Item Descripción Und.

Metrado

01 OBRAS PROVISIONALES
01.01 CONSTRUCCIONES PROVISIONALES PARA OFICINA, ALMACEN, CASETA DE GUARDIANIA, V m2 100.00
01.02 SERVICIOS HIGIENICOS mes 12.00
01.03 CERCO PROVISIONAL DE ESTERAS DURANTE LA OBRA m 816.80
01.04 CARTEL DE IDENTIFICACION DE LA OBRA DE 4.80 x 3.60m u 2.00
01.05 MOVILIZACION Y DESMOVILIZACION DE EQUIPO glb 1.00
02 OBRAS PRELIMINARES
02.01 LIMPIEZA MANUAL DE TERRENO m2 9,079.43
02.02 TRAZO Y REPLANTEO m2 9,079.43
03 DEMOLICIONES Y DESMONTAJES
03.01 DESMONTAJES
03.01.01 DESMONTAJE DE PUERTA METALICA u 17.00
03.01.02 DESMONTAJE DE VENTANAS METALICAS u 34.00
03.01.03 DESMONTAJE DE PORTON PRINCIPAL u 2.00
03.01.04 DESMONTAJE DE TIJERALES DE METAL u 25.00
03.01.05 DESMONTAJE DE TECHOS DE ETERNIT m2 977.22
03.01.06 DESMONTAJE DE APARATOS SANITARIOS u 17.00
03.02 DEMOLICIONES
03.02.01 DEMOLICION DE INFRAESTRUCTURA DAÑADA POR EL SISMO m2 977.22
03.02.02 DEMOLICION DE LOSA DE CONCRETO (PATIO Y VEREDAS INTERIORES) m2 649.80
03.02.03 DEMOLICION DE ALBAÑILERIA Y ELEMENTOS DE CONCRETO ARMADO EN CERCO PERIMEm2 187.38
03.02.04 DEMOLICION DE PROCENIO m2 15.00
03.02.05 DEMOLICION DE LOSA MULTIDEPORTIVA EXISTENTE m2 600.00
04 MOVIMIENTO DE TIERRAS
04.01 EXCAVACIONES
04.01.01 EXCAVACION MANUAL PARA ZAPATAS H=1.40m, TERRENO NORMAL m3 2,005.68
04.01.02 ENTIBADO DE ZANJAS DE ZAPATAS m2 3,121.41
04.01.03 EXCAVACION MANUAL DE ZANJAS H=1.40m TERRENO NORMAL m3 958.37
04.01.04 CORTE SUPERFICIAL MANUAL e=0.20m m2 67.45
04.01.05 EXCAVACION DE ZANJAS PARA CISTERNA h>=2 m. m3 93.70
04.02 CORTES
04.02.01 CORTE DE TERRENO C/EQUIPO T.N. m3 915.88
04.03 RELLENOS
04.03.01 RELLENO COMPACTADO CON MATERIAL PROPIO m3 1,080.83
04.04 NIVELACION DE TERRENOS
04.04.01 ESCARIFICADO-NIVELACION INTERIOR Y COMPACTACION CON EQUIPO m2 4,398.25
04.04.02 AFIRMADO DE 8" EN INTERIORES, LOSAS Y VEREDAS m2 2,528.91
04.04.03 AFIRMADO DE 6" EN INTERIOR, PATIOS Y VEREDAS, COMPACTADO m2 5,235.30
04.04.04 BASE COMPACTADA DE H= 0.10m, CON EQUIPO m2 5,235.30
04.05 ELIMINACION DE MATERIAL EXCEDENTE
04.05.01 ACARREO INTERNO MATERIAL PROCEDENTE EXCAVACIONES m3 4,047.90
04.05.02 ACARREO INTERNO MATERIAL PROCEDENTE DE DEMOLICIONES m3 1,780.69
04.05.03 ELIMINACION DE MATERIAL EXCEDENTE ACUMULADO ACARREADO C/MAQUINARIA m3 5,712.67
05 CONCRETO SIMPLE
05.01 SOLADOS
05.01.01 CONCRETO PARA SOLADOS C:H, 1:10 m3 253.67
05.02 FALSO CIMIENTO
05.02.01 FALSO CIMIENTO: MEZCLA 1:12 + 35% P.G. m3 96.21
05.03 CIMIENTOS CORRIDOS
05.03.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 602.43
05.04 SOBRECIMIENTO
05.04.01 SOBRECIMIENTO, CONCRETO f'c=175 kg/cm2 m3 40.45
05.04.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 440.31
05.05 SARDINEL
05.05.01 SARDINELES, CONCRETO F'C=175 KG/CM2. INCLUYE ACABADO m 924.70
05.05.02 SARDINELES, ENCOFRADO Y DESENCOFRADO m2 436.24
05.06 FALSOPISO
05.06.01 FALSO PISO MEZCLA 1:8 e = 4" m2 1,549.15
05.06.02 ENSANCHE EN FALSO PISO P/TABIQUERIA m3 3.35
05.06.03 ENCOFRADO Y DESENCOFRADO DE FALSO PISO EN PROSCENIO m2 27.36
05.07 LOSA DE CONCRETO MULTIFUNCIONAL
05.07.01 LOSA DE CONCRETO f'c=175 kg/cm2 INCLUYE ENCOFRADO E=0.15 m m2 3,930.35
06 CONCRETO ARMADO
06.01 ZAPATAS
06.01.01 ZAPATAS, CONCRETO f 'c=210 kg/cm2 m3 651.60
06.01.02 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 19,590.28
06.02 VIGAS DE CIMENTACION
06.02.01 VIGAS DE CIMENTACION, CONCRETO f 'c=210 kg/cm2 m3 201.19
06.02.02 VIGAS DE CIMENTACION, ENCOFRADO Y DESENCOFRADO m2 1,440.14
06.02.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 22,807.72
06.03 PLATEA DE CIMENTACION
06.03.01 PLATEA DE CIMENTACION, CONCRETO f 'c=210 kg/cm2 m3 16.00
06.03.02 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 862.22
06.04 PLACAS
06.04.01 PLACAS, CONCRETO f 'c=280 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 123.70
06.04.02 PLACAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 1,050.92
06.04.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 23,187.62
06.05 COLUMNAS
06.05.01 COLUMNAS, CONCRETO f 'c=280 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 207.07
06.05.02 COLUMNAS, CONCRETO f 'c=210 kg/cm2 m3 258.57
06.05.03 COLUMNAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 1,654.32
06.05.04 COLUMNAS, ENCOFRADO Y DESENCOFRADO m2 3,255.84
06.05.05 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 90,684.17
06.06 VIGAS
06.06.01 VIGAS, CONCRETO f 'c=210 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 381.33
06.06.02 VIGAS, CONCRETO f 'c=210 kg/cm2 m3 158.35
06.06.03 VIGAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 2,620.95
06.06.04 VIGAS, ENCOFRADO Y DESENCOFRADO m2 1,532.03
06.06.05 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 79,236.39
06.07 LOSAS ALIGERADAS
06.07.01 LOSA ALIGERADA, CONCRETO f 'c=210 kg/cm2 m3 315.23
06.07.02 LOSA ALIGERADA, ENCOFRADO Y DESENCOFRADO m2 3,521.02
06.07.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 19,895.62
06.07.04 LOSA ALIGERADA, LADRILLO HUECO DE ARCILLA 0.30*0.30*0.15 u 30,010.37
06.08 LOSA MACIZA
06.08.01 LOSA MACIZA, CONCRETO f 'c=210 kg/cm2 m3 7.57
06.08.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO m2 51.54
06.08.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 960.46
06.09 ESCALERAS
06.09.01 ESCALERAS, CONCRETO f 'c=210 kg/cm2 m3 57.16
06.09.02 ESCALERAS, ENCOFRADO Y DESENCOFRADO m2 271.75
06.09.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 2,183.92
06.10 TANQUE CISTERNA
06.10.01 TANQUE CISTERNA, CONCRETO f 'c=280 kg/cm2 m3 12.00
06.10.02 TANQUE CISTERNA, ENCOFRADO Y DESENCOFRADO m2 60.00
06.10.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 511.73
06.11 TANQUE ELEVADO
06.11.01 TANQUE ELEVADO, CONCRETO f 'c=280 kg/cm2 m3 11.15
06.11.02 TANQUE ELEVADO, ENCOFRADO Y DESENCOFRADO m2 101.02
06.11.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,168.96
06.12 SOBRECIMIENTO ARMADO
06.12.01 SOBRECIMIENTO ARMADO, CONCRETO f 'c=210 kg/cm2 m3 86.66
06.12.02 SOBRECIMIENTO ARMADO, ENCOFRADO Y DESENCOFRADO m2 1,189.02
06.12.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 6,094.19
06.13 ASTA DE BANDERA
06.13.01 ASTA DE BANDERA, CONCRETO f 'c=175 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 1.06
06.13.02 ASTA DE BANDERA, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 11.20
06.13.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 22.06
06.14 SARDINEL SUMERGIDO Y PERALTADO
06.14.01 SARDINEL PERALTADO, CONCRETO f 'c=175 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTAm3 12.56
06.14.02 SARDINEL PERALTADO, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 171.79
06.14.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,188.70
06.15 MESAS DE LABORATORIO
06.15.01 MESAS DE LABORATORIO, CONCRETO f'c=175 kg/cm2 m3 1.69
06.15.02 MESAS DE LABORATORIO, ENCOFRADO Y DESENCOFRADO m2 23.56
06.15.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 81.98
 PRESUPUESTO BASE SICE
% Precio S/. Parcial
Precio Parcial Precio (S/.)
Parcial (S/.) MO MAT EQ SUB
(S/.) (S/.) CD

144,550.05 2.87% 74,273.16

189.82 18,982.00 43.27 35.42 2.16 80.85 8,085.00
9,152.55 109,830.60 2,500.00 2,500.00 30,000.00
10.21 8,339.53 15.00 20.00 0.00 35.00 28,588.00
1,470.57 2,941.14 479.03 996.86 95.81 1,571.69 3,143.38
4,456.78 4,456.78 4,456.78 4,456.78 4,456.78
58,834.70 1.17% 89,432.39
3.38 30,688.47 3.48 0.17 3.65 33,139.92
3.10 28,146.23 6.20 6.20 56,292.47
56,222.90 1.12% 52,213.63
11,061.39 7,944.06
30.74 522.58 30.00 30.00 510.00
30.23 1,027.82 30.00 30.00 1,020.00
57.31 114.62 57.00 57.00 114.00
25.62 640.50 25.00 25.00 625.00
8.44 8,247.74 5.17 0.16 5.33 5,208.58
29.89 508.13 26.13 1.31 27.44 466.48
45,161.51 44,269.57
20.04 19,583.49 17.82 0.53 18.35 17,931.99
14.15 9,194.67 8.03 8.09 16.12 10,474.78
28.30 5,302.85 29.70 0.00 0.89 30.59 5,731.95
28.30 424.50 29.70 0.00 0.89 30.59 458.85
17.76 10,656.00 8.03 8.09 16.12 9,672.00
693,245.53 795,625.01
262,031.43 5.20% 286,221.20
45.94 92,140.94 47.51 2.38 49.89 100,063.38
40.94 127,790.53 20.00 22.51 2.02 44.53 138,996.39
39.39 37,750.19 40.72 2.04 42.76 40,979.90
0.67 45.19 8.09 0.40 8.49 572.65
45.94 4,304.58 57.01 2.85 59.86 5,608.88
20,900.38 0.41% 20,149.36
22.82 20,900.38 22.00 22.00 20,149.36
30,446.98 0.60% 35,775.47
28.17 30,446.98 22.88 0.68 9.54 33.10 35,775.47
169,697.65 3.37% 186,130.75
0.74 3,254.71 2.32 0.28 2.04 4.64 20,407.88
19.03 48,125.16 1.60 0.73 15.67 18.00 45,520.38
14.01 73,346.55 1.19 0.55 11.75 13.49 70,624.20
8.59 44,971.23 0.88 0.37 8.22 9.47 49,578.29
210,169.09 4.17% 267,348.23
13.52 54,727.61 13.00 13.00 52,622.70
22.97 40,902.45 22.00 22.00 39,175.18
20.05 114,539.03 1.22 29.51 30.73 175,550.35
569,988.49 610,405.81
56,362.94 1.12% 39,795.58
 222.19 56,362.94 92.65 47.86 16.37 156.88 39,795.58
15,677.42 0.31% 17,423.63
162.95 15,677.42 59.34 110.05 11.71 181.10 17,423.63
108,196.43 2.15% 119,341.38
179.60 108,196.43 66.34 120.05 11.71 198.10 119,341.38
33,492.89 0.66% 32,083.22
319.12 12,908.40 36.51 310.00 2.31 348.82 14,109.77
46.75 20,584.49 20.25 19.56 1.01 40.82 17,973.45
68,714.84 1.36% 48,321.54
61.87 57,211.19 13.77 21.20 0.77 35.74 33,048.78
26.37 11,503.65 20.25 13.75 1.01 35.01 15,272.76
44,491.13 0.88% 51,180.63
27.16 42,074.91 15.55 13.83 2.38 31.76 49,201.00
202.32 677.77 35.00 270.00 305.00 1,021.75
63.54 1,738.45 20.25 13.75 1.01 35.01 957.87
243,052.84 4.82% 302,259.82
61.84 243,052.84 13.07 61.44 2.40 76.90 302,259.82
3,517,483.19 0.00 3,202,404.97
344,867.36 6.84% 346,821.08
5.00 389.16 253,576.66 73.04 320.00 13.79 406.83 265,090.43
4.66 91,290.70 1.45 2.56 0.16 4.17 81,730.65
260,495.83 5.17% 244,685.30
374.95 75,436.19 19.24 320.00 1.28 340.52 68,509.22
54.70 78,775.66 40.49 13.75 2.02 56.26 81,022.28
4.66 106,283.98 1.45 2.56 0.16 4.17 95,153.81
9,916.99 0.20% 9,490.62
368.69 5,899.04 17.16 320.00 1.18 30.00 368.34 5,893.44
4.66 4,017.95 1.45 2.56 0.16 4.17 3,597.18
251,365.68 4.99% 213,898.04
533.51 65,995.19 46.19 361.00 3.08 30.00 440.27 54,461.40
73.57 77,316.18 38.11 19.64 1.91 59.66 62,697.89
4.66 108,054.31 1.45 2.56 0.16 4.17 96,738.75
990,432.00 19.65% 889,421.20
533.51 110,473.92 38.48 368.00 2.56 30.00 439.04 90,912.01
450.96 116,604.73 38.48 320.00 2.56 30.00 391.04 101,111.21
78.65 130,112.27 49.59 24.68 2.48 76.75 126,969.06
64.70 210,652.85 32.39 24.99 1.62 59.00 192,094.56
4.66 422,588.23 1.45 2.56 0.16 4.17 378,334.36
943,386.93 18.72% 813,433.67
434.04 165,512.47 19.24 327.00 1.28 30.00 377.52 143,959.70
428.90 67,916.32 19.24 320.00 1.28 30.00 370.52 58,671.84
82.13 215,258.62 40.49 25.35 2.02 67.86 177,857.67
81.89 125,457.94 34.48 30.62 1.72 66.82 102,370.24
4.66 369,241.58 1.45 2.56 0.16 4.17 330,574.22
470,961.45 9.34% 466,419.16
330.89 104,306.45 19.24 320.00 1.28 30.00 370.52 116,799.02
55.13 194,113.83 26.99 23.09 1.35 51.43 181,086.06
4.66 92,713.59 1.45 2.56 0.16 4.17 83,004.53
 2.66 79,827.58 0.80 2.03 0.02 2.85 85,529.55
10,623.12 0.21% 9,462.58
364.78 2,761.38 19.24 320.00 1.28 30.00 370.52 2,804.84
67.56 3,482.04 26.99 23.09 1.35 51.43 2,650.70
4.56 4,379.70 1.45 2.56 0.16 4.17 4,007.04
60,768.95 1.21% 55,602.71
477.61 27,300.19 38.48 320.00 2.56 30.00 391.04 22,351.85
85.71 23,291.69 53.98 32.15 2.70 88.83 24,139.55
4.66 10,177.07 1.45 2.56 0.16 4.17 9,111.31
11,532.14 0.23% 10,173.62
511.59 6,139.08 38.48 361.00 2.56 30.00 432.04 5,184.48
50.14 3,008.40 26.99 19.23 1.35 47.57 2,854.20
4.66 2,384.66 1.45 2.56 0.16 4.17 2,134.94
19,773.29 0.39% 14,877.48
486.10 5,420.02 38.48 361.00 2.56 30.00 432.04 4,817.25
88.16 8,905.92 26.99 22.97 1.35 51.31 5,183.34
4.66 5,447.35 1.45 2.56 0.16 4.17 4,876.90
120,537.39 2.39% 105,056.10
375.82 32,568.56 36.51 320.00 2.31 358.82 31,095.34
50.10 59,569.90 20.25 19.56 1.01 40.82 48,535.80
4.66 28,398.93 1.45 2.56 0.16 4.17 25,424.96
1,087.63 0.02% 1,130.45
323.97 343.41 46.19 300.00 3.08 349.27 370.23
57.27 641.42 38.11 19.64 1.91 59.66 668.19
4.66 102.80 1.45 2.56 0.16 4.17 92.03
19,446.81 0.39% 19,595.08
323.97 4,069.06 46.19 300.00 3.08 349.27 4,386.83
57.27 9,838.41 38.11 19.64 1.91 59.66 10,248.99
4.66 5,539.34 1.45 2.56 0.16 4.17 4,959.26
2,287.62 0.05% 2,337.88
332.80 562.43 46.19 300.00 3.08 349.27 590.27
57.01 1,343.16 38.11 19.64 1.91 59.66 1,405.59
4.66 382.03 1.45 2.56 0.16 4.17 342.02

