Valorizacion Goretti General – [XLS Document]

Embed Size (px) 344 x 292429 x 357514 x 422599 x 487

TRANSCRIPT

GORETTIOBRA:»MEJORAMIENTO DEL SERVICIO EDUCATIVO DE LAINSTITUCION EDUCATIVA MARIA GORETTI – AA.HH. MARIA GORETTI -CASTILLA- PIURA»CONTRATISTA:CONSORCIO GORETTIMODALIDAD:A SUMAALZADAFACTOR:0.7824PARTIDASDESCRIPCIONVALORIZACION N 01VALORIZACIONN 02VALORIZACION N 03ACUMULADOPresupuestoCosto Unitario26/06/2012al 07/07/201208/07/2012 al 21/07/201222/07/2012 al04/08/2012Und.MetradoPrecio S/.Parcial S/.Mano deobraMaterialesEquiposPrecio S/.MetradoPrecio S/.ParcialS/.%MetradoPrecio S/.Parcial S/.%MetradoPrecio S/.ParcialS/.%%PRESUPUESTO ESTRUCTURAS01OBRASPROVISIONALES0.000.000.0001.01CARTEL PARA LA OBRA DE 7.20 X3.60Mund1.001,506.971,506.97851.04630.4025.531,506.971.00685.83685.830.000100.00%685.830.000.0000.00%685.830.000.0000.00%0.00%0.0001.02ALQUILERDE LOCAL PARA OFICINAS, ALMACN YGUARDIANAmes6.00200.001,200.00200.00200.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%6.0001.03INSTALACIONPROVISIONAL PARA DEPOSITO DEAGUAund1.00677.75677.75454.00223.75677.75355.210.000.0000.00%355.210.000.0000.00%1.00355.21355.210.000100.00%0.00%1.0001.04AGUAPARA LACONSTRUCCIONGLB1.002,000.002,000.002,000.002,000.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%1.0001.05SERVICIOSHIGIENICOS ENOBRAGLB1.00300.00300.00300.00300.000.000.000.0000.00%0.000.000.0000.00%0.000.000.0000.00%100.00%1.0002TRABAJOSPRELIMINARES0.0000.0000.00002.01DESMONTAJE DE PUERTAS DEFIERROund7.0022.22155.5421.570.6522.227.0017.38121.690.000100.00%17.380.000.0000.00%17.380.000.0000.00%0.00%0.0002.02DESMONTAJEDE PUERTAS DEMADERAund6.007.4044.407.180.227.406.005.7934.740.000100.00%5.790.000.0000.00%5.790.000.0000.00%0.00%0.0002.03DESMONTAJEDEVENTANAS Y SOBREVENTANAS DEFIERROund22.0022.22488.8421.570.6522.2222.0017.38382.470.000100.00%17.380.000.0000.00%17.380.000.0000.00%0.00%0.0002.04DESMONTAJEDEVENTANAS DEMADERAund5.007.4037.007.180.227.405.005.7928.950.000100.00%5.790.000.0000.00%5.790.000.0000.00%0.00%0.0002.05DESMONTAJEDE COBERTURA DE ETERNIT Y ESTRUCTURA DETECHOm2186.146.651,237.836.460.196.65186.145.20968.480.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.06DESMONTAJEDE COBERTURA DE CALAMINA Y ESTRUCTURA DETECHOm2234.704.00938.803.880.124.00234.703.13734.520.000100.00%3.130.000.0000.00%3.130.000.0000.00%0.00%0.0002.07DESMONTAJEDE TABIQUES DECARTNm290.001.25112.501.210.041.2590.000.9888.020.000100.00%0.980.000.0000.00%0.980.000.0000.00%0.00%0.0002.08DEMOLICIONDE SARDINEL PERIMETRAL DE AULASPROVISIONALESm70.101.2789.031.210.061.2770.100.9969.650.000100.00%0.990.000.0000.00%0.990.000.0000.00%0.00%0.0002.09RETIRODE LADRILLOS DE PISOS DEAULASm2209.311.66347.451.610.051.66209.311.30271.850.000100.00%1.300.000.0000.00%1.300.000.0000.00%0.00%0.0002.10DESMONTAJEDE APARATOSSANITARIOSund5.0015.5177.5515.5115.515.0012.1460.680.000100.00%12.140.000.0000.00%12.140.000.0000.00%0.00%0.0002.11DEMOLICIONDE MUROS DE CANTO,MANUALm214.7012.47183.3112.110.3612.4714.709.76143.420.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.12DEMOLICIONDE MUROS DE SOGA,MANUALm2314.119.983,134.829.690.299.98314.117.812,452.680.000100.00%7.810.000.0000.00%7.810.000.0000.00%0.00%0.0002.13DEMOLICIONDE MUROS DELADRILLO-CABEZA,m266.2512.47826.1412.110.3612.4766.259.76646.370.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.14DEMOLICIONDE COLUMNAS DECONCRETOm37.84199.571,564.63193.765.81199.577.84156.141,224.170.000100.00%156.140.000.0000.00%156.140.000.0000.00%0.00%0.0002.15DEMOLICIONDE VIGAS DECONCRETOm36.4112.4779.9312.110.3612.476.419.7662.540.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.16EXCAVACIONDE ZANJAS PARA DEMOLICIN DECIMIENTACIONm320.8124.95519.2124.220.7324.9520.8119.52406.230.000100.00%19.520.000.0000.00%19.520.000.0000.00%0.00%0.0002.17DEMOLICIONDE SOBRECIMIENTOS DECONCRETOm31.95124.73243.22121.103.63124.731.9597.59190.300.000100.00%97.590.000.0000.00%97.590.000.0000.00%0.00%0.0002.18DEMOLICIONDE CIMIENTOSCORRIDOSm316.9199.791,687.4596.882.9199.7916.9178.081,320.260.000100.00%78.080.000.0000.00%78.080.000.0000.00%0.00%0.0002.19ACARREODE MATERIAL EXCEDENTE HASTA 30.00 MT (A MANO USANDOCARRETILLA)m3237.8616.633,955.6116.150.4816.63237.8613.013,094.870.000100.00%13.010.000.0000.00%13.010.000.0000.00%0.00%0.0002.20ELIMINACIONMATERIAL EXCEDENTE DE DEMOLICIONES, Dp= 5KMm3237.8612.793,042.230.8211.9712.79237.8610.012,380.240.000100.00%10.010.000.0000.00%10.010.000.0000.00%0.00%0.0002.21DESMONTAJEDE TABIQUES DE CALAMINA CON SUCOBERTURAm229.676.65197.316.460.196.6529.675.20154.370.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.22TALADERBOLESund4.006.6526.606.460.196.654.005.2020.810.000100.00%5.200.000.0000.00%5.200.000.0000.00%0.00%0.0002.23DEMOLICIONDE BEBEDEROCORRIDOm24.9712.4761.9812.110.3612.474.979.7648.490.