Valorizacion N18 - 19 - Riotrans

PRESUPUESTO
PRESUPUESTO:
PROPIETARIO :
OBRA :
DESCRIPCION :
LUGAR :
FECHA :
MONEDA :
ITEM
01.00
01.01.03
01.01.03.08
01.01.03.09
01.01.03.10
01.01.03.11
01.01.05
01.01.05.08
01.01.05.08.01
01.01.05.08.01.01
01.01.05.08.01.02
01.01.05.08.01.03
01.01.05.08.01.04
01.01.05.08.01.05
01.01.05.12
01.01.05.12.01
01.01.05.12.02
01.01.05.12.03
01.01.05.12.04
01.01.05.12.05
01.01.05.14
01.01.05.14.01
01.01.05.14.02
01.01.05.14.03
01.01.05.14.04
01.01.05.14.05
01.01.05.14.06
01.01.05.14.07
01.01.05.14.08
01.02
01.02.01
01.02.01.01
01.02.01.02
01.02.01.03
01.02.01.03
01.02.01.04
01.02.01.05
01.02.01.06
01.02.02
01.02.02.01
01.02.02.02
01.02.02.02
01.02.02.03
01.02.02.04
01.02.02.05
01.02.02.06
01.02.02.07
01.02.02.08
01.02.02.09
01.02.02.10
01.02.02.11
01.02.02.12
01.02.02.13
01.02.03
01.02.03.01
01.02.03.02
01.02.03.03
01.02.03.04
01.02.03.05
01.02.03.06
01.02.03.07
01.02.03.08
01.02.04
01.02.04.01
01.02.05
01.02.05.01
01.02.05.02
01.02.05.03
01.02.05.04
01.02.05.05
01.02.06
01.02.06.01
01.02.06.01.01
01.02.06.01.02
01.02.06.01.03
01.02.06.01.04
01.02.06.01.05
01.02.06.02
01.02.06.02.01
01.02.06.02.02
01.02.06.02.03
01.02.06.02.04
01.02.06.02.05
01.02.06.03
01.02.06.03.01
01.02.06.03.02
01.02.07
01.02.07.01
01.02.07.01
01.02.07.02
01.02.07.03
01.02.07.04
01.02.07.05
01.02.07.06
01.02.07.07
01.02.07.08
01.02.07.09
01.02.07.10
01.02.07.11
01.02.07.12
01.02.07.13
01.02.07.14
01.02.07.15
01.02.07.16
01.02.08
01.02.08.01
01.02.08.01.01
01.02.08.01.02
01.02.08.01.03
01.02.08.01.04
01.02.08.01.05
01.02.08.01.06
01.02.08.02
01.02.08.02.01
01.02.08.02.02
01.02.08.02.03
01.02.08.02.03.01
01.02.08.02.03.02
01.02.09
01.02.09.01
01.02.10
01.02.10.01
01.02.10.01.01
01.02.10.01.02
01.02.10.01.03
01.02.10.01.04
01.02.10.02
01.02.10.02.02
01.02.10.02.03
01.02.10.02.04
01.02.10.02.05
01.02.10.02.06
01.02.10.02.07
01.02.10.02.08
01.02.10.02.09
01.02.10.02.10
01.02.10.03
01.02.10.02.11
01.02.10.02.12
01.02.10.02.13
01.02.10.02.14
01.02.10.02.15
01.02.10.02.16
01.02.10.02.17
01.02.10.02.18
01.02.10.02.19
01.02.10.02.20
01.02.10.02.21
01.02.10.02.22
01.02.10.02.23
01.02.10.02.24
01.02.10.02.25
01.02.10.02.26
01.02.10.02.27
01.02.11
01.02.11.01
01.02.11.02
01.02.11.03
01.02.11.04
01.02.12
01.02.12.01
01.02.12.02
01.02.12.03
01.02.13
01.02.13.01
01.02.13.02
01.02.13.03
01.02.13.04
01.02.13.05
01.02.14
01.02.14.01
01.02.14.02
01.02.14.03
01.02.14.04
01.02.14.05
01.02.14.06
01.02.14.07
01.02.14.08
01.02.14.09
01.03
01.03.01
01.03.01.01
01.03.01.01.01
01.03.01.01.02
01.03.01.01.03
01.03.01.01.04
01.03.01.01.05
01.03.01.01.06
01.03.01.01.07
01.03.01.01.08
01.03.01.01.09
01.03.01.01.10
01.03.01.01.11
01.03.01.01.12
01.03.01.01.13
01.03.01.01.14
01.03.01.01.15
01.03.01.01.16
01.03.01.01.17
01.03.01.01.18
01.03.01.01.19
01.03.01.01.20
01.03.01.01.21
01.03.01.01.22
01.03.01.01.23
01.03.01.01.24
01.03.01.01.25
01.03.01.01.26
01.03.01.01.27
01.03.01.01.28
01.03.01.01.29
01.03.01.01.30
01.03.01.01.31
01.03.01.01.32
01.03.01.01.33
01.03.01.01.34
01.03.01.01.35
01.03.01.01.36
01.03.01.01.37
01.03.01.01.38
01.03.01.01.39
01.03.01.01.40
01.03.01.01.41
01.03.01.01.42
01.03.02
01.03.02.01
01.03.02.02
01.03.02.03
01.03.02.04
01.03.02.05
01.03.02.06
01.03.02.07
01.03.02.08
01.03.02.09
01.03.02.10
01.03.02.11
01.03.02.12
01.03.02.13
01.03.02.14
01.03.04
01.03.04.01
01.03.03
01.03.03.01
01.03.03.01.01
01.03.03.01.02
01.03.04
01.03.04.01
01.03.04.02
01.03.05
01.03.05.01
01.03.05.02
01.03.06
01.03.06.01
01.03.06.02
01.03.07
01.03.07.01
01.03.07.01
01.03.08
01.03.08.01
01.03.08.02
01.03.08.03
01.03.08.04
01.03.08.05
01.03.09
01.03.09.01
01.03.09.02
01.03.09.03
01.03.09.04
01.03.09.05
01.03.09.06
01.05
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
01.01.06
01.01.07
01.01.08
01.02
01.02.01
01.02.02
01.02.03
01.02.04
01.02.05
01.02.06
01.02.07
01.03
01.03.01
01.03.02
01.03.03
01.04
01.04.05
01.04.06
01.04.07
01.04.09
01.04.10
01.05
01.05.01
01.05.02
01.05.03
01.05.04
01.05.05
01.05.06
01.05.07
01.06
01.06.01
01.06.02
01.06.03
01.06.04
01.06.05
01.06.06
01.06.07
01.06.08
01.06.09
01.06.10
01.06.08
01.07
01.07.01
01.07.02
01.07.03
01.07.04
01.07.05
01.07.06
01.07.07
01.07.08
01.07.09
01.07.10
01.07.11
01.07.12
01.07.13
01.07.14
01.07.15
01.07.16
01.07.17
01.08
01.08.01
01.08.02
01.08.03
01.08.04
01.08.05
01.08.06
01.08.07
01.08.08
01.08.09
01.08.10
01.08.11
01.08.12
01.08.13
01.08.14
01.08.15
01.08.16
01.08.17
01.08.18
01.08.19
01.08.20
01.08.21
01.08.22
01.08.23
01.08.24
01.08.25
01.08.26
01.08.27
01.08.28
01.09
01.09.01
01.09.02
01.09.03
01.09.04
01.09.05
01.09.06
01.10
01.10.01
01.10.02
01.10.03
01.10.04
01.10.05
01.10.06
01.10.07
01.10.08
01.10.09
01.10.10
01.10.11
01.10.12
01.10.13
01.10.14
01.10.15
01.10.16
01.10.17
01.10.18
01.10.19
01.10.20
01.10.21
01.10.22
01.11
01.11.01
01.11.02
01.11.03
01.11.04
01.11.05
01.11.06
01.11.07
01.11.08
01.11.09
01.11.10
01.11.11
01.12
01.12.01
01.12.02
01.12.03
01.12.04
01.12.04
01.12.05
01.12.06
01.12.07
01.12.08
01.12.09
01.13
01.13.01
01.13.02
01.13.03
01.13.04
01.14
01.14.01
01.14.02
01.14.03
01.14.04
01.14.05
01.14.06
01.14.07
01.15
01.15.01
01.15.02
01.15.03
01.15.04
01.15.05
01.16
01.16.01
01.16.01.01
01.16.01.02
01.16.01.03
PRESUPUESTO DE OBRA
CONSTRUCTORA BETANIA SAC

EDIFICIO MULTIFAMILIAR MARISCAL RAMÓN CASTILLA 784
CONSTRUCCION: DE EDIFICIO MULTIFAMILIAR DE 06 NIVELES Y 02 SOTANOS
JR MARISCAL RAMÓN CASTILLA 784 - SAN MIGUEL - LIMA
NUEVOS SOLES
DESCRIPCION
EDIFICIO MULTIFAMILIAR MARISCAL RAMÓN CASTILLA 784

MOVIMIENTO DE TIERRAS
RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO )
CORTE DE TERRENO HASTA S.R
ELIMINACION DE DESMONTE
EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS
OBRAS DE CONCRETO ARMADO
LOSAS
LOSA ALIGERADA h=20 cm
CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA
ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA
BOVEDILLAS TECHO DE 15 CM
ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA
ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA
LOSA DE ESTACIONAMIENTO / INGRESO / RAMPAS / CUARTO DE MAQUINAS
CONCRETO PREMEZCLADO f'c=210 kg/cm2
ENCOFRADO Y DESENCOFRADO
ACERO CORRUGADO FY= 4200 kg/cm2
BRUÑADO
SELLADO DE JUNTAS
OTROS
CURADO DE ESTRUCTURA DE CONCRETO
ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO
PICADO DE CACHIMBAS
CANALETAS PARA REJILLAS Y BUZONES
TAPADO DE ANCLAJES
ACARREO VERTICAL Y HORIZONTAL
TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION
RESANE DE FISURAS
ARQUITECTURA
MUROS Y TABIQUES
MURO SILICO-CALCAREO PLACA P-7
MURO SILICO-CALCAREO PLACA P-10
MURO ECONOBLOCK
SARDINEL DE DUCHA h=0.10 m
DINTELES DE CONCRETO
SARDINEL DE VENTANA h=0.10 m
TABLERO DE CONCRETO COCINA
REVOQUES Y ENLUCIDOS
TARRAJEO FROTACHADO MUROS EXTERIORES
TARRAJEO FROTACHADO MUROS INTERIORES
TARRAJEO DE CIELORASO SUBESTRUCTURA
TARRAJEO DE CIELORASO SUPER ESTRUCTURA
FORJADO DE DESCANSO
FORJADO DE PASOS Y CONTRAPASOS
PERFIL DE ALUMINIO ANTIDESLIZNTE
TARRAJEO FONDO DE ESCALERA MORTERO 1:5
TARRAJEO IMPERMEABILIZADO
TARRAJEO DE COSTADO DE ESCALERAS
SOLAQUEO DE VIGAS
SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS
SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA
VESTIDURA DE DERRAMES
PINTURAS
PINTURA LATEX EN MUROS EXTERIORES
PINTURA LATEX EN MUROS INTERIORES SOTANOS
PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA
PINTURA LATEX EN CIELO RASO
PINTURA LATEX DERRAMES
PINTURA LATEX EN FONDO DE ESCALERAS
PINTURA SEÑALIZACION EN ESTACIONAMIENTO
SEÑALETICA EN SÓTANOS Y NUMERACIÓN
EMPAPELADO
EMPAPELADO DE MUROS INTERIORES
PISOS
CONTRAPISO DE 2" DEPARTAMENTO
CONTRAPISO DE 2" ESTACIONAMIENTO
CONTRAPISO DE 2" AREAS COMUNES
CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS
PISO DE CEMENTO ACABADO BARRIDO
REVESTIMIENTOS DE PISOS
PISO PORCELANATO
PISO CERAMICO (COCINA)
PISO CERAMICO (BAÑOS)
PISO CERAMICO (AREAS COMUNES)
PISO CERAMICO (PATIO)
PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO)
PISO LAMINADO
CONTRAZOCALOS
CONTRAZOCALO CERAMICO (COCINA)
CONTRAZOCALO CERAMICO (BAÑOS)
CONTRAZOCALO CERAMICO (AREAS COMUNES)
CONTRAZOCALO CERAMICO (PATIO)
CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO)
ZOCALOS
ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA)
ZOCALO CERAMICO COLOR BLANCO (BAÑOS)
CARPINTERIA METALICA
BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS
BARANDAS METALICAS PARA TANQUE ELEVADO
TAPAS METALICAS CISTERNAS
TAPA EN TANQUE ELEVADO
PASAMANOS METALICAS PARA LA ESCALERA
ESCALERA DE GATO A CTO MAQUINA
ESCALERA DE GATO CON CANASTILLA DE PROTECCION
REJILLA METALICA A=0.30 m
REJILLA METALICA 0.30X0.30 m
PUERTA CORTAFUEGO 0.70 (P-07)
PUERTA CORTAFUEGO 1.20 (P-08), (P-02)
CARPINTERIA DE MADERA
PUERTAS
PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5
PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE
CERRADURAS TIPO PERILLA O SIMILAR
BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2"
MUEBLES DE MELAMINE
MUEBLES ALTOS DE COCINA EN MELAMINE
MUEBLES BAJOS DE COCINA EN MELAMINE
CLOSET INCLUYE PUERTAS
CLOSET DE MELAMINE SOTANOS
CLOSET DE MELAMINE DORMITORIO
TABLEROS
TABLERO DE GRANITO SAL Y PIMIENTA
VIDRIOS Y CRISTALES
PUERTAS
PUERTA HALL INGRESO P-1
TIRADOR DE ACERO
FRENO HIDRAULICO SEVAX
PUERTA DE VIDRIO TEMPLADO DE 10MM P-01
MAMPARA DE CRISTAL TEMPLADO INCOLORO
MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1
VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES)
VENTANA DE CRISTAL CRUDO CON BASTIDORES DE ALUMINIO
VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1
APARATOS SANITARIOS
INODOROS LOSA VITRIFICADA CON ACCESORIOS
LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS
LAVADERO DE LOSA PARA ROPA
LAVADERO DE ACERO INOXIDABLE UNA POZA
ACCESORIOS SANITARIOS
JUEGO DE ACCESORIOS (PAPELERA, JABONERA, TOALLERO)
TUBO DE ABASTO PARA INODORO
ACCESORIOS DE INSTALACION DE LAVADEROS
GRIFERIAS
GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO PARA LAVATORIO
GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO CON TELEFONO PARA DUCHAS
GRIFERIA AL MUEBLE LAVADERO COCINA 1 POZA
GRIFERIA PARA LAVADERO DE ROPA (GRIFO DE RIEGO)
INSTALACION DE GRIFERIAS
VARIOS
JARDINES
NUMEROS CROMADOS ( DPTOS, DEPOSITOS Y PUERTAS A CALLE)
NUMEROS PLASTICOS PARA PISOS
TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO)
TABLEROS DE CONCRETO EN PARRILLA
LADRILLO PASTELERO 0.25x0.25x0.03 m. ASENTADO CON MORTERO 1:4
TAPAS DESMONTABLES EN AZOTEA
TAPA JUNTAS ENTRE EDIFICIOS
TAPA JUNTAS ENTRE PISOS
INSTALACIONES SANITARIAS
DESAGUE
TRABAJOS PRELIMINARES
EXCAVACION DE ZANJAS
CAMA DE ARENA PARA ASENTAR TUBERÍAS
RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO
TUBERÍA COLGADA
TUBERIA PVC PESADO DESAGUE D = 8"
TUBERÍA PVC PESADO DESAGUE D = 4"
TUBERÍA PVC PESADO DESAGUE D = 2"
COLECTORES ENTERRADOS/EMPOTRADOS
RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC-SAP
RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC- SAP
CAJAS DE REGISTRO Y REBOSE
CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4"
CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA
BUZONETA DE 1.20 X 1.20
MONTANTES
TUBERÍA DE 4" PVC-SAP PARA BAJADA DE DESAGÜE
TUBERIA DE 3" PVC SAC PARA BAJADA DE DESAGUE
TUBERIA DE 2" PVC-SAC PARA SUBIDA DE VENTILACION
TUBERÍA DE 3" PVC C-10 IMPULSIÓN DE DESAGUE
SALIDA PARA DESAGÜES
SALIDAS PARA DESAGÜE 2"
REGISTRO 2''
SUMIDERO 2''
SUMIDERO 3''
SUMIDERO 4''
SALIDAS PARA VENTILACIONES
SALIDA PARA VENTILACIÓN DE 2"
SOMBRERO DE VENTILACIÓN DE PVC 4"
OTROS
REGISTRO ROSCADO TIPO DADO DE 6" BRONCE
REDES AGUA
TUBERIA PVC C-10 DE 4" MONTANTES
TUBERIA PVC C-10 DE 3" MONTANTES
TUBERIA PVC C-10 DE 2 1/2" MONTANTES
TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA
TUBERIA PVC C-10 DE 1 1/2" MONTANTES
TUBERIA PVC C-10 DE 1 1/4"
RED DE DISTRIBUCIÓN
TUBERÍA DE 1" PVC-C10 ROSCADA
TUBERÍA DE 3/4" PVC-C10 ROSCADA
TUBERÍA DE 1/2" PVC-C10 ROSCADA
SALIDAS
SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 1/2"
SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES ELÉCTRICOS)
SALIDA PARA AGUA FRIA TUBERIA PVC C-10 3/4" (MEDIDORES)
VÁLVULAS
VÁLVULA ESFÉRICA DE 1/2" BRONCE
SISTEMA AGUA CALIENTE
RED DE DISTRIBUCION
VÁLVULA ESFÉRICA DE 1/2''
SALIDA DE AGUA CALIENTE DE 1/2 CPVC
INSTALACIÓN DE CISTERNA
CUARTO
CISTERNADEDEBOMBA Y TANQUE
AGUA POTABLE ELEVADO
Y CONTRA INCENDIO, BRIDAS SCH-40, VÁLVULAS, PRUEBAS, REBOSES. ETC
DESINFECCIÓN DE CISTERNAS.
MEDIDORES
MEDIDORES 3/4"
MEDIDORES 1"
COLGADORES
COLGADOR METÁLICO PARA COLECTORES HORIZONTALES
ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES
VARIOS
PRUEBA HIDRÁULICA DESAGÜE
PRUEBA HIDRÁULICA PARA AGUA PVC - CPVC
INST. DE APARATOS SANITARIOS SOLO M. O.
INSTALACIÓN DE INODOROS
INSTALACIÓN DE LAVADERO CARA
INSTALACIÓN DE COCINA
INSTALACIÓN DE ROPA
INSTALACIÓN DE DUCHAS MEZCLADORAS
SUMINISTRO E INSTALACION DE REGISTROS Y SUMIDEROS
INSTALACIÓN DE GRIFOS BOTADEROS
INSTALACIÓN DE REGISTRO 2"
INSTALACIÓN DE REGISTRO 3"
INSTALACIÓN DE SUMIDERO 2"
INSTALACIÓN DE SUMIDERO 3"
INSTALACION DE REGISTRO 6"
INSTALACIONES ELECTRICAS
SALIDA DE ALUMBRADO
SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS
SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS
SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM
SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS
SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS
SALIDAS PARA ALUMBRADO EN PARED
SALIDA PARA LUMINARIAS DE EMERGENCIA
SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO
SALIDA DE INTERRUPTORES
INTERRUPTOR UNIPOLAR DE 1 GOLPE
INTERRUPTOR UNIPOLAR DE 2 GOLPES
INTERRUPTOR SIMPLE CONMUTADOR
INTERRUPTOR DOBLE CONMUTADOR
PULSADOR
PULSADOR (casco)
TIMBRE
SALIDA DE TOMACORRIENTES
SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso)
SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA
SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA
TUBERIA - INST. ELÉCTRICAS
TUBERIA PVC-P 25 mmø (1")
TUBERIA PVC-P 35 mmø (1.1/4")
TUBERIA PVC-P 40 mmø (1.1/2")
CAJAS DE PASE - INST. ELÉCTRICAS
CAJA DE PASE 100x100x100mm
BANDEJAS METÁLICAS PARA ENERGÍA
BANDEJA METALICA 1000x100mm
BANDEJA METALICA 300x100mm VERTICAL
CODO HORIZONTAL DE 1000x100mm
TEE HORIZONTAL DE 1000x100mm
TEE HORIZONTAL DE 800x600X300X100mm
TEE HORIZONTAL DE 600X300X100mm
CODO HORIZONTAL DE 300x100mm
ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO
TABLEROS ELÉCTRICOS
TABLERO DE SERVICIOS GENERALES TSG
TABLERO DE SOTANO-1
TABLERO DE SERVICIOS GENERALES TSG-2
TABLERO DE SERVICIOS GENERALES TG -SUM1
TABLERO DE SERVICIOS GENERALES TG-ASC-1
TABLERO DE SERVICIOS GENERALES TG-ASC-2
SUB TABLERO DE ASCENSORES
TABLERO TD-SUM-1,2,3,4
TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1
TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2
TABLERO DE DISTRIBUCION TD-ACI-1,2,3,4 (POR EQUIPADOR)
TABLERO DE DISTRIBUCION TF-C0 (POR EQUIPADOR)
TABLERO DE DISTRIBUCION TC-ACELEROGRAFO
TABLERO T-EXT-1, 2 (POR EQUIPADOR)
TABLERO DE DISTRIBUCION DEL CUARTO DE BOMBAS T-B (POR EQUIPADOR)
TABLERO DE CONTROL DE BOMBA DE DESAGÜE TC-BD (POR EQUIPADOR)
TABLERO DE DISTRIBUCIÓN DE BOMBAS CONTRA INCENDIO T-BACI (POR EQUIPADOR)
ALIMENTADORES ELÉCTRICOS
CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2)
CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG)
CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2)
CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I)
CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1)
CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1)
CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2)
CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1)
CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1)
CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2)
CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA)
CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO)
CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL)
CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1)
CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1)
CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1)
CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2)
CIRCUITOS DERIVADOS
CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO)
CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS)
CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (HALL)
CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA)
CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA)
CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES)
SALIDA DE CIRCUITO DERIVADO DE ENERGIA
SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - SÓTANOS
SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN)
SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESCALERAS
SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS
SALIDA DE BOMBA DE AGUA DE 7HP
SALIDA DE BOMBA DE DESAGUE
SALIDA DE BOMBA DE SUMIDERO
SALIDA DE CONTROL DE NIVEL
SALIDA PARA BOMBA JOCKEY
SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP
SALIDA DE FUERZA PARA ASCENSOR
SALIDA DE FUERZA PARA MOTOR INYECCION
SALIDA DE FUERZA PARA MOTOR EXTRACCION
SALIDA DE FUERZA PARA PUERTA SECCIONABLE
SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INCLUYE ITM 2X20AMP
SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP)
SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP)
SALIDA DE FUERZA PARA CAMPANA EXTRACTORA
SALIDA DE FUERZA PARA CAMPANA EXTRACTORA
SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP)
SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP)
SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO
COMUNICACIONES
SALIDA PARA INTERCOMUNICADOR
SALIDA PARA TELEFONO
SALIDA PARA TV
SALIDA PARA TELEPORTERO
SALIDA PARA SENSOR DE TEMPERATURA
SALIDA PARA SENSOR DE HUMO
SALIDA PARA CAMPANA ESTROBOSCOPICA
SALIDA PARA PULSADOR MANUAL
SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO
SALIDA PARA INTERCOMUNICADOR - PORTERO
SALIDA PARA SENSOR DE MONOXIDO
CAJAS DE PASE - COMUNICACIONES
CAJA DE PASE 150x150x100mm (1)
CAJA DE PASE 250x250x80mm (TV DPTOS)
CAJA DE PASE 250x250x80mm (TV DPTOS)
BANDEJA DE COMUNICACIONES 200x100
CURVAS DE BANDEJA PORTACABLE DE 200x100
TEE PARA BANDEJA PORTACABLE DE 200x100
ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO
TUBERIA - COMUNICACIONES
TUBERIA PVC-P 15 mmø (1/2")
TUBERIA PVC-P 20 mmø (3/4")
TUBERIA PVC-P 55 mmø ( 2")
SISTEMA DE TIERRA
POZO DE TIERRA COMUN
POZO DE TIERRA ASCENSORES
CABLE 1X25MM2 DESNUDO(T)
CABLE 1X50MM2 DESNUDO (T)
CABLE 1X70MM2 DESNUDO (T)
CAJA EQUIPOTENCIAL
CABLE 1X25MM2 DESNUDO(T) VERTICAL
PRUEBAS ELÉCTRICAS
PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS.
MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL Y ESTABILIZADO
MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS
PLANOS REPLANTEADOS
CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES
INSTALACIÓN
INSTALACION DE LUMINARIAS
CENTRO DE LUZ
BRAQUETE
LUZ DE EMERGENCIA
COSTO DIRECTO
IGV
GRAN TOTAL
STO DE OBRA
UND METRADO P.U. PARCIAL
-
M2 1,268.36 31.50 39,953.34
M2 1,268.36 15.20 19,279.07
M3 577.94 32.00 18,494.21
HM 70.00 165.00 11,550.00
-
-
-
M3 18.00 280.00 5,040.00
M2 42.50 36.00 1,530.00
UND. 561.00 2.97 1,666.17
KG 875.30 3.80 3,326.14
KG 1,650.30 3.80 6,271.14
M3 325.43 280.00 91,119.28

M2 245.35 36.84 9,038.69
KG 6,580.50 3.80 25,005.90
ML 1,275.17 9.67 12,330.89
ML 1,275.17 14.00 17,852.38
-
M2 193.25 1.75 338.19
UND 2.75 40.20 110.55
GLB 1.00 3,500.00 3,500.00
GLB 1.00 6,900.00 6,900.00
GLB 1.00 1,500.00 1,500.00
MES 4.00 2,500.00 10,000.00
GLB 1.00 13,000.00 13,000.00
GLB 1.00 5,500.00 5,500.00
-
-
M2 855.47 81.00 69,293.07
M2 1,744.70 86.00 150,044.20
M2 - 79.70 -
M 76.59 24.98 1,913.37
m 775.20 51.72 40,090.40
M -
M -
-
m2 1,499.89 35.63 53,444.06
- -
m2 45.71 25.00 1,142.87
m2 - 25.00 -
m2 84.86 28.02 2,378.21
m 109.80 55.28 6,069.74
m 153.72 13.42 2,062.77
m2 91.95 25.00 2,298.81
m2 97.56 40.40 3,941.46
m 17.43 12.79 222.96
m2 193.71 25.00 4,842.68
m2 514.46 25.00 12,861.50
m2 159.75 25.00 3,993.86
m 535.51 17.97 9,621.10
-
m2 2,988.40 13.00 38,849.25
m2 2,651.46 13.00 34,469.00
m2 2,458.31 13.00 31,957.98
m2 2,561.62 13.00 33,301.11
m2 1,993.00 13.00 25,908.96
m2 426.66 13.00 5,546.57
glb 1.00 2,525.00 2,525.00
glb 1.00 2,999.70 2,999.70
-
m2 12,617.00 10.00 126,170.00
-
m2 2,286.08 24.00 54,865.92
m2 2,066.37 24.00 49,592.82
m2 1,472.40 24.00 35,337.54
m2 250.00 24.00 6,000.00
m2 1,462.56 20.00 29,251.16
-
-
m2 1,030.83 47.62 49,091.06
m2 627.97 47.62 29,905.57
m2 2,103.43 47.62 100,170.80
m2 25.01 47.62 1,191.04
m2 3,554.15 47.62 169,248.66
m2 1,346.80 47.62 64,134.62
-
m 517.00 12.35 6,386.05
m 4.95 12.35 61.14
m 1,134.00 12.35 14,007.31
m 33.49 12.35 413.67
m 5,614.64 12.35 69,340.80
-
m2 195.69 47.62 9,319.39
m2 1,776.00 47.62 84,577.83
-
m 51.88 171.70 8,907.15
m 26.78 171.70 4,597.27
und 2.00 252.50 505.00
m 2.00 252.50 505.00
m 297.64 80.80 24,048.98
und 6.00 858.50 5,151.00
und 2.00 1,649.84 3,299.67
m 33.17 180.00 5,970.60
und 14.00 120.00 1,680.00
Und 2.00 150.00 300.00
und 1.00 180.00 180.00
und 1.00 1,550.00 1,550.00
und 2.00 1,550.00 3,100.00
und 56.00 1,550.00 86,800.00
und 1.00 1,550.00 1,550.00
und 2.00 2,000.00 4,000.00
und 1.00 2,500.00 2,500.00
-
-
und 94.00 275.00 25,850.00
und 176.00 275.00 48,400.44
und 192.00 275.00 52,801.32
und 2.00 7,499.25 14,998.50
und 660.00 - -
und 1,963.00 - -
-
m 200.00 180.00 36,000.00
m 313.60 220.00 68,992.00
-
m 64.52 318.00 20,517.36
m 590.47 318.00 187,769.33
-
m 418.28 311.28 130,203.03
-
- -
m2 2.00 1,600.60 3,201.21
und 1.00 1,270.32 1,270.32
und 1.00 1,693.76 1,693.76
m2 1.00 1,800.68 1,800.68
- - -
m2 1.00 3,297.91 3,297.91
m2 1.00 1,342.17 1,342.17
m2 1.00 1,994.08 1,994.08
m2 1.00 997.04 997.04
m2 1.00 1,687.30 1,687.30
m2 1.00 690.26 690.26
m2 1.00 594.39 594.39
m2 1.00 1,303.82 1,303.82
m2 3.00 11,500.00 34,500.00
- -
m2 33.84 327.74 11,090.81
m2 62.64 273.12 17,108.16
m2 8.40 477.96 4,014.85
m2 8.40 204.84 1,720.65
m2 8.40 136.56 1,147.10
m2 11.40 559.89 6,382.79
m2 0.60 409.68 245.81
m2 15.00 423.33 6,350.01
m2 3.00 314.09 942.26
m2 7.20 628.17 4,522.85
m2 3.60 491.61 1,769.81
m2 0.60 177.53 106.52
m2 7.80 409.68 3,195.49
m2 7.20 682.80 4,916.14
m2 7.20 409.68 2,949.68
m2 7.20 477.96 3,441.30
m2 72.00 68.81 4,954.25
-
und 201.00 250.00 50,250.00
und 209.95 460.00 96,577.00
und 106.00 141.20 14,967.20
und 94.00 180.63 16,979.22
-
jgo 201.00 60.60 12,180.60
und 201.00 12.12 2,436.12
und 401.00 66.08 26,497.13
-
und 201.00 160.00 32,160.00
und 185.00 190.00 35,150.00
und 94.00 157.56 14,810.64
und 106.00 20.00 2,120.00
und 586.00 66.08 38,721.49
-
m2 85.55 21.00 1,796.43
und 136.00 25.25 3,434.00
und 106.00 35.35 3,747.10
und 56.00 126.25 7,070.00
m 200.00 80.77 16,154.91
m2 5.00 40.35 201.74
UND 50.00 121.20 6,060.00
ml 64.00 42.50 2,720.00
ml 112.20 20.00 2,244.00
ml 90.00 23.00 2,070.00

ml 90.00 14.00 1,260.00
ml 90.00 23.00 2,070.00
-
m 37.00 73.30 2,712.10
m 85.00 57.30 4,870.50
m 14.00 37.10 519.40
m 35.00 27.30 955.50
m 10.00 23.10 231.00
-
m 24.00 117.30 2,815.20
m 18.50 97.30 1,800.05
m 2.00 77.30 154.60
m 47.00 57.30 2,693.10
m 30.00 37.10 1,113.00
m 23.50 31.50 740.25
m 63.00 30.50 1,921.50
-
pza 6.00 460.00 2,760.00
pza 1.00 660.00 660.00
pza 1.00 1,800.00 1,800.00
-
m 35.00 37.10 1,298.50
m 10.00 31.50 315.00
m 150.00 23.10 3,465.00
m 80.00 55.90 4,472.00
-
pto 57.00 77.10 4,394.70
pto 10.00 77.10 771.00
pto 8.00 77.10 616.80
pto 5.00 91.70 458.50
pto 2.00 101.80 203.60
-
pto 30.00 71.00 2,130.00
u 24.00 25.30 607.20
u 4.00 23.90 95.60
u 94.00 23.90 2,246.60
-
u 7.00 81.00 567.00
u 6.00 61.00 366.00
u 15.00 47.10 706.50
u 3.00 42.30 126.90
-
m 13.00 75.90 986.70
m 49.30 55.90 2,755.87
m 138.70 45.10 6,255.37
m 89.60 45.10 4,040.96
m 24.00 45.10 1,082.40
m 10.10 45.10 455.51
-
m 15.00 24.30 364.50
m 170.00 22.50 3,825.00
m 155.00 18.10 2,805.50
-
pto 120.00 81.60 9,792.00
pto 20.00 83.40 1,668.00
pto 60.00 83.40 5,004.00
-
u 69.00 85.10 5,871.90
-
-
u 22.00 89.10 1,960.20
pto 105.00 83.70 8,788.50
-
-
glb 1.00 10,000.00 10,000.00
-
unid 81.00 150.00 12,150.00
unid 13.00 385.00 5,005.00
-
u 325.00 27.10 8,807.50
u 148.00 27.10 4,010.80
-
glb 1.00 1,000.00 1,000.00
glb 1.00 1,000.00 1,000.00
-
u 201.00 20.00 4,020.00
u 201.00 20.00 4,020.00
u 94.00 20.00 1,880.00
u 107.00 20.00 2,140.00
u 185.00 20.00 3,700.00
-
u 31.00 30.00 930.00
u 350.00 30.00 10,500.00
u 60.00 30.00 1,800.00
u 550.00 30.00 16,500.00
u 31.00 30.00 930.00
u 8.00 120.00 960.00
pto 34.00 56.79 1,930.99

pto 36.00 56.79 2,044.58
pto 200.00 56.79 11,358.76
pto 77.00 56.79 4,373.12
pto 580.00 56.79 32,940.41
pto 19.00 56.79 1,079.08
pto 136.00 56.79 7,723.96
pto 3.00 56.79 170.38
- - -
pto 338.00 48.01 16,227.16
pto 24.00 53.46 1,283.07
pto 178.00 52.43 9,332.98
pto 128.00 67.07 8,585.37
pto 55.00 31.13 1,711.94
pto 9.00 31.13 280.14
pto 43.00 38.07 1,637.13
- - -
pto 52.00 51.66 2,686.19
pto 750.00 51.66 38,743.16
pto 58.00 51.05 2,960.74
- - -
ml 107.00 6.30 674.32
ml 3,141.00 9.21 28,927.42
ml 54.00 12.08 652.48
ml 66.00 39.24 2,589.75
ml 87.00 32.38 2,817.16
- - -
und 31.00 8.91 276.36
und 7.00 21.26 148.81
und 11.00 21.26 233.84
und 21.00 45.19 949.01
und 6.00 45.19 271.15
und 3.00 63.36 190.09
und 1.00 171.44 171.44
- - -
ml 9.00 61.72 555.46
ml 32.00 48.00 1,536.08
ml 18.00 41.15 740.61
ml 34.00 27.43 932.62
ml 62.00 27.43 1,700.66
und 2.00 54.86 109.72
und 1.00 54.86 54.86
und 1.00 54.86 54.86
und 1.00 54.86 54.86
und 1.00 54.86 54.86
ml 169.00 6.86 1,158.92
- - -
und 1.00 3,668.76 3,668.76
und 1.00 672.04 672.04
und 1.00 672.04 672.04
und 1.00 672.04 672.04
und 1.00 672.04 672.04
und 1.00 672.04 672.04
Und 4.00 672.04 2,688.14
und 4.00 672.04 2,688.14
und 9.00 672.04 6,048.32
und 27.00 672.04 18,144.95
und 4.00 - -
und 1.00 - -
und 1.00 - -
und 2.00 - -
und 1.00 - -
und 1.00 - -
und 1.00 - -
- - -
ml 950.00 31.06 29,511.25
ml 985.00 31.06 30,598.51
ml 5,670.00 31.06 176,135.57
ml 29.00 31.06 900.87
ml 34.00 31.06 1,056.19
ml 77.00 31.06 2,391.96
ml 43.00 31.06 1,335.77
ml 29.00 31.06 900.87
ml 72.00 31.06 2,236.64
ml 39.00 31.06 1,211.51
ml 59.00 31.06 1,832.80
ml 77.00 31.06 2,391.96
ml 94.00 31.06 2,920.06
ml 6.00 31.06 186.39
ml 27.00 31.06 838.74
ml 31.00 31.06 963.00
ml 27.00 31.06 838.74
ml 9.00 31.06 279.58
ml 66.00 31.06 2,050.26
ml 84.00 31.06 2,609.42
ml 35.00 31.06 1,087.26
ml 61.00 31.06 1,894.93
ml 87.00 31.06 2,702.61
ml 46.00 31.06 1,428.97
ml 34.00 31.06 1,056.19
ml 51.00 31.06 1,584.29
ml 14.00 31.06 434.90
ml 31.00 31.06 963.00
- - -
ml 68.00 9.15 622.06
ml 148.00 9.15 1,353.89
ml 148.00 9.15 1,353.89
ml 143.00 9.15 1,308.15
ml 148.00 9.15 1,353.89
ml 148.00 9.15 1,353.89
- - -
pto 1.00 89.15 89.15
pto 9.00 89.15 802.33
pto 41.00 89.15 3,655.05
pto 140.00 89.15 12,480.65
pto 5.00 89.15 445.74
pto 4.00 89.15 356.59
pto 2.00 89.15 178.30
pto 7.00 89.15 624.03
pto 1.00 89.15 89.15
pto 1.00 89.15 89.15
pto 4.00 89.15 356.59
pto 4.00 89.15 356.59
pto 4.00 89.15 356.59
pto 1.00 89.15 89.15
pto 1.00 89.15 89.15
pto 14.00 89.15 1,248.07
pto 74.00 89.15 6,596.92
pto 14.00 89.15 1,248.07
pto 67.00 89.15 5,972.88
pto 14.00 89.15 1,248.07
pto 67.00 89.15 5,972.88
pto 1.00 89.15 89.15
- - -
pto 26.00 35.08 911.98
pto 25.00 35.08 876.90
pto 53.00 35.08 1,859.03
pto 1.00 35.08 35.08
pto 14.00 35.08 491.07
pto 18.00 35.08 631.37
pto 18.00 35.08 631.37
pto 18.00 35.08 631.37
pto 1.00 35.08 35.08
pto 1.00 35.08 35.08
pto 7.00 35.08 245.53
- - -
und 41.00 21.26 871.59
und 46.00 31.13 1,432.12
Und 14.00 31.13 435.86
Und 43.00 31.13 1,338.72
und 25.00 31.13 778.33
und 44.00 31.13 1,369.85
ml 81.00 54.86 4,443.66
und 1.00 54.86 54.86
und 2.00 54.86 109.72
ml 85.00 9.26 786.90
- - -
ml 2,577.00 3.42 8,800.55
ml 1,738.00 3.42 5,935.33
ml 187.00 9.21 1,722.20
ml 123.00 16.77 2,062.29
- - -
und - 891.48 -
und - 891.48 -
ml - 8.91 -
ml - 12.34 -
ml - 16.46 -
Und 4.00 260.59 1,042.34
ml 93.00 17.14 1,594.37
- - -
glb 1.00 1,028.63 1,028.63
glb 1.00 1,028.63 1,028.63
glb 1.00 1,028.63 1,028.63
glb 1.00 1,028.63 1,028.63
glb 1.00 1,714.38 1,714.38
- - -
- - -
und 433.00 13.72 5,938.60
und - 13.72 -
und 174.00 13.72 2,386.41
3,798,794.06
18% 683,782.93
4,482,576.99
PROYECTO ALAMEDA
CONTRATISTA: CONSTRUCTORA RIOTRANS PERÚ SAC VALORIZACION DE OBRAS CIVILES
PRESPUESTO CONTR S/. 3,798,794.06 VALORIZACION Nº 1