5,040,324.86 100.00% 4,824,354.96

96%
9,384,430.92
 Sice + Braulio OFERTA VENTA
Precio S/. Parcial Precio S/. PV Diferencia CD- % Peso
MO MAT EQ SUB PV

74,273.16
43.27 35.42 2.16 80.85 8,085.00 80.85 108.97
2,500.00 2,500.00 30,000.00 2,500.00 6,652.55
15.00 20.00 0.00 35.00 28,588.00 35.00 -24.79
479.03 996.86 95.81 1,571.69 3,143.38 1,571.69 -101.12
4,456.78 4,456.78 4,456.78 4,456.78 0.00
89,432.39 0.00 0.00
3.48 0.17 3.65 33,139.92 3.65 -0.27
6.20 6.20 56,292.47 6.20 -3.10
52,213.63 0.00 0.00
7,944.06 0.00 0.00
30.00 30.00 510.00 30.00 0.74
30.00 30.00 1,020.00 30.00 0.23
57.00 57.00 114.00 57.00 0.31
25.00 25.00 625.00 25.00 0.62
5.17 0.16 5.33 5,208.58 5.33 3.11
26.13 1.31 27.44 466.48 27.44 2.45
44,269.57 0.00 0.00
17.82 0.53 18.35 17,931.99 18.35 1.69
8.03 8.09 16.12 10,474.78 16.12 -1.97
29.70 0.00 0.89 30.59 5,731.95 30.59 -2.29
29.70 0.00 0.89 30.59 458.85 30.59 -2.29
8.03 8.09 16.12 9,672.00 16.12 1.64
795,625.01 0.00 0.00
286,221.20 0.00 0.00
47.51 2.38 49.89 100,063.38 49.89 -3.95
20.00 22.51 2.02 44.53 138,996.39 44.53 -3.59
40.72 2.04 42.76 40,979.90 42.76 -3.37
8.09 0.40 8.49 572.65 8.49 -7.82
57.01 2.85 59.86 5,608.88 59.86 -13.92
20,149.36 0.00 0.00
22.00 22.00 20,149.36 22.00 0.82
35,775.47 0.00 0.00
22.88 0.68 9.54 33.10 35,775.47 33.10 -4.93
186,130.75 0.00 0.00
2.32 0.28 2.04 4.64 20,407.88 4.64 -3.90
1.60 0.73 15.67 18.00 45,520.38 18.00 1.03
1.19 0.55 11.75 13.49 70,624.20 13.49 0.52
0.88 0.37 8.22 9.47 49,578.29 9.47 -0.88
267,348.23 0.00 0.00
13.00 13.00 52,622.70 13.00 0.52
22.00 22.00 39,175.18 22.00 0.97
1.22 29.51 30.73 175,550.35 30.73 -10.68
681,112.33 0.00 0.00
15,945.05 0.00 0.00
15.00 47.86 62.86 15,945.05 62.86 159.33
18,765.76 0.00 0.00
85.00 110.05 195.05 18,765.76 195.05 -32.10
123,528.27 0.00 0.00
85.00 120.05 205.05 123,528.27 205.05 -25.45
36,562.81 0.00 0.00
310.00 310.00 12,539.50 310.00 9.12
35.00 19.56 54.56 24,023.31 54.56 -7.81
66,761.94 0.00 0.00
28.00 21.20 49.20 45,495.24 49.20 12.67
35.00 13.75 48.75 21,266.70 48.75 -22.38
52,299.42 0.00 0.00
18.50 13.83 32.33 50,084.02 32.33 -5.17
34.00 270.00 304.00 1,018.40 304.00 -101.68
30.00 13.75 43.75 1,197.00 43.75 19.79
367,249.08 0.00 0.00
32.00 61.44 93.44 367,249.08 93.44 -31.60
0.00 3,135,341.96 0.00 0.00
303,057.61 0.00 0.00
35.00 320.00 355.00 231,318.00 355.00 34.16
1.10 2.56 3.66 71,739.61 3.66 1.00
226,157.10 0.00 0.00
40.00 320.00 360.00 72,428.40 360.00 14.95
35.00 13.75 48.75 70,206.83 48.75 5.95
1.10 2.56 3.66 83,521.87 3.66 1.00
9,317.45 0.00 0.00
35.00 320.00 30.00 385.00 6,160.00 385.00 -16.31
1.10 2.56 3.66 3,157.45 3.66 1.00
209,311.99 0.00 0.00
40.00 361.00 30.00 431.00 53,314.70 431.00 102.51
48.00 19.64 67.64 71,084.23 67.64 5.93
1.10 2.56 3.66 84,913.06 3.66 1.00
855,457.41 0.00 0.00
40.00 368.00 30.00 438.00 90,696.66 438.00 95.51
40.00 320.00 30.00 390.00 100,842.30 390.00 60.96
48.00 24.68 72.68 120,235.98 72.68 5.97
40.00 24.99 64.99 211,597.04 64.99 -0.29
1.10 2.56 3.66 332,085.43 3.66 1.00
803,746.81 0.00 0.00
40.00 327.00 30.00 397.00 151,388.01 397.00 37.04
40.00 320.00 30.00 390.00 61,756.50 390.00 38.90
48.00 25.35 73.35 192,246.68 73.35 8.78
40.00 30.62 70.62 108,191.96 70.62 11.27
1.10 2.56 3.66 290,163.66 3.66 1.00
499,427.16 0.00 0.00
40.00 320.00 30.00 390.00 122,939.70 390.00 -59.11
38.00 23.09 61.09 215,099.11 61.09 -5.96
1.10 2.56 3.66 72,857.76 3.66 1.00
 0.92 2.03 2.95 88,530.59 2.95 -0.29
9,824.24 0.00 0.00
40.00 320.00 30.00 390.00 2,952.30 390.00 -25.22
42.00 23.09 65.09 3,354.74 65.09 2.47
1.10 2.56 3.66 3,517.20 3.66 0.90
50,440.18 0.00 0.00
40.00 320.00 30.00 390.00 22,292.40 390.00 87.61
42.00 32.15 74.15 20,150.26 74.15 11.56
1.10 2.56 3.66 7,997.52 3.66 1.00
10,719.76 0.00 0.00
40.00 361.00 30.00 431.00 5,172.00 431.00 80.59
42.00 19.23 61.23 3,673.80 61.23 -11.09
1.10 2.56 3.66 1,873.96 3.66 1.00
15,649.65 0.00 0.00
40.00 361.00 30.00 431.00 4,805.65 431.00 55.10
42.00 22.97 64.97 6,563.27 64.97 23.19
1.10 2.56 3.66 4,280.73 3.66 1.00
118,387.45 0.00 0.00
40.00 320.00 360.00 31,197.60 360.00 15.82
35.00 19.56 54.56 64,872.93 54.56 -4.46
1.10 2.56 3.66 22,316.92 3.66 1.00
1,198.75 0.00 0.00
40.00 300.00 340.00 360.40 340.00 -16.03
48.00 19.64 67.64 757.57 67.64 -10.37
1.10 2.56 3.66 80.78 3.66 1.00
20,243.30 0.00 0.00
40.00 300.00 340.00 4,270.40 340.00 -16.03
48.00 19.64 67.64 11,619.88 67.64 -10.37
1.10 2.56 3.66 4,353.02 3.66 1.00
2,403.10 0.00 0.00
85.00 300.00 385.00 650.65 385.00 -52.20
42.00 19.64 61.64 1,452.24 61.64 -4.63
1.10 2.56 3.66 300.21 3.66 1.00
0.00 0.00
4,827,998.47

96%
Proovedores Diferencia Parcial -
P.Base
Item Descripción Und. Metrado Precio (S/.)

