Anda di halaman 1dari 52

CONSTRUCTORA KATARINDO

Nombre de la Obra:
Cdigo de la Obra:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Fecha:
Ppto: S/.

ITEM

01

Cant

Und

P.Unit

PEM proyecto

S/.

S/.

Total Costos Directos: S/.

Gastos Generales (10%): S/.

Utilidades (8%): S/.

Total sin igv: S/.

Mejores precios

S/. 0.00

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

cant

P.Unit

TOTAL

S/.

Total:

Diferencia:
%

S/. 0.00
#DIV/0!

OFERTA:

OFERTA:

OFERTA:

Emp:

Emp:

Emp:

telef:

telef:

telef:

Vend:

Vend:

Vend:

Total Prov: S/.

Cant

P.Unit

TOTAL

Total Prov: S/.

Cant

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

S/.

Total Prov: S/.

P.Unit

TOTAL

Total Prov:

Cant

S/.

S/.

Total Prov: S/.

S/. 0.00
#DIV/0!

Diferencia:
%

S/.

S/.

1,081,466.30

S/.

1,081,466.30

Diferencia:
%

S/. 0.00
#DIV/0!

OFERTA:

Total Prov: S/.

P.Unit

TOTAL

S/.

S/.

Total Prov: S/.

Diferencia:
%

S/. 0.00
#DIV/0!

ESTRUCTURAS
ARQUITECTURA
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
OTROS
TOTAL

ESTRUCTURAS
ARQUITECTURA
INSTALACIONES ELECTRICAS
INSTALACIONES SANITARIAS
OTROS
TOTAL

CONSTR. LUMAR
1,250,832.24
675,505.76
140,010.91
31,161.47
61,021.86
2,158,532.24
-154,152.20

170,906.72
CONSTR. LUMAR
1,081,466.30
668,493.08
144,726.87
32,547.58
60,391.70
1,987,625.52
16,754.52

357,772.59
2,345,398.12

PARCCO
1,325,118.22
789,161.76
150,539.76
42,656.21
63,447.76
2,370,923.71

CONSTR. PJK
1,074,395.79
670,464.64
160,025.40
40,939.04
58,555.18
2,004,380.04

PARCCO
1,325,118.22
789,161.76
150,539.76
42,656.21
63,447.76
2,370,923.71

CONSTR. PJK
1,074,395.79
670,464.64
160,025.40
40,939.04
58,555.18
2,004,380.04

426,766.27
2,797,689.98

360,788.41
2,365,168.44

1,282,511.07
779,633.93
159,302.25
42,414.86

7,070.51
-1,971.56
-15,298.53
-8,391.46
1,836.52
-16,754.52

1,081,466.30
668,219.38
144,726.87
32,547.58
60,391.70
1,987,351.82
-273.70

17,028.22

CONSTRUCTORA
KATARINDO

Nombre de la Obra:
Ppto de la Obra :
Fecha:
Ppto: S/.

PEM proyecto

Total Costos Directos: S/.


Gastos Generales
Utilidades

(10%): S/.

(10%): S/.

Total sin igv: S/.

S/. 0.00

DESCRIPCIN DE PARTIDA PROYECTO

Presupuesto
de Partida

Oferta
Proveedor

1
2
3
4
5
6
7

Total Presupuesto sin igv S/.

#DIV/0!

S/.

Nombre de
Proveedor

Diferencia
S/.

S/.

Diferencia
%

#DIV/0!

OFERTA:

Nombre de la Obra:

CONSTRUCTORA KATARINDO
Ubicacin:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Cant

S/. 0.00

Und

P.Unit

Vend: Ing. Ever Daniel Farfan Chavez


-

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

PEM proyecto

01

ESTRUCTURAS

01.01

S/.

LUMAR CONTRATISTAS GENERALES


SRL

telef: #974881797

Fecha:
Ppto: S/.

ITEM

Emp:

Mejores precios

OBRAS PROVISIONALES

cant

P.Unit

TOTAL

Total Prov: S/.

Cant

P.Unit

1,250,832.24

1,081,466.30

TOTAL

S/.

1,081,466.30

S/.

4,476.38

1.00

2,120.00 S/.

2,120.00
1,084.38

01.01.01

1.00 glb

S/.

MOVILIZACION Y DESMOVILIZACION DE MAQUINARIAS, HERRAMIENTAS


PARA LA OBRA

01.01.02

1.00 und

S/.

CARTEL DE IDENTIFICACION DE LA OBRA 3.60m. x 2.40m.

1.00

1,084.38 S/.

01.01.03

6.00 mes

S/.

CASETA ADICIONAL P /GUARDIANIA Y*O DEPOSITOS

6.00

212.00 S/.

1,272.00

S/.

OBRAS PRELIMINARES

S/.

84,319.31

S/.

LIMPIEZA DEL TERRENO MANUAL

S/.

TRAZO NIVELACION Y REPLANTEO

01.02
01.02.01
01.02.02

666.72 m2
6.00 mes

666.72

0.74 S/.

493.37

6.00

2,332.00 S/.

13,992.00

01.02.03

1,068.62 m2

S/.

DEMOLICION DE MUROS.

1,068.62

17.33 S/.

18,519.18

01.02.04

67.52 m3

S/.

DEMOLICION DE CIMIENTO

67.52

179.42 S/.

12,114.44

01.02.05

18.41 m3

S/.

DEMOLICION DE SOBRECIMIENTO

18.41

179.42 S/.

3,303.12

01.02.06

639.87 m2

S/.

DEMOLICION DE VEREDAS Y PISOS

639.87

21.91 S/.

14,019.55

01.02.07

709.09 m2

S/.

DEMOLICION DE ALIGERADO

709.09

9.24 S/.

6,551.99

01.02.08

587.64 m3

S/.

RECOLECCION DE MATERIAL DE ESCOMBRO

587.64

8.60 S/.

5,053.70

01.02.09

587.64 m3

S/.

TRANSPORTE Y ELIMINACION DE MATERIAL DE ESCOMBRO

587.64

17.48 S/.

10,271.95

S/.

SEGURIDAD Y SALUD

S/.

17,198.61

S/.

EQUIPOS DE PROTECCIN INDIVIDUAL

1.00

5,000.00 S/.

5,000.00

01.03
01.03.01

1.00 glb

01.03.02

1.00 glb

S/.

ELABORACIN, IMPLEMENTACIN Y ADMINISTRACIN DEL PLAN DE


SEGURIDAD Y SALUD EN EL TRABAJO

1.00

4,000.00 S/.

4,000.00

01.03.03

1.00 glb

S/.

EQUIPOS DE PROTECCIN COLECTIVA

1.00

1,192.08 S/.

1,192.08

01.03.04

1.00 glb

S/.

SEALIZACIN TEMPORAL DE SEGURIDAD

1.00

1,506.53 S/.

1,506.53

01.03.05

1.00 glb

S/.

CAPACITACIN EN SEGURIDAD Y SALUD

1.00

3,500.00 S/.

3,500.00

S/.

RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y


SALUD DURANTE EL TRABAJO

1.00

2,000.00 S/.

2,000.00

S/.

MOVIMIENTO DE TIERRAS

S/.

31,900.80

01.03.06

1.00 glb

01.04

01.04.01

124.45 m3

S/.

EXCAVACION DE ZANJAS PARA CIMIENTOS

124.45

35.00 S/.

4,355.75

01.04.02

328.66 m3

S/.

EXCAVACION DE ZANJAS PARA ZAPATAS

328.66

28.70 S/.

9,432.54

01.04.03

216.29 m3

S/.

RELLENO CON MATERIAL PROPIO EN CAPAS DE 20 CM.

216.29

24.00 S/.

5,190.96

223.52

17.43 S/.

3,895.95

740.41

12.19 S/.

9,025.60

S/.

47,655.83

01.04.04

223.52 m3

S/.

