Sheet1CRONOGRAMA VALORIZADO DE OBRAOBRA"CONSTRUCCION DE LA COOPERATIVA DE AHORRO Y CREDITO FORTALEZA DE AYACUCHO"MALFECHA: JULIO 2014

ItemDESCRIPCIONUnd.MetradoPrecio (S/.)Parcial (S/.)M01M02M03M04M05M06M07M08MES 1MES 2MES 3MES 4MES 5MES 6MES 7MES 8SUM. PAR.MONTO%MONTO%MONTO%MONTO%MONTO%MONTO%MONTO%MONTO%MONTO01OBRAS PROVICIONALES Y TRABAJOS PRELIMINARES01.01 OBRAS PROVICIONALES OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0001.01.01 HABILITADO DE OFICINASglb1.001,500.001,500.001.00OK1,500.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,500.000.0001.01.02 HABILITADO DE ALMACENglb1.002,500.002,500.001.00OK2,500.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,500.000.0001.01.03 HABILITADO DE SERVICIOS HIGIENICOSglb1.00500.00500.001.00OK500.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%500.000.0001.01.04 CERCO PROVISIONAL DE OBRAM10.0023.84238.401.00OK238.40100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%238.400.0001.02 INSTALACIONES PROVICIONALESOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0001.02.01 AGUA PARA LA CONSTRUCCINglb1.001,600.001,600.001.00OK1,600.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,600.000.0001.02.02 ENERGA ELCTRICA PROVISIONALGlb.1.002,306.232,306.231.00OK2,306.23100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,306.230.0001.03 TRABAJOS PRELIMINARESOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0001.03.01 RETIRO DE CONSTRUCCION EXISTENTEglb1.0035,000.0035,000.001.00OK35,000.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%35,000.0001.03.02 LIMPIEZA DE TERRENO MANUALm2213.561.54328.881.00OK328.88100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%328.8801.03.03 TRAZO Y REPLANTEO PRELIMINARm2213.562.97634.271.00OK634.27100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%634.270.0001.03.04 TRAZO Y REPLANTEO DURANTE LA EJECUCIONm2213.562.68572.340.130.130.130.130.130.130.130.13OK71.5413%71.5413%71.5413%71.5413%71.5413%71.5413%71.5413%71.5413%572.340.0001.04 SEGURIDAD Y SALUDOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0001.04.01 EQUIPOS DE PROTECCIN INDIVIDUALUnd.30.0060.001,800.001.00OK1,800.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,800.000.0001.04.02 EQUIPOS DE PROTECCIN COLECTIVAGlb.1.00500.00500.001.00OK500.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%500.0001.04.03 SEALIZACIN TEMPORAL DE SEGURIDADGlb.1.00500.00500.001.00OK500.00100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%500.0002ESTRUCTURASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.01 MOVIMIENTO DE TIERRASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.01.01 CORTE DE TERRENO CON MAQUINARIA RENDIMIENTO=250 M3/DIAm3672.684.322,905.981.00OK2,905.98100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,905.980.0002.01.02 EXCAVACION DE TERRENO PARA ZAPATAS Y SOLADOS 1.2 M

m317.2924.70427.061.00OK427.06100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%427.0602.01.03 EXCAVACION DE ZANJA PARA CIMIENTO CORRIDO m39.6617.64170.401.00OK170.40100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%170.400.0002.01.04 EXCAVACION DE ZANJA PARA CIMIENTOS CORRIDOS ARMADOSm383.2017.641,467.651.00OK1,467.65100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,467.6502.01.05 EXCAVACION PARA VIGA DE CIMENTACION

m31.027.727.871.00OK7.87100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%7.870.0002.02 NIVELACION DE TERRENOOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.02.01 NIVELADO APISONADO MANUALM2213.550.51108.911.00OK108.91100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%108.9102.03 RELLENOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.03.01 RELLENO Y COMPACTADO CON MATERIAL AFIRMADO e=10cm EN PISOS Y VEREDASm2189.2612.462,358.181.00OK2,358.18100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,358.180.0002.04 ELIMINACION DE MATERIAL EXCEDENTEOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.04.01 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA m3940.6210.619,979.981.00OK9,979.98100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%9,979.980.0002.05 OBRAS DE CONCRETO SIMPLEOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.05.01 CIMIENTOS CORRIDOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.05.01.01 CONCRETO CIMIENTO CORRIDO C:H 1:10 +30% P.G. m38.67194.231,683.971.00OK1,683.97100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,683.970.0002.05.02 SOLADOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.05.02.01 CONCRETO PARA SOLADO DE ZAPATAS ( e= 0.10 m)m290.6640.383,660.851.00OK3,660.85100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%3,660.8502.05.03 SOBRECIMIENTOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.05.03.01 CONCRETO PARA SOBRECIMIENTO DE,C:H .1:8 + 25% P.M. m31.48242.30358.601.00OK358.60100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%358.600.0002.05.03.02 ENCOFRADO Y DESENCOFRADO PARA SOBRECIMIENTOSm237.6630.731,157.291.00OK1,157.29100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,157.2902.06 OBRAS DE CONCRETO ARMADOOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.01 ZAPATASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.06.01.01 CONCRETO PARA ZAPATAS F'C=210 KG/CM2m39.90349.843,463.421.00OK3,463.42100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%3,463.420.0002.06.01.02 ENCOFRADO Y DESENCOFRADO PARA ZAPATASm219.0847.40904.391.00OK904.39100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%904.3902.06.01.03 ACERO DE REFUERZO FY=4200 KG/CM2.kg431.684.662,011.631.00OK2,011.63100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,011.6302.06.02 CIMIENTOS CORRIDOS ARMADO OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.02.01 CONCRETO PARA CIMIENTOS CORRIDOS ARMADO F'C=210 KG/CM2m347.21349.8416,515.951.00OK16,515.95100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%16,515.950.0002.06.02.02 ENCOFRADO Y DESENCOFRADO CIMIENTOS CORRIDOS ARMADOM243.5547.402,064.271.00OK2,064.27100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,064.270.0002.06.02.03 ACERO DE REFUERZO FY=4200 KG/CM2kg1,079.244.665,029.261.00OK5,029.26100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%5,029.2602.06.03 VIGAS DE CIMENTACIONOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.03.01 CONCRETO PARA VIGA DE CIMENTACION F'C=210 KG/CM2m33.59358.121,285.651.00OK1,285.65100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,285.650.0002.06.03.02 ENCOFRADO Y DESENCOFRADO VIGA DE CIMENTACIONm225.5455.151,408.531.00OK1,408.53100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,408.5302.06.03.03 ACERO DE REFUERZO FY=4200 KG/CM2.kg432.614.662,015.961.00OK2,015.96100%0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,015.960.0002.06.04 COLUMNASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.04.01 CONCRETO PARA COLUMNAS F'C=210 KG/CM2m342.25435.6018,404.100.400.60OK7,361.6440%11,042.4660%0.000%0.000%0.000%0.000%0.000%0.000%18,404.1002.06.04.02 ENCOFRADO Y DESENCOFRADO EN COLUMNASm2337.8362.7821,208.970.400.60OK8,483.5940%12,725.3860%0.000%0.000%0.000%0.000%0.000%0.000%21,208.970.0002.06.04.03 ACERO DE REFUERZO FY=4200 KG/CM2.kg6,089.254.6628,375.910.400.60OK11,350.3640%17,025.5560%0.000%0.000%0.000%0.000%0.000%0.000%28,375.910.0002.06.05 PLACASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.05.01 CONCRETO EN PLACAS F'C=210 KG/CM2m330.88435.6013,451.330.500.50OK6,725.6750%6,725.6750%0.000%0.000%0.000%0.000%0.000%0.000%13,451.3302.06.05.02 ENCOFRADO Y DESENCOFRADO EN PLACASM2297.9962.7818,707.810.500.50OK9,353.9150%9,353.9150%0.000%0.000%0.000%0.000%0.000%0.000%18,707.810.0002.06.05.03 ACERO DE REFUERZO FY=4200 KG/CM2kg5,145.524.6623,978.120.500.50OK11,989.0650%11,989.0650%0.000%0.000%0.000%0.000%0.000%0.000%23,978.120.0002.06.06 MUROS DE CONCRETO ARMADOOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.06.01 CONCRETO EN MURO ARMADO F'C=210 KG/CM2m353.39435.6023,256.680.800.20OK0.000%18,605.3480%4,651.3420%0.000%0.000%0.000%0.000%0.000%23,256.6802.06.06.02 ENCOFRADO Y DESENCOFRADO DE MUROS DE CONCRETO ARMADOm2186.8554.1610,119.800.800.20OK0.000%8,095.8480%2,023.9620%0.000%0.000%0.000%0.000%0.000%10,119.800.0002.06.06.03 ACERO DE REFUERZO FY=4200 KG/CM2kg5,145.524.6623,978.120.800.20OK0.000%19,182.5080%4,795.6220%0.000%0.000%0.000%0.000%0.000%23,978.120.0002.06.07 VIGASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.07.01 CONCRETO EN VIGAS F'C=210 KG/CM2m371.55393.5828,160.650.200.200.60OK0.000%5,632.1320%5,632.1320%16,896.3960%0.000%0.000%0.000%0.000%28,160.6502.06.07.02 ENCOFRADO Y DESENCOFRADO PARA VIGASm2683.1763.2843,231.000.100.200.70OK0.000%4,323.1010%8,646.2020%30,261.7070%0.000%0.000%0.000%0.000%43,231.000.0002.06.07.03 ACERO DE REFUERZO FY=4200 KG/CM2.kg9,465.904.6644,111.090.100.200.70OK0.000%4,411.1110%8,822.2220%30,877.7670%0.000%0.000%0.000%0.000%44,111.090.0002.06.08 LOSA ALIGERADAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0002.06.08.01 CONCRETO F'C=210 KG/CM2. PARA LOSAS ALIGERADASm385.74376.5832,287.970.500.200.200.10OK0.000%0.000%16,143.9950%6,457.5920%6,457.5920%3,228.8010%0.000%0.000%32,287.970.0002.06.08.02 LADRILLO HUECO DE ARCILLA 20X30X30 CM PARA TECHO ALIGERADOund5,923.376.2036,724.890.500.200.200.10OK0.000%0.000%18,362.4550%7,344.9820%7,344.9820%3,672.4910%0.000%0.000%36,724.8902.06.08.03 LADRILLO HUECO DE ARCILLA 15X30X30 CM PARA TECHO ALIGERADOund1,683.095.108,583.760.500.200.200.10OK0.000%0.000%4,291.8850%1,716.7520%1,716.7520%858.3810%0.000%0.000%8,583.760.0002.06.08.04 ENCOFRADO Y DESENCOFRADO EN LOSAS ALIGERADASm290.4049.404,465.760.500.200.200.10OK0.000%0.000%2,232.8850%893.1520%893.1520%446.5810%0.000%0.000%4,465.760.0002.06.08.05 ACERO DE REFUERZO FY=4200 KG/CM2.kg4,835.164.6622,531.850.500.200.200.10OK0.000%0.000%11,265.9350%4,506.3720%4,506.3720%2,253.1910%0.000%0.000%22,531.850.0002.06.09 ESCALERAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.06.09.01 CONCRETO EN ESCALERA F'C=210 KG/CM2m319.30424.948,201.340.400.400.20OK0.000%0.000%3,280.5440%3,280.5440%1,640.2720%0.000%0.000%0.000%8,201.340.0002.06.09.02 ENCOFRADO Y DESENCOFRADO EN ESCALERAm2383.4242.4816,287.680.400.400.20OK0.000%0.000%6,515.0740%6,515.0740%3,257.5420%0.000%0.000%0.000%16,287.680.0002.06.09.03 ACERO DE REFUERZO FY=4200 KG/CM2.kg1,410.294.666,571.950.400.400.20OK0.000%0.000%2,628.7840%2,628.7840%1,314.3920%0.000%0.000%0.000%6,571.9502.06.10 COLUMNETASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.06.10.01 CONCRETO EN COLUMNETAS F'C=175 KG/CM2 m35.52388.092,142.260.500.50OK0.000%0.000%0.000%0.000%1,071.1350%1,071.1350%0.000%0.000%2,142.2602.06.10.02 ENCOFRADO Y DESENCOFRADO EN COLUMNETASM2138.5442.485,885.180.500.50OK0.000%0.000%0.000%0.000%2,942.5950%2,942.5950%0.000%0.000%5,885.1802.06.10.03 ACERO DE REFUERZO FY=4200 KG/CM2kg781.624.663,642.350.500.50OK0.000%0.000%0.000%0.000%1,821.1850%1,821.1850%0.000%0.000%3,642.350.0002.07 VARIOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0002.07.01 JUNTAS DE DILATACION CON ESPUMA PLASTICA Y JEBE MICROPOROSOm36.009.79352.441.00OK0.000%0.000%0.000%0.000%0.000%352.44100%0.000%0.000%352.440.0003ARQUITECTURAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.01 MUROS Y TABIQUES DE ALBAILERIAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.01.01 MURO DE LADRILLO KING KONG DE ARCILLA, CABEZA M:1:5 E=1.5 CMm2461.5384.8339,151.590.300.70OK0.000%0.000%0.000%11,745.4830%27,406.1170%0.000%0.000%0.000%39,151.5903.01.02 MURO DE LADRILLO KING KONG DE ARCILLA, SOGA M:1:5 E=1.5 CMm2595.5051.9730,948.140.300.70OK0.000%0.000%0.000%9,284.4430%21,663.7070%0.000%0.000%0.000%30,948.1403.02 REVOQUES Y REVESTIMIENTOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.02.01 TARRAJEO EN MURO INTERIOR MEZCLA C:A 1:5, E=1.50CMm21,896.7212.0422,836.510.200.80OK0.000%0.000%0.000%0.000%4,567.3020%18,269.2180%0.000%0.000%22,836.510.0003.02.02 TARRAJEO EN MURO EXTERIORES MEZCLA C:A 1:5, E=1.50CMm261.5813.92857.190.200.80OK0.000%0.000%0.000%0.000%171.4420%685.7580%0.000%0.000%857.190.0003.02.03 TARRAJEO INTERIOR Y EXTERIOR EN COLUMNAS MEZCLA C:A 1:5 E=1.5 CM. m2515.1317.549,035.380.200.80OK0.000%0.000%0.000%0.000%1,807.0820%7,228.3080%0.000%0.000%9,035.380.0003.02.04 TARRAJEO DE VIGAS MEZCLA C:A 1:5, E=1.50CMm2206.8833.056,837.380.200.80OK0.000%0.000%0.000%0.000%1,367.4820%5,469.9080%0.000%0.000%6,837.380.0003.02.05 TARRAJEO PRIMARIO Y/O RAYADO C:A 1:5 E=1.5CMm2191.3013.742,628.460.200.80OK0.000%0.000%0.000%0.000%525.6920%2,102.7780%0.000%0.000%2,628.460.0003.02.06 TARRAJEO EN DERRAMES DE PUERTAS, VENTANAS Y VANOS CON C:A 1:5 E=1.5 CMm213.6810.292,198.770.200.80OK0.000%0.000%0.000%0.000%439.7520%1,759.0280%0.000%0.000%2,198.7703.02.07 BRUAS DE 1CM.m252.554.081,030.400.200.80OK0.000%0.000%0.000%0.000%206.0820%824.3280%0.000%0.000%1,030.400.0003.03 CIELORRASOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.03.01 TARRAJEO DE CIELORRASOS CON MEZCLA C:A 1:5,E=1.5 cmm2335.0238.5312,908.321.00OK0.000%0.000%0.000%0.000%0.000%12,908.32100%0.000%0.000%12,908.320.0003.03.02 CIELORRASO ANDINA ISOACUSTIC NEGRO 1.20 x 2.40 Mm2440.9455.2924,379.571.00OK0.000%0.000%0.000%0.000%0.000%24,379.57100%0.000%0.000%24,379.570.0003.04 PISOS Y PAVIMENTOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.04.01 CONTRAPISOS Y FALSO PISOOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.04.01.01 FALSO PISO DE 6" DE