Valorizacion #08 Contractual

CUADRO RESUMEN DE LA VALORIZACION MENSUAL Nº 08
VALORIZACIÓN DE AVANCE DE OBRA Nº 08
DEL 01 DE AL 31 DE ENERO DEL 2023
“MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL
Obra
DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
Entidad : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

Supervisor : ING. NICOLAS FELIPE QUISPE MEDRANO
Contratista : CONSORCIO LULUY
Residente : ING. ADAN ELEAZAR PINILLOS VARGAS
DESCRIPCION descripcion SIN IGV % Plazo Contractual : 210 Días Calendario
PRESUPUESTO CONTRATADO 4,748,883.36 4,024,477.42 Termino de Obra : 09/11/2022
NUEVO MONTO DEL CONTRATO ACTUALIZADO 5,050,354.16 4,279,961.15 Fecha de Suspension Obra N° 01 : 28/06/2022
ADICIONAL N° 01 580,505.93 491,954.18 Fecha de Reinicio de Obra N° 01 : 26/09/2022
DEDUCTIVO N° 01 279,035.13 236,470.45 Ampliacion de Plazo : 30 Días Calendario
ADELANTO DIRECTO 474,888.34 402,447.75 10.00% Nuevo termino de Obra : 09/03/2023
ADELANTO MATERIALES 858,964.91 727,936.36 18.09%
VALORIZACIONES
MONTO
ITEM DESCRIPCION
CONTRATADO ACUMULADO ACUMULADO
ACTUAL SALDOS
ANTERIOR ACTUAL
I VALORIZACIONES
ACUMULADO CONTRACTUAL
1 VALORIZACION CONTRACTUAL( Vc sin IGV ) 3,788,006.97 929,236.39 443,501.01 1,372,737.40 2,415,269.57
2 REINTEGROS ( R ) 0.00 0.00 0.00 0.00
3 VALORIZACION BRUTA ( VB = Vc + R ) 3,788,006.97 929,236.39 443,501.01 1,372,737.40 2,415,269.57
II AMORTIZACIONES (A)
4 ADELANTO DIRECTO 402,447.75 159,923.64 44,350.10 204,273.74 198,174.01
5 ADELANTO MATERIALES 727,936.36 164,916.09 176,367.02 341,283.11 386,653.25
6 TOTAL ANTICIPO (A) 1,130,384.11 324,839.73 220,717.12 545,556.85 584,827.26
III VALORIZACIONES NETAS (Vn)

