.58
53.28
1,293.00
295.24
34.95
3.25
M3
M2
Kg
22.94
114.40
3,011.28
260.00
39.50
3.25
M3
M2
Kg
1.94
9.72
89.46
260.00
31.00
3.25
M3
M2
Kg
U
34.70
195.41
1,565.43
1,709.11
260.00
31.00
3.25
1.61
M3
M2
Kg
4.67
21.62
323.05
260.00
31.00
3.25
M2
M2
132.34
370.44
60.00
50.00
7,00 COBERTURAS
7,01 Ladrillo pastelero 24 x 24 ascent. mezcla 1:5 C:A REX
M2
60.00
32.00
5,02
5,03
5,04
5,05
5,06
8,00
8,01
8,02
8,03
8,04
8,05
8,07
REVOQUES Y ENLUCIDOS
Tarrajeo primario mezcla 1:5 C:A
Tarrajeo en interiores mezcla 1:5 C:A
Tarrajeo de exterior mezcla 1:6 C:A
Tarrajeo de columnas y vigas
Derrames
Enlucido cieloraso mezcla 1:5 C:A
M2
M2
M2
M2
ML
M2
150.00
296.00
281.00
141.00
297.28
260.54
18.00
25.00
25.16
45.00
20.00
30.00
0.00
9,00
9,01
9.02
9,03
9.04
PISOS Y PAVIMENTOS
Contrapiso frotachado 2"
Porcelanato 60x120
Porcelanato 60x60 cms. San Lorenzo
Listn Pumaquiro 15x90 cm. + Barniz(tres manos)
M2
M2
M2
M2
320.60
18.00
15.00
130.00
23.00
150.00
40.00
190.00
M2
M2
67.20
44.16
40.00
150.00
11,00 CONTRAZOCALOS
11,03 Zcalo de Madera 4" x 1" y rodn de 3/4" x 3/4"
ML
160.00
20.00
M2
M2
9.00
6.00
60.00
60.00
13,00
13,01
13,02
13.03
13.04
13.05
13.06
CARPINTERIA DE MADERA
Puertas MDF enchape cedro 0.90 x 2.10 x 1 1/2"
Puertas MDF enchape cedro 0.80 x 2.10 x 1 1/2"
Marcos tipo cajn cedro
Puertas apaneladas de 1/2" en cedro
Closets c/puertas MDF enchape cedro+4cajones
Muebles de cocina thermoformadas tablero granito
U
U
U
U
ML
ML
5.00
5.00
10.00
2.00
9.67
9.70
800.00
800.00
180.00
1500.00
300.00
160.00
14,00
14.03
14.04
14.04
VIDRIOS Y CRISTALES
Cristal Templado incoloro de 8 mm.
Cristal Templado incoloro de 6 mm.
Cristal templado arenado 6 mm.
M2
M2
M2
6.48
51.62
4.68
182.05
129.96
167.90
15,00
15.01
15.02
15.03
15.04
15.05
15.06
U
U
U
U
U
U
6.00
2.00
4.00
1.00
2.00
8.00
600.00
150.00
160.00
500.00
150.00
100.00
16,00
16,01
16,02
16,03
16,04
INSTALACIONES ELECTRICAS
Acometidas grales. 3N 8TW - 1 1/4" SAP Indeco
Tableros elctricos automticos con 18 polos llaves therm.
Salidas, centros de luz, braquetes
Salida para tomacorrientes
U
U
PTO
PTO
16.00
1.00
68.00
40.00
5.60
200.00
60.00
60.00
16,05
16,06
16,07
16,08
16,09
16,10
16,11
16,12
16,13
16,14
PTO
PTO
PTO
PTO
U
ML
U
U
U
U
6.00
2.00
1.00
1.00
1.00
900.00
1.00
1.00
1.00
1.00
99.00
178.00
143.00
150.00
700.00
2.00
500.00
500.00
700.00
141.00
pto
pto
4.00
8.00
150.00
100.00
ml
ml
8.00
15.00
21.99
26.86
ml
pto
50.00
13.00
15.00
80.00
ml
pto
50.00
10.00
30.00
120.00
M2
M2
M2
M2
1,300.00
300.00
700.00
300.00
7.50
20.00
10.00
10.00
PINTURA
Imprimacin temple + sellador
Cielo raso Venceltex
Muros interiores al ltex lavable Venceltex
Muros exteriores temple + sellador
OTROS
Tableros de marmol
Residente de obra de obra
1.00
U
GB
GB
GB
GB
GB
2.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
en Nuevos Soles
Prec. Parc.
