Académique Documents
Professionnel Documents
Culture Documents
:
:
:
:
FECHA AL:
30/04/2016
DESCRIPCIN
01
ESTRUCTURAS
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.02
01.02.01
01.02.02
01.02.03
01.03
01.03.01
01.03.01.01
01.03.01.02
01.03.01.03
01.03.02
01.03.02.01
01.03.02.02
01.03.02.03
01.03.03
01.03.03.01
01.03.03.02
01.03.03.03
01.03.04
01.03.04.01
01.03.04.02
01.03.04.03
01.03.05
01.03.05.01
01.03.05.02
01.03.05.03
01.03.06
01.03.06.01
01.03.06.02
01.03.06.03
01.03.06.04
01.03.07
01.03.07.01
01.03.07.02
01.03.07.03
01.03.08
OBRAS PROVISIONALES
CERCO PERIMETRICO PROVISIONAL EN OBRA
EQUIPOS DE SEGURIDAD
SERVICIO DE BAO PORTATIL (INODORO Y LAVATORIO) TIPO DISAL O SIMILAR
GUARDIANIA
TRABAJOS PRELIMINARES
MOVILIZACION DE EQUIPO Y MAQUINARIA
TRAZO DURANTE LA EJECUCION DE LA OBRA
PROVISION DE SERVICIOS (AGUA Y LUZ)
OBRAS DE CONCRETO ARMADO
COLUMNAS DE CONCRETO
CONCRETO f'c=210 kg/cm2 EN COLUMNAS
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS
ACERO DE REFUERZO fy=4200 kg/cm2 EN COLUMNAS
PLACAS DE CONCRETO ARMADO
CONCRETO f 'c=210 kg/cm2 EN PLACAS
ENCOFRADO Y DESENCOFRADO DE PLACAS
ACERO CORRUGADO FY=4200 KG/CM2 EN PLACAS
TANQUE ELEVADO
CONCRETO EN TANQUE ELEVADO f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO NORMAL EN TANQUE ELEVADO
ACERO DE REFUERZO fy=4200 kg/cm2 EN TANQUE ELEVADO
VIGAS DE CONCRETO
CONCRETO f'c=210 kg/cm2 EN VIGAS
ENCOFRADO Y DESENCOFRADO DE VIGAS
ACERO DE REFUERZO fy=4200 kg/cm2 EN VIGAS
LOSAS MACIZA DE CONCRETO
CONCRETO F'C=210 KG/CM2 EN LOSA MACISA
ENCOFRADO Y DESENCOFRADO DE LOSAS MACISAS
ACERO CORRUGADO FY=4200 KG/CM2 EN LOSAS MACIZAS
LOSAS ALIGERADAS
CONCRETO f'c=210 kg/cm2 EN LOSAS ALIGERADAS
ENCOFRADO Y DESENCOFRADO DE LOSAS ALIGERADAS
ACERO DE REFUERZO fy=4200 kg/cm2 EN LOSAS ALIGERADAS
LADRILLO DE ARCILLA HUECO 15X30X30cm
ESCALERAS
CONCRETO F'C=210 KG/CM2 ESCALERAS
ENCOFRADO Y DESENCOFRADO NORMAL ESCALERAS
ACERO CORRUGADO FY=4200 KG/CM2 EN PLACAS
DINTELES
UND METRADO
CU
PARCIAL
PROGRAMADO
EJECUTADO
en S/.