07 ALBAÑILERIA
07.01 MUROS DE LADRILLO KK-SOGA-30%VACIO-18 HUECOS-MEZCLA 1:4 X 1.5 cm m2 2,974.88
07.02 MUROS DE LADRILLO KK-CABEZA-30%VACIO-18 HUECOS-MEZCLA 1:4 X 1.5 cm m2 811.36
07.03 ALAMBRE # 8 REFUERZO HORIZONTAL kg 1,206.82
08 REVOQUES Y REVESTIMIENTOS
08.01 TARRAJEO EN MURO INTERIOR Y EXTERIOR, MORTERO C/A 1:4 m2 5,657.41
08.02 TARRAJEO DEL TIPO RAYADO O PRIMARIO, MORTERO C:A 1:5 m2 503.89
08.03 TARRAJEO DE COLUMNAS, MORTERO C/A 1:4 m2 2,866.78
08.04 TARRAJEO DE VIGAS, MORTERO C/A 1:4 m2 1,590.37
08.05 VESTIDURA DE DERRAMES (1:5) m 2,884.70
08.06 BRUÑAS SEGUN DETALLE (1 x 1 cm) m 7,957.95
08.07 TARRAJEO EN ESTRUCTURAS ALTAS ALT. PROM.=10M m2 154.08
08.08 TARRAJEO CON IMPERMEABILIZANTE, MORTERO C/A 1:3 m2 97.76
08.09 VESTIDURA DE FONDO DE ESCALERA m2 117.66
08.10 REVESTIMIENTO CON GRANITO m2 58.30
08.11 REVESTIMIENTO CON FACHALETA DE PIEDRA PIZARRA m2 23.10
09 CIELORRASOS
09.01 CIELO RASO CON MEZCLA C:A 1:5 m2 3,733.18
10 PISOS Y PAVIMENTOS
10.01 CONTRAPISOS
10.01.01 CONTRAPISO DE 48 mm m2 3,905.70
10.02 PISOS
10.02.01 PISO DE LOSETA VENECIANA DE COLOR OSCURO DE 30X30 cm m2 3,409.02
10.02.02 PISO DE CERAMICA DE 0.40x0.40 mts - CRETA GRIS - ALTO TRANSITO m2 35.20
10.02.03 PISO DE CEMENTO PULIDO Y BRUÑADO E=2" S/COLOREAR m2 900.63
10.03 RAMPAS DE ACCESO
10.03.01 RAMPAS, CONCRETO f 'c=175 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 2.16
10.03.02 RAMPAS, ENCOFRADO Y DESENCOFRADO m2 64.80
10.04 VEREDAS
10.04.01 VEREDA, CONCRETO f'c= 175 kg/cm2 E=4" MAS ACABADO FROTACHADO m2 916.60
10.04.02 VEREDA, ENCOFRADO Y DESENCOFRADO m2 376.78
10.05 VARIOS
10.05.01 ANCLAJE DE CONCRETO f´c=175 kg/cm2 PARA POSTES Y ARCOS m3 2.20
11 CONTRAZOCALOS
11.01 CONTRAZOCALO DE LOSETA VENECIANA 10 X 30 cm m 1,739.41
11.02 CONTRAZOCALO SIN COLOREAR H = 20 cm MZ 1:2 E=1.5 CM m 992.37
11.03 CONTRAZOCALO RECTOS EN ESCALERA H = 20 CM e=1.5 cm m 321.78
12 ZOCALOS
12.01 ZOCALO DE CERAMICA DE 0.40x0.40 mts - CRETA GRIS - ALTO TRANSITO m2 511.63
12.02 REVESTIMIENTO CON MAYOLICA NACIONAL BLANCA DE .20X.20 EN MESAS DE m2 18.38
13 CUBIERTAS
13.01 CUBIERTA LADRILLO PASTELERO ASENTADO CON BARRO E=2" C/ FRAGUA m2 1,896.29
13.02 IMPERMEABILIZACION DE TECHOS CON PINTURA ASFALTICA m2 1,896.29
13.03 COBERTURA METALICA CON POLICARBONATO m2 460.44
CUBIERTA METALICA
13.04 AUTO. e=1.00mm m2 2,493.63
ALVEOLAR TIPO REFLECTIVO COLOR AZUL e=8 mm.
13.05 CERRAMIENTO DE TIMPANO FRONTAL Y POSTERIOR m2 492.00
14 CARPINTERIA DE MADERA
14.01 PUERTA DE MADERA CEDRO CON TABLEROS SEGUN DETALLE m2 157.65
14.02 PUERTA DE MADERA CEDRO APANELADA + TRIPLAY CONTRAPLACADA SEGUN Dm2 132.15
14.03 DIVISION EN SS.HH. C/MARCO ALUMINIO PESADO Y PLANCHAS MDF m2 25.56
14.04 DIVISIONES DE MELAMINE PARA URINARIOS u 12.00
14.05 VENTANA DE MADERA CON HOJAS DE CEDRO m2 17.98
14.06 TICERO DE MADERA CEDRO, BARNIZADA l=5.0 m u 36.00
14.07 FALSO TECHO INTERIOR DE DRYWALL + SOPORTE DE CANALES DE ACERO GALVA
u 2.00
14.08 CLOSET C/PUERTAS CONTRAPL. TRIPLAY LUPUNA, MARCO DE CEDRO, ESTANTEm 3.00
15 CARPINTERIA METALICA
15.01 VENTANA DE FIERRO TIPO REJA - FIERRO CIRCULAR 3/4" m2 10.40
15.02 PROV. E INSTALACION DE PORTONES DE FIERRO SEGUN DETALLE (4.50x3.00 m.u 3.00
15.03 PROV. E INSTALACION DE PORTONES DE FIERRO SEGUN DETALLE (L=1.00 m.) u 3.00
15.04 ASTA DE BANDERA SEGUN DETALLE EN PLANOS u 4.00
15.05 PASAMANO DE TUBO DE F.G. D=2", EN ESCALERA m 64.00
15.06 CANTONERA DE FIERRO ESTRIADO EN ESCALERA m 440.80
15.07 ESCALERA DE GATO DE F.G. D=1-1/2" Y D=1" m 22.00
15.08 SUMINISTRO E INSTALACION DE ANCLAJE PARA POSTE DE VOLEY u 12.00
15.09 SUMINISTRO E INSTALACION DE ANCLAJE PARA ARCO u 24.00
15.10 SUMINISTRO E INSTALACION DE ARCO CON TABLERO DE BASQUET u 6.00
15.11 SUMINISTRO E INSTALACION DE POSTES DE VOLEY u 6.00
15.12 PUERTA METALICA SEGÚN DISEÑO INC. INSTALACION (0.70x2.05 m.) m2 2.87
15.13 VENTANA METALICA SEGÚN DISEO INC. INSTALACION (2.500x0.50 m.) m2 2.50
15.14 TAPA METALICA EN CISTERNA Y TANQUE ELEVADO u 4.00
15.15 REJILLA FºGº 8"x12" (EN CAJA RECEPTORA DE REBOSE) u 2.00
15.16 TAPAJUNTA METALICA DE 2 1/2" EN PISOS m 43.20
15.17 TAPAJUNTA METALICA ENTRE MDULOS 3" VERTICAL m 59.40
16 CERRAJERIA
16.01 BISAGRA DE ALUMINIO DE 4" PESADA EN PUERTA pza 340.00
16.02 BISAGRA CAPUCHINA DE 3 1/2" X 3 1/2" pza 4.00
16.03 BISAGRA CAPUCHINA DE 2 1/2" X 2 1/2" pza 173.00
16.04 CERRADURA DOS GOLPES EN PUERTA CON TIRADOR pza 94.00
16.05 CERRADURA TRES GOLPES DE PARCHE pza 2.00
16.06 MANIJA DE BRONCE 4" PARA PUERTAS u 52.00
16.07 CERROJO DE 2" PARA PUERTA u 28.00
16.08 CERROJO DE 10" PARA PUERTA PRINCIPAL u 22.00
16.09 CERROJO SAPITO PARA VENTANA DE MADERA u 20.00
16.10 BISAGRA CAPUCHINA DE 1 1/2" X 1 1/2" pza 22.00
17 VIDRIOS, CRISTALES Y SIMILARES
17.01 VIDRIOS SEMIDOBLES, TRANSPARENTES, INCLUYE SUMINISTRO Y COLOCACIONp2 216.26
17.02 SISTEMA PIVOT VIDRIO TEMPLADO INCOLORO 6MM INC. ACCESORIOS m2 838.90
18 PINTURA
18.01 PINTURA LATEX 2 MANOS EN MUROS INTERIORES Y EXTERIORES m2 9,834.18
18.02 PINTURA LATEX 2 MANOS EN CIELO RASO Y VIGAS m2 6,005.29
18.03 PINTURA BARNIZ EN CARPINTERIA DE MADERA m2 450.71
18.04 PINTURA ESMALTE 2 MANOS EN CONTRAZOCALO DE CONCRETO DE H=0.20 M m 1,284.91
18.05 PINTURA C/BASE ZINCROMATO Y ESMALTE EPOXICO EN CARPINTERIA METALICAm2 26.40
18.06 SELLADO DE CONCRETO EXPUESTO m2 5,102.42
18.07 PINTURA ESMALTE EN CARPINTERIA METALICA m 239.64
18.08 PINTURA DEMARCATORIA EN LOSA DEPORTIVA m 1,015.23
18.09 PINTURA DE AREAS CERRADAS m2 1,747.68
19 VARIOS, LIMPIEZA Y JARDINERIA
19.01 LIMPIEZA PERMAMENTE DE LA OBRA m2 9,010.26
19.02 JUNTA DE DILATACION CON ESPUMA PLASTICA + JEFE MICROPOROSO e=1" m 1,494.78
19.03 JUNTA DE DILATACION CON ESPUMA PLASTICA + JEFE MICROPOROSO 2" m 20.00
19.04 JUNTA DE DILATACION EN COBERTURA PASTELERO CON MORTERO ASFALTICO m 997.70
19.05 JUNTAS CON MORTERO ASFALTICO e=1" m 493.20
19.06 SELLADO DE JUNTA CON SILICONA e=1.5cm EN VENTANAS m 2,289.61
19.07 GARGOLA DE CONCRETO TERMINADA S/DISEÑO u 68.00
19.08 CANALETAS 1/2" CAÑA EN CIRCULACION m 237.85
19.09 CANALETA MEDIA CAÑA 3" EN COBERTURA m 191.25
19.10 PIZARRA ACRILICA BLANCA DIMENSIONES 5.20x1.20 m. u 36.00
19.11 JUNTA DE DILATACION CON TECNOPORT E=1" m 213.00
19.12 JUNTAS TIPO J1 m 1,140.00
19.13 JUNTAS TIPO J2 m 171.00
19.14 SUMINISTRO DE PELOTAS DE FULBITO, BASQUET Y VOLEY, NET Y REDES glb 3.00
19.15 SEMBRADO DE GRASS Y FLORESTACION m2 1,549.42
19.16 ARBORIZACION u 20.00
19.17 LETRERO DE ALUMINIO EN PORTADA DE INGRESO pza 3.00
19.18 PRUEBA DE CALIDAD DEL CONCRETO (PRUEBA A LA COMPRESION) u 314.00
19.19 MONUMENTO A CARLOS NORIEGA JIMENEZ EN FIBRA DE VIDRIO INCL. INSTALACu 2.00
20 MOBILIARIO URBANO
20.01 BANCAS DE MADERA CON RESPALDAR Y APOYO TIPO COLONIAL u 12.00
20.02 BOTADERO DE BASURA METALICO u 14.00
20.03 PERGOLA DE MADERA SEGUN DETALLE EN PLANOS u 1.00
20.04 PROVISION E INSTALACION DE JUEGOS PARA NIÑOS u 1.00
20.05 PROVISION Y COLOCACION DE PISO DE CAUCHO ANTI IMPACTO m2 167.50
21 MITIGACION AMBIENTAL
21.01 PLAN DE MANEJO AMBIENTAL glb 1.00
21.02 PLAN DE MONITOREO AMBIENTAL glb 1.00
22 APARATOS Y ACCESORIOS SANITARIOS
22.01 INODORO TANQUE BAJO BLANCO/BABY pza 12.00
22.02 INODORO TANQUE BAJO ADULTO (NACIONAL BLANCO) pza 26.00
22.03 LAVATORIO DE LOSA BLANCA DE PRIMERA, INCLUYE ACCESORIOS E INSTALACI pza 32.00
22.04 URINARIO PICO DE LORO DE LOSA VITRIFICADA pza 12.00
22.05 BEBEDERO CORRIDO DE CONCRETO REVESTIDO C/CERAMICA 5.00 X 0.50 m. u 2.00
22.06 JABONERA DE CERAMICA u 18.00
22.07 PAPELERA DE LOSA Y BARRA PLASTICA COLOR BLANCO u 26.00
22.08 LAVADERO DE ACERO INOXIDABLE 21"x25"(RECORD o SIMILAR) pza 7.00
22.09 LAVADERO DOS POZAS CON ESCURRIDERO (TRAMONTINA O SIMILAR) pza 5.00
 PRESUPUESTO BASE SICE Sic
% Precio S/. Parcial
Parcial (S/.) Precio (S/.) CD Parcial (S/.) MO MAT EQ SUB MO

264,293.50 248,612.14
59.70 177,600.34 27.68 27.44 1.38 56.50 168,080.72 28.00
100.26 81,346.95 41.51 49.98 2.08 93.57 75,918.96 36.00
4.43 5,346.21 1.10 2.56 0.16 3.82 4,612.47 1.20
418,935.67 437,862.34
23.42 132,496.54 19.03 6.36 0.95 26.34 149,016.18 19.50
21.30 10,732.86 15.58 4.87 0.78 21.23 10,697.58 19.20
32.90 94,317.06 25.37 3.58 1.27 30.22 86,634.09 27.00
37.65 59,877.43 35.12 5.35 1.76 42.23 67,161.33 27.50
13.65 39,376.16 15.21 1.07 0.76 17.04 49,155.29 12.50
7.82 62,231.17 7.61 7.61 60,560.00 4.50
37.91 5,841.17 22.83 7.47 6.14 36.44 5,614.68 27.50
30.49 2,980.70 15.21 6.64 0.76 22.61 2,210.35 21.00
38.33 4,509.91 29.41 10.63 0.90 40.94 4,817.00 26.00
87.19 5,083.18 500.00 0.00 0.00
64.48 1,489.49 25.00 59.90 1.50 86.40 1,995.84
169,971.69 0.00 128,085.41
45.53 169,971.69 28.54 4.91 0.86 34.31 128,085.41 26.00
391,747.86 0.00 424,223.85
113,226.24 0.00 132,286.06
28.99 113,226.24 20.01 10.64 3.22 33.87 132,286.06 18.50
217,831.66 0.00 231,638.55
55.05 187,666.55 20.76 33.78 0.62 55.16 188,041.54 23.00
72.75 2,560.80 20.00 47.00 1.50 68.50 2,411.20 22.00
30.65 27,604.31 32.02 12.36 1.35 45.73 41,185.81 22.50
4,849.14 0.00 4,609.59
396.37 856.16 46.19 295.00 3.08 344.27 743.62 85.00
61.62 3,992.98 38.11 19.64 1.91 59.66 3,865.97 45.00
55,165.38 0.00 54,983.44
47.15 43,217.69 13.77 30.98 0.85 45.60 41,792.38 21.70
31.71 11,947.69 20.25 13.75 1.01 35.01 13,191.07 33.00
675.44 0.00 706.20
307.02 675.44 23.00 295.00 3.00 321.00 706.20 40.00
53,703.51 0.00 78,868.08
20.70 36,005.79 12.68 19.19 0.38 32.25 56,095.97 12.00
11.66 11,571.03 11.42 0.73 0.34 12.49 12,394.70 11.50
19.04 6,126.69 12.68 19.19 0.38 32.25 10,377.41 15.00
36,118.63 0.00 34,951.59
68.79 35,195.03 18.00 47.00 1.50 66.50 34,023.40 22.00
50.25 923.60 18.00 31.00 1.50 50.50 928.19 22.00
1,334,770.86 1,352,603.40
101.34%
 1,370,384.46 0.00
41.81 79,283.88 21.64 18.81 0.65 41.10 77,937.52 28.00
6.36 12,060.40 0.00 0.00 5.00
614.85 283,101.53 0.00 0.00
355.00 885,238.65 0.00 0.00
225.00 110,700.00 0.00 0.00
178,752.76 0.00 0.00
727.61 114,707.72 0.00 0.00
290.20 38,349.93 0.00 0.00
236.90 6,055.16 0.00 0.00
66.77 801.24 0.00 0.00
148.69 2,673.45 0.00 0.00
321.64 11,579.04 0.00 0.00
1,524.00 3,048.00 0.00 0.00
512.74 1,538.22 0.00 0.00
87,394.55 0.00 0.00
113.51 1,180.50 0.00 0.00
9,800.00 29,400.00 0.00 0.00
850.00 2,550.00 0.00 0.00
950.00 3,800.00 0.00 0.00
92.61 5,927.04 0.00 0.00
42.48 18,725.18 0.00 0.00
157.40 3,462.80 0.00 0.00
53.15 637.80 0.00 0.00
29.63 711.12 0.00 0.00
1,768.73 10,612.38 0.00 0.00
270.49 1,622.94 0.00 0.00
722.75 2,074.29 0.00 0.00
169.33 423.33 0.00 0.00
209.81 839.24 0.00 0.00
215.98 431.96 0.00 0.00
39.72 1,715.90 0.00 0.00
55.22 3,280.07 0.00 0.00
23,246.79 0.00 0.00
26.31 8,945.40 0.00 0.00
9.69 38.76 0.00 0.00
28.77 4,977.21 0.00 0.00
72.69 6,832.86 0.00 0.00
92.71 185.42 0.00 0.00
18.36 954.72 0.00 0.00
12.01 336.28 0.00 0.00
18.51 407.22 0.00 0.00
18.70 374.00 0.00 0.00
8.86 194.92 0.00 0.00
145,065.91 0.00 0.00
 4.36 942.89 0.00 0.00
171.80 144,123.02 0.00 0.00
249,702.87 0.00 0.00
10.76 105,815.78 0.00 0.00
12.28 73,744.96 0.00 0.00
18.95 8,540.95 0.00 0.00
6.73 8,647.44 0.00 0.00
18.00 475.20 0.00 0.00
6.00 30,614.52 0.00 0.00
10.30 2,468.29 0.00 0.00
2.20 2,233.51 0.00 0.00
9.82 17,162.22 0.00 0.00
200,484.07 0.00 0.00
2.58 23,246.47 0.00 0.00
23.40 34,977.85 0.00 0.00
23.40 468.00 0.00 0.00
3.53 3,521.88 0.00 0.00
6.25 3,082.50 0.00 0.00
9.07 20,766.76 0.00 0.00
84.85 5,769.80 0.00 0.00
15.25 3,627.21 0.00 0.00
18.26 3,492.23 0.00 0.00
643.13 23,152.68 0.00 0.00
10.39 2,213.07 0.00 0.00
8.40 9,576.00 0.00 0.00
6.69 1,143.99 0.00 0.00
1,047.47 3,142.41 0.00 0.00
30.78 47,691.15 0.00 0.00
87.21 1,744.20 0.00 0.00
1,691.29 5,073.87 0.00 0.00
15.00 4,710.00 0.00 0.00
1,542.00 3,084.00 0.00 0.00
77,676.81 0.00 0.00
1,445.15 17,341.80 0.00 0.00
190.97 2,673.58 0.00 0.00
8,250.00 8,250.00 0.00 0.00
9,896.50 9,896.50 0.00 0.00
235.91 39,514.93 0.00 0.00
53,624.36 0.00 0.00
28,813.68 28,813.68 0.00 0.00
24,810.68 24,810.68 0.00 0.00
31,716.70 0.00 0.00
379.20 4,550.40 0.00 0.00
296.94 7,720.44 0.00 0.00
297.11 9,507.52 0.00 0.00
 192.02 2,304.24 0.00 0.00
1,185.85 2,371.70 0.00 0.00
35.33 635.94 0.00 0.00
32.89 855.14 0.00 0.00
305.91 2,141.37 0.00 0.00
325.99 1,629.95 0.00 0.00