SubTotal
4000.00
2200.00
6200.00
10919.50
4500.00
15419.50
1900.00
950.00
2850.00
93.50
6.24
30.79
130.53
53285.15
1235.27
51.68
1286.95
1647.44
1862.14
4202.23
7711.81
5964.40
4518.80
9786.66
20269.86
505.44
301.32
290.75
1097.51
9022.00
6057.71
5087.65
2751.67
22919.02
1214.20
670.22
1049.91
2934.33
7940.40
18522.00
26462.40
1920.00
1920.00
2700.00
7400.00
7069.96
6345.00
5945.60
7816.20
2700.00
7400.00
7069.96
6345.00
5945.60
7816.20
7373.80
2700.00
600.00
24700.00
35373.80
2688.00
6624.00
9312.00
3200.00
3200.00
540.00
360.00
900.00
4000.00
4000.00
1800.00
3000.00
2901.00
1552.00
17253.00
1179.68
6708.54
785.77
8673.99
3600.00
300.00
640.00
500.00
300.00
800.00
6140.00
89.60
200.00
4080.00
2400.00
37276.76
594.00
356.00
143.00
150.00
700.00
1800.00
500.00
500.00
700.00
141.00
12353.60
600.00
800.00
175.92
402.90
750.00
1040.00
1500.00
1200.00
6468.82
9750.00
6000.00
7000.00
3000.00
25750.00
4345.59
2375.71
13800.00
5000.00
1002.71
15566.41
13600.00
S/.
4751.41
13800.00
5000.00
1002.71
15566.41
13600.00
329,970.00
53720.53
329970
DESCRIPCION
SEGURIDAD EN OBRA
Cercado de segurdiad
Implementos de seguridad
DEMOLICION
Demolicin
Eliminacin del material
TRABAJOS PRELIMINARES
Limpieza del Terreno
Trazado y replanteo
MOVIMIENTO DE TIERRAS
Excavacin Para Zapatas
Relleno con material propio
Eliminacin del material excedente
MUROS Y TABIQUES
Muro de ladrillo K.K de soga mezcla C.:A. 1: 5
Muro de ladrillo pandereta de soga mezcla C.:A. 1: 5
COBERTURAS
Ladrillo pastelero 24 x 24 ascent. mezcla 1:5 C:A REX
Unid.
GB
GB
4000.00
2200.00
GB
GB
218.39
50.00
4500.00
M2
M2
190.00
190.00
10.00
5.00
M3
M3
M3
1.87
0.40
2.670
50.00
15.60
11.53
M3
Kg
3.41
15.90
362.25
3.25
M3
M2
Kg
5.58
53.28
1,293.00
295.24
34.95
3.25
M3
M2
Kg
22.94
114.40
3,011.28
260.00
39.50
3.25
M3
M2
Kg
1.94
9.72
89.46
260.00
31.00
3.25
M3
M2
Kg
U
34.700
195.410
1,565.43
1,709.11
260.00
31.00
3.25
1.61
M3
M2
Kg
4.670
21.620
323.05
260.00
31.00
3.250
M2
M2
88.56
246.96
60.00
50.00
0.00
32.00
M2
8,00
8,01
8,02
8,03
8,04
8,05
8,07
9,00
9,01
9.02
9.03
9.04
REVOQUES Y ENLUCIDOS
Tarrajeo primario mezcla 1:5 C:A
Tarrajeo en interiores mezcla 1:5 C:A
Tarrajeo de exterior mezcla 1:6 C:A
Tarrajeo de columnas y vigas
Derrames
Enlucido cieloraso mezcla 1:5 C:A
PISOS Y PAVIMENTOS
Contrapiso frotachado 2"
Porcelanato 60x120
Porcelanato 60x60 cms. San Lorenzo
Listn Pumaquiro 15x90 cm. + Barniz(tres manos)
M2
M2
M2
M2
ML
M2
0.00
0.00
0.00
0.00
0.00
0.00
18.00
25.00
25.16
45.00
20.00
30.00
M2
M2
M2
M2
0.00
0.00
0.00
0.00
23.00
150.00
40.00
190.00
M2
M2
0.00
0.00
40.00
150.00
11,00 CONTRAZOCALOS
11,03 Zcalo de Madera 4" x 1" y rodn de 3/4" x 3/4"
ML
0.00
20.00
M2
M2
0.00
0.00
60.00
60.00
13,00
13,01
13,02
13.03
13.04
13.05
13.06
CARPINTERIA DE MADERA
Puertas MDF enchape cedro 0.90 x 2.10 x 1 1/2"
Puertas MDF enchape cedro 0.80 x 2.10 x 1 1/2"
Marcos tipo cajn cedro
Puertas apaneladas de 1/2" en cedro
Closets c/puertas MDF enchape cedro+4cajones
Muebles de cocina thermoformadas tablero granito
U
U
U
U
ML
ML
0.00
0.00
0.00
0.00
0.00
0.00
800.00
800.00
180.00
1500.00
300.00
160.00
14,00
14.03
14.04
14.04
VIDRIOS Y CRISTALES
Cristal Templado incoloro de 8 mm.
