PPTO
Cliente
CESAL
Item
Descripcin
01
Costo al
Avance de Obra
01/10/2007
Und.
Metrado
Precio S/.
Parcial S/.
OBRAS PRELIMINARES
4,033.18
01.01
MOVILIZACION DE EQUIPO
est
1.00
1,100.00
1,100.00
01.02
m2
800.00
1.04
832.00
01.03
m2
400.00
1.09
436.00
01.04
GUARDIANIA
mes
4.00
250.00
1,000.00
01.05
1.00
665.18
665.18
02
MOVIMIENTO DE TIERRAS
EXCAVACION PARA CIMIENTOS HASTA 1.30 m, EN TERRENO NORMAL
m3
69.00
16.93
1,168.17
02.02
m3
57.00
16.93
965.01
02.03
m3
28.00
16.34
457.52
02.04
m3
15.00
14.24
213.60
02.05
m3
2.00
16.93
33.86
02.06
m3
15.00
14.24
213.60
02.07
m3
16.00
16.93
270.88
02.08
m2
175.00
1.64
287.00
02.09
m2
7.00
2.37
16.59
02.10
RELLENO COMPACTADO
49.00
3.30
161.70
02.11
m3
125.00
22.43
2,803.75
24.75
120.70
2,987.33
CONCRETO SIMPLE
CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA
m3
03.02
CONCRETO
m3
8.50
113.77
967.05
03.03
m2
39.60
22.21
879.52
CONCRETO ARMADO
04.01
SOBRECIMIENTO ARMADO
90,568.81
2,486.57
03.03
m3
6.00
113.77
04.01.02
kg
201.00
3.45
693.45
04.01.03
m2
50.00
22.21
1,110.50
04.02
VIGA DE CIMENTACIN
682.62
8,647.30
04.02.01
m3
10.00
235.33
2,353.30
04.02.02
kg
1,154.00
3.45
3,981.30
04.02.03
m2
78.00
29.65
2,312.70
04.03
ZAPATAS
7,032.75
04.03.01
m3
25.00
226.11
04.03.02
kg
400.00
3.45
04.04
COLUMNAS
5,652.75
1,380.00
18,382.87
04.04.01
m3
14.55
248.37
3,613.78
04.04.02
kg
3,465.00
3.45
11,954.25
04.04.03
m2
126.00
22.34
2,814.84
04.05
CISTERNA
3,467.27
04.05.01
m3
6.00
302.30
1,813.80
04.05.02
kg
310.00
3.45
1,069.50
04.05.03
m2
23.00
25.39
04.06
ESCALERAS
583.97
1,993.05
m3
3.00
291.05
873.15
04.06.02
kg
220.00
3.45
759.00
04.06.03
m2
10.00
36.09
04.07
VIGAS
360.90
22,730.55
04.07.01
m3
25.00
264.41
6,610.25
04.07.03
kg
3,000.00
3.45
10,350.00
04.07.02
m2
190.00
30.37
04.08
LOSAS ALIGERADAS
5,770.30
19,774.30
04.08.04
m3
25.00
246.62
6,165.50
04.08.03
kg
1,200.00
3.45
4,140.00
04.08.02
m2
260.00
24.18
6,286.80
04.08.01
2,150.00
1.48
3,182.00
04.08
LOSAS MACIZAS
4,033.18
4,833.89
03.01
04
100
S/.
6,591.68
02.01
03
468.65
82.87
75,054.37
2da Valorizacin
%
3da Valorizacin
S/.
4da Valor
S/.
