Ejercicio S1-04 - Partidas de Control Intermedio2

PARTIDAS DE CONTROL
OBRA: Edifico coorporativo SAN VICENTE
PC
0101
0102
0200
0203
0204
0205
0206
0300
0302
0400
0401
0402
0407
0502
0504
0506
9207
3700
3
coorporativo SAN VICENTE
DESCRIPCIÓN
OBRAS PROVISIONALES
MOVILIZACION Y DESMOVILIZACION
CAPATACES Y MAESTROS DE OBRA
LIMPIEZA PERMANENTE DE OBRA/PROTECCION DE PISOS
ANDAMIOS, ESCALERAS, EST METALICAS O. PROV (ESCUADRAS, CE
ACARREO INTERNO DE MATERIALES/MINICARGADOR/MONTACARG
GRUA TORRE/GRUPO ELECTROGENO/PLATAFORMA ELEVADORA/TE
EXCAVACION LOCALIZADA, RELLENO, BASE, SUB-BASE, PERFILADO
DEMOLICIONES/REPARACIONES Y REUBICACIONES
CONCRETO PREMEZCLADO/VACIADO EN OBRA
ACERO DIMENSIONADO
ENCOFRADO METALICO-CURADO
LADRILLO TECHO
TARRAJEO,BRUÑAS Y DERRAMES, SOLAQUEOS
CONTRAPISOS, PISOS DE CEMENTO PULIDO, VEREDAS, SARDINEL Y
ACABADO CON ENDURECEDOR Y RESINA
PREVENCION DE RIESGOS Y MEDIO AMBIENTE
REMODELACIÓN STRIPMALL
TOTAL COSTO DIRECTO

TOTAL PPTO
Variación por IP
Brecha por IP
BRECHA POR MO
Costo MO Acumulado S/. (AGOSTO 17)

HH Acumuladas Agosto 17
Costo MO S/. HH IP VENTA IP META UND
20,000.00 998.20 116.457 116.457 HH/sem
7,535.92 782.82 30.443 30.443 HH/sem
401,857.51 12,717.01 164.850 177.194 HH/sem
84,039.28 5,659.00 73.357 73.357 HH/sem
121,169.98 6,467.78 116.088 116.088 HH/Sem
77,380.91 4,923.00 76.580 76.580 HH/sem
4,919.02 5,974.12 126.724 126.724 HH/sem
76,472.11 4,480.34 1.916 1.884 HH/m2
335.08 335.085 335.085 HH/GLb
192,375.48 10,636.94 1.724 1.385 HH/m3
13,179.98 0.041 0.041 HH/kg
957,864.53 51,291.12 1.632 1.485 HH/m2
17,942.18 1,128.00 0.019 0.024 HH/Und
714,966.15 29,545.64 0.972 0.972 HH/m2
243,666.08 13,228.17 1.290 1.100 HH/m2
25,044.61 1,721.75 0.440 0.792 HH/m2
72,545.19 4,615.00 59.824 87.036 HH/sem
76,031.72 3,725.98 217.349 406.510 HH/sem
3,093,810.68 171,409.94
776.17 (2,099.18) 5,534.99 583.12 (3,242.76)

13,962.27 (37,761.32) 99,566.61 10,489.52 (58,332.54)
13,962.27 (37,761.32) 99,566.61 10,489.52 (58,332.54)
655,989.34
36,467.00
17.99
Variación de HH Monto (S/.) P.
Metrado Prev HH meta
por IP VENTA
8.57 0.00 998.20 34,600.00
25.71 - 782.82 78,340.00
77.14 (952.28) 13,669.29 401,857.51
77.14 - 5,659.00 168,949.36
55.71 - 6,467.78 477,464.00
64.29 - 4,923.00 148,625.64
47.14 - 5,974.12 151,672.74
2,338.32 73.99 4,406.35 86,150.54
1.00 - 335.08
6,171.57 2,090.23 8,546.70 2,313,095.61
321,685.38 - 13,179.98 2,145,982.40
31,424.09 4,626.35 46,664.77 1,969,408.39
58,942.26 (303.30) 1,431.30 164,448.91
36,782.08 16.35 29,529.29 1,005,401.91
10,257.26 1,945.18 11,282.98 523,356.16
3,915.00 (1,378.41) 3,100.16 42,358.06
77.14 (2,099.18) 6,714.18 82,772.34
17.14 (3,242.76) 6,968.74 430,997.10
776.17 170,633.77 8,079,498.26

EPI, Ex Medico,Agua
Monto (S/.) P.
Monto (S/.) MO
VENTA %
(PPTO VENTA)
CORREGIDO
33,892.47 20,000.00 0.70% IP
78,041.92 7,535.92 0.26% IP
179,277.47 179,277.47 6.30% IP
153,570.15 84,039.28 2.95% IP
427,910.30 121,169.98 4.26% IP
113,284.91 77,380.91 2.72% IP
150,650.91 4,919.02 0.17% IP
72,178.56 76,472.11 2.69% IP
2,239,068.74 192,375.48 6.76% IP
1,984,540.68 567,566.56 19.94% IP
1,711,073.09 957,864.53 33.65% IP
159,403.60 17,942.18 0.63% IP
881,087.22 714,966.15 25.12% IP
482,178.38 243,666.08 8.56% IP
- - 0.00% IP
72,545.19 72,545.19 2.55% IP
425,922.31 76,031.72 2.67% IP
7,180,085.22 2,846,186.02
899,413.04
4,911.86
5,894.23
205.71
28.65
#REF!
3.00 5.50%
5.50
16.50
16.34
12.74
4.23
205.7142857
Observaciones y Aclaraciones M1
1 mes al arranque de obra 2.03 2.0
6 meses (3 meses al inicio 3 meses al finalizar) 6.08 0.5
14 meses (al inicio) 18.24 3
18 meses ( alo largo del proyecto) 18.24 1
08 meses (durante arquitectura) 13.17 1
15 meses (durante estructuras-despues de terminado muro pantalla) 15.20
11 meses (durante grúa torre) 11.14
Perfilado del Talud y Pañeteo 8.00
IP Curado:0.05/ IP Concreto:1.293 / Limpieza de Rebabas y Juntas 14.00
Se ha pasado a SC ya no hay hh de Acero
Incluye 0.052 de Oficial Controlador 14.00
Coloocación de Ladrillo de Techo 14.00
Tarrajeo IP:1.14, Solaqueo IP 0.56y Derrames 14.00
14.00
Señalero+Lavado de Llantas 18.24 1
Concreto/Encofrado/Apuntalamiento/Perfilado/Limpieza 05px03 meses 4.05 5
13.5
Capataz 3
Operario 3
4.23 4.23
205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286
M2 M3 M4 M5 M6 M7 M8 M9 M10 M11
1.0
0.5 0.5
3 4 4 4 4 5 5 6 6
1 2 2 2 2 2 2 2 2
1 1
2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1
3 3 3 3 6 6 6 6
10 10 10 10 20 20 20 20
1 1 1 1 1 1
12 12 12 12 12
5 5 5 5 5
1 1 1 1 1 1 1 1 1
5 5 5 5 5
12.5 0.0 31.5 30.0 31.0 48.0 57.0 57.0 58.0 58.0
3 0 4 4 4 4 5 5 6 6
3 0 10.5 10 10 18.5 22.5 22.5 22.5 22.5
4.23 4.23 4.23
205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286 205.714286
M12 M13 M14 M15 M16 M17 M18 M19 M20
1.75 977.14
0.5 0.5 0.5 617.14
6 6 6 6 4 3 3 2 16,457.14
2 2 1 1 1 1 1 1 5,760.00
1 1 1 1 1,440.00
2 2 2 2 2 2 2 6,171.43
2 2 2 2 2 2 2 6,171.43
1,645.71
6 6 6 6 3 12,960.00
20 20 20 20 20 45,257.14
1 1 1 1,851.43
12 12 12 12 12 12 12 12 12 34,560.00
5 5 5 5 5 5 5 5 5 14,400.00
1 1 1 1 1 1 1 1 1 3,908.57
6,171.43
57.0 57.0 56.0 55.0 50.0 27.0 27.5 22.5 21.3 158,348.57
6 6 6 6 4 3 3 2 0
22.5 22.5 22.5 22.5 21 10 10 9 9
-21.06
-165.68
3,740.13
101.00
-5,027.78
1,248.43
197.31
-2,834.62
2,323.06
-13,179.98
-6,033.98
723.43
5,014.36
1,171.83
-706.43
2,445.45
0101 OBRAS PROVISIONALES PPTO VENTA
Unit Parcial
Item Description (Español) Cant PU S./ Parcial S./
Corregido S/.
01.02.02.01 Vestidores para Obreros glb 1.00 34,600.00 34,600.00 33,892.47
1.00 34,600.00 33,892.47
Sem x mes
# mes (plazo)
20000 25.18 794.28 # sem (plazo)
IP (HH/sem) IP (HH/sem)
HH
Parcial S/. Cant Cap
Inc CAP Sin CAP PARCIAL Cant P.U S./
MO
20,000.00 - 998.20 998.20 998.20
20,000.00 998.20 - METRADO META

Brecha
HH/sem 116.457
4.3
2.0
8.6
PPTO META
HH
Parcial Frente Partida IP Rend Cuadrilla
PARCIAL
- - -
34,600.00
0102 MOVILIZACION Y DESMOVILIZACION PPTO VENTA
Unit
Item Description (Español) Cant PU S./
01.06.01 Movilización y desmovilización de oficinas y equipos glb 1.00 78,340.00
02.01.01.01 Movilización y desmovilización de Equipos de Movimiento de tierras glb 1.00 13,125.00
02.02.03.02 Movilización y desmovilización de equipos de perforación glb 1.00 20,700.00
1.00
PPTO VENTA IP (HH/sem) IP (HH/sem)
HH
Parcial Parcial S/. Cant Cap
Parcial S./ Inc CAP Sin CAP PARCIAL
Corregido S/. MO
78,340.00 78,041.92 7,535.92 - 345.11 345.11 345.11
13,125.00 12,826.92 1,014.42 218.86 218.86 218.86
20,700.00 20,401.92 1,771.92 218.86 218.86 218.86
78,340.00 78,041.92 7,535.92 782.82
HH/sem 30.443
Sem x mes 4.3
# mes (plazo) 6.0 180
# sem (plazo) 25.7
PPTO META
HH
Cant P.U S./ Parcial Frente Partida IP
PARCIAL
- METRADO META - - -
Brecha 78,340.00
Rend Cuadrilla
0200 CAPATAZ PPTO VENTA
Unit
CONTROL CAPATAZ HH 12,717.01 31.60
12,717.01
PPTO VENTA PPTO

Sustento de 401 857.51
RECLAS TRANSFERENCIA
EST 132,839.95 183,938.95
ARQ 45,083.57 104,306.11
HVAC 111,966.99
IIEE 111,966.99
401,857.51 288,245.06
CONTROL CAPATAZ ELECTRICO (PARTIDA ELECTRICA) HH 952.28 31.60
FLUJO DE CAPATACES 13,669.29 177.194
685,617.38 0.0027334938868 1874.13091691559
302,657.32
288,245.06
59,222.54
HH
Parcial Cant CAP
Parcial S./ Parcial S/. MO Inc CAP Sin CAP PARCIAL
Corregido S/.
401,857.51 179,277.47 179,277.47 - 1.00 1.00 12,717.01
401,857.51 179,277.47 179,277.47 12,717.01
HH/sem 164.850
Sem x mes 4.3