Cristal Templado incoloro de 6 mm.
Cristal templado arenado 6 mm.
M2
M2
M2
0.00
0.00
0.00
182.05
129.96
167.90
15,00
15.01
15.02
15.03
15.04
15.05
15.06
U
U
U
U
U
U
0.00
0.00
0.00
0.00
0.00
0.00
600.00
150.00
160.00
500.00
150.00
100.00
16,00
16,01
16,02
16,03
16,04
16,05
16,06
16,07
INSTALACIONES ELECTRICAS
Acometidas grales. 3N 8TW - 1 1/4" SAP Indeco
Tableros elctricos automticos con 18 polos llaves therm.
Salidas, centros de luz, braquetes
Salida para tomacorrientes
Salida para telfono
Salida para cocina
Salida para timbre
U
U
PTO
PTO
PTO
PTO
PTO
0.00
0.00
68.00
0.00
0.00
0.00
0.00
5.60
200.00
60.00
60.00
99.00
178.00
143.00
16,08
16,09
16,10
16,11
16,12
16,13
16,14
PTO
U
ML
U
U
U
U
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150.00
700.00
2.00
500.00
500.00
700.00
141.00
pto
pto
4.00
8.00
150.00
100.00
ml
ml
8.00
15.00
21.99
26.86
ml
0.00
pto
0.00
15.00
80.00
ml
pto
0.00
0.00
30.00
120.00
M2
M2
M2
M2
0.00
0.00
0.00
0.00
7.50
20.00
10.00
10.00
0.00
U
GB
GB
GB
GB
GB
0.00
1.00
1.00
1.00
1.00
1.00
PINTURA
Imprimacin temple + sellador
Cielo raso Venceltex
Muros interiores al ltex lavable Venceltex
Muros exteriores temple + sellador
OTROS
Tableros de marmol
Residente de obra
COSTO DIRECTO
0.00
0.00
0.00
0.00
0.00
0.00
o en Nuevos Soles
Prec. Parc.
SubTotal
4000.00
2200.00
6200.00
10919.50
4500.00
15419.50
1900.00
950.00
2850.00
93.50
6.24
30.79
130.53
1286.95
1235.27
51.68
7711.81
1647.44
1862.14
4202.23
20269.86
5964.40
4518.80
9786.66
1097.51
505.44
301.32
290.75
22919.025
9022.000
6057.710
5087.65
2751.67
2934.33
1214.20
670.220
1049.91
17661.60
5313.60
12348.00
0.00
0.00
56219.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4080.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4080.00
600.00
800.00
175.92
402.90
0.00
0.00
0.00
0.00
1978.82
0.00
0.00
0.00
0.00
0.00
0.00
2375.71
13800.00
5000.00
1002.71
15566.41
13600.00
0.00
13800.00
5000.00
1002.71
15566.41
13600.00
153,509.04
S/.