METRADO
VALORIZADO
% AVANCE
METRADO
VALORIZADO
% AVANCE
glb
mes
mes
mes
1.00
12.00
12.00
12.00
6,500.00
1,500.00
1,600.00
6,000.00
6,500.00
18,000.00
19,200.00
72,000.00
0.33
4.00
4.00
4.00
2,166.67
6,000.00
6,400.00
24,000.00
33.33
33.33
33.33
33.33
1.00
4.00
4.00
4.00
6,500.00
6,000.00
6,400.00
24,000.00
100.00
33.33
33.33
33.33
glb
m2
glb
1.00
9,868.86
1.00
15,000.00
4.01
30,000.00
15,000.00
39,574.13
30,000.00
0.33
3,289.62
0.33
5,000.00
13,191.38
10,000.00
33.33
33.33
33.33
1.00
8,021.52
1.00
15,000.00
32,166.30
30,000.00
100.00
81.28
100.00
m3
m2
kg
324.69
2,144.66
50,173.56
536.71
48.96
4.16
174,264.37
105,002.55
208,722.01
216.46
1,429.77
33,449.04
116,176.25
70,001.70
139,148.01
66.67
66.67
66.67
265.18
1,759.10
41,147.28
142,324.76
86,125.54
171,172.68
81.67
82.02
82.01
m3
m2
kg
739.71
4,158.12
42,011.51
501.88
58.84
4.16
371,245.65
244,663.78
174,767.88
493.14
2,772.08
28,007.67
247,497.10
163,109.19
116,511.92
66.67
66.67
66.67
601.88
3,405.35
34,218.67
302,071.53
200,370.79
142,349.67
81.37
81.90
81.45
m3
m2
kg
96.92
804.42
1,995.54
501.23
58.11
4.16
48,579.21
46,744.85
8,301.45
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m3
m2
kg
695.80
5,224.30
117,093.56
355.74
56.55
4.16
247,523.89
295,434.17
487,109.21
463.87
3,482.87
78,062.37
165,015.93
196,956.11
324,739.47
66.67
66.67
66.67
586.92
4,333.23
97,358.75
208,790.92
245,044.16
405,012.40
84.35
82.94
83.15
m3
m2
kg
506.89
1,017.77
2,779.58
355.57
42.43
4.16
180,234.88
43,183.98
11,563.05
337.93
678.51
1,853.05
120,156.58
28,789.32
7,708.70
66.67
66.67
66.67
414.87
819.42
2,330.01
147,515.33
34,767.99
9,692.84
81.85
80.51
83.83
m3
m2
kg
u
748.89
8,320.98
51,961.05
68,235.00
356.18
32.70
4.16
2.00
266,739.64
272,096.05
216,157.97
136,470.00
499.26
5,547.32
34,640.70
45,490.00
177,826.43
181,397.36
144,105.31
90,980.00
66.67
66.67
66.67
66.67
608.52
6,706.52
42,269.58
55,789.80
216,742.65
219,303.20
175,841.45
111,579.60
81.26
80.60
81.35
81.76
m3
m2
kg
110.74
974.85
8,624.55
460.81
62.47
4.16
51,030.10
60,898.88
35,878.13
73.83
649.90
5,749.70
34,020.07
40,599.25
23,918.75
66.67
66.67
66.67
89.60
786.98
7,009.40
41,288.58
49,162.64
29,159.10
80.91
80.73
81.27
Pgina 2 de 6
01.03.08.01
01.03.08.02
01.03.08.03
m3
m2
kg
02
ARQUITECTURA
01.01
01.02
01.02.01
01.03
01.03.01
01.04
01.04.01
01.04.02
01.04.03
01.04.04
01.04.05
01.04.06
01.04.07
01.04.08
01.04.09
01.05
01.05.01
01.06
01.06.01
01.06.02
01.06.03
01.07
01.07.01
01.08
01.08.01
01.09
01.09.01
01.09.02
01.10
01.10.01
01.11
01.11.02
01.11.03
01.11.04
01.11.05
01.11.06
01.12
01.12.01
01.12.02
01.13
01.13.01
01.13.02
01.13.03
01.13.04
01.13.05
01.13.06
01.13.07
01.13.08
01.13.09
01.13.10
01.14
ALBAILERIA
MUROS Y TABIQUES DE ALBAIELRIA
MURO DE LADRILLO KK DE ARCILLA - SOGA 9X14X24CM. 1:4 X 1.5 CM
m2
MUROS CON EL SISTEMA DE CONSTRUCCION EN SECO "DRYWALL"
TABIQUERIA DRYWALL E=9cm C/PLANCHA 1/2"
m2
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO EN MUROS INTERIORES CON C:A-1:5 E=1.5 CM
m2
TARRAJEO EN MUROS EXTERIORES CON C:A-1:5 E=1.5 CM
m2
TARRAJEO EN COLUMNAS CON C:A- 1:5, E=1.50CM
m2
TARRAJEO EN VIGAS CON C:A-1:5, E=1.50CM
m2
TARRAJEO EN PLACAS CON C:A-1:5, E=1.50CM
m2
VESTIDURA DE DERRAMES EN PUERTAS Y VENTANAS, ANCHO 0.15M MEZC. C:A m
BRUAS
m
TARRAJEO EN FONDO DE ESCALERA CON CEMENTO-ARENA
m2
TERRAZO EN GRADAS Y DESCANSO DE ESCALERAS
m2
CIELORRASOS
FALSO CIELORRASO (PLANCHA GYPLAC O SIMILAR)
m2
PISOS Y PAVIMENTOS
CONTRAPISO DE 25 mm
m2
PISO DE PORCELANATO DE COLOR 60 X 60 CM.
