Documentos de Académico
Documentos de Profesional
Documentos de Cultura
01
VALORIZACION N° 4
Nombre del Servicio: MEJORAS EN SEGURIDAD DEL EDIFICIO INMA - VILLARÁN PRESUPUESTO ORIGINAL (SIN IGV) S/. 948,107.13
INMA (Inversione Nacionales y
Cliente: O/C : Fecha: 20/05/2022 VALORIZACION 4 (SIN IGV) S/. 220,167.45
Multinacionales Andinas S:A.)
Contratista: TELEFONICA DEL PERU S.A.A. SOC: Periodo del 3/4/2022 al 2/5/2022 Fecha: 20/05/2022
VALORIZA
CONTRATO ACUMULADO ANTERIOR 4 ACUMULADO ACTUAL SALDO ACTUAL
CION
ITEM DESCRIPCION MODELO
TOTAL MONTO MONTO MONTO MONTO
U.M CANT P.U CANT % CANT % CANT % CANT %
Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (100mm)- Gases de
1.1 -- m 24 375.182197 9,004.37 2.52 11% 947.26 11.278 47% 4,231.15 13.80 57.51% 5,178.41 10.20 42% 3,825.96
Escape (Incluye Enchaquetado de Tubería)
Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (100mm)- Venteo tk
1.2 -- m 20 177.7940909 3,555.88 2.10 11% 374.08 9.398 47% 1,670.91 11.50 57.51% 2,044.99 8.50 42% 1,510.89
diesel
Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) (INCLUYE
1.3 -- m 36 102.0455954 3,673.64 3.79 11% 386.47 16.916 47% 1,726.24 20.70 57.51% 2,112.71 15.30 42% 1,560.93
SOPORTES Y ACCESORIOS)
Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) (INCLUYE
1.4 -- m 78 216.4587935 16,883.79 8.21 11% 1776.17 36.652 47% 7,933.69 44.86 57.51% 9,709.87 33.14 42% 7,173.92
SOPORTES Y ACCESORIOS)
Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/2" (Ø40mm) (INCLUYE
1.5 -- m 6 80.56059764 483.36 0.63 11% 50.85 2.819 47% 227.13 3.45 57.51% 277.98 2.55 42% 205.38
SOPORTES Y ACCESORIOS)
Tubería enterrada de HDPE (Clase 200) - 4" (100mm) (Incluye Accesorios, Excavación y
1.6 -- m 162 676.1130373 109,530.31 17.04 11% 11522.59 76.124 47% 51,468.29 93.17 57.51% 62,990.88 68.83 42% 46,539.43
Resanes)
Tubería enterrada de HDPE (Clase 200) - 6" (150mm) (Incluye Accesorios, Excavación y
1.7 -- m 36 1510.061786 54,362.22 3.79 11% 5718.91 16.916 47% 25,544.81 20.70 57.51% 31,263.71 15.30 42% 23,098.51
Resanes)
1.8 Válvula de compuerta bridada con poste indicador , Ranurada, UL/FM -4" (Ø100mm) -- u 1 1059.645455 1,059.65 0.11 11% 111.48 0.470 47% 497.93 0.58 57.51% 609.40 0.42 42% 450.25
1.9 Válvula Check ranurada, ANSI/AWWA C606, 300PSI CWP, UL/FM 4 (Ø100mm) -- u 1 3026.236364 3,026.24 0.11 11% 318.36 0.470 47% 1,422.03 0.58 57.51% 1,740.39 0.42 42% 1,285.85
1.10 Switch de control válvula PIV -- u 1 661.0363636 661.04 0.11 11% 69.54 0.470 47% 310.62 0.58 57.51% 380.16 0.42 42% 280.88
1.12 Válvula Check ranurada, ANSI/AWWA C606, 300PSI CWP, UL/FM 6" (Ø150mm) -- 0 1 262.0272727 262.03 0.11 11% 27.57 0.470 47% 123.13 0.58 57.51% 150.69 0.42 42% 111.34