153,509.04
48969.12
METRADO VIVIENDA
PLANILLA DE METRADOS VIVIENDA SEGUNDO NIVEL
Partida
Descripcin
01
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
DEMOLICIONES
DEMOLICION
Demolicion de muros
Demolicion de losa aligerada
Demolicion de escalera
Demolicion de Bao primer nivel
Demolicion de parapetos
Demolicion de cobertura liviana
02
02.01
02.02
TRABAJOS PRELIMINARES
Limpieza de terreno
Trazo y replanteo
03
03.01
MOVIMIENTO DE TIERRAS
Excavacion de zanjas para zapatas
03.02
03.04
04
04.01
04.02
Und
N Veces
M2
m2
m2
m2
m2
m2
m2
m2
1
1
1
1
1
1
1
m2
m2
1
1
m3
m3
m3
1
1
1
1
m3
m3
m2
m2
1
1
1
1
m3
m3
m3
1
1
1
m3
m3
m3
kg
1
1
1
ZAPATAS
a. Concreto de 175 kg/cm2
c. Acero de refuerzo
COLUMNAS
a. Concreto de 175 kg/cm2
15x45
25x25
25x45
15x30
0
m3
m3
m3
m3
4
15
9
5
m2
m2
m2
4
15
9
b. Encofrado y desencofrado
15x45
25x25
25x45
04.03
15x30
m2
c. Acero de refuerzo
kg
VIGAS:
a. Concreto de 175 kg/cm2
m3
2
2
2
2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
m3
m2
m2
m2
m2
2
2
2
2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
2
2
2
2
2
2
2
2
2
2
2
2
2
m2
m2
2
2
m2
c. Acero de refuerzo
vigas principales V.P 25x40 y 15x40
KG
KG
m3
m2
KG
4
4
2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
kg
1.5
Und
04.04
LOSAS ARMADAS e = 20 cm
a. Concreto de 175 kg/cm2
b. Encofrado y desencofrado
c. Acero de refuerzo
04.05
LOSAS ALIGERADAS :
e=20cm
b. Encofrado y desencofrado
c. Acero de refuerzo
d. Ladrillo arcilla 15 x 30 x 30 cms.
04.04
ESCALERA
a. Concreto de 175 kg/cm2
TRAMO 01
TRAMO 02
DESCANSO
PASOS
b. Encofrado y desencofrado
m3
m3
m3
m3
2.0
2.0
2.0
28.0
m2
m2
m2
m2
m2
m2
2.0
2.0
2.0
4.0
2.0
30.0
c. Acero de refuerzo
kg
05
MUROS Y TABIQUES
Muro de ladrillo K.K de soga mezcla C.:A. 1: 5
Muro de ladrillo pandereta de soga mezcla C.:A. 1: 5
m2
m2
m2
m2
m2
m2
m2
1.0
1.0
1.0
1.0
1.0
SEGUNDO NIVEL
Dimensiones
A
Parcial
Total
218.39
area
area
area
area
area
area
area
218.39
70.50
6.93
4.00
4.96
55.90
70.50
5.60
AREA
AREA
190.00
190.00
190.00
190.00
1.87
1.40
1.00
1.00
0.40
1.00
1.00
1.20
1.20
1.20
1.87
0.67
1.20
1.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.20
0.20
0.00
0.00
0.20
0.20
1.00
1.00
1.40
1.00
1.00
0.40
1.00
1.00
1.20
1.00
1.00
0.67
1.00
1.00
1.00
1.00
1.40
1.00
1.00
0.60
1.20
1.20
1.20
1.20
1.20
1.01
0.40
2.672
3.41
15.90
5.58
0.15
0.25
0.25
0.15
0.25
0.25
0.45
0.30
2.40
2.40
2.40
2.40
0.36
2.25
2.43
0.54
53.28
0.45
0.25
0.45
2.00
2.00
2.00
2.40
2.40
2.40
8.64
18.00
19.44
0.30
2.00
2.40
7.20
1,293.00
23.23
9.55
15.50
10.10
18.95
3.20
0.25
0.25
0.25
0.25
0.40
0.40
0.40
0.40
16.40
0.15
0.40
1.97
4.78
11.96
4.23
4.23
2.73
8.68
11.66
11.66
11.66
7.00
2.30
2.10
2.35
2.50
2.73
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.57