m2
PISO DE CERAMICO ANTIDESLIZANTE 40 X 40 CM. (EXTERIORES)
m2
CONTRAZOCALOS
CONTRAZOCALO DE CERAMICO DE 0.30 x 0.30 m, h= 10 CM.
m
ZOCALOS
ZOCALO CERAMICO 20 X 30 CM.
m2
CARPINTERIA DE MADERA Y MELAMINE
PUERTA CONTRAPLACADA DE 40 MM TRIPLAY SEGUN DISEO INCL. INSTALAC und
PUERTA DE MADERA CONTRAPLACADA SEGN DISEO INCL. INSTALACION
und
MUEBLES
MUEBLE BAJO DE MELAMINE BLANCO EN COCINA
und
CARPINTERIA METALICA
PUERTA METALICA EN CUARTO DE BASURA
und
PUERTA CONTRAINCENDIO
und
VENTANA DE ALUMINIO TIPO VITROBEN (ESTRUCTURA)
und
BARANDA METALICA SEGUN DISEO INCL INSTALACION
m
BARANDA METALICA EN TERRAZAS
m
CERRAJERIA
BISAGRA ALUMINIZADA CAPUCHINA DE 3" X 3"
pza
CERRADURA PARA PUERTA PRINCIPAL PESADA
pza
PINTURA
PINTURA LATEX EN CIELORASO
m2
PINTURA EN INTERIORES AL TEMPLE 2 MANOS
m2
PINTURA EN MUROS EXTERIORES C/LATEX LAVABLE
m2
PINTURA EN COLUMNAS C/LATEX LAVABLE
m2
PINTURA EN VIGAS C/LATEX LAVABLE
m2
PINTURA EN PLACAS C/LATEX LAVABLE
m2
PINTURA EN DERRAMES C/LATEX LAVABLE
m
PINTURA EN FONDO DE ESCALERAS CON PINTURA LATEX
m2
PINTURA ESML/ ANTICORROSIVO EN ESTRUCTURAS METALICAS
m2
PINTURA EN BARANDAS METALICAS
m
VIDRIOS, CRISTALES Y SIMILARES
2,581.78
3,140.94
4,346.74
44.44
44.44
44.44
8.19
68.28
1,340.37
2,634.31
3,225.55
5,575.94
45.35
45.64
57.01
157,303.10
0.00
0.00
1,469.05
71,557.43
45.49
79.02
434,497.00
0.00
0.00
4,155.72
328,384.99
75.58
6,738.07
2,966.98
804.94
6,530.07
2,722.85
4,623.78
9,965.15
316.10
1,108.62
17.51
25.88
23.68
31.70
20.66
4.86
2.80
25.87
30.55
117,983.61
76,785.44
19,060.98
207,003.22
56,254.08
22,471.57
27,902.42
8,177.51
33,868.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,191.05
2,529.18
664.31
5,383.04
2,254.37
3,017.41
7,496.92
329.88
895.63
73,385.29
65,455.18
15,730.86
170,642.37
46,575.28
14,664.61
20,991.38
8,534.00
27,361.50
62.20
85.24
82.53
82.43
82.79
65.26
75.23
104.36
80.79
7,754.15
26.41
204,787.10
0.00
0.00
6,344.40
167,555.60
81.82
9,145.96
8,149.86
249.80
18.71
68.79
41.36
171,120.91
560,628.87
10,331.73
0.00
0.00
0.00
0.00
0.00
0.00
7,476.06
0.00
0.00
139,877.08
0.00
0.00
81.74
0.00
0.00
7,408.78
13.50
100,018.53
0.00
0.00
0.00
0.00
0.00
2,826.84
30.88
87,292.82
0.00
0.00
0.00
0.00
0.00
132.00
426.00
634.23
454.23
83,718.36
193,501.98
0.00
0.00
0.00
0.00
8.00
26.00
5,073.84
11,809.98
6.06
6.10
88.00
1,927.60
169,628.80
0.00
0.00
0.00
0.00
0.00
21.00
31.00
403.00
158.56
278.33
856.02
1,508.46
425.00
169.91
188.35
17,976.42
46,762.26
171,275.00
26,940.93
52,423.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
105.68
221.26
0.00
0.00
0.00
17,956.09
41,674.32
0.00
0.00
0.00
66.65
79.50
1,701.00
491.00
14.70
76.46
25,004.70
37,541.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
7,754.15
17,455.99
2,966.98
804.94
