OBRA

: EDIFICIO LAS GAVIOTAS

PROPIETARIO : MIGUEL DAVIRAN PAUCAR
JOEL ANICAMA SAONA
DIEGO GIANFRANCO CHIRINOS

FECHA
: 24 DE OCTUBRE DEL 2010
UBICACIN : AV. MANCO CAPAC N 1500 ESQUINA CON

N
IU

PARTIDA

16.2
16.2.1
16.2.1.1
16.2.1.2
16.2.1.3
16.2.1.3.1
16.2.1.4
16.2.1.4.1
16.2.1.4.2
16.2.1.4.3
16.2.1.4.4
16.2.1.5
16.2.1.5.1
16.2.1.5.2

DESCRIPCION

salida para alumbrado,tomacorriente ,fuerza

salida
salida de iluminacion
salida de braquete
salida para tomacorriente
tomacorriente doble con toma a tierra
salida de fuerza
electrobomba
cocina
calentador
lavadora
salida para comunicacin y seales
salida de telefono
salida de tv - cable

PRECIO
UNITARIO

PRECIO
PARCIAL

UND

METRADO

IMPORTE

pto
pto

25
3

57.88
52.58

1447.00
157.74

pto

34

60.99

2073.66

3678.40

pto
pto
pto
pto

2
2
2
2

45.82
52.04
45.82
45.82

91.64
104.08
91.64
91.64

379.00

pto
pto

3
3

40.47
34.62

121.41
103.86

16.2.1.5.3
16.2.1.6
16.2.1.6.1
16.2.1.6.2
16.2.1.6.2.1
16.2.1.6.2.2
16.2.1.6.2.3
16.2.1.6.2.4
16.2.1.6.3
16.2.2
16.2.2.1
16.2.2.1.1
16.2.2.1.2
16.2.2.1.3
16.2.2.1.4
16.2.2.1.5
16.2.3
16.2.3.1
16.2.3.2
16.2.3.3
16.2.3.4
16.2.3.5
16.2.4
16.2.4.1
16.2.4.2
16.2.5
16.2.5.1
16.2.5.1.1
16.2.5.1.2
16.2.5.1.3
16.2.5.1.4
16.2.5.1.5

salida para intercomunicador

cajas de paso
caja de paso octogonal 100 x 40 mm
caja cuadrada metalica
caja 2 150 x 150 x 100 mm
caja 3 200 x 200 x 100 mm
caja 4 250 x 250 x 100 mm
caja 5 300 x 200 x 150 mm
caja rectangular FG 100 X 55 X 50 mm
canalizacion, conductos o tuberias
tuberia empotrada
tuberia electrica PVC - L 50 MM
tuberia electrica PVC - P 35 MM
tuberia electrica PVC - P 25 MM
tuberia electrica PVC - P 20 MM
tuberia electrica PVC - P 15 MM
conductores y cables de energia en tuberia
cable 1 x 10 mm TW
cable 1 x 16 mm TW
cable 1 x 6 mm TW
cable 1 x 4 mm TW
cable 1 x 2.5 mm TW
tableros de distribucion
tablero de distribucion caja met. 8 polos
tablero de distribucion caja met. 12 polos
dispositivos de maniobra y proteccion
interruptores termomagneticos
trifasico 32 A
trifasico 40 A
monofasica 16 A
monofasica 20 A
monofasica 30 A

pto

57.48

172.44

397.71

und

42.17

210.85

und
und
und
und
und

2
6
5
4
63

47.21
53.35
56.86
70.9
42.17

94.42
320.10
284.30
283.60
2656.71

3849.98

m
m
m
m
m

23.85
40.05
44.50
158.30
115.30

29.47
19.11
12.02
10.92
9.56

702.86
765.36
534.89
1728.64
1102.27

4834.01

m
m
m
m
m

42.10
141.45
31.80
118.20
384.90

9.19
8.09
7.30
6.84
6.01

386.90
1144.33
232.14
808.49
2313.25

4885.11

pza
pza

2
2

135.52
136.58

271.04
273.16

544.20

pza
pza
pza
pza
pza

2
2
4
10
2

99.51
111.51
47.85
47.85
47.85

199.02
223.02
191.40
478.50
95.70

1187.64

16.2.5.2
16.2.5.2.1
16.2.5.2.2
16.2.5.3
16.2.5.3.1
16.2.5.3.2
16.2.5.3.3
16.2.5.3.4
16.2.5.3.5