7 VALORIZACION NETA Vn = VB - ( A + B) 2,657,622.86 604,396.66 222,783.89 827,180.55 1,830,442.31
8 TOTAL VALORIZACION NETA (Vn) 2,657,622.86 604,396.66 222,783.89 827,180.55 1,830,442.31
IV PAGOS AL CONTRATISTA
9 VALORIZACION NETA (Vn = Va ) 2,657,622.86 604,396.66 222,783.89 827,180.55 1,830,442.31
10 IMPUESTO GENERAL A LAS VENTAS (18*Vn) 478,372.11 108,791.40 40,101.10 148,892.50 329,479.61
11 MONTO TOTAL PAGADO / POR PAGAR 3,135,994.97 713,188.06 262,884.99 976,073.05 2,159,921.92
PORCENTAJE DE AVANCE FISICO 24.53% 11.71% 36.24% 63.76%
Monto a Pagar: doscientos sesenta y dos mil ochocientos ochenta y cuatro con 99/100 soles
VALORIZACIÓN DE O B R A Nº 08
Inicio de Obra :14/04/2022
OBRA “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD" Plazo Contractual
: 210 Días Calendario
CONTRATISTA : CONSORCIO LULUY Valor Referencial: 4,748,883.36 Termino de Obra : 09/11/2022
RESIDENTE : ING. ADAN ELEAZAR PINILLOS VARGAS Valor Referencial: 5,050,354.16 Fecha de Suspension Obra N° 01 : 28/06/2022
SUPERVISOR : ING. NICOLAS FELIPE QUISPE MEDRANO Presupuesto Adicional: 580,505.93 Fecha de Reinicio de Obra N° 01 : 26/09/2022
PERIODO : DEL 01/ENERO/2023 AL 31/ENERO/2023 Presupuesto Deductivo: 279,035.13 Ampliacion de Plazo : 30 Días Calendario
Nuevo termino de Obra : 09/03/2023
AVANCE
PRESUPUESTO SALDO
ANTERIOR ACTUAL ACUMULADO
PARTIDA DESCRIPCIÓN
P. Unit. Presup. Valorizado Valorizado Valorizado Valorizado
Und Metrado Metrado % Metrado % Metrado % Metrado
S/
S/ S/ S/ S/ S/
COMPONENTE I
01 OBRAS PROVISIONALES,TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD EN OBRA, PLAN DE CONTINGENCIA 419,573.46 380,018.02 2,615.92 382,633.94 36,939.52
Y PMA
01.01 OBRAS PROVISIONALES 50,326.28 42,913.45 1,444.64 44,358.09 5,968.19
01.01.01 CONSTRUCCIONES PROVISIONALES 14,064.48 14,064.48 0.00 14,064.48 0.00
01.01.01.01 OFICINAS, TÉCNICA, SUPERVISIÓN Y COMITE DE SEG. Y SALUD EN EL TRABAJO, CONTROL DE CALIDAD m2 20.00 S/106.82 2,136.40 20.00 2,136.40 100.00 - - 0.00 20.00 2,136.40 100.00 - -
01.01.01.02 ALMACEN DE OBRA m2 27.00 S/102.06 2,755.62 27.00 2,755.62 100.00 - - 0.00 27.00 2,755.62 100.00 - -
01.01.01.03 CASETA DE GUARDIANIA m2 4.00 S/102.06 408.24 4.00 408.24 100.00 - - 0.00 4.00 408.24 100.00 - -
01.01.01.04 COMEDOR PARA PERSONAL DE OBRA m2 27.00 S/104.48 2,820.96 27.00 2,820.96 100.00 - - 0.00 27.00 2,820.96 100.00 - -
01.01.01.05 SS.HH. PARA PERSONAL DE OBRA Y VESTUARIOS m2 8.00 S/301.09 2,408.72 8.00 2,408.72 100.00 - - 0.00 8.00 2,408.72 100.00 - -
01.01.01.06 CERCO PROVISIONAL DE OBRA CON MANTADA m 202.40 S/11.91 2,410.58 202.40 2,410.58 100.00 - - 0.00 202.40 2,410.58 100.00 - -
01.01.01.07 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 3.60 x 2.40 und 1.00 S/1,123.96 1,123.96 1.00 1,123.96 100.00 - - 0.00 1.00 1,123.96 100.00 - -
01.01.02 INSTALACIONES PROVISIONALES 5,428.78 - 3,625.15 66.78 - 96.44 1.78 - 3,721.59 68.55 - 1,707.19
01.01.02.01 PROVISIÓN DE AGUA PARA LA CONSTRUCCIÓN GLB 1.00 S/1,928.78 1,928.78 0.70 1,350.15 70.00 0.05 96.44 5.00 0.75 1,446.59 75.00 0.25 482.19
01.01.02.02 PROVISIÓN DE ENERGIA ELECTRICA PARA LA CONSTRUCCIÓN GLB 1.00 S/3,500.00 3,500.00 0.65 2,275.00 65.00 - - 0.00 0.65 2,275.00 65.00 0.35 1,225.00
01.01.03 MOVILIZACION DE CAMPAMENTO, MAQUINARIA Y HERRAMIENTAS 3,044.17 - 1,522.09 50.00 - 0.00 0.00 - 1,522.09 50.00 - 1,522.08
01.01.03.01 MOVILIZACION Y DESMOVILIZACIÓN DE MAQUINARIAS, EQUIPOS Y HERRAMIENTAS GLB 1.00 S/2,021.36 2,021.36 0.50 1,010.68 50.00 - - 0.00 0.50 1,010.68 50.00 0.50 1,010.68
01.01.03.02 TRANSPORTE DE MATERIALES A OBRA GLB 1.00 S/1,022.81 1,022.81 0.50 511.41 50.00 - - 0.00 0.50 511.41 50.00 0.50 511.40
01.01.04 TRABAJOS PRELIMINARES 27,788.85 - 23,701.73 85.29 - 1,348.20 4.85 - 25,049.93 90.14 - 2,738.92
01.01.04.01 LIMPIEZA DEL TERRENO 644.00 - 644.00 100.00 - 0.00 0.00 - 644.00 100.00 - 0.00
01.01.04.01.01 ELIMINACION DE MALEZA Y ARBUSTOS DE FACIL EXTRACCION m2 400.00 S/1.61 644.00 400.00 644.00 100.00 - - 0.00 400.00 644.00 100.00 - -
01.01.04.02 DESMONTAJES 9,336.21 - 9,336.21 100.00 - 0.00 0.00 - 9,336.21 100.00 - 0.00
01.01.04.02.01 DESMONTAJE DE PUERTAS m2 21.61 S/15.10 326.31 21.61 326.31 100.00 - - 0.00 21.61 326.31 100.00 - -
01.01.04.02.02 DESMONTAJE DE VENTANAS m2 10.60 S/15.10 160.06 10.60 160.06 100.00 - - 0.00 10.60 160.06 100.00 - -
01.01.04.02.03 DESMONTAJE DE PORTON METALICO und 1.00 S/23.35 23.35 1.00 23.35 100.00 - - 0.00 1.00 23.35 100.00 - -
01.01.04.02.04 DESMONTAJE DE ETERNIT/CALAMINA m2 321.30 S/12.88 4,138.34 321.30 4,138.34 100.00 - - 0.00 321.30 4,138.34 100.00 - -
01.01.04.02.05 DESMONTAJE DE VIGUETAS DE MADERA/METALICAS m2 57.60 S/22.65 1,304.64 57.60 1,304.64 100.00 - - 0.00 57.60 1,304.64 100.00 - -
01.01.04.02.06 DESMONTAJE DE ESTRUCTURAS METALICAS EN PATIO m2 100.00 S/21.47 2,147.00 100.00 2,147.00 100.00 - - 0.00 100.00 2,147.00 100.00 - -
01.01.04.02.07 DESMONTAJE EN APARATOS SANITARIOS und 10.00 S/36.23 362.30 10.00 362.30 100.00 - - 0.00 10.00 362.30 100.00 - -
01.01.04.02.08 DESMONTAJE DE LUMINARIA und 23.00 S/36.23 833.29 23.00 833.29 100.00 - - 0.00 23.00 833.29 100.00 - -
01.01.04.02.09 DESMONTAJE DE JUEGOS RECREATIVOS und 4.00 S/10.23 40.92 4.00 40.92 100.00 - - 0.00 4.00 40.92 100.00 - -
01.01.04.03 DEMOLICIONES 9,690.61 - 9,690.61 100.00 - 0.00 0.00 - 9,690.61 100.00 - 0.00
01.01.04.03.01 DEMOLICION DE CIMIENTOS DE CONCRETO m3 34.93 S/49.77 1,738.47 34.93 1,738.47 100.00 - - 0.00 34.93 1,738.47 100.00 - -
01.01.04.03.02 DEMOLICION DE SOBRECIMIENTOS DE CONCRETO m3 7.49 S/49.77 372.78 7.49 372.78 100.00 - - 0.00 7.49 372.78 100.00 - -
01.01.04.03.03 DEMOLICION DE COLUMNAS Y VIGAS DE CONCRETO m3 2.43 S/49.77 120.94 2.43 120.94 100.00 - - 0.00 2.43 120.94 100.00 - -
01.01.04.03.04 DEMOLICION DE PISO DE CONCRETO INC. FALSO PISO m2 259.45 S/11.05 2,866.92 259.45 2,866.92 100.00 - - 0.00 259.45 2,866.92 100.00 - -
01.01.04.03.05 DEMOLICIÓN DE LOSA DE CONCRETO E=20cm m2 34.99 S/10.44 365.30 34.99 365.30 100.00 - - 0.00 34.99 365.30 100.00 - -
01.01.04.03.06 DEMOLICION DE MUROS DE ADOBE m2 35.36 S/4.98 176.09 35.36 176.09 100.00 - - 0.00 35.36 176.09 100.00 - -
01.01.04.03.07 DEMOLICION DE GRADAS m2 3.25 S/12.45 40.46 3.25 40.46 100.00 - - 0.00 3.25 40.46 100.00 - -
01.01.04.03.08 DEMOLICION DE VEREDAS Y PATIOS DE CONCRETO H=0.15m m2 100.00 S/12.45 1,245.00 100.00 1,245.00 100.00 - - 0.00 100.00 1,245.00 100.00 - -
01.01.04.03.09 DEMOLICION DE MUROS LADRILLO KK SOGA m2 52.84 S/9.95 525.76 52.84 525.76 100.00 - - 0.00 52.84 525.76 100.00 - -
01.01.04.03.10 ELIMINACIÓN DE DEMOLICIONES m3 192.51 S/11.63 2,238.89 192.51 2,238.89 100.00 - - 0.00 192.51 2,238.89 100.00 - -
01.01.04.04 TRAZOS, NIVELES Y REPLANTEO 8,118.03 - 4,030.91 49.65 - 1,348.20 16.61 - 5,379.11 66.26 - 2,738.92
01.01.04.04.01 TRAZOS, NIVELES Y REPLANTEO PRELIMINAR m2 2,416.08 S/1.59 3,841.57 1,297.21 2,062.56 53.69 401.25 637.99 16.61 1,698.46 2,700.55 70.30 717.62 1,141.02
01.01.04.04.02 REPLANTEO DURANTE EL PROCESO m2 2,416.08 S/1.77 4,276.46 1,112.06 1,968.35 46.03 401.25 710.21 16.61 1,513.31 2,678.56 62.63 902.77 1,597.90
01.02 PLAN DE CONTINGENCIA 300,866.98 - 292,159.96 97.11 - 0.00 0.00 - 292,159.96 97.11 - 8,707.02
01.02.01 ESTRUCTURA 41,957.89 - 41,957.89 100.00 - 0.00 0.00 - 41,957.89 100.00 - 0.00
01.02.01.01 OBRAS PRELIMINARES 1,972.65 - 1,972.65 100.00 - 0.00 0.00 - 1,972.65 100.00 - 0.00
01.02.01.01.01 LIMPIEZA DE TERRENO m2 1,216.95 S/1.00 1,216.95 1,216.95 1,216.95 100.00 - - 0.00 1,216.95 1,216.95 100.00 - -
01.02.01.01.02 NIVELACION INTERIOR Y APISONADO FINAL DEL TERRENO PREVIO AL PISO m2 227.62 S/3.32 755.70 227.62 755.70 100.00 - - 0.00 227.62 755.70 100.00 - -
01.02.01.02 MOVIMIENTO DE TIERRA 700.50 - 700.50 100.00 - 0.00 0.00 - 700.50 100.00 - 0.00
01.02.01.02.01 EXCAVACION PARA DADOS DE CONCRETO CERCO PERIMETRAL m3 7.75 S/45.85 355.34 7.75 355.34 100.00 - - 0.00 7.75 355.34 100.00 - -
01.02.01.02.02 ACARREO DE MATERIAL EXCAVADO D=50 m m3 9.69 S/4.35 42.15 9.69 42.15 100.00 - - 0.00 9.69 42.15 100.00 - -
01.02.01.02.03 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km m3 9.69 S/31.27 303.01 9.69 303.01 100.00 - - 0.00 9.69 303.01 100.00 - -
01.02.01.03 OBRAS DE CONCRETO SIMPLE 12,994.03 - 12,994.03 100.00 - 0.00 0.00 - 12,994.03 100.00 - 0.00
01.02.01.03.01 CONCRETO F'c= 175 KG/CM2 PARA DADOS DE CONCRETO EN CERCO PERIMETRAL m3 7.75 S/373.64 2,895.71 7.75 2,895.71 100.00 - - 0.00 7.75 2,895.71 100.00 - -
01.02.01.03.02 CONCRETO F'c= 175 KG/CM2 EN PISOS m3 34.14 S/285.38 9,742.87 34.14 9,742.87 100.00 - - 0.00 34.14 9,742.87 100.00 - -
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
01.02.01.03.03 ENCOFRADO Y DESENCOFRADO PARA PISOS m2 8.68 S/40.95 355.45 8.68 355.45 100.00 - - 0.00 8.68 355.45 100.00 - -
01.02.01.04 ESTRUCTURAS METALICAS 18,124.10 - 18,124.10 100.00 - 0.00 0.00 - 18,124.10 100.00 - 0.00
01.02.01.04.01 TIJERAL PARANTE METALICO - TIPO 1 und 40.00 S/224.29 8,971.60 40.00 8,971.60 100.00 - - 0.00 40.00 8,971.60 100.00 - -
01.02.01.04.02 TIJERAL PARANTE METALICO - TIPO 2 und 11.00 S/279.86 3,078.46 11.00 3,078.46 100.00 - - 0.00 11.00 3,078.46 100.00 - -
01.02.01.04.03 TIJERAL PARANTE METALICO - TIPO 3 und 3.00 S/125.72 377.16 3.00 377.16 100.00 - - 0.00 3.00 377.16 100.00 - -
01.02.01.04.04 TIJERAL PARANTE METALICO - TIPO 4 und 4.00 S/107.16 428.64 4.00 428.64 100.00 - - 0.00 4.00 428.64 100.00 - -
01.02.01.04.05 CANAL OMEGA 30X25X0.5mm m 406.50 S/12.96 5,268.24 406.50 5,268.24 100.00 - - 0.00 406.50 5,268.24 100.00 - -
01.02.01.05 OTROS 8,166.61 - 8,166.61 100.00 - 0.00 0.00 - 8,166.61 100.00 - 0.00
01.02.01.05.01 LAVADERO DE CONCRETO ENCHAPADO SEGUN DISEÑO m 4.60 S/1,775.35 8,166.61 4.60 8,166.61 100.00 - - 0.00 4.60 8,166.61 100.00 - -
01.02.02 ARQUITECTURA, EVACUACION Y SEÑALIZACION 179,519.99 - 179,519.99 100.00 - 0.00 0.00 - 179,519.99 100.00 - 0.00
01.02.02.01 SUMINISTRO E INSTALACION DE TABIQUERIA 45,789.55 - 45,789.55 100.00 - 0.00 0.00 - 45,789.55 100.00 - 0.00
01.02.02.01.01 TABIQUERIA DRYWALL, AMBAS CARAS CON PLANCHA DE FIBROCEMENTO DE 6mm. m2 770.09 S/59.46 45,789.55 770.09 45,789.55 100.00 - - 0.00 770.09 45,789.55 100.00 - -
01.02.02.02 CIELO RASO 23,428.04 - 23,428.04 100.00 - 0.00 0.00 - 23,428.04 100.00 - 0.00
01.02.02.02.01 CIELO RASO DE PLANCHA DE FIBROCEMENTO 6mm m2 445.40 S/52.60 23,428.04 445.40 23,428.04 100.00 - - 0.00 445.40 23,428.04 100.00 - -
01.02.02.03 PISOS 7,519.05 - 7,519.05 100.00 - 0.00 0.00 - 7,519.05 100.00 - 0.00
01.02.02.03.01 GRAVILLA DE 1/2" (para juegos de niños) m2 87.38 S/86.05 7,519.05 87.38 7,519.05 100.00 - - 0.00 87.38 7,519.05 100.00 - -
01.02.02.04 ZOCALOS 2,688.61 - 2,688.61 100.00 - 0.00 0.00 - 2,688.61 100.00 - 0.00
01.02.02.04.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.20M m2 35.33 S/76.10 2,688.61 35.33 2,688.61 100.00 - - 0.00 35.33 2,688.61 100.00 - -
01.02.02.05 COBERTURA 2,706.36 - 2,706.36 100.00 - 0.00 0.00 - 2,706.36 100.00 - 0.00
01.02.02.05.01 PLANCHA DE FIBROCEMENTO GRAN ONDA m2 70.81 S/38.22 2,706.36 70.81 2,706.36 100.00 - - 0.00 70.81 2,706.36 100.00 - -
01.02.02.06 CARPINTERIA DE MADERA 11,420.68 - 11,420.68 100.00 - 0.00 0.00 - 11,420.68 100.00 - 0.00
01.02.02.06.01 PUERTAS DE MADERA 7,133.99 - 7,133.99 100.00 - 0.00 0.00 - 7,133.99 100.00 - 0.00
01.02.02.06.01.01 PUERTAS CONTRAPLACADAS m2 37.80 S/188.73 7,133.99 37.80 7,133.99 100.00 - - 0.00 37.80 7,133.99 100.00 - -
01.02.02.06.02 TRABAJOS EN MELAMINA 3,765.25 - 3,765.25 100.00 - 0.00 0.00 - 3,765.25 100.00 - 0.00
01.02.02.06.02.01 TABIQUES DE PERFILES DE ALUMINIO CON MELAMINE DE 18mm INC. PUERTAS m2 27.18 S/138.53 3,765.25 27.18 3,765.25 100.00 - - 0.00 27.18 3,765.25 100.00 - -
01.02.02.06.03 OTROS 521.44 - 521.44 100.00 - 0.00 0.00 - 521.44 100.00 - 0.00
01.02.02.06.03.01 MUEBLES DE MADERA EN COCINA SEGUN DISEÑO m 3.95 S/132.01 521.44 3.95 521.44 100.00 - - 0.00 3.95 521.44 100.00 - -
01.02.02.07 CARPINTERIA METALICA Y HERRERIA 33,473.97 - 33,473.97 100.00 - 0.00 0.00 - 33,473.97 100.00 - 0.00
01.02.02.07.01 PORTON PRINCIPAL DE INGRESO m2 7.13 S/596.40 4,252.33 7.13 4,252.33 100.00 - - 0.00 7.13 4,252.33 100.00 - -
01.02.02.07.02 CERCO PERIMETRAL DE PLANCHA ACANALADA m2 419.61 S/69.64 29,221.64 419.61 29,221.64 100.00 - - 0.00 419.61 29,221.64 100.00 - -
01.02.02.08 BISAGRAS 2,396.52 - 2,396.52 100.00 - 0.00 0.00 - 2,396.52 100.00 - 0.00
01.02.02.08.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 84.00 S/28.53 2,396.52 84.00 2,396.52 100.00 - - 0.00 84.00 2,396.52 100.00 - -
01.02.02.09 CERRAJERIA 8,153.04 - 8,153.04 100.00 - 0.00 0.00 - 8,153.04 100.00 - 0.00
01.02.02.09.01 MANIJA DE BRONCE DE 3" PARA PUERTAS und 21.00 S/388.24 8,153.04 21.00 8,153.04 100.00 - - 0.00 21.00 8,153.04 100.00 - -
01.02.02.10 VIDRIOS, CRISTALES Y SIMILARES 13,605.39 - 13,605.39 100.00 - 0.00 0.00 - 13,605.39 100.00 - 0.00
01.02.02.10.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA BAJA /TIPO I m2 52.00 S/161.24 8,384.48 52.00 8,384.48 100.00 - - 0.00 52.00 8,384.48 100.00 - -
01.02.02.10.02 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA ALTA /TIPO 1 m2 30.80 S/169.51 5,220.91 30.80 5,220.91 100.00 - - 0.00 30.80 5,220.91 100.00 - -
01.02.02.11 PINTURA 26,380.89 - 26,380.89 100.00 - 0.00 0.00 - 26,380.89 100.00 - 0.00
01.02.02.11.01 PINTURA INTERIORES 10,835.17 - 10,835.17 100.00 - 0.00 0.00 - 10,835.17 100.00 - 0.00
01.02.02.11.01.01 PINTURA LATEX EN MUROS INTERIORES DOS MANOS m2 770.09 S/14.07 10,835.17 770.09 10,835.17 100.00 - - 0.00 770.09 10,835.17 100.00 - -
01.02.02.11.02 PINTURA EXTERIORES 7,399.17 - 7,399.17 100.00 - 0.00 0.00 - 7,399.17 100.00 - 0.00
01.02.02.11.02.01 PINTURA SUPER MATE EN MUROS EXTERIORES DOS MANOS m2 464.48 S/15.93 7,399.17 464.48 7,399.17 100.00 - - 0.00 464.48 7,399.17 100.00 - -
01.02.02.11.03 PINTURA EN CIELO RASO 6,489.48 - 6,489.48 100.00 - 0.00 0.00 - 6,489.48 100.00 - 0.00
01.02.02.11.03.01 PINTURA LATEX EN FALSO CIELO RASO DOS MANOS m2 445.40 S/14.57 6,489.48 445.40 6,489.48 100.00 - - 0.00 445.40 6,489.48 100.00 - -
01.02.02.11.04 PINTURA EN CARPINTERIA DE MADERA 534.49 - 534.49 100.00 - 0.00 0.00 - 534.49 100.00 - 0.00
01.02.02.11.04.01 PINTURA EN PUERTA CONTRAPLACADA, C/BARNIZ 2 MANOS m2 37.80 S/14.14 534.49 37.80 534.49 100.00 - - 0.00 37.80 534.49 100.00 - -
01.02.02.11.05 PINTURA EN CARPINTERIA METALICA 1,122.58 - 1,122.58 100.00 - 0.00 0.00 - 1,122.58 100.00 - 0.00
01.02.02.11.05.01 PINTURA EN PORTON PRINCIPAL m2 7.13 S/19.20 136.90 7.13 136.90 100.00 - - 0.00 7.13 136.90 100.00 - -
01.02.02.11.05.02 PINTURA EN TUBOS DE FIERROS EN CERCO PERIMETRAL m2 44.40 S/22.20 985.68 44.40 985.68 100.00 - - 0.00 44.40 985.68 100.00 - -
01.02.02.12 EVACUACION Y SEÑALIZACION 1,957.89 - 1,957.89 100.00 - 0.00 0.00 - 1,957.89 100.00 - 0.00
01.02.02.12.01 PLACAS DE SEÑALIZACION 510.00 - 510.00 100.00 - 0.00 0.00 - 510.00 100.00 - 0.00
01.02.02.12.01.01 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE SALIDA und 13.00 S/10.20 132.60 13.00 132.60 100.00 - - 0.00 13.00 132.60 100.00 - -
01.02.02.12.01.02 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE DE PERSONAS und 7.00 S/10.20 71.40 7.00 71.40 100.00 - - 0.00 7.00 71.40 100.00 - -
01.02.02.12.01.03 SUMINISTRO Y COLOCACIÓN DE SEÑAL EXTINTORES DE FUEGO und 2.00 S/10.20 20.40 2.00 20.40 100.00 - - 0.00 2.00 20.40 100.00 - -
01.02.02.12.01.04 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES DE EMERGENCIA und 10.00 S/10.20 102.00 10.00 102.00 100.00 - - 0.00 10.00 102.00 100.00 - -
01.02.02.12.01.05 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO ELECTRICO und 3.00 S/10.20 30.60 3.00 30.60 100.00 - - 0.00 3.00 30.60 100.00 - -
01.02.02.12.01.06 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE NOMBRE DE AMBIENTE und 10.00 S/10.20 102.00 10.00 102.00 100.00 - - 0.00 10.00 102.00 100.00 - -
01.02.02.12.01.07 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE VARONES-MUJERES und 4.00 S/10.20 40.80 4.00 40.80 100.00 - - 0.00 4.00 40.80 100.00 - -
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
01.02.02.12.01.08 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE BOTIQUIN und 1.00 S/10.20 10.20 1.00 10.20 100.00 - - 0.00 1.00 10.20 100.00 - -
01.02.02.12.02 RUTAS DE EVACUACION 1,447.89 - 1,447.89 100.00 - 0.00 0.00 - 1,447.89 100.00 - 0.00
01.02.02.12.02.01 PINTADO DE ZONA DE REUNION EN CASO DE SISMO m2 79.38 S/18.24 1,447.89 79.38 1,447.89 100.00 - - 0.00 79.38 1,447.89 100.00 - -
01.02.03 INSTALACIONES SANITARIAS 21,562.49 - 21,562.49 100.00 - 0.00 0.00 - 21,562.49 100.00 - 0.00
01.02.03.01 APARATOS Y ACCESORIOS SANITARIOS 1,969.08 - 1,969.08 100.00 - 0.00 0.00 - 1,969.08 100.00 - 0.00
01.02.03.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE BAJO CON DESCARGA POSTERIOR pza 7.00 S/250.69 1,754.83 7.00 1,754.83 100.00 - - 0.00 7.00 1,754.83 100.00 - -
01.02.03.01.02 LAVADERO DE ACERO INOXIDABLE 95CMX45CM (01 POZA CON ESCURRIDERO) pza 1.00 S/214.25 214.25 1.00 214.25 100.00 - - 0.00 1.00 214.25 100.00 - -
01.02.03.02 SUMINISTRO E INSTALACION DE ACCESORIOS 763.78 - 763.78 100.00 - 0.00 0.00 - 763.78 100.00 - 0.00
01.02.03.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD 300M und 3.00 S/40.52 121.56 3.00 121.56 100.00 - - 0.00 3.00 121.56 100.00 - -
01.02.03.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" PARA PERSONAS CON DISCAPACIDAD und 4.00 S/79.32 317.28 4.00 317.28 100.00 - - 0.00 4.00 317.28 100.00 - -
01.02.03.02.03 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 7.00 S/46.42 324.94 7.00 324.94 100.00 - - 0.00 7.00 324.94 100.00 - -
01.02.03.03 SISTEMA DE AGUA FRIA 18,829.63 - 18,829.63 100.00 - 0.00 0.00 - 18,829.63 100.00 - 0.00
01.02.03.03.01 SALIDA DE AGUA FRIA 614.51 - 614.51 100.00 - 0.00 0.00 - 614.51 100.00 - 0.00
01.02.03.03.01.01 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC 1/2" pto 13.00 S/47.27 614.51 13.00 614.51 100.00 - - 0.00 13.00 614.51 100.00 - -
01.02.03.03.02 REDES DE DISTRIBUCION DE AGUA FRIA 477.06 - 477.06 100.00 - 0.00 0.00 - 477.06 100.00 - 0.00
01.02.03.03.02.01 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 22.47 S/10.29 231.22 22.47 231.22 100.00 - - 0.00 22.47 231.22 100.00 - -
01.02.03.03.02.02 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 23.48 S/10.47 245.84 23.48 245.84 100.00 - - 0.00 23.48 245.84 100.00 - -
01.02.03.03.03 REDES DE ALIMENTACIÓN 2,866.13 - 2,866.13 100.00 - 0.00 0.00 - 2,866.13 100.00 - 0.00
01.02.03.03.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 20.54 S/40.11 823.86 20.54 823.86 100.00 - - 0.00 20.54 823.86 100.00 - -
01.02.03.03.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 54.00 S/2.37 127.98 54.00 127.98 100.00 - - 0.00 54.00 127.98 100.00 - -
01.02.03.03.03.03 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 5.13 S/5.01 25.70 5.13 25.70 100.00 - - 0.00 5.13 25.70 100.00 - -
01.02.03.03.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 15.40 S/26.60 409.64 15.40 409.64 100.00 - - 0.00 15.40 409.64 100.00 - -
01.02.03.03.03.05 ELIMINACION DE MATERIAL EXCEDENTE (10 kilometros) m3 10.27 S/30.52 313.44 10.27 313.44 100.00 - - 0.00 10.27 313.44 100.00 - -
01.02.03.03.03.06 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 45.08 S/10.47 471.99 45.08 471.99 100.00 - - 0.00 45.08 471.99 100.00 - -
01.02.03.03.03.07 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 37.34 S/11.01 411.11 37.34 411.11 100.00 - - 0.00 37.34 411.11 100.00 - -
01.02.03.03.03.08 PRUEBA HIDRAULICA Y DESINFECCION m 128.37 S/2.20 282.41 128.37 282.41 100.00 - - 0.00 128.37 282.41 100.00 - -
01.02.03.03.04 ACCESORIOS DE REDES DE AGUA 566.74 - 566.74 100.00 - 0.00 0.00 - 566.74 100.00 - 0.00
01.02.03.03.04.01 CODO PVC 90 SAP C-10 DE 1/2 und 36.00 S/4.52 162.72 36.00 162.72 100.00 - - 0.00 36.00 162.72 100.00 - -
01.02.03.03.04.02 CODO PVC 90 SAP C-10 DE 3/4" und 28.00 S/5.62 157.36 28.00 157.36 100.00 - - 0.00 28.00 157.36 100.00 - -
01.02.03.03.04.03 CODO PVC 90 SAP C-10 DE 1" und 2.00 S/6.72 13.44 2.00 13.44 100.00 - - 0.00 2.00 13.44 100.00 - -
01.02.03.03.04.04 TEE PVC 90 SAP C-10 DE 1/2" und 2.00 S/4.61 9.22 2.00 9.22 100.00 - - 0.00 2.00 9.22 100.00 - -
01.02.03.03.04.05 TEE PVC 90 SAP C-10 DE 3/4" und 9.00 S/5.88 52.92 9.00 52.92 100.00 - - 0.00 9.00 52.92 100.00 - -
01.02.03.03.04.06 TEE PVC 90 SAP C-10 DE 1" und 4.00 S/7.57 30.28 4.00 30.28 100.00 - - 0.00 4.00 30.28 100.00 - -
01.02.03.03.04.07 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 S/4.10 53.30 13.00 53.30 100.00 - - 0.00 13.00 53.30 100.00 - -
01.02.03.03.04.08 REDUCCION PVC 90 SAP C-10 DE 1" A 3/4" und 5.00 S/6.84 34.20 5.00 34.20 100.00 - - 0.00 5.00 34.20 100.00 - -
01.02.03.03.04.09 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 S/4.10 53.30 13.00 53.30 100.00 - - 0.00 13.00 53.30 100.00 - -
01.02.03.03.05 VALVULAS 849.79 - 849.79 100.00 - 0.00 0.00 - 849.79 100.00 - 0.00
01.02.03.03.05.01 VALVULA COMPUERTA DE BRONCE PESADA DN 1/2" und 2.00 S/94.33 188.66 2.00 188.66 100.00 - - 0.00 2.00 188.66 100.00 - -
01.02.03.03.05.02 VALVULA COMPUERTA DE BRONCE PESADA DN 3/4" und 3.00 S/114.67 344.01 3.00 344.01 100.00 - - 0.00 3.00 344.01 100.00 - -
01.02.03.03.05.03 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE CONCRETO F'C=175 KG/CM2, INCLUYE REJILLA Y und 2.00 S/158.56 317.12 2.00 317.12 100.00 - - 0.00 2.00 317.12 100.00 - -
CANDADO
01.02.03.03.06 VARIOS 605.44 - 605.44 100.00 - 0.00 0.00 - 605.44 100.00 - 0.00
01.02.03.03.06.01 CAJA PARA VALVULA EN PARED, NICHO DE MAYOLICA Y TAPA METALICA und 5.00 S/111.85 559.25 5.00 559.25 100.00 - - 0.00 5.00 559.25 100.00 - -
01.02.03.03.06.02 EMPALME A LA RED EXISTENTE und 1.00 S/46.19 46.19 1.00 46.19 100.00 - - 0.00 1.00 46.19 100.00 - -
01.02.03.03.07 DESAGUE Y VENTILACIÓN 10,468.10 - 10,468.10 100.00 - 0.00 0.00 - 10,468.10 100.00 - 0.00
01.02.03.03.07.01 SALIDA DE DESAGUE Y VENTILACION 2,289.28 - 2,289.28 100.00 - 0.00 0.00 - 2,289.28 100.00 - 0.00
01.02.03.03.07.01.01 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 10.00 S/62.20 622.00 10.00 622.00 100.00 - - 0.00 10.00 622.00 100.00 - -
01.02.03.03.07.01.02 SALIDAS DE DESAGUE EN PVC SAP ø 4" pto 16.00 S/70.28 1,124.48 16.00 1,124.48 100.00 - - 0.00 16.00 1,124.48 100.00 - -
01.02.03.03.07.01.03 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 8.00 S/67.85 542.80 8.00 542.80 100.00 - - 0.00 8.00 542.80 100.00 - -
01.02.03.03.07.02 REDES DE DERIVACIÓN 2,156.89 - 2,156.89 100.00 - 0.00 0.00 - 2,156.89 100.00 - 0.00
01.02.03.03.07.02.01 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 2" m 12.65 S/10.09 127.64 12.65 127.64 100.00 - - 0.00 12.65 127.64 100.00 - -
01.02.03.03.07.02.02 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 4" m 24.20 S/11.60 280.72 24.20 280.72 100.00 - - 0.00 24.20 280.72 100.00 - -
01.02.03.03.07.02.03 MONTANTE Y/O VENTILACION CON TUBERIA SAL de 2" m 19.00 S/13.69 260.11 19.00 260.11 100.00 - - 0.00 19.00 260.11 100.00 - -
01.02.03.03.07.02.04 SUMIDERO CROMADO Ø2" EN PISO PROVISION Y COLOCACION und 4.00 S/60.43 241.72 4.00 241.72 100.00 - - 0.00 4.00 241.72 100.00 - -
01.02.03.03.07.02.05 REGISTRO ROSCADO DE BRONCE DE 2" PROVISION Y COLOCACION und 1.00 S/62.03 62.03 1.00 62.03 100.00 - - 0.00 1.00 62.03 100.00 - -
01.02.03.03.07.02.06 REGISTRO ROSCADO DE BRONCE DE 4" PROVISION Y COLOCACION und 8.00 S/86.31 690.48 8.00 690.48 100.00 - - 0.00 8.00 690.48 100.00 - -
01.02.03.03.07.02.07 SOMBRERO DE VENTILACION 2" PVC und 8.00 S/51.64 413.12 8.00 413.12 100.00 - - 0.00 8.00 413.12 100.00 - -
01.02.03.03.07.02.08 PRUEBA HIDRAULICA DE ESCORRENTIA DE TUB. DESAGUE m 36.85 S/2.20 81.07 36.85 81.07 100.00 - - 0.00 36.85 81.07 100.00 - -
01.02.03.03.07.03 REDES COLECTORAS 5,314.16 - 5,314.16 100.00 - 0.00 0.00 - 5,314.16 100.00 - 0.00
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
01.02.03.03.07.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 41.39 S/40.11 1,660.15 41.39 1,660.15 100.00 - - 0.00 41.39 1,660.15 100.00 - -
01.02.03.03.07.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 48.69 S/25.47 1,240.13 48.69 1,240.13 100.00 - - 0.00 48.69 1,240.13 100.00 - -
01.02.03.03.07.03.03 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 4.87 S/7.45 36.28 4.87 36.28 100.00 - - 0.00 4.87 36.28 100.00 - -
01.02.03.03.07.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 36.52 S/31.35 1,144.90 36.52 1,144.90 100.00 - - 0.00 36.52 1,144.90 100.00 - -
01.02.03.03.07.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 15.22 S/11.21 170.62 15.22 170.62 100.00 - - 0.00 15.22 170.62 100.00 - -
01.02.03.03.07.03.06 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 4" m 60.53 S/14.20 859.53 60.53 859.53 100.00 - - 0.00 60.53 859.53 100.00 - -
01.02.03.03.07.03.07 PRUEBA HIDRAULICA Y DESINFECCION EN TUBERIAS ZANJA ABIERTA Y TAPADA m 97.38 S/2.08 202.55 97.38 202.55 100.00 - - 0.00 97.38 202.55 100.00 - -
01.02.03.03.07.04 ACCESORIOS DE REDES DERIVACION 707.77 - 707.77 100.00 - 0.00 0.00 - 707.77 100.00 - 0.00
01.02.03.03.07.04.01 CODO PVC-P Ø=2"X90° und 23.00 S/7.92 182.16 23.00 182.16 100.00 - - 0.00 23.00 182.16 100.00 - -
01.02.03.03.07.04.02 CODO 45" PVC-P Ø4"x 4" PARA DESAGUE und 6.00 S/9.39 56.34 6.00 56.34 100.00 - - 0.00 6.00 56.34 100.00 - -
01.02.03.03.07.04.03 CODO PVC-P Ø=4"X90° CON VENTILACION DE Ø2" und 7.00 S/13.39 93.73 7.00 93.73 100.00 - - 0.00 7.00 93.73 100.00 - -
01.02.03.03.07.04.04 YEE PVC-P Ø2"x2" PARA DESAGUE und 4.00 S/7.36 29.44 4.00 29.44 100.00 - - 0.00 4.00 29.44 100.00 - -
01.02.03.03.07.04.05 YEE REDUCCIÓN PVC-SP Ø4"x 2" PARA DESAGUE und 3.00 S/9.40 28.20 3.00 28.20 100.00 - - 0.00 3.00 28.20 100.00 - -
01.02.03.03.07.04.06 YEE PVC-P Ø4"x4" PARA DESAGUE und 6.00 S/13.63 81.78 6.00 81.78 100.00 - - 0.00 6.00 81.78 100.00 - -
01.02.03.03.07.04.07 TEE PVC-P Ø2"x 2" PARA DESAGUE und 12.00 S/10.59 127.08 12.00 127.08 100.00 - - 0.00 12.00 127.08 100.00 - -
01.02.03.03.07.04.08 TEE PVC-P Ø4"x 4" PARA DESAGUE und 8.00 S/13.63 109.04 8.00 109.04 100.00 - - 0.00 8.00 109.04 100.00 - -
01.02.03.03.08 CÁMARAS DE INSPECCIÓN 2,381.86 - 2,381.86 100.00 - 0.00 0.00 - 2,381.86 100.00 - 0.00
01.02.03.03.08.01 CAJAS DE REGISTRO 807.93 - 807.93 100.00 - 0.00 0.00 - 807.93 100.00 - 0.00
01.02.03.03.08.01.01 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ TAPA CONCRETO und 5.00 S/51.85 259.25 5.00 259.25 100.00 - - 0.00 5.00 259.25 100.00 - -
01.02.03.03.08.01.02 CAJA DE REGISTRO DE CONCRETO 24" x 24"Y LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE und 2.00 S/274.34 548.68 2.00 548.68 100.00 - - 0.00 2.00 548.68 100.00 - -
CANTO, C/TAPA CONCRE C/ TAPA CONCRETO
01.02.03.03.08.02 VARIOS 1,573.93 - 1,573.93 100.00 - 0.00 0.00 - 1,573.93 100.00 - 0.00
01.02.03.03.08.02.01 EMPALME A LA RED EXISTENTE und 1.00 S/92.41 92.41 1.00 92.41 100.00 - - 0.00 1.00 92.41 100.00 - -
01.02.03.03.08.02.02 TANQUE BIODIGESTOR 1600 LTS und 1.00 S/1,098.56 1,098.56 1.00 1,098.56 100.00 - - 0.00 1.00 1,098.56 100.00 - -
01.02.03.03.08.02.03 POZO PERCOLADOR und 2.00 S/191.48 382.96 2.00 382.96 100.00 - - 0.00 2.00 382.96 100.00 - -
01.02.04 INSTALACIONES ELECTRICAS 49,119.59 - 49,119.59 100.00 - 0.00 0.00 - 49,119.59 100.00 - 0.00
01.02.04.01 CONEXIÓN A LA RED EXTERNA DE MEDIDORES 533.92 - 533.92 100.00 - 0.00 0.00 - 533.92 100.00 - 0.00
01.02.04.01.01 ACOMETIDA MONOFASICA TEMPORAL DE ENERGIA ELECTRICO GLB 1.00 S/533.92 533.92 1.00 533.92 100.00 - - 0.00 1.00 533.92 100.00 - -
01.02.04.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, FUERZA Y SEÑALES DEBILES 7,729.04 - 7,729.04 100.00 - 0.00 0.00 - 7,729.04 100.00 - 0.00
01.02.04.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO pto 50.00 S/48.21 2,410.50 50.00 2,410.50 100.00 - - 0.00 50.00 2,410.50 100.00 - -
01.02.04.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO pto 12.00 S/65.19 782.28 12.00 782.28 100.00 - - 0.00 12.00 782.28 100.00 - -
01.02.04.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A TIERRA pto 37.00 S/79.09 2,926.33 37.00 2,926.33 100.00 - - 0.00 37.00 2,926.33 100.00 - -
01.02.04.02.04 SALIDA PARA INTERRUPTOR pto 19.00 S/44.83 851.77 19.00 851.77 100.00 - - 0.00 19.00 851.77 100.00 - -
01.02.04.02.05 SALIDA PARA BRAQUETTES pto 9.00 S/58.32 524.88 9.00 524.88 100.00 - - 0.00 9.00 524.88 100.00 - -
01.02.04.02.06 SALIDA PARA REFLECTOR pto 4.00 S/58.32 233.28 4.00 233.28 100.00 - - 0.00 4.00 233.28 100.00 - -
01.02.04.03 CAJAS 298.16 - 298.16 100.00 - 0.00 0.00 - 298.16 100.00 - 0.00
01.02.04.03.01 CAJA DE F°G° 300x300mm C/TAPA_ T.D. und 3.00 S/62.77 188.31 3.00 188.31 100.00 - - 0.00 3.00 188.31 100.00 - -
01.02.04.03.02 CAJA DE PASO OCTOGONAL und 5.00 S/21.97 109.85 5.00 109.85 100.00 - - 0.00 5.00 109.85 100.00 - -
01.02.04.04 CABLES DE ENERGIA Y CANALIZACION, CONDUCTOS O TUBERIAS 4,424.71 - 4,424.71 100.00 - 0.00 0.00 - 4,424.71 100.00 - 0.00
01.02.04.04.01 CABLEADO P/SALIDA DE CENTRO DE LUZ P/EQ. ADOSADO LSOH 2x2.5mm2+1x2.5mm2(T)/tub.Ø=20 mm) m 158.20 S/7.52 1,189.66 158.20 1,189.66 100.00 - - 0.00 158.20 1,189.66 100.00 - -
01.02.04.04.02 CABLEADO P/SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO (LSOH 2x2.5mm2+1x2.5mm2(T) Ø=20 mm) m 22.20 S/11.63 258.19 22.20 258.19 100.00 - - 0.00 22.20 258.19 100.00 - -
01.02.04.04.03 CABLEADO P/SALIDA DE TOMACORRIENTE DOBLE C/TOMA A TIERRA(LSOH 2x4mm2+1x4mm2(T)tub.Ø=25 m 141.01 S/7.39 1,042.06 141.01 1,042.06 100.00 - - 0.00 141.01 1,042.06 100.00 - -
mm)
01.02.04.04.04 CABLEADO P/SALIDA DE INTERRUPTOR SIMPLE(LSOH 2x2.5mm2 /tub.Ø=20mm) m 36.59 S/9.51 347.97 36.59 347.97 100.00 - - 0.00 36.59 347.97 100.00 - -
01.02.04.04.05 CABLEADO P/SALIDA DE INTERRUPTOR DOBLE(LSOH 2x2.5mm2/ tub.Ø=20 mm) m 28.50 S/9.51 271.04 28.50 271.04 100.00 - - 0.00 28.50 271.04 100.00 - -
01.02.04.04.06 CABLEADO LSOH 2.5mm2 EN TUBERIA PVC-P 20mm P/SALIDA DE INTERRUPTOR CONMUTACION SIMPLE m 26.27 S/9.51 249.83 26.27 249.83 100.00 - - 0.00 26.27 249.83 100.00 - -
01.02.04.04.07 CABLEADO P/SALIDA DE BRAQUETTE(LSOH 2x2.5mm2/(T)tub.Ø=20 mm) m 24.24 S/9.51 230.52 24.24 230.52 100.00 - - 0.00 24.24 230.52 100.00 - -
01.02.04.04.08 CABLEADO PARA SALIDA REFLECTOR(LSOH 2x4+1x4mm2+1X4mm2(T)/ tub.Ø=25mm) m 47.20 S/17.70 835.44 47.20 835.44 100.00 - - 0.00 47.20 835.44 100.00 - -
01.02.04.05 ALIMENTADORES SECUNDARIOS CANALIZACION, CONDUCTOS O TUBERIAS 3,230.08 - 3,230.08 100.00 - 0.00 0.00 - 3,230.08 100.00 - 0.00
01.02.04.05.01 SUM. E INSTAL. CABLE N2XOH 2 x 16mm2 + 1 x 16mm2 (T) m 60.42 S/34.99 2,114.10 60.42 2,114.10 100.00 - - 0.00 60.42 2,114.10 100.00 - -
01.02.04.05.02 SUM. E INSTAL. CABLE N2XOH 2 x 10mm2 + 1 x 10mm2 (T) m 8.80 S/32.01 281.69 8.80 281.69 100.00 - - 0.00 8.80 281.69 100.00 - -
01.02.04.05.03 SUM. E INSTAL. CABLE N2XOH 2 x 6mm2 + 1 x 6mm2 (T) m 27.66 S/20.59 569.52 27.66 569.52 100.00 - - 0.00 27.66 569.52 100.00 - -
01.02.04.05.04 PROTECCION Y SEÑALIZACION DE CABLE SUBTERRANEO m 64.42 S/4.11 264.77 64.42 264.77 100.00 - - 0.00 64.42 264.77 100.00 - -
01.02.04.06 BUZONES 1,747.80 - 1,747.80 100.00 - 0.00 0.00 - 1,747.80 100.00 - 0.00
01.02.04.06.01 SUMINISTRO E INSTALACION DE BUZON ELECTRICO DE CONCRETO und 4.00 S/436.95 1,747.80 4.00 1,747.80 100.00 - - 0.00 4.00 1,747.80 100.00 - -
01.02.04.07 CONDUCTOS 3,871.88 - 3,871.88 100.00 - 0.00 0.00 - 3,871.88 100.00 - 0.00
01.02.04.07.01 EXCAVACION PARA CABLE SUBTERRANEO m3 26.25 S/74.88 1,965.60 26.25 1,965.60 100.00 - - 0.00 26.25 1,965.60 100.00 - -
01.02.04.07.02 RELLENO CON MATERIAL PROPIO m3 21.00 S/62.80 1,318.80 21.00 1,318.80 100.00 - - 0.00 21.00 1,318.80 100.00 - -
01.02.04.07.03 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO m3 5.25 S/91.19 478.75 5.25 478.75 100.00 - - 0.00 5.25 478.75 100.00 - -
01.02.04.07.04 ELIMINACION DE MATERIAL EXCEDENTE (10 Km) m3 5.25 S/20.71 108.73 5.25 108.73 100.00 - - 0.00 5.25 108.73 100.00 - -
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
01.02.04.08 TABLEROS GENERAL Y DE DISTRIBUCION 1,846.88 - 1,846.88 100.00 - 0.00 0.00 - 1,846.88 100.00 - 0.00
01.02.04.08.01 TABLERO GENERAL 10 POLOS ( 01 INT. TERMOMAGNETICO2X50A, 04 INT TM. 2x32 A.,incluye accesorios) und 1.00 S/435.56 435.56 1.00 435.56 100.00 - - 0.00 1.00 435.56 100.00 - -
01.02.04.08.02 TABLERO DE DISTRIBUCION TD-1.1,TD-2.1, 16 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 02 INT. und 1.00 S/482.64 482.64 1.00 482.64 100.00 - - 0.00 1.00 482.64 100.00 - -
TERMOMAGNETICO DE 2x20 A. 2 INT. TERMOMAGNETICO DE 2x16 A, 03 INT DIF 2X25A 30 mmA)
01.02.04.08.03 TABLERO DE DISTRIBUCION TD-1.1,TD-2.1, 24 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 01 INT. und 1.00 S/513.14 513.14 1.00 513.14 100.00 - - 0.00 1.00 513.14 100.00 - -
TERMOMAGNETICO DE 2x20 A. 2 INT. TERMOMAGNETICO DE 2x16A, 01 INT DIF 2X25A 30 mmA)
01.02.04.08.04 TABLERO DE DISTRIBUCION TD-1.2, 20 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 03 INT. und 1.00 S/415.54 415.54 1.00 415.54 100.00 - - 0.00 1.00 415.54 100.00 - -
TERMOMAGNETICO DE 2x20 A. 2 INT. TERMOMAGNETICO DE 2x16A, 04 INT DIF 2X25A 30 mmA)
01.02.04.09 INSTALACION DEL SISTEMA PUESTA A TIERRA 5,541.26 - 5,541.26 100.00 - 0.00 0.00 - 5,541.26 100.00 - 0.00
01.02.04.09.01 PRUEBAS ELECTRICAS PUESTA A TIERRA und 3.00 S/199.45 598.35 3.00 598.35 100.00 - - 0.00 3.00 598.35 100.00 - -
01.02.04.09.02 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 3.00 S/1,449.47 4,348.41 3.00 4,348.41 100.00 - - 0.00 3.00 4,348.41 100.00 - -
01.02.04.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 S/594.50 594.50 1.00 594.50 100.00 - - 0.00 1.00 594.50 100.00 - -
01.02.04.10 ARTEFACTOS 14,662.58 - 14,662.58 100.00 - 0.00 0.00 - 14,662.58 100.00 - 0.00
01.02.04.10.01 SUM. E INSTAL. EQUIPO LED 120x30cms 47 W und 34.00 S/243.69 8,285.46 34.00 8,285.46 100.00 - - 0.00 34.00 8,285.46 100.00 - -
01.02.04.10.02 SUM. E INSTAL. EQUIPO LED CUADRADA LED 60X60cm. 48W. und 11.00 S/254.22 2,796.42 11.00 2,796.42 100.00 - - 0.00 11.00 2,796.42 100.00 - -
01.02.04.10.03 SUM. E INSTAL. EQUIPO RONDEL LED CIRCULAR 21W und 5.00 S/108.69 543.45 5.00 543.45 100.00 - - 0.00 5.00 543.45 100.00 - -
01.02.04.10.04 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 9.00 S/148.69 1,338.21 9.00 1,338.21 100.00 - - 0.00 9.00 1,338.21 100.00 - -
01.02.04.10.05 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA A LA PARED 6W und 6.00 S/108.69 652.14 6.00 652.14 100.00 - - 0.00 6.00 652.14 100.00 - -
01.02.04.10.06 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA EN TECHO 6W und 6.00 S/108.69 652.14 6.00 652.14 100.00 - - 0.00 6.00 652.14 100.00 - -
01.02.04.10.07 SUM. E INSTAL. REFLECTORES LED 200W und 4.00 S/98.69 394.76 4.00 394.76 100.00 - - 0.00 4.00 394.76 100.00 - -
01.02.04.11 ACCESORIOS 1,731.64 - 1,731.64 100.00 - 0.00 0.00 - 1,731.64 100.00 - 0.00
01.02.04.11.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA - TIPO SCHUKO und 37.00 S/26.69 987.53 37.00 987.53 100.00 - - 0.00 37.00 987.53 100.00 - -
01.02.04.11.02 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 8.00 S/36.19 289.52 8.00 289.52 100.00 - - 0.00 8.00 289.52 100.00 - -
01.02.04.11.03 INTERRUPTOR DOBLE 10 A und 5.00 S/41.49 207.45 5.00 207.45 100.00 - - 0.00 5.00 207.45 100.00 - -
01.02.04.11.04 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 6.00 S/41.19 247.14 6.00 247.14 100.00 - - 0.00 6.00 247.14 100.00 - -
01.02.04.12 PRUEBAS ELECTRICAS 3,501.64 - 3,501.64 100.00 - 0.00 0.00 - 3,501.64 100.00 - 0.00
01.02.04.12.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y AISLAMIENTO, PUESTA TIERRA und 4.00 S/875.41 3,501.64 4.00 3,501.64 100.00 - - 0.00 4.00 3,501.64 100.00 - -
01.02.05 DESINSTALACION DE OBRAS PARA PLAN DE CONTINGENCIA 8,707.02 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 8,707.02
01.02.05.01 DESINSTALACION DE MODULOS PREFABRICADOS 1,2,3,4,6 (AULAS) und 5.00 S/286.59 1,432.95 - - 0.00 - - 0.00 - - 0.00 5.00 1,432.95
01.02.05.02 DESINSTALACION DE MODULO 5 (SUM,COCINA, DESPENSA,COMBUSTIBLE) und 1.00 S/286.59 286.59 - - 0.00 - - 0.00 - - 0.00 1.00 286.59
01.02.05.03 DESINSTALACION DE MODULO 7 (ALMACEN GENERAL, DIRECCION) und 1.00 S/286.59 286.59 - - 0.00 - - 0.00 - - 0.00 1.00 286.59
01.02.05.04 DESINSTALACION DE MODULO 8 (SSHH HOMBRES, SSHH MUJERES) und 1.00 S/286.59 286.59 - - 0.00 - - 0.00 - - 0.00 1.00 286.59
01.02.05.05 DESINSTALACION MODULO 9 (SSHH) und 1.00 S/286.59 286.59 - - 0.00 - - 0.00 - - 0.00 1.00 286.59
01.02.05.06 RETIRO DE PUERTAS Y VENTANAS und 52.00 S/30.28 1,574.56 - - 0.00 - - 0.00 - - 0.00 52.00 1,574.56
01.02.05.07 DESMONTAJE DE CERCO PERIMETRAL und 139.87 S/21.00 2,937.27 - - 0.00 - - 0.00 - - 0.00 139.87 2,937.27
01.02.05.08 DESMONTAJE DE INSTALACIONES SANITARIAS GLB 1.00 S/21.00 21.00 - - 0.00 - - 0.00 - - 0.00 1.00 21.00
01.02.05.09 DESMONTAJE DE INSTALACIONES ELECTRICAS GLB 1.00 S/504.11 504.11 - - 0.00 - - 0.00 - - 0.00 1.00 504.11
01.02.05.10 RESANE DE LOSA DE CONCRETO m2 34.14 S/31.95 1,090.77 - - 0.00 - - 0.00 - - 0.00 34.14 1,090.77
01.03 SEGURIDAD Y SALUD 44,815.76 - 28,857.70 64.39 - 1,171.28 2.61 - 30,028.98 67.01 - 14,786.78
01.03.01 ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN DEL PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO 5,020.74
GLB 1.00 S/5,020.74 0.72 3,614.92 72.00 - - 0.00 0.72 3,614.92 72.00 0.28 1,405.82
01.03.02 EQUIPOS DE PROTECCIÓN INDIVIDUAL und 100.00 S/292.82 29,282.00 61.00 17,862.02 61.00 4.00 1,171.28 4.00 65.00 19,033.30 65.00 35.00 10,248.70
01.03.03 EQUIPOS DE PROTECCIÓN COLECTIVA GLB 1.00 S/8,426.94 8,426.94 0.72 6,067.40 72.00 - - 0.00 0.72 6,067.40 72.00 0.28 2,359.54
01.03.04 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD GLB 1.00 S/86.08 86.08 0.62 53.36 61.99 - - 0.00 0.62 53.36 61.99 0.38 32.72
01.03.05 CAPACITACIÓN EN SEGURIDAD Y SALUD GLB 1.00 S/2,000.00 2,000.00 0.63 1,260.00 63.00 - - 0.00 0.63 1,260.00 63.00 0.37 740.00
01.04 MITIGACIÓN DE IMPACTO AMBIENTAL 23,564.44 - 16,086.90 68.27 - 0.00 0.00 - 16,086.90 68.27 - 7,477.54
01.04.01 PLAN DE MANEJO DE RESIDUOS SÓLIDOS 1,794.82 - 1,256.36 70.00 - 0.00 0.00 - 1,256.36 70.00 - 538.46
01.04.01.01 IMPLEMENTACIÓN DE PLAN DE MANEJO DE RESIDUOS SÓLIDOS und 1.00 S/1,794.82 1,794.82 0.70 1,256.36 70.00 - - 0.00 0.70 1,256.36 70.00 0.30 538.46
01.04.02 PROGRAMA DE MONITOREO AMBIENTAL 4,020.74 - 2,814.51 70.00 - 0.00 0.00 - 2,814.51 70.00 - 1,206.23
01.04.02.01 IMPLEMENTACIÓN DE PROGRAMA DE MONITOREO und 1.00 S/4,020.74 4,020.74 0.70 2,814.51 70.00 - - 0.00 0.70 2,814.51 70.00 0.30 1,206.23
01.04.03 PLAN DE VEGETACIÓN Y REVEGETACIÓN 1,601.14 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,601.14
01.04.03.01 MANEJO DE COBERTURA Y REVEGETACIÓN und 1.00 S/1,601.14 1,601.14 - - 0.00 - - 0.00 - - 0.00 1.00 1,601.14
01.04.04 PROGRAMA DE SEÑALIZACION AMBIENTAL 26.74 - 16.03 59.95 - 0.00 0.00 - 16.03 59.95 - 10.71
01.04.04.01 IMPLEMENTACIÓN DEL PROGRAMA DE SEÑALIZACIÓN AMBIENTAL und 1.00 S/26.74 26.74 0.60 16.03 59.95 - - 0.00 0.60 16.03 59.95 0.40 10.71
01.04.05 PLAN DE ABANDONO Y CIERRE DEL PROYECTO 4,121.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 4,121.00
01.04.05.01 IMPLEMENTACIÓN DEL PLAN DE CIERRE DE OBRA Y ABANDONO DEL PROYECTO und 1.00 S/4,121.00 4,121.00 - - 0.00 - - 0.00 - - 0.00 1.00 4,121.00
01.04.06 PLAN DE MONITOREO ARQUEOLÓGICO 12,000.00 - 12,000.00 100.00 - 0.00 0.00 - 12,000.00 100.00 - 0.00
01.04.06.01 PLAN DE MONITOREO ARQUEOLÓGICO mes 2.00 S/6,000.00 12,000.00 2.00 12,000.00 100.00 - - 0.00 2.00 12,000.00 100.00 - -
COSTO DIRECTO OBRAS PROVISIONALES,TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD EN OBRA, PLAN DE
419,573.46 380,018.02 2,615.92 382,633.94 36,939.52
CONTINGENCIA Y PMA
GASTOS GENERALES 9.4499999 % 39,649.69 35,911.70 247.20 36,158.90 3,490.79
UTILIDADES 3.00 % 12,587.20 11,400.54 78.48 11,479.02 1,108.18
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
PARCIAL COMPONENTE I - 01 471,810.35 427,330.26 2,941.60 430,271.86 41,538.49
IGV (18.00%) 84,925.86 76,919.45 529.49 77,448.94 7,476.92
TOTAL COMPONENTE I - 01 556,736.21 504,249.71 3,471.09 507,720.80 49,015.41
02 ESTRUCTURAS 1,102,514.90 281,329.14 345,009.54 626,338.68 476,176.22

