GOBIERNO MUNICIPAL DE EL ALTO

DIRECCIÓN DE OBRAS
PLANILLA Nº 7 (DE CIERRE)
OBRA : CONSTRUCCIÓN PLANTA DE LÁCTEOS DERIVADO

CONTRATISTA : EMPRESA CONSTRUCTORA " POMA "

ZONA: DISTRITAL D - 9

MONTO DE CONTRATO CONTRATO MODIFICATORIO APROBADO Nº 1 CONTRATO MODIFICATORIO APROBADO Nº 2 ORDEN DE CAMBIO Nº 6 (APROBADO) CONTRATO MODIFICATORIO APROBADO Nº 3 AVANCE DE OBRA DESEMBOLSOS (Bs.) % DE
ÍTEM DESCRIPCIÓN UNIDAD
CANT. P.U. Bs. TOTAL Bs. CANT. P.U. Bs. TOTAL Bs. CANT. P.U. Bs. TOTAL Bs. CANTIDAD P.U. TOTAL CANTIDAD P.U. TOTAL ANTERIOR ACTUAL TOTAL ANTERIOR ACTUAL TOTAL AVANCE

1 Instalación de faenas y colocado de letrero glb. 1.00 600.95 600.95 1.00 600.95 600.95 1.00 600.95 600.95 1.00 600.95 600.95 1.00 600.95 600.95 1.00 0.00 1.00 600.95 0.00 600.95 100.00
2 Replanteo y trazado glb. 1.00 936.06 936.06 1.00 936.06 936.06 1.00 936.06 936.06 1.00 936.06 936.06 1.00 936.06 936.06 1.00 0.00 1.00 936.06 0.00 936.06 100.00
3 Excavación de 0 a 2 m. sin agotamiento terreno semiduro m3 352.72 12.41 4,377.26 241.00 12.41 2,990.81 241.00 12.41 2,990.81 241.00 12.41 2,990.81 420.58 12.41 5,219.40 420.58 0.00 420.58 5,219.40 0.00 5,219.40 100.00
4 Cimientos de hormigón ciclópeo 50 % piedra desplazadora m3 65.21 412.06 26,870.43 66.10 412.06 27,237.17 66.10 412.06 27,237.17 66.10 412.06 27,237.17 89.70 412.06 36,961.78 89.70 0.00 89.70 36,961.78 0.00 36,961.78 100.00
5 Sobre cimientos de hormigón ciclópeo 50 % piedra desplazadora m3 45.39 458.59 20,815.40 26.03 458.59 11,937.10 26.03 458.59 11,937.10 26.03 458.59 11,937.10 30.92 458.59 14,179.60 30.92 0.00 30.92 14,179.60 0.00 14,179.60 100.00
6 Zapatas de hormigon armado m3 27.54 1,165.32 32,092.91 23.81 1,165.32 27,746.27 23.81 1,165.32 27,746.27 23.81 1,165.32 27,746.27 25.99 1,165.32 30,286.67 25.99 0.00 25.99 30,286.67 0.00 30,286.67 100.00
7 Columnas de hormigon armado m3 18.94 2,231.57 42,265.94 19.42 2,231.57 43,337.09 19.42 2,231.57 43,337.09 19.42 2,231.57 43,337.09 18.69 2,231.57 41,708.04 18.69 0.00 18.69 41,708.04 0.00 41,708.04 100.00
8 Viga de hormigon armado m3 12.60 1,841.08 23,197.61 25.20 1,841.08 46,395.22 26.12 1,841.08 48,089.01 26.12 1,841.08 48,089.01 28.02 1,841.08 51,587.06 28.02 0.00 28.02 51,587.06 0.00 51,587.06 100.00
9 Viga de encadenado de hormigon armado m3 14.62 1,379.51 20,168.44 5.70 1,379.51 7,863.21 5.52 1,379.51 7,614.90 5.52 1,379.51 7,614.90 1.84 1,379.51 2,538.30 1.84 0.00 1.84 2,538.30 0.00 2,538.30 100.00
10 Losa alivianada vigueta pretensada con plastoformo H = 0,20 m. m2 114.20 187.25 21,383.95 129.33 187.25 24,217.04 129.33 187.25 24,217.04 129.33 187.25 24,217.04 114.22 187.25 21,387.70 114.22 0.00 114.22 21,387.69 0.00 21,387.69 100.00
11 Cubierta de calamina N° 28 + estructura metalica costanera m2 136.17 278.58 37,934.24 128.52 278.58 35,803.10 0.00 278.58 0.00 0.00 278.58 0.00 0.00 278.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00
12 Cubierta de calamina plastica con estructura metalica costanera m2 90.40 244.64 22,115.46 43.20 244.64 10,568.45 0.00 244.64 0.00 0.00 244.64 0.00 59.74 244.64 14,614.79 0.00 59.74 59.74 0.00 14,614.79 14,614.79 100.00
13 Cubierta de calamina N° 28 incluye maderamen m2 450.19 114.57 51,578.27 434.44 114.57 49,773.79 434.44 114.57 49,773.79 434.44 114.57 49,773.79 457.33 114.57 52,396.30 457.33 0.00 457.33 52,396.30 0.00 52,396.30 100.00
14 Canaletas de calamina plana N° 28 C - 60 ml. 105.70 38.56 4,075.79 106.00 38.56 4,087.36 106.00 38.56 4,087.36 97.80 38.56 3,771.17 96.00 38.56 3,701.76 96.00 0.00 96.00 3,701.76 0.00 3,701.76 100.00
15 Bajantes de calamina plana N° 28 D = 4" ml. 88.00 36.98 3,254.24 105.70 36.98 3,908.79 105.70 36.98 3,908.79 88.00 36.98 3,254.24 77.13 36.98 2,852.27 77.13 0.00 77.13 2,852.27 0.00 2,852.27 100.00