CONCRETO C:H 1:10m2194.9530.796,002.511.00OK0.000%0.000%0.000%0.000%6,002.51100%0.000%0.000%0.000%6,002.5103.04.01.02 CONTRAPISO DE 40 mm BASE 3CM MEZC. 1:5ACAB. 1CM PASTA 1:2m2778.4121.9917,117.241.00OK0.000%0.000%0.000%0.000%17,117.24100%0.000%0.000%0.000%17,117.240.0003.04.02 PISOS OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.04.02.01 PISO DE PORCELANATO DE 60x60m2736.9974.0554,574.110.500.50OK0.000%0.000%0.000%0.000%0.000%27,287.0650%27,287.0650%0.000%54,574.110.0003.04.02.02 PISO DE CERAMICA TIPO CONCRETO GRIS 45x45m241.4299.264,111.350.500.50OK0.000%0.000%0.000%0.000%0.000%2,055.6850%2,055.6850%0.000%4,111.350.0003.05 ZOCALOS Y CONTRAZOCALOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0003.05.01 ZOCALOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.05.01.01 ZOCALO DE PORCELANATO SAN LORENZO 0.45x0.45m2213.89105.1922,499.090.500.50OK0.000%0.000%0.000%0.000%0.000%11,249.5550%11,249.5550%0.000%22,499.0903.05.02 CONTRAZOCALOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.05.02.01 CONTRAZOCALO DE PORCELANATO H=10CMm283.5744.263,698.810.500.50OK0.000%0.000%0.000%0.000%0.000%1,849.4150%1,849.4150%0.000%3,698.8103.05.02.02 CONTRAZOCALO DE CEMENTO SEMI PULIDO H=95CM MEZCLA 1:5 E=2CMm5.386.7236.150.500.50OK0.000%0.000%0.000%0.000%0.000%18.0850%18.0850%0.000%36.150.0003.06 TECHOS Y CUBIERTASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.06.01 COBERTURA CON TEJA ANDINA.m2169.1619.203,247.871.00OK0.000%0.000%0.000%0.000%0.000%0.000%3,247.87100%0.000%3,247.8703.06.02 CUMBRERA EN DOSAGUAS CON TEJA ANDINAm24.248.74211.861.00OK0.000%0.000%0.000%0.000%0.000%0.000%211.86100%0.000%211.860.0003.06.03 COBERTURA CON POLICARBONATO MACIZO DE 6MMm215.34128.981,978.551.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,978.55100%0.000%1,978.5503.07 CARPINTERIA DE MADERAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0003.07.01 PUERTA CONTRAPLACADA DE MADERA SEGUN DISEOm243.74141.076,170.401.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%6,170.40100%6,170.400.0003.08 CARPINTERIA METALICA Y HERRERIA1.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.00100%0.000.0003.08.01 SEPARADORES METALICO DE BAOS INCLUIDO PUERTASm225.3769.641,766.771.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,766.77100%1,766.770.0003.08.02 BARANDAS METALICAS SEGN DISEO EN ESCALERAS INCLU. INSTALAC.m52.7149.342,600.711.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,600.71100%2,600.7103.08.03 BARANDAS METALICAS SEGN DISEO EN INTERIORES INCLU. INSTALAC.m27.1544.341,203.831.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,203.83100%1,203.830.0003.08.04 PASAMANO METALICO EN ESCALERA INCLU. INSTALAC.m8.5613.91119.071.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%119.07100%119.070.0003.08.05 CANTONERA DE ALUMINIO EN ESCALERASm171.4511.371,949.391.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,949.39100%1,949.390.0003.08.06 CLARABOYA DE ALUMINIO SEGN DISEO INCLUYE INSTALACIONglb1.002,500.002,500.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,500.00100%2,500.0003.09 VIDRIOS, CRISTALES Y SIMILARESOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.09.01 VENTANA DE VIDRIO CRUDO INCOLORO DE 6MMm270.09147.9910,372.621.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%10,372.62100%10,372.620.0003.09.02 MAMPARA DE CRISTAL TEMPLADO INCOLORO 10MMm2367.9282.4030,316.611.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%30,316.61100%30,316.610.0003.10 CERRAJERIAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.10.01 BISAGRA CAPUCHINA DE 4" X 4"und68.0014.791,005.720.200.80OK0.000%0.000%0.000%0.000%0.000%201.1420%804.5880%0.000%1,005.720.0003.10.02 CERRADURA DE 3 GOLPES PARA PUERTAund17.0085.391,451.630.200.80OK0.000%0.000%0.000%0.000%0.000%290.3320%1,161.3080%0.000%1,451.630.0003.10.03 MANIJA DE BRONCE PARA PUERTASund17.0052.39890.630.200.80OK0.000%0.000%0.000%0.000%0.000%178.1320%712.5080%0.000%890.630.0003.11 PINTURAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.11.01 PINTURA EN CIELO RASOS AL LATEX