7/1/2021 AL 7/15/2021
PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR
DESCRIPCION UND METRADO P.U. PARCIAL
METRADO VALORIZACION METRADO VALORIZACION METRADO VALORIZACION % METRADO VALORIZACION
ITEM
01.00 PROYECTO ALAMEDA 7 100
01.01.03 MOVIMIENTO DE TIERRAS 2 28.571428571
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 - S/. - 1,014.69 S/. 31,962.67 1,014.69 S/. 31,962.67 80.0% 253.67 S/. 7,990.67
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 - S/. - 989.32 S/. 15,037.68 989.32 S/. 15,037.68 78.0% 279.04 S/. 4,241.40
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 - S/. - 462.36 S/. 14,795.37 462.36 S/. 14,795.37 80.0% 115.59 S/. 3,698.84 577.94 100
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 - S/. - 60.20 S/. 9,933.00 60.20 S/. 9,933.00 86.0% 9.80 S/. 1,617.00 20 3.46054289
01.01.05 OBRAS DE CONCRETO ARMADO
01.01.05.08 LOSAS
01.01.05.08.01 LOSA ALIGERADA h=20 cm - 100
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 5,040.00 16.86 #DIV/0!
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 - S/. - - S/. - - S/. - 0.00% 42.50 S/. 1,530.00
01.01.05.08.01.03 BOVEDILLAS TECHO DE 15 CM UND. 561.00 2.97 1,666.17 - S/. - - S/. - - S/. - 0.00% 561.00 S/. 1,666.17
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 - S/. - - S/. - - S/. - 0.00% 875.30 S/. 3,326.14
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 - S/. - - S/. - - S/. - 0.00% 1,650.30 S/. 6,271.14 930 100
01.01.05.12 LOSA DE ESTACIONAMIENTO / INGRESO / RAMPAS / CUARTO DE MAQUINAS
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 - S/. - 195.26 S/. 54,671.57 195.26 S/. 54,671.57 60.0% 130.17 S/. 36,447.71
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 - S/. - 171.75 S/. 6,327.09 171.75 S/. 6,327.09 70.0% 73.61 S/. 2,711.61
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 - S/. - - S/. - - S/. - 0.0% 6,580.50 S/. 25,005.90
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 - S/. - 892.62 S/. 8,631.63 892.62 S/. 8,631.63 70.0% 382.55 S/. 3,699.27
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 - S/. - 892.62 S/. 12,496.67 892.62 S/. 12,496.67 70.0% 382.55 S/. 5,355.71
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 - S/. - 135.28 S/. 236.73 135.28 S/. 236.73 70.0% 57.98 S/. 101.46
01.01.05.14.02 ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO UND 2.75 40.20 110.55 - S/. - - S/. - - S/. - 0.0% 2.75 S/. 110.55
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 - S/. - 0.60 S/. 2,100.00 0.60 S/. 2,100.00 60.0% 0.40 S/. 1,400.00
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 - S/. - 0.70 S/. 4,830.00 0.70 S/. 4,830.00 70.0% 0.30 S/. 2,070.00
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 - S/. - 0.10 S/. 150.00 0.10 S/. 150.00 10.0% 0.90 S/. 1,350.00
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 - S/. - 0.52 S/. 1,300.00 0.52 S/. 1,300.00 13.0% 3.48 S/. 8,700.00
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 - S/. - - S/. - - S/. - 0.0% 1.00 S/. 13,000.00
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 - S/. - - S/. - - S/. - 0.0% 1.00 S/. 5,500.00
01.02 ARQUITECTURA -
01.02.01 MUROS Y TABIQUES -
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 - S/. - 42.77 S/. 3,464.65 42.77 S/. 3,464.65 5.0% 812.70 S/. 65,828.42
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 - S/. - 52.34 S/. 4,501.33 52.34 S/. 4,501.33 3.0% 1,692.36 S/. 145,542.87
01.02.01.03 MURO ECONOBLOCK M2 - 79.70 -
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 - S/. - - S/. - - S/. - 0.0% 76.59 S/. 1,913.37
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 - S/. - 15.50 S/. 801.81 15.50 S/. 801.81 2.0% 759.70 S/. 39,288.60
01.02.01.05 SARDINEL DE VENTANA h=0.10 m M - - -
01.02.01.06 TABLERO DE CONCRETO COCINA M - - -
01.02.02 REVOQUES Y ENLUCIDOS - - - -
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 - S/. - - S/. - - S/. - 0.00% 1,499.89 S/. 53,444.06
01.02.02.02 TARRAJEO FROTACHADO MUROS INTERIORES
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 - S/. - 9.14 S/. 228.57 9.14 S/. 228.57 20.00% 36.57 S/. 914.30
01.02.02.03 TARRAJEO DE CIELORASO SUPER ESTRUCTURA m2 - 25.00 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 - S/. - 16.97 S/. 475.64 16.97 S/. 475.64 20.00% 67.89 S/. 1,902.57
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - - S/. - - S/. - 0.00% 109.80 S/. 6,069.74
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - - S/. - - S/. - 0.00% 153.72 S/. 2,062.77
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 - S/. - 13.79 S/. 344.82 13.79 S/. 344.82 15.00% 78.16 S/. 1,953.99
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 - S/. - - S/. - - S/. - 0.00% 97.56 S/. 3,941.46
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 - S/. - 2.61 S/. 33.44 2.61 S/. 33.44 15.00% 14.82 S/. 189.51
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 - S/. - 29.06 S/. 726.40 29.06 S/. 726.40 15.0% 164.65 S/. 4,116.28
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 - S/. - 77.17 S/. 1,929.23 77.17 S/. 1,929.23 15.0% 437.29 S/. 10,932.28
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 - S/. - 23.96 S/. 599.08 23.96 S/. 599.08 15.0% 135.79 S/. 3,394.78
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 - S/. - 42.84 S/. 769.69 42.84 S/. 769.69 8.0% 492.67 S/. 8,851.41
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 - S/. - 537.91 S/. 6,992.86 537.91 S/. 6,992.86 18.0% 2,450.49 S/. 31,856.38
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 - S/. - 477.26 S/. 6,204.42 477.26 S/. 6,204.42 18.0% 2,174.20 S/. 28,264.58
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 - S/. - 491.66 S/. 6,391.60 491.66 S/. 6,391.60 20.0% 1,966.64 S/. 25,566.38
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 - S/. - 512.32 S/. 6,660.22 512.32 S/. 6,660.22 20.0% 2,049.30 S/. 26,640.89
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 - S/. - 418.53 S/. 5,440.88 418.53 S/. 5,440.88 21.0% 1,574.47 S/. 20,468.08
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 - S/. - 85.33 S/. 1,109.31 85.33 S/. 1,109.31 20.0% 341.33 S/. 4,437.26
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,525.00
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,999.70
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 10.00 126,170.00 - S/. - - S/. - - S/. - 0.00% 12,617.00 S/. 126,170.00
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 - S/. - 1,600.26 S/. 38,406.14 1,600.26 S/. 38,406.14 70.0% 685.82 S/. 16,459.78 1200
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 - S/. - 929.87 S/. 22,316.77 929.87 S/. 22,316.77 45.0% 1,136.50 S/. 27,276.05
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 - S/. - 515.34 S/. 12,368.14 515.34 S/. 12,368.14 35.0% 957.06 S/. 22,969.40
01.02.05.04 CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS m2 250.00 24.00 6,000.00 - S/. - 250.00 S/. 6,000.00 250.00 S/. 6,000.00 100.0% - S/. -
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 - S/. - 555.77 S/. 11,115.44 555.77 S/. 11,115.44 38.0% 906.79 S/. 18,135.72
01.02.06 REVESTIMIENTOS DE PISOS
01.02.06.01 PISO PORCELANATO
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 - S/. - 206.17 S/. 9,818.21 206.17 S/. 9,818.21 20.0% 824.67 S/. 39,272.85
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 - S/. - 125.59 S/. 5,981.11 125.59 S/. 5,981.11 20.0% 502.37 S/. 23,924.46
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - - S/. - - S/. - 0.0% 2,103.43 S/. 100,170.80
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - - S/. - - S/. - 0.0% 25.01 S/. 1,191.04
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 - S/. - 71.08 S/. 3,384.97 71.08 S/. 3,384.97 2.0% 3,483.07 S/. 165,863.68
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - - S/. - - S/. - 0.0% 1,346.80 S/. 64,134.62
01.02.06.02 CONTRAZOCALOS
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 - S/. - 67.21 S/. 830.19 67.21 S/. 830.19 13.00% 449.79 S/. 5,555.86
01.02.06.02.02 CONTRAZOCALO CERAMICO (BAÑOS) m 4.95 12.35 61.14 - S/. - 0.64 S/. 7.95 0.64 S/. 7.95 13.00% 4.31 S/. 53.19
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - - S/. - - S/. - 0.00% 1,134.00 S/. 14,007.31
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - - S/. - - S/. - 0.00% 33.49 S/. 413.67
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 - S/. - 56.15 S/. 693.41 56.15 S/. 693.41 1.00% 5,558.49 S/. 68,647.40
01.02.06.03 ZOCALOS
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 - S/. - - S/. - - S/. - 0.00% 195.69 S/. 9,319.39
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 - S/. - - S/. - - S/. - 0.00% 1,776.00 S/. 84,577.83
01.02.07 CARPINTERIA METALICA
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 - S/. - 25.94 S/. 4,453.58 25.94 S/. 4,453.58 50.00% 25.94 S/. 4,453.58
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 - S/. - - S/. - - S/. - 0.00% 26.78 S/. 4,597.27
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 - S/. - 29.76 S/. 2,404.90 29.76 S/. 2,404.90 10.00% 267.87 S/. 21,644.08
01.02.07.05 ESCALERA DE GATO A CTO MAQUINA und 6.00 858.50 5,151.00 - S/. - - S/. - - S/. - 0.00% 6.00 S/. 5,151.00
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,299.67
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 - S/. - - S/. - - S/. - 0.00% 33.17 S/. 5,970.60
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,680.00
01.02.07.09 REJILLA METALICA 0.6X0.60 m Und 2.00 150.00 300.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 300.00
01.02.07.10 REJILLA METALICA 0.8X0.80 m und 1.00 180.00 180.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 180.00
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,550.00
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 4,000.00
01.02.08 CARPINTERIA DE MADERA
01.02.08.01 PUERTAS
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 - S/. - 3.76 S/. 1,034.00 3.76 S/. 1,034.00 4.00% 90.24 S/. 24,816.00
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 14,998.50
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. -
01.02.08.02 MUEBLES DE MELAMINE
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 180.00 36,000.00 - S/. - - S/. - - S/. - 0.00% 200.00 S/. 36,000.00
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 220.00 68,992.00 - S/. - - S/. - - S/. - 0.00% 313.60 S/. 68,992.00
01.02.08.02.03 CLOSET INCLUYE PUERTAS
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 318.00 20,517.36 - S/. - - S/. - - S/. - 0.00% 64.52 S/. 20,517.36
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 318.00 187,769.33 - S/. - - S/. - - S/. - 0.00% 590.47 S/. 187,769.33
01.02.09 TABLEROS
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 - S/. - - S/. - - S/. - 0.00% 418.28 S/. 130,203.03
01.02.10 VIDRIOS Y CRISTALES
01.02.10.01 PUERTAS
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,201.21
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,270.32
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,693.76
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,800.68
01.02.10.02 MAMPARA DE CRISTAL TEMPLADO INCOLORO
01.02.10.02.02 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1 m2 1.00 3,297.91 3,297.91 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,297.91
01.02.10.02.05 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-4 m2 1.00 997.04 997.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 997.04
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 - S/. - - S/. - - S/. - 0.00% 3.00 S/. 34,500.00
01.02.10.03 VENTANA DE CRISTAL CRUDO CON BASTIDORES DE ALUMINIO
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 - S/. - 10.15 S/. 3,327.24 10.15 S/. 3,327.24 30.0% 23.69 S/. 7,763.57
01.02.10.02.14 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-4 m2 8.40 204.84 1,720.65 - S/. - 2.69 S/. 550.61 2.69 S/. 550.61 32.0% 5.71 S/. 1,170.04
01.02.10.02.15 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-5 m2 8.40 136.56 1,147.10 - S/. - 2.69 S/. 367.07 2.69 S/. 367.07 32.0% 5.71 S/. 780.03
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-7 m2 0.60 409.68 245.81 - S/. - 0.19 S/. 78.66 0.19 S/. 78.66 32.0% 0.41 S/. 167.15
01.02.10.02.19 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-9 m2 3.00 314.09 942.26 - S/. - 0.96 S/. 301.52 0.96 S/. 301.52 32.0% 2.04 S/. 640.74
01.02.10.02.21 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-11 m2 3.60 491.61 1,769.81 - S/. - 1.08 S/. 530.94 1.08 S/. 530.94 30.0% 2.52 S/. 1,238.87
01.02.10.02.22 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-12 m2 0.60 177.53 106.52 - S/. - - S/. - - S/. - 0.0% 0.60 S/. 106.52
01.02.11 APARATOS SANITARIOS
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 50,250.00
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 - S/. - - S/. - - S/. - 0.00% 209.95 S/. 96,577.00
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 14,967.20
01.02.11.04 LAVADERO DE ACERO INOXIDABLE UNA POZA und 94.00 180.63 16,979.22 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 16,979.22
01.02.12 ACCESORIOS SANITARIOS
01.02.12.01 JUEGO DE ACCESORIOS (PAPELERA, JABONERA, TOALLERO) jgo 201.00 60.60 12,180.60 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 12,180.60
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 2,436.12
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 - S/. - - S/. - - S/. - 0.00% 401.00 S/. 26,497.13
01.02.13 GRIFERIAS
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO PARA LAVATORIO und 201.00 160.00 32,160.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 32,160.00
01.02.13.02 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO CON TELEFONO PARA DUCHAS und 185.00 190.00 35,150.00 - S/. - - S/. - - S/. - 0.00% 185.00 S/. 35,150.00
01.02.13.03 GRIFERIA AL MUEBLE LAVADERO COCINA 1 POZA und 94.00 157.56 14,810.64 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 14,810.64
01.02.13.04 GRIFERIA PARA LAVADERO DE ROPA (GRIFO DE RIEGO) und 106.00 20.00 2,120.00 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 2,120.00
01.02.13.05 INSTALACION DE GRIFERIAS und 586.00 66.08 38,721.49 - S/. - - S/. - - S/. - 0.00% 586.00 S/. 38,721.49
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 - S/. - - S/. - - S/. - 0.00% 85.55 S/. 1,796.43
01.02.14.02 NUMEROS CROMADOS ( DPTOS, DEPOSITOS Y PUERTAS A CALLE) und 136.00 25.25 3,434.00 - S/. - - S/. - - S/. - 0.00% 136.00 S/. 3,434.00
01.02.14.03 NUMEROS PLASTICOS PARA PISOS und 106.00 35.35 3,747.10 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 3,747.10
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 - S/. - - S/. - - S/. - 0.00% 56.00 S/. 7,070.00
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 - S/. - - S/. - - S/. - 0.00% 200.00 S/. 16,154.91
01.02.14.06 LADRILLO PASTELERO 0.25x0.25x0.03 m. ASENTADO CON MORTERO 1:4 m2 5.00 40.35 201.74 - S/. - - S/. - - S/. - 0.00% 5.00 S/. 201.74
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 - S/. - - S/. - - S/. - 0.00% 50.00 S/. 6,060.00
01.02.14.08 TAPA JUNTAS ENTRE EDIFICIOS ml 64.00 42.50 2,720.00 - S/. - - S/. - - S/. - 0.00% 64.00 S/. 2,720.00
01.02.14.09 TAPA JUNTAS ENTRE PISOS ml 112.20 20.00 2,244.00 - S/. - - S/. - - S/. - 0.00% 112.20 S/. 2,244.00
01.03 INSTALACIONES SANITARIAS
01.03.01 DESAGUE
01.03.01.01 TRABAJOS PRELIMINARES
01.03.01.01.01 EXCAVACION DE ZANJAS ml 90.00 23.00 2,070.00 - S/. - 63.00 S/. 1,449.00 63.00 S/. 1,449.00 70.00% 27.00 S/. 621.00
01.03.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS ml 90.00 14.00 1,260.00 - S/. - 63.00 S/. 882.00 63.00 S/. 882.00 70.00% 27.00 S/. 378.00
01.03.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO ml 90.00 23.00 2,070.00 - S/. - 64.80 S/. 1,490.40 64.80 S/. 1,490.40 72.00% 25.20 S/. 579.60
01.03.01.01.04 TUBERÍA COLGADA
01.03.01.01.05 TUBERIA PVC PESADO DESAGUE D = 8" m 37.00 73.30 2,712.10 - S/. - - S/. - - S/. - 0.00% 37.00 S/. 2,712.10
01.03.01.01.06 TUBERIA PVC PESADO DESAGUE D = 6" m 85.00 57.30 4,870.50 - S/. - - S/. - - S/. - 0.00% 85.00 S/. 4,870.50
01.03.01.01.07 TUBERÍA PVC PESADO DESAGUE D = 4" m 14.00 37.10 519.40 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 519.40
01.03.01.01.08 TUBERIA PVC PESADO DESAGUE D = 3" m 35.00 27.30 955.50 - S/. - - S/. - - S/. - 0.00% 35.00 S/. 955.50
01.03.01.01.09 TUBERÍA PVC PESADO DESAGUE D = 2" m 10.00 23.10 231.00 - S/. - - S/. - - S/. - 0.00% 10.00 S/. 231.00
01.03.01.01.10 COLECTORES ENTERRADOS/EMPOTRADOS
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC-SAP m 24.00 117.30 2,815.20 - S/. - - S/. - - S/. - 0.00% 24.00 S/. 2,815.20
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-SAP m 2.00 77.30 154.60 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 154.60
01.03.01.01.15 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC- SAP m 30.00 37.10 1,113.00 - S/. - - S/. - - S/. - 0.00% 30.00 S/. 1,113.00
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC- SAP m 23.50 31.50 740.25 - S/. - 16.45 S/. 518.18 16.45 S/. 518.18 70.00% 7.05 S/. 222.08
01.03.01.01.17 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 2" PVC- SAP m 63.00 30.50 1,921.50 - S/. - 44.10 S/. 1,345.05 44.10 S/. 1,345.05 70.00% 18.90 S/. 576.45
01.03.01.01.18 CAJAS DE REGISTRO Y REBOSE
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4" pza 6.00 460.00 2,760.00 - S/. - 4.80 S/. 2,208.00 4.80 S/. 2,208.00 80.00% 1.20 S/. 552.00
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA pza 1.00 660.00 660.00 - S/. - 0.80 S/. 528.00 0.80 S/. 528.00 80.00% 0.20 S/. 132.00
01.03.01.01.21 BUZONETA DE 1.20 X 1.20 pza 1.00 1,800.00 1,800.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,800.00
01.03.01.01.22 MONTANTES
01.03.01.01.23 TUBERÍA DE 4" PVC-SAP PARA BAJADA DE DESAGÜE m 35.00 37.10 1,298.50 - S/. - 31.50 S/. 1,168.65 31.50 S/. 1,168.65 90.00% 3.50 S/. 129.85
01.03.01.01.24 TUBERIA DE 3" PVC SAC PARA BAJADA DE DESAGUE m 10.00 31.50 315.00 - S/. - 9.00 S/. 283.50 9.00 S/. 283.50 90.00% 1.00 S/. 31.50
01.03.01.01.25 TUBERIA DE 2" PVC-SAC PARA SUBIDA DE VENTILACION m 150.00 23.10 3,465.00 - S/. - 139.50 S/. 3,222.45 139.50 S/. 3,222.45 93.00% 10.50 S/. 242.55
01.03.01.01.26 TUBERÍA DE 3" PVC C-10 IMPULSIÓN DE DESAGUE m 80.00 55.90 4,472.00 - S/. - 72.00 S/. 4,024.80 72.00 S/. 4,024.80 90.00% 8.00 S/. 447.20
01.03.01.01.27 SALIDA PARA DESAGÜES
01.03.01.01.28 SALIDAS PARA DESAGÜE 2" pto 57.00 77.10 4,394.70 - S/. - 50.16 S/. 3,867.34 50.16 S/. 3,867.34 88.00% 6.84 S/. 527.36
01.03.01.01.29 REGISTRO 2'' pto 10.00 77.10 771.00 - S/. - - S/. - - S/. - 0.00% 10.00 S/. 771.00
01.03.01.01.30 SUMIDERO 2'' pto 8.00 77.10 616.80 - S/. - - S/. - - S/. - 0.00% 8.00 S/. 616.80
01.03.01.01.33 SALIDAS PARA VENTILACIONES
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 - S/. - - S/. - - S/. - 0.00% 30.00 S/. 2,130.00
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 - S/. - - S/. - - S/. - 0.00% 24.00 S/. 607.20
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 2,246.60
01.03.01.01.38 OTROS
01.03.01.01.39 REGISTRO ROSCADO TIPO DADO DE 6" BRONCE u 7.00 81.00 567.00 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 567.00
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 - S/. - 1.30 S/. 98.67 1.30 S/. 98.67 10.00% 11.70 S/. 888.03
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 - S/. - 4.93 S/. 275.59 4.93 S/. 275.59 10.00% 44.37 S/. 2,480.28
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 - S/. - 13.87 S/. 625.54 13.87 S/. 625.54 10.00% 124.83 S/. 5,629.83
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 - S/. - 8.96 S/. 404.10 8.96 S/. 404.10 10.00% 80.64 S/. 3,636.86
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 - S/. - 2.40 S/. 108.24 2.40 S/. 108.24 10.00% 21.60 S/. 974.16
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 - S/. - 1.01 S/. 45.55 1.01 S/. 45.55 10.00% 9.09 S/. 409.96
01.03.02.07 RED DE DISTRIBUCIÓN
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 - S/. - - S/. - - S/. - 0.00% 15.00 S/. 364.50
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 - S/. - - S/. - - S/. - 0.00% 170.00 S/. 3,825.00
01.03.02.10 TUBERÍA DE 1/2" PVC-C10 ROSCADA m 155.00 18.10 2,805.50 - S/. - - S/. - - S/. - 0.00% 155.00 S/. 2,805.50
01.03.02.11 SALIDAS
01.03.02.12 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 1/2" pto 120.00 81.60 9,792.00 - S/. - 99.60 S/. 8,127.36 99.60 S/. 8,127.36 83.00% 20.40 S/. 1,664.64
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES ELÉCTRICOS) pto 20.00 83.40 1,668.00 - S/. - 18.00 S/. 1,501.20 18.00 S/. 1,501.20 90.00% 2.00 S/. 166.80
01.03.02.14 SALIDA PARA AGUA FRIA TUBERIA PVC C-10 3/4" (MEDIDORES) pto 60.00 83.40 5,004.00 - S/. - 55.20 S/. 4,603.68 55.20 S/. 4,603.68 92.00% 4.80 S/. 400.32
01.03.04 VÁLVULAS
01.03.04.01 VÁLVULA ESFÉRICA DE 1/2" BRONCE u 69.00 85.10 5,871.90 - S/. - 57.96 S/. 4,932.40 57.96 S/. 4,932.40 84.00% 11.04 S/. 939.50
01.03.03 SISTEMA AGUA CALIENTE
01.03.03.01 RED DE DISTRIBUCION
01.03.03.01.01 VÁLVULA ESFÉRICA DE 1/2'' u 22.00 89.10 1,960.20 - S/. - 18.04 S/. 1,607.36 18.04 S/. 1,607.36 82.00% 3.96 S/. 352.84
01.03.03.01.02 SALIDA DE AGUA CALIENTE DE 1/2 CPVC pto 105.00 83.70 8,788.50 - S/. - 97.65 S/. 8,173.31 97.65 S/. 8,173.31 93.00% 7.35 S/. 615.20
01.03.04 INSTALACIÓN DE CISTERNA
01.03.04.01 CUARTO
CISTERNADEDEBOMBA Y TANQUE
01.03.04.02 DESINFECCIÓN DE CISTERNAS. glb 1.00 10,000.00 10,000.00 - S/. - 0.60 S/. 6,000.00 0.60 S/. 6,000.00 60.00% 0.40 S/. 4,000.00
01.03.05 MEDIDORES
01.03.05.01 MEDIDORES 3/4" unid 81.00 150.00 12,150.00 - S/. - - S/. - - S/. - 0.00% 81.00 S/. 12,150.00
01.03.05.02 MEDIDORES 1" unid 13.00 385.00 5,005.00 - S/. - - S/. - - S/. - 0.00% 13.00 S/. 5,005.00
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 - S/. - - S/. - - S/. - 0.00% 325.00 S/. 8,807.50
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 4,010.80
01.03.07 VARIOS
01.03.07.01 PRUEBA HIDRÁULICA DESAGÜE glb 1.00 1,000.00 1,000.00 - S/. - 0.30 S/. 300.00 0.30 S/. 300.00 30.00% 0.70 S/. 700.00
01.03.07.01 PRUEBA HIDRÁULICA PARA AGUA PVC - CPVC glb 1.00 1,000.00 1,000.00 - S/. - 0.30 S/. 300.00 0.30 S/. 300.00 30.00% 0.70 S/. 700.00
01.03.08 INST. DE APARATOS SANITARIOS SOLO M. O.
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 4,020.00
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 4,020.00
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 1,880.00
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 - S/. - - S/. - - S/. - 0.00% 107.00 S/. 2,140.00
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 - S/. - - S/. - - S/. - 0.00% 185.00 S/. 3,700.00
01.03.09 SUMINISTRO E INSTALACION DE REGISTROS Y SUMIDEROS
01.03.09.01 INSTALACIÓN DE GRIFOS BOTADEROS u 31.00 30.00 930.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 930.00
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 - S/. - - S/. - - S/. - 0.00% 350.00 S/. 10,500.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 - S/. - - S/. - - S/. - 0.00% 550.00 S/. 16,500.00
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 930.00
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 - S/. - - S/. - - S/. - 0.00% 8.00 S/. 960.00
01.05 INSTALACIONES ELECTRICAS
01.01 SALIDA DE ALUMBRADO
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 - S/. - 27.20 S/. 1,544.79 27.20 S/. 1,544.79 80.00% 6.80 S/. 386.20
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 - S/. - 28.80 S/. 1,635.66 28.80 S/. 1,635.66 80.00% 7.20 S/. 408.92
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 - S/. - 160.00 S/. 9,087.01 160.00 S/. 9,087.01 80.00% 40.00 S/. 2,271.75
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 - S/. - 61.60 S/. 3,498.50 61.60 S/. 3,498.50 80.00% 15.40 S/. 874.62
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 - S/. - 464.00 S/. 26,352.33 464.00 S/. 26,352.33 80.00% 116.00 S/. 6,588.08
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 - S/. - 15.20 S/. 863.27 15.20 S/. 863.27 80.00% 3.80 S/. 215.82
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 - S/. - 108.80 S/. 6,179.17 108.80 S/. 6,179.17 80.00% 27.20 S/. 1,544.79
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 - S/. - 2.40 S/. 136.31 2.40 S/. 136.31 80.00% 0.60 S/. 34.08
01.02 SALIDA DE INTERRUPTORES
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 - S/. - 236.60 S/. 11,359.01 236.60 S/. 11,359.01 70.00% 101.40 S/. 4,868.15
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 53.46 1,283.07 - S/. - 16.80 S/. 898.15 16.80 S/. 898.15 70.00% 7.20 S/. 384.92
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 - S/. - 124.60 S/. 6,533.08 124.60 S/. 6,533.08 70.00% 53.40 S/. 2,799.89
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 67.07 8,585.37 - S/. - 89.60 S/. 6,009.76 89.60 S/. 6,009.76 70.00% 38.40 S/. 2,575.61
01.02.05 PULSADOR pto 55.00 31.13 1,711.94 - S/. - 38.50 S/. 1,198.36 38.50 S/. 1,198.36 70.00% 16.50 S/. 513.58
01.02.06 PULSADOR (casco) pto 9.00 31.13 280.14 - S/. - 6.03 S/. 187.69 6.03 S/. 187.69 67.00% 2.97 S/. 92.44
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 - S/. - 30.10 S/. 1,145.99 30.10 S/. 1,145.99 70.00% 12.90 S/. 491.14
01.03 SALIDA DE TOMACORRIENTES
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 - S/. - - S/. - - S/. - 0.00% 52.00 S/. 2,686.19
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 - S/. - - S/. - - S/. - 0.00% 750.00 S/. 38,743.16
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 - S/. - - S/. - - S/. - 0.00% 58.00 S/. 2,960.74
01.04 TUBERIA - INST. ELÉCTRICAS
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 - S/. - 52.43 S/. 330.42 52.43 S/. 330.42 49.0% 54.57 S/. 343.90
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 - S/. - 565.38 S/. 5,206.94 565.38 S/. 5,206.94 18.0% 2,575.62 S/. 23,720.49
01.04.07 TUBERIA PVC-P 40 mmø (1.1/2") ml 54.00 12.08 652.48 - S/. - 25.38 S/. 306.66 25.38 S/. 306.66 47.0% 28.62 S/. 345.81
01.04.09 TUBERIA PVC-P 100 mmø (3") ml 66.00 39.24 2,589.75 - S/. - 35.64 S/. 1,398.46 35.64 S/. 1,398.46 54.0% 30.36 S/. 1,191.28
01.04.10 TUBERIA PVC-P 80 mmø (3") ml 87.00 32.38 2,817.16 - S/. - 48.72 S/. 1,577.61 48.72 S/. 1,577.61 56.0% 38.28 S/. 1,239.55
01.05 CAJAS DE PASE - INST. ELÉCTRICAS
01.05.01 CAJA DE PASE 100x100x100mm und 31.00 8.91 276.36 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 276.36
01.05.04 CAJA DE PASE 300x300x150mm und 21.00 45.19 949.01 - S/. - 18.90 S/. 854.11 18.90 S/. 854.11 90.00% 2.10 S/. 94.90
01.06 BANDEJAS METÁLICAS PARA ENERGÍA
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 555.46
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 - S/. - - S/. - - S/. - 0.00% 32.00 S/. 1,536.08
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 - S/. - - S/. - - S/. - 0.00% 62.00 S/. 1,700.66
01.06.06 CODO HORIZONTAL DE 1000x100mm und 2.00 54.86 109.72 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 109.72
01.06.07 TEE HORIZONTAL DE 1000x100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.08 TEE HORIZONTAL DE 800x600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.09 TEE HORIZONTAL DE 600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 - S/. - - S/. - - S/. - 0.00% 169.00 S/. 1,158.92
01.07 TABLEROS ELÉCTRICOS
01.07.01 TABLERO DE SERVICIOS GENERALES TSG und 1.00 3,668.76 3,668.76 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,668.76
01.07.02 TABLERO DE SOTANO-1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04
01.07.03 TABLERO DE SERVICIOS GENERALES TSG-2 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04
01.07.04 TABLERO DE SERVICIOS GENERALES TG -SUM1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04
01.07.05 TABLERO DE SERVICIOS GENERALES TG-ASC-1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04
01.07.07 SUB TABLERO DE ASCENSORES Und 4.00 672.04 2,688.14 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 2,688.14
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 672.04 2,688.14 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 2,688.14
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 - S/. - 1.80 S/. 1,209.66 1.80 S/. 1,209.66 20.00% 7.20 S/. 4,838.65
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 672.04 18,144.95 - S/. - 5.40 S/. 3,628.99 5.40 S/. 3,628.99 20.00% 21.60 S/. 14,515.96
01.08 ALIMENTADORES ELÉCTRICOS
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 950.00 31.06 29,511.25 - S/. - - S/. - - S/. - 0.00% 950.00 S/. 29,511.25
01.08.02 CABLE 2-1x16mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (3) ml 985.00 31.06 30,598.51 - S/. - - S/. - - S/. - 0.00% 985.00 S/. 30,598.51
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 - S/. - - S/. - - S/. - 0.00% 5,670.00 S/. 176,135.57
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 29.00 31.06 900.87 - S/. - - S/. - - S/. - 0.00% 29.00 S/. 900.87
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 34.00 31.06 1,056.19 - S/. - - S/. - - S/. - 0.00% 34.00 S/. 1,056.19
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 - S/. - - S/. - - S/. - 0.00% 77.00 S/. 2,391.96
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 31.06 1,335.77 - S/. - - S/. - - S/. - 0.00% 43.00 S/. 1,335.77
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 29.00 31.06 900.87 - S/. - - S/. - - S/. - 0.00% 29.00 S/. 900.87
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 - S/. - - S/. - - S/. - 0.00% 72.00 S/. 2,236.64
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 31.06 1,211.51 - S/. - - S/. - - S/. - 0.00% 39.00 S/. 1,211.51
01.08.14 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1) ml 6.00 31.06 186.39 - S/. - - S/. - - S/. - 0.00% 6.00 S/. 186.39
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 31.06 838.74 - S/. - - S/. - - S/. - 0.00% 27.00 S/. 838.74
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 963.00
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 31.06 838.74 - S/. - - S/. - - S/. - 0.00% 27.00 S/. 838.74
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 31.06 279.58 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 279.58
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 - S/. - - S/. - - S/. - 0.00% 66.00 S/. 2,050.26
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 87.00 31.06 2,702.61 - S/. - - S/. - - S/. - 0.00% 87.00 S/. 2,702.61
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 31.06 434.90 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 434.90
01.08.28 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2) ml 31.00 31.06 963.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 963.00
01.09 CIRCUITOS DERIVADOS
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 - S/. - - S/. - - S/. - 0.00% 68.00 S/. 622.06
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89
01.09.03 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (HALL) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89
01.09.04 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA) ml 143.00 9.15 1,308.15 - S/. - - S/. - - S/. - 0.00% 143.00 S/. 1,308.15
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89
01.10 SALIDA DE CIRCUITO DERIVADO DE ENERGIA
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - SÓTANOS pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 802.33
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESCALERAS pto 41.00 89.15 3,655.05 - S/. - - S/. - - S/. - 0.00% 41.00 S/. 3,655.05
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 - S/. - - S/. - - S/. - 0.00% 140.00 S/. 12,480.65
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 - S/. - - S/. - - S/. - 0.00% 5.00 S/. 445.74
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 178.30
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 624.03
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INCLUYE ITM 2X20AMP) pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.16 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07
01.10.19 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 67.00 89.15 5,972.88 - S/. - - S/. - - S/. - 0.00% 67.00 S/. 5,972.88
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP) pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.11 COMUNICACIONES
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 - S/. - - S/. - - S/. - 0.00% 26.00 S/. 911.98
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 - S/. - - S/. - - S/. - 0.00% 25.00 S/. 876.90
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 - S/. - - S/. - - S/. - 0.00% 53.00 S/. 1,859.03
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 491.07
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 245.53
01.12 CAJAS DE PASE - COMUNICACIONES
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 - S/. - - S/. - - S/. - 0.00% 41.00 S/. 871.59
01.12.02 CAJA DE PASE 200x200x100mm und 46.00 31.13 1,432.12 - S/. - 36.80 S/. 1,145.70 36.80 S/. 1,145.70 80.00% 9.20 S/. 286.42
01.12.03 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 14.00 31.13 435.86 - S/. - 6.02 S/. 187.42 6.02 S/. 187.42 43.00% 7.98 S/. 248.44
01.12.04 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 43.00 31.13 1,338.72 - S/. - 38.70 S/. 1,204.85 38.70 S/. 1,204.85 90.00% 4.30 S/. 133.87
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 - S/. - - S/. - - S/. - 0.00% 44.00 S/. 1,369.85
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 - S/. - - S/. - - S/. - 0.00% 81.00 S/. 4,443.66
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 109.72
01.12.09 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 85.00 9.26 786.90 - S/. - - S/. - - S/. - 0.00% 85.00 S/. 786.90
01.13 TUBERIA - COMUNICACIONES
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 - S/. - 1,726.59 S/. 5,896.37 1,726.59 S/. 5,896.37 67.00% 850.41 S/. 2,904.18
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 - S/. - 1,390.40 S/. 4,748.26 1,390.40 S/. 4,748.26 80.00% 347.60 S/. 1,187.07
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 - S/. - 123.42 S/. 1,136.65 123.42 S/. 1,136.65 66.00% 63.58 S/. 585.55
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 - S/. - 98.40 S/. 1,649.83 98.40 S/. 1,649.83 80.00% 24.60 S/. 412.46
01.14 SISTEMA DE TIERRA
01.14.01 POZO DE TIERRA COMUN und - 891.48 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.14.02 POZO DE TIERRA ASCENSORES und - 891.48 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.14.03 CABLE 1X25MM2 DESNUDO(T) ml - 8.91 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.14.04 CABLE 1X50MM2 DESNUDO (T) ml - 12.34 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.14.05 CABLE 1X70MM2 DESNUDO (T) ml - 16.46 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 1,042.34
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 - S/. - 74.40 S/. 1,275.50 74.40 S/. 1,275.50 80.00% 18.60 S/. 318.87
01.15 PRUEBAS ELÉCTRICAS
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 - S/. - 0.80 S/. 822.90 0.80 S/. 822.90 80.00% 0.20 S/. 205.73
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL Y ESTABILIZADO glb 1.00 1,028.63 1,028.63 - S/. - 0.80 S/. 822.90 0.80 S/. 822.90 80.00% 0.20 S/. 205.73
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 - S/. - 0.80 S/. 822.90 0.80 S/. 822.90 80.00% 0.20 S/. 205.73
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 - S/. - 0.80 S/. 822.90 0.80 S/. 822.90 80.00% 0.20 S/. 205.73
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,714.38
01.16 INSTALACIÓN
01.16.01 INSTALACION DE LUMINARIAS
01.16.01.01 CENTRO DE LUZ und 433.00 13.72 5,938.60 - S/. - - S/. - - S/. - 0.00% 433.00 S/. 5,938.60
01.16.01.02 BRAQUETE und - 13.72 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.16.01.03 LUZ DE EMERGENCIA und 174.00 13.72 2,386.41 - S/. - - S/. - - S/. - 0.00% 174.00 S/. 2,386.41
COSTO TOTAL DIRECTO S/. 3,798,794.06 S/. - S/. 524,251.33 S/. 524,251.33 S/. 3,274,542.73
AMORTIZACION DE ADELANTO S/. 326,838.50 S/. - S/. 45,105.24 S/. 45,105.24 S/. 45,105.24
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. - S/. 479,146.09 S/. 479,146.09 S/. 3,274,542.73
IGV S/. 624,952.00 S/. - S/. 86,246.30 S/. 86,246.30 S/. 589,417.69
TOTAL DE VALORIZACION S/. 4,096,907.56 S/. - S/. 565,392.38 S/. 565,392.38 S/. 3,863,960.42
PORCENTAJE DE AVANCE MENSUAL 13.80%
PORCENTAJE DE AVANCE ACUMULADO 13.80%
COSTO DIRECTO S/ 524,251.33

AMOTIZACION DE ADELANTO S/. 45,105.24
GASTOS GENERALES S/. -
SUBTOTAL 479,146.09
DESCUENTO DE MATERIAL
DSCTO EPP :
SUB TOTAL S/: S/. 479,146.09
IGV S/: 18% S/. 86,246.30
TOTAL A PAGAR S/. 565,392.38
PROYECTO ALAMEDA

7/15/2021 AL 7/31/2021

ITEM
01.00 PROYECTO ALAMEDA 7 100
01.01.03 MOVIMIENTO DE TIERRAS 2 28.571428571
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,014.69 S/. 31,962.67 200.35 S/. 6,311.03 1,215.04 S/. 38,273.70 95.8% 53.32 S/. 1,679.64 200.35 1,415.39 112%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 989.32 S/. 15,037.68 256.33 S/. 3,896.22 1,245.65 S/. 18,933.89 98.2% 22.71 S/. 345.18 256.33 1,501.98 118%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 462.36 S/. 14,795.37 46.24 S/. 1,479.54 508.59 S/. 16,274.90 88.0% 69.35 S/. 2,219.30 75.36 583.95 101% 577.94 100
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 60.20 S/. 9,933.00 2.80 S/. 462.00 63.00 S/. 10,395.00 90.0% 7.00 S/. 1,155.00 9.80 72.80 104% 20 3.46054289
01.01.05.08 LOSAS
01.01.05.08.01 LOSA ALIGERADA h=20 cm - 100
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 5,040.00 - - 0% 16.86 #DIV/0!
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 - S/. - - S/. - - S/. - 0.00% 42.50 S/. 1,530.00 - - 0%
01.01.05.08.01.03 BOVEDILLAS TECHO DE 15 CM UND. 561.00 2.97 1,666.17 - S/. - - S/. - - S/. - 0.00% 561.00 S/. 1,666.17 - - 0%
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 - S/. - - S/. - - S/. - 0.00% 875.30 S/. 3,326.14 - - 0%
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 - S/. - - S/. - - S/. - 0.00% 1,650.30 S/. 6,271.14 - - 0% 930 100
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 195.26 S/. 54,671.57 85.36 S/. 23,900.80 280.62 S/. 78,572.37 86.2% 44.81 S/. 12,546.91 85.36 365.98 112%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 171.75 S/. 6,327.09 48.56 S/. 1,788.95 220.31 S/. 8,116.04 89.8% 25.05 S/. 922.66 48.56 268.87 110%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 - S/. - 3,589.66 S/. 13,640.71 3,589.66 S/. 13,640.71 54.5% 2,990.84 S/. 11,365.19 3,589.66 7,179.32 109%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 892.62 S/. 8,631.63 259.88 S/. 2,513.04 1,152.50 S/. 11,144.67 90.4% 122.67 S/. 1,186.23 259.88 1,412.38 111%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 892.62 S/. 12,496.67 266.33 S/. 3,728.62 1,158.95 S/. 16,225.29 90.9% 116.22 S/. 1,627.09 266.33 1,425.28 112%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 135.28 S/. 236.73 45.65 S/. 79.89 180.93 S/. 316.62 93.6% 12.33 S/. 21.57 45.65 226.58 117%
01.01.05.14.02 ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO UND 2.75 40.20 110.55 - S/. - 2.00 S/. 80.40 2.00 S/. 80.40 72.7% 0.75 S/. 30.15 2.00 4.00 145%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 0.60 S/. 2,100.00 - S/. - 0.60 S/. 2,100.00 60.0% 0.40 S/. 1,400.00 - 0.60 60%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.70 S/. 4,830.00 0.10 S/. 690.00 0.80 S/. 5,520.00 80.0% 0.20 S/. 1,380.00 0.30 1.10 110%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 0.10 S/. 150.00 - S/. - 0.10 S/. 150.00 10.0% 0.90 S/. 1,350.00 - 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 0.52 S/. 1,300.00 1.50 S/. 3,750.00 2.02 S/. 5,050.00 50.5% 1.98 S/. 4,950.00 1.50 3.52 88%
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 - S/. - 0.50 S/. 6,500.00 0.50 S/. 6,500.00 50.0% 0.50 S/. 6,500.00 1.00 1.50 150%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 - S/. - 0.40 S/. 2,200.00 0.40 S/. 2,200.00 40.0% 0.60 S/. 3,300.00 0.40 0.80 80%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 42.77 S/. 3,464.65 68.44 S/. 5,543.45 111.21 S/. 9,008.10 13.0% 744.26 S/. 60,284.97 52.33 163.54 19%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 52.34 S/. 4,501.33 183.19 S/. 15,754.64 235.53 S/. 20,255.97 13.5% 1,509.17 S/. 129,788.23 150.00 385.53 22%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 - S/. - 23.50 S/. 587.08 23.50 S/. 587.08 30.7% 53.09 S/. 1,326.30 23.50 47.00 61%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 15.50 S/. 801.81 350.00 S/. 18,100.67 365.50 S/. 18,902.48 47.1% 409.70 S/. 21,187.92 350.00 715.50 92%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 - S/. - 119.99 S/. 4,275.53 119.99 S/. 4,275.53 8.00% 1,379.90 S/. 49,168.54 100.00 219.99 15%
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 9.14 S/. 228.57 23.55 S/. 588.75 32.69 S/. 817.32 71.51% 13.02 S/. 325.55 23.55 56.24 123%
01.02.02.03 TARRAJEO DE CIELORASO SUPER ESTRUCTURA m2 - 25.00 - - S/. - - S/. - - S/. - - S/. -
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 16.97 S/. 475.64 35.66 S/. 999.35 52.63 S/. 1,474.99 62.02% 32.23 S/. 903.22 35.66 88.29 104%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - - S/. - - S/. - 0.00% 109.80 S/. 6,069.74 - - 0%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - - S/. - - S/. - 0.00% 153.72 S/. 2,062.77 - - 0%
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 13.79 S/. 344.82 - S/. - 13.79 S/. 344.82 15.00% 78.16 S/. 1,953.99 - 13.79 15%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 - S/. - 45.33 S/. 1,831.36 45.33 S/. 1,831.36 46.46% 52.23 S/. 2,110.11 45.33 90.66 93%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 2.61 S/. 33.44 6.54 S/. 83.66 9.15 S/. 117.10 52.52% 8.28 S/. 105.86 6.54 15.69 90%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 29.06 S/. 726.40 6.33 S/. 158.25 35.39 S/. 884.65 18.3% 158.32 S/. 3,958.03 6.33 41.72 22%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 77.17 S/. 1,929.23 189.55 S/. 4,738.75 266.72 S/. 6,667.98 51.8% 247.74 S/. 6,193.53 189.55 456.27 89%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 23.96 S/. 599.08 85.32 S/. 2,133.00 109.28 S/. 2,732.08 68.4% 50.47 S/. 1,261.78 85.32 194.60 122%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 42.84 S/. 769.69 256.35 S/. 4,605.63 299.19 S/. 5,375.32 55.9% 236.32 S/. 4,245.78 256.35 555.54 104%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 537.91 S/. 6,992.86 657.45 S/. 8,546.83 1,195.36 S/. 15,539.70 40.0% 1,793.04 S/. 23,309.55 1,235.48 2,430.84 81%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 477.26 S/. 6,204.42 1,113.61 S/. 14,476.98 1,590.88 S/. 20,681.40 60.0% 1,060.58 S/. 13,787.60 1,865.44 3,456.32 130%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 491.66 S/. 6,391.60 491.66 S/. 6,391.60 983.32 S/. 12,783.19 40.0% 1,474.98 S/. 19,174.79 1,245.55 2,228.87 91%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 512.32 S/. 6,660.22 512.32 S/. 6,660.22 1,024.65 S/. 13,320.44 40.0% 1,536.97 S/. 19,980.67 756.55 1,781.20 70%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 418.53 S/. 5,440.88 378.67 S/. 4,922.70 797.20 S/. 10,363.59 40.0% 1,195.80 S/. 15,545.38 563.22 1,360.42 68%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 85.33 S/. 1,109.31 85.33 S/. 1,109.31 170.66 S/. 2,218.63 40.0% 256.00 S/. 3,327.94 203.45 374.11 88%
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,525.00 - - 0%
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,999.70 - - 0%
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 10.00 126,170.00 - S/. - 800.00 S/. 8,000.00 800.00 S/. 8,000.00 6.34% 11,817.00 S/. 118,170.00 800.00 1,600.00 13%
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 1,600.26 S/. 38,406.14 235.66 S/. 5,655.84 1,835.92 S/. 44,061.98 80.3% 450.16 S/. 10,803.94 235.66 2,071.58 91% 1200
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 929.87 S/. 22,316.77 654.87 S/. 15,716.88 1,584.74 S/. 38,033.65 76.7% 481.63 S/. 11,559.17 654.87 2,239.61 108%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 515.34 S/. 12,368.14 256.55 S/. 6,157.20 771.89 S/. 18,525.34 52.4% 700.51 S/. 16,812.20 256.55 1,028.44 70%
01.02.05.04 CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS m2 250.00 24.00 6,000.00 250.00 S/. 6,000.00 - S/. - 250.00 S/. 6,000.00 100.0% - S/. - - 250.00 100%
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 555.77 S/. 11,115.44 753.24 S/. 15,064.80 1,309.01 S/. 26,180.24 89.5% 153.55 S/. 3,070.92 753.24 2,062.25 141%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 206.17 S/. 9,818.21 206.17 S/. 9,818.21 412.33 S/. 19,636.42 40.0% 618.50 S/. 29,454.64 235.33 647.66 63%
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 125.59 S/. 5,981.11 62.80 S/. 2,990.56 188.39 S/. 8,971.67 30.0% 439.58 S/. 20,933.90 89.56 277.95 44%
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - - S/. - - S/. - 0.0% 2,103.43 S/. 100,170.80 - - 0%
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - - S/. - - S/. - 0.0% 25.01 S/. 1,191.04 - - 0%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 71.08 S/. 3,384.97 302.00 S/. 14,381.24 373.08 S/. 17,766.21 10.5% 3,181.07 S/. 151,482.44 302.00 675.08 19%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - - S/. - - S/. - 0.0% 1,346.80 S/. 64,134.62 - - 0%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 67.21 S/. 830.19 83.65 S/. 1,033.26 150.86 S/. 1,863.44 29.18% 366.14 S/. 4,522.61 83.65 234.51 45%
01.02.06.02.02 CONTRAZOCALO CERAMICO (BAÑOS) m 4.95 12.35 61.14 0.64 S/. 7.95 4.31 S/. 53.19 4.95 S/. 61.14 100.00% - S/. - 4.31 9.26 187%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - - S/. - - S/. - 0.00% 1,134.00 S/. 14,007.31 - - 0%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - - S/. - - S/. - 0.00% 33.49 S/. 413.67 - - 0%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 56.15 S/. 693.41 490.00 S/. 6,051.50 546.15 S/. 6,744.91 9.73% 5,068.49 S/. 62,595.90 490.00 1,036.15 18%
01.02.06.03 ZOCALOS
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 - S/. - - S/. - - S/. - 0.00% 195.69 S/. 9,319.39 - - 0%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 - S/. - - S/. - - S/. - 0.00% 1,776.00 S/. 84,577.83 - - 0%
01.02.07 CARPINTERIA METALICA
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 25.94 S/. 4,453.58 14.30 S/. 2,455.31 40.24 S/. 6,908.89 77.57% 11.64 S/. 1,998.27 14.30 54.54 105%
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 - S/. - - S/. - - S/. - 0.00% 26.78 S/. 4,597.27 11.25 11.25 42%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00 - 0%
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00 - 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 29.76 S/. 2,404.90 - S/. - 29.76 S/. 2,404.90 10.00% 267.87 S/. 21,644.08 29.76 10%
01.02.07.05 ESCALERA DE GATO A CTO MAQUINA und 6.00 858.50 5,151.00 - S/. - 2.00 S/. 1,717.00 2.00 S/. 1,717.00 33.33% 4.00 S/. 3,434.00 2.00 4.00 67%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,299.67 1.00 1.00 50%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 - S/. - 29.85 S/. 5,373.54 29.85 S/. 5,373.54 90.00% 3.32 S/. 597.06 33.10 62.95 190%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 - S/. - 10.50 S/. 1,260.00 10.50 S/. 1,260.00 75.00% 3.50 S/. 420.00 11.00 21.50 154%
01.02.07.09 REJILLA METALICA 0.6X0.60 m Und 2.00 150.00 300.00 - S/. - 1.00 S/. 150.00 1.00 S/. 150.00 50.00% 1.00 S/. 150.00 1.00 2.00 100%
01.02.07.10 REJILLA METALICA 0.8X0.80 m und 1.00 180.00 180.00 - S/. - 1.00 S/. 180.00 1.00 S/. 180.00 100.00% - S/. - 1.00 2.00 200%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,550.00 - - 0%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 4,000.00 - - 0%
01.02.08.01 PUERTAS
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 3.76 S/. 1,034.00 - S/. - 3.76 S/. 1,034.00 4.00% 90.24 S/. 24,816.00 10.00 13.76 15%
01.02.08.01.02 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-6 und 176.00 275.00 48,400.44 5.28 S/. 1,452.01 29.00 S/. 7,975.00 34.28 S/. 9,427.01 19.48% 141.72 S/. 38,973.43 29.00 63.28 36%
01.02.08.01.03 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-7 und 192.00 275.00 52,801.32 5.76 S/. 1,584.04 19.00 S/. 5,225.00 24.76 S/. 6,809.04 12.90% 167.24 S/. 45,992.28 19.00 43.76 23%
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 14,998.50 - - 0%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. - - - 0%
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - - - 0%
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 180.00 36,000.00 - S/. - 52.33 S/. 9,419.40 52.33 S/. 9,419.40 26.17% 147.67 S/. 26,580.60 52.33 104.66 52%
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 220.00 68,992.00 - S/. - 75.00 S/. 16,500.00 75.00 S/. 16,500.00 23.92% 238.60 S/. 52,492.00 75.00 150.00 48%
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 318.00 20,517.36 - S/. - - S/. - - S/. - 0.00% 64.52 S/. 20,517.36 - - 0%
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 318.00 187,769.33 - S/. - - S/. - - S/. - 0.00% 590.47 S/. 187,769.33 - - 0%
01.02.09 TABLEROS
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 - S/. - - S/. - - S/. - 0.00% 418.28 S/. 130,203.03 - - 0%
01.02.10 VIDRIOS Y CRISTALES
01.02.10.01 PUERTAS
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,201.21 - - 0%
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,270.32 - - 0%
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,693.76 - - 0%
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,800.68 - - 0%
01.02.10.02.02 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1 m2 1.00 3,297.91 3,297.91 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,297.91 - - 0%
01.02.10.02.05 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-4 m2 1.00 997.04 997.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 997.04 - - 0%
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 - S/. - - S/. - - S/. - 0.00% 3.00 S/. 34,500.00 - - 0%
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 10.15 S/. 3,327.24 13.20 S/. 4,326.20 23.35 S/. 7,653.44 69.0% 10.49 S/. 3,437.36 13.20 36.55 108%
01.02.10.02.13 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-3 m2 8.40 477.96 4,014.85 2.69 S/. 1,284.75 4.50 S/. 2,150.81 7.19 S/. 3,435.56 85.6% 1.21 S/. 579.28 4.50 11.69 139%
01.02.10.02.14 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-4 m2 8.40 204.84 1,720.65 2.69 S/. 550.61 4.56 S/. 934.07 7.25 S/. 1,484.67 86.3% 1.15 S/. 235.97 4.56 11.81 141%
01.02.10.02.15 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-5 m2 8.40 136.56 1,147.10 2.69 S/. 367.07 4.62 S/. 630.90 7.31 S/. 997.98 87.0% 1.09 S/. 149.12 4.62 11.93 142%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-7 m2 0.60 409.68 245.81 0.19 S/. 78.66 0.41 S/. 167.15 0.60 S/. 245.81 100.0% - S/. - 0.41 1.01 168%
01.02.10.02.19 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-9 m2 3.00 314.09 942.26 0.96 S/. 301.52 1.02 S/. 320.37 1.98 S/. 621.89 66.0% 1.02 S/. 320.37 1.02 3.00 100%
01.02.10.02.21 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-11 m2 3.60 491.61 1,769.81 1.08 S/. 530.94 1.65 S/. 811.16 2.73 S/. 1,342.11 75.8% 0.87 S/. 427.70 1.65 4.38 122%
01.02.10.02.22 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-12 m2 0.60 177.53 106.52 - S/. - 0.30 S/. 53.26 0.30 S/. 53.26 50.0% 0.30 S/. 53.26 0.30 0.60 100%
01.02.10.02.23 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-13 m2 7.80 409.68 3,195.49 2.50 S/. 1,022.56 1.30 S/. 532.58 3.80 S/. 1,555.14 48.7% 4.00 S/. 1,640.35 1.30 5.10 65%
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 50,250.00 - - 0%
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 - S/. - - S/. - - S/. - 0.00% 209.95 S/. 96,577.00 - - 0%
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 14,967.20 - - 0%
01.02.11.04 LAVADERO DE ACERO INOXIDABLE UNA POZA und 94.00 180.63 16,979.22 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 16,979.22 - - 0%
01.02.12.01 JUEGO DE ACCESORIOS (PAPELERA, JABONERA, TOALLERO) jgo 201.00 60.60 12,180.60 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 12,180.60 - - 0%
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 2,436.12 - - 0%
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 - S/. - - S/. - - S/. - 0.00% 401.00 S/. 26,497.13 - - 0%
01.02.13 GRIFERIAS
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO PARA LAVATORIO und 201.00 160.00 32,160.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 32,160.00 - - 0%
01.02.13.02 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO CON TELEFONO PARA DUCHAS und 185.00 190.00 35,150.00 - S/. - - S/. - - S/. - 0.00% 185.00 S/. 35,150.00 - - 0%
01.02.13.03 GRIFERIA AL MUEBLE LAVADERO COCINA 1 POZA und 94.00 157.56 14,810.64 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 14,810.64 - - 0%
01.02.13.04 GRIFERIA PARA LAVADERO DE ROPA (GRIFO DE RIEGO) und 106.00 20.00 2,120.00 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 2,120.00 - - 0%
01.02.13.05 INSTALACION DE GRIFERIAS und 586.00 66.08 38,721.49 - S/. - - S/. - - S/. - 0.00% 586.00 S/. 38,721.49 - - 0%
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 - S/. - - S/. - - S/. - 0.00% 85.55 S/. 1,796.43 - - 0%
01.02.14.02 NUMEROS CROMADOS ( DPTOS, DEPOSITOS Y PUERTAS A CALLE) und 136.00 25.25 3,434.00 - S/. - - S/. - - S/. - 0.00% 136.00 S/. 3,434.00 - - 0%
01.02.14.03 NUMEROS PLASTICOS PARA PISOS und 106.00 35.35 3,747.10 - S/. - - S/. - - S/. - 0.00% 106.00 S/. 3,747.10 - - 0%
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 - S/. - - S/. - - S/. - 0.00% 56.00 S/. 7,070.00 - - 0%
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 - S/. - - S/. - - S/. - 0.00% 200.00 S/. 16,154.91 - - 0%
01.02.14.06 LADRILLO PASTELERO 0.25x0.25x0.03 m. ASENTADO CON MORTERO 1:4 m2 5.00 40.35 201.74 - S/. - - S/. - - S/. - 0.00% 5.00 S/. 201.74 - - 0%
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 - S/. - - S/. - - S/. - 0.00% 50.00 S/. 6,060.00 - - 0%
01.02.14.08 TAPA JUNTAS ENTRE EDIFICIOS ml 64.00 42.50 2,720.00 - S/. - - S/. - - S/. - 0.00% 64.00 S/. 2,720.00 - - 0%
01.02.14.09 TAPA JUNTAS ENTRE PISOS ml 112.20 20.00 2,244.00 - S/. - - S/. - - S/. - 0.00% 112.20 S/. 2,244.00 - - 0%
01.03.01 DESAGUE
01.03.01.01.01 EXCAVACION DE ZANJAS ml 90.00 23.00 2,070.00 63.00 S/. 1,449.00 23.00 S/. 529.00 86.00 S/. 1,978.00 95.56% 4.00 S/. 92.00 23.00 109.00 121%
01.03.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS ml 90.00 14.00 1,260.00 63.00 S/. 882.00 23.00 S/. 322.00 86.00 S/. 1,204.00 95.56% 4.00 S/. 56.00 23.00 109.00 121%
01.03.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO ml 90.00 23.00 2,070.00 64.80 S/. 1,490.40 21.00 S/. 483.00 85.80 S/. 1,973.40 95.33% 4.20 S/. 96.60 21.00 106.80 119%
01.03.01.01.05 TUBERIA PVC PESADO DESAGUE D = 8" m 37.00 73.30 2,712.10 - S/. - 3.50 S/. 256.55 3.50 S/. 256.55 9.46% 33.50 S/. 2,455.55 3.50 7.00 19%
01.03.01.01.06 TUBERIA PVC PESADO DESAGUE D = 6" m 85.00 57.30 4,870.50 - S/. - 1.00 S/. 57.30 1.00 S/. 57.30 1.18% 84.00 S/. 4,813.20 1.00 2.00 2%
01.03.01.01.07 TUBERÍA PVC PESADO DESAGUE D = 4" m 14.00 37.10 519.40 - S/. - 10.50 S/. 389.55 10.50 S/. 389.55 75.00% 3.50 S/. 129.85 10.50 21.00 150%
01.03.01.01.08 TUBERIA PVC PESADO DESAGUE D = 3" m 35.00 27.30 955.50 - S/. - 8.00 S/. 218.40 8.00 S/. 218.40 22.86% 27.00 S/. 737.10 8.00 16.00 46%
01.03.01.01.09 TUBERÍA PVC PESADO DESAGUE D = 2" m 10.00 23.10 231.00 - S/. - - S/. - - S/. - 0.00% 10.00 S/. 231.00 - - 0%
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC-SAP m 24.00 117.30 2,815.20 - S/. - 8.00 S/. 938.40 8.00 S/. 938.40 33.33% 16.00 S/. 1,876.80 8.00 16.00 67%
01.03.01.01.12 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 10" PVC-SAP m 18.50 97.30 1,800.05 - S/. - 15.20 S/. 1,478.96 15.20 S/. 1,478.96 82.16% 3.30 S/. 321.09 15.20 30.40 164%
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-SAP m 2.00 77.30 154.60 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 154.60 - - 0%
01.03.01.01.14 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 6" PVC-SAP m 47.00 57.30 2,693.10 - S/. - - S/. - - S/. - 0.00% 47.00 S/. 2,693.10 - - 0%
01.03.01.01.15 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC- SAP m 30.00 37.10 1,113.00 - S/. - - S/. - - S/. - 0.00% 30.00 S/. 1,113.00 - - 0%
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC- SAP m 23.50 31.50 740.25 16.45 S/. 518.18 7.05 S/. 222.08 23.50 S/. 740.25 100.00% - S/. - 7.05 30.55 130%
01.03.01.01.17 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 2" PVC- SAP m 63.00 30.50 1,921.50 44.10 S/. 1,345.05 18.90 S/. 576.45 63.00 S/. 1,921.50 100.00% - S/. - 18.90 81.90 130%
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4" pza 6.00 460.00 2,760.00 4.80 S/. 2,208.00 - S/. - 4.80 S/. 2,208.00 80.00% 1.20 S/. 552.00 - 4.80 80%
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA pza 1.00 660.00 660.00 0.80 S/. 528.00 - S/. - 0.80 S/. 528.00 80.00% 0.20 S/. 132.00 - 0.80 80%
01.03.01.01.21 BUZONETA DE 1.20 X 1.20 pza 1.00 1,800.00 1,800.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,800.00 - - 0%
01.03.01.01.22 MONTANTES
01.03.01.01.23 TUBERÍA DE 4" PVC-SAP PARA BAJADA DE DESAGÜE m 35.00 37.10 1,298.50 31.50 S/. 1,168.65 3.50 S/. 129.85 35.00 S/. 1,298.50 100.00% - S/. - 3.50 38.50 110%
01.03.01.01.24 TUBERIA DE 3" PVC SAC PARA BAJADA DE DESAGUE m 10.00 31.50 315.00 9.00 S/. 283.50 1.00 S/. 31.50 10.00 S/. 315.00 100.00% - S/. - 1.00 11.00 110%
01.03.01.01.25 TUBERIA DE 2" PVC-SAC PARA SUBIDA DE VENTILACION m 150.00 23.10 3,465.00 139.50 S/. 3,222.45 10.50 S/. 242.55 150.00 S/. 3,465.00 100.00% - S/. - 10.50 160.50 107%
01.03.01.01.26 TUBERÍA DE 3" PVC C-10 IMPULSIÓN DE DESAGUE m 80.00 55.90 4,472.00 72.00 S/. 4,024.80 8.00 S/. 447.20 80.00
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 1.30 S/. 98.67 8.00 S/. 607.20 9.30 S/. 705.87 71.54% 3.70 S/. 280.83 8.00 17.30 133%
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 4.93 S/. 275.59 38.50 S/. 2,152.15 43.43 S/. 2,427.74 88.09% 5.87 S/. 328.13 38.50 81.93 166%
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 13.87 S/. 625.54 85.66 S/. 3,863.27 99.53 S/. 4,488.80 71.76% 39.17 S/. 1,766.57 85.66 185.19 134%
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 8.96 S/. 404.10 35.40 S/. 1,596.54 44.36 S/. 2,000.64 49.51% 45.24 S/. 2,040.32 35.40 79.76 89%
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 2.40 S/. 108.24 11.54 S/. 520.45 13.94 S/. 628.69 58.08% 10.06 S/. 453.71 11.54 25.48 106%
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 1.01 S/. 45.55 6.55 S/. 295.41 7.56 S/. 340.96 74.85% 2.54 S/. 114.55 6.55 14.11 140%
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 - S/. - - S/. - - S/. - 0.00% 15.00 S/. 364.50 - - 0%
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 - S/. - - S/. - - S/. - 0.00% 170.00 S/. 3,825.00 - - 0%
01.03.02.10 TUBERÍA DE 1/2" PVC-C10 ROSCADA m 155.00 18.10 2,805.50 - S/. - - S/. - - S/. - 0.00% 155.00 S/. 2,805.50 - - 0%
01.03.02.11 SALIDAS
01.03.02.12 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 1/2" pto 120.00 81.60 9,792.00 99.60 S/. 8,127.36 20.40 S/. 1,664.64 120.00 S/. 9,792.00 100.00% - S/. - 20.40 140.40 117%
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES ELÉCTRICOS) pto 20.00 83.40 1,668.00 18.00 S/. 1,501.20 2.00 S/. 166.80 20.00 S/. 1,668.00 100.00% - S/. - 2.00 22.00 110%
01.03.02.14 SALIDA PARA AGUA FRIA TUBERIA PVC C-10 3/4" (MEDIDORES) pto 60.00 83.40 5,004.00 55.20 S/. 4,603.68 4.80 S/. 400.32 60.00 S/. 5,004.00 100.00% - S/. - 4.80 64.80 108%
01.03.04 VÁLVULAS
01.03.04.01 VÁLVULA ESFÉRICA DE 1/2" BRONCE u 69.00 85.10 5,871.90 57.96 S/. 4,932.40 5.60 S/. 476.56 63.56 S/. 5,408.96 92.12% 5.44 S/. 462.94 5.60 69.16 100%
01.03.03.01.01 VÁLVULA ESFÉRICA DE 1/2'' u 22.00 89.10 1,960.20 18.04 S/. 1,607.36 2.50 S/. 222.75 20.54 S/. 1,830.11 93.36% 1.46 S/. 130.09 2.50 23.04 105%
01.03.03.01.02 SALIDA DE AGUA CALIENTE DE 1/2 CPVC pto 105.00 83.70 8,788.50 97.65 S/. 8,173.31 3.50 S/. 292.95 101.15 S/. 8,466.26 96.33% 3.85 S/. 322.25 3.50 104.65 100%
01.03.04 INSTALACIÓN DE CISTERNA -
01.03.04.01 CUARTO DE BOMBA Y TANQUE ELEVADO -
01.03.04.02 glb 1.00 10,000.00 10,000.00 0.60 S/. 6,000.00 0.40 S/. 4,000.00 1.00 S/. 10,000.00 100.00% - S/. - 0.40 1.40 140%
01.03.05 MEDIDORES -
01.03.05.01 MEDIDORES 3/4" unid 81.00 150.00 12,150.00 - S/. - - S/. - - S/. - 0.00% 81.00 S/. 12,150.00 52.00 52.00 64%
01.03.05.02 MEDIDORES 1" unid 13.00 385.00 5,005.00 - S/. - - S/. - - S/. - 0.00% 13.00 S/. 5,005.00 5.60 5.60 43%
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 - S/. - - S/. - - S/. - 0.00% 325.00 S/. 8,807.50 - - 0%
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 4,010.80 - - 0%
01.03.07 VARIOS
01.03.07.01 PRUEBA HIDRÁULICA DESAGÜE glb 1.00 1,000.00 1,000.00 0.30 S/. 300.00 0.70 S/. 700.00 1.00 S/. 1,000.00 100.00% - S/. - 0.70 1.70 170%
01.03.07.01 PRUEBA HIDRÁULICA PARA AGUA PVC - CPVC glb 1.00 1,000.00 1,000.00 0.30 S/. 300.00 0.70 S/. 700.00 1.00 S/. 1,000.00 100.00% - S/. - 0.70 1.70 170%
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 4,020.00 - - 0%
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 - S/. - - S/. - - S/. - 0.00% 201.00 S/. 4,020.00 - - 0%
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 - S/. - - S/. - - S/. - 0.00% 94.00 S/. 1,880.00 - - 0%
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 - S/. - - S/. - - S/. - 0.00% 107.00 S/. 2,140.00 - - 0%
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 - S/. - - S/. - - S/. - 0.00% 185.00 S/. 3,700.00 - - 0%
01.03.09.01 INSTALACIÓN DE GRIFOS BOTADEROS u 31.00 30.00 930.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 930.00 - - 0%
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 - S/. - - S/. - - S/. - 0.00% 350.00 S/. 10,500.00 - - 0%
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 - S/. - - S/. - - S/. - 0.00% 60.00 S/. 1,800.00 - - 0%
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 - S/. - - S/. - - S/. - 0.00% 550.00 S/. 16,500.00 - - 0%
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 - S/. - - S/. - - S/. - 0.00% 31.00 S/. 930.00 - - 0%
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 - S/. - - S/. - - S/. - 0.00% 8.00 S/. 960.00 - - 0%
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 27.20 S/. 1,544.79 3.40 S/. 193.10 30.60 S/. 1,737.89 90.00% 3.40 S/. 193.10 6.80 37.40 110%
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 28.80 S/. 1,635.66 3.60 S/. 204.46 32.40 S/. 1,840.12 90.00% 3.60 S/. 204.46 7.20 39.60 110%
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 160.00 S/. 9,087.01 20.00 S/. 1,135.88 180.00 S/. 10,222.89 90.00% 20.00 S/. 1,135.88 40.00 220.00 110%
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 61.60 S/. 3,498.50 7.70 S/. 437.31 69.30 S/. 3,935.81 90.00% 7.70 S/. 437.31 15.40 84.70 110%
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 464.00 S/. 26,352.33 58.00 S/. 3,294.04 522.00 S/. 29,646.37 90.00% 58.00 S/. 3,294.04 116.00 638.00 110%
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 15.20 S/. 863.27 - S/. - 15.20 S/. 863.27 80.00% 3.80 S/. 215.82 - 15.20 80%
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 108.80 S/. 6,179.17 - S/. - 108.80 S/. 6,179.17 80.00% 27.20 S/. 1,544.79 - 108.80 80%
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 2.40 S/. 136.31 - S/. - 2.40 S/. 136.31 80.00% 0.60 S/. 34.08 - 2.40 80%
01.02 SALIDA DE INTERRUPTORES -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 236.60 S/. 11,359.01 33.80 S/. 1,622.72 270.40 S/. 12,981.73 80.00% 67.60 S/. 3,245.43 101.40 371.80 110%
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 53.46 1,283.07 16.80 S/. 898.15 2.40 S/. 128.31 19.20 S/. 1,026.45 80.00% 4.80 S/. 256.61 7.20 26.40 110%
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 124.60 S/. 6,533.08 17.80 S/. 933.30 142.40 S/. 7,466.38 80.00% 35.60 S/. 1,866.60 53.40 195.80 110%
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 67.07 8,585.37 89.60 S/. 6,009.76 12.80 S/. 858.54 102.40 S/. 6,868.30 80.00% 25.60 S/. 1,717.07 38.40 140.80 110%
01.02.05 PULSADOR pto 55.00 31.13 1,711.94 38.50 S/. 1,198.36 5.50 S/. 171.19 44.00 S/. 1,369.55 80.00% 11.00 S/. 342.39 16.50 60.50 110%
01.02.06 PULSADOR (casco) pto 9.00 31.13 280.14 6.03 S/. 187.69 - S/. - 6.03 S/. 187.69 67.00% 2.97 S/. 92.44 - 6.03 67%
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 30.10 S/. 1,145.99 - S/. - 30.10 S/. 1,145.99 70.00% 12.90 S/. 491.14 - 30.10 70%
01.03 SALIDA DE TOMACORRIENTES -
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 - S/. - 20.80 S/. 1,074.48 20.80 S/. 1,074.48 40.00% 31.20 S/. 1,611.72 52.00 72.80 140%
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 - S/. - 300.00 S/. 15,497.26 300.00 S/. 15,497.26 40.00% 450.00 S/. 23,245.90 750.00 1,050.00 140%
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 - S/. - 23.20 S/. 1,184.30 23.20 S/. 1,184.30 40.00% 34.80 S/. 1,776.44 58.00 81.20 140%
01.04 TUBERIA - INST. ELÉCTRICAS -
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 52.43 S/. 330.42 46.50 S/. 293.04 98.93 S/. 623.46 92.5% 8.07 S/. 50.86 46.50 145.43 136%
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 565.38 S/. 5,206.94 1,568.77 S/. 14,447.78 2,134.15 S/. 19,654.72 67.9% 1,006.85 S/. 9,272.71 1,568.77 3,702.92 118%
01.04.07 TUBERIA PVC-P 40 mmø (1.1/2") ml 54.00 12.08 652.48 25.38 S/. 306.66 14.55 S/. 175.81 39.93 S/. 482.47 73.9% 14.07 S/. 170.01 14.55 54.48 101%
01.04.09 TUBERIA PVC-P 100 mmø (3") ml 66.00 39.24 2,589.75 35.64 S/. 1,398.46 12.50 S/. 490.48 48.14 S/. 1,888.95 72.9% 17.86 S/. 700.80 12.50 60.64 92%
01.05 CAJAS DE PASE - INST. ELÉCTRICAS -
01.05.01 CAJA DE PASE 100x100x100mm und 31.00 8.91 276.36 - S/. - 28.00 S/. 249.61 28.00 S/. 249.61 90.32% 3.00 S/. 26.74 28.00 56.00 181%
01.05.04 CAJA DE PASE 300x300x150mm und 21.00 45.19 949.01 18.90 S/. 854.11 2.00 S/. 90.38 20.90 S/. 944.49 99.52% 0.10 S/. 4.52 2.00 22.90 109%
01.05.07 CAJA DE PASE 1100x300x150mm und 1.00 171.44 171.44 - S/. - 1.00 S/. 171.44 1.00 S/. 171.44 100.00% - S/. - 1.00 2.00 200%
01.06 BANDEJAS METÁLICAS PARA ENERGÍA -
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 555.46 - - 0%
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 - S/. - - S/. - - S/. - 0.00% 32.00 S/. 1,536.08 - - 0%
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 - S/. - - S/. - - S/. - 0.00% 62.00 S/. 1,700.66 - - 0%
01.06.06 CODO HORIZONTAL DE 1000x100mm und 2.00 54.86 109.72 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 109.72 - - 0%
01.06.07 TEE HORIZONTAL DE 1000x100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86 - - 0%
01.06.08 TEE HORIZONTAL DE 800x600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86 - - 0%
01.06.09 TEE HORIZONTAL DE 600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86 - - 0%
01.06.10 CODO HORIZONTAL DE 300x100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86 - - 0%
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 - S/. - - S/. - - S/. - 0.00% 169.00 S/. 1,158.92 - - 0%
01.07 TABLEROS ELÉCTRICOS -
01.07.01 TABLERO DE SERVICIOS GENERALES TSG und 1.00 3,668.76 3,668.76 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,668.76 - - 0%
01.07.02 TABLERO DE SOTANO-1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04 - - 0%
01.07.03 TABLERO DE SERVICIOS GENERALES TSG-2 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04 - - 0%
01.07.04 TABLERO DE SERVICIOS GENERALES TG -SUM1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04 - - 0%
01.07.05 TABLERO DE SERVICIOS GENERALES TG-ASC-1 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04 - - 0%
01.07.06 TABLERO DE SERVICIOS GENERALES TG-ASC-2 und 1.00 672.04 672.04 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 672.04 - - 0%
01.07.07 SUB TABLERO DE ASCENSORES Und 4.00 672.04 2,688.14 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 2,688.14 - - 0%
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 672.04 2,688.14 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 2,688.14 - - 0%
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 1.80 S/. 1,209.66 - S/. - 1.80 S/. 1,209.66 20.00% 7.20 S/. 4,838.65 - 1.80 20%
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 672.04 18,144.95 5.40 S/. 3,628.99 - S/. - 5.40 S/. 3,628.99 20.00% 21.60 S/. 14,515.96 - 5.40 20%
01.08 ALIMENTADORES ELÉCTRICOS -
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 950.00 31.06 29,511.25 - S/. - 184.00 S/. 5,715.86 184.00 S/. 5,715.86 19.37% 766.00 S/. 23,795.39 184.00 368.00 39%
01.08.02 CABLE 2-1x16mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (3) ml 985.00 31.06 30,598.51 - S/. - 178.00 S/. 5,529.48 178.00 S/. 5,529.48
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 31.06 838.74 - S/. - 16.00 S/. 497.03 16.00 S/. 497.03 59.26% 11.00 S/. 341.71 16.00 32.00 119%
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 - S/. - 12.00 S/. 372.77 12.00 S/. 372.77 38.71% 19.00 S/. 590.23 12.00 24.00 77%
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 31.06 838.74 - S/. - 14.50 S/. 450.43 14.50 S/. 450.43 53.70% 12.50 S/. 388.31 14.50 29.00 107%
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 31.06 279.58 - S/. - 5.00 S/. 155.32 5.00 S/. 155.32 55.56% 4.00 S/. 124.26 5.00 10.00 111%
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 - S/. - 24.50 S/. 761.08 24.50 S/. 761.08 37.12% 41.50 S/. 1,289.18 24.50 49.00 74%
01.08.20 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-2) ml 84.00 31.06 2,609.42 - S/. - 65.30 S/. 2,028.51 65.30 S/. 2,028.51 77.74% 18.70 S/. 580.91 65.30 130.60 155%
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 35.00 31.06 1,087.26 - S/. - 21.20 S/. 658.57 21.20 S/. 658.57 60.57% 13.80 S/. 428.69 21.20 42.40 121%
01.08.22 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-4) ml 61.00 31.06 1,894.93 - S/. - 33.20 S/. 1,031.34 33.20 S/. 1,031.34 54.43% 27.80 S/. 863.59 33.20 66.40 109%
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 87.00 31.06 2,702.61 - S/. - 45.50 S/. 1,413.43 45.50 S/. 1,413.43 52.30% 41.50 S/. 1,289.18 45.50 91.00 105%
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 46.00 31.06 1,428.97 - S/. - 11.20 S/. 347.92 11.20 S/. 347.92 24.35% 34.80 S/. 1,081.04 11.20 22.40 49%
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 34.00 31.06 1,056.19 - S/. - 22.00 S/. 683.42 22.00 S/. 683.42 64.71% 12.00 S/. 372.77 22.00 44.00 129%
01.08.26 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-4) ml 51.00 31.06 1,584.29 - S/. - 31.50 S/. 978.53 31.50 S/. 978.53 61.76% 19.50 S/. 605.76 31.50 63.00 124%
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 31.06 434.90 - S/. - 8.50 S/. 264.05 8.50 S/. 264.05 60.71% 5.50 S/. 170.85 8.50 17.00 121%
01.08.28 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2) ml 31.00 31.06 963.00 - S/. - 14.00 S/. 434.90 14.00 S/. 434.90 45.16% 17.00 S/. 528.10 14.00 28.00 90%
01.09 CIRCUITOS DERIVADOS -
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 - S/. - - S/. - - S/. - 0.00% 68.00 S/. 622.06 - - 0%
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89 - - 0%
01.09.03 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (HALL) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89 - - 0%
01.09.04 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA) ml 143.00 9.15 1,308.15 - S/. - - S/. - - S/. - 0.00% 143.00 S/. 1,308.15 - - 0%
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89 - - 0%
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89 - - 0%
01.10 SALIDA DE CIRCUITO DERIVADO DE ENERGIA -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - SÓTANOS pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 802.33 - - 0%
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESCALERAS pto 41.00 89.15 3,655.05 - S/. - - S/. - - S/. - 0.00% 41.00 S/. 3,655.05 - - 0%
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 - S/. - - S/. - - S/. - 0.00% 140.00 S/. 12,480.65 - - 0%
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 - S/. - - S/. - - S/. - 0.00% 5.00 S/. 445.74 - - 0%
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59 - - 0%
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 178.30 - - 0%
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 624.03 - - 0%
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59 - - 0%
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59 - - 0%
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59 - - 0%
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INCLUYE ITM 2X20AMP) pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.10.16 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07 - - 0%
01.10.17 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 74.00 89.15 6,596.92 - S/. - - S/. - - S/. - 0.00% 74.00 S/. 6,596.92 - - 0%
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07 - - 0%
01.10.19 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 67.00 89.15 5,972.88 - S/. - - S/. - - S/. - 0.00% 67.00 S/. 5,972.88 - - 0%
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP) pto 14.00 89.15 1,248.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 1,248.07 - - 0%
01.10.21 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP) pto 67.00 89.15 5,972.88 - S/. - - S/. - - S/. - 0.00% 67.00 S/. 5,972.88 - - 0%
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15 - - 0%
01.11 COMUNICACIONES -
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 - S/. - - S/. - - S/. - 0.00% 26.00 S/. 911.98 - - 0%
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 - S/. - - S/. - - S/. - 0.00% 25.00 S/. 876.90 - - 0%
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 - S/. - - S/. - - S/. - 0.00% 53.00 S/. 1,859.03 - - 0%
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08 - - 0%
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 491.07 - - 0%
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37 - - 0%
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37 - - 0%
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37 - - 0%
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08 - - 0%
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08 - - 0%
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 245.53 - - 0%
01.12 CAJAS DE PASE - COMUNICACIONES -
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 - S/. - - S/. - - S/. - 0.00% 41.00 S/. 871.59 - - 0%
01.12.02 CAJA DE PASE 200x200x100mm und 46.00 31.13 1,432.12 36.80 S/. 1,145.70 9.20 S/. 286.42 46.00 S/. 1,432.12 100.00% - S/. - 9.20 55.20 120%
01.12.03 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 14.00 31.13 435.86 6.02 S/. 187.42 7.98 S/. 248.44 14.00 S/. 435.86 100.00% - S/. - 7.98 21.98 157%
01.12.04 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 43.00 31.13 1,338.72 38.70 S/. 1,204.85 4.30 S/. 133.87 43.00 S/. 1,338.72 100.00% - S/. - 4.30 47.30 110%
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 - S/. - 23.00 S/. 716.06 23.00 S/. 716.06 52.27% 21.00 S/. 653.79 23.00 46.00 105%
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 - S/. - - S/. - - S/. - 0.00% 81.00 S/. 4,443.66 - - 0%
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86 - - 0%
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 109.72 - - 0%
01.12.09 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 85.00 9.26 786.90 - S/. - - S/. - - S/. - 0.00% 85.00 S/. 786.90 - - 0%
01.13 TUBERIA - COMUNICACIONES -
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 1,726.59 S/. 5,896.37 563.33 S/. 1,923.79 2,289.92 S/. 7,820.16 88.86% 287.08 S/. 980.39 563.33 2,853.25 111%
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 1,390.40 S/. 4,748.26 256.40 S/. 875.61 1,646.80 S/. 5,623.88 94.75% 91.20 S/. 311.45 256.40 1,903.20 110%
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 98.40 S/. 1,649.83 12.55 S/. 210.42 110.95 S/. 1,860.25 90.20% 12.05 S/. 202.04 12.55 123.50 100%
01.14 SISTEMA DE TIERRA -
01.14.01 POZO DE TIERRA COMUN und - 891.48 - - S/. - - S/. - - S/. - - S/. - - -
01.14.02 POZO DE TIERRA ASCENSORES und - 891.48 - - S/. - - S/. - - S/. - - S/. - - -
01.14.03 CABLE 1X25MM2 DESNUDO(T) ml - 8.91 - - S/. - - S/. - - S/. - - S/. - - -
01.14.04 CABLE 1X50MM2 DESNUDO (T) ml - 12.34 - - S/. - - S/. - - S/. - - S/. - - -
01.14.05 CABLE 1X70MM2 DESNUDO (T) ml - 16.46 - - S/. - - S/. - - S/. - - S/. - - -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 - S/. - 2.00 S/. 521.17 2.00 S/. 521.17 50.00% 2.00 S/. 521.17 2.00 4.00 100%
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 74.40 S/. 1,275.50 12.50 S/. 214.30 86.90 S/. 1,489.79 93.44% 6.10 S/. 104.58 12.50 99.40 107%
01.15 PRUEBAS ELÉCTRICAS -
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.80 S/. 822.90 0.10 S/. 102.86 0.90 S/. 925.76 90.00% 0.10 S/. 102.86 0.10 1.00 100%
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL Y ESTABILIZADO glb 1.00 1,028.63 1,028.63 0.80 S/. 822.90 0.10 S/. 102.86 0.90 S/. 925.76 90.00% 0.10 S/. 102.86 0.10 1.00 100%
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 0.80 S/. 822.90 0.10 S/. 102.86 0.90 S/. 925.76 90.00% 0.10 S/. 102.86 0.10 1.00 100%
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.80 S/. 822.90 0.10 S/. 102.86 0.90 S/. 925.76 90.00% 0.10 S/. 102.86 0.10 1.00 100%
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,714.38 - - 0%
01.16 INSTALACIÓN -
01.16.01 INSTALACION DE LUMINARIAS -
01.16.01.01 CENTRO DE LUZ und 433.00 13.72 5,938.60 - S/. - - S/. - - S/. - 0.00% 433.00 S/. 5,938.60 - - 0%
01.16.01.02 BRAQUETE und - 13.72 - - S/. - - S/. - - S/. - - S/. - - -
01.16.01.03 LUZ DE EMERGENCIA und 174.00 13.72 2,386.41 - S/. - - S/. - - S/. - 0.00% 174.00 S/. 2,386.41 - - 0%
COSTO TOTAL DIRECTO S/. 3,798,794.06 S/. 524,251.33 S/. 465,475.13 S/. 989,726.46 S/. 2,809,067.60
AMORTIZACION DE ADELANTO S/. 326,838.50 S/. 45,105.24 S/. 40,048.29 S/. 85,153.53 S/. 241,684.97
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 479,146.09 S/. 425,426.84 S/. 904,572.93 S/. 2,567,382.63
IGV S/. 624,952.00 S/. 86,246.30 S/. 76,576.83 S/. 162,823.13 S/. 462,128.87
TOTAL DE VALORIZACION S/. 4,096,907.56 S/.
%
PROYECTO ALAMEDA