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.24DEMOLICIONDE URINARIOCORRIDOm23.5212.4743.8912.110.3612.473.529.7634.340.000100.00%9.760.000.0000.00%9.760.000.0000.00%0.00%0.0002.25DESMONTAJEDE SISTEMAELCTRICOGLB1.00155.10155.10155.10155.101.00121.35121.350.000100.00%121.350.000.0000.00%121.350.000.0000.00%0.00%0.0002.26MOVILIZACIONY DESMOVILIZACION DEEQUIPOGLB1.00300.00300.00300.00300.001.000.000.000.000100.00%0.000.000.0000.00%0.000.000.0000.00%0.00%0.0002.27TRAZONIVEL YREPLANTEOm21,848.902.464,548.290.911.250.302.461,294.230.951,225.250.00070.00%554.670.95525.110.00030.00%0.950.000.0000.00%0.00%0.0003MOVIMIENTODE TIERRAS0.0000.0000.00003.01EXCAVACION DE ZANJAS PARACIMIENTACIONm3868.5126.4522,972.0924.221.500.7326.4586.8519.521,695.410.00010.00%344.7819.526,730.410.00039.70%202.5319.523,953.560.00023.32%26.98%431.63436.8803.02CORTETERRENO NATURAL A NIVEL DESUBRASANTEm388.0719.391,707.6819.380.0119.398.8115.17133.610.00010.00%15.170.000.0000.00%37.5015.17568.900.00042.58%47.42%79.2603.03RELLENOCON MATERIAL DE PRESTAMOHORMIGONm3186.3599.0518,457.9730.1552.0016.9099.0536.810.000.0000.00%36.9336.811,359.460.00019.82%133.5336.814,915.500.00071.66%8.53%36.93149.4203.04RELLENOCOMPACTADO DE ZANJAS CON MATERIALPROPIOm3599.6616.639,972.3516.150.4816.6313.010.000.0000.00%11.5013.01149.630.0001.92%473.5313.016,161.250.00078.97%19.12%11.5588.1603.05RELLENOCOMPACTADO A NIVEL DESUBRASANTEm3124.0338.454,768.9525.1213.3338.4530.080.000.0000.00%30.080.000.0000.00%45.8230.081,378.420.00036.94%63.06%124.0303.06NIVELACIONINTERIOR APISONADOMANUALm2324.772.07672.271.840.170.062.071.490.000.0000.00%1.490.000.0000.00%275.261.49409.190.00084.76%15.24%324.7703.07RELLENOY COMPACTACIN CON MATERIAL DE AFIRMaDO, E= 0.15Mm2889.8513.6212,119.766.725.631.2713.626.250.000.0000.00%6.250.000.0000.00%388.906.252,431.160.00043.70%56.30%889.8503.08RELLENOY COMPACTACION CON MATERIAL DE PRESTAMO AFIRMADOe=0.20mm2859.3419.4716,731.3510.077.501.9019.479.370.000.0000.00%9.370.000.0000.00%9.370.000.0000.00%100.00%859.3403.09ACARREODE MATERIAL EXCEDENTE HASTA 30.00 MT (A MANO USANDOCARRETILLA)m3171.5616.632,853.0416.150.4816.6313.010.000.0000.00%13.010.000.0000.00%171.5613.012,232.220.000100.00%0.00%171.5603.10ELIMINACIONMATERIAL EXCEDENTE, Dp= 5KMm3171.5612.792,194.250.8211.9712.7910.010.000.0000.00%10.010.000.0000.00%171.5610.011,716.780.000100.00%0.00%171.5603.11EXCAVACIONDE ZANJAS PARASARDINELESm34.2424.95105.7924.220.7324.9519.520.000.0000.00%19.520.000.0000.00%19.520.000.0000.00%100.00%4.2404OBRASCONCRETO SIMPLE0.0000.0000.00004.01SOLADO 1:12e=0.10m2191.2322.564,314.1511.728.492.3522.5611.010.000.0000.00%9.1911.01101.170.0004.81%145.2011.011,598.420.00075.93%19.26%9.19182.0404.02CIMIENTOSCORRIDOS0.0000.0000.00004.02.01CIMIENTOS CORRIDOS 1:10 +30%P.Gm3119.84145.6017,448.7032.52108.254.83145.6029.220.000.0000.00%53.0929.221,551.430.00044.30%6.1629.22180.010.0005.14%50.56%53.0966.7504.03SOBRECIMIENTOS0.0000.0000.00004.03.01CONCRETOSOBRECIMIENTO DE 1:8 CEM-HOR 25% P.M. ANCHO=0.15MTm38.39279.822,347.69123.86120.2435.72279.82124.860.000.0000.00%124.860.000.0000.00%3.78124.86471.950.00045.05%54.95%8.3904.03.02ENCOFRADOY DESENCOF.SOBRECIMIENTOm2107.7737.694,061.8515.9921.220.4837.6912.890.000.0000.00%42.0012.89541.220.00038.97%3.0112.8938.790.0002.79%58.24%4265.7704.04FALSOPISO MEZCLA 1:8 E=10cmm2588.1426.1615,385.7410.4615.260.4426.168.530.000.0000.00%8.530.000.0000.00%208.318.531,776.500.00035.42%64.58%588.1405OBRASDE CONCRETOARMADO0.0000.0000.00005.01ZAPATAS0.0000.0000.00005.01.01CONCRETOF’C=210 KG/CM2,. PARAZAPATASm316.56316.975,249.0249.54253.1414.29316.9749.940.000.0000.00%11.8049.94589.300.00071.26%4.7649.94237.720.00028.74%0.00%11.84.7605.01.02ENCOFRADOY DESENCOFRADO PARAZAPATASm258.6037.722,210.3915.4521.810.4637.7212.450.000.0000.00%25.2012.45313.690.00043.00%21.0012.45261.410.00035.84%21.16%25.233.4005.01.03ACEROFY=4200 kg/cm2 PARAZAPATASkg379.944.161,580.550.933.200.034.16379.940.75285.370.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%859.220.0005.02CIMIENTOSCORRIDOS0.0000.0000.00005.02.01CONCRETO EN CIMIENTOS CORRIDOS F’C=210KG/CM2m388.70294.4226,115.0545.24235.0214.16294.4246.470.000.0000.00%32.4846.471,509.490.00036.62%34.0546.471,582.460.00038.39%24.99%32.4856.2205.02.02ACEROEN CIMIENTO CORRIDO GRADO60kg2,663.264.1611,079.160.933.200.034.162,663.260.752,000.390.