16 Piso de cemento E = 0,05 m. + constrapiso m2 758.20 69.30 52,543.26 598.31 69.30 41,462.88 601.49 69.30 41,683.26 601.49 69.30 41,683.26 589.52 69.30 40,853.74 589.52 0.00 589.52 40,853.74 0.00 40,853.74 100.00
17 Escalera de hormigon armado m3 1.60 1,947.85 3,116.56 1.90 1,947.85 3,700.92 1.90 1,947.85 3,700.92 1.90 1,947.85 3,700.92 1.79 1,947.85 3,486.65 1.79 0.00 1.79 3,486.66 0.00 3,486.66 100.00
18 Muro de ladrillo gambote E = 0,12 m. m2 795.78 79.07 62,922.32 689.25 79.07 54,499.00 767.57 79.07 60,691.76 765.68 79.07 60,542.32 691.08 79.07 54,643.70 691.08 0.00 691.08 54,643.70 0.00 54,643.70 100.00
19 Muro de ladrillo de 6 huecos E = 0,18 m. m2 652.15 48.86 31,864.05 629.87 48.86 30,775.45 629.87 48.86 30,775.45 629.87 48.86 30,775.45 662.80 48.86 32,384.41 662.80 0.00 662.80 32,384.41 0.00 32,384.41 100.00
20 Revoque cielo falso - incluye maderamen m2 602.40 74.69 44,993.26 439.86 74.69 32,853.14 394.53 74.69 29,467.45 394.53 74.69 29,467.45 390.31 74.69 29,152.25 390.31 0.00 390.31 29,152.26 0.00 29,152.26 100.00
21 Piso de ceramica nacional con esmalte (alto trafico) m2 573.20 90.66 51,966.31 551.80 90.66 50,026.19 445.72 90.66 40,408.98 451.54 90.66 40,936.62 364.87 90.66 33,079.11 364.87 0.00 364.87 33,079.12 0.00 33,079.12 100.00
22 Piso parket de madera dura m2 50.70 79.97 4,054.48 203.99 79.97 16,313.08 203.99 79.97 16,313.08 204.98 79.97 16,392.25 242.69 79.97 19,407.92 242.69 0.00 242.69 19,407.92 0.00 19,407.92 100.00
23 Muro de bloques de vidrio 0,20 x 0,20 m. m2 26.60 702.34 18,682.24 26.60 702.34 18,682.24 26.60 702.34 18,682.24 26.60 702.34 18,682.24 26.55 702.34 18,647.13 26.55 0.00 26.55 18,647.12 0.00 18,647.12 100.00
24 Puerta metalica de plancha 1/8" m2 47.59 322.10 15,328.74 56.20 322.10 18,102.02 56.20 322.10 18,102.02 56.20 322.10 18,102.02 41.08 322.10 13,231.87 41.08 0.00 41.08 13,231.87 0.00 13,231.87 100.00
25 Puerta de madera dura tablero d/2" c/marco 2" x 4" m2 21.00 588.56 12,359.76 17.22 588.56 10,135.00 17.40 588.56 10,240.94 34.44 588.56 20,270.01 32.76 588.56 19,281.23 7.00 25.76 32.76 4,119.92 15,161.31 19,281.23 100.00
26 Ventana metalica perfil angular m2 40.36 197.93 7,988.45 40.61 197.93 8,037.94 32.00 197.93 6,333.76 19.32 197.93 3,824.01 19.92 197.93 3,942.77 19.92 0.00 19.92 3,942.77 0.00 3,942.77 100.00
27 Rejas metalicas de perfil angular y malla milimetrica m2 40.36 257.94 10,410.46 41.74 257.94 10,766.42 17.40 257.94 4,488.16 15.60 257.94 4,023.86 47.42 257.94 12,231.51 47.42 0.00 47.42 12,231.51 0.00 12,231.51 100.00
28 Provision y colocado chapa de 2 golpes pza. 27.00 92.34 2,493.18 32.00 92.34 2,954.88 32.00 92.34 2,954.88 32.00 92.34 2,954.88 32.00 92.34 2,954.88 32.00 0.00 32.00 2,954.88 0.00 2,954.88 100.00
29 Provision y colocado de vidrio doble m2 40.36 69.22 2,793.72 40.61 69.22 2,811.02 40.61 69.22 2,811.02 42.58 69.22 2,947.39 45.00 69.22 3,114.90 45.00 0.00 45.00 3,114.90 0.00 3,114.90 100.00
30 Revoque exterior de cemento - cal - arena sobre muro de ladrillo m2 1,528.14 54.92 83,925.45 1,508.20 54.92 82,830.34 1,508.20 54.92 82,830.34 1,469.30 54.92 80,693.96 1,437.80 54.92 78,963.98 1,437.80 0.00 1,437.80 78,963.97 0.00 78,963.97 100.00
31 Revestimiento de ceramica de muros H = 2 m. m2 477.20 100.02 47,729.54 469.82 100.02 46,991.40 469.82 100.02 46,991.40 469.82 100.02 46,991.40 420.84 100.02 42,092.42 420.84 0.00 420.84 42,092.41 0.00 42,092.41 100.00
32 Revestimiento de muros con azulejos m2 63.65 146.53 9,326.63 66.87 146.53 9,798.46 66.87 146.53 9,798.46 74.52 146.53 10,919.42 102.83 146.53 15,067.68 102.83 0.00 102.83 15,067.68 0.00 15,067.68 100.00
33 Revoque cielo raso bajo losa de hormigon m2 120.80 40.70 4,916.56 130.81 40.70 5,323.97 130.81 40.70 5,323.97 130.81 40.70 5,323.97 109.69 40.70 4,464.38 109.69 0.00 109.69 4,464.39 0.00 4,464.39 100.00