ELIMINACION DE MATERIAL EXCEDENTE DE EXCAVACION CON


MAQUINARIA

01.04.05

740.41 m2

S/.

AFIRMADO E= 0.10m EN PISOS Y VEREDAS

S/.

CONCRETO SIMPLE

01.05

01.05.01

33.79 m3

S/.

CIMIENTOS CORRIDOS, CONCRETO 1:10+30% P. GDE.

01.05.02

4.77 m3

S/.

SOBRECIMIENTO, CONCRETO 1:8+25% P. MNA.

01.05.03

368.78 m2

S/.

01.05.04

281.81 m2

S/.

01.05.05

363.43 m2

01.05.06

363.43 m2

S/.

01.05.07

63.00 m

S/.

01.06
01.06.01

33.79

196.40 S/.

4.77

148.93 S/.

710.40

FALSO PISO E=4" MEZCLA 1:10 CEMENTO - HORMIGON

368.78

26.27 S/.

9,687.85

SOLADO E=4" MEZCLA 1:10 CEMENTO - HORMIGON

281.81

24.80 S/.

6,988.89

CONCRETO f'c=175 kg/cm2 PARA VEREDA

363.43

37.98 S/.

13,803.07

ENCOFRADO Y DESENCOFRADO PARA VEREDAS

363.43

26.03 S/.

9,460.08

JUNTA ASFALTICA EN VEREDAS

63.00

5.86 S/.

369.18

S/.

CONCRETO ARMADO

S/.

895,915.37

S/.

22,518.98

S/.

SOBRECIMIENTO

01.06.01.01

26.25 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA SOBRECIMIENTO

01.06.01.02

313.78 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA SOBRECIMIENTO

S/.

ACERO ESTRUCTURAL TRABAJADO PARA SOBRECIMIENTO

01.06.01.03

1,026.14 kg

01.06.02

S/.

VIGAS DE CIMENTACION

01.06.02.01

29.32 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA VIGAS DE CIMENTACION

01.06.02.02

225.75 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA VIGAS DE CIMENTACION

S/.

ACERO ESTRUCTURAL TRABAJADO PARA VIGAS DE CIMENTACION

S/.

ZAPATAS

S/.

CONCRETO f'c=210 kg/cm2 PARA ZAPATAS

S/.

ACERO ESTRUCTURAL TRABAJADO PARA ZAPATAS

S/.

COLUMNAS

01.06.02.03

3,744.02 kg

01.06.03
01.06.03.01
01.06.03.02

123.51 m3
4,620.81 kg

01.06.04

6,636.36

26.25

290.00 S/.

7,612.50

313.78

34.00 S/.

10,668.52

1,026.14

4.13 S/.

4,237.96

S/.

33,039.65

29.32

330.00 S/.

9,675.60

225.75

35.00 S/.

7,901.25

3,744.02

4.13 S/.

15,462.80

S/.

58,607.15

123.51

320.00 S/.

39,523.20

4,620.81

4.13 S/.

19,083.95

S/.

101,674.42
19,264.40

01.06.04.01

56.66 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA COLUMNAS

56.66

340.00 S/.

01.06.04.02

5.95 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA COLUMNAS

5.95

320.00 S/.

1,904.00

01.06.04.03

660.97 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA COLUMNAS

660.97

55.00 S/.

36,353.35

S/.

ACERO ESTRUCTURAL TRABAJADO PARA COLUMNAS

10,690.72

4.13 S/.

44,152.67

S/.

PLACAS

S/.

190,127.85

01.06.04.04

10,690.72 kg

01.06.05
01.06.05.01

115.66 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA PLACAS

01.06.05.02

1,072.80 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA PLACAS

S/.

ACERO ESTRUCTURAL TRABAJADO PARA PLACAS

S/.

COLUMNETAS DE CONFINAMIENTO

01.06.05.03

22,227.47 kg

01.06.06
01.06.06.01

37.12 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA COLUMNETAS

01.06.06.02

519.75 m2

S/.

ENCOFRADO DESENCOFRADO PARA COLUMNETAS

S/.

ACERO ESTRUCTURAL TRABAJADO PARA COLUMNETAS

S/.

VIGUETAS DE CONFINAMIENTO

01.06.06.03

3,681.54 kg

01.06.07
01.06.07.01

15.61 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA VIGUETAS

01.06.07.02

208.14 m2

S/.

ENCOFRADO DESENCOFRADO PARA VIGUETAS

S/.

ACERO ESTRUCTURAL TRABAJADO PARA VIGUETAS

S/.

ESCALERAS

01.06.07.03

2,089.32 kg

01.06.08

115.66

340.00 S/.

39,324.40

1,072.80

55.00 S/.

59,004.00

22,227.47

4.13 S/.

91,799.45

S/.

44,754.66

37.12

320.00 S/.

11,878.40

519.75

34.00 S/.

17,671.50

3,681.54

4.13 S/.

15,204.76

S/.

20,752.87

15.61

350.00 S/.

5,463.50

208.14

32.00 S/.

6,660.48

2,089.32

4.13 S/.

8,628.89

S/.

10,662.53

01.06.08.01

12.34 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA ESCALERAS

12.34

340.00 S/.

4,195.60

01.06.08.02

74.73 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA ESCALERAS

74.73

50.00 S/.

3,736.50

01.06.08.03

661.12 kg

01.06.09

S/.

ACERO ESTRUCTURAL TRABAJADO PARA ESCALERAS

S/.

VIGAS

661.12

4.13 S/.

2,730.43

S/.

188,610.81
41,538.00

01.06.09.01

118.68 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA VIGAS

118.68

350.00 S/.

01.06.09.02

12.31 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA VIGAS

12.31

330.00 S/.

4,062.30

01.06.09.03

767.52 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA VIGAS

767.52

65.00 S/.

49,888.80

S/.

ACERO ESTRUCTURAL TRABAJADO PARA VIGAS

22,547.63

4.13 S/.

93,121.71

S/.

LOSA ALIGERADA

S/.

193,208.92

118.13

350.00 S/.

41,345.50

01.06.09.04

22,547.63 kg

01.06.10

01.06.10.01

118.13 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA LOSA ALIGERADA

01.06.10.02

1,350.02 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA LOSA ALIGERADA

1,350.02

65.00 S/.

87,751.30

01.06.10.03

8,443.71 kg

S/.

ACERO ESTRUCTURAL TRABAJADO PARA LOSA ALIGERADA

8,443.71

4.13 S/.

34,872.52

01.06.10.04

11,246.00 pza

S/.

LADRILLOS HUECO DE ARCILLA DE 15 X 30 X 30 CM.

11,246.00

2.60 S/.

29,239.60

S/.

BANCAS

S/.

1,357.27

2.05

317.63 S/.

651.14
570.50

01.06.11

01.06.11.01

2.05 m3

S/.

CONCRETO f'c=175 kg/cm2 PARA BANCAS

01.06.11.02

16.30 m2

S/.

ENCOFRADO DESENCOFRADO PARA BANCAS

16.30

35.00 S/.

01.06.11.03

32.84 kg

S/.

ACERO ESTRUCTURAL TRABAJADO PARA BANCAS

32.84

4.13 S/.

135.63

S/.

CISTERNAS SUBTERRANEAS

S/.

10,613.01

01.06.12

01.06.12.01

12.85 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA CISTERNA

12.85

366.99 S/.

4,715.82

01.06.12.02

45.80 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA CISTERNA

45.80

45.00 S/.

2,061.00

S/.

ACERO ESTRUCTURAL TRABAJADO PARA CISTERNA

928.86

4.13 S/.

3,836.19

S/.

TANQUE ELEVADO

S/.

19,987.24

01.06.12.03

928.86 kg

01.06.13

01.06.13.01

16.93 m3

S/.