6,530.07
2,726.28
689.00
316.10
913.70
121.36
9.92
8.94
15.35
8.94
11.10
8.94
4.89
9.11
16.04
15.89
76,921.17
156,056.55
45,543.14
7,196.16
72,483.78
24,372.94
3,369.21
2,879.67
14,655.75
1,928.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,977.12
4,318.56
0.00
212.11
1,731.72
794.54
203.85
0.00
0.00
0.00
19,613.03
38,607.93
0.00
1,896.26
19,222.09
7,103.19
996.83
0.00
0.00
0.00
25.50
24.74
0.00
26.35
26.52
29.14
29.59
0.00
0.00
0.00
18.06
149.60
2,351.00
321.65
47.24
4.16
5,809.00
7,067.10
9,780.16
3,229.38
48.71
5,498.57
8.03
66.49
1,044.89
Pgina 3 de 6
01.14.01
01.14.02
01.14.03
01.14.04
01.15
m2
m2
und
m2
1,433.27
384.16
30.00
240.00
51.98
105.58
3,400.00
345.00
74,501.37
40,559.61
102,000.00
82,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
01.15.01
01.15.02
01.15.03
01.15.04
01.15.05
01.16
01.16.01
01.16.02
und
und
und
und
und
64.00
64.00
272.00
16.00
8.00
90.91
78.05
131.01
44.00
82.00
5,818.24
4,995.20
35,634.72
704.00
656.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
mes
m2
12.00
10,000.00
500.00
1.86
6,000.00
18,600.00
2,000.00
6,200.00
33.33
33.33
4.00
3,333.32
2,000.00
6,199.98
33.33
33.33
03
INSTALACIONES SANITARIAS
pza
pza
pza
pza
pza
und
u
pza
pza
pza
pza
pza
pza
pza
183.00
163.00
4.00
33.00
88.00
183.00
163.00
143.00
33.00
185.00
88.00
55.00
4.00
187.00
399.30
78.68
134.00
341.44
202.81
32.70
11.35
40.70
202.81
53.25
202.81
202.81
26.30
56.52
73,071.90
12,824.84
536.00
11,267.52
17,847.28
5,984.10
1,850.05
5,820.10
6,692.73
9,851.25
17,847.28
11,154.55
105.20
10,569.24
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
pto
pto
pto
274.00
760.00
170.00
72.92
24.03
26.68
19,980.08
18,262.80
4,535.60
274.00
760.00
170.00
19,980.08
18,262.80
4,535.60
100.00
100.00
100.00
223.00
620.00
138.00
16,261.16
14,898.60
3,681.84
81.39
81.58
81.18
m
m
m
m
m
m
979.80
119.00
989.40
253.00
170.00
83.00
20.89
16.72
4.38
22.78
16.72
9.94
20,468.02
1,989.68
4,333.57
5,763.34
2,842.40
825.02
653.20
79.33
659.60
168.67
113.33
55.33
13,645.35
1,326.45
2,889.05
3,842.23
1,894.93
550.01
66.67
66.67
66.67
66.67
66.67
66.67
800.33
96.95
804.05
205.95
138.07
67.50
16,718.89
1,621.00
3,521.74
4,691.54
2,308.53
670.95
81.68
81.47
81.27
81.40
81.22
81.33
463.00
727.00
148.00
308.00
1,942.00
187.00
275.00
167.00
389.00
114.00
306.00
16.00
1,047.00
44.01
15.88
11.64
14.19
9.61
12.12
9.25
11.74
13.27
14.99
9.79
11.02
5.35
20,376.63
11,544.76
1,722.72
4,370.52
18,662.62
2,266.44
2,543.75
1,960.58
5,162.03
1,708.86
2,995.74
176.32
5,601.45
308.67
484.67
98.67
205.33
1,294.67
124.67
183.33
111.33
259.33
76.00
204.00
10.67
698.00
13,584.42
7,696.51
1,148.48
2,913.68
12,441.75
1,510.96
1,695.83
1,307.05
3,441.35
1,139.24
1,997.16
117.55
3,734.30