3,752,820.14
 Sice + Braulio OFERTA VENTA
Precio S/. Parcial Precio S/. PV Diferencia CD- % Peso
MAT EQ SUB PV

245,214.19
27.44 1.38 56.82 169,032.68 56.82 2.88
49.98 2.08 88.06 71,448.36 88.06 12.20
2.56 0.16 3.92 4,733.15 3.92 0.51
0.00 431,789.74 0.00 0.00
6.36 0.95 26.81 151,675.16 26.81 -3.39
4.87 0.78 24.85 12,521.67 24.85 -3.55
3.58 1.27 31.85 91,306.94 31.85 1.05
5.35 1.76 34.61 55,042.71 34.61 3.04
1.07 0.76 14.33 41,337.75 14.33 -0.68
4.50 35,810.78 4.50 3.32
7.47 6.14 41.11 6,334.23 41.11 -3.20
6.64 0.76 28.40 2,776.38 28.40 2.09
10.63 0.90 37.53 4,415.78 37.53 0.80
500.00 500.00 29,150.00 500.00 -412.81
59.90 1.50 61.40 1,418.34 61.40 3.08
0.00 118,603.13 0.00 0.00
4.91 0.86 31.77 118,603.13 31.77 13.76
0.00 430,099.13 0.00 0.00
0.00 126,388.45 0.00 0.00
10.64 3.22 32.36 126,388.45 32.36 -3.37
0.00 230,771.16 0.00 0.00
33.78 0.62 57.40 195,677.75 57.40 -2.35
47.00 1.50 70.50 2,481.60 70.50 2.25
12.36 1.35 36.21 32,611.81 36.21 -5.56
0.00 5,139.89 0.00 0.00
295.00 3.08 383.08 827.45 383.08 13.29
19.64 1.91 66.55 4,312.44 66.55 -4.93
0.00 67,056.03 0.00 0.00
30.98 0.85 53.53 49,061.02 53.53 -6.38
13.75 1.01 47.76 17,995.01 47.76 -16.05
0.00 743.60 0.00 0.00
295.00 3.00 338.00 743.60 338.00 -30.98
0.00 78,511.20 0.00 0.00
19.19 0.38 31.57 54,913.17 31.57 -10.87
0.73 0.34 12.57 12,474.09 12.57 -0.91
19.19 0.38 34.57 11,123.93 34.57 -15.53
0.00 37,071.63 0.00 0.00
47.00 1.50 70.50 36,069.92 70.50 -1.71
31.00 1.50 54.50 1,001.71 54.50 -4.25
1,341,289.01 0.00 0.00
100.49% 0.00 0.00
0.00 0.00
0.00 41.81
0.00 6.36
0.00 614.85
0.00 355.00
0.00 225.00
0.00 0.00
0.00 727.61
0.00 290.20
0.00 236.90
0.00 66.77
0.00 148.69
0.00 321.64
0.00 1,524.00
0.00 512.74
0.00 0.00
0.00 113.51
0.00 9,800.00
0.00 850.00
0.00 950.00
0.00 92.61
0.00 42.48
0.00 157.40
0.00 53.15
0.00 29.63
0.00 1,768.73
0.00 270.49
0.00 722.75
0.00 169.33
0.00 209.81
0.00 215.98
0.00 39.72
0.00 55.22
0.00 0.00
0.00 26.31
0.00 9.69
0.00 28.77
0.00 72.69
0.00 92.71
0.00 18.36
0.00 12.01
0.00 18.51
0.00 18.70
0.00 8.86
0.00 0.00
0.00 4.36
0.00 171.80
0.00 0.00
0.00 10.76
0.00 12.28
0.00 18.95
0.00 6.73
0.00 18.00
0.00 6.00
0.00 10.30
0.00 2.20
0.00 9.82
0.00 0.00
0.00 2.58
0.00 23.40
0.00 23.40
0.00 3.53
0.00 6.25
0.00 9.07
0.00 84.85
0.00 15.25
0.00 18.26
0.00 643.13
0.00 10.39
0.00 8.40
0.00 6.69
0.00 1,047.47
0.00 30.78
0.00 87.21
0.00 1,691.29
0.00 15.00
0.00 1,542.00
0.00 0.00
0.00 1,445.15
0.00 190.97
0.00 8,250.00
0.00 9,896.50
0.00 235.91
0.00 0.00
0.00 28,813.68
0.00 24,810.68
0.00 0.00
0.00 379.20
0.00 296.94
0.00 297.11
0.00 192.02
0.00 1,185.85
0.00 35.33
0.00 32.89
0.00 305.91
0.00 325.99
0.00 0.00
Item Descripción Und.Metrado

25 SALIDA DE ALIMENTACION
25.01 SALIDA DE TECHO PARA ALUMBRADO CON TUBERIA PVC-P DE 20MM+CABLE TW DE 2.5 pto 328.00
25.02 SALIDA DE PARED PARA ALUMBRADO CON TUBERIA PVC-P DE 20MM+CABLE TW DE 2.5 pto 56.00
25.03 SALIDA PARA REFLECTORES DE PORTICO pto 30.00
25.04 SALIDA PARA FAROLES CON POSTE DE Fe pto 52.00
26 SALIDA PARA TOMACORRIENTES
26.01 SALIDA PARA PARED PARA TOMACORRIENTES. DOBLE T/T CON TUBERIA PVC-P DE 20mm + pto 320.00
26.02 SALIDA PARA TOMACORRIENTE BIPOLAR EMPOTRADO EN PISO pto 40.00
27 SALIDA PARA INTERRUPTORES
27.01 SALIDA PARA PARA INTERUPTOR SIMPLE CON TUBERIA PVC-P DE 20mm + CABLE TW DE 2.5 pto 101.00
27.02 SALIDA PARA PARA INTERUPTOR DOBLE CON TUBERIA PVC-P DE 20mm + CABLE TW DE 2.5mpto 36.00
27.03 SALIDA PARA PARA INTERUPTOR TRIPLE CON TUBERIA PVC-P DE 20mm + CABLE TW DE 2.5 pto 6.00
27.04 SALIDA PARA PARA INTERUPTOR DE CONMUTACION SIMPLE CON TUBERIA PVC-P DE 20mm +pto 14.00
28 SALIDA PARA COMUNICACIONES, DATA Y SEÑALES
28.01 SALIDA PARA LUCES DE EMERGENCIA pto 57.00
28.02 SALIDA PARA PULSADOR DE TIMBRE pto 3.00
28.03 SALIDA PARA VOZ Y DATA pto 7.00
28.04 SALIDA PARA TELEVISION pto 49.00
28.05 SALIDA PARA CENTRO DE MUSICA Y PERIFONEO pto 3.00
28.06 SALIDA PARA MICROFONO pto 3.00
28.07 SALIDA PARA TELEFONO pto 24.00
28.08 CAMPANILLA DE TIMBRE 6" 220/12V pto 2.00
28.09 CAMPANILLA DE TIMBRE 8" 220/12V pto 3.00
28.10 SALIDA PARA TIMBRE pto 3.00
29 SALIDA PARA FUERZA
29.01 SALIDA PARA PARED PARA TOMACORRIENTES. DOBLE T/T CON TUBERIA PVC-P DE 20mm + pto 6.00
29.02 SALIDA PARA PARED PARA FUERZA T/T CON TUBERIA PVC-P DE 20mm + CABLE TW DE 10 mmpto 2.00
30 ALIMENTADORES
30.01 INICIAL / PRIMARIA
30.01.01 DE MEDIDOR A TABLERO GENERAL TG m 10.00
30.01.02 DE TABLERO GENERAL A TABLERO TD-01 m 103.20
30.01.03 DE TABLERO GENERAL A TABLERO TF-01 m 101.50
30.01.04 DE TF-01 A TABLERO TD-02 m 1.00
30.01.05 DE TF-01 A TABLERO TD-03 m 6.50
30.01.06 DE TABLERO GENERAL A TABLERO TF-02 m 76.65
30.01.07 DE TF-02 A TABLERO TD-04 m 1.00
30.01.08 DE TF-02 A TABLERO TD-05 m 6.50
30.01.09 DE TABLERO GENERAL A TABLERO TF-03 m 46.20
30.01.10 DE TF-03 A TABLERO TD-06 m 1.00
30.01.11 DE TF-03 A TABLERO TD-07 m 6.50
30.01.12 DE TABLERO GENERAL A TABLERO TF-04 m 58.30
30.01.13 DE TF-04 A TABLERO TD-08 m 1.00
30.01.14 DE TF-04 A TABLERO TD-09 m 6.50
30.01.15 DE TABLERO GENERAL A TABLERO TF-05 m 48.20
30.01.16 DE TF-05 A TABLERO TD-10 m 1.00
30.01.17 DE TF-05 A TABLERO TD-11 m 6.50
30.01.18 DE TABLERO GENERAL A TABLERO TF-06 m 42.50
30.01.19 DE TF-06 A TABLERO TD-12 m 1.00
30.01.20 DE TF-06 A TABLERO TD-13 m 6.50
30.01.21 DE TABLERO GENERAL A TABLERO TF-TANQUE CISTERNA m 83.50
30.01.22 DE TABLERO GENERAL A REFLECTORES m 367.50
30.01.23 DE TABLERO GENERAL A FAROLAS m 412.76
30.01.24 DE TABLERO GENERAL AL TABLERO GENERAL EXISTENTE m 10.00
30.01.25 ALIMENTADOR PARA TIMBRE m 25.00
30.02 SECUNDARIA
30.02.01 DE MEDIDOR A TABLERO GENERAL TG m 42.00
30.02.02 DE TABLERO GENERAL A TABLERO TF-01 m 15.00
30.02.03 DE TF-01 A TABLERO TD-02 m 1.00
30.02.04 DE TF-01 A TABLERO TD-03 m 6.50
30.02.05 DE TABLERO GENERAL A TABLERO TF-02 m 18.05
30.02.06 DE TF-02 A TABLERO TD-04 m 1.00
30.02.07 DE TF-02 A TABLERO TD-05 m 6.50
30.02.08 DE TABLERO GENERAL A TABLERO TF-03 m 33.30
30.02.09 DE TF-03 A TABLERO TD-06 m 1.00
30.02.10 DE TF-03 A TABLERO TD-07 m 6.50
30.02.11 DE TF-03 A TABLERO TD-08 m 9.00
30.02.12 DE TABLERO GENERAL A TABLERO TF-04 m 55.80
30.02.13 DE TF-04 A TABLERO TD-09 m 1.00
30.02.14 DE TF-04 A TABLERO TD-10 m 6.50
30.02.15 DE TABLERO GENERAL A TABLERO TF-05 m 31.00
30.02.16 DE TF-05 A TABLERO TD-12 m 1.00
30.02.17 DE TF-05 A TABLERO TD-13 m 8.80
30.02.18 DE TF-05 A TABLERO TD-14 m 20.45
30.02.19 DE TF-05 A TABLERO TD-15 m 6.50
30.02.20 DE TF-05 A TABLERO TD-16 m 9.00
30.02.21 DE TABLERO GENERAL A TABLERO TF-TANQUE CISTERNA m 58.35
30.02.22 DE TABLERO GENERAL A REFLECTORES m 371.90
30.02.23 DE TABLERO GENERAL A FAROLAS m 348.95
30.02.24 ALIMENTADOR PARA TIMBRE m 14.30
31 TABLEROS ELECTRICOS
31.01 TABLERO GENERAL TG DE 60 POLOS TRIFASICO u 2.00
31.02 TABLERO DE DISTRIBUCION DE 36 POLOS (INCL. LLAVES TERMOMAGNETICAS) u 11.00
31.03 TABLERO DE DISTRIBUCION DE 30 POLOS (INCL. LLAVES TERMOMAGNETICAS) u 26.00
31.04 TABLERO DE DISTRIBUCION DE 12 POLOS (INCL. LLAVES TERMOMAGNETICAS) u 1.00
32 EQUIPOS DE ILUMINACION
32.01 ARTEFACTOS FLORECENTES 2/18 W SIMILAR A JOSFEL RAS-A u 70.00
32.02 ARTEFACTO FLOURESCENTE 3/36 W SIMILAR A JOSFEL RAS-A u 232.00
32.03 ARTEFACTO FLOURESCENTE EMPOTRADO 2x18 W MARCO DE ALUMNIO u 16.00
32.04 BRAQUET REFLECTOR CON LAMPARAS 2x18w AHORRADORASSIM. JOSFEL RSO-2 u 56.00
32.05 ART. TIPO PLASTICO CUADRADO CON LAMPARA FLOURESCENTE DE 32 W u 11.00
32.06 REFLECTOR CON LAMPARA DE 400 W HG LUXIOD E 40 u 30.00
32.07 FAROLA ESFERICA DE 350 MM LAMPARA DE SODIO DE 70 W SIM A JOSFEL E-35 u 52.00
33 CAJAS DE PASE
33.01 CAJA DE PASE CUADRADA DE FIERRO GALVANIZADO DE 6" x 6" x3" u 92.00
33.02 CAJA DE PASE DE FIERRO GALVANIZADO DE 16" x 16" x6" u 19.00
33.03 CAJA TOMA TIPO F1 u 2.00
33.04 CAJA DE PASE CUADRADA DE FIERRO GALVANIZADO DE 4" x 4" x2" u 8.00
34 POZO A TIERRA
34.01 POZO PUESTA A TIERRA R=10 CHM5 u 10.00
35 SISTEMA DE ENERGIA ELECTRICA EN CISTERNA Y TANQUE ELEVADO
35.01 TUBERIAS EMPOTRADAS Y/O VISIBLES
35.01.01 TUBERIA PVC-P 20MM m 112.00
35.01.02 TUBERIA PVC-P 25MM m 60.00
35.02 CABLE ELECTRICOS
35.02.01 CABLE ELECTRICO TW DE 2X4.0 mm2 m 120.00
35.02.02 CABLE ELECTRICO TW DE 2X5.0 mm2 m 156.00
35.02.03 CABLE ELECTRICO nyy 3-1X6 mm2 m 60.00
35.03 TABLEROS, LLAVES, CUCHILLAS Y CAJAS
TD: TABLERO DE DISTRIBUCION, EQUIPADO C/INTERRUP. TERMOMAGNETICOS. 3-2x30A, 1-2x20A, 1-2x15, 1 INTERRUPTOR DIF
35.03.01 u 2.00
220 V, Reserva. TABL.18 POLOS
35.04 EQUIPAMIENTO DE BOMBEO
35.04.01 SUMINISTRO E INSTALACION DE CONTROL DE NIVEL ELECTRICO u 2.00
35.04.02 EQUIPO DE BOMBEO CON 2 ELECTROBOMBAS DE 2 H.P. u 2.00
36 VARIOS
36.01 SUMINISTRO E INSTALACION DE POSTE DE C.A.C. 200/120/255 9 METROS u 12.00
36.02 TRANSPORTE DE POSTE DE CONCRETO DE ALMACEN A PUNTO DE IZAJE u 12.00
36.03 SUBIDA A POSTE INC. CORTOCIRCUITO u 12.00
36.04 PRUEBAS Y PUESTA EN SERVICIO u 2.00
 PRESUPUESTO BASE JQR SAC + SICE ANDOLATINA