CONCRETO f'c=210 kg/cm2 PARA TANQUE ELEVADO

16.93

401.94 S/.

6,804.84

01.06.13.02

87.53 m2

S/.

ENCOFRADO Y DESENCOFRADO PARA TANQUE ELEVADO

87.53

55.00 S/.

4,814.15

S/.

ACERO ESTRUCTURAL TRABAJADO PARA TANQUE ELEVADO

2,026.21

4.13 S/.

8,368.25

S/.

01.06.13.03

2,026.21 kg

Total Costos Directos: S/.

Gastos Generales (10%): S/.

Utilidades (8%): S/.

Total sin igv: S/.

S/.

Total:

Diferencia:
%

Total Prov: S/.

S/. 0.00
#DIV/0!

Diferencia:
%

1,081,466.30

###
#DIV/0!

Nombre de la Obra:

CONSTRUCTORA KATARINDO
Ubicacin:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Fecha:
Ppto:

ITEM

Cant

Und

#REF!

P.Unit

PEM proyecto

02

#REF!

02.01

S/.

02.01.01

188.25 m2

02.01.02

961.68

m2

S/.

02.01.03

1,699.06

m2

S/.

S/.

02.02
02.02.01

276.87

m2

S/.

02.02.02

143.88

m2

S/.

02.02.03

163.00

m2

S/.

02.02.04

1,372.11

m2

S/.

02.02.05

1,027.77

m2

S/.

02.02.06

74.72

m2

S/.

02.02.07

6,345.94

S/.

02.02.08

50.91

m2

S/.

02.02.09

58.20

S/.

S/.

S/.

S/.

02.03
02.03.01

1,434.89

m2

02.04
02.04.01

S/.

02.04.01.01

1,255.31

m2

S/.

02.04.01.02

60.35

m2

S/.

S/.

02.04.02
02.04.02.01

1,255.32

m2

S/.

02.04.02.02

60.35

m2

S/.

02.04.02.03

70.48

m2

S/.

S/.

S/.

S/.

02.04.03
02.04.03.01

364.09

m2

02.05
02.05.01

809.63

S/.

02.05.02

214.21

S/.

S/.

02.06
02.06.01

78.79

m2

S/.

02.06.02

98.49

m2

S/.

S/.

02.07

02.07.01

547.40

m2

02.08

S/.

S/.

02.08.01

19.00

und

S/.

02.08.02

8.00

und

S/.

02.08.03

1.00

und

S/.

02.08.04

2.00

und

S/.

02.08.05

2.00

und

S/.

02.08.06

4.00

und

S/.

02.08.07

10.00

und

S/.

02.08.08

22.00

und

S/.

02.08.09

22.00

und

S/.

02.08.10

12.00

und

S/.

02.08.11

14.00

und

02.08.12

1.00

und

S/.

02.08.13

1.00

und

S/.

02.08.14

6.00

und

S/.

02.08.15

2.00

und

S/.

02.08.16

2.00

und

S/.

02.08.17

1.00

und

S/.

02.08.18

2.00

und

S/.

02.08.19

2.00

und

S/.

02.08.20

2.00

und

S/.

S/.

02.09
02.09.01

14.00

m2

S/.

02.09.02

3.22

m2

S/.

02.09.03

26.88

S/.

02.09.04

16.42

S/.

S/.

S/.

S/.

02.10
02.10.01

2,856.83

p2

02.11
02.11.01

143.88

m2

S/.

02.11.02

163.00

m2

S/.

02.11.03

1,372.11

m2

S/.

02.11.04

1,027.77

m2

S/.

02.11.05

50.91

m2

S/.

02.11.06

1,434.89

m2

S/.

S/.

02.12
02.12.01

46.72

m2

S/.

02.12.02

27.00

und

S/.

02.12.03

12.00

und

S/.

Total Costos Directos:

#REF!

Gastos Generales (10%):

#REF!

Utilidades (8%):

#REF!

Total sin igv:

#REF!

Mejores precios
#REF!

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

cant

P.Unit

TOTAL

ARQUITECTURA
ALBAILERIA
MURO DE LADRILLO K.K. DE ARCILLA DE CABEZA
MURO DE LADRILLO K.K. DE ARCILLA DE SOGA
ACABADO CARAVISTA EN MUROS
REVOQUES ENLUCIDOS Y MOLDURAS
TARRAJEO RAYADO PRIMARIO 1:5, E=1.5cm
TARRAJEO EN INTERIORES 1:5, E=1.5cm
TARRAJEO EN EXTERIORES 1:5, E=1.5cm
TARRAJEO EN COLUMNAS 1:5, E=1.5cm
TARRAJEO EN VIGAS 1:5, E=1.5cm
TARRAJEO CON IMPERMEABILIZANTE
VESTIDURAS DE DERRAMES 1:5, E=1.5cm
TARRAJEO EN FONDO DE ESCALERA
REVESTIMIENTO PARA ESCALERAS
CIELORRASOS
CIELORASO CON MEZCLA 1:5 CON CINTAS E=1.5cm
PISOS Y PAVIMENTOS
CONTRAPISOS
CONTRAPISOS E= 40 MM
CONTRAPISOS E= 35 MM
PISOS
PISO CEMENTO PULIDO Y BRUADO
PISO CERAMICO ANTIDESLIZANTE COLOR 0.50 X 0.50 M
PISO DE ADOQUIN 0.10X0.20X0.06 m
ACABADO DE CONCRETO EN PISOS
ACABADO DE CONCRETO EN VEREDAS
CONTRAZOCALOS
CONTRAZOCALOS DE CEMENTO PULIDO E= 15 CM
CONTRAZOCALOS DE CEMENTO PULIDO E= 30 CM
ZOCALOS
ZOCALOS DE 0.20 X 0.30 M H=1.20 M.
ZOCALOS DE 0.20 X 0.30 M H=2.10 M.
COBERTURAS

S/.

LADRILLO PASTELERO 0.25x0.25x0.03 m.ASENTADO CON MORTERO 1:5


CARPINTERIA DE MADERA
PUERTA APANELADA CON MARCO MADERA TORNILLO 1.10X2.10 M. (P-01)
PUERTA APANELADA CON MARCO MADERA TORNILLO 1.00X2.10 M. (P-02)
PUERTA APANELADA CON MARCO MADERA TORNILLO 0.70X2.10 M. (P-03)
PUERTA APANELADA CON MARCO MADERA TORNILLO 1.00X2.16 M. (P-04)
PUERTA APANELADA CON MARCO MADERA TORNILLO 0.90X2.16 M. (P-05)
PUERTA CONTRAPLACADA MADERA TORNILLO 0.60X1.80 M. (P-06)
PUERTA CONTRAPLACADA MADERA TORNILLO 0.65X1.40 M. (P-07)
VENTANAS DE MADERA TORNILLO V-01 ( 3.30 M X 0.73 M)
VENTANAS DE MADERA TORNILLO V-02( 3.20 M X 0.73M)
VENTANAS DE MADERA TORNILLO V-03 ( 3.30 M X 1.60 M)
VENTANAS DE MADERA TORNILLO V-04 ( 3.20 M X 1.60 M)
VENTANAS DE MADERA TORNILLO V-05 ( 2.50 M X 0.73 M)
VENTANAS DE MADERA TORNILLO V-06( 2.50 M X 1.60 M)
VENTANAS DE MADERA TORNILLO V-07 ( 1.00 M X 0.73 M)
VENTANAS DE MADERA TORNILLO V-08 ( 1.50 M X 0.73 M)
VENTANAS DE MADERA TORNILLO V-09 ( 1.65 M X 0.73 M)
VENTANAS DE MADERA TORNILLO V-10 ( 0.70 M X 0.73M)
VENTANAS DE MADERA TORNILLO V-11 ( 3.70 M X 0.70 M)
VENTANAS DE MADERA TORNILLO V-12 ( 2.65 M X 0.70 M)
VENTANAS DE MADERA TORNILLO V-13 ( 0.90 M X 0.70 M)
CARPINTERIA DE METALICA Y HERRERIA
PORTON METALICO 2.50X2.80 M
PUERTAS DE FIERRO
PASAMANOS DE TUBO FO GO 2" INC. PARANTES DE 1"
CERCO METALICO, H= 2.90 M.
VIDRIOS, CRISTALES Y SIMILARES
CRISTAL TEMPLADO 4mm INCOLORO
PINTURA
PINTURA EN TARRAJEO EN INTERIORES 1:5, E=1.5cm
PINTURA EN TARRAJEO EN EXTERIORES 1:5, E=1.5cm
PINTURA EN TARRAJEO EN COLUMNAS 1:5, E=1.5cm
PINTURA EN TARRAJEO EN VIGAS 1:5, E=1.5 cm

PINTURA EN TARRAJEO EN FONDO DE ESCALERA


PINTURA EN CIELORASO
VARIOS
PREPARACION Y SEMBRADO DE GRASS
PREPARACION Y SEMBRADO DE PLANTAS
PIZARRA ACRILICA 1.25X4.00 M.