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
66.67
378.53
595.37
120.88
250.48
1,587.02
151.97
225.25
135.77
316.03
93.34
250.86
4.96
852.32
16,659.11
9,454.48
1,407.04
3,554.31
15,251.26
1,841.88
2,083.56
1,593.94
4,193.72
1,399.17
2,455.92
54.66
4,559.91
81.76
81.89
81.68
81.32
81.72
81.27
81.91
81.30
81.24
81.88
81.98
31.00
81.41
03.01
03.01.01
03.01.02
03.01.03
03.01.04
03.01.05
03.01.06
03.01.07
03.01.08
03.01.09
03.01.10
03.01.11
03.01.12
03.01.13
03.01.14
03.02
03.02.01
03.02.01.01
03.02.01.02
03.02.01.03
03.02.02
03.02.02.01
03.02.02.02
03.02.02.03
03.02.02.04
03.02.02.05
03.02.02.06
03.02.03
03.02.03.01
03.02.03.02
03.02.03.03
03.02.03.04
03.02.03.05
03.02.03.06
03.02.03.07
03.02.03.08
03.02.03.09
03.02.03.10
03.02.03.11
03.02.03.12
03.02.03.13
u
u
pza
pza
pza
u
pza
pza
pza
pza
pza
u
m
4.00
3,333.33
Pgina 4 de 6
03.03
03.03.01
03.03.01.01
03.03.01.02
03.03.02
03.03.02.01
03.03.02.02
03.03.03
03.03.03.01
03.03.03.02
03.03.03.03
03.03.03.04
03.03.03.05
03.03.03.06
03.03.03.07
03.03.03.08
03.03.03.09
03.03.03.10
03.03.03.11
03.03.03.12
03.03.03.13
03.03.03.14
03.03.03.15
03.03.03.16
03.04
03.04.01
03.04.01.01
03.04.01.02
03.04.01.03
03.05
03.05.01
03.05.02
03.05.03
03.05.04
03.05.05
03.06
03.06.01
03.06.01.01
03.06.01.02
03.06.01.03
03.06.01.04
03.06.01.05
03.06.01.06
03.06.01.07
03.06.01.08
03.06.01.09
03.06.01.10
03.06.01.11
03.06.01.12
03.06.01.13
03.06.01.14
03.06.01.15
03.06.01.16
03.06.01.17
03.06.01.18
03.06.01.19
pto
pto
722.00
163.00
42.58
53.49
30,742.76
8,718.87
722.00
163.00
30,742.76
8,718.87
100.00
100.00
592.00
133.00
25,207.36
7,114.17
81.99
81.60
m
m
3,976.52
989.70
13.95
35.27
55,472.45
34,906.72
3,976.52
989.70
55,472.45
34,906.72
100.00
100.00
3,244.99
811.14
45,267.61
28,609.05
81.60
81.96
pza
pza
u
pza
und
und
u
u
u
u
pza
pza
m
u
u
u
213.00
851.00
145.00
1,991.00
800.00
51.00
800.00
28.00
280.00
28.00
163.00
110.00
4,966.22
105.00
8.00
16.00
21.41
16.54
6.54
3.98
16.90
15.24
11.68
15.42
37.48
68.16
46.06
44.04
5.35
89.30
23.18
6.33
4,560.33
14,075.54
948.30
7,924.18
13,520.00
777.24
9,344.00
431.76
10,494.40
1,908.48
7,507.78
4,844.40
26,569.28
9,376.50
185.44
101.28
121.71
486.29
82.86
1,137.71
457.14
29.14
457.14
16.00
160.00
16.00
93.14
62.86
2,837.84
60.00
4.57
9.14
2,605.90
8,043.17
541.89
4,528.10
7,725.71
444.14
5,339.43
246.72
5,996.80
1,090.56
4,290.16
2,768.23
15,182.44
5,358.00
105.97
57.87
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
173.51
689.77
118.15
1,626.57
654.00
41.69
652.00
23.56
227.76
23.35
132.83
89.76
4,022.64
28.35
7.00
13.22
3,714.85
11,408.80
772.70
6,473.75
11,052.60
635.36
7,615.36
363.30
8,536.44
1,591.67
6,118.33
3,953.03
21,521.11
2,531.66
162.35
83.66
81.46
81.05
81.48
81.70
81.75
81.75
81.50
84.14
81.34
83.40
81.49