02.01 MOVIMIENTO DE TIERRAS 70,070.61 27,662.64 18,767.77 46,430.41 23,640.20
02.01.01 EXCAVACIONES SIMPLES 44,162.54 20,693.52 15,968.85 - 36,662.37 - 7,500.17
02.01.01.01 EXCAVACION DE ZANJAS PARA ZAPATAS m3 414.12 S/45.85 18,987.40 269.98 12,378.58 65.19 113.43 5,200.77 27.39 383.41 17,579.35 92.58 30.71 1,408.05
02.01.01.02 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS m3 284.72 S/45.85 13,054.41 23.54 1,079.31 8.27 188.87 8,659.69 66.34 212.41 9,739.00 74.60 72.31 3,315.41
02.01.01.03 EXCAVACION DE ZANJAS PARA VIGAS DE CIMENTACION m3 116.53 S/50.14 5,842.81 74.47 3,733.93 63.91 42.05 2,108.39 36.09 116.52 5,842.32 99.99 0.01 0.49
02.01.01.04 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION m3 39.06 S/45.85 1,790.90 - - 0.00 - - 0.00 - - 0.00 39.06 1,790.90
02.01.01.05 EXCAVACION PARA CISTERNA m3 47.07 S/53.48 2,517.30 47.07 2,517.30 100.00 - - 0.00 47.07 2,517.30 100.00 - -
02.01.01.06 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS - CERCO PERIMETRICO m3 42.96 S/45.85 1,969.72 21.47 984.40 49.98 - - 0.00 21.47 984.40 49.98 21.49 985.32
02.01.02 CORTES DE TERRENO 371.83 - 371.83 100.00 - 0.00 0.00 - 371.83 100.00 - 0.00
02.01.02.01 CORTE DE TERRENO C/EQUIPO h=30 cm EN RAMPAS, GRADAS Y VEREDAS m3 35.65 S/10.43 371.83 35.65 371.83 100.00 - - 0.00 35.65 371.83 100.00 - -
02.01.03 RELLENO CON MATERIAL PROPIO Y DE PRESTAMO 25,536.24 - 6,597.29 25.84 - 2,798.92 10.96 - 9,396.21 36.80 - 16,140.03
02.01.03.01 RELLENO COMPACTADO CON EQUIPO MATERIAL DE PRESTAMO AFIRMADO m3 0.00 S/52.20 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.01.03.02 RELLENO COMPACTADO CON EQUIPO MATERIAL DE PRESTAMO AFIRMADO - CERCO PERIMETRICO m3 0.00 S/52.20 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.01.03.03 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO PARA RAMPAS GRADAS Y VEREDAS m3 156.85 S/52.20 8,187.57 - - 0.00 - - 0.00 - - 0.00 156.85 8,187.57
02.01.03.04 NIVELACION INT. Y APISONADO FINAL P/RECIBIR AL FALSO PISO C/EQUIPO LIVIANO m2 882.13 S/3.43 3,025.71 - - 0.00 - - 0.00 - - 0.00 882.13 3,025.71
02.01.03.05 PREPARACION DE TERRENO PARA ADOQUINADO Y GRASS SINTETICO m2 96.55 S/44.01 4,249.17 - - 0.00 - - 0.00 - - 0.00 96.55 4,249.17
02.01.03.06 ACARREO DE MATERIAL EXCAVADO D=50 m m3 688.10 S/4.35 2,993.24 381.29 1,658.61 55.41 251.37 1,093.46 36.53 632.66 2,752.07 91.94 55.44 241.17
02.01.03.07 ACARREO DE MATERIAL EXCAVADO D=50 m - CERCO PERIMETRICO m3 0.00 S/4.35 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.01.03.08 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km m3 688.10 S/10.29 7,080.55 479.95 4,938.68 69.75 165.74 1,705.46 24.09 645.69 6,644.14 93.84 42.41 436.41
02.01.03.09 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km - CERCO PERIMETRICO m3 0.00 S/10.29 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.02 OBRAS DE CONCRETO SIMPLE 141,914.69 - 5,629.39 3.97 - 33,676.28 23.73 - 39,305.67 27.70 - 102,609.02
02.02.01 CIMIENTOS 50,928.65 - 2,463.84 4.84 - 30,543.43 59.97 - 33,007.27 64.81 - 17,921.38
02.02.01.01 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 CEMENTO T-1. m3 185.00 S/275.29 50,928.65 8.95 2,463.84 4.84 110.95 30,543.43 59.97 119.90 33,007.27 64.81 65.10 17,921.38
02.02.01.02 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 CEMENTO T-1 - CERCO PERIMETRICO m3 0.00 S/275.29 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.02.02 SOLADOS 7,960.60 - 3,165.55 39.77 - 3,132.85 39.35 - 6,298.40 79.12 - 1,662.20
02.02.02.01 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 m2 447.98 S/17.77 7,960.60 178.14 3,165.55 39.77 176.30 3,132.85 39.35 354.44 6,298.40 79.12 93.54 1,662.20
02.02.02.02 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 - CERCO PERIMETRICO m2 0.00 S/17.77 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.02.03 FALSO PISO 25,375.87 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 25,375.87
02.02.03.01 FALSO PISO DE 4" DE CONCRETO 1:8 CEMENTO T-1 m2 885.72 S/24.95 22,098.71 - - 0.00 - - 0.00 - - 0.00 885.72 22,098.71
02.02.03.02 CURADO DE FALSO PISO m2 885.72 S/3.70 3,277.16 - - 0.00 - - 0.00 - - 0.00 885.72 3,277.16
02.02.04 VEREDAS 50,525.47 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 50,525.47
02.02.04.01 CONCRETO f'c=175 kg/cm2 EN VEREDAS E=0.15m m2 742.69 S/56.96 42,303.62 - - 0.00 - - 0.00 - - 0.00 742.69 42,303.62
02.02.04.02 ENCOFRADO EN VEREDA m2 95.07 S/58.01 5,515.01 - - 0.00 - - 0.00 - - 0.00 95.07 5,515.01
02.02.04.03 JUNTAS DE DILATACION E= 1" m 120.00 S/7.27 872.40 - - 0.00 - - 0.00 - - 0.00 120.00 872.40
02.02.04.04 CURADO DE VEREDAS m2 742.69 S/2.47 1,834.44 - - 0.00 - - 0.00 - - 0.00 742.69 1,834.44
02.02.05 GRADAS 7,124.10 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 7,124.10
02.02.05.01 CONCRETO f'c=140 kg/cm2 PARA GRADAS m3 11.03 S/328.87 3,627.44 - - 0.00 - - 0.00 - - 0.00 11.03 3,627.44
02.02.05.02 ENCOFRADO Y DESENCOFRADO EN GRADAS m2 75.10 S/46.56 3,496.66 - - 0.00 - - 0.00 - - 0.00 75.10 3,496.66
02.03 OBRAS DE CONCRETO ARMADO 769,207.73 - 248,037.11 32.25 - 285,810.07 37.16 - 533,847.18 69.40 - 235,360.55
02.03.01 ZAPATAS 65,726.39 - 44,914.02 68.33 - 18,653.30 28.38 - 63,567.32 96.72 - 2,159.07
02.03.01.01 CONCRETO F'c= 210 KG/CM2 EN ZAPATAS m3 126.00 S/299.62 37,752.12 85.26 25,545.60 67.67 35.82 10,732.39 28.43 121.08 36,277.99 96.10 4.92 1,474.13
02.03.01.02 ACERO Fy=4200 kg/cm2, PARA ZAPATAS kg 5,986.90 S/4.53 27,120.66 4,142.90 18,767.34 69.20 1,692.80 7,668.38 28.28 5,835.70 26,435.72 97.47 151.20 684.94
02.03.01.03 CURADO DE CONCRETO PARA ZAPATAS m2 201.80 S/4.23 853.61 142.10 601.08 70.42 59.70 252.53 29.58 201.80 853.61 100.00 - -
02.03.02 VIGAS DE CIMENTACIÓN 16,168.40 - 10,654.26 65.90 - 5,514.14 34.10 - 16,168.40 100.00 - 0.00
02.03.02.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS DE CIMENTACIÓN m3 11.73 S/311.63 3,655.42 7.49 2,334.11 63.85 4.24 1,321.31 36.15 11.73 3,655.42 100.00 - -
02.03.02.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS DE CIMENTACIÓN m2 93.80 S/43.05 4,038.09 59.95 2,580.84 63.91 33.85 1,457.25 36.09 93.80 4,038.09 100.00 - -
02.03.02.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE CIMENTACION kg 1,706.10 S/4.72 8,052.79 1,158.80 5,469.53 67.92 547.30 2,583.26 32.08 1,706.10 8,052.79 100.00 - -
02.03.02.04 CURADO DE CONCRETO PARA VIGAS DE CIMENTACION m2 93.80 S/4.50 422.10 59.95 269.78 63.91 33.85 152.32 36.09 93.80 422.10 100.00 - -
02.03.03 SOBRECIMIENTO REFORZADO EN MODULOS 66,172.80 - 1,869.06 2.82 - 43,401.06 65.59 - 45,270.12 68.41 - 20,902.68
02.03.03.01 CONCRETO F'c= 175 KG/CM2 EN SOBRECIMENTO REFORZADO EN MODULOS m3 45.48 S/332.38 15,116.64 1.98 658.11 4.35 29.96 9,958.10 65.88 31.94 10,616.21 70.23 13.54 4,500.43
02.03.03.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO REFORZADO EN MODULOS m2 591.35 S/43.69 25,836.08 3.74 163.40 0.63 380.36 16,617.93 64.32 384.10 16,781.33 64.95 207.25 9,054.75
02.03.03.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO REFORZADO EN MODULOS kg 4,882.90 S/4.62 22,559.00 223.10 1,030.72 4.57 3,271.30 15,113.41 67.00 3,494.40 16,144.13 71.56 1,388.50 6,414.87
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
02.03.03.04 CURADO DE CONCRETO PARA SOBRECIMIENTO REFORZADO m2 591.35 S/4.50 2,661.08 3.74 16.83 0.63 380.36 1,711.62 64.32 384.10 1,728.45 64.95 207.25 932.63
02.03.04 SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 0.00
02.03.04.01 CONCRETO f'c=175 kg/cm2 - SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO m3 0.00 S/302.51 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.03.04.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO m2 0.00 S/51.77 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.03.04.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO kg 0.00 S/4.62 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.03.04.04 CURADO DE CONCRETO PARA SOBRECIMIENTO REFORZADO EN CERCO m2 0.00 S/4.50 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.03.05 MURO DE CONTENCION 1,035.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,035.00
02.03.05.01 CONCRETO F'c= 210 KG/CM2 EN MURO DE CONTENCIÓN m3 2.39 S/333.54 797.16 - - 0.00 - - 0.00 - - 0.00 2.39 797.16
02.03.05.02 ENCOFRADO Y DESENCOFRADO EN MURO DE CONTENCION m2 4.77 S/45.36 216.37 - - 0.00 - - 0.00 - - 0.00 4.77 216.37
02.03.05.03 ACERO Fy=4200 kg/cm2, PARA MURO DE CONTENCION kg 0.00 S/4.72 0.00 - - 0.00 - - 0.00 - - 0.00 - -
02.03.05.04 CURADO DE CONCRETO PARA MURO DE CONTENCION m2 4.77 S/4.50 21.47 - - 0.00 - - 0.00 - - 0.00 4.77 21.47
02.03.06 PLACAS 85,885.83 - 56,116.57 65.34 - 19,179.13 22.33 - 75,295.70 87.67 - 10,590.13
02.03.06.01 CONCRETO F'c= 210 KG/CM2 EN PLACAS m3 59.41 S/329.11 19,552.43 38.19 12,568.71 64.28 8.50 2,797.44 14.31 46.69 15,366.15 78.59 12.72 4,186.28
02.03.06.02 ENCOFRADO Y DESENCOFRADO EN PLACAS m2 534.80 S/51.38 27,478.02 343.80 17,664.44 64.29 76.40 3,925.43 14.29 420.20 21,589.87 78.57 114.60 5,888.15
02.03.06.03 ACERO Fy=4200 kg/cm2, PARA PLACAS kg 7,722.20 S/4.72 36,448.78 5,156.00 24,336.32 66.77 2,566.20 12,112.46 33.23 7,722.20 36,448.78 100.00 - -
02.03.06.04 CURADO DE CONCRETO PARA PLACAS m2 534.80 S/4.50 2,406.60 343.80 1,547.10 64.29 76.40 343.80 14.29 420.20 1,890.90 78.57 114.60 515.70
02.03.07 COLUMNAS 126,256.85 - 77,476.45 61.36 - 28,211.17 22.34 - 105,687.62 83.71 - 20,569.23
02.03.07.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 77.89 S/346.86 27,016.93 42.28 14,665.24 54.28 14.96 5,189.03 19.21 57.24 19,854.27 73.49 20.65 7,162.66
02.03.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 766.04 S/49.86 38,194.75 401.74 20,030.76 52.44 156.86 7,821.04 20.48 558.60 27,851.80 72.92 207.44 10,342.95
02.03.07.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 12,332.80 S/4.72 58,210.82 8,748.73 41,294.01 70.94 3,097.61 14,620.72 25.12 11,846.34 55,914.73 96.06 486.46 2,296.09
02.03.07.04 CURADO DE CONCRETO PARA COLUMNAS m2 766.04 S/3.70 2,834.35 401.74 1,486.44 52.44 156.86 580.38 20.48 558.60 2,066.82 72.92 207.44 767.53
02.03.08 COLUMNAS DE CERCO PERIMETRICO 71,247.11 - 37,489.40 52.62 - 5,943.07 8.34 - 43,432.47 60.96 - 27,814.64
02.03.08.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 60.98 S/346.86 21,151.52 27.04 9,379.09 44.34 1.81 627.82 2.97 28.85 10,006.91 47.31 32.13 11,144.61
02.03.08.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 585.08 S/49.86 29,172.09 259.88 12,957.61 44.42 13.96 696.05 2.39 273.84 13,653.66 46.80 311.24 15,518.43
02.03.08.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 3,974.30 S/4.72 18,758.70 3,006.60 14,191.15 75.65 967.70 4,567.55 24.35 3,974.30 18,758.70 100.00 - -
02.03.08.04 CURADO DE CONCRETO PARA COLUMNAS m2 585.08 S/3.70 2,164.80 259.88 961.55 44.42 13.96 51.65 2.39 273.84 1,013.20 46.80 311.24 1,151.60
02.03.09 COLUMNETAS DE CONFINAMIENTO 48,651.70 - 966.66 1.99 - 12,439.56 25.57 - 13,406.22 27.56 - 35,245.48
02.03.09.01 CONCRETO F'c= 175 KG/CM2 EN COLUMNETAS m3 28.70 S/371.09 10,650.28 - - 0.00 - - 0.00 - - 0.00 28.70 10,650.28
02.03.09.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNETAS m2 336.31 S/53.36 17,945.50 - - 0.00 - - 0.00 - - 0.00 336.31 17,945.50
02.03.09.03 ACERO Fy=4200 kg/cm2, PARA COLUMNETAS kg 3,928.50 S/4.72 18,542.52 204.80 966.66 5.21 2,635.50 12,439.56 67.09 2,840.30 13,406.22 72.30 1,088.20 5,136.30
02.03.09.04 CURADO DE CONCRETO PARA COLUMNETAS m2 336.31 S/4.50 1,513.40 - - 0.00 - - 0.00 - - 0.00 336.31 1,513.40
02.03.10 VIGAS 108,185.50 - 0.00 0.00 - 72,174.11 66.71 - 72,174.11 66.71 - 36,011.39
02.03.10.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 77.57 S/346.86 26,905.93 - - 0.00 52.57 18,234.43 67.77 52.57 18,234.43 67.77 25.00 8,671.50
02.03.10.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 620.48 S/53.71 33,325.98 - - 0.00 417.85 22,442.72 67.34 417.85 22,442.72 67.34 202.63 10,883.26
02.03.10.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 9,568.10 S/4.72 45,161.43 - - 0.00 6,274.71 29,616.63 65.58 6,274.71 29,616.63 65.58 3,293.39 15,544.80
02.03.10.04 CURADO DE CONCRETO PARA VIGAS m2 620.48 S/4.50 2,792.16 - - 0.00 417.85 1,880.33 67.34 417.85 1,880.33 67.34 202.63 911.83
02.03.11 VIGAS DE CERCO PERIMETRICO 14,190.91 - 11,456.16 80.73 - 626.30 4.41 - 12,082.46 85.14 - 2,108.45
02.03.11.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 10.22 S/346.86 3,544.91 8.22 2,851.19 80.43 0.45 156.09 4.40 8.67 3,007.28 84.83 1.55 537.63
02.03.11.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 104.62 S/58.96 6,168.40 84.12 4,959.72 80.41 4.68 275.93 4.47 88.80 5,235.65 84.88 15.82 932.75
02.03.11.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 848.90 S/4.72 4,006.81 692.10 3,266.71 81.53 36.70 173.22 4.32 728.80 3,439.93 85.85 120.10 566.88
02.03.11.04 CURADO DE CONCRETO PARA VIGAS DE CERCO PERIMETRICO CON ADITIVO QUIMICO m2 104.62 S/4.50 470.79 84.12 378.54 80.41 4.68 21.06 4.47 88.80 399.60 84.88 15.82 71.19
02.03.12 VIGUETAS DE ALFEIZER 28,073.81 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 28,073.81
02.03.12.01 CONCRETO F'c= 175 KG/CM2 EN VIGUETAS m3 17.24 S/340.65 5,872.81 - - 0.00 - - 0.00 - - 0.00 17.24 5,872.81
02.03.12.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGUETAS DE ALFEIZER m2 208.48 S/46.25 9,642.20 - - 0.00 - - 0.00 - - 0.00 208.48 9,642.20
02.03.12.03 ACERO Fy=4200 kg/cm2, PARA VIGUETAS DE ALFEIZER kg 2,462.00 S/4.72 11,620.64 - - 0.00 - - 0.00 - - 0.00 2,462.00 11,620.64
02.03.12.04 CURADO DE CONCRETO PARA VIGUETAS DE ALFEIZER m2 208.48 S/4.50 938.16 - - 0.00 - - 0.00 - - 0.00 208.48 938.16
02.03.13 LOSA MACIZA 4,969.21 - 0.00 0.00 - 2,987.19 60.11 - 2,987.19 60.11 - 1,982.02
02.03.13.01 CONCRETO F'c= 210 KG/CM2 EN LOSA MACIZA m3 8.05 S/329.11 2,649.34 - - 0.00 4.72 1,553.40 58.63 4.72 1,553.40 58.63 3.33 1,095.94
02.03.13.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSA MACIZA m2 40.26 S/48.75 1,962.68 - - 0.00 23.62 1,151.48 58.67 23.62 1,151.48 58.67 16.64 811.20
02.03.13.03 ACERO Fy=4200 kg/cm2, EN LOSA MACIZA kg 38.10 S/4.62 176.02 - - 0.00 38.10 176.02 100.00 38.10 176.02 100.00 - -
02.03.13.04 CURADO DE CONCRETO PARA LOSA MACIZA CON ADITIVO QUIMICO m2 40.26 S/4.50 181.17 - - 0.00 23.62 106.29 58.67 23.62 106.29 58.67 16.64 74.88
02.03.14 LOSA ALIGERADA 111,200.32 - 0.00 0.00 - 76,186.54 68.51 - 76,186.54 68.51 - 35,013.78
02.03.14.01 CONCRETO F'c= 210 KG/CM2 EN LOSA ALIGERADA m3 78.33 S/329.11 25,779.19 - - 0.00 54.03 17,781.81 68.98 54.03 17,781.81 68.98 24.30 7,997.38
02.03.14.02 ENCOFRADO Y DESENCOFRADO NORMAL - LOSA ALIGERADA m2 895.21 S/48.75 43,641.49 - - 0.00 617.40 30,098.25 68.97 617.40 30,098.25 68.97 277.81 13,543.24
02.03.14.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE LOSA ALIGERADA kg 3,448.10 S/4.72 16,275.03 - - 0.00 2,270.41 10,716.34 65.85 2,270.41 10,716.34 65.85 1,177.69 5,558.69
02.03.14.04 LADRILLO HUECO DE ARCILLA DE 15X30X30 cm PARA TECHO und 7,457.00 S/2.88 21,476.16 - - 0.00 5,143.00 14,811.84 68.97 5,143.00 14,811.84 68.97 2,314.00 6,664.32
02.03.14.05 CURADO DE CONCRETO PARA LOSA ALIGERADA CON ADITIVO QUIMICO m2 895.21 S/4.50 4,028.45 - - 0.00 617.40 2,778.30 68.97 617.40 2,778.30 68.97 277.81 1,250.15
02.03.15 CISTERNA SUBTERRANEA 7,589.03 - 7,094.53 93.48 - 494.50 6.52 - 7,589.03 100.00 - 0.00
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
02.03.15.01 CONCRETO F'c= 210 KG/CM2 EN CISTERNA SUBTERRANEA m3 10.38 S/369.66 3,837.07 9.71 3,589.40 93.55 0.67 247.67 6.45 10.38 3,837.07 100.00 - -
02.03.15.02 ENCOFRADO Y DESENCOFRADO EN CISTERNA SUBTERRANEA m2 12.24 S/47.60 582.62 11.57 550.73 94.53 0.67 31.89 5.47 12.24 582.62 100.00 - -
02.03.15.03 ACERO Fy=4200 kg/cm2, PARA CISTERNA SUBTERRANEA kg 659.80 S/4.72 3,114.26 614.90 2,902.33 93.19 44.90 211.93 6.81 659.80 3,114.26 100.00 - -
02.03.15.04 CURADO DE CISTERNA SUBTERRANEA m2 12.24 S/4.50 55.08 11.57 52.07 94.54 0.67 3.01 5.46 12.24 55.08 100.00 - -
02.03.16 TANQUE ELEVADO 9,375.97 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 9,375.97
02.03.16.01 CONCRETO F'c= 210 KG/CM2 EN TANQUE ELEVADO m3 5.93 S/400.10 2,372.59 - - 0.00 - - 0.00 - - 0.00 5.93 2,372.59
02.03.16.02 ENCOFRADO Y DESENCOFRADO CARAVISTA EN TANQUE ELEVADO m2 39.67 S/77.95 3,092.28 - - 0.00 - - 0.00 - - 0.00 39.67 3,092.28
02.03.16.03 ACERO Fy=4200 kg/cm2, PARA TANQUE ELEVADO kg 790.80 S/4.72 3,732.58 - - 0.00 - - 0.00 - - 0.00 790.80 3,732.58
02.03.16.04 CURADO DE CONCRETO PARA TANQUE ELEVADO CON ADITIVO QUIMICO m2 39.67 S/4.50 178.52 - - 0.00 - - 0.00 - - 0.00 39.67 178.52
02.03.17 RAMPAS 4,478.90 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 4,478.90
02.03.17.01 CONCRETO F'c= 175 KG/CM2 EN RAMPAS m3 11.56 S/274.31 3,171.02 - - 0.00 - - 0.00 - - 0.00 11.56 3,171.02
02.03.17.02 ACERO fy=4,200 kg/cm2 PARA RAMPAS kg 199.40 S/4.82 961.11 - - 0.00 - - 0.00 - - 0.00 199.40 961.11
02.03.17.03 CURADO DE CONCRETO PARA RAMPAS CON ADITIVO QUIMICO m2 77.06 S/4.50 346.77 - - 0.00 - - 0.00 - - 0.00 77.06 346.77
02.04 ESTRUCTURAS ESPECIALES 15,900.89 - 0.00 0.00 - 3,802.53 23.91 - 3,802.53 23.91 - 12,098.36
02.04.01 PEDESTALES 6,573.75 - 0.00 0.00 - 3,802.53 57.84 - 3,802.53 57.84 - 2,771.22
02.04.01.01 CONCRETO f'c=210 kg/cm2, PARA PEDESTALES m3 2.84 S/345.46 981.11 - - 0.00 2.00 690.92 70.42 2.00 690.92 70.42 0.84 290.19
02.04.01.02 ENCOFRADO Y DESENCOFRADO NORMAL EN PEDESTALES m2 28.40 S/49.86 1,416.02 - - 0.00 20.00 997.20 70.42 20.00 997.20 70.42 8.40 418.82
02.04.01.03 ACERO fy=4,200 kg/cm2 PARA PEDESTALES kg 857.80 S/4.72 4,048.82 - - 0.00 428.90 2,024.41 50.00 428.90 2,024.41 50.00 428.90 2,024.41
02.04.01.04 CURADO DE PEDESTALES m2 28.40 S/4.50 127.80 - - 0.00 20.00 90.00 70.42 20.00 90.00 70.42 8.40 37.80
02.04.02 MESADAS 2,897.27 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 2,897.27
02.04.02.01 CONCRETO F'c= 175 KG/CM2 EN MESADA m3 2.32 S/383.14 888.88 - - 0.00 - - 0.00 - - 0.00 2.32 888.88
02.04.02.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MESADAS m2 23.14 S/55.46 1,283.34 - - 0.00 - - 0.00 - - 0.00 23.14 1,283.34
02.04.02.03 ACERO Fy=4200 kg/cm2, PARA MESADA kg 131.55 S/4.72 620.92 - - 0.00 - - 0.00 - - 0.00 131.55 620.92
02.04.02.04 CURADO DE MESADAS m2 23.14 S/4.50 104.13 - - 0.00 - - 0.00 - - 0.00 23.14 104.13
02.04.03 GRADAS 6,429.87 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 6,429.87
02.04.03.01 CONCRETO F'c= 210 KG/CM2 EN GRADAS m3 11.03 S/346.86 3,825.87 - - 0.00 - - 0.00 - - 0.00 11.03 3,825.87
02.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN GRADAS m2 10.25 S/55.90 572.98 - - 0.00 - - 0.00 - - 0.00 10.25 572.98
02.04.03.03 ACERO Fy=4200 kg/cm2, PARA GRADAS kg 75.10 S/26.43 1,984.89 - - 0.00 - - 0.00 - - 0.00 75.10 1,984.89
02.04.03.04 CURADO DE GRADAS m2 10.25 S/4.50 46.13 - - 0.00 - - 0.00 - - 0.00 10.25 46.13
02.05 ESTRUCTURA METALICA Y COBERTURA 105,420.98 - 0.00 0.00 - 2,952.89 2.80 - 2,952.89 2.80 - 102,468.09
02.05.01 COLUMNAS METALICAS 33,459.54 - 0.00 0.00 - 2,952.89 8.83 - 2,952.89 8.83 - 30,506.65
02.05.01.01 SUMINISTRO E INSTALACION DE PLACA BASE 0.40m x 0.40m x 5/8" und 10.00 S/275.47 2,754.70 - - 0.00 5.00 1,377.35 50.00 5.00 1,377.35 50.00 5.00 1,377.35
02.05.01.02 SUMINISTRO E INSTALACION DE PLACA BASE 0.25m x 0.25m x 5/8" und 24.00 S/262.59 6,302.16 - - 0.00 6.00 1,575.54 25.00 6.00 1,575.54 25.00 18.00 4,726.62
02.05.01.03 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO DE 8" x 4" e=4.50mm, L=3.41m und 10.00 S/1,052.46 10,524.60 - - 0.00 - - 0.00 - - 0.00 10.00 10,524.60
02.05.01.04 MONTAJE DE COLUMNA DE TUBO RECT. METÁLICO DE 8" x 4" e=4.50mm, L=3.41m und 10.00 S/222.50 2,225.00 - - 0.00 - - 0.00 - - 0.00 10.00 2,225.00
02.05.01.05 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO DE 6" x 6" e=4.50mm, L=0.98m und 12.00 S/268.41 3,220.92 - - 0.00 - - 0.00 - - 0.00 12.00 3,220.92
02.05.01.07 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO DE 6" x 6" e=4.50mm, L=1.73m und 12.00 S/382.23 4,586.76 - - 0.00 - - 0.00 - - 0.00 12.00 4,586.76
02.05.02 VIGAS METALICAS 45,818.30 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 45,818.30
02.05.02.01 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01, L=9.75m, H=0.25m und 5.00 S/2,154.27 10,771.35 - - 0.00 - - 0.00 - - 0.00 5.00 10,771.35
02.05.02.02 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01, L=9.75m, H=0.25m und 5.00 S/450.01 2,250.05 - - 0.00 - - 0.00 - - 0.00 5.00 2,250.05
02.05.02.03 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01', L=9.75m, H=0.25m und 4.00 S/1,537.93 6,151.72 - - 0.00 - - 0.00 - - 0.00 4.00 6,151.72
02.05.02.04 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01', L=9.75m, H=0.25m und 4.00 S/450.01 1,800.04 - - 0.00 - - 0.00 - - 0.00 4.00 1,800.04
02.05.02.05 ARMADO DE ARCO METÁLICO PARABÓLICO: T-03, L=3.10m, H=0.25m und 12.00 S/836.44 10,037.28 - - 0.00 - - 0.00 - - 0.00 12.00 10,037.28
02.05.02.06 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-03, L=3.10m, H=0.25m und 12.00 S/226.23 2,714.76 - - 0.00 - - 0.00 - - 0.00 12.00 2,714.76
02.05.02.07 ARMADO DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 S/89.22 3,479.58 - - 0.00 - - 0.00 - - 0.00 39.00 3,479.58
02.05.02.08 MONTAJE DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 S/16.52 644.28 - - 0.00 - - 0.00 - - 0.00 39.00 644.28
02.05.02.09 ARMADO DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 S/74.66 4,531.86 - - 0.00 - - 0.00 - - 0.00 60.70 4,531.86
02.05.02.10 MONTAJE DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 S/21.11 1,281.38 - - 0.00 - - 0.00 - - 0.00 60.70 1,281.38
02.05.02.11 ARMADO DE VIGA METALICA CON TUBO DE 1" m 49.00 S/31.69 1,552.81 - - 0.00 - - 0.00 - - 0.00 49.00 1,552.81
02.05.02.12 MONTAJE DE VIGA METALICA CON TUBO DE 1" m 49.00 S/12.31 603.19 - - 0.00 - - 0.00 - - 0.00 49.00 603.19
02.05.03 CORREAS METALICAS 26,143.14 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 26,143.14
02.05.03.01 ARMADO DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 S/1,269.41 11,424.69 - - 0.00 - - 0.00 - - 0.00 9.00 11,424.69
02.05.03.02 MONTAJE DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 S/226.23 2,036.07 - - 0.00 - - 0.00 - - 0.00 9.00 2,036.07
02.05.03.03 ARMADO DE CORREAS METALICA TUBO CIRCULAR D=1" e=2.5mm m 215.25 S/30.05 6,468.26 - - 0.00 - - 0.00 - - 0.00 215.25 6,468.26
02.05.03.04 MONTAJE DE CORREAS METALICA TUBO CIRCULAR D=1" e=2.5mm m 215.25 S/12.77 2,748.74 - - 0.00 - - 0.00 - - 0.00 215.25 2,748.74
02.05.03.05 ARRIOSTRES 5/8" ENTRE COLUMNAS m 44.18 S/19.13 845.16 - - 0.00 - - 0.00 - - 0.00 44.18 845.16
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
02.05.03.06 ARRIOSTRES 1/4" ENTRE TIJERALES m 175.50 S/14.93 2,620.22 - - 0.00 - - 0.00 - - 0.00 175.50 2,620.22
COSTO DIRECTO ESTRUCTURAS 1,102,514.90 281,329.14 345,009.54 626,338.68 476,176.22
GASTOS GENERALES 9.4499999 % 104,187.65 26,585.61 32,603.40 59,189.01 44,998.64
UTILIDADES 3.00 % 33,075.45 8,439.88 10,350.29 18,790.17 14,285.28
PARCIAL COMPONENTE I - 02 1,239,778.00 316,354.63 387,963.23 704,317.86 535,460.14
IGV (18.00%) 223,160.04 56,943.84 69,833.38 126,777.22 96,382.82
TOTAL COMPONENTE I - 02 1,462,938.04 373,298.47 457,796.61 831,095.08 631,842.96
03 ARQUITECTURA, EVACUACION Y SEÑALIZACION 1,091,211.89 75,566.74 23,763.26 99,330.01 991,881.89