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%0.0005.03VIGASDE CIMENTACION0.0000.0000.00005.03.01CONCRETO EN VIGAS DECIMENTACION F’C= 210KG/CM2m311.88335.113,981.1161.93255.3217.86335.1162.430.000.0000.00%4.4962.43280.300.00037.79%4.7762.43297.780.00040.15%22.05%4.497.3905.03.02ENCOFRADOY DESENCOFRADO VIGA DECIMENTACIONm223.9165.111,556.7830.9033.280.9365.1124.900.000.0000.00%23.9124.90595.450.000100.00%24.900.000.0000.00%0.00%33.120.0005.03.03ACEROEN VIGA DE CIMENTACION GRADO60kg960.154.163,994.220.933.200.034.16960.150.75721.170.000100.00%0.750.000.0000.00%0.750.000.0000.00%0.00%2395.50.0005.04SOBRECIMIENTOSARMADOS0.0000.0000.00005.04.01CONCRETO F’C=210 KG/CM2. PARASOBRECIMIENTOm324.33389.629,479.45111.45258.8319.34389.62102.330.000.0000.00%6.34102.33648.770.00026.06%8.07102.33825.800.00033.17%40.77%6.3417.9905.04.02ENCOFRADOY DESENCOFRADO DESOBRECIMIENTOm2312.2938.1611,916.9916.5521.110.5038.1613.340.000.0000.00%25.2113.34336.300.0008.07%165.9513.342,213.760.00053.14%38.79%25.21287.0805.04.03ACEROFY=4200 kg/cm2 PARASOBRECIMIENTOkg1,069.564.164,449.370.933.200.034.160.750.000.0000.00%473.870.75355.930.00044.31%102.770.7577.190.0009.61%46.09%473.87595.6905.05COLUMNAS0.0000.0000.00005.05.01CONCRETOF’C=210 KG/CM2. PARACOLUMNAS.m369.84425.9529,748.35143.24246.4136.30425.95140.470.000.0000.00%140.470.000.0000.00%16.61140.472,333.240.00023.78%76.22%69.8405.05.02ENCOFRADOY DESENCOFRADO NORMAL DECOLUMNASm2711.2355.2039,259.9028.0226.340.8455.2022.580.000.0000.00%22.580.000.0000.00%161.2822.583,641.710.00022.68%77.32%711.2305.05.03ACEROFY=4200 kg/cm2 PARACOLUMNASkg11,230.294.1646,718.010.933.200.034.160.750.000.0000.00%6,788.640.755,098.970.00060.45%118.800.7589.230.0001.06%38.49%4874.014,441.6505.06COLUMNASDE CONFINAMIENTO0.0000.0000.00005.06.01CONCRETO F’C=175 KG/CM2.PARACOLUMNETASm312.64375.474,745.94119.36225.8730.24375.47117.050.000.0000.00%117.050.000.0000.00%2.93117.05342.950.00023.18%76.82%12.6405.06.02ENCOFRADOY DESENCOFRADO NORMAL PARACOLUMNETASm2177.1146.078,159.4623.3522.020.7046.0718.820.000.0000.00%18.820.000.0000.00%45.4118.82854.470.00025.64%74.36%177.1105.06.03ACEROFY=4200 kg/cm2 PARACOLUMNETASkg1,735.454.167,219.470.933.200.034.160.750.000.0000.00%625.410.75469.750.00036.04%270.840.75203.430.00015.61%48.36%625.411,110.0405.07VIGAS0.0000.0000.00005.07.01CONCRETOF’C=210 KG/CM2. PARAVIGASm364.85403.1426,143.63143.24227.9032.00403.14137.110.000.0000.00%137.110.000.0000.00%137.110.000.0000.00%100.00%64.8505.07.02ENCOFRADOY DESENCOFRADO NORMAL ENVIGAS.m2414.5461.6725,564.6831.1329.610.9361.6725.080.000.0000.00%25.080.000.0000.00%25.080.000.0000.00%100.00%414.5405.07.03ACEROFY=4200 kg/cm2 PARAVIGASkg7,643.084.1631,795.210.933.200.034.160.750.000.0000.00%0.750.000.0000.00%0.750.000.0000.00%100.00%7,643.0805.08VIGASDE CONFINAMIENTO0.0000.0000.00005.08.01CONCRETO F’C=175KG/CM2 VIGACONFINAMIENTOm35.16375.471,937.43119.36225.8730.24375.47117.050.000.0000.00%117.050.000.0000.00%117.050.000.0000.00%100.00%5.1605.08.02ENCOFRADOY DESENCOFRADO NORMAL EN VIGA DECONFINAMIENTOm269.2147.233,268.7922.0824.490.6647.2317.790.000.0000.00%17.790.000.0000.00%17.790.000.0000.00%100.00%69.2105.08.03ACEROGRADO 60 EN VIGA DECONFINAMIENTOkg1,440.254.165,991.440.933.200.034.160.750.000.0000.00%0.750.000.0000.00%0.750.000.0000.00%100.00%1,440.2505.09LOSASALIGERADAS0.0000.0000.00005.09.01CONCRETO EN LOSAS ALIGERADASF’C=210KG/CM2m379.89323.8125,869.1866.13242.9014.78323.8163.300.000.0000.00%63.300.000.0000.00%63.300.000.0000.00%100.00%79.8905.09.02ENCOFRADOY DESENCOFRADO EN LOSASALIGERADASm2913.0341.8738,228.5719.5022.3741.8715.260.000.0000.00%15.260.000.0000.00%15.260.000.0000.00%100.00%913.0305.09.03LADRILLOHUECO DE ARCILLA 15 X 30 X 30 CM PARA TECHOALIGERADOund6,853.902.3215,901.050.741.582.320.580.000.0000.00%0.580.000.0000.00%0.580.000.0000.00%100.00%6,853.9005.09.04ACEROGRADO 60 EN LOSASALIGERADASkg3,513.884.1614,617.740.933.200.034.160.750.000.0000.00%0.750.000.0000.00%0.750.000.0000.00%100.00%3,513.8805.10ESCALERAS0.0000.0000.00005.10.01CONCRETOEN ESCALERAS F’C=210KG/CM2m38.97392.503,520.73119.36242.9030.24392.50117.050.000.0000.00%117.050.000.0000.00%117.050.000.0000.00%100.00%8.9705.10.02ENCOFRADOY DESENCOFRADO NORMAL ENESCALERASm224.0053.851,292.4019.3133.960.5853.8515.560.000.0000.00%15.560.000.0000.00%15.560.000.0000.00%100.00%24.0005.10.03ACEROGRADO 60 ENESCALERASkg305.654.161,271.500.933.200.034.160.750.000.0000.00%0.750.000.0000.00%0.750.000.0000.00%100.00%305.6505.11CISTERNASUBTERRANEA0.0000.0000.00005.11.01CONCRETO EN CISTERNA SUBTERRANEAF’C=210KG/CM2m33.77426.861,609.26143.24255.3228.30426.86134.210.000.000134.210.000.000134.210.000.0000.00%100.00%3.7705.11.02ENCOFRADOY DESENCOFRADO NORMAL EN CISTERNASUBTERRANEAm242.5343.791,862.3921.1422.020.6343.7917.030.000.00017.030.000.00010.6217.03180.890.00024.97%75.03%42.5305.11.03ACEROGRADO 60 EN CISTERNASUBTERRANEAkg820.384.163,412.780.933.200.034.160.750.000.0000.750.000.000244.170.75183.400.00029.76%70.24%820.3805.12LOSASMACIZA – APOYO PARA TANQUE ELEVADO0.0000.0000.00005.12.01CONCRETOEN