34 Revoque de cemento E = 3 cm. + enlucido m2 576.78 43.35 25,003.41 574.55 43.35 24,906.74 574.55 43.35 24,906.74 574.55 43.35 24,906.74 102.19 43.35 4,429.94 102.19 0.00 102.19 4,429.93 0.00 4,429.93 100.00
35 Revoque interior de yeso sobre muro de ladrillo m2 599.76 17.73 10,633.74 821.10 17.73 14,558.10 821.10 17.73 14,558.10 821.10 17.73 14,558.10 667.52 17.73 11,835.13 667.52 0.00 667.52 11,835.13 0.00 11,835.13 100.00
36 Botaguas de hormigon armado 8 x 25 cm. sobre muro de ladrillo ml. 238.40 63.64 15,171.78 186.20 63.64 11,849.77 183.00 63.64 11,646.12 208.90 63.64 13,294.40 310.19 63.64 19,740.49 310.19 0.00 310.19 19,740.49 0.00 19,740.49 100.00
37 Mezon de hormigon armado + revestimiento ceramica m2 16.00 174.93 2,798.88 18.74 174.93 3,278.19 18.74 174.93 3,278.19 61.23 174.93 10,710.96 21.81 174.93 3,815.22 21.81 0.00 21.81 3,815.23 0.00 3,815.23 100.00
38 Pintura exterior latex o similares dos manos m2 1,528.14 14.38 21,974.65 1,525.05 14.38 21,930.22 1,071.45 14.38 15,407.45 602.89 14.38 8,669.56 1,507.75 14.38 21,681.45 1,507.75 0.00 1,507.75 21,681.44 0.00 21,681.44 100.00
39 Pintura en interior latex o similares dos manos m2 599.76 9.19 5,511.79 821.10 9.19 7,545.91 821.10 9.19 7,545.91 822.99 9.19 7,563.28 415.01 9.19 3,813.94 415.01 0.00 415.01 3,813.94 0.00 3,813.94 100.00
40 Pintura al oleo sobre muro de ladrillo y cielo raso m2 1,299.98 10.11 13,142.80 1,299.80 10.11 13,140.98 842.80 10.11 8,520.71 842.80 10.11 8,520.71 713.89 10.11 7,217.43 713.89 0.00 713.89 7,217.43 0.00 7,217.43 100.00
41 Hormigon armado para cámara septica y losa llena m3 18.10 134.74 2,438.79 19.70 134.74 2,654.38 19.30 134.74 2,600.48 19.30 134.74 2,600.48 0.00 134.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00
42 Barandado metalica TFG 2" H = 1 m. ml. 10.00 89.94 899.40 10.50 89.94 944.37 4.10 89.94 368.75 4.10 89.94 368.75 11.15 89.94 1,002.83 11.15 0.00 11.15 1,002.83 0.00 1,002.83 100.00
43 Gradas de hormigon ciclopeo m3 2.48 449.17 1,113.94 0.58 449.17 260.52 1.52 449.17 682.74 1.52 449.17 682.74 0.96 449.17 431.20 0.96 0.00 0.96 431.20 0.00 431.20 100.00
44 Extractor eolico metalico de D = 11 " pza. 2.00 681.52 1,363.04 2.00 681.52 1,363.04 2.00 681.52 1,363.04 2.00 681.52 1,363.04 2.00 681.52 1,363.04 2.00 0.00 2.00 1,363.04 0.00 1,363.04 100.00
45 Pintura anticorrosiva en cubierta m2 638.00 12.24 7,809.12 736.35 12.24 9,012.92 604.03 12.24 7,393.33 600.03 12.24 7,344.37 447.50 12.24 5,477.40 447.50 0.00 447.50 5,477.40 0.00 5,477.40 100.00
46 Bordillo de hormigon ciclopeo de 15 x 30 cm. ml. 140.00 49.67 6,953.80 271.05 49.67 13,463.05 0.00 49.67 0.00 0.00 49.67 0.00 0.00 49.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00
47 Perfilado manual de terreno m2 630.00 14.23 8,964.90 610.00 14.23 8,680.30 630.00 14.23 8,964.90 630.00 14.23 8,964.90 1,141.86 14.23 16,248.67 1,141.86 0.00 1,141.86 16,248.67 0.00 16,248.67 100.00
48 Plaqueta conmemorativa de 60 x 40 cm. pza. 1.00 292.18 292.18 1.00 292.18 292.18 1.00 292.18 292.18 1.00 292.18 292.18 1.00 292.18 292.18 1.00 0.00 1.00 292.18 0.00 292.18 100.00
49 Limpieza general glb. 1.00 384.38 384.38 1.00 384.38 384.38 1.00 384.38 384.38 1.00 384.38 384.38 1.00 384.38 384.38 1.00 0.00 1.00 384.38 0.00 384.38 100.00
INSTALACION ELECTRICA 0.00 0.00 0.00
50 Picado muro de ladrillo ml. 338.00 7.52 2,541.76 398.25 7.52 2,994.84 398.25 7.52 2,994.84 395.00 7.52 2,970.40 398.25 7.52 2,994.84 398.25 0.00 398.25 2,994.84 0.00 2,994.84 100.00
51 Provisión e instalación de conduit 3/4" ml. 739.00 10.26 7,582.14 779.26 10.26 7,995.21 779.26 10.26 7,995.21 779.26 10.26 7,995.21 779.26 10.26 7,995.21 779.26 0.00 779.26 7,995.21 0.00 7,995.21 100.00