# mes (plazo) 18.0
ACERO # sem (plazo) 77.1
CERAMICOS
9,121.68 HH
30,091.92 30,091.92 30,091.92 - 1.00 1.00 952.28
IP META
59,222.54 237,146.06
51,099.00
PPTO META
HH
Cant P.U S./ Parcial Frente Partida IP
PARCIAL
- METRADO META - - -
Brecha 401,857.51
Rend Cuadrilla
LIMPIEZA PERMANENTE DE
0203 PPTO VENTA
OBRA
Unit
Parcial
Corregido S/.
01.03.01.01 Limpieza permanente de Obra mes 18.00 3,678.77 66,217.86 41,069.54
01.03.01.02 Limpieza final de obra m2 15,556.92 4.63 72,028.54 87,199.23
01.03.03.01 Protección de pisos (plástico y cartón) m2 9,056.92 3.39 30,702.96 25,301.39
168,949.36 153,570.15
Sem x mes
# mes (plazo)
# sem (plazo)
A IP (HH/sem) IP (HH/sem) PPTO META
HH
Cant Cap
Parcial S/. PARCIAL
Inc CAP Sin CAP Cant P.U S./ Parcial Frente
MO
53,199.77 - 205.11 205.11 3,692.00
21,757.42 - 0.09 0.089 1,387.00
9,082.08 - 0.06 0.06 580.00
84,039.28 5,659.00 - METRADO META -

Brecha 168,949.36
HH/sem 73.357
4.3
18.0
77.1
PPTO META
HH
Partida IP Rend Cuadrilla
PARCIAL
0204 ANDAMIOS PPTO VENTA
Unit
01.03.02.03 Escalera Metálica mes 11.00 4,558.93

01.08.03.02 Andamios para Arquitectura glb 1.00 249,556.04
01.08.03.03 Andamios para Fachadas glb 1.00 118,426.00
01.08.03.04 Plataformas de Trabajo glb 1.00 59,333.73
3.00
850 3
Parcial Cant Cap HH PARCIAL
Parcial S./ Parcial S/. MO Inc CAP Sin CAP Cant
Corregido S/.
50,148.23 12,748.23 5,779.34 24.62 24.62 270.85

249,556.04 238,127.83 87,756.41 - 4,923.00 4,923.00 4,923.00
118,426.00 117,700.50 5,700.50 - 307.69 307.69 307.69
59,333.73 59,333.73 21,933.73 966.24 966.24 966.24
477,464.00 427,910.30 121,169.98 6,467.78 #REF!
HH/Sem 116.088
Sem x mes 4.3
# mes (plazo) 13.0
# sem (plazo) 55.7
42.7 151.4196705364 JUL AGO

M1 M2
7200 MAT
28050 ALQUILER DE ESCALERAS
14,898.23 MO
1354.38454545455
REND 1 319.24
Operarios 4 32
0.21 0.9077922153
PPTO META
P.U S./ Parcial Frente Partida IP HH PARCIAL Rend Cuadrilla
METRADO META #REF!

Brecha #REF!
SEP OCT NOV DIC ENE FEB MAR ABR MAY

M3 M4 M5 M6 M7 M8 M9 M10 M11
M1 M2 M3 M4 M5 M6
6.375
JUN JUL
M7 M8
0205 ACARREO INTERNO DE MATERIALES PPTO VENTA
Unit
01.08.02.02 Acarreo horizontal con personal y stockas mes 12.00 9,393.47

01.08.02.03 Minicargador mes 2.00 17,952.00
60.00
Parcial Cant Cap HH PARCIAL
Corregido S/.
112,721.64 77,380.91 77,380.91 - 410.25 410.25 4,923.00

35,904.00 35,904.00 - - - - -
148,625.64 113,284.91 77,380.91 4,923.00 -
HH/sem 76.580
Sem x mes 4.3
# mes (plazo) 15.0
# sem (plazo) 64.3
PPTO META
METRADO META -
Brecha 148,625.64
GRUA TORRE/GRUPO
0206 ELECTROGENO/PLATAFORMA PPTO VENTA
ELEVADORA/TELEHANDLER Unit
01.08.01.01 Montaje, desmontaje, transporte y cimentación de Grúa Torre 1 glb 1.00 151,672.74 151,672.74
01.08.01.02 Grúa Torre 1 mes 11.00 30,202.55 332,228.05
01.08.01.04 Plataforma Elevadora 1 mes 6.00 14,076.97 84,461.82
72.86 151,672.74
PPTO VENTA IP (HH/sem) IP (HH/sem) PPTO M
HH
Cant Cap
PARCIAL
Parcial Parcial S/.
Inc CAP Sin CAP Cant P.U S./
Corregido S/. MO
150,650.91 4,919.02 - 230.53 230.53 230.53
320,136.87 101,015.89 - 410.26 410.26 4,512.82
81,386.13 26,311.41 - 205.13 205.13 1,230.77
150,650.91 4,919.02 5,974.12 - METRADO META

Brecha
HH/sem 126.724
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1
PPTO META
HH
PARCIAL
-
151,672.74
EXCAVACION LOCALIZADA, RELLENO, BASE, SUB-
0300 PPTO VENTA
BASE
Unit
02.01.02.01 Excavación localizada (con equipos) con MO m3 563.83 15.75
02.01.02.02 Perfilado manual en cimentación m2 781.31 12.25
02.01.03.01 Relleno localizado con material propio (banco) m3 706.88 57.75
02.01.03.02 Relleno localizado con material de propio (banco) para cubrir acero de tra m3 106.10 57.75
02.02.01.01 Pañeteo y perfilado de talud m2 1,557.01 19.03
02.02.01.02 Excavación localizada para acero de traslape con MO m3 107.16 15.75
2,338.32
2,338.32
Cant Cap HH PARCIAL
Parcial Parcial S/.
Parcial S./ Inc CAP Sin CAP Cant
Corregido S/. MO
8,880.32 8,212.09 8,880.32 - 0.87 0.87 490.63
9,571.05 7,894.03 9,117.89 0.03 0.60 0.57 447.00
40,822.32 33,296.21 35,874.16 2.68 2.68 1,892.77
6,127.28 4,997.63 5,384.58 2.68 2.68 284.10
29,629.90 25,990.69 26,095.49 0.02 0.84 0.82 1,272.60
1,687.77 1,560.77 1,687.77 - 0.87 0.87 93.25
86,150.54 72,178.56 76,472.11 4,480.34 -
HH/m2 1.916
Sem x mes 4.3