7/31/2021 AL 8/15/2021

ITEM
01.00 PROYECTO ALAMEDA
01.01.03 MOVIMIENTO DE TIERRAS
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,215.04 S/. 38,273.70 15.27 S/. 481.04 1,230.31 S/. 38,754.74 97% 38.05 S/. 1,198.60 1,245.04 98%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 1,245.65 S/. 18,933.89 3.00 S/. 45.60 1,248.65 S/. 18,979.49 98% 19.71 S/. 299.58 1,248.65 98%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 508.59 S/. 16,274.90 30.00 S/. 960.14 538.60 S/. 17,235.05 93% 39.35 S/. 1,259.16 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 63.00 S/. 10,395.00 3.00 S/. 494.85 66.00 S/. 10,889.85 94% 4.00 S/. 660.15 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01 LOSA ALIGERADA h=20 cm
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 5,040.00
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 - S/. - - S/. - - S/. - 0.00% 1,650.30 S/. 6,271.14
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 280.62 S/. 78,572.37 25.28 S/. 7,079.76 305.90 S/. 85,652.12 94% 19.53 S/. 5,467.16 302.62 93%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 220.31 S/. 8,116.04 - S/. - 220.31 S/. 8,116.04 90% 25.05 S/. 922.66 220.31 90%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 3,589.66 S/. 13,640.71 - S/. - 3,589.66 S/. 13,640.71 55% 2,990.84 S/. 11,365.19 3,589.66 55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,152.50 S/. 11,144.67 - S/. - 1,152.50 S/. 11,144.67 90% 122.67 S/. 1,186.23 1,152.50 90%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,158.95 S/. 16,225.29 - S/. - 1,158.95 S/. 16,225.29 91% 116.22 S/. 1,627.09 1,158.95 91%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 180.93 S/. 316.62 2.66 S/. 4.66 183.59 S/. 321.28 95% 9.66 S/. 16.91 185.93 96%
01.01.05.14.02 ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO UND 2.75 40.20 110.55 2.00 S/. 80.40 0.75 S/. 30.15 2.75 S/. 110.55 100% - S/. - 2.75 100%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 0.60 S/. 2,100.00 0.20 S/. 700.00 0.80 S/. 2,800.00 80% 0.20 S/. 700.00 0.70 70%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.80 S/. 5,520.00 0.10 S/. 690.00 0.90 S/. 6,210.00 90% 0.10 S/. 690.00 0.98 98%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 0.10 S/. 150.00 0.10 S/. 150.00 0.20 S/. 300.00 20% 0.80 S/. 1,200.00 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 2.02 S/. 5,050.00 0.50 S/. 1,250.00 2.52 S/. 6,300.00 63% 1.48 S/. 3,700.00 2.52 63%
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.50 S/. 6,500.00 - S/. - 0.50 S/. 6,500.00 50% 0.50 S/. 6,500.00 0.50 50%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 0.40 S/. 2,200.00 0.10 S/. 550.00 0.50 S/. 2,750.00 50% 0.50 S/. 2,750.00 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 111.21 S/. 9,008.10 316.52 S/. 25,638.44 427.74 S/. 34,646.54 50% 427.74 S/. 34,646.54 411.22 48%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 235.53 S/. 20,255.97 471.07 S/. 40,511.93 706.60 S/. 60,767.90 41% 1,038.10 S/. 89,276.30 735.53 42%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 23.50 S/. 587.08 - S/. - 23.50 S/. 587.08 31% 53.09 S/. 1,326.30 23.50 31%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 365.50 S/. 18,902.48 100.00 S/. 5,171.41 465.50 S/. 24,073.90 60% 309.70 S/. 16,016.51 465.50 60%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 119.99 S/. 4,275.53 329.98 S/. 11,757.69 449.97 S/. 16,033.22 30% 1,049.92 S/. 37,410.85 573.25 38%
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 32.69 S/. 817.32 - S/. - 32.69 S/. 817.32 71.51% 13.02 S/. 325.55 0%
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 52.63 S/. 1,474.99 - S/. - 52.63 S/. 1,474.99 62.02% 32.23 S/. 903.22 0%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - - S/. - - S/. - 0.00% 109.80 S/. 6,069.74 0%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - - S/. - - S/. - 0.00% 153.72 S/. 2,062.77 0%
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 13.79 S/. 344.82 - S/. - 13.79 S/. 344.82 15.00% 78.16 S/. 1,953.99 0%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 45.33 S/. 1,831.36 - S/. - 45.33 S/. 1,831.36 46.46% 52.23 S/. 2,110.11 0%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 9.15 S/. 117.10 - S/. - 9.15 S/. 117.10 52.52% 8.28 S/. 105.86 0%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 35.39 S/. 884.65 35.66 S/. 891.60 71.05 S/. 1,776.25 37% 122.66 S/. 3,066.43 71.05 37%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 266.72 S/. 6,667.98 100.00 S/. 2,500.03 366.72 S/. 9,168.00 71% 147.74 S/. 3,693.50 366.72 71%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 109.28 S/. 2,732.08 18.52 S/. 463.01 127.80 S/. 3,195.09 80% 31.95 S/. 798.77 134.28 84%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 299.19 S/. 5,375.32 50.00 S/. 898.29 349.19 S/. 6,273.61 65% 186.32 S/. 3,347.49 349.19 65%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 1,195.36 S/. 15,539.70 597.68 S/. 7,769.85 1,793.04 S/. 23,309.55 60% 1,195.36 S/. 15,539.70 2,055.36 69%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 1,590.88 S/. 20,681.40 199.00 S/. 2,586.95 1,789.87 S/. 23,268.35 68% 861.59 S/. 11,200.65 1,789.87 68%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 983.32 S/. 12,783.19 491.66 S/. 6,391.60 1,474.98 S/. 19,174.79 60% 983.32 S/. 12,783.19 1,683.32 68%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 1,024.65 S/. 13,320.44 780.55 S/. 10,147.09 1,805.19 S/. 23,467.53 70% 756.43 S/. 9,833.58 1,805.19 70%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 797.20 S/. 10,363.59 398.60 S/. 5,181.79 1,195.80 S/. 15,545.38 60% 797.20 S/. 10,363.59 1,377.20 69%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 170.66 S/. 2,218.63 - S/. - 170.66 S/. 2,218.63 40% 256.00 S/. 3,327.94 170.66 40%
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - - S/. - - S/. - 0% 1.00 S/. 2,525.00 - 0%
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - - S/. - - S/. - 0% 1.00 S/. 2,999.70 - 0%
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 10.00 126,170.00 800.00 S/. 8,000.00 1,092.55 S/. 10,925.50 1,892.55 S/. 18,925.50 15.00% 10,724.45 S/. 107,244.50
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 1,835.92 S/. 44,061.98 170.00 S/. 4,080.00 2,005.92 S/. 48,141.98 88% 280.16 S/. 6,723.94 2,005.92 88%
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 1,584.74 S/. 38,033.65 280.00 S/. 6,720.00 1,864.74 S/. 44,753.65 90% 201.63 S/. 4,839.17 1,864.74 90%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 771.89 S/. 18,525.34 - S/. - 771.89 S/. 18,525.34 52% 700.51 S/. 16,812.20 771.89 52%
01.02.05.04 CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS m2 250.00 24.00 6,000.00 250.00 S/. 6,000.00 - S/. - 250.00 S/. 6,000.00 100% - S/. - 250.00 100%
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 1,309.01 S/. 26,180.24 7.29 S/. 145.80 1,316.30 S/. 26,326.04 90% 146.26 S/. 2,925.12 1,345.56 92%
01.02.06 REVESTIMIENTOS DE PISOS #DIV/0!
01.02.06.01 PISO PORCELANATO #DIV/0!
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 412.33 S/. 19,636.42 65.55 S/. 3,121.83 477.89 S/. 22,758.26 46% 552.95 S/. 26,332.81 477.89 46%
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 188.39 S/. 8,971.67 42.56 S/. 2,026.97 230.95 S/. 10,998.64 37% 397.01 S/. 18,906.93 230.95 37%
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - - S/. - - S/. - 0% 2,103.43 S/. 100,170.80 - 0%
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - - S/. - - S/. - 0% 25.01 S/. 1,191.04 - 0%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 373.08 S/. 17,766.21 1,150.00 S/. 54,763.00 1,523.08 S/. 72,529.21 43% 2,031.07 S/. 96,719.44 1,523.08 43%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - - S/. - - S/. - 0% 1,346.80 S/. 64,134.62 - 0%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 150.86 S/. 1,863.44 - S/. - 150.86 S/. 1,863.44 29% 366.14 S/. 4,522.61 150.86 29%
01.02.06.02.02 CONTRAZOCALO CERAMICO (BAÑOS) m 4.95 12.35 61.14 4.95 S/. 61.14 - S/. - 4.95 S/. 61.14 100% - S/. - 4.95 100%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - - S/. - - S/. - 0% 1,134.00 S/. 14,007.31 - 0%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - - S/. - - S/. - 0% 33.49 S/. 413.67 - 0%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 546.15 S/. 6,744.91 86.36 S/. 1,066.55 632.51 S/. 7,811.45 11% 4,982.13 S/. 61,529.35 632.51 11%
01.02.06.03 ZOCALOS #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 - S/. - - S/. - - S/. - 0.00% 195.69 S/. 9,319.39 0%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 - S/. - - S/. - - S/. - 0.00% 1,776.00 S/. 84,577.83 0%
01.02.07 CARPINTERIA METALICA #DIV/0!
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 40.24 S/. 6,908.89 8.50 S/. 1,459.77 48.74 S/. 8,368.66 94% 3.14 S/. 538.49 48.74 94%
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 - S/. - - S/. - - S/. - 0% 26.78 S/. 4,597.27 - 0%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0% 2.00 S/. 505.00 - 0%
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0% 2.00 S/. 505.00 - 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 29.76 S/. 2,404.90 119.05 S/. 9,619.59 148.82 S/. 12,024.49 50% 148.82 S/. 12,024.49 209.76 70%
01.02.07.05 ESCALERA DE GATO A CTO MAQUINA und 6.00 858.50 5,151.00 2.00 S/. 1,717.00 4.00 S/. 3,434.00 6.00 S/. 5,151.00 100% - S/. - 6.00 100%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 - S/. - - S/. - - S/. - 0% 2.00 S/. 3,299.67 - 0%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 29.85 S/. 5,373.54 2.00 S/. 359.46 31.85 S/. 5,733.00 96% 1.32 S/. 237.60 31.85 96%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 10.50 S/. 1,260.00 2.00 S/. 240.00 12.50 S/. 1,500.00 89% 1.50 S/. 180.00 12.50 89%
01.02.07.09 REJILLA METALICA 0.6X0.60 m Und 2.00 150.00 300.00 1.00 S/. 150.00 1.00 S/. 150.00 2.00 S/. 300.00 100% - S/. - 2.00 100%
01.02.07.10 REJILLA METALICA 0.8X0.80 m und 1.00 180.00 180.00 1.00 S/. 180.00 - S/. - 1.00 S/. 180.00 100% - S/. - 1.00 100%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 - S/. - - S/. - - S/. - 0% 1.00 S/. 1,550.00 - 0%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 - S/. - - S/. - - S/. - 0% 2.00 S/. 4,000.00 - 0%
01.02.08.01 PUERTAS
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 3.76 S/. 1,034.00 15.00 S/. 4,125.00 18.76 S/. 5,159.00 20.0% 75.24 S/. 20,691.00 18.76 20%
01.02.08.01.02 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-6 und 176.00 275.00 48,400.44 34.28 S/. 9,427.01 3.00 S/. 825.00 37.28 S/. 10,252.01 21.2% 138.72 S/. 38,148.43 37.28 21%
01.02.08.01.03 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-7 und 192.00 275.00 52,801.32 24.76 S/. 6,809.04 14.00 S/. 3,850.00 38.76 S/. 10,659.04 20.2% 153.24 S/. 42,142.28 38.76 20%
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 - S/. - - S/. - - S/. - 0.0% 2.00 S/. 14,998.50 - 0%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. - 0%
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - 0%
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 180.00 36,000.00 52.33 S/. 9,419.40 8.50 S/. 1,530.00 60.83 S/. 10,949.40 30% 139.17 S/. 25,050.60 60.83 30%
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 220.00 68,992.00 75.00 S/. 16,500.00 13.00 S/. 2,860.00 88.00 S/. 19,360.00 28% 225.60 S/. 49,632.00 88.00 28%
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 318.00 20,517.36 - S/. - - S/. - - S/. - 0% 64.52 S/. 20,517.36 3.50 5%
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 318.00 187,769.33 - S/. - 47.24 S/. 15,021.55 47.24 S/. 15,021.55 8% 543.23 S/. 172,747.79 70.53 12%
01.02.09 TABLEROS #DIV/0!
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 - S/. - - S/. - - S/. - 0.00% 418.28 S/. 130,203.03 0%
01.02.10 VIDRIOS Y CRISTALES #DIV/0!
01.02.10.01 PUERTAS #DIV/0!
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,201.21 0%
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,270.32 0%
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,693.76 0%
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,800.68 0%
01.02.10.02 MAMPARA DE CRISTAL TEMPLADO INCOLORO #DIV/0!
01.02.10.02.02 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1 m2 1.00 3,297.91 3,297.91 - S/. - 1.00 S/. 3,297.91 1.00 S/. 3,297.91 100% - S/. - 1.00 100%
01.02.10.02.05 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-4 m2 1.00 997.04 997.04 - S/. - 1.00 S/. 997.04 1.00 S/. 997.04 100% - S/. - 1.00 100%
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 - S/. - - S/. - - S/. - 0% 1.00 S/. 690.26 1.00 100%
01.02.10.02.08 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-7 m2 1.00 594.39 594.39 - S/. - - S/. - - S/. - 0% 1.00 S/. 594.39 1.00 100%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 - S/. - - S/. - - S/. - 0% 1.00 S/. 1,303.82 1.00 100%
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 - S/. - - S/. - - S/. - 0.00% 3.00 S/. 34,500.00 - 0%
01.02.10.03 VENTANA DE CRISTAL CRUDO CON BASTIDORES DE ALUMINIO #DIV/0!
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 23.35 S/. 7,653.44 3.65 S/. 1,196.26 27.00 S/. 8,849.70 80% 6.84 S/. 2,241.10 27.00 80%
01.02.10.02.13 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-3 m2 8.40 477.96 4,014.85 7.19 S/. 3,435.56 - S/. - 7.19 S/. 3,435.56 86% 1.21 S/. 579.28 7.19 86%
01.02.10.02.15 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-5 m2 8.40 136.56 1,147.10 7.31 S/. 997.98 - S/. - 7.31 S/. 997.98 87% 1.09 S/. 149.12 7.31 87%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-7 m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100% - S/. - 0.60 100%
01.02.10.02.19 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-9 m2 3.00 314.09 942.26 1.98 S/. 621.89 0.42 S/. 131.92 2.40 S/. 753.81 80% 0.60 S/. 188.45 2.40 80%
01.02.10.02.21 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-11 m2 3.60 491.61 1,769.81 2.73 S/. 1,342.11 0.17 S/. 83.57 2.90 S/. 1,425.68 81% 0.70 S/. 344.13 2.90 81%
01.02.10.02.22 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-12 m2 0.60 177.53 106.52 0.30 S/. 53.26 0.18 S/. 31.95 0.48 S/. 85.21 80% 0.12 S/. 21.30 0.48 80%
01.02.10.02.27 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-17 m2 72.00 68.81 4,954.25 54.15 S/. 3,726.01 - S/. - 54.15 S/. 3,726.01 75% 17.85 S/. 1,228.24 54.15 75%
01.02.13 GRIFERIAS
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 - S/. - - S/. - - S/. - 0.00% 85.55 S/. 1,796.43
01.03.01 DESAGUE
01.03.01.01.01 EXCAVACION DE ZANJAS ml 90.00 23.00 2,070.00 86.00 S/. 1,978.00 - S/. - 86.00 S/. 1,978.00 95.56% 4.00 S/. 92.00
01.03.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS ml 90.00 14.00 1,260.00 86.00 S/. 1,204.00 - S/. - 86.00 S/. 1,204.00 95.56% 4.00 S/. 56.00
01.03.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO ml 90.00 23.00 2,070.00 85.80 S/. 1,973.40 - S/. - 85.80 S/. 1,973.40 95.33% 4.20 S/. 96.60
01.03.01.01.05 TUBERIA PVC PESADO DESAGUE D = 8" m 37.00 73.30 2,712.10 3.50 S/. 256.55 33.50 S/. 2,455.55 37.00 S/. 2,712.10 100.00% - S/. -
01.03.01.01.06 TUBERIA PVC PESADO DESAGUE D = 6" m 85.00 57.30 4,870.50 1.00 S/. 57.30 84.00 S/. 4,813.20 85.00 S/. 4,870.50 100.00% - S/. -
01.03.01.01.07 TUBERÍA PVC PESADO DESAGUE D = 4" m 14.00 37.10 519.40 10.50 S/. 389.55 3.50 S/. 129.85 14.00 S/. 519.40 100.00% - S/. -
01.03.01.01.08 TUBERIA PVC PESADO DESAGUE D = 3" m 35.00 27.30 955.50 8.00 S/. 218.40 27.00 S/. 737.10 35.00 S/. 955.50 100.00% - S/. -
01.03.01.01.09 TUBERÍA PVC PESADO DESAGUE D = 2" m 10.00 23.10 231.00 - S/. - 10.00 S/. 231.00 10.00 S/. 231.00 100.00% - S/. -
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC-SAP m 24.00 117.30 2,815.20 8.00 S/. 938.40 16.00 S/. 1,876.80 24.00 S/. 2,815.20 100.00% - S/. -
01.03.01.01.12 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 10" PVC-SAP m 18.50 97.30 1,800.05 15.20 S/. 1,478.96 3.30 S/. 321.09 18.50 S/. 1,800.05 100.00% - S/. -
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-SAP m 2.00 77.30 154.60 - S/. - 2.00 S/. 154.60 2.00 S/. 154.60 100.00% - S/. -
01.03.01.01.14 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 6" PVC-SAP m 47.00 57.30 2,693.10 - S/. - 47.00 S/. 2,693.10 47.00 S/. 2,693.10 100.00% - S/. -
01.03.01.01.15 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC- SAP m 30.00 37.10 1,113.00 - S/. - 30.00 S/. 1,113.00 30.00 S/. 1,113.00 100.00% - S/. -
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC- SAP m 23.50 31.50 740.25 23.50 S/. 740.25 - S/. - 23.50 S/. 740.25 100.00% - S/. -
01.03.01.01.17 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 2" PVC- SAP m 63.00 30.50 1,921.50 63.00 S/. 1,921.50 - S/. - 63.00 S/. 1,921.50 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4" pza 6.00 460.00 2,760.00 4.80 S/. 2,208.00 1.20 S/. 552.00 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA pza 1.00 660.00 660.00 0.80 S/. 528.00 0.20 S/. 132.00 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.21 BUZONETA DE 1.20 X 1.20 pza 1.00 1,800.00 1,800.00 - S/. - 1.00 S/. 1,800.00 1.00 S/. 1,800.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.23 TUBERÍA DE 4" PVC-SAP PARA BAJADA DE DESAGÜE m 35.00 37.10 1,298.50 35.00 S/. 1,298.50 - S/. - 35.00 S/. 1,298.50 100.00% - S/. -
01.03.01.01.24 TUBERIA DE 3" PVC SAC PARA BAJADA DE DESAGUE m 10.00 31.50 315.00 10.00 S/. 315.00 - S/. - 10.00 S/. 315.00 100.00% - S/. -
01.03.01.01.25 TUBERIA DE 2" PVC-SAC PARA SUBIDA DE VENTILACION m 150.00 23.10 3,465.00 150.00 S/. 3,465.00 - S/. - 150.00 S/. 3,465.00 100.00% - S/. -
01.03.01.01.26 TUBERÍA DE 3" PVC C-10 IMPULSIÓN DE DESAGUE m 80.00 55.90 4,472.00 80.00 S/. 4,472.00 - S/. - 80.00 S/. 4,472.00 100.00% - S/. -
01.03.01.01.28 SALIDAS PARA DESAGÜE 2" pto 57.00 77.10 4,394.70 57.00 S/. 4,394.70 - S/. - 57.00 S/. 4,394.70 100.00% - S/. -
01.03.01.01.29 REGISTRO 2'' pto 10.00 77.10 771.00 3.00 S/. 231.30 6.00 S/. 462.60 9.00 S/. 693.90 90.00% 1.00 S/. 77.10
01.03.01.01.30 SUMIDERO 2'' pto 8.00 77.10 616.80 4.00 S/. 308.40 3.04 S/. 234.38 7.04 S/. 542.78 88.00% 0.96 S/. 74.02
01.03.01.01.31 SUMIDERO 3'' pto 5.00 91.70 458.50 2.00 S/. 183.40 2.00 S/. 183.40 4.00 S/. 366.80 80.00% 1.00 S/. 91.70
01.03.01.01.32 SUMIDERO 4'' pto 2.00 101.80 203.60 1.00 S/. 101.80 - S/. - 1.00 S/. 101.80 50.00% 1.00 S/. 101.80
01.03.01.01.38 OTROS
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 9.30 S/. 705.87 2.66 S/. 201.89 11.96 S/. 907.76 92.00% 1.04 S/. 78.94
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 43.43 S/. 2,427.74 2.42 S/. 135.22 45.85 S/. 2,562.96 93.00% 3.45 S/. 192.91
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 99.53 S/. 4,488.80 15.59 S/. 703.15 115.12 S/. 5,191.96 83.00% 23.58 S/. 1,063.41
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 44.36 S/. 2,000.64 25.53 S/. 1,151.31 69.89 S/. 3,151.95 78.00% 19.71 S/. 889.01
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 13.94 S/. 628.69 - 0.02 S/. -0.90 13.92 S/. 627.79 58.00% 10.08 S/. 454.61
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 7.56 S/. 340.96 0.01 S/. 0.68 7.58 S/. 341.63 75.00% 2.53 S/. 113.88
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 - S/. - 7.50 S/. 182.25 7.50 S/. 182.25 50.00% 7.50 S/. 182.25
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 - S/. - 85.00 S/. 1,912.50 85.00 S/. 1,912.50 50.00% 85.00 S/. 1,912.50
01.03.02.10 TUBERÍA DE 1/2" PVC-C10 ROSCADA m 155.00 18.10 2,805.50 - S/. - 77.50 S/. 1,402.75 77.50 S/. 1,402.75 50.00% 77.50 S/. 1,402.75
01.03.02.11 SALIDAS
01.03.02.12 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 1/2" pto 120.00 81.60 9,792.00 120.00 S/. 9,792.00 - S/. - 120.00 S/. 9,792.00 100.00% - S/. -
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES ELÉCTRICOS) pto 20.00 83.40 1,668.00 20.00 S/. 1,668.00 - S/. - 20.00 S/. 1,668.00 100.00% - S/. -
01.03.02.14 SALIDA PARA AGUA FRIA TUBERIA PVC C-10 3/4" (MEDIDORES) pto 60.00 83.40 5,004.00 60.00 S/. 5,004.00 - S/. - 60.00 S/. 5,004.00 100.00% - S/. -
01.03.04 VÁLVULAS
01.03.04.01 VÁLVULA ESFÉRICA DE 1/2" BRONCE u 69.00 85.10 5,871.90 63.56 S/. 5,408.96 - S/. - 63.56 S/. 5,408.96 92.12% 5.44 S/. 462.94
01.03.03.01.01 VÁLVULA ESFÉRICA DE 1/2'' u 22.00 89.10 1,960.20 20.54 S/. 1,830.11 - S/. - 20.54 S/. 1,830.11 93.36% 1.46 S/. 130.09
01.03.03.01.02 SALIDA DE AGUA CALIENTE DE 1/2 CPVC pto 105.00 83.70 8,788.50 101.15 S/. 8,466.26 - S/. - 101.15 S/. 8,466.26 96.33% 3.85 S/. 322.25
01.03.04.01 CUARTO DE
CISTERNA DEBOMBA Y TANQUE
01.03.04.02 DESINFECCIÓN DE CISTERNAS. glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.07 VARIOS
01.03.07.01 PRUEBA HIDRÁULICA DESAGÜE glb 1.00 1,000.00 1,000.00 1.00 S/. 1,000.00 - S/. - 1.00 S/. 1,000.00 100.00% - S/. -
01.03.07.01 PRUEBA HIDRÁULICA PARA AGUA PVC - CPVC glb 1.00 1,000.00 1,000.00 1.00 S/. 1,000.00 - S/. - 1.00 S/. 1,000.00 100.00% - S/. -
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 30.60 S/. 1,737.89 - S/. - 30.60 S/. 1,737.89 90.00% 3.40 S/. 193.10
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 32.40 S/. 1,840.12 - S/. - 32.40 S/. 1,840.12 90.00% 3.60 S/. 204.46
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 180.00 S/. 10,222.89 - S/. - 180.00 S/. 10,222.89 90.00% 20.00 S/. 1,135.88
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 69.30 S/. 3,935.81 - S/. - 69.30 S/. 3,935.81 90.00% 7.70 S/. 437.31
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 522.00 S/. 29,646.37 - S/. - 522.00 S/. 29,646.37 90.00% 58.00 S/. 3,294.04
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 15.20 S/. 863.27 1.71 S/. 97.12 16.91 S/. 960.38 89.00% 2.09 S/. 118.70
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 108.80 S/. 6,179.17 12.24 S/. 695.16 121.04 S/. 6,874.32 89.00% 14.96 S/. 849.64
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 2.40 S/. 136.31 0.30 S/. 17.04 2.70 S/. 153.34 90.00% 0.30 S/. 17.04
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 270.40 S/. 12,981.73 33.80 S/. 1,622.72 304.20 S/. 14,604.45 90.00% 33.80 S/. 1,622.72
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 53.46 1,283.07 19.20 S/. 1,026.45 2.16 S/. 115.48 21.36 S/. 1,141.93 89.00% 2.64 S/. 141.14
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 142.40 S/. 7,466.38 16.02 S/. 839.97 158.42 S/. 8,306.35 89.00% 19.58 S/. 1,026.63
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 67.07 8,585.37 102.40 S/. 6,868.30 12.80 S/. 858.54 115.20 S/. 7,726.83 90.00% 12.80 S/. 858.54
01.02.05 PULSADOR pto 55.00 31.13 1,711.94 44.00 S/. 1,369.55 5.50 S/. 171.19 49.50 S/. 1,540.75 90.00% 5.50 S/. 171.19
01.02.06 PULSADOR (casco) pto 9.00 31.13 280.14 6.03 S/. 187.69 1.89 S/. 58.83 7.92 S/. 246.52 88.00% 1.08 S/. 33.62
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 30.10 S/. 1,145.99 8.17 S/. 311.06 38.27 S/. 1,457.05 89.00% 4.73 S/. 180.08
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 20.80 S/. 1,074.48 15.60 S/. 805.86 36.40 S/. 1,880.33 70.00% 15.60 S/. 805.86
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 300.00 S/. 15,497.26 225.00 S/. 11,622.95 525.00 S/. 27,120.21 70.00% 225.00 S/. 11,622.95
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 23.20 S/. 1,184.30 - S/. - 23.20 S/. 1,184.30 40.00% 34.80 S/. 1,776.44
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 98.93 S/. 623.46 - 0.49 S/. -3.09 98.44 S/. 620.37 92.00% 8.56 S/. 53.95
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 2,134.15 S/. 19,654.72 441.47 S/. 4,065.77 2,575.62 S/. 23,720.49 82.00% 565.38 S/. 5,206.94
01.04.07 TUBERIA PVC-P 40 mmø (1.1/2") ml 54.00 12.08 652.48 39.93 S/. 482.47 3.27 S/. 39.51 43.20 S/. 521.98 80.00% 10.80 S/. 130.50
01.04.09 TUBERIA PVC-P 100 mmø (3") ml 66.00 39.24 2,589.75 48.14 S/. 1,888.95 5.98 S/. 234.65 54.12 S/. 2,123.59 82.00% 11.88 S/. 466.15
01.05.01 CAJA DE PASE 100x100x100mm und 31.00 8.91 276.36 28.00 S/. 249.61 - 0.10 S/. -0.89 27.90 S/. 248.72 90.00% 3.10 S/. 27.64
01.05.02 CAJA DE PASE 150x150x75mm und 7.00 21.26 148.81 3.00 S/. 63.77 1.97 S/. 41.88 4.97 S/. 105.65 71.00% 2.03 S/. 43.15
01.05.04 CAJA DE PASE 300x300x150mm und 21.00 45.19 949.01 20.90 S/. 944.49 0.10 S/. 4.52 21.00 S/. 949.01 100.00% - S/. -
01.05.07 CAJA DE PASE 1100x300x150mm und 1.00 171.44 171.44 1.00 S/. 171.44 - S/. - 1.00 S/. 171.44 100.00% - S/. -
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 - S/. - - S/. - - S/. - 0.00% 32.00 S/. 1,536.08
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 - S/. - - S/. - - S/. - 0.00% 62.00 S/. 1,700.66
01.06.07 TEE HORIZONTAL DE 1000x100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.08 TEE HORIZONTAL DE 800x600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.09 TEE HORIZONTAL DE 600X300X100mm und 1.00 54.86 54.86 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 54.86
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 - S/. - - S/. - - S/. - 0.00% 169.00 S/. 1,158.92
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 1.80 S/. 1,209.66 1.98 S/. 1,330.63 3.78 S/. 2,540.29 42.00% 5.22 S/. 3,508.02
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 950.00 31.06 29,511.25 184.00 S/. 5,715.86 395.50 S/. 12,286.00 579.50 S/. 18,001.86 61.00% 370.50 S/. 11,509.39
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 825.00 S/. 25,628.19 2,917.20 S/. 90,621.29 3,742.20 S/. 116,249.48 66.00% 1,927.80 S/. 59,886.09
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 29.00 31.06 900.87 12.00 S/. 372.77 - S/. - 12.00 S/. 372.77 41.38% 17.00 S/. 528.10
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 34.00 31.06 1,056.19 11.00 S/. 341.71 - S/. - 11.00 S/. 341.71 32.35% 23.00 S/. 714.48
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 35.50 S/. 1,102.79 - S/. - 35.50 S/. 1,102.79 46.10% 41.50 S/. 1,289.18
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 31.06 1,335.77 23.00 S/. 714.48 - S/. - 23.00 S/. 714.48 53.49% 20.00 S/. 621.29
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 29.00 31.06 900.87 12.20 S/. 378.99 - S/. - 12.20 S/. 378.99 42.07% 16.80 S/. 521.88
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 13.50 S/. 419.37 - S/. - 13.50 S/. 419.37 18.75% 58.50 S/. 1,817.27
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 31.06 1,211.51 11.20 S/. 347.92 - S/. - 11.20 S/. 347.92 28.72% 27.80 S/. 863.59
01.08.11 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-2) ml 59.00 31.06 1,832.80 35.55 S/. 1,104.34 - S/. - 35.55 S/. 1,104.34 60.25% 23.45 S/. 728.46
01.08.12 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-3) ml 77.00 31.06 2,391.96 23.50 S/. 730.02 - S/. - 23.50 S/. 730.02 30.52% 53.50 S/. 1,661.95
01.08.14 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1) ml 6.00 31.06 186.39 3.50 S/. 108.73 - S/. - 3.50 S/. 108.73 58.33% 2.50 S/. 77.66
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 31.06 838.74 16.00 S/. 497.03 - S/. - 16.00 S/. 497.03 59.26% 11.00 S/. 341.71
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 12.00 S/. 372.77 - S/. - 12.00 S/. 372.77 38.71% 19.00 S/. 590.23
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 31.06 838.74 14.50 S/. 450.43 - S/. - 14.50 S/. 450.43 53.70% 12.50 S/. 388.31
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 31.06 279.58 5.00 S/. 155.32 - S/. - 5.00 S/. 155.32 55.56% 4.00 S/. 124.26
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 24.50 S/. 761.08 - S/. - 24.50 S/. 761.08 37.12% 41.50 S/. 1,289.18
01.08.20 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-2) ml 84.00 31.06 2,609.42 65.30 S/. 2,028.51 - S/. - 65.30 S/. 2,028.51 77.74% 18.70 S/. 580.91
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 35.00 31.06 1,087.26 21.20 S/. 658.57 - S/. - 21.20 S/. 658.57 60.57% 13.80 S/. 428.69
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 87.00 31.06 2,702.61 45.50 S/. 1,413.43 - S/. - 45.50 S/. 1,413.43 52.30% 41.50 S/. 1,289.18
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 46.00 31.06 1,428.97 11.20 S/. 347.92 - S/. - 11.20 S/. 347.92 24.35% 34.80 S/. 1,081.04
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 34.00 31.06 1,056.19 22.00 S/. 683.42 - S/. - 22.00 S/. 683.42 64.71% 12.00 S/. 372.77
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 31.06 434.90 8.50 S/. 264.05 - S/. - 8.50 S/. 264.05 60.71% 5.50 S/. 170.85
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 - S/. - 40.12 S/. 367.01 40.12 S/. 367.01 59.00% 27.88 S/. 255.04
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89 - S/. - 130.24 S/. 1,191.42 130.24 S/. 1,191.42 88.00% 17.76 S/. 162.47
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 - S/. - 50.32 S/. 460.32 50.32 S/. 460.32 34.00% 97.68 S/. 893.57
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 - S/. - - S/. - - S/. - 0.00% 148.00 S/. 1,353.89
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 - S/. - - S/. - - S/. - 0.00% 9.00 S/. 802.33
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 - S/. - 79.80 S/. 7,113.97 79.80 S/. 7,113.97 57.00% 60.20 S/. 5,366.68
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 - S/. - 4.00 S/. 356.59 4.00 S/. 356.59 80.00% 1.00 S/. 89.15
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 - S/. - 3.00 S/. 267.44 3.00 S/. 267.44 75.00% 1.00 S/. 89.15
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 - S/. - 1.00 S/. 89.15 1.00 S/. 89.15 50.00% 1.00 S/. 89.15
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 - S/. - 4.97 S/. 443.06 4.97 S/. 443.06 71.00% 2.03 S/. 180.97
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 - S/. - 0.80 S/. 71.32 0.80 S/. 71.32 80.00% 0.20 S/. 17.83
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 - S/. - 0.80 S/. 71.32 0.80 S/. 71.32 80.00% 0.20 S/. 17.83
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 - S/. - - S/. - - S/. - 0.00% 4.00 S/. 356.59
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INCLUYE ITM 2X20AMP) pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.10.17 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 74.00 89.15 6,596.92 - S/. - 39.22 S/. 3,496.36 39.22 S/. 3,496.36 53.00% 34.78 S/. 3,100.55
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 - S/. - 7.00 S/. 624.03 7.00 S/. 624.03 50.00% 7.00 S/. 624.03
01.10.19 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 67.00 89.15 5,972.88 - S/. - 40.20 S/. 3,583.73 40.20 S/. 3,583.73 60.00% 26.80 S/. 2,389.15
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP) pto 14.00 89.15 1,248.07 - S/. - 4.06 S/. 361.94 4.06 S/. 361.94 29.00% 9.94 S/. 886.13
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 89.15
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 - S/. - 13.00 S/. 455.99 13.00 S/. 455.99 50.00% 13.00 S/. 455.99
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 - S/. - 12.00 S/. 420.91 12.00 S/. 420.91 48.00% 13.00 S/. 455.99
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 - S/. - 24.91 S/. 873.75 24.91 S/. 873.75 47.00% 28.09 S/. 985.29
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 491.07
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 631.37
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 35.08
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 245.53
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 - S/. - - S/. - - S/. - 0.00% 41.00 S/. 871.59
01.12.02 CAJA DE PASE 200x200x100mm und 46.00 31.13 1,432.12 46.00 S/. 1,432.12 - S/. - 46.00 S/. 1,432.12 100.00% - S/. -
01.12.03 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 14.00 31.13 435.86 14.00 S/. 435.86 - S/. - 14.00 S/. 435.86 100.00% - S/. -
01.12.04 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 43.00 31.13 1,338.72 43.00 S/. 1,338.72 - S/. - 43.00 S/. 1,338.72 100.00% - S/. -
01.12.04 CAJA DE PASE 300x300x100mm und 25.00 31.13 778.33 11.00 S/. 342.46 - S/. - 11.00 S/. 342.46 44.00% 14.00 S/. 435.86
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 23.00 S/. 716.06 - S/. - 23.00 S/. 716.06 52.27% 21.00 S/. 653.79
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 109.72
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,289.92 S/. 7,820.16 - S/. - 2,289.92 S/. 7,820.16 88.86% 287.08 S/. 980.39
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 1,646.80 S/. 5,623.88 - S/. - 1,646.80 S/. 5,623.88 94.75% 91.20 S/. 311.45
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 158.86 S/. 1,463.04 - S/. - 158.86 S/. 1,463.04 84.95% 28.14 S/. 259.16
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 110.95 S/. 1,860.25 - S/. - 110.95 S/. 1,860.25 90.20% 12.05 S/. 202.04
01.14.01 POZO DE TIERRA COMUN und - 891.48 - - S/. - - S/. -
01.14.02 POZO DE TIERRA ASCENSORES und - 891.48 - - S/. - - S/. - - S/. - - S/. -
01.14.03 CABLE 1X25MM2 DESNUDO(T) ml - 8.91 - - S/. - - S/. - - S/. - - S/. -
01.14.04 CABLE 1X50MM2 DESNUDO (T) ml - 12.34 - - S/. - - S/. - - S/. - - S/. -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 2.00 S/. 521.17 - S/. - 2.00 S/. 521.17 50.00% 2.00 S/. 521.17
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 86.90 S/. 1,489.79 - S/. - 86.90 S/. 1,489.79 93.44% 6.10 S/. 104.58
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 - S/. - 0.90 S/. 925.76 90.00% 0.10 S/. 102.86
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL Y ESTABILIZADO glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 - S/. - 0.90 S/. 925.76 90.00% 0.10 S/. 102.86
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 - S/. - 0.90 S/. 925.76 90.00% 0.10 S/. 102.86
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 - S/. - 0.90 S/. 925.76 90.00% 0.10 S/. 102.86
01.16 INSTALACIÓN
01.16.01.02 BRAQUETE und - 13.72 - - S/. - - S/. - - S/. - - S/. -
COSTO TOTAL DIRECTO S/. 3,798,794.06 S/. 989,726.46 S/. 464,404.22 S/. 1,454,130.67 S/. 2,344,663.39
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 944,621.22 S/. 424,448.07 S/. 1,369,069.29 S/. 2,102,886.27
IGV S/. 624,952.00 S/. 170,031.82 S/. 76,400.65 S/. 246,432.47 S/. 378,519.53
TOTAL DE VALORIZACION S/. 4,096,907.56 S/. 1,114,653.03 S/. 500,848.72 S/. 1,615,501.76 S/. 2,481,405.80