LOSAS MACIZAS F’C=210KG/CM2m31.25337.92422.4071.62252.1514.15337.9267.110.000.00067.110.000.00067.110.000.000100.00%1.2505.12.02ENCOFRADOY DESENCOFRADO NORMAL DE LOSASMACIZASm28.2557.19471.8221.4435.110.6457.1917.280.000.00017.280.000.00017.280.000.000100.00%8.2505.12.03ACEROGRADO 60 EN LOSASMACIZASkg91.394.16380.180.933.200.034.160.750.000.0000.750.000.0000.750.000.000100.00%91.3906ESTRUCTURAMETALICA0.0000.0000.00006.01TIJERAL METALICO PATIO DEFORMACINm112.0080.048,964.4827.6245.796.6380.0426.800.000.00026.800.000.00026.800.000.000100.00%112.0006.02VIGUETASMETALICAS PATIO DEFORMACINm223.3047.4010,584.4222.1021.843.4647.4020.000.000.00020.000.000.00020.000.000.000100.00%223.3006.03APOYOFIJOund7.00112.59788.1343.1354.1715.29112.5945.710.000.00045.710.000.00045.710.000.000100.00%7.0006.04APOYOMOVILund7.00112.59788.1343.1354.1715.29112.5945.710.000.00045.710.000.00045.710.000.000100.00%7.0006.05ARRIOSTRESDE TIJERALES D=1/2″m150.408.621,296.453.684.600.348.623.150.000.0003.150.000.0003.150.000.000100.00%150.4006.06TIRANTESDE TIJERALES D=5/8″m112.0011.071,239.843.686.980.4111.073.200.000.0003.200.000.0003.200.000.000100.00%112.0006.07PENDOLASDE1/2″m45.089.64434.573.685.380.589.643.330.000.0003.330.000.0003.330.000.000100.00%45.0806.08ARRIOSTRESDE VIGUETAS D=3/8″m268.8035.979,668.7427.625.772.5835.9723.630.000.00023.630.000.00023.630.000.000100.00%268.8006.09COBERTURACON CALAMINON CU-60.5MMm2580.8045.2326,269.583.6841.440.1145.232.970.000.0002.970.000.0002.970.000.000100.00%580.8006.10CANALETAMETLICA PARA EVACUACINPLUVIALm63.8081.375,191.4111.0470.000.3381.378.900.000.0008.900.000.0008.900.000.000100.00%63.8006.11DRENAJEPLUVIALund4.00141.05564.2027.62112.600.83141.0522.260.000.00022.260.000.00022.260.000.000100.00%4.0007VARIOS0.0000.0000.00007.01REUBICACINDE ASTA DE BANDERA (INC. DEMOLICIN DELOSA)GLB1.0052.6752.6751.141.5352.6741.210.000.00041.210.000.00041.210.000.000100.00%1.0007.02SISTEMAEPXICO PARA PEGAR CONCRETO NUEVO AANTIGUOGLB1.00224.14224.144.14220.00224.143.240.000.0003.240.000.0003.240.000.000100.00%1.00PRESUPUESTOARQUITECTURA0.0000.0000.00001MUROS Y TABIQUES DEALBAILERIA0.0000.0000.00001.01MURO DE LADRILLO KK TIPO IV CANTOM:1:1:4 E=1.5cmM256.9450.732,888.5721.5728.510.6550.7350.730.000.00050.730.000.00050.730.000.00001.02MURODE LADRILLO KK TIPO IV SOGA M:1:1:4 E=1.5cmM2708.9963.4945,013.7823.4839.310.7063.4963.490.000.00063.490.000.000215.5163.4913,682.730.00002REVOQUES,ENLUCIDOS Y MOLDURAS0.0000.0000.00002.01TARRAJEO PRIMARIO MEZCLA1:5 e=2cmM2183.4317.573,222.8710.796.460.3217.5717.570.000.00017.570.000.00017.570.000.00002.02TARRAJEOEN MUROS0.0000.0000.00002.02.01TARRAJEO DE MUROS INTERIORES YEXTERIORES MEZCLA 1:5 E=1.5M21,720.2818.5631,928.4011.506.710.3518.5618.560.000.00018.560.000.00099.2318.561,841.710.00002.02.02TARRAJEORAYADO EN MUROS DE MESADA C:A1:5M213.5517.20233.0610.796.090.3217.2017.200.000.00017.200.000.00017.200.000.00002.02.03TARRAJEOFROTACHADO EN MURETEH=0.20M308.0410.863,345.313.207.560.1010.8610.860.000.00010.860.000.00010.860.000.00002.03TARRAJEODE COLUMNAS0.0000.0000.00002.03.01TARRAJEO EN SUPERFICIE COLUMNASC.A. 1:5E=1:5M2313.6629.019,099.2821.576.790.6529.0129.010.000.00029.010.000.00029.010.000.00002.04TARRAJEODE VIGAS0.0000.0000.00002.04.01TARRAJEO DE VIGAS C:A 1:5E=1.5CMM2188.8342.398,004.5026.5415.050.8042.3942.390.000.00042.390.000.00042.390.000.00002.05VESTIDURASDE DERRAMES0.0000.0000.00002.05.01VESTIDURA DE DERRAMES (1:5)a=0.05mM87.9113.961,227.2211.502.110.3513.9613.960.000.00013.960.000.00013.960.000.00002.05.02VESTIDURADE DERRAMES (1:5)a=0.10mM95.4410.511,003.078.501.750.2610.5110.510.000.00010.510.000.00010.510.000.00002.05.03VESTIDURADE DERRAMES (1:5)a=0.15mM550.7114.808,150.5112.322.110.3714.8014.800.000.00014.800.000.00014.800.000.00002.05.04VESTIDURADE DERRAMES CON BORDES BOLEADOS 1:2 PARADESNIVELM51.6014.44745.1012.761.300.3814.4414.440.000.00014.440.000.00014.440.000.00002.05.05TARRAJEOCON IMPERMEABILIZANTE ENCISTERNAM248.9424.811,214.2015.998.340.4824.8124.810.000.00024.810.000.00024.810.000.00002.06BRUAS0.0000.0000.00002.06.01BRUASSEGUN DETALLE 1cm x1cmM719.295.373,862.595.210.165.375.370.000.0005.370.000.0005.370.000.00002.07ESCALERA0.0000.0000.00002.07.01REVESTIMIENTOPULIDO EN PASO YCONTRAPASOM51.6025.571,319.4121.573.350.6525.5725.570.000.00025.570.000.00025.570.000.00002.07.02TARRAJEOEN FONDO DEESCALERAM15.4627.89431.1821.575.670.6527.8927.890.000.00027.890.000.00027.890.000.00003CIELORRASO0.0000.0000.00003.01CIELORASO CON MEZCLA C:A1:5M2795.4333.0326,273.0517.2515.260.5233.0333.030.000.00033.030.000.00033.030.000.00004PISOSY PAVIMENTOS0.0000.0000.00004.01CONTRAPISOSE=20mmM267.9414.43980.378.514.861.0614.4314.430.000.00014.430.000.00014.430.000.00004.02PISODE