52 Provisión e instalación de caja de derivación rectangular pza. 90.00 3.26 293.40 90.00 3.26 293.40 90.00 3.26 293.40 90.00 3.26 293.40 90.00 3.26 293.40 90.00 0.00 90.00 293.40 0.00 293.40 100.00
53 Provisión e instalación de caja de derivación circular pza. 132.00 2.19 289.08 132.00 2.19 289.08 132.00 2.19 289.08 132.00 2.19 289.08 132.00 2.19 289.08 132.00 0.00 132.00 289.08 0.00 289.08 100.00
54 Provisión e instalación de luminaria fluorescentes 2 x 40 W./230V pza. 63.00 103.38 6,512.94 63.00 103.38 6,512.94 63.00 103.38 6,512.94 63.00 103.38 6,512.94 63.00 103.38 6,512.94 63.00 0.00 63.00 6,512.94 0.00 6,512.94 100.00
55 Provisión e instalación de luminaria fluorescentes 2 x 20 W./230V pza. 4.00 103.38 413.52 4.00 103.38 413.52 4.00 103.38 413.52 4.00 103.38 413.52 4.00 103.38 413.52 4.00 0.00 4.00 413.52 0.00 413.52 100.00
56 Provisión e instalación de luminaria incandescente 60 W. pza. 5.00 9.53 47.65 5.00 9.53 47.65 5.00 9.53 47.65 5.00 9.53 47.65 5.00 9.53 47.65 5.00 0.00 5.00 47.65 0.00 47.65 100.00
57 Provisión e instalación de alambre de cobre Nº 14 AWG. TW. ml. 681.00 5.67 3,861.27 685.55 5.67 3,887.07 685.55 5.67 3,887.07 725.00 5.67 4,110.75 736.65 5.67 4,176.81 736.65 0.00 736.65 4,176.81 0.00 4,176.81 100.00
58 Provisión e instalación de alambre de cobre Nº 12 AWG. TW. ml. 654.00 3.81 2,491.74 689.20 3.81 2,625.85 689.20 3.81 2,625.85 689.20 3.81 2,625.85 689.20 3.81 2,625.85 689.20 0.00 689.20 2,625.85 0.00 2,625.85 100.00
59 Provisión e instalación de alambre de cobre Nº 10 AWG. TW. ml. 92.00 5.01 460.92 95.65 5.01 479.21 95.65 5.01 479.21 95.65 5.01 479.21 95.65 5.01 479.21 95.65 0.00 95.65 479.21 0.00 479.21 100.00
60 Provisión e instalación de alambre de cobre Nº 8 AWG. TW. ml. 96.00 16.86 1,618.56 98.65 16.86 1,663.24 98.65 16.86 1,663.24 98.65 16.86 1,663.24 98.65 16.86 1,663.24 98.65 0.00 98.65 1,663.24 0.00 1,663.24 100.00
61 Provisión e instalación de tablero de distribución P/1 term. bip. pza. 4.00 24.59 98.36 4.00 24.59 98.36 4.00 24.59 98.36 6.00 24.59 147.54 4.00 24.59 98.36 4.00 0.00 4.00 98.36 0.00 98.36 100.00
62 Provisión e instalación de tablero de distribución P/4 term. bip. pza. 1.00 26.09 26.09 1.00 26.09 26.09 1.00 26.09 26.09 1.00 26.09 26.09 1.00 26.09 26.09 1.00 0.00 1.00 26.09 0.00 26.09 100.00
63 Provisión e instalación de tablero de distribución P/10 term. bip. pza. 1.00 30.11 30.11 1.00 30.11 30.11 1.00 30.11 30.11 1.00 30.11 30.11 1.00 30.11 30.11 1.00 0.00 1.00 30.11 0.00 30.11 100.00
64 Provisión e instalación de interruptor térmico 2p x 15 A. pza. 5.00 15.75 78.75 5.00 15.75 78.75 5.00 15.75 78.75 5.00 15.75 78.75 5.00 15.75 78.75 5.00 0.00 5.00 78.75 0.00 78.75 100.00
65 Provisión e instalación de interruptor térmico 2p x 20 A. pza. 5.00 21.27 106.35 5.00 21.27 106.35 5.00 21.27 106.35 5.00 21.27 106.35 5.00 21.27 106.35 5.00 0.00 5.00 106.35 0.00 106.35 100.00
66 Provisión e instalación de interruptor térmico 2p x 30 A. pza. 6.00 24.59 147.54 6.00 24.59 147.54 6.00 24.59 147.54 6.00 24.59 147.54 6.00 24.59 147.54 6.00 0.00 6.00 147.54 0.00 147.54 100.00
67 Provisión e instalación de interruptor térmico 2p x 80 A. pza. 1.00 41.15 41.15 1.00 41.15 41.15 1.00 41.15 41.15 1.00 41.15 41.15 1.00 41.15 41.15 1.00 0.00 1.00 41.15 0.00 41.15 100.00
68 Provisión e instalación de interruptor simple (placa) pza. 25.00 7.33 183.25 25.00 7.33 183.25 25.00 7.33 183.25 30.00 7.33 219.90 25.00 7.33 183.25 25.00 0.00 25.00 183.25 0.00 183.25 100.00
69 Provisión e instalación de interruptor doble (placa) pza. 3.00 12.44 37.32 3.00 12.44 37.32 3.00 12.44 37.32 3.00 12.44 37.32 3.00 12.44 37.32 3.00 0.00 3.00 37.32 0.00 37.32 100.00
70 Provisión e instalación de tomacorriente simple (placa) pza. 53.00 16.86 893.58 53.00 16.86 893.58 53.00 16.86 893.58 53.00 16.86 893.58 53.00 16.86 893.58 53.00 0.00 53.00 893.58 0.00 893.58 100.00