Total:

Diferencia:
%

#REF!
#REF!

OFERTA:
Emp:

OFERTA:

LUMAR CONTRATISTAS GENERALES


SRL

Emp:

telef: #974881797

Total Prov: S/.

P.Unit

675505.764357

OFERT

CONSTRUCTORA PARCCO SAC


CONTRATISTA GENERALES

Emp:

telef: 983 524 356

Vend: Ing. Ever Daniel Farfan Chavez

Cant

telef:

Vend: Ing. Cristhiam Bill Ruiz


668,493.08

TOTAL

Total Prov: S/.

Cant

S/.

668,493.08

S/.

100,374.63

188.25

91.38 S/.

17,202.29

961.68

64.72 S/.

1,699.06

P.Unit

Vend:
789,161.76

TOTAL

Total Pr

Cant

S/.

789,161.76

S/.

108,495.25

188.25

97.92 S/.

18,433.44

188.25

62,239.93

961.68

59.87 S/.

57,575.78

961.68

12.32 S/.

20,932.42

1,699.06

19.12 S/.

32,486.03

1,699.06

S/.

181,806.68

S/.

247,787.76

276.87

22.74 S/.

6,296.02

276.87

21.92 S/.

6,068.99

276.87

143.88

16.35 S/.

2,352.44

143.88

20.97 S/.

3,017.16

143.88

163.00

23.36 S/.

3,807.68

163.00

20.97 S/.

3,418.11

163.00

1,372.11

36.56 S/.

50,164.34

1,372.11

43.39 S/.

59,535.85

1,372.11

1,027.77

42.99 S/.

44,183.83

1,027.77

50.50 S/.

51,902.39

1,027.77

74.72

31.99 S/.

2,390.29

74.72

37.09 S/.

2,771.36

74.72

6,345.94

11.03 S/.

69,995.72

6,345.94

18.50 S/.

117,399.89

6,345.94

50.91

25.99 S/.

1,323.15

50.91

35.23 S/.

1,793.56

50.91

58.20

22.22 S/.

1,293.20

58.20

32.31 S/.

1,880.44

58.20

S/.

45,600.80

S/.

54,870.19

31.78 S/.

45,600.80

38.24 S/.

54,870.19

S/.

93,595.33

S/.

94,628.53

1,434.89
-

S/.

1,434.89
-

S/.

1,434.89

1,255.31

24.00 S/.

30,127.44

1,255.31

27.19 S/.

34,131.88

1,255.31

60.35

23.00 S/.

1,388.05

60.35

24.07 S/.

1,452.62

60.35

S/.

S/.

1,255.32

35.00 S/.

43,936.20

1,255.32

30.22 S/.

37,935.77

1,255.32

60.35

56.94 S/.

3,436.33

60.35

66.41 S/.

4,007.84

60.35

70.48

60.00 S/.

4,228.80

70.48

68.59 S/.

4,834.22

70.48

364.09

S/.

28.78 S/.

10,478.51

S/.

10,473.64

809.63

9.60 S/.

7,772.45

214.21

12.61 S/.

2,701.19

S/.

8,389.69

78.79

40.38 S/.

3,181.54

98.49

52.88 S/.

5,208.15

S/.

19,432.70

364.09

S/.

33.69 S/.

12,266.19

S/.

15,417.85

809.63

13.86 S/.

11,221.47

809.63

214.21

19.59 S/.

4,196.37

214.21

S/.

13,783.55

78.79

65.05 S/.

5,125.29

78.79

98.49

87.91 S/.

8,658.26

98.49

S/.

24,096.55

364.09

547.40

35.50 S/.

19,432.70

44.02 S/.

24,096.55

S/.

96,401.00

S/.

99,267.50

19.00

900.00 S/.

17,100.00

19.00

952.20 S/.

18,091.80

19.00

8.00

848.00 S/.

6,784.00

8.00

865.64 S/.

6,925.12

8.00

1.00

530.00 S/.

530.00

1.00

605.95 S/.

605.95

1.00

2.00

950.00 S/.

1,900.00

2.00

890.37 S/.

1,780.74

2.00

2.00

870.00 S/.

1,740.00

2.00

801.33 S/.

1,602.66

2.00

4.00

445.00 S/.

1,780.00

4.00

460.02 S/.

1,840.08

4.00

10.00

370.00 S/.

3,700.00

10.00

375.11 S/.

3,751.10

10.00

22.00

580.00 S/.

12,760.00

22.00

581.56 S/.

12,794.32

22.00

22.00

570.00 S/.

12,540.00

22.00

563.93 S/.

12,406.46

22.00

12.00

1,270.00 S/.

15,240.00

12.00

1,274.64 S/.

15,295.68

12.00

14.00

1,166.00 S/.

16,324.00

14.00

1,236.02 S/.

17,304.28

14.00

1.00

400.00 S/.

400.00

1.00

440.57 S/.

440.57

1.00

1.00

1,038.00 S/.

1,038.00

1.00

965.64 S/.

965.64

1.00

6.00

243.00 S/.

1,458.00

6.00

176.23 S/.

1,057.38

6.00

2.00

230.00 S/.

460.00

2.00

264.34 S/.

528.68

2.00

2.00

260.00 S/.

520.00

2.00

290.78 S/.

581.56

2.00

1.00

125.00 S/.

125.00

1.00

123.36 S/.

123.36

1.00

2.00

583.00 S/.

1,166.00

2.00

625.25 S/.

1,250.50

2.00

2.00

318.00 S/.

636.00

2.00

808.72 S/.

1,617.44

2.00

2.00

100.00 S/.

200.00

2.00

152.09 S/.

304.18

2.00

S/.

6,757.94

S/.

10,885.86

14.00

206.17 S/.

2,886.38

14.00

222.18 S/.

3,110.52

14.00

3.22

206.17 S/.

663.87

3.22

222.18 S/.

715.42

3.22

26.88

55.23 S/.

1,484.58

26.88

68.77 S/.

1,848.54

26.88

16.42

104.94 S/.

1,723.11

16.42

317.38 S/.

5,211.38

16.42

S/.

29,739.60

S/.

31,253.72

10.41 S/.

29,739.60

10.94 S/.

31,253.72

S/.

70,347.83

S/.

81,856.44

143.88

11.13 S/.

1,601.38

143.88

10.68 S/.

1,536.64

143.88

163.00

13.25 S/.

2,159.75

163.00

16.01 S/.

2,609.63

163.00

1,372.11

16.32 S/.

22,392.84

1,372.11

20.26 S/.

27,798.95

1,372.11

1,027.77

18.10 S/.

18,602.64

1,027.77

20.60 S/.

21,172.06

1,027.77

2,856.83
-

547.40
-

2,856.83
-

547.40

2,856.83

50.91

15.36 S/.

781.98

50.91

20.26 S/.

1,031.44

50.91

1,434.89

17.29 S/.

24,809.25

1,434.89

19.31 S/.

27,707.73

1,434.89

S/.