interruptores diferencial
diferencial monofasico 30 MA
diferencial trifasico 30 MA
interruptores tomacorrientes , seal y comc.
interruptor unipolar simple
interruptor unipolar doble
interruptor horario
toma para telefono
toma para tv - cable

pza
pza

10
2

281.37
419.77

2813.70
839.54

3653.24

und
und
und
und
und

14
7
1
3
3

15.23
19.89
175.93
13.34
13.26

213.22
139.23
175.93
40.02
39.78

608.18

16.3

sistema puesta a tierra

glb

669.04

669.04

669.04

COSTO DIRECTO

24686.51

GASTOS GENERALES (15%)

3702.98

UTILIDAD (10%)

2468.65

SUB TOTAL

30858.13

IGV

5863.05

TOTAL

36721.18

N
IU

INSUMO

CI

DESCRIPCION
TUBERIA PVC
CABLE TW
CAJA FG

MONOMIO
1
2

3
4

k=

QUINA CON JR.LONDRES - LA VICTORIA

47

47

10

47

72

72

72

72

72

MANO DE

MATERIALES

OBRA

capataz

operario

peon

Tuberia pvc-p
de 15mm
(m)

Tuberia pvc-
20mm sap (m)

Tuberia pvc- 25mm

sap (m)

121.00
14.52

Tuberia pvc35mm sap (m)

Tuberia pvc50mm sel (m)

Cable 2.5
mm2(m)

Cable 4 mm
(m)

52.50
5.40

477.25
49.11

378.25
38.91

96.75
11.61

71.40

649.06

514.42

144.16

405.62

3.16
3.16
3.16
3.16

28.64
28.64
28.64
28.64

11.36
11.36
11.36
11.36

8.48

23.86

4.74
4.74

42.96
42.96

34.05
17.04

12.72
12.72

21.26
8.48
8.48

23.86
23.86

4.74

42.96

17.04

10.50

95.45

75.65

4.20
12.60
10.50
8.40
132.30

38.18
114.54
95.45
76.36
1202.67

30.26
90.78
75.65
60.52
953.19

8.59
14.42
16.02
56.99
41.51

77.99
130.96
145.52
517.64
377.03

61.77
103.73
115.26
410.00
298.63

16.42
55.17
8.90
33.10
107.77

150.72
506.39
81.09
301.41
981.50

119.56
401.72
64.24
238.76
777.50

12.60
12.60

114.56
114.56

90.80
90.80

2.10
2.10
3.36
8.40
1.68

19.10
19.10
30.56
76.40
15.28

15.14
15.14
24.20
60.50
12.10

80.79

124.97
144.18
86.78
232.70
134.90

150.11
169.36

8.40

76.40

60.50

1.68

15.28

12.10

11.06
6.30
0.84
1.50
1.50

100.24
57.26
7.64
13.74
13.74
114.56

90.80

7100.17

5394.44

10

47

47

47

72

72

72

72

72

capataz

operario

peon

Tuberia pvc-p
de 15mm
(m)

Tuberia pvc-
20mm sap (m)

Tuberia pvc- 25mm

sap (m)

Tuberia pvc35mm sap (m)

Tuberia pvc50mm sel (m)

Cable 2.5
mm2(m)

0.025

0.230

0.175

0.009

0.016

0.004

0.005

0.004

0.009

767.66

0.430

270.42

508.53

108.04

144.18

124.97

277.72

627.31

Cable 4 mm
(m)