03.01 MUROS Y TABIQUES DE ALBAÑILERIA 106,817.97 35,551.58 5,392.45 40,944.03 65,873.94
03.01.01 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 m2 870.78 S/77.50 67,485.45 - - 0.00 47.08 3,648.70 5.41 47.08 3,648.70 5.41 823.70 63,836.75
03.01.02 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 EN CERCO PERIMETRICO m2 481.23 S/77.50 37,295.33 458.73 35,551.58 95.32 22.50 1,743.75 4.68 481.23 37,295.33 100.00 - -
03.01.03 MURO DE CANTO, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 m2 30.75 S/66.25 2,037.19 - - 0.00 - - 0.00 - - 0.00 30.75 2,037.19
03.02 REVOQUES, ENLUCIDOS Y MOLDADURAS 237,977.48 - 31,881.05 13.40 - 15,621.82 6.56 - 47,502.88 19.96 - 190,474.61
03.02.01 TARRAJEO RAYADO O PRIMARIO 7,100.30 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 7,100.30
03.02.01.01 TARRAJEO RAYADO PRIMARIO CON C:A - 1:4 EN MUROS m2 315.99 S/22.47 7,100.30 - - 0.00 - - 0.00 - - 0.00 315.99 7,100.30
03.02.02 TARRAJEO EN MUROS 86,617.59 - 22,312.24 25.76 - 9,353.87 10.80 - 31,666.12 36.56 - 54,951.48
03.02.02.01 TARRAJEO DE MUROS INTERIORES CON MORTERO C:A 1:5 E=1cm m2 885.15 S/28.53 25,253.33 - - 0.00 - - 0.00 - - 0.00 885.15 25,253.33
03.02.02.02 TARRAJEO DE MUROS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 696.20 S/35.86 24,965.73 - - 0.00 - - 0.00 - - 0.00 696.20 24,965.73
03.02.02.03 TARRAJEO DE MUROS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1 cm m2 1,210.46 S/30.07 36,398.53 742.01 22,312.24 61.30 311.07 9,353.87 25.70 1,053.08 31,666.12 87.00 157.38 4,732.42
03.02.03 TARRAJEO EN PLACAS 11,841.62 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 11,841.62
03.02.03.01 TARRAJEO DE PLACAS INTERIORES CON MORTERO C:A 1:5 E=1cm m2 141.29 S/35.57 5,025.69 - - 0.00 - - 0.00 - - 0.00 141.29 5,025.69
03.02.03.02 TARRAJEO DE PLACAS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 162.40 S/41.97 6,815.93 - - 0.00 - - 0.00 - - 0.00 162.40 6,815.93
03.02.04 TARRAJEO DE COLUMNAS 26,040.87 - 5,565.35 21.37 - 3,183.17 12.22 - 8,748.52 33.60 - 17,292.35
03.02.04.01 TARRAJEO DE COLUMNAS INTERIORES CON MORTERO C:A 1:5 E=1 cm m2 236.68 S/35.97 8,513.38 - - 0.00 - - 0.00 - - 0.00 236.68 8,513.38
03.02.04.02 TARRAJEO DE COLUMNAS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 195.47 S/39.45 7,711.29 - - 0.00 - - 0.00 - - 0.00 195.47 7,711.29
03.02.04.03 TARRAJEO DE COLUMNAS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1 cm m2 212.38 S/46.22 9,816.20 120.41 5,565.35 56.70 68.87 3,183.17 32.43 189.28 8,748.52 89.12 23.10 1,067.68
03.02.05 TARRAJEO EN COLUMNETAS 11,132.19 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 11,132.19
03.02.05.01 TARRAJEO DE COLUMNETAS INTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 232.06 S/31.02 7,198.50 - - 0.00 - - 0.00 - - 0.00 232.06 7,198.50
03.02.05.02 TARRAJEO DE COLUMNETAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 110.59 S/35.57 3,933.69 - - 0.00 - - 0.00 - - 0.00 110.59 3,933.69
03.02.06 TARRAJEO DE VIGAS 34,887.11 - 4,003.46 11.48 - 1,886.59 5.41 - 5,890.05 16.88 - 28,997.06
03.02.06.01 TARRAJEO DE VIGAS INTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 368.16 S/39.01 14,361.92 - - 0.00 - - 0.00 - - 0.00 368.16 14,361.92
03.02.06.02 TARRAJEO DE VIGAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 299.17 S/43.32 12,960.04 - - 0.00 - - 0.00 - - 0.00 299.17 12,960.04
03.02.06.03 TARRAJEO DE VIGAS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1.0 cm m2 165.25 S/45.78 7,565.15 87.45 4,003.46 52.92 41.21 1,886.59 24.94 128.66 5,890.05 77.86 36.59 1,675.10
03.02.07 TARRAJEO EN VIGAS SOLERAS 4,930.08 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 4,930.08
03.02.07.01 TARRAJEO DE VIGAS SOLERAS INTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 90.14 S/39.01 3,516.36 - - 0.00 - - 0.00 - - 0.00 90.14 3,516.36
03.02.07.02 TARRAJEO DE VIGAS SOLERAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 36.24 S/39.01 1,413.72 - - 0.00 - - 0.00 - - 0.00 36.24 1,413.72
03.02.08 TARRAJEO EN MUROS BAJOS DE CONCRETO ARMADO 5,128.48 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 5,128.48
03.02.08.01 TARRAJEO EN MUROS BAJOS DE CONCRETO ARMADO CON MORTERO C:A 1:5 E=1 cm m2 186.83 S/27.45 5,128.48 - - 0.00 - - 0.00 - - 0.00 186.83 5,128.48
03.02.09 TARRAJEO EN MUROS DE CONTENCION 4,824.63 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 4,824.63
03.02.09.01 TARRAJEO EN MUROS DE CONTENCION CON MORTERO C:A 1:5 E=1 cm m2 139.40 S/34.61 4,824.63 - - 0.00 - - 0.00 - - 0.00 139.40 4,824.63
03.02.10 TARRAJEO EN CISTERNA Y T.E. 2,260.10 - 0.00 0.00 - 1,198.19 53.01 - 1,198.19 53.01 - 1,061.91
03.02.10.01 TARRAJEO CON IMPERMEABILIZANTE CON MORTERO C:A 1:5 E=1 cm m2 60.87 S/37.13 2,260.10 - - 0.00 32.27 1,198.19 53.01 32.27 1,198.19 53.01 28.60 1,061.91
03.02.11 SOLAQUEO EN PEDESTALES DE CONCRETO ARMADO 760.76 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 760.76
03.02.11.01 SOLAQUEADO EN PEDESTALES DE CONCRETO ARMADO m2 20.60 S/36.93 760.76 - - 0.00 - - 0.00 - - 0.00 20.60 760.76
03.02.12 VESTIDURAS 16,177.53 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 16,177.53
03.02.12.01 VESTIDURA DE DERRAMES CON MORTERO C:A 1:5 E=1.0 cm ANCHO 0.15 M. m 886.44 S/18.25 16,177.53 - - 0.00 - - 0.00 - - 0.00 886.44 16,177.53
03.02.13 JUNTAS 12,210.88 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 12,210.88
03.02.13.01 SELLADO DE JUNTAS CON ELASTOMERICO e=1" m 566.63 S/21.55 12,210.88 - - 0.00 - - 0.00 - - 0.00 566.63 12,210.88
03.02.14 BRUÑAS 14,065.34 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 14,065.34
03.02.14.01 BRUÑAS DE 1cm x 1cm EN MUROS m 1,967.18 S/7.15 14,065.34 - - 0.00 - - 0.00 - - 0.00 1,967.18 14,065.34
03.03 CIELORASOS 35,936.72 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 35,936.72
03.03.01 CIELO RASOS CON MORTERO C:A 1:5 E=1.0 cm m2 909.10 S/39.53 35,936.72 - - 0.00 - - 0.00 - - 0.00 909.10 35,936.72
03.04 PISOS Y PAVIMENTOS 145,598.80 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 145,598.80
03.04.01 CONTRAPISOS 26,631.32 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 26,631.32
03.04.01.01 CONCRETO EN CONTRAPISO 1:8 CEMENTO - HORMIGON e=5 cm. m2 825.01 S/32.28 26,631.32 - - 0.00 - - 0.00 - - 0.00 825.01 26,631.32
03.04.02 PISOS 84,485.69 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 84,485.69
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
03.04.02.01 PISO DE CERAMICO ANTIDESLIZANTE 0.45 X 0.45M DE ALTO TRANSITO m2 76.81 S/74.25 5,703.14 - - 0.00 - - 0.00 - - 0.00 76.81 5,703.14
03.04.02.02 PISO DE PORCELANATO 0.60 X 0.60M DE ALTO TRANSITO m2 748.20 S/81.84 61,232.69 - - 0.00 - - 0.00 - - 0.00 748.20 61,232.69
03.04.02.03 PISO DE ADOQUIN ROJO 0.10 X 0.20 X 0.05M DE ALTO TRANSITO m2 82.03 S/61.24 5,023.52 - - 0.00 - - 0.00 - - 0.00 82.03 5,023.52
03.04.02.04 PISO DE GRASS SINTETICO m2 197.11 S/63.55 12,526.34 - - 0.00 - - 0.00 - - 0.00 197.11 12,526.34
03.04.03 ACABADO DE CONCRETO EN PISOS 34,481.79 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 34,481.79
03.04.03.01 CEMENTO PULIDO COLOR NATURAL BRUÑADO CON CUADRICULAS DE 0.90X0.90M m2 215.16 S/46.41 9,985.58 - - 0.00 - - 0.00 - - 0.00 215.16 9,985.58
03.04.03.02 CEMENTO SEMIPULIDO E=4" PINTADO CON OCRE DE COLORES m2 308.24 S/59.09 18,213.90 - - 0.00 - - 0.00 - - 0.00 308.24 18,213.90
03.04.03.03 GRADAS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 m2 60.14 S/54.04 3,249.97 - - 0.00 - - 0.00 - - 0.00 60.14 3,249.97
03.04.03.04 DESCANSOS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 m2 46.37 S/39.24 1,819.56 - - 0.00 - - 0.00 - - 0.00 46.37 1,819.56
03.04.03.05 RAMPAS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 H=0.15m m2 51.00 S/23.78 1,212.78 - - 0.00 - - 0.00 - - 0.00 51.00 1,212.78
03.05 ZOCALOS Y CONTRAZOCALOS 53,184.14 - 6,422.67 12.08 - 2,748.99 5.17 - 9,171.66 17.25 - 44,012.48
03.05.01 ZOCALOS 22,978.79 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 22,978.79
03.05.01.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.50M m2 241.95 S/72.72 17,594.60 - - 0.00 - - 0.00 - - 0.00 241.95 17,594.60
03.05.01.02 ZOCALO DE CERAMICA 0.45X0.45M , H=1.35M m2 74.04 S/72.72 5,384.19 - - 0.00 - - 0.00 - - 0.00 74.04 5,384.19
03.05.02 CONTRAZOCALO 30,205.35 - 6,422.67 21.26 - 2,748.99 9.10 - 9,171.66 30.36 - 21,033.69
03.05.02.01 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m m 293.14 S/23.21 6,803.78 - - 0.00 - - 0.00 - - 0.00 293.14 6,803.78
03.05.02.02 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m -CERCO PERIMETRICO m 406.86 S/23.21 9,443.22 276.72 6,422.67 68.01 118.44 2,748.99 29.11 395.16 9,171.66 97.12 11.70 271.56
03.05.02.03 CONTRAZOCALO DE CEMENTO PULIDO, H=0.15m m 26.49 S/14.26 377.75 - - 0.00 - - 0.00 - - 0.00 26.49 377.75
03.05.02.04 CONTRAZOCALO DE CEMENTO PULIDO H=0.10m m 134.31 S/10.84 1,455.92 - - 0.00 - - 0.00 - - 0.00 134.31 1,455.92
03.05.02.05 CONTRAZOCALO DE PORCELANATO H=0.15m m 413.44 S/27.24 11,262.11 - - 0.00 - - 0.00 - - 0.00 413.44 11,262.11
03.05.02.06 CONTRAZOCALO DE CERAMICA H=0.15m m 39.64 S/21.76 862.57 - - 0.00 - - 0.00 - - 0.00 39.64 862.57
03.06 COBERTURAS 83,961.62 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 83,961.62
03.06.01 LADRILLO PASTELERO DE 0.24 X 0.24 X 0.03M SOBRE MORTERO C:H=1:5 m2 1,014.47 S/47.20 47,882.98 - - 0.00 - - 0.00 - - 0.00 1,014.47 47,882.98
03.06.02 COBERTURA DE CALAMINA DE 3.60m x 1.05m DE COLORES CON PV4 TRAPEZOIDAL, E=3 mm m2 232.78 S/96.01 22,349.21 - - 0.00 - - 0.00 - - 0.00 232.78 22,349.21
03.06.03 COBERTURA CURVA DE CALAMINA DE 3.60m x 1.05m DE COLORES CON PV4 TRAPEZOIDAL, E=3 mm m2 143.00 S/96.01 13,729.43 - - 0.00 - - 0.00 - - 0.00 143.00 13,729.43
03.07 REVESTIMIENTOS 1,231.16 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,231.16
03.07.01 REVESTIMIENTO DE MESA DE CONCRETO EN COCINA CON CERAMICO 0.30x0.20m. m2 5.02 S/89.65 450.04 - - 0.00 - - 0.00 - - 0.00 5.02 450.04
03.07.02 REVESTIMIENTO DE MESA DE CONCRETO EN KITCHENETTE CON CERAMICO 0.30X0.20M m2 1.23 S/74.82 92.03 - - 0.00 - - 0.00 - - 0.00 1.23 92.03
03.07.03 REVESTIMIENTO DE MESA DE CONCRETO PARA OVALIN EN SS.HH. CON CERAMICO 0.30X0.20M m2 9.21 S/74.82 689.09 - - 0.00 - - 0.00 - - 0.00 9.21 689.09
03.08 CARPINTERÍA DE MADERA 80,855.57 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 80,855.57
03.08.01 PUERTAS DE MADERA 71,546.60 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 71,546.60
03.08.01.01 PUERTA CONTRAPLACADA CON TRIPLAY, VISOR CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO und 10.00 S/1,279.32 12,793.20 - - 0.00 - - 0.00 - - 0.00 10.00 12,793.20
(P-2) (1.08x2.84m.)
03.08.01.02 PUERTA CONTRAPLACADA CON TRIPLAY, VISOR CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO und 2.00 S/1,280.82 2,561.64 - - 0.00 - - 0.00 - - 0.00 2.00 2,561.64
(P-3) (1.08x2.94m.)
03.08.01.03 PUERTA CONTRAPLACADA CON TRIPLAY, CON MARCO DE TORNILLO DE 1 HOJA (P-4) (1.10x2.10m.) und 10.00 S/1,065.06 10,650.60 - - 0.00 - - 0.00 - - 0.00 10.00 10,650.60
03.08.01.04 PUERTA CONTRAPLACADA CON TRIPLAY, CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO (P-5) und 9.00 S/1,275.40 11,478.60 - - 0.00 - - 0.00 - - 0.00 9.00 11,478.60
(0.80x2.65m.)
03.08.01.05 PUERTA DE MADERA MACHIHEMBRADA, CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO (P-6) und 2.00 S/1,348.62 2,697.24 - - 0.00 - - 0.00 - - 0.00 2.00 2,697.24
(0.70x2.84m.)
(0.90x2.65m.)
(0.90x2.94m.)
(1.00x2.65m.)
(1.00x2.75m.)
(1.00x2.84m.)
03.08.01.11 PUERTA DE MADERA MACHIHEMBRADA, CON MARCO DE TORNILLO DE 1 HOJA (P-12) (1.00x2.10m.) und 3.00 S/1,133.86 3,401.58 - - 0.00 - - 0.00 - - 0.00 3.00 3,401.58
03.08.01.12 PUERTA DE MADERA MACHIHEMBRADA, CON MARCO DE TORNILLO DE 1 HOJA (P-15) (0.90x2.84m.) und 1.00 S/1,133.86 1,133.86 - - 0.00 - - 0.00 - - 0.00 1.00 1,133.86
03.08.01.13 PUERTA CONTRAPLACADA CON TRIPLAY, CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO (P-16) und 2.00 S/1,230.36 2,460.72 - - 0.00 - - 0.00 - - 0.00 2.00 2,460.72
(0.80x2.50m.)
03.08.01.14 COLOCACION DE PUERTAS m2 122.21 S/88.85 10,858.36 - - 0.00 - - 0.00 - - 0.00 122.21 10,858.36
03.08.02 TRABAJOS EN MELAMINA 9,308.97 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 9,308.97
03.08.02.01 PUERTA DE MELAMINA DE 1 HOJA und 12.00 S/471.83 5,661.96 - - 0.00 - - 0.00 - - 0.00 12.00 5,661.96
03.08.02.02 MUEBLES DE COCINA Y SIMILARES m 11.49 S/257.26 2,955.92 - - 0.00 - - 0.00 - - 0.00 11.49 2,955.92
03.08.02.03 DIVISION DE MELAMINE PARA URINARIO m2 3.60 S/191.97 691.09 - - 0.00 - - 0.00 - - 0.00 3.60 691.09
03.09 CARPINTERIA METALICA Y HERRERIA 116,674.36 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 116,674.36
03.09.01 VENTANAS METALICAS 1,179.70 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,179.70
03.09.01.01 VENTANAS DE FIERRO CON MALLA TUPIDA SEGUN DISEÑO m2 4.28 S/200.29 857.24 - - 0.00 - - 0.00 - - 0.00 4.28 857.24
03.09.01.02 COLOCACION DE VENTANAS METALICAS m2 4.28 S/75.34 322.46 - - 0.00 - - 0.00 - - 0.00 4.28 322.46
03.09.02 PUERTAS METALICAS 11,266.33 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 11,266.33
03.09.02.01 PORTON DE FIERRO SEGÚN DISEÑO EN INGRESOS EXTERNOS und 2.00 S/2,776.29 5,552.58 - - 0.00 - - 0.00 - - 0.00 2.00 5,552.58
03.09.02.02 PUERTA DOBLE METÁLICA DE MALLA TUPIDA, CON FRESQUILLO und 1.00 S/2,064.45 2,064.45 - - 0.00 - - 0.00 - - 0.00 1.00 2,064.45
03.09.02.03 COLOCACION DE PUERTAS METALICAS und 23.11 S/157.91 3,649.30 - - 0.00 - - 0.00 - - 0.00 23.11 3,649.30
03.09.03 OTROS 104,228.33 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 104,228.33
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
03.09.03.01 BARRA DISCAPACITADOS DE 1 1/2" DE ACERO INOXIDABLE L=0.90m. INC. ACCESORIOS und 24.00 S/207.57 4,981.68 - - 0.00 - - 0.00 - - 0.00 24.00 4,981.68
03.09.03.02 SUM. E INSTALACIÓN DE BARANDA DE ACERO INOXIDABLE SEGÚN DISEÑO/ TIPO 1 m 8.80 S/236.49 2,081.11 - - 0.00 - - 0.00 - - 0.00 8.80 2,081.11
03.09.03.06 PROTECTOR METALICO SEGÚN DISEÑO und 1.00 S/1,068.62 1,068.62 - - 0.00 - - 0.00 - - 0.00 1.00 1,068.62
03.09.03.07 ESCALERA DE GATO TIPO I m 14.09 S/430.24 6,062.08 - - 0.00 - - 0.00 - - 0.00 14.09 6,062.08
03.09.03.08 ESCALERA DE GATO DE ACERO INOXIDABLE TIPO II m 5.70 S/212.97 1,213.93 - - 0.00 - - 0.00 - - 0.00 5.70 1,213.93
03.09.03.09 REJAS EN INGRESO PRINCIPAL SEGÚN DISEÑO m 4.00 S/22.76 91.04 - - 0.00 - - 0.00 - - 0.00 4.00 91.04
03.09.03.10 CANTONERA PERFIL RANURADO FO.4"X2"X3/16" m 154.74 S/98.47 15,237.25 - - 0.00 - - 0.00 - - 0.00 154.74 15,237.25
03.09.03.11 TAPAJUNTA DE ACERO INOXIDABLE ENTRE MODULOS SEGUN DISEÑO m 14.10 S/239.80 3,381.18 - - 0.00 - - 0.00 - - 0.00 14.10 3,381.18
03.09.03.12 TAPA DE CISTERNA EN ACERO INOXIDABLE und 1.00 S/420.27 420.27 - - 0.00 - - 0.00 - - 0.00 1.00 420.27
03.09.03.13 LETRAS METALICAS PARA PORTICOS DE INGRESO m2 5.40 S/186.16 1,005.26 - - 0.00 - - 0.00 - - 0.00 5.40 1,005.26
03.10 CERRAJERIA 13,925.72 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 13,925.72
03.10.01 BISAGRAS 5,591.88 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 5,591.88
03.10.01.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 196.00 S/28.53 5,591.88 - - 0.00 - - 0.00 - - 0.00 196.00 5,591.88
03.10.02 CERRADURAS 8,333.84 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 8,333.84
03.10.02.01 CERRADURA FORTE 3 GOLPES O SIMILAR und 12.00 S/181.79 2,181.48 - - 0.00 - - 0.00 - - 0.00 12.00 2,181.48
03.10.02.02 CERRADURA TIPO MANIJA und 37.00 S/166.28 6,152.36 - - 0.00 - - 0.00 - - 0.00 37.00 6,152.36
03.11 VIDRIOS, CRISTALES Y SIMILARES 50,360.71 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 50,360.71
03.11.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA BAJA /TIPO 1 m2 90.49 S/193.37 17,498.05 - - 0.00 - - 0.00 - - 0.00 90.49 17,498.05
03.11.04 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA ALTA /TIPO 1 m2 2.66 S/169.51 450.90 - - 0.00 - - 0.00 - - 0.00 2.66 450.90
03.11.05 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA ALTA /TIPO 2 m2 52.12 S/169.51 8,834.86 - - 0.00 - - 0.00 - - 0.00 52.12 8,834.86
03.11.08 COLOCACION DE VENTANAS m2 209.12 S/55.70 11,647.98 - - 0.00 - - 0.00 - - 0.00 209.12 11,647.98
03.12 PINTURA 149,847.96 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 149,847.96
03.12.01 PINTURA INTERIORES 32,453.14 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 32,453.14
03.12.01.01 PINTURA LATEX EN MUROS INTERIORES DOS MANOS m2 885.15 S/15.65 13,852.60 - - 0.00 - - 0.00 - - 0.00 885.15 13,852.60
03.12.01.02 PINTURA LATEX EN PLACAS INTERIORES DOS MANOS m2 141.29 S/15.65 2,211.19 - - 0.00 - - 0.00 - - 0.00 141.29 2,211.19
03.12.01.03 PINTURA LATEX EN COLUMNAS INTERIORES DOS MANOS m2 236.68 S/17.02 4,028.29 - - 0.00 - - 0.00 - - 0.00 236.68 4,028.29
03.12.01.04 PINTURA LATEX EN COLUMNETAS INTERIORES DOS MANOS m2 232.06 S/14.52 3,369.51 - - 0.00 - - 0.00 - - 0.00 232.06 3,369.51
03.12.01.05 PINTURA LATEX EN VIGAS INTERIORES DOS MANOS m2 368.16 S/15.11 5,562.90 - - 0.00 - - 0.00 - - 0.00 368.16 5,562.90
03.12.01.06 PINTURA LATEX EN SOLERAS INTERIORES DOS MANOS m2 90.14 S/15.11 1,362.02 - - 0.00 - - 0.00 - - 0.00 90.14 1,362.02
03.12.01.07 PINTURA LATEX EN DERRAMES DOS MANOS m2 132.97 S/15.11 2,009.18 - - 0.00 - - 0.00 - - 0.00 132.97 2,009.18
03.12.01.08 PINTURA ESMALTE EN CONTRAZOCALOS INTERIORES m2 3.97 S/14.47 57.45 - - 0.00 - - 0.00 - - 0.00 3.97 57.45
03.12.02 PINTURA EXTERIORES 57,116.76 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 57,116.76
03.12.02.01 PINTURA SUPER MATE EN MUROS EXTERIORES DOS MANOS m2 696.20 S/15.93 11,090.47 - - 0.00 - - 0.00 - - 0.00 696.20 11,090.47
03.12.02.02 PINTURA SUPER MATE EN MUROS DE CERCO PERIMETRICO DOS MANOS m2 1,210.46 S/15.93 19,282.63 - - 0.00 - - 0.00 - - 0.00 1,210.46 19,282.63
03.12.02.03 PINTURA SUPER MATE EN PLACAS EXTERIORES DOS MANOS m2 162.40 S/15.93 2,587.03 - - 0.00 - - 0.00 - - 0.00 162.40 2,587.03
03.12.02.04 PINTURA SUPER EN MATE COLUMNAS EXTERIORES DOS MANOS m2 195.47 S/15.11 2,953.55 - - 0.00 - - 0.00 - - 0.00 195.47 2,953.55
03.12.02.05 PINTURA SUPER MATE EN COLUMNAS DE CERCO PERIMETRICO DOS MANOS m2 212.38 S/15.11 3,209.06 - - 0.00 - - 0.00 - - 0.00 212.38 3,209.06
03.12.02.06 PINTURA SUPER MATE EN COLUMNETAS EXTERIORES DOS MANOS m2 110.59 S/15.11 1,671.01 - - 0.00 - - 0.00 - - 0.00 110.59 1,671.01
03.12.02.07 PINTURA SUPER MATE EN VIGAS EXTERIORES DOS MANOS m2 299.17 S/15.11 4,520.46 - - 0.00 - - 0.00 - - 0.00 299.17 4,520.46
03.12.02.08 PINTURA SUPER MATE EN VIGAS DE CERCO PERIMETRICO DOS MANOS m2 165.25 S/15.11 2,496.93 - - 0.00 - - 0.00 - - 0.00 165.25 2,496.93
03.12.02.09 PINTURA SUPER MATE EN SOLERAS EXTERIORES DOS MANOS m2 36.24 S/15.11 547.59 - - 0.00 - - 0.00 - - 0.00 36.24 547.59
03.12.02.10 PINTURA SUPER MATE EN MUROS BAJOS DE CONCRETO ARMADO DOS MANOS m2 186.83 S/15.93 2,976.20 - - 0.00 - - 0.00 - - 0.00 186.83 2,976.20
03.12.02.11 PINTURA SUPER MATE EN MUROS DE CONTENCION DOS MANOS m2 139.40 S/15.93 2,220.64 - - 0.00 - - 0.00 - - 0.00 139.40 2,220.64
03.12.02.12 PINTURA SUPER MATE EN PEDESTALES DE CONCRETO ARMADO DOS MANOS m2 20.60 S/15.93 328.16 - - 0.00 - - 0.00 - - 0.00 20.60 328.16
03.12.02.13 PINTURA ESMALTE EN CONTRAZOCALOS EXTERIORES m2 101.37 S/14.47 1,466.82 - - 0.00 - - 0.00 - - 0.00 101.37 1,466.82
03.12.02.14 PINTURA ESMALTE EN CONTRAZOCALOS EN CERCO PERIMETRICO m2 122.06 S/14.47 1,766.21 - - 0.00 - - 0.00 - - 0.00 122.06 1,766.21
03.12.03 PINTURA EN CIELORASOS 15,018.33 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 15,018.33
03.12.03.01 PINTURA LATEX EN CIELO RASOS DOS MANOS m2 909.10 S/16.52 15,018.33 - - 0.00 - - 0.00 - - 0.00 909.10 15,018.33
03.12.04 PINTURA EN CARPINTERIA DE MADERA 1,633.95 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,633.95
03.12.04.01 PINTURA EN PUERTA CONTRAPLACADA, C/VISOR, C/BARNIZ 2 MANOS m2 37.02 S/13.37 494.96 - - 0.00 - - 0.00 - - 0.00 37.02 494.96
03.12.04.02 PINTURA EN PUERTA CONTRAPLACADA, C/BARNIZ 2 MANOS m2 46.18 S/13.37 617.43 - - 0.00 - - 0.00 - - 0.00 46.18 617.43
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
03.12.04.03 PINTURA EN PUERTA DE MADERA MACHIHEMBRADA, C/BARNIZ 2 MANOS m2 39.01 S/13.37 521.56 - - 0.00 - - 0.00 - - 0.00 39.01 521.56
03.12.05 PINTURA EN CARPINTERIA METALICA 1,119.98 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,119.98
03.12.05.01 PINTURA EN VENTANAS DE FIERRO CON MALLA TUPIDA SEGÚN DISEÑO m2 4.28 S/16.96 72.59 - - 0.00 - - 0.00 - - 0.00 4.28 72.59
03.12.05.02 PINTURA EN PROTECTOR METALICO SEGÚN DISEÑO m2 2.94 S/18.44 54.21 - - 0.00 - - 0.00 - - 0.00 2.94 54.21
03.12.05.03 PÍNTURA EN PORTON DE FIERRO SEGÚN DISEÑO EN INGRESOS EXTERNOS m2 18.00 S/18.44 331.92 - - 0.00 - - 0.00 - - 0.00 18.00 331.92
03.12.05.04 PINTURA EN PUERTA DOBLE METÁLICA DE MALLA TUPIDA, CON FRESQUILLO m2 5.11 S/18.44 94.23 - - 0.00 - - 0.00 - - 0.00 5.11 94.23
03.12.05.05 PINTURA EN ESCALERA DE GATO TIPO I m2 14.09 S/18.44 259.82 - - 0.00 - - 0.00 - - 0.00 14.09 259.82
03.12.05.06 PINTURA EN REJAS DE INGRESO PRINCIPAL m2 11.60 S/18.44 213.90 - - 0.00 - - 0.00 - - 0.00 11.60 213.90
03.12.05.07 PINTURA EN LETRAS METALICAS PARA PORTICOS DE INGRESO m2 5.40 S/17.28 93.31 - - 0.00 - - 0.00 - - 0.00 5.40 93.31
03.12.06 VARIOS 42,505.80 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 42,505.80
03.12.06.01 CANALETA DE CONCRETO DE 4" SOBRE TECHO m 121.57 S/257.02 31,245.92 - - 0.00 - - 0.00 - - 0.00 121.57 31,245.92
03.12.06.02 BANCA DE CONCRETO SEGÚN DISEÑO m 6.10 S/238.74 1,456.31 - - 0.00 - - 0.00 - - 0.00 6.10 1,456.31
03.12.06.03 LAVADERO DE CONCRETO ENCHAPADO SEGÚN DISEÑO m2 1.26 S/89.53 112.81 - - 0.00 - - 0.00 - - 0.00 1.26 112.81
03.12.06.04 MESADA DE CONCRETO ENCHAPADO SEGÚN DISEÑO m2 1.01 S/89.53 90.43 - - 0.00 - - 0.00 - - 0.00 1.01 90.43
03.12.06.05 ASTA DE BANDERA SEGUN DISEÑO und 1.00 S/643.60 643.60 - - 0.00 - - 0.00 - - 0.00 1.00 643.60
03.12.06.06 TACHOS DE BASURA SEGÚN DISEÑO und 4.00 S/1,769.51 7,078.04 - - 0.00 - - 0.00 - - 0.00 4.00 7,078.04
03.12.06.07 CONTENEDORES und 3.00 S/626.23 1,878.69 - - 0.00 - - 0.00 - - 0.00 3.00 1,878.69
03.13 JARDINERIA 1,140.99 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,140.99
03.13.01 SUMINISTRO Y COLOCACION DE GRASS AMERICANO m2 167.43 S/1.64 274.59 - - 0.00 - - 0.00 - - 0.00 167.43 274.59
03.13.02 SEMBRADO DE PLANTAS ORNAMENTALES und 30.00 S/28.88 866.40 - - 0.00 - - 0.00 - - 0.00 30.00 866.40
03.14 LIMPIEZA FINAL DE OBRA 10,163.35 - 1,711.44 16.84 - 0.00 0.00 - 1,711.44 16.84 - 8,451.91
03.14.01 LIMPIEZA PERMANENTE DE OBRA GLB 1.00 S/3,422.88 3,422.88 0.50 1,711.44 50.00 - - 0.00 0.50 1,711.44 50.00 0.50 1,711.44
03.14.02 LIMPIEZA FINAL DE OBRA m2 2,415.94 S/2.79 6,740.47 - - 0.00 - - 0.00 - - 0.00 2,415.94 6,740.47
03.15 EVACUACION Y SEÑALIZACION 3,535.34 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 3,535.34
03.15.01 PLACAS DE SEÑALIZACION 2,632.64 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 2,632.64
03.15.01.01 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE SALIDA und 61.00 S/10.20 622.20 - - 0.00 - - 0.00 - - 0.00 61.00 622.20
03.15.01.02 SUMINISTRO Y COLOCACIÓN DE SEÑAL CASO SISMO und 23.00 S/10.20 234.60 - - 0.00 - - 0.00 - - 0.00 23.00 234.60
03.15.01.03 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE DE PERSONAS und 12.00 S/10.20 122.40 - - 0.00 - - 0.00 - - 0.00 12.00 122.40
03.15.01.04 SUMINISTRO Y COLOCACIÓN DE SEÑAL PROHIBICIÓN und 2.00 S/17.20 34.40 - - 0.00 - - 0.00 - - 0.00 2.00 34.40
03.15.01.05 SUMINISTRO Y COLOCACIÓN DE SEÑAL EXTINTORES DE FUEGO und 11.00 S/10.20 112.20 - - 0.00 - - 0.00 - - 0.00 11.00 112.20
03.15.01.06 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES DE EMERGENCIA und 28.00 S/10.20 285.60 - - 0.00 - - 0.00 - - 0.00 28.00 285.60
03.15.01.07 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO ELECTRICO und 8.00 S/10.20 81.60 - - 0.00 - - 0.00 - - 0.00 8.00 81.60
03.15.01.08 SUMINISTRO Y COLOCACIÓN DE SEÑAL ALARMA CONTRA INCENDIOS und 4.00 S/10.20 40.80 - - 0.00 - - 0.00 - - 0.00 4.00 40.80
03.15.01.09 SUMINISTRO Y COLOCACIÓN DE NOMBRE DE AMBIENTE und 31.00 S/10.20 316.20 - - 0.00 - - 0.00 - - 0.00 31.00 316.20
03.15.01.10 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE DISCAPACITADO und 1.00 S/10.20 10.20 - - 0.00 - - 0.00 - - 0.00 1.00 10.20
03.15.01.11 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE VARONES-MUJERES und 12.00 S/10.20 122.40 - - 0.00 - - 0.00 - - 0.00 12.00 122.40
03.15.01.12 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE BOTIQUIN und 11.00 S/10.20 112.20 - - 0.00 - - 0.00 - - 0.00 11.00 112.20
03.15.01.13 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE DETECTOR DE HUMO und 43.00 S/10.20 438.60 - - 0.00 - - 0.00 - - 0.00 43.00 438.60
03.15.01.14 SUMINISTRO Y COLOCACIÓN DE SIMBOLO AVISADOR SONORO und 4.00 S/24.81 99.24 - - 0.00 - - 0.00 - - 0.00 4.00 99.24
03.15.02 RUTAS DE EVACUACION 902.70 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 902.70
03.15.02.01 PINTADO DE ZONA DE REUNION EN CASO DE SISMO m2 49.49 S/18.24 902.70 - - 0.00 - - 0.00 - - 0.00 49.49 902.70
COSTO DIRECTO ARQUITECTURA, EVACUACION Y SEÑALIZACION 1,091,211.89 75,566.74 23,763.26 99,330.01 991,881.89
GASTOS GENERALES 9.4499999 % 103,119.52 7,141.05 2,245.63 9,386.68 93,732.84
UTILIDADES 3.00 % 32,736.36 2,267.01 712.90 2,979.91 29,756.45
PARCIAL COMPONENTE I -03 1,227,067.77 84,974.80 26,721.79 111,696.60 1,115,371.18
IGV (18.00%) 220,872.20 15,295.47 4,809.92 20,105.40 200,766.81
TOTAL COMPONENTE I - 03 1,447,939.97 100,270.27 31,531.71 131,802.00 1,316,137.99
04 INSTALACIONES SANITARIAS 158,441.51 0.00 0.00 0.00 158,441.51