5,573.23

S/.

6,818.57

46.72

8.48 S/.

396.19

46.72

10.93 S/.

510.65

46.72

27.00

12.72 S/.

343.44

27.00

32.44 S/.

875.88

27.00

12.00

402.80 S/.

4,833.60

12.00

452.67 S/.

5,432.04

12.00

Total Prov: S/.

668,493.08

Total Prov: S/.

789,161.76

Diferencia:
%

#REF!
#REF!

Diferencia:
%

#REF!
#REF!

OFERTA:

Total Prov: S/.

P.Unit

670,464.64

TOTAL

S/.

670,464.64

S/.

112,952.06

90.00 S/.

16,942.50

64.50 S/.

62,028.36

20.00 S/.

33,981.20

S/.

174,630.90

20.00 S/.

5,537.40

25.00 S/.

3,597.00

27.00 S/.

4,401.00

27.00 S/.

37,046.97

35.00 S/.

35,971.95

29.50 S/.

2,204.24

13.00 S/.

82,497.22

32.00 S/.

1,629.12

30.00 S/.

1,746.00

S/.

45,916.48

32.00 S/.

45,916.48

S/.

100,829.81

S/.

24.00 S/.

30,127.44

23.00 S/.

1,388.05

S/.

40.00 S/.

50,212.80

60.00 S/.

3,621.00

75.00 S/.

5,286.00

S/.

28.00 S/.

10,194.52

S/.

12,928.71

12.00 S/.

9,715.56

15.00 S/.

3,213.15

S/.

10,636.80

60.00 S/.

4,727.40

60.00 S/.

5,909.40

S/.

19,432.70

35.50 S/.

19,432.70

S/.

85,300.00

800.00 S/.

15,200.00

750.00 S/.

6,000.00

450.00 S/.

450.00

760.00 S/.

1,520.00

750.00 S/.

1,500.00

340.00 S/.

1,360.00

340.00 S/.

3,400.00

500.00

S/.

11,000.00

485.00 S/.

10,670.00

1,150.00 S/.

13,800.00

1,050.00 S/.

14,700.00

360.00 S/.

360.00

950.00 S/.

950.00

165.00 S/.

990.00

270.00 S/.

540.00

285.00 S/.

570.00

150.00 S/.

150.00

550.00 S/.

1,100.00

370.00 S/.

740.00

150.00 S/.

300.00

S/.

11,751.80

190.00 S/.

2,660.00

190.00

S/.

611.80

120.00 S/.

3,225.60

320.00 S/.

5,254.40

S/.

37,710.16

13.20 S/.

37,710.16

S/.

49,375.02

10.50 S/.

1,510.74

12.50 S/.

2,037.50

10.50 S/.

14,407.16

12.50 S/.

12,847.13

12.50 S/.

636.38

12.50 S/.

17,936.13

S/.

9,000.20

35.00 S/.

1,635.20

95.00 S/.

2,565.00

400.00 S/.

4,800.00

Total Prov: S/.

670,464.64

Diferencia:
%

#REF!
#REF!

Nombre de la Obra:

CONSTRUCTORA KATARINDO
Ubicacin:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Fecha:
Ppto: S/.

ITEM

Cant

Und

P.Unit

PEM proyecto

03

S/.

03.01

S/.

S/.

03.01.01

1.00

und

03.01.02

5.00

und

03.01.03

1.00

und

03.01.04

1.00

und

S/.

03.01.05

1.00

und

S/.

03.01.06

1.00

und

S/.

03.01.07

28.41

S/.

03.01.08

27.51

S/.

03.01.09

345.60

S/.

03.01.10

168.44

S/.

03.01.11

18.64

S/.

03.01.12

157.31

S/.

03.01.13

8.00

und

S/.

03.01.14

8.00

und

S/.

03.01.15

1.00

und

S/.

03.01.16

1.00

und

S/.

03.01.17

1.00

pto

S/.

S/.

03.02
03.02.01

8.00

und

S/.

03.02.02

8.00

und

S/.

03.02.03

9.00

und

S/.

03.02.04

16.00

und

S/.

03.02.05

127.00

pto

S/.

03.02.06

136.00

pto

S/.

03.02.07

38.00

pto

03.02.08

14.00

pto

S/.

03.02.09

1,708.82

S/.

03.02.10

904.64

S/.

03.02.11

2.13

S/.

03.02.12

628.25

S/.

03.02.13

454.46

S/.

03.02.14

162.00

und

S/.

03.02.15

46.00

und

S/.

03.02.16

4.00

pto

S/.

Total Costos Directos: S/.

Gastos Generales (10%): S/.

Utilidades (8%): S/.

Total sin igv: S/.

Mejores precios
S/. 0.00

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

cant

P.Unit

TOTAL

INSTALACIONES ELECTRICAS
GENERALES
TABLERO GENERAL DE 5 CIRCUITOS
SUB TABLERO GENERAL
LLAVE TERMOMAGNETICA DE 3 x 125 A
LLAVE TERMOMAGNETICA DE 3 x 100 A
LLAVE TERMOMAGNETICA DE 3 x 80 A
LLAVE TERMOMAGNETICA DE 3 x 62 A
CABLE ELECTRICO THW 2X 4 mm + 1X4 mm131
CABLE ELECTRICO THW 2X 16 mm + 1X16 mm131
CABLE ELECTRICO THW 2X 35 mm + 1X35 mm131
CABLE ELECTRICO THW 3X 50 mm + 1X50 mm131
TUBERIA PVC- 35 MM
TUBERIA PVC- 50 MM
CAJA DE CONCRETO
CAJA DE DERIVACION (0.70 X 0.70 X 0.70 M)
MURETE PARA TABLERO
PRUEBAS ELECTRICAS Y PUESTA A SERVICIO
POZO A CONEXIN A TIERRA
PABELLONES
TABLERO DE DISTRIBUCION
LLAVE TERMOMAGNETICA DE 3 x 35 A
LLAVE TERMOMAGNETICA DE 2 x 25 A
LLAVE TERMOMAGNETICA DE 2 x 18 A
SALIDA PARA CENTROS DE LUZ
SALIDA PARA TOMACORRIENTE SIMPLE
SALIDA PARA INTERRUPTOR SIMPLE
SALIDA PARA INTERRUPTOR DOBLE
CABLE ELECTRICO TW # 14- 2.5mm131
CABLE ELECTRICO TW 2-1X 4 mm131
CABLE ELECTRICO TW 2X 16 mm + 1X16 mm131
TUBERIA PVC-SEL DE 20 mm
TUBERIA PVC-SEL DE 25 mm
FLUORESCENTES JOSFEL 1X40 W (LUMINARIA TIPO"A1"
FLUORESCENTES JOSFEL 2X40 W (LUMINARIA TIPO"A1"

S/.

POZO PUESTA A TIERRA

Total:

Diferencia:
%

S/. 0.00
#DIV/0!

OFERTA:
Emp:

OFERTA:

LUMAR CONTRATISTAS GENERALES


SRL

telef: #974881797

OFERTA:

CONSTRUCTORA PARCCO SAC


CONTRATISTA GENERALES

Emp:

telef: 983 524 356

Vend: Ing. Ever Daniel Farfan Chavez


Total Prov: S/.

Cant

Emp:

P.Unit

telef:

Vend: Ing. Cristhiam Bill Ruiz

144,726.87

TOTAL

Total Prov: S/.

Cant

P.Unit

Vend:
150,539.76

TOTAL

S/.

144,726.87

S/.

47,986.69

1.00

625.40 S/.

625.40

1.00

835.20

5.00

900.00 S/.

4,500.00

1.00

451.25 S/.

1.00
1.00

Total Prov:

Cant

S/.