# mes (plazo) 11.0 HH/m3 2.678
# sem (plazo) 47.1 HH/m2 0.985
PPTO META
HH
P.U S./ Parcial Frente Partida IP Rend Cuadrilla
PARCIAL
METRADO META -
Brecha 86,150.54
Análisis de precios unitarios
Partida 1.3.3.2 Reparación a vecinos
Rendimiento gbl/día MO. EQ. 0.0000 Jornada 8.0000 Costo unitario directo por : gbl
Código Descripción Recurso Unidad Cuadrilla Cantidad Precio S/.
Subcontratos
402016F Parantes en Cerco Perimétrico und 24.0000 44.85
402016G Instalación de Malla Raschell ml 70.0000 20.36
402019 Trabajos en vecinos und 1.0000 54,648.00
57,149.25 335.0848752 HH
Parcial S/.
1,076.40
1,424.85
54,648.00
57,149.25
0400 CONCRETO PREMEZCLADO
Unit
Item Description (Español) Cant
02.02.02.01 Concreto f'c=280 kg/cm2 (P67, Slump 6" - 8") al 3er día - muro anclado m3 1.00 447.58
02.02.02.02 Concreto f'c=350 kg/cm2 (P67, Slump 6" - 8") - muro sin anclar m3 1.00 105.96
02.02.02.04 Cajuelas de tecnopor - vigas m2 - 16.38
02.02.02.05 Cajuelas de tecnopor - losas m2 - 110.70
02.02.02.06 Escarificado para traslape con losa m2 127.08
02.02.02.08 Curado químico m2 1,572.58
02.02.02.09 Limpieza de cuñas de vaciado ml - 443.13
02.03.01 Solado e = 10cm, f´c= 140 kg/cm2 m2 0.10 483.27
02.03.02 Concreto f'c=100 kg/cm2 1:12 30% de PG (8" maximo) para Falsa Zapata m3 1.00 45.57
02.03.03 Concreto f'c=140 kg/cm2 para Sobrecimiento m3 1.00 -
02.04.01.01 Concreto f'c=280 kg/cm2 (P57, Slump 4" - 6") m3 1.00 267.28
02.04.01.04 Curado con agua m2 318.76
02.01.02.03 Curado con agua m2 22.98
02.04.03.04 Curado con agua m2 115.87
02.04.04.01 Concreto f'c=350 kg/cm2 (P67, Slump 6" - 8") Muros m3 1.00 122.37
02.04.04.02 Concreto f'c=280 kg/cm2 (P57, Slump 4" - 6") Losa de piso m3 1.00 83.25
02.04.04.05 Curado químico m2 1,511.49
02.04.04.06 Junta con Water stop 6" ml - 40.52
02.04.05.01 Concreto f'c=280 kg/cm2 (P67, Slump 6" - 8") Muros m3 1.00 12.02
02.04.05.02 Concreto f'c=280 kg/cm2 (P57, Slump 4" - 6") Losa m3 1.00 12.48
02.04.05.06 Curado químico m2 170.96
02.04.05.07 Junta con Water stop 6" ml - 15.24
02.04.06.04 Curado químico m2 188.87
02.04.07.04 Concreto f'c=420 kg/cm2 (P67, Slump 6" - 8") embebida en muro m3 1.00 171.74
02.04.07.09 Curado químico m2 5,768.34
02.04.08.04 Concreto f'c=420 kg/cm2 (P67, Slump 6" - 8") Anclada en muro m3 1.00 39.52
02.04.08.09 Curado químico m2 2,380.02
02.04.09.07 Curado con agua m2 2,674.62
02.04.10.08 Curado con agua m2 7,003.04
02.04.11.07 Curado con agua m2 1,838.89
02.04.12.08 Curado químico m2 6,733.13
02.04.13.05 Curado químico m2 173.49
02.04.14.04 Curado con agua m2 620.33
02.04.15.05 Curado con agua m2 603.30
02.04.16.04 Curado con agua m2 425.96
02.04.17.02 Concreto m3 1.00 3.94
02.04.18.01 Concreto f'c=245 kg/cm2 (P57, Slump 4" - 6") con fibras de acero tipo Dramix m3 1.00 123.33
02.04.18.03 Curado con agua m2 822.18
02.04.18.04 Junta de contracción ml - 472.87
02.04.18.05 Junta de construcción ml - 100.88
02.04.18.06 Junta de dilatación ml - 43.19
02.04.18.07 Junta de aislamiento ml - 279.19
02.04.18.08 Juntas Antisismicas de 11cm del Sotano 1 y Piso 1 ml - 245.43
02.04.19.01.01 Concreto f'c=210 kg/cm2, P57 Slump 4"-6" m3 1.00 0.64
02.04.19.01.04 Curado con agua m2 9.53
02.04.19.01.05 Capa resilente (e=3cm) m2 9.53
02.04.19.02.04 Curado con agua m2 3.84
02.04.19.03.04 Curado con agua m2 4.41
02.04.19.04.01 Capa resilente (e=3cm) und - 104.00
02.04.19.04.02 Pernos de anclaje und -
02.04.19.05.04 Curado con agua m2 0.45
02.04.19.06.04 Curado con agua m2 5.46
02.04.19.07.04 Curado con agua m2 4.34
02.02.01.16.04 Curado con agua m2 11.15
02.04.20.01 Concreto f'c=210 kg/cm2, P57 Slump 4"-6" m3 1.00 10.85
02.04.20.04 Curado con agua m2 172.38
02.04.21.04 Curado con agua m2 6.20
02.04.22.04 Curado con agua m2 24.42
02.06.01.04.01 Shotcrete en Piscina m2
03.02.08.02.08 Mueble 7 Barra de bar, con estructura de concreto visto, tablero con mesa de und 4.83 1.00
PPTO VENTA
Parcial Corregido Cant Cap
Cant (m3) PU S./ Parcial S./ Parcial S/. MO
S/.
447.58 545.03 243,944.53 240,143.17 10,725.07 0.03
105.96 355.64 37,683.61 36,783.46 2,538.83 0.03
- 12.93 211.79 196.69 102.34 -
- 12.93 1,431.35 1,333.79 696.15 -
- 25.88 3,288.83 758.58 758.58 0.02
- 1.54 2,421.77 1,866.39 1,331.71 0.01
- 1.80 797.63 563.57 563.57 0.01
48.33 28.55 13,797.36 12,779.14 2,871.95 0.01
45.57 273.48 12,462.48 11,502.57 2,707.87 0.07
- - - - -
267.28 321.90 86,037.43 83,767.61 6,404.88 0.03
- 1.20 382.51 269.97 269.97 0.01
20.77 321.90 6,685.86 6,509.21 497.46 0.03
- 1.20 27.58 19.77 19.77 0.01
80.91 321.90 26,044.93 25,358.41 1,939.46 0.03
- 1.20 139.04 98.38 98.38 0.01
122.37 355.64 43,519.67 42,480.39 2,932.31 0.03
83.25 321.90 26,798.18 26,091.81 1,995.56 0.03
- 1.54 2,327.69 1,793.53 1,279.62 0.01
- 32.11 1,301.10 1,261.07 346.13 -
12.02 355.64 4,274.79 4,172.06 287.38 0.03
12.48 321.90 4,017.31 3,911.47 299.21 0.03
- 1.54 263.28 203.08 144.95 0.01
- 32.11 489.36 474.33 130.21 -
13.93 355.64 4,954.07 4,835.75 333.78 0.03
- 1.54 290.86 224.28 160.06 0.01
345.44 375.59 129,743.81 126,810.07 8,277.69 0.03
271.13 355.64 96,424.67 94,122.11 6,497.10 0.03
230.51 330.44 76,169.72 74,212.90 5,524.49 0.03
171.74 479.27 82,309.83 80,850.92 4,115.00 0.03
- 1.54 8,883.24 6,846.22 4,884.99 0.01
196.11 375.59 73,656.95 71,991.71 4,699.60 0.03
105.90 355.64 37,662.28 36,762.53 2,537.28 0.03
90.23 330.44 29,815.60 29,049.99 2,162.83 0.03
39.52 479.27 18,940.75 18,605.15 947.04 0.03
- 1.54 3,665.23 2,824.86 2,015.66 0.01
48.55 375.59 18,234.89 17,822.14 1,162.96 0.03
595.76 321.90 191,775.14 186,715.76 14,276.30 0.03
- 1.20 3,209.54 2,264.78 2,264.78 0.01
37.53 375.59 14,095.89 13,777.78 899.94 0.03
666.58 321.90 214,572.10 208,911.86 15,973.94 0.03
- 1.20 8,403.65 5,930.51 5,930.51 0.01
497.77 355.64 177,026.92 172,800.41 11,928.85 0.03
- 1.20 2,206.67 1,557.54 1,557.54 0.01
78.62 375.59 29,528.89 28,861.87 1,884.64 0.03
138.86 350.25 48,635.72 47,456.79 3,327.85 0.03
932.21 321.90 300,078.40 292,162.17 22,339.10 0.03
- 1.54 10,369.02 7,992.00 5,702.73 0.01
45.88 350.25 16,069.47 15,680.15 1,099.73 0.03
- 1.54 267.17 206.27 147.28 0.01
115.51 294.60 34,029.25 33,048.44 2,768.12 0.03
- 1.20 744.40 525.50 525.50 0.01
120.66 321.90 38,840.45 37,815.42 2,891.05 0.03
- 1.20 723.96 511.20 511.20 0.01
33.41 321.90 10,754.68 10,471.13 800.78 0.03
- 1.20 511.15 360.38 360.38 0.01
3.94 294.60 1,160.72 1,127.38 94.53 0.03
123.33 439.41 54,192.44 53,145.35 2,955.64 0.03
- 1.20 986.62 696.14 696.14 0.01
- 19.90 9,410.11 6,626.72 2,824.85 0.02
- 21.97 2,216.33 1,906.07 501.82 0.02
- 23.35 1,008.49 875.05 214.25 0.02
- 22.69 6,334.82 6,081.74 1,042.37 0.01
- 18.57 4,557.64 3,263.79 1,221.81 0.02
0.64 306.08 195.89 183.36 38.05 0.03
- 1.20 11.44 7.40 7.40 0.01
- 83.35 794.33 776.95 119.28 -
0.25 306.08 76.52 71.33 14.56 0.03
- 1.20 4.61 3.53 3.53 0.01
- 83.35 320.06 313.37 48.37 -
0.36 306.08 110.19 103.32 21.57 0.03
- 1.20 5.29 4.06 4.06 0.01
- 88.25 9,178.00 8,994.23 1,307.59 -
-
0.03 306.08 9.18 8.72 1.92 0.03
- 1.20 0.54 0.41 0.41 0.01
1.12 306.08 342.81 320.21 65.90 0.03
- 1.20 6.55 5.02 5.02 0.01
0.22 306.08 67.34 62.61 12.65 0.03
- 1.20 5.21 3.99 3.99 0.01
1.36 306.08 416.27 389.99 81.19 0.03
- 1.20 13.38 8.89 8.89 0.01
- 88.25 983.99 964.15 140.05 -
10.85 306.08 3,320.97 3,107.12 643.49 0.03
- 1.20 206.86 146.26 146.26 0.01
0.34 306.08 104.07 97.49 20.29 0.03
- 1.20 7.44 5.70 5.70 0.01
1.93 306.08 590.73 553.01 114.77 0.03
- 1.20 29.30 21.09 21.09 0.01
-
4.83 15,485.00 15,485.00 14,847.26 2,537.94 8.20
6,171.57 2,313,095.61 2,239,068.74 192,375.48
Sem x mes 4.3

# mes (plazo) 11.0
# sem (plazo) 47.1
Inc CAP Sin CAP P
HH PARCIAL
IP (HH/sem) IP (HH/sem) Cant Cant (m3) P.U S./
1.32 1.29 578.00 447.58 447.58 545.03
1.32 1.29 137.00 105.96 105.96 355.64
0.40 0.40 6.55 16.38 - 12.93
0.40 0.40 44.00 110.70 - 12.93
0.34 0.32 41.00 127.08 - 25.88
0.06 0.05 84.00 1,572.58 - 1.54
0.09 0.08 35.00 443.13 - 1.80
0.33 0.32 155.00 483.27 48.33 28.55
3.28 3.20 146.00 45.57 45.57 273.48
- - - - -
1.32 1.29 345.00 267.28 267.28 321.90
0.06 0.05 17.00 318.76 - 1.20
1.32 1.29 26.80 20.77 20.77 321.90
0.06 0.05 1.23 22.98 - 1.20
1.31 1.29 104.00 80.91 80.91 321.90
0.06 0.05 6.00 115.87 - 1.20
1.32 1.29 158.00 122.37 122.37 355.64
1.31 1.29 107.00 83.25 83.25 321.90
0.06 0.05 81.00 1,511.49 - 1.54
0.40 0.40 16.21 40.52 - 32.11
1.32 1.29 15.51 12.02 12.02 355.64
1.31 1.28 16.00 12.48 12.48 321.90
0.06 0.05 9.00 170.96 - 1.54
0.40 0.40 6.10 15.24 - 32.11
1.32 1.29 18.00 13.93 13.93 355.64
0.06 0.05 10.00 188.87 - 1.54
1.32 1.29 446.00 345.44 345.44 375.59
1.32 1.29 350.00 271.13 271.13 355.64
1.32 1.29 297.00 230.51 230.51 330.44
1.32 1.29 222.00 171.74 171.74 479.27
0.06 0.05 308.00 5,768.34 - 1.54
1.32 1.29 253.00 196.11 196.11 375.59
1.32 1.29 137.00 105.90 105.90 355.64
1.31 1.29 116.00 90.23 90.23 330.44
1.32 1.29 51.00 39.52 39.52 479.27
0.06 0.05 127.00 2,380.02 - 1.54
1.32 1.29 62.65 48.55 48.55 375.59
1.32 1.29 769.00 595.76 595.76 321.90
0.06 0.05 143.00 2,674.62 - 1.20
1.31 1.28 48.00 37.53 37.53 375.59
1.32 1.29 860.00 666.58 666.58 321.90
0.06 0.05 374.00 7,003.04 - 1.20
1.32 1.29 642.00 497.77 497.77 355.64
0.06 0.05 98.00 1,838.89 - 1.20
1.31 1.28 101.00 78.62 78.62 375.59
1.32 1.29 179.00 138.86 138.86 350.25
1.32 1.29 1,203.00 932.21 932.21 321.90
0.06 0.05 359.00 6,733.13 - 1.54
1.32 1.29 59.00 45.88 45.88 350.25
0.06 0.05 9.00 173.49 - 1.54
1.32 1.29 149.00 115.51 115.51 294.60
0.06 0.05 33.00 620.33 - 1.20
1.32 1.29 156.00 120.66 120.66 321.90
0.06 0.05 32.00 603.30 - 1.20
1.32 1.29 43.00 33.41 33.41 321.90
0.06 0.05 23.00 425.96 - 1.20
1.32 1.29 5.08 3.94 3.94 294.60
1.32 1.29 159.00 123.33 123.33 439.41
0.06 0.05 44.00 822.18 - 1.20
0.34 0.32 151.32 472.87 - 19.90
0.28 0.27 26.90 100.88 - 21.97
0.28 0.27 11.52 43.19 - 23.35
0.21 0.20 55.84 279.19 - 22.69
0.28 0.27 65.45 245.43 - 18.57
3.23 3.20 2.05 0.64 0.64 306.08
0.06 0.05 0.51 9.53 - 1.20
0.80 0.80 7.62 9.53 - 83.35
3.23 3.20 0.80 0.25 0.25 306.08
0.06 0.05 0.20 3.84 - 1.20
0.80 0.80 3.07 3.84 - 83.35
3.23 3.20 1.15 0.36 0.36 306.08
0.06 0.05 0.24 4.41 - 1.20
0.80 0.80 83.20 104.00 - 88.25
- -
3.23 3.20 0.10 0.03 0.03 306.08
0.06 0.05 0.02 0.45 - 1.20
3.23 3.20 3.58 1.12 1.12 306.08
0.06 0.05 0.29 5.46 - 1.20
3.23 3.20 0.70 0.22 0.22 306.08
0.06 0.05 0.23 4.34 - 1.20
3.23 3.20 4.35 1.36 1.36 306.08
0.06 0.05 0.59 11.15 - 1.20
0.80 0.80 8.92 11.15 - 88.25
3.23 3.20 34.72 10.85 10.85 306.08
0.06 0.05 9.00 172.38 - 1.20
3.23 3.20 1.09 0.34 0.34 306.08
0.06 0.05 0.33 6.20 - 1.20
3.23 3.20 6.18 1.93 1.93 306.08
0.06 0.05 1.30 24.42 - 1.20
142.73 134.54 134.54 1.00 4.83 15,485.00
10,636.94 6,171.57 METRADO META