0.020

CRIPCION
PVC
W

IU
72
7
12

DESCRIPCION
MANO DE OBRA
TUBERIA PVC
CABLE TW
CAJA FG
CINTA AISLANTE
TABLERO
INTERRUPTOR
GASTOS GENERALES
UTILIDADES

CI
0.076
0.052
0.046
0.174

%
43.68
29.89
26.44
100.00

DESCRIPCION
CINTA AISLANTE
TABLERO
INTERRUPTOR

SIMBOLO
J
T
C
F
A
B
I

IU
47
72
7
12
37
12
12

CI
0.430

GU

39

0.200

0.174

0.196

IU
37
12
12

CI
0.024
0.142
0.030
0.196

%
12.24
72.45
15.31
100.00

0.200 X

%
100%
43.68%
29.89%
26.44%
12.24%
72.45%
15.31%
100%

1.000

FORMULA DE REAJUSTE DE PRECIOS

0.430 X

Jr
Jo

0.174 X

TCFr
TCFo

0.196 X

ABIr
ABIo

FORM

11

12

13

14

15

16

17

18

19

20

12

12

12

12

12

12

72

Cable 1 x 10
mm2 tw (m)

Cable 1 x 16
mm2 tw (m)

Caja cuadrada
150 x 150 x
100(m)

Caja cuadrada
200 x 200 x
100(m)

Caja cuadrada
250 x 200 x
100(m)

Caja cuadrada 300 x

200 x 150(m)

Curvas pvc de
15mm (m)

Cable 6 mm2
(m)

Caja octogonal
Caja rectangular
FG 100x40(m) FG 100x55x50(m)

79.00
9.48

71.25
8.55
96.90

20.86

5.70
6.42
5.70
5.70
8.55
8.55

76.25
9.15

8.55
14.30
15.80
84.24
87.75
126.36
180.18

175.26
66.94
69.31
54.70

75.56

66.94

69.31

102.78

406.05

15.80

84.24

87.75

126.36

260.66

11

12

13

14

15

16

17

18

19

20

12

12

12

12

12

12

72

Cable 1 x 10
mm2 tw (m)

Cable 1 x 16
mm2 tw (m)

Caja cuadrada
150 x 150 x
100(m)

Caja cuadrada
200 x 200 x
100(m)

Caja cuadrada
250 x 200 x
100(m)

Caja cuadrada 300 x

200 x 150(m)

Curvas pvc de
15mm (m)

0.002

0.002

0.001

0.003

0.003

0.004

0.008

Cable 6 mm2
(m)

0.002

Caja octogonal
Caja rectangular
FG 100x40(m) FG 100x55x50(m)

0.003

0.013

GUr
GUo

FORMULA POLINOMICA DE INSTALACIONES ELECTRICAS

21

22

23

24

25

26

27

28

29

30

72

72

72

72

72

72

72

72

72

37

MATERIALES

Curvas pvc-p
20 mm(m)

Curvas pvc-p
25mm(m)

Curva pvc-35mm Curva pvc-50mm Conexin de pvc de

sap (m)
sel (m)
15mm (m)

Conexin pvc-p Conexines pvc-p 25 Conexin pvc-35mm

Conexin pvcCinta aislante
20mm (m)
mm (m)
sap (m)
50mm sel
(m) electrica
(m)

33.75
4.05

14.50
1.74

76.84

33.32

19.72

4.52

1.96

1.16
1.16
1.16
1.16

6.12

2.28

4.52
4.52

1.96
1.96

6.78
6.78

2.94
2.94

7.11

3.09
2.43
0.97
2.92
2.43
1.94
30.62

374.92

47.46

308.39

51.66

129.50

28.48

376.75

87.07
41.51
24.42
82.04
18.44
68.56
223.24

3.36
1.68

487.82

135.62

308.39

374.92

79.31

135.24

30.76

51.66

47.46

503.65

21

22

23

24

25

26

27

28

29

30

72

72

72

72

72

72

72

72

72

37

Curvas pvc-p
20 mm(m)