Gabinete Contra Incendios Tipo B, caja metálica adosada y puerta con vidrio de
1.13 -- u 4 413.2045455 1,652.82 0.42 11% 173.88 1.880 47% 776.66 2.30 57.51% 950.54 1.70 42% 702.28
seguridad de espesor simple
1.14 Manguera chaqueta simple, conexión NH, UL/FM - 1 1/2" (Ø40mm) x 30m -- u 4 273.8136364 1,095.25 0.42 11% 115.22 1.880 47% 514.66 2.30 57.51% 629.88 1.70 42% 465.37
1.15 Pitón de policarbonato de 1 1/2" (Ø40mm) tipo chorro niebla -- u 4 46.25909091 185.04 0.42 11% 19.47 1.880 47% 86.95 2.30 57.51% 106.42 1.70 42% 78.62
Válvula angular reductora de presión; conexión NPT hembra x NH macho, UL/FM - 1 1/2"
1.16 -- u 4 1007.270455 4,029.08 0.42 11% 423.86 1.880 47% 1,893.26 2.30 57.51% 2,317.12 1.70 42% 1,711.96
(Ø40mm) NPTxNH
2.8 Válvula OS&Y Ø150mm bridada, 250 psi wwp, UL/FM -- u 3.00 1518.64 4,555.91 0.00 0% 0.00 1.236 41% 1,876.58 1.24 41.19% 1,876.58 1.76 59% 2,679.33
2.11 Válvula de alivio roscada, de bronce, UL/FM - Ø15mm NPT -- u 1.00 1105.67 1,105.67 0.00 0% 0.00 0.412 41% 455.43 0.41 41.19% 455.43 0.59 59% 650.24
2.12 Válvula de 3 vías Ø6mm NPT 400lb wwp (ref. NIBCO - KT-291-W3) -- u 5.00 26.85 134.26 0.00 0% 0.00 2.060 41% 55.30 2.06 41.19% 55.30 2.94 59% 78.96
2.13 Válvula check Ø32mm NPT; con agujero de 3/32" en la lengüeta - 200lb wwp -- u 1.00 72.76 72.76 0.00 0% 0.00 0.412 41% 29.97 0.41 41.19% 29.97 0.59 59% 42.79
2.15 Válvula check Ø15mm NPT; con agujero de 3/32" en la lengüeta - 200lb wwp -- u 4.00 27.32 109.29 0.00 0% 0.00 1.648 41% 45.02 1.65 41.19% 45.02 2.35 59% 64.27
2.16 Válvula de bola roscada Ø15mm, de bronce, UL/FM -- u 8.00 26.56 212.45 0.00 0% 0.00 3.295 41% 87.51 3.30 41.19% 87.51 4.70 59% 124.94
2.17 Plato vortex en plancha de acero de 900x900x6mm -- u 1.00 3983.05 3,983.05 0.00 0% 0.00 0.412 41% 1,640.62 0.41 41.19% 1,640.62 0.59 59% 2,342.43
2.18 Switch de control válvula OS&Y -- 0.00 3.00 283.71 851.14 0.00 0% 0.00 1.236 41% 350.58 1.24 41.19% 350.58 1.76 59% 500.56
3.4 Válvula de bola roscada Mariposa Ø50mm pre alambrada - 300lb -- m 1.00 585.07 585.07 0.00 0% 0.00 0.386 39% 225.54 0.39 38.55% 225.54 0.61 61% 359.53
3.5 Válvula de 3 vías Ø6mm NPT 400lb wwp -- m 1.00 26.85 26.85 0.00 0% 0.00 0.386 39% 10.35 0.39 38.55% 10.35 0.61 61% 16.50
3.6 Válvula de prueba y drenaje para rociadores - Ø25mm NPT -- m 1.00 238.10 238.10 0.00 0% 0.00 0.386 39% 91.79 0.39 38.55% 91.79 0.61 61% 146.31
3.7 Detector de flujo - Ø50mm -- m 1.00 316.46 316.46 0.00 0% 0.00 0.386 39% 122.00 0.39 38.55% 122.00 0.61 61% 194.46
Manómetro, Dial 1 1/4", lectura de presión 0-300 psi; precision 2%, unión npt