Brecha
HH/m3 1.724
HH Curado 1,770.948
Metrado Curado 33,186.990
IP Curado 0.053
HH Concreto 7,984.660
Metrado Concreto 6,175.926
IP concreto 1.293
PPTO META
Parcial Frente Partida IP HH PARCIAL Rend Cuadrilla

243,944.53 02 0400 1.00 447.58 119.48 458.52 130.42
37,683.61 02 0400 1.00 105.96 96.78 40.22 31.04
211.79 02 0400 0.40 6.55 97.78 (91.23) 0.00
1,431.35 02 0400 0.40 44.28 98.78 (54.78) -0.28
3,288.83 02 0400 0.32 41.00 765.25 (724.25) 0.00
2,421.77 02 0400 0.04 66.41 333.74 (249.74) 17.59
797.63 02 0400 0.08 35.00 56.44 (21.44) 0.00
13,797.36 02 0400 0.32 155.00 198.76 (43.76) 0.00
12,462.48 02 0400 3.20 146.00 155.13 (9.13) 0.00
- 02 0400 0.00 0.00
86,037.43 02 0400 1.00 267.28 93.07 251.93 77.72
382.51 02 0400 0.04 13.46 24.06 (7.06) 3.54
6,685.86 02 0400 1.00 20.77 135.13 (108.33) 6.03
27.58 02 0400 0.04 0.97 179.66 (178.44) 0.26
26,044.93 02 0400 1.00 80.91 114.20 (10.20) 23.09
139.04 02 0400 0.04 4.89 3.67 2.33 1.11
43,519.67 02 0400 1.00 122.37 3.36 154.64 35.63
26,798.18 02 0400 1.00 83.25 30.46 76.54 23.75
2,327.69 02 0400 0.04 63.83 17.29 63.71 17.17
1,301.10 02 0400 0.40 16.21 7.65 8.55 0.00
4,274.79 02 0400 1.00 12.02 74.70 (59.19) 3.49
4,017.31 02 0400 1.28 16.00 94.48 (78.48) 0.00
263.28 02 0400 0.04 7.22 59.07 (50.07) 1.78
489.36 02 0400 0.40 6.10 971.56 (965.46) 0.00
4,954.07 02 0400 1.00 13.93 1,174.98 (1,156.98) 4.07
290.86 02 0400 0.04 7.98 241.52 (231.52) 2.02
129,743.81 02 0400 1.00 345.44 134.72 311.28 100.56
96,424.67 02 0400 1.00 271.13 108.64 241.36 78.87
76,169.72 02 0400 1.00 230.51 200.45 96.55 66.49
82,309.83 02 0400 1.00 171.74 280.18 (58.18) 50.26
8,883.24 02 0400 0.04 243.58 172.74 135.26 64.42
73,656.95 02 0400 1.00 196.11 2,360.36 (2,107.36) 56.89
37,662.28 02 0400 1.00 105.90 65.84 71.16 31.10
29,815.60 02 0400 1.00 90.23 58.44 57.56 25.77
18,940.75 02 0400 1.00 39.52 384.05 (333.05) 11.48
3,665.23 02 0400 0.04 100.50 31.01 95.99 26.50
18,234.89 02 0400 1.00 48.55 373.35 (310.70) 14.10
191,775.14 02 0400 1.00 595.76 1,494.13 (725.13) 173.24
3,209.54 02 0400 0.04 112.94 407.43 (264.43) 30.06
14,095.89 02 0400 1.28 48.12 205.49 (157.49) -0.12
214,572.10 02 0400 1.00 666.58 27.39 832.61 193.42
8,403.65 02 0400 0.04 295.72 4.75 369.25 78.28
177,026.92 02 0400 1.00 497.77 49.67 592.33 144.23
2,206.67 02 0400 0.04 77.65 35.34 62.66 20.35
29,528.89 02 0400 1.28 100.79 13.70 87.30 0.21
48,635.72 02 0400 1.00 138.86 176.50 2.50 40.14
300,078.40 02 0400 1.00 932.21 52.22 1,150.78 270.79
10,369.02 02 0400 0.04 284.32 332.15 26.85 74.68
16,069.47 02 0400 1.00 45.88 300.62 (241.62) 13.12
267.17 02 0400 0.04 7.33 60.28 (51.28) 1.67
34,029.25 02 0400 1.00 115.51 80.17 68.83 33.49
744.40 02 0400 0.04 26.19 52.32 (19.32) 6.81
38,840.45 02 0400 1.00 120.66 61.32 94.68 35.34
723.96 02 0400 0.04 25.48 155.08 (123.08) 6.52
10,754.68 02 0400 1.00 33.41 184.33 (141.33) 9.59
511.15 02 0400 0.04 17.99 346.78 (323.78) 5.01
1,160.72 02 0400 1.00 3.94 9.30 (4.22) 1.14
54,192.44 02 0400 1.00 123.33 169.69 (10.69) 35.67
986.62 02 0400 0.04 34.72 1,240.04 (1,196.04) 9.28
9,410.11 02 0400 0.32 151.32 295.86 (144.54) 0.00
2,216.33 02 0400 0.27 26.90 190.47 (163.57) 0.00
1,008.49 02 0400 0.27 11.52 752.76 (741.24) 0.00
6,334.82 02 0400 0.20 55.84 1,524.20 (1,468.36) 0.00
4,557.64 02 0400 0.27 65.45 11.42 54.03 0.00
195.89 02 0400 3.20 2.05 11.22 (9.17) 0.00
11.44 02 0400 0.04 0.40 91.56 (91.06) 0.11
794.33 02 0400 0.80 7.62 39.30 (31.67) 0.00
76.52 02 0400 3.20 0.80 32.70 (31.90) 0.00
4.61 02 0400 0.04 0.16 49.25 (49.05) 0.04
320.06 02 0400 0.80 3.07 22.87 (19.79) 0.00
110.19 02 0400 3.20 1.15 68.73 (67.58) 0.00
5.29 02 0400 0.04 0.19 47.34 (47.10) 0.05
9,178.00 02 0400 0.80 83.20 9.73 73.47 0.00
0.00
9.18 02 0400 3.20 0.10 21.30 (21.20) 0.00
0.54 02 0400 0.04 0.02 7.55 (7.53) 0.00
342.81 02 0400 3.20 3.59 18.40 (14.81) 0.00
6.55 02 0400 0.04 0.23 21.08 (20.79) 0.06
67.34 02 0400 3.20 0.70 39.53 (38.82) 0.00
5.21 02 0400 0.04 0.18 40.99 (40.76) 0.05
416.27 02 0400 3.20 4.36 20.52 (16.17) -0.01
13.38 02 0400 0.04 0.47 229.80 (229.21) 0.12
983.99 02 0400 0.80 8.92 25.77 (16.85) 0.00
3,320.97 02 0400 3.20 34.76 52.31 (17.59) -0.04
206.86 02 0400 0.04 7.28 10.75 (1.75) 1.72
104.07 02 0400 3.20 1.09 71.61 (70.52) 0.00
7.44 02 0400 0.04 0.26 35.01 (34.68) 0.07
590.73 02 0400 3.20 6.18 31.14 (24.96) -0.01
29.30 02 0400 0.04 1.03 1.14 0.16 0.27
- 0.00
15,485.00 02 0400 134.54 134.54 0.00
2,313,095.61 8,546.70
-
HH/m3 1.385
0401 ACERO DIMENSIONADO PPTO VENTA
Unit
02.02.02.07 Acero de refuerzo fy=4200 kg/cm2 kg 44,518.42 3.13
02.04.03.03 Acero de refuerzo fy=4200 kg/cm2 kg 232.33 3.13
02.04.17.03 Acero Kg 393.44 3.13
02.04.19.01.03 Acero fy=4200 kg/cm2 kg 33.75 3.13
02.04.19.02.03 Acero fy=4200 kg/cm2 kg 12.94 3.13
02.04.19.03.03 Acero fy=4200 kg/cm2 kg 24.95 3.13
02.04.19.06.03 Acero fy=4200 kg/cm2 kg 44.21 3.13
02.04.19.07.03 Acero fy=4200 kg/cm2 kg 15.31 3.13
02.02.01.16.03 Acero fy=4200 kg/cm2 kg 93.58 3.13
02.04.20.03 Acero fy=4200 kg/cm2 kg 907.15 3.13
02.04.21.03 Acero fy=4200 kg/cm2 kg 20.34 3.13
02.04.22.03 Acero fy=4200 kg/cm2 kg 68.07 3.13
685,617.38
Total PPTO 685,617.38

