:
:
:
:
01
DESCRIPCIN
UND METRADO
Costo Previsto
por partida
en S/.
CU
ESTRUCTURAS
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
10
11
12
SUB PARTIDAS
OBRAS PROVISIONALES
01.01.01
01.01.02
glb
mes
1.00
12.00
6,500.00
1,500.00
6,500.00
18,000.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
541.67
1,500.00
6,500.00
18,000.00
115,700.00
01.01.03
01.01.04
01.02
mes
mes
12.00
12.00
1,600.00
6,000.00
19,200.00
72,000.00
84,574.13
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
1,600.00
6,000.00
19,200.00
72,000.00
01.02.01
01.02.02
01.02.03
01.03
01.03.01
glb
m2
glb
1.00
9,868.86
1.00
15,000.00
4.01
30,000.00
15,000.00
39,574.13
30,000.00
3,709,267.96
487,988.93
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
1,250.00
3,297.84
2,500.00
15,000.00
39,574.13
30,000.00
01.03.01.01
m3
324.69
536.71
174,264.37
29,044.06
29,044.06
29,044.06
29,044.06
29,044.06
29,044.06
174,264.37
01.03.01.02
m2
2,144.66
48.96
105,002.55
17,500.43
17,500.43
17,500.43
17,500.43
17,500.43
17,500.43
105,002.55
01.03.01.03
01.03.02
01.03.02.01
01.03.02.02
01.03.02.03
kg
50,173.56
4.16
34,787.00
34,787.00
34,787.00
34,787.00
34,787.00
34,787.00
208,722.01
m3
m2
kg
739.71
4,158.12
42,011.51
501.88
58.84
4.16
208,722.01
790,677.32
371,245.65
244,663.78
174,767.88
61,874.28
40,777.30
29,127.98
61,874.28
40,777.30
29,127.98
61,874.28
40,777.30
29,127.98
61,874.28
40,777.30
29,127.98
61,874.28
40,777.30
29,127.98
61,874.28
40,777.30
29,127.98
371,245.65
244,663.78
174,767.88
01.03.03
01.03.03.01
TANQUE ELEVADO
CONCRETO EN TANQUE ELEVADO f'c=210 kg/cm2
m3
96.92
501.23
103,625.50
48,579.21
48,579.21
48,579.21
01.03.03.02
m2
804.42
58.11
46,744.85
46,744.85
46,744.85
01.03.03.03
01.03.04
kg
1,995.54
4.16
8,301.45
1,030,067.27
8,301.45
01.03.04.01
01.03.04.02
01.03.04.03
01.03.05
01.03.05.01
m3
m2
kg
695.80
5,224.30
117,093.56
355.74
56.55
4.16
m3
506.89
01.03.05.02
m2
1,017.77
01.03.05.03
01.03.06
01.03.06.01
kg
m3
01.03.06.02
01.03.06.03
01.03.06.04
01.03.07
01.03.07.01
01.03.07.02
01.03.07.03
01.03.08
115,700.00
84,574.13
487,988.93
790,677.32
103,625.50
8,301.45
1,030,067.27
41,253.98
49,239.03
81,184.87
41,253.98
49,239.03
81,184.87
41,253.98
49,239.03
81,184.87
41,253.98
49,239.03
81,184.87
41,253.98
49,239.03
81,184.87
41,253.98
49,239.03
81,184.87
247,523.89
295,434.17
487,109.21
355.57
247,523.89
295,434.17
487,109.21
234,981.91
180,234.88
30,039.15
30,039.15
30,039.15
30,039.15
30,039.15
30,039.15
180,234.88
42.43
43,183.98
7,197.33
7,197.33
7,197.33
7,197.33
7,197.33
7,197.33
43,183.98
2,779.58
4.16
1,927.18
1,927.18
1,927.18
1,927.18
1,927.18
11,563.05
356.18
11,563.05
891,463.65
266,739.64
1,927.18
748.89
44,456.61
44,456.61
44,456.61
44,456.61
44,456.61
44,456.61
266,739.64
m2
8,320.98
32.70