Curvas pvc-p
25mm(m)

0.016

0.004

Curva pvc-35mm Curva pvc-50mm Conexin de pvc de

sap (m)
sel (m)
15mm (m)

0.010

0.012

0.003

Conexin pvc-p Conexines pvc-p 25 Conexin pvc-35mm

Conexin pvcCinta aislante
20mm (m)
mm (m)
sap (m)
50mm sel
(m) electrica
(m)

0.004

0.001

0.002

0.002

0.016

31

32

33

34

35

36

37

38

39

37

37

21

12

12

12

12

12

Gabinete para
tablero 8 polos
(m)

Gabinete para
tablero 12 polos
(m)

Inter. thermomagnetico 3 x
32A (pza)

Cemento portland
Pegamento p/pvc Hoja de sierra
tipo l (42,5 kg.)
Arena fina (m)
(m)
aceros
(m)
(m)

0.75
0.09

18.50
2.22

1.02

25.16

0.06
0.06
0.06
0.06

1.48
1.48
1.48
1.48

4.02
4.02

2.22
2.22

inter. thermomagnetico 3 Inter. thermomagnetico 2 x

x 40A (pza)
16A (pza)

4.02

2.22
7.06
2.82
8.47
7.06
5.65
88.96

1.91
3.20
3.56
12.66
9.22

0.48
0.80
0.89
3.17
2.31

2.82
2.82

3.40
3.40

40.32
42.44

161.60
185.60
131.52

44.72

66.10

125.66

6.80

40.32

42.44

161.60

185.60

131.52

31

32

33

34

35

36

37

38

39

37

37

21

12

12

12

12

12

Gabinete para
tablero 8 polos
(m)

Gabinete para
tablero 12 polos
(m)

Inter. thermomagnetico 3 x
32A (pza)

0.001

0.001

0.005

Cemento portland
Pegamento p/pvc Hoja de sierra
tipo l (42,5 kg.)
Arena fina (m)
(m)
aceros
(m)
(m)

0.001

0.002

0.004

0.001

inter. thermomagnetico 3 Inter. thermomagnetico 2 x

x 40A (pza)
16A (pza)

0.006

0.004

40

41

42

43

44

45

46

47

48

12

12

12

12

12

12

12

18

18

MATERIALES
Interruptor
Interr. thermomagnetico 2 Interr. thermomagnetico 2 Diferencial
x 20A (pza)
x 30A (pza)
ma
(pza)

30

Interruptor
Interruptor diferencial
unipolar simple
3 x 30mA
similar ticino
(pza)
(pza)

Interruptor
unipolar doble
similar ticino
(pza)

toma de telefono Toma de tv-cable

interruptor horario
ticino
tcino
(pza)
(pza)
(pza)

328.80
65.76

2664.00
809.60
95.20
72.03
167.20
24.30
24.06
328.80

65.76

2664.00

809.60

95.20

72.03

167.20

24.30

24.06

40

41

42

43

44

45

46

47

48

12

12

12

12

12

12

12

18

18

Interruptor
Interr. thermomagnetico 2 Interr. thermomagnetico 2 Diferencial
x 20A (pza)
x 30A (pza)
ma
(pza)

0.011

0.002

0.086

30

Interruptor
Interruptor diferencial
unipolar simple
3 x 30mA
similar ticino
(pza)
(pza)

0.026

0.003

Interruptor
unipolar doble
similar ticino
(pza)

0.002

toma de telefono Toma de tv-cable

interruptor horario
ticino
tcino
(pza)
(pza)
(pza)

0.005

0.001

0.001

49

50

38

Tierra de chacra Dosis de thorgel

cernida (m3)
(und)

51

52

53

31

Varilla de cobre caja de concreto

de 16mm2 x 2,40 pozo de tierra
mt.
(und)

conector de
16mm2 (und)