71 Excavacion para construccion de cimiento m3 1.70 11.29 19.19 1.74 11.29 19.64 1.74 11.29 19.64 1.74 11.29 19.64 1.74 11.29 19.64 1.74 0.00 1.74 19.64 0.00 19.64 100.00
72 Construccion de cimientos para poste pza. 3.00 1,653.29 4,959.87 3.00 1,653.29 4,959.87 3.00 1,653.29 4,959.87 3.00 1,653.29 4,959.87 3.00 1,653.29 4,959.87 3.00 0.00 3.00 4,959.87 0.00 4,959.87 100.00
73 Provisión e instalación de poste TFG H = 8 m. c/1 luminaria 250 W/C pza. 3.00 3,081.06 9,243.18 3.00 3,081.06 9,243.18 3.00 3,081.06 9,243.18 3.00 3,081.06 9,243.18 3.00 3,081.06 9,243.18 3.00 0.00 3.00 9,243.18 0.00 9,243.18 100.00
74 Provisión e instalación de rack de 1 via pza. 1.00 891.30 891.30 1.00 891.30 891.30 1.00 891.30 891.30 1.00 891.30 891.30 1.00 891.30 891.30 1.00 0.00 1.00 891.30 0.00 891.30 100.00
75 Provisión e instalación de malla perforada N° 8 pza. 4.00 41.15 164.60 4.00 41.15 164.60 4.00 41.15 164.60 4.00 41.15 164.60 4.00 41.15 164.60 4.00 0.00 4.00 164.60 0.00 164.60 100.00
76 Provisión e instalación de cable de cobre N° 7 x 2 AWG. TW. ml. 140.58 30.40 4,273.63 153.89 30.40 4,678.26 153.89 30.40 4,678.26 153.89 30.40 4,678.26 153.89 30.40 4,678.26 153.89 0.00 153.89 4,678.26 0.00 4,678.26 100.00
77 Provisión e instalación de cable duplex N° 8 AWG. TW. ml. 65.00 21.02 1,366.30 69.20 21.02 1,454.58 69.20 21.02 1,454.58 69.20 21.02 1,454.58 69.20 21.02 1,454.58 69.20 0.00 69.20 1,454.58 0.00 1,454.58 100.00
78 Acometida completa Electropaz glb. 1.00 394.46 394.46 1.00 394.46 394.46 1.00 394.46 394.46 1.00 394.46 394.46 1.00 394.46 394.46 1.00 0.00 1.00 394.46 0.00 394.46 100.00
 INSTALACION SANITARIA 0.00
79 Tubería de PVC (instalación agua potable) D = 1/2" ml. 172.00 16.18 2,782.96 198.65 16.18 3,214.16 198.65 16.18 3,214.16 165.00 16.18 2,669.70 198.65 16.18 3,214.16 198.65 0.00 198.65 3,214.16 0.00 3,214.16 100.00
80 Tubería de PVC (sanitaria) D = 2" clase 9 ml. 44.00 13.20 580.80 83.90 13.20 1,107.48 83.90 13.20 1,107.48 135.00 13.20 1,782.00 83.90 13.20 1,107.48 83.90 0.00 83.90 1,107.48 0.00 1,107.48 100.00
81 Tubería de PVC (sanitaria) D = 4" clase 9 ml. 157.00 39.92 6,267.44 225.50 39.92 9,001.96 225.50 39.92 9,001.96 216.00 39.92 8,622.72 225.50 39.92 9,001.96 225.50 0.00 225.50 9,001.96 0.00 9,001.96 100.00
82 Excavación de 0 a 1 m. terreno semiduro m3 100.10 11.29 1,130.13 121.50 11.29 1,371.74 121.50 11.29 1,371.74 121.50 11.29 1,371.74 121.50 11.29 1,371.74 121.50 0.00 121.50 1,371.74 0.00 1,371.74 100.00
83 Relleno y compactado de zanjas m3 97.90 7.52 736.21 140.40 7.52 1,055.81 140.40 7.52 1,055.81 140.40 7.52 1,055.81 140.40 7.52 1,055.81 140.40 0.00 140.40 1,055.81 0.00 1,055.81 100.00
84 Inodoro pza. 3.00 232.56 697.68 3.00 232.56 697.68 3.00 232.56 697.68 3.00 232.56 697.68 3.00 232.56 697.68 3.00 0.00 3.00 697.68 0.00 697.68 100.00
85 Lavamanos pza. 3.00 151.55 454.65 3.00 151.55 454.65 3.00 151.55 454.65 3.00 151.55 454.65 3.00 151.55 454.65 3.00 0.00 3.00 454.65 0.00 454.65 100.00
86 Rejilla de piso pza. 10.00 17.77 177.70 10.00 17.77 177.70 10.00 17.77 177.70 10.00 17.77 177.70 16.00 17.77 284.32 16.00 0.00 16.00 284.32 0.00 284.32 100.00
87 Caja interceptora de PVC pza. 9.00 119.63 1,076.67 10.00 119.63 1,196.30 10.00 119.63 1,196.30 16.00 119.63 1,914.08 16.00 119.63 1,914.08 16.00 0.00 16.00 1,914.08 0.00 1,914.08 100.00
88 Cámara de inspección hormigón ciclópeo de 0,60 x 0,60 m. pza. 10.00 606.24 6,062.40 10.00 606.24 6,062.40 10.00 606.24 6,062.40 18.00 606.24 10,912.32 11.00 606.24 6,668.64 11.00 0.00 11.00 6,668.64 0.00 6,668.64 100.00
89 Lavaplatos pza. 6.00 497.00 2,982.00 8.00 497.00 3,976.00 8.00 497.00 3,976.00 8.00 497.00 3,976.00 8.00 497.00 3,976.00 8.00 0.00 8.00 3,976.00 0.00 3,976.00 100.00