CEMENTO PULIDO Y BRUADO CONENDURECEDORM2795.1228.5422,692.7212.7113.212.6228.5428.540.000.00028.540.000.00028.540.000.00004.03PISOCERAMICO ANTIDESLIZANTE0.0000.0000.00004.03.01PISO DE CERMICA DEALTO TRNSITO PEI IV DE30X30CMM267.9448.613,302.5614.3833.800.4348.6148.610.000.00048.610.000.00048.610.000.00004.03.02CERAMICO30cm x 30cm EN MESA DE CONCRETOSHM213.5556.02759.0721.5733.800.6556.0256.020.000.00056.020.000.00056.020.000.00004.04PATIOSY VEREDAS0.0000.0000.00004.04.01VEREDAS DE CONCRETO DE140KG/CM2M2343.9645.4015,615.7818.2125.042.1545.4045.400.000.00045.400.000.00045.400.000.00004.04.02LOSAY PATIOS DE CONCRETO F’C=140KG/CM2 FROTACHADA Y BRUADAe=6″M2974.9856.9655,534.8618.2136.602.1556.9656.960.000.00056.960.000.00056.960.000.00004.04.03ENCOFRADOY DESENCOFRADO DEVEREDAM2379.7228.7310,909.3611.5816.800.3528.7328.730.000.00028.730.000.00028.730.000.00004.04.04CURADOQUIMICO DELOSAM2865.272.221,920.900.541.630.052.222.220.000.0002.220.000.0002.220.000.00004.05RAMPAS0.0000.0000.00004.05.01RAMPADE CONCRETO F’C=140 kg/cm2 e=4» BRUADO SEGUNDISEOM24.2833.23142.2220.299.183.7633.2333.230.000.00033.230.000.00033.230.000.00004.05.02ENCOFRADOY DESENCOFRADO DERAMPAM21.8127.3349.4710.2216.800.3127.3327.330.000.00027.330.000.00027.330.000.00004.06SARDINEL0.0000.0000.00004.06.01SARDINELDE CONCRETO F’c=140 Kg/cm2 PARA RAMPAS (Inc. Acabado1:2)M89.7622.662,033.969.1611.701.8022.6622.660.000.00022.660.000.00022.660.000.00005CONTRAZOCALOS0.0000.0000.00005.01CONTRAZOCALOSTARRAJEADOH=10CMM485.987.363,576.816.500.660.207.367.360.000.0007.360.000.0007.360.000.00005.02CONTRAZOCALOSDE TARRAJEADOH=30CMM128.539.741,251.889.010.460.279.749.740.000.0009.740.000.0009.740.000.00006ZOCALOS0.0000.0000.00006.01ZOCALODE CERAMICA 30 X30M2183.4355.7110,218.8921.5733.490.6555.7155.710.000.00055.710.000.00055.710.000.00007CUBIERTAS0.0000.0000.00007.01COBERTURADE MORTERO DE CEMENTO CONIMPERMEABILIZANTEM2685.9818.1812,471.126.8411.130.2118.1818.180.000.00018.180.000.00018.180.000.00007.02CANALETAA MEDIA CAA DE MORTERO EN TECHOS e=0.05m.M275.3414.483,986.9210.213.960.3114.4814.480.000.00014.480.000.00014.480.000.00007.03GARGOLASund22.00129.542,849.88112.0812.824.64129.54129.540.000.000129.540.000.000129.540.000.00008CARPINTERIADE MADERA0.0000.0000.00008.01PUERTAS0.0000.0000.00008.01.01PUERTAAPANELADAS CON MARCO DECEDROM215.75286.574,513.48144.85137.374.35286.57286.570.000.000286.570.000.000286.570.000.00008.01.02PUERTAAPANELADA CON MARCOS DE CEDRO Y SOBRE LUZ DEFIERROM240.66400.0416,265.63128.03268.173.84400.04400.040.000.000400.040.000.000400.040.000.00008.01.03PUERTACONTRAPLACADAM28.40286.572,407.19144.85137.374.35286.57286.570.000.000286.570.000.000286.570.000.00008.01.04PUERTAEN CUBICULO DEINODOROSM213.46202.352,723.6377.25122.782.32202.35202.350.000.000202.350.000.000202.350.000.00008.02VARIOS,MADERA0.0000.0000.00008.02.01TICERO DE MADERA TORNILLO (L=3.00M)BARNIZADOund40.00189.747,589.6024.82164.180.74189.74189.740.000.000189.740.000.000189.740.000.00009CARPINTERIAMETALICA0.0000.0000.00009.01VENTANAS0.0000.0000.00009.01.01VENTANADE FIERRO(BAJA)M2162.19123.0219,952.6149.8668.174.99123.02123.020.000.000123.020.000.000123.020.000.00009.01.02VENTANADE FIERRO(ALTA)M2111.9190.1210,085.3319.9568.172.0090.1290.120.000.00090.120.000.00090.120.000.00009.02PUERTAS0.000.0000.000.0000.000.00009.02.01PUERTAMETALICAM23.36176.21592.0757.9486.8931.38176.21176.210.000.000176.210.000.000176.210.000.00009.03OTROSMETAL0.000.0000.000.0000.000.00009.03.01PASAMANOS DE TUBO DE FN 11/2″M15.6095.251,485.9038.6344.2212.4095.2595.250.000.00095.250.000.00095.250.000.00009.03.02CERCOMETALICO CON TUBO DE FIERRO Y MALLACOCADAM216.04298.094,781.36108.94156.4732.68298.09298.090.000.000298.090.000.000298.090.000.00009.03.03PUERTAMETALICA CON TUBO DE FIERRO Y MALLACOCADAM22.95160.55473.6245.44100.0215.09160.55160.550.000.000160.550.000.000160.550.000.00009.03.04PLANCHAESTRIADA METALICA PARA BORDE DEESCALERAM258.04145.868,465.7138.6399.507.73145.86145.860.000.000145.860.000.000145.860.000.00010CERRAJERIA0.0000.0000.00010.01CERRADURAS0.0000.0000.00010.01.01CERRADURAP/PUERTA PRINCIPAL DE SOBRE PONER 2 GOLPES LLAVEEXTERNAund19.0068.201,295.8015.5152.220.4768.2068.200.000.00068.200.000.00068.200.000.00010.01.02PICAPORTEDE SOBREPONER3″und8.0019.28154.2415.513.300.4719.2819.280.000.00019.280.000.00019.280.000.00010.01.03BISAGRADE ACERO 3 1/2″ x 31/2″und33.002.9898.341.241.700.042.982.980.000.0002.980.000.0002.980.000.00011VIDRIOSCRISTALES Y SIMILARES0.0000.0000.00011.01VIDRIOS SEMIDOBLEINCOLOROP21,194.026.347,570.092.074.210.066.346.340.000.0006.340.000.0006.340.000.00011.02VIDRIOCATEDRALINCOLOROP21,037.494.404,564.960.833.550.024.404.400.000.0004.400.000.0004.400.000.00012PINTURA0.0000.0000.00012.01PINTURALTEX