SUBTOTAL 424,448.07
DSCTO EPP :
SUB TOTAL S/: S/. 424,448.07
IGV S/: 18% S/. 76,400.65
PROYECTO ALAMEDA

8/15/2021 AL 8/31/2021

ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,230.31 S/. 38,754.74 12.68 S/. 399.53 1,242.99 S/. 39,154.27 98.00% 25.37 S/. 799.07 1,245.04 98%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 1,248.65 S/. 18,979.49 7.03 S/. 106.79 1,255.68 S/. 19,086.28 99.00% 12.68 S/. 192.79 1,248.65 98%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 538.60 S/. 17,235.05 10.45 S/. 334.45 549.05 S/. 17,569.50 95.00% 28.90 S/. 924.71 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 66.00 S/. 10,889.85 0.50 S/. 82.65 66.50 S/. 10,972.50 95.00% 3.50 S/. 577.50 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 - S/. - - S/. - - S/. - 0.00% 18.00 S/. 5,040.00
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 - S/. - - S/. - - S/. - 0.00% 1,650.30 S/. 6,271.14
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 305.90 S/. 85,652.12 - S/. - 305.90 S/. 85,652.12 94.00% 19.53 S/. 5,467.16 302.62 93%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 220.31 S/. 8,116.04 - S/. - 220.31 S/. 8,116.04 89.79% 25.05 S/. 922.66 220.31 90%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 3,589.66 S/. 13,640.71 - S/. - 3,589.66 S/. 13,640.71 54.55% 2,990.84 S/. 11,365.19 3,589.66 55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,152.50 S/. 11,144.67 - S/. - 1,152.50 S/. 11,144.67 90.38% 122.67 S/. 1,186.23 1,152.50 90%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,158.95 S/. 16,225.29 - S/. - 1,158.95 S/. 16,225.29 90.89% 116.22 S/. 1,627.09 1,158.95 91%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 183.59 S/. 321.28 - S/. - 183.59 S/. 321.28 95.00% 9.66 S/. 16.91 185.93 96%
01.01.05.14.02 ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO UND 2.75 40.20 110.55 2.75 S/. 110.55 - S/. - 2.75 S/. 110.55 100.00% - S/. - 2.75 100%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 0.80 S/. 2,800.00 0.10 S/. 350.00 0.90 S/. 3,150.00 90.00% 0.10 S/. 350.00 0.70 70%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.90 S/. 6,210.00 0.05 S/. 345.00 0.95 S/. 6,555.00 95.00% 0.05 S/. 345.00 0.98 98%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 0.20 S/. 300.00 0.10 S/. 150.00 0.30 S/. 450.00 30.00% 0.70 S/. 1,050.00 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 2.52 S/. 6,300.00 0.48 S/. 1,200.00 3.00 S/. 7,500.00 75.00% 1.00 S/. 2,500.00 2.52 63%
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.50 S/. 6,500.00 - S/. - 0.50 S/. 6,500.00 50.00% 0.50 S/. 6,500.00 0.50 50%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 0.50 S/. 2,750.00 0.20 S/. 1,100.00 0.70 S/. 3,850.00 70.00% 0.30 S/. 1,650.00 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 427.74 S/. 34,646.54 85.55 S/. 6,929.31 513.28 S/. 41,575.84 60.00% 342.19 S/. 27,717.23 411.22 48%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 706.60 S/. 60,767.90 340.22 S/. 29,258.62 1,046.82 S/. 90,026.52 60.00% 697.88 S/. 60,017.68 735.53 42%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 23.50 S/. 587.08 14.80 S/. 369.61 38.30 S/. 956.69 50.00% 38.30 S/. 956.69 23.50 31%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 465.50 S/. 24,073.90 77.14 S/. 3,989.39 542.64 S/. 28,063.28 70.00% 232.56 S/. 12,027.12 465.50 60%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 449.97 S/. 16,033.22 524.96 S/. 18,705.42 974.93 S/. 34,738.64 65.00% 524.96 S/. 18,705.42 573.25 38%
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 32.69 S/. 817.32 10.74 S/. 268.40 43.43 S/. 1,085.73 95.00% 2.29 S/. 57.14 0%
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 52.63 S/. 1,474.99 6.77 S/. 189.76 59.40 S/. 1,664.75 70.00% 25.46 S/. 713.46 0%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - - S/. - - S/. - 0.00% 109.80 S/. 6,069.74 0%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - - S/. - - S/. - 0.00% 153.72 S/. 2,062.77 0%
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 13.79 S/. 344.82 - S/. - 13.79 S/. 344.82 15.00% 78.16 S/. 1,953.99 0%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 45.33 S/. 1,831.36 5.69 S/. 230.03 51.02 S/. 2,061.39 52.30% 46.54 S/. 1,880.08 0%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 9.15 S/. 117.10 1.30 S/. 16.67 10.46 S/. 133.77 60.00% 6.97 S/. 89.18 0%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 71.05 S/. 1,776.25 74.23 S/. 1,855.76 145.28 S/. 3,632.01 75.00% 48.43 S/. 1,210.67 71.05 37%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 366.72 S/. 9,168.00 96.29 S/. 2,407.35 463.01 S/. 11,575.35 90.00% 51.45 S/. 1,286.15 366.72 71%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 127.80 S/. 3,195.09 15.98 S/. 399.39 143.78 S/. 3,594.47 90.00% 15.98 S/. 399.39 134.28 84%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 349.19 S/. 6,273.61 106.00 S/. 1,904.33 455.19 S/. 8,177.94 85.00% 80.33 S/. 1,443.17 349.19 65%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 1,793.04 S/. 23,309.55 149.42 S/. 1,942.46 1,942.46 S/. 25,252.01 65.00% 1,045.94 S/. 13,597.24 2,055.36 69%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 1,789.87 S/. 23,268.35 331.30 S/. 4,306.85 2,121.17 S/. 27,575.20 80.00% 530.29 S/. 6,893.80 1,789.87 68%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 1,474.98 S/. 19,174.79 245.83 S/. 3,195.80 1,720.81 S/. 22,370.58 70.00% 737.49 S/. 9,587.39 1,683.32 68%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 1,805.19 S/. 23,467.53 244.10 S/. 3,173.36 2,049.30 S/. 26,640.89 80.00% 512.32 S/. 6,660.22 1,805.19 70%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,195.80 S/. 15,545.38 199.30 S/. 2,590.90 1,395.10 S/. 18,136.27 70.00% 597.90 S/. 7,772.69 1,377.20 69%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 170.66 S/. 2,218.63 64.00 S/. 831.99 234.66 S/. 3,050.62 55.00% 192.00 S/. 2,495.96 170.66 40%
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,525.00 - 0%
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,999.70 - 0%
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 10.00 126,170.00 1,892.55 S/. 18,925.50 1,640.21 S/. 16,402.10 3,532.76 S/. 35,327.60 28.00% 9,084.24 S/. 90,842.40 0.26
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 2,005.92 S/. 48,141.98 97.28 S/. 2,334.66 2,103.19 S/. 50,476.65 92.00% 182.89 S/. 4,389.27 2,005.92 88%
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 1,864.74 S/. 44,753.65 201.63 S/. 4,839.17 2,066.37 S/. 49,592.82 100.00% - S/. - 1,864.74 90%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 771.89 S/. 18,525.34 - S/. - 771.89 S/. 18,525.34 52.42% 700.51 S/. 16,812.20 771.89 52%
01.02.05.04 CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS m2 250.00 24.00 6,000.00 250.00 S/. 6,000.00 - S/. - 250.00 S/. 6,000.00 100.00% - S/. - 250.00 100%
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 1,316.30 S/. 26,326.04 146.26 S/. 2,925.12 1,462.56 S/. 29,251.16 100.00% - S/. - 1,345.56 92%
01.02.06 REVESTIMIENTOS DE PISOS #DIV/0!
01.02.06.01 PISO PORCELANATO #DIV/0!
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 477.89 S/. 22,758.26 89.07 S/. 4,241.83 566.96 S/. 27,000.08 55.00% 463.87 S/. 22,090.98 477.89 46% 48
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 230.95 S/. 10,998.64 20.23 S/. 963.59 251.19 S/. 11,962.23 40.00% 376.78 S/. 17,943.34 230.95 37% 0.5106382979
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - - S/. - - S/. - 0.00% 2,103.43 S/. 100,170.80 - 0%
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - - S/. - - S/. - 0.00% 25.01 S/. 1,191.04 - 0%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 1,523.08 S/. 72,529.21 76.28 S/. 3,632.68 1,599.37 S/. 76,161.90 45.00% 1,954.78 S/. 93,086.76 1,523.08 43%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - - S/. - - S/. - 0.00% 1,346.80 S/. 64,134.62 - 0%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 150.86 S/. 1,863.44 30.09 S/. 371.68 180.95 S/. 2,235.12 35.00% 336.05 S/. 4,150.93 150.86 29%
01.02.06.02.02 CONTRAZOCALO CERAMICO (BAÑOS) m 4.95 12.35 61.14 4.95 S/. 61.14 - S/. - 4.95 S/. 61.14 100.00% - S/. - 4.95 100%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - - S/. - - S/. - 0.00% 1,134.00 S/. 14,007.31 - 0%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - - S/. - - S/. - 0.00% 33.49 S/. 413.67 - 0%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 632.51 S/. 7,811.45 97.40 S/. 1,202.85 729.90 S/. 9,014.30 13.00% 4,884.74 S/. 60,326.50 632.51 11%
01.02.06.03 ZOCALOS #DIV/0!
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 48.74 S/. 8,368.66 0.54 S/. 93.14 49.28 S/. 8,461.79 95.00% 2.59 S/. 445.36 48.74 94%
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 - S/. - - S/. - - S/. - 0.00% 26.78 S/. 4,597.27 - 0%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00 - 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 148.82 S/. 12,024.49 104.17 S/. 8,417.14 252.99 S/. 20,441.63 85.00% 44.65 S/. 3,607.35 209.76 70%
01.02.07.05 ESCALERA DE GATO A CTO MAQUINA und 6.00 858.50 5,151.00 6.00 S/. 5,151.00 - S/. - 6.00 S/. 5,151.00 100.00% - S/. - 6.00 100%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,299.67 - 0%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 31.85 S/. 5,733.00 0.66 S/. 118.19 32.51 S/. 5,851.19 98.00% 0.66 S/. 119.41 31.85 96%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 12.50 S/. 1,500.00 0.10 S/. 12.00 12.60 S/. 1,512.00 90.00% 1.40 S/. 168.00 12.50 89%
01.02.07.09 REJILLA METALICA 0.6X0.60 m Und 2.00 150.00 300.00 2.00 S/. 300.00 - S/. - 2.00 S/. 300.00 100.00% - S/. - 2.00 100%
01.02.07.10 REJILLA METALICA 0.8X0.80 m und 1.00 180.00 180.00 1.00 S/. 180.00 - S/. - 1.00 S/. 180.00 100.00% - S/. - 1.00 100%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,550.00 - 0%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 4,000.00 - 0%
01.02.08.01 PUERTAS IBC RIOTRANS DIFERENCIA PU TOTAL
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 18.76 S/. 5,159.00 8.24 S/. 2,266.00 27.00 S/. 7,425.00 28.72% 67.00 S/. 18,425.00 18.76 20% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 14,998.50 - 0% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/.
01.02.10.02.02 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1 m2 1.00 3,297.91 3,297.91 1.00 S/. 3,297.91 - S/. - 1.00 S/. 3,297.91 100.00% - S/. - 1.00 100%
01.02.10.02.05 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-4 m2 1.00 997.04 997.04 1.00 S/. 997.04 - S/. - 1.00 S/. 997.04 100.00% - S/. - 1.00 100%
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 690.26 1.00 100%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,303.82 1.00 100%
01.02.10.03 VENTANA DE CRISTAL CRUDO CON BASTIDORES DE ALUMINIO #DIV/0!
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 27.00 S/. 8,849.70 0.07 S/. 22.94 27.07 S/. 8,872.65 80.00% 6.77 S/. 2,218.16 27.00 80%
01.02.10.02.12 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-2 m2 62.64 273.12 17,108.16 50.00 S/. 13,657.25 0.11 S/. 29.28 50.11 S/. 13,686.53 80.00% 12.53 S/. 3,421.63 50.00 80%
01.02.10.02.13 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-3 m2 8.40 477.96 4,014.85 7.19 S/. 3,435.56 0.04 S/. 17.21 7.22 S/. 3,452.77 86.00% 1.18 S/. 562.08 7.19 86%
01.02.10.02.15 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-5 m2 8.40 136.56 1,147.10 7.31 S/. 997.98 0.25 S/. 34.41 7.56 S/. 1,032.39 90.00% 0.84 S/. 114.71 7.31 87%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-7 m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100.00% - S/. - 0.60 100%
01.02.10.02.19 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-9 m2 3.00 314.09 942.26 2.40 S/. 753.81 0.15 S/. 47.11 2.55 S/. 800.92 85.00% 0.45 S/. 141.34 2.40 80%
01.02.10.02.26 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-16 m2 7.20 477.96 3,441.30 6.49 S/. 3,101.95 - S/. - 6.49 S/. 3,101.95 90.14% 0.71 S/. 339.35 6.49 90%
01.02.13 GRIFERIAS
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 - S/. - - S/. - - S/. - 0.00% 85.55 S/. 1,796.43
01.03.01 DESAGUE
01.03.01.01.01 EXCAVACION DE ZANJAS ml 90.00 23.00 2,070.00 86.00 S/. 1,978.00 4.00 S/. 92.00 90.00 S/. 2,070.00 100.00% - S/. -
01.03.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS ml 90.00 14.00 1,260.00 86.00 S/. 1,204.00 4.00 S/. 56.00 90.00 S/. 1,260.00 100.00% - S/. -
01.03.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO ml 90.00 23.00 2,070.00 85.80 S/. 1,973.40 4.20 S/. 96.60 90.00 S/. 2,070.00 100.00% - S/. -
01.03.01.01.05 TUBERIA PVC PESADO DESAGUE D = 8" m 37.00 73.30 2,712.10 37.00 S/. 2,712.10 - S/. - 37.00 S/. 2,712.10 100.00% - S/. -
01.03.01.01.07 TUBERÍA PVC PESADO DESAGUE D = 4" m 14.00 37.10 519.40 14.00 S/. 519.40 - S/. - 14.00 S/. 519.40 100.00% - S/. -
01.03.01.01.08 TUBERIA PVC PESADO DESAGUE D = 3" m 35.00 27.30 955.50 35.00 S/. 955.50 - S/. - 35.00 S/. 955.50 100.00% - S/. -
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC-SAP m 24.00 117.30 2,815.20 24.00 S/. 2,815.20 - S/. - 24.00 S/. 2,815.20 100.00% - S/. -
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-SAP m 2.00 77.30 154.60 2.00 S/. 154.60 - S/. - 2.00 S/. 154.60 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4" pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA pza 1.00 660.00 660.00 1.00 S/. 660.00 - S/. - 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.21 BUZONETA DE 1.20 X 1.20 pza 1.00 1,800.00 1,800.00 1.00 S/. 1,800.00 - S/. - 1.00 S/. 1,800.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.29 REGISTRO 2'' pto 10.00 77.10 771.00 9.00 S/. 693.90 - S/. - 9.00 S/. 693.90 90.00% 1.00 S/. 77.10
01.03.01.01.38 OTROS
01.03.02 REDES AGUA
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 115.12 S/. 5,191.96 2.77 S/. 125.11 117.90 S/. 5,317.06 85.00% 20.81 S/. 938.31
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 69.89 S/. 3,151.95 4.12 S/. 185.88 74.01 S/. 3,337.83 82.60% 15.59 S/. 703.13
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 13.92 S/. 627.79 1.75 S/. 79.02 15.67 S/. 706.81 65.30% 8.33 S/. 375.59
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 7.50 S/. 182.25 3.78 S/. 91.85 11.28 S/. 274.10 75.20% 3.72 S/. 90.40
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 85.00 S/. 1,912.50 34.34 S/.
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 30.60 S/. 1,737.89 2.04 S/. 115.86 32.64 S/. 1,853.75 96.00% 1.36 S/. 77.24
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 32.40 S/. 1,840.12 1.80 S/. 102.23 34.20 S/. 1,942.35 95.00% 1.80 S/. 102.23
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 180.00 S/. 10,222.89 10.00 S/. 567.94 190.00 S/. 10,790.82 95.00% 10.00 S/. 567.94
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 69.30 S/. 3,935.81 3.85 S/. 218.66 73.15 S/. 4,154.47 95.00% 3.85 S/. 218.66
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 522.00 S/. 29,646.37 29.00 S/. 1,647.02 551.00 S/. 31,293.39 95.00% 29.00 S/. 1,647.02
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 16.91 S/. 960.38 0.76 S/. 43.16 17.67 S/. 1,003.55 93.00% 1.33 S/. 75.54
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 121.04 S/. 6,874.32 9.52 S/. 540.68 130.56 S/. 7,415.00 96.00% 5.44 S/. 308.96
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 2.70 S/. 153.34 0.15 S/. 8.52 2.85 S/. 161.86 95.00% 0.15 S/. 8.52
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 304.20 S/. 14,604.45 16.90 S/. 811.36 321.10 S/. 15,415.80 95.00% 16.90 S/. 811.36
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 158.42 S/. 8,306.35 10.68 S/. 559.98 169.10 S/. 8,866.33 95.00% 8.90 S/. 466.65
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 38.27 S/. 1,457.05 1.72 S/. 65.49 39.99 S/. 1,522.53 93.00% 3.01 S/. 114.60
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 525.00 S/. 27,120.21 75.00 S/. 3,874.32 600.00 S/. 30,994.53 80.00% 150.00 S/. 7,748.63
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 23.20 S/. 1,184.30 14.50 S/. 740.18 37.70 S/. 1,924.48 65.00% 20.30 S/. 1,036.26
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 98.44 S/. 620.37 3.21 S/. 20.23 101.65 S/. 640.60 95.00% 5.35 S/. 33.72
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 2,575.62 S/. 23,720.49 94.23 S/. 867.82 2,669.85 S/. 24,588.31 85.00% 471.15 S/. 4,339.11
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 - S/. - 4.05 S/. 249.96 4.05 S/. 249.96 45.00% 4.95 S/. 305.50
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 - S/. - 10.24 S/. 491.55 10.24 S/. 491.55 32.00% 21.76 S/. 1,044.53
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 - S/. - 19.53 S/. 535.71 19.53 S/. 535.71 31.50% 42.47 S/. 1,164.95
01.06.06 CODO HORIZONTAL DE 1000x100mm und 2.00 54.86 109.72 - S/. - 0.52 S/. 28.53 0.52 S/. 28.53 26.00% 1.48 S/. 81.19
01.06.07 TEE HORIZONTAL DE 1000x100mm und 1.00 54.86 54.86 - S/. - 1.00 S/. 54.86 1.00 S/. 54.86 100.00% - S/. -
01.06.08 TEE HORIZONTAL DE 800x600X300X100mm und 1.00 54.86 54.86 - S/. - 1.00 S/. 54.86 1.00 S/. 54.86 100.00% - S/. -
01.06.09 TEE HORIZONTAL DE 600X300X100mm und 1.00 54.86 54.86 - S/. - 1.00 S/. 54.86 1.00 S/. 54.86 100.00% - S/. -
01.06.10 CODO HORIZONTAL DE 300x100mm und 1.00 54.86 54.86 - S/. - 1.00 S/. 54.86 1.00 S/. 54.86 100.00% - S/. -
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 - S/. - 110.36 S/. 756.77 110.36 S/. 756.77 65.30% 58.64 S/. 402.14
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 3.78 S/. 2,540.29 0.99 S/. 665.31 4.77 S/. 3,205.61 53.00% 4.23 S/. 2,842.71
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 3,742.20 S/. 116,249.48 793.80 S/. 24,658.98 4,536.00 S/. 140,908.46 80.00% 1,134.00 S/. 35,227.11
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 29.00 31.06 900.87 12.00 S/. 372.77 3.08 S/. 95.68 15.08 S/. 468.45 52.00% 13.92 S/. 432.42
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 34.00 31.06 1,056.19 11.00 S/. 341.71 4.64 S/. 144.14 15.64 S/. 485.85 46.00% 18.36 S/. 570.34
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 35.50 S/. 1,102.79 5.31 S/. 164.95 40.81 S/. 1,267.74 53.00% 36.19 S/. 1,124.22
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 31.06 1,335.77 23.00 S/. 714.48 2.37 S/. 73.62 25.37 S/. 788.11 59.00% 17.63 S/. 547.67
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 29.00 31.06 900.87 12.20 S/. 378.99 5.20 S/. 161.54 17.40 S/. 540.52 60.00% 11.60 S/. 360.35
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 13.50 S/. 419.37 9.54 S/. 296.36 23.04 S/. 715.73 32.00% 48.96 S/. 1,520.92
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 31.06 1,211.51 11.20 S/. 347.92 2.84 S/. 88.22 14.04 S/. 436.15 36.00% 24.96 S/. 775.37
01.08.11 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-2) ml 59.00 31.06 1,832.80 35.55 S/. 1,104.34 8.70 S/. 270.26 44.25 S/. 1,374.60 75.00% 14.75 S/. 458.20
01.08.12 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-3) ml 77.00 31.06 2,391.96 23.50 S/. 730.02 10.38 S/. 322.45 33.88 S/. 1,052.46 44.00% 43.12 S/. 1,339.50
01.08.13 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-4) ml 94.00 31.06 2,920.06 23.50 S/. 730.02 0.94 S/. 29.20 24.44 S/. 759.22 26.00% 69.56 S/. 2,160.84
01.08.14 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1) ml 6.00 31.06 186.39 3.50 S/. 108.73 0.28 S/. 8.70 3.78 S/. 117.42 63.00% 2.22 S/. 68.96
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 31.06 838.74 16.00 S/. 497.03 2.09 S/. 64.92 18.09 S/. 561.96 67.00% 8.91 S/. 276.78
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 12.00 S/. 372.77 0.77 S/. 23.98 12.77 S/. 396.76 41.20% 18.23 S/. 566.24
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 31.06 838.74 14.50 S/. 450.43 1.84 S/. 57.00 16.34 S/. 507.44 60.50% 10.67 S/. 331.30
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 31.06 279.58 5.00 S/. 155.32 0.45 S/. 13.96 5.45 S/. 169.29 60.55% 3.55 S/. 110.29
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 24.50 S/. 761.08 4.21 S/. 130.78 28.71 S/. 891.86 43.50% 37.29 S/. 1,158.39
01.08.20 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-2) ml 84.00 31.06 2,609.42 65.30 S/. 2,028.51 2.32 S/. 72.07 67.62 S/. 2,100.58 80.50% 16.38 S/. 508.84
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 35.00 31.06 1,087.26 21.20 S/. 658.57 5.58 S/. 173.18 26.78 S/. 831.75 76.50% 8.23 S/. 255.51
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 87.00 31.06 2,702.61 45.50 S/. 1,413.43 14.97 S/. 464.88 60.47 S/. 1,878.31 69.50% 26.54 S/. 824.30
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 46.00 31.06 1,428.97 11.20 S/. 347.92 5.18 S/. 160.79 16.38 S/. 508.71 35.60% 29.62 S/. 920.25
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 34.00 31.06 1,056.19 22.00 S/. 683.42 1.99 S/. 61.73 23.99 S/. 745.14 70.55% 10.01 S/. 311.05
01.08.26 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-4) ml 51.00 31.06 1,584.29 31.50 S/. 978.53 5.99 S/. 185.92 37.49 S/. 1,164.45 73.50% 13.52 S/. 419.84
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 31.06 434.90 8.50 S/. 264.05 2.14 S/. 66.48 10.64 S/. 330.53 76.00% 3.36 S/. 104.38
01.08.28 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2) ml 31.00 31.06 963.00 14.00 S/. 434.90 3.98 S/. 123.64 17.98 S/. 558.54 58.00% 13.02 S/. 404.46
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 40.12 S/. 367.01 12.92 S/. 118.19 53.04 S/. 485.20 78.00% 14.96 S/. 136.85
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89 130.24 S/. 1,191.42 2.96 S/. 27.08 133.20 S/. 1,218.50 90.00% 14.80 S/. 135.39
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 50.32 S/. 460.32 17.76 S/. 162.47 68.08 S/. 622.79 46.00% 79.92 S/. 731.10
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 - S/. - 81.40 S/. 744.64 81.40 S/. 744.64 55.00% 66.60 S/. 609.25
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 - S/. - 2.70 S/. 240.70 2.70 S/. 240.70 30.00% 6.30 S/. 561.63
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 79.80 S/. 7,113.97 11.20 S/. 998.45 91.00 S/. 8,112.42 65.00% 49.00 S/. 4,368.23
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 4.00 S/. 356.59 0.50 S/. 44.57 4.50 S/. 40
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 23.00 S/. 716.06 3.40 S/. 105.85 26.40 S/. 821.91 60.00% 17.60 S/. 547.94
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 - S/. - 1.00 S/. 54.86 1.00 S/. 54.86 50.00% 1.00 S/. 54.86
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,289.92 S/. 7,820.16 29.38 S/. 100.33 2,319.30 S/. 7,920.49 90.00% 257.70 S/. 880.05
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 1,646.80 S/. 5,623.88 21.68 S/. 74.04 1,668.48 S/. 5,697.92 96.00% 69.52 S/. 237.41
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 110.95 S/. 1,860.25 7.13 S/. 119.55 118.08 S/. 1,979.80 96.00% 4.92 S/. 82.49
01.14.01 POZO DE TIERRA COMUN und - 891.48 - - S/. - - S/. - - S/. - - S/. -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 2.00 S/. 521.17 1.00 S/. 260.59 3.00 S/. 781.76 75.00% 1.00 S/. 260.59
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 86.90 S/. 1,489.79 4.24 S/. 72.69 91.14 S/. 1,562.48 98.00% 1.86 S/. 31.89
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 0.05 S/. 51.43 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL Y ESTABILIZADO glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 0.05 S/. 51.43 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 0.05 S/. 51.43 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.90 S/. 925.76 0.05 S/. 51.43 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.16 INSTALACIÓN
COSTO TOTAL DIRECTO S/. 3,798,794.06 S/. 1,454,130.67 S/. 278,757.24 S/. 1,732,887.91 S/. 2,065,906.15
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 1,329,021.00 S/. 254,773.68 S/. 1,583,794.68 S/. 1,888,160.88
IGV S/. 624,952.00 S/. 239,223.78 S/. 45,859.26 S/. 285,083.04 S/. 339,868.96

SUBTOTAL 254,773.68
DSCTO EPP :
SUB TOTAL S/: S/. 254,773.68
IGV S/: 18% S/. 45,859.26
420,962.36
120,329.41
PROYECTO ALAMEDA
PRESPUESTO CONTRATADO: S/. 3,798,794.06 VALORIZACION Nº 5
8/31/2021 AL 9/15/2021

ITEM METRADO VALORIZACION METRADO VALORIZACION METRADO VALORIZACION % METRADO VALORIZACION
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,242.99 S/. 39,154.27 - S/. - 1,242.99 S/. 39,154.27 98.00% 25.37 S/. 799.07 1,245.04 98%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 1,255.68 S/. 19,086.28 12.68 S/. 192.79 1,268.36 S/. 19,279.07 100.00% - S/. - 1,248.65 98%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 549.05 S/. 17,569.50 17.34 S/. 554.83 566.39 S/. 18,124.32 98.00% 11.56 S/. 369.88 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 66.50 S/. 10,972.50 2.10 S/. 346.50 68.60 S/. 11,319.00 98.00% 1.40 S/. 231.00 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 - S/. - 9.00 S/. 2,520.00 9.00 S/. 2,520.00 50.00% 9.00 S/. 2,520.00
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 - S/. - 21.25 S/. 765.00 21.25 S/. 765.00 50.00% 21.25 S/. 765.00
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 - S/. - 437.65 S/. 1,663.07 437.65 S/. 1,663.07 50.00% 437.65 S/. 1,663.07
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 - S/. - 412.58 S/. 1,567.79 412.58 S/. 1,567.79 25.00% 1,237.73 S/. 4,703.36
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,152.50 S/. 11,144.67 - S/. - 1,152.50 S/. 11,144.67 90.38% 122.67 S/. 1,186.23 1,152.50 90%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 183.59 S/. 321.28 5.80 S/. 10.15 189.39 S/. 331.42 98.00% 3.87 S/. 6.76 185.93 96%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 0.90 S/. 3,150.00 0.05 S/. 175.00 0.95 S/. 3,325.00 95.00% 0.05 S/. 175.00 0.70 70%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.95 S/. 6,555.00 - S/. - 0.95 S/. 6,555.00 95.00% 0.05 S/. 345.00 0.98 98%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 0.30 S/. 450.00 0.60 S/. 900.00 0.90 S/. 1,350.00 90.00% 0.10 S/. 150.00 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 3.00 S/. 7,500.00 0.92 S/. 2,300.00 3.92 S/. 9,800.00 98.00% 0.08 S/. 200.00 2.52 63%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 0.70 S/. 3,850.00 0.30 S/. 1,650.00 1.00 S/. 5,500.00 100.00% - S/. - 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 513.28 S/. 41,575.84 171.09 S/. 13,858.61 684.38 S/. 55,434.46 80.00% 171.09 S/. 13,858.61 411.22 48% 20% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,046.82 S/. 90,026.52 348.94 S/. 30,008.84 1,395.76 S/. 120,035.36 80.00% 348.94 S/. 30,008.84 735.53 42% 20% 60.00%
01.02.01.03 MURO ECONOBLOCK M2 - 79.70 - 0%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 38.30 S/. 956.69 19.91 S/. 497.48 58.21 S/. 1,454.16 76.00% 18.38 S/. 459.21 23.50 31% 26% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 542.64 S/. 28,063.28 124.03 S/. 6,414.46 666.67 S/. 34,477.75 86.00% 108.53 S/. 5,612.66 465.50 60% 16% 70.00%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 974.93 S/. 34,738.64 344.97 S/. 12,292.13 1,319.90 S/. 47,030.78 88.00% 179.99 S/. 6,413.29 0.23 65.00%
01.02.02.02 TARRAJEO FROTACHADO MUROS INTERIORES -
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 43.43 S/. 1,085.73 0.91 S/. 22.86 44.34 S/. 1,108.59 97.00% 1.37 S/. 34.29 0.02 95.00%
01.02.02.03 TARRAJEO DE CIELORASO SUPER ESTRUCTURA m2 - 25.00 - - S/. - - S/. - - S/. - - S/. - -
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 59.40 S/. 1,664.75 8.49 S/. 237.82 67.89 S/. 1,902.57 80.00% 16.97 S/. 475.64 0.10 70.00%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - - S/. - - S/. - 0.00% 109.80 S/. 6,069.74 - 0.00%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - - S/. - - S/. - 0.00% 153.72 S/. 2,062.77 - 0.00%
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 13.79 S/. 344.82 78.16 S/. 1,953.99 91.95 S/. 2,298.81 100.00% - S/. - 0.85 15.00%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 51.02 S/. 2,061.39 17.27 S/. 697.64 68.29 S/. 2,759.02 70.00% 29.27 S/. 1,182.44 0.18 52.30%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 10.46 S/. 133.77 3.49 S/. 44.59 13.94 S/. 178.37 80.00% 3.49 S/. 44.59 0.20 60.00%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 145.28 S/. 3,632.01 29.06 S/. 726.40 174.34 S/. 4,358.41 90.00% 19.37 S/. 484.27 0.15 75.00%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 463.01 S/. 11,575.35 - S/. - 463.01 S/. 11,575.35 90.00% 51.45 S/. 1,286.15 - 90.00%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 143.78 S/. 3,594.47 - S/. - 143.78 S/. 3,594.47 90.00% 15.98 S/. 399.39 - 90.00%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 455.19 S/. 8,177.94 26.78 S/. 481.06 481.96 S/. 8,658.99 90.00% 53.55 S/. 962.11 0.05 85.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 1,942.46 S/. 25,252.01 687.33 S/. 8,935.33 2,629.80 S/. 34,187.34 88.00% 358.61 S/. 4,661.91 0.23 65.00%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,121.17 S/. 27,575.20 265.15 S/. 3,446.90 2,386.32 S/. 31,022.10 90.00% 265.15 S/. 3,446.90 0.10 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 1,720.81 S/. 22,370.58 491.66 S/. 6,391.60 2,212.48 S/. 28,762.18 90.00% 245.83 S/. 3,195.80 0.20 70.00%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 2,049.30 S/. 26,640.89 128.08 S/. 1,665.06 2,177.38 S/. 28,305.94 85.00% 384.24 S/. 4,995.17 0.05 80.00%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,395.10 S/. 18,136.27 99.65 S/. 1,295.45 1,494.75 S/. 19,431.72 75.00% 498.25 S/. 6,477.24 0.05 70.00%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 234.66 S/. 3,050.62 64.00 S/. 831.99 298.66 S/. 3,882.60 70.00% 128.00 S/. 1,663.97 0.15 55.00%
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 10.00 126,170.00 3,532.76 S/. 35,327.60 252.34 S/. 2,523.40 3,785.10 S/. 37,851.00 30.00% 8,831.90 S/. 88,319.00 0.26
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 2,103.19 S/. 50,476.65 182.89 S/. 4,389.27 2,286.08 S/. 54,865.92 100.00% - S/. - 2,005.92 88%
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 2,066.37 S/. 49,592.82 - S/. - 2,066.37 S/. 49,592.82 100.00% - S/. - 1,864.74 90%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 771.89 S/. 18,525.34 111.55 S/. 2,677.19 883.44 S/. 21,202.52 60.00% 588.96 S/. 14,135.02 771.89 52%
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 1,462.56 S/. 29,251.16 - S/. - 1,462.56 S/. 29,251.16 100.00% - S/. - 1,345.56 92%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 566.96 S/. 27,000.08 30.92 S/. 1,472.73 597.88 S/. 28,472.82 58.00% 432.95 S/. 20,618.25 0.03 55.00% 48
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 251.19 S/. 11,962.23 113.03 S/. 5,383.00 364.22 S/. 17,345.23 58.00% 263.75 S/. 12,560.34 0.18 40.00% 0.510638298
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - - S/. - - S/. - 0.00% 2,103.43 S/. 100,170.80 - 0.00%
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - - S/. - - S/. - 0.00% 25.01 S/. 1,191.04 - 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 1,599.37 S/. 76,161.90 408.73 S/. 19,463.60 2,008.10 S/. 95,625.49 56.50% 1,546.06 S/. 73,623.17 0.12 45.00%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - - S/. - - S/. - 0.00% 1,346.80 S/. 64,134.62 - 0.00%
01.02.06.02 CONTRAZOCALOS -
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 180.95 S/. 2,235.12 118.91 S/. 1,468.79 299.86 S/. 3,703.91 58.00% 217.14 S/. 2,682.14 0.23 35.00%
01.02.06.02.02 CONTRAZOCALO CERAMICO (BAÑOS) m 4.95 12.35 61.14 4.95 S/. 61.14 - S/. - 4.95 S/. 61.14 100.00% - S/. - - 100.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - - S/. - - S/. - 0.00% 1,134.00 S/. 14,007.31 - 0.00%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - - S/. - - S/. - 0.00% 33.49 S/. 413.67 - 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 729.90 S/. 9,014.30 2,358.15 S/. 29,123.14 3,088.05 S/. 38,137.44 55.00% 2,526.59 S/. 31,203.36 0.42 13.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 49.28 S/. 8,461.79 - S/. - 49.28 S/. 8,461.79 95.00% 2.59 S/. 445.36 48.74 94%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 - S/. - 2.00 S/. 505.00 2.00 S/. 505.00 100.00% - S/. - - 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 252.99 S/. 20,441.63 29.76 S/. 2,404.90 282.75 S/. 22,846.53 95.00% 14.88 S/. 1,202.45 209.76 70%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 - S/. - 2.00 S/. 3,299.67 2.00 S/. 3,299.67 100.00% - S/. - - 0%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 32.51 S/. 5,851.19 0.66 S/. 119.41 33.17 S/. 5,970.60 100.00% - S/. - 31.85 96%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 12.60 S/. 1,512.00 1.40 S/. 168.00 14.00 S/. 1,680.00 100.00% - S/. - 12.50 89%
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 27.00 S/. 7,425.00 10.00 S/. 2,750.08 37.00 S/. 10,175.08 39.36% 57.00 S/. 15,674.92 37.00 39.362% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. - 0% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - 0% -
01.02.08.02 MUEBLES DE MELAMINE -
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 180.00 36,000.00 80.00 S/. 14,400.00 7.00 S/. 1,260.00 87.00 S/. 15,660.00 43.50% 113.00 S/. 20,340.00 60.83 30% 159.68 200.00 40.32 180.00 7,257.60 79.84 20.16
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 220.00 68,992.00 125.44 S/. 27,596.80 10.98 S/. 2,414.72 136.42 S/. 30,011.52 43.50% 177.18 S/. 38,980.48 88.00 28% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03 CLOSET INCLUYE PUERTAS -
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 318.00 20,517.36 - S/. - - S/. - - S/. - 0.00% 64.52 S/. 20,517.36 3.50 5% 64.52 64.52 - 318.00 - 100.00
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 318.00 187,769.33 147.62 S/. 46,942.33 29.52 S/. 9,388.47 177.14 S/. 56,330.80 30.00% 413.33 S/. 131,438.53 28.20 5% 583.01 590.47 7.46 318.00 2,372.15 98.74 1.26
01.02.09 TABLEROS 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 54.38 S/. 16,926.39 83.66 S/. 26,040.61 138.03 S/. 42,967.00 33.00% 280.25 S/. 87,236.03 3.95 0% 0.127659574 4,406.67
01.02.10 VIDRIOS Y CRISTALES 371.30 28,888.19
01.02.10.01 PUERTAS 71.10
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,303.82 1.00 100%
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 27.07 S/. 8,872.65 3.38 S/. 1,109.08 30.46 S/. 9,981.73 90.00% 3.38 S/. 1,109.08 27.00 80%
01.02.10.02.12 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-2 m2 62.64 273.12 17,108.16 50.11 S/. 13,686.53 6.26 S/. 1,710.82 56.38 S/. 15,397.35 90.00% 6.26 S/. 1,710.82 50.00 80%
01.02.10.02.25 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-15 m2 7.20 409.68 2,949.68 6.48 S/. 2,654.71 - S/.
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4 pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.29 REGISTRO 2'' pto 10.00 77.10 771.00 9.00 S/. 693.90 1.00 S/. 77.10 10.00 S/. 771.00 100.00% - S/. -
01.03.01.01.30 SUMIDERO 2'' pto 8.00 77.10 616.80 7.04 S/. 542.78 0.96 S/. 74.02 8.00 S/. 616.80 100.00% - S/. -
01.03.01.01.38 OTROS
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 12.35 S/. 937.37 - S/. - 12.35 S/. 937.37 95.00% 0.65 S/. 49.34
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 46.84 S/. 2,618.08 - S/. - 46.84 S/. 2,618.08 95.00% 2.47 S/. 137.79
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 74.01 S/. 3,337.83 - S/. - 74.01 S/. 3,337.83 82.60% 15.59 S/. 703.13
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 15.67 S/. 706.81 7.13 S/. 321.47 22.80 S/. 1,028.28 95.00% 1.20 S/. 54.12
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 119.34 S/. 2,685.15 33.66 S/. 757.35 153.00 S/. 3,442.50 90.00% 17.00 S/. 382.50
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.01 VÁLVULA ESFÉRICA DE 1/2" BRONCE u 69.00 85.10 5,871.90 69.00 S/. 5,871.90 - S/. - 69.00 S/. 5,871.90 100.00% - S/. -
01.03.03.01.01 VÁLVULA ESFÉRICA DE 1/2'' u 22.00 89.10 1,960.20 22.00 S/. 1,960.20 - S/. - 22.00 S/. 1,960.20 100.00% - S/. -
01.03.03.01.02 SALIDA DE AGUA CALIENTE DE 1/2 CPVC pto 105.00 83.70 8,788.50 105.00 S/. 8,788.50 - S/. - 105.00 S/. 8,788.50 100.00% - S/. -
01.03.04.01 CUARTO DE BOMBA Y TANQUE ELEVADO
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.07 VARIOS
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 32.64 S/. 1,853.75 1.36 S/. 77.24 34.00 S/. 1,930.99 100.00% - S/. -
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 34.20 S/. 1,942.35 1.80 S/. 102.23 36.00 S/. 2,044.58 100.00% - S/. -
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 190.00 S/. 10,790.82 10.00 S/. 567.94 200.00 S/. 11,358.76 100.00% - S/. -
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 73.15 S/. 4,154.47 3.85 S/. 218.66 77.00 S/. 4,373.12 100.00% - S/. -
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 551.00 S/. 31,293.39 29.00 S/. 1,647.02 580.00 S/. 32,940.41 100.00% - S/. -
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 17.67 S/. 1,003.55 1.33 S/. 75.54 19.00 S/. 1,079.08 100.00% - S/. -
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 130.56 S/. 7,415.00 5.44 S/. 308.96 136.00 S/. 7,723.96 100.00% - S/. -
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 2.85 S/. 161.86 0.15 S/. 8.52 3.00 S/. 170.38 100.00% - S/. -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 321.10 S/. 15,415.80 10.14 S/. 486.81 331.24 S/. 15,902.62 98.00% 6.76 S/. 324.54
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 169.10 S/. 8,866.33 5.34 S/. 279.99 174.44 S/. 9,146.32 98.00% 3.56 S/. 186.66
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 39.99 S/. 1,522.53 2.15 S/. 81.86 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 600.00 S/. 30,994.53 135.00 S/. 6,973.77 735.00 S/. 37,968.30 98.00% 15.00 S/. 774.86
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 101.65 S/. 640.60 - S/. - 101.65 S/. 640.60 95.00% 5.35 S/. 33.72
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 2,669.85 S/. 24,588.31 314.10 S/. 2,892.74 2,983.95 S/. 27,481.05 95.00% 157.05 S/. 1,446.37
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 4.05 S/. 249.96 2.25 S/. 138.86 6.30 S/. 388.82 70.00% 2.70 S/. 166.64
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 10.24 S/. 491.55 12.16 S/. 583.71 22.40 S/. 1,075.26 70.00% 9.60 S/. 460.82
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 19.53 S/. 535.71 23.87 S/. 654.75 43.40 S/. 1,190.46 70.00% 18.60 S/. 510.20
01.06.06 CODO HORIZONTAL DE 1000x100mm und 2.00 54.86 109.72 0.52 S/. 28.53 0.88 S/. 48.28 1.40 S/. 76.80 70.00% 0.60 S/. 32.92
01.06.07 TEE HORIZONTAL DE 1000x100mm und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. -
01.06.08 TEE HORIZONTAL DE 800x600X300X100mm und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. -
01.06.09 TEE HORIZONTAL DE 600X300X100mm und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. -
01.06.10 CODO HORIZONTAL DE 300x100mm und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. -
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 110.36 S/. 756.77 - S/. - 110.36 S/. 756.77 65.30% 58.64 S/. 402.14
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 4.77 S/. 3,205.61 - S/. - 4.77 S/. 3,205.61 53.00% 4.23 S/. 2,842.71
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 4,536.00 S/. 140,908.46 850.50 S/. 26,420.34 5,386.50 S/. 167,328.79 95.00% 283.50 S/. 8,806.78
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 40.81 S/. 1,267.74 - S/. - 40.81 S/. 1,267.74 53.00% 36.19 S/. 1,124.22
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 23.04 S/. 715.73 - S/. - 23.04 S/. 715.73 32.00% 48.96 S/. 1,520.92
01.08.12 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-3) ml 77.00 31.06 2,391.96 33.88 S/. 1,052.46 - S/. - 33.88 S/. 1,052.46 44.00% 43.12 S/. 1,339.50
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 28.71 S/. 891.86 - S/. - 28.71 S/. 891.86 43.50% 37.29 S/. 1,158.39
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 87.00 31.06 2,702.61 60.47 S/. 1,878.31 - S/. - 60.47 S/. 1,878.31 69.50% 26.54 S/. 824.30
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 46.00 31.06 1,428.97 16.38 S/. 508.71 - S/. -
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 14.35 S/. 305.06 26.65 S/. 566.53 41.00 S/. 871.59 100.00% - S/. -
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 26.40 S/. 821.91 17.60 S/. 547.94 44.00 S/. 1,369.85 100.00% - S/. -
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 - S/. - 40.50 S/. 2,221.83 40.50 S/. 2,221.83 50.00% 40.50 S/. 2,221.83
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 - S/. - 0.50 S/. 27.43 0.50 S/. 27.43 50.00% 0.50 S/. 27.43
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 50.00% 1.00 S/. 54.86
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,319.30 S/. 7,920.49 257.70 S/. 880.05 2,577.00 S/. 8,800.55 100.00% - S/. -
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 1,668.48 S/. 5,697.92 69.52 S/. 237.41 1,738.00 S/. 5,935.33 100.00% - S/. -
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 177.65 S/. 1,636.09 9.35 S/. 86.11 187.00 S/. 1,722.20 100.00% - S/. -
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 118.08 S/. 1,979.80 4.92 S/. 82.49 123.00 S/. 2,062.29 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 - S/. - 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 1,583,794.68 S/. 281,125.70 S/. 1,864,920.38 S/. 1,607,035.18
IGV S/. 624,952.00 S/. 285,083.04 S/. 50,602.63 S/. 335,685.67 S/. 289,266.33

SUBTOTAL 281,125.70
DSCTO EPP :
SUB TOTAL S/: S/. 281,125.70
IGV S/: 18% S/. 50,602.63
PROYECTO ALAMEDA
9/15/2021 AL 9/30/2021