m2335.0215.195,088.950.200.80OK0.000%0.000%0.000%0.000%0.000%1,017.7920%4,071.1680%0.000%5,088.950.0003.11.02 PINTURA EN MUROS INTERIORES C/LATEX LAVABLE 2 MANOSm21,896.7210.6920,275.940.200.80OK0.000%0.000%0.000%0.000%0.000%4,055.1920%16,220.7580%0.000%20,275.940.0003.11.03 PINTURA EN MUROS EXTERIORES C/LATEX LAVABLE 2 MANOSm261.5811.49707.550.200.80OK0.000%0.000%0.000%0.000%0.000%141.5120%566.0480%0.000%707.550.0003.11.04 PINTURA EN COLUMNAS CON LATEX LAVABLEm2515.1311.495,918.840.200.80OK0.000%0.000%0.000%0.000%0.000%1,183.7720%4,735.0780%0.000%5,918.8403.11.05 PINTURA EN VIGAS C/LATEX LAVABLEm2206.8811.492,377.050.200.80OK0.000%0.000%0.000%0.000%0.000%475.4120%1,901.6480%0.000%2,377.050.0003.11.06 PINTURA EN DERRAMES C/LATEX LAVABLEm213.689.572,044.920.200.80OK0.000%0.000%0.000%0.000%0.000%408.9820%1,635.9480%0.000%2,044.9203.11.07 PINTURA BARNIZ EN CARPINTERIA DE MADERAm287.7511.431,002.980.200.80OK0.000%0.000%0.000%0.000%0.000%200.6020%802.3880%0.000%1,002.980.0003.11.08 PINTURA ESMALTE SINTETICO 2 MANOS CONTRAZOCALO H=0.95 mm5.3812.3666.500.200.80OK0.000%0.000%0.000%0.000%0.000%13.3020%53.2080%0.000%66.5003.11.09 PINTURA ANTICORROSIVA Y ESMALTE EN BARANDAS Y PASAMANOSm85.7510.55904.660.200.80OK0.000%0.000%0.000%0.000%0.000%180.9320%723.7380%0.000%904.660.0003.12 VARIOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.12.01 JUNTA DE DILATACION CON TEKNOPORTm2430.8340.2917,358.140.800.20OK13,886.5180%0.000%0.000%0.000%3,471.6320%0.000%0.000%0.000%17,358.1403.13 LIMPIEZA FINAL DE OBRAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0003.13.01 LIMPIEZA FINAL DE OBRAm2213.560.62132.411.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%132.41100%132.410.0004INSTALACIONES SANITARIASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.01 APARATOS Y ACCESORIOS SANITARIOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.01.01 INODORO BLANCOund12.00250.003,000.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%3,000.00100%3,000.0004.01.02 LAVADERO OVALINund11.00150.001,650.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,650.00100%1,650.000.0004.01.03 LAVATORIO DE ACERO INOXIDABLEund1.0080.0080.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%80.00100%80.000.0004.01.04 DUCHA CROMADA 1 LLAVE INCL.ACCESORIOSund1.00120.00120.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%120.00100%120.0004.01.05 URINARIOund7.00220.001,540.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,540.00100%1,540.000.0004.01.06 PAPELERA und12.0010.00120.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%120.00100%120.000.0004.01.07 TACHOund12.0020.00240.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%240.00100%240.000.0004.01.08 JABONERAund1.0020.0020.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%20.00100%20.0004.01.09 SECA MANOund8.0030.00240.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%240.00100%240.000.0004.01.10 INSTALACION DE APARATOS SANITARIOSund32.0044.971,439.041.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,439.04100%1,439.040.0004.01.11 INSTALACIN DE ACCESORIOSund21.0011.03231.631.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%231.63100%231.630.0004.02 SISTEMA DE AGUA FRIAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.02.01 SALIDA DE AGUA FRA DE 1/2"pto51.0051.602,631.601.00OK0.000%0.000%2,631.60100%0.000%0.000%0.000%0.000%0.000%2,631.600.0004.02.02 TUBERIA PVC CLASE 10 - 1/2"m94.008.50799.001.00OK0.000%0.000%799.00100%0.000%0.000%0.000%0.000%0.000%799.000.0004.02.03 TUBERIA PVC CLASE 10 - 3/4"m46.006.71308.661.00OK0.000%0.000%308.66100%0.000%0.000%0.000%0.000%0.000%308.660.0004.02.04 TUBERIA PVC CLASE 10 - 1 1/2"m15.008.38125.701.00OK0.000%0.000%125.70100%0.000%0.000%0.000%0.000%0.000%125.700.0004.02.05 VALVULA DE COMPUERTA (INCLUYE 02 UNIONES UNIVERSALES) DE 1/2"und7.00161.841,132.881.00OK0.000%0.000%1,132.88100%0.000%0.000%0.000%0.000%0.000%1,132.8804.02.06 VALVULA DE COMPUERTA (INCLUYE 02 UNIONES UNIVERSALES) DE 3/4"und1.00111.10111.101.00OK0.000%0.000%111.10100%0.000%0.000%0.000%0.000%0.000%111.1004.02.07 CODO 90 PVC 1/2"und79.009.76771.041.00OK0.000%0.000%771.04100%0.000%0.000%0.000%0.000%0.000%771.040.0004.02.08 CODO 90 PVC 3/4"und20.007.48149.601.00OK0.000%0.000%149.60100%0.000%0.000%0.000%0.000%0.000%149.6004.02.09 CODO 90 PVC 1 1/2"und10.009.4894.801.00OK0.000%0.000%94.80100%0.000%0.000%0.000%0.000%0.000%94.800.0004.02.10 TEE PVC 1/2"und32.006.02192.641.00OK0.000%0.000%192.64100%0.000%0.000%0.000%0.000%0.000%192.640.0004.02.11 TEE PVC 3/4"und8.007.4859.841.00OK0.000%0.000%59.84100%0.000%0.000%0.000%0.000%0.000%59.840.0004.02.12 TEE PVC 1 1/2"und3.007.4822.441.00OK0.000%0.000%22.44100%0.000%0.000%0.000%0.000%0.000%22.4404.02.13 VALVULA CHECK 3/4"und1.0049.3849.381.00OK0.000%0.000%49.38100%0.000%0.000%0.000%0.000%0.000%49.3804.03 SISTEMA DE DRENAJE PLUVIALOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.03.01 TUBERIA DE DESAGUE PVC SAL 2"m81.114.58371.481.00OK0.000%0.000%0.000%0.000%371.48100%0.000%0.000%0.000%371.480.0004.03.02 CODO DE 90 PVC SAL 2"und8.007.0256.161.00OK0.000%0.000%0.000%0.000%56.16100%0.000%0.000%0.000%56.1604.03.03 YEE PVC SAL 2"und2.005.7911.581.00OK0.000%0.000%0.000%0.000%11.58100%0.000%0.000%0.000%11.580.0004.04 SISTEMA DE DESAGE Y VENTILACIONOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.04.01 SALIDA PARA DESAGUE DE 2"pto23.0045.071,036.611.00OK0.000%0.000%0.000%0.000%0.000%1,036.61100%0.000%0.000%1,036.6104.04.02 SALIDA PARA DESAGUE DE 4"pto16.0046.90750.401.00OK0.000%0.000%0.000%0.000%0.000%750.40100%0.000%0.000%750.400.0004.04.03 TUBERIA DE DESAGUE PVC SAL 2"m83.744.58383.531.00OK0.000%0.000%0.000%0.000%0.000%383.53100%0.000%0.000%383.530.0004.04.04 TUBERIA DE DESAGUE PVC SAL 4"m109.976.19680.711.00OK0.000%0.000%0.000%0.000%0.000%680.71100%0.000%0.000%680.710.0004.04.05 TUBERIA DE DESAGUE PVC SAL 6"m18.501.5528.681.00OK0.000%0.000%0.000%0.000%0.000%28.68100%0.000%0.000%28.680.0004.04.06 CODO DE 45 PVC SAL 2"und17.007.02119.341.00OK0.000%0.000%0.000%0.000%0.000%119.34100%0.000%0.000%119.340.0004.04.07 CODO DE 90 PVC SAL 2"und39.007.02273.781.00OK0.000%0.000%0.000%0.000%0.000%273.78100%0.000%0.000%273.780.0004.04.08 CODO DE 45 PVC SAL 4"und9.008.7478.661.00OK0.000%0.000%0.000%0.000%0.000%78.66100%0.000%0.000%78.660.0004.04.09 CODO DE 90 PVC SAL 4"und19.008.74166.061.00OK0.000%0.000%0.000%0.000%0.000%166.06100%0.000%0.000%166.0604.04.10 YEE PVC SAL 2"und15.005.7986.851.00OK0.000%0.000%0.000%0.000%0.000%86.85100%0.000%0.000%86.850.0004.04.11 YEE PVC SAL 4"und9.007.5467.861.00OK0.000%0.000%0.000%0.000%0.000%67.86100%0.000%0.000%67.860.0004.04.12 YEE PVC SAL SP RAMAL CON REDUCCION 4" - 2" und10.007.4974.901.00OK0.000%0.000%0.000%0.000%0.000%74.90100%0.000%0.000%74.900.0004.04.13 REDUCCION PVC SAL DESAGUE 4"- 2"und6.005.7934.741.00OK0.000%0.000%0.000%0.000%34.74100%0.000%0.000%0.000%34.740.0004.04.14 SUMIDERO DE BRONCE 2"und7.0033.00231.001.00OK0.000%0.000%0.000%0.000%231.00100%0.000%0.000%0.000%231.000.0004.04.15 TRAMPA "P" DE PVC SAL PARA DESAGUE 2" und2.006.8913.781.00OK0.000%0.000%0.000%0.000%13.78100%0.000%0.000%0.000%13.780.0004.04.16 REGISTRO DE BRONCE 2"und3.0045.38136.141.00OK0.000%0.000%0.000%0.000%136.14100%0.000%0.000%0.000%136.140.0004.04.17 REGISTRO DE BRONCE 4"und10.0038.00380.001.00OK0.000%0.000%0.000%0.000%380.00100%0.000%0.000%0.000%380.0004.04.18 CAJA DE REG. 12"x24" ROSCADOund1.00207.23207.231.00OK0.000%0.000%0.000%0.000%207.23100%0.000%0.000%0.000%207.230.0004.04.19 CAJA DE REG. ROSCADO 10"x20" und1.0066.6766.671.00OK0.000%0.000%0.000%0.000%66.67100%0.000%0.000%0.000%66.6704.04.20 SOMBRERO DE VENTILACION 2und10.008.8088.001.00OK0.000%0.000%0.000%0.000%88.00100%0.000%0.000%0.000%88.000.0004.05 VARIOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0004.05.01 TANQUE ELEVADO CAP. 1.1 m3jgo1.00590.57590.571.00OK0.000%0.000%0.000%0.000%0.000%0.000%590.57100%0.000%590.570.0004.05.02 ELECTROBOMBA DE 1.5 HPund2.001,340.572,681.141.00OK0.000%0.000%0.000%0.000%0.000%0.000%2,681.14100%0.000%2,681.140.0004.05.03 PRUEBA HIDRAULICA glb1.001,866.881,866.881.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,866.88100%0.000%1,866.880.0005INSTALACIONES ELECTRICASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.01 SALIDAS PARA ALUMBRADO,TOMACORRIENTE E INTERRUPTORESOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.01.01 SALIDA DE TECHO (CENTRO DE LUZ)pto25.0033.95848.751.00OK0.000%0.000%0.000%0.000%848.75100%0.000%0.000%0.000%848.750.0005.01.02 SALIDA DE TECHO (FLUORESCENTE)pto38.0033.951,290.101.00OK0.000%0.000%0.000%0.000%1,290.10100%0.000%0.000%0.000%1,290.100.0005.01.03 SALIDA DE TECHO (LAMPARAS DE 24W MODELO MELLOW LIGHT PARA EMPOTRAR)pto71.0040.222,855.621.00OK0.000%0.000%0.000%0.000%2,855.62100%0.000%0.000%0.000%2,855.6205.01.04 SALIDA DE TECHO (BRAQUETT)pto16.0041.22659.521.00OK0.000%0.000%0.000%0.000%659.52100%0.000%0.000%0.000%659.520.0005.01.05 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA (PARED)pto37.0034.561,278.721.00OK0.000%0.000%0.000%0.000%1,278.72100%0.000%0.000%0.000%1,278.7205.01.06 SALIDA TOMACORRIENTE DOBLE CON LINEA DE TIERRA (PISO)pto28.0037.561,051.681.00OK0.000%0.000%0.000%0.000%1,051.68100%0.000%0.000%0.000%1,051.680.0005.01.07 SALIDA PARA INTERRUPTOR