1.44
0.51
0.51
0.33
1.04
1.40
1.40
1.40
0.84
0.28
0.25
0.28
0.30
0.33
3.10
2.02
3.79
0.64
1.97
10.87
0.84
7.03
0.30
0.20
0.84
113.02
42.98
15.50
10.10
18.95
3.20
0.45
0.45
0.45
0.45
13.95
9.09
17.06
2.88
16.40
0.35
11.48
4.78
11.96
4.23
4.23
2.73
8.68
11.66
11.66
11.66
7.00
2.30
2.10
2.35
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
0.30
11.48
54.34
2.87
7.18
2.54
2.54
1.64
5.21
7.00
7.00
7.00
4.20
1.38
1.26
1.41
2.50
2.73
0.30
0.30
1.50
1.64
7.03
0.30
4.22
4.22
3,011.28
0.90
0.90
977.10
1,954.20
528.54
1,057.07
0.20
1.94
9.72
44.73
2.70
2.70
1.94
9.72
44.73
34.70
area
area
area
area
area
area
area
area
area
area
area
area
area
area
11.55
4.92
4.00
20.00
3.00
2.80
15.00
1.50
9.50
6.50
20.50
13.00
12.00
6.00
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
3.47
1.48
1.20
6.00
0.90
0.84
4.50
0.45
2.85
1.95
6.15
3.90
3.60
1.80
3.08
1.31
1.07
5.33
0.80
0.75
4.00
0.40
2.53
1.73
5.46
3.46
3.20
1.60
195.41
area
area
area
area
area
area
area
area
area
area
area
area
area
area
11.55
4.92
4.00
20.00
3.00
2.80
15.00
1.50
9.50
6.50
20.50
13.00
12.00
6.00
17.33
7.38
6.00
30.00
4.50
4.20
22.50
2.25
14.25
9.75
30.75
19.50
18.00
9.00
17.33
7.38
6.00
30.00
4.50
4.20
22.50
2.25
14.25
9.75
30.75
19.50
18.00
9.00
1,043.62
1565.43
1709.11
area
130.27 valor/m2
5%desper
8.33
1085.15
54.26
1139.41
vol.ladrillo
0.39
0.17
0.13
0.67
0.10
0.09
0.50
0.05
0.32
0.22
0.69
0.44
0.40
0.20
1m3 ladrillo
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
0.112
4.67
1.50
1.50
2.50
area
1.20
1.20
1.20
0.09
0.13
0.13
0.13
1.20
0.47
0.47
0.78
2.96
21.62
1.50
1.50
1.20
1.50
2.40
1.20
0.26
0.26
0.26
1.20
1.20
0.18
0.78
0.78
0.62
7.20
5.76
6.48
323.05
36.90
2.40
88.56
70.00
13.00
12.00
3.00
2.40
2.40
2.40
2.40
168.00
31.20
28.80
7.20
5%
desperdicio
11.76
88.56
3100
und
246.96
8643.6
und
235.20
PARTIDA
UBICACIN
CANTIDAD
ELEM.
TOTAL
VIGAS
ACERO DE VIGAS
vigas principales
4
2
2
2
2
5/8"
5/8"
5/8"
5/8"
5/8"
6
6
6
6
6
24
12
12
12
12
4
2
2
2
2
3/8"
3/8"
3/8"
3/8"
3/8"
46
16
60
40
23
184
32
120
80
46
vigas secundarias
7
5
1
5
1
3
4
1
1
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
4
4
4
4
4
4
4
4
4
28
20
4
20
4
12
16
4
4
7
5
1
5
1
3
4
1
1
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
31
30
10
24
24
21
21
20
10
217
150
10
120
24
63
84
20
10
2
2
1/2"
1/2"
7
4
14
8
1/2"
LOSA ARMADA
LOSA ALIGERADA
VIGUETAS
1
1
1
1
1
1
1
1
1
1
1
1
1
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
1/2"
4
10
15
8
7
12
12
12
7
15
7
14
14
4
10
15
8
7
12
12
12
7
15
7
14
14
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
3/8"
9
4
10
15
8
7
12
12
12
7
15
7
14
14
9
4
10
15
8
7
12
12
12
7
15
7
14
14
1
1
1
1
1
1
1
1
1
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
9
4