INTERIORES YEXTERIORESM21,852.347.4713,836.984.312.730.437.477.470.000.0007.470.000.0007.470.000.00012.02PINTURALATEX EN VIGAS YCOLUMNASM2502.497.994,014.904.792.660.547.997.990.000.0007.990.000.0007.990.000.00012.03PINTURALATEX ENCIELORRASOM2795.437.656,085.044.932.230.497.657.650.000.0007.650.000.0007.650.000.00012.04PINTURALTEX EN CONTRAZCALOS INTERIORESH=0.10mM543.984.472,431.591.582.810.084.474.470.000.0004.470.000.0004.470.000.00012.05PINTURALTEX EN CONTRAZCALOS EXTERIORESH=0.30mM159.922.74438.181.720.930.092.742.740.000.0002.740.000.0002.740.000.00012.06PINTURADE CARPINTERA METLICA C/ANTICORR. YESMALTEM351.1012.134,258.846.255.570.3112.1312.130.000.00012.130.000.00012.130.000.00012.07PINTURADE CARPINTERA DE MADERA CON BARNIZMARINOM263.8516.711,066.9311.045.340.3316.7116.710.000.00016.710.000.00016.710.000.00013VARIOS0.0000.0000.00013.01LIMPIEZAPERMANENTE Y FINAL DE LAOBRAglb1.002,250.002,250.00500.001,750.002,250.002,250.000.000.0002,250.000.000.0002,250.000.000.00013.02ELABORACIONY PINTADO DE PIZARRA DECONCRETOglb48.00186.378,945.76127.9354.603.84186.37186.370.000.000186.370.000.000186.370.000.00013.03RELLENODE JUNTA CON ARENA Y ASFALTO1M213.905.951,272.711.774.130.055.955.950.000.0005.950.000.0005.950.000.00013.04RELLENODE JUNTA CON ARENA Y ASFALTO1/2M201.875.951,201.131.774.130.055.955.950.000.0005.950.000.0005.950.000.00013.05JUNTASDE DILATACION DE E=1″ CON TECNOPOR y SELLADORELASTOMRICOM115.6020.722,395.235.9314.610.1820.7220.720.000.00020.720.000.00020.720.000.00013.06URINARIOCORRIDO SEGUN DISEO REV.C/MAYOLICA 0.30 x0.30M2.00160.40320.8069.0189.322.07160.40160.400.000.000160.400.000.000160.400.000.00013.07MUROSDE PANELES DRYWALL (ROCA DE YESOSTANDAR)M225.8655.991,447.9014.4941.070.4355.9955.990.000.00055.990.000.00055.990.000.00013.08SEMBRIODE GRASS POR ESQUEJES OMECHONESM2219.0013.833,028.774.099.620.1213.8313.830.000.00013.830.000.00013.830.000.00013.09SEMBRIODEARBOLESund4.0011.0644.240.5810.460.0211.0611.060.000.00011.060.000.00011.060.000.00013.10COLOCACIONDE ARENATAMIZADAM323.5916.63392.3016.150.4816.6316.630.000.00016.630.000.00016.630.000.00013.11ASTADEBANDERAund1.001,158.021,158.02533.20607.7617.061,158.021,158.020.000.0001,158.020.000.0001,158.020.000.00013.12DESMONTAJEY MONTAJE DEJUEGOSund5.00103.49517.45100.483.01103.49103.490.000.000103.490.000.000103.490.000.00013.13PICADODE PISOS YMUROSM2390.9338.2514,953.0736.431.8238.2538.250.000.00038.250.000.00038.250.000.000PRESUPUESTOINST. SANITARIAS0.0000.0000.0001TRBAJOSPRELIMINARES0.0000.0000.00001.01TRAZO DE NIVELES YREPLANTEOm243.601.51367.840.690.220.601.511.510.000.0001.510.000.0001.510.000.0002SISTEMADE DESAGUE0.0000.0000.00002.01SALIDAS DE PVC SAP PARA DESAGUE4″pto26.0051.601,341.6036.8313.671.1051.6051.600.000.00051.600.000.00051.600.000.00002.02SALIDADE DESAGUE EN PVC – SAP2″pto26.0055.181,434.6836.8316.511.8455.1855.180.000.00055.180.000.00055.180.000.00002.03SALIDASPVC SAP VENTILACION DE2″pto9.0050.61455.4936.8312.681.1050.6150.610.000.00050.610.000.00050.610.000.00002.04TUBERIAY ACCE. DE REBOSE Y LIMPIEZA TANQUEELEVADOGLB1.00864.33864.33110.48750.543.31864.33864.330.000.000864.330.000.000864.330.000.00002.05EXCAVACIONDE ZANJA, TUBERIA 2 – 4″, H PROMD.0.9m92.6010.67988.0410.360.3110.6710.670.000.00010.670.000.00010.670.000.00002.06RELLENOY COMPACTACION DEZANJASm339.3625.01984.3918.841.105.0725.0125.010.000.00025.010.000.00025.010.000.00002.07SUMINISTROE INST. DE TUBERIA 4″ PVCSAPm80.606.51524.714.421.960.136.516.510.000.0006.510.000.0006.510.000.00002.08SUMINISTROE INST. TUBERIA PVC SAP2″m12.006.1473.683.682.350.116.146.140.000.0006.140.000.0006.140.000.00002.09PRUEBAHIDRAULICA PARA TUBERIA DEDESAGUEm92.602.63243.542.130.440.062.632.630.000.0002.630.000.0002.630.000.00002.10SUMINS.E INSTAL.SUMIDERO DE BRONCE DE2″und8.009.6977.526.203.300.199.699.690.000.0009.690.000.0009.690.000.00002.11SUMIN.E INSTL. REGISTROS DE BRONCE DE4″und13.0016.85219.058.278.330.2516.8516.850.000.00016.850.000.00016.850.000.00002.12CAJAREG. PREFABC. 