ANZA 363,932.00
GYM 321,685.38
Avance a la SEM46 108,167.85
213,517.53 0.040972
Parcial Corregido Cant Cap HH PARCIAL
S/.
139,342.65 128,859.52 36,852.73 0.0027 0.0437 0.04098 1,824.31
59,790.67 55,292.46 15,813.19 0.0027 0.0437 0.04098 782.78
8,008.42 7,405.70 2,117.82 0.0027 0.0438 0.04104 105.01
727.19 672.69 192.54 0.0027 0.0430 0.04031 9.36
39,226.51 36,275.14 10,374.21 0.0027 0.0437 0.04099 513.74
5,581.95 5,161.94 1,476.23 0.0027 0.0437 0.04100 73.13
3,453.99 3,194.46 913.82 0.0027 0.0435 0.04076 44.98
486,607.86 450,000.01 128,696.92 0.0027 0.0437 0.04097 6,370.04
273,432.26 252,862.04 72,317.02 0.0027 0.0437 0.04097 3,579.21
141,025.59 130,416.52 37,298.51 0.0027 0.0437 0.04097 1,845.84
196,693.96 181,897.41 52,022.03 0.0027 0.0437 0.04096 2,574.22
164,957.23 152,548.02 43,628.14 0.0027 0.0437 0.04097 2,158.94
513,594.78 474,957.83 135,835.51 0.0027 0.0437 0.04097 6,722.47
18,829.30 17,412.67 4,979.84 0.0027 0.0437 0.04099 246.56
19,897.75 18,400.63 5,262.31 0.0027 0.0437 0.04100 260.62
53,796.44 49,749.58 14,228.25 0.0027 0.0437 0.04096 704.02
15,964.85 14,763.71 4,222.26 0.0027 0.0437 0.04099 209.06
1,231.47 1,139.09 325.96 0.0027 0.0432 0.04048 15.92
105.64 98.34 28.59 0.0027 0.0296 0.02690 0.91
40.50 36.86 10.12 0.0027 0.0773 0.07455 0.96
78.09 72.34 20.78 0.0027 0.0401 0.03735 0.93
138.38 127.88 36.51 0.0027 0.0452 0.04251 1.88
47.92 43.86 12.22 0.0027 0.0653 0.06258 0.96
292.91 270.98 77.59 0.0027 0.0427 0.04001 3.74
2,839.38 2,625.29 750.47 0.0027 0.0441 0.04136 37.52
63.66 58.73 16.69 0.0027 0.0492 0.04643 0.94
213.06 197.01 56.32 0.0027 0.0441 0.04134 2.81
2,145,982.40 1,984,540.68 567,566.56 28,090.87
HH/kg 0.041
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1
8748.16370117467
PPTO META
HH
PARCIAL
METRADO META -
Brecha 2,145,982.40
0402 ENCOFRADO METALICO/CURADO PPTO VENTA
Unit
Item MADERA Cant PU S./ Parcial S./
02.02.02.03 Encofrado y desencofrado de muro anclado m2 1,572.58 59.27 93,206.82
02.03.04 Encofrado y desencofrado de Falsa zapata m2 13.78 65.69 905.21
02.04.01.02 Encofrado y desencofrado de Zapatas m2 54.70 65.69 3,593.24
02.04.04.03 Encofrado y desencofrado de cisterna Altura Simpl m2 903.90 60.10 54,324.39
02.04.05.03 Encofrado y desencofrado de Piscina Altura Simple m2 135.64 60.10 8,151.96
02.04.05.04 Encofrado y desencofrado de Piscina Altura Doble m2 35.31 66.14 2,335.40
02.04.06.02 Encofrado y desencofrado de Muros Altura Simple m2 188.87 60.10 11,351.09
02.04.07.05 Encofrado y desencofrado de placas - Altura simpl m2 4,187.65 51.62 216,166.49
02.04.07.06 Encofrado y desencofrado de placas - Altura dobl m2 1,562.91 58.65 91,664.67
02.04.07.07 Encofrado y desencofrado de placas - Altura tripl m2 17.78 73.26 1,302.56
02.04.08.05 Encofrado y desencofrado de columnas - Altura si m2 1,718.77 49.07 84,340.04
02.04.08.06 Encofrado y desencofrado de columnas - Altura do m2 599.44 56.10 33,628.58
02.04.08.07 Encofrado y desencofrado caravista de columnas - m2 61.81 155.88 9,634.94
02.04.09.03 Encofrado y desencofrado de losas macizas - Altur m2 2,176.91 59.11 128,677.15
02.04.09.04 Encofrado y desencofrado de losas macizas - Altur m2 455.73 66.14 30,141.98
02.04.09.05 Encofrado y desencofrado de losas macizas - Altura m2 41.98 80.75 3,389.89
02.04.10.03 Encofrado y desencofrado de losas aligeradas - Alt m2 5,267.93 59.11 311,387.34
02.04.10.04 Encofrado y desencofrado de losas aligeradas - Alt m2 1,637.84 66.14 108,326.74
02.04.10.05 Encofrado y desencofrado de losas aligeradas - Altu m2 97.27 80.75 7,854.55
02.04.11.02 Encofrado y desencofrado de losas postensadas - A m2 1,659.86 59.11 98,114.32
02.04.11.03 Encofrado y desencofrado de losas postensadas - A m2 79.79 66.14 5,277.31
02.04.11.04 Encofrado y desencofrado de losas postensadas - Al m2 96.12 80.75 7,761.69
02.04.11.05 Encofrado y desencofrado de losas postensadas - A m2 3.12 100.72 314.25
02.04.12.04 Encofrado y desencofrado de vigas - Altura simple m2 5,122.42 75.16 385,001.09
02.04.12.05 Encofrado y desencofrado de vigas - Altura doble m2 1,519.28 82.19 124,869.62
02.04.12.06 Encofrado y desencofrado de vigas - Altura triple m2 91.43 96.80 8,850.42
02.04.13.02 Encofrado y desencofrado de vigas - Altura simple m2 82.40 75.16 6,193.18
02.04.13.03 Encofrado y desencofrado de vigas - Altura doble m2 91.08 82.19 7,485.87
02.04.14.02 Encofrado y desencofrado de escaleras m2 620.33 65.69 40,749.48
02.04.15.02 Encofrado y desencofrado de rampas - Altura simp m2 435.88 59.11 25,764.87
02.04.15.03 Encofrado y desencofrado de rampas - Altura dobl m2 167.42 66.14 11,073.16
02.04.16.02 Encofrado y desencofrado de parapetos m2 425.96 65.69 27,981.31
02.04.17.01 Encofrado m2 72.14 65.69 4,738.88
02.04.18.02 Encofrado y desencofrado de losa de piso m2 55.11 65.69 3,620.18
02.04.19.01.02 Encofrado y desencofrado de madera m2 0.98 65.69 64.38
02.04.20.02 Encofrado y desencofrado de madera m2 133.58 65.69 8,774.87
02.04.21.02 Encofrado y desencofrado de madera m2 4.73 65.69 310.71
02.04.22.02 Encofrado y desencofrado de madera m2 20.84 65.69 1,368.98
31,424.09 1,969,408.39
PPTO VENTA Inc CAP Sin CAP PPTO
Parcial Corregido IP IP
Parcial S/. MO CAP HH (S/CAP) Cant P.U S./
S/. (HH/sem) (HH/sem)
77,961.94 50,077.75 0.16 1.86 1.70 2,677.00 1,572.58 59.27
771.63 513.71 0.14 2.14 2.00 27.56 13.78 65.69
3,065.93 2,042.13 0.14 2.13 1.99 109.00 54.70 65.69
47,726.96 25,707.55 0.10 1.63 1.52 1,377.00 903.90 60.10
7,161.45 3,857.20 0.10 1.63 1.53 207.00 135.64 60.10
2,049.22 1,223.84 0.10 1.96 1.86 65.69 35.31 66.14
9,972.18 5,371.22 0.10 1.63 1.52 288.00 188.87 60.10
177,331.55 119,546.88 0.16 1.68 1.52 6,381.00 4,187.65 51.62
75,930.40 54,355.94 0.16 2.02 1.86 2,908.00 1,562.91 58.65
1,093.60 848.27 0.16 2.72 2.56 45.52 17.78 73.26
68,400.72 49,066.57 0.16 1.68 1.52 2,619.00 1,718.77 49.07
27,594.30 20,848.19 0.16 2.02 1.86 1,115.00 599.44 56.10
9,012.69 2,149.68 0.16 2.02 1.86 115.00 61.81 155.88
112,787.27 61,911.90 0.10 1.63 1.52 3,317.00 2,176.91 59.11
26,453.71 15,800.72 0.10 1.96 1.86 848.00 455.73 66.14
2,981.60 2,000.52 0.10 2.66 2.56 107.47 41.98 80.75
272,935.02 149,821.13 0.10 1.63 1.52 8,027.00 5,267.93 59.11
95,072.33 56,786.76 0.10 1.96 1.86 3,047.00 1,637.84 66.14
6,907.05 4,633.85 0.10 2.66 2.56 249.00 97.27 80.75
85,998.75 47,207.08 0.10 1.63 1.52 2,529.00 1,659.86 59.11
4,632.20 2,767.06 0.10 1.96 1.85 148.00 79.79 66.14
6,825.45 4,579.14 0.10 2.66 2.56 246.00 96.12 80.75
276.78 203.87 0.10 3.62 3.52 10.97 3.12 100.72
347,609.90 145,630.58 0.10 1.63 1.52 7,806.00 5,122.42 75.16
112,573.90 52,675.31 0.10 1.96 1.86 2,827.00 1,519.28 82.19
7,959.87 4,355.70 0.10 2.66 2.56 234.00 91.43 96.80
5,591.12 2,342.05 0.10 1.63 1.53 126.00 82.40 75.16
6,748.03 3,157.14 0.10 1.96 1.86 169.45 91.08 82.19
34,762.82 23,152.26 0.14 2.14 2.00 1,240.66 620.33 65.69
22,583.47 12,396.76 0.10 1.63 1.52 664.00 435.88 59.11
9,717.56 5,804.01 0.10 1.96 1.86 311.48 167.42 66.14
23,870.68 15,898.09 0.14 2.14 2.00 851.92 425.96 65.69
4,043.10 2,692.88 0.14 2.14 2.00 144.28 72.14 65.69
3,088.66 2,057.18 0.14 2.14 2.00 110.22 55.11 65.69
54.86 36.52 0.14 2.14 2.00 1.96 0.98 65.69
32.14 21.46 0.14 2.14 2.00 1.14 0.57 65.69
43.11 28.51 0.14 2.14 2.00 1.56 0.78 65.69
11.75 8.01 0.14 2.14 2.00 0.40 0.20 65.69
181.63 121.18 0.14 2.14 2.00 6.46 3.23 65.69
222.98 148.49 0.14 2.14 2.00 7.96 3.98 65.69
115.61 77.05 0.14 2.14 2.00 4.12 2.06 65.69
7,486.03 4,985.86 0.14 2.14 2.00 267.16 133.58 65.69
265.70 177.17 0.14 2.14 2.00 9.46 4.73 65.69
1,167.43 777.38 0.14 2.14 2.00 41.68 20.84 65.69
1,711,073.09 957,864.53 51,291.12 31,424.09 METRADO META

Brecha
HH/m2 1.632
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1
205.71
2,468.57 53,759.69
1.71
PPTO META
HH
PARCIAL
93,206.82 02 0402 1.73 2,720.91
905.21 02 0402 2.00 27.56
3,593.24 02 0402 1.99 109.00
54,324.39 02 0402 1.34 1,211.45
8,151.96 02 0402 1.34 181.79
2,335.40 02 0402 1.79 63.04
11,351.09 02 0402 1.34 253.13
216,166.49 02 0402 1.34 5,612.49
91,664.67 02 0402 1.79 2,790.10
1,302.56 02 0402 2.56 45.52
84,340.04 02 0402 1.34 2,303.58
33,628.58 02 0402 1.79 1,070.12
9,634.94 02 0402 1.79 110.34
128,677.15 02 0402 1.34 2,917.60
30,141.98 02 0402 1.79 813.57
3,389.89 02 0402 2.56 107.47
311,387.34 02 0402 1.34 7,060.34
108,326.74 02 0402 1.79 2,923.87
7,854.55 02 0402 1.79 173.65
98,114.32 02 0402 1.34 2,224.63
5,277.31 02 0402 1.79 142.44
7,761.69 02 0402 2.56 246.07
314.25 02 0402 3.52 10.97
385,001.09 02 0402 1.34 6,865.32
124,869.62 02 0402 1.79 2,712.21
8,850.42 02 0402 1.34 122.54
6,193.18 02 0402 1.34 110.44
7,485.87 02 0402 1.79 162.60
40,749.48 02 0402 2.00 1,240.66
25,764.87 02 0402 1.34 584.19
11,073.16 02 0402 1.79 298.88
27,981.31 02 0402 2.00 851.92
4,738.88 02 0402 2.00 144.28
3,620.18 02 0402 2.00 110.22
64.38 02 0402 2.00 1.96
37.44 02 0402 2.00 1.14
51.24 02 0402 2.00 1.56
13.14 02 0402 2.00 0.40
212.18 02 0402 2.00 6.46
261.45 02 0402 2.00 7.96
135.32 02 0402 2.00 4.12
8,774.87 02 0402 2.00 267.16
310.71 02 0402 2.00 9.46
1,368.98 02 0402 2.00 41.68
METRADO META 46,664.77