10
9
11
10
9
9
12
9
4
10
9
11
10
9
9
12
1
1
1
1
1
1
1/4"
1/4"
1/4"
1/4"
1/4"
1/4"
10
14
10
16
5
16
10
14
10
16
5
16
4
2
1/2"
1/2"
6
6
24
12
4
4
3/8"
3/8"
6
6
24
24
ACERO DE Tra
ESCALERA
positivo
negativo
barras
4
2
1/2"
1/2"
20
4
80
8
COLUMNAS
Acero longitudinal
15x45
25x25
25x45
15x30
4
15
9
5
5/8"
5/8"
5/8"
1/2"
6
4
6
4
24
60
54
20
estribos
15x45
25x25
25x45
15x30
4
15
9
5
3/8"
3/8"
3/8"
3/8"
15
15
15
15
60
225
135
75
4
15
9
5
5/8"
5/8"
5/8"
1/2"
6
4
6
4
24
60
54
20
2
2
1/2"
1/2"
5
5
10
10
ZAPATAS
Acero longitudinal
ACERO
LONGITUD
DISEO
TOTAL
PESO
PESO TOTAL
KG
BARRAS
9
9
1505.64
7.1
2.95
8.9
6.3
2.75
421.2
170.4
35.4
106.8
75.6
33
1.552
1.552
1.552
1.552
1.552
977.10
653.70
264.46
54.94
165.75
117.33
51.22
1.25
1.25
1.25
1.25
1.25
577.5
230
40
150
100
57.5
0.56
0.56
0.56
0.56
0.56
323.40
128.80
22.40
84.00
56.00
32.20
4.28
4.1
2.85
2.73
4.55
2.1
3.1
2.5
1.6
377.24
119.84
82
11.4
54.6
18.2
25.2
49.6
10
6.4
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
528.54
374.98
119.12
81.51
11.33
54.27
18.09
25.05
49.30
9.94
6.36
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
698
217
150
10
120
24
63
84
20
10
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
153.56
47.74
33.00
2.20
26.40
5.28
13.86
18.48
4.40
2.20
2.70
0.90
37.8
7.2
0.994
0.994
44.73
37.57
7.16
ESTRIBOS
9
9
1043.62
4.40
39.6
0.994
39.36
494.02
1/2"
4.50
1.40
4.50
1.00
1.20
4.60
3.00
4.00
3.00
4.20
2.90
4.20
2.80
18
14
67.5
8
8.4
55.2
36
48
21
63
20.3
58.8
39.2
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
0.994
17.89
13.92
67.10
7.95
8.35
54.87
35.78
47.71
20.87
62.62
20.18
58.45
38.96
4.40
4.50
1.40
4.50
1.00
1.20
4.60
3.00
4.00
3.00
4.20
2.90
4.20
2.80
39.6
18
14
67.5
8
8.4
55.2
36
48
21
63
20.3
58.8
39.2
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
0.56
22.18
10.08
7.84
37.80
4.48
4.70
30.91
20.16
26.88
11.76
35.28
11.37
32.93
21.95
278.32
3/8"
271.28
1/4"
4.40
11.60
1.40
11.60
7.60
9.00
6.00
0.90
12.00
39.6
46.4
14
104.4
83.6
90
54
8.1
144
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
0.22
8.71
10.21
3.08
22.97
18.39
19.80
11.88
1.78
31.68
7.30
17.50
3.30
4.50
3.60
13.00
73
245
33
72
18
208
0.22
0.22
0.22
0.22
0.22
0.22
16.06
53.90
7.26
15.84
3.96
45.76
5.30
2.50
127.2
30
0.994
0.994
126.44
29.82
261.22 1/2"
2.00
2.60
48
62.4
0.56
0.56
26.88
34.94
61.82 3/8"
323.05
1.20
1.20
96
9.6
0.994
0.994
95.42
9.54
1293.00
3.00
3.00
3.00
3.00
72
180
162
60
1.552
1.552
1.552
0.994
702.17
111.74
279.36
251.42
59.64
1.20
1.00
1.40
0.90
72
225
189
67.5
0.56
0.56
0.56
0.56
309.96
40.32
126.00
105.84
37.80
1.20
1.20
1.20
1.20
28.8
72
64.8
24
1.552
1.552
1.552
0.994
280.87
44.70
111.74
100.57
23.86
15.90
0.80
0.80
8
8
0.994
0.994
15.90
7.95
7.95
47
42
64
78