PRESUPUESTO DE OBRA

Propi Pancho Cavero Clinica Veterinaria

:
Ubic
Item: Descripción Metrado Und. P.Unit P.Parc Total S/

Item Descripción Metrado Und. P.Unit P.Parc Total S/

Instalaciones Eléctricas
Puntos Electricos
Desmontaje de instalaciones existentes 1.00 gbl S/3,000.00 S/3,000.00 S/3,000.00
Salida para centro de luces 51.00 pto S/65.00 S/3,315.00 S/3,315.00
Salida para cachimba letrero 1.00 pto S/85.00 S/85.00 S/85.00
Salida para braquete 1.00 pto S/65.00 S/65.00 S/65.00
Salida reflectores 3.00 pto S/65.00 S/195.00 S/195.00
Salida para interruptores 29.00 pto S/60.00 S/1,740.00 S/1,740.00
Salida para tomacorrientes 60.00 pto S/60.00 S/3,600.00 S/3,600.00
Salida para tomac. dobles hermeticos c/Lt h 1.80 1.00 pto S/60.00 S/60.00 S/60.00
Salida de extractor de bano 2.00 pto S/65.00 S/130.00 S/130.00
Salida para timbre 1.00 pto S/65.00 S/65.00 S/65.00
Salida para pulsador de timbre 1.00 pto S/60.00 S/60.00 S/60.00
Salida para tomacorriente luz emergencia h 2.10 12.00 pto S/65.00 S/780.00 S/780.00
Salida telefono 9.00 pto S/60.00 S/540.00 S/540.00
Salida central telefono 1.00 pto S/75.00 S/75.00 S/75.00
Salida ventilador (Grooming) 1.00 pto S/65.00 S/65.00 S/65.00
Entubado telefono a empresa 1" 3.00 pto S/100.00 S/300.00 S/300.00
Salida internet/data 16.00 pto S/60.00 S/960.00 S/960.00
Salida central data 1.00 pto S/65.00 S/65.00 S/65.00
Salida para TV cable 2.00 pto S/60.00 S/120.00 S/120.00
Salida para detector de humo 22.00 pto S/65.00 S/1,430.00 S/1,430.00
Salida para control manual 2.00 pto S/65.00 S/130.00 S/130.00
Salida para luz electroboscopica 2.00 pto S/65.00 S/130.00 S/130.00
Salida para CACI 1.00 pto S/100.00 S/100.00 S/100.00
Salida para parlantes 2.00 pto S/65.00 S/130.00 S/130.00
Salida para central parlantes 1.00 pto S/85.00 S/85.00 S/85.00
Entubado SAP data y energia 18.00 pto S/100.00 S/1,800.00 S/1,800.00
Salida CCTV 22.00 pto S/65.00 S/1,430.00 S/1,430.00
Salida central alarma 1.00 pto S/65.00 S/65.00 S/65.00
Instalacion central video 1.00 pto S/100.00 S/100.00 S/100.00
Instalacion caja paso 20x20x10 13.00 und S/65.00 S/845.00 S/845.00
Entubado 1" para video s/c 13.00 pto S/65.00 S/845.00 S/845.00
Resane de picados 1.00 gbl S/0.00 S/0.00
Preparacion de nicho medidor 1.00 gbl S/200.00 S/200.00 S/200.00
Materiales 1.00 gbl S/0.00 S/0.00
Salidas de Fuerza S/0.00
Salida de fuerza 2.00 pto S/250.00 S/500.00 S/500.00
Salida de fuerza de Aire Acondicionado 3.00 pto S/350.00 S/1,050.00 S/1,050.00
Salida de fuerza de bomba de agua 1.00 pto S/350.00 S/350.00 S/350.00
Salida de fuerza de motor posible piscina 1.00 pto S/300.00 S/300.00 S/300.00
Salida fuerza central CACI 1.00 pto S/300.00 S/300.00 S/300.00
Salida fuerza letrero luminoso 1.00 pto S/250.00 S/250.00 S/250.00
Salida para sopladora 1.00 pto S/250.00 S/250.00 S/250.00
Salida para terma 1.00 pto S/250.00 S/250.00 S/250.00
Instalacion de equipos y placas S/0.00
Instalacion de luminarias 51.00 pto S/20.00 S/1,020.00 S/1,020.00
Instalacion placas de tomacorriente 64.00 pto S/0.00
Instalacion placas interruptor 28.00 pto S/0.00
Instalacion placas telefono y TV 11.00 pto S/0.00
Instalacion de luces de emergencia 12.00 pto S/25.00 S/300.00 S/300.00