1,969,408.39
HH/m2 1.485
0407 LADRILLO TECHO PPTO VENTA
Unit
Item MADERA Cant PU S./ Parcial S./
02.04.10.07 Ladrillo para techo 30 x 30 und 58,942.26 2.79 164,448.91
58,942.26 164,448.91
25 65.0668583
PPTO VENTA IP (HH/und) IP (HH/und) PPTO
Parcial Corregido
Parcial S/. MO CAP PU CAP Inc CAP Sin CAP HH (S/CAP) Cant
S/.
159,403.60 17,942.18 0.001 30.238 0.020 0.019 1,128.00
159,403.60 17,942.18 1,128.00
HH/Und 0.019
1626.6714575 74
PPTO META
HH
PARCIAL
METRADO META
Brecha 164,448.91
TARRAJEO,BRUÑAS Y
0502
DERRAMES, SOLAQUEOS
NIV DES Item Description (Español) Unit H (ml) Cant
HABITACIONES Tarrajeo Horizon03.01.01.01.01 Tarrajeo de cielos raso con malla Expanded #2 m2 1.00 3,093.00
HABITACIONES Limpieza de der 03.01.01.01.02 Limpieza de rebabas en techos cuando hay FC m2 1.00 1,382.86
HABITACIONES Tarrajeo Vertical03.01.01.02.01 Tarrajeo columnas y placas m2 1.00 697.99
HABITACIONES Tarrajeo Vertical03.01.01.02.02 Tarrajeo muros interiores m2 1.00 3,561.33
HABITACIONES Limpieza de der 03.01.01.02.03 Vestidura de derrames ml 0.15 2,117.32
HABITACIONES Tarrajeo Horizon03.01.01.02.04 Tarrajeo Vigas m2 1.00 376.88
AREAS COMUNES Limpieza de der 03.02.01.01.01 Limpieza de rebabas en estructura (donde va F m2 1.00 217.50
AREAS COMUNES Solaqueo Horizo 03.02.01.01.02 Solaqueo de cielo raso m2 1.00 110.46
AREAS COMUNES Solaqueo Horizo 03.02.01.01.03 Solaqueo de vigas m2 1.00 114.24
Tarrajeo de cielo raso con malla Expanded
AREAS COMUNES Tarrajeo Horizon03.02.01.02.01 m2 1.00 512.86
#26
AREAS COMUNES Tarrajeo Vertical03.02.01.02.02 Tarrajeo de muros interiores (donde va papel) m2 1.00 399.33
Tarrajeo de placas, columnas y muros de
AREAS COMUNES Tarrajeo Vertical03.02.01.02.03 m2 1.00 98.70
concreto
AREAS COMUNES Limpieza de der 03.02.01.02.04 Vestidura de derrames (e=0.15m.) ml 0.15 255.98
AREAS COMUNES Tarrajeo Vertical03.03.01.01 Limpieza de rebabas en estructura (donde va F m2 1.00 807.54
AREAS COMUNES Tarrajeo Vertical03.03.02.01 Tarrajeo interiores (placas y columnas) m2 1.00 135.76
AREAS COMUNES Tarrajeo Vertical03.03.02.02 Tarrajeo de muros interiores m2 1.00 1,856.85
AREAS COMUNES Limpieza de der 03.03.02.03 Vestidura de derrames (e=0.15m) ml 0.15 1,217.30
AREAS DE SERVICIO Limpieza de der 03.04.01.01.01 Limpieza de rebabas en estructura m2 1.00 326.61
AREAS DE SERVICIO Solaqueo Horizo 03.04.01.01.02 Solaqueo de cielo raso m2 1.00 590.30
AREAS DE SERVICIO Solaqueo Horizo 03.04.01.01.03 Solaqueo de cielo raso restaurantes m2 1.00 470.49
AREAS DE SERVICIO Solaqueo Vertica03.04.01.01.04 Solaqueo tipo emporrado (cuarto bombas) m2 1.00 72.50
AREAS DE SERVICIO Solaqueo Vertica03.04.01.01.05 Solaqueo de ductos m2 1.00 4,442.47
Tarrajeo de cielo raso con malla Expanded
AREAS DE SERVICIO Tarrajeo Horizon03.04.01.02.01 m2 1.00 408.21
#26
AREAS DE SERVICIO Tarrajeo Vertical03.04.01.02.02 Tarrajeo de muros m2 1.00 2,028.34
Tarrajeo de columnas, placas y muros de
AREAS DE SERVICIO Tarrajeo Vertical03.04.01.02.03 m2 1.00 1,277.62
concreto
ESCALERAS Solaqueo Escaler03.05.01.01.01 Solaqueo de fondo y costado de escaleras m2 1.00 242.97
ESCALERAS Tarrajeo Escaler 03.05.01.02.01 Tarrajeo de cielo raso m2 1.00 394.59
ESCALERAS Tarrajeo Escaler 03.05.01.02.02 Tarrajeo en caja de escaleras m2 1.00 2,623.97
ESTACIONAMIENTOS Solaqueo Vertica03.06.01.01.01 Solaqueo (tipo emporrado) de columnas, placa m2 1.00 1,763.56
ESTACIONAMIENTOS Solaqueo Horizo 03.06.01.01.02 Solaqueo (tipo emporrado) FCR m2 1.00 4,226.38
TABIQUES Limpieza de der 03.07.02.28 Derrame de vanos ml 0.15 304.08
FACHADAS Tarrajeo Horizon03.09.01.01.01 Tarrajeo en cielo raso m2 1.00 244.39
FACHADAS Tarrajeo Vertical03.09.01.01.02 Tarrajeo de muros exteriores m2 1.00 2,178.77
FACHADAS Tarrajeo Vertical03.09.01.01.03 Tarrajeo de fachada ciega m2 1.00 1,386.02
OBRAS EXTERIORES Tarrajeo Horizon03.10.01.01.01 Tarrajeo en cielo raso (terraza y mezzanine) m2 1.00 102.79
OBRAS EXTERIORES Tarrajeo Vertical03.10.01.01.02 Tarrajeo de muros interiores (caseta) m2 1.00 15.88
OBRAS EXTERIORES Tarrajeo Vertical03.10.01.01.03 Tarrajeo impermeabilizado de jardineras m2 1.00 36.72
CONCRETO
0400 PPTO VEN
PREMEZCL
ADO Unit
Description Cant
Item Cant PU S./
(Español) (m3)
5,833.39
5833.39
NIV DES Suma de Cant (m2)

AREAS COMUNES
Limpieza de derrames 438.49
Solaqueo Horizontal 224.70
Tarrajeo Horizontal 512.86
Tarrajeo Vertical 3,298.18
AREAS DE SERVICIO
Solaqueo Horizontal 1,060.79
Solaqueo Vertical 4,514.97
ESCALERAS
Solaqueo Escalera 242.97
Tarrajeo Escaleras 3,018.56
ESTACIONAMIENTOS
Solaqueo Horizontal 4,226.38
Solaqueo Vertical 1,763.56
FACHADAS
HABITACIONES
Limpieza de derrames 1,700.46
Tarrajeo Horizontal 3,469.88
OBRAS EXTERIORES
Tarrajeo Vertical 52.60
TABIQUES

Total Result 36,782.08
PPTO VENTA Inc CAP Sin CAP
Parcial
Cant (m2) PU S./ Parcial S./ Parcial S/. MO CAP IP (HH/m2) IP (HH/m2)
Corregido S/.
3,093.00 39.10 120,936.30 107,030.70 79,162.77 0.04 1.32 1.28

1,382.86 7.86 10,869.28 9,348.74 9,348.74 0.01 0.34 0.33
697.99 33.52 23,396.62 20,686.62 15,402.83 0.04 1.14 1.10
3,561.33 29.65 105,593.43 92,256.37 75,981.09 0.04 1.10 1.07
317.60 16.11 34,110.03 29,862.00 27,575.29 0.01 0.67 0.66
376.88 33.52 12,633.02 11,169.42 8,316.44 0.04 1.14 1.10
217.50 7.86 1,709.55 1,469.72 1,469.72 0.01 0.34 0.34
110.46 14.19 1,567.43 1,389.46 1,009.48 0.02 0.47 0.46
114.24 15.98 1,825.56 1,610.98 1,217.99 0.02 0.55 0.53
512.86 39.10 20,052.83 17,747.71 13,126.85 0.04 1.32 1.28
399.33 29.65 11,840.13 10,344.63 8,519.69 0.04 1.10 1.07
98.70 33.52 3,308.42 2,925.05 2,177.89 0.04 1.14 1.10
38.40 16.11 4,123.84 3,609.79 3,333.33 0.01 0.67 0.66
807.54 7.86 6,347.26 5,459.60 5,459.60 0.01 0.34 0.33
135.76 33.52 4,550.68 4,023.26 2,995.55 0.04 1.14 1.10
1,856.85 29.65 55,055.60 48,101.45 39,615.64 0.04 1.10 1.07
182.60 16.11 19,610.70 17,168.43 15,853.75 0.01 0.67 0.66
326.61 7.86 2,567.15 2,207.86 2,207.86 0.01 0.34 0.33
590.30 14.19 8,376.36 7,428.76 5,398.12 0.02 0.47 0.46
470.49 14.19 6,676.25 5,921.25 4,302.77 0.02 0.47 0.46
72.50 18.36 1,331.10 1,149.01 1,030.11 0.02 0.74 0.72
4,442.47 12.37 54,953.35 47,823.22 40,626.42 0.02 0.47 0.46
408.21 39.10 15,961.01 14,125.09 10,447.12 0.04 1.32 1.28
2,028.34 29.65 60,140.28 52,543.81 43,274.30 0.04 1.10 1.07
1,277.62 33.52 42,825.82 37,864.57 28,192.99 0.04 1.14 1.10
242.97 15.15 3,681.00 3,224.27 2,590.12 0.02 0.55 0.54
394.59 39.10 15,428.47 13,654.56 10,099.30 0.04 1.32 1.28
2,623.97 33.52 87,955.47 77,767.24 57,903.79 0.04 1.14 1.10
1,763.56 18.36 32,378.96 27,964.45 25,072.21 0.02 0.74 0.71
4,226.38 18.36 77,596.34 67,017.24 60,085.98 0.02 0.74 0.71
45.61 16.11 4,898.73 4,289.11 3,960.71 0.01 0.67 0.66
244.39 39.10 9,555.65 8,456.66 6,254.71 0.04 1.32 1.28
2,178.77 38.77 84,470.91 73,811.86 60,630.30 0.05 1.44 1.39
1,386.02 36.86 51,088.70 44,308.19 38,570.06 0.05 1.44 1.39
102.79 39.10 4,019.09 3,556.38 2,630.24 0.04 1.32 1.28
15.88 29.65 470.84 411.29 338.72 0.04 1.10 1.07
36.72 95.20 3,495.74 3,358.46 783.65 0.04 1.10 1.06
36,782.08 1,005,401.91 881,087.22 714,966.15
HH/m2 0.972
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1 HH Metrado
Tarrajeo 25,222.46 21,430.00
Solaqueo 7,068.42 12,033.37