3.8 -- m 1.00 92.02 92.02 0.00 0% 0.00 0.386 39% 35.47 0.39 38.55% 35.47 0.61 61% 56.55
- Ø6mm NPT
3.9 Extintor portátil, polvo químico seco, ABC, 20 libras con cartucho externo -- m 1.00 3144.45 3,144.45 0.00 0% 0.00 0.386 39% 1,212.19 0.39 38.55% 1,212.19 0.61 61% 1,932.26
4.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1" (Ø25mm) -- m 43.00 83.71 3,599.47 26.85 62.4% 2247.51 6.037 14.04% 505.37 32.89 76.48% 2,752.87 10.11 24% 846.60
4.2 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/4" (Ø32mm) -- m 9.00 118.27 1,064.47 5.62 62% 664.66 1.264 14.04% 149.45 6.88 76.48% 814.11 2.12 24% 250.36
4.3 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/2" (Ø40mm) -- m 6.00 157.70 946.20 3.75 62% 590.81 0.842 14.04% 132.85 4.59 76.48% 723.65 1.41 24% 222.55
4.4 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) -- m 28.00 170.84 4,783.56 17.48 62% 2986.85 3.931 14.04% 671.61 21.41 76.48% 3,658.47 6.59 24% 1,125.09
4.5 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2 1/2" (Ø65mm) -- m 30.00 210.27 6,307.99 18.73 62% 3938.71 4.212 14.04% 885.64 22.94 76.48% 4,824.35 7.06 24% 1,483.64
4.6 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 4.00 520.11 2,080.43 2.50 62% 1299.02 0.562 14.04% 292.09 3.06 76.48% 1,591.11 0.94 24% 489.32
Válvula de Tres vías, Bronce ASTM B584 aleación C84400, 400psi, UL/FM -
4.7 -- m 1.00 26.85 26.85 0.62 62% 16.77 0.140 14.04% 3.77 0.76 76.48% 20.53 0.24 24% 6.32
1/4" NPT (6mm)
4.8 Valvula de prueba y drenaje - 1 .1/4 " NPT Ø32mm -- m 1.00 246.77 246.77 0.62 62% 154.08 0.140 14.04% 34.65 0.76 76.48% 188.73 0.24 24% 58.04
4.16 Detector de Flujo - 2 1/2" (65mm) -- m 1.00 338.00 338.00 0.62 62% 211.05 0.140 14.04% 47.46 0.76 76.48% 258.50 0.24 24% 79.50
4.19 Manguera chaqueta simple, conexión NH, UL/FM - 1 1/2" (Ø40mm) x 30m -- m 1.00 273.81 273.81 0.62 62% 170.97 0.140 14.04% 38.44 0.76 76.48% 209.41 0.24 24% 64.40
4.20 Pitón de policarbonato de 1 1/2" (Ø40mm) tipo chorro niebla -- m 1.00 46.25 46.25 0.62 62% 28.88 0.140 14.04% 6.49 0.76 76.48% 35.37 0.24 24% 10.88
5.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1" (Ø25mm) -- m 74.00 83.71 6,194.43 48.88 66% 4091.42 7.622 10.30% 638.03 56.50 76.35% 4,729.45 17.50 24% 1,464.98
5.2 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/4" (Ø32mm) -- m 16.00 118.27 1,892.40 10.57 66% 1249.93 1.648 10.30% 194.92 12.22 76.35% 1,444.85 3.78 24% 447.55
5.3 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/2" (Ø40mm) -- m 9.00 157.70 1,419.30 5.94 66% 937.45 0.927 10.30% 146.19 6.87 76.35% 1,083.64 2.13 24% 335.66
Ver.01
VALORIZA