272,096.05
45,349.34
45,349.34
45,349.34
45,349.34
45,349.34
45,349.34
272,096.05
kg
51,961.05
4.16
216,157.97
36,026.33
36,026.33
36,026.33
36,026.33
36,026.33
36,026.33
216,157.97
68,235.00
2.00
22,745.00
22,745.00
22,745.00
22,745.00
22,745.00
22,745.00
136,470.00
m3
110.74
460.81
136,470.00
147,807.11
51,030.10
8,505.02
8,505.02
8,505.02
8,505.02
8,505.02
8,505.02
51,030.10
m2
kg
974.85
8,624.55
62.47
4.16
60,898.88
35,878.13
22,656.26
10,149.81
5,979.69
10,149.81
5,979.69
10,149.81
5,979.69
10,149.81
5,979.69
10,149.81
5,979.69
10,149.81
5,979.69
60,898.88
35,878.13
01.03.08.01
01.03.08.02
01.03.08.03
m3
m2
kg
18.06
149.60
2,351.00
321.65
47.24
4.16
5,809.00
7,067.10
9,780.16
645.44
785.23
1,086.68
645.44
785.23
1,086.68
645.44
785.23
1,086.68
645.44
785.23
1,086.68
645.44
785.23
1,086.68
645.44
785.23
1,086.68
02
ARQUITECTURA
01.01
ALBAILERIA
01.02
01.03
01.03.01
01.04
01.04.01
234,981.91
891,463.65
147,807.11
22,656.26
645.44
785.23
1,086.68
645.44
785.23
1,086.68
645.44
785.23
1,086.68
5,809.00
7,067.10
9,780.16
3,897,936.92
3,897,936.92
157,303.10
157,303.10
m2
3,229.38
TOTAL
3,909,542.09
01.01
01.02.01
PARCIAL
3,909,542.09
48.71
157,303.10
26,217.18
26,217.18
26,217.18
26,217.18
26,217.18
26,217.18
157,303.10
72,416.17
72,416.17
72,416.17
72,416.17
72,416.17
72,416.17
434,497.00
117,983.61
434,497.00
m2
5,498.57
79.02
434,497.00
434,497.00
569,507.17
m2
6,738.07
17.51
117,983.61
19,663.93
19,663.93
19,663.93
19,663.93
19,663.93
19,663.93
01.04.02
m2
2,966.98
25.88
76,785.44
12,797.57
12,797.57
12,797.57
12,797.57
12,797.57
12,797.57
76,785.44
01.04.03
01.04.04
01.04.05
m2
m2
m2
804.94
6,530.07
2,722.85
23.68
31.70
20.66
19,060.98
207,003.22
56,254.08
3,176.83
34,500.54
9,375.68
3,176.83
34,500.54
9,375.68
3,176.83
34,500.54
9,375.68
3,176.83
34,500.54
9,375.68
3,176.83
34,500.54
9,375.68
3,176.83
34,500.54
9,375.68
19,060.98
207,003.22
56,254.08
01.04.06
01.04.07
m
m
4,623.78
9,965.15
4.86
2.80
22,471.57
27,902.42
3,210.22
4,650.40
3,210.22
4,650.40
3,210.22
4,650.40
3,210.22
4,650.40
3,210.22
4,650.40
3,210.22
4,650.40
3,210.22
01.04.08
m2
316.10
25.87
8,177.51
1,168.22
1,168.22
1,168.22
1,168.22
1,168.22
1,168.22
1,168.22
8,177.51
01.04.09
01.05
m2
1,108.62
30.55
33,868.34
204,787.10
4,838.33
4,838.33
4,838.33
4,838.33
4,838.33
4,838.33
4,838.33
33,868.34
01.05.01
m2
7,754.15
26.41
204,787.10
29,255.30
29,255.30
29,255.30
29,255.30
29,255.30
29,255.30
29,255.30
204,787.10
569,507.17
22,471.57
27,902.42
204,787.10
Pgina 2 de 4
01.06
PISOS Y PAVIMENTOS
01.06.01
01.06.02
CONTRAPISO DE 25 mm
PISO DE PORCELANATO DE COLOR 60 X 60 CM.
m2
m2
9,145.96
8,149.86
18.71
68.79
01.06.03
m2
249.80
41.36
01.07
CONTRAZOCALOS
01.07.01
7,408.78
13.50
01.08
01.08.01
ZOCALOS
ZOCALO CERAMICO 20 X 30 CM.