01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,242.99 S/. 39,154.27 25.37 S/. 799.07 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 1,268.36 S/. 19,279.07 - S/. - 1,268.36 S/. 19,279.07 100.00% - S/. - 1,248.65 98%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 566.39 S/. 18,124.32 - S/. - 566.39 S/. 18,124.32 98.00% 11.56 S/. 369.88 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 68.60 S/. 11,319.00 - S/. - 68.60 S/. 11,319.00 98.00% 1.40 S/. 231.00 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 9.00 S/. 2,520.00 - S/. - 9.00 S/. 2,520.00 50.00% 9.00 S/. 2,520.00
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 21.25 S/. 765.00 - S/. - 21.25 S/. 765.00 50.00% 21.25 S/. 765.00
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 437.65 S/. 1,663.07 - S/. - 437.65 S/. 1,663.07 50.00% 437.65 S/. 1,663.07
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 412.58 S/. 1,567.79 - S/. - 412.58 S/. 1,567.79 25.00% 1,237.73 S/. 4,703.36
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,152.50 S/. 11,144.67 - S/. - 1,152.50 S/. 11,144.67 90.38% 122.67 S/. 1,186.23 1,152.50 90%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 189.39 S/. 331.42 1.93 S/. 3.38 191.32 S/. 334.81 99.00% 1.93 S/. 3.38 185.93 96%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 0.95 S/. 3,325.00 0.05 S/. 175.00 1.00 S/. 3,500.00 100.00% - S/. - 0.70 70%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.95 S/. 6,555.00 - S/. - 0.95 S/. 6,555.00 95.00% 0.05 S/. 345.00 0.98 98%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 0.90 S/. 1,350.00 0.10 S/. 150.00 1.00 S/. 1,500.00 100.00% - S/. - 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 3.92 S/. 9,800.00 0.04 S/. 100.00 3.96 S/. 9,900.00 99.00% 0.04 S/. 100.00 2.52 63%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 1.00 S/. 5,500.00 - S/. - 1.00 S/. 5,500.00 100.00% - S/. - 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 684.38 S/. 55,434.46 128.32 S/. 10,393.96 812.70 S/. 65,828.42 95.00% 42.77 S/. 3,464.65 411.22 48% 35% 60.00%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 58.21 S/. 1,454.16 14.55 S/. 363.54 72.76 S/. 1,817.70 95.00% 3.83 S/. 95.67 23.50 31% 45% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 666.67 S/. 34,477.75 69.77 S/. 3,608.14 736.44 S/. 38,085.88 95.00% 38.76 S/. 2,004.52 465.50 60% 25% 70.00%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 1,319.90 S/. 47,030.78 30.00 S/. 1,068.88 1,349.90 S/. 48,099.66 90.00% 149.99 S/. 5,344.41 0.25 65.00%
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 44.34 S/. 1,108.59 1.37 S/. 34.29 45.71 S/. 1,142.87 100.00% - S/. - 0.05 95.00%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 - S/. - 49.41 S/. 2,731.38 49.41 S/. 2,731.38 45.00% 60.39 S/. 3,338.36 0.45 0.00%
01.02.02.07 TARRAJEO FONDO DE ESCALERA MORTERO 1:5 m2 91.95 25.00 2,298.81 91.95 S/. 2,298.81 - S/. - 91.95 S/. 2,298.81 100.00% - S/. - 0.85 15.00%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 68.29 S/. 2,759.02 9.76 S/. 394.15 78.05 S/. 3,153.17 80.00% 19.51 S/. 788.29 0.28 52.30%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 13.94 S/. 178.37 - S/. - 13.94 S/. 178.37 80.00% 3.49 S/. 44.59 0.20 60.00%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 174.34 S/. 4,358.41 19.37 S/. 484.27 193.71 S/. 4,842.68 100.00% - S/. - 0.25 75.00%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 463.01 S/. 11,575.35 51.45 S/. 1,286.15 514.46 S/. 12,861.50 100.00% - S/. - 0.10 90.00%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 143.78 S/. 3,594.47 15.98 S/. 399.39 159.75 S/. 3,993.86 100.00% - S/. - 0.10 90.00%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 481.96 S/. 8,658.99 26.78 S/. 481.06 508.74 S/. 9,140.05 95.00% 26.78 S/. 481.06 0.10 85.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 2,629.80 S/. 34,187.34 59.77 S/. 776.98 2,689.56 S/. 34,964.32 90.00% 298.84 S/. 3,884.92 0.25 65.00%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,386.32 S/. 31,022.10 - S/. - 2,386.32 S/. 31,022.10 90.00% 265.15 S/. 3,446.90 0.10 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,212.48 S/. 28,762.18 - S/. - 2,212.48 S/. 28,762.18 90.00% 245.83 S/. 3,195.80 0.20 70.00%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 298.66 S/. 3,882.60 85.33 S/. 1,109.31 383.99 S/. 4,991.92 90.00% 42.67 S/. 554.66 0.35 55.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 2,286.08 S/. 54,865.92 - S/. - 2,286.08 S/. 54,865.92 100.00% - S/. - 2,005.92 88%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 883.44 S/. 21,202.52 294.48 S/. 7,067.51 1,177.92 S/. 28,270.03 80.00% 294.48 S/. 7,067.51 771.89 52%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 299.86 S/. 3,703.91 36.19 S/. 447.02 336.05 S/. 4,150.93 65.00% 180.95 S/. 2,235.12 0.30 35.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 3,088.05 S/. 38,137.44 561.46 S/. 6,934.08 3,649.52 S/. 45,071.52 65.00% 1,965.12 S/. 24,269.28 0.52 13.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 - S/. - 123.29 S/. 5,871.21 123.29 S/. 5,871.21 63.00% 72.41 S/. 3,448.17 0%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 - S/. - 1,118.88 S/. 53,284.04 1,118.88 S/. 53,284.04 63.00% 657.12 S/. 31,293.80 0%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 2.00 S/. 505.00 - S/. - 2.00 S/. 505.00 100.00% - S/. - - 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 282.75 S/. 22,846.53 - S/. - 282.75 S/. 22,846.53 95.00% 14.88 S/. 1,202.45 209.76 70%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 2.00 S/. 3,299.67 - S/. - 2.00 S/. 3,299.67 100.00% - S/. - - 0%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 33.17 S/. 5,970.60 - S/. - 33.17 S/. 5,970.60 100.00% - S/. - 31.85 96%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 14.00 S/. 1,680.00 - S/. - 14.00 S/. 1,680.00 100.00% - S/. - 12.50 89%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - 660.00 S/. - 660.00 S/. - - S/. - 0% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - 1,963.00 S/. - 1,963.00 S/. - - S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.10.01 PUERTAS 71.10
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 - S/. - 0.90 S/. 621.23 0.90 S/. 621.23 90.00% 0.10 S/. 69.03 1.00 100%
01.02.10.02.08 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-7 m2 1.00 594.39 594.39 - S/. - 0.90 S/. 534.95 0.90 S/. 534.95 90.00% 0.10 S/. 59.44 1.00 100%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 - S/. - 0.90 S/. 1,173.44 0.90 S/. 1,173.44 90.00% 0.10 S/. 130.38 1.00 100%
01.02.10.02.25 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-15 m2 7.20 409.68 2,949.68 6.48 S/. 2,654.71 0
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DE 4 pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.29 REGISTRO 2'' pto 10.00 77.10 771.00 10.00 S/. 771.00 - S/. - 10.00 S/. 771.00 100.00% - S/. -
01.03.01.01.30 SUMIDERO 2'' pto 8.00 77.10 616.80 8.00 S/. 616.80 - S/. - 8.00 S/. 616.80 100.00% - S/. -
01.03.01.01.38 OTROS
01.03.02 REDES AGUA
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 - S/. - 162.50 S/. 4,403.75 162.50 S/. 4,403.75 50.00% 162.50 S/. 4,403.75
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 - S/. - 74.00 S/. 2,005.40 74.00 S/. 2,005.40 50.00% 74.00 S/. 2,005.40
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 - S/. - 40.20 S/. 804.00 40.20 S/. 804.00 20.00% 160.80 S/. 3,216.00
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 - S/. - 23.50 S/. 470.00 23.50 S/. 470.00 25.00% 70.50 S/. 1,410.00
01.01.01 SALIDAS PARA ALUMBRADO EN TECHO ESTACIONAMIENTOS pto 34.00 56.79 1,930.99 34.00 S/. 1,930.99 - S/. - 34.00 S/. 1,930.99 100.00% - S/. -
01.01.02 SALIDAS PARA ALUMBRADO EN TECHO DEPOSITOS pto 36.00 56.79 2,044.58 36.00 S/. 2,044.58 - S/. - 36.00 S/. 2,044.58 100.00% - S/. -
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SUM pto 200.00 56.79 11,358.76 200.00 S/. 11,358.76 - S/. - 200.00 S/. 11,358.76 100.00% - S/. -
01.01.04 SALIDAS PARA ALUMBRADO EN TECHO ESCALERAS - EXCLUSAS pto 77.00 56.79 4,373.12 77.00 S/. 4,373.12 - S/. - 77.00 S/. 4,373.12 100.00% - S/. -
01.01.05 SALIDAS PARA ALUMBRADO EN TECHO DEPARTAMENTOS pto 580.00 56.79 32,940.41 580.00 S/. 32,940.41 - S/. - 580.00 S/. 32,940.41 100.00% - S/. -
01.01.06 SALIDAS PARA ALUMBRADO EN PARED pto 19.00 56.79 1,079.08 19.00 S/. 1,079.08 - S/. - 19.00 S/. 1,079.08 100.00% - S/. -
01.01.07 SALIDA PARA LUMINARIAS DE EMERGENCIA pto 136.00 56.79 7,723.96 136.00 S/. 7,723.96 - S/. - 136.00 S/. 7,723.96 100.00% - S/. -
01.01.08 SALIDA PARA SENSOR DE MOVIMIENTO EN TECHO pto 3.00 56.79 170.38 3.00 S/. 170.38 - S/. - 3.00 S/. 170.38 100.00% - S/. -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 331.24 S/. 15,902.62 - S/. - 331.24 S/. 15,902.62 98.00% 6.76 S/. 324.54
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 53.46 1,283.07 23.52 S/. 1,257.40 - S/. - 23.52 S/. 1,257.40 98.00% 0.48 S/. 25.66
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 174.44 S/. 9,146.32 - S/. - 174.44 S/. 9,146.32 98.00% 3.56 S/. 186.66
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 67.07 8,585.37 125.44 S/. 8,413.66 - S/. - 125.44 S/. 8,413.66 98.00% 2.56 S/. 171.71
01.02.05 PULSADOR pto 55.00 31.13 1,711.94 53.90 S/. 1,677.70 - S/. - 53.90 S/. 1,677.70 98.00% 1.10 S/. 34.24
01.02.06 PULSADOR (casco) pto 9.00 31.13 280.14 8.82 S/. 274.53 - S/. - 8.82 S/. 274.53 98.00% 0.18 S/. 5.60
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 50.96 S/. 2,632.47 - S/. - 50.96 S/. 2,632.47 98.00% 1.04 S/. 53.72
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 735.00 S/. 37,968.30 - S/. - 735.00 S/. 37,968.30 98.00% 15.00 S/. 774.86
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 101.65 S/. 640.60 5.35 S/. 33.72 107.00 S/. 674.32 100.00% - S/. -
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 2,983.95 S/. 27,481.05 157.05 S/. 1,446.37 3,141.00 S/. 28,927.42 100.00% - S/. -
01.04.07 TUBERIA PVC-P 40 mmø (1.1/2") ml 54.00 12.08 652.48 51.30 S/. 619.85 2.70 S/. 32.62 54.00 S/. 652.48 100.00% - S/. -
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 22.40 S/. 1,075.26 6.40 S/. 307.22 28.80 S/. 1,382.47 90.00% 3.20 S/. 153.61
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 43.40 S/. 1,190.46 12.40 S/. 340.13 55.80 S/. 1,530.59 90.00% 6.20 S/. 170.07
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 950.00 31.06 29,511.25 902.50 S/. 28,035.69 - S/. - 902.50 S/. 28,035.69 95.00% 47.50 S/. 1,475.56
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 5,386.50 S/. 167,328.79 170.10 S/. 5,284.07 5,556.60 S/. 172,612.86 98.00% 113.40 S/. 3,522.71
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 29.00 31.06 900.87 15.08 S/. 468.45 5.80 S/. 180.17 20.88 S/. 648.63 72.00% 8.12 S/. 252.24
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 34.00 31.06 1,056.19 15.64 S/. 485.85 8.84 S/. 274.61 24.48 S/. 760.46 72.00% 9.52 S/. 295.73
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 40.81 S/. 1,267.74 14.63 S/. 454.47 55.44 S/. 1,722.21 72.00% 21.56 S/. 669.75
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 31.06 1,335.77 25.37 S/. 788.11 5.59 S/. 173.65 30.96 S/. 961.76 72.00% 12.04 S/. 374.02
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 29.00 31.06 900.87 17.40 S/. 540.52 3.48 S/. 108.10 20.88 S/. 648.63 72.00% 8.12 S/. 252.24
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 23.04 S/. 715.73 28.80 S/. 894.66 51.84 S/. 1,610.38 72.00% 20.16 S/. 626.26
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 31.06 1,211.51 14.04 S/. 436.15 14.04 S/. 436.15 28.08 S/. 872.29 72.00% 10.92 S/. 339.22
01.08.12 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-3) ml 77.00 31.06 2,391.96 33.88 S/. 1,052.46 21.56 S/. 669.75 55.44 S/. 1,722.21 72.00% 21.56 S/. 669.75
01.08.13 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-4) ml 94.00 31.06 2,920.06 24.44 S/. 759.22 43.24 S/. 1,343.23 67.68 S/. 2,102.44 72.00% 26.32 S/. 817.62
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 12.77 S/. 396.76 9.55 S/. 296.60 22.32 S/. 693.36 72.00% 8.68 S/. 269.64
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 31.06 838.74 16.34 S/. 507.44 3.11 S/. 96.46 19.44 S/. 603.89 72.00% 7.56 S/. 234.85
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 31.06 279.58 5.45 S/. 169.29 1.03 S/. 32.01 6.48 S/. 201.30 72.00% 2.52 S/. 78.28
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 66.00 31.06 2,050.26 28.71 S/. 891.86 18.81 S/. 584.32 47.52 S/. 1,476.18 72.00% 18.48 S/. 574.07
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 46.00 31.06 1,428.97 16.38 S/. 508.71 11.22 S/.
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 41.00 S/. 871.59 - S/. - 41.00 S/. 871.59 100.00% - S/. -
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 40.50 S/. 2,221.83 32.40 S/. 1,777.46 72.90 S/. 3,999.29 90.00% 8.10 S/. 444.37
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 0.50 S/. 27.43 0.40 S/. 21.94 0.90 S/. 49.37 90.00% 0.10 S/. 5.49
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 1.00 S/. 54.86 0.80 S/. 43.89 1.80 S/. 98.75 90.00% 0.20 S/. 10.97
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,577.00 S/. 8,800.55 - S/. - 2,577.00 S/. 8,800.55 100.00% - S/. -
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 187.00 S/. 1,722.20 - S/. - 187.00 S/. 1,722.20 100.00% - S/. -
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 123.00 S/. 2,062.29 - S/. - 123.00 S/. 2,062.29 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 - S/. - 0.95 S/. 977.19 95.00% 0.05 S/. 51.43
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 1,864,920.38 S/. 265,964.64 S/. 2,130,885.02 S/. 1,341,070.54
IGV S/. 624,952.00 S/. 335,685.67 S/. 47,873.63 S/. 383,559.30 S/. 241,392.70

SUBTOTAL 265,964.64
DSCTO EPP :
SUB TOTAL S/: S/. 265,964.64
IGV S/: 18% S/. 47,873.63
PROYECTO ALAMEDA
10/1/2021 AL 10/15/2021

ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,268.36 S/. 39,953.34 - S/. - 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 566.39 S/. 18,124.32 11.56 S/. 369.88 577.94 S/. 18,494.21 100.00% - S/. - 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 68.60 S/. 11,319.00 1.40 S/. 231.00 70.00 S/. 11,550.00 100.00% - S/. - 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 9.00 S/. 2,520.00 9.00 S/. 2,520.00 18.00 S/. 5,040.00 100.00% - S/. -
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 21.25 S/. 765.00 21.25 S/. 765.00 42.50 S/. 1,530.00 100.00% - S/. -
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 437.65 S/. 1,663.07 437.65 S/. 1,663.07 875.30 S/. 3,326.14 100.00% - S/. -
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 412.58 S/. 1,567.79 1,237.73 S/. 4,703.36 1,650.30 S/. 6,271.14 100.00% - S/. -
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 305.90 S/. 85,652.12 16.27 S/. 4,555.96 322.17 S/. 90,208.09 99.00% 3.25 S/. 911.19 302.62 93%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 220.31 S/. 8,116.04 22.59 S/. 832.27 242.90 S/. 8,948.31 99.00% 2.45 S/. 90.39 220.31 90%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 3,589.66 S/. 13,640.71 2,925.04 S/. 11,115.13 6,514.70 S/. 24,755.84 99.00% 65.81 S/. 250.06 3,589.66 55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,152.50 S/. 11,144.67 109.92 S/. 1,062.92 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,158.95 S/. 16,225.29 103.47 S/. 1,448.57 1,262.42 S/. 17,673.86 99.00% 12.75 S/. 178.52 1,158.95 91%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 191.32 S/. 334.81 1.93 S/. 3.38 193.25 S/. 338.19 100.00% - S/. - 185.93 96%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 1.00 S/. 3,500.00 - S/. - 1.00 S/. 3,500.00 100.00% - S/. - 0.70 70%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 0.95 S/. 6,555.00 0.05 S/. 345.00 1.00 S/. 6,900.00 100.00% - S/. - 0.98 98%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 1.00 S/. 1,500.00 - S/. - 1.00 S/. 1,500.00 100.00% - S/. - 0.10 10%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 3.96 S/. 9,900.00 0.04 S/. 100.00 4.00 S/. 10,000.00 100.00% - S/. - 2.52 63%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 812.70 S/. 65,828.42 34.22 S/. 2,771.72 846.92 S/. 68,600.14 99.00% 8.55 S/. 692.93 411.22 48% 39% 60.00%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 72.76 S/. 1,817.70 3.06 S/. 76.53 75.82 S/. 1,894.24 99.00% 0.77 S/. 19.13 23.50 31% 49% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 736.44 S/. 38,085.88 31.01 S/. 1,603.62 767.45 S/. 39,689.50 99.00% 7.75 S/. 400.90 465.50 60% 29% 70.00%
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 45.71 S/. 1,142.87 - S/. - 45.71 S/. 1,142.87 100.00% - S/. - 0.05 95.00%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 49.41 S/. 2,731.38 59.29 S/. 3,277.66 108.70 S/. 6,009.05 99.00% 1.10 S/. 60.70 0.99 0.00%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 78.05 S/. 3,153.17 19.51 S/. 788.29 97.56 S/. 3,941.46 100.00% - S/. - 0.48 52.30%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 13.94 S/. 178.37 3.49 S/. 44.59 17.43 S/. 222.96 100.00% - S/. - 0.40 60.00%
01.02.02.10 SOLAQUEO DE VIGAS m2 193.71 25.00 4,842.68 193.71 S/. 4,842.68 - S/. - 193.71 S/. 4,842.68 100.00% - S/. - 0.25 75.00%
01.02.02.11 SOLAQUEO DE COLUMNAS Y PLACAS SOTANOS m2 514.46 25.00 12,861.50 514.46 S/. 12,861.50 - S/. - 514.46 S/. 12,861.50 100.00% - S/. - 0.10 90.00%
01.02.02.12 SOLAQUEO DE COLUMNAS Y PLACAS SUPERESTRUCTURA m2 159.75 25.00 3,993.86 159.75 S/. 3,993.86 - S/. - 159.75 S/. 3,993.86 100.00% - S/. - 0.10 90.00%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 508.74 S/. 9,140.05 26.78 S/. 481.06 535.51 S/. 9,621.10 100.00% - S/. - 0.15 85.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 2,689.56 S/. 34,964.32 149.42 S/. 1,942.46 2,838.98 S/. 36,906.78 95.00% 149.42 S/. 1,942.46 0.30 65.00%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,386.32 S/. 31,022.10 132.57 S/. 1,723.45 2,518.89 S/. 32,745.55 95.00% 132.57 S/. 1,723.45 0.15 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,212.48 S/. 28,762.18 122.92 S/. 1,597.90 2,335.39 S/. 30,360.08 95.00% 122.92 S/. 1,597.90 0.25 70.00%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 383.99 S/. 4,991.92 21.33 S/. 277.33 405.33 S/. 5,269.25 95.00% 21.33 S/. 277.33 0.40 55.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,177.92 S/. 28,270.03 250.31 S/. 6,007.38 1,428.23 S/. 34,277.41 97.00% 44.17 S/. 1,060.13 771.89 52%
01.02.06.03 ZOCALOS #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 123.29 S/. 5,871.21 13.70 S/. 652.36 136.98 S/. 6,523.57 70.00% 58.71 S/. 2,795.82 0%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,118.88 S/. 53,284.04 124.32 S/. 5,920.45 1,243.20 S/. 59,204.48 70.00% 532.80 S/. 25,373.35 0%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 282.75 S/. 22,846.53 8.93 S/. 721.47 291.68 S/. 23,568.00 98.00% 5.95 S/. 480.98 209.76 70%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 660.00 S/. - - 264.00 S/. - 396.00 S/. - 60.00% 264.00 S/. - 0% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - 1,963.00 S/. - - 785.20 S/. - 1,177.80 S/. - 60.00% 785.20 S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.10.01 PUERTAS 71.10
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 0.90 S/. 621.23 0.02 S/. 13.81 0.92 S/. 635.04 92.00% 0.08 S/. 55.22 1.00 100%
01.02.10.02.08 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-7 m2 1.00 594.39 594.39 0.90 S/. 534.95 0.02 S/. 11.89 0.92 S/. 546.84 92.00% 0.08 S/. 47.55 1.00 100%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 0.90 S/. 1,173.44 0.02 S/. 26.08 0.92 S/. 1,199.52 92.00% 0.08 S/. 104.31 1.00 100%
01.02.10.02.12 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-2 m2 62.64 273.12 17,108.16 59.51 S/. 16,
01.03.01.01.22 MONTANTES
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 - S/. - 3.00 S/. 213.00 3.00 S/. 213.00 10.00% 27.00 S/. 1,917.00
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 - S/. - 2.40 S/. 60.72 2.40 S/. 60.72 10.00% 21.60 S/. 546.48
01.03.01.01.36 SOMBRERO DE VENTILACIÓN DE PVC 3" u 4.00 23.90 95.60 - S/. - 0.40 S/. 9.56 0.40 S/. 9.56 10.00% 3.60 S/. 86.04
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 - S/. - 9.40 S/. 224.66 9.40 S/. 224.66 10.00% 84.60 S/. 2,021.94
01.03.01.01.38 OTROS
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 12.74 S/. 966.97 - S/. - 12.74 S/. 966.97 98.00% 0.26 S/. 19.73
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 48.31 S/. 2,700.75 - S/. - 48.31 S/. 2,700.75 98.00% 0.99 S/. 55.12
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 135.93 S/. 6,130.26 - S/. - 135.93 S/. 6,130.26 98.00% 2.77 S/. 125.11
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 23.52 S/. 1,060.75 - S/. - 23.52 S/. 1,060.75 98.00% 0.48 S/. 21.65
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 9.90 S/. 446.40 - S/. - 9.90 S/. 446.40 98.00% 0.20 S/. 9.11
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 14.70 S/. 357.21 - S/. - 14.70 S/. 357.21 98.00% 0.30 S/. 7.29
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 166.60 S/. 3,748.50 - S/. - 166.60 S/. 3,748.50 98.00% 3.40 S/. 76.50
01.03.02.10 TUBERÍA DE 1/2" PVC-C10 ROSCADA m 155.00 18.10 2,805.50 151.90 S/. 2,749.39 - S/. - 151.90 S/. 2,749.39 98.00% 3.10 S/. 56.11
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 162.50 S/. 4,403.75 152.75 S/. 4,139.53 315.25 S/. 8,543.28 97.00% 9.75 S/. 264.23
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 74.00 S/. 2,005.40 69.56 S/. 1,885.08 143.56 S/. 3,890.48 97.00% 4.44 S/. 120.32
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 40.20 S/. 804.00 - S/. - 40.20 S/. 804.00 20.00% 160.80 S/. 3,216.00
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 23.50 S/. 470.00 - S/. - 23.50 S/. 470.00 25.00% 70.50 S/. 1,410.00
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 - S/. - 7.00 S/. 210.00 7.00 S/. 210.00 2.00% 343.00 S/. 10,290.00
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 - S/. - 1.20 S/. 36.00 1.20 S/. 36.00 2.00% 58.80 S/. 1,764.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 - S/. - 11.00 S/. 330.00 11.00 S/. 330.00 2.00% 539.00 S/. 16,170.00
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 - S/. - 0.62 S/. 18.60 0.62 S/. 18.60 2.00% 30.38 S/. 911.40
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 - S/. - 0.16 S/. 19.20 0.16 S/. 19.20 2.00% 7.84 S/. 940.80
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 50.96 S/. 2,632.47 - S/. - 50.96 S/. 2,632.47 98.00% 1.04 S/. 53.72
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 735.00 S/. 37,968.30 - S/. - 735.00 S/. 37,968.30 98.00% 15.00 S/. 774.86
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 37.70 S/. 1,924.48 7.54 S/. 384.90 45.24 S/. 2,309.38 78.00% 12.76 S/. 651.36
01.04.05 TUBERIA PVC-P 25 mmø (1") ml 107.00 6.30 674.32 107.00 S/. 674.32 - S/. - 107.00 S/. 674.32 100.00% - S/. -
01.04.06 TUBERIA PVC-P 35 mmø (1.1/4") ml 3,141.00 9.21 28,927.42 3,141.00 S/. 28,927.42 - S/. - 3,141.00 S/. 28,927.42 100.00% - S/. -
01.04.07 TUBERIA PVC-P 40 mmø (1.1/2") ml 54.00 12.08 652.48 54.00 S/. 652.48 - S/. - 54.00 S/. 652.48 100.00% - S/. -
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 28.80 S/. 1,382.47 2.56 S/. 122.89 31.36 S/. 1,505.36 98.00% 0.64 S/. 30.72
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 55.80 S/. 1,530.59 4.96 S/. 136.05 60.76 S/. 1,666.65 98.00% 1.24 S/. 34.01
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 5,670.00 31.06 176,135.57 5,556.60 S/. 172,612.86 - S/. - 5,556.60 S/. 172,612.86 98.00% 113.40 S/. 3,522.71
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 31.06 2,391.96 55.44 S/. 1,722.21 - S/. - 55.44 S/. 1,722.21 72.00% 21.56 S/. 669.75
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 72.00 31.06 2,236.64 51.84 S/. 1,610.38 - S/. - 51.84 S/. 1,610.38 72.00% 20.16 S/. 626.26
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 31.06 963.00 22.32 S/. 693.36 - S/. - 22.32 S/. 693.36 72.00% 8.68
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 3.00 S/. 781.76 0.60 S/. 156.35 3.60 S/. 938.11 90.00% 0.40 S/. 104.23
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 0.03 S/. 30.86 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 0.03 S/. 30.86 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 0.03 S/. 30.86 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.95 S/. 977.19 0.03 S/. 30.86 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 2,130,885.02 S/. 136,285.81 S/. 2,267,170.83 S/. 1,204,784.73
IGV S/. 624,952.00 S/. 383,559.30 S/. 24,531.45 S/. 408,090.75 S/. 216,861.25

SUBTOTAL 136,285.81
DSCTO EPP :
SUB TOTAL S/: S/. 136,285.81
IGV S/: 18% S/. 24,531.45
PROYECTO ALAMEDA
10/1/2021 AL 10/15/2021

ITEM
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 577.94 S/. 18,494.21 - S/. - 577.94 S/. 18,494.21 100.00% - S/. - 538.60 93%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 70.00 S/. 11,550.00 - S/. - 70.00 S/. 11,550.00 100.00% - S/. - 66.00 94%
01.01.05.08 LOSAS
01.01.05.08.01.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 LOSAS ALIGERADA M3 18.00 280.00 5,040.00 18.00 S/. 5,040.00 - S/. - 18.00 S/. 5,040.00 100.00% - S/. -
01.01.05.08.01.02 ENCOFRADO Y DESENCOFRADO LOSA ALIGERADA M2 42.50 36.00 1,530.00 42.50 S/. 1,530.00 - S/. - 42.50 S/. 1,530.00 100.00% - S/. -
01.01.05.08.01.03 BOVEDILLAS TECHO DE 15 CM UND. 561.00 2.97 1,666.17 - S/. - 561.00 S/. 1,666.17 561.00 S/. 1,666.17 100.00% - S/. -
01.01.05.08.01.04 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA KG 875.30 3.80 3,326.14 875.30 S/. 3,326.14 - S/. - 875.30 S/. 3,326.14 100.00% - S/. -
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERATURA KG 1,650.30 3.80 6,271.14 1,650.30 S/. 6,271.14 - S/. - 1,650.30 S/. 6,271.14 100.00% - S/. -
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 322.17 S/. 90,208.09 - S/. - 322.17 S/. 90,208.09 99.00% 3.25 S/. 911.19 302.62 93%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 6,514.70 S/. 24,755.84 - S/. - 6,514.70 S/. 24,755.84 99.00% 65.81 S/. 250.06 3,589.66 55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 - S/. - 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,262.42 S/. 17,673.86 - S/. - 1,262.42 S/. 17,673.86 99.00% 12.75 S/. 178.52 1,158.95 91%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 193.25 S/. 338.19 - S/. - 193.25 S/. 338.19 100.00% - S/. - 185.93 96%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 1.00 S/. 6,900.00 - S/. - 1.00 S/. 6,900.00 100.00% - S/. - 0.98 98%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 4.00 S/. 10,000.00 - S/. - 4.00 S/. 10,000.00 100.00% - S/. - 2.52 63%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 846.92 S/. 68,600.14 - S/. - 846.92 S/. 68,600.14 99.00% 8.55 S/. 692.93 411.22 48% 39% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,727.25 S/. 148,543.76 - S/. - 1,727.25 S/. 148,543.76 99.00% 17.45 S/. 1,500.44 735.53 42% 39% 60.00%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 75.82 S/. 1,894.24 0.77 S/. 19.13 76.59 S/. 1,913.37 100.00% - S/. - 23.50 31% 50% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 767.45 S/. 39,689.50 7.75 S/. 400.90 775.20 S/. 40,090.40 100.00% - S/. - 465.50 60% 30% 70.00%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 1,394.90 S/. 49,702.98 - S/. - 1,394.90 S/. 49,702.98 93.00% 104.99 S/. 3,741.08 0.28 65.00%
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 84.01 S/. 2,354.43 0.85 S/. 23.78 84.86 S/. 2,378.21 100.00% - S/. - 0.30 70.00%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 108.70 S/. 6,009.05 1.10 S/. 60.70 109.80 S/. 6,069.74 100.00% - S/. - 1.00 0.00%
01.02.02.08 TARRAJEO IMPERMEABILIZADO m2 97.56 40.40 3,941.46 97.56 S/. 3,941.46 - S/. - 97.56 S/. 3,941.46 100.00% - S/. - 0.48 52.30%
01.02.02.09 TARRAJEO DE COSTADO DE ESCALERAS m 17.43 12.79 222.96 17.43 S/. 222.96 - S/. - 17.43 S/. 222.96 100.00% - S/. - 0.40 60.00%
01.02.02.13 VESTIDURA DE DERRAMES m 535.51 17.97 9,621.10 535.51 S/. 9,621.10 - S/. - 535.51 S/. 9,621.10 100.00% - S/. - 0.15 85.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 2,838.98 S/. 36,906.78 - S/. - 2,838.98 S/. 36,906.78 95.00% 149.42 S/. 1,942.46 0.30 65.00%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,518.89 S/. 32,745.55 79.54 S/. 1,034.07 2,598.43 S/. 33,779.62 98.00% 53.03 S/. 689.38 0.18 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,335.39 S/. 30,360.08 - S/. - 2,335.39 S/. 30,360.08 95.00% 122.92 S/. 1,597.90 0.25 70.00%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 2,433.54 S/. 31,636.05 76.85 S/. 999.03 2,510.39 S/. 32,635.09 98.00% 51.23 S/. 666.02 0.18 80.00%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,893.35 S/. 24,613.51 59.79 S/. 777.27 1,953.14 S/. 25,390.78 98.00% 39.86 S/. 518.18 0.28 70.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,428.23 S/. 34,277.41 14.72 S/. 353.38 1,442.95 S/. 34,630.79 98.00% 29.45 S/. 706.75 771.89 52%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m2 3,554.15 47.62 169,248.66 2,487.91 S/. 118,474.06 142.17 S/. 6,769.95 2,630.07 S/. 125,244.01 74.00% 924.08 S/. 44,004.65 0.29 45.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 291.68 S/. 23,568.00 2.98 S/. 240.49 294.66 S/. 23,808.49 99.00% 2.98 S/. 240.49 209.76 70%
01.02.07.13 PUERTA CORTAFUEGO 1.00 (P-04) und 56.00 1,550.00 86,800.00 - S/. - 36.00 S/. 55,799.99 36.00 S/. 55,799.99 64.29% 20.00 S/. 31,000.01 - 0%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 396.00 S/. - - S/. - 396.00 S/. - 60.00% 264.00 S/. - 0% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - 1,177.80 S/. - - S/. - 1,177.80 S/. - 60.00% 785.20 S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 238.42 S/. 74,215.73 - S/. - 238.42 S/. 74,215.73 57.00% 179.86 S/. 55,987.31 3.95 0% 0.127659574 4,406.67
01.02.10.01 PUERTAS 71.10
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 0.92 S/. 635.04 - S/. - 0.92 S/. 635.04 92.00% 0.08 S/. 55.22 1.00 100%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 0.92 S/. 1,199.52 - S/. - 0.92 S/. 1,199.52 92.00% 0.08 S/. 104.31 1.00 100%
01.02.10.03 VENTANA DE C
01.03.01.01.22 MONTANTES
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 3.00 S/. 213.00 3.00 S/. 213.00 6.00 S/. 426.00 20.00% 24.00 S/. 1,704.00
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 2.40 S/. 60.72 4.00 S/. 101.10 6.40 S/. 161.82 26.65% 17.60 S/. 445.38
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 9.40 S/. 224.66 70.00 S/. 1,673.04 79.40 S/. 1,897.70 84.47% 14.60 S/. 348.90
01.03.01.01.38 OTROS
01.03.01.01.41 REGISTRO ROSCADO TIPO DADO DE 3" BRONCE u 15.00 47.10 706.50 - S/. - 4.00 S/. 188.28 4.00 S/. 188.28 26.65% 11.00 S/. 518.22
01.03.01.01.42 REGISTRO ROSCADO TIPO DADO DE 2" BRONCE u 3.00 42.30 126.90 - S/. - 3.00 S/. 126.90 3.00 S/. 126.90 100.00% - S/. -
01.03.02 REDES AGUA
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 74.01 S/. 3,337.83 6.63 S/. 299.03 80.64 S/. 3,636.86 90.00% 8.96 S/. 404.10
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 315.25 S/. 8,543.28 6.50 S/. 176.15 321.75 S/. 8,719.43 99.00% 3.25 S/. 88.08
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 143.56 S/. 3,890.48 2.96 S/. 80.22 146.52 S/. 3,970.69 99.00% 1.48 S/. 40.11
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 40.20 S/. 804.00 59.80 S/. 1,195.99 100.00 S/. 1,999.99 49.75% 101.00 S/. 2,020.01
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 - S/. - 20.00 S/. 399.99 20.00 S/. 399.99 9.95% 181.00 S/. 3,620.01
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 7.00 S/. 210.00 12.00 S/. 359.94 19.00 S/. 569.94 5.43% 331.00 S/. 9,930.06
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 1.20 S/. 36.00 2.00 S/. 60.12 3.20 S/. 96.12 5.34% 56.80 S/. 1,703.88
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 11.00 S/. 330.00 20.00 S/. 600.11 31.00 S/. 930.11 5.64% 519.00 S/. 15,569.90
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 0.62 S/. 18.60 1.00 S/. 29.85 1.62 S/. 48.45 5.21% 29.38 S/. 881.55
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 0.16 S/. 19.20 1.00 S/. 120.00 1.16 S/. 139.20 14.50% 6.84 S/. 820.80
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 50.96 S/. 2,632.47 1.04 S/. 53.72 52.00 S/. 2,686.19 100.00% - S/. -
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 735.00 S/. 37,968.30 15.00 S/. 774.86 750.00 S/. 38,743.16 100.00% - S/. -
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 45.24 S/. 2,309.38 12.76 S/. 651.36 58.00 S/. 2,960.74 100.00% - S/. -
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 8.82 S/. 544.35 0.18 S/. 11.11 9.00 S/. 555.46 100.00% - S/. -
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 31.36 S/. 1,505.36 0.64 S/. 30.72 32.00 S/. 1,536.08 100.00% - S/. -
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 60.76 S/. 1,666.65 1.24 S/. 34.01 62.00 S/. 1,700.66 100.00% - S/. -
01.06.06 CODO HORIZONTAL DE 1000x100mm und 2.00 54.86 109.72 1.96 S/. 107.53 0.04 S/. 2.19 2.00 S/. 109.72 100.00% - S/. -
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 110.36 S/. 756.77 58.64 S/. 402.14 169.00 S/. 1,158.92 100.00% - S/. -
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 3.60 S/. 938.11 0.40 S/. 104.23 4.00 S/. 1,042.34 100.00% - S/. -
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 91.14 S/. 1,562.48 1.86 S/. 31.89 93.00 S/. 1,594.37 100.00% - S/. -
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAL glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CIRCUITOS glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 2,267,170.83 S/. 137,672.57 S/. 2,404,843.40 S/. 1,067,112.16
IGV S/. 624,952.00 S/. 408,090.75 S/. 24,781.06 S/. 432,871.81 S/. 192,080.19

SUBTOTAL 137,672.57
DSCTO EPP :
SUB TOTAL S/: S/. 137,672.57
IGV S/: 18% S/. 24,781.06
PROYECTO ALAMEDA
10/1/2021 AL 10/15/2021

ITEM
01.01.05.08 LOSAS
01.01.05.08.01.03 BOVEDILLAS TECHO DE 15 CM UND. 561.00 2.97 1,666.17 561.00 S/. 1,666.17 - S/. - 561.00 S/. 1,666.17 100.00% - S/. -
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 - S/. - 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90%
01.01.05.14 OTROS -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.50 S/. 6,500.00 0.30 S/. 3,900.00 0.80 S/. 10,400.00 80.00% 0.20 S/. 2,600.00 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 846.92 S/. 68,600.14 8.55 S/. 692.93 855.47 S/. 69,293.07 100.00% - S/. - 411.22 48% 40% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,727.25 S/. 148,543.76 17.45 S/. 1,500.44 1,744.70 S/. 150,044.20 100.00% - S/. - 735.53 42% 40% 60.00%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 76.59 S/. 1,913.37 - S/. - 76.59 S/. 1,913.37 100.00% - S/. - 23.50 31% 50% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 775.20 S/. 40,090.40 - S/. - 775.20 S/. 40,090.40 100.00% - S/. - 465.50 60% 30% 70.00%
01.02.02.04 FORJADO DE DESCANSO m2 84.86 28.02 2,378.21 84.86 S/. 2,378.21 - S/. - 84.86 S/. 2,378.21 100.00% - S/. - 0.30 70.00%
01.02.02.05 FORJADO DE PASOS Y CONTRAPASOS m 109.80 55.28 6,069.74 109.80 S/. 6,069.74 - S/. - 109.80 S/. 6,069.74 100.00% - S/. - 1.00 0.00%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 - S/. - 153.72 S/. 2,062.77 153.72 S/. 2,062.77 100.00% - S/. - 1.00 0.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 2,838.98 S/. 36,906.78 59.77 S/. 776.98 2,898.75 S/. 37,683.77 97.00% 89.65 S/. 1,165.48 0.32 65.00%
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,598.43 S/. 33,779.62 26.51 S/. 344.69 2,624.95 S/. 34,124.31 99.00% 26.51 S/. 344.69 0.19 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,335.39 S/. 30,360.08 49.17 S/. 639.16 2,384.56 S/. 30,999.24 97.00% 73.75 S/. 958.74 0.27 70.00%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 2,510.39 S/. 32,635.09 25.62 S/. 333.01 2,536.01 S/. 32,968.10 99.00% 25.62 S/. 333.01 0.19 80.00%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,953.14 S/. 25,390.78 19.93 S/. 259.09 1,973.07 S/. 25,649.87 99.00% 19.93 S/. 259.09 0.29 70.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,442.95 S/. 34,630.79 - S/. - 1,442.95 S/. 34,630.79 98.00% 29.45 S/. 706.75 771.89 52%
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 - S/. - 1,051.71 S/. 50,085.40 1,051.71 S/. 50,085.40 50.00% 1,051.71 S/. 50,085.40 0.50 0.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 - S/. - 907.20 S/. 11,205.85 907.20 S/. 11,205.85 80.00% 226.80 S/. 2,801.46 0.80 0.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 294.66 S/. 23,808.49 - S/. - 294.66 S/. 23,808.49 99.00% 2.98 S/. 240.49 209.76 70%
01.02.07.13 PUERTA CORTAFUEGO 1.00 (P-04) und 56.00 1,550.00 86,800.00 36.00 S/. 55,799.99 - S/. - 36.00 S/. 55,799.99 64.29% 20.00 S/. 31,000.01 - 0%
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 - S/. - 2.00 S/. 14,998.50 2.00 S/. 14,998.50 100.00% - S/. - - 0% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 396.00 S/. - - 396.00 S/. - - S/. - 0.00% 660.00 S/. - 0% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - 1,177.80 S/. - - 1,177.80 S/. - - S/. - 0.00% 1,963.00 S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.10.01 PUERTAS 71.10
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 - S/. - 3.00 S/. 34,500.00 3.00 S/. 34,500.00 100.00% - S/. - - 0%
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO: V-1 m2 33.84 327.74 11,090.81 33.84 S/. 11,090.81 - S/. - 33.84 S/. 11,090.81 100.00% - S/. - 27.00 80%
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 138.00 S/. 34,500.00 41.00 S/. 10,250.14 179.00 S/. 44,750.14 89.06% 22.00 S/. 5,499.86 0.9353
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 - S/. - 92.42 S/. 42,513.20 92.42 S/. 42,513.20 44.02% 117.53 S/. 54,063.80
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 - S/. - 93.00 S/. 13,132.22 93.00 S/. 13,132.22 87.74% 13.00 S/. 1,834.98
01.02.11.04 LAVADERO DE ACERO INOXIDABLE UNA POZA und 94.00 180.63 16,979.22 94.00 S/. 16,979.22 - S/. - 94.00 S/. 16,979.22 100.00% - S/. - 7.83333
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 138.00 S/. 1,672.56 - S/. - 138.00 S/. 1,672.56 68.66% 63.00 S/. 763.56
01.02.13 GRIFERIAS
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO PARA LAVAT und 201.00 160.00 32,160.00 - S/. - 201.00 S/. 32,160.00 201.00 S/. 32,160.00 100.00% - S/. -
01.02.13.02 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO CON TELEF und 185.00 190.00 35,150.00 - S/. - 185.00 S/. 35,150.00 185.00 S/. 35,150.00 100.00% - S/. -
01.02.13.03 GRIFERIA AL MUEBLE LAVADERO COCINA 1 POZA und 94.00 157.56 14,810.64 - S/. - 94.00 S/. 14,810.64 94.00 S/. 14,810.64 100.00% - S/. -
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 - S/. - 42.78 S/. 898.22 42.78 S/. 898.22 50.00% 42.78 S/. 898.22
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 11.20 S/. 1,414.00 3.00 S/. 378.25 14.20 S/. 1,792.25 25.35% 41.80 S/. 5,277.76
01.02.14.06 LADRILLO PASTELERO 0.25x0.25x0.03 m. ASENTADO CON MORTERO 1:4 m2 5.00 40.35 201.74 5.00 S/. 201.74 - S/. - 5.00 S/. 201.74 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.01 EXCAVACION DE ZANJAS ml 90.00 23.00 2,070.00 90.00 S/. 2,070.00 - S/. - 90.00 S/. 2,070.00 100.00% - S/. -
01.03.01.01.02 CAMA DE ARENA PARA ASENTAR TUBERÍAS ml 90.00 14.00 1,260.00 90.00 S/. 1,260.00 - S/. - 90.00 S/. 1,260.00 100.00% - S/. -
01.03.01.01.03 RELLENO Y APISONADO DE ZANJA C/ MATERIAL PROPIO ml 90.00 23.00 2,070.00 90.00 S/. 2,070.00 - S/. - 90.00 S/. 2,070.00 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DEpza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 6.00 S/. 426.00 - S/. - 6.00 S/. 426.00 20.00% 24.00 S/. 1,704.00
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 6.40 S/. 161.82 - S/. - 6.40 S/. 161.82 26.65% 17.60 S/. 445.38
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 79.40 S/. 1,897.70 - S/. - 79.40 S/. 1,897.70 84.47% 14.60 S/. 348.90
01.03.01.01.38 OTROS
01.03.01.01.41 REGISTRO ROSCADO TIPO DADO DE 3" BRONCE u 15.00 47.10 706.50 4.00 S/. 188.28 - S/. - 4.00 S/. 188.28 26.65% 11.00 S/. 518.22
01.03.01.01.42 REGISTRO ROSCADO TIPO DADO DE 2" BRONCE u 3.00 42.30 126.90 3.00 S/. 126.90 - S/. - 3.00 S/. 126.90 100.00% - S/. -
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 12.87 S/. 976.83 0.13 S/. 9.87 13.00 S/. 986.70 100.00% - S/. -
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 48.81 S/. 2,728.31 0.49 S/. 27.56 49.30 S/. 2,755.87 100.00% - S/. -
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 137.31 S/. 6,192.82 1.39 S/. 62.55 138.70 S/. 6,255.37 100.00% - S/. -
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 80.64 S/. 3,636.86 8.96 S/. 404.10 89.60 S/. 4,040.96 100.00% - S/. -
01.03.02.05 TUBERIA PVC C-10 DE 1 1/2" MONTANTES m 24.00 45.10 1,082.40 23.76 S/. 1,071.58 0.24 S/. 10.82 24.00 S/. 1,082.40 100.00% - S/. -
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 10.00 S/. 450.95 0.10 S/. 4.56 10.10 S/. 455.51 100.00% - S/. -
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 14.85 S/. 360.86 0.15 S/. 3.65 15.00 S/. 364.50 100.00% - S/. -
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 168.30 S/. 3,786.75 1.70 S/. 38.25 170.00 S/. 3,825.00 100.00% - S/. -
01.03.02.10 TUBERÍA DE 1/2" PVC-C10 ROSCADA m 155.00 18.10 2,805.50 153.45 S/. 2,777.45 1.55 S/. 28.06 155.00 S/. 2,805.50 100.00% - S/. -
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.01 CUARTO DE
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 321.75 S/. 8,719.43 3.25 S/. 88.08 325.00 S/. 8,807.50 100.00% - S/. -
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 146.52 S/. 3,970.69 - S/. - 146.52 S/. 3,970.69 99.00% 1.48 S/. 40.11
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 100.00 S/. 1,999.99 20.00 S/. 399.95 120.00 S/. 2,399.94 59.70% 81.00 S/. 1,620.06
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 20.00 S/. 399.99 - S/. - 20.00 S/. 399.99 9.95% 181.00 S/. 3,620.01
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 19.00 S/. 569.94 180.50 S/. 5,415.06 199.50 S/. 5,985.00 57.00% 150.50 S/. 4,515.00
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 3.20 S/. 96.12 26.80 S/. 803.88 30.00 S/. 900.00 50.00% 30.00 S/. 900.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 31.00 S/. 930.11 271.50 S/. 8,144.90 302.50 S/. 9,075.00 55.00% 247.50 S/. 7,425.00
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 1.62 S/. 48.45 - S/. - 1.62 S/. 48.45 5.21% 29.38 S/. 881.55
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 1.16 S/. 139.20 - S/. - 1.16 S/. 139.20 14.50% 6.84 S/. 820.80
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.03.02 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA pto 750.00 51.66 38,743.16 750.00 S/. 38,743.16 - S/. - 750.00 S/. 38,743.16 100.00% - S/. -
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AGUA pto 58.00 51.05 2,960.74 58.00 S/. 2,960.74 - S/. - 58.00 S/. 2,960.74 100.00% - S/. -
01.06.01 BANDEJA METALICA 1000x100mm ml 9.00 61.72 555.46 9.00 S/. 555.46 - S/. - 9.00 S/. 555.46 100.00% - S/. -
01.06.02 BANDEJA METALICA 800x100mm ml 32.00 48.00 1,536.08 32.00 S/. 1,536.08 - S/. - 32.00 S/. 1,536.08 100.00% - S/. -
01.06.05 BANDEJA METALICA 300x100mm VERTICAL ml 62.00 27.43 1,700.66 62.00 S/. 1,700.66 - S/. - 62.00 S/. 1,700.66 100.00% - S/. -
01.06.08 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 169.00 6.86 1,158.92 169.00 S/. 1,158.92 - S/. - 169.00 S/. 1,158.92 100.00% - S/. -
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 68.00 S/. 622.06 - S/. - 68.00 S/. 622.06 100.00% - S/. -
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.03 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (HALL) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.04 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA) ml 143.00 9.15 1,308.15 143.00 S/. 1,308.15 - S/. - 143.00 S/. 1,308.15 100.00% - S/. -
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - SÓTANOS pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. -
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESCALERAS pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. -
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 140.00 S/. 12,480.65 - S/. - 140.00 S/. 12,480.65 100.00% - S/. -
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 5.00 S/. 445.74 - S/. - 5.00 S/. 445.74 100.00% - S/. -
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. -
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 2.00 S/. 178.30 - S/. - 2.00 S/. 178.30 100.00% - S/. -
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 7.00 S/. 624.03 - S/. - 7.00 S/. 624.03 100.00% - S/. -
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. -
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. -
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. -
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INC pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.16 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. -
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. -
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X20AMP) pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. -
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 26.00 S/. 911.98 - S/. - 26.00 S/. 911.98 100.00% - S/. -
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 25.00 S/. 876.90 - S/. - 25.00 S/. 876.90 100.00% - S/. -
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 53.00 S/. 1,859.03 - S/. - 53.00 S/. 1,859.03 100.00% - S/. -
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. -
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 14.00 S/. 491.07 - S/. - 14.00 S/. 491.07 100.00% - S/. -
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. -
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. -
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. -
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. -
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. -
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 7.00 S/. 245.53 - S/. - 7.00 S/. 245.53 100.00% - S/. -
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 81.00 S/. 4,443.66 - S/. - 81.00 S/. 4,443.66 100.00% - S/. -
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. -
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 2.00 S/. 109.72 - S/. - 2.00 S/. 109.72 100.00% - S/. -
01.12.09 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 85.00 9.26 786.90 85.00 S/. 786.90 - S/. - 85.00 S/. 786.90 100.00% - S/. -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 4.00 S/. 1,042.34 - S/. - 4.00 S/. 1,042.34 100.00% - S/. -
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 93.00 S/. 1,594.37 - S/. - 93.00 S/. 1,594.37 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAglb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.16 INSTALACIÓN
COSTO TOTAL DIRECTO S/. 3,798,794.06 S/. 2,631,227.46 S/. 344,797.89 S/. 2,976,025.35 S/. 822,768.71
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 2,404,843.40 S/. 315,132.36 S/. 2,719,975.76 S/. 751,979.80
IGV S/. 624,952.00 S/. 432,871.81 S/. 56,723.82 S/. 489,595.64 S/. 135,356.36
TOTAL DE VALORIZACION S/. 4,096,907.56 S/. 2,837,715.21 S/. 371,856.18 S/. 3,209,571.39 S/. 887,336.16

SUBTOTAL 315,132.36
DSCTO EPP :
SUB TOTAL S/: S/. 315,132.36
IGV S/: 18% S/. 56,723.82
PROYECTO ALAMEDA
11/15/2021 AL 12/2/2021

