Procentajes de Incidencia en El Presupuesto.

Proyecto: CC-17B /
Non-Process Steel Frame Buildings

Avance de Obra al 30.04.12
CDIGO
1
1.1
2
2.1
3
3.1
3.1.1
3.2
3.2.1
3.2.1.1
3.2.2
3.2.2.1
3.3
3.3.1
3.3.1.1
3.3.1.2
3.3.1.3
3.3.2
3.3.2.1
3.3.2.1.1
3.3.2.1.2
3.3.2.1.3
3.3.2.2
3.3.2.2.1
3.3.2.2.2
3.3.2.2.3
3.3.2.3
3.3.2.3.1
3.3.2.3.2
3.3.3
3.3.3.1
3.3.3.2
3.3.3.3
3.4
3.4.1
3.4.2
3.4.3
3.5
3.6
3.6.1
3.6.2
3.6.3
3.6.4
3.7
3.7.1
3.7.1.1
3.7.1.2
3.7.2
3.7.2.1
3.8
3.8.1
3.8.1.1
3.8.1.2
3.8.2
3.8.2.1
3.8.2.2
3.8.3
3.8.3.1
3.8.3.2
3.8.4
3.8.5
3.8.5.1
3.8.6
DESCRIPCIN
Movilizacin de Equipos y Facilidades

Cuadrilla de Limpieza durante la Obra
400-BL-001 Laboratory (549m2)
Engineering and technical documents
Trabajos de ingenieria de detalle
Structural excavation & backfill
Excavaciones
Excavaciones
Rellenos
Rellenos
Reinforced concrete works
Fundaciones (Incluye Pedestal) y Muros Perimetrales
Concreto fc=210Kg/cm2 en fundaciones
Acero de refuerzo f'y=4200 Kg/cm2 en fundaciones
Encofrado y desencofrado
Losa de Piso y veredas
Losa de piso de 10 cm
Concreto fc=210Kg/cm2
Acero de refuerzo f'y=4200 Kg/cm2
Concreto f'c=210 Kg/cm2
Veredas exteriores
Concreto fc=210Kg/cm2 en veredas
Encofrado y desencofrado en veredas
Vigas de Cimentacin
Acero f'y=4200 kg/cm2
Structural steel
Estructura Mediana (>30<60)
Estructura Liviana (<30)
Miscelaneos
Masonry (no corresponde)
Roofing & siding
Panel prepintado TR-4 e = 0.6 mm
Panel traslucido e = 1 mm
Panel curvo TR-4 0.6mm
Hojalatera prepintada e: 0,6 mm, en cubierta y fachada,
Plumbing
Sistema de agua fra
Subcontrato instalaciones agua fra
Materiales para sistema de agua fra
Sistema de alcantarillado
Alcantarillado
Electrical
Bandejas
Mont.escalerilla 300 mm C/T; Galv.
Conduits
Conduit de PVC 3/4".
Conduit Acero Galvanizado 3/4"
Cables de Fuerza
Cable XTMU 3 x 12 AWG + G
Cables de Control
Cables para Iluminacin
Cable THHN de 1x12AWG
Luminarias
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
glb
1.00
131,541.00
131,541.00
glb
1.00
196,927.00
196,927.00
glb
1.00
150,129.94
150,129.94
m3
167.88
53.17
8,926.52
m3
193.89
228.54
44,310.85
m3
kg
m2
52.60
3,281.30
187.30
946.19
10.05
208.43
49,769.53
32,983.63
39,039.32
m3
kg
m2
7.13
224.60
5.00
946.19
10.05
208.43
6,746.33
2,257.68
1,042.16
m3
kg
m2
81.44
2,412.83
20.75
946.19
10.05
208.43
77,057.61
24,253.77
4,324.96
m3
m2
10.55
20.75
946.19
208.43
9,982.29
4,324.96
m3
kg
m2
11.90
1,072.70
114.80
946.19
10.05
208.43
11,259.65
10,782.78
23,928.00
kg
kg
kg
8,000.00
5,000.00
1,300.00
6.97
9.27
11.20
55,776.01
46,340.01
14,560.00
m2
m2
m2
m
847.35
6.17
63.84
350.00
133.28
105.76
126.92
133.28
112,934.82
652.51
8,102.83
46,648.01
Glb
Glb
1.00
1.00
2,587.84
2,205.48
2,587.84
2,205.48
Glb
1.00
2,159.98
2,159.98
m
m
43.00
42.00
267.16
421.61
11,487.83
17,707.76
Ml
m
467.00
35.00
39.75
107.28
18,564.56
3,754.86
m
m
60.00
120.00
15.32
18.03
919.49
2,163.38
Ml
1,635.00
5.78
9,446.06
Proyecto: CC-17B /
CDIGO
3.8.6.1
3.8.6.2
3.8.6.3
3.8.6.4
3.8.6.5
3.8.7
3.8.7.1
3.8.7.2
3.8.7.3
3.8.7.4
3.8.7.5
3.8.7.6
3.8.7.7
3.8.7.8
3.8.7.9
3.8.7.10
3.8.8
3.8.9
3.8.9.1
3.8.9.2
3.8.9.3
3.8.9.4
3.8.9.5
3.8.9.6
3.8.9.7
3.8.9.8
3.8.9.9
3.8.9.10
3.8.10
3.8.10.1
3.8.10.2
3.8.10.3
3.8.10.4
3.8.10.5
3.8.10.6
3.8.10.7
3.8.10.8
3.8.10.9
3.8.11
3.8.11.1
3.8.11.2
3.8.11.3
3.8.11.4
3.8.11.5
3.8.11.6
3.8.11.7
3.8.12
3.8.12.1
3.8.13
3.8.14
3.8.14.1
3.8.15
3.8.15.1
3.8.16
3.8.16.1
3.8.17
3.8.17.1
3.9
3.9.1
3.10
3.10.1
3.11
3.11.1
DESCRIPCIN
Equipo Fluorescente hermetico 2x36W IP-65 perfect start