% Precio S/. Parcial

Precio (S/.) Parcial (S/.) Precio (S/.) CD Parcial (S/.) MO MAT MO

91,464.92 18.63% 80,511.41

94.13 30,874.64 39.10 34.48 73.58 24,134.90 82.62
98.68 5,526.08 39.10 39.26 78.36 4,388.13 82.62
538.42 16,152.60 39.10 461.81 500.91 15,027.30 152.53
748.30 38,911.60 39.10 671.69 710.79 36,961.08 190.67
49,629.60 10.11% 36,846.80
138.38 44,281.60 39.10 61.77 100.87 32,278.40 78.81
133.70 5,348.00 39.10 75.11 114.21 4,568.40 82.62
19,950.04 4.06% 14,457.08
125.62 12,687.62 39.10 51.46 90.56 9,146.61 83.89
130.23 4,688.28 39.10 56.30 95.40 3,434.44 82.62
131.08 786.48 39.10 57.19 96.29 577.76 86.44
127.69 1,787.66 39.10 53.63 92.73 1,298.28 83.89
17,524.41 3.57% 16,518.64
179.55 10,234.35 39.10 134.90 174.00 9,918.23 75.00
77.01 231.03 39.10 18.36 57.46 172.38 82.62
83.67 585.69 39.10 10.35 49.45 346.15 83.89
67.63 3,313.87 39.10 18.76 57.86 2,835.14 88.98
144.05 432.15 39.10 70.73 109.83 329.49 101.69
77.12 231.36 39.10 18.47 57.57 172.71 95.33
69.66 1,671.84 39.10 40.37 79.47 1,907.28 82.62
124.12 248.24 39.10 94.83 133.93 267.86 81.35
111.41 334.23 39.10 82.12 121.22 363.66 81.35
80.55 241.65 39.10 29.48 68.58 205.74 81.35
1,215.16 0.25% 980.74
138.38 830.28 39.10 61.77 100.87 605.22 87.71
192.44 384.88 39.10 148.66 187.76 375.52 92.79
155,540.46 149,525.64
87,131.88 17.74% 80,223.30
215.39 2,153.90 57.50 203.89 261.39 2,613.89 12.71
65.82 6,792.62 11.50 46.84 58.34 6,020.74 131.18
65.19 6,616.79 11.50 46.18 57.68 5,854.42 129.02
65.82 65.82 57.50 46.84 104.34 104.34 1.27
65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 4,996.81 11.50 46.18 57.68 4,421.10 97.43
65.82 65.82 57.50 46.84 104.34 104.34 1.27
65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 3,011.78 11.50 46.18 57.68 2,664.77 58.73
65.82 65.82 57.50 46.84 104.34 104.34 1.27
65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 3,800.58 11.50 46.18 57.68 3,362.69 74.11
65.82 65.82 57.50 46.84 104.34 104.34 1.27
 65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 3,142.16 11.50 46.18 57.68 2,780.13 61.27
65.82 65.82 57.50 46.84 104.34 104.34 1.27
65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 2,770.58 11.50 46.18 57.68 2,451.36 54.02
65.82 65.82 57.50 46.84 104.34 104.34 1.27
65.82 427.83 57.50 46.84 104.34 678.21 8.26
65.19 5,443.37 11.50 46.18 57.68 4,816.20 106.14
50.83 18,680.03 11.50 31.10 42.60 15,655.87 467.13
58.88 24,303.31 11.50 39.55 51.05 21,072.84 524.66
150.28 1,502.80 57.50 135.52 193.02 1,930.24 12.71
38.21 955.25 57.50 17.85 75.35 1,883.75 31.78
68,408.58 13.93% 0.00 69,302.34
215.39 9,046.38 11.50 203.89 215.39 9,046.34 19.07
65.19 977.85 57.50 46.18 103.68 1,555.19 15.25
65.82 65.82 57.50 46.84 104.34 104.34 13.98
65.82 427.83 57.50 46.84 104.34 678.21 13.98
65.19 1,176.68 57.50 46.18 103.68 1,871.41 8.90
65.82 65.82 57.50 46.84 104.34 104.34 15.25
65.82 427.83 57.50 46.84 104.34 678.21 13.98
65.19 2,170.83 57.50 46.18 103.68 3,452.51 8.90
65.82 65.82 57.50 46.84 104.34 104.34 11.44
65.82 427.83 57.50 46.84 104.34 678.21 11.44
65.82 592.38 57.50 46.84 104.34 939.06 11.44
65.19 3,637.60 11.50 46.18 57.68 3,218.49 8.90
65.82 65.82 57.50 46.84 104.34 104.34 8.90
65.82 427.83 57.50 46.84 104.34 678.21 8.90
65.19 2,020.89 57.50 46.18 103.68 3,214.05 15.25
65.82 65.82 57.50 46.84 104.34 104.34 15.25
65.82 579.22 57.50 46.84 104.34 918.20 15.25
65.82 1,346.02 57.50 46.84 104.34 2,133.76 25.99
65.82 427.83 57.50 46.84 104.34 678.21 15.25
65.82 592.38 57.50 46.84 104.34 939.06 15.25
65.19 3,803.84 11.50 46.18 57.68 3,365.57 15.25
50.83 18,903.68 11.50 31.10 42.60 15,843.31 8.90
58.88 20,546.18 11.50 39.55 51.05 17,815.12 8.90
38.21 546.40 57.50 17.85 75.35 1,077.51 6.36
41,720.49 8.50% 62,150.86
3,678.22 7,356.44 575.00 3,877.50 4,452.50 8,905.00 630.47
978.58 10,764.38 575.00 907.90 1,482.90 16,311.86 381.33
878.58 22,843.08 575.00 797.90 1,372.90 35,695.30 381.33
756.59 756.59 575.00 663.71 1,238.71 1,238.71 282.19
70,960.53 14.45% 69,364.62
129.70 9,079.00 20.70 111.05 131.75 9,222.15 63.56
128.36 29,779.52 20.70 107.49 128.19 29,740.54 50.84
 207.95 3,327.20 20.70 195.04 215.74 3,451.86 61.01
76.51 4,284.56 20.70 50.46 71.16 3,984.79 48.30
128.05 1,408.55 20.70 107.15 127.85 1,406.36 57.20
335.97 10,079.10 20.70 302.15 322.85 9,685.44 139.82
250.05 13,002.60 20.70 207.64 228.34 11,873.47 66.10
4,566.18 0.93% 7,180.93
24.75 2,277.00 39.10 10.37 49.47 4,551.52 19.07
43.86 833.34 39.10 37.00 76.10 1,445.98 25.42
645.88 1,291.76 39.10 373.38 412.48 824.97 38.13
20.51 164.08 39.10 5.71 44.81 358.47 15.25
7,879.80 1.60% 14,370.00
787.98 7,879.80 437.00 1,000.00 1,437.00 14,370.00 788.09
16,274.90 18,343.34
2,088.84 0.43% 3,880.28
10.62 1,189.44 20.70 0.94 21.64 2,423.12 5.08
14.99 899.40 20.70 3.59 24.29 1,457.16 5.08
3,821.40 0.78% 7,997.40
16.56 1,987.20 11.50 16.56 28.06 3,367.20 2.54
2.30 358.80 11.50 4.30 15.80 2,464.80 2.54
24.59 1,475.40 11.50 24.59 36.09 2,165.40 3.18
1,556.36 0.32% 2,130.50
778.18 1,556.36 575.00 490.25 1,065.25 2,130.50 2.54
8,808.30 1.79% 4,335.16
469.27 938.54 80.50 90.00 170.50 341.00 1,105.87
3,934.88 7,869.76 483.00 1,514.08 1,997.08 3,994.16 991.47
14,357.42 2.92% 16,801.36
594.50 7,134.00 276.00 596.45 872.45 10,469.40 610.13
61.77 741.24 115.00 115.00 1,380.00 139.82
87.25 1,047.00 69.00 90.00 159.00 1,908.00 279.64
2,717.59 5,435.18 437.00 1,084.98 1,521.98 3,043.96 1,220.27

491,083.91 100.00% 487,051.41

99%
ANDOLATINA + SICE OFERTA VENTA

Precio S/. Parcial Precio S/. PV Diferencia CD- % Peso

MAT PV

108,508.49
34.48 117.10 38,410.23 73.58 20.55
39.26 121.88 6,825.38 78.36 20.32
461.81 614.34 18,430.31 500.91 37.51
671.69 862.36 44,842.56 710.79 37.51
51,294.58 0.00 0.00
61.77 140.58 44,985.29 100.87 37.51
75.11 157.73 6,309.29 114.21 19.49
21,459.15 0.00 0.00
51.46 135.35 13,670.75 90.56 35.06
56.30 138.92 5,001.24 95.40 34.83
57.19 143.63 861.78 96.29 34.79
53.63 137.53 1,925.38 92.73 34.96
23,191.85 0.00 0.00
134.90 209.90 11,964.28 174.00 5.55
18.36 100.98 302.95 57.46 19.55
10.35 94.24 659.70 49.45 34.22
18.76 107.74 5,279.16 57.86 9.77
70.73 172.42 517.26 109.83 34.22
18.47 113.80 341.41 57.57 19.55
40.37 122.99 2,951.82 79.47 -9.81
94.83 176.18 352.36 133.93 -9.81
82.12 163.47 490.41 121.22 -9.81
29.48 110.83 332.49 68.58 11.97
1,379.76 0.00 0.00
61.77 149.48 896.86 100.87 37.51
148.66 241.45 482.90 187.76 4.68
563,650.36 0.00 0.00
504,491.78 0.00 0.00
203.89 216.60 2,166.00 261.39 -46.00
46.84 178.02 18,371.60 58.34 7.48
46.18 175.20 17,782.50 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
46.84 55.10 358.17 104.34 -38.52
46.18 143.61 11,007.69 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
46.84 55.10 358.17 104.34 -38.52
46.18 104.90 4,846.58 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
46.84 55.10 358.17 104.34 -38.52
46.18 120.28 7,012.61 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
 46.84 55.10 358.17 104.34 -38.52
46.18 107.45 5,178.93 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
46.84 55.10 358.17 104.34 -38.52
46.18 100.20 4,258.56 57.68 7.51
46.84 48.11 48.11 104.34 -38.52
46.84 55.10 358.17 104.34 -38.52
46.18 152.32 12,718.47 57.68 7.51
31.10 498.24 183,101.41 42.60 8.23
39.55 564.22 232,886.71 51.05 7.83
135.52 148.23 1,482.35 193.02 -42.74
17.85 49.63 1,240.70 75.35 -37.14
0.00 59,158.58 0.00 0.00
203.89 222.96 9,364.14 215.39 0.00
46.18 61.43 921.49 103.68 -38.49
46.84 60.82 60.82 104.34 -38.52
46.84 60.82 395.35 104.34 -38.52
46.18 55.08 994.14 103.68 -38.49
46.84 62.09 62.09 104.34 -38.52
46.84 60.82 395.35 104.34 -38.52
46.18 55.08 1,834.06 103.68 -38.49
46.84 58.28 58.28 104.34 -38.52
46.84 58.28 378.82 104.34 -38.52
46.84 58.28 524.52 104.34 -38.52
46.18 55.08 3,073.29 57.68 7.51
46.84 55.74 55.74 104.34 -38.52
46.84 55.74 362.30 104.34 -38.52
46.18 61.43 1,904.40 103.68 -38.49
46.84 62.09 62.09 104.34 -38.52
46.84 62.09 546.43 104.34 -38.52
46.84 72.83 1,489.47 104.34 -38.52
46.84 62.09 403.61 104.34 -38.52
46.84 62.09 558.84 104.34 -38.52
46.18 61.43 3,584.58 57.68 7.51
31.10 40.00 14,875.55 42.60 8.23
39.55 48.45 16,907.08 51.05 7.83
17.85 24.21 346.14 75.35 -37.14
54,803.35 0.00 0.00
3,877.50 4,507.97 9,015.94 4,452.50 -774.28
907.90 1,289.23 14,181.53 1,482.90 -504.32
797.90 1,179.23 30,659.98 1,372.90 -494.32
663.71 945.89 945.89 1,238.71 -482.12
87,884.65 0.00 0.00
111.05 174.60 12,222.05 131.75 -2.05
107.49 158.34 36,734.08 128.19 0.17
 195.04 256.05 4,096.87 215.74 -7.79
50.46 98.76 5,530.52 71.16 5.35
107.15 164.35 1,807.86 127.85 0.20
302.15 441.97 13,259.11 322.85 13.12
207.64 273.73 14,234.16 228.34 21.71
4,885.29 0.00 0.00
10.37 29.44 2,708.45 49.47 -24.72
37.00 62.43 1,186.10 76.10 -32.24
373.38 411.52 823.03 412.48 233.40
5.71 20.96 167.70 44.81 -24.30
17,880.90 0.00 0.00
1,000.00 1,788.09 17,880.90 1,437.00 -649.02
14,608.54 0.00 0.00
1,194.41 0.00 0.00
0.94 6.02 674.18 21.64 -11.02
3.59 8.67 520.23 24.29 -9.30
5,025.72 0.00 0.00
16.56 19.10 2,292.27 28.06 -11.50
4.30 6.84 1,067.39 15.80 -13.50
24.59 27.77 1,666.07 36.09 -11.50
985.58 0.00 0.00
490.25 492.79 985.58 1,065.25 -287.07
7,402.83 0.00 0.00
90.00 1,195.87 2,391.74 170.50 298.77
1,514.08 2,505.55 5,011.10 1,997.08 1,937.80
25,203.12 0.00 0.00
596.45 1,206.58 14,479.01 872.45 -277.95
139.82 1,677.87 115.00 -53.23
90.00 369.64 4,435.74 159.00 -71.75
1,084.98 2,305.25 4,610.50 1,521.98 1,195.61
0.00 0.00
974,750.04
Item Descripción Und. Metrado Precio (S/.)