ITEM
01.01.05.08 LOSAS
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 - S/. - 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90%
01.01.05.14 OTROS -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.80 S/. 10,400.00 0.10 S/. 1,300.00 0.90 S/. 11,700.00 90.00% 0.10 S/. 1,300.00 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 855.47 S/. 69,293.07 - S/. - 855.47 S/. 69,293.07 100.00% - S/. - 411.22 48% 40% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,744.70 S/. 150,044.20 - S/. - 1,744.70 S/. 150,044.20 100.00% - S/. - 735.53 42% 40% 60.00%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 1,424.90 S/. 50,771.86 - S/. - 1,424.90 S/. 50,771.86 95.00% 74.99 S/. 2,672.20 0.30 65.00%
01.02.02.06 PERFIL DE ALUMINIO ANTIDESLIZNTE m 153.72 13.42 2,062.77 153.72 S/. 2,062.77 - S/. - 153.72 S/. 2,062.77 100.00% - S/. - 1.00 0.00%
01.02.03 PINTURAS
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,624.95 S/. 34,124.31 - S/. - 2,624.95 S/. 34,124.31 99.00% 26.51 S/. 344.69 0.19 80.00%
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,384.56 S/. 30,999.24 - S/. - 2,384.56 S/. 30,999.24 97.00% 73.75 S/. 958.74 0.27 70.00%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 2,536.01 S/. 32,968.10 - S/. - 2,536.01 S/. 32,968.10 99.00% 25.62 S/. 333.01 0.19 80.00%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,973.07 S/. 25,649.87 - S/. - 1,973.07 S/. 25,649.87 99.00% 19.93 S/. 259.09 0.29 70.00%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 422.39 S/. 5,491.11 - S/. - 422.39 S/. 5,491.11 99.00% 4.27 S/. 55.47 0.44 55.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,442.95 S/. 34,630.79 14.72 S/. 353.38 1,457.67 S/. 34,984.16 99.00% 14.72 S/. 353.38 771.89 52%
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 1,051.71 S/. 50,085.40 378.62 S/. 18,030.74 1,430.33 S/. 68,116.14 68.00% 673.10 S/. 32,054.66 0.68 0.00%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 - S/. - 377.10 S/. 17,957.69 377.10 S/. 17,957.69 28.00% 969.70 S/. 46,176.92 0.28 0.00%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 413.60 S/. 5,108.84 41.36 S/. 510.88 454.96 S/. 5,619.72 88.00% 62.04 S/. 766.33 0.53 35.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 907.20 S/. 11,205.85 90.72 S/. 1,120.59 997.92 S/. 12,326.44 88.00% 136.08 S/. 1,680.88 0.88 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZO) m 5,614.64 12.35 69,340.80 4,491.71 S/. 55,472.64 449.17 S/. 5,547.26 4,940.88 S/. 61,019.91 88.00% 673.76 S/. 8,320.90 0.75 13.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 - S/. - 26.78 S/. 4,597.27 26.78 S/. 4,597.27 100.00% - S/. - - 0%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 - S/. - 1.00 S/. 1,550.00 1.00 S/. 1,550.00 100.00% - S/. - - 0%
01.02.07.13 PUERTA CORTAFUEGO 1.00 (P-04) und 56.00 1,550.00 86,800.00 36.00 S/. 55,799.99 20.00 S/. 31,000.01 56.00 S/. 86,800.00 100.00% - S/. - - 0%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 - S/. - 2.00 S/. 4,000.00 2.00 S/. 4,000.00 100.00% - S/. - - 0%
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 66.00 S/. 18,150.06 - S/. - 66.00 S/. 18,150.06 70.21% 28.00 S/. 7,699.94 37.00 39.362% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 2.00 S/. 14,998.50 - S/. - 2.00 S/. 14,998.50 100.00% - S/. - - 0% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - 660.00 S/. - 660.00 S/. - - S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.10.01 PUERTAS 71.10
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 - S/. - 2.00 S/. 3,201.21 2.00 S/. 3,201.21 100.00% - S/. - 0%
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 - S/. - 1.00 S/. 1,270.32 1.00 S/. 1,270.32 100.00% - S/. - 0%
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 - S/. - 1.00 S/. 1,693.76 1.00 S/. 1,693.76 100.00% - S/. - 0%
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 - S/. - 1.00 S/. 1,800.68 1.00 S/. 1,800.68 100.00% - S/. - 0%
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 3.00 S/. 34,500.00 - S/. - 3.00 S/. 34,500.00 100.00% - S/. - - 0%
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 179.00 S/. 44,750.14 - S/. - 179.00 S/. 44,750.14 89.06% 22.00 S/. 5,499.86 0.9353
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 92.42 S/. 42,513.20 - S/. - 92.42 S/. 42,513.20 44.02% 117.53 S/. 54,063.80
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 93.00 S/. 13,132.22 - S/. - 93.00 S/. 13,132.22 87.74% 13.00 S/. 1,834.98
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 138.00 S/. 1,672.56 41.00 S/. 496.95 179.00 S/. 2,169.51 89.06% 22.00 S/. 266.61
01.02.13 GRIFERIAS
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO PARA LAVAT und 201.00 160.00 32,160.00 201.00 S/. 32,160.00 - S/. - 201.00 S/. 32,160.00 100.00% - S/. -
01.02.13.02 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMANDO CON TELEF und 185.00 190.00 35,150.00 185.00 S/. 35,150.00 - S/. - 185.00 S/. 35,150.00 100.00% - S/. -
01.02.13.03 GRIFERIA AL MUEBLE LAVADERO COCINA 1 POZA und 94.00 157.56 14,810.64 94.00 S/. 14,810.64 - S/. - 94.00 S/. 14,810.64 100.00% - S/. -
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 42.78 S/. 898.22 42.78 S/. 898.22 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 14.20 S/. 1,792.25 39.00 S/. 4,924.26 53.20 S/. 6,716.50 95.00% 2.80 S/. 353.50
01.02.14.09 TAPA JUNTAS ENTRE PISOS ml 112.20 20.00 2,244.00 - S/. - 89.76 S/. 1,795.20 89.76 S/. 1,795.20 80.00% 22.44 S/. 448.80
01.03.01 DESAGUE
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TAPA Y REGISTRO DEpza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.38 OTROS
01.03.01.01.41 REGISTRO ROSCADO TIPO DADO DE 3" BRONCE u 15.00 47.10 706.50 4.00 S/. 188.28 3.50 S/. 164.97 7.50 S/. 353.25 50.00% 7.50 S/. 353.25
01.03.02 REDES AGUA
01.03.02.01 TUBERIA PVC C-10 DE 4" MONTANTES m 13.00 75.90 986.70 13.00 S/. 986.70 - S/. - 13.00 S/. 986.70 100.00% - S/. -
01.03.02.02 TUBERIA PVC C-10 DE 3" MONTANTES m 49.30 55.90 2,755.87 49.30 S/. 2,755.87 - S/. - 49.30 S/. 2,755.87 100.00% - S/. -
01.03.02.03 TUBERIA PVC C-10 DE 2 1/2" MONTANTES m 138.70 45.10 6,255.37 138.70 S/. 6,255.37 - S/. - 138.70 S/. 6,255.37 100.00% - S/. -
01.03.02.04 TUBERIA PVC C-10 DE 2" INGRESO A CISTERNA m 89.60 45.10 4,040.96 89.60 S/. 4,040.96 - S/. - 89.60 S/. 4,040.96 100.00% - S/. -
01.03.02.06 TUBERIA PVC C-10 DE 1 1/4" m 10.10 45.10 455.51 10.10 S/. 455.51 - S/. - 10.10 S/. 455.51 100.00% - S/. -
01.03.02.08 TUBERÍA DE 1" PVC-C10 ROSCADA m 15.00 24.30 364.50 15.00 S/. 364.50 - S/. - 15.00 S/. 364.50 100.00% - S/. -
01.03.02.09 TUBERÍA DE 3/4" PVC-C10 ROSCADA m 170.00 22.50 3,825.00 170.00 S/. 3,825.00 - S/. - 170.00 S/. 3,825.00 100.00% - S/. -
01.03.02.11 SALIDAS
01.03.04 VÁLVULAS
01.03.04.01 CUARTO DE
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.01 COLGADOR METÁLICO PARA COLECTORES HORIZONTALES u 325.00 27.10 8,807.50 325.00 S/. 8,807.50 - S/. - 325.00 S/. 8,807.50 100.00% - S/. -
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 146.52 S/. 3,970.69 1.48 S/. 40.11 148.00 S/. 4,010.80 100.00% - S/. -
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 120.00 S/. 2,399.94 20.70 S/. 414.06 140.70 S/. 2,814.00 70.00% 60.30 S/. 1,206.00
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 20.00 S/. 399.99 - S/. - 20.00 S/. 399.99 9.95% 181.00 S/. 3,620.01
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 23.50 S/. 470.00 4.70 S/. 94.00 28.20 S/. 564.00 30.00% 65.80 S/. 1,316.00
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 - S/. - 26.75 S/. 535.00 26.75 S/. 535.00 25.00% 80.25 S/. 1,605.00
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 199.50 S/. 5,985.00 10.50 S/. 315.00 210.00 S/. 6,300.00 60.00% 140.00 S/. 4,200.00
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 30.00 S/. 900.00 6.00 S/. 180.00 36.00 S/. 1,080.00 60.00% 24.00 S/. 720.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 302.50 S/. 9,075.00 27.50 S/. 825.00 330.00 S/. 9,900.00 60.00% 220.00 S/. 6,600.00
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso) pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 7.20 S/. 4,838.65 0.90 S/. 604.83 8.10 S/. 5,443.48 90.00% 0.90 S/. 604.83
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGENCIA) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - SÓTANOS pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN) pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. -
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESCALERAS pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. -
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICADOR INTERNA (INC pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SISTEMA DE BT NORMAglb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 2,719,975.76 S/. 147,954.26 S/. 2,867,930.02 S/. 604,025.54
IGV S/. 624,952.00 S/. 489,595.64 S/. 26,631.77 S/. 516,227.40 S/. 108,724.60

SUBTOTAL 147,954.26
DSCTO EPP :
SUB TOTAL S/: S/. 147,954.26
IGV S/: 18% S/. 26,631.77
PROYECTO ALAMEDA
11/15/2021 AL 12/2/2021

ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO M2 1,268.36 31.50 39,953.34 1,268.36 S/. 39,953.34 - S/. - 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98%
01.01.05.08 LOSAS
01.01.05.08.01.05 ACERO DE REFUERZO 4200 KG/CM2 LOSA ALIGERADA TEMPERAT KG 1,650.30 3.80 6,271.14 1,650.30 S/. 6,271.14 - S/. - 1,650.30 S/. 6,271.14 100.00% - S/. -
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 - S/. - 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90%
01.01.05.14 OTROS -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.90 S/. 11,700.00 0.05 S/. 650.00 0.95 S/. 12,350.00 95.00% 0.05 S/. 650.00 0.50 50%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 855.47 S/. 69,293.07 - S/. - 855.47 S/. 69,293.07 100.00% - S/. - 411.22 48% 40% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,744.70 S/. 150,044.20 - S/. - 1,744.70 S/. 150,044.20 100.00% - S/. - 735.53 42% 40% 60.00%
01.02.03 PINTURAS
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,384.56 S/. 30,999.24 49.17 S/. 639.16 2,433.72 S/. 31,638.40 99.00% 24.58 S/. 319.58 0.29 70.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,457.67 S/. 34,984.16 14.72 S/. 353.38 1,472.40 S/. 35,337.54 100.00% - S/. - 771.89 52%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PAm2 3,554.15 47.62 169,248.66 3,127.65 S/. 148,938.82 142.17 S/. 6,769.95 3,269.82 S/. 155,708.76 92.00% 284.33 S/. 13,539.89 0.47 45.00%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 377.10 S/. 17,957.69 94.28 S/. 4,489.42 471.38 S/. 22,447.12 35.00% 875.42 S/. 41,687.50 0.35 0.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 997.92 S/. 12,326.44 45.36 S/. 560.29 1,043.28 S/. 12,886.73 92.00% 90.72 S/. 1,120.59 0.92 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, m 5,614.64 12.35 69,340.80 4,940.88 S/. 61,019.91 224.59 S/. 2,773.63 5,165.47 S/. 63,793.54 92.00% 449.17 S/. 5,547.26 0.79 13.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 172.21 S/. 8,201.06 7.83 S/. 372.78 180.04 S/. 8,573.84 92.00% 15.66 S/. 745.55 0%
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 26.78 S/. 4,597.27 - S/. - 26.78 S/. 4,597.27 100.00% - S/. - - 0%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 1.00 S/. 1,550.00 - S/. - 1.00 S/. 1,550.00 100.00% - S/. - - 0%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 2.00 S/. 4,000.00 - S/. - 2.00 S/. 4,000.00 100.00% - S/. - - 0%
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 2.00 S/. 14,998.50 - S/. - 2.00 S/. 14,998.50 100.00% - S/. - - 0% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 660.00 S/. - - S/. - 660.00 S/. - - S/. - 0% -
01.02.09 TABLEROS 24,481.51
01.02.10.01 PUERTAS 71.10
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 2.00 S/. 3,201.21 - S/. - 2.00 S/. 3,201.21 100.00% - S/. - 0%
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 1.00 S/. 1,270.32 - S/. - 1.00 S/. 1,270.32 100.00% - S/. - 0%
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 1.00 S/. 1,693.76 - S/. - 1.00 S/. 1,693.76 100.00% - S/. - 0%
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 1.00 S/. 1,800.68 - S/. - 1.00 S/. 1,800.68 100.00% - S/. - 0%
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 3.00 S/. 34,500.00 - S/. - 3.00 S/. 34,500.00 100.00% - S/. - - 0%
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUM m2 33.84 327.74 11,090.81 33.84 S/. 11,090.81 - S/. - 33.84 S/. 11,090.81 100.00% - S/. - 27.00 80%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUM m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100.00% - S/. - 0.60 100%
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 179.00 S/. 44,750.14 22.00 S/. 5,499.86 201.00 S/. 50,250.00 100.00% - S/. - 0.9353
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 92.42 S/. 42,513.20 23.05 S/. 10,604.15 115.47 S/. 53,117.35 55.00% 94.48 S/. 43,459.65
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 93.00 S/. 13,132.22 0.28 S/. 38.91 93.28 S/. 13,171.14 88.00% 12.72 S/. 1,796.06
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 179.00 S/. 2,169.51 5.92 S/. 71.72 184.92 S/. 2,241.23 92.00% 16.08 S/. 194.89
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 - S/. - 80.20 S/. 5,299.43 80.20 S/. 5,299.43 20.00% 320.80 S/. 21,197.70
01.02.13 GRIFERIAS
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MO und 201.00 160.00 32,160.00 201.00 S/. 32,160.00 - S/. - 201.00 S/. 32,160.00 100.00% - S/. -
01.02.13.05 INSTALACION DE GRIFERIAS und 586.00 66.08 38,721.49 - S/. - 117.20 S/. 7,744.30 117.20 S/. 7,744.30 20.00% 468.80 S/. 30,977.19
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 53.20 S/. 6,716.50 - S/. - 53.20 S/. 6,716.50 95.00% 2.80 S/. 353.50
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 - S/. - 140.00 S/. 11,308.43 140.00 S/. 11,308.43 70.00% 60.00 S/. 4,846.47
01.02.14.06 LADRILLO PASTELERO 0.25x0.25x0.03 m. ASENTADO CON MORTERm2 5.00 40.35 201.74 5.00 S/. 201.74 - S/. - 5.00 S/. 201.74 100.00% - S/. -
01.02.14.08 TAPA JUNTAS ENTRE EDIFICIOS ml 64.00 42.50 2,720.00 - S/. - 64.00 S/. 2,720.00 64.00 S/. 2,720.00 100.00% - S/. -
01.02.14.09 TAPA JUNTAS ENTRE PISOS ml 112.20 20.00 2,244.00 89.76 S/. 1,795.20 22.44 S/. 448.80 112.20 S/. 2,244.00 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVCm 24.00 117.30 2,815.20 24.00 S/. 2,815.20 - S/. - 24.00 S/. 2,815.20 100.00% - S/. -
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-m 2.00 77.30 154.60 2.00 S/. 154.60 - S/. - 2.00 S/. 154.60 100.00% - S/. -
01.03.01.01.14 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 6" PVC-m 47.00 57.30 2,693.10 47.00 S/. 2,693.10 - S/. - 47.00 S/. 2,693.10 100.00% - S/. -
01.03.01.01.15 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC-m 30.00 37.10 1,113.00 30.00 S/. 1,113.00 - S/. - 30.00 S/. 1,113.00 100.00% - S/. -
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC-m 23.50 31.50 740.25 23.50 S/. 740.25 - S/. - 23.50 S/. 740.25 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARC pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCOpza 1.00 660.00 660.00 1.00 S/. 660.00 - S/. - 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.38 OTROS
01.03.01.01.41 REGISTRO ROSCADO TIPO DADO DE 3" BRONCE u 15.00 47.10 706.50 7.50 S/. 353.25 - S/. - 7.50 S/. 353.25 50.00% 7.50 S/. 353.25
01.03.02 REDES AGUA
01.03.02.11 SALIDAS
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORESpto 20.00 83.40 1,668.00 20.00 S/. 1,668.00 - S/. - 20.00 S/. 1,668.00 100.00% - S/. -
01.03.04 VÁLVULAS
01.03.04.01 CUARTO DE
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.06.02 ABRAZADERA METÁLICA PARA ALIMENTADORES VERTICALES u 148.00 27.10 4,010.80 148.00 S/. 4,010.80 - S/. - 148.00 S/. 4,010.80 100.00% - S/. -
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 140.70 S/. 2,814.00 20.10 S/. 402.00 160.80 S/. 3,216.00 80.00% 40.20 S/. 804.00
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 20.00 S/. 399.99 20.20 S/. 404.01 40.20 S/. 804.00 20.00% 160.80 S/. 3,216.00
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 28.20 S/. 564.00 18.80 S/. 376.00 47.00 S/. 940.00 50.00% 47.00 S/. 940.00
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 26.75 S/. 535.00 26.75 S/. 535.00 53.50 S/. 1,070.00 50.00% 53.50 S/. 1,070.00
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 - S/. - 37.00 S/. 740.00 37.00 S/. 740.00 20.00% 148.00 S/. 2,960.00
01.03.09.01 INSTALACIÓN DE GRIFOS BOTADEROS u 31.00 30.00 930.00 - S/. - 6.20 S/. 186.00 6.20 S/. 186.00 20.00% 24.80 S/. 744.00
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 210.00 S/. 6,300.00 70.00 S/. 2,100.00 280.00 S/. 8,400.00 80.00% 70.00 S/. 2,100.00
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 36.00 S/. 1,080.00 12.00 S/. 360.00 48.00 S/. 1,440.00 80.00% 12.00 S/. 360.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 330.00 S/. 9,900.00 110.00 S/. 3,300.00 440.00 S/. 13,200.00 80.00% 110.00 S/. 3,300.00
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 2.00 S/. 240.00 - S/. - 2.00 S/. 240.00 25.00% 6.00 S/. 720.00
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - S pto 200.00 56.79 11,358.76 200.00 S/. 11,358.76 - S/. - 200.00 S/. 11,358.76 100.00% - S/. -
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 - S/. - 42.14 S/. 1,604.39 98.00% 0.86 S/. 32.74
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL A pto 58.00 51.05 2,960.74 58.00 S/. 2,960.74 - S/. - 58.00 S/. 2,960.74 100.00% - S/. -
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 672.04 2,688.14 - S/. - 4.00 S/. 2,688.14 4.00 S/. 2,688.14 100.00% - S/. -
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 8.10 S/. 5,443.48 0.45 S/. 302.42 8.55 S/. 5,745.90 95.00% 0.45 S/. 302.42
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERG ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIEN ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓX pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (J pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. -
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCI pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. -
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOM pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE I pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERR glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORESglb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 - S/. - 0.98 S/. 1,008.05 98.00% 0.02 S/. 20.57
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 2,867,930.02 S/. 132,698.35 S/. 3,000,628.37 S/. 471,327.19
IGV S/. 624,952.00 S/. 516,227.40 S/. 23,885.70 S/. 540,113.11 S/. 84,838.89

SUBTOTAL 132,698.35
DSCTO EPP :
SUB TOTAL S/: S/. 132,698.35
IGV S/: 18% S/. 23,885.70
PROYECTO ALAMEDA
11/15/2021 AL 12/2/2021

ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO M2 1,268.36 31.50 39,953.34 1,268.36 S/. 39,953.34 - S/. - 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98.16%
01.01.03.09 CORTE DE TERRENO HASTA S.R M2 1,268.36 15.20 19,279.07 1,268.36 S/. 19,279.07 - S/. - 1,268.36 S/. 19,279.07 100.00% - S/. - 1,248.65 98.45%
01.01.03.10 ELIMINACION DE DESMONTE M3 577.94 32.00 18,494.21 577.94 S/. 18,494.21 - S/. - 577.94 S/. 18,494.21 100.00% - S/. - 538.60 93.19%
01.01.03.11 EQUIPO PARA MOVIMIENTO INTERNO DE TIERRAS HM 70.00 165.00 11,550.00 70.00 S/. 11,550.00 - S/. - 70.00 S/. 11,550.00 100.00% - S/. - 66.00 94.28%
01.01.05.08 LOSAS
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 322.17 S/. 90,208.09 - S/. - 322.17 S/. 90,208.09 99.00% 3.25 S/. 911.19 302.62 92.99%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 242.90 S/. 8,948.31 - S/. - 242.90 S/. 8,948.31 99.00% 2.45 S/. 90.39 220.31 89.79%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 6,514.70 S/. 24,755.84 - S/. - 6,514.70 S/. 24,755.84 99.00% 65.81 S/. 250.06 3,589.66 54.55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 - S/. - 1,262.42 S/. 12,207.58 99.00% 12.75 S/. 123.31 1,152.50 90.38%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,262.42 S/. 17,673.86 - S/. - 1,262.42 S/. 17,673.86 99.00% 12.75 S/. 178.52 1,158.95 90.89%
01.01.05.14 OTROS -
01.01.05.14.01 CURADO DE ESTRUCTURA DE CONCRETO M2 193.25 1.75 338.19 193.25 S/. 338.19 - S/. - 193.25 S/. 338.19 100.00% - S/. - 185.93 96.21%
01.01.05.14.02 ENSAYO DE ROTURA A LA COMPRESION DE CONCRETO UND 2.75 40.20 110.55 2.75 S/. 110.55 - S/. - 2.75 S/. 110.55 100.00% - S/. - 2.75 100.00%
01.01.05.14.03 PICADO DE CACHIMBAS GLB 1.00 3,500.00 3,500.00 1.00 S/. 3,500.00 - S/. - 1.00 S/. 3,500.00 100.00% - S/. - 0.70 70.00%
01.01.05.14.04 CANALETAS PARA REJILLAS Y BUZONES GLB 1.00 6,900.00 6,900.00 1.00 S/. 6,900.00 - S/. - 1.00 S/. 6,900.00 100.00% - S/. - 0.98 98.00%
01.01.05.14.05 TAPADO DE ANCLAJES GLB 1.00 1,500.00 1,500.00 1.00 S/. 1,500.00 - S/. - 1.00 S/. 1,500.00 100.00% - S/. - 0.10 10.00%
01.01.05.14.06 ACARREO VERTICAL Y HORIZONTAL MES 4.00 2,500.00 10,000.00 4.00 S/. 10,000.00 - S/. - 4.00 S/. 10,000.00 100.00% - S/. - 2.52 63.00%
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.95 S/. 12,350.00 0.03 S/. 390.00 0.98 S/. 12,740.00 98.00% 0.02 S/. 260.00 0.50 50.00%
01.01.05.14.08 RESANE DE FISURAS GLB 1.00 5,500.00 5,500.00 1.00 S/. 5,500.00 - S/. - 1.00 S/. 5,500.00 100.00% - S/. - 0.50 50.00%
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 855.47 S/. 69,293.07 - S/. - 855.47 S/. 69,293.07 100.00% - S/. - 411.22 48.07% 40% 60.00%
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,744.70 S/. 150,044.20 - S/. - 1,744.70 S/. 150,044.20 100.00% - S/. - 735.53 42.16% 40% 60.00%
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 76.59 S/. 1,913.37 - S/. - 76.59 S/. 1,913.37 100.00% - S/. - 23.50 30.68% 50% 50.00%
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 775.20 S/. 40,090.40 - S/. - 775.20 S/. 40,090.40 100.00% - S/. - 465.50 60.05% 30% 70.00%
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,499.89 35.63 53,444.06 1,454.89 S/. 51,840.74 30.00 S/. 1,068.88 1,484.89 S/. 52,909.62 99.00% 15.00 S/. 534.44 0.34 65.00%
01.02.03 PINTURAS
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 2,988.40 13.00 38,849.25 2,898.75 S/. 37,683.77 59.77 S/. 776.98 2,958.52 S/. 38,460.75 99.00% 29.88 S/. 388.49 0.34 65.00%
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,525.00 - 0.00%
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 2,999.70 - 0.00%
01.02.04 EMPAPELADO
01.02.05 PISOS
01.02.05.01 CONTRAPISO DE 2" DEPARTAMENTO m2 2,286.08 24.00 54,865.92 2,286.08 S/. 54,865.92 - S/. - 2,286.08 S/. 54,865.92 100.00% - S/. - 2,005.92 87.74%
01.02.05.02 CONTRAPISO DE 2" ESTACIONAMIENTO m2 2,066.37 24.00 49,592.82 2,066.37 S/. 49,592.82 - S/. - 2,066.37 S/. 49,592.82 100.00% - S/. - 1,864.74 90.24%
01.02.05.03 CONTRAPISO DE 2" AREAS COMUNES m2 1,472.40 24.00 35,337.54 1,472.40 S/. 35,337.54 - S/. - 1,472.40 S/. 35,337.54 100.00% - S/. - 771.89 52.42%
01.02.05.04 CONTRAPISO DE 2" INGRESO / CUARTO DE MAQUINAS m2 250.00 24.00 6,000.00 250.00 S/. 6,000.00 - S/. - 250.00 S/. 6,000.00 100.00% - S/. - 250.00 100.00%
01.02.05.05 PISO DE CEMENTO ACABADO BARRIDO m2 1,462.56 20.00 29,251.16 1,462.56 S/. 29,251.16 - S/. - 1,462.56 S/. 29,251.16 100.00% - S/. - 1,345.56 92.00%
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 - S/. - 25.01 S/. 1,191.04 25.01 S/. 1,191.04 100.00% - S/. - 1.00 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PAm2 3,554.15 47.62 169,248.66 3,269.82 S/. 155,708.76 177.71 S/. 8,462.43 3,447.53 S/. 164,171.20 97.00% 106.62 S/. 5,077.46 0.52 45.00%
01.02.06.01.06 PISO LAMINADO m2 1,346.80 47.62 64,134.62 471.38 S/. 22,447.12 40.40 S/. 1,924.04 511.78 S/. 24,371.15 38.00% 835.02 S/. 39,763.46 0.38 0.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 1,043.28 S/. 12,886.73 68.04 S/. 840.44 1,111.32 S/. 13,727.17 98.00% 22.68 S/. 280.15 0.98 0.00%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 - S/. - 33.49 S/. 413.67 33.49 S/. 413.67 100.00% - S/. - 1.00 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, m 5,614.64 12.35 69,340.80 5,165.47 S/. 63,793.54 224.59 S/. 2,773.63 5,390.05 S/. 66,567.17 96.00% 224.59 S/. 2,773.63 0.83 13.00%
01.02.06.03 ZOCALOS #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 180.04 S/. 8,573.84 7.83 S/. 372.78 187.86 S/. 8,946.61 96.00% 7.83 S/. 372.78 0.00%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,633.92 S/. 77,811.61 71.04 S/. 3,383.11 1,704.96 S/. 81,194.72 96.00% 71.04 S/. 3,383.11 0.00%
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 51.36 S/. 8,818.08 - S/. - 51.36 S/. 8,818.08 99.00% 0.52 S/. 89.07 48.74 93.95%
01.02.07.01 BARANDAS METALICAS PARA TANQUE ELEVADO m 26.78 171.70 4,597.27 26.78 S/. 4,597.27 - S/. - 26.78 S/. 4,597.27 100.00% - S/. - - 0.00%
01.02.07.02 TAPAS METALICAS CISTERNAS und 2.00 252.50 505.00 2.00 S/. 505.00 - S/. - 2.00 S/. 505.00 100.00% - S/. - - 0.00%
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 505.00 - 0.00%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 294.66 S/. 23,808.49 - S/. - 294.66 S/. 23,808.49 99.00% 2.98 S/. 240.49 209.76 70.48%
01.02.07.05 ESCALERA DE GATO A CTO MAQUINA und 6.00 858.50 5,151.00 6.00 S/. 5,151.00 - S/. - 6.00 S/. 5,151.00 100.00% - S/. - 6.00 100.00%
01.02.07.06 ESCALERA DE GATO CON CANASTILLA DE PROTECCION und 2.00 1,649.84 3,299.67 2.00 S/. 3,299.67 - S/. - 2.00 S/. 3,299.67 100.00% - S/. - - 0.00%
01.02.07.07 REJILLA METALICA A=0.30 m m 33.17 180.00 5,970.60 33.17 S/. 5,970.60 - S/. - 33.17 S/. 5,970.60 100.00% - S/. - 31.85 96.02%
01.02.07.08 REJILLA METALICA 0.30X0.30 m und 14.00 120.00 1,680.00 14.00 S/. 1,680.00 - S/. - 14.00 S/. 1,680.00 100.00% - S/. - 12.50 89.29%
01.02.07.09 REJILLA METALICA 0.6X0.60 m Und 2.00 150.00 300.00 2.00 S/. 300.00 - S/. - 2.00 S/. 300.00 100.00% - S/. - 2.00 100.00%
01.02.07.10 REJILLA METALICA 0.8X0.80 m und 1.00 180.00 180.00 1.00 S/. 180.00 - S/. - 1.00 S/. 180.00 100.00% - S/. - 1.00 100.00%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,550.00 1,550.00 1.00 S/. 1,550.00 - S/. - 1.00 S/. 1,550.00 100.00% - S/. - - 0.00%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,000.00 4,000.00 2.00 S/. 4,000.00 - S/. - 2.00 S/. 4,000.00 100.00% - S/. - - 0.00%
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 275.00 25,850.00 76.00 S/. 20,899.73 1.00 S/. 275.28 77.00 S/. 21,175.00 81.91% 17.00 S/. 4,675.00 77.00 81.91% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.02 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-6 und 176.00 275.00 48,400.44 141.00 S/. 38,774.56 2.00 S/. 550.44 143.00 S/. 39,325.00 81.25% 33.00 S/. 9,075.44 143.00 81.25% 173.00 176.00 3.00 275.00 825.44 98.29 1.71
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 2.00 S/. 14,998.50 - S/. - 2.00 S/. 14,998.50 100.00% - S/. - - 0.00% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 660.00 S/. - - S/. - 660.00 S/. - - S/. - 0.00% -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - 0.00% -
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 180.00 36,000.00 157.00 S/. 28,260.00 5.00 S/. 900.00 162.00 S/. 29,160.00 81.00% 38.00 S/. 6,840.00 162.00 81.00% 159.68 200.00 40.32 180.00 7,257.60 79.84 20.16
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 220.00 68,992.00 246.18 S/. 54,158.72 8.82 S/. 1,941.28 255.00 S/. 56,100.00 81.31% 58.60 S/. 12,892.00 255.00 81.31% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 318.00 20,517.36 - S/. - - S/. - - S/. - 0.00% 64.52 S/. 20,517.36 3.50 5.42% 64.52 64.52 - 318.00 - 100.00
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 318.00 187,769.33 442.85 S/. 140,827.00 7.79 S/. 2,478.56 450.65 S/. 143,305.55 76.32% 139.82 S/. 44,463.78 450.66 76.32% 583.01 590.47 7.46 318.00 2,372.15 98.74 1.26
01.02.09 TABLEROS 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 311.28 130,203.03 313.71 S/. 97,652.28 5.52 S/. 1,718.68 319.23 S/. 99,370.96 76.32% 99.05 S/. 30,832.08 3.95 0.00% 0.127659574 4,406.67
01.02.10.01 PUERTAS 71.10
01.02.10.01.01 PUERTA HALL INGRESO P-1 m2 2.00 1,600.60 3,201.21 2.00 S/. 3,201.21 - S/. - 2.00 S/. 3,201.21 100.00% - S/. - 0.00%
01.02.10.01.02 TIRADOR DE ACERO und 1.00 1,270.32 1,270.32 1.00 S/. 1,270.32 - S/. - 1.00 S/. 1,270.32 100.00% - S/. - 0.00%
01.02.10.01.03 FRENO HIDRAULICO SEVAX und 1.00 1,693.76 1,693.76 1.00 S/. 1,693.76 - S/. - 1.00 S/. 1,693.76 100.00% - S/. - 0.00%
01.02.10.01.04 PUERTA DE VIDRIO TEMPLADO DE 10MM P-01 m2 1.00 1,800.68 1,800.68 1.00 S/. 1,800.68 - S/. - 1.00 S/. 1,800.68 100.00% - S/. - 0.00%
01.02.10.02.02 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-1 m2 1.00 3,297.91 3,297.91 1.00 S/. 3,297.91 - S/. - 1.00 S/. 3,297.91 100.00% - S/. - 1.00 100.00%
01.02.10.02.05 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-4 m2 1.00 997.04 997.04 1.00 S/. 997.04 - S/. - 1.00 S/. 997.04 100.00% - S/. - 1.00 100.00%
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 0.92 S/. 635.04 - S/. - 0.92 S/. 635.04 92.00% 0.08 S/. 55.22 1.00 100.00%
01.02.10.02.08 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-7 m2 1.00 594.39 594.39 0.92 S/. 546.84 - S/. - 0.92 S/. 546.84 92.00% 0.08 S/. 47.55 1.00 100.00%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 0.92 S/. 1,199.52 - S/. - 0.92 S/. 1,199.52 92.00% 0.08 S/. 104.31 1.00 100.00%
01.02.10.02.10 VIDRIO TEMPLADO DE 10 MM INCOLORO (ASCENSORES) m2 3.00 11,500.00 34,500.00 3.00 S/. 34,500.00 - S/. - 3.00 S/. 34,500.00 100.00% - S/. - - 0.00%
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUM m2 33.84 327.74 11,090.81 33.84 S/. 11,090.81 - S/. - 33.84 S/. 11,090.81 100.00% - S/. - 27.00 79.79%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUM m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100.00% - S/. - 0.60 100.00%
01.02.11.01 INODOROS LOSA VITRIFICADA CON ACCESORIOS und 201.00 250.00 50,250.00 201.00 S/. 50,250.00 - S/. - 201.00 S/. 50,250.00 100.00% - S/. - 93.53%
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 93.28 S/. 13,171.14 - S/. - 93.28 S/. 13,171.14 88.00% 12.72 S/. 1,796.06
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 184.92 S/. 2,241.23 - S/. - 184.92 S/. 2,241.23 92.00% 16.08 S/. 194.89
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 80.20 S/. 5,299.43 120.30 S/. 7,949.14 200.50 S/. 13,248.56 50.00% 200.50 S/. 13,248.56
01.02.13 GRIFERIAS
01.02.13.05 INSTALACION DE GRIFERIAS und 586.00 66.08 38,721.49 117.20 S/. 7,744.30 175.80 S/. 11,616.45 293.00 S/. 19,360.74 50.00% 293.00 S/. 19,360.74
01.02.14 VARIOS
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 140.00 S/. 11,308.43 50.00 S/. 4,038.73 190.00 S/. 15,347.16 95.00% 10.00 S/. 807.75
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 - S/. - 25.00 S/. 3,030.00 25.00 S/. 3,030.00 50.00% 25.00 S/. 3,030.00
01.02.14.08 TAPA JUNTAS ENTRE EDIFICIOS ml 64.00 42.50 2,720.00 64.00 S/. 2,720.00 - S/. - 64.00 S/. 2,720.00 100.00% - S/. -
01.02.14.09 TAPA JUNTAS ENTRE PISOS ml 112.20 20.00 2,244.00 112.20 S/. 2,244.00 - S/. - 112.20 S/. 2,244.00 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC-m 2.00 77.30 154.60 2.00 S/. 154.60 - S/. - 2.00 S/. 154.60 100.00% - S/. -
01.03.01.01.14 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 6" PVC-m 47.00 57.30 2,693.10 47.00 S/. 2,693.10 - S/. - 47.00 S/. 2,693.10 100.00% - S/. -
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC-m 23.50 31.50 740.25 23.50 S/. 740.25 - S/. - 23.50 S/. 740.25 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARC pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCOpza 1.00 660.00 660.00 1.00 S/. 660.00 - S/. - 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.22 MONTANTES
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 6.00 S/. 426.00 18.00 S/. 1,278.00 24.00 S/. 1,704.00 80.00% 6.00 S/. 426.00
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 79.40 S/. 1,897.70 14.60 S/. 348.90 94.00 S/. 2,246.60 100.00% - S/. -
01.03.01.01.38 OTROS
01.03.01.01.41 REGISTRO ROSCADO TIPO DADO DE 3" BRONCE u 15.00 47.10 706.50 7.50 S/. 353.25 2.00 S/. 93.96 9.50 S/. 447.21 63.30% 5.51 S/. 259.29
01.03.02 REDES AGUA
01.03.02.11 SALIDAS
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORESpto 20.00 83.40 1,668.00 20.00 S/. 1,668.00 - S/. - 20.00 S/. 1,668.00 100.00% - S/. -
01.03.04 VÁLVULAS
01.03.04.01 CUARTO DE
01.03.05 MEDIDORES
01.03.06 COLGADORES
01.03.07 VARIOS
01.03.08.01 INSTALACIÓN DE INODOROS u 201.00 20.00 4,020.00 160.80 S/. 3,216.00 - S/. - 160.80 S/. 3,216.00 80.00% 40.20 S/. 804.00
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 40.20 S/. 804.00 30.15 S/. 603.00 70.35 S/. 1,407.00 35.00% 130.65 S/. 2,613.00
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 47.00 S/. 940.00 - S/. - 47.00 S/. 940.00 50.00% 47.00 S/. 940.00
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 53.50 S/. 1,070.00 - S/. - 53.50 S/. 1,070.00 50.00% 53.50 S/. 1,070.00
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 37.00 S/. 740.00 9.25 S/. 185.00 46.25 S/. 925.00 25.00% 138.75 S/. 2,775.00
01.03.09.01 INSTALACIÓN DE GRIFOS BOTADEROS u 31.00 30.00 930.00 6.20 S/. 186.00 24.80 S/. 744.00 31.00 S/. 930.00 100.00% - S/. -
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 280.00 S/. 8,400.00 - S/. - 280.00 S/. 8,400.00 80.00% 70.00 S/. 2,100.00
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 48.00 S/. 1,440.00 - S/. - 48.00 S/. 1,440.00 80.00% 12.00 S/. 360.00
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 440.00 S/. 13,200.00 - S/. - 440.00 S/. 13,200.00 80.00% 110.00 S/. 3,300.00
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - S pto 200.00 56.79 11,358.76 200.00 S/. 11,358.76 - S/. - 200.00 S/. 11,358.76 100.00% - S/. -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 48.01 16,227.16 331.24 S/. 15,902.62 6.76 S/. 324.54 338.00 S/. 16,227.16 100.00% - S/. -
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 53.46 1,283.07 23.52 S/. 1,257.40 0.48 S/. 25.66 24.00 S/. 1,283.07 100.00% - S/. -
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 52.43 9,332.98 174.44 S/. 9,146.32 3.56 S/. 186.66 178.00 S/. 9,332.98 100.00% - S/. -
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 67.07 8,585.37 125.44 S/. 8,413.66 2.56 S/. 171.71 128.00 S/. 8,585.37 100.00% - S/. -
01.02.05 PULSADOR pto 55.00 31.13 1,711.94 53.90 S/. 1,677.70 1.10 S/. 34.24 55.00 S/. 1,711.94 100.00% - S/. -
01.02.06 PULSADOR (casco) pto 9.00 31.13 280.14 8.82 S/. 274.53 0.18 S/. 5.60 9.00 S/. 280.14 100.00% - S/. -
01.02.07 TIMBRE pto 43.00 38.07 1,637.13 42.14 S/. 1,604.39 0.86 S/. 32.74 43.00 S/. 1,637.13 100.00% - S/. -
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 672.04 2,688.14 4.00 S/. 2,688.14 - S/. - 4.00 S/. 2,688.14 100.00% - S/. -
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 672.04 6,048.32 8.55 S/. 5,745.90 0.45 S/. 302.42 9.00 S/. 6,048.32 100.00% - S/. -
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERG ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIEN ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓX pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (J pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. -
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCI pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. -
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOM pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. -
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 0.02 S/. 20.57 1.00 S/. 1,028.63 100.00% - S/. -
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERR glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 0.02 S/. 20.57 1.00 S/. 1,028.63 100.00% - S/. -
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORESglb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 0.02 S/. 20.57 1.00 S/. 1,028.63 100.00% - S/. -
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 0.98 S/. 1,008.05 0.02 S/. 20.57 1.00 S/. 1,028.63 100.00% - S/. -
01.16 INSTALACIÓN
GASTOS GENERALES
SUBTOTAL S/. 3,471,955.56 S/. 3,000,628.37 S/. 98,201.32 S/. 3,098,829.69 S/. 373,125.87
IGV S/. 624,952.00 S/. 540,113.11 S/. 17,676.24 S/. 557,789.34 S/. 67,162.66

SUBTOTAL 98,201.32
DSCTO EPP :
SUB TOTAL S/: S/. 98,201.32
IGV S/: 18% S/. 17,676.24
PROYECTO ALAMEDA
11/15/2021 AL 12/2/2021

ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO ) M2 1,268.36 31.50 39,953.34 1,268.36 S/. 39,953.34 - S/. - 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98.16%
01.01.03.12 EXCAVACION DE POZAS PARA ACOMETIDAS ELECTRICAS M3 28.50 52.00 1,482.00 - S/. - - S/. - - S/. - 0.00% 28.50 S/. 1,482.00
01.01.03.13 ELIMINACION DE MATERIAL DE POZAS PARA ACOMETIDAS M3 68.50 32.00 2,192.00 - S/. - - S/. - - S/. - 0.00% 68.50 S/. 2,192.00
01.01.03.14 CAMA DE AFIRMADO Y COMPACTADO M3 30.00 75.00 2,250.00 - S/. - - S/. - - S/. - 0.00% 30.00 S/. 2,250.00
01.01.05 OBRAS DE CONCRETO ARMADO 0.00%
01.01.05.08 LOSAS
01.01.05.12 LOSA DE ESTACIONAMIENTO / INGRESO / RAMPAS / CUARTO DE MAQUINAS S/. - - S/. - - S/. - - S/. -
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 322.17 S/. 90,208.09 3.25 S/. 911.19 325.43 S/. 91,119.28 100.00% - S/. - 302.62 92.99%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 242.90 S/. 8,948.31 2.45 S/. 90.39 245.35 S/. 9,038.69 100.00% - S/. - 220.31 89.79%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 6,514.70 S/. 24,755.84 65.81 S/. 250.06 6,580.50 S/. 25,005.90 100.00% - S/. - 3,589.66 54.55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,262.42 S/. 12,207.58 12.75 S/. 123.31 1,275.17 S/. 12,330.89 100.00% - S/. - 1,152.50 90.38%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,262.42 S/. 17,673.86 12.75 S/. 178.52 1,275.17 S/. 17,852.38 100.00% - S/. - 1,158.95 90.89%
01.01.05.14 OTROS - S/. - - S/. - - S/. - - S/. -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.98 S/. 12,740.00 - S/. - 0.98 S/. 12,740.00 98.00% 0.02 S/. 260.00 0.50 50.00%
01.01.05.14.09 BUZONES ELECTRICOS GLB 2.00 1,550.00 3,100.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,100.00
01.01.05.14.10 VEREDA EN FACHADA PRINCIPAL ML 14.00 250.00 3,500.00 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 3,500.00
01.02 ARQUITECTURA - - S/. -
01.02.01.01 MURO SILICO-CALCAREO PLACA P-7 M2 855.47 81.00 69,293.07 855.47 S/. 69,293.07 - S/. - 855.47 S/. 69,293.07 100.00% - S/. - 411.22 48.07% 40% 0.60
01.02.01.02 MURO SILICO-CALCAREO PLACA P-10 M2 1,744.70 86.00 150,044.20 1,744.70 S/. 150,044.20 - S/. - 1,744.70 S/. 150,044.20 100.00% - S/. - 735.53 42.16% 40% 0.60
01.02.01.03 SARDINEL DE DUCHA h=0.10 m M 76.59 24.98 1,913.37 76.59 S/. 1,913.37 - S/. - 76.59 S/. 1,913.37 100.00% - S/. - 23.50 30.68% 50% 0.50
01.02.01.04 DINTELES DE CONCRETO m 775.20 51.72 40,090.40 775.20 S/. 40,090.40 - S/. - 775.20 S/. 40,090.40 100.00% - S/. - 465.50 60.05% 30% 0.70
01.02.01.05 SARDINEL DE VENTANA h=0.10 m M - - - - S/. - - S/. - - S/. - 0.00% - S/. -
01.02.01.06 TABLERO DE CONCRETO COCINA
01.02.02 REVOQUES Y ENLUCIDOS
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,649.89 35.63 58,788.86 1,484.89 S/. 52,909.62 - S/. - 1,484.89 S/. 52,909.62 90.00% 165.00 S/. 5,879.24 0.25 65.00% 52,909.62
01.02.02.02 TARRAJEO FROTACHADO MUROS INTERIORES - S/. - - S/. - - S/. - 0.00% - S/. - -
01.02.02.02 TARRAJEO DE CIELORASO SUBESTRUCTURA m2 45.71 25.00 1,142.87 45.71 S/. 1,142.87 - S/. - 45.71 S/. 1,142.87 100.00% - S/. - 0.05 95.00% 0.90
01.02.03 PINTURAS - S/. - - S/. - - S/. - 0.00% - S/. -
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 3,138.40 13.00 40,799.25 2,958.52 S/. 38,460.76 - S/. - 2,958.52 S/. 38,460.76 94.27% 179.88 S/. 2,338.49 0.29 65.00% 38,460.76
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,624.95 S/. 34,124.31 - S/. - 2,624.95 S/. 34,124.31 99.00% 26.51 S/. 344.69 0.19 80.00% 0.94
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 13.00 164,021.00 7,473.15 S/. 97,150.90 194.11 S/. 2,523.40 7,667.25 S/. 99,674.30 61% 4,949.75 S/. 64,346.70 0.26 97,150.90 97150.9 2,523.40 99,674.30
01.02.05 PISOS 0.59 7,473.15 61%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 989.60 S/. 47,127.42 - S/. - 989.60 S/. 47,127.42 96.00% 41.23 S/. 1,963.64 0.41 55.00% 48.00
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 602.85 S/. 28,709.35 18.84 S/. 897.17 621.69 S/. 29,606.52 99.00% 6.28 S/. 299.06 0.59 40.00% 0.51
01.02.06.01.04 PISO CERAMICO (PATIO) m2 25.01 47.62 1,191.04 25.01 S/. 1,191.04 - S/. - 25.01 S/. 1,191.04 100.00% - S/. - 1.00 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PA m2 4,100.95 47.62 195,287.27 3,447.53 S/. 164,171.20 35.54 S/. 1,692.49 3,483.07 S/. 165,863.68 85% 617.88 S/. 29,423.59 0.40 45.00% 165,863.68 85%
01.02.06.01.06 PISO LAMINADO m2 800.00 47.62 38,096.00 511.78 S/. 24,371.15 161.62 S/. 7,696.15 673.40 S/. 32,067.31 84% 126.60 S/. 6,028.69 0.84 0.00% 32,067.31 84%
01.02.06.02 CONTRAZOCALOS - S/. - - S/. - - S/. - 0.00% - S/. - -
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 1,111.32 S/. 13,727.17 - S/. - 1,111.32 S/. 13,727.17 98.00% 22.68 S/. 280.15 0.98 0.00%
01.02.06.02.04 CONTRAZOCALO CERAMICO (PATIO) m 33.49 12.35 413.67 33.49 S/. 413.67 - S/. - 33.49 S/. 413.67 100.00% - S/. - 1.00 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, C m 5,614.64 12.35 69,340.80 5,390.05 S/. 66,567.17 56.15 S/. 693.41 5,446.20 S/. 67,260.58 97.00% 168.44 S/. 2,080.22 0.84 13.00%
01.02.06.03 ZOCALOS - S/. - #DIV/0!
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,704.96 S/. 81,194.72 17.76 S/. 845.78 1,722.72 S/. 82,040.50 97.00% 53.28 S/. 2,537.34 0.00%
01.02.07 CARPINTERIA METALICA - S/. - #DIV/0!
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 - S/. - 2.00 S/. 505.00 2.00 S/. 505.00 100.00% - S/. - - 0.00%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,800.00 1,800.00 0.86 S/. 1,550.00 - S/. - 0.86 S/. 1,550.00 86% 0.14 S/. 250.00 - 0.00% 1,550.00 86%
01.02.07.13 PUERTA CORTAFUEGO 1.00 (P-04) und 56.00 1,800.00 100,800.00 48.22 S/. 86,800.00 - S/. - 48.22 S/. 86,800.00 86% 7.78 S/. 14,000.00 - 0.00% 86,800.00 86%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,200.00 4,400.00 1.82 S/. 4,000.00 - S/. - 1.82 S/. 4,000.00 91% 0.18 S/. 400.00 - 0.00% 4,000.00 91%
01.02.07.17 PLANCHAS DE POLICARBONATO m2 186.80 38.55 7,201.14 - S/. - - S/. - - S/. - 0% 186.80 S/. 7,201.14 0%
01.02.07.18 ESTRUCTURAS METALICAS 3 1/4 X 1 1/2 ml 182.33 53.00 9,663.49 - S/. - - S/. - - S/. - 0% 182.33 S/. 9,663.49 0%
01.02.08 CARPINTERIA DE MADERA #DIV/0!
01.02.08.01 PUERTAS #DIV/0! IBC RIOTRANS DIFERENCIA PU TOTAL
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 305.32 28,700.08 69.35 S/. 21,175.00 - S/. - 69.35 S/. 21,175.00 73.78% 24.65 S/. 7,525.08 77.00 81.91% 21,175.00 74% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.04 PUERTA DE GARAGE DE MADERA SISTEMA SECCIONABLE und 2.00 7,499.25 14,998.50 2.00 S/. 14,998.50 - S/. - 2.00 S/. 14,998.50 100.00% - S/. - - 0.00% 14,998.50 100% -
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. - 0.00% #DIV/0! -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - 0.00% #DIV/0! -
01.02.08.02 MUEBLES DE MELAMINE - S/. - - S/. - - S/. - 0.00% - S/. - #DIV/0! -
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 250.00 50,000.00 116.64 S/. 29,160.00 - S/. - 116.64 S/. 29,160.00 58% 83.36 S/. 20,840.00 162.00 81.00% 29,160.00 58% 159.68 200.00 40.32 180.00 7,257.60 79.84 20.16
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 300.00 94,080.00 187.00 S/. 56,100.00 - S/. - 187.00 S/. 56,100.00 60% 126.60 S/. 37,980.00 255.00 81.31% 56,100.00 60% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03 CLOSET INCLUYE PUERTAS - S/. - - S/. - - S/. - - S/. - -
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 350.00 22,582.00 - S/. - 46.90 S/. 16,413.89 46.90 S/. 16,413.89 73% 17.62 S/. 6,168.11 3.50 5.42% 16,413.89 73% 64.52 64.52 - 318.00 - 100.00
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 360.00 212,569.06 398.07 S/. 143,305.55 13.98 S/. 5,032.22 412.05 S/. 148,337.77 70% 178.42 S/. 64,231.28 450.66 76.32% 148,337.77 70% 143,305.55 398.07 583.01 590.47 7.46 318.00 2,372.15 98.74 1.26
01.02.09 TABLEROS S/. - - S/. - - S/. - - S/. - 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 350.00 146,398.00 283.92 S/. 99,370.96 6.25 S/. 2,187.41 290.17 S/. 101,558.37 69% 128.11 S/. 44,839.63 3.95 0.00% 0.12765957447 101,558.37 69% 99,370.96 283.92 4,406.67
01.02.10 VIDRIOS Y CRISTALES - S/. - - S/. - - S/. - 0.00% - S/. - 371.30 28,888.19
01.02.10.01 PUERTAS - S/. - - S/. - - S/. - 0.00% - S/. - 71.10
01.02.10.02 MAMPARA DE CRISTAL TEMPLADO INCOLORO - S/. -
01.02.10.02.07 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-6 m2 1.00 690.26 690.26 0.92 S/. 635.04 0.08 S/. 55.22 1.00 S/. 690.26 100.00% - S/. - 1.00 100.00%
01.02.10.02.08 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-7 m2 1.00 594.39 594.39 0.92 S/. 546.84 0.08 S/. 47.55 1.00 S/. 594.39 100.00% - S/. - 1.00 100.00%
01.02.10.02.09 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 m2 1.00 1,303.82 1,303.82 0.92 S/. 1,199.52 0.08 S/. 104.31 1.00 S/. 1,303.82 100.00% - S/. - 1.00 100.00%
01.02.10.02.11 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 ( AZOund 2.00 1,450.00 2,900.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 2,900.00
01.02.10.03 VENTANA DE CRISTAL CRUDO CON BASTIDORES DE ALUMINIO - S/. - - S/. - - S/. - 0.00% - S/. -
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMI m2 33.84 327.74 11,090.81 33.84 S/. 11,090.81 - S/. - 33.84 S/. 11,090.81 100.00% - S/. - 27.00 79.79%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMI m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100.00% - S/. - 0.60 100.00%
01.02.10.02.21 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMm2 3.60 491.61 1,769.81 3.60 S/. 1,769.81 - S/. - 3.60 S/. 1,769.81 100.00% - S/. - 2.90 80.56%
01.02.10.02.28 VENTANAS AREAS COMUNES m2 40.80 120.00 4,896.00 - S/. - - S/. - - S/. - 0.00% 40.80 S/. 4,896.00
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 93.28 S/. 13,171.14 12.72 S/. 1,796.06 106.00 S/. 14,967.20 100.00% - S/. -
01.02.12 ACCESORIOS SANITARIOS - S/. -
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 184.92 S/. 2,241.23 16.08 S/. 194.89 201.00 S/. 2,436.12 100.00% - S/. - 0.75732
01.02.13 GRIFERIAS - S/. -
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MON und 201.00 160.00 32,160.00 201.00 S/. 32,160.00 - S/. - 201.00 S/. 32,160.00 100.00% - S/. -
01.02.13.04 GRIFERIA PARA LAVADERO DE ROPA (GRIFO DE RIEGO) und 106.00 20.00 2,120.00 - S/. - 106.00 S/. 2,120.00 106.00 S/. 2,120.00 100.00% - S/. -
01.02.14 VARIOS - S/. -
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 53.20 S/. 6,716.50 1.68 S/. 212.10 54.88 S/. 6,928.60 98.00% 1.12 S/. 141.40
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 190.00 S/. 15,347.16 10.00 S/. 807.75 200.00 S/. 16,154.91 100.00% - S/. -
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 25.00 S/. 3,030.00 10.00 S/. 1,212.00 35.00 S/. 4,242.00 70.00% 15.00 S/. 1,818.00
01.02.14.10 PINTURA EN FACHADA DE VECINOS glb 1.00 3,000.00 3,000.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,000.00
01.02.14.11 TAPADO DE MONTANTE DE GAS GLB 1.00 3,318.00 3,318.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 3,318.00
01.02.14.12 JARDINERIAS CIRCULARES EN LA ALAMEDA glb 7.00 1,200.00 8,400.00 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 8,400.00
01.02.14.13 JARDINERIAS EN LA ALAMEDA Y AZOTEA ml 193.05 75.00 14,478.75 - S/. - - S/. - - S/. - 0.00% 193.05 S/. 14,478.75
01.02.14.14 BANCAS CIRCULARES glb 7.00 1,000.00 7,000.00 - S/. - - S/. - - S/. - 0.00% 7.00 S/. 7,000.00
01.02.14.15 BANCAS LARGAS ml 55.00 30.00 1,650.00 - S/. - - S/. - - S/. - 0.00% 55.00 S/. 1,650.00
01.02.14.16 SOL Y SOMBRA und 5.00 10,000.00 50,000.00 - S/. - - S/. - - S/. - 0.00% 5.00 S/. 50,000.00
01.02.14.17 REJILLA DE GAS und 188.00 30.00 5,640.00 - S/. - - S/. - - S/. - 0.00% 188.00 S/. 5,640.00
01.02.14.18 DRYWALL PARA CERRAMIENTO DE ASCENSORES Y MAQUINAS glb 1.00 4,800.00 4,800.00 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 4,800.00
01.03.01 DESAGUE
01.03.01.01.11 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 12" PVC m 24.00 117.30 2,815.20 24.00 S/. 2,815.20 - S/. - 24.00 S/. 2,815.20 100.00% - S/. -
01.03.01.01.13 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 8" PVC- m 2.00 77.30 154.60 2.00 S/. 154.60 - S/. - 2.00 S/. 154.60 100.00% - S/. -
01.03.01.01.14 RED COLECTORA CON TUBERIA ENTERRADA/EMPOTRADA 6" PVC- m 47.00 57.30 2,693.10 47.00 S/. 2,693.10 - S/. - 47.00 S/. 2,693.10 100.00% - S/. -
01.03.01.01.15 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 4" PVC- m 30.00 37.10 1,113.00 30.00 S/. 1,113.00 - S/. - 30.00 S/. 1,113.00 100.00% - S/. -
01.03.01.01.16 RED COLECTORA CON TUBERÍA ENTERRADA/EMPOTRADA 3" PVC- m 23.50 31.50 740.25 23.50 S/. 740.25 - S/. - 23.50 S/. 740.25 100.00% - S/. -
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCOpza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO pza 1.00 660.00 660.00 1.00 S/. 660.00 - S/. - 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.22 MONTANTES - S/. -
01.03.01.01.27 SALIDA PARA DESAGÜES - S/. -
01.03.01.01.33 SALIDAS PARA VENTILACIONES - S/. -
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 24.00 S/. 1,704.00 6.00 S/. 426.00 30.00 S/. 2,130.00 100.00% - S/. -
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 14.40 S/. 364.32 9.60 S/. 242.88 24.00 S/. 607.20 100.00% - S/. -
01.03.01.01.36 SOMBRERO DE VENTILACIÓN DE PVC 3" u 4.00 23.90 95.60 2.40 S/. 57.36 1.60 S/. 38.24 4.00 S/.
01.03.02.07 RED DE DISTRIBUCIÓN - S/. -
01.03.02.11 SALIDAS - S/. -
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES pto 20.00 83.40 1,668.00 20.00 S/. 1,668.00 - S/. - 20.00 S/. 1,668.00 100.00% - S/. -
01.03.04 VÁLVULAS - S/. -
01.03.03 SISTEMA AGUA CALIENTE - S/. -
01.03.03.01 RED DE DISTRIBUCION - S/. -
01.03.04 INSTALACIÓN DE CISTERNA - S/. -
01.03.04.01 CUARTO DE BOMBA Y TANQUE ELEVADO - S/. -
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES - S/. -
01.03.06 COLGADORES - S/. -
01.03.07 VARIOS - S/. -
01.03.08 INST. DE APARATOS SANITARIOS SOLO M. O. - S/. -
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 70.35 S/. 1,407.00 - S/. - 70.35 S/. 1,407.00 35.00% 130.65 S/. 2,613.00
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 46.25 S/. 925.00 - S/. - 46.25 S/. 925.00 25.00% 138.75 S/. 2,775.00
01.03.09 SUMINISTRO E INSTALACION DE REGISTROS Y SUMIDEROS - S/. -
01.03.09.01 INSTALACIÓN DE GRIFOS BOTADEROS u 31.00 30.00 930.00 31.00 S/. 930.00 - S/. - 31.00 S/. 930.00 100.00% - S/. -
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 280.00 S/. 8,400.00 70.00 S/. 2,100.00 350.00 S/. 10,500.00 100.00% - S/. -
01.03.09.03 INSTALACIÓN DE REGISTRO 3" u 60.00 30.00 1,800.00 48.00 S/. 1,440.00 12.00 S/. 360.00 60.00 S/. 1,800.00 100.00% - S/. -
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 440.00 S/. 13,200.00 110.00 S/. 3,300.00 550.00 S/. 16,500.00 100.00% - S/. -
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 19.40 S/. 581.90 11.60 S/. 348.10 31.00 S/. 930.00 100.00% - S/. -
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 4.00 S/. 480.00 4.00 S/. 480.00 8.00 S/. 960.00 100.00% - S/. -
01.05 INSTALACIONES ELECTRICAS - S/. -
01.01 SALIDA DE ALUMBRADO - S/. -
01.01.03 SALIDAS PARA ALUMBRADO EN TECHO HALL - PASADIZOS - SU pto 200.00 56.79 11,358.76 200.00 S/. 11,358.76 - S/. - 200.00 S/. 11,358.76 100.00% - S/. -
01.02 SALIDA DE INTERRUPTORES - S/. -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 58.76 19,860.11 276.17 S/. 16,227.16 - S/. - 276.17 S/. 16,227.16 81.71% 61.83 S/. 3,632.95 16,227.16 82%
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 65.43 1,570.32 19.61 S/. 1,283.07 - S/. - 19.61 S/. 1,283.07 81.71% 4.39 S/. 287.25 1,283.07 82%
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 64.17 11,422.45 145.44 S/. 9,332.98 - S/. - 145.44 S/. 9,332.98 81.71% 32.56 S/. 2,089.47 9,332.98 82%
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 82.09 10,507.47 104.59 S/. 8,585.37 - S/. - 104.59 S/. 8,585.37 81.71% 23.41 S/. 1,922.10 8,585.37 82%
01.02.05 PULSADOR pto 55.00 38.09 2,095.21 44.94 S/. 1,711.94 - S/. - 44.94 S/. 1,711.94 81.71% 10.06 S/. 383.27 1,711.94 82%
01.02.06 PULSADOR (casco) pto 9.00 38.09 342.85 7.35 S/. 280.14 - S/. - 7.35 S/. 280.14 81.71% 1.65 S/. 62.72 280.14 82%
01.02.07 TIMBRE pto 43.00 46.60 2,003.65 35.13 S/. 1,637.13 - S/. - 35.13 S/. 1,637.13 81.71% 7.87 S/. 366.52 1,637.13 82%
01.03 SALIDA DE TOMACORRIENTES - S/. - - S/. - - S/. - 0.00% - S/. -
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA ( pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AG pto 58.00 51.05 2,960.74 58.00 S/. 2,960.74 - S/. - 58.00 S/. 2,960.74 100.00% - S/. -
01.04 TUBERIA - INST. ELÉCTRICAS - S/. -
01.05 CAJAS DE PASE - INST. ELÉCTRICAS - S/. -
01.06 BANDEJAS METÁLICAS PARA ENERGÍA - S/. -
01.07 TABLEROS ELÉCTRICOS - S/. - - S/. - - S/. - 0.00% - S/. -
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 822.49 3,289.96 3.27 S/. 2,688.14 - S/. - 3.27 S/. 2,688.14 82% 0.73 S/. 601.82 2,688.14 82%
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 822.49 7,402.42 7.35 S/. 6,048.32 - S/. - 7.35 S/. 6,048.32 82% 1.65 S/. 1,354.10 6,048.32 82%
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 822.49 22,207.25 18.42 S/. 15,151.03 - S/. - 18.42 S/. 15,151.03 68% 8.58 S/. 7,056.22 15,151.03 68%
01.08 ALIMENTADORES ELÉCTRICOS - S/. - - S/. - - S/. - 0.00% - S/. - #DIV/0!
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 1,621.00 37.50 60,787.50 747.62 S/. 28,035.69 - S/. - 747.62 S/. 28,035.69 46% 873.38 S/. 32,751.81 28,035.69 46%
01.08.02 CABLE 2-1x16mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (3) ml 1,411.00 37.50 52,912.50 775.16 S/. 29,068.58 - S/. - 775.16 S/. 29,068.58 55% 635.84 S/. 23,843.92 29,068.58 55%
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 7,123.00 37.50 267,112.50 4,603.01 S/. 172,612.86 - S/. - 4,603.01 S/. 172,612.86 65% 2,519.99 S/. 94,499.64 172,612.86 65%
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 52.70 37.50 1,976.25 17.30 S/. 648.63 - S/. - 17.30 S/. 648.63 33% 35.40 S/. 1,327.62 648.63 33%
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 104.00 37.50 3,900.00 20.28 S/. 760.46 - S/. - 20.28 S/. 760.46 19% 83.72 S/. 3,139.54 760.46 19%
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 37.50 2,887.50 45.93 S/. 1,722.21 - S/. - 45.93 S/. 1,722.21 60% 31.07 S/. 1,165.29 1,722.21 60%
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 37.50 1,612.50 25.65 S/. 961.76 - S/. - 25.65 S/. 961.76 60% 17.35 S/. 650.74 961.76 60%
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 59.60 37.50 2,235.00 17.30 S/. 648.63 - S/. - 17.30 S/. 648.63 29% 42.30 S/. 1,586.37 648.63 29%
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 133.70 37.50 5,013.75 42.94 S/. 1,610.38 - S/. - 42.94 S/. 1,610.38 32% 90.76 S/. 3,403.37 1,610.38 32%
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 37.50 1,462.50 23.26 S/. 872.29 - S/. - 23.26 S/. 872.29 60% 15.74 S/. 590.21 872.29 60%
01.08.11 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-2) ml 59.00 37.50 2,212.50 36.66 S/. 1,374.60 - S/. - 36.66 S/. 1,374.60 62% 22.34 S/. 837.90 1,374.60 62%
01.08.12 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-3) ml 77.00 37.50 2,887.50 45.93 S/. 1,722.21 - S/. - 45.93 S/. 1,722.21 60% 31.07 S/. 1,165.29 1,722.21 60%
01.08.13 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-4) ml 94.00 37.50 3,525.00 56.07 S/. 2,102.44 - S/. - 56.07 S/. 2,102.44 60% 37.93 S/. 1,422.56 2,102.44 60%
01.08.14 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1) ml 6.00 37.50 225.00 3.13 S/. 117.42 - S/. - 3.13 S/. 117.42 52% 2.87 S/. 107.58 117.42 52%
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 37.50 1,012.50 14.99 S/. 561.96 - S/. - 14.99 S/. 561.96 56% 12.01 S/. 450.54 561.96 56%
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 37.50 1,162.50 18.49 S/. 693.36 - S/. - 18.49 S/. 693.36 60% 12.51 S/. 469.14 693.36 60%
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 37.50 1,012.50 16.10 S/. 603.89 - S/. - 16.10 S/. 603.89 60% 10.90 S/. 408.61 603.89 60%
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 37.50 337.50 5.37 S/. 201.30 - S/. - 5.37 S/. 201.30 60% 3.63 S/. 136.20 201.30 60%
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 81.61 37.50 3,060.38 39.36 S/. 1,476.18 - S/. - 39.36 S/. 1,476.18 48% 42.25 S/. 1,584.19 1,476.18 48%
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 96.70 37.50 3,626.25 22.18 S/. 831.75 - S/. - 22.18 S/. 831.75 23% 74.52 S/. 2,794.50 831.75 23%
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 169.30 37.50 6,348.75 50.09 S/. 1,878.31 - S/. - 50.09 S/. 1,878.31 30% 119.21 S/. 4,470.44 1,878.31 30%
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 128.30 37.50 4,811.25 22.86 S/. 857.38 - S/. - 22.86 S/. 857.38 18% 105.44 S/. 3,953.87 857.38 18%
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 116.30 37.50 4,361.25 20.28 S/. 760.46 - S/. - 20.28 S/. 760.46 17% 96.02 S/. 3,600.79 760.46 17%
01.08.26 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-4) ml 133.50 37.50 5,006.25 31.05 S/. 1,164.45 - S/. - 31.05 S/. 1,164.45 23% 102.45 S/. 3,841.80 1,164.45 23%
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 37.50 525.00 8.81 S/. 330.53 - S/. - 8.81
01.09.04 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA) ml 143.00 9.15 1,308.15 143.00 S/. 1,308.15 - S/. - 143.00 S/. 1,308.15 100% - S/. - 1,308.15 100%
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGE ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100% - S/. - 1,353.89 100%
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100% - S/. - 1,353.89 100%
01.10 SALIDA DE CIRCUITO DERIVADO DE ENERGIA - S/. - - S/. - - S/. - - S/. -
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓX pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JE pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100% - S/. - 802.33 100%
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCIO pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100% - S/. - 3,655.05 100%
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 140.00 S/. 12,480.65 - S/. - 140.00 S/. 12,480.65 100% - S/. - 12,480.65 100%
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 5.00 S/. 445.74 - S/. - 5.00 S/. 445.74 100% - S/. - 445.74 100%
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100% - S/. - 356.59 100%
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 2.00 S/. 178.30 - S/. - 2.00 S/. 178.30 100% - S/. - 178.30 100%
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 7.00 S/. 624.03 - S/. - 7.00 S/. 624.03 100% - S/. - 624.03 100%
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100% - S/. - 356.59 100%
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100% - S/. - 356.59 100%
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100% - S/. - 356.59 100%
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMU pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.10.16 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100% - S/. - 1,248.07 100%
01.10.17 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 74.00 89.15 6,596.92 74.00 S/. 6,596.92 - S/. - 74.00 S/. 6,596.92 100% - S/. - 6,596.92 100%
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100% - S/. - 1,248.07 100%
01.10.19 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 67.00 89.15 5,972.88 67.00 S/. 5,972.88 - S/. - 67.00 S/. 5,972.88 100% - S/. - 5,972.88 100%
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE IT pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100% - S/. - 1,248.07 100%
01.10.21 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE IT pto 67.00 89.15 5,972.88 67.00 S/. 5,972.88 - S/. - 67.00 S/. 5,972.88 100% - S/. - 5,972.88 100%
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100% - S/. - 89.15 100%
01.11 COMUNICACIONES - S/. - - S/. - - S/. - - S/. -
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 26.00 S/. 911.98 - S/. - 26.00 S/. 911.98 100% - S/. - 911.98 100%
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 25.00 S/. 876.90 - S/. - 25.00 S/. 876.90 100% - S/. - 876.90 100%
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 53.00 S/. 1,859.03 - S/. - 53.00 S/. 1,859.03 100% - S/. - 1,859.03 100%
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100% - S/. - 35.08 100%
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 14.00 S/. 491.07 - S/. - 14.00 S/. 491.07 100% - S/. - 491.07 100%
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100% - S/. - 631.37 100%
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100% - S/. - 631.37 100%
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100% - S/. - 631.37 100%
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100% - S/. - 35.08 100%
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100% - S/. - 35.08 100%
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 7.00 S/. 245.53 - S/. - 7.00 S/. 245.53 100% - S/. - 245.53 100%
01.12 CAJAS DE PASE - COMUNICACIONES - S/. - - S/. - - S/. - - S/. -
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 41.00 S/. 871.59 - S/. - 41.00 S/. 871.59 100% - S/. - 871.59 100%
01.12.02 CAJA DE PASE 200x200x100mm und 46.00 31.13 1,432.12 46.00 S/. 1,432.12 - S/. - 46.00 S/. 1,432.12 100% - S/. - 1,432.12 100%
01.12.03 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 14.00 31.13 435.86 14.00 S/. 435.86 - S/. - 14.00 S/. 435.86 100% - S/. - 435.86 100%
01.12.04 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 43.00 31.13 1,338.72 43.00 S/. 1,338.72 - S/. - 43.00 S/. 1,338.72 100% - S/. - 1,338.72 100%
01.12.04 CAJA DE PASE 300x300x100mm und 25.00 31.13 778.33 25.00 S/. 778.33 - S/. - 25.00 S/. 778.33 100% - S/. - 778.33 100%
01.12.05 CAJA DE PASE 650x350x150mm und 44.00 31.13 1,369.85 44.00 S/. 1,369.85 - S/. - 44.00 S/. 1,369.85 100% - S/. - 1,369.85 100%
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 81.00 S/. 4,443.66 - S/. - 81.00 S/. 4,443.66 100% - S/. - 4,443.66 100%
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100% - S/. - 54.86 100%
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 2.00 S/. 109.72 - S/. - 2.00 S/. 109.72 100% - S/. - 109.72 100%
01.12.09 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 85.00 9.26 786.90 85.00 S/. 786.90 - S/. - 85.00 S/. 786.90 100% - S/. - 786.90 100%
01.13 TUBERIA - COMUNICACIONES - S/. - - S/. - - S/. - - S/. -
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,577.00 S/. 8,800.55 - S/. - 2,577.00 S/. 8,800.55 100% - S/. - 8,800.55 100%
01.13.02 TUBERIA PVC-P 20 mmø (3/4") ml 1,738.00 3.42 5,935.33 1,738.00 S/. 5,935.33 - S/. - 1,738.00 S/. 5,935.33 100% - S/. - 5,935.33 100%
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 187.00 S/. 1,722.20 - S/. - 187.00 S/. 1,722.20 100% - S/. - 1,722.20 100%
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 123.00 S/. 2,062.29 - S/. - 123.00 S/. 2,062.29 100% - S/. - 2,062.29 100%
01.14 SISTEMA DE TIERRA - S/. - - S/. - - S/. - - S/. -
01.14.01 POZO DE TIERRA COMUN und - 891.48 - - S/. - - S/. - - S/. - - S/. - -
01.14.02 POZO DE TIERRA ASCENSORES und - 891.48 - - S/. - - S/. - - S/. - - S/. - -
01.14.03 CABLE 1X25MM2 DESNUDO(T) ml - 8.91 - - S/. - - S/. - - S/. - - S/. - -
01.14.04 CABLE 1X50MM2 DESNUDO (T) ml - 12.34 - - S/. - - S/. - - S/. - - S/. - -
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 4.00 S/. 1,042.34 - S/. - 4.00 S/. 1,042.34 100% - S/. - 1,042.34 100%
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 93.00 S/. 1,594.37 - S/. - 93.00 S/. 1,594.37 100% - S/. - 1,594.37 100%
01.15 PRUEBAS ELÉCTRICAS - S/. - - S/. - - S/. - - S/. -
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100% - S/. - 1,028.63 100%
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100% - S/. - 1,028.63 100%
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORESglb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100% - S/. - 1,028.63 100%
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100% - S/. - 1,028.63 100%
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 - S/. - - S/. - - S/. - 0% 1.00 S/. 1,714.38 - 0%
01.16 INSTALACIÓN - - S/. - - S/. - - S/. - 0.00% - S/. -
01.16.01 INSTALACION DE LUMINARIAS - - S/. - - S/. - - S/. - 0.00% - S/. -
01.16.01.01 CENTRO DE LUZ und - 13.72 - - S/. - - S/. - - S/. - 0.00% - S/. -
01.16.01.02 LUMINARIAS HERMETICAS EN SOTANOS und 80.00 100.00 8,000.00 - S/. - - S/. - - S/. - 0.00% 80.00 S/. 8,000.00
01.16.01.03 LUMINARIAS EN ALAMEDA (farol esferico) und 33.00 100.00 3,300.00 - S/. - - S/. - - S/. - 0.00% 33.00 S/. 3,300.00
01.16.01.04 LUMINARIA CON SENSOR DE MOVIMIENTO EN ESCALERAS und 56.00 70.00 3,920.00 - S/. - - S/. - 0.00% 56.00 S/. 3,920.00
01.16.01.05 LUMINARIAS EN HERMETICAS JARDINERAS und 68.00 100.00 6,800.00 - S/. - - S/. - 0.00% 68.00 S/. 6,800.00
01.16.01.06 EXTRACTORES DE AIRE und 188.00 90.00 16,920.00 - S/. - - S/. - 0.00% 188.00 S/. 16,920.00
01.16.01.07 LUZ DE EMERGENCIA und 174.00 100.00 17,400.00 - S/. - - S/. - 0.00% 174.00 S/. 17,400.00
COSTO TOTAL DIRECTO S/. 4,347,097.29 S/. 3,390,543.35 S/. 74,165.21 S/. 3,464,708.56 S/. 882,388.74 334,085.50 548,303.24 882,388.74 0.00
AMORTIZACION DE ADELANTO 1° S/. 326,838.50 S/. 291,713.66 S/. 6,380.98 S/. 298,094.64 S/. 28,743.86
AMORTIZACION DE ADELANTO 2° S/. 211,623.63 S/. - S/. - S/. - S/. 211,623.63
GASTOS GENERALES
SUBTOTAL S/. 3,808,635.16 S/. 3,098,829.69 S/. 67,784.23 S/. 3,166,613.92 S/. 642,021.25
IGV S/. 685,554.33 S/. 557,789.34 S/. 12,201.16 S/. 569,990.51 S/. 115,563.82
TOTAL DE VALORIZACION S/. 4,494,189.49 S/. 3,656,619.04 S/. 79,985.39 S/. 3,736,604.42 S/. 757,585.07 - 882,388.74

S/. 3,390,543.34 74,165.21 3,464,708.56
S/. 5,129,574.81 AMOTIZACION DE ADELANTO S/. 6,380.98 S/. 0.00 -
SUBTOTAL 67,784.23
DSCTO EPP :
SUB TOTAL S/: S/. 67,784.23
IGV S/: 18% S/. 12,201.16
PROYECTO ALAMEDA
2/1/2021 AL 2/15/2021

ITEM
01.01.03.12 EXCAVACION DE POZAS PARA ACOMETIDAS ELECTRICAS M3 28.50 52.00 1,482.00 - S/. - 28.50 S/. 1,482.00 28.50 S/. 1,482.00 100.00% - S/. -
01.01.03.13 ELIMINACION DE MATERIAL DE POZAS PARA ACOMETIDAS M3 68.50 32.00 2,192.00 - S/. - 68.50 S/. 2,192.00 68.50 S/. 2,192.00 100.00% - S/. -
01.01.03.14 CAMA DE AFIRMADO Y COMPACTADO M3 30.00 75.00 2,250.00 - S/. - 30.00 S/. 2,250.00 30.00 S/. 2,250.00 100.00% - S/. -
01.01.05.08 LOSAS
01.01.05.12 LOSA DE ESTACIONAMIENTO / INGRESO / RAMPAS / CUARTO DE MAQUINAS - S/. - - S/. - - S/. - - S/. -
01.01.05.12.01 CONCRETO PREMEZCLADO f'c=210 kg/cm2 M3 325.43 280.00 91,119.28 325.43 S/. 91,119.28 - S/. - 325.43 S/. 91,119.28 100.00% - S/. - 302.62 92.99%
01.01.05.12.02 ENCOFRADO Y DESENCOFRADO M2 245.35 36.84 9,038.69 245.35 S/. 9,038.69 - S/. - 245.35 S/. 9,038.69 100.00% - S/. - 220.31 89.79%
01.01.05.12.03 ACERO CORRUGADO FY= 4200 kg/cm2 KG 6,580.50 3.80 25,005.90 6,580.50 S/. 25,005.90 - S/. - 6,580.50 S/. 25,005.90 100.00% - S/. - 3,589.66 54.55%
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,275.17 S/. 12,330.89 - S/. - 1,275.17 S/. 12,330.89 100.00% - S/. - 1,152.50 90.38%
01.01.05.12.05 SELLADO DE JUNTAS ML 1,275.17 14.00 17,852.38 1,275.17 S/. 17,852.38 - S/. - 1,275.17 S/. 17,852.38 100.00% - S/. - 1,158.95 90.89%
01.01.05.14 OTROS - - S/. - - S/. - - S/. - - S/. -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 0.98 S/. 12,740.00 0.02 S/. 260.00 1.00 S/. 13,000.00 100.00% - S/. - 0.50 50.00%
01.01.05.14.09 BUZONES ELECTRICOS GLB 2.00 1,550.00 3,100.00 - S/. - 2.00 S/. 3,100.00 2.00 S/. 3,100.00 100.00% - S/. -
01.01.05.14.10 VEREDA EN FACHADA PRINCIPAL ML 14.00 250.00 3,500.00 - S/. - - S/. - - S/. - 0.00% 14.00 S/. 3,500.00
01.02 ARQUITECTURA - S/. -
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,649.89 35.63 58,788.86 1,484.89 S/. 52,909.62 70.46 S/. 2,510.64 1,555.35 S/. 55,420.26 94.27% 94.54 S/. 3,368.60 0.29 65.00% 52,909.62
01.02.03 PINTURAS - S/. - - S/. - - S/. - - S/. -
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 13.00 164,021.00 7,667.25 S/. 99,674.30 1,416.99 S/. 18,420.82 9,084.24 S/. 118,095.12 72.00% 3,532.76 S/. 45,925.88 0.26 99,674.30 97150.9 2,523.40 99,674.30
01.02.05 PISOS 0.61 7,473.15 61%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 989.60 S/. 47,127.42 - S/. - 989.60 S/. 47,127.42 96.00% 41.23 S/. 1,963.64 0.41 55.00% 48.00
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 621.69 S/. 29,606.52 - S/. - 621.69 S/. 29,606.52 99.00% 6.28 S/. 299.06 0.59 40.00% 0.51
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 1,956.19 S/. 93,158.84 - S/. - 1,956.19 S/. 93,158.84 93.00% 147.24 S/. 7,011.96 0.93 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PA m2 4,100.95 47.62 195,287.27 3,483.07 S/. 165,863.68 412.84 S/. 19,659.23 3,895.90 S/. 185,522.91 95.00% 205.05 S/. 9,764.36 0.50 45.00% 165,863.68 85%
01.02.06.01.06 PISO LAMINADO m2 800.00 47.62 38,096.00 673.40 S/. 32,067.31 - S/. - 673.40 S/. 32,067.31 84.18% 126.60 S/. 6,028.69 0.84 0.00% 32,067.31 84%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 501.49 S/. 6,194.47 - S/. - 501.49 S/. 6,194.47 97.00% 15.51 S/. 191.58 0.62 35.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, C m 5,614.64 12.35 69,340.80 5,446.20 S/. 67,260.58 - S/. - 5,446.20 S/. 67,260.58 97.00% 168.44 S/. 2,080.22 0.84 13.00%
01.02.06.03 ZOCALOS - S/. - #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 189.82 S/. 9,039.81 - S/. - 189.82 S/. 9,039.81 97.00% 5.87 S/. 279.58 0.00%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,722.72 S/. 82,040.50 - S/. - 1,722.72 S/. 82,040.50 97.00% 53.28 S/. 2,537.34 0.00%
01.02.07.03 TAPA EN TANQUE ELEVADO m 2.00 252.50 505.00 2.00 S/. 505.00 - S/. - 2.00 S/. 505.00 100.00% - S/. - - 0.00%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,800.00 1,800.00 0.86 S/. 1,550.00 0.14 S/. 250.00 1.00 S/. 1,800.00 100.00% - S/. - - 0.00% 1,550.00 86%
01.02.07.13 PUERTA CORTAFUEGO 1.00 (P-04) und 56.00 1,800.00 100,800.00 48.22 S/. 86,800.00 7.78 S/. 14,000.00 56.00 S/. 100,800.00 100.00% - S/. - - 0.00% 86,800.00 86%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,200.00 4,400.00 1.82 S/. 4,000.00 0.18 S/. 400.00 2.00 S/. 4,400.00 100.00% - S/. - - 0.00% 4,000.00 91%
01.02.07.17 PLANCHAS DE POLICARBONATO m2 186.80 38.55 7,201.14 - S/. - - S/. - - S/. - 0.00% 186.80 S/. 7,201.14 0%
01.02.07.18 ESTRUCTURAS METALICAS 3 1/4 X 1 1/2 ml 182.33 53.00 9,663.49 - S/. - - S/. - - S/. - 0.00% 182.33 S/. 9,663.49 0%
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 305.32 28,700.08 69.35 S/. 21,175.00 7.65 S/. 2,334.64 77.00 S/. 23,509.64 81.91% 17.00 S/. 5,190.44 77.00 81.91% 21,175.00 74% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - - S/. - - S/. - - S/. - 0.00% 660.00 S/. - 0.00% #DIV/0! -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - - S/. - - S/. - - S/. - 0.00% 1,963.00 S/. - 0.00% #DIV/0! -
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 250.00 50,000.00 116.64 S/. 29,160.00 37.36 S/. 9,340.00 154.00 S/. 38,500.00 77.00% 46.00 S/. 11,500.00 162.00 81.00% 29,160.00 58% 159.68 200.00 40.32 180.00 7,257.60 79.84 20.16
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 300.00 94,080.00 187.00 S/. 56,100.00 54.47 S/. 16,341.60 241.47 S/. 72,441.60 77.00% 72.13 S/. 21,638.40 255.00 81.31% 56,100.00 60% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 350.00 22,582.00 46.90 S/. 16,413.89 2.78 S/. 974.25 49.68 S/. 17,388.14 77.00% 14.84 S/. 5,193.86 3.50 5.42% 16,413.89 73% 64.52 64.52 - 318.00 - 100.00
01.02.08.02.03.02 CLOSET DE MELAMINE DORMITORIO m 590.47 360.00 212,569.06 412.05 S/. 148,337.77 42.61 S/. 15,340.40 454.66 S/. 163,678.17 77.00% 135.81 S/. 48,890.88 450.66 76.32% 148,337.77 70% 143,305.55 398.07 583.01 590.47 7.46 318.00 2,372.15 98.74 1.26
01.02.09 TABLEROS - S/. - - S/. - - S/. - - S/. - 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 350.00 146,398.00 290.17 S/. 101,558.37 31.91 S/. 11,168.09 322.08 S/. 112,726.46 77.00% 96.20 S/. 33,671.54 3.95 0.00% 0.12765957447 101,558.37 69% 99,370.96 283.92 4,406.67
01.02.10.01 PUERTAS - S/. - - S/. - - S/. - 0.00% - S/. - 71.10
01.02.11.02 LAVATORIOS LOSA VITRIFICADA CON ACCESORIOS und 209.95 460.00 96,577.00 159.00 S/. 73,139.69 - S/. - 159.00 S/. 73,139.69 75.73% 50.95 S/. 23,437.31
01.02.11.03 LAVADERO DE LOSA PARA ROPA und 106.00 141.20 14,967.20 106.00 S/. 14,967.20 - S/. - 106.00 S/. 14,967.20 100.00% - S/. -
01.02.12.02 TUBO DE ABASTO PARA INODORO und 201.00 12.12 2,436.12 201.00 S/. 2,436.12 - S/. - 201.00 S/. 2,436.12 100.00% - S/. - 0.75732
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 240.60 S/. 15,898.28 - S/. - 240.60 S/. 15,898.28 60.00% 160.40 S/. 10,598.85
01.02.13 GRIFERIAS - S/. -
01.02.13.04 GRIFERIA PARA LAVADERO DE ROPA (GRIFO DE RIEGO) und 106.00 20.00 2,120.00 106.00 S/. 2,120.00 - S/. - 106.00 S/. 2,120.00 100.00% - S/. -
01.02.13.05 INSTALACION DE GRIFERIAS und 586.00 66.08 38,721.49 380.90 S/. 25,168.97 - S/. - 380.90 S/. 25,168.97 65.00% 205.10 S/. 13,552.52
01.02.14 VARIOS - S/. -
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.05 TABLEROS DE CONCRETO EN PARRILLA m 200.00 80.77 16,154.91 200.00 S/. 16,154.91 - S/. - 200.00 S/. 16,154.91 100.00% - S/. -
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 35.00 S/. 4,242.00 - S/. - 35.00 S/. 4,242.00 70.00% 15.00 S/. 1,818.00
01.02.14.10 PINTURA EN FACHADA DE VECINOS glb 1.00 3,000.00 3,000.00 - S/. - 1.00 S/. 3,000.00 1.00 S/. 3,000.00 100.00% - S/. -
01.02.14.11 TAPADO DE MONTANTE DE GAS GLB 1.00 3,318.00 3,318.00 - S/. - 1.00 S/. 3,318.00 1.00 S/. 3,318.00 100.00% - S/. -
01.02.14.12 JARDINERIAS CIRCULARES EN LA ALAMEDA glb 7.00 1,200.00 8,400.00 - S/. - 7.00 S/. 8,400.00 7.00 S/. 8,400.00 100.00% - S/. -
01.02.14.13 JARDINERIAS EN LA ALAMEDA Y AZOTEA ml 193.05 75.00 14,478.75 - S/. - 96.53 S/. 7,239.38 96.53 S/. 7,239.38 50.00% 96.53 S/. 7,239.38
01.02.14.14 BANCAS CIRCULARES glb 7.00 1,000.00 7,000.00 - S/. - 7.00 S/. 7,000.00 7.00 S/. 7,000.00 100.00% - S/. -
01.02.14.15 BANCAS LARGAS ml 55.00 30.00 1,650.00 - S/. - 27.50 S/. 825.00 27.50 S/. 825.00 50.00% 27.50 S/. 825.00
01.02.14.17 REJILLA DE GAS und 188.00 30.00 5,640.00 - S/. - 94.00 S/. 2,820.00 94.00 S/. 2,820.00 50.00% 94.00 S/. 2,820.00
01.02.14.18 DRYWALL PARA CERRAMIENTO DE ASCENSORES Y MAQUINAS glb 1.00 4,800.00 4,800.00 - S/. - 1.00 S/. 4,800.00 1.00 S/. 4,800.00 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.22 MONTANTES - S/. -
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 30.00 S/. 2,130.00 - S/. - 30.00 S/. 2,130.00 100.00% - S/. -
01.03.01.01.35 SOMBRERO DE VENTILACIÓN DE PVC 4" u 24.00 25.30 607.20 24.00 S/. 607.20 - S/. - 24.00 S/. 607.20 100.00% - S/. -
01.03.01.01.36 SOMBRERO DE VENTILACIÓN DE PVC 3" u 4.00 23.90 95.60 4.00 S/. 95.60 - S/. -
01.03.02.11 SALIDAS - S/. -
01.03.04 VÁLVULAS - S/. -
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES - S/. -
01.03.07 VARIOS - S/. -
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 70.35 S/. 1,407.00 - S/. - 70.35 S/. 1,407.00 35.00% 130.65 S/. 2,613.00
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 46.25 S/. 925.00 - S/. - 46.25 S/. 925.00 25.00% 138.75 S/. 2,775.00
01.03.09.02 INSTALACIÓN DE REGISTRO 2" u 350.00 30.00 10,500.00 350.00 S/. 10,500.00 - S/. - 350.00 S/. 10,500.00 100.00% - S/. -
01.03.09.04 INSTALACIÓN DE SUMIDERO 2" u 550.00 30.00 16,500.00 550.00 S/. 16,500.00 - S/. - 550.00 S/. 16,500.00 100.00% - S/. -
01.03.09.05 INSTALACIÓN DE SUMIDERO 3" u 31.00 30.00 930.00 31.00 S/. 930.00 - S/. - 31.00 S/. 930.00 100.00% - S/. -
01.03.09.06 INSTALACION DE REGISTRO 6" u 8.00 120.00 960.00 8.00 S/. 960.00 - S/. - 8.00 S/. 960.00 100.00% - S/. -
01.02.01 INTERRUPTOR UNIPOLAR DE 1 GOLPE pto 338.00 58.76 19,860.11 276.17 S/. 16,227.16 28.03 S/. 1,646.94 304.20 S/. 17,874.10 90.00% 33.80 S/. 1,986.01 16,227.16 82%
01.02.02 INTERRUPTOR UNIPOLAR DE 2 GOLPES pto 24.00 65.43 1,570.32 19.61 S/. 1,283.07 1.99 S/. 130.22 21.60 S/. 1,413.29 90.00% 2.40 S/. 157.03 1,283.07 82%
01.02.03 INTERRUPTOR SIMPLE CONMUTADOR pto 178.00 64.17 11,422.45 145.44 S/. 9,332.98 14.76 S/. 947.23 160.20 S/. 10,280.20 90.00% 17.80 S/. 1,142.24 9,332.98 82%
01.02.04 INTERRUPTOR DOBLE CONMUTADOR pto 128.00 82.09 10,507.47 104.59 S/. 8,585.37 10.61 S/. 871.35 115.20 S/. 9,456.72 90.00% 12.80 S/. 1,050.75 8,585.37 82%
01.02.05 PULSADOR pto 55.00 38.09 2,095.21 44.94 S/. 1,711.94 4.56 S/. 173.75 49.50 S/. 1,885.69 90.00% 5.50 S/. 209.52 1,711.94 82%
01.02.06 PULSADOR (casco) pto 9.00 38.09 342.85 7.35 S/. 280.14 0.75 S/. 28.43 8.10 S/. 308.57 90.00% 0.90 S/. 34.29 280.14 82%
01.02.07 TIMBRE pto 43.00 46.60 2,003.65 35.13 S/. 1,637.13 3.57 S/. 166.16 38.70 S/. 1,803.29 90.00% 4.30 S/. 200.37 1,637.13 82%
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA ( pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.03.03 SALIDA DE TOMACORRIENTE BIPOLAR CON PROTECCION AL AG pto 58.00 51.05 2,960.74 58.00 S/. 2,960.74 - S/. - 58.00 S/. 2,960.74 100.00% - S/. -
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 822.49 3,289.96 3.27 S/. 2,688.14 0.01 S/. 9.63 3.28 S/. 2,697.77 82.00% 0.72 S/. 592.19 2,688.14 82%
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 822.49 7,402.42 7.35 S/. 6,048.32 1.65 S/. 1,354.10 9.00 S/. 7,402.42 100.00% - S/. - 6,048.32 82%
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 822.49 22,207.25 18.42 S/. 15,151.03 3.18 S/. 2,614.77 21.60 S/. 17,765.80 80.00% 5.40 S/. 4,441.45 15,151.03 68%
01.08 ALIMENTADORES ELÉCTRICOS #DIV/0!
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 1,621.00 37.50 60,787.50 747.62 S/. 28,035.69 492.45 S/. 18,466.75 1,240.07 S/. 46,502.44 76.50% 380.94 S/. 14,285.06 28,035.69 46%
01.08.02 CABLE 2-1x16mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (3) ml 1,411.00 37.50 52,912.50 775.16 S/. 29,068.58 304.25 S/. 11,409.48 1,079.42 S/. 40,478.06 76.50% 331.59 S/. 12,434.44 29,068.58 55%
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 7,123.00 37.50 267,112.50 4,603.01 S/. 172,612.86 846.09 S/. 31,728.20 5,449.10 S/. 204,341.06 76.50% 1,673.91 S/. 62,771.44 172,612.86 65%
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 52.70 37.50 1,976.25 17.30 S/. 648.63 23.02 S/. 863.21 40.32 S/. 1,511.83 76.50% 12.38 S/. 464.42 648.63 33%
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 104.00 37.50 3,900.00 20.28 S/. 760.46 59.28 S/. 2,223.04 79.56 S/. 2,983.50 76.50% 24.44 S/. 916.50 760.46 19%
01.08.06 CABLE 3-1x185mm2 NH-90 + 1x50mm2 NH-90 (T) (B.C.I) ml 77.00 37.50 2,887.50 45.93 S/. 1,722.21 12.98 S/. 486.72 58.91 S/. 2,208.94 76.50% 18.10 S/. 678.56 1,722.21 60%
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 37.50 1,612.50 25.65 S/. 961.76 7.25 S/. 271.81 32.90 S/. 1,233.56 76.50% 10.11 S/. 378.94 961.76 60%
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 59.60 37.50 2,235.00 17.30 S/. 648.63 28.30 S/. 1,061.15 45.59 S/. 1,709.78 76.50% 14.01 S/. 525.23 648.63 29%
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 133.70 37.50 5,013.75 42.94 S/. 1,610.38 59.34 S/. 2,225.14 102.28 S/. 3,835.52 76.50% 31.42 S/. 1,178.23 1,610.38 32%
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 37.50 1,462.50 23.26 S/. 872.29 6.57 S/. 246.52 29.84 S/. 1,118.81 76.50% 9.17 S/. 343.69 872.29 60%
01.08.11 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-2) ml 59.00 37.50 2,212.50 36.66 S/. 1,374.60 8.48 S/. 317.96 45.14 S/. 1,692.56 76.50% 13.87 S/. 519.94 1,374.60 62%
01.08.14 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TG-SUM-1) ml 6.00 37.50 225.00 3.13 S/. 117.42 1.46 S/. 54.70 4.59 S/. 172.13 76.50% 1.41 S/. 52.88 117.42 52%
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 37.50 1,012.50 14.99 S/. 561.96 5.67 S/. 212.61 20.66 S/. 774.56 76.50% 6.35 S/. 237.94 561.96 56%
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 37.50 1,162.50 18.49 S/. 693.36 5.23 S/. 195.95 23.72 S/. 889.31 76.50% 7.29 S/. 273.19 693.36 60%
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 37.50 1,012.50 16.10 S/. 603.89 4.55 S/. 170.67 20.66 S/. 774.56 76.50% 6.35 S/. 237.94 603.89 60%
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 37.50 337.50 5.37 S/. 201.30 1.52 S/. 56.89 6.89 S/. 258.19 76.50% 2.12 S/. 79.31 201.30 60%
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 81.61 37.50 3,060.38 39.36 S/. 1,476.18 23.07 S/. 865.00 62.43 S/. 2,341.19 76.50% 19.18 S/. 719.19 1,476.18 48%
01.08.20 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-2) ml 115.80 37.50 4,342.50 59.15 S/. 2,218.00 29.44 S/. 1,104.01 88.59 S/. 3,322.01 76.50% 27.21 S/. 1,020.49 2,218.00 51%
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 96.70 37.50 3,626.25 22.18 S/. 831.75 51.80 S/. 1,942.33 73.98 S/. 2,774.08 76.50% 22.72 S/. 852.17 831.75 23%
01.08.22 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-4) ml 143.80 37.50 5,392.50 36.38 S/. 1,364.35 73.62 S/. 2,760.91 110.01 S/. 4,125.26 76.50% 33.79 S/. 1,267.24 1,364.35 25%
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 169.30 37.50 6,348.75 50.09 S/. 1,878.31 79.43 S/. 2,978.48 129.51 S/. 4,856.79 76.50% 39.79 S/. 1,491.96 1,878.31 30%
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 128.30 37.50 4,811.25 22.86 S/. 857.38 75.29 S/. 2,823.23 98.15 S/. 3,680.61 76.50% 30.15 S/. 1,130.64 857.38 18%
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 116.30 37.50 4,361.25 20.28 S/. 760.46 68.69 S/. 2,575.90 88.97 S/. 3,336.36 76.50% 27.33 S/. 1,024.89 760.46 17%
01.08.26 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-4) ml 133.50 37.50 5,006.25 31.05 S/. 1,164.45 71.08 S/. 2,665.33 102.13 S/. 3,829.78 76.50% 31.37 S/. 1,176.47 1,164.45 23%
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 37.50 525.00 8.81 S/. 330.53 1.90 S/. 71.10 10.71 S/. 401.63 76.50% 3.29 S/. 123.38 330.53 63%
01.08.28 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2) ml 31.00 37.50 1,162.50 15.41 S/. 577.80 8.31 S/. 311.51 23.72 S/. 889.31 76.50%
01.09.04 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (AZOTEA) ml 143.00 9.15 1,308.15 143.00 S/. 1,308.15 - S/. - 143.00 S/. 1,308.15 100.00% - S/. - 1,308.15 100%
01.09.05 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (LUZ DE EMERGE ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. - 1,353.89 100%
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. - 1,353.89 100%
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓX pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JE pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. - 802.33 100%
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCIO pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. - 3,655.05 100%
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 140.00 S/. 12,480.65 - S/. - 140.00 S/. 12,480.65 100.00% - S/. - 12,480.65 100%
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 5.00 S/. 445.74 - S/. - 5.00 S/. 445.74 100.00% - S/. - 445.74 100%
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. - 356.59 100%
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 2.00 S/. 178.30 - S/. - 2.00 S/. 178.30 100.00% - S/. - 178.30 100%
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 7.00 S/. 624.03 - S/. - 7.00 S/. 624.03 100.00% - S/. - 624.03 100%
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.11 SALIDA DE FUERZA PARA ASCENSOR pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. - 356.59 100%
01.10.12 SALIDA DE FUERZA PARA MOTOR INYECCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. - 356.59 100%
01.10.13 SALIDA DE FUERZA PARA MOTOR EXTRACCION pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. - 356.59 100%
01.10.14 SALIDA DE FUERZA PARA PUERTA SECCIONABLE pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMU pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.16 SALIDA DE FUERZA PARA LAVADORA (INCLUYE ITM-2X20 AMP) pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. - 1,248.07 100%
01.10.18 SALIDA DE FUERZA PARA CAMPANA EXTRACTORA pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. - 1,248.07 100%
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE IT pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. - 1,248.07 100%
01.10.21 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE IT pto 67.00 89.15 5,972.88 67.00 S/. 5,972.88 - S/. - 67.00 S/. 5,972.88 100.00% - S/. - 5,972.88 100%
01.10.22 SALIDA DE FUERZA PARA PANEL DE ALARMA CONTRAINCENDO pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.11.01 SALIDA PARA INTERCOMUNICADOR pto 26.00 35.08 911.98 26.00 S/. 911.98 - S/. - 26.00 S/. 911.98 100.00% - S/. - 911.98 100%
01.11.02 SALIDA PARA TELEFONO pto 25.00 35.08 876.90 25.00 S/. 876.90 - S/. - 25.00 S/. 876.90 100.00% - S/. - 876.90 100%
01.11.03 SALIDA PARA TV pto 53.00 35.08 1,859.03 53.00 S/. 1,859.03 - S/. - 53.00 S/. 1,859.03 100.00% - S/. - 1,859.03 100%
01.11.04 SALIDA PARA TELEPORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. - 35.08 100%
01.11.05 SALIDA PARA SENSOR DE TEMPERATURA pto 14.00 35.08 491.07 14.00 S/. 491.07 - S/. - 14.00 S/. 491.07 100.00% - S/. - 491.07 100%
01.11.06 SALIDA PARA SENSOR DE HUMO pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. - 631.37 100%
01.11.07 SALIDA PARA CAMPANA ESTROBOSCOPICA pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. - 631.37 100%
01.11.08 SALIDA PARA PULSADOR MANUAL pto 18.00 35.08 631.37 18.00 S/. 631.37 - S/. - 18.00 S/. 631.37 100.00% - S/. - 631.37 100%
01.11.09 SALIDA PARA PANEL DE ALARMA CONTRA INCENDIO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. - 35.08 100%
01.11.10 SALIDA PARA INTERCOMUNICADOR - PORTERO pto 1.00 35.08 35.08 1.00 S/. 35.08 - S/. - 1.00 S/. 35.08 100.00% - S/. - 35.08 100%
01.11.11 SALIDA PARA SENSOR DE MONOXIDO pto 7.00 35.08 245.53 7.00 S/. 245.53 - S/. - 7.00 S/. 245.53 100.00% - S/. - 245.53 100%
01.12.01 CAJA DE PASE 150x150x100mm (1) und 41.00 21.26 871.59 41.00 S/. 871.59 - S/. - 41.00 S/. 871.59 100.00% - S/. - 871.59 100%
01.12.02 CAJA DE PASE 200x200x100mm und 46.00 31.13 1,432.12 46.00 S/. 1,432.12 - S/. - 46.00 S/. 1,432.12 100.00% - S/. - 1,432.12 100%
01.12.03 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 14.00 31.13 435.86 14.00 S/. 435.86 - S/. - 14.00 S/. 435.86 100.00% - S/. - 435.86 100%
01.12.04 CAJA DE PASE 250x250x80mm (TV DPTOS) Und 43.00 31.13 1,338.72 43.00 S/. 1,338.72 - S/. - 43.00 S/. 1,338.72 100.00% - S/. - 1,338.72 100%
01.12.04 CAJA DE PASE 300x300x100mm und 25.00 31.13 778.33 25.00 S/. 778.33 - S/. - 25.00 S/. 778.33 100.00% - S/. - 778.33 100%
01.12.06 BANDEJA DE COMUNICACIONES 200x100 ml 81.00 54.86 4,443.66 81.00 S/. 4,443.66 - S/. - 81.00 S/. 4,443.66 100.00% - S/. - 4,443.66 100%
01.12.07 CURVAS DE BANDEJA PORTACABLE DE 200x100 und 1.00 54.86 54.86 1.00 S/. 54.86 - S/. - 1.00 S/. 54.86 100.00% - S/. - 54.86 100%
01.12.08 TEE PARA BANDEJA PORTACABLE DE 200x100 und 2.00 54.86 109.72 2.00 S/. 109.72 - S/. - 2.00 S/. 109.72 100.00% - S/. - 109.72 100%
01.12.09 ATERRAMIENTO DE BANDEJA 1(T)x10mm² Cu - DESNUDO ml 85.00 9.26 786.90 85.00 S/. 786.90 - S/. - 85.00 S/. 786.90 100.00% - S/. - 786.90 100%
01.13.01 TUBERIA PVC-P 15 mmø (1/2") ml 2,577.00 3.42 8,800.55 2,577.00 S/. 8,800.55 - S/. - 2,577.00 S/. 8,800.55 100.00% - S/. - 8,800.55 100%
01.13.03 TUBERIA PVC-P 35 mmø (1") ml 187.00 9.21 1,722.20 187.00 S/. 1,722.20 - S/. - 187.00 S/. 1,722.20 100.00% - S/. - 1,722.20 100%
01.13.04 TUBERIA PVC-P 55 mmø ( 2") ml 123.00 16.77 2,062.29 123.00 S/. 2,062.29 - S/. - 123.00 S/. 2,062.29 100.00% - S/. - 2,062.29 100%
01.14.06 CAJA EQUIPOTENCIAL Und 4.00 260.59 1,042.34 4.00 S/. 1,042.34 - S/. - 4.00 S/. 1,042.34 100.00% - S/. - 1,042.34 100%
01.14.07 CABLE 1X25MM2 DESNUDO(T) VERTICAL ml 93.00 17.14 1,594.37 93.00 S/. 1,594.37 - S/. - 93.00 S/. 1,594.37 100.00% - S/. - 1,594.37 100%
01.15.01 PRUEBAS Y PROTOCOLOS DE CONTINUIDAD DE CIRCUITOS. glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORESglb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.04 PLANOS REPLANTEADOS glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 - S/. - - S/. - - S/. - 0.00% 1.00 S/. 1,714.38 - 0%
01.16.01.02 LUMINARIAS HERMETICAS EN SOTANOS und 80.00 100.00 8,000.00 - S/. - - S/. - - S/. - 0.00% 80.00 S/. 8,000.00
01.16.01.04 LUMINARIA CON SENSOR DE MOVIMIENTO EN ESCALERAS und 56.00 70.00 3,920.00 - S/. - - S/. - - S/. - 0.00% 56.00 S/. 3,920.00
01.16.01.05 LUMINARIAS EN HERMETICAS JARDINERAS und 68.00 100.00 6,800.00 - S/. - - S/. - - S/. - 0.00% 68.00 S/. 6,800.00
01.16.01.06 EXTRACTORES DE AIRE und 188.00 90.00 16,920.00 - S/. - - S/. - - S/. - 0.00% 188.00 S/. 16,920.00
COSTO TOTAL DIRECTO S/. 4,347,097.29 S/. 3,464,708.56 S/. 264,607.77 S/. 3,729,316.33 S/. 617,780.97 334,085.50 548,303.24 882,388.74 264,607.77
AMORTIZACION DE ADELANTO 2° S/. 211,623.63 S/. - S/. 12,881.53 S/. 12,881.53 S/. 198,742.10
GASTOS GENERALES
SUBTOTAL S/. 3,808,635.16 S/. 3,166,613.92 S/. 231,831.58 S/. 3,398,445.50 S/. 410,189.66
IGV S/. 685,554.33 S/. 569,990.51 S/. 41,729.69 S/. 611,720.19 S/. 73,834.14