04.01 APARATOS Y ACCESORIOS SANITARIOS 10,828.71 0.00 - 0.00 0.00 10,828.71
04.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE BAJO CON DESCARGA POSTERIOR pza 12.00 S/250.69 3,008.28 - - 0.00 - - 0.00 - 0.00 12.00 3,008.28
04.01.02 URINARIO VITRIFICADA BLANCA pza 6.00 S/428.61 2,571.66 - - 0.00 - - 0.00 - - 0.00 6.00 2,571.66
04.01.03 LAVATORIO OVALIN VITRIFICADO COLOR BLANCO pza 12.00 S/370.79 4,449.48 - - 0.00 - - 0.00 - - 0.00 12.00 4,449.48
04.01.04 LAVATORIO VITRIFICADA CON PEDESTAL UNIVERSAL COLOR BLANCO pza 1.00 S/370.79 370.79 - - 0.00 - - 0.00 - 0.00 1.00 370.79
04.01.05 LAVADERO DE ACERO INOXIDABLE 95CMX45CM (01 POZA CON ESCURRIDERO) pza 2.00 S/214.25 428.50 - - 0.00 - - 0.00 - 0.00 2.00 428.50
04.02 SUMINISTRO E INSTALACION DE ACCESORIOS 3,267.12 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 3,267.12
04.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD 300M und 6.00 S/40.52 243.12 - - 0.00 - - 0.00 - 0.00 6.00 243.12
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
04.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" PARA PERSONAS CON DISCAPACIDAD und 24.00 S/79.32 1,903.68 - - 0.00 - - 0.00 - 0.00 24.00 1,903.68
04.02.03 ESPEJO BISELADO e=6mm pza 12.00 S/46.94 563.28 - - 0.00 - - 0.00 - 0.00 12.00 563.28
04.02.04 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 12.00 S/46.42 557.04 - - 0.00 - - 0.00 - 0.00 12.00 557.04
04.03 SISTEMA DE AGUA FRIA 14,366.00 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 14,366.00
04.03.01 SALIDA DE AGUA FRIA 1,607.18 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 1,607.18
04.03.01.01 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC SAP DE 1/2" pto 34.00 S/47.27 1,607.18 - - 0.00 - - 0.00 - 0.00 34.00 1,607.18
04.03.02 REDES DE DISTRIBUCION DE AGUA FRIA 1,430.51 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 1,430.51
04.03.02.01 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 76.21 S/10.29 784.20 - - 0.00 - - 0.00 - 0.00 76.21 784.20
04.03.02.02 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 61.73 S/10.47 646.31 - - 0.00 - - 0.00 - 0.00 61.73 646.31
04.03.03 REDES DE ALIMENTACIÓN 5,850.59 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 5,850.59
04.03.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 35.15 S/40.11 1,409.87 - - 0.00 - - 0.00 - 0.00 35.15 1,409.87
04.03.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 87.88 S/2.37 208.28 - - 0.00 - - 0.00 - 0.00 87.88 208.28
04.03.03.03 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 8.79 S/5.01 44.04 - - 0.00 - - 0.00 - 0.00 8.79 44.04
04.03.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 26.36 S/26.60 701.18 - - 0.00 - - 0.00 - 0.00 26.36 701.18
04.03.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 17.58 S/4.61 81.04 - - 0.00 - - 0.00 - 0.00 17.58 81.04
04.03.03.06 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 93.45 S/10.47 978.42 - - 0.00 - - 0.00 - 0.00 93.45 978.42
04.03.03.07 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 60.58 S/11.01 666.99 - - 0.00 - - 0.00 - 0.00 60.58 666.99
04.03.03.08 TUBERIA PVC SAP C-10 DE 1 1/4" (SUM.E INST.) m 34.84 S/10.02 349.10 - - 0.00 - - 0.00 - 0.00 34.84 349.10
04.03.03.09 TUBERIA PVC SAP C-10 DE 1 1/2" (SUM.E INST.) m 35.35 S/10.02 354.21 - - 0.00 - - 0.00 - 0.00 35.35 354.21
04.03.03.10 TUBERIA PVC SAP C-10 DE 2" (SUM.E INST.) m 5.67 S/12.06 68.38 - - 0.00 - - 0.00 - 0.00 5.67 68.38
04.03.03.11 PRUEBA HIDRAULICA Y DESINFECCION m 449.58 S/2.20 989.08 - - 0.00 - - 0.00 - 0.00 449.58 989.08
04.03.04 ACCESORIOS DE REDES DE AGUA 889.59 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 889.59
04.03.04.01 CODO PVC 90 SAP C-10 DE 1/2 und 35.00 S/4.52 158.20 - - 0.00 - - 0.00 - 0.00 35.00 158.20
04.03.04.02 CODO PVC 90 SAP C-10 DE 3/4" und 24.00 S/5.62 134.88 - - 0.00 - - 0.00 - 0.00 24.00 134.88
04.03.04.03 CODO PVC 90 SAP C-10 DE 1" und 1.00 S/6.72 6.72 - - 0.00 - - 0.00 - 0.00 1.00 6.72
04.03.04.04 CODO PVC 90 SAP C-10 DE 1 1/2" und 2.00 S/9.60 19.20 - - 0.00 - - 0.00 - 0.00 2.00 19.20
04.03.04.05 TEE PVC 90 SAP C-10 DE 3/4" und 18.00 S/5.88 105.84 - - 0.00 - - 0.00 - 0.00 18.00 105.84
04.03.04.06 TEE PVC 90 SAP C-10 DE 1" und 14.00 S/7.57 105.98 - - 0.00 - - 0.00 - 0.00 14.00 105.98
04.03.04.07 TEE PVC 90 SAP C-10 DE 1 1/2" und 4.00 S/14.52 58.08 - - 0.00 - - 0.00 - 0.00 4.00 58.08
04.03.04.08 TEE PVC 90 SAP C-10 DE 1 1/4" und 4.00 S/13.93 55.72 - - 0.00 - - 0.00 - 0.00 4.00 55.72
04.03.04.09 TEE PVC 90 SAP C-10 DE 2" und 1.00 S/6.22 6.22 - - 0.00 - - 0.00 - 0.00 1.00 6.22
04.03.04.10 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 21.00 S/4.10 86.10 - - 0.00 - - 0.00 - 0.00 21.00 86.10
04.03.04.11 REDUCCION PVC 90 SAP C-10 DE 1" A 1/2" und 1.00 S/5.88 5.88 - - 0.00 - - 0.00 - 0.00 1.00 5.88
04.03.04.13 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1/2" und 1.00 S/6.51 6.51 - - 0.00 - - 0.00 - 0.00 1.00 6.51
04.03.04.14 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1 1/4" und 2.00 S/6.51 13.02 - - 0.00 - - 0.00 - 0.00 2.00 13.02
04.03.04.15 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1" und 1.00 S/7.74 7.74 - - 0.00 - - 0.00 - 0.00 1.00 7.74
04.03.04.17 REDUCCION PVC 90 SAP C-10 DE 2" A 1 1/2" und 2.00 S/8.23 16.46 - - 0.00 - - 0.00 - 0.00 2.00 16.46
04.03.04.18 REDUCCION PVC 90 SAP C-10 DE 1 1/4" A 1" und 3.00 S/8.91 26.73 - - 0.00 - - 0.00 - 0.00 3.00 26.73
04.03.05 VALVULAS 2,640.49 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 2,640.49
04.03.05.01 VALVULA COMPUERTA DE BRONCE PESADA DN 1/2" und 5.00 S/94.33 471.65 - - 0.00 - - 0.00 - 0.00 5.00 471.65
04.03.05.02 VALVULA COMPUERTA DE BRONCE PESADA DN 3/4" und 12.00 S/114.67 1,376.04 - - 0.00 - - 0.00 - 0.00 12.00 1,376.04
04.03.05.03 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE CONCRETO F'C=175 KG/CM2, INCLUYE REJILLA Y und 5.00 S/158.56 792.80 - - 0.00 - - 0.00 - 0.00 5.00 792.80
CANDADO
04.03.06 VARIOS 1,947.64 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,947.64
04.03.06.01 CAJA PARA VALVULA EN PARED, NICHO DE MAYOLICA Y TAPA METALICA und 17.00 S/111.85 1,901.45 - - 0.00 - - 0.00 - - 0.00 17.00 1,901.45
04.03.06.02 EMPALME A LA RED EXISTENTE und 1.00 S/46.19 46.19 - - 0.00 - - 0.00 - - 0.00 1.00 46.19
04.04 SISTEMA DE DRENAJE PLUVIAL 87,228.81 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 87,228.81
04.04.01 RED DE RECOLECCION EN PISOS 73,722.78 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 73,722.78
04.04.01.01 TRAZO Y REPLANTEO m 315.07 S/2.03 639.59 - - 0.00 - - 0.00 - - 0.00 315.07 639.59
04.04.01.02 EXCAVACION DE ZANJA PARA CANAL PLUVIAL Y PARA TUBERIA COLECTOR m3 64.26 S/45.85 2,946.32 - - 0.00 - - 0.00 - - 0.00 64.26 2,946.32
04.04.01.03 REFINE Y NIVELACIÓN DE ZANJA TERRENO NORMAL m 315.07 S/8.23 2,593.03 - - 0.00 - - 0.00 - - 0.00 315.07 2,593.03
04.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE (30 Kilometros) m3 80.32 S/20.71 1,663.43 - - 0.00 - - 0.00 - - 0.00 80.32 1,663.43
04.04.01.05 CANAL PLUVIAL ENCOFRADO Y DESENCOFRADO m2 272.21 S/34.58 9,413.02 - - 0.00 - - 0.00 - - 0.00 272.21 9,413.02
04.04.01.06 CANAL PLUVIAL CONCRETO FC 175 KG/CM2 m3 36.29 S/444.74 16,139.61 - - 0.00 - - 0.00 - - 0.00 36.29 16,139.61
04.04.01.07 REJILLA METALICA EN CANAL PLUVIAL S/ DISEÑO m 272.21 S/123.44 33,601.60 - - 0.00 - - 0.00 - - 0.00 272.21 33,601.60
04.04.01.08 TUBERIA DE PVC-U DN 6" m 7.32 S/183.62 1,344.10 - - 0.00 - - 0.00 - - 0.00 7.32 1,344.10
04.04.01.09 TUBERIA DE PVC 4" m 28.38 S/49.51 1,405.09 - - 0.00 - - 0.00 - - 0.00 28.38 1,405.09
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
04.04.01.10 JUNTA DE CONSTRUCCION EN CANAL PLUVIAL m 272.21 S/14.61 3,976.99 - - 0.00 - - 0.00 - - 0.00 272.21 3,976.99
04.04.02 RED DE RECOLECCION EN TECHOS 13,506.03 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 13,506.03
04.04.02.01 CANALETA DE PLANCHA GALVANIZADA m 47.80 S/125.93 6,019.45 - - 0.00 - - 0.00 - - 0.00 47.80 6,019.45
04.04.02.02 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 3" m 26.00 S/44.04 1,145.04 - - 0.00 - - 0.00 - - 0.00 26.00 1,145.04
04.04.02.03 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 4" m 58.24 S/50.78 2,957.43 - - 0.00 - - 0.00 - - 0.00 58.24 2,957.43
04.04.02.04 ABRAZADERA DE FIJACION DE TUBO pza 34.00 S/34.76 1,181.84 - - 0.00 - - 0.00 - - 0.00 34.00 1,181.84
04.04.02.05 CODO PVC 90 SAP C-10 DE 3" und 28.00 S/19.28 539.84 - - 0.00 - - 0.00 - - 0.00 28.00 539.84
04.04.02.06 CODO PVC 90 SAP C-10 DE 4" und 34.00 S/14.36 488.24 - - 0.00 - - 0.00 - - 0.00 34.00 488.24
04.04.02.07 CONCRETO FC 175 KG/CM2 EN COLUMNETA m3 1.26 S/305.32 384.70 - - 0.00 - - 0.00 - - 0.00 1.26 384.70
04.04.02.08 ENCOFRADO Y DESENCOFRADO EN COLUMNETA m2 18.96 S/41.64 789.49 - - 0.00 - - 0.00 - - 0.00 18.96 789.49
04.05 DESAGUE Y VENTILACIÓN 29,798.81 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 29,798.81
04.05.01 SALIDA DE DESAGUE Y VENTILACION 6,021.77 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 6,021.77
04.05.01.01 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 29.00 S/62.20 1,803.80 - - 0.00 - - 0.00 - - 0.00 29.00 1,803.80
04.05.01.02 SALIDAS DE DESAGUE EN PVC SAP ø 3" pto 10.00 S/69.93 699.30 - - 0.00 - - 0.00 - - 0.00 10.00 699.30
04.05.01.03 SALIDAS DE DESAGUE EN PVC SAP ø 4" pto 24.00 S/70.28 1,686.72 - - 0.00 - - 0.00 - - 0.00 24.00 1,686.72
04.05.01.04 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 27.00 S/67.85 1,831.95 - - 0.00 - - 0.00 - - 0.00 27.00 1,831.95
04.05.02 REDES DE DERIVACIÓN 6,207.03 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 6,207.03
04.05.02.01 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 2" m 29.89 S/10.09 301.59 - - 0.00 - - 0.00 - - 0.00 29.89 301.59
04.05.02.04 MONTANTE Y/O VENTILACION CON TUBERIA SAL de 2" m 67.96 S/13.69 930.37 - - 0.00 - - 0.00 - - 0.00 67.96 930.37
04.05.02.05 SUMIDERO CROMADO Ø2" EN PISO PROVISION Y COLOCACION und 13.00 S/60.43 785.59 - - 0.00 - - 0.00 - - 0.00 13.00 785.59
04.05.02.06 SUMIDERO CROMADO Ø3" EN PISO PROVISION Y COLOCACION und 4.00 S/71.80 287.20 - - 0.00 - - 0.00 - - 0.00 4.00 287.20
04.05.02.07 REGISTRO ROSCADO DE BRONCE DE 2" PROVISION Y COLOCACION und 4.00 S/62.03 248.12 - - 0.00 - - 0.00 - - 0.00 4.00 248.12
04.05.02.08 REGISTRO ROSCADO DE BRONCE DE 4" PROVISION Y COLOCACION und 12.00 S/86.31 1,035.72 - - 0.00 - - 0.00 - - 0.00 12.00 1,035.72
04.05.02.09 SOMBRERO DE VENTILACION 2" PVC und 27.00 S/51.64 1,394.28 - - 0.00 - - 0.00 - - 0.00 27.00 1,394.28
04.05.02.10 PRUEBA HIDRAULICA DE ESCORRENTIA DE TUB. DESAGUE m 111.64 S/2.20 245.61 - - 0.00 - - 0.00 - - 0.00 111.64 245.61
04.05.03 REDES COLECTORAS 9,153.14 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 9,153.14
04.05.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 64.61 S/40.11 2,591.51 - - 0.00 - - 0.00 - - 0.00 64.61 2,591.51
04.05.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 76.02 S/25.47 1,936.23 - - 0.00 - - 0.00 - - 0.00 76.02 1,936.23
04.05.03.03 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 7.60 S/7.45 56.62 - - 0.00 - - 0.00 - - 0.00 7.60 56.62
04.05.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 57.01 S/31.35 1,787.26 - - 0.00 - - 0.00 - - 0.00 57.01 1,787.26
04.05.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 23.75 S/11.21 266.24 - - 0.00 - - 0.00 - - 0.00 23.75 266.24
04.05.03.06 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 4" m 152.03 S/14.20 2,158.83 - - 0.00 - - 0.00 - - 0.00 152.03 2,158.83
04.05.03.07 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 6" m 2.22 S/16.04 35.61 - - 0.00 - - 0.00 - - 0.00 2.22 35.61
04.05.03.08 PRUEBA HIDRAULICA Y DESINFECCION EN TUBERIAS ZANJA ABIERTA Y TAPADA m 154.25 S/2.08 320.84 - - 0.00 - - 0.00 - - 0.00 154.25 320.84
04.05.04 ACCESORIOS DE REDES DERIVACION 1,894.53 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,894.53
04.05.04.01 CODO PVC-P Ø=2"X45° und 2.00 S/5.83 11.66 - - 0.00 - - 0.00 - - 0.00 2.00 11.66
04.05.04.02 CODO PVC-P Ø=2"X90° und 99.00 S/7.92 784.08 - - 0.00 - - 0.00 - - 0.00 99.00 784.08
04.05.04.03 CODO PVC-P Ø=3"X45° und 3.00 S/8.37 25.11 - - 0.00 - - 0.00 - - 0.00 3.00 25.11
04.05.04.04 CODO PVC-P Ø=3"X90° und 12.00 S/8.61 103.32 - - 0.00 - - 0.00 - - 0.00 12.00 103.32
04.05.04.05 CODO PVC-P Ø=4"X45° und 2.00 S/9.39 18.78 - - 0.00 - - 0.00 - - 0.00 2.00 18.78
04.05.04.06 CODO PVC-P Ø=4"X90° und 6.00 S/9.39 56.34 - - 0.00 - - 0.00 - - 0.00 6.00 56.34
04.05.04.07 CODO PVC-P Ø=4"X90° CON VENTILACION DE Ø2" und 12.00 S/13.39 160.68 - - 0.00 - - 0.00 - - 0.00 12.00 160.68
04.05.04.08 YEE PVC-P Ø2"x2" PARA DESAGUE und 2.00 S/7.36 14.72 - - 0.00 - - 0.00 - - 0.00 2.00 14.72
04.05.04.12 TEE PVC-P Ø2"x 2" PARA DESAGUE und 18.00 S/10.59 190.62 - - 0.00 - - 0.00 - - 0.00 18.00 190.62
04.05.05 CÁMARAS DE INSPECCIÓN 6,522.34 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 6,522.34
04.05.05.01 CAJAS DE REGISTRO 6,522.34 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 6,522.34
04.05.05.01.01 CAJA DE REGISTRO DE CONCRETO 18"X24" Y LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE CANTO, und 22.00 S/259.06 5,699.32 - - 0.00 - - 0.00 - - 0.00 22.00 5,699.32
C/TAPA CONCRETO
04.05.05.01.02 CAJA DE REGISTRO DE CONCRETO 24" x 24"Y LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE CANTO, und 3.00 S/274.34 823.02 - - 0.00 - - 0.00 - - 0.00 3.00 823.02
C/TAPA CONCRETO C/ TAPA CONCRETO
04.06 VARIOS 92.41 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 92.41
04.06.01 EMPALME A LA RED EXISTENTE und 1.00 S/92.41 92.41 - - 0.00 - - 0.00 - - 0.00 1.00 92.41
04.07 CISTERNA DE 11.32 M3 Y TANQUE ELEVADO DE 5.8 M3 12,859.65 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 12,859.65
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
04.07.01 SUM. E INST. LINEA DE INGRESO DE 1 1/2" F°G°, INCLUYE VALVULAS Y ACCESORIOS m 1.00 S/965.75 965.75 - - 0.00 - - 0.00 - - 0.00 1.00 965.75
04.07.02 SUM. E INST. DE EQUIPO DE BOMBEO, 02 ELECTROBOMBAS CENTRIFUGAS 1.5HP GLB 1.00 S/3,066.32 3,066.32 - - 0.00 - - 0.00 - - 0.00 1.00 3,066.32
04.07.03 SUM. E INST. DE LINEA DE SUCCION 1 1/2" F°G°, INCLUYE VALVULAS Y ACCESORIOS m 5.20 S/141.99 738.35 - - 0.00 - - 0.00 - - 0.00 5.20 738.35
04.07.04 SUM. E INST. DE LINEA DE IMPULSION 2" F°G°, INCLUYE VALVULAS Y ACCESORIOS m 16.00 S/148.64 2,378.24 - - 0.00 - - 0.00 - - 0.00 16.00 2,378.24
04.07.05 SUM. E INST. DE LINEA DE ALIMENTACION 2" F°G°, INCLUYE VALVULAS Y ACCESORIOS m 13.30 S/177.96 2,366.87 - - 0.00 - - 0.00 - - 0.00 13.30 2,366.87
04.07.06 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE F°G° PARA TANQUE ELEVADO m 10.40 S/264.90 2,754.96 - - 0.00 - - 0.00 - - 0.00 10.40 2,754.96
04.07.07 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE F°G° PARA CISTERNA m 2.40 S/117.75 282.60 - - 0.00 - - 0.00 - - 0.00 2.40 282.60
04.07.08 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ REJILLA METALICA und 1.00 S/306.56 306.56 - - 0.00 - - 0.00 - - 0.00 1.00 306.56
COSTO DIRECTO INSTALACIONES SANITARIAS 158,441.51 0.00 0.00 0.00 158,441.51
GASTOS GENERALES 9.4499999 % 14,972.72 0.00 0.00 0.00 14,972.72
UTILIDADES 3.00 % 4,753.25 0.00 0.00 0.00 4,753.25
PARCIAL COMPONENTE I - 04 178,167.48 0.00 0.00 0.00 178,167.48
IGV (18.00%) 32,070.15 0.00 0.00 0.00 32,070.15
TOTAL COMPONENTE I - 04 210,237.63 0.00 0.00 0.00 210,237.63
05 INSTALACIONES ELECTRICAS Y COMUNICACIONES 279,372.90 0.00 14,850.12 14,850.12 264,522.78