m2
2,826.84
30.88
01.09
01.09.02
01.10
01.10.01
01.11
01.11.02
01.11.03
PUERTA CONTRAINCENDIO
01.11.04
01.11.05
01.11.06
01.12
01.12.01
01.12.02
01.13
01.13.01
01.13.02
01.13.03
01.13.04
01.13.05
01.13.06
01.13.07
01.09.01
742,081.51
742,081.51
171,120.91
560,628.87
24,445.84
80,089.84
24,445.84
80,089.84
24,445.84
80,089.84
24,445.84
80,089.84
24,445.84
80,089.84
24,445.84
80,089.84
24,445.84
80,089.84
171,120.91
560,628.87
10,331.73
1,475.96
1,475.96
1,475.96
1,475.96
1,475.96
1,475.96
1,475.96
10,331.73
100,018.53
14,288.36
14,288.36
14,288.36
14,288.36
14,288.36
14,288.36
14,288.36
100,018.53
87,292.82
87,292.82
12,470.40
12,470.40
12,470.40
12,470.40
12,470.40
12,470.40
12,470.40
87,292.82
100,018.53
100,018.53
87,292.82
277,220.34
277,220.34
und
132.00
634.23
83,718.36
11,959.77
11,959.77
11,959.77
11,959.77
11,959.77
11,959.77
11,959.77
83,718.36
und
426.00
454.23
27,643.14
27,643.14
27,643.14
27,643.14
27,643.14
27,643.14
27,643.14
193,501.98
und
88.00
1,927.60
24,232.69
24,232.69
24,232.69
24,232.69
24,232.69
24,232.69
24,232.69
169,628.80
und
21.00
856.02
193,501.98
169,628.80
169,628.80
315,378.07
17,976.42
2,568.06
2,568.06
2,568.06
2,568.06
2,568.06
2,568.06
2,568.06
17,976.42
und
31.00
1,508.46
46,762.26
6,680.32
6,680.32
6,680.32
6,680.32
6,680.32
6,680.32
6,680.32
46,762.26
und
403.00
425.00
171,275.00
42,818.75
42,818.75
42,818.75
42,818.75
m
m
158.56
278.33
169.91
188.35
26,940.93
52,423.46
62,546.56
6,735.23
13,105.86
6,735.23
13,105.86
6,735.23
13,105.86
6,735.23
13,105.86
pza
pza
1,701.00
491.00
14.70
76.46
m2
m2
7,754.15
17,455.99
9.92
8.94
25,004.70
37,541.86
405,406.78
76,921.17
156,056.55
m2
2,966.98
15.35
45,543.14
9,108.63
9,108.63
9,108.63
m2
m2
m2
m
804.94
6,530.07
2,726.28
689.00
8.94
11.10
8.94
4.89
7,196.16
72,483.78
24,372.94
3,369.21
1,439.23
14,496.76
4,874.59
673.84
1,439.23
14,496.76
4,874.59
673.84
1,439.23
14,496.76
4,874.59
673.84
01.13.08
m2
316.10
9.11
01.13.09
01.13.10
01.14
01.14.01
01.14.02
m2
m
913.70
121.36
16.04
15.89
m2
m2
1,433.27
384.16
51.98
105.58
01.14.03
01.14.04
01.15
01.15.01
01.15.02
und
m2
30.00
240.00
3,400.00
345.00
und
und
64.00
64.00
90.91
78.05
01.15.03
01.15.04
01.15.05
01.16
01.16.01
und
und
und
272.00
16.00
8.00
131.01
44.00
82.00
mes
12.00
01.16.02
m2
10,000.00
03
INSTALACIONES SANITARIAS
03.01
03.01.01
169,628.80
315,378.07
171,275.00
26,940.93
52,423.46
62,546.56
25,004.70
37,541.86
25,004.70
37,541.86
405,406.78
15,384.23
31,211.31
15,384.23
31,211.31
15,384.23
31,211.31
15,384.23
31,211.31
15,384.23
31,211.31
76,921.17
156,056.55
9,108.63
9,108.63
45,543.14
1,439.23
14,496.76
4,874.59
673.84
1,439.23
14,496.76
4,874.59
673.84
7,196.16
72,483.78
24,372.94
3,369.21
2,879.67
575.93
575.93
575.93
575.93
575.93
2,879.67
14,655.75
1,928.41
299,860.99
74,501.37
40,559.61
2,931.15
385.68
2,931.15
385.68
2,931.15
385.68
2,931.15
385.68
2,931.15
385.68
14,655.75