CONTRATO ACUMULADO ANTERIOR 4 ACUMULADO ACTUAL SALDO ACTUAL
CION
ITEM DESCRIPCION MODELO
TOTAL MONTO MONTO MONTO MONTO
U.M CANT P.U CANT % CANT % CANT % CANT %
5.4 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) -- m 67.00 170.84 11,446.38 44.25 66% 7560.33 6.901 10.30% 1,178.98 51.15 76.35% 8,739.31 15.85 24% 2,707.07
5.5 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2 1/2" (Ø65mm) -- m 23.00 210.27 4,836.13 15.19 66% 3194.26 2.369 10.30% 498.12 17.56 76.35% 3,692.39 5.44 24% 1,143.74
5.6 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 4.00 520.11 2,080.43 2.64 66% 1374.12 0.412 10.30% 214.28 3.05 76.35% 1,588.41 0.95 24% 492.02
Válvula de Tres vías, Bronce ASTM B584 aleación C84400, 400psi, UL/FM -
5.7 -- m 4.00 26.85 107.42 2.64 66% 70.95 0.412 10.30% 11.06 3.05 76.35% 82.02 0.95 24% 25.40
1/4" NPT (6mm)
5.8 Valvula de prueba y drenaje - 1 .1/4 " NPT Ø32mm -- m 4.00 246.77 987.09 2.64 66% 651.97 0.412 10.30% 101.67 3.05 76.35% 753.64 0.95 24% 233.45
5.14 Detector de Flujo - 2 1/2" (65mm) -- m 3.00 338.00 1,014.00 1.98 66% 669.75 0.309 10.30% 104.44 2.29 76.35% 774.19 0.71 24% 239.81
5.15 Detector de Flujo - 2" (50mm) -- m 1.00 327.23 327.23 0.66 66% 216.14 0.103 10.30% 33.70 0.76 76.35% 249.84 0.24 24% 77.39
6.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1" (Ø25mm) -- m 9.00 83.71 753.38 6.30 70% 527.37 0.000 0% 0.00 6.30 70% 527.37 2.70 30% 226.01
6.2 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/4" (Ø32mm) -- m 2.00 118.27 236.55 1.40 70% 165.59 0.000 0% 0.00 1.40 70% 165.59 0.60 30% 70.97
6.3 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) -- m 4.00 170.84 683.37 2.80 70% 478.36 0.000 0% 0.00 2.80 70% 478.36 1.20 30% 205.01
6.4 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2 1/2" (Ø65mm) -- m 1.00 210.27 210.27 0.70 70% 147.19 0.000 0% 0.00 0.70 70% 147.19 0.30 30% 63.08
6.5 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 4.00 520.11 2,080.43 2.80 70% 1456.30 0.000 0% 0.00 2.80 70% 1,456.30 1.20 30% 624.13
Válvula de Tres vías, Bronce ASTM B584 aleación C84400, 400psi, UL/FM -
6.6 -- m 1.00 26.85 26.85 0.70 70% 18.80 0.000 0% 0.00 0.70 70% 18.80 0.30 30% 8.06
1/4" NPT (6mm)
6.7 Valvula de prueba y drenaje - 1 .1/4 " NPT Ø32mm -- m 1.00 246.77 246.77 0.70 70% 172.74 0.000 0% 0.00 0.70 70% 172.74 0.30 30% 74.03
6.12 Detector de Flujo - 2 1/2" (65mm) -- m 1.00 338.00 338.00 0.70 70% 236.60 0.000 0% 0.00 0.70 70% 236.60 0.30 30% 101.40
7.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1" (Ø25mm) -- m 24.00 83.71 2,009.01 16.57 69% 1387.02 0.000 0.00% 0.00 16.57 69.04% 1,387.02 7.43 31% 621.99