23 SISTEMA DE DESAGUE
23.01 SALIDAS DE DESAGUE
23.01.01 SALIDAS DE PVC SAL PARA DESAGUE DE 2" pto 64.00
23.01.02 SALIDAS DE PVC SAL PARA DESAGUE DE 4" pto 38.00
23.01.03 SALIDAS PARA VENTILACION PVC SAL DE 4" pto 10.00
23.01.04 SALIDAS PARA VENTILACION PVC SAL DE 2" pto 13.00
23.02 REDES DE DERIVACION Y COLECTORAS
23.02.01 EXCAVACION DE ZANJA MANUAL H=0.80M A=0.60M m 30.27
23.02.02 EXCAVACION DE ZANJA MANUAL H=0.65M A=0.40M m 323.20
23.02.03 REFINE Y NIVELACION EN TERRENO NORMAL m 353.47
23.02.04 CAMA DE ARENA PARA APOYO DE TUBERIA m 353.47
23.02.05 RELLENO COMPACTADO DE ZANJA CON MATERIAL PROPIO m 353.47
23.02.06 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 112.90
23.02.07 TUBERIA PVC-SAL 2" m 167.38
23.02.08 TUBERIA PVC-SAL 4" m 175.96
23.02.09 TUBERIA PVC-SAL 6" m 254.24
23.03 ACCESORIOS DE REDES
23.03.01 YEE PVC SAP 2" u 32.00
23.03.02 YEE PVC SAP 4" x 2" u 26.00
23.03.03 YEE PVC SAP 4" u 41.00
23.03.04 TEE PVC SAP 2" u 11.00
23.03.05 TEE PVC SAP 4" u 20.00
23.03.06 CODO PVC SAL 2"X 45º u 19.00
23.03.07 CODO PVC SAL 4"X 45º u 20.00
23.03.08 CODO PVC SAL 4"X90º u 47.00
23.03.09 CODO PVC SAL 2"X 90º u 127.00
23.03.10 REDUCCION PVC-SAL 4" A 2" u 4.00
23.03.11 TRAMPA "P" DE PVC SAL PARA DESAGUE DE 2" u 62.00
23.03.12 SUMINISTRO Y COLOCACION REGISTRO DE BRONCE 4" u 17.00
23.03.13 SUMINISTRO Y COLOCACION REGISTRO DE BRONCE 2" u 8.00
23.03.14 SOMBRERO DE VENTILACION DE 4" u 10.00
23.03.15 SOMBRERO DE VENTILACION DE 2" u 11.00
23.03.16 INSTALACION DE ACCESORIOS DE PVC SAL u 430.00
23.03.17 INSTALACION DE ACCESORIOS DE BRONCE u 24.00
23.04 CAMARAS DE INSPECCION
23.04.01 SUMINISTRO E INSTALACION DE REJILLA MOVIBLE PARA SUMIDERO u 11.00
23.04.02 CAJA DE REGISTRO DE DESAGUE 12" X 24", CON TAPA DE CONCRETpza 25.00
23.05 VARIOS
23.05.01 EMPALME A LA RED EXISTENTE DE DESAGUE u 4.00
24 SISTEMA DE AGUA FRIA Y CONTRA INCENDIO
24.01 SALIDAS DE AGUA FRIA
24.01.01 SALIDA DE AGUA FRIA - PVC-SAP 1/2" pto 110.00
24.02 REDES DE DISTRIBUCION Y ALIMENTACION
24.02.01 TUBERIA PVC CLASE 10 - 1/2" m 159.87
24.02.02 TUBERIA PVC CLASE 10 - 3/4" m 185.70
24.02.03 TUBERIA PVC CLASE 10 - 1" m 316.94
24.02.04 TUBERIA PVC CLASE 10 - 2" m 135.45
24.02.05 CODO PVC SAP 1/2"X 90º u 177.00
24.02.06 CODO PVC SAP 3/4"X 90º u 96.00
24.02.07 CODO PVC SAP 1"X 90º u 12.00
24.02.08 CODO PVC SAP 2"X 90º u 7.00
24.02.09 TEE PVC -SAP 1/2" u 75.00
24.02.10 TEE PVC -SAP 3/4" u 20.00
24.02.11 TEE PVC-SAP 1" u 14.00
24.02.12 TEE PVC-SAP 2" u 2.00
24.02.13 REDUCCION PVC -SAP 3/4"A 1/2" u 27.00
24.02.14 REDUCCION PVC -SAP 1"A 3/4" u 14.00
24.02.15 REDUCCION PVC -SAP 2" A 1 1/2" u 3.00
24.02.16 UNION UNIVERSAL PVC 1/2" u 4.00
24.02.17 UNION UNIVERSAL PVC 3/4" u 58.00
24.02.18 VALVULA DE COMPUERTA DE BRONCE 3/4" pza 31.00
24.02.19 VALVULA DE COMPUERTA DE BRONCE 2" pza 8.00
24.02.20 VALVULA DE CHECK DE BRONCE Ø 2" u 2.00
24.02.21 TUBERIA FIERRO GALVANIZADO 3/4" m 21.00
24.02.22 TUBERIA FIERRO GALVANIZADO 1" m 25.70
24.02.23 TUBERIA FIERRO GALVANIZADO 2" m 25.70
24.02.24 TUBERIA FIERRO GALVANIZADO 2 1/2" m 3.00
24.02.25 CODO FºGº DE 90 DE 3/4" u 20.00
24.02.26 CODO FºGº DE 90 DE 1" u 8.00
24.02.27 CODO FºGº DE 90 DE 2" u 4.00
24.02.28 CODO FºGº DE 90 DE 2 1/2" u 4.00
24.02.29 TEE DE FºGº DE 90 DE 3/4" u 6.00
24.02.30 TEE DE FºGº DE 90 DE 1" u 2.00
24.02.31 TEE DE FºGº DE 90 DE 2 1/2" u 2.00
24.02.32 TAPON DE FºGº DE 3/4" CERRADO u 6.00
24.02.33 ROMPEAGUAS DE FºGº DE 3/4" u 2.00
24.02.34 ROMPEAGUAS DE FºGº DE 1" u 4.00
24.02.35 ROMPEAGUAS DE FºGº DE 2" u 2.00
24.02.36 ROMPEAGUAS DE FºGº DE 2 1/2" u 6.00
24.02.37 ABRAZADERAS DE FºGº DE 3/4" u 6.00
24.02.38 ABRAZADERAS DE FºGº DE 1" u 12.00
24.02.39 ABRAZADERAS DE FºGº DE 2 1/2" u 12.00
24.02.40 CANASTILLA DE BRONCE DE 1" u 4.00
24.02.41 CANASTILLA DE SUCCION DE BRONCE DE 1" u 4.00
24.02.42 ROMPE AGUA u 4.00
24.02.43 EMBUDO PARA BRECHA DE AIRE DE 4" A 2" u 4.00
24.02.44 RUPTOR DE AIRE 1" DE FºGº u 4.00
24.02.45 SOMBRERO DE VENTILACION DE 2" u 2.00
24.02.46 VALVULA CHECK DE BRONCE DE D= 3/4" u 2.00
24.02.47 VALVULA CHECK DE BRONCE DE D= 1" u 2.00
24.02.48 VALVULA COMPUERTA 3/4" INC. UNION ROSACADO DE FºGº u 2.00
24.02.49 VALVULA COMPUERTA 1" INC. UNION ROSCADO DE FºGº u 6.00
24.02.50 VALVULA COMPUERTA 2 1/2" INC. UNION ROSCADO DE F°G° u 4.00
24.02.51 VENTILACION CON TUBERIA DE ACERO SEGUN DISEÑO DE 2" u 2.00
24.02.52 INSTALACION DE ACCESORIOS DE PVC SAL u 333.00
24.02.53 INSTALACION DE ACCESORIOS DE BRONCE u 31.00
24.02.54 SUMINIST./ INSTALAC./ MURETE GRIFO DE RIEGO JARDIN Ø 3/4" u 8.00
24.02.55 SUMINIST./ INSTALAC. DE VALVULA CONTROLADORA DE NIVEL u 4.00
24.02.56 SUMINIST./ INSTALAC. DE VALVULA FLOTADORA 2" u 4.00
24.02.57 EMPALME A LA RED EXISTENTE DE AGUA u 2.00
24.02.58 CAJA DE VALVULAS (BYPASS u 4.00
24.02.59 CAJA DE MADERA PARA VALVULA u 31.00
 PRESUPUESTO BASE ANDOLATINA + SICE JQR SAC + SICE
% Precio S/. Parcial
Parcial (S/.) Precio (S/.) CD Parcial (S/.) MO MAT MO MAT

63,886.19
7,103.60
44.83 2,869.12 42.29 20.39 62.68 4,011.39 39.10 20.39
55.59 2,112.42 47.36 18.93 66.29 2,519.12 39.10 18.93
108.44 1,084.40 59.20 35.12 94.32 943.23 31.05 35.12
79.82 1,037.66 55.82 8.64 64.46 837.98 31.05 8.64
40,362.05 0.00 0.00
16.90 511.56 35.52 35.52 1,075.25 20.70
13.52 4,369.66 30.45 30.45 9,840.60 20.70
4.50 1,590.62 25.37 25.37 8,968.53 20.70
7.20 2,544.98 20.30 2.70 23.00 8,129.20 20.70 2.70
17.19 6,076.15 18.61 18.61 6,576.92 20.70
35.32 3,987.63 27.06 27.06 3,055.56 20.70
24.77 4,146.00 11.84 4.22 16.06 2,688.23 11.50 4.22
28.78 5,064.13 11.84 8.23 20.07 3,531.63 11.50 8.23
47.48 12,071.32 23.68 26.93 50.61 12,867.42 11.50 26.93
9,378.50 0.00 0.00
4.05 129.60 6.77 3.50 10.27 328.51 20.70 3.50
7.35 191.10 6.77 6.50 13.27 344.92 20.70 6.50
7.88 323.08 10.15 7.18 17.33 710.49 20.70 7.18
3.96 43.56 6.77 3.00 9.77 107.43 20.70 3.00
7.69 153.80 6.77 7.30 14.07 281.32 20.70 7.30
2.52 47.88 5.07 1.80 6.87 130.62 20.70 1.80
5.49 109.80 6.77 5.50 12.27 245.32 20.70 5.50
4.45 209.15 6.77 5.50 12.27 576.51 20.70 5.50
1.27 161.29 6.77 1.50 8.27 1,049.79 20.70 1.50
4.47 17.88 6.77 4.00 10.77 43.06 20.70 4.00
6.94 430.28 8.46 6.20 14.66 908.77 20.70 6.20
95.66 1,626.22 42.29 76.12 118.41 2,012.94 20.70 76.12
32.10 256.80 42.29 12.56 54.85 438.78 20.70 12.56
7.97 79.70 11.84 8.00 19.84 198.41 20.70 8.00
5.00 55.00 11.84 4.70 16.54 181.95 20.70 4.70
11.96 5,142.80 25.37 0.25 25.62 11,017.82 20.70 0.25
16.69 400.56 21.99 0.25 22.24 533.75 20.70 0.25
6,611.28 0.00 0.00
60.98 670.78 20.30 50.02 70.32 773.50 39.10 50.02
237.62 5,940.50 93.03 88.14 181.17 4,529.34 253.00 88.14
430.76 0.00 0.00
107.69 430.76 93.03 24.67 117.70 470.81 138.00 24.67
36,315.82 0.00 0.00
4,268.00 0.00 0.00
38.80 4,268.00 43.98 14.36 58.34 6,417.35 43.70 14.36
 32,047.82 0.00 0.00
4.97 794.55 5.07 3.02 8.09 1,294.08 18.40 3.02
5.47 1,015.78 5.07 3.52 8.59 1,596.01 18.40 3.52
6.69 2,120.33 5.07 4.74 9.81 3,110.63 18.40 4.74
13.51 1,829.93 8.46 10.58 19.04 2,578.64 18.40 10.58
1.02 180.54 5.07 1.00 6.07 1,075.20 18.40 1.00
1.78 170.88 5.07 1.80 6.87 659.96 18.40 1.80
2.12 25.44 5.07 3.00 8.07 96.89 18.40 3.00
1.53 10.71 5.07 11.80 16.87 118.12 18.40 11.80
1.10 82.50 5.07 1.30 6.37 478.09 18.40 1.30
1.70 34.00 5.07 2.80 7.87 157.49 18.40 2.80
2.97 41.58 5.07 4.00 9.07 127.04 18.40 4.00
10.08 20.16 8.46 14.90 23.36 46.72 18.40 14.90
0.85 22.95 5.07 1.00 6.07 164.01 43.70 1.00
1.44 20.16 5.07 2.20 7.27 101.84 43.70 2.20
1.27 3.81 6.77 8.00 14.77 44.30 43.70 8.00
2.71 10.84 5.07 1.90 6.97 27.90 43.70 1.90
4.40 255.20 5.07 4.10 9.17 532.12 43.70 4.10
40.68 1,261.08 33.83 32.90 66.73 2,068.64 138.00 32.90
83.53 668.24 42.29 100.00 142.29 1,138.30 138.00 100.00
160.68 321.36 42.29 119.90 162.19 324.38 138.00 119.90
21.13 443.73 6.77 17.15 23.92 502.24 20.70 17.15
24.56 631.19 6.77 20.58 27.35 702.79 20.70 20.58
30.64 787.45 10.15 26.66 36.81 945.99 20.70 26.66
39.99 119.97 10.15 36.01 46.16 138.48 20.70 36.01
6.33 126.60 5.07 2.70 7.77 155.49 20.70 2.70
5.14 41.12 5.07 4.10 9.17 73.40 20.70 4.10
15.91 63.64 5.07 12.20 17.27 69.10 20.70 12.20
13.48 53.92 5.07 13.10 18.17 72.70 20.70 13.10
7.86 47.16 5.07 5.90 10.97 65.85 20.70 5.90
7.94 15.88 5.07 6.00 11.07 22.15 20.70 6.00
22.28 44.56 5.07 17.80 22.87 45.75 20.70 17.80
5.40 32.40 5.07 3.70 8.77 52.65 20.70 3.70
35.91 71.82 5.07 8.19 13.26 26.53 86.25 8.19
182.38 729.52 5.07 180.00 185.07 740.30 86.25 180.00
252.38 504.76 11.84 250.00 261.84 523.68 86.25 250.00
282.38 1,694.28 11.84 280.00 291.84 1,751.04 86.25 280.00
21.63 129.78 5.07 19.25 24.32 145.95 20.70 19.25
27.73 332.76 5.07 25.35 30.42 365.09 20.70 25.35
36.90 442.80 5.07 34.52 39.59 475.13 20.70 34.52
125.35 501.40 67.66 112.90 180.56 722.24 20.70 112.90
150.35 601.40 67.66 150.35 218.01 872.04 20.70 150.35
35.91 143.64 6.77 8.19 14.96 59.82 86.25 8.19
220.15 880.60 6.77 220.15 226.92 907.66 20.70 220.15
325.25 1,301.00 6.77 325.25 332.02 1,328.06 20.70 325.25
 82.36 164.72 6.77 82.36 89.13 178.25 20.70 82.36
97.58 195.16 37.21 47.76 84.97 169.95 138.00 47.76
123.26 246.52 37.21 73.44 110.65 221.31 138.00 73.44
55.88 111.76 37.21 32.90 70.11 140.23 138.00 32.90
77.74 466.44 37.21 77.74 114.95 689.72 138.00 77.74
88.54 354.16 47.36 88.54 135.90 543.61 138.00 88.54
83.01 166.02 752.73 73.32 826.05 1,652.09 43.70 73.32
13.57 4,518.81 25.37 1.88 27.25 9,075.19 43.70 1.88
22.18 687.58 33.83 0.25 34.08 1,056.49 43.70 0.25
145.03 1,160.24 422.88 47.28 470.16 3,761.28 92.00 47.28
401.55 1,606.20 202.98 352.68 555.66 2,222.65 43.70 352.68
324.72 1,298.88 202.98 275.85 478.83 1,915.33 43.70 275.85
96.04 192.08 1,099.49 21.30 1,120.79 2,241.58 437.00 21.30
104.32 417.28 811.93 44.53 856.46 3,425.84 13.80 44.53
59.05 1,830.55 93.03 20.00 113.03 3,504.04 138.00 20.00