1,928.41
18,625.34
10,139.90
18,625.34
10,139.90
18,625.34
10,139.90
18,625.34
10,139.90
74,501.37
40,559.61
25,500.00
20,700.00
25,500.00
20,700.00
25,500.00
20,700.00
25,500.00
20,700.00
102,000.00
82,800.00
5,818.24
4,995.20
5,818.24
4,995.20
35,634.72
704.00
656.00
35,634.72
704.00
656.00
299,860.99
102,000.00
82,800.00
47,808.16
5,818.24
4,995.20
47,808.16
500.00
35,634.72
704.00
656.00
24,600.00
6,000.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
6,000.00
1.86
18,600.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
1,550.00
18,600.00
24,600.00
878,677.77
878,677.77
185,422.04
pza
183.00
399.30
185,422.04
73,071.90
18,267.98
18,267.98
18,267.98
18,267.98
73,071.90
03.01.02
03.01.03
03.01.04
pza
pza
pza
163.00
4.00
33.00
78.68
134.00
341.44
12,824.84
536.00
11,267.52
3,206.21
134.00
2,816.88
3,206.21
134.00
2,816.88
3,206.21
134.00
2,816.88
3,206.21
134.00
2,816.88
12,824.84
536.00
11,267.52
03.01.05
03.01.06
03.01.07
pza
und
u
88.00
183.00
163.00
202.81
32.70
11.35
17,847.28
5,984.10
1,850.05
4,461.82
4,461.82
2,992.05
925.03
4,461.82
2,992.05
925.03
4,461.82
17,847.28
5,984.10
1,850.05
03.01.08
pza
143.00
40.70
5,820.10
2,910.05
2,910.05
5,820.10
03.01.09
03.01.10
pza
pza
33.00
185.00
202.81
53.25
6,692.73
9,851.25
3,346.37
4,925.63
3,346.37
4,925.63
6,692.73
9,851.25
03.01.11
pza
88.00
202.81
17,847.28
8,923.64
8,923.64
17,847.28
03.01.12
03.01.13
pza
pza
55.00
4.00
202.81
26.30
11,154.55
105.20
5,577.28
52.60
5,577.28
52.60
11,154.55
105.20
pza
187.00
56.52
10,569.24
158,092.93
42,778.48
19,980.08
18,262.80
5,284.62
5,284.62
03.01.14
03.02
03.02.01
03.02.01.01
03.02.01.02
pto
pto
274.00
760.00
72.92
24.03
03.02.01.03
03.02.02
03.02.02.01
03.02.02.02
03.02.02.03
pto
170.00
26.68
m
m
m
979.80
119.00
989.40
20.89
16.72
4.38
03.02.02.04
03.02.02.05
03.02.02.06
03.02.03
03.02.03.01
03.02.03.02
03.02.03.03
03.02.03.04
m
m
m
253.00
170.00
83.00
22.78
16.72
9.94
u
u
pza
pza
463.00
727.00
148.00
308.00
44.01
15.88
11.64
14.19
10,569.24
158,092.93
42,778.48
19,980.08
18,262.80
4,995.02
4,565.70
4,995.02
4,565.70
4,995.02
4,565.70
4,995.02
4,565.70
4,535.60
36,222.03
20,468.02
1,989.68
4,333.57
1,133.90
1,133.90
1,133.90
1,133.90
3,411.34
331.61
722.26
3,411.34
331.61
722.26
3,411.34
331.61
722.26
3,411.34
331.61
722.26
3,411.34
331.61
722.26
3,411.34
331.61
722.26
5,763.34
2,842.40
825.02
79,092.42
20,376.63
11,544.76
1,722.72
4,370.52
960.56
473.73
137.50
960.56
473.73
137.50
960.56
473.73
137.50
960.56
473.73
137.50
960.56
473.73
137.50
960.56
473.73
137.50
3,396.11
1,924.13
287.12
728.42
3,396.11
1,924.13
287.12
728.42
3,396.11
1,924.13
287.12
728.42
3,396.11
1,924.13
287.12
728.42
3,396.11
1,924.13
287.12
728.42
3,396.11
1,924.13
287.12
728.42
4,535.60
36,222.03
20,468.02
1,989.68
4,333.57
5,763.34
2,842.40
825.02
79,092.42
20,376.63
11,544.76
1,722.72
4,370.52
Pgina 3 de 4
03.02.03.05
pza
1,942.00
9.61
18,662.62