Cant Cap HH PARCIAL
Parcial
Parcial S./ Parcial S/. MO Inc CAP Sin CAP
Corregido S/.
PPTO META
HH (S/CAP) Cant P.U S./ Parcial Frente Partida IP HH PARCIAL
3,959.00 3,093.00 39.10 120,936.30 0.99 3,062.07

461.00 1,382.86 7.86 10,869.28 0.65 898.86
770.00 697.99 33.52 23,396.62 0.99 691.01
3,799.00 3,561.33 29.65 105,593.43 0.99 3,525.72
1,395.00 317.60 16.11 5,116.50 0.65 206.44
416.00 376.88 33.52 12,633.02 0.99 373.11
73.00 217.50 7.86 1,709.55 0.65 141.38
50.50 110.46 14.19 1,567.43 0.65 71.80
60.93 114.24 15.98 1,825.56 0.65 74.26
656.00 512.86 39.10 20,052.83 0.99 507.73
425.95 399.33 29.65 11,840.13 0.99 395.34
109.00 98.70 33.52 3,308.42 0.99 97.71
168.65 38.40 16.11 618.58 0.65 24.96
269.00 807.54 7.86 6,347.26 0.99 799.46
150.00 135.76 33.52 4,550.68 0.99 134.40
1,981.00 1,856.85 29.65 55,055.60 0.99 1,838.28
802.00 182.60 16.11 2,941.61 0.65 118.69
109.00 326.61 7.86 2,567.15 0.65 212.30
270.00 590.30 14.19 8,376.36 0.65 383.70
215.00 470.49 14.19 6,676.25 0.65 305.82
52.00 72.50 18.36 1,331.10 0.65 47.13
2,031.00 4,442.47 12.37 54,953.35 0.65 2,887.61
523.00 408.21 39.10 15,961.01 0.99 404.13
2,164.00 2,028.34 29.65 60,140.28 0.99 2,008.06
1,410.00 1,277.62 33.52 42,825.82 0.99 1,264.84
130.00 242.97 15.15 3,681.00 0.65 157.93
505.00 394.59 39.10 15,428.47 1.00 394.59
2,895.00 2,623.97 33.52 87,955.47 1.00 2,623.97
1,254.00 1,763.56 18.36 32,378.96 0.65 1,146.31
3,005.00 4,226.38 18.36 77,596.34 0.65 2,747.15
200.00 45.61 16.11 734.81 0.65 29.65
313.00 244.39 39.10 9,555.65 0.99 241.95
3,031.00 2,178.77 38.77 84,470.91 0.99 2,156.98
1,928.00 1,386.02 36.86 51,088.70 0.99 1,372.16
131.57 102.79 39.10 4,019.09 0.99 101.76
16.94 15.88 29.65 470.84 0.99 15.72
39.00 36.72 95.20 3,495.74 0.99 36.35
35,768.53 36,782.08 METRADO META 952,070.11 31,499.30
Brecha 53,331.80
HH/m2 0.856
IP
1.18
0.587
6,222.89
6222.8906697184
Rend Cuadrilla
CONTRAPISOS, PISOS DE CEMENTO PULIDO, VEREDAS,
0504
SARDINEL Y JUNTAS
Unit
Item Description (Español) Cant
03.01.02.01 Contrapiso de 40mm m2 1.00 2,732.90
03.01.02.02 Contrapiso de 35mm m2 1.00 461.04
03.01.02.03 Autonivelante de 15mm(alfombra) m2 1.00 959.36
03.01.02.04 Autonivelante de 10mm(porcelanato) m2 1.00 322.56
03.03.03.02 Contrapiso E=15mm autonivelante m2 1.00 313.09
03.04.01.02.01 Contrapiso de 35mm m2 1.00 479.18
03.04.01.02.02 Contrapiso pulido de 50mm (ambientes con vinil y pintura epóxica) m2 1.00 96.43
03.04.01.02.05 Contrapiso de 35 mm (sshh de restaurantes y locales) m2 1.00 451.60
03.04.01.03.01 Piso de obra gruesa m2 1.00 128.71
03.04.01.03.02 Piso de Cemento Pulido (Limpieza, cto data, anden, control, seguridad, escl m2 1.00 709.71
03.04.05.02.01 Contrazócalo de Cemento Pulido h=0.10m. (incl ambientes con pintura epoxi ml 0.10 88.28
03.04.05.02.02 Contrazócalo de Cemento Pulido impermeabilizado h=0.10m. ml 0.10 485.17
03.04.12.01.01 Sardinel h=25cm de cemento pulido (sótanos para muro de drywall que cierraml 0.25 12.90
03.05.02.01.01 Forjado de Pasos y Contrapasos en Escaleras ml 0.17 656.68
03.05.02.01.02 Forjado de Descanso de Escaleras m2 1.00 124.44
03.05.02.02.01 Piso de Cemento Pulido (Circulaciones e Ingresos de Escaleras) m2 1.00 267.94
03.05.02.02.02 Acabado de Descanso Escaleras de Escape de Cemento Pulido m2 1.00 114.12
Acabado de Pasos y Contrapasos en Escaleras de Escape de Cemento
03.05.02.02.03 ml 0.17 625.16
Pulido
03.05.03.01 Contrazócalo de Cemento Pulido en Escaleras de Escape h=0.10m. ml 0.10 897.12
03.06.02.03 Acabado Cemento frotachado Veredas m2 1.00 141.95
03.06.02.04 Acabado de cemento frotachado bruñado (rampas acceso hall) m2 1.00 7.20
03.06.03.01 Contrazocalo Cemento pulido h=0.10m (Circulacion Vehicular y Estacionami ml 0.10 978.63
03.07.02.29 Sardineles h=0.10m para muros de drywall en azotea y sótanos ml 0.10 126.00
03.09.02.01 Acabado de pisos en voladisos y ventanas habitaciones m2 1.00 369.83
03.10.01.01.01 Contrapiso de 50mm m2 1.00 101.11
03.10.01.01.02 Contrapiso de 70mm reforzado con dramix (azotea) m2 1.00 262.92
03.10.01.02.03 Acabado bruñado en rampas de ingreso vehicular m2 1.00 35.81
03.10.01.02.04 Veredas de cemento frotachado con bruña m2 1.00 105.45
03.10.06.01 Sardinel h=10cm de cemento pulido ml 0.10 209.17
03.10.06.02 Sardinel para canaleta de gas h=15cm ml 0.15 20.00
03.10.06.03 Sardinel h=15 techo de gimasio ml 0.15 10.49
PPTO VENTA IP (HH/m2)
CAP
Parcial Parcial S/.
Cant (m2) Cant (m3) PU S./ Parcial S./ Inc CAP
Corregido S/. MO
2,732.90 - 32.90 89,912.41 82,236.08 50,315.80 0.01 1.05
461.04 - 31.44 14,495.10 13,200.44 8,488.62 0.01 1.05
959.36 - 115.94 111,228.20 106,736.48 31,206.07 0.02 1.75
322.56 - 93.43 30,136.78 28,626.75 10,492.43 0.02 1.75
932.72 - 31.44 29,324.72 26,704.18 17,171.78 0.01 1.05
140.59 - 35.82 5,035.93 4,640.40 2,587.79 0.01 1.05
494.45 - 32.90 16,267.41 14,878.34 9,103.17 0.01 1.05
313.09 - 115.94 36,299.65 34,833.40 10,183.82 0.02 1.75
479.18 - 31.44 15,065.42 13,719.51 8,822.29 0.01 1.05
96.43 - 49.20 4,744.36 4,275.09 2,781.38 0.04 1.60
451.60 - 31.44 14,198.30 12,929.11 8,313.76 0.01 1.05
128.71 - 13.68 1,760.75 1,760.75 - -
709.71 - 13.38 9,495.92 8,039.56 7,400.82 0.02 0.56
8.83 - 17.71 1,563.44 1,339.17 832.44 0.04 0.52
48.52 - 19.19 9,310.41 8,074.89 4,576.81 0.04 0.52
3.23 - 40.95 528.26 463.61 255.53 0.06 1.09
111.64 - 19.77 12,982.56 11,539.40 10,311.41 0.01 0.85
124.44 - 34.04 4,235.94 3,849.75 2,635.21 0.01 1.17
267.94 - 13.38 3,585.04 3,035.33 2,794.18 0.02 0.56
114.12 - 13.38 1,526.93 1,292.67 1,189.96 0.02 0.56
106.28 - 22.16 13,853.55 12,292.15 11,123.10 0.01 0.97
89.71 - 17.71 15,888.00 13,603.19 8,453.72 0.04 0.52
141.95 - 85.00 12,065.75 12,065.75 - -
7.20 - 29.19 210.17 174.92 168.44 0.05 1.25
97.86 - 17.71 17,331.54 14,839.35 9,222.02 0.04 0.52
12.60 - 40.95 5,159.70 4,522.76 2,490.38 0.06 1.09
369.83 - 20.96 7,751.64 6,528.15 6,195.31 0.04 0.90
101.11 - 35.82 3,621.76 3,337.30 1,861.09 0.01 1.05
262.92 - 45.68 12,010.19 11,271.91 4,840.88 0.01 1.05
35.81 - 29.19 1,045.29 872.38 840.15 0.05 1.25
105.45 - 117.29 12,368.23 11,418.40 4,098.06 0.10 2.10
20.92 - 40.95 8,565.51 7,508.78 4,134.87 0.06 1.09
3.00 - 58.62 1,172.40 1,028.69 508.09 0.09 1.45
1.57 - 58.62 614.92 539.77 266.71 0.09 1.45
10,257.26 - 523,356.16 482,178.38 243,666.08
HH/m2
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1
IP (HH/m2) PPTO META
HH (S/CAP)
Sin CAP Cant P.U $ Parcial Frente Partida IP hh/m2 HH
1.04 2,829.00 2,732.90 - 2,829.00
1.03 477.00 461.04 - 477.00
1.73 1,663.00 959.36 - 1,663.00
1.73 559.00 322.56 - 559.00
1.04 965.64 932.72 - 965.64
1.04 146.00 140.59 - 146.00
1.04 512.00 494.45 - 512.00
1.73 543.00 313.09 - 543.00
1.04 496.00 479.18 - 496.00
1.57 151.00 96.43 - 151.00
1.04 468.00 451.60 - 468.00
128.71 -
0.53 379.00 709.71 - 379.00
0.48 42.00 88.28 - 42.00
0.48 233.00 485.17 - 233.00
1.04 13.36 12.90 - 13.36
0.85 556.00 656.68 - 556.00
1.16 144.00 124.44 - 144.00
0.53 143.00 267.94 - 143.00
0.53 61.00 114.12 - 61.00
0.96 600.00 625.16 - 600.00
0.48 431.00 897.12 - 431.00
- - 141.95 -
1.20 8.64 7.20 - 8.64
0.48 470.00 978.63 - 470.00
1.04 130.52 126.00 - 130.52
0.86 317.00 369.83 - 317.00
1.04 105.00 101.11 - 105.00
1.03 272.00 262.92 - 272.00
1.20 42.97 105.45 (69.64) 42.97
2.01 211.85 35.81 69.64 211.85
1.04 216.68 209.17 - 216.68
1.36 27.22 20.00 27.22
1.36 14.28 10.49 14.28
13,228.17 METRADO META #REF!
Brecha
1.290
Rend Cuadrilla
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
#REF! IP META PROM
0506 ACABADO CON ENDURECEDOR Y RESINA
Unit
NIV DES Item Description (Español)
03.06.02.01 Piso Acabado de obra gruesa con endurecedor sikafloor m2 1.00
03.06.02.02 Acabado Cemento frotachado bruñado (Rampa Vehicular) m2 1.00
ACABADO CON ENDURECEDOR Y RESINA