75.00
4,943.76
10
659.168
100
4,833.89
15
15
04.08.04
m3
1.00
278.61
04.08.03
kg
20.00
3.45
69.00
04.08.02
m2
4.00
30.26
121.04
04.09
COLUMNETAS DE AMARRE
278.61
1,006.21
04.09.01
m3
1.00
243.91
243.91
04.09.02
kg
142.35
3.26
464.06
04.09.03
m2
13.35
22.34
04.10
TANQUE SEPTICO
298.24
3,950.63
04.10.01
m3
6.00
322.26
1,933.56
04.10.02
kg
305.00
3.45
1,052.25
04.10.03
m2
38.00
25.39
964.82
04.11
POZO DE PERCOLACION
628.65
04.11.01
m3
0.75
322.26
04.11.02
kg
1.77
3.45
6.11
04.11.03
m2
15.00
25.39
380.85
m2
210.00
48.31
10,145.10
m2
126.00
40.35
5,084.10
05
241.70
ALBAILERIA
05.01
05.02
06
REVOQUES Y ENLUCIDOS
06.01
m2
26.00
14.83
385.58
06.02
m2
238.00
16.92
4,026.96
06.03
m2
120.00
24.64
2,956.80
06.04
220.00
19.19
4,221.80
06.05
m2
50.00
23.33
1,166.50
06.06
m2
58.00
23.10
1,339.80
m2
275.00
23.09
6,349.75
210.00
8.38
1,759.80
07
CIELORRASOS Y VIGAS
07.01
07.02
VESTIDURA DE VIGAS
08
PISOS Y PAVIMENTOS
08.01
m2
175.00
20.67
3,617.25
08.02
CONTRAPISO DE 48 mm
m2
260.00
14.59
3,793.40
08.03
m2
7.00
33.20
232.40
08.04
m2
96.00
25.47
2,445.12
08.05
m2
260.00
61.82
16,073.20
26.00
19.54
508.04
m2
15.00
14.25
213.75
m2
12.00
58.44
701.28
20.00
22.46
449.20
m2
128.50
28.92
3,716.22
m2
4.00
196.00
784.00
5,188.26
09
09.01
CONTRAZOCALOS
CONTRAZOCALO DE CERAMICO 20 X 30 CM TIPO CELIMA
10
ZOCALOS
10.01
10.02
11
11.01
REVESTIMIENTOS
FORJADO Y REVESTIMIENTO DE GRADAS Y ESCALERAS DE CEMENTO PULIDO
12
12.01
CUBIERTAS
COBERTURA LADRILLO PASTELERO ASENTADO CON MEZCLA
13
13.01
CARPINTERIA DE MADERA
PUERTA CONTRAPLACADA EN BAO 35 mm CON TRIPLAY 4 mm INCLUYE MARCO CEDRO 2"X3"
14
CARPINTERIA METALICA
14.01
m2
22.00
235.83
14.02
m2
2.00
230.00
460.00
14.03
m2
6.25
230.00
1,437.50
14.04
VENTANAS INTERIORES
m2
32.00
166.06
5,313.92
15
CERRAJERIA
15.01
pza
24.00
12.26
294.24
15.02
pza
2.00
73.67
147.34
15.03
pza
9.00
73.67
663.03
p2
250.00
5.68
1,420.00
p2
300.00
5.68
1,704.00
m2
420.00
7.97
3,347.40
16
16.01
16.02
17
17.01
PINTURA
PINTURA AL TEMPLE 2 MANOS EN CIELOS RASOS Y VIGAS
15,229.20
80
12,183.36
10
1522.92
10
14,097.44
85
11,982.82
10
1409.744
8,109.55
80
6487.64
20
1621.91
26,161.37
25
6,540.34
50
13080.685
20
508.04
0.00
50
254.02
50
915.03
50
457.52
20
183.006
30
449.20
80
359.36
3,716.22
0.00
50
1858.11
40
784.00
0.00
50
392
12,399.68
0.00
50
6199.84
1,104.61
0.00
80
3,124.00
0.00
50
7,491.85
0.00
85
17.02
m2
345.00
8.25
2,846.25
17.03
m2
100.00
8.33
833.00
17.04
m2
4.00
12.30
49.20
17.05
m2
32.00
10.00
320.00
17.06
40.00
2.40
96.00
18
2,781.31
18.01
pza
5.00
182.01
910.05
18.02
pza
5.00
200.00
1,000.00
18.04
2.00
14.42
28.84
18.06
pza
2.00
78.53
157.06
18.07
pza
10.00
28.09
280.90
18.08
pza
9.00
44.94
404.46
31.00
90.82
2,815.42
19
INSTALACIONES ELECTRICAS
12,903.00