3,110.44
3,110.44
3,110.44
3,110.44
3,110.44
3,110.44
18,662.62
03.02.03.06
03.02.03.07
u
pza
187.00
275.00
12.12
9.25
2,266.44
2,543.75
377.74
423.96
377.74
423.96
377.74
423.96
377.74
423.96
377.74
423.96
377.74
423.96
2,266.44
2,543.75
03.02.03.08
03.02.03.09
pza
pza
167.00
389.00
11.74
13.27
1,960.58
5,162.03
326.76
860.34
326.76
860.34
326.76
860.34
326.76
860.34
326.76
860.34
326.76
860.34
1,960.58
5,162.03
03.02.03.10
pza
114.00
14.99
1,708.86
284.81
284.81
284.81
284.81
284.81
284.81
1,708.86
03.02.03.11
03.02.03.12
pza
u
306.00
16.00
9.79
11.02
2,995.74
176.32
499.29
29.39
499.29
29.39
499.29
29.39
499.29
29.39
499.29
29.39
499.29
29.39
2,995.74
176.32
1,047.00
5.35
5,601.45
933.58
933.58
933.58
933.58
933.58
933.58
03.02.03.13
03.03
03.03.01
03.03.01.01
pto
03.03.01.02
03.03.02
pto
03.03.02.01
03.03.02.02
03.03.03
03.03.03.01
03.03.03.02
m
m
03.03.03.03
03.03.03.04
03.03.03.05
03.03.03.06
03.03.03.07
03.03.03.08
03.03.03.09
03.03.03.10
03.03.03.11
03.03.03.13
03.03.03.14
03.03.03.12
03.03.03.15
03.03.03.16
03.04
03.04.01
03.04.01.01
5,601.45
242,409.71
242,409.71
39,461.63
722.00
42.58
30,742.76
39,461.63
7,685.69
7,685.69
7,685.69
7,685.69
30,742.76
163.00
53.49
8,718.87
90,379.17
2,179.72
2,179.72
2,179.72
2,179.72
8,718.87
90,379.17
3,976.52
989.70
13.95
35.27
13,868.11
8,726.68
13,868.11
8,726.68
13,868.11
8,726.68
13,868.11
8,726.68
pza
pza
213.00
851.00
21.41
16.54
55,472.45
34,906.72
112,568.91
4,560.33
14,075.54
651.48
2,010.79
651.48
2,010.79
651.48
2,010.79
651.48
2,010.79
651.48
2,010.79
651.48
2,010.79
651.48
2,010.79
55,472.45
34,906.72
112,568.91
4,560.33
14,075.54
u
pza
und
und
u
145.00
1,991.00
800.00
51.00
800.00
6.54
3.98
16.90
15.24
11.68
948.30
7,924.18
13,520.00
777.24
9,344.00
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
135.47
1,132.03
1,931.43
111.03
1,334.86
948.30
7,924.18
13,520.00
777.24
9,344.00
28.00
15.42
431.76
61.68
61.68
61.68
61.68
61.68
61.68
61.68
431.76
u
u
pza
280.00
28.00
163.00
37.48
68.16
46.06
10,494.40
1,908.48
7,507.78
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
1,499.20
272.64
1,072.54
10,494.40
1,908.48
7,507.78
110.00
44.04
4,844.40
692.06
692.06
692.06
692.06
692.06
692.06
692.06
4,844.40
4,966.22
5.35
26,569.28
3,795.61
3,795.61
3,795.61
3,795.61
3,795.61
3,795.61
3,795.61
26,569.28
105.00
89.30
9,376.50
1,339.50
1,339.50
1,339.50
1,339.50
1,339.50
1,339.50
1,339.50
9,376.50
u
u
8.00
16.00
23.18
6.33
26.49
14.47
26.49
14.47
26.49
14.47
26.49
14.47
26.49
14.47
26.49
14.47
26.49
14.47
185.44
101.28
pto
537.00
31.38
185.44
101.28
75,966.56
75,966.56
16,851.06
2,407.29
2,407.29
2,407.29
2,407.29
2,407.29
2,407.29
2,407.29
75,966.56
16,851.06
7,823.97
7,823.97
7,823.97
7,823.97
7,823.97
7,823.97
7,823.97
54,767.82
1,449.23
1,449.23
1,449.23
4,347.68
1,092.00
1,092.00
32.32
pza
75,966.56
03.04.01.02
2,266.88
24.16
54,767.82
03.04.01.03
03.05
116.00