Equipo Fluorescente embutido 2x36W IP-65 perfect start
Luminaria alumbrado publico 250W SAP, 60 Hz
Luminaria de emergencia 2x50W 12Vcc, 60Hz, autonomia
Sealetica de Emergencia "salida", autnoma 60Hz
Equipos Elctricos
Salida de Interruptores Simples
Salida de Interruptores Dobles
Salida para computacin
Salida para tomacorriente Monofsico doble, Puesta a
Salida para tomacorriente Monofsico, Puesta a Tierra 2p +
Salida para tomacorriente Monofsico Doble, Puesta a
Salida para tomacorriente Trifsico, Puesta a Tierra 2p + T
Arranque Monofsico Puesta a Tierra 16 Amp. 220V
Arranque Trifsico Puesta a Tierra 32 Amp. 380V
Red de Comunicaciones, Telefona y Datos (Incluido en
Sistema de Puesta a Tierra
Camara de Registro
Conductor desnudo 4/0 AWG
Cable THHN 4/0 AWG
Tubera SCH 40 de 1 1/2"
Excavacin de zanja
Recubrimiento del conductor desnudo 4/0 AWG con
Relleno y compactacin
Soldadura Exotrmica Cable a Estructura
Soldadura Exotrmica Tipo X
Soldadura Exotrmica Tipo T
Sistema de Puesta a Tierra Estabilizado
Pozo a Tierra < 5 Ohm
Excavacin de zanja
Soldadura Exotrmica Cable a Tablero
Protocolos de Prueba
Sistema de Pararrayos
Kit de pararrayos segn Estndar NFPA 780, UL Listed
Conductor para interconexin y descarga de pararrayos 4/0
Malla de Tierra
Excavacin de zanja
Ingeniera de Detalle
Otros
Control de Accesos, comunicaciones y telefona-CPMRed
Laboratorio-Control de Acces, comunic y telef-CPMRed
Tablero principal de edificio-Laboratorio
Respaldo UPS de 10kVA
Respaldo UPS de 10kVA-Cargas Crticas
Fletes para suministros Laboratorio
Fletes suministros Laboratorio
Sanitary installations and accesories
Aparatos sanitarios y accesorios
Fire systems
Sistema de red contra incendios
Architectural works incl. doors and windows
Trabajos de drywall en laboratorio
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Unid
Unid
Unid
Unid
Unid
62.00
25.00
19.00
5.00
6.00
723.07
695.73
1,626.87
3,142.86
1,129.96
44,830.52
17,393.13
30,910.57
15,714.30
6,779.75
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
2.00
12.00
7.00
53.00
3.00
2.00
10.00
5.00
6.00
5.00
95.65
95.38
103.78
129.21
139.56
129.21
139.56
760.44
103.78
760.44
191.31
1,144.51
726.45
6,848.15
418.68
258.42
1,395.59
3,802.18
622.67
3,802.18
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
259.00
40.00
28.00
259.00
259.00
259.00
24.00
17.00
22.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
19,435.36
2,511.04
2,024.29
67,095.51
25,200.70
21,610.96
18,785.09
4,679.08
3,160.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
96.00
15.00
96.00
96.00
96.00
1.00
10.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.30
13,402.37
3,357.90
12,552.96
20,428.80
19,783.68
205.60
2,026.92
5,886.02
un
ml
ml
gl
m3
m3
gl
7.00
77.00
18.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
3,258.70
27,397.67
5,778.08
1,301.33
3,953.35
82.90
26.70
3,258.70
Glb
1.00
gl
1.00
147,333.35
147,333.35
1.00
28,500.54
28,500.54
1.00
74,270.08
74,270.08
1.00
27,383.72
27,383.72
Glb
1.00
5,111.18
5,111.18
gl
1.00
646,640.42
646,640.42
gl
1.00
67,312.01
67,312.01
Proyecto: CC-17B /
CDIGO
3.11.2
3.11.3
3.11.4
3.11.5
3.11.6
3.11.7
3.11.8
3.11.9
3.11.10
3.11.11
3.12
3.12.1
3.12.2
3.12.3
3.12.4
3.12.5
3.12.6
3.13
3.14
3.15
3.15.1
3.16
3.16.1
3.16.2
4
4.1
4.1.1
4.2
4.2.1
4.2.1.1
4.2.2
4.2.2.1
4.3
4.3.1
4.3.1.1
4.3.1.2
4.3.1.3
4.3.2
4.3.2.1
4.3.2.2
4.3.2.3
4.3.3
4.3.3.1
4.3.3.2
4.3.3.3
4.4
4.4.1
4.4.2
4.4.3
4.6
4.6.1
4.6.2
4.6.3
4.6.4
4.7
4.7.1
4.7.1.1
4.7.2
4.7.2.1
4.8
4.8.1
4.8.1.1
4.8.1.2
DESCRIPCIN
P0 - Door with Vent 900 x 2200

P1 - Door 1000 x 2200
P2 - Door 1500 x 2200
P3 - Door 1900 x 2200
P4 - Mechanical Roll Up Door 2000 x 2200
Ventanas de aluminio
Suministro e instalacion de piso antipolvo
Suministro e instalacion de piso vinilico
Suministro e instalacion de piso ceramico
Ventiladores de gravedad
Internal equipment and furniture
Air Recovery System
Dust Collection System
Sump Pump
Smoke Extractor
Gravity ventilator
Duchas y lavaojos
Painting and finishes (incluido en estructura)
External urbanization works (finish grading)
HVAC
Sistema HVAC-Laboratorio
Other works not included above
Instalacion de Equipo Moviliario
Pintado de Piso de Concreto (M.Obra)
400-BL-002 Maintenance Building (1143m2)
Trabajos de ingeniera de detalle
Excavaciones
Excavaciones para estructuras
Rellenos
Rellenos
Fundaciones
Acero de refuerzo f'y=4200 kg/cm2
Losa de piso
Concreto f'c=210 kg/cm2
Vigas de cimentacin
Structural steel
Estructura miscelanea
Roofing & siding
Plumbing
Sistema de agua fria
Alcantarillado
Alcantarillado
Electrical
Bandejas
UNIDAD
CANTIDAD
ea
ea
ea
ea
ea
m2
m2
m2
m2
ud
1.00
13.00
3.00
2.00
2.00
20.00
200.00
300.00
50.00
4.00
glb
glb
ea
ea
ea
ea
1.00
1.00
1.00
1.00
4.00
2.00
Glb
Glb
m2
P.U.
(S/.)
SUB TOTAL
(S/.)
11,596.39
9,766.32
12,779.71
13,662.63
27,990.62
1,279.57
11,596.39
126,962.12
38,339.12
27,325.26
55,981.25
25,591.44
3,825.92
15,303.68
1.00
82,318.61
82,318.61
1.00
113.00
15,756.16
7.87
15,756.16
889.16
gl
1.00
397,369.04
397,369.04
m3
142.69
53.17
7,587.11
m3
314.92
228.54
71,970.54
m3
kg
m2
61.49
3,803.34
181.32
946.19
10.05
208.43
58,181.13
38,231.17
37,792.88
m3
kg
m2
331.22
18,705.77
103.44
946.19
10.05
208.43
313,396.53
188,030.37
21,560.20
m3
kg
m2
17.00
1,530.00
163.00
946.19
10.05
208.43
16,085.20
15,379.56
33,974.41
kg
kg
kg
27,000.00
20,000.00
3,000.00
6.97
9.27
11.20
188,243.97
185,359.97
33,599.99
m2
m2
m2
m
1,551.26
146.00
119.70
530.00
133.28
105.76
126.92
133.28
206,751.90
15,440.37
15,192.80
70,638.39
Glb
1.00
589.62
589.62
Glb
1.00
1,173.56
1,173.56
m
m
90.00
90.00
382.20
592.76
34,397.99
53,348.39
Proyecto: CC-17B /
CDIGO
4.8.2
4.8.2.1
4.8.2.2
4.8.3
4.8.3.1
4.8.3.2
4.8.3.3
4.8.5
4.8.5.1
4.8.6
4.8.6.1
4.8.6.2
4.8.6.3
4.8.6.4
4.8.6.5
4.8.7
4.8.7.1
4.8.7.2
4.8.7.3
4.8.7.4
4.8.7.5
4.8.7.6
4.8.7.7
4.8.7.8
4.8.7.9
4.8.7.10
4.8.9
4.8.9.1
4.8.9.2
4.8.9.3
4.8.9.4
4.8.9.5
4.8.9.6
4.8.9.7
4.8.9.8
4.8.9.9
4.8.9.10
4.8.10
4.8.10.1
4.8.10.2
4.8.10.3
4.8.10.4
4.8.10.5
4.8.10.6
4.8.10.7
4.8.10.8
4.8.10.9
4.8.11
4.8.11.1
4.8.11.2
4.8.11.3
4.8.11.4
4.8.11.5
4.8.11.6
4.8.11.7
4.8.13
4.8.14
4.8.14.1
4.8.15
4.8.15.1
4.8.16
4.8.16.1
4.9
DESCRIPCIN
Conduits
Cables de Fuerza
Luminarias
Pantalla Industrial alum 250W-HM, Ballast CWA 60Hz
Equipos Elctricos
Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Otros
Maintenance Building-Control de Acces, comunic y
Tablero principal-Maintenance Building
Tablero principal de edificio-Maintenance Building
Respaldo UPS 5KVA
Respaldo UPS 5KVA-Cargas Crticas
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Ml
m
546.00
45.00
70.45
101.53
38,464.60
4,568.76
m
m
m
75.00
200.00
325.00
31.16
36.01
77.28
2,337.30
7,201.60
25,116.00
Ml
1,911.00
10.81
20,654.08
Unid
Unid
Unid
Unid
Unid
30.00
15.00
15.00
11.00
11.00
4,013.49
1,237.29
2,915.44
5,599.78
1,996.12
120,404.74
18,559.38
43,731.65
61,597.53
21,957.32
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
3.00
1.00
4.00
34.00
3.00
3.00
11.00
8.00
6.00
4.00
145.80
144.79
149.02
185.61
185.61
200.37
1,099.42
185.61
149.02
1,099.42
437.39
144.79
596.06
6,310.81
556.84
601.10
12,093.62
1,484.90
894.10
4,397.68
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
886.00
25.00
23.00
886.00
886.00
886.00
24.00
77.00
47.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
66,485.43
1,569.40
1,662.81
229,523.58
86,207.79
73,927.83
18,785.08
21,193.48
6,751.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
96.00
15.00
96.00
96.00
96.00
1.00
12.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.29
13,402.37
3,357.90
12,552.96
20,428.80
19,783.68
205.60
2,432.30
5,886.02
un
ml
ml
gl
m3
m3
gl
14.00
116.00
21.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
5,159.56
54,795.32
8,704.64
1,518.22
3,953.35
82.90
26.70
5,159.56
1.00
123,549.03
123,549.03
1.00
55,648.37
55,648.37
1.00
62,206.67
62,206.67
Proyecto: CC-17B /
CDIGO
4.9.1
4.10
4.10.1
4.11
4.11.1
4.11.2
4.11.3
4.11.4
4.11.5
4.11.6
4.15
4.15.1
4.16
4.16.1
4.16.2
4.16.3
4.16.4
4.16.5
5
5.1
5.1.1
5.2
5.2.1
5.2.1.1
5.2.2
5.2.2.1
5.2.2.2
5.3
5.3.1
5.3.1.1
5.3.1.2
5.3.1.3
5.3.2
5.3.2.1
5.3.2.2
5.3.2.3
5.3.3
5.3.3.1
5.3.3.2
5.3.3.3
5.4
5.4.1
5.4.2
5.4.3
5.6
5.6.1
5.6.2
5.6.3
5.6.4
5.7
5.7.1
5.7.1.1
5.7.2
5.7.2.1
5.8
6.8.1
5.8.1.1
5.8.1.2
5.8.2
5.8.2.1
5.8.2.2
5.8.3
5.8.3.1
DESCRIPCIN