90 Picado de muro m2 6.00 7.52 45.12 7.10 7.52 53.39 7.10 7.52 53.39 7.10 7.52 53.39 7.10 7.52 53.39 7.10 0.00 7.10 53.39 0.00 53.39 100.00
91 Tubería de PVC (instalación agua potable) D = 3/4" ml. 5.00 13.75 68.75 8.00 13.75 110.00 8.00 13.75 110.00 98.00 13.75 1,347.50 17.52 13.75 240.90 17.52 0.00 17.52 240.90 0.00 240.90 100.00
92 Tanque plastico de agua potable pza. 2.00 1,664.17 3,328.34 2.00 1,664.17 3,328.34 2.00 1,664.17 3,328.34 2.00 1,664.17 3,328.34 2.00 1,664.17 3,328.34 2.00 0.00 2.00 3,328.34 0.00 3,328.34 100.00
93 Dintel de ladrillo 6 hucos armado ml. 28.50 37.60 1,071.60 28.50 37.60 1,071.60 28.50 37.60 1,071.60 19.00 37.60 714.40 19.00 0.00 19.00 714.40 0.00 714.40 100.00
94 Relleno y compactado compactador manual m3 24.10 31.72 764.45 24.10 31.72 764.45 24.10 31.72 764.45 18.21 31.72 577.62 18.21 0.00 18.21 577.62 0.00 577.62 100.00
95 Zocalo de ceramica ml. 68.11 37.60 2,560.94 68.11 37.60 2,560.94 68.11 37.60 2,560.94 19.04 37.60 715.90 19.04 0.00 19.04 715.91 0.00 715.91 100.00
96 Zocalo de madera roble ml. 57.45 33.64 1,932.62 57.45 33.64 1,932.62 57.45 33.64 1,932.62 140.86 33.64 4,738.53 140.86 0.00 140.86 4,738.53 0.00 4,738.53 100.00
97 Cordon de concreto de 20x40 cm ml. 52.72 80.04 4,219.71 151.20 80.04 12,102.05 273.70 80.04 21,906.95 283.10 80.04 22,659.32 199.32 83.78 283.10 15,953.57 6,705.75 22,659.32 100.00
98 Prov. E Instalacion de placa telefonica pza. 2.00 37.35 74.70 2.00 37.35 74.70 2.00 37.35 74.70 2.00 37.35 74.70 2.00 0.00 2.00 74.70 0.00 74.70 100.00
99 Zocalo de cemento-arena m2 164.25 47.99 7,882.36 72.25 47.99 3,467.28 66.65 47.99 3,198.53 256.16 47.99 12,293.12 256.16 0.00 256.16 12,293.12 0.00 12,293.12 100.00
100 Demolicion de muro de ladrillo m2 12.00 25.08 300.96 14.64 25.08 367.17 14.64 25.08 367.17 14.64 25.08 367.17 14.64 0.00 14.64 367.17 0.00 367.17 100.00
101 Hormigon Pobre Emplantillado (para fundaciones) m3 3.08 729.37 2,246.46 3.29 729.37 2,399.63 3.50 729.37 2,552.80 3.50 0.00 3.50 2,552.80 0.00 2,552.80 100.00
102 Losa Llena HªAª para tanque Elevado m3 0.78 3,256.56 2,540.12 0.78 3,256.56 2,540.12 0.78 3,256.56 2,540.12 0.78 0.00 0.78 2,540.12 0.00 2,540.12 100.00
103 Ventanas de Aluminio no incluye Vidrio m2 5.04 882.23 4,446.44 23.26 882.23 20,520.67 23.28 882.23 20,538.31 23.28 0.00 23.28 20,538.32 0.00 20,538.32 100.00
104 Camara de Registro 40x40 cm pza 2.00 190.90 381.80 2.00 190.90 381.80 2.00 190.90 381.80 2.00 0.00 2.00 381.80 0.00 381.80 100.00
105 Tapa camara HºAº precio por m2 E=7cm dosif 1:2:4 m2 0.70 257.69 180.38 8.32 257.69 2,143.98 4.90 257.69 1,262.68 4.90 0.00 4.90 1,262.68 0.00 1,262.68 100.00
106 Acabado Granulado a maquina ( Piruleado) m2 1,054.60 19.27 20,322.14 1,006.10 19.27 19,387.55 1,441.47 19.27 27,777.13 1,441.47 0.00 1,441.47 27,777.12 0.00 27,777.12 100.00
107 Alero m2 57.52 234.79 13,505.12 57.52 234.79 13,505.12 57.65 234.79 13,535.64 57.65 0.00 57.65 13,535.64 0.00 13,535.64 100.00
108 Cielo falso prefabricado m2 126.00 332.58 41,905.08 126.00 332.58 41,905.08 141.12 332.58 46,933.69 0.00 141.12 141.12 0.00 46,933.69 46,933.69 100.00
109 Cubierta d/Calamina prepigmentada Nº28 Est. Metalica Costa m2 172.80 486.25 84,024.00 187.85 486.25 91,342.06 128.52 486.25 62,492.85 128.52 0.00 128.52 62,492.85 0.00 62,492.85 100.00
110 Artefacto Ducha pza 3.00 789.64 2,368.92 3.00 789.64 2,368.92 3.00 789.64 2,368.92 3.00 0.00 3.00 2,368.92 0.00 2,368.92 100.00
111 Provision e instalacion de luminaria florecentes sobre cielo prefabric pza 8.00 246.82 1,974.56 8.00 246.82 1,974.56 12.00 246.82 2,961.84 12.00 0.00 12.00 2,961.84 0.00 2,961.84 100.00
112 Nivelado de piso sobre losa m2 116.45 39.36 4,583.47 116.45 39.36 4,583.47 99.26 39.36 3,906.87 99.26 0.00 99.26 3,906.87 0.00 3,906.87 100.00