05.01 INSTALACIONES ELECTRICAS 217,608.93 0.00 14,850.12 14,850.12 202,758.81
05.01.01 CONEXIONES A RED EXTERNA DE MEDIDORES 814.30 0.00 0.00 0.00 814.30
05.01.01.01 ACOMETIDA TRIFASICA DE ENERGIA ELECTRICA GLB 1.00 S/814.30 814.30 - - 0.00 - - 0.00 - - 0.00 1.00 814.30
05.01.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, FUERZA 26,925.34 - 0.00 0.00 - 9,378.02 34.83 - 9,378.02 34.83 - 17,547.32
05.01.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO/SUSPENDIDO pto 160.00 S/73.67 11,787.20 - - 0.00 102.00 7,514.34 63.75 102.00 7,514.34 63.75 58.00 4,272.86
05.01.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO pto 38.00 S/52.36 1,989.68 - - 0.00 20.00 1,047.20 52.63 20.00 1,047.20 52.63 18.00 942.48
05.01.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A TIERRA pto 128.00 S/62.43 7,991.04 - - 0.00 - - 0.00 - - 0.00 128.00 7,991.04
05.01.02.04 SALIDA PARA INTERRUPTOR pto 70.00 S/44.83 3,138.10 - - 0.00 - - 0.00 - - 0.00 70.00 3,138.10
05.01.02.05 SALIDA PARA BRAQUETTES pto 19.00 S/58.32 1,108.08 - - 0.00 9.00 524.88 47.37 9.00 524.88 47.37 10.00 583.20
05.01.02.06 SALIDA PARA AIRE ACONDICIONADO pto 4.00 S/23.69 94.76 - - 0.00 - - 0.00 - - 0.00 4.00 94.76
05.01.02.07 SALIDA PARA ELECTROBOMBA 1.5 HP pto 2.00 S/58.32 116.64 - - 0.00 2.00 116.64 100.00 2.00 116.64 100.00 - -
05.01.02.08 SALIDA PARA REFLECTOR pto 12.00 S/58.32 699.84 - - 0.00 3.00 174.96 25.00 3.00 174.96 25.00 9.00 524.88
05.01.03 CAJAS 357.65 0.00 0.00 - 0.00 - 0.00 0.00 - 357.65
05.01.03.01 CAJA DE F°G° 150x150mm C/TAPA und 4.00 S/55.69 222.76 - - 0.00 - - 0.00 - - 0.00 4.00 222.76
05.01.03.02 CAJA DE PASO OCTOGONAL 100x55mm und 7.00 S/19.27 134.89 - - 0.00 - - 0.00 - - 0.00 7.00 134.89
05.01.04 CABLES DE ENERGIA EN TUBERIA 21,198.03 0.00 0.00 - 0.00 - 0.00 0.00 - 21,198.03
05.01.04.01 CONDUCTOR DE Cu. LSOH 2.5 MM2. m 3,425.92 S/1.86 6,372.21 - - 0.00 - - - - 0.00 3,425.92 6,372.21
05.01.04.02 CONDUCTOR DE CU LSOH 4 MM2 m 2,782.12 S/2.45 6,816.19 - - 0.00 - - - - 0.00 2,782.12 6,816.19
05.01.04.03 CONDUCTOR DE Cu. N2XOH DE 16 mm2 m 80.00 S/7.22 577.60 - - 0.00 - - - - 0.00 80.00 577.60
05.01.04.04 CABLE ELÉCTRICO CU N2XOH DE 10 MM2. m 654.12 S/5.51 3,604.20 - - 0.00 - - - - 0.00 654.12 3,604.20
05.01.04.05 CABLE ELÉCTRICO CU N2XOH DE 6 MM2. m 1,222.95 S/3.13 3,827.83 - - 0.00 - - - - 0.00 1,222.95 3,827.83
05.01.05 CANALIZACION, CONDUCTOS O TUBERIAS 31,823.74 0.00 0.00 - 5,472.10 - 5,472.10 17.20 - 26,351.64
05.01.05.01 TUBERIA ELECTRICA DE PVC SAP 20mm m 2,087.56 S/6.63 13,840.52 - - 0.00 534.73 3,545.26 534.73 3,545.26 25.62 1,552.83 10,295.26
05.01.05.02 TUBERIA CONDUIT EMT 20mm m 46.36 S/18.49 857.20 - - 0.00 - - - - 0.00 46.36 857.20
05.01.05.03 TUBERIA ELECTRICA PVC-SAP 40mm m 20.00 S/22.26 445.20 - - 0.00 - - - - 0.00 20.00 445.20
05.01.05.04 TUBERIA ELECTRICA PVC-SAP 35mm m 393.39 S/20.16 7,930.74 - - 0.00 - - - - 0.00 393.39 7,930.74
05.01.05.05 TUBERIA ELECTRICA PVC-SAP 25mm m 101.17 S/17.20 1,740.12 - - 0.00 21.00 361.20 21.00 361.20 20.76 80.17 1,378.92
05.01.05.06 UNIÓN ELÉCTRICA PVC-SAP 20 mm und 422.00 S/7.19 3,034.18 - - 0.00 114.00 819.66 114.00 819.66 27.01 308.00 2,214.52
05.01.05.07 UNIÓN CONDUIT EMT SAP 20 mm und 10.00 S/7.19 71.90 - - 0.00 - - - - 0.00 10.00 71.90
05.01.05.08 UNIÓN ELÉCTRICA PVC-SAP 40 mm und 4.00 S/8.97 35.88 - - 0.00 - - - - 0.00 4.00 35.88
05.01.05.09 UNIÓN ELÉCTRICA PVC-SAP 35 mm und 82.00 S/8.90 729.80 - - 0.00 - - - - 0.00 82.00 729.80
05.01.05.10 UNIÓN ELÉCTRICA PVC-SAP 25mm und 22.00 S/7.57 166.54 - - 0.00 5.00 37.85 5.00 37.85 22.73 17.00 128.69
05.01.05.11 CURVA ELECTRICA DE PVC SAP 20mm und 317.00 S/6.55 2,076.35 - - 0.00 103.00 674.65 103.00 674.65 32.49 214.00 1,401.70
05.01.05.12 CURVA CONDUIT EMT 20mm und 7.00 S/13.32 93.24 - - 0.00 - - - - 0.00 7.00 93.24
05.01.05.13 CURVA ELECTRICA PVC-SAP 40mm und 3.00 S/12.95 38.85 - - 0.00 - - - - 0.00 3.00 38.85
05.01.05.14 CURVA ELECTRICA PVC-SAP 35mm und 62.00 S/10.15 629.30 - - 0.00 - - - - 0.00 62.00 629.30
05.01.05.15 CURVA ELECTRICA PVC-SAP 25mm und 16.00 S/8.37 133.92 - - 0.00 4.00 33.48 4.00 33.48 25.00 12.00 100.44
05.01.06 BUZONES 4,806.45 0.00 0.00 - 0.00 - 0.00 0.00 - 4,806.45
05.01.06.01 SUMINISTRO E INSTALACION DE BUZON ELECTRICO DE DE CONCRETO 0.7 X 0.7X0.9 M und 11.00 S/436.95 4,806.45 - - 0.00 - - - - 0.00 11.00 4,806.45
05.01.07 CONDUCTOS 8,760.24 0.00 0.00 - 0.00 - 0.00 0.00 - 8,760.24
05.01.07.01 EXCAVACION PARA CABLE SUBTERRANEO 0.4X0.9 Y BUZONES 0.7X0.7X0.9m m3 73.25 S/40.11 2,938.06 - - 0.00 - - - - 0.00 73.25 2,938.06
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
05.01.07.02 CAMA DE APOYO E=0.10m m2 76.00 S/8.23 625.48 - - 0.00 - - - - 0.00 76.00 625.48
05.01.07.03 RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO m3 60.80 S/76.70 4,663.36 - - 0.00 - - - - 0.00 60.80 4,663.36
05.01.07.04 ACARREO DE MATERIAL EXCEDENTE m3 14.94 S/6.44 96.21 - - 0.00 - - - - 0.00 14.94 96.21
05.01.07.05 ELIMINACION DE MATERIAL EXCEDENTE m3 14.94 S/4.46 66.63 - - 0.00 - - - - 0.00 14.94 66.63
05.01.07.06 PROTECCION Y SEÑALIZACION DE CABLE SUBTERRANEO m 190.00 S/1.95 370.50 - - 0.00 - - - - 0.00 190.00 370.50
05.01.08 TABLEROS GENERAL Y DE DISTRIBUCION 15,511.14 0.00 0.00 - 0.00 - 0.00 0.00 - 15,511.14
05.01.08.01 TABLERO GENERAL 42 POLOS ( 01 INT. TERMOMAGNETICO 3X63A, 04 INT TM. 2x32 A. 6 ITM 3x32 A,incluye 1,298.04
accesorios. und 1.00 S/1,298.04 - - 0.00 - - - - 0.00 1.00 1,298.04
05.01.08.02 TABLERO DE DISTRIBUCION TD-1.1, 24 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 03 INT. 1,500.21
TERMOMAGNETICO DE 2x20 A. 2 INT. TERMOMAGNETICO DE 2x16A, 05 INT DIF 2X25A 30 mmA) und 1.00 S/1,500.21 - - 0.00 - - - - 0.00 1.00 1,500.21
05.01.08.03 TABLERO DE DISTRIBUCION TD-2.1, 16 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 02 INT. 1,060.91
TERMOMAGNETICO DE 2x20 A. 2 INT. TERMOMAGNETICO DE 2x16A, 03 INT DIF 2X25A 30 mmA) und 1.00 S/1,060.91 - - 0.00 - - - - 0.00 1.00 1,060.91
05.01.08.04 TABLERO DE DISTRIBUCION TD-1.2, TD-1.3 36 POLOS (01 ITM. DE 3x32 A., , 03 INT. TM 2x20 A., 03 INT. TM 3,387.62
2x16 A., 05 INT. DIF. 2x25 A. 30mA) und 2.00 S/1,693.81 - - 0.00 - - - - 0.00 2.00 3,387.62
05.01.08.05 TABLERO DE DISTRIBUCION TD1.4 (CUARTO DE BOMBA), 16 POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 896.21
03 ITM. 2x20 A. 1 INT. TERMOMAGNETICO DE 2x16A, 02 ITM DIF 2X25A 30 mA) und 1.00 S/896.21 - - 0.00 - - - - 0.00 1.00 896.21
05.01.08.06 TABLERO DE DISTRIBUCION TD-2.2, 2.4 36 POLOS (01 INT. TERMOMAGNETICO DE 3x32 A., 02 INT. TM 2x20 3,035.82
A., 04 INT. TM 2x16 A.,04 INT. DIF. 2x25 A. 30mA) und 2.00 S/1,517.91 - - 0.00 - - 0.00 - - 0.00 2.00 3,035.82
05.01.08.07 TABLERO DE DISTRIBUCION TD-2.3, 36 POLOS (01 INT. TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 1,693.81
03 INT. TM 2x16 A., 05 INT. DIF. 2x25 A. 30mA) und 1.00 S/1,693.81 - - 0.00 - - 0.00 - - 0.00 1.00 1,693.81
05.01.08.08 TABLERO DE DISTRIBUCION TD-2.5, 24 POLOS (01 INT. TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 1,380.41
02 INT. TM 2x16 A., 04 INT. DIF. 2x25 A. 30mA) und 1.00 S/1,380.41 - - 0.00 - - 0.00 - - 0.00 1.00 1,380.41
05.01.08.09 TABLERO DE TENSION ESTABILIZADA 24 POLOS, 01 INT. TERMOMAGNETICO DE 2x32 A, 2 INT. 1,258.11
TERMOMAGNETICO DE 2x20A, 1 INT TM 2x16A, 04 INT DIF SUPER INMUNIZADO 2X25A 30 mA und 1.00 S/1,258.11 - - 0.00 - - 0.00 - - 0.00 1.00 1,258.11
05.01.09 INSTALACION DEL SISTEMA PUESTA A TIERRA 107,412.04 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 107,412.04
05.01.09.01 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 4.00 S/1,233.16 4,932.64 - - 0.00 - - 0.00 - - 0.00 4.00 4,932.64
05.01.09.02 PRUEBAS ELECTRICAS PUESTA A TIERRA und 4.00 S/1,978.62 7,914.48 - - 0.00 - - 0.00 - - 0.00 4.00 7,914.48
05.01.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 S/594.50 594.50 - - 0.00 - - 0.00 - - 0.00 1.00 594.50
05.01.09.04 ARTEFACTOS 42,468.38 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 42,468.38
05.01.09.04.01 SUM. E INSTAL. EQUIPO LED 120x30cms 48 und 9.00 S/242.41 2,181.69 - - 0.00 - - 0.00 - - 0.00 9.00 2,181.69
05.01.09.04.02 SUM. E INSTAL. EQUIPO LED CUADRADA LED 60X60cm. 48W. und 8.00 S/255.69 2,045.52 - - 0.00 - - 0.00 - - 0.00 8.00 2,045.52
05.01.09.04.03 SUM. E INSTAL. EQUIPO LED CUADRADA LED 62.5X62.5cm. 47W. und 66.00 S/213.42 14,085.72 - - 0.00 - - 0.00 - - 0.00 66.00 14,085.72
05.01.09.04.04 SUM. E INSTAL. PLAFON LED CUADRADA 20W und 13.00 S/98.69 1,282.97 - - 0.00 - - 0.00 - - 0.00 13.00 1,282.97
05.01.09.04.05 SUM. E INSTAL. EQUIPO LED CIRCULAR 20W und 23.00 S/98.69 2,269.87 - - 0.00 - - 0.00 - - 0.00 23.00 2,269.87
05.01.09.04.06 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 19.00 S/148.69 2,825.11 - - 0.00 - - 0.00 - - 0.00 19.00 2,825.11
05.01.09.04.07 SUM. E INSTAL. EQUIPO ILUMINACION PASADIZO 60X60 28.6W und 27.00 S/100.54 2,714.58 - - 0.00 - - 0.00 - - 0.00 27.00 2,714.58
05.01.09.04.08 SUM. E INSTAL. LUMINARIA DE EMERGENCIA 2x3W ADOSADA A LA PARED und 8.00 S/108.69 869.52 - - 0.00 - - 0.00 - - 0.00 8.00 869.52
05.01.09.04.09 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA EN TECHO 1x6W und 30.00 S/118.69 3,560.70 - - 0.00 - - 0.00 - - 0.00 30.00 3,560.70
05.01.09.04.10 SUM. E INSTAL. REFLECTORES LED TIPO CAMPANA 120W und 4.00 S/201.57 806.28 - - 0.00 - - 0.00 - - 0.00 4.00 806.28
05.01.09.04.11 SUM. E INSTAL. REFLECTORES LED 39W und 5.00 S/179.25 896.25 - - 0.00 - - 0.00 - - 0.00 5.00 896.25
05.01.09.04.12 SUM. E INSTAL. REFLECTORES LED 200W und 8.00 S/134.25 1,074.00 - - 0.00 - - 0.00 - - 0.00 8.00 1,074.00
05.01.09.04.13 SUM. E INSTAL. DICROICO incluye porta dicroico 9W und 8.00 S/133.74 1,069.92 - - 0.00 - - 0.00 - - 0.00 8.00 1,069.92
05.01.09.04.14 SUM. E INSTAL. TRANSFORMADOR DE AISLAMIENTO Y UPS MONOFÁSICO 220v 5 KVA und 1.00 S/4,555.41 4,555.41 - - 0.00 - - 0.00 - - 0.00 1.00 4,555.41
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
05.01.09.04.15 SUM. E INSTAL. EQUIPO AIRE ACONDICIONADO SPLIT DECORATIVO DE 24000 BTU und 4.00 S/557.71 2,230.84 - - 0.00 - - 0.00 - - 0.00 4.00 2,230.84
05.01.09.05 ACCESORIOS 8,208.50 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 8,208.50
05.01.09.05.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO SHUKO Y TRES LINEA und 99.00 S/40.22 3,981.78 - - 0.00 - - 0.00 - - 0.00 99.00 3,981.78
05.01.09.05.02 TOMACORRIENTE DOBLE C/TOMA A TIERRA ESTABILIZADO EN PISO / TECHO TIPO SHUKO Y TRES 447.59
und 11.00 S/40.69 - - 0.00 - - 0.00 - - 0.00 11.00 447.59
LINEA
05.01.09.05.03 TOMACORRIENTE DOBLE C/TOMA A TIERRA ESTABILIZADO EN PARED TIPO SHUKO Y TRES LINEA 563.70
und 15.00 S/37.58 - - 0.00 - - 0.00 - - 0.00 15.00 563.70
05.01.09.05.04 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO SHUKO Y TRES LINEA A PRUEBA DE AGUA 49.43
und 1.00 S/49.43 - - 0.00 - - 0.00 - - 0.00 1.00 49.43
05.01.09.05.05 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 16.00 S/36.19 579.04 - - 0.00 - - 0.00 - - 0.00 16.00 579.04
05.01.09.05.06 INTERRUPTOR DOBLE 10 A und 24.00 S/41.49 995.76 - - 0.00 - - 0.00 - - 0.00 24.00 995.76
05.01.09.05.07 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 30.00 S/53.04 1,591.20 - - 0.00 - - 0.00 - - 0.00 30.00 1,591.20
05.01.09.06 EQUIPOS ELECTRICOS Y MECÁNICOS 35,577.00 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 35,577.00
05.01.09.06.01 SUMINISTRO E INSTALACION DE GRUPO ELECTROGENO DE 20.9kw 380/220VAC INCLUYE TABLERO DE GLB 1.00 S/35,577.00 35,577.00 - - 0.00 - - 0.00 - - 0.00 1.00 35,577.00
TRANSFERENCIA
05.01.09.07 PRUEBAS ELECTRICAS 7,716.54 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 7,716.54
05.01.09.07.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y AISLAMIENTO und 1.00 S/7,716.54 7,716.54 - - 0.00 - - 0.00 - - 0.00 1.00 7,716.54
05.02 INSTALACIONES DE COMUNICACIONES 61,763.97 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 61,763.97
05.02.01 CABLEADO ESTRUCTURADO EN INTERIORES DE EDIFICIOS 2,459.74 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 2,459.74
05.02.01.01 CABLEADO EN TUBERÍAS 2,459.74 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 2,459.74
05.02.01.01.01 CABLE UTP CATEGORIA 6A m 593.06 S/1.98 1,174.26 - - 0.00 - - 0.00 - - 0.00 593.06 1,174.26
05.02.01.01.02 CABLE FPL 4x22 AWG m 237.15 S/2.31 547.82 - - 0.00 - - 0.00 - - 0.00 237.15 547.82
05.02.01.01.03 CABLE FPL 4x18 AWG m 143.06 S/2.87 410.58 - - 0.00 - - 0.00 - - 0.00 143.06 410.58
05.02.01.01.04 CABLE RCA m 74.00 S/4.42 327.08 - - 0.00 - - 0.00 - - 0.00 74.00 327.08
05.02.02 CANALETAS, CONDUCTOS Y/O TUBERIAS 8,506.06 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 8,506.06
05.02.02.01 ZANJA ELECTRODUCTO 0.30X0.30M m 20.00 S/4.46 89.20 - - 0.00 - - 0.00 - - 0.00 20.00 89.20
05.02.02.02 TUBERIA ELECTRICA PVC SAP NTP 399.006 DE 50 MM m 32.16 S/11.25 361.80 - - 0.00 - - 0.00 - - 0.00 32.16 361.80
05.02.02.05 TUBERIA ELECTRICA PVC SAP NTP 399.006 DE 20 MM m 734.79 S/7.97 5,856.28 - - 0.00 - - 0.00 - - 0.00 734.79 5,856.28
05.02.02.06 UNIÓN PVC SAP NTP 399.006 DE 50 MM und 10.00 S/10.09 100.90 - - 0.00 - - 0.00 - - 0.00 10.00 100.90
05.02.02.10 CURVA PVC SAP NTP 399.006 DE 50 MM und 6.00 S/7.67 46.02 - - 0.00 - - 0.00 - - 0.00 6.00 46.02
05.02.02.14 CONECTOR PARA CAJA PVC SAP NTP 399.006 DE 50 MM und 6.00 S/9.92 59.52 - - 0.00 - - 0.00 - - 0.00 6.00 59.52
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
05.02.03 SALIDA DE COMUNICACIONES 5,682.54 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 5,682.54
05.02.03.01 SALIDA DATOS CATEGORIA 6 SIMPLE pto 30.00 S/93.71 2,811.30 - - 0.00 - - 0.00 - - 0.00 30.00 2,811.30
05.02.03.02 SALIDA DETECTOR DE HUMO pto 42.00 S/27.13 1,139.46 - - 0.00 - - 0.00 - - 0.00 42.00 1,139.46
05.02.03.03 SALIDA DETECTOR DE TEMPERATURA pto 2.00 S/27.13 54.26 - - 0.00 - - 0.00 - - 0.00 2.00 54.26
05.02.03.04 SALIDA ESTACION MANUAL pto 4.00 S/36.98 147.92 - - 0.00 - - 0.00 - - 0.00 4.00 147.92
05.02.03.05 SALIDA SIRENA CON LUZ ESTROBO pto 4.00 S/29.83 119.32 - - 0.00 - - 0.00 - - 0.00 4.00 119.32
05.02.03.06 SALIDA MICROFONO/AUDIO pto 2.00 S/61.19 122.38 - - 0.00 - - 0.00 - - 0.00 2.00 122.38
05.02.03.07 SALIDA PARLANTE pto 11.00 S/61.19 673.09 - - 0.00 - - 0.00 - - 0.00 11.00 673.09
05.02.03.08 SALIDA CONSOLA AMPLIFICADOR pto 1.00 S/61.19 61.19 - - 0.00 - - 0.00 - - 0.00 1.00 61.19
05.02.03.09 SALIDA PANEL DE ALARMA DE INCENDIO pto 1.00 S/59.68 59.68 - - 0.00 - - 0.00 - - 0.00 1.00 59.68
05.02.03.10 SALIDA PARA PULSADOR DE TIMBRE/PULSADOR DE TIMBRE pto 1.00 S/32.59 32.59 - - 0.00 - - 0.00 - - 0.00 1.00 32.59
05.02.03.11 SALIDA PARA TIMBRE/TIMBRE pto 1.00 S/32.59 32.59 - - 0.00 - - 0.00 - - 0.00 1.00 32.59
05.02.03.12 SALIDA PARA TV pto 12.00 S/35.73 428.76 - - 0.00 - - 0.00 - - 0.00 12.00 428.76
05.02.04 PATCH PANEL 1,514.14 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 1,514.14
05.02.04.01 PATCH PANEL CAT 6 DE 24 PUERTOS und 2.00 S/40.58 81.16 - - 0.00 - - 0.00 - - 0.00 2.00 81.16
05.02.04.02 PATCH CORD UTP MULTIFILAR CAT 6A DE 3M und 3.00 S/40.58 121.74 - - 0.00 - - 0.00 - - 0.00 3.00 121.74
05.02.04.03 PATCH CORD UTP MULTIFILAR CAT 6A DE 1 M und 2.00 S/297.87 595.74 - - 0.00 - - 0.00 - - 0.00 2.00 595.74
05.02.04.04 ETIQUETAS ADHESIVAS DE IDENTIFICACIÓN, SEÑALIZACIÓN Y ORDENAMIENTO PARA EL AREA DE und 30.00 S/23.85 715.50 - - 0.00 - - 0.00 - - 0.00 30.00 715.50
TRABAJO Y GABINETE
05.02.05 RACK DE COMUNICACIONES 11,499.20 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 11,499.20
05.02.05.01 SWITCH 3,109.74 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 3,109.74
05.02.05.01.01 SWITCH GIGABIT DE 24 PUERTOS Y 4 PUERTOS SFP und 2.00 S/1,294.50 2,589.00 - - 0.00 - - 0.00 - - 0.00 2.00 2,589.00
05.02.05.01.02 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, CAPACITACION Y PUESTA EN FUNCIONAMIENTO DEL GLB 1.00 S/520.74 520.74 - - 0.00 - - 0.00 - - 0.00 1.00 520.74
PATCH PANEL / RACK DE COMUNICACIONES
05.02.05.02 GABINETE DE COMUNICACIÓN 8,389.46 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 8,389.46
05.02.05.02.01 GABINETE DE COMUNICACIONES DE PARED DE 24 RU C/ACCESORIOS DE INSTALACIÓN und 1.00 S/2,855.41 2,855.41 - - 0.00 - - 0.00 - - 0.00 1.00 2,855.41
05.02.05.02.02 UPS DE 1000VA RACKEABLE und 1.00 S/1,034.05 1,034.05 - - 0.00 - - 0.00 - - 0.00 1.00 1,034.05
05.02.05.02.03 CERTIFICACIÓN DE PUNTOS DE CABLEADO DE DATOS und 30.00 S/150.00 4,500.00 - - 0.00 - - 0.00 - - 0.00 30.00 4,500.00
05.02.06 CAJA DE PASO 489.82 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 489.82
05.02.06.01 CAJA DE PASO CON TAPA BISELADA DE F°G° 100X100X55 MM und 11.00 S/23.28 256.08 - - 0.00 - - 0.00 - - 0.00 11.00 256.08
05.02.07 SISTEMAS VARIOS 28,635.41 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 28,635.41
05.02.07.01 SISTEMA DE DETECCION Y ALARMA CONTRA INCENDIOS 9,262.98 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 9,262.98
05.02.07.01.01 PANEL DE ALARMA CONTRA INCENDIO und 1.00 S/2,894.50 2,894.50 - - 0.00 - - 0.00 - - 0.00 1.00 2,894.50
05.02.07.01.02 DETECTOR DE HUMO und 42.00 S/93.06 3,908.52 - - 0.00 - - 0.00 - - 0.00 42.00 3,908.52
05.02.07.01.03 DETECTOR DE TEMPERATURA und 2.00 S/155.25 310.50 - - 0.00 - - 0.00 - - 0.00 2.00 310.50
05.02.07.01.04 ESTACION MANUAL DE DOBLE ACCION CON COBERTOR und 4.00 S/169.25 677.00 - - 0.00 - - 0.00 - - 0.00 4.00 677.00
05.02.07.01.05 SIRENA CON LUZ ESTROBO und 4.00 S/241.82 967.28 - - 0.00 - - 0.00 - - 0.00 4.00 967.28
05.02.07.01.06 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, CAPACITACIÓN Y PUESTA EN FUNCIONAMIENTO DEL 505.18
SISTEMA DE DETECCIÓN Y ALARMA DE INCENDIOS GLB 1.00 S/505.18 - - 0.00 - - 0.00 - - 0.00 1.00 505.18
05.02.07.02 SISTEMA DE SONIDO AMBIENTAL 19,372.43 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 19,372.43
05.02.07.02.01 CONSOLA AMPLIFICADOR CON ACCESORIOS und 1.00 S/2,855.41 2,855.41 - - 0.00 - - 0.00 - - 0.00 1.00 2,855.41
05.02.07.02.02 MICROFONO PROFESIONAL CON ACCESORIOS und 2.00 S/525.41 1,050.82 - - 0.00 - - 0.00 - - 0.00 2.00 1,050.82
05.02.07.02.03 PARLANTE TIPO CIRCULAR 8" 8-OHMS/24W und 9.00 S/388.85 3,499.65 - - 0.00 - - 0.00 - - 0.00 9.00 3,499.65
05.02.07.02.04 PARLANTE DE 15" INCLUYE RACK DE ANCLAJE und 3.00 S/488.85 1,466.55 - - 0.00 - - 0.00 - - 0.00 3.00 1,466.55
05.02.07.02.05 SERVICIO DE INTAL. CONFIGURACION, CAPACITACION Y PUESTA EN FUNCIONAMIENTO DEL SISTEMA DE 500.00
SONIDO AMBIENTAL GLB 1.00 S/500.00 - - 0.00 - - 0.00 - - 0.00 1.00 500.00
05.02.07.02.06 INFRAESTRUCTURA PARA INTERNET SATELITAL (ANTENA) GLB 1.00 S/10,000.00 10,000.00 - - 0.00 - - 0.00 - - 0.00 1.00 10,000.00
05.02.08 SISTEMA DE PUESTA A TIERRA 2,977.06 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 2,977.06
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
05.02.08.01 POZO DE PUESTA A TIERRA und 1.00 S/1,746.70 1,746.70 - - 0.00 - - 0.00 - - 0.00 1.00 1,746.70
05.02.08.02 CABLE N2XOH 16MM2 m 15.00 S/7.24 108.60 - - 0.00 - - 0.00 - - 0.00 15.00 108.60
05.02.08.03 BARRA DE COBRE DE PUESTA A TIERRA TGB GLB 1.00 S/350.67 350.67 - - 0.00 - - 0.00 - - 0.00 1.00 350.67
05.02.08.04 MEDICION DE RESISTENCIA DE PUESTA A TIERRA GLB 1.00 S/771.09 771.09 - - 0.00 - - 0.00 - - 0.00 1.00 771.09
COSTO DIRECTO INSTALACIONES ELECTRICAS Y COMUNICACIONES 279,372.90 0.00 14,850.12 14,850.12 264,522.78
GASTOS GENERALES 9.4499999 % 26,400.74 0.00 1,403.34 1,403.34 24,997.40
UTILIDADES 3.00 % 8,381.18 0.00 445.50 445.50 7,935.67
PARCIAL COMONENTE I - 05 314,154.82 0.00 16,698.96 16,698.96 297,455.85
IGV (18.00%) 56,547.87 0.00 3,005.81 3,005.81 53,542.05
MONTO TOTAL DE COMPONENTE I - 05 - COSTO DIRECTO 370,702.69 0.00 19,704.77 19,704.77 350,997.90
COMPONENTE II - PLAN PREVENCION Y CONTROL COVID-19.