7.2 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/4" (Ø32mm) -- m 5.00 118.27 591.37 3.45 69% 408.28 0.000 0.00% 0.00 3.45 69.04% 408.28 1.55 31% 183.09
7.3 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) -- m 5.00 170.84 854.21 3.45 69% 589.75 0.000 0.00% 0.00 3.45 69.04% 589.75 1.55 31% 264.46
7.4 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2 1/2" (Ø65mm) -- m 14.00 210.27 2,943.73 9.67 69% 2032.35 0.000 0.00% 0.00 9.67 69.04% 2,032.35 4.33 31% 911.38
7.5 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 4.00 520.11 2,080.43 2.76 69% 1436.33 0.000 0.00% 0.00 2.76 69.04% 1,436.33 1.24 31% 644.10
Válvula de Tres vías, Bronce ASTM B584 aleación C84400, 400psi, UL/FM -
7.6 -- m 3.00 26.85 80.56 2.07 69% 55.62 0.000 0.00% 0.00 2.07 69.04% 55.62 0.93 31% 24.94
1/4" NPT (6mm)
7.7 Valvula de prueba y drenaje - 1 .1/4 " NPT Ø32mm -- m 3.00 246.77 740.32 2.07 69% 511.12 0.000 0.00% 0.00 2.07 69.04% 511.12 0.93 31% 229.20
7.12 Detector de Flujo - 2 1/2" (65mm) -- m 3.00 338.00 1,014.00 2.07 69% 700.07 0.000 0.00% 0.00 2.07 69.04% 700.07 0.93 31% 313.93
8.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1" (Ø25mm) -- m 132.00 83.71 11,049.53 86.33 65% 7226.39 15.272 12% 1,278.43 101.60 77% 8,504.82 30.40 23% 2,544.71
8.2 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/4" (Ø32mm) -- m 28.00 118.27 3,311.70 18.31 65% 2165.85 3.240 12% 383.16 21.55 77% 2,549.02 6.45 23% 762.68
8.3 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 1 1/2" (Ø40mm) -- m 15.00 157.70 2,365.50 9.81 65% 1547.04 1.736 12% 273.69 11.55 77% 1,820.73 3.45 23% 544.77
8.4 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2" (Ø50mm) -- m 16.00 170.84 2,733.46 10.46 65% 1787.68 1.851 12% 316.26 12.32 77% 2,103.94 3.68 23% 629.52
8.5 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 2 1/2" (Ø65mm) -- m 40.00 210.27 8,410.66 26.16 65% 5500.57 4.628 12% 973.11 30.79 77% 6,473.69 9.21 23% 1,936.97
8.6 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 4.00 520.11 2,080.43 2.62 65% 1360.60 0.463 12% 240.71 3.08 77% 1,601.31 0.92 23% 479.12
Válvula de Tres vías, Bronce ASTM B584 aleación C84400, 400psi, UL/FM -
8.7 -- m 3.00 26.85 80.56 1.96 65% 52.69 0.347 12% 9.32 2.31 77% 62.01 0.69 23% 18.55
1/4" NPT (6mm)
8.8 Valvula de prueba y drenaje - 1 .1/4 " NPT Ø32mm -- m 3.00 246.77 740.32 1.96 65% 484.17 0.347 12% 85.66 2.31 77% 569.82 0.69 23% 170.50
8.13 Detector de Flujo - 2 1/2" (65mm) -- m 3.00 338.00 1,014.00 1.96 65% 663.16 0.347 12% 117.32 2.31 77% 780.48 0.69 23% 233.52
9.1 Tubería de acero ASTM A53 Gr.B Sch. 40 - ASME B36.10 - 4" (Ø100mm) -- m 10.00 520.11 5,201.07 7.00 70% 3640.75 0% 0.00 7.00 70% 3,640.75 3.00 30% 1,560.32