TOTAL GENERAL 978,997.38 978,997.16 1,075,264.76 1,124,190.64 1,117,407.21 1,033,991.67 83,415.54 1,117,407.21
ERROR POR REDONDEO DE SUMATORIA -0.01 0.00 0.00 0.00 0.00

TOTAL GENERAL DE LA OBRA SEGÚN CONTRATO 978,997.38 978,997.16 1,075,264.76 1,124,190.63 1,117,407.21 1,033,991.67 83,415.54 1,117,407.21

IMPORTE CERTIFICADO 83,415.54

0.00
LIQUIDO PAGABLE 83,415.54 SON: #NAME?

SUPERVISOR DE OBRA FISCAL DE OBRAS EMPRESA DIRECTOR DE OBRAS

 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
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
59.74 59.74
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
25.76 25.76
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 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
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 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
83.78 83.78
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
141.12 141.12
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00

1,117,407.21

100.00 1,117,407.21
 COMPUTOS METRICOS
Proyecto: CONSTRUCCIÓN PLANTA DE LACTEOS DERIVADO Codigo: CE/010/07
Ubicación: EL ALTO Zona. DISTRITAL D - 9
Responsable: Arq. Elvis Valdivia Salazar Fecha: Hoja: 1/1

DIMENSIONES [m]
AREA VOLUMEN
No DESCRIPCION Unid. EJE Cant. ancho largo altura PARCIAL TOTAL
A B C D=AxB V=AxBxC
1 Instalación de faenas y colocado de letrero
2 Replanteo y trazado
3 Excavación de 0 a 2 m. sin agotamiento terreno semiduro
4 Cimientos de hormigón ciclópeo 50 % piedra desplazadora
5 Sobre cimientos de hormigón ciclópeo 50 % piedra desplazadora
6 Zapatas de hormigón Armado m3
7 Columnas de hormigon armado
8 Viga de hormigon armado
9 Viga de encadenado de hormigon armado
10 Losa alivianada vigueta pretensada con plastoformo H = 0,20 m.
11 Cubierta de calamina N° 28 + estructura metalica costanera
12 Cubierta de calamina plastica con estructura metalica costanera
m2 2 2.51 11.90 29.87 59.74
59.74
13 Cubierta de calamina N° 28 incluye maderamen
14 Canaletas de calamina plana N° 28 C - 60
15 Bajantes de calamina plana N° 28 D = 4"
16 Piso de cemento E = 0,05 m. + constrapiso
17 Escalera de hormigon armado
18 Muro de ladrillo gambote E = 0,12 m.
19 Muro de ladrillo de 6 huecos E = 0,18 m.
20 Revoque cielo falso - incluye maderamen
21 Piso de ceramica nacional con esmalte (alto trafico)
22 Piso parket de madera dura
23 Muro de bloques de vidrio 0,20 x 0,20 m.
24 Puerta metalica de plancha 1/8"
25 Puerta de madera dura tablero d/2" c/marco 2" x 4"
Centro de Capacitacion
m2 4 1.40 2.10 2.94 11.76
m2 7 0.90 2.10 1.89 13.23
m2 1 1.00 0.77 0.77 0.77
25.76
26 Ventana metalica perfil angular
Planta de lacteos
27 Rejas metalicas de perfil angular y malla milimetrica
Planta de lacteos
28 Provision y colocado chapa de 2 golpes
29 Provision y colocado de vidrio doble
30 Revoque exterior de cemento - cal - arena sobre muro de ladrillo
31 Revestimiento de ceramica de muros H = 2 m.
32 Revestimiento de muros con azulejos
33 Revoque cielo raso bajo losa de hormigon
34 Revoque de cemento E = 3 cm. + enlucido
35 Revoque interior de yeso sobre muro de ladrillo
36 Botaguas de hormigon armado 8 x 25 cm. sobre muro de ladrillo
37 Mezon de hormigon armado + revestimiento ceramica
38 Pintura exterior latex o similares dos manos
39 Pintura en interior latex o similares dos manos
40 Pintura al oleo sobre muro de ladrillo y cielo raso