54

55

37

39

EQUIPOS Y
HERRAMEINTAS

GGU

herramientas

GGU

27.25
2.91
36.04
1.26
1.28
1.26
1.26
2.43
1.89

1.92
5.46
2.18
6.55
5.46
4.37
68.80

4.77
8.01
8.90
31.66
21.91
8.84
29.70
4.77
16.55
53.89
6.54
6.54

1.08
1.08
1.76
4.40
0.88

4.40
0.88
3.36
1.96
0.25
0.48
0.48
49.80

285.80

171.72

20.17

4.61

49.80

285.80

171.72

20.17

4.61

49

50

38
Tierra de chacra Dosis de thorgel
cernida (m3)
(und)

0.002

0.009

-68.42
324.99

6171.63

51

52

53

54

55

31

37

39

conector de
16mm2 (und)

herramientas

GGU

0.001

0.011

0.200

Varilla de cobre caja de concreto

de 16mm2 x 2,40 pozo de tierra
mt.
(und)

0.006

0.001

0.200

72

72

72

72

Tuberia pvc-
20mm sap (m)

Tuberia pvc25mm sap (m)

Tuberia pvc35mm sap (m)

Tuberia pvc50mm sel (m)

Cable 2.5
mm2(m)

IU

47

47

47

72

INSUMO

capataz

operario

peon

Tuberia pvc-p
de 15mm
(m)

CI

10

11

12

13

14

15

16

17

18

19

12

12

12

12

12

12

Cable 1 x 10
mm2 tw (m)

Cable 1 x 16
mm2 tw (m)

Caja octogonal
FG 100x40(m)

Caja rectangular
FG
100x55x50(m)

Caja cuadrada
150 x 150 x
100(m)

Caja cuadrada
200 x 200 x
100(m)

Caja cuadrada
250 x 200 x
100(m)

Caja cuadrada
300 x 200 x
150(m)

Cable 4 mm
(m)

Cable 6 mm2

(m)

20

21

22

23

24

25

26

27

28

29

72

72

72

72

72

72

72

72

72

72

Curvas pvc de
15mm (m)

Curvas pvc-p
20 mm(m)

Curvas pvc-p
25mm(m)

Curva pvc-35mm Curva pvc-50mm Conexin de pvc Conexin pvc-p Conexines pvc-p Conexin pvcsap (m)
sel (m)
de 15mm (m)
20mm (m)
25 mm (m)
35mm sap (m)

Conexin pvc50mm sel

(m)

30

31

32

33

34

35

36

37

38

39

37

37

37

21

12

12

12

12

12

Cemento portland
Cinta aislante Pegamento p/pvc Hoja de sierra
tipo l (42,5 kg.)
Arena fina (m)
electrica
(m)
(m)
aceros
(m)
(m)

Gabinete para
tablero 8 polos
(m)

Gabinete para
Inter.
inter.
Inter.
tablero 12 polos thermomagnetico thermomagnetico thermomagnetico
(m)
3 x 32A (pza)
3 x 40A (pza)
2 x 16A (pza)

40

41

42

43

44

45

46

47

48

49

12

12

12

12

12

12

12

18

18

38

Interruptor
Interr.
Interr.
Diferencial
thermomagnetico thermomagnetico
ma
2 x 20A (pza)
2 x 30A (pza)
(pza)

Interruptor
30 diferencial
3 x 30mA
(pza)

Interruptor
unipolar simple
similar ticino
(pza)

Interruptor
unipolar doble
similar ticino
(pza)

toma de telefono Toma de tv-cable

interruptor horario
Tierra de chacra
ticino
tcino
(pza)
cernida (m3)
(pza)
(pza)

50

Dosis de thorgel
(und)

54

55

37

39

conector de
16mm2 (und)

herramientas

GGU

51

52

53

31

Varilla de cobre caja de concreto

de 16mm2 x 2,40 pozo de tierra
mt.
(und)