01 ACTIVIDADES DE PREVENCIÓN DEL COVID-19 135,073.79 97,647.27 8,908.18 106,555.45 28,518.34
01.01 PLAN PARA VIGILANCIA Y CONTROL COVID-19 - -
01.02 ELABORACIÓN DEL PLAN PARA VIGILANCIA, PREVENCIÓN Y CONTROL DE COVID-19 GLB 1.00 S/1,403.31 1,403.31 1.00 1,403.31 100.00 - - 0.00 1.00 1,403.31 100.00 - -
01.03 LIMPIEZA Y DESINFECCIÓN EN OBRA mes 7.00 S/2,344.78 16,413.46 5.00 11,723.90 71.43 0.50 1,172.39 7.14 5.50 12,896.29 78.57 1.50 3,517.17
01.04 EVALUACIÓN DE LA CONDICION DE SALUD DEL TRABAJADOR mes 7.00 S/7,222.50 50,557.50 5.00 36,112.50 71.43 0.50 3,611.25 7.14 5.50 39,723.75 78.57 1.50 10,833.75
01.05 IMPLEMENTACION DE MODULOS PARA LAVADO DE MANOS und 1.00 S/527.77 527.77 1.00 527.77 100.00 - - 0.00 1.00 527.77 100.00 - -
01.06 LAVADO Y DESINFECCION DE MANOS (OBLIGATORIO) mes 7.00 S/184.05 1,288.35 5.00 920.25 71.43 0.50 92.03 7.14 5.50 1,012.28 78.57 1.50 276.07
01.07 SENSIBILIZACION DE LA PREVENCIÓN DEL CONTAGIO COVID-19 EN OBRA mes 7.00 S/531.32 3,719.24 5.00 2,656.60 71.43 0.50 265.66 7.14 5.50 2,922.26 78.57 1.50 796.98
01.08 MEDIDAS PREVENTIVAS COLECTIVAS GLB 1.00 S/5,439.61 5,439.61 0.89 4,841.26 89.00 - - 0.00 0.89 4,841.26 89.00 0.11 598.35
01.09 MEDIDAS DE PROTECCION PERSONAL mes 7.00 S/3,510.00 24,570.00 5.00 17,550.00 71.43 0.50 1,755.00 7.14 5.50 19,305.00 78.57 1.50 5,265.00
01.10 IDENTIFICACION DE SINTOMATOLOGIAS COVID-19 AL INGRESO DE OBRA mes 7.00 S/427.50 2,992.50 5.00 2,137.50 71.43 0.50 213.75 7.14 5.50 2,351.25 78.57 1.50 641.25
01.11 VIGILANCIA DE LA SALUD DEL TRABAJADOR EN EL CONTEXTO DEL COVID-19 mes 7.00 S/45.00 315.00 5.00 225.00 71.43 0.50 22.50 7.14 5.50 247.50 78.57 1.50 67.50
01.12 FLETE TRANSPORTE DE MATERIALES GLB 1.00 S/2,988.72 2,988.72 0.60 1,793.23 60.00 - - 0.00 0.60 1,793.23 60.00 0.40 1,195.49
01.13 EQUIPAMIENTO DEL PERSONAL PARA LA VIGILANCIA DE LA SALUD mes 7.00 S/3,551.19 24,858.33 5.00 17,755.95 71.43 0.50 1,775.60 7.14 5.50 19,531.55 78.57 1.50 5,326.78
COSTO DIRECTO COMPONENTE II 135,073.79 97,647.27 8,908.18 106,555.45 28,518.34
UTILIDADES 3.00 % 4,052.21 2,929.42 0.00 0.00 267.25 0.00 0.00 3,196.66 0.00 0.00 855.54
PARCIAL COMPONENTE II 139,126.00 100,576.69 9,175.43 109,752.11 29,373.88
IGV (18.00%) 25,042.68 18,103.80 1,651.58 19,755.38 5,287.30
MONTO TOTAL DE COMPONENTE II 164,168.68 118,680.49 10,827.01 129,507.49 34,661.18
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO 211,555.60 0.00 0.00 0.00 211,555.60

01 EQUIPAMIENTO 65,662.96 0.00 0.00 0.00 65,662.96
01.01 COC-1. COCINA und 1.00 517.88 517.88 - - 0.00 - - 0.00 - 0.00 1.00 517.88
01.02 CM-1. CAMPANA EXTRACTORA ELECTRICA und 1.00 266.19 266.19 - - 0.00 - - 0.00 - - 0.00 1.00 266.19
01.03 DVD. EQUIPO DVD und 10.00 144.15 1,441.50 - - 0.00 - - 0.00 - - 0.00 10.00 1,441.50
01.04 EQS-1. EQUIPO DE SONIDO und 12.00 380.59 4,567.08 - - 0.00 - - 0.00 - 0.00 12.00 4,567.08
01.05 ECR-1. ECRAN und 12.00 305.08 3,660.96 - - 0.00 - - 0.00 - 0.00 12.00 3,660.96
01.06 IMP-1. IMPRESORA MULTIFUNCIONAL und 3.00 572.03 1,716.09 - - 0.00 - - 0.00 - 0.00 3.00 1,716.09
01.07 LAV-1. LAVADERO und 2.00 221.10 442.20 - - 0.00 - - 0.00 - 0.00 2.00 442.20
01.08 MIC-1. MICROONDAS und 2.00 298.27 596.54 - - 0.00 - - 0.00 - 0.00 2.00 596.54
01.09 PC-1. COMPUTADORA PC und 3.00 2,622.88 7,868.64 - - 0.00 - - 0.00 - 0.00 3.00 7,868.64
01.10 PR-1. PROYECTOR und 12.00 2,288.14 27,457.68 - - 0.00 - - 0.00 - 0.00 12.00 27,457.68
01.11 RK-1. RACK PARA LA TV und 10.00 37.37 373.70 - - 0.00 - - 0.00 - 0.00 10.00 373.70
01.12 RK-2. RACK PARA EL DVD und 10.00 18.99 189.90 - - 0.00 - - 0.00 - 0.00 10.00 189.90
01.13 RK-3. RACK PARA EL PROYECTOR und 12.00 160.17 1,922.04 - - 0.00 - - 0.00 - 0.00 12.00 1,922.04
01.14 REFR-1. REFRIGERADORA und 2.00 1,600.93 3,201.86 - - 0.00 - - 0.00 - 0.00 2.00 3,201.86
01.15 TV. TELEVISION und 10.00 1,144.07 11,440.70 - - 0.00 - - 0.00 - 0.00 10.00 11,440.70
02 MOBILIARIO 120,760.69 - 0.00 0.00 - 0.00 0.00 0.00 0.00 - 120,760.69
02.01 ARCH-1. ARCHIVADOR METALICO 04 GAVETAS und 6.00 305.08 1,830.48 - - 0.00 - - 0.00 - 0.00 6.00 1,830.48
02.02 ANQ-1. ANAQUELES METALICOS und 39.00 253.22 9,875.58 - - 0.00 - - 0.00 - 0.00 39.00 9,875.58
02.03 ARM-2. ARMARIO DE MELAMINA DE 02 CUERPOS und 4.00 579.66 2,318.64 - - 0.00 - - 0.00 - 0.00 4.00 2,318.64
02.04 AL-1. ALFOMBRA und 9.00 38.14 343.26 - - 0.00 - - 0.00 - 0.00 9.00 343.26
02.05 CR-1. CREDENZA und 2.00 625.42 1,250.84 - - 0.00 - - 0.00 - 0.00 2.00 1,250.84
02.06 CR-2. CREDENZA und 3.00 495.76 1,487.28 - - 0.00 - - 0.00 - 0.00 3.00 1,487.28
02.07 CL-1. CAMILLA und 1.00 274.58 274.58 - - 0.00 - - 0.00 - 0.00 1.00 274.58
02.08 CJ-1. COJINES und 32.00 45.76 1,464.32 - - 0.00 - - 0.00 - 0.00 32.00 1,464.32
02.09 CH-1. COCHE DE USOS MULTIPLES und 1.00 57.20 57.20 - - 0.00 - - 0.00 - 0.00 1.00 57.20
02.10 DJ-1 JUEGO DE DADOS und 8.00 289.07 2,312.56 - - 0.00 - - 0.00 - 0.00 8.00 2,312.56
02.11 ES-1. ESCALERA DE 2 PELDAÑOS und 1.00 98.39 98.39 - - 0.00 - - 0.00 - 0.00 1.00 98.39
02.12 ESC-01. ESCRITORIO DE MELAMINA und 2.00 476.69 953.38 - - 0.00 - - 0.00 - 0.00 2.00 953.38
02.13 EX-1. EXHIBIDOR DE LIBROS und 8.00 310.04 2,480.32 - - 0.00 - - 0.00 - 0.00 8.00 2,480.32
02.14 JCO-1. JUEGO DE COCINA (juguetes) und 8.00 611.69 4,893.52 - - 0.00 - - 0.00 - 0.00 8.00 4,893.52
02.15 LK-1 LOCKERS und 2.00 274.58 549.16 - - 0.00 - - 0.00 - 0.00 2.00 549.16
02.16 M-1. MESA METAL POLIPROPILENO PARA INICIAL und 32.00 114.41 3,661.12 - - 0.00 - - 0.00 - 0.00 32.00 3,661.12
02.17 M-2. MESA METAL POLIPROPILENO PARA DOCENTE und 9.00 544.58 4,901.22 - - 0.00 - - 0.00 - 0.00 9.00 4,901.22
02.18 M-3. MESA DE MADERA PARA 4 PERS. und 1.00 343.22 343.22 - - 0.00 - - 0.00 - 0.00 1.00 343.22
02.19 M-4.. MESA PARA DOCENTE CON COMPUTADOR und 1.00 274.58 274.58 - - 0.00 - - 0.00 - 0.00 1.00 274.58
02.20 M-5. MESAS MULTIUSOS und 70.00 167.80 11,746.00 - - 0.00 - - 0.00 - 0.00 70.00 11,746.00
02.21 M-6. MESA REUNIONES und 1.00 1,220.34 1,220.34 - - 0.00 - - 0.00 - 0.00 1.00 1,220.34
02.22 MA-1. MUEBLE ALTO PARA GUARDADO DE UNTENSILIOS und 9.00 190.68 1,716.12 - - 0.00 - - 0.00 - 0.00 9.00 1,716.12
02.23 MA-2 MUEBLE ALTO DE DOCENTE und 8.00 244.07 1,952.56 - - 0.00 - - 0.00 - 0.00 8.00 1,952.56
02.24 MA-3. MUEBLE ALTO DE UTENSILIOS DE COCINA und 1.00 244.07 244.07 - - 0.00 - - 0.00 - 0.00 1.00 244.07
02.25 MB-1 ARMARIO INFANTIL und 16.00 518.64 8,298.24 - - 0.00 - - 0.00 - 0.00 16.00 8,298.24
02.26 MB-2 MUEBLE BAJO PARA CUADERNOS DE TRABAJO und 8.00 495.76 3,966.08 - - 0.00 - - 0.00 - 0.00 8.00 3,966.08
02.27 MB-4. MUEBLES BAJOS und 16.00 289.83 4,637.28 - - 0.00 - - 0.00 - 0.00 16.00 4,637.28
02.28 MOD.1. MODELO ESCALERAS DE ESPUMA FLEXIBLE und 2.00 76.27 152.54 - - 0.00 - - 0.00 - 0.00 2.00 152.54
02.29 MOD.2. PELOTAS DE PLASTICO - DIAM: 0.6 und 5.00 38.14 190.70 - - 0.00 - - 0.00 - 0.00 5.00 190.70
02.30 MOD.3. MODULOS DE CUBOS DE ESPUMA FLEXIBLE und 2.00 68.64 137.28 - - 0.00 - - 0.00 - 0.00 2.00 137.28
02.31 MOD.4. MODULOS DE CILINDROS DE ESPUMA FLEXIBLE und 2.00 76.27 152.54 - - 0.00 - - 0.00 - 0.00 2.00 152.54
02.32 MOD.5. MODULOS RAMPAS FLEXIBLE und 2.00 45.76 91.52 - - 0.00 - - 0.00 - 0.00 2.00 91.52
02.33 MOD.6. ALFOMBRA DE ESPUMA MICROPOROSA ARMABLE / PIEZAS und 42.00 61.02 2,562.84 - - 0.00 - - 0.00 - 0.00 42.00 2,562.84
02.34 MC-1. MESAS DE CENTRO und 1.00 242.97 242.97 - - 0.00 - - 0.00 - 0.00 1.00 242.97
02.35 MUC-1. MUEBLE UTENSILIOS COCINA und 8.00 289.83 2,318.64 - - 0.00 - - 0.00 - 0.00 8.00 2,318.64
02.36 MZ-1. MUEBLE PARA ZAPATOS und 2.00 350.85 701.70 - - 0.00 - - 0.00 - - 0.00 2.00 701.70
02.37 S-1. SILLA METAL POLIPROPILENO PARA INICIAL und 160.00 76.08 12,172.80 - - 0.00 - - 0.00 - - 0.00 160.00 12,172.80
02.38 S-2. SILLA METAL POLIPROPILENO PARA DOCENTE und 17.00 83.90 1,426.30 - - 0.00 - - 0.00 - - 0.00 17.00 1,426.30
AVANCE
PRESUPUESTO SALDO
S/
S/ S/ S/ S/ S/
02.39 S-3. SILLAS DE MADERA und 70.00 190.68 13,347.60 - - 0.00 - - 0.00 - - 0.00 70.00 13,347.60
02.40 S-4. SILLA DE MADERA und 12.00 190.68 2,288.16 - - 0.00 - - 0.00 - - 0.00 12.00 2,288.16
02.41 S-5. SILLAS APILABLES CON REPOSABRAZOS und 72.00 26.69 1,921.68 - - 0.00 - - 0.00 - - 0.00 72.00 1,921.68
02.42 SG-1. SILLA GIRATORIA und 3.00 244.07 732.21 - - 0.00 - - 0.00 - - 0.00 3.00 732.21
02.43 SP-3. SILLA APILABLE PARA NIÑOS und 25.00 61.02 1,525.50 - - 0.00 - - 0.00 - - 0.00 25.00 1,525.50
02.44 SM-1. SILLON MODULAR und 6.00 137.29 823.74 - - 0.00 - - 0.00 - - 0.00 6.00 823.74
02.45 PZ-1. PIZARRA 2.50 x 1.85 (similar) und 9.00 289.83 2,608.47 - - 0.00 - - 0.00 - - 0.00 9.00 2,608.47
02.46 PZ-2. PIZARRA 4.12 x 1.85 (similar) und 1.00 648.31 648.31 - - 0.00 - - 0.00 - - 0.00 1.00 648.31
02.47 PZ-3. PIZARRA 2.00 x 1.85 und 2.00 244.07 488.14 - - 0.00 - - 0.00 - - 0.00 2.00 488.14
02.48 CM-1 REPOSTEROS DE COCINA QALIWARMA MAS ESQUINEROS und 7.00 439.53 3,076.71 - - 0.00 - - 0.00 - - 0.00 7.00 3,076.71
03 JUEGOS RECREATIVOS 25,131.95 - 0.00 0.00 - 0.00 0.00 - 0.00 0.00 - 25,131.95
03.01 COLUMPIO CON 3 ASIENTOS und 1.00 1,487.29 1,487.29 - - 0.00 - - 0.00 - - 0.00 1.00 1,487.29
03.02 SUBE Y BAJA PARA 4 ASIENTOS und 1.00 1,563.56 1,563.56 - - 0.00 - - 0.00 - - 0.00 1.00 1,563.56
03.03 ESCALA DE MALLA und 3.00 1,144.07 3,432.21 - - 0.00 - - 0.00 - - 0.00 3.00 3,432.21
03.04 TOBOGAN DE POLIETILENO und 1.00 1,372.88 1,372.88 - - 0.00 - - 0.00 - - 0.00 1.00 1,372.88
03.05 CASTILLO DE MADERA und 1.00 7,855.93 7,855.93 - - 0.00 - - 0.00 - - 0.00 1.00 7,855.93
03.06 MUELLES INFANTILES und 6.00 953.39 5,720.34 - - 0.00 - - 0.00 - - 0.00 6.00 5,720.34
03.07 PASAMANOS PARABÓLICOS und 1.00 1,792.37 1,792.37 - - 0.00 - - 0.00 - - 0.00 1.00 1,792.37
03.08 CAMIÓN DE MADERA PARA P.H.D und 1.00 1,907.37 1,907.37 - - 0.00 - - 0.00 - - 0.00 1.00 1,907.37
COSTO DIRECTO - COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO 211,555.60 0.00 0.00 0.00 211,555.60
UTILIDADES 3.00 % 6,346.95 0.00 0.00 0.00 6,346.95
PARCIAL COMPONENTE III 217,902.55 0.00 0.00 0.00 217,902.55
IGV (18.00%) 39,222.46 0.00 0.00 0.00 39,222.46
MONTO TOTAL DE COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO 257,125.01 0.00 0.00 0.00 257,125.01
RESUMEN GENERAL
1. COSTO DIRECTO OBRAS PROVISIONALES,TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD EN OBRA, PLAN