100,202.01 153,648.58
JQR SAC + SICE OFERTA VENTA
Precio S/. Parcial Precio S/. PV Diferencia CD- % Peso Proovedores Diferencia Parcial
PV - P.Base

59.49 3807.36 39.10 5.73

58.03 2205.14 39.10 16.49
66.17 661.7 31.05 77.39
39.69 515.97 31.05 48.77
0.00 0 0.00 0.00
20.70 626.589 20.70 -3.80
20.70 6690.24 20.70 -7.18
20.70 7316.829 20.70 -16.20
23.40 8271.198 20.70 -13.50
20.70 7316.829 20.70 -3.51
20.70 2337.03 20.70 14.62
15.72 2631.2136 11.50 13.27
19.73 3471.6908 11.50 17.28
38.43 9770.4432 11.50 35.98
0.00 0 0.00 0.00
24.20 774.4 20.70 -16.65
27.20 707.2 20.70 -13.35
27.88 1143.08 20.70 -12.82
23.70 260.7 20.70 -16.74
28.00 560 20.70 -13.01
22.50 427.5 20.70 -18.18
26.20 524 20.70 -15.21
26.20 1231.4 20.70 -16.25
22.20 2819.4 20.70 -19.43
24.70 98.8 20.70 -16.23
26.90 1667.8 20.70 -13.76
96.82 1645.94 20.70 74.96
33.26 266.08 20.70 11.40
28.70 287 20.70 -12.73
25.40 279.4 20.70 -15.70
20.95 9008.5 20.70 -8.74
20.95 502.8 20.70 -4.01
0.00 0 0.00 0.00
89.12 980.32 39.10 21.88
341.14 8528.5 253.00 -15.38
0.00 0 0.00 0.00
162.67 650.68 138.00 -30.31
0.00 0 0.00 0.00
0.00 0 0.00 0.00
58.06 6386.6 43.70 -4.90
 0.00 0 0.00 0.00
21.42 3424.4154 18.40 -13.43
21.92 4070.544 18.40 -12.93
23.14 7333.9916 18.40 -11.71
28.98 3925.341 18.40 -4.89
19.40 3433.8 18.40 -17.38
20.20 1939.2 18.40 -16.62
21.40 256.8 18.40 -16.28
30.20 211.4 18.40 -16.87
19.70 1477.5 18.40 -17.30
21.20 424 18.40 -16.70
22.40 313.6 18.40 -15.43
33.30 66.6 18.40 -8.32
44.70 1206.9 43.70 -42.85
45.90 642.6 43.70 -42.26
51.70 155.1 43.70 -42.43
45.60 182.4 43.70 -40.99
47.80 2772.4 43.70 -39.30
170.90 5297.9 138.00 -97.32
238.00 1904 138.00 -54.47
257.90 515.8 138.00 22.68
37.85 794.85 20.70 0.43
41.28 1060.896 20.70 3.86
47.36 1217.152 20.70 9.94
56.71 170.13 20.70 19.29
23.40 468 20.70 -14.37
24.80 198.4 20.70 -15.56
32.90 131.6 20.70 -4.79
33.80 135.2 20.70 -7.22
26.60 159.6 20.70 -12.84
26.70 53.4 20.70 -12.76
38.50 77 20.70 1.58
24.40 146.4 20.70 -15.30
94.44 188.88 86.25 -50.34
266.25 1065 86.25 96.13
336.25 672.5 86.25 166.13
366.25 2197.5 86.25 196.13
39.95 239.7 20.70 0.93
46.05 552.6 20.70 7.03
55.22 662.64 20.70 16.20
133.60 534.4 20.70 104.65
171.05 684.2 20.70 129.65
94.44 377.76 86.25 -50.34
240.85 963.4 20.70 199.45
345.95 1383.8 20.70 304.55
103.06 206.12 20.70 61.66
185.76 371.52 138.00 -40.42
211.44 422.88 138.00 -14.74
170.90 341.8 138.00 -82.12
215.74 1294.44 138.00 -60.26
226.54 906.16 138.00 -49.46
117.02 234.04 43.70 39.31
45.58 15178.14 43.70 -30.13
43.95 1362.45 43.70 -21.52
139.28 1114.24 92.00 53.03
396.38 1585.52 43.70 357.85
319.55 1278.2 43.70 281.02
458.30 916.6 437.00 -340.96
58.33 233.32 13.80 90.52
158.00 4898 138.00 -78.95

178,405.06
 Parci
Precio
Item Descripción Und. Metrado al
(S/.)
(S/.)
01 OBRAS PROVISIONALES
01.01 CONSTRUCCIONES PROVISIONALES PARA OFICINA, ALMACEN, CASETA DE GUARDI m2
01.02 SERVICIOS HIGIENICOS mes
01.03 CERCO PROVISIONAL DE ESTERAS DURANTE LA OBRA m
01.04 CARTEL DE IDENTIFICACION DE LA OBRA DE 4.80 x 3.60m u
01.05 MOVILIZACION Y DESMOVILIZACION DE EQUIPO glb
02 OBRAS PRELIMINARES
02.01 LIMPIEZA MANUAL DE TERRENO m2
02.02 TRAZO Y REPLANTEO m2
03 DEMOLICIONES Y DESMONTAJES
03.01 DESMONTAJES
03.01.01 DESMONTAJE DE PUERTA METALICA u
03.01.02 DESMONTAJE DE VENTANAS METALICAS u
03.01.03 DESMONTAJE DE PORTON PRINCIPAL u
03.01.04 DESMONTAJE DE TIJERALES DE METAL u
03.01.05 DESMONTAJE DE TECHOS DE ETERNIT m2
03.01.06 DESMONTAJE DE APARATOS SANITARIOS u
03.02 DEMOLICIONES
03.02.01 DEMOLICION DE INFRAESTRUCTURA DAÑADA POR EL SISMO m2
03.02.02 DEMOLICION DE LOSA DE CONCRETO (PATIO Y VEREDAS INTERIORES) m2
03.02.03 DEMOLICION DE ALBAÑILERIA Y ELEMENTOS DE CONCRETO ARMADO EN CERCO m2
03.02.04 DEMOLICION DE PROCENIO m2
03.02.05 DEMOLICION DE LOSA MULTIDEPORTIVA EXISTENTE m2
04 MOVIMIENTO DE TIERRAS
04.01 EXCAVACIONES
04.01.01 EXCAVACION MANUAL PARA ZAPATAS H=1.40m, TERRENO NORMAL m3 2,005.68
04.01.02 ENTIBADO DE ZANJAS DE ZAPATAS m2 3,121.41
04.01.03 EXCAVACION MANUAL DE ZANJAS H=1.40m TERRENO NORMAL m3 958.37
04.01.04 CORTE SUPERFICIAL MANUAL e=0.20m m2 67.45
04.01.05 EXCAVACION DE ZANJAS PARA CISTERNA h>=2 m. m3 93.70
04.02 CORTES
04.02.01 CORTE DE TERRENO C/EQUIPO T.N. m3 915.88
04.03 RELLENOS
04.03.01 RELLENO COMPACTADO CON MATERIAL PROPIO m3 1,080.83
04.04 NIVELACION DE TERRENOS
04.04.01 ESCARIFICADO-NIVELACION INTERIOR Y COMPACTACION CON EQUIPO m2 4,398.25
04.04.02 AFIRMADO DE 8" EN INTERIORES, LOSAS Y VEREDAS m2 2,528.91
04.04.03 AFIRMADO DE 6" EN INTERIOR, PATIOS Y VEREDAS, COMPACTADO m2 5,235.30
04.04.04 BASE COMPACTADA DE H= 0.10m, CON EQUIPO m2 5,235.30
04.05 ELIMINACION DE MATERIAL EXCEDENTE
04.05.01 ACARREO INTERNO MATERIAL PROCEDENTE EXCAVACIONES m3 4,047.90
04.05.02 ACARREO INTERNO MATERIAL PROCEDENTE DE DEMOLICIONES m3 1,780.69
04.05.03 ELIMINACION DE MATERIAL EXCEDENTE ACUMULADO ACARREADO C/MAQUINARI m3 5,712.67
05 CONCRETO SIMPLE
05.01 SOLADOS
05.01.01 CONCRETO PARA SOLADOS C:H, 1:10 m3 253.67
05.02 FALSO CIMIENTO
05.02.01 FALSO CIMIENTO: MEZCLA 1:12 + 35% P.G. m3 96.21
05.03 CIMIENTOS CORRIDOS
05.03.01 CIMIENTOS CORRIDOS MEZCLA 1:10 CEMENTO-HORMIGON 30% PIEDRA m3 602.43
05.04 SOBRECIMIENTO
05.04.01 SOBRECIMIENTO, CONCRETO f'c=175 kg/cm2 m3 40.45
05.04.02 SOBRECIMIENTO, ENCOFRADO Y DESENCOFRADO m2 440.31
05.05 SARDINEL
05.05.01 SARDINELES, CONCRETO F'C=175 KG/CM2. INCLUYE ACABADO m 924.70
05.05.02 SARDINELES, ENCOFRADO Y DESENCOFRADO m2 436.24
05.06 FALSOPISO
05.06.01 FALSO PISO MEZCLA 1:8 e = 4" m2 1,549.15
05.06.02 ENSANCHE EN FALSO PISO P/TABIQUERIA m3 3.35
05.06.03 ENCOFRADO Y DESENCOFRADO DE FALSO PISO EN PROSCENIO m2 27.36
05.07 LOSA DE CONCRETO MULTIFUNCIONAL
05.07.01 LOSA DE CONCRETO f'c=175 kg/cm2 INCLUYE ENCOFRADO E=0.15 m m2 3,930.35
06 CONCRETO ARMADO
06.01 ZAPATAS
06.01.01 ZAPATAS, CONCRETO f 'c=210 kg/cm2 m3 651.60 5.00
06.01.02 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 19,590.28
06.02 VIGAS DE CIMENTACION
06.02.01 VIGAS DE CIMENTACION, CONCRETO f 'c=210 kg/cm2 m3 201.19
06.02.02 VIGAS DE CIMENTACION, ENCOFRADO Y DESENCOFRADO m2 1,440.14
06.02.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 22,807.72
06.03 PLATEA DE CIMENTACION
06.03.01 PLATEA DE CIMENTACION, CONCRETO f 'c=210 kg/cm2 m3 16.00
06.03.02 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 862.22
06.04 PLACAS
06.04.01 PLACAS, CONCRETO f 'c=280 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 123.70
06.04.02 PLACAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 1,050.92
06.04.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 23,187.62
06.05 COLUMNAS
06.05.01 COLUMNAS, CONCRETO f 'c=280 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 207.07
06.05.02 COLUMNAS, CONCRETO f 'c=210 kg/cm2 m3 258.57
06.05.03 COLUMNAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 1,654.32
06.05.04 COLUMNAS, ENCOFRADO Y DESENCOFRADO m2 3,255.84
06.05.05 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 90,684.17
06.06 VIGAS
06.06.01 VIGAS, CONCRETO f 'c=210 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVISTA) m3 381.33
06.06.02 VIGAS, CONCRETO f 'c=210 kg/cm2 m3 158.35
06.06.03 VIGAS, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 2,620.95
06.06.04 VIGAS, ENCOFRADO Y DESENCOFRADO m2 1,532.03
06.06.05 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 79,236.39
06.07 LOSAS ALIGERADAS
06.07.01 LOSA ALIGERADA, CONCRETO f 'c=210 kg/cm2 m3 315.23
06.07.02 LOSA ALIGERADA, ENCOFRADO Y DESENCOFRADO m2 3,521.02
06.07.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 19,895.62
06.07.04 LOSA ALIGERADA, LADRILLO HUECO DE ARCILLA 0.30*0.30*0.15 u 30,010.37
06.08 LOSA MACIZA
06.08.01 LOSA MACIZA, CONCRETO f 'c=210 kg/cm2 m3 7.57
06.08.02 LOSA MACIZA, ENCOFRADO Y DESENCOFRADO m2 51.54
06.08.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 960.46
06.09 ESCALERAS
06.09.01 ESCALERAS, CONCRETO f 'c=210 kg/cm2 m3 57.16
06.09.02 ESCALERAS, ENCOFRADO Y DESENCOFRADO m2 271.75
06.09.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 2,183.92
06.10 TANQUE CISTERNA
06.10.01 TANQUE CISTERNA, CONCRETO f 'c=280 kg/cm2 m3 12.00
06.10.02 TANQUE CISTERNA, ENCOFRADO Y DESENCOFRADO m2 60.00
06.10.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 511.73
06.11 TANQUE ELEVADO
06.11.01 TANQUE ELEVADO, CONCRETO f 'c=280 kg/cm2 m3 11.15
06.11.02 TANQUE ELEVADO, ENCOFRADO Y DESENCOFRADO m2 101.02
06.11.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,168.96
06.12 SOBRECIMIENTO ARMADO
06.12.01 SOBRECIMIENTO ARMADO, CONCRETO f 'c=210 kg/cm2 m3 86.66
06.12.02 SOBRECIMIENTO ARMADO, ENCOFRADO Y DESENCOFRADO m2 1,189.02
06.12.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 6,094.19
06.13 ASTA DE BANDERA
06.13.01 ASTA DE BANDERA, CONCRETO f 'c=175 kg/cm2 C/ADITIVO PLASTIFICANTE (CARAVIm3 1.06
06.13.02 ASTA DE BANDERA, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 11.20
06.13.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 22.06
06.14 SARDINEL SUMERGIDO Y PERALTADO
06.14.01 SARDINEL PERALTADO, CONCRETO f 'c=175 kg/cm2 C/ADITIVO PLASTIFICANTE (CAm3 12.56
06.14.02 SARDINEL PERALTADO, ENCOFRADO-DESENCOFRADO CARAVISTA C/ADITIVO m2 171.79
06.14.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 1,188.70
06.15 MESAS DE LABORATORIO
06.15.01 MESAS DE LABORATORIO, CONCRETO f'c=175 kg/cm2 m3 1.69
06.15.02 MESAS DE LABORATORIO, ENCOFRADO Y DESENCOFRADO m2 23.56
06.15.03 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 81.98
 PRESUPUESTO BASE SICE Sice + Braulio
% Precio S/. Parcial
Precio (S/.) Parcial (S/.) MO MAT EQ SUB MO MAT