37.48
4,347.68
8,543.28
m
m
u
180.00
180.00
16.00
36.40
5.35
12.12
6,552.00
963.00
193.92
4.00
8.00
125.19
41.70
2,744.00
29.34
500.76
333.60
176,857.05
176,857.05
80,508.96
11,501.28
11,501.28
11,501.28
11,501.28
11,501.28
11,501.28
11,501.28
176,857.05
80,508.96
03.05.01
03.05.02
03.05.03
03.05.04
03.05.05
03.06
03.06.01
03.06.01.01
pza
u
8,543.28
1,092.00
1,092.00
1,092.00
1,092.00
32.32
32.32
32.32
32.32
963.00
32.32
6,552.00
963.00
193.92
250.38
166.80
250.38
166.80
500.76
333.60
176,857.05
03.06.01.02
03.06.01.03
03.06.01.04
03.06.01.05
03.06.01.06
u
u
u
u
u
123.00
144.00
210.00
16.00
300.00
15.17
15.42
10.34
15.02
21.41
1,865.91
2,220.48
2,171.40
240.32
6,423.00
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
266.56
317.21
310.20
34.33
917.57
1,865.91
2,220.48
2,171.40
240.32
6,423.00
03.06.01.07
03.06.01.08
03.06.01.09
03.06.01.10
03.06.01.11
u
u
u
und
u
32.00
48.00
16.00
16.00
16.00
13.56
11.68
26.21
36.42
202.09
433.92
560.64
419.36
582.72
3,233.44
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
61.99
80.09
59.91
83.25
461.92
433.92
560.64
419.36
582.72
3,233.44
03.06.01.12
03.06.01.13
03.06.01.14
03.06.01.15
03.06.01.16
03.06.01.17
03.06.01.18
03.06.01.19
REDUCCIONES DE F G DE 2"x1
TAPON DE BRONCE ROSCADO 1" (manguera)
PITON ROSCADO DE 1" P/SALIDA (manguera)
TUBERIA PVC SAP C-10 DE 4"
MANGUERA DE LONA DE 1 1/2"
GAVINETE CONTRAINCENDIOS + ACCES
VALVULA SIAMESA EXTERIOR
ROCIADOR AUTOMATICO + ACCS.
u
u
u
m
m
und
u
und
16.00
16.00
16.00
83.00
474.00
16.00
1.00
232.00
34.36
14.62
47.36
36.93
13.50
1,500.00
9,551.27
145.00
549.76
233.92
757.76
3,065.19
6,399.00
24,000.00
9,551.27
33,640.00
78.54
78.54
78.54
78.54
78.54
78.54
78.54
und
5.00
277.24
und
2.00
est
03.07
03.07.01
03.07.02
03.08
03.08.01
58.48
189.44
766.30
1,599.75
6,000.00
9,551.27
33,640.00
549.76
233.92
757.76
3,065.19
6,399.00
24,000.00
9,551.27
33,640.00
1,386.20
1,386.20
1,386.20
9,500.00
19,000.00
11,000.00
19,000.00
19,000.00
1.00
11,000.00
11,000.00
11,000.00
11,000.00
pto
pto
pto
pto
1,480.00
1,474.00
32.00
230.00
58.32
66.44
66.47
58.99
pto
pto
148.00
117.00
69.19
66.47
04
INSTALACIONES ELECTRICAS
04.01
04.01.01
04.01.02
04.01.03
04.01.04
SALIDAS
SALIDA DE TECHO PARA CENTRO DE LUZ
SALIDA DE PARED PARA INTERRUPTOR SIMPLE
SALIDA DE PARED PARA INTERRUPTOR DOBLE
SALIDA DE PARED PARA DICROICOS
04.01.05
04.01.06
04.02
58.48
189.44
766.30
1,599.75
6,000.00
58.48
189.44
766.30
1,599.75
6,000.00
58.48
189.44
766.30
1,599.75
6,000.00
20,386.20
20,386.20
11,000.00
1,083,386.06
1,083,386.06
217,958.01
86,313.60
97,932.56
2,127.04
13,567.70
10,240.12
7,776.99
106,256.08
217,958.01
21,578.40
24,483.14
531.76
3,391.93
21,578.40
24,483.14
531.76
3,391.93
21,578.40
24,483.14
531.76
3,391.93
21,578.40
24,483.14
531.76
3,391.93
86,313.60
97,932.56
2,127.04
13,567.70
2,560.03
1,944.25
2,560.03
1,944.25
2,560.03
1,944.25
2,560.03
1,944.25
10,240.12
7,776.99