IP (HH/m2)
Parcial Parcial S/. CAP
Cant Cant (m2) PU S./ Parcial S./ Inc CAP
Corregido S/. MO
3,207.00 3,207.00 13.21 42,358.06 0.35
708.00 708.00 31.65 22,408.20 0.85
3,915.00 64,766.26 - -
HH/m2
Sem x mes 4.3
# mes (plazo) 11.0
# sem (plazo) 47.1
IP (HH/m2) PPTO META
HH (S/CAP)
Sin CAP Cant P.U S/. Parcial Frente Partida IP HH Rend
0.35 1,121.76 3,207.00 13.21 42,358.06 02 0506 0.79 2,539.52
0.85 599.99 708.00 31.65 22,408.20 02 0506 0.79 560.64
-
1,721.75 3,915.00 METRADO META 3,100.16 0.79
Brecha
0.440 HH/m2 0.792
-1,378.41
0.7918671
Cuadrilla
IP META PROM
9207 PAISAJISMO PPTO VENTA
Unit Parcial
Corregido S/.
01.09.01.04 Señaleros mes 18.00 3,678.77 66,217.86 58,036.12
01.09.03.03 Lavado de llantas mes 6.00 2,759.08 16,554.48 14,509.07
102.86 82,772.34 72,545.19
Sem x mes
# mes (plazo)
# sem (plazo)
IP (HH/m2) IP (HH/m2) PPT
CAP HH (S/CAP)
Parcial S/. MO Inc CAP Sin CAP Cant P.U S./ Parcial
58,036.12 - 205.11 205.11 3,692.00
14,509.07 - 153.83 153.83 923.00
72,545.19 4,615.00 METRADO META -

Brecha 82,772.34
HH/sem 59.824
4.3
18.0
77.1
PPTO META
Frente Partida IP HH PARCIAL Rend Cuadrilla

3700 REMODELACIÓN STRIPMALL PPTO VENT
Unit
12 RAMPA DE ACCESO A STRIPMALL glb 1.00 23,335.00

012 STRIP MALL glb 1.00 407,662.10
2.00
RAMPA
HH Metrado IP
CONCRETO 85 152.89
Curado m2 60 133.24 0.45
Concreto m3 25 19.65 1.27
ENCOFRADO 162 87.07
Encofrado m2 162 87.07 1.86
VARIOs 66 123.32
Perfilado m2 40 69.25 0.58
Botallantas ml 26 19.45 1.34
313
CONCRETO 368 2272.82

Curado m2 192 942.06 0.20
Concreto m3 139 107.63 1.29
Contrazócalo ml 14.94 31.13 0.48
Ladrillos und 22.14 1192 0.02
ENCOFRADO 994 584.14
Encofrado m2 994 584.14 1.70
VARIOS 1741 85.09
Apuntalamiento glb 570 1 569.60
Perfilado m2 43.48 76.09 0.57
Limpieza mes 1128 8 141.03
Tarrajeo Cielo Raso m2 310 313.2572 0.99
3103
PPTO VENTA IP (HH/und) IP (HH/und)
Parcial Parcial S/. CAP HH (S/CAP)

Parcial S./ Inc CAP Sin CAP Cant
Corregido S/. MO
23,335.00 22,908.69 6,484.46 - 313.00 313.00 313.00 1.00

407,662.10 403,013.62 69,547.26 - 3,412.98 3,412.98 3,412.98 1.00
430,997.10 425,922.31 76,031.72 3,725.98
HH/und 217.349
Sem x mes 4.3
# mes (plazo) 4.0 4.53
# sem (plazo) 17.1
HH Metrado IP Und
CONCRETO 453.19 127.28 3.56 HH/m3
ENCOFRADO 1,155.50 671.21 1.72 HH/m2
VARIOS 1,807.28 17.14 105.42 HH/Semana
3,415.98
PPTO META
23,335.00 23,335.00 02 3700 313.00 313.00

503,548.95 503,548.95 02 3700 6,655.74 6,655.74
METRADO META 526,883.94 6,968.74

Brecha (95,886.85)
HH/und 406.510
Sem x mes 4.3
# mes (plazo) 4.0
# sem (plazo) 17.1
-3242.755067645
6,655.74
HEXT 21.43 21.43 21.43 21.43 21.43 21.43 21.43 42.86
HNOR 205.71 205.71 205.71 205.71 205.71 205.71 205.71 205.71
Feb Mar Abr May Jun Jul Ago Sep
Mes1 Mes2 Mes3 Mes4 Mes5 Mes6 Mes7 Mes8
Cap Encof 1 0.5 1 1 1 1 1
Cap Concreto/SM 1 0.5 1 1 1 1
Cap Arquitectura/Maestro 1 1
Cap Electrico 1 0.5 1 1 1 1 1
TOTAL 3 1.5 3 3 3 4 3
681.43 340.71 - 681.43 681.43 681.43 908.57 745.71
Propuestas
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8

Capataz General 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Encofrado 1.00 1.00 1.00 1.00
Acero 1.00 1.00 1.00 1.00
Acabados
TOTAL 1.00 1.00 1.00 1.00 3.00 3.00 3.00 3.00
HH/mes 205.00 205.00 205.00 205.00 615.00 615.00 615.00 615.00
42.86 42.86 42.86 42.86 42.86 42.86 42.86 42.86 42.86 42.86
205.71 205.71 205.71 205.71 205.71 205.71 205.71 205.71 205.71 205.71
Oct Nov Dic Ene Feb Mar Abr May Jun Jul
Mes9 Mes10 Mes11 Mes12 Mes13 Mes14 Mes15 Mes16 Mes17 Mes18
1 1 1 1
1 1 1 1 1 1 1 1 1 1
1 2 2 2 2 2 2 2 2 2
3 4 4 4 3 3 3 3 3 3
745.71 994.29 994.29 994.29 745.71 745.71 745.71 745.71 745.71 745.71
Mes 9 Mes 10 Mes 11 Mes 12 Mes 13 Mes 14 Mes 15 Mes 16 Mes 17 Mes 18
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
4.00 4.00 4.00 4.00 2.00 2.00 2.00 2.00 2.00 2.00
820.00 820.00 820.00 820.00 410.00 410.00 410.00 410.00 410.00 410.00
SUMA HH DE CAPATACES 9,020.00
Indicencia en Partidas Productivas 0.1367

42.86
205.71
Ago
Mes19
1
2
3
745.71 13,669.29
7380

Ejercicio S1-04 - Partidas de Control Intermedio2

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Ejercicio S1-04 - Partidas de Control Intermedio2

Cargado por

Copyright:

Formatos disponibles

PARTIDAS DE CONTROL

OBRA: Edifico coorporativo SAN VICENTE

CAPATACES Y MAESTROS DE OBRA

LIMPIEZA PERMANENTE DE OBRA/PROTECCION DE PISOS

ANDAMIOS, ESCALERAS, EST METALICAS O. PROV (ESCUADRAS, CE

ACARREO INTERNO DE MATERIALES/MINICARGADOR/MONTACARG

GRUA TORRE/GRUPO ELECTROGENO/PLATAFORMA ELEVADORA/TE

EXCAVACION LOCALIZADA, RELLENO, BASE, SUB-BASE, PERFILADO

CONCRETO PREMEZCLADO/VACIADO EN OBRA

TARRAJEO,BRUÑAS Y DERRAMES, SOLAQUEOS

CONTRAPISOS, PISOS DE CEMENTO PULIDO, VEREDAS, SARDINEL Y

ACABADO CON ENDURECEDOR Y RESINA

PREVENCION DE RIESGOS Y MEDIO AMBIENTE

TOTAL COSTO DIRECTO

Costo MO Acumulado S/. (AGOSTO 17)

20,000.00 998.20 116.457 116.457 HH/sem

7,535.92 782.82 30.443 30.443 HH/sem

401,857.51 12,717.01 164.850 177.194 HH/sem

84,039.28 5,659.00 73.357 73.357 HH/sem

121,169.98 6,467.78 116.088 116.088 HH/Sem

77,380.91 4,923.00 76.580 76.580 HH/sem

4,919.02 5,974.12 126.724 126.724 HH/sem

76,472.11 4,480.34 1.916 1.884 HH/m2

335.08 335.085 335.085 HH/GLb

192,375.48 10,636.94 1.724 1.385 HH/m3

13,179.98 0.041 0.041 HH/kg

957,864.53 51,291.12 1.632 1.485 HH/m2

17,942.18 1,128.00 0.019 0.024 HH/Und

714,966.15 29,545.64 0.972 0.972 HH/m2

243,666.08 13,228.17 1.290 1.100 HH/m2

25,044.61 1,721.75 0.440 0.792 HH/m2

72,545.19 4,615.00 59.824 87.036 HH/sem

76,031.72 3,725.98 217.349 406.510 HH/sem

776.17 (2,099.18) 5,534.99 583.12 (3,242.76)

13,962.27 (37,761.32) 99,566.61 10,489.52 (58,332.54)

8.57 0.00 998.20 34,600.00

25.71 - 782.82 78,340.00

77.14 (952.28) 13,669.29 401,857.51

77.14 - 5,659.00 168,949.36

55.71 - 6,467.78 477,464.00

64.29 - 4,923.00 148,625.64

47.14 - 5,974.12 151,672.74

2,338.32 73.99 4,406.35 86,150.54

6,171.57 2,090.23 8,546.70 2,313,095.61

321,685.38 - 13,179.98 2,145,982.40

31,424.09 4,626.35 46,664.77 1,969,408.39

58,942.26 (303.30) 1,431.30 164,448.91

36,782.08 16.35 29,529.29 1,005,401.91

10,257.26 1,945.18 11,282.98 523,356.16

3,915.00 (1,378.41) 3,100.16 42,358.06

77.14 (2,099.18) 6,714.18 82,772.34

17.14 (3,242.76) 6,968.74 430,997.10

776.17 170,633.77 8,079,498.26

78,041.92 7,535.92 0.26% IP

179,277.47 179,277.47 6.30% IP

153,570.15 84,039.28 2.95% IP

427,910.30 121,169.98 4.26% IP

113,284.91 77,380.91 2.72% IP

150,650.91 4,919.02 0.17% IP

72,178.56 76,472.11 2.69% IP

2,239,068.74 192,375.48 6.76% IP

1,984,540.68 567,566.56 19.94% IP

1,711,073.09 957,864.53 33.65% IP