S/. 3,390,543.34 74,165.21 3,464,708.56
S/. 5,129,574.81 AMOTIZACION DE ADELANTO S/. 32,776.18 S/. 74,165.21 - 190,442.556445
SUBTOTAL 231,831.58
DSCTO EPP :
SUB TOTAL S/: S/. 231,831.58
IGV S/: 18% S/. 41,729.69
PROYECTO ALAMEDA
2/15/2022 AL 3/2/2022

DESCRIPCION UND METRADO P.U. PARCIAL COMENTARIOS U OBSERVACIONES
ITEM
01.01.03.08 RELLENO COMPACTADO CON MATERIAL PRESTAMO ( AFIRMADO )M2 1,268.36 31.50 39,953.34 1,268.36 S/. 39,953.34 - S/. - 1,268.36 S/. 39,953.34 100.00% - S/. - 1,245.04 98.16%
01.01.03.12 EXCAVACION DE POZAS PARA ACOMETIDAS ELECTRICAS M3 28.50 52.00 1,482.00 28.50 S/. 1,482.00 - S/. - 28.50 S/. 1,482.00 100.00% - S/. -
01.01.03.13 ELIMINACION DE MATERIAL DE POZAS PARA ACOMETIDAS M3 68.50 32.00 2,192.00 68.50 S/. 2,192.00 - S/. - 68.50 S/. 2,192.00 100.00% - S/. -
01.01.03.14 CAMA DE AFIRMADO Y COMPACTADO M3 30.00 75.00 2,250.00 30.00 S/. 2,250.00 - S/. - 30.00 S/. 2,250.00 100.00% - S/. -
01.01.05.08 LOSAS
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,275.17 S/. 12,330.89 - S/. - 1,275.17 S/. 12,330.89 100.00% - S/. - 1,152.50 90.38%
01.01.05.14 OTROS - - S/. - - S/. - - S/. - - S/. -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 1.00 S/. 13,000.00 - S/. - 1.00 S/. 13,000.00 100.00% - S/. - 0.50 50.00%
01.01.05.14.09 BUZONES ELECTRICOS GLB 2.00 1,550.00 3,100.00 2.00 S/. 3,100.00 - S/. - 2.00 S/. 3,100.00 100.00% - S/. -
01.01.05.14.10
VEREDA EN FACHADA PRINCIPAL ML 14.00 250.00 3,500.00 - S/. - 14.00 S/. 3,500.00 14.00 S/. 3,500.00 100.00% - S/. -
01.02 ARQUITECTURA - S/. -
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,649.89 35.63 58,788.86 1,555.35 S/. 55,420.26 - S/. - 1,555.35 S/. 55,420.26 94.27% 94.54 S/. 3,368.60 0.29 65.00% 52,909.62
01.02.03 PINTURAS - S/. - - S/. - - S/. - - S/. -
01.02.04 EMPAPELADO
01.02.04.01 EMPAPELADO DE MUROS INTERIORES m2 12,617.00 13.00 164,021.00 9,084.24 S/. 118,095.12 - S/. - 9,084.24 S/. 118,095.12 72.00% 3,532.76 S/. 45,925.88 0.26 118,095.12 97150.9 2,523.40 99,674.30
01.02.05 PISOS 0.72 7,473.15 61%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 989.60 S/. 47,127.42 41.23 S/. 1,963.64 1,030.83 S/. 49,091.06 100.00% - S/. - 0.45 55.00% 48.00
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 621.69 S/. 29,606.52 6.28 S/. 299.06 627.97 S/. 29,905.57 100.00% - S/. - 0.60 40.00% 0.51
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 1,956.19 S/. 93,158.84 - S/. - 1,956.19 S/. 93,158.84 93.00% 147.24 S/. 7,011.96 0.93 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PA m2 4,100.95 47.62 195,287.27 3,895.90 S/. 185,522.91 205.05 S/. 9,764.36 4,100.95 S/. 195,287.27 100.00% - S/. - 0.55 45.00% 165,863.68 85%
01.02.06.01.06 PISO LAMINADO m2 800.00 47.62 38,096.00 673.40 S/. 32,067.31 110.60 S/. 5,266.77 784.00 S/. 37,334.08 98.00% 16.00 S/. 761.92 SE OBSERVO QUE ESTA PARTIDA AUN SE ESTABA EJECU 0.98 0.00% 32,067.31 84%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, C m 5,614.64 12.35 69,340.80 5,446.20 S/. 67,260.58 112.29 S/. 1,386.82 5,558.49 S/. 68,647.40 99.00% 56.15 S/. 693.41 0.86 13.00%
01.02.06.03 ZOCALOS - S/. - #DIV/0!
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,722.72 S/. 82,040.50 35.52 S/. 1,691.56 1,758.24 S/. 83,732.06 99.00% 17.76 S/. 845.78 0.00%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 294.66 S/. 23,808.49 2.98 S/. 240.49 297.64 S/. 24,048.98 100.00% - S/. - 209.76 70.48%
01.02.07.11 PUERTA CORTAFUEGO 0.70 (P-07) und 1.00 1,800.00 1,800.00 1.00 S/. 1,800.00 - S/. - 1.00 S/. 1,800.00 100.00% - S/. - - 0.00% 1,550.00 86%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,200.00 4,400.00 2.00 S/. 4,400.00 - S/. - 2.00 S/. 4,400.00 100.00% - S/. - - 0.00% 4,000.00 91%
01.02.07.18 ESTRUCTURAS METALICAS 3 1/4 X 1 1/2 ml 182.33 53.00 9,663.49 - S/. - 91.17 S/. 4,831.75 91.17 S/. 4,831.75 50.00% 91.17 S/. 4,831.75 0%
01.02.08.01 PUE
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 350.00 22,582.00 49.68 S/. 17,388.14 6.45 S/. 2,258.20 56.13 S/. 19,646.34 87.00% 8.39 S/. 2,935.66 3.50 5.42% 16,413.89 73% 64.52 64.52 - 318.00 - 100.00
01.02.09 TABLEROS - S/. - - S/. - - S/. - - S/. - 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 350.00 146,398.00 322.08 S/. 112,726.46 12.55 S/. 4,391.94 334.62 S/. 117,118.40 80.00% 83.66 S/. 29,279.60 3.95 0.00% 0.12765957447 101,558.37 69% 99,370.96 283.92 4,406.67
01.02.10.01 PUERTAS - S/. - - S/. - - S/. - 0.00% - S/. - 71.10
01.02.13 GRIFERIAS - S/. -
01.02.14 VARIOS - S/. -
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 54.88 S/. 6,928.60 1.12 S/. 141.40 56.00 S/. 7,070.00 100.00% - S/. -
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 35.00 S/. 4,242.00 5.00 S/. 606.00 40.00 S/. 4,848.00 80.00% 10.00 S/. 1,212.00
01.02.14.10 PINTURA EN FACHADA DE VECINOS glb 1.00 3,000.00 3,000.00 1.00 S/. 3,000.00 - S/. - 1.00 S/. 3,000.00 100.00% - S/. -
01.02.14.11 TAPADO DE MONTANTE DE GAS GLB 1.00 3,318.00 3,318.00 1.00 S/. 3,318.00 - S/. - 1.00 S/. 3,318.00 100.00% - S/. -
01.02.14.12 JARDINERIAS CIRCULARES EN LA ALAMEDA glb 7.00 1,200.00 8,400.00 7.00 S/. 8,400.00 - S/. - 7.00 S/. 8,400.00 100.00% - S/. -
01.02.14.13 JARDINERIAS EN LA ALAMEDA Y AZOTEA ml 193.05 75.00 14,478.75 96.53 S/. 7,239.38 57.92 S/. 4,343.63 154.44 S/. 11,583.00 80.00% 38.61 S/. 2,895.75
01.02.14.14 BANCAS CIRCULARES glb 7.00 1,000.00 7,000.00 7.00 S/. 7,000.00 - S/. - 7.00 S/. 7,000.00 100.00% - S/. -
01.02.14.15 BANCAS LARGAS ml 55.00 30.00 1,650.00 27.50 S/. 825.00 27.50 S/. 825.00 55.00 S/. 1,650.00 100.00% - S/. -
01.02.14.17 REJILLA DE GAS und 188.00 30.00 5,640.00 94.00 S/. 2,820.00 18.80 S/. 564.00 112.80 S/. 3,384.00 60.00% 75.20 S/. 2,256.00
01.02.14.18 DRYWALL PARA CERRAMIENTO DE ASCENSORES Y MAQUINAS glb 1.00 4,800.00 4,800.00 1.00 S/. 4,800.00 - S/. - 1.00 S/. 4,800.00 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.22 MONTANTES - S/. -
01.03.01.01.26 TUBERÍA DE 3" PVC C-10 IMPULSIÓN DE DESAGUE m 80.00 55.90 4,472.00 80.00 S/. 4,472.00 - S/. - 80.00 S/.
01.03.04 VÁLVULAS - S/. -
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES - S/. -
01.03.07 VARIOS - S/. -
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 70.35 S/. 1,407.00 35.00 S/. 699.96 105.35 S/. 2,106.96 52.41% 95.65 S/. 1,913.04
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 47.00 S/. 940.00 47.00 S/. 940.00 94.00 S/. 1,880.00 100.00% - S/. -
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 53.50 S/. 1,070.00 53.50 S/. 1,070.00 107.00 S/. 2,140.00 100.00% - S/. -
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 46.25 S/. 925.00 48.00 S/. 959.97 94.25 S/. 1,884.97 50.95% 90.75 S/. 1,815.04
01.02.07 TIMBRE pto 43.00 46.60 2,003.65 38.70 S/. 1,803.29 - S/. - 38.70 S/. 1,803.29 90.00% 4.30 S/. 200.37 1,637.13 82%
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 822.49 3,289.96 3.28 S/. 2,697.77 - S/. - 3.28 S/. 2,697.77 82.00% 0.72 S/. 592.19 2,688.14 82%
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 822.49 7,402.42 9.00 S/. 7,402.42 - S/. - 9.00 S/. 7,402.42 100.00% - S/. - 6,048.32 82%
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 822.49 22,207.25 21.60 S/. 17,765.80 - S/. - 21.60 S/. 17,765.80 80.00% 5.40 S/. 4,441.45 15,151.03 68%
01.08.01 CABLE 2-1x10mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (2) ml 1,621.00 37.50 60,787.50 1,240.07 S/. 46,502.44 137.79 S/. 5,166.94 1,377.85 S/. 51,669.38 85.00% 243.15 S/. 9,118.13 28,035.69 46%
01.08.03 CABLE 2-1x25mm2 NH-80 + 1x6mm2 NH-80 (T) (DPTOS) (4) ml 7,123.00 37.50 267,112.50 5,449.10 S/. 204,341.06 605.46 S/. 22,704.56 6,054.55 S/. 227,045.63 85.00% 1,068.45 S/. 40,066.88 172,612.86 65%
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 52.70 37.50 1,976.25 40.32 S/. 1,511.83 4.48 S/. 167.98 44.80 S/. 1,679.81 85.00% 7.91 S/. 296.44 648.63 33%
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 104.00 37.50 3,900.00 79.56 S/. 2,983.50 8.84 S/. 331.50 88.40 S/. 3,315.00 85.00% 15.60 S/. 585.00 760.46 19%
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 37.50 1,612.50 32.90 S/. 1,233.56 3.66 S/. 137.06 36.55 S/. 1,370.63 85.00% 6.45 S/. 241.88 961.76 60%
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 59.60 37.50 2,235.00 45.59 S/. 1,709.78 5.07 S/. 189.98 50.66 S/. 1,899.75 85.00% 8.94 S/. 335.25 648.63 29%
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 133.70 37.50 5,013.75 102.28 S/. 3,835.52 11.36 S/. 426.17 113.65 S/. 4,261.69 85.00% 20.06 S/. 752.06 1,610.38 32%
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 37.50 1,462.50 29.84 S/. 1,118.81 3.32 S/. 124.31 33.15 S/. 1,243.13 85.00% 5.85 S/. 219.38 872.29 60%
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 37.50 1,012.50 20.66 S/. 774.56 2.30 S/. 86.06 22.95 S/. 860.63 85.00% 4.05 S/. 151.88 561.96 56%
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 37.50 1,162.50 23.72 S/. 889.31 2.64 S/. 98.81 26.35 S/. 988.13 85.00% 4.65 S/. 174.38 693.36 60%
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 37.50 1,012.50 20.66 S/. 774.56 2.30 S/. 86.06 22.95 S/. 860.63 85.00% 4.05 S/. 151.88 603.89 60%
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 37.50 337.50 6.89 S/. 258.19 0.77 S/. 28.69 7.65 S/. 286.88 85.00% 1.35 S/. 50.63 201.30 60%
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 96.70 37.50 3,626.25 73.98 S/. 2,774.08 8.22 S/. 308.23 82.20 S/. 3,082.31 85.00% 14.51 S/. 543.94 831.75 23%
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 169.30 37.50 6,348.75 129.51 S/. 4,856.79 14.39 S/. 539.64 143.91 S/. 5,39
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOM pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE I pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. - 1,248.07 100%
01.10.21 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE I pto 67.00 89.15 5,972.88 67.00 S/. 5,972.88 - S/. - 67.00 S/. 5,972.88 100.00% - S/. - 5,972.88 100%
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERR glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADOREglb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 - S/. - 1.00 S/. 1,714.38 1.00 S/. 1,714.38 100.00% - S/. - - 0%
01.16.01.02 LUMINARIAS HERMETICAS EN SOTANOS und 80.00 100.00 8,000.00 - S/. - 80.00 S/. 8,000.00 80.00 S/. 8,000.00 100.00% - S/. -
01.16.01.06 EXTRACTORES DE AIRE und 188.00 90.00 16,920.00 - S/. - 47.00 S/. 4,230.00 47.00 S/. 4,230.00 25.00% 141.00 S/. 12,690.00
GASTOS GENERALES
SUBTOTAL S/. 3,808,635.16 S/. 3,431,221.69 S/. 146,054.33 S/. 3,577,276.02 S/. 231,359.15
IGV S/. 685,554.33 S/. 617,619.90 S/. 26,289.78 S/. 643,909.68 S/. 41,644.65

S/. 3,390,543.34 74,165.21 3,464,708.56
S/. 5,129,574.81 AMOTIZACION DE ADELANTO S/. 20,649.06 S/. 338,772.98 - 92,538.174307
SUBTOTAL 146,054.33
DSCTO EPP :
SUB TOTAL S/: S/. 146,054.33
IGV S/: 18% S/. 26,289.78
PROYECTO ALAMEDA
PRESPUESTO CONTR S/. 4,347,097.29 VALORIZACION Nº 16 y 17
3/1/2022 AL 4/4/2022

ITEM DESCRIPCION UND METRADO P.U. PARCIAL AVANCE ANTERIOR AVANCE ACTUAL AVANCE ACUMULADO SALDO POR VALORIZAR
01.02.06.01.06 PISO LAMINADO m2 800.00 47.62 38,096.00 784.00 S/. 37,334.08 - S/. - 784.00 S/. 37,334.08 98.00% 16.00 S/. 761.92 0.98 0.00% 32,067.31 84%
01.02.08.01.01 PUERTA CONTRAPLACADA PVC(MARCO, CHAPA, BISAGRAS) P-5 und 94.00 305.32 28,700.08 81.00 S/. 24,730.86 3.00 S/. 916.02 84.00 S/. 25,646.88 89.36% 10.00 S/. 3,053.20 84.00 89.36% 21,175.00 74% 93.00 94.00 1.00 275.00 275.00 98.94 1.06
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 300.00 94,080.00 272.83 S/. 81,849.60 40.77 S/. 12,230.40 313.60 S/. 94,080.00 100.00% - S/. - 255.00 81.31% 56,100.00 60% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03.01CLOSET DE MELAMINE SOTANOS m 64.52 350.00 22,582.00 56.13 S/. 19,646.34 5.81 S/. 2,032.38 61.94 S/. 21,678.72 96.00% 2.58 S/. 903.28 3.50 5.42% 16,413.89 73% 64.52 64.52 - 318.00 - 100.00
01.02.12.01 JUEGO DE ACCESORIOS (PAPELERA, JABONERA, TOALLERO) jgo 201.00 60.60 12,180.60 - S/. - 201.00 S/. 12,180.60 201.00 S/. 12,180.60 100.00% - S/. -
01.07.01 TABLERO DE SERVICIOS GENERALES TSG und 1.00 4,490.13 4,490.13 - S/. - 0.25 S/. 1,122.53 0.25 S/. 1,122.53 25.00% 0.75 S/. 3,367.60
01.07.07 SUB TABLERO DE ASCENSORES Und 4.00 822.49 3,289.96 - S/. - 1.00 S/. 822.49 1.00 S/. 822.49 25.00% 3.00 S/. 2,467.47
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 822.49 22,207.25 21.60 S/. 17,765.80 2.16 S/. 1,776.58 23.76 S/. 19,542.38 88.00% 3.24 S/. 2,664.87 15,151.03 68%

S/. 3,390,543.34 3,464,708.56
S/. 5,129,574.81 AMOTIZACION DE ADELANTO S/. 16,110.26 S/. 505,476.37
4,347,097.29 SUBTOTAL 113,950.64
782,477.51 DESCUENTO DE MATERIAL S/. 4,026,080.62
5,129,574.81 DSCTO EPP : S/. 724,694.51
SUB TOTAL S/: S/. 113,950.64 S/. 4,750,775.13
IGV S/: 18% S/. 20,511.12
16,110.26
2,899.85
19,010.11
DIEGO:
Esto no se va a colocar,
por lo que lo vamos a
cobrar para utilizar en
partidas que nos falte
completar
PROYECTO ALAMEDA
PRESPUESTO CONTR S/. 4,347,097.29 VALORIZACION Nº 18 y 19
4/5/2022 AL 4/30/2022

01.01.03.12 EXCAVACION DE POZAS PARA ACOMETIDAS ELECTRICAS M3 28.50 52.00 1,482.00 28.50 S/. 1,482.00 - S/. - 28.50 S/. 1,482.00 100.00% - S/. -
01.01.03.13 ELIMINACION DE MATERIAL DE POZAS PARA ACOMETIDAS M3 68.50 32.00 2,192.00 68.50 S/. 2,192.00 - S/. - 68.50 S/. 2,192.00 100.00% - S/. -
01.01.03.14 CAMA DE AFIRMADO Y COMPACTADO M3 30.00 75.00 2,250.00 30.00 S/. 2,250.00 - S/. - 30.00 S/. 2,250.00 100.00% - S/. -
01.01.05.08 LOSAS
01.01.05.12.04 BRUÑADO ML 1,275.17 9.67 12,330.89 1,275.17 S/. 12,330.89 - S/. - 1,275.17 S/. 12,330.89 100.00% - S/. - 1,152.50 90.38%
01.01.05.14 OTROS - - S/. - - S/. - - S/. - - S/. -
01.01.05.14.07 TRATAMIENTO DE CISTERNAS E IMPERMEABILIZACION GLB 1.00 13,000.00 13,000.00 1.00 S/. 13,000.00 - S/. - 1.00 S/. 13,000.00 100.00% - S/. - 0.50 50.00%
01.01.05.14.09 BUZONES ELECTRICOS GLB 2.00 1,550.00 3,100.00 2.00 S/. 3,100.00 - S/. - 2.00 S/. 3,100.00 100.00% - S/. -
01.01.05.14.10 VEREDA EN FACHADA PRINCIPAL ML 14.00 250.00 3,500.00 14.00 S/. 3,500.00 - S/. - 14.00 S/. 3,500.00 100.00% - S/. -
01.02.02.01 TARRAJEO FROTACHADO MUROS EXTERIORES m2 1,649.89 35.63 58,788.86 1,583.89 S/. 56,437.31 66.00 S/. 2,351.55 1,649.89 S/. 58,788.86 100.00% - S/. - 0.35 65.00% 52,909.62
01.02.02.02 TARRAJEO FROTACHADO MUROS INTERIORES - S/. - 1.00 S/. 1.00 1.00 S/. - 100.00% - 1.00 S/. -1.00 1.00
01.02.03 PINTURAS - S/. - - S/. - - S/. - - S/. -
01.02.03.01 PINTURA LATEX EN MUROS EXTERIORES m2 3,138.40 13.00 40,799.25 3,059.94 S/. 39,779.27 78.46 S/. 1,019.98 3,138.40 S/. 40,799.25 100.00% - S/. - 0.35 65.00% 39,779.27
01.02.03.02 PINTURA LATEX EN MUROS INTERIORES SOTANOS m2 2,651.46 13.00 34,469.00 2,624.95 S/. 34,124.31 26.51 S/. 344.69 2,651.46 S/. 34,469.00 100.00% - S/. - 0.20 80.00% 0.98
01.02.03.03 PINTURA LATEX EN MUROS INTERIORES SUPERESTRUCTURA m2 2,458.31 13.00 31,957.98 2,433.72 S/. 31,638.40 24.58 S/. 319.58 2,458.31 S/. 31,957.98 100.00% - S/. - 0.30 70.00%
01.02.03.04 PINTURA LATEX EN CIELO RASO m2 2,561.62 13.00 33,301.11 2,536.01 S/. 32,968.10 25.62 S/. 333.01 2,561.62 S/. 33,301.11 100.00% - S/. - 0.20 80.00%
01.02.03.05 PINTURA LATEX DERRAMES m2 1,993.00 13.00 25,908.96 1,973.07 S/. 25,649.87 19.93 S/. 259.09 1,993.00 S/. 25,908.96 100.00% - S/. - 0.30 70.00%
01.02.03.06 PINTURA LATEX EN FONDO DE ESCALERAS m2 426.66 13.00 5,546.57 422.39 S/. 5,491.11 4.27 S/. 55.47 426.66 S/. 5,546.57 100.00% - S/. - 0.45 55.00%
01.02.03.07 PINTURA SEÑALIZACION EN ESTACIONAMIENTO glb 1.00 2,525.00 2,525.00 - S/. - 1.00 S/. 2,525.00 1.00 S/. 2,525.00 100.00% - S/. - - 0.00%
01.02.03.08 SEÑALETICA EN SÓTANOS Y NUMERACIÓN glb 1.00 2,999.70 2,999.70 - S/. - 1.00 S/. 2,999.70 1.00 S/. 2,999.70 100.00% - S/. - - 0.00%
01.02.04 EMPAPELADO
01.02.05 PISOS 0.82 7,473.15 61%
01.02.06.01.01 PISO CERAMICO (COCINA) m2 1,030.83 47.62 49,091.06 1,030.83 S/. 49,091.06 - S/. - 1,030.83 S/. 49,091.06 100.00% - S/. - 0.45 55.00% 48.00
01.02.06.01.02 PISO CERAMICO (BAÑOS) m2 627.97 47.62 29,905.57 627.97 S/. 29,905.57 - S/. - 627.97 S/. 29,905.57 100.00% - S/. - 0.60 40.00% 0.51
01.02.06.01.03 PISO CERAMICO (AREAS COMUNES) m2 2,103.43 47.62 100,170.80 2,030.65 S/. 96,704.89 72.78 S/. 3,465.91 2,103.43 S/. 100,170.80 100.00% - S/. - 1.00 0.00%
01.02.06.01.05 PISO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOR, PASADIZ m2 4,100.95 47.62 195,287.27 4,100.95 S/. 195,287.27 - S/. - 4,100.95 S/. 195,287.27 100.00% - S/. - 0.55 45.00% 165,863.68 85%
01.02.06.01.06 PISO LAMINADO m2 800.00 47.62 38,096.00 784.00 S/. 37,334.08 16.00 S/. 761.92 800.00 S/. 38,096.00 100.00% - S/. - 1.00 0.00% 32,067.31 84%
01.02.06.02.01 CONTRAZOCALO CERAMICO (COCINA) m 517.00 12.35 6,386.05 511.83 S/. 6,322.19 5.17 S/. 63.86 517.00 S/. 6,386.05 100.00% - S/. - 0.65 35.00%
01.02.06.02.03 CONTRAZOCALO CERAMICO (AREAS COMUNES) m 1,134.00 12.35 14,007.31 1,111.32 S/. 13,727.17 22.68 S/. 280.15 1,134.00 S/. 14,007.31 100.00% - S/. - 1.00 0.00%
01.02.06.02.05 CONTRAZOCALO CERAMICO (DORMITORIO, ESCRITORIO, SALA, COMEDOm 5,614.64 12.35 69,340.80 5,558.49 S/. 68,647.40 56.15 S/. 693.41 5,614.64 S/. 69,340.80 100.00% - S/. - 0.87 13.00%
01.02.06.03 ZOCALOS - S/. - #DIV/0!
01.02.06.03.01 ZOCALO CERAMICO TIPO MADERA (COCINA-LAVANDERIA) m2 195.69 47.62 9,319.39 193.74 S/. 9,226.19 1.96 S/. 93.19 195.69 S/. 9,319.39 100.00% - S/. - 0.00%
01.02.06.03.02 ZOCALO CERAMICO COLOR BLANCO (BAÑOS) m2 1,776.00 47.62 84,577.83 1,758.24 S/. 83,732.06 17.76 S/. 845.78 1,776.00 S/. 84,577.83 100.00% - S/. - 0.00%
01.02.07.01 BARANDAS METALICAS PARA ESCALERAS DE EMERGENCIAS m 51.88 171.70 8,907.15 51.36 S/. 8,818.08 0.52 S/. 89.07 51.88 S/. 8,907.15 100.00% - S/. - 48.74 93.95%
01.02.07.04 PASAMANOS METALICAS PARA LA ESCALERA m 297.64 80.80 24,048.98 297.64 S/. 24,048.98 - S/. - 297.64 S/. 24,048.98 100.00% - S/. - 209.76 70.48%
01.02.07.15 PUERTA CORTAFUEGO 1.20 (P-08), (P-02) und 2.00 2,200.00 4,400.00 2.00 S/. 4,400.00 - S/. - 2.00 S/. 4,400.00 100.00% - S/. - - 0.00% 4,000.00 91%
01.02.07.18 ESTRUCTURAS METALICAS 3 1/4 X 1 1/2 ml 182.33 53.00 9,663.49 109.40 S/. 5,798.09 - S/. - 109.40 S/. 5,798.09 60.00% 72.93 S/. 3,865.40 0%
01.02.08.01.05 CERRADURAS TIPO PERILLA O SIMILAR und 660.00 - - 660.00 S/. - - S/. - 660.00 S/. - 100.00% - S/. - 0.00% #DIV/0! -
01.02.08.01.06 BISAGRAS CAPUCHINAS ALUMINIZADAS DE 3 1/2" X 3 1/2" und 1,963.00 - - 1,963.00 S/. - - S/. - 1,963.00 S/. - 100.00% - S/. - 0.00% #DIV/0! -
01.02.08.02.01 MUEBLES ALTOS DE COCINA EN MELAMINE m 200.00 250.00 50,000.00 200.00 S/. 50,000.00 - S/. - 200.00 S/. 50,000.00 100.00% - S/. - 162.00 81.00% 29,160.00 58% 159.68 200.00 40.32 180.00 7,257.60 79.84 20.16
01.02.08.02.02 MUEBLES BAJOS DE COCINA EN MELAMINE m 313.60 300.00 94,080.00 313.60 S/. 94,080.00 - S/. - 313.60 S/. 94,080.00 100.00% - S/. - 255.00 81.31% 56,100.00 60% 253.60 313.60 60.00 220.00 13,200.00 80.87 19.13
01.02.08.02.03.01 CLOSET DE MELAMINE SOTANOS m 64.52 350.00 22,582.00 61.94 S/. 21,678.72 1.29 S/. 451.64 63.23 S/. 22,130.36 98.00% 1.29 S/. 451.64 3.50 5.42% 16,413.89 73% 64.52 64.52 - 318.00 - 100.00
01.02.09 TABLEROS - S/. - - S/. - - S/. - - S/. - 24,481.51
01.02.09.01 TABLERO DE GRANITO SAL Y PIMIENTA m 418.28 350.00 146,398.00 376.45 S/. 131,758.20 16.73 S/. 5,855.92 393.18 S/. 137,614.12 94.00% 25.10 S/. 8,783.88 0.00% 0.12765957447 101,558.37 69% 99,370.96 283.92 4,406.67
01.02.10 VIDRIOS Y CRISTALES - S/. - - S/. - - S/. - 0.00% - S/. - 28,888.19
01.02.10.01 PUERTAS - S/. - - S/. - - S/. - 0.00% - S/. -
01.02.10.02.11 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 ( AZOTEA ) und 2.00 1,450.00 2,900.00 - S/. - 2.00 S/. 2,900.00 2.00 S/. 2,900.00 100.00% - S/. -
01.02.10.02.12 MAMPARAS DE CRISTAL TEMPLADO DE 8MM INCOLORO M-8 ( AZOTEA ) und 2.00 1,544.00 3,088.00 - S/. - - S/. - - S/. - 0.00% 2.00 S/. 3,088.00
01.02.10.02.11 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO:m2 33.84 327.74 11,090.81 33.84 S/. 11,090.81 - S/. - 33.84 S/. 11,090.81 100.00% - S/. - 27.00 79.79%
01.02.10.02.17 VENTANAS CRISTAL CRUDO DE 6MM INCOLORO,BASTIDORES ALUMINIO:m2 0.60 409.68 245.81 0.60 S/. 245.81 - S/. - 0.60 S/. 245.81 100.00% - S/. - 0.60 100.00%
01.02.12.01 JUEGO DE ACCESORIOS (PAPELERA, JABONERA, TOALLERO) jgo 201.00 60.60 12,180.60 201.00 S/. 12,180.60 - S/. - 201.00 S/. 12,180.60 100.00% - S/. -
01.02.12.03 ACCESORIOS DE INSTALACION DE LAVADEROS und 401.00 66.08 26,497.13 380.95 S/. 25,172.27 12.03 S/. 794.91 392.98 S/. 25,967.19 98.00% 8.02 S/. 529.94
01.02.13 GRIFERIAS - S/. -
01.02.13.01 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOMA und 201.00 160.00 32,160.00 201.00 S/. 32,160.00 - S/. - 201.00 S/. 32,160.00 100.00% - S/. -
01.02.13.02 GRIFERIAS LLAVE MEZCLADORA DE AGUA FRIA Y CALIENTE MONOCOM und 185.00 190.00 35,150.00 185.00 S/. 35,150.00 - S/. - 185.00 S/. 35,150.00 100.00% - S/. -
01.02.14 VARIOS - S/. -
01.02.14.01 JARDINES m2 85.55 21.00 1,796.43 85.55 S/. 1,796.43 - S/. - 85.55 S/. 1,796.43 100.00% - S/. -
01.02.14.04 TAPAS DE MDF PARA CAJAS DE PASE (ELECTRICAS, TV, TELEFONO) und 56.00 126.25 7,070.00 56.00 S/. 7,070.00 - S/. - 56.00 S/. 7,070.00 100.00% - S/. -
01.02.14.07 TAPAS DESMONTABLES EN AZOTEA UND 50.00 121.20 6,060.00 45.00 S/. 5,454.00 - S/. - 45.00 S/. 5,454.00 90.00% 5.00 S/. 606.00
01.02.14.10 PINTURA EN FACHADA DE VECINOS glb 1.00 3,000.00 3,000.00 1.00 S/. 3,000.00 - S/. - 1.00 S/. 3,000.00 100.00% - S/. -
01.02.14.11 TAPADO DE MONTANTE DE GAS GLB 1.00 3,318.00 3,318.00 1.00 S/. 3,318.00 - S/. - 1.00 S/. 3,318.00 100.00% - S/. -
01.02.14.12 JARDINERIAS CIRCULARES EN LA ALAMEDA glb 7.00 1,200.00 8,400.00 7.00 S/. 8,400.00 - S/. - 7.00 S/. 8,400.00 100.00% - S/. -
01.02.14.13 JARDINERIAS EN LA ALAMEDA Y AZOTEA ml 193.05 75.00 14,478.75 167.95 S/. 12,596.51 9.65 S/. 723.94 177.61 S/. 13,320.45 92.00% 15.44 S/. 1,158.30
01.02.14.14 BANCAS CIRCULARES glb 7.00 1,000.00 7,000.00 7.00 S/. 7,000.00 - S/. - 7.00 S/. 7,000.00 100.00% - S/. -
01.02.14.15 BANCAS LARGAS ml 55.00 30.00 1,650.00 55.00 S/. 1,650.00 - S/. - 55.00 S/. 1,650.00 100.00% - S/. -
01.02.14.17 REJILLA DE GAS und 188.00 30.00 5,640.00 150.40 S/. 4,512.00 - S/. - 150.40 S/. 4,512.00 80.00% 37.60 S/. 1,128.00
01.02.14.18 DRYWALL PARA CERRAMIENTO DE ASCENSORES Y MAQUINAS glb 1.00 4,800.00 4,800.00 1.00 S/. 4,800.00 - S/. - 1.00 S/. 4,800.00 100.00% - S/. -
01.03.01 DESAGUE
01.03.01.01.19 CAJAS PARA REGISTRO 12" X 24" CON PERFIL DE FIERRO EN MARCO Y TA pza 6.00 460.00 2,760.00 6.00 S/. 2,760.00 - S/. - 6.00 S/. 2,760.00 100.00% - S/. -
01.03.01.01.20 CAJA PARA REGISTRO 24" X 24" CON PERFIL DE FIERRO EN MARCO Y TA pza 1.00 660.00 660.00 1.00 S/. 660.00 - S/. - 1.00 S/. 660.00 100.00% - S/. -
01.03.01.01.22 MONTANTES - S/. -
01.03.01.01.34 SALIDA PARA VENTILACIÓN DE 2" pto 30.00 71.00 2,130.00 30.00 S/. 2,130.00 - S/. - 30.00 S/. 2,130.00 100.00% - S/. -
01.03.01.01.37 SOMBRERO DE VENTILACIÓN DE PVC 2" u 94.00 23.90 2,246.60 94.00 S/. 2,246.60 - S/. - 94.00 S/. 2,246.60 100.00% - S/. -
01.03.01.01.38 OTROS - S/. -
01.03.01.01.39 REGISTRO ROSCADO TIPO DADO DE 6" BRONCE u 7.00 81.00 567.00 7.00 S/. 567.00
01.03.02.11 SALIDAS - S/. -
01.03.02.13 SALIDA PARA AGUA FRÍA TUBERÍA PVC C-10 3/4" (CALENTADORES ELÉCT pto 20.00 83.40 1,668.00 20.00 S/. 1,668.00 - S/. - 20.00 S/. 1,668.00 100.00% - S/. -
01.03.04 VÁLVULAS - S/. -
01.03.04.02 glb 1.00 10,000.00 10,000.00 1.00 S/. 10,000.00 - S/. - 1.00 S/. 10,000.00 100.00% - S/. -
01.03.05 MEDIDORES - S/. -
01.03.07 VARIOS - S/. -
01.03.08.02 INSTALACIÓN DE LAVADERO CARA u 201.00 20.00 4,020.00 121.34 S/. 2,426.87 40.00 S/. 799.98 161.34 S/. 3,226.85 80.27% 39.66 S/. 793.15
01.03.08.03 INSTALACIÓN DE COCINA u 94.00 20.00 1,880.00 94.00 S/. 1,880.00 - S/. - 94.00 S/. 1,880.00 100.00% - S/. -
01.03.08.04 INSTALACIÓN DE ROPA u 107.00 20.00 2,140.00 107.00 S/. 2,140.00 - S/. - 107.00 S/. 2,140.00 100.00% - S/. -
01.03.08.05 INSTALACIÓN DE DUCHAS MEZCLADORAS u 185.00 20.00 3,700.00 148.24 S/. 2,964.88 17.00 S/. 339.96 165.24 S/. 3,304.84 89.32% 19.76 S/. 395.16
01.02.07 TIMBRE pto 43.00 46.60 2,003.65 38.70 S/. 1,803.29 - S/. - 38.70 S/. 1,803.29 90.00% 4.30 S/. 200.37 1,637.13 82%
01.03.01 SALIDA PARA TOMACORRIENTE BIPOLAR CON TOMA A TIERRA (cacso)pto 52.00 51.66 2,686.19 52.00 S/. 2,686.19 - S/. - 52.00 S/. 2,686.19 100.00% - S/. -
01.07.01 TABLERO DE SERVICIOS GENERALES TSG und 1.00 4,490.13 4,490.13 0.25 S/. 1,122.53 - S/. - 0.25 S/. 1,122.53 25.00% 0.75 S/. 3,367.60
01.07.02 TABLERO DE SOTANO-1 und 1.00 822.49 822.49 0.50 S/. 411.25 - S/. - 0.50 S/. 411.25 50.00% 0.50 S/. 411.25
01.07.03 TABLERO DE SERVICIOS GENERALES TSG-2 und 1.00 822.49 822.49 0.50 S/. 411.25 - S/. - 0.50 S/. 411.25 50.00% 0.50 S/. 411.25
01.07.04 TABLERO DE SERVICIOS GENERALES TG -SUM1 und 1.00 822.49 822.49 0.50 S/. 411.25 - S/. - 0.50 S/. 411.25 50.00% 0.50 S/. 411.25
01.07.05 TABLERO DE SERVICIOS GENERALES TG-ASC-1 und 1.00 822.49 822.49 0.50 S/. 411.25 - S/. - 0.50 S/. 411.25 50.00% 0.50 S/. 411.25
01.07.06 TABLERO DE SERVICIOS GENERALES TG-ASC-2 und 1.00 822.49 822.49 0.50 S/. 411.25 - S/. - 0.50 S/. 411.25 50.00% 0.50 S/. 411.25
01.07.07 SUB TABLERO DE ASCENSORES Und 4.00 822.49 3,289.96 1.00 S/. 822.49 - S/. - 1.00 S/. 822.49 25.00% 3.00 S/. 2,467.47
01.07.08 TABLERO TD-SUM-1,2,3,4 und 4.00 822.49 3,289.96 3.60 S/. 2,960.97 - S/. - 3.60 S/. 2,960.97 90.00% 0.40 S/. 329.00 2,688.14 82%
01.07.09 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-1 und 9.00 822.49 7,402.42 9.00 S/. 7,402.42 - S/. - 9.00 S/. 7,402.42 100.00% - S/. - 6,048.32 82%
01.07.10 TABLERO DE DISTRIBUCION DE DEPARTAMENTOS TIPO-2 und 27.00 822.49 22,207.25 23.76 S/. 19,542.38 - S/. - 23.76 S/. 19,542.38 88.00% 3.24 S/. 2,664.87 15,151.03 68%
01.08.04 CABLE 3-1x95mm2 NH-90 + 1x25mm2 NH-90 (T) (TSG) ml 52.70 37.50 1,976.25 45.32 S/. 1,699.58 2.11 S/. 79.05 47.43 S/. 1,778.63 90.00% 5.27 S/. 197.63 648.63 33%
01.08.05 CABLE 3-1x70mm2 NH-90 + 1x25mm2 NH-90 (T) (STG-2) ml 104.00 37.50 3,900.00 89.44 S/. 3,354.00 4.16 S/. 156.00 93.60 S/. 3,510.00 90.00% 10.40 S/. 390.00 760.46 19%
01.08.07 CABLE 3-1x10mm2 NH-90 + 1x10mm2 NH-90 (T) (T-SOT-1) ml 43.00 37.50 1,612.50 36.98 S/. 1,386.75 1.72 S/. 64.50 38.70 S/. 1,451.25 90.00% 4.30 S/. 161.25 961.76 60%
01.08.08 CABLE 3-1x16mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-1) ml 59.60 37.50 2,235.00 51.26 S/. 1,922.10 2.38 S/. 89.40 53.64 S/. 2,011.50 90.00% 5.96 S/. 223.50 648.63 29%
01.08.09 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TG-ASC-2) ml 133.70 37.50 5,013.75 114.98 S/. 4,311.83 5.35 S/. 200.55 120.33 S/. 4,512.38 90.00% 13.37 S/. 501.38 1,610.38 32%
01.08.10 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (TD-SUM-1) ml 39.00 37.50 1,462.50 33.54 S/. 1,257.75 1.56 S/. 58.50 35.10 S/. 1,316.25 90.00% 3.90 S/. 146.25 872.29 60%
01.08.15 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TF-SUM-2) ml 27.00 37.50 1,012.50 24.30 S/. 911.25 - S/. - 24.30 S/. 911.25 90.00% 2.70 S/. 101.25 561.96 56%
01.08.16 CABLE 3-1x25mm2 NH-90 + 1x10mm2 NH-90 (T) (TF-BA) ml 31.00 37.50 1,162.50 27.90 S/. 1,046.25 - S/. - 27.90 S/. 1,046.25 90.00% 3.10 S/. 116.25 693.36 60%
01.08.17 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TE-CO) ml 27.00 37.50 1,012.50 24.30 S/. 911.25 - S/. - 24.30 S/. 911.25 90.00% 2.70 S/. 101.25 603.89 60%
01.08.18 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (TC-ACEL) ml 9.00 37.50 337.50 8.10 S/. 303.75 - S/. - 8.10 S/. 303.75 90.00% 0.90 S/. 33.75 201.30 60%
01.08.19 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-1) ml 81.61 37.50 3,060.38 73.45 S/. 2,754.34 - S/. - 73.45 S/. 2,754.34 90.00% 8.16 S/. 306.04 1,476.18 48%
01.08.21 CABLE 3-1x10mm2 NH-90 + 1x6mm2 NH-90 (T) (TC-ASC-3) ml 96.70 37.50 3,626.25 87.03 S/. 3,263.63 - S/. - 87.03 S/. 3,263.63 90.00% 9.67 S/. 362.63 831.75 23%
01.08.23 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-1) ml 169.30 37.50 6,348.75 152.37 S/. 5,713.88 - S/. - 152.37 S/. 5,713.88 90.00% 16.93 S/. 634.88 1,878.31 30%
01.08.24 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-2) ml 128.30 37.50 4,811.25 110.34 S/. 4,137.68 5.13 S/. 192.45 115.47 S/. 4,330.13 90.00% 12.83 S/. 481.13 857.38 18%
01.08.25 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-3) ml 116.30 37.50 4,361.25 100.02 S/. 3,750.68 4.65 S/. 174.45 104.67 S/. 3,925.13 90.00% 11.63 S/. 436.13 760.46 17%
01.08.26 CABLE 3-1x16mm2 NH-90 + 1x6mm2 NH-90 (T) (STD-ACI-4) ml 133.50 37.50 5,006.25 114.81 S/. 4,305.38 5.34 S/. 200.25 120.15 S/. 4,505.63 90.00% 13.35 S/. 500.63 1,164.45 23%
01.08.27 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-1) ml 14.00 37.50 525.00 12.04 S/. 451.50 0.56 S/. 21.00 12.60 S/. 472.50 90.00% 1.40 S/. 52.50 330.53 63%
01.08.28 CABLE 3-1x6mm2 NH-90 + 1x4mm2 NH-90 (T) (T-EXT-2) ml 31.00 37.50 1,162.50 26.66 S/. 999.75 1.24 S/. 46.50 27.90 S/. 1,046.25 90.00% 3.10 S/. 116.25 577.80 50%
01.09.01 CABLE 2-1x4mm2 LSOHX + 1x2.5mm2 LSOHX (T) (SOTANO) ml 68.00 9.15 622.06 68.00 S/. 622.06 - S/. - 68.00 S/. 622.06 100.00% - S/. - 622.06 100%
01.09.02 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (ESCALERAS) ml 148.00 9.15 1,353.89
01.09.06 CABLE 2-1x4mm2 LSOHX + 1x4mm2 LSOHX (T) (TOMACORRIENTES) ml 148.00 9.15 1,353.89 148.00 S/. 1,353.89 - S/. - 148.00 S/. 1,353.89 100.00% - S/. - 1,353.89 100%
01.10.01 SALIDA DE FUERZA PARA EQUIPOS DE EXTRACCIÓN DE MONÓXIDO - pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.02 SALIDA DE FUERZA PARA EQUIPOS DE INYECCIÓN - SÓTANOS (JET FAN pto 9.00 89.15 802.33 9.00 S/. 802.33 - S/. - 9.00 S/. 802.33 100.00% - S/. - 802.33 100%
01.10.03 SALIDA DE FUERZA PARA EQUIPOS DE INYECCION Y EXTRACCION ESC pto 41.00 89.15 3,655.05 41.00 S/. 3,655.05 - S/. - 41.00 S/. 3,655.05 100.00% - S/. - 3,655.05 100%
01.10.04 SALIDA DE FUERZA PARA EXTRACTORES AXIALES EN BAÑOS pto 140.00 89.15 12,480.65 140.00 S/. 12,480.65 - S/. - 140.00 S/. 12,480.65 100.00% - S/. - 12,480.65 100%
01.10.05 SALIDA DE BOMBA DE AGUA DE 7HP pto 5.00 89.15 445.74 5.00 S/. 445.74 - S/. - 5.00 S/. 445.74 100.00% - S/. - 445.74 100%
01.10.06 SALIDA DE BOMBA DE DESAGUE pto 4.00 89.15 356.59 4.00 S/. 356.59 - S/. - 4.00 S/. 356.59 100.00% - S/. - 356.59 100%
01.10.07 SALIDA DE BOMBA DE SUMIDERO pto 2.00 89.15 178.30 2.00 S/. 178.30 - S/. - 2.00 S/. 178.30 100.00% - S/. - 178.30 100%
01.10.08 SALIDA DE CONTROL DE NIVEL pto 7.00 89.15 624.03 7.00 S/. 624.03 - S/. - 7.00 S/. 624.03 100.00% - S/. - 624.03 100%
01.10.09 SALIDA PARA BOMBA JOCKEY pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.10 SALIDA PARA BOMBA CONTRAINCENDIO DE 90 HP pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.15 SALIDA DE FUERZA PARA CENTRO DE CONTROL DE INTERCOMUNICAD pto 1.00 89.15 89.15 1.00 S/. 89.15 - S/. - 1.00 S/. 89.15 100.00% - S/. - 89.15 100%
01.10.20 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X pto 14.00 89.15 1,248.07 14.00 S/. 1,248.07 - S/. - 14.00 S/. 1,248.07 100.00% - S/. - 1,248.07 100%
01.10.21 SALIDA DE FUERZA PARA CALENTADOR ELÉCTRICO (INCLUYE ITM- 2X pto 67.00 89.15 5,972.88 67.00 S/. 5,972.88 - S/. - 67.00 S/. 5,972.88 100.00% - S/. - 5,972.88 100%
01.15.02 MEDICIÓN Y PROTOCOLO DE RESISTENCIA DE PUESTA A TIERRA, SIS glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.03 MEDICIÓN Y PROTOCOLO DE AISLAMIENTO DE ALIMENTADORES Y CI glb 1.00 1,028.63 1,028.63 1.00 S/. 1,028.63 - S/. - 1.00 S/. 1,028.63 100.00% - S/. - 1,028.63 100%
01.15.05 CONEXIÓN A BANCO Y CONCENTRADORES DE MEDIDORES glb 1.00 1,714.38 1,714.38 1.00 S/. 1,714.38 - S/. - 1.00 S/. 1,714.38 100.00% - S/. - - 0%
01.16.01.02 LUMINARIAS HERMETICAS EN SOTANOS und 80.00 100.00 8,000.00 80.00 S/. 8,000.00 - 80.00 S/. -8,000.00 - S/. - 0.00% 80.00 S/. 8,000.00
01.16.01.03 LUMINARIAS EN ALAMEDA (farol esferico) und 33.00 100.00 3,300.00 - S/. - 33.00 S/. 3,300.00 33.00 S/. 3,300.00 100.00% - S/. -
01.16.01.06 EXTRACTORES DE AIRE und 188.00 90.00 16,920.00 112.80 S/. 10,152.00 47.00 S/. 4,230.00 159.80 S/. 14,382.00 85.00% 28.20 S/. 2,538.00
GASTOS GENERALES
SUBTOTAL S/. 3,808,635.16 S/. 3,727,985.98 S/. 57,886.36 S/. 3,785,871.34 S/. 22,762.83
IGV S/. 685,554.33 S/. 671,037.48 S/. 10,419.54 S/. 681,456.84 S/. 4,097.31

S/. 3,390,543.34 3,464,708.56
S/. 5,129,574.81 AMOTIZACION DE ADELANTO S/. 8,183.93 S/. 635,537.27
4,347,097.29 SUBTOTAL 57,886.36
782,477.51 DESCUENTO DE MATERIAL S/. 4,092,149.91
5,129,574.81 DSCTO EPP : S/. 736,586.98
SUB TOTAL S/: S/. 57,886.36 S/. 4,828,736.89
IGV S/: 18% S/. 10,419.54
8,183.93
1,473.11
9,657.04
DIEGO:
Esto no se va a colocar,
por lo que lo vamos a
cobrar para utilizar en
partidas que nos falte
completar

Valorizacion N18 - 19 - Riotrans

Transféré par

Informations du document

Titre original

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

Valorizacion N18 - 19 - Riotrans

Transféré par

Droits d'auteur :

Formats disponibles

PRESUPUESTO

CONSTRUCTORA BETANIA SAC

EDIFICIO MULTIFAMILIAR MARISCAL RAMÓN CASTILLA 784

UND METRADO P.U. PARCIAL

M3 325.43 280.00 91,119.28

ml 90.00 23.00 2,070.00

pto 34.00 56.79 1,930.99

PRESPUESTO CONTR S/. 3,798,794.06 VALORIZACION Nº 1

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 13.80%

PORCENTAJE DE AVANCE ACUMULADO 13.80%

COSTO DIRECTO S/ 524,251.33

PRESPUESTO CONTR S/. 3,798,794.06 VALORIZACION Nº 2

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PRESPUESTO CONTR S/. 3,798,794.06 VALORIZACION Nº 3

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 12.23%

PORCENTAJE DE AVANCE ACUMULADO 38.28%

COSTO DIRECTO S/ 464,404.22

PRESPUESTO CONTR S/. 3,798,794.06 VALORIZACION Nº 3

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 7.34%

PORCENTAJE DE AVANCE ACUMULADO 45.62%

COSTO DIRECTO S/ 278,757.24

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 8.10%

PORCENTAJE DE AVANCE ACUMULADO 53.71%

COSTO DIRECTO S/ 307,589.95

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 7.66%

PORCENTAJE DE AVANCE ACUMULADO 61.37%

COSTO DIRECTO S/ 291,001.67

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 3.93%

PORCENTAJE DE AVANCE ACUMULADO 65.30%

COSTO DIRECTO S/ 149,115.30

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 3.97%

PORCENTAJE DE AVANCE ACUMULADO 69.26%

COSTO DIRECTO S/ 150,632.62

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 9.08%

PORCENTAJE DE AVANCE ACUMULADO 78.34%

COSTO DIRECTO S/ 344,797.89

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 4.26%

PORCENTAJE DE AVANCE ACUMULADO 82.60%

COSTO DIRECTO S/ 161,882.19

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 3.82%

PORCENTAJE DE AVANCE ACUMULADO 86.42%

COSTO DIRECTO S/ 145,190.13

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 2.83%

PORCENTAJE DE AVANCE ACUMULADO 89.25%

COSTO DIRECTO S/ 107,445.67

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 1.71%

PORCENTAJE DE AVANCE ACUMULADO 79.70%

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA

PORCENTAJE DE AVANCE MENSUAL 6.09%

PORCENTAJE DE AVANCE ACUMULADO 85.79%

PROYECTO ALAMEDA PRESUPUESTO AVANCES DE OBRA