30X60 INCMARCO/TAPAund10.00153.331,533.3057.5194.091.73153.33153.330.000.000153.330.000.000153.330.000.0003SISTEMADE AGUA0.0000.0000.00003.01SALIDA DE AGUAFRIApto34.0060.802,067.2043.1316.381.2960.8060.800.000.00060.800.000.00060.800.000.00003.02EXCAVACIONDE ZANJAS PARA TUBERIA0.4×0.5m151.006.24942.246.060.186.246.240.000.0006.240.000.0006.240.000.00003.03RELLENOY COMPACTACION DEZANJASm330.2325.01756.0518.841.105.0725.0125.010.000.00025.010.000.00025.010.000.00003.04SUMINISTROE INST.DE TUBERIA P.V. C. 7.5 DE2″m31.008.57265.674.424.158.578.570.000.0008.570.000.0008.570.000.00003.05SUMI.E INST DE TUBERIA PVC DE 1 1/2″ CLASE7.5m36.007.43267.484.422.880.137.437.430.000.0007.430.000.0007.430.000.00003.06SUMINISTROE INST. DE TUB. AGUA 1″ PVC C.7.5m84.006.38535.923.682.520.186.386.380.000.0006.380.000.0006.380.000.00003.07PRUEBAHIDRAULICA PARA TUBERIA DEAGUAm151.004.71711.212.211.151.354.714.710.000.0004.710.000.0004.710.000.00003.08ACCESORIOSRED DE DISTRIBUCION DEAGUAGLB1.001,361.891,361.89220.961,134.306.631,361.891,361.890.000.0001,361.890.000.0001,361.890.000.00003.09VALVULADE INTERRUPCION ESFERICA DE1″und4.0079.85319.4020.6858.550.6279.8579.850.000.00079.850.000.00079.850.000.00003.10VALVULADE INTERRUPCION ESFERICA DE2″und3.00187.66562.9824.82162.100.74187.66187.660.000.000187.660.000.000187.660.000.00003.11CAJADE VALVULAS, BY PASS, DE 0.4 X 0.5 X0.5und2.00246.41492.82158.9282.724.77246.41246.410.000.000246.410.000.000246.410.000.0004APARATOSSANITARIOS0.0000.0000.00004.01INODORO TANQUE BAJO BLANCO, INCPAPELERAund9.00167.631,508.6711.63156.00167.63167.630.000.000167.630.000.000167.630.000.00004.02LAVATORIODE LOSABLANCAund2.0034.0068.0034.0034.0034.000.000.00034.000.000.00034.000.000.00004.03LAVATORIOSDE LOSA BLANCO TIPO OVALIN INC.ACCpza8.00155.001,240.00155.00155.00155.000.000.000155.000.000.000155.000.000.00004.04INODOROTIPO BABY, INCPAPELERAund4.00284.431,137.7211.63272.80284.43284.430.000.000284.430.000.000284.430.000.00004.05URINARIODE LOSA BCO TIPO PICO INCACCund4.00133.40533.60133.40133.40133.400.000.000133.400.000.000133.400.000.00004.06COLOCACIONDE APARATOSSANITARIOSund27.0056.341,521.1855.241.1056.3456.340.000.00056.340.000.00056.340.000.00004.07ACCESORIOSY TUBERIA DE AGUA ENCISTERNAGLB1.00477.19477.19220.96249.606.63477.19477.190.000.000477.190.000.000477.190.000.0005VARIOS0.0000.0000.00005.01CONEXIONDOMICIL. A RED DE AGUAEXTERIORund1.00841.37841.37578.92262.45841.37841.370.000.000841.370.000.000841.370.000.00005.02TANQUEDE PVC DE 2500 LTS. INC ACCES. EINSTAL.und1.00956.85956.85110.48840.855.52956.85956.850.000.000956.850.000.000956.850.000.00005.03CONEXIONA RED PUBLICA DEDESAGUEund1.001,113.571,113.57835.84252.6525.081,113.571,113.570.000.0001,113.570.000.0001,113.570.000.00005.04ELIMINACIONDE MATERIAL EXCEDENTE, Dp=5KM.m321.537.55162.550.537.027.557.550.000.0007.550.000.0007.550.000.00005.05PICADO/ TARRAJEO DE MURO S,H,EXISTGLB1.0082.1182.1155.2424.112.7682.1182.110.000.00082.110.000.00082.110.000.00005.06SELLADODE CAJAS DE REGISTROEXISTENTEm30.41253.97104.1388.17165.80253.97253.970.000.000253.970.000.000253.970.000.000PRESUPUESTOINST. ELECTRICAS0.0000.0000.00001INSTALACIONESELECTRICAS0.0000.0000.00001.01CENTROS DE LUZ, TOMACORRIENTES,TELEFONIA DATA0.0000.0000.00001.01.01SALIDA CENTRO DE ALUMBRADO ENTECHO LOSAALIGERADAPTO89.0084.507,520.5021.0262.850.6384.5084.500.000.00084.500.000.00084.500.000.00001.01.02SALIDACENTRO DE ALUMBRADO ENPAREDPTO7.0092.96650.7224.5367.690.7492.9692.960.000.00092.960.000.00092.960.000.00001.01.04SALIDATOMACORRIENTE DOBLE CON LINEA DETIERRAPTO79.00104.158,227.8524.5378.880.74104.15104.150.000.000104.150.000.000104.150.000.00001.01.05SALIDAPARA CARGASESPECIALESPTO1.00182.74182.7436.80144.841.10182.74182.740.000.000182.740.000.000182.740.000.00001.01.06PICADOY RESANE DE PISO, PARED O TECHO P/INSTAL TUBPVC-PML68.0017.271,174.3615.741.060.4717.2717.270.000.00017.270.000.00017.270.000.00001.01.07SALIDAPARA TELEFONIA YDATAPTO10.00126.501,265.0058.8865.851.77126.50126.500.000.000126.500.000.000126.500.000.00001.02PUESTATIERRA TIPO VARILLA0.0000.0000.00001.02.01PUESTA A TIERRA TIPOVARILLAund4.00732.212,928.84156.60570.914.70732.21732.210.000.000732.210.000.000732.210.000.00001.03ARTEFACTOSDE ALUMBRADO – ACCESORIOS – SOPORTES0.0000.0000.00001.03.01ARTEFFLUORES RECTO 2/36W C/EQUIP D ARRANQUE Y BALAST SIM. BE.JOSFELund54.00117.606,350.4028.4789.13117.60117.600.000.000117.600.000.000117.600.000.00001.03.02ARTEFFLUORESC CIRCULAR 1×32 W C/SOPORT REFLECT Y EQ DARRANQund2.0086.60173.2028.4758.1386.6086.600.000.00086.600.000.00086.600.000.00001.03.03LAMP.AHORRADORA 20 W C/REJILLA ALAM. GALV. SIM. JOSFEL WS-150Rund33.0050.371,662.2112.6437.7350.3750.370.000.00050.370.000.00050.370.000.00001.03.04BRAQUET-REFLECTC/LAMP 2 x 18 W AHORRAD DIF POLICARB SIM A JOSFELRSP-2und1.0080.7780.7712.6468.1380.7780.770.000.00080.770.000.00080.770.000.00001.03.05BRAQUETEPARED CON LAMP AHORRADORA 1x20Wund6.0060.37362.2214.2446.1360.3760.370.000.00060.370.000.00060.370.000.00001.04ILUMINACIONVEREDAS CIRCULACION, PATIO FORMACIN0.0000.0000.00001.04.01FAROLATP. HONGO LPRA 70 W MOD PFH 1×70 W EN POSTE CAC 6mjgo13.00557.567,248.2846.40509.771.39557.56557.560.000.000557.560.000.000557.560.000.00001.04.02REFLECTORC/LAMP VAP SOD 70 W SIMILLUXIODPZA6.00378.322,269.9270.10306.122.10378.32378.320.000.000378.320.000.000378.320.000.00001.04.03KITEMPALMES PARA CABLES ELECTRICOS