41 Hormigon armado para septica y losa llena
42 Barandado metalica TFG 2" H = 1 m.
43 Gradas de hormigon ciclopeo
44 Extractor eolico metalico de D = 11 "
45 Pintura anticorrosiva en cubierta
46 Bordillo de hormigon ciclopeo de 15 x 30 cm.
47 Perfilado manual de terreno
48 Plaqueta conmemorativa de 60 x 40 cm.
49 Limpieza general
50 Picado muro de ladrillo
51 Provisión e instalación de conduit 3/4"
52 Provisión e instalación de caja de derivación rectangular
53 Provisión e instalación de caja de derivación circular
54 Provisión e instalación de luminaria fluorescentes 2 x 40 W./230V
55 Provisión e instalación de luminaria fluorescentes 2 x 20 W./230V
56 Provisión e instalación de luminaria incandescente 60 W.
 57 Provisión e instalación de alambre de cobre Nº 14 AWG. TW.
58 Provisión e instalación de alambre de cobre Nº 12 AWG. TW.
59 Provisión e instalación de alambre de cobre Nº 10 AWG. TW.
60 Provisión e instalación de alambre de cobre Nº 8 AWG. TW.
61 Provisión e instalación de tablero de distribución P/1 term. bip.
62 Provisión e instalación de tablero de distribución P/4 term. bip.
63 Provisión e instalación de tablero de distribución P/10 term. bip.
64 Provisión e instalación de interruptor térmico 2p x 15 A.
65 Provisión e instalación de interruptor térmico 2p x 20 A.
66 Provisión e instalación de interruptor térmico 2p x 30 A.
67 Provisión e instalación de interruptor térmico 2p x 80 A.
68 Provisión e instalación de interruptor simple (placa)
69 Provisión e instalación de interruptor doble (placa)
70 Provisión e instalación de tomacorriente simple (placa)
71 Excavacion para construccion de cimiento
72 Construccion de cimientos para poste
73 Provisión e instalación de poste TFG H = 8 m. c/1 luminaria 250 W/C.
74 Provisión e instalación de rack de 1 via
75 Provisión e instalación de malla perforada N° 8
76 Provisión e instalación de cable de cobre N° 7 x 2 AWG. TW.
77 Provisión e instalación de cable duplex N° 8 AWG. TW.
78 Acometida completa Electropaz
79 Tubería de PVC (instalación agua potable) D = 1/2"
80 Tubería de PVC (sanitaria) D = 2" clase 9
81 Tubería de PVC (sanitaria) D = 4" clase 9
82 Excavación de 0 a 1 m. terreno semiduro
83 Relleno y compactado de zanjas
84 Inodoro
85 Lavamanos
86 Rejilla de piso
87 Caja interceptora de PVC
88 Cámara de inspección hormigón ciclópeo de 0,60 x 0,60 m.
89 Lavaplatos
90 Picado de muro
91 Tubería de PVC (instalación agua potable) D = 3/4"
92 Tanque plastico de agua potable
93 Dintel de ladrillo 6 hucos armado
94 Relleno y compactado compactador manual
95 Zocalo de ceramica
96 Zocalo de madera roble
97 Cordon de concreto 20x40cm
ml 1 70.00 70.00
ml 1 13.78 13.78
83.78
98 Prov. E Instalacion de placa telefonica
99 Zocalo de cemento-arena
100 Demolicion de muro de ladrillo
101 Hormigon Pobre Emplantillado (para fundaciones)
102 Losa Llena HªAª para tanque Elevado
103 Ventanas de Aluminio no incluye Vidrio
104 Camara de Registro 40x40 cm
105 Tapa camara HºAº precio por m2 E=7cm dosif 1:2:4
106 Acabado Granulado a maquina ( Piruleado)
107 Alero
108 Cielo falso prefabricado
m2 1 14.70 9.60 141.12 141.12
141.12

109 Cubierta d/Calamina prepigmentada Nº28 Est. Metalica Costa

110 Artefacto Ducha
111 Provision e instalacion de luminaria florecentes sobre cielo prefabricado
112 Nivelado de piso sobre losa

SUPERVISOR DE OBRA EMPRESA