Fire systems
Suministro e instalacion oficina:
Portones de rollo elctricos de accionamiento vertical, con
Porton de 02 hojas de 6 x 6 m
Puertas de 1000 x 2200
ventanas
piso vinilico
HVAC
Sistema HVAC -Maintenance Building
suministro e instalacion de rieles usados
Red de aire comprimido
Montaje de Equipo Electromecanico
Montaje Puente gra 10/5 ton, 18mts de luz, tag 400-CN-001
400-BL-003 Warehouse (3120m2)
Excavaciones
Excavaciones
Rellenos
Relleno con material de aporte
Eliminacin de material excedente
Fundaciones, muros perimetrales y contencin
Losas de piso
Vigas de cimentacin
Structural steel
Roofing & siding
Plumbing
Alcantarillado
Alcantarillado
Electrical
Bandejas
Conduits
Cables de Fuerza
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Glb
1.00
3,441.59
3,441.59
gl
1.00
959,500.92
959,500.92
glb
ea
ea
ea
m2
m2
1.00
6.00
1.00
10.00
6.76
100.00
35,388.63
73,677.73
40,421.66
8,294.80
1,279.57
51.18
35,388.63
442,066.39
40,421.66
82,948.03
8,649.91
5,118.40
Glb
1.00
172,858.70
172,858.70
m
gl
Glb
Glb
m2
180.00
1.00
1.00
1.00
1,044.00
355.96
364,677.93
26,773.51
48,258.19
7.87
64,073.51
364,677.93
26,773.51
48,258.19
8,214.89
glb
1.00
658,740.46
658,740.46
m3
482.39
53.17
25,649.64
m3
m3
392.51
116.84
228.54
26.88
89,702.65
3,140.66
m3
kg
m2
191.21
14,108.90
783.76
946.19
10.05
208.43
180,920.69
141,822.64
163,360.64
m3
kg
m2
483.19
14,361.32
25.20
946.19
10.05
208.43
457,188.79
144,359.96
5,252.49
m3
kg
m2
12.60
1,134.00
126.00
946.19
10.05
208.43
11,921.97
11,398.97
26,262.43
kg
kg
kg
60,000.00
20,000.00
8,000.00
6.97
9.27
11.20
418,319.93
185,359.97
89,599.98
m2
m2
m2
m
3,745.92
143.00
64.00
700.00
133.28
105.76
126.92
133.28
499,256.13
15,123.11
8,123.13
93,295.98
Glb
1.00
568.12
568.12
Glb
1.00
966.34
966.34
m
m
90.00
122.00
382.20
592.76
34,397.99
72,316.71
Ml
m
1,349.00
145.00
70.45
101.53
95,034.34
14,721.56
90.00
31.16
2,804.76
Proyecto: CC-17B /
CDIGO
5.8.3.2
5.8.3.3
5.8.5
5.8.5.1
5.8.6
5.8.6.1
5.8.6.2
5.8.6.3
5.8.6.4
5.8.6.5
5.8.6.6
5.8.7
5.8.7.1
5.8.7.2
5.8.7.3
5.8.7.4
5.8.7.5
5.8.7.6
5.8.9
5.8.9.1
5.8.9.2
5.8.9.3
5.8.9.4
5.8.9.5
5.8.9.6
5.8.9.7
5.8.9.8
5.8.9.9
5.8.9.10
5.8.10
5.8.10.1
5.8.10.2
5.8.10.3
5.8.10.4
5.8.10.5
5.8.10.6
5.8.10.7
5.8.10.8
5.8.10.9
5.8.11
5.8.11.1
5.8.11.2
5.8.11.3
5.8.11.4
5.8.11.5
5.8.11.6
5.8.11.7
5.8.14
5.8.14.1
5.8.15
5.8.15.1
5.8.16
5.8.16.1
5.9
5.9.1
5.10
5.10.1
5.11
5.11.1
5.11.2
5.11.3
5.11.4
5.11.5
DESCRIPCIN