150,539.76

S/.

51,792.02

S/.

835.20

1.00

5.00

975.22 S/.

4,876.10

5.00

451.25

1.00

446.82

S/.

446.82

1.00

409.05 S/.

409.05

1.00

438.86

S/.

438.86

1.00

319.33 S/.

319.33

1.00

344.89

S/.

344.89

1.00

1.00

282.48 S/.

282.48

1.00

292.88

S/.

292.88

1.00

28.41

4.25 S/.

120.74

28.41

4.51

S/.

128.13

28.41

13.36

27.51

11.61 S/.

319.39

27.51

S/.

367.53

27.51

345.60

51.89 S/.

17,933.18

345.60

53.91 S/.

18,631.30

345.60

168.44

88.46 S/.

14,900.20

168.44

99.41 S/.

16,744.62

168.44

18.64

8.33 S/.

155.27

18.64

S/.

95.25

18.64

157.31

17.28 S/.

2,718.32

157.31

19.03 S/.

2,993.61

157.31

8.00

79.50 S/.

636.00

8.00

83.17

S/.

665.36

8.00

8.00

91.84 S/.

734.72

8.00

96.24

S/.

769.92

8.00

1.00

763.20 S/.

763.20

1.00

797.91

S/.

797.91

1.00

1.00

2,394.17 S/.

2,394.17

1.00

2,599.00 S/.

1.00

723.98 S/.

723.98

1.00

S/.

96,740.18

8.00

900.00 S/.

7,200.00

8.00

310.00 S/.

2,480.00

9.00

211.00 S/.

16.00

5.11

2,599.00

1.00

S/.

764.64

1.00

S/.

98,747.74

8.00

975.22 S/.

7,801.76

8.00

8.00

336.62 S/.

2,692.96

8.00

1,899.00

9.00

232.66 S/.

2,093.94

9.00

178.08 S/.

2,849.28

16.00

180.68 S/.

2,890.88

16.00

127.00

75.46 S/.

9,583.42

127.00

80.10 S/.

10,172.70

127.00

136.00

71.21 S/.

9,684.56

136.00

78.72 S/.

10,705.92

136.00

38.00

32.25 S/.

1,225.50

38.00

33.82 S/.

1,285.16

38.00

14.00

33.69 S/.

471.66

14.00

32.90

S/.

460.60

14.00

1,708.82

3.03 S/.

5,177.72

1,708.82

3.18 S/.

5,434.05

1,708.82

904.64

4.25 S/.

3,844.72

904.64

4.51 S/.

4,079.93

904.64

2.13

10.46 S/.

22.28

2.13

S/.

28.46

2.13

628.25

10.46 S/.

6,571.50

628.25

3.32 S/.

2,085.79

628.25

764.64

13.36

454.46

7.44 S/.

3,381.18

454.46

8.26 S/.

3,753.84

454.46

162.00

189.68 S/.

30,728.16

162.00

202.90 S/.

32,869.80

162.00

46.00

189.68 S/.

8,725.28

46.00

202.90 S/.

9,333.40

46.00

4.00

723.98 S/.

2,895.92

Total Prov: S/.

144,726.87

Diferencia:
%

###
#DIV/0!

4.00

764.64 S/.

3,058.56

Total Prov: S/.

150,539.76

Diferencia:
%

###
#DIV/0!

4.00

Diferencia:

OFERTA:

Total Prov: S/.

P.Unit

160,025.40

TOTAL

S/.

160,025.40

S/.

52,153.48

800.00 S/.

800.00

850.00 S/.

4,250.00

450.00 S/.

450.00

450.00 S/.

450.00

400.00 S/.

400.00

300.00 S/.

300.00

5.50 S/.

156.26

14.00 S/.

385.14

55.00 S/.

19,008.00

99.00 S/.

16,675.56

13.00 S/.

242.32

20.00 S/.

3,146.20

110.00 S/.

880.00

120.00 S/.

960.00

700.00 S/.

700.00

2,000.00 S/.

2,000.00

1,350.00 S/.

1,350.00

S/.

107,871.92

1,200.00 S/.

9,600.00

180.00 S/.

1,440.00

55.00 S/.

495.00

55.00 S/.

880.00

75.00 S/.
85.00

9,525.00

S/.

11,560.00

75.00 S/.

2,850.00

75.00 S/.

1,050.00

4.00 S/.

6,835.28

4.00 S/.

3,618.56

12.00

S/.

25.56

12.00 S/.

7,539.00

12.00 S/.

5,453.52

200.00 S/.

32,400.00

200.00 S/.

9,200.00

1,350.00 S/.

5,400.00

Total Prov: S/.

160,025.40

Diferencia:
%

###
#DIV/0!

Nombre de la Obra:

CONSTRUCTORA KATARINDO
Ubicacin:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Fecha:
Ppto:

ITEM

Cant

Und

P.Unit

#REF!

PEM proyecto

04

#REF!

04.01

S/.

04.01.01

S/.

S/.

04.01.01.01

100.87

04.01.01.02

120.58

S/.

04.01.01.03

24.00

pto

S/.

04.01.01.04

17.00

pto

S/.

04.01.01.05

10.00

und

S/.

04.01.01.06

8.00

und

S/.

04.01.01.07

12.00

und

S/.

04.01.01.08

12.00

und

S/.

S/.

04.01.02
04.01.02.01

17.00

pza

S/.

04.01.02.02

6.00

pza

S/.

04.01.02.03

3.00

pza

S/.

04.01.02.04

4.00

pza

S/.

04.01.02.05

3.00

pza

S/.

04.01.02.06

17.00

und

S/.

04.01.02.07

24.00

und

S/.

S/.

04.01.03
04.01.03.01

4.00

und

S/.

04.01.03.02

4.00

und

S/.

04.01.03.03

10.00

und

S/.

04.01.03.04

10.00

und

S/.

04.01.03.05

7.00

und

S/.

04.01.03.06

9.00

und

S/.

04.02

S/.

04.02.01

S/.

04.02.01.01

39.00

pto

S/.

04.02.01.02

111.73

S/.

04.02.01.03

66.08

S/.

04.02.01.04

13.74

S/.

04.02.01.05

9.53

S/.

04.02.01.06

1.50

S/.

04.02.01.07

9.00

pza

S/.

04.02.01.08

3.00

pza

S/.

04.02.01.09

2.00

und

S/.

04.02.01.10

1.00

und

S/.

S/.

04.02.02
04.02.02.01

44.00

und

S/.

04.02.02.02

4.00

und

S/.

04.02.02.03

14.00

und

S/.

04.02.02.04

2.00

und

S/.

04.02.02.05

4.00

und

S/.

04.02.02.06

2.00

und

S/.

04.02.02.07

1.00

und

S/.

04.02.02.08

2.00

und

S/.

S/.

04.02.03.01

1.00

und

S/.

04.02.03.02

1.00

und

S/.

04.02.03.03

2.00

und

04.02.03.04

1.00

m2

S/.

04.02.03.05

1.00

und

S/.

04.02.03.06

1.00

und

S/.

04.02.03.07

2.00

und

S/.

04.02.03.08

1.00

und

S/.

04.02.03.09

2.00

und

S/.

04.02.03.10

1.00

glb

S/.

04.02.03

Total Costos Directos:

#REF!

Gastos Generales (10%):

#REF!

Utilidades (8%):

#REF!

Total sin igv:

#REF!

Mejores precios
#REF!