19.01
SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SEL 16 mm (5/8)
pto
19.02
SALIDA DE PARED CON CABLE AWG TW 4.0 mm (12) + D PVC SEL 19 mm (3/4)
pto
6.00
88.01
528.06
19.03
pto
34.00
64.94
2,207.96
19.04
pto
1.00
69.36
69.36
19.05
pto
1.00
69.36
69.36
19.06
pto
1.00
95.48
95.48
19.07
pto
1.00
68.19
68.19
19.08
pto
2.00
83.63
167.26
19.09
pto
1.00
163.17
163.17
19.10
30.00
6.90
207.00
19.11
30.00
7.05
211.50
19.12
pza
1.00
372.75
372.75
19.13
pza
8.00
27.27
218.16
19.14
4.00
54.43
217.72
19.14
4.00
55.97
223.88
19.14
pza
1.00
52.55
52.55
19.15
pza
1.00
52.69
52.69
19.16
1.00
734.23
734.23
19.17
3.00
9.50
28.50
19.18
30.00
12.75
382.50
19.19
40.00
93.23
3,729.20
19.20
6.00
48.01
288.06
20
SISTEMA DE DESAGUE
20.01
pto
5.00
68.82
344.10
20.02
pto
5.00
61.52
307.60
20.03
pto
2.00
55.90
111.80
20.04
7.00
22.03
154.21
20.05
12.00
14.51
174.12
20.06
16.00
16.09
257.44
20.07
pza
2.00
32.69
65.38
20.08
pza
2.00
12.85
25.70
20.09
pza
2.00
117.96
235.92
20.10
pza
1.00
180.56
180.56
20.11
pza
1.00
141.54
141.54
20.12
SUMIDEROS DE 2"
pza
2.00
62.48
124.96
20.13
2.00
3.07
6.14
61.13
733.56
282.25
21
21.01
pto
12.00
21.02
25.00
11.29
21.03
6.50
12.54
81.51
21.03
48.30
33.30
1,608.39
21.04
pza
3.00
120.00
360.00
21.06
pza
1.00
16.53
16.53
21.07
pza
1.00
585.00
585.00
22
22.01
MOVIMIENTO DE TIERRAS
980.83
54.06
6,975.51
100
0.00
25
3,225.75
60
7741.8
2,129.47
75
1,597.10
20
425.894
3,667.24
75
2,750.43
15
550.086
10
47,953.74
40
19,181.49
30 14386.1205
30
22.01.01
m3
55.00
16.93
22.01.02
m3
3.00
16.56
22.02
CONCRETO SIMPLE
931.15
49.68
10,250.96
22.02.01
m3
50.00
126.72
6,336.00
22.02.02
m3
8.00
170.92
1,367.36
22.02.03
m2
110.00
23.16
2,547.60
22.03
COLUMNAS
7,980.08
22.03.01
m3
8.50
243.91
2,073.24
22.03.02
m2
76.00
22.34
1,697.84
22.03.03
kg
1,220.00
3.45
4,209.00
m2
408.00
16.53
272.00
6.59
m2
408.00
11.90
22.04
22.04.01
REVOQUES ENLUCIDOS
TARRAJEO INTERIOR CON MORTERO 1:5 X1.5 cm (INCLUYE COLUMNAS EMPOTRADAS)
22.05
22.05.01
CONTRAZOCALOS
CONTRAZOCALO DE CEMENTO PULIDO CON MORTERO 1:5 DE E=2 cm H=30 cm
22.06
22.06.01
23.01
MOVIMIENTO DE TIERRAS
315.00
48.73
15,349.95
11,895.89
80
0.00
446.98
23.01.01
m2
175.00
1.49
23.01.02
m3
11.00
16.93
23.02
4,855.20
15,349.95
m2
LOSA DEPORTIVA
1,792.48
4,855.20
ALBAILERIA
23
6,744.24
1,792.48
PINTURA
22.07
22.07.01
6,744.24
CONCRETO SIMPLE
260.75
186.23
11,448.91
23.02.01
m3
38.00
273.36
10,387.68
23.02.02
m2
27.00
30.79
831.33
23.02.03
JUNTAS ASFALTICAS
38.00
6.05
229.90
281,448
Gastos Generales
30.58
86,063.06
28,145
309,593
160,606.52
74,543.46
50,285.30
Valorizacin
S/.
988.752
13585.3208
1522.92
704.872
5232.274
254.02
274.509
1486.488
883.688
1562
6368.0725
2781.31
106.4735
366.724
14386.1205
9516.712
60020.2563