Cable XTMU 3 x 4 AWG +G
Luminarias
Equipos Elctricos
Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Warehouse-Control de Acces, comunic y telef-CPMRed
Tablero principal-Warehouse
Tablero principal de edificio-Warehouse
Respaldo UPS 15kVA - Cargas Crticas
Aparatos y accesorios sanitarios
Fire systems
Sistema red contra incendios
Oficina de recepcin y despacho, comedores y sala elctrica
Cerco perimetrico (Area 52x48mts)
Motorized sliding steel gate, 20mts aprox.
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
m
m
300.00
415.00
36.01
77.28
10,802.40
32,071.19
Ml
4,721.00
10.81
51,024.56
Unid
Unid
Unid
Unid
Unid
Unid
55.00
22.00
122.00
25.00
9.00
6.00
4,013.49
1,285.20
1,237.29
2,915.44
5,599.78
1,996.12
220,742.02
28,274.40
150,949.60
72,886.09
50,397.98
11,976.72
Unid
Unid
Unid
Unid
Unid
Unid
13.00
6.00
105.00
38.00
13.00
6.00
144.79
149.02
185.61
1,099.42
149.02
1,099.42
1,882.24
894.10
19,489.26
41,777.95
1,937.21
6,596.52
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
496.00
70.00
65.00
496.00
496.00
496.00
35.00
9.00
47.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
37,219.83
4,394.32
4,699.24
128,491.75
48,260.79
41,386.23
27,394.92
2,477.16
6,751.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
100.00
20.00
100.00
100.00
100.00
1.00
10.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.29
13,960.80
4,477.20
13,076.00
21,280.00
20,608.00
205.60
2,026.92
5,886.02
un
ml
ml
un
m3
m3
gl
27.00
227.00
45.00
1.00
0.96
0.96
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
8,689.74
105,676.69
17,034.08
3,253.32
3,953.35
248.69
80.10
8,689.74
1.00
207,411.22
207,411.22
1.00
110,823.98
110,823.98
1.00
188,041.08
188,041.08
Glb
1.00
2,549.88
2,549.88
gl
1.00
993,761.43
993,761.43
ea
ml
ea
ea
ea
1.00
132.00
1.00
6.00
4.00
511,828.68
76.38
499.41
73,677.73
8,294.80
511,828.68
10,082.69
499.41
442,066.39
33,179.21
Proyecto: CC-17B /
CDIGO
5.11.6
5.11.7
5.11.8
5.15
5.15.1
5.16
5.16.1
6
6.1
6.2
6.3
7
7.1
7.1.1
7.2
7.2.1
7.2.1.1
7.2.2
7.2.2.1
7.2.2.2
7.3
7.3.1
7.3.1.1
7.3.1.2
7.3.1.3
7.3.2
7.3.2.1
7.3.2.2
7.3.2.3
7.3.2.4
7.3.2.5
7.3.3
7.3.3.1
7.3.3.2
7.3.3.3
7.4
7.4.1
7.6
7.6.1
7.6.2
7.7
7.7.1
7.7.1.1
7.7.2
7.7.2.1
7.7.3
7.7.3.1
7.7.4
7.7.4.1
7.8
7.8.1
7.8.1.1
7.8.1.2
7.8.2
7.8.2.1
7.8.2.2
7.8.2.3
7.8.4
7.8.4.1
7.8.5
7.8.5.1
7.8.5.2
7.8.6
DESCRIPCIN
Ventanas
oficina menor
cubiertas de techo
HVAC
Sistema HVAC-Warehouse
Otros
Camara de radioactivos
400-BL-009 Change House South Gate (189m2)
Excavaciones
Excavaciones
Rellenos
Rellenos
Fundaciones
Losa de piso y veredas
Concreto f'c=210 kg/cm2 en veredas
Vigas de cimentacin
Structural steel
Roofing & siding
Plumbing
Sistema de agua fra
Sistema de agua fra
Sistema de agua caliente
Sistema de agua de lluvias
Alcantarillado
Alcantarillado
Electrical
Conduits
Cables de Fuerza
Luminarias
Equipos Elctricos
UNIDAD
m2
ea
m2
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
15.44
1.00
200.00
1,279.57
35,388.63
133.28
19,756.59
35,388.63
26,656.00
1.00
534,616.67
534,616.67
m2
2,844.00
7.87
22,378.50
m3
kg
m2
11.43
1,028.16
78.12
946.45
10.05
208.49
10,817.91
10,337.91
16,287.18
glb
1.00
82,715.94
82,715.94
m3
62.34
53.17
3,314.74
m3
m3
35.02
35.00
228.54
26.88
8,003.32
940.80
m3
kg
m2
14.95
897.07
33.60
946.19
10.05
208.43
14,145.51
9,017.34
7,003.31
m3
kg
m2
m3
m2
22.47
643.39
15.50
5.40
9.75
946.19
10.05
208.43
946.19
208.43
21,260.84
6,467.35
3,230.69
5,109.41
2,032.21
m3
kg
m2
6.00
540.00
60.00
946.19
10.05
208.43
5,677.13
5,428.08
12,505.91
kg
6,000.00
6.97
41,831.97
m2
m
540.91
250.00
133.28
133.28
72,092.43
33,319.97
Glb
1.00
4,793.34
4,793.34
Glb
1.00
5,086.42
5,086.42
Glb
1.00
5,920.12
5,920.12
Glb
1.00
5,215.92
5,215.92
Ml
m
165.00
85.00
70.45
101.53
11,623.91
8,629.87
m
m
m
30.00
50.00
55.00
31.16
36.01
77.28
934.92
1,800.40
4,250.40
Ml
578.00
10.81
6,247.02
Unid
Unid
15.00
6.00
1,237.29
2,915.44
18,559.37
17,492.65
Proyecto: CC-17B /
CDIGO
7.8.6.1
7.8.6.2
7.8.6.3
7.8.6.4
7.8.6.5
7.8.6.6
7.8.6.7
7.8.6.8
7.8.7
7.8.7.1
7.8.7.2
7.8.7.3
7.8.7.4
7.8.7.5
7.8.7.6
7.8.7.7
7.8.7.8
7.8.7.9
7.8.7.10
7.8.7.11
7.8.8
7.8.8.1
7.8.8.2
7.8.8.3
7.8.8.4
7.8.8.5
7.8.8.6
7.8.8.7
7.8.11
7.8.11.1
7.8.12
7.8.12.1
7.8.13
7.8.13.1
7.9
7.9.1
7.1
7.10.1
7.11
7.11.1
7.11.2
7.11.3
7.11.4
7.11.6
7.11.7
7.13.1
7.15
7.15.1
8
8.1
DESCRIPCIN

Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Control de Accesos, comunicaciones y telefona-CPMRe
Change House-Control de Acces, comunic y telef-CPMRed
Tablero principal edificio Change House
Tablero principal de edificio-Change House
Respaldo UPS 5kVA-CArgas crticas
Fire systems
Sistema contra incendios
Puertas de 2000 x 2200, 02 hojas
ventana de aluminio 500 x 7650
tabiqueria
Equipamiento drywall y techo
Revestimiento de cermico
HVAC
Sistema HVAC - Change House
Desmovilizacin de Equipos y Facilidades
TOTAL GENERAL (No Incluye I.G.V.)
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
3.00
6.00
1.00
3.00
2.00
4.00
3.00
6.00
145.80
144.79
149.02
200.37
185.61
200.37
1,099.42
149.02
437.39
868.73
149.02
601.10
371.22
801.47
3,298.26
894.10
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
Gb.
1.00
142.00
25.00
24.00
142.00
142.00
142.00
25.00
7.00
16.00
1.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
5,886.02
2,529.07
10,655.67
1,569.40
1,735.10
36,785.92
13,816.59
11,848.47
19,567.78
1,926.68
2,298.24
5,886.02
un
ml
ml
gl
m3
m3
gl
5.00
62.00
15.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.34
259.06
83.44
2,715.58
19,569.74
4,652.48
1,084.44
3,953.34
82.90
26.70
2,715.58
1.00
40,402.46
40,402.46
1.00
29,188.52
29,188.52
1.00
62,206.63
62,206.63
Glb
1.00
38,645.91
38,645.91
gl
1.00
58,970.28
58,970.28
ea
ea
m2
m2
ml
m2
m2
2.00
2.00
3.83
1.28
50.00
189.00
170.00
14,379.16
10,182.16
1,279.57
1,279.57
1,151.61
287.90
147.22
28,758.33
20,364.33
4,894.36
1,631.45
57,580.56
54,412.30
25,028.06
1.00
111,557.12
111,557.12
glb
1.00
131,541.00
131,541.00
S/.
17,726,986.00
Proyecto: CC-17B /
CDIGO
1
1.1
2
2.1
3
3.1
3.1.1
3.2
3.2.1
3.2.1.1
3.2.2
3.2.2.1
3.3
3.3.1
3.3.1.1
3.3.1.2
3.3.1.3
3.3.2
3.3.2.1
3.3.2.1.1
3.3.2.1.2
3.3.2.1.3
3.3.2.2
3.3.2.2.1
3.3.2.2.2
3.3.2.2.3
3.3.2.3
3.3.2.3.1
3.3.2.3.2
3.3.3
3.3.3.1
3.3.3.2
3.3.3.3
3.4
3.4.1
3.4.2
3.4.3
3.5
3.6
3.6.1
3.6.2
3.6.3
3.6.4
3.7
3.7.1
3.7.1.1
3.7.1.2
3.7.2
3.7.2.1
3.8
3.8.1
3.8.1.1
3.8.1.2
3.8.2
3.8.2.1
3.8.2.2
3.8.3
3.8.3.1
3.8.3.2
3.8.4
3.8.5
3.8.5.1
3.8.6
DESCRIPCIN

400-BL-001 Laboratory (549m2)
Excavaciones
Excavaciones
Rellenos
Rellenos
Fundaciones (Incluye Pedestal) y Muros Perimetrales
Concreto fc=210Kg/cm2 en fundaciones
Acero de refuerzo f'y=4200 Kg/cm2 en fundaciones
Losa de Piso y veredas
Veredas exteriores
Concreto fc=210Kg/cm2 en veredas
Vigas de Cimentacin
Acero f'y=4200 kg/cm2
Structural steel
Miscelaneos
Masonry (no corresponde)
Roofing & siding
Plumbing
Sistema de agua fra
Subcontrato instalaciones agua fra
Materiales para sistema de agua fra
Sistema de alcantarillado
Alcantarillado
Electrical
Bandejas
Conduits
Cables de Fuerza
Cables de Control
Luminarias
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
glb
1.00
131,541.00
131,541.00
glb
1.00
196,927.00
196,927.00
glb
1.00
150,129.94
150,129.94
m3
167.88
53.17
8,926.52
m3
193.89
228.54
44,310.85
m3
kg
m2
52.60
3,281.30
187.30
946.19
10.05
208.43
49,769.53
32,983.63
39,039.32
m3
kg
m2
7.13
224.60
5.00
946.19
10.05
208.43
6,746.33
2,257.68
1,042.16
m3
kg
m2
81.44
2,412.83
20.75
946.19
10.05
208.43
77,057.61
24,253.77
4,324.96
m3
m2
10.55
20.75
946.19
208.43
9,982.29
4,324.96
m3
kg
m2
11.90
1,072.70
114.80
946.19
10.05
208.43
11,259.65
10,782.78
23,928.00
kg
kg
kg
8,000.00
5,000.00
1,300.00
6.97
9.27
11.20
55,776.01
46,340.01
14,560.00
m2
m2
m2
m
847.35
6.17
63.84
350.00
133.28
105.76
126.92
133.28
112,934.82
652.51
8,102.83
46,648.01
Glb
Glb
1.00
1.00
2,587.84
2,205.48
2,587.84
2,205.48
Glb
1.00
2,159.98
2,159.98
m
m
43.00
42.00
267.16
421.61
11,487.83
17,707.76
Ml
m
467.00
35.00
39.75
107.28
18,564.56
3,754.86
m
m
60.00
120.00
15.32
18.03
919.49
2,163.38
Ml
1,635.00
5.78
9,446.06
Proyecto: CC-17B /
CDIGO
3.8.6.1
3.8.6.2
3.8.6.3
3.8.6.4
3.8.6.5
3.8.7
3.8.7.1
3.8.7.2
3.8.7.3
3.8.7.4
3.8.7.5
3.8.7.6
3.8.7.7
3.8.7.8
3.8.7.9
3.8.7.10
3.8.8
3.8.9
3.8.9.1
3.8.9.2
3.8.9.3
3.8.9.4
3.8.9.5
3.8.9.6
3.8.9.7
3.8.9.8
3.8.9.9
3.8.9.10
3.8.10
3.8.10.1
3.8.10.2
3.8.10.3
3.8.10.4
3.8.10.5
3.8.10.6
3.8.10.7
3.8.10.8
3.8.10.9
3.8.11
3.8.11.1
3.8.11.2
3.8.11.3
3.8.11.4
3.8.11.5
3.8.11.6
3.8.11.7
3.8.12
3.8.12.1
3.8.13
3.8.14
3.8.14.1
3.8.15
3.8.15.1
3.8.16
3.8.16.1
3.8.17
3.8.17.1
3.9
3.9.1
3.10
3.10.1
3.11
3.11.1
DESCRIPCIN

Equipos Elctricos
Red de Comunicaciones, Telefona y Datos (Incluido en
Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Otros
Laboratorio-Control de Acces, comunic y telef-CPMRed
Respaldo UPS de 10kVA
Respaldo UPS de 10kVA-Cargas Crticas
Fletes para suministros Laboratorio
Fletes suministros Laboratorio
Fire systems
Trabajos de drywall en laboratorio
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Unid
Unid
Unid
Unid
Unid
62.00
25.00
19.00
5.00
6.00
723.07
695.73
1,626.87
3,142.86
1,129.96
44,830.52
17,393.13
30,910.57
15,714.30
6,779.75
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
2.00
12.00
7.00
53.00
3.00
2.00
10.00
5.00
6.00
5.00
95.65
95.38
103.78
129.21
139.56
129.21
139.56
760.44
103.78
760.44
191.31
1,144.51
726.45
6,848.15
418.68
258.42
1,395.59
3,802.18
622.67
3,802.18
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
259.00
40.00
28.00
259.00
259.00
259.00
24.00
17.00
22.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
19,435.36
2,511.04
2,024.29
67,095.51
25,200.70
21,610.96
18,785.09
4,679.08
3,160.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
96.00
15.00
96.00
96.00
96.00
1.00
10.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.30
13,402.37
3,357.90
12,552.96
20,428.80
19,783.68
205.60
2,026.92
5,886.02
un
ml
ml
gl
m3
m3
gl
7.00
77.00
18.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
3,258.70
27,397.67
5,778.08
1,301.33
3,953.35
82.90
26.70
3,258.70
Glb
1.00
gl
1.00
147,333.35
147,333.35
1.00
28,500.54
28,500.54
1.00
74,270.08
74,270.08
1.00
27,383.72
27,383.72
Glb
1.00
5,111.18
5,111.18
gl
1.00
646,640.42
646,640.42
gl
1.00
67,312.01
67,312.01
Proyecto: CC-17B /
CDIGO
3.11.2
3.11.3
3.11.4
3.11.5
3.11.6
3.11.7
3.11.8
3.11.9
3.11.10
3.11.11
3.12
3.12.1
3.12.2
3.12.3
3.12.4
3.12.5
3.12.6
3.13
3.14
3.15
3.15.1
3.16
3.16.1
3.16.2
4
4.1
4.1.1
4.2
4.2.1
4.2.1.1
4.2.2
4.2.2.1
4.3
4.3.1
4.3.1.1
4.3.1.2
4.3.1.3
4.3.2
4.3.2.1
4.3.2.2
4.3.2.3
4.3.3
4.3.3.1
4.3.3.2
4.3.3.3
4.4
4.4.1
4.4.2
4.4.3
4.6
4.6.1
4.6.2
4.6.3
4.6.4
4.7
4.7.1
4.7.1.1
4.7.2
4.7.2.1
4.8
4.8.1
4.8.1.1
4.8.1.2
DESCRIPCIN
P0 - Door with Vent 900 x 2200