0.00 0.00% 0.00

189.82 0.00 43.27 35.42 2.16 80.85 0.00 43.27 35.42
9,152.55 0.00 2,500.00 2,500.00 0.00
10.21 0.00 15.00 20.00 0.00 35.00 0.00 15.00 20.00
1,470.57 0.00 479.03 996.86 95.81 1,571.69 0.00 479.03 996.86
4,456.78 0.00 4,456.78 4,456.78 0.00
0.00 0.00% 0.00
3.38 0.00 3.48 0.17 3.65 0.00 3.48
3.10 0.00 6.20 6.20 0.00
0.00 0.00% 0.00
0.00 0.00
30.74 0.00 30.00 30.00 0.00
30.23 0.00 30.00 30.00 0.00
57.31 0.00 57.00 57.00 0.00
25.62 0.00 25.00 25.00 0.00
8.44 0.00 5.17 0.16 5.33 0.00 5.17
29.89 0.00 26.13 1.31 27.44 0.00 26.13
0.00 0.00
20.04 0.00 17.82 0.53 18.35 0.00 17.82
14.15 0.00 8.03 8.09 16.12 0.00 8.03
28.30 0.00 29.70 0.00 0.89 30.59 0.00 29.70 0.00
28.30 0.00 29.70 0.00 0.89 30.59 0.00 29.70 0.00
17.76 0.00 8.03 8.09 16.12 0.00 8.03
693,245.53 795,625.01
262,031.43 5.48% 286,221.20
45.94 92,140.94 47.51 2.38 49.89 100,063.38 47.51
40.94 127,790.53 20.00 22.51 2.02 44.53 138,996.39 20.00 22.51
39.39 37,750.19 40.72 2.04 42.76 40,979.90 40.72
0.67 45.19 8.09 0.40 8.49 572.65 8.09
45.94 4,304.58 57.01 2.85 59.86 5,608.88 57.01
20,900.38 0.44% 20,149.36
22.82 20,900.38 22.00 22.00 20,149.36
30,446.98 0.64% 35,775.47
28.17 30,446.98 22.88 0.68 9.54 33.10 35,775.47 22.88 0.68
169,697.65 3.55% 186,130.75
0.74 3,254.71 2.32 0.28 2.04 4.64 20,407.88 2.32 0.28
19.03 48,125.16 1.60 0.73 15.67 18.00 45,520.38 1.60 0.73
14.01 73,346.55 1.19 0.55 11.75 13.49 70,624.20 1.19 0.55
8.59 44,971.23 0.88 0.37 8.22 9.47 49,578.29 0.88 0.37
210,169.09 4.40% 267,348.23
13.52 54,727.61 13.00 13.00 52,622.70
 22.97 40,902.45 22.00 22.00 39,175.18
20.05 114,539.03 1.22 29.51 30.73 175,550.35 1.22
569,988.49 610,405.81
56,362.94 1.18% 39,795.58
222.19 56,362.94 92.65 47.86 16.37 156.88 39,795.58 15.00 47.86
15,677.42 0.33% 17,423.63
162.95 15,677.42 59.34 110.05 11.71 181.10 17,423.63 85.00 110.05
108,196.43 2.26% 119,341.38
179.60 108,196.43 66.34 120.05 11.71 198.10 119,341.38 85.00 120.05
33,492.89 0.70% 32,083.22
319.12 12,908.40 36.51 310.00 2.31 348.82 14,109.77 310.00
46.75 20,584.49 20.25 19.56 1.01 40.82 17,973.45 35.00 19.56
68,714.84 1.44% 48,321.54
61.87 57,211.19 13.77 21.20 0.77 35.74 33,048.78 28.00 21.20
26.37 11,503.65 20.25 13.75 1.01 35.01 15,272.76 35.00 13.75
44,491.13 0.93% 51,180.63
27.16 42,074.91 15.55 13.83 2.38 31.76 49,201.00 18.50 13.83
202.32 677.77 35.00 270.00 305.00 1,021.75 34.00 270.00
63.54 1,738.45 20.25 13.75 1.01 35.01 957.87 30.00 13.75
243,052.84 5.08% 302,259.82
61.84 243,052.84 13.07 61.44 2.40 76.90 302,259.82 32.00 61.44
3,517,483.19 0.00 3,202,404.97
344,867.36 7.21% 346,821.08
389.16 253,576.66 73.04 320.00 13.79 406.83 265,090.43 35.00 320.00
4.66 91,290.70 1.45 2.56 0.16 4.17 81,730.65 1.10 2.56
260,495.83 5.45% 244,685.30
374.95 75,436.19 19.24 320.00 1.28 340.52 68,509.22 40.00 320.00
54.70 78,775.66 40.49 13.75 2.02 56.26 81,022.28 35.00 13.75
4.66 106,283.98 1.45 2.56 0.16 4.17 95,153.81 1.10 2.56
9,916.99 0.21% 9,490.62
368.69 5,899.04 17.16 320.00 1.18 30.00 368.34 5,893.44 35.00 320.00
4.66 4,017.95 1.45 2.56 0.16 4.17 3,597.18 1.10 2.56
251,365.68 5.26% 213,898.04
533.51 65,995.19 46.19 361.00 3.08 30.00 440.27 54,461.40 40.00 361.00
73.57 77,316.18 38.11 19.64 1.91 59.66 62,697.89 48.00 19.64
4.66 108,054.31 1.45 2.56 0.16 4.17 96,738.75 1.10 2.56
990,432.00 20.72% 889,421.20
533.51 110,473.92 38.48 368.00 2.56 30.00 439.04 90,912.01 40.00 368.00
450.96 116,604.73 38.48 320.00 2.56 30.00 391.04 101,111.21 40.00 320.00
78.65 130,112.27 49.59 24.68 2.48 76.75 126,969.06 48.00 24.68
64.70 210,652.85 32.39 24.99 1.62 59.00 192,094.56 40.00 24.99
4.66 422,588.23 1.45 2.56 0.16 4.17 378,334.36 1.10 2.56
943,386.93 19.73% 813,433.67
434.04 165,512.47 19.24 327.00 1.28 30.00 377.52 143,959.70 40.00 327.00
428.90 67,916.32 19.24 320.00 1.28 30.00 370.52 58,671.84 40.00 320.00
 82.13 215,258.62 40.49 25.35 2.02 67.86 177,857.67 48.00 25.35
81.89 125,457.94 34.48 30.62 1.72 66.82 102,370.24 40.00 30.62
4.66 369,241.58 1.45 2.56 0.16 4.17 330,574.22 1.10 2.56
470,961.45 9.85% 466,419.16
330.89 104,306.45 19.24 320.00 1.28 30.00 370.52 116,799.02 40.00 320.00
55.13 194,113.83 26.99 23.09 1.35 51.43 181,086.06 38.00 23.09
4.66 92,713.59 1.45 2.56 0.16 4.17 83,004.53 1.10 2.56
2.66 79,827.58 0.80 2.03 0.02 2.85 85,529.55 0.92 2.03
10,623.12 0.22% 9,462.58
364.78 2,761.38 19.24 320.00 1.28 30.00 370.52 2,804.84 40.00 320.00
67.56 3,482.04 26.99 23.09 1.35 51.43 2,650.70 42.00 23.09
4.56 4,379.70 1.45 2.56 0.16 4.17 4,007.04 1.10 2.56
60,768.95 1.27% 55,602.71
477.61 27,300.19 38.48 320.00 2.56 30.00 391.04 22,351.85 40.00 320.00
85.71 23,291.69 53.98 32.15 2.70 88.83 24,139.55 42.00 32.15
4.66 10,177.07 1.45 2.56 0.16 4.17 9,111.31 1.10 2.56
11,532.14 0.24% 10,173.62
511.59 6,139.08 38.48 361.00 2.56 30.00 432.04 5,184.48 40.00 361.00
50.14 3,008.40 26.99 19.23 1.35 47.57 2,854.20 42.00 19.23
4.66 2,384.66 1.45 2.56 0.16 4.17 2,134.94 1.10 2.56
19,773.29 0.41% 14,877.48
486.10 5,420.02 38.48 361.00 2.56 30.00 432.04 4,817.25 40.00 361.00
88.16 8,905.92 26.99 22.97 1.35 51.31 5,183.34 42.00 22.97
4.66 5,447.35 1.45 2.56 0.16 4.17 4,876.90 1.10 2.56
120,537.39 2.52% 105,056.10
375.82 32,568.56 36.51 320.00 2.31 358.82 31,095.34 40.00 320.00
50.10 59,569.90 20.25 19.56 1.01 40.82 48,535.80 35.00 19.56
4.66 28,398.93 1.45 2.56 0.16 4.17 25,424.96 1.10 2.56
1,087.63 0.02% 1,130.45
323.97 343.41 46.19 300.00 3.08 349.27 370.23 40.00 300.00
57.27 641.42 38.11 19.64 1.91 59.66 668.19 48.00 19.64
4.66 102.80 1.45 2.56 0.16 4.17 92.03 1.10 2.56
19,446.81 0.41% 19,595.08
323.97 4,069.06 46.19 300.00 3.08 349.27 4,386.83 40.00 300.00
57.27 9,838.41 38.11 19.64 1.91 59.66 10,248.99 48.00 19.64
4.66 5,539.34 1.45 2.56 0.16 4.17 4,959.26 1.10 2.56
2,287.62 0.05% 2,337.88
332.80 562.43 46.19 300.00 3.08 349.27 590.27 85.00 300.00
57.01 1,343.16 38.11 19.64 1.91 59.66 1,405.59 42.00 19.64
4.66 382.03 1.45 2.56 0.16 4.17 342.02 1.10 2.56

4,780,717.21 100.00% 4,608,435.79

96.40%
9,124,823.27
 Sice + Braulio OFERTA VENTA
Precio S/. Parcial Precio S/. PV Diferencia CD- % Peso
PV
EQ SUB

0.00
2.16 80.85 0.00 80.85 108.97
2,500.00 2,500.00 0.00 2,500.00 6,652.55
0.00 35.00 0.00 35.00 -24.79
95.81 1,571.69 0.00 1,571.69 -101.12
4,456.78 4,456.78 0.00 4,456.78 0.00
0.00 0.00 0.00
0.17 3.65 0.00 3.65 -0.27
6.20 6.20 0.00 6.20 -3.10
0.00 0.00 0.00
0.00 0.00 0.00
30.00 30.00 0.00 30.00 0.74
30.00 30.00 0.00 30.00 0.23
57.00 57.00 0.00 57.00 0.31
25.00 25.00 0.00 25.00 0.62
0.16 5.33 0.00 5.33 3.11
1.31 27.44 0.00 27.44 2.45
0.00 0.00 0.00
0.53 18.35 0.00 18.35 1.69
8.09 16.12 0.00 16.12 -1.97
0.89 30.59 0.00 30.59 -2.29
0.89 30.59 0.00 30.59 -2.29
8.09 16.12 0.00 16.12 1.64
795,625.01 0.00 0.00
286,221.20 0.00 0.00
2.38 49.89 100,063.38 49.89 -3.95
2.02 44.53 138,996.39 44.53 -3.59
2.04 42.76 40,979.90 42.76 -3.37
0.40 8.49 572.65 8.49 -7.82
2.85 59.86 5,608.88 59.86 -13.92
20,149.36 0.00 0.00
22.00 22.00 20,149.36 22.00 0.82
35,775.47 0.00 0.00
9.54 33.10 35,775.47 33.10 -4.93
186,130.75 0.00 0.00
2.04 4.64 20,407.88 4.64 -3.90
15.67 18.00 45,520.38 18.00 1.03
11.75 13.49 70,624.20 13.49 0.52
8.22 9.47 49,578.29 9.47 -0.88
267,348.23 0.00 0.00
13.00 13.00 52,622.70 13.00 0.52
 22.00 22.00 39,175.18 22.00 0.97
29.51 30.73 175,550.35 30.73 -10.68
681,112.33 0.00 0.00
15,945.05 0.00 0.00
62.86 15,945.05 62.86 159.33
18,765.76 0.00 0.00
195.05 18,765.76 195.05 -32.10
123,528.27 0.00 0.00
205.05 123,528.27 205.05 -25.45
36,562.81 0.00 0.00
310.00 12,539.50 310.00 9.12
54.56 24,023.31 54.56 -7.81
66,761.94 0.00 0.00
49.20 45,495.24 49.20 12.67
48.75 21,266.70 48.75 -22.38
52,299.42 0.00 0.00
32.33 50,084.02 32.33 -5.17
304.00 1,018.40 304.00 -101.68
43.75 1,197.00 43.75 19.79
367,249.08 0.00 0.00
93.44 367,249.08 93.44 -31.60
0.00 3,135,341.96 0.00 0.00
303,057.61 0.00 0.00
355.00 231,318.00 355.00 34.16
3.66 71,739.61 3.66 1.00
226,157.10 0.00 0.00
360.00 72,428.40 360.00 14.95
48.75 70,206.83 48.75 5.95
3.66 83,521.87 3.66 1.00
9,317.45 0.00 0.00
30.00 385.00 6,160.00 385.00 -16.31
3.66 3,157.45 3.66 1.00
209,311.99 0.00 0.00
30.00 431.00 53,314.70 431.00 102.51
67.64 71,084.23 67.64 5.93
3.66 84,913.06 3.66 1.00
855,457.41 0.00 0.00
30.00 438.00 90,696.66 438.00 95.51
30.00 390.00 100,842.30 390.00 60.96
72.68 120,235.98 72.68 5.97
64.99 211,597.04 64.99 -0.29
3.66 332,085.43 3.66 1.00
803,746.81 0.00 0.00
30.00 397.00 151,388.01 397.00 37.04
30.00 390.00 61,756.50 390.00 38.90
 73.35 192,246.68 73.35 8.78
70.62 108,191.96 70.62 11.27
3.66 290,163.66 3.66 1.00
499,427.16 0.00 0.00
30.00 390.00 122,939.70 390.00 -59.11
61.09 215,099.11 61.09 -5.96
3.66 72,857.76 3.66 1.00
2.95 88,530.59 2.95 -0.29
9,824.24 0.00 0.00
30.00 390.00 2,952.30 390.00 -25.22
65.09 3,354.74 65.09 2.47
3.66 3,517.20 3.66 0.90
50,440.18 0.00 0.00
30.00 390.00 22,292.40 390.00 87.61
74.15 20,150.26 74.15 11.56
3.66 7,997.52 3.66 1.00
10,719.76 0.00 0.00
30.00 431.00 5,172.00 431.00 80.59
61.23 3,673.80 61.23 -11.09
3.66 1,873.96 3.66 1.00
15,649.65 0.00 0.00
30.00 431.00 4,805.65 431.00 55.10
64.97 6,563.27 64.97 23.19
3.66 4,280.73 3.66 1.00
118,387.45 0.00 0.00
360.00 31,197.60 360.00 15.82
54.56 64,872.93 54.56 -4.46
3.66 22,316.92 3.66 1.00
1,198.75 0.00 0.00
340.00 360.40 340.00 -16.03
67.64 757.57 67.64 -10.37
3.66 80.78 3.66 1.00
20,243.30 0.00 0.00
340.00 4,270.40 340.00 -16.03
67.64 11,619.88 67.64 -10.37
3.66 4,353.02 3.66 1.00
2,403.10 0.00 0.00
385.00 650.65 385.00 -52.20
61.64 1,452.24 61.64 -4.63
3.66 300.21 3.66 1.00
0.00 0.00
4,612,079.29

96.47%
base venta
pu pu
20 15 5
10 15 -5
20 11 9
10 12 -2
20 12 8
20 12 8
20 12 8
20 12 8
10 12 -2
10 12 -2
10 12 -2
20 12 8