81.60
81.00
27.00
87.55
82.60
pto
m
u
537.00
2,266.88
116.00
31.38
24.16
37.48
16,851.06
54,767.82
4,347.68
306.86
1,295.36
0.00
9,629.18
31,295.90
0.00
57.14
57.14
0.00
439.00
1,849.00
95.00
13,775.82
44,671.84
3,560.60
81.75
81.57
81.90
m
m
u
pza
u
180.00
180.00
16.00
4.00
8.00
36.40
5.35
12.12
125.19
41.70
6,552.00
963.00
193.92
500.76
333.60
120.00
4,368.00
0.00
0.00
0.00
0.00
66.67
0.00
0.00
0.00
0.00
145.82
146.30
13.00
4.00
7.00
5,307.85
782.71
157.56
500.76
291.90
81.01
81.28
81.25
100.00
87.50
m
u
u
u
u
u
u
u
u
und
u
u
u
u
m
m
und
u
und
2,744.00
123.00
144.00
210.00
16.00
300.00
32.00
48.00
16.00
16.00
16.00
16.00
16.00
16.00
83.00
474.00
16.00
1.00
232.00
29.34
15.17
15.42
10.34
15.02
21.41
13.56
11.68
26.21
36.42
202.09
34.36
14.62
47.36
36.93
13.50
1,500.00
9,551.27
145.00
80,508.96
1,865.91
2,220.48
2,171.40
240.32
6,423.00
433.92
560.64
419.36
582.72
3,233.44
549.76
233.92
757.76
3,065.19
6,399.00
24,000.00
9,551.27
33,640.00
1,568.00
70.29
82.29
120.00
9.14
171.43
18.29
27.43
9.14
9.14
9.14
9.14
46,005.12
1,066.23
1,268.85
1,240.80
137.33
3,670.29
247.95
320.37
239.63
332.98
1,847.68
314.15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
57.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,238.12
100.00
117.00
171.00
13.00
244.00
26.00
39.00
13.00
13.00
13.00
13.00
13.00
13.00
68.00
387.00
13.00
0.82
189.00
65,666.44
1,517.00
1,804.14
1,768.14
195.26
5,224.04
352.56
455.52
340.73
473.46
2,627.17
446.68
190.06
615.68
2,511.24
5,224.50
19,500.00
7,793.84
27,405.00
81.56
81.30
81.25
81.43
81.25
81.33
81.25
81.25
81.25
81.25
81.25
81.25
81.25
81.25
81.93
81.65
81.25
81.60
81.47
Pgina 5 de 6
03.07
03.07.01
03.07.02
03.08
03.08.01
04
INSTALACIONES ELECTRICAS
04.01
04.01.01
04.01.02
04.01.03
04.01.04
04.01.05
04.01.06
04.02
04.02.01
04.02.02
04.02.03
04.03
04.03.01
04.03.02
04.03.03
04.03.04
04.03.05
04.03.06
04.03.07
04.04
04.04.01
04.04.02
04.04.03
04.04.04
04.05
04.05.01
04.05.02
04.05.03
04.05.04
04.05.05
04.06
04.06.01
04.06.01.01
04.06.01.01
04.06.01.02
04.06.02
04.06.02.01
04.06.03
04.06.03.01
04.06.03.02
04.06.03.03
04.06.03.04
04.06.03.05
04.06.03.06
04.07
04.07.01
04.07.02
04.07.03
04.08
SALIDAS
SALIDA DE TECHO PARA CENTRO DE LUZ
pto
SALIDA DE PARED PARA INTERRUPTOR SIMPLE
pto
SALIDA DE PARED PARA INTERRUPTOR DOBLE
pto
SALIDA DE PARED PARA DICROICOS
pto
SALIDA DE PARED PARA INTERRUPTOR DE CONMUTACION
pto
SALIDA PARA INTERRUPTORES TRIPLE
pto
SALIDA PARA TOMACORRIENTES
SALIDAS DE PARED PARA TOMACORRIENTES BIPOLARES CON LINEA A TIERRA pto
SALIDA DE PARED PARA TOMACORRIENTES BIPOLARES PARA COCINA ELECTRIpto
SALIDA PARA THERMA CON PVC
pto
SALIDAS PARA COMUNICACIONES Y SEALES
SALIDAS PARA SENSOR DE HUMO
pto
SALIDAS PARA SIRENA -SISTEMA DE ALARMA C.I.