NYY(16/6)und13.0052.07676.9133.7718.3052.0752.070.000.00052.070.000.00052.070.000.00001.05ALIMENTADORESCABLES0.0000.0000.00001.05.01EXCAVACION ZANJA DE 0.60 x 1.00 mMANUAL P/TENDIDO DE CABLENYYM3120.0023.062,767.2022.390.6723.0623.060.000.00023.060.000.00023.060.000.00001.05.02RELLENODE ZANJAS APISONADO CON MATERIAL PROPIO EN CAPAS DE 0.20M.M3120.0016.111,933.2015.640.4716.1116.110.000.00016.110.000.00016.110.000.00001.05.03CAJABUZON DE CONCRETO FC 3/8″ C/TAPA,EMPARRILLADund3.00220.67662.0182.66135.532.48220.67220.670.000.000220.670.000.000220.670.000.00001.05.04ALIMENTADORCABLE DE ENERGIA – NYY 3 – 1 x 25 + 1 x 16mm2M21.0057.361,204.564.9452.4257.3657.360.000.00057.360.000.00057.360.000.00001.05.05ALIMENTADORCABLE DE ENERGIA – NYY 3 – 1 x 10 + 1 x 6mm2M113.0032.263,645.384.9427.3232.2632.260.000.00032.260.000.00032.260.000.00001.05.06ALIMENTADORCABLE DE ENERGIA – NYY 2 – 1 x 16 + 1 x 10mm2M42.0032.311,357.024.9427.3732.3132.310.000.00032.310.000.00032.310.000.00001.05.07ALIMENTADORCABLE DE ENERGIA – NYY 2 -1 x 10 + 1 x 6mm2M40.0023.98959.202.9621.0223.9823.980.000.00023.980.000.00023.980.000.00001.05.08ALIMENTADORCABLE DE ENERGIA – NYY 2 -1 x 6 + 1 x 6mm2M278.0025.026,955.562.9622.0625.0225.020.000.00025.020.000.00025.020.000.00001.05.09ALIMENTADORCABLE DE ENERGIA – NYY 2 – 1 x 6mm2M15.0019.97299.552.9617.0119.9719.970.000.00019.970.000.00019.970.000.00001.06TABLEROS0.0000.0000.00001.06.01TABLEROGENERAL 380 V, TRIFASICO (TG)Cjt1.001,380.081,380.08135.081,245.001380.081,380.080.000.0001,380.080.000.0001,380.080.000.00001.06.02TABLEROTD – 01 220 V,MONOFASICOCjt1.001,089.081,089.08135.08954.001089.081,089.080.000.0001,089.080.000.0001,089.080.000.00001.06.03TABLEROTD – 02 220 V,MONOFASICOCjt1.00933.08933.08135.08798.00933.08933.080.000.000933.080.000.000933.080.000.00001.06.04TABLEROTD – 03 220 V,MONOFASICOCjt1.001,482.081,482.08135.081,347.001482.081,482.080.000.0001,482.080.000.0001,482.080.000.00001.06.05TABLEROTD – 04 380 V,TRIFASICOCjt1.001,228.081,228.08135.081,093.001228.081,228.080.000.0001,228.080.000.0001,228.080.000.00001.06.06TABLEROTD – 05 380 V,TRIFASICOCjt1.001,715.081,715.08135.081,580.001715.081,715.080.000.0001,715.080.000.0001,715.080.000.00001.06.07MURETEPARA TABLERO DEDISTRIBUCIONund4.00367.081,468.32171.72190.215.15367.08367.080.000.000367.080.000.000367.080.000.00001.07EQUIPODE AIRE ACONDICIONADO0.0000.0000.00001.07.01EQU AIRE ACONDIC 12000BTU/HR C/ACCES P/MONTAJ PARED TIPOLG.Cjt1.003,049.253,049.25164.32180.002,704.933049.253,049.250.000.0003,049.250.000.0003,049.250.000.00001.08INSTALACIONESELECTRICAS REUTILIZABLES0.0000.0000.00001.08.01REINSTAL CABLE DETOMACORRIENT C/LINEA TIERRA EN AULAS 3 Y4M150.003.85577.500.912.943.853.850.000.0003.850.000.0003.850.000.00001.09DESMONTAJEDE INSTALACIONES ELCTRICAS NOREUTILIZABLES0.0000.0000.00001.09.01DESMONTAJ DE TABL GENERAL EXISTEN Z.ADMINISTRglb1.00144.61144.6196.6148.00144.61144.610.000.000144.610.000.000144.610.000.00001.09.02DESMONTDE ALIMENTAD Y SUB TABLER DISTRIB EXIST EN AULA3glb1.00160.78160.78112.7848.00160.78160.780.000.000160.780.000.000160.780.000.00001.09.03DESMONTDE INSTALAC ELECTR Y CIRCUIT D ALAMBRADO DE AULAS ADERRUIRglb1.00347.16347.16251.1696.00347.16347.160.000.000347.160.000.000347.160.000.00001.09.04DESMONTAJDE INSTALAC ACOMETIDA AEREA MEDIDOREXISTENTEglb1.00173.58173.58125.5848.00173.58173.580.000.000173.580.000.000173.580.000.00001.10PRUEBASY PUESTA EN SERVICIO0.0000.0000.00001.10.01PRUEBAS DE PUESTA ATIERRA, AISLAMIENTO YCONTINUIDADglb1.00424.70424.70218.16206.54424.70424.700.000.000424.700.000.000424.700.000.00001.10.02PRUEBASDE ENCENDIDO DELUMINARIASglb1.00209.18209.18129.1880.00209.18209.180.000.000209.180.000.000209.180.000.00001.10.03PUESTAEN SERVICO DE LAS INSTALACIONES ELECTRICASINTERIORESglb1.00394.14394.14234.14160.00394.14394.140.000.000394.140.000.000394.140.000.00001.11SISTEMADE MEDICION EN BAJA TENSION0.0000.0000.00001.11.01INSTALAC DESISTEMA DE MEDICION EN BAJATENSIONglb1.001,400.001,400.001,400.001400.001,400.000.000.0001,400.000.000.0001,400.000.000.00001.12TRANSPORTEDE MATERIALES0.0000.0000.00001.12.01TRANSPORTE DE MATERIALES A I.E.MARIAGORETTIglb1.001,550.001,550.001,550.001550.001,550.000.000.0001,550.000.000.0001,550.000.000.000COSTODIRECTO1,217,748.7121,808.520.000.0021,156.380.000.0057,037.730.000.00DESCUENTODE ADELANTO3,500.000.000.000.000.000.003,500.000.000.00OTROSDESCUENTOS0.000.000.000.000.000.000.000.000.00SUBTOTAL18,308.520.000.00TOTAL A CANCELARSE21,156.380.000.00TOTAL ACANCELARSE53,537.730.000.00TOTAL A CANCELARSEAPORTE DE 3% PARACOMPRA DE FACTURA549.260.000.00634.690.000.001,606.130.000.00TOTALACANCELAR18,857.770.000.0021,791.070.000.0055,143.860.000.0018,308.5230,000.007,500.0030,000.0018,308.520.048,308.52

Publicaciones Similares