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

cant

P.Unit

TOTAL

INSTALACIONES SANITARIAS
SISTEMA DE DESAGUE
DESAGUE Y VENTILACION
TUBERIA PVC SAL DE 2" DESAGUE
TUBERIA PVC SAL DE 4" DESAGUE
SALIDAS DE DESAGUE DE 2"
SALIDAS DE DESAGUE DE 4"
CAJA DE REGISTRO 12"X24"
SUMIDEROS DE 2"
REGISTRO ROSCADO DE BRONCE 4"
SOMBRERO DE VENTILACION 2"
APARATOS SANITARIOS Y ACCESORIOS
INODORO TANQUE BAJO
LAVATORIOS DE LOZA
LAVATORIOS DE LOZA C/PEDESTAL
LAVATORIO DE ALUMINIO
URINARIO DE LOSA
PAPELERAS DE LOZA Y BARRA PLASTICA COLOR BLANCO
TRAMPAS "P" DE PVC SAL PARA DESAGUE DE 2"
ACCESORIOS DE REDES
REDUCCION DE PVC DE 4" A 2"
YEES DE PVC SAL SP RAMAL CON REDUCCION DE 4" A 4" - 2"
YEES DE PVC 2"
CODOS DE 45 DE 2"
CODOS DE 45 DE 4"
YEES DE PVC 4"
SISTEMA DE AGUA FRIA
SALIDA DE AGUA FRIA
SALIDA DE AGUA FRIA CON TUBERIA DE PVC-SAP 1/2"
RED DE DISTRIBUCION TUBERIA C-10 PVC-SAP 1/2"
RED DE DISTRIBUCIN TUBERA C-10 PVC-SAP 3/4"
TUBERA C-10 PVC-SAP 1 1/2"

S/.

TUBERA C-10 PVC-SAP 2"


TUBERIA DE FG PARA URINARIO
SUMINISTRO Y COLOCACIN DE VLVULAS DE COMPUERTA 1/2"
SUMINISTRO Y COLOCACIN DE VLVULAS DE COMPUERTA 1 1/2"
VALVULA CHECK DE BRONCE DE 1 1/2"
VALVULA DE PIE CON CANASTILLA 1 1/2"
ACCESORIOS DE REDES
CODOS DE 90 PVC 1/2"
Codos de 90 PVC 3/4"
Tees de PVC 1/2"
Tees de PVC 3/4"
Tees de PVC con reduccion de 3/4" a 1/2"
BOYA - FLOTADOR
CONO DE REEBOSE 4"X2"
ELECTROBOMBA DE IMPULSION DE 2 HP
VARIOS
ESCALERA DE GATO DE T.E. FG 1 1/2"
ESCALERA DE GATO DE CISTERNA. FG 1 1/2"
TAPA METALICA PARA CISTERNA DE 0.80 X 0.80 m
PUERTA METALICA
TABLERO DE BOMBAS
LLAVE TERMOMAGNETICA DE 3 x 35 A
LLAVE TERMOMAGNETICA DE 2 x 25 A
CONTROL AUTOMATICO T.E
CANDADOS DE SEGURIDAD
ALIMENTACION A LA CISTERNA

Total:

Diferencia:
%

#REF!
#REF!

OFERTA:
Emp:

OFERTA:

LUMAR CONTRATISTAS GENERALES


SRL

telef: #974881797

Total Prov: S/.

P.Unit

CONSTRUCTORA PARCCO SAC


CONTRATISTA GENERALES

Emp:
telef:

Vend: Ing. Cristhiam Bill Ruiz


32,547.58

TOTAL

Total Prov: S/.

Cant

P.Unit

S/.

32,547.58

S/.

15,488.44

S/.

5,603.45

4.22 S/.

425.67

100.87

120.58

5.54 S/.

668.01

24.00

34.43 S/.

826.32

17.00

80.77 S/.

10.00

100.87

OFERTA

telef: 983 524 356

Vend: Ing. Ever Daniel Farfan Chavez

Cant

Emp:

Vend:
42,656.21

TOTAL

Total Prov

Cant

S/.

42,656.21

S/.

24,491.01

S/.

6,485.95

4.49 S/.

452.91

100.87

120.58

6.15 S/.

741.57

120.58

24.00

37.04 S/.

888.96

24.00

1,373.09

17.00

97.82 S/.

1,662.94

17.00

150.00 S/.

1,500.00

10.00

178.31 S/.

1,783.10

10.00

8.00

21.00 S/.

168.00

8.00

22.12 S/.

176.96

8.00

12.00

41.98 S/.

503.76

12.00

49.74 S/.

596.88

12.00

12.00

11.55 S/.

138.60

12.00

15.22 S/.

182.64

12.00

S/.

9,465.82

S/.

9,960.79

17.00

259.70 S/.

4,414.90

17.00

264.44 S/.

4,495.48

17.00

6.00

137.80 S/.

826.80

6.00

155.29 S/.

931.74

6.00

3.00

206.70 S/.

620.10

3.00

217.97 S/.

653.91

3.00

4.00

318.00 S/.

1,272.00

4.00

358.01 S/.

1,432.04

4.00

3.00

312.00 S/.

936.00

3.00

316.42 S/.

949.26

3.00

17.00

47.70 S/.

810.90

17.00

53.72 S/.

913.24

17.00

24.00

24.38 S/.

585.12

24.00

24.38 S/.

585.12

24.00

S/.

419.17

S/.

8,044.27

4.00

4.03 S/.

16.12

4.00

4.32 S/.

17.28

4.00

4.00

21.20 S/.

84.80

4.00

21.45 S/.

85.80

4.00

10.00

7.21 S/.

72.10

10.00

767.00 S/.

7,670.00

10.00

10.00

4.03 S/.

40.30

10.00

4.32 S/.

43.20

10.00

7.00

11.96 S/.

83.72

7.00

11.69 S/.

81.83

7.00

9.00

13.57 S/.

122.13

9.00

16.24 S/.

146.16

9.00

S/.

17,059.13

S/.

18,165.20

S/.

4,840.63

S/.

5,059.08

39.00

19.46 S/.

758.94

39.00

21.59 S/.

842.01

39.00

111.73

6.41 S/.

716.19

111.73

6.50 S/.

726.25

111.73

66.08

7.82 S/.

516.75

66.08

8.15 S/.

538.55

66.08

13.74

23.40 S/.

321.52

13.74

27.35 S/.

375.79

13.74

9.53

38.26 S/.

364.62

9.53

40.20

S/.

383.11

9.53

1.50

13.25 S/.

19.88

1.50

13.97 S/.

20.96

1.50

9.00

82.26 S/.

740.34

9.00

83.74 S/.

753.66

9.00

3.00

224.25 S/.

672.75

3.00

231.24 S/.

693.72

3.00

2.00

243.22 S/.

486.44

2.00

235.32 S/.

470.64

2.00

1.00

243.22 S/.

243.22

1.00

254.40 S/.

254.40

1.00

S/.

3,332.11

S/.

3,605.12

44.00

5.62 S/.

247.28

44.00

6.03 S/.

265.32

44.00

4.00

5.72 S/.

22.88

4.00

6.03 S/.

24.12

4.00

14.00

7.17 S/.

100.38

14.00

7.65 S/.

107.10

14.00

2.00

8.80 S/.

17.60

2.00

19.48 S/.

38.96

2.00

4.00

8.22 S/.

32.88

4.00

8.38 S/.

33.52

4.00

2.00

109.89 S/.

219.78

2.00

125.23 S/.

250.46

2.00

1.00

32.51 S/.

32.51

1.00

38.94 S/.

38.94

1.00

2.00

1,329.40 S/.

2,658.80

2.00

1,423.35 S/.

2,846.70

2.00

S/.

8,886.39

S/.

9,501.00

1.00

2,076.01 S/.

2,076.01

1.00

2,287.12 S/.