P1 - Door 1000 x 2200
P2 - Door 1500 x 2200
P3 - Door 1900 x 2200
P4 - Mechanical Roll Up Door 2000 x 2200
Ventanas de aluminio
Suministro e instalacion de piso antipolvo
Suministro e instalacion de piso vinilico
Suministro e instalacion de piso ceramico
Ventiladores de gravedad
Internal equipment and furniture
Air Recovery System
Dust Collection System
Sump Pump
Smoke Extractor
Gravity ventilator
Duchas y lavaojos
Painting and finishes (incluido en estructura)
External urbanization works (finish grading)
HVAC
Sistema HVAC-Laboratorio
Instalacion de Equipo Moviliario
400-BL-002 Maintenance Building (1143m2)
Trabajos de ingeniera de detalle
Excavaciones
Excavaciones para estructuras
Rellenos
Rellenos
Fundaciones
Losa de piso
Vigas de cimentacin
Structural steel
Roofing & siding
Plumbing
Alcantarillado
Alcantarillado
Electrical
Bandejas
UNIDAD
CANTIDAD
ea
ea
ea
ea
ea
m2
m2
m2
m2
ud
1.00
13.00
3.00
2.00
2.00
20.00
200.00
300.00
50.00
4.00
glb
glb
ea
ea
ea
ea
1.00
1.00
1.00
1.00
4.00
2.00
Glb
Glb
m2
P.U.
(S/.)
SUB TOTAL
(S/.)
11,596.39
9,766.32
12,779.71
13,662.63
27,990.62
1,279.57
11,596.39
126,962.12
38,339.12
27,325.26
55,981.25
25,591.44
3,825.92
15,303.68
1.00
82,318.61
82,318.61
1.00
113.00
15,756.16
7.87
15,756.16
889.16
gl
1.00
397,369.04
397,369.04
m3
142.69
53.17
7,587.11
m3
314.92
228.54
71,970.54
m3
kg
m2
61.49
3,803.34
181.32
946.19
10.05
208.43
58,181.13
38,231.17
37,792.88
m3
kg
m2
331.22
18,705.77
103.44
946.19
10.05
208.43
313,396.53
188,030.37
21,560.20
m3
kg
m2
17.00
1,530.00
163.00
946.19
10.05
208.43
16,085.20
15,379.56
33,974.41
kg
kg
kg
27,000.00
20,000.00
3,000.00
6.97
9.27
11.20
188,243.97
185,359.97
33,599.99
m2
m2
m2
m
1,551.26
146.00
119.70
530.00
133.28
105.76
126.92
133.28
206,751.90
15,440.37
15,192.80
70,638.39
Glb
1.00
589.62
589.62
Glb
1.00
1,173.56
1,173.56
m
m
90.00
90.00
382.20
592.76
34,397.99
53,348.39
Proyecto: CC-17B /
CDIGO
4.8.2
4.8.2.1
4.8.2.2
4.8.3
4.8.3.1
4.8.3.2
4.8.3.3
4.8.5
4.8.5.1
4.8.6
4.8.6.1
4.8.6.2
4.8.6.3
4.8.6.4
4.8.6.5
4.8.7
4.8.7.1
4.8.7.2
4.8.7.3
4.8.7.4
4.8.7.5
4.8.7.6
4.8.7.7
4.8.7.8
4.8.7.9
4.8.7.10
4.8.9
4.8.9.1
4.8.9.2
4.8.9.3
4.8.9.4
4.8.9.5
4.8.9.6
4.8.9.7
4.8.9.8
4.8.9.9
4.8.9.10
4.8.10
4.8.10.1
4.8.10.2
4.8.10.3
4.8.10.4
4.8.10.5
4.8.10.6
4.8.10.7
4.8.10.8
4.8.10.9
4.8.11
4.8.11.1
4.8.11.2
4.8.11.3
4.8.11.4
4.8.11.5
4.8.11.6
4.8.11.7
4.8.13
4.8.14
4.8.14.1
4.8.15
4.8.15.1
4.8.16
4.8.16.1
4.9
DESCRIPCIN
Conduits
Cables de Fuerza
Luminarias
Equipos Elctricos
Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Otros
Maintenance Building-Control de Acces, comunic y
Tablero principal-Maintenance Building
Tablero principal de edificio-Maintenance Building
Respaldo UPS 5KVA
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Ml
m
546.00
45.00
70.45
101.53
38,464.60
4,568.76
m
m
m
75.00
200.00
325.00
31.16
36.01
77.28
2,337.30
7,201.60
25,116.00
Ml
1,911.00
10.81
20,654.08
Unid
Unid
Unid
Unid
Unid
30.00
15.00
15.00
11.00
11.00
4,013.49
1,237.29
2,915.44
5,599.78
1,996.12
120,404.74
18,559.38
43,731.65
61,597.53
21,957.32
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
3.00
1.00
4.00
34.00
3.00
3.00
11.00
8.00
6.00
4.00
145.80
144.79
149.02
185.61
185.61
200.37
1,099.42
185.61
149.02
1,099.42
437.39
144.79
596.06
6,310.81
556.84
601.10
12,093.62
1,484.90
894.10
4,397.68
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
886.00
25.00
23.00
886.00
886.00
886.00
24.00
77.00
47.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
66,485.43
1,569.40
1,662.81
229,523.58
86,207.79
73,927.83
18,785.08
21,193.48
6,751.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
96.00
15.00
96.00
96.00
96.00
1.00
12.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.29
13,402.37
3,357.90
12,552.96
20,428.80
19,783.68
205.60
2,432.30
5,886.02
un
ml
ml
gl
m3
m3
gl
14.00
116.00
21.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
5,159.56
54,795.32
8,704.64
1,518.22
3,953.35
82.90
26.70
5,159.56
1.00
123,549.03
123,549.03
1.00
55,648.37
55,648.37
1.00
62,206.67
62,206.67
Proyecto: CC-17B /
CDIGO
4.9.1
4.10
4.10.1
4.11
4.11.1
4.11.2
4.11.3
4.11.4
4.11.5
4.11.6
4.15
4.15.1
4.16
4.16.1
4.16.2
4.16.3
4.16.4
4.16.5
5
5.1
5.1.1
5.2
5.2.1
5.2.1.1
5.2.2
5.2.2.1
5.2.2.2
5.3
5.3.1
5.3.1.1
5.3.1.2
5.3.1.3
5.3.2
5.3.2.1
5.3.2.2
5.3.2.3
5.3.3
5.3.3.1
5.3.3.2
5.3.3.3
5.4
5.4.1
5.4.2
5.4.3
5.6
5.6.1
5.6.2
5.6.3
5.6.4
5.7
5.7.1
5.7.1.1
5.7.2
5.7.2.1
5.8
6.8.1
5.8.1.1
5.8.1.2
5.8.2
5.8.2.1
5.8.2.2
5.8.3
5.8.3.1
DESCRIPCIN