1.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 17.00 413.22 7,024.70 13.58 80% 5612.74 1.547 9% 639.25 15.13 89% 6,251.98 1.87 11% 772.72
1.2 Detectores de temperatura direccionables + base Notifier m 4.00 378.06 1,512.25 3.20 80% 1208.29 0.364 9% 137.61 3.56 89% 1,345.90 0.44 11% 166.35
1.3 Estaciones manuales de alarma + contracaja para adosar Notifier m 3.00 600.99 1,802.98 2.40 80% 1440.58 0.273 9% 164.07 2.67 89% 1,604.65 0.33 11% 198.33
VALORIZA
CONTRATO ACUMULADO ANTERIOR 4 ACUMULADO ACTUAL SALDO ACTUAL
CION
ITEM DESCRIPCION MODELO
TOTAL MONTO MONTO MONTO MONTO
U.M CANT P.U CANT % CANT % CANT % CANT %
1.6 Módulo de monitoreo Notifier m 2.00 466.20 932.40 1.60 80% 744.99 0.182 9% 84.85 1.78 89% 829.84 0.22 11% 102.56
2.1 Panel principal de Detección y Alarma + Accesorios Notifier m 1.00 49624.40 49,624.40 0.73 73% 36007.46 0.114 11.4% 5,667.11 0.84 83.98% 41,674.57 0.16 16% 7,949.83
2.2 Gabinete CBCI Notifier m 1.00 5864.59 5,864.59 0.73 73% 4255.35 0.114 11.4% 669.74 0.84 83.98% 4,925.08 0.16 16% 939.51
2.3 UPS DE 0.6KVA Notifier m 1.00 3191.24 3,191.24 0.73 73% 2315.56 0.114 11.4% 364.44 0.84 83.98% 2,680.00 0.16 16% 511.24
2.4 Detectores de humo fotoeléctricos direccionables + base Notifier m 40.00 413.22 16,528.71 29.02 73% 11993.23 4.568 11.4% 1,887.58 33.59 83.98% 13,880.81 6.41 16% 2,647.90
2.5 Detectores de temperatura direccionables + base Notifier m 5.00 378.06 1,890.31 3.63 73% 1371.61 0.571 11.4% 215.87 4.20 83.98% 1,587.48 0.80 16% 302.83
2.6 Estaciones manuales de alarma + contracaja para adosar Notifier m 9.00 600.99 5,408.93 6.53 73% 3924.72 1.028 11.4% 617.70 7.56 83.98% 4,542.42 1.44 16% 866.51
2.9 Módulo de monitoreo Notifier m 13.00 466.20 6,060.63 9.43 73% 4397.59 1.485 11.4% 692.12 10.92 83.98% 5,089.72 2.08 16% 970.91
2.1 Módulo de control Notifier m 1.00 482.91 482.91 0.73 73% 350.40 0.114 11.4% 55.15 0.84 83.98% 405.55 0.16 16% 77.36
3.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 2.00 413.22 826.44 1.54 77% 635.70 0.242 12.1% 99.83 1.78 89.00% 735.53 0.22 11% 90.91
3.2 Estaciones manuales de alarma + contracaja para adosar Notifier m 1.00 600.99 600.99 0.77 77% 462.28 0.121 12.1% 72.60 0.89 89.00% 534.88 0.11 11% 66.11
4.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 2.00 413.22 826.44 1.45 72% 598.43 0.262 13.08% 108.10 1.71 85.49% 706.52 0.29 15% 119.92
4.2 Detectores de temperatura direccionables + base Notifier m 1.00 378.06 378.06 0.72 72% 273.75 0.131 13.08% 49.45 0.85 85.49% 323.20 0.15 15% 54.86
4.3 Estaciones manuales de alarma + contracaja para adosar Notifier m 1.00 600.99 600.99 0.72 72% 435.18 0.131 13.08% 78.61 0.85 85.49% 513.79 0.15 15% 87.20