SIMPLEpto73.0025.941,893.621.00OK0.000%0.000%0.000%0.000%1,893.62100%0.000%0.000%0.000%1,893.6205.01.08 SALIDA PARA INTERRUPTOR DOBLEpto6.0026.14156.841.00OK0.000%0.000%0.000%0.000%156.84100%0.000%0.000%0.000%156.840.0005.01.09 SALIDA DE INTERRUPTOR DE CONMUTACIONpto16.0050.50808.001.00OK0.000%0.000%0.000%0.000%808.00100%0.000%0.000%0.000%808.000.0005.01.10 SALIDA TRIFASICA PARA ELECTROBOMBA pto2.0087.59175.181.00OK0.000%0.000%0.000%0.000%175.18100%0.000%0.000%0.000%175.1805.01.11 SALIDA TRIFASICA PARA ASCENSORpto1.00109.29109.291.00OK0.000%0.000%0.000%0.000%109.29100%0.000%0.000%0.000%109.2905.01.12 SALIDA PARA LUZ DE EMERGENCIApto28.00286.438,020.041.00OK0.000%0.000%0.000%0.000%8,020.04100%0.000%0.000%0.000%8,020.040.0005.02 SALIDA PARA COMUNICACIONES Y SEALESOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.0005.02.01 SALIDA DE TELEFONO Y/O INTERCOMUNICACIONESpto8.00156.541,252.321.00OK0.000%0.000%0.000%0.000%1,252.32100%0.000%0.000%0.000%1,252.3205.02.02 SALIDA PARA RED DE DATApto15.00326.514,897.651.00OK0.000%0.000%0.000%0.000%4,897.65100%0.000%0.000%0.000%4,897.650.0005.02.03 SALIDA PARA PARLANTESpto5.0046.52232.601.00OK0.000%0.000%0.000%0.000%232.60100%0.000%0.000%0.000%232.600.0005.02.04 SALIDA PARA DETECTOR DE HUMOpto28.00718.9220,129.761.00OK0.000%0.000%0.000%0.000%20,129.76100%0.000%0.000%0.000%20,129.760.0005.02.05 SALIDA PARA ESTACION DE ALARMA CONTRA INCENDIO Y ALARMA SONORA pto5.00818.924,094.601.00OK0.000%0.000%0.000%0.000%4,094.60100%0.000%0.000%0.000%4,094.600.0005.02.06 SALIDA PARA CAMARA DE VIDEO DE SEGURIDADpto12.00985.1511,821.801.00OK0.000%0.000%0.000%0.000%11,821.80100%0.000%0.000%0.000%11,821.8005.03 CONDUCTOS Y TUBERIASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.03.01 TUBERIA - 20 mm PVC-Sm880.517.546,639.051.00OK0.000%6,639.05100%0.000%0.000%0.000%0.000%0.000%0.000%6,639.050.0005.03.02 TUBERA - 25 mm PVC-Sm25.008.74218.501.00OK0.000%218.50100%0.000%0.000%0.000%0.000%0.000%0.000%218.5005.03.03 TUBERA - 40 mm PVC-Pm46.509.94462.211.00OK0.000%462.21100%0.000%0.000%0.000%0.000%0.000%0.000%462.210.0005.03.04 TUBERA - 50 mm PVC-Sm59.757.29435.581.00OK0.000%435.58100%0.000%0.000%0.000%0.000%0.000%0.000%435.580.0005.03.05 TUBERA - 100 mm PVC-Sm8.549.2979.341.00OK0.000%79.34100%0.000%0.000%0.000%0.000%0.000%0.000%79.3405.04 CABLES DE ENERGIAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.04.01 CABLE ELECTRICO 2 X1X 2.5 MM2 +1X1.5 MM2 NH80m683.678.876,064.151.00OK0.000%0.000%0.000%0.000%0.000%0.000%6,064.15100%0.000%6,064.150.0005.04.02 CABLE ELECTRICO 2X 1 X 4 MM2+1X2.5MM2 NH80m371.619.903,678.941.00OK0.000%0.000%0.000%0.000%0.000%0.000%3,678.94100%0.000%3,678.9405.04.03 CABLE ELECTRICO 3x1x6mm2+1x4mm2+1x4mm2 N2XHm45.1522.07996.461.00OK0.000%0.000%0.000%0.000%0.000%0.000%996.46100%0.000%996.460.0005.04.04 CABLE ELECTRICOS 1x25mm2 N2XHm46.509.50441.751.00OK0.000%0.000%0.000%0.000%0.000%0.000%441.75100%0.000%441.7505.04.05 CABLE ELECTRICO 3x1x16mm2+1x10mm2+1x4mm2 N2XHm41.5032.001,328.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,328.00100%0.000%1,328.0005.04.06 CABLE ELECTRICO 3X1X16 MM2 + 1X10 MM2+ 1X10 MM2 N2XHm25.4532.25820.761.00OK0.000%0.000%0.000%0.000%0.000%0.000%820.76100%0.000%820.760.0005.04.07 CABLE ELECTRICO 3-1x70mm.2 +1x50mm2+1x25 mm2 N2XHm10.5443.63459.861.00OK0.000%0.000%0.000%0.000%0.000%0.000%459.86100%0.000%459.860.0005.04.08 CABLE DESNUDO DE Cu 25 mm2m24.567.92194.521.00OK0.000%0.000%0.000%0.000%0.000%0.000%194.52100%0.000%194.520.0005.05 TABLEROSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.05.01 TABLERO DE DISTRIBUCION DE 18 POLOSund6.00237.471,424.821.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,424.82100%0.000%1,424.8205.05.02 GABINETE GB1 PRINCIPAL CON ALIMENTACION PARA SISTE. 8 HILOS AUTOSOPORund1.00460.02460.021.00OK0.000%0.000%0.000%0.000%0.000%0.000%460.02100%0.000%460.020.0005.05.03 GABINETE SECUNDARIO GB2,GB3, GB4, GB5 ADOSADOund4.0053.20212.801.00OK0.000%0.000%0.000%0.000%0.000%0.000%212.80100%0.000%212.800.0005.06 DISPOSITIVOS DE MANIOBRA Y PROTECCIONOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.06.01 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 180Aund1.0076.0176.011.00OK0.000%0.000%0.000%0.000%0.000%0.000%76.01100%0.000%76.010.0005.06.02 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 60Aund2.0056.66113.321.00OK0.000%0.000%0.000%0.000%0.000%0.000%113.32100%0.000%113.320.0005.06.03 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 50Aund5.0063.34316.701.00OK0.000%0.000%0.000%0.000%0.000%0.000%316.70100%0.000%316.700.0005.06.04 INTERRUPTOR THERMOMAGNETICO TRIFASICA 3 X 30Aund22.0048.001,056.