Fire systems
Suministro e instalacion oficina:
Porton de 02 hojas de 6 x 6 m
ventanas
piso vinilico
HVAC
Sistema HVAC -Maintenance Building
suministro e instalacion de rieles usados
Red de aire comprimido
Montaje de Equipo Electromecanico
Montaje Puente gra 10/5 ton, 18mts de luz, tag 400-CN-001
400-BL-003 Warehouse (3120m2)
Excavaciones
Excavaciones
Rellenos
Relleno con material de aporte
Fundaciones, muros perimetrales y contencin
Losas de piso
Vigas de cimentacin
Structural steel
Roofing & siding
Plumbing
Alcantarillado
Alcantarillado
Electrical
Bandejas
Conduits
Cables de Fuerza
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Glb
1.00
3,441.59
3,441.59
gl
1.00
959,500.92
959,500.92
glb
ea
ea
ea
m2
m2
1.00
6.00
1.00
10.00
6.76
100.00
35,388.63
73,677.73
40,421.66
8,294.80
1,279.57
51.18
35,388.63
442,066.39
40,421.66
82,948.03
8,649.91
5,118.40
Glb
1.00
172,858.70
172,858.70
m
gl
Glb
Glb
m2
180.00
1.00
1.00
1.00
1,044.00
355.96
364,677.93
26,773.51
48,258.19
7.87
64,073.51
364,677.93
26,773.51
48,258.19
8,214.89
glb
1.00
658,740.46
658,740.46
m3
482.39
53.17
25,649.64
m3
m3
392.51
116.84
228.54
26.88
89,702.65
3,140.66
m3
kg
m2
191.21
14,108.90
783.76
946.19
10.05
208.43
180,920.69
141,822.64
163,360.64
m3
kg
m2
483.19
14,361.32
25.20
946.19
10.05
208.43
457,188.79
144,359.96
5,252.49
m3
kg
m2
12.60
1,134.00
126.00
946.19
10.05
208.43
11,921.97
11,398.97
26,262.43
kg
kg
kg
60,000.00
20,000.00
8,000.00
6.97
9.27
11.20
418,319.93
185,359.97
89,599.98
m2
m2
m2
m
3,745.92
143.00
64.00
700.00
133.28
105.76
126.92
133.28
499,256.13
15,123.11
8,123.13
93,295.98
Glb
1.00
568.12
568.12
Glb
1.00
966.34
966.34
m
m
90.00
122.00
382.20
592.76
34,397.99
72,316.71
Ml
m
1,349.00
145.00
70.45
101.53
95,034.34
14,721.56
90.00
31.16
2,804.76
Proyecto: CC-17B /
CDIGO
5.8.3.2
5.8.3.3
5.8.5
5.8.5.1
5.8.6
5.8.6.1
5.8.6.2
5.8.6.3
5.8.6.4
5.8.6.5
5.8.6.6
5.8.7
5.8.7.1
5.8.7.2
5.8.7.3
5.8.7.4
5.8.7.5
5.8.7.6
5.8.9
5.8.9.1
5.8.9.2
5.8.9.3
5.8.9.4
5.8.9.5
5.8.9.6
5.8.9.7
5.8.9.8
5.8.9.9
5.8.9.10
5.8.10
5.8.10.1
5.8.10.2
5.8.10.3
5.8.10.4
5.8.10.5
5.8.10.6
5.8.10.7
5.8.10.8
5.8.10.9
5.8.11
5.8.11.1
5.8.11.2
5.8.11.3
5.8.11.4
5.8.11.5
5.8.11.6
5.8.11.7
5.8.14
5.8.14.1
5.8.15
5.8.15.1
5.8.16
5.8.16.1
5.9
5.9.1
5.10
5.10.1
5.11
5.11.1
5.11.2
5.11.3
5.11.4
5.11.5
DESCRIPCIN