4.5 Luz estroboscópica + contracaja para adosar Notifier m 1.00 308.46 308.46 0.72 72% 223.36 0.131 13.08% 40.35 0.85 85.49% 263.70 0.15 15% 44.76
4.6 Módulo de monitoreo Notifier m 2.00 466.20 932.40 1.45 72% 675.15 0.262 13.08% 121.96 1.71 85.49% 797.11 0.29 15% 135.29
5.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 32.00 413.22 13,222.97 24.61 77% 10171.11 3.866 12.08% 1,597.33 28.48 89.00% 11,768.44 3.52 11% 1,454.53
5.2 Detectores de temperatura direccionables + base Notifier m 2.00 378.06 756.13 1.54 77% 581.62 0.242 12.08% 91.34 1.78 89.00% 672.96 0.22 11% 83.17
5.3 Estaciones manuales de alarma + contracaja para adosar Notifier m 2.00 600.99 1,201.98 1.54 77% 924.56 0.242 12.08% 145.20 1.78 89.00% 1,069.76 0.22 11% 132.22
5.5 Módulo de monitoreo Notifier m 6.00 466.20 2,797.21 4.62 77% 2151.61 0.725 12.08% 337.90 5.34 89.00% 2,489.52 0.66 11% 307.69
6.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 47.00 413.22 19,421.23 36.03 77% 14890.26 5.795 12% 2,394.64 41.83 89% 17,284.89 5.17 11% 2,136.34
6.2 Detectores de temperatura direccionables + base Notifier m 3.00 378.06 1,134.19 2.30 77% 869.58 0.370 12% 139.85 2.67 89% 1,009.43 0.33 11% 124.76
6.3 Estaciones manuales de alarma + contracaja para adosar Notifier m 3.00 600.99 1,802.98 2.30 77% 1382.34 0.370 12% 222.31 2.67 89% 1,604.65 0.33 11% 198.33
6.5 Módulo de monitoreo Notifier m 4.00 466.20 1,864.81 3.07 77% 1429.75 0.493 12% 229.93 3.56 89% 1,659.68 0.44 11% 205.13
7.1 Detectores de humo fotoeléctricos direccionables + base Notifier m 2.00 413.22 826.44 1.53 77% 633.63 0.247 12% 101.90 1.78 89% 735.53 0.22 11% 90.91
7.2 Estaciones manuales de alarma + contracaja para adosar Notifier m 1.00 600.99 600.99 0.77 77% 460.78 0.123 12% 74.10 0.89 89% 534.88 0.11 11% 66.11
7.4 Módulo de control Notifier m 3.00 482.91 1,448.72 2.30 77% 1110.73 0.370 12% 178.63 2.67 89% 1,289.36 0.33 11% 159.36
8.0 Gastos Generales -- glb 1.00 118395.61 118,395.61 0.32 32% 37688.59 0.290 0.290 34,366.97 0.61 61% 72,055.57 0.39 39% 46,340.04
9.0 Utilidad -- glb 1.00 52099.97 52,099.97 0.32 32% 16584.86 0.290 0.290 15,123.18 0.61 61% 31,708.04 0.39 39% 20,391.93
TOTAL PRESUPUESTO 948,107.13 301,808.69 29.03% 275,209.31 60.86% 577,018.00 39.1% 371,089.13
MONTO ENTREGADO POR ADELANTO 20% 189,621.43 0.00
Telefónica Ingeniería de Seguridad ARPL UNACEM PERÚ S.A. (A) Total 301,808.69 + 275,209.31 = 577,018.00 = 371,089.13
LA SUMA A VALORIZAR, CORRESPONDE A S/ 220,167.45 (DOSCIENTOS VEINTE MIL CIENTO SESENTA Y SIETE CON CUARENTA Y CINCO (CENTAVOS))