 Instalacion parlantes 3.00 pto S/25.00 S/75.00 S/75.00
Instalacion extractor sh 2.00 pto S/30.00 S/60.00 S/60.00
Instalacion de ventilador 1.00 und S/40.00 S/40.00 S/40.00
Instalacion timbre 1.00 pto S/20.00 S/20.00 S/20.00
Instalacion de detectores de humo 22.00 pto S/25.00 S/550.00 S/550.00
Cable de data 1.00 gbl S/0.00 S/0.00
Instalacion manual y luz est. 4.00 pto S/70.00 S/280.00 S/280.00
Instalacion panel CACI 1.00 pto S/150.00 S/150.00 S/150.00
Tableros S/0.00
Tablero general 1.00 gbl S/410.00 S/410.00 S/410.00
Instalacion de pozo a tierra 1.00 pto S/1,800.00 S/1,800.00 S/1,800.00
Certificacion pozo a tierra 1.00 global S/300.00 S/300.00 S/300.00
Tablero CACI 1.00 gbl S/350.00 S/350.00 S/350.00
SUB TOTAL 1 S/31,115.00
Item Descripción Metrado Und. P.Unit P.Parc Total S/
Placas (Evolite)
Placa para tomacorrientes bipolar doble c/lt 64.00 und S/0.00
Placa tomacorriente luz emergencia 12.00 und S/0.00
Placa para tomacorrientes bipolar doble hermetico c/lt 5.00 und S/0.00
Placa para interruptor unipolar simple 13.00 und S/0.00
Placa para interruptor unipolar doble 6.00 und S/0.00
Placa para interruptor unipolar simple + conmutado 1.00 und S/0.00
Placa para interruptor unipolar triple 2.00 und S/0.00
Placa salida telefono 9.00 und S/0.00
Placa salida internet (ciega) 16.00 und S/0.00
Placa salida TV 2.00 und S/0.00
Pulsador 1.00 und S/0.00
Placa ciega und S/0.00
Luminarias y equipos S/0.00
Plafon led circular 18w luz blanca chico 2.00 und S/20.00 S/40.00 S/40.00
Plafon led circular 24w luz blanca grande 30.00 und S/25.00 S/750.00 S/750.00
Spot luz intermedia en balcon 2.00 und S/30.00 S/60.00 S/60.00
Fluorescente hermetico 2x16 led luz blanca 3.00 und S/30.00 S/90.00 S/90.00
Fluorescente luz blanca (genios 36w) 21.00 und S/30.00 S/630.00 S/630.00
Reflectores led 50w 3.00 und S/45.00 S/135.00 S/135.00
Timbre 1.00 und S/20.00 S/20.00 S/20.00
Ventilador 1.00 pto S/45.00 S/45.00 S/45.00
Luminaria de emergencia 12.00 und S/35.00 S/420.00 S/420.00
Detectores de humo 22.00 und S/35.00 S/770.00 S/770.00
Luz est. (Mircom) 2.00 und S/30.00 S/60.00 S/60.00
Pulsador manual (Mircom) 2.00 und S/25.00 S/50.00 S/50.00
Parlantes (mod. HSR-108-8T) 2.00 und S/60.00 S/120.00 S/120.00
Amplificador nacional 500 1.00 und S/350.00 S/350.00 S/350.00
Microfono (ES-1100) 1.00 und S/150.00 S/150.00 S/150.00
S/0.00
Instalaciones Especiales S/0.00
Aire Acondicionado S/0.00
4 Equipos (3 de 24,000 BTU y 1 de 18,000 BTU) 1.00 gbl S/8,000.00 S/8,000.00 S/8,000.00
Servicio de Instalacion 1.00 gbl S/2,800.00 S/2,800.00 S/2,800.00
Sistema de extraccion e inyeccion de aire 1.00 gbl S/4,500.00 S/4,500.00 S/4,500.00
Oxigeno S/0.00
Salida para oxigeno 7.00 pto S/0.00 S/0.00
Materiales 1.00 gbl S/0.00 S/0.00
CCTV S/0.00
Equipos (DVR 32 canales) 1.00 gbl S/4,000.00 S/4,000.00 S/4,000.00
Camaras de seguridad en HD tubo metalico 22.00 und S/150.00 S/3,300.00 S/3,300.00
Instalacion de camaras 1.00 gbl S/1,800.00 S/1,800.00 S/1,800.00
Central Telefonica S/0.00
Equipos (Prog 3 lineas y 6 anexos) 1.00 gbl S/0.00 S/0.00
Instalacion de equipo operativo 1.00 gbl S/0.00 S/0.00
SUB TOTAL 2 S/28,090.00

Costo Directo:
Direcc.Técnica,Gastos Generales
Sub-Total: S/59,205.00
I.G.V. 18% S/10,656.90
Total: S/69,861.90