Cable XTMU 3 x 4 AWG +G
Luminarias
Equipos Elctricos
Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Warehouse-Control de Acces, comunic y telef-CPMRed
Tablero principal-Warehouse
Tablero principal de edificio-Warehouse
Respaldo UPS 15kVA - Cargas Crticas
Aparatos y accesorios sanitarios
Fire systems
Sistema red contra incendios
Oficina de recepcin y despacho, comedores y sala elctrica
Cerco perimetrico (Area 52x48mts)
Motorized sliding steel gate, 20mts aprox.
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
m
m
300.00
415.00
36.01
77.28
10,802.40
32,071.19
Ml
4,721.00
10.81
51,024.56
Unid
Unid
Unid
Unid
Unid
Unid
55.00
22.00
122.00
25.00
9.00
6.00
4,013.49
1,285.20
1,237.29
2,915.44
5,599.78
1,996.12
220,742.02
28,274.40
150,949.60
72,886.09
50,397.98
11,976.72
Unid
Unid
Unid
Unid
Unid
Unid
13.00
6.00
105.00
38.00
13.00
6.00
144.79
149.02
185.61
1,099.42
149.02
1,099.42
1,882.24
894.10
19,489.26
41,777.95
1,937.21
6,596.52
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
4.00
496.00
70.00
65.00
496.00
496.00
496.00
35.00
9.00
47.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
10,116.29
37,219.83
4,394.32
4,699.24
128,491.75
48,260.79
41,386.23
27,394.92
2,477.16
6,751.08
Unid
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Gb.
4.00
100.00
20.00
100.00
100.00
100.00
1.00
10.00
1.00
4,146.32
139.61
223.86
130.76
212.80
206.08
205.60
202.69
5,886.02
16,585.29
13,960.80
4,477.20
13,076.00
21,280.00
20,608.00
205.60
2,026.92
5,886.02
un
ml
ml
un
m3
m3
gl
27.00
227.00
45.00
1.00
0.96
0.96
1.00
3,913.95
75.04
72.30
3,953.35
259.06
83.44
8,689.74
105,676.69
17,034.08
3,253.32
3,953.35
248.69
80.10
8,689.74
1.00
207,411.22
207,411.22
1.00
110,823.98
110,823.98
1.00
188,041.08
188,041.08
Glb
1.00
2,549.88
2,549.88
gl
1.00
993,761.43
993,761.43
ea
ml
ea
ea
ea
1.00
132.00
1.00
6.00
4.00
511,828.68
76.38
499.41
73,677.73
8,294.80
511,828.68
10,082.69
499.41
442,066.39
33,179.21
Proyecto: CC-17B /
CDIGO
5.11.6
5.11.7
5.11.8
5.15
5.15.1
5.16
5.16.1
6
6.1
6.2
6.3
7
7.1
7.1.1
7.2
7.2.1
7.2.1.1
7.2.2
7.2.2.1
7.2.2.2
7.3
7.3.1
7.3.1.1
7.3.1.2
7.3.1.3
7.3.2
7.3.2.1
7.3.2.2
7.3.2.3
7.3.2.4
7.3.2.5
7.3.3
7.3.3.1
7.3.3.2
7.3.3.3
7.4
7.4.1
7.6
7.6.1
7.6.2
7.7
7.7.1
7.7.1.1
7.7.2
7.7.2.1
7.7.3
7.7.3.1
7.7.4
7.7.4.1
7.8
7.8.1
7.8.1.1
7.8.1.2
7.8.2
7.8.2.1
7.8.2.2
7.8.2.3
7.8.4
7.8.4.1
7.8.5
7.8.5.1
7.8.5.2
7.8.6
DESCRIPCIN
Ventanas
oficina menor
cubiertas de techo
HVAC
Sistema HVAC-Warehouse
Otros
Camara de radioactivos
400-BL-009 Change House South Gate (189m2)
Excavaciones
Excavaciones
Rellenos
Rellenos
Fundaciones
Losa de piso y veredas
Concreto f'c=210 kg/cm2 en veredas
Vigas de cimentacin
Structural steel
Roofing & siding
Plumbing
Sistema de agua fra
Sistema de agua fra
Alcantarillado
Alcantarillado
Electrical
Conduits
Cables de Fuerza
Luminarias
Equipos Elctricos
UNIDAD
m2
ea
m2
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
15.44
1.00
200.00
1,279.57
35,388.63
133.28
19,756.59
35,388.63
26,656.00
1.00
534,616.67
534,616.67
m2
2,844.00
7.87
22,378.50
m3
kg
m2
11.43
1,028.16
78.12
946.45
10.05
208.49
10,817.91
10,337.91
16,287.18
glb
1.00
82,715.94
82,715.94
m3
62.34
53.17
3,314.74
m3
m3
35.02
35.00
228.54
26.88
8,003.32
940.80
m3
kg
m2
14.95
897.07
33.60
946.19
10.05
208.43
14,145.51
9,017.34
7,003.31
m3
kg
m2
m3
m2
22.47
643.39
15.50
5.40
9.75
946.19
10.05
208.43
946.19
208.43
21,260.84
6,467.35
3,230.69
5,109.41
2,032.21
m3
kg
m2
6.00
540.00
60.00
946.19
10.05
208.43
5,677.13
5,428.08
12,505.91
kg
6,000.00
6.97
41,831.97
m2
m
540.91
250.00
133.28
133.28
72,092.43
33,319.97
Glb
1.00
4,793.34
4,793.34
Glb
1.00
5,086.42
5,086.42
Glb
1.00
5,920.12
5,920.12
Glb
1.00
5,215.92
5,215.92
Ml
m
165.00
85.00
70.45
101.53
11,623.91
8,629.87
m
m
m
30.00
50.00
55.00
31.16
36.01
77.28
934.92
1,800.40
4,250.40
Ml
578.00
10.81
6,247.02
Unid
Unid
15.00
6.00
1,237.29
2,915.44
18,559.37
17,492.65
Proyecto: CC-17B /
CDIGO
7.8.6.1
7.8.6.2
7.8.6.3
7.8.6.4
7.8.6.5
7.8.6.6
7.8.6.7
7.8.6.8
7.8.7
7.8.7.1
7.8.7.2
7.8.7.3
7.8.7.4
7.8.7.5
7.8.7.6
7.8.7.7
7.8.7.8
7.8.7.9
7.8.7.10
7.8.7.11
7.8.8
7.8.8.1
7.8.8.2
7.8.8.3
7.8.8.4
7.8.8.5
7.8.8.6
7.8.8.7
7.8.11
7.8.11.1
7.8.12
7.8.12.1
7.8.13
7.8.13.1
7.9
7.9.1
7.1
7.10.1
7.11
7.11.1
7.11.2
7.11.3
7.11.4
7.11.6
7.11.7
7.13.1
7.15
7.15.1
8
8.1
DESCRIPCIN

Camara de Registro
Cable THHN 4/0 AWG
Excavacin de zanja
Malla de Tierra
Excavacin de zanja
Control de Accesos, comunicaciones y telefona-CPMRe
Change House-Control de Acces, comunic y telef-CPMRed
Tablero principal edificio Change House
Tablero principal de edificio-Change House
Respaldo UPS 5kVA-CArgas crticas
Fire systems
Sistema contra incendios
Puertas de 2000 x 2200, 02 hojas
tabiqueria
Equipamiento drywall y techo
Revestimiento de cermico
HVAC
Sistema HVAC - Change House
TOTAL GENERAL (No Incluye I.G.V.)
UNIDAD
CANTIDAD
P.U.
(S/.)
SUB TOTAL
(S/.)
Unid
Unid
Unid
Unid
Unid
Unid
Unid
Unid
3.00
6.00
1.00
3.00
2.00
4.00
3.00
6.00
145.80
144.79
149.02
200.37
185.61
200.37
1,099.42
149.02
437.39
868.73
149.02
601.10
371.22
801.47
3,298.26
894.10
Unid
Ml
Ml
Ml
Ml
Ml
Ml
Unid
Unid
Unid
Gb.
1.00
142.00
25.00
24.00
142.00
142.00
142.00
25.00
7.00
16.00
1.00
2,529.07
75.04
62.78
72.30
259.06
97.30
83.44
782.71
275.24
143.64
5,886.02
2,529.07
10,655.67
1,569.40
1,735.10
36,785.92
13,816.59
11,848.47
19,567.78
1,926.68
2,298.24
5,886.02
un
ml
ml
gl
m3
m3
gl
5.00
62.00
15.00
1.00
0.32
0.32
1.00
3,913.95
75.04
72.30
3,953.34
259.06
83.44
2,715.58
19,569.74
4,652.48
1,084.44
3,953.34
82.90
26.70
2,715.58
1.00
40,402.46
40,402.46
1.00
29,188.52
29,188.52
1.00
62,206.63
62,206.63
Glb
1.00
38,645.91
38,645.91
gl
1.00
58,970.28
58,970.28
ea
ea
m2
m2
ml
m2
m2
2.00
2.00
3.83
1.28
50.00
189.00
170.00
14,379.16
10,182.16
1,279.57
1,279.57
1,151.61
287.90
147.22
28,758.33
20,364.33
4,894.36
1,631.45
57,580.56
54,412.30
25,028.06
1.00
111,557.12
111,557.12
glb
1.00
131,541.00
131,541.00
S/.
17,726,986.00

Procentajes de Incidencia en El Presupuesto.

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Procentajes de Incidencia en El Presupuesto.

Transféré par

Droits d'auteur :

Formats disponibles

Proyecto: CC-17B /

Non-Process Steel Frame Buildings

Movilizacin de Equipos y Facilidades

Equipo Fluorescente hermetico 2x36W IP-65 perfect start

P0 - Door with Vent 900 x 2200

Aparatos sanitarios y accesorios

Cable XTMU 3 x 10 AWG + G

Salida de Interruptores Simples

TOTAL GENERAL (No Incluye I.G.V.)

Movilizacin de Equipos y Facilidades

Equipo Fluorescente hermetico 2x36W IP-65 perfect start

P0 - Door with Vent 900 x 2200

Aparatos sanitarios y accesorios

Cable XTMU 3 x 10 AWG + G

Salida de Interruptores Simples

TOTAL GENERAL (No Incluye I.G.V.)

Vous aimerez peut-être aussi