106,256.08
Pgina 4 de 4
04.02.01
pto
1,560.00
58.94
91,946.40
22,986.60
22,986.60
22,986.60
22,986.60
91,946.40
04.02.02
04.02.03
pto
pto
88.00
88.00
79.64
82.97
7,008.32
7,301.36
1,752.08
1,825.34
1,752.08
1,825.34
1,752.08
1,825.34
1,752.08
1,825.34
7,008.32
7,301.36
04.03
04.03.01
04.03.02
pto
pto
1.00
112.00
74.16
74.16
74.16
8,305.92
18.54
2,076.48
18.54
2,076.48
18.54
2,076.48
18.54
2,076.48
74.16
8,305.92
04.03.03
04.03.04
pto
pto
380.00
153.00
81.80
81.28
31,084.00
12,435.84
7,771.00
3,108.96
7,771.00
3,108.96
7,771.00
3,108.96
7,771.00
3,108.96
31,084.00
12,435.84
04.03.05
04.03.06
04.03.07
pto
pto
pto
264.00
63.00
120.00
81.99
63.46
65.19
21,645.36
3,997.98
7,822.80
5,411.34
999.50
1,955.70
5,411.34
999.50
1,955.70
5,411.34
999.50
1,955.70
5,411.34
999.50
1,955.70
21,645.36
3,997.98
7,822.80
04.04
04.04.01
04.04.02
04.04.03
04.04.04
m
m
m
m
1,478.05
421.00
60.00
328.00
10.40
21.59
24.77
38.94
38,719.63
15,371.72
9,089.39
1,486.20
12,772.32
3,842.93
2,272.35
371.55
3,193.08
3,842.93
2,272.35
371.55
3,193.08
3,842.93
2,272.35
371.55
3,193.08
3,842.93
2,272.35
371.55
3,193.08
15,371.72
9,089.39
1,486.20
12,772.32
04.05
04.05.01
04.05.02
04.05.03
04.05.04
CONDUCTORES EN TUBERIAS
CONDUCTOR LSOH (2.5mm2)
CONDUCTOR LSOH (4 mm2)
CONDUCTOR LSOH (10mm2)
CONDUCTOR LSOH (25mm2)
ML
ML
ML
ML
17,250.14
14,125.00
118.50
142.50
2.74
3.05
4.98
10.04
112,766.41
47,265.38
43,081.25
590.13
1,430.70
11,816.35
10,770.31
147.53
357.68
11,816.35
10,770.31
147.53
357.68
11,816.35
10,770.31
147.53
357.68
11,816.35
10,770.31
147.53
357.68
47,265.38
43,081.25
590.13
1,430.70
04.05.05
ML
6,144.26
3.32
20,398.94
5,099.74
5,099.74
5,099.74
5,099.74
20,398.94
04.06
04.06.01
04.06.01.01
04.06.01.01
23.19
36.91
74,690.82
8,320.96
2,040.72
1,033.48
510.18
258.37
510.18
258.37
510.18
258.37
510.18
258.37
8,320.96
2,040.72
1,033.48
04.06.01.02
04.06.02
04.06.02.01
04.06.03
04.06.03.01
und
92.00
57.03
1,311.69
1,311.69
1,311.69
176.00
163.16
7,179.04
7,179.04
7,179.04
7,179.04
und
10.00
144.70
5,246.76
28,716.16
28,716.16
37,653.70
1,447.00
1,311.69
und
04.06.03.02
04.06.03.03
04.06.03.04
04.06.03.05
04.06.03.06
und
und
und
und
und
176.00
94.00
132.00
160.00
94.00
108.70
45.35
38.35
35.75
21.60
19,131.20
4,262.90
5,062.20
5,720.00
2,030.40
04.07
04.07.01
04.07.02
04.07.03
04.08
INSTALACIONES ESPECIALES
ASCENSOR
PARARRAYOS TIPO IONISANTE
SUB ESTACION ELECTRICA
INSTALACION DE POZO A TIERRA
und
und
und
1.00
1.00
1.00
49,752.00
27,892.00
158,000.00
235,644.00
49,752.00
27,892.00
158,000.00
12,702.24
04.08.01
04.09
04.09.01
04.09.02
und
4.00
3,175.56
04.09.03
04.09.04
04.09.05
04.09.06
04.09.07
04.09.08
04.09.09
04.09.10
04.10
04.10.01
und
und
88.00
28.00
und
und
2.00
122.00
125.30
61.45
12,702.24
119,055.73
250.60
7,496.90
und
153.00
26.59
und
und
und
und
und
100.00
2.00
116.00
120.00
116.00
67.27
6,250.00
146.40
342.56
76.94
SENSOR DE HUMO
PACK DICROICOS PHILIPS