pto
SALIDA PARA INTERCOMUNICADORES
pto
SALIDA PARA TELEFONO
pto
SALIDA DE PUNTO DE TELEVISION
pto
SALIDAS DE LUZ DE EMERGENCIA
pto
SALIDAS PARA TABLEROS
pto
CANALIZACIONES, CONDUCTOS O TUBERIAS
TUBERIA PVC SAP D=25MM2
m
TUBERIA PVC SAP D=40MM2
m
TUBERIA PVC SAP D=50MM2
m
TUBERIA PVC SAP D=90MM2
m
CONDUCTORES EN TUBERIAS
CONDUCTOR LSOH (2.5mm2)
ML
CONDUCTOR LSOH (4 mm2)
ML
CONDUCTOR LSOH (10mm2)
ML
CONDUCTOR LSOH (25mm2)
ML
CABLE UTP PARA CONEXION A TELEFONO, INTERCOMUNICADOR Y CAMARA
ML
TABLEROS, LLAVES, CUCHILLAS Y BANCO DE MEDIDORES
TABLEROS DE DISTRIBUCION
TABLERO ELECTRICO DE 3 POLOS
und
TABLERO ELECTRICO DE 8 POLOS
und
TABLERO ELECTRICO DE 18 POLOS
und
LLAVES DIFERENCIALES
INTERRUPTOR DIFERENCIAL DE 25Amp x 0.03mA
und
LLAVES DE INTERRUPCION
INTERRUPTOR THERMOMAGNETICO 3X50AX220VAC
und
INTERRUPTOR THERMOMAGNETICO 3X30AX220VAC
und
INTERRUPTOR TERMOMAGNETICO DE 2x32x220V
und
INTERRUPTOR THERMOMAGNETICO 2X25X220 V
und
INTERRUPTOR THERMOMAGNETICO 2x20x220V
und
INTERRUPTOR THERMOMAGNETICO 2x16x220V
und
INSTALACIONES ESPECIALES
ASCENSOR
und
PARARRAYOS TIPO IONISANTE
und
SUB ESTACION ELECTRICA
und
INSTALACION DE POZO A TIERRA
5.00
2.00
277.24
9,500.00
1,386.20
19,000.00
0.00
0.00
0.00
0.00
3.00
1.50
831.72
14,250.00
60.00
75.00
1.00
11,000.00
11,000.00
0.00
0.00
0.00
0.00
0.00
1,480.00
1,474.00
32.00
230.00
148.00
117.00
58.32
66.44
66.47
58.99
69.19
66.47
86,313.60
97,932.56
2,127.04
13,567.70
10,240.12
7,776.99
1,480.00
1,474.00
32.00
230.00
148.00
117.00
86,313.60
97,932.56
2,127.04
13,567.70
10,240.12
7,776.99
100.00
100.00
100.00
100.00
100.00
100.00
1,199.00
1,198.00
26.00
187.00
120.00
95.00
69,925.68
79,595.12
1,728.22
11,031.13
8,302.80
6,314.65
81.01
81.28
81.25
81.30
81.08
81.20
1,560.00
88.00
88.00
58.94
79.64
82.97
91,946.40
7,008.32
7,301.36
1,560.00
88.00
88.00
91,946.40
7,008.32
7,301.36
100.00
100.00
100.00
1,276.00
72.00
72.00
75,207.44
5,734.08
5,973.84
81.79
81.82
81.82
1.00
112.00
380.00
153.00
264.00
63.00
120.00
74.16
74.16
81.80
81.28
81.99
63.46
65.19
74.16
8,305.92
31,084.00
12,435.84
21,645.36
3,997.98
7,822.80
1.00
112.00
380.00
153.00
264.00
63.00
120.00
74.16
8,305.92
31,084.00
12,435.84
21,645.36
3,997.98
7,822.80
100.00
100.00
100.00
100.00
100.00
100.00
100.00
0.82
91.00
311.00
125.00
215.00
51.00
98.00
60.62
6,748.56
25,439.80
10,160.00
17,627.85
3,236.46
6,388.62
81.74
81.25
81.84
81.70
81.44
80.95
81.67
1,478.05
421.00
60.00
328.00
10.40
21.59
24.77
38.94
15,371.72
9,089.39
1,486.20
12,772.32
1,478.05
421.00
60.00
328.00
15,371.72
9,089.39
1,486.20
12,772.32
100.00
100.00
100.00
100.00
1,208.80
341.00
48.94
267.27
12,571.55
7,362.28
1,212.24
10,407.57