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,056.00100%0.000%1,056.000.0005.06.05 INTERRUPTOR THERMOMAGNETICO MONOFASICA 2 X 25Aund2.0040.0180.021.00OK0.000%0.000%0.000%0.000%0.000%0.000%80.02100%0.000%80.0205.06.06 INTERRUPTOR THERMOMAGNETICO MONOFASICA 2 X 20Aund26.0040.011,040.261.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,040.26100%0.000%1,040.260.0005.06.07 INTERRUPTOR THERMOMAGNETICO MONOFASICA 2 X 15Aund8.0036.51292.081.00OK0.000%0.000%0.000%0.000%0.000%0.000%292.08100%0.000%292.080.0005.06.08 CAJA DE PASE GALVANIZADAund8.0015.00120.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%120.00100%0.000%120.000.0005.07 ARTEFACTOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.07.01 LUMINARIAS CENTROS DE LUZund25.0036.01900.251.00OK0.000%0.000%0.000%0.000%0.000%0.000%900.25100%0.000%900.2505.07.02 LUMINARIAS FLUORESCENTESund38.0051.011,938.381.00OK0.000%0.000%0.000%0.000%0.000%0.000%1,938.38100%0.000%1,938.380.0005.07.03 LUMINARIAS MELLOW LIGHT PARA EMPOTRARund71.0084.015,964.711.00OK0.000%0.000%0.000%0.000%0.000%0.000%5,964.71100%0.000%5,964.710.0005.07.04 LUMINARIAS PARA BRAQUETTund16.00125.012,000.161.00OK0.000%0.000%0.000%0.000%0.000%0.000%2,000.16100%0.000%2,000.160.0005.08 SISTEMA PUESTA A TIERRAOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.08.01 POZO PUESTA A TIERRAund2.00257.60515.201.00OK0.000%0.000%0.000%0.000%0.000%0.000%515.20100%0.000%515.200.0005.09 VARIOSOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0005.09.01 PRUEBA DE AISLAMIENTO Y CONTINUIDADglb1.00250.00250.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%250.00100%0.000%250.0006EQUIPAMIENTOOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0006.01 EQUIPAMIENTO S.U.M.OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0006.01.01 SILLAS DE MADERA CON BRAZOS 35x40 CMund120.0045.005,400.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%5,400.00100%5,400.000.0006.01.02 EQUIPO FONICO INCL. INST.glb1.0020,580.0020,580.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%20,580.00100%20,580.000.0006.01.03 PROYECTOR INCL. ACCESORIOS E INST.glb1.006,000.006,000.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%6,000.00100%6,000.0006.02 EQUIPAMIENTO OFICINASOK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0006.02.01 COMPUTADORASund45.002,000.0090,000.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%90,000.00100%90,000.000.0006.02.02 ESCRITORIOS PARA OFICINASund100.00250.0025,000.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%25,000.00100%25,000.000.0006.02.03 ARCHIVADORES 1.80x0.45 Mund8.00300.002,400.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%2,400.00100%2,400.000.0006.02.04 SILLAS GIRATORIASund45.00100.004,500.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%4,500.00100%4,500.000.0006.02.05 SILLONESund8.001,500.0012,000.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%12,000.00100%12,000.0006.03 EQUIPOS ELECTRICOS Y/O MECANICOS OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000%0.000.0006.03.01 EXTRACTOR MECANICO DE AIRE PARA BAOSund2.00950.001,900.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%1,900.00100%1,900.0006.03.02 ASCENSOR INCLUYE ACCESORIOS E INSTALACION CAP 4-6 PERSONASund1.00103,000.00103,000.000.900.10OK0.000%0.000%0.000%0.000%0.000%0.000%92,700.0090%10,300.0010%103,000.000.0006.03.03 EXTINTOR DE POLVO QUIMICO SECO 6 KG-TIPOASCund5.00110.00550.001.00OK0.000%0.000%0.000%0.000%0.000%0.000%0.000%550.00100%550.00

0.0730061915179890.03618206831,331,239.54COSTO DIRECTO1,331,239.54175,615.86137,018.26105,813.19132,480.55180,956.35144,899.67209,941.63244,514.021,331,239.54GASTOS GENERALES (7.30% CD)97,188.7312,821.0410,003.187,725.029,671.9013,210.9310,578.5715,327.0417,851.0497,188.73SUPERVISION (3.62% CD)48,167.006,354.144,957.603,828.544,793.426,547.385,242.777,596.128,847.0248,167.00

PRESUPUESTO TOTAL1,476,595.270.000.000.000.000.000.000.000.000.000.00194,791.05151,979.04117,366.75146,945.87200,714.66160,721.01232,864.80271,212.081,476,595.27PORCENTAJE DE AVANCE FISICO100.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%13.19%10.29%7.95%9.95%13.59%10.88%15.77%18.37%100.00%PORCENTAJE DE AVANCE FISICO ACUM.100.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%13.19%23.48%31.43%41.38%54.98%65.86%81.63%100.00%