OTROS
CAJA DE PASE DE F. G 300 X 300 X 200 MM
und
und
232.00
232.00
56.62
33.89
und
352.00
04.10.02
04.10.03
und
und
64.00
36.00
05
EQUIPOS ELECTROMECANICOS
05.01
05.01.01
ASCENSORES
ASCENSOR
und
2.00
228,000.81
05.02
INSTALACIONES COMLEMENTARIAS
m
51.84
62.50
und
und
19.00
19.00
und
1.00
05.02.01
05.02.01
05.03
05.03.01
05.02.01
85,366.06
85,366.06
38,719.63
112,766.41
74,690.82
723.50
9,565.60
2,131.45
2,531.10
2,860.00
1,015.20
9,565.60
2,131.45
2,531.10
2,860.00
1,015.20
19,131.20
4,262.90
5,062.20
5,720.00
2,030.40
235,644.00
49,752.00
13,946.00
79,000.00
13,946.00
79,000.00
49,752.00
27,892.00
158,000.00
6,351.12
6,351.12
12,702.24
12,702.24
119,055.73
83.53
2,498.97
83.53
2,498.97
83.53
2,498.97
250.60
7,496.90
4,068.27
1,356.09
1,356.09
1,356.09
4,068.27
6,727.00
12,500.00
16,982.40
41,107.20
8,925.04
2,242.33
4,166.67
5,660.80
13,702.40
2,975.01
2,242.33
4,166.67
5,660.80
13,702.40
2,975.01
2,242.33
4,166.67
5,660.80
13,702.40
2,975.01
6,727.00
12,500.00
16,982.40
41,107.20
8,925.04
4,378.61
2,620.83
4,378.61
2,620.83
4,378.61
2,620.83
13,135.84
7,862.48
140.76
13,135.84
7,862.48
80,227.08
49,547.52
12,386.88
12,386.88
12,386.88
12,386.88
49,547.52
281.25
352.21
18,000.00
12,679.56
4,500.00
3,169.89
4,500.00
3,169.89
4,500.00
3,169.89
4,500.00
3,169.89
18,000.00
12,679.56
80,227.08
489,594.62
489,594.62
456,001.62
456,001.62
456,001.62
114,000.41
114,000.41
114,000.41
114,000.41
456,001.62
3,240.00
810.00
810.00
810.00
810.00
3,240.00
915.00
425.00
17,385.00
8,075.00
4,893.00
4,346.25
2,018.75
4,346.25
2,018.75
4,346.25
2,018.75
4,346.25
2,018.75
17,385.00
8,075.00
4,893.00
4,893.00
2,446.50
2,446.50
28,700.00
28,700.00
4,893.00
8.13%
8.13%
8.13%
8.13%
834,447.46
834,447.46
834,447.46
834,447.46
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD (12% DE CD.)
SUB TOTAL
I.G.V. 18%
TOTAL EN S/.
TOTAL EN US $
723.50
5,246.76
28,716.16
28,716.16
37,653.70
1,447.00
10,259,137.46
3.30
11.83%
9.34%
8.49%
8.43%
8.45%
5.38%
3.99%
958,344.18
871,296.16
864,467.66
866,435.07
551,797.94
409,838.82
834,447.46
834,447.46
834,447.46
958,344.18
871,296.16
864,467.66
866,435.07
1,231,096.50
100,133.70
100,133.70
100,133.70
100,133.70
115,001.30
104,555.54
103,736.12
103,972.21
66,215.75
49,180.66
11,490,233.96
934,581.16
934,581.16
934,581.16
975,851.70
968,203.78
970,407.27
618,013.70
459,019.48
2,068,242.11
168,224.61
168,224.61
168,224.61
168,224.61
238,924.31
244,747.91
175,653.31
174,276.68
174,673.31
111,242.47
82,623.51
### 1,102,805.77
###
###
13,558,476.07
TC =
11.55%
1,185,140.44 1,214,027.32
4,893.00
### 1,102,805.77
$4,108,629.11 $334,183.57
$334,183.57 $334,183.57
142,216.85
145,683.28
193,202.19
551,797.94
409,838.82
10,259,137.46
1.00
100.00%
10,259,137.46
10,259,137.46
10,259,137.46
1,231,096.50
11,490,233.96
2,068,242.11
729,256.16 541,642.98
13,558,476.07
$4,108,629.11
### 1,151,505.01
### 1,145,080.58