81.78
81.00
81.57
81.49
17,250.14
14,125.00
118.50
142.50
6,144.26
2.74
3.05
4.98
10.04
3.32
47,265.38
43,081.25
590.13
1,430.70
20,398.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5,436.30
4,600.20
37.80
45.60
1,952.30
14,895.46
14,030.61
188.24
457.82
6,481.64
31.51
32.57
31.90
32.00
31.77
88.00
28.00
92.00
23.19
36.91
57.03
2,040.72
1,033.48
5,246.76
0.00
0.00
0.00
0.00
0.00
0.00
73.00
23.00
74.00
1,692.87
848.93
4,220.22
82.95
82.14
80.43
176.00
163.16
28,716.16
0.00
0.00
20.00
3,263.20
11.36
10.00
176.00
94.00
132.00
160.00
94.00
144.70
108.70
45.35
38.35
35.75
21.60
1,447.00
19,131.20
4,262.90
5,062.20
5,720.00
2,030.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.00
22.00
12.00
15.00
19.00
11.00
144.70
2,391.40
544.20
575.25
679.25
237.60
10.00
12.50
12.77
11.36
11.88
11.70
1.00
1.00
1.00
49,752.00
27,892.00
158,000.00
49,752.00
27,892.00
158,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pgina 6 de 6
04.08.01
04.09
04.09.01
04.09.02
04.09.03
und
4.00
3,175.56
12,702.24
0.00
0.00
0.00
0.00
0.00
und
und
und
2.00
122.00
153.00
125.30
61.45
26.59
250.60
7,496.90
4,068.27
04.09.04
04.09.05
04.09.06
04.09.07
04.09.08
04.09.09
04.09.10
04.10
04.10.01
und
und
und
und
und
und
und
100.00
2.00
116.00
120.00
116.00
232.00
232.00
67.27
6,250.00
146.40
342.56
76.94
56.62
33.89
6,727.00
12,500.00
16,982.40
41,107.20
8,925.04
13,135.84
7,862.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
und
352.00
140.76
49,547.52
0.00
0.00
291.20
40,989.31
82.73
04.10.02
04.10.03
und
und
64.00
36.00
281.25
352.21
18,000.00
12,679.56
0.00
0.00
0.00
0.00
52.00
30.00
14,625.00
10,566.30
81.25
83.33
05
EQUIPOS ELECTROMECANICOS
05.01
05.01.01
05.02
05.02.01
05.02.01
05.02.01
05.03
05.03.01
ASCENSORES
ASCENSOR
INSTALACIONES COMLEMENTARIAS
BANDEJACOLGANTE PARA CONDUCTORES ELECTRICOS INSTALACION
ESTRUCT. METALICAS (VIGAS DIVISORIAS, MENSULAS MALLAS DIVISORIAS)
ILUMINACION DEL DUCTO DEL ASCENSOR
PRUEBA Y CAPACITACION DE USO
PRUEBA DE CIRCUITO ELECTRO Y PUESTA EN FUNCIONAMIENTO
und
2.00
228,000.81
456,001.62
0.00
0.00
0.00
0.00
m
und
und
51.84
19.00
19.00
62.50
915.00
425.00
3,240.00
17,385.00
8,075.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
und
1.00
4,893.00
4,893.00
0.00
0.00
0.00
0.00
0.00
32.53%
52.87%
S/. 3,337,789.86
S/. 5,424,406.13
S/. 5,424,406.13
COSTO DIRECTO
10,259,137.46
S/. 3,337,789.86
1,231,096.50
S/. 400,534.78
S/. 650,928.74
SUB TOTAL
11,490,233.96
S/. 3,738,324.64
S/. 6,075,334.86
I.G.V. 18%
2,068,242.11
S/. 672,898.44
S/. 1,093,560.28
TOTAL EN S/.
13,558,476.07
S/. 4,411,223.08
S/. 7,168,895.14
3,999,550.46
$1,301,245.75
$2,114,718.33
TOTAL EN US $
TC =
3.39