2,287.12

1.00

1.00

805.00 S/.

805.00

1.00

831.68 S/.

831.68

1.00

2.00

84.80 S/.

169.60

2.00

88.74 S/.

177.48

2.00

1.00

434.60 S/.

434.60

1.00

458.52 S/.

458.52

1.00

1.00

954.00 S/.

954.00

1.00

975.22 S/.

975.22

1.00

1.00

313.50 S/.

313.50

1.00

336.62 S/.

336.62

1.00

2.00

211.84 S/.

423.68

2.00

232.66 S/.

465.32

2.00

1.00

328.60 S/.

328.60

1.00

306.58 S/.

306.58

1.00

2.00

37.10 S/.

74.20

2.00

31.19 S/.

62.38

2.00

1.00

3,307.20 S/.

3,307.20

1.00

3,600.08 S/.

3,600.08

1.00

Total Prov: S/.

32,547.58

Total Prov: S/.

42,656.21

Diferencia:

#REF!
#REF!

Diferencia:

#REF!
#REF!

OFERTA:

Total Prov: S/.

P.Unit

40,939.04

TOTAL

S/.

40,939.04

S/.

21,225.19

S/.

11,551.19

S/.

2,118.27

24.00 S/.

2,893.92

85.00 S/.

2,040.00

95.00 S/.

1,615.00

170.00 S/.

1,700.00

40.00 S/.

320.00

60.00 S/.

720.00

12.00 S/.

144.00

S/.

9,342.00

260.00 S/.

4,420.00

140.00 S/.

840.00

195.00 S/.

585.00

350.00 S/.

1,400.00

300.00 S/.

900.00

45.00 S/.

765.00

18.00 S/.

432.00

S/.

332.00

8.00

S/.

32.00

18.00

S/.

72.00

5.00

S/.

50.00

5.00

S/.

50.00

8.00

S/.

56.00

8.00

S/.

72.00

S/.

19,713.85

S/.

7,646.85

82.00 S/.

3,198.00

13.00 S/.

1,452.49

13.00 S/.

859.04

16.00 S/.

219.84

21.00

16.00 S/.
20.00

30.00

75.00 S/.

675.00

175.00 S/.

525.00

175.00 S/.

350.00

185.00 S/.

185.00

S/.

4,187.00

4.50 S/.

198.00

4.50

S/.

18.00

5.50

S/.

77.00

5.50

S/.

11.00

7.00

S/.

28.00

110.00 S/.

220.00

35.00

152.48

S/.

S/.

35.00

1,800.00 S/.

3,600.00

S/.

7,880.00

1,900.00 S/.

1,900.00

700.00 S/.

700.00

120.00 S/.

240.00

500.00 S/.

500.00

900.00 S/.

900.00

300.00 S/.

300.00

230.00 S/.

460.00

280.00 S/.

280.00

50.00 S/.

100.00

2,500.00 S/.

2,500.00

Total Prov: S/.

40,939.04

Diferencia:

#REF!
#REF!

Nombre de la Obra:

CONSTRUCTORA KATARINDO
Ubicacin:
Ppto de la Obra :

ESTUDIO DE LA OBRA

Fecha:
Ppto: S/.

ITEM

Cant

Und

P.Unit

PEM proyecto

06

S/.

06.01

S/.

06.01.01

1.00

glb

S/.

06.01.02

1.00

glb

S/.

06.01.03

1.00

glb

S/.

06.01.04

1.00

glb

S/.

06.01.05

1.00

glb

S/.

S/.

07
07.01

S/.

07.01.01

10.00

und

S/.

07.01.02

10.00

und

S/.

08.00

S/.

08.01

S/.

08.01.01

476.16

m2

S/.

08.01.02

313.07

m2

S/.

08.01.03

259.37

m2

S/.

S/.

S/.

08.02
08.02.01

4.00

und

Total Costos Directos: S/.

Gastos Generales (10%): S/.

Utilidades (8%): S/.

Total sin igv: S/.

Mejores precios
S/. 0.00

Total : S/.

DESCRIPCIN DE PARTIDA PROYECTO

cant

P.Unit

TOTAL

MITIGACION DE IMPACTO AMBIENTAL


PREVENCION Y MITIGACION DE IMPACTO AMBIENTAL

S/.

Limpieza General de Obra


PROGRAMA DE MITIGACION
Sealizacin Temporal de Seguridad
Tachos de basura.
ELIMINACION DE RESIDUOS DE BASURA
PLAN DE CONTINGENCIA
INSTALACIONES DE AULAS PROVISIONALES
MODULO PREFABRICADO DE 40 M2 PROVISIONAL
MANO DE OBRA PARA INSTALACION DE MODULOS
MANTENIMIENTO DE MODULO II (EXISTENTE)
PINTURA
PINTURA EN TARRAJEO EN INTERIORES 1:5, E=1.5cm
PINTURA EN TARRAJEO EN EXTERIORES 1:5, E=1.5cm
PINTURA EN CIELORASO
CARPINTERIA DE MADERA
PUERTA APANELADA CON MARCO MADERA TORNILLO 1.10X2.10 M. (P-01)

Total:

Diferencia:
%

S/. 0.00
#DIV/0!

OFERTA:
Emp:

OFERTA:

LUMAR CONTRATISTAS GENERALES


SRL

Emp:

telef: #974881797

OFERTA

CONSTRUCTORA PARCCO SAC


CONTRATISTA GENERALES

Emp:

telef: 983 524 356

Vend: Ing. Ever Daniel Farfan Chavez


Total Prov: S/.

Cant

P.Unit

telef:

Vend: Ing. Cristhiam Bill Ruiz


60,391.70

TOTAL

Total Prov: S/.

Cant

S/.

60,391.70

S/.

6,408.83

1.00

600.00 S/.

600.00

1.00

1,590.00 S/.

1.00

P.Unit

Vend:
63,447.76

TOTAL

Total Prov

Cant

S/.

63,447.76

S/.

6,254.59

1.00

715.00 S/.

715.00

1.00

1,590.00

1.00

1,964.84 S/.

1,964.84

1.00

2,500.00 S/.

2,500.00

1.00

1,539.00 S/.

1,539.00

1.00

1.00

1,039.33 S/.

1,039.33

1.00

1,330.69 S/.

1,330.69

1.00

1.00

679.50 S/.

679.50

1.00

705.06 S/.

705.06

1.00

S/.

35,500.00

S/.

39,413.60

S/.

S/.

10.00

3,000.00 S/.

30,000.00

10.00

3,118.00 S/.

31,180.00

10.00

10.00

550.00 S/.

5,500.00

10.00

823.36 S/.

8,233.60

10.00

S/.

18,482.87

S/.

17,779.57

S/.

S/.

476.16

12.32 S/.

5,866.29

476.16

12.28 S/.

5,847.24

476.16

313.07

13.83 S/.

4,329.76

313.07

12.28 S/.

3,844.50

313.07

259.37

18.07 S/.

4,686.82

259.37

14.43 S/.

3,742.71

259.37

S/.

4.00

900.00 S/.

3,600.00

4.00

S/.

1,086.28 S/.

4,345.12

45.75 S/.

63,447.76

4.00

Total Prov: S/.

60,391.70

1132.8075

Diferencia: S/. -60,391.70


%
#DIV/0!

2160.85
575
1035
100000
3.14
38.6262

S/. -63,447.76
#DIV/0!

Diferencia

350
1500
350
17.07
10.29
20.33775
649.75
4500
81.351
81.351
193.338
71.829

OFERTA:

Total Prov: S/.

P.Unit

TOTAL

S/.

58,555.18

S/.

5,700.00

900.00 S/.

900.00

1,500.00 S/.

1,500.00

1,500.00 S/.

1,500.00

1,300.00 S/.

1,300.00

500.00 S/.

500.00

S/.

37,500.00

S/.

3,000.00 S/.

30,000.00

750.00 S/.

7,500.00

S/.

15,355.18

S/.

10.50 S/.

4,999.68

12.50 S/.

3,913.38

12.50 S/.

3,242.13

S/.

800.00 S/.

3,200.00

Total Prov: S/.

58,555.18

Diferencia:
%

58,555.18

###
#DIV/0!