COMPONENTE I 471,810.35 427,330.26 2,941.60 430,271.86 41,538.49
DE CONTINGENCIA Y PMA
2. COSTO DIRECTO ESTRUCTURAS 1,239,778.00 316,354.63 387,963.23 704,317.86 535,460.14
3. ARQUITECTURA, EVACUACION Y SEÑALIZACION 1,227,067.77 84,974.80 26,721.79 111,696.60 1,115,371.18
4. INSTALACIONES SANITARIAS 178,167.48 0.00 0.00 0.00 178,167.48
5. COSTO DIRECTO INSTALACIONES ELECTRICAS Y COMUNICACIONES 314,154.82 0.00 16,698.96 16,698.96 297,455.86
COMPONENTE II COMPONENTE II - PLAN PREVENCION Y CONTROL COVID-19 139,126.00 100,576.70 9,175.43 109,752.12 29,373.87
COMPONENTE III COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO 217,902.55 0.00 0.00 0.00 217,902.55
PARCIAL GENERAL 3,788,006.97 929,236.39 443,501.01 1,372,737.40 2,415,269.57
IGV (18.00%) 681,841.26 167,262.55 79,830.18 247,092.73 434,748.53
TOTAL GENERAL 4,469,848.23 1,096,498.94 523,331.19 1,619,830.13 2,850,018.10

ZACIÓN DE O B R A Nº 08
SALDO
11.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
31.45
25.00
35.00
50.00
50.00
50.00
9.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.74
29.70
37.37
2.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SALDO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SALDO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SALDO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SALDO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
32.99
28.00
35.00
28.00
38.01
37.00
31.73
30.00
30.00
30.00
30.00
100.00
100.00
40.05
40.05
100.00
100.00
0.00
0.00
SALDO
7.42
25.40
0.01
100.00
0.00
50.02
0.00
0.00
63.20
0.00
0.00
100.00
100.00
100.00
8.06
0.00
6.16
0.00
72.30
35.19
35.19
0.00
20.88
20.88
0.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
30.60
3.28
3.90
2.53
0.00
0.00
0.00
0.00
0.00
0.00
31.59
29.77
35.05
28.44
SALDO
35.05
0.00
0.00
0.00
0.00
0.00
100.00
100.00
100.00
0.00
100.00
12.33
21.41
21.43
0.00
21.43
16.29
26.51
27.08
3.94
27.08
39.04
52.69
53.20
0.00
53.20
72.44
100.00
100.00
27.70
100.00
33.29
32.23
32.66
34.42
32.66
14.86
15.17
15.12
14.15
15.12
100.00
100.00
100.00
100.00
100.00
39.89
41.37
41.33
0.00
41.33
31.49
31.02
31.03
34.15
31.03
31.03
0.00
SALDO
0.00
0.00
0.00
0.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
76.09
42.16
29.58
29.58
50.00
29.58
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
97.20
91.17
50.00
75.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
94.59
0.00
100.00
80.04
100.00
100.00
63.44
100.00
100.00
13.00
100.00
100.00
100.00
66.40
100.00
100.00
10.88
100.00
100.00
100.00
83.12
100.00
100.00
22.14
100.00
100.00
100.00
100.00
100.00
100.00
100.00
46.99
46.99
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
82.75
100.00
100.00
100.00
69.64
100.00
2.88
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
83.16
50.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
65.17
36.25
47.37
100.00
100.00
52.63
100.00
0.00
75.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
82.80
74.38
100.00
100.00
100.00
79.24
72.99
100.00
100.00
100.00
77.27
67.51
100.00
100.00
100.00
75.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
0.00
21.43
21.43
0.00
21.43
21.43
11.00
21.43
21.43
21.43
40.00
21.43
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
SALDO
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
AMORTIZACION DEL ADELANTO DIRECTO
“MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL
Obra
DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"

Inspector : ING. NICOLAS FELIPE QUISPE MEDRANO
descripcion SIN IGV %
PRESUPUESTO CONTRATADO 4,748,883.36 4,024,477.42
NUEVO MONTO DEL CONTRATO ACTUALIZADO 5,050,354.16 4,279,961.15
ADICIONAL N° 01 580,505.93 491,954.18
DEDUCTIVO N° 01 279,035.13 236,470.45
ADELANTO DIRECTO 474,888.34 402,447.75 10.00%
Monto Monto Adelanto Amortizaciones

Valorización
Fecha Valorizado Contrato Otorgado Saldo
Nº
(Sin/IGV) (Sin/IGV) (Sin/IGV)
Parcial Acumulado
1 Apr-22 62,344.45 4,024,477.42 402,447.75 6,234.45 6,234.45 396,213.30
2 May-22 132,258.18 4,024,477.42 402,447.75 13,225.82 19,460.27 382,987.48
3 Jun-22 258,885.41 4,024,477.42 402,447.75 25,888.54 45,348.81 357,098.94
Jul-22 4,024,477.42 402,447.75 - 45,348.81 357,098.94
Aug-22 4,024,477.42 402,447.75 - 45,348.81 357,098.94
4 Sep-22 11,554.14 4,024,477.42 402,447.75 1,155.41 46,504.22 355,943.53
5 Oct-22 59,603.80 4,024,477.42 402,447.75 40,960.38 87,464.60 314,983.15
6 Nov-22 182,322.82 4,024,477.42 402,447.75 50,232.28 137,696.88 264,750.87
7 Dec-22 222,267.59 4,024,477.42 402,447.75 22,226.76 159,923.64 242,524.11
8 Jan-23 443,501.01 4,024,477.42 402,447.75 44,350.10 204,273.74 198,174.01
9 Feb-23
10 Mar-23
AMORTIZACION DEL ADELANTO DE MATERIALES - VALORIZACION 08
“MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR
Obra
1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
Supervisión : ING. NICOLAS FELIPE QUISPE MEDRANO
CON IGV SIN IGV %
NUEVO MONTO DEL CONTRATO ACTUALIZADO 5,050,354.16 4,279,961.15
ADICIONAL N° 01 580,505.93 491,954.18
DEDUCTIVO N° 01 279,035.13 236,470.45
Monto Monto Adelanto Amortizaciones

Valorización
Fecha Valorizado Contrato Otorgado Saldo
Nº Parcial Acumulado
(Sin/IGV) (Sin/IGV) (Sin/IGV)
1 Apr-22 62,344.45 4,024,477.42 727,936.36
2 May-22 132,258.18 4,024,477.42 727,936.36
3 Jun-22 258,885.41 4,024,477.42 727,936.36
4 Jul-22 - 4,024,477.42 727,936.36
5 Aug-22 - 4,024,477.42 727,936.36
6 Sep-22 11,554.14 4,024,477.42 727,936.36
7 Oct-22 59,603.80 4,024,477.42 727,936.36 18,440.42 18,440.42 709,495.94
8 Nov-22 182,322.82 4,024,477.42 727,936.36 68,123.63 86,564.05 641,372.31
9 Dec-22 222,267.59 4,024,477.42 727,936.36 78,352.04 164,916.09 563,020.27
10 Jan-23 443,501.01 4,024,477.42 727,936.36 176,367.02 341,283.11 386,653.25
11 Feb-23
12 Mar-23
AMORTIZACION DE ADELANTO DE MATERIALES - VALORIZACION 07
(DE ACUERDO A LA SOLICITUD DE ADELANTO DE MATERIALES)
Obra : “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
CON IGV SIN IGV %
ADICIONAL DE OBRA N°01 580,505.93 491,954.18
DEDUCTIV0 DE OBRA N° 01 279,035.13 236,470.45
Sub Presupuesto : ESTRUCTURAS
ELEMENTOS REPRESENTATIVOS POR LOS CUALES SE ESTÁ SOLICITANDO ADELANTO:
ACERO DE CONSTRUCCIÓN CORRUGADO IU = 03

CEMENTO PORTLAND TIPO I IU = 21
MADERA TERCIADA PARA CARPINTERIA IU = 44
COEFICIENTE MONTO SOLICITADO AMORTIZACION ANTERIOR AMORTIZACION ACTUAL AMORTIZACION ACUMULADA SALDO POR AMORTIZAR
DESCPRIPCION
DE REAJUSTE
S/. S/. S/. S/. S/.
SUBPRESUPUESTO ESTRUCTURAS 479,333.99 72,976.04 75,925.40 148,901.44 330,432.55
EJECUTADO
EJECUTADO
EJECUTADO
EJECUTADO
INSUMOS AGRUPADOS EN EL ELEMENTO REPRESENTATIVO: IU = 03
METRADO
METRADO
METRADO
METRADO
UNITARIO
UNITARIO
UNITARIO
UNITARIO
PARCIAL
PARCIAL
PARCIAL
PARCIAL
PRECIO
PRECIO
PRECIO
PRECIO
IU o IU a
ACERO DE CONSTRUCCIÓN CORRUGADO UND METRADO. P.U. PARCIAL
Sept. 2021 Mayo 2022
ACERO DE CONSTRUCCIÓN CORRUGADO 818.31 948.77 kg 76079.74 3.10 235,847.18 18,227.25 3.10 56,504.46 10,371.58 3.10 32,151.89 28,598.82 3.10 88,656.35 47,480.91 3.10 147,190.83
ZAPATAS
ACERO Fy=4200 kg/cm2, PARA ZAPATAS 4,142.90 1.03 2,925.93 3.10 9,070.38 2,021.56 3.10 6,266.85 4,947.49 3.10 15,337.22
VIGAS DE CIMENTACIÓN
ACERO Fy=4200 kg/cm2, PARA VIGAS DE CIMENTACION 1,158.80 1.03 623.62 3.10 1,933.22 760.22 3.10 2,356.69 1,383.84 3.10 4,289.92
SOBRECIMIENTO REFORZADO EN MODULOS
ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO REFORZADO EN MODULOS 223.10 1.03 - 3.10 - 266.42 3.10 825.92 266.42 3.10 825.92
COLUMNETAS DE CONFINAMIENTO
ACERO Fy=4200 kg/cm2, PARA COLUMNETAS 204.80 1.03 - 3.10 - 244.57 3.10 758.16 244.57 3.10 758.16
PLACAS
ACERO Fy=4200 kg/cm2, PARA PLACAS 5,156.00 1.03 3,694.41 3.10 11,452.66 2,462.93 3.10 7,635.10 6,157.34 3.10 19,087.76
COLUMNAS
ACERO Fy=4200 kg/cm2, PARA COLUMNAS 8,748.73 1.03 6,484.35 3.10 20,101.47 3,963.46 3.10 12,286.74 10,447.81 3.10 32,388.21
COLUMNAS DE CERCO PERIMETRICO
ACERO Fy=4200 kg/cm2, PARA COLUMNAS 3,006.60 1.03 3,590.51 3.10 11,130.58 - 3.10 - 3,590.51 3.10 11,130.58
VIGAS DE CERCO PERIMETRICO
ACERO Fy=4200 kg/cm2, PARA VIGAS 692.10 1.03 174.11 3.10 539.74 652.40 3.10 2,022.43 826.51 3.10 2,562.18
CISTERNA SUBTERRANEA
ACERO Fy=4200 kg/cm2, PARA CISTERNA SUBTERRANEA 614.90 1.03 734.32 3.10 2,276.40 - 3.10 - 734.32 3.10 2,276.40
MONTO SOLICITADO: S/. 235,847.18 AMORTIZACION: S/. 32,151.89 SALDO POR AMORTIZAR: S/. 147,190.83
EJECUTADO
EJECUTADO
EJECUTADO
INSUMOS AGRUPADOS EN EL ELEMENTO REPRESENTATIVO: IU = 21 EJECUTADO
METRADO
METRADO
METRADO
METRADO
UNITARIO
UNITARIO
UNITARIO
UNITARIO
PARCIAL
PARCIAL
PARCIAL
PARCIAL
PRECIO
PRECIO
PRECIO
PRECIO
IU o IU a
CEMENTO PORTLAND TIPO I UND CANT. P.U. PARCIAL
CEMENTO PORTLAND TIPO I 487.39 518.68 blsa 8611.91 16.50 142,096.45 682.65 16.50 11,263.75 1,601.61 16.50 26,426.55 2,284.26 16.50 37,690.31 6,327.65 16.50 104,406.14
SOLADOS - -
SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 178.14 0.045 4.71 16.50 77.79 3.82 16.50 63.04 8.53 16.50 140.83
CIMIENTOS
CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 CEMENTO T-1. 8.95 7.70 16.50 - 73.34 16.50 1,210.19 73.34 16.50 1,210.19
ZAPATAS
CONCRETO F'c= 210 KG/CM2 EN ZAPATAS 85.26 9.30 293.35 16.50 4,840.22 550.48 16.50 9,082.89 843.82 16.50 13,923.11
CONCRETO F'c= 210 KG/CM2 EN VIGAS DE CIMENTACIÓN 7.49 9.30 13.95 16.50 230.20 60.18 16.50 992.98 74.13 16.50 1,223.18
CONCRETO F'c= 175 KG/CM2 EN SOBRECIMENTO REFORZADO EN MODULOS 1.98 7.70 - 16.50 - 16.23 16.50 267.78 16.23 16.50 267.78
PLACAS
CONCRETO F'c= 210 KG/CM2 EN PLACAS 38.19 9.50 16.50 - 386.10 16.50 6,370.68 386.10 16.50 6,370.68
COLUMNAS
CONCRETO F'c= 210 KG/CM2 EN COLUMNAS 42.28 9.50 32.76 16.50 540.47 394.69 16.50 6,512.39 427.45 16.50 7,052.86
CONCRETO F'c= 210 KG/CM2 EN COLUMNAS 27.04 9.50 239.71 16.50 3,955.23 33.66 16.50 555.40 273.37 16.50 4,510.63
CONCRETO F'c= 210 KG/CM2 EN VIGAS 8.22 9.50 16.50 - 83.10 16.50 1,371.20 83.10 16.50 1,371.20
CONCRETO F'c= 210 KG/CM2 EN CISTERNA SUBTERRANEA 9.71 9.50 98.17 16.50 1,619.84 - 16.50 - 98.17 16.50 1,619.84
EJECUTADO
EJECUTADO
EJECUTADO
EJECUTADO

METRADO
METRADO
METRADO
METRADO
UNITARIO
UNITARIO
UNITARIO
UNITARIO
PARCIAL
PARCIAL
PARCIAL
PARCIAL
PRECIO
PRECIO
PRECIO
PRECIO
IU o IU a
MADERA TERCIADA PARA CARPINTERIA UND CANT. P.U. PARCIAL
MADERA TERCIADA PARA CARPINTERIA 458.09 500.96 p2 25,347.59 4.00 101,390.36 1,301.96 4.00 5,207.82 4,336.74 4.00 17,346.96 5,638.70 4.00 22,554.78 19,708.89 16.50 78,835.58
ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS DE CIMENTACIÓN 59.95 3.65 45.02 4.00 180.09 194.28 4.00 777.10 239.30 4.00 957.19
ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO REFORZADO EN MODULO 3.74 4.25 - 4.00 - 17.39 4.00 69.55 17.39 4.00 69.55
PLACAS
ENCOFRADO Y DESENCOFRADO EN PLACAS 343.80 4.83 - 4.00 - 1,815.95 4.00 7,263.81 1,815.95 4.00 7,263.81
COLUMNAS
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS 401.74 4.25 119.91 4.00 479.65 1,747.28 4.00 6,989.12 1,867.19 4.00 7,468.76
ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS 259.88 4.25 1,032.35 4.00 4,129.42 175.50 4.00 701.99 1,207.85 4.00 4,831.41
ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS 84.12 5.20 92.01 4.00 368.06 386.35 4.00 1,545.39 478.36 4.00 1,913.45
ENCOFRADO Y DESENCOFRADO EN CISTERNA SUBTERRANEA 2.39 4.85 12.65 4.00 50.61 - 4.00 - 12.65 4.00 50.61
Sub Presupuesto : ARQUITECTURA
ELEMENTOS REPRESENTATIVOS POR LOS CUALES SE ESTÁ SOLICITANDO ADELANTO:
BLOQUE Y LADRILLO NACIONAL IU = 17

CEMENTO PORTLAND TIPO I IU = 21
LOSETA IU = 40
COEFICIENTE MONTO SOLICITADO AMORTIZACION ANTERIOR AMORTIZACION ACTUAL AMORTIZACION ACUMULADA SALDO POR AMORTIZAR
DESCPRIPCION
DE REAJUSTE
S/. S/. S/. S/. S/.
EJECUTADO
EJECUTADO
EJECUTADO
EJECUTADO
METRADO
METRADO
METRADO
METRADO
UNITARIO
UNITARIO
UNITARIO
UNITARIO
PARCIAL
PARCIAL
PARCIAL
PARCIAL
PRECIO
PRECIO
PRECIO
PRECIO
IU o IU a
BLOQUE Y LADRILLO NACIONAL UND METRADO. P.U. PARCIAL
LADRILLO 810.94 801.15 und 164322.00 0.60 98,593.20 18,691.75 0.60 11,215.05 342.32 0.60 205.39 19,034.06 0.60 11,420.44 145,287.94 3.10 87,172.76
MUROS Y TABIQUES DE ALBAÑILERIA
MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 EN CERC 458.73 42.00 18,691.75 0.60 11,215.05 342.32 0.60 205.39 19,034.06 0.60 11,420.44
MONTO SOLICITADO: S/. 98,593.20 AMORTIZACION: S/. 205.39 SALDO POR AMORTIZAR: S/. 87,172.76
EJECUTADO
EJECUTADO
EJECUTADO
EJECUTADO
METRADO
METRADO
METRADO
METRADO
UNITARIO
UNITARIO
UNITARIO
UNITARIO
PARCIAL
PARCIAL
PARCIAL
PARCIAL
PRECIO
PRECIO
PRECIO
PRECIO
IU o IU a
CEMENTO PORTLAND TIPO I UND CANT. P.U. PARCIAL
CEMENTO PORTLAND TIPO I 487.39 518.68 blsa 1723.94 16.50 28,445.04 143.82 16.50 2,372.96 134.62 16.50 2,221.25 278.44 16.50 4,594.21 1,445.50 16.50 23,850.83
MUROS Y TABIQUES DE ALBAÑILERIA - -
MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 EN CERC 458.73 0.300 143.82 16.50 2,372.96 2.64 16.50 43.55 146.46 16.50 2,416.51
TARRAJEO EN MUROS
TARRAJEO DE MUROS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1 cm 742.01 0.116 16.50 - 91.60 16.50 1,511.33 91.60 16.50 1,511.33
TARRAJEO DE COLUMNAS
TARRAJEO DE COLUMNAS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1 120.41 0.116 16.50 - 14.87 16.50 245.30 14.87 16.50 245.30
TARRAJEO DE VIGAS
TARRAJEO DE VIGAS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 E=1.0 cm 87.45 0.116 16.50 - 10.79 16.50 178.05 10.79 16.50 178.05
CONTRAZOCALO
CONTRAZOCALO DE CEMENTO PULIDO H=0.30m -CERCO PERIMETRICO 276.72 0.050 16.50 - 14.73 16.50 243.02 14.73 16.50 243.02
RESUMEN
MONTO SOLICITADO AMORTIZACION ANTERIOR AMORTIZACION ACTUAL AMORTIZACION ACUMULADA SALDO POR AMORTIZAR
DESCPRIPCION
S/. S/. S/. S/. S/.
SUBPRESUPUESTO ARQUITECTURA 230,554.85 13,588.01 2,426.64 16,014.65 214,540.20
18,047.52 18,047.52
SUBTOTAL 727,936.36 86,564.05 78352.04 164,916.09 563,020.27
IGV 131,028.55 15,581.53 14,103.37 29,684.90 101,343.65
TOTAL 858,964.91 102,145.58 92,455.41 194,600.99 664,363.92

AMORTIZACIÓN DE ADELANTO POR MATERIALES
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA
Empresa Contratista : CONSORCIO LULUY
Plazo Ejecución : ING. ADAN ELEAZAR PINILLOS VARGAS
Periodo : DEL 01/ENERO/2023 AL 31/ENERO/2023
Material : TUBERÍA DE PVC PARA AGUA (I.U. 72)
VALORIZACION Material Utilizado AMORTIZACION

SALDO Monto Coeficiente Monto
Monto
POR Bruto Monomio
Otorgado Imr Ima Imo Máximo
VALORIZAR Valorizado (C.I.) Adelanto
Nº MES Cantidad P.Unitario Total Parcial Acumulado Saldo
1 Feb-14 4,024,477.42 62,344.45 0.148 0.00 0.00 458.63 0.00 1.00 0.00 0.00 0.00 0.00 0.00
2 Mar-14 132,258.18 0.148 0.00 0.00 458.63 0.00 1.00 0.00 0.00 0.00 0.00 0.00
3 Apr-14 0.00 0.148 0.00 0.00 458.63 1.00 0.00 0.00 0.00 0.00 0.00
4 May-14 #NAME? 0.148 0.00 0.00 458.63 1.00 0.00 0.00 0.00 0.00 0.00
5 Jun-14 #NAME? 0.148 ### 0.00 458.63 1.00 0.00 0.00 0.00 0.00 0.00
6 Jul-14 #NAME? 0.148 ### 0.00 458.63 1.00 0.00 0.00 0.00 0.00 0.00
7 Aug-14 #NAME? 0.148 ### 0.00 458.63 1.00 0.00 0.00 0.00 0.00 0.00
#NAME? 0.00 0.00 0.00 0.00 0.00

AMORTIZACIÓN DE ADELANTO POR MATERIALES
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA
Material : AGREGADO GRUESO (I.U. 05)
VALORIZACION Material Utilizado AMORTIZACION

SALDO Monto Coeficiente Monto
Monto
POR Bruto Monomio
Otorgado Imr Ima Imo Máximo
VALORIZAR Valorizado (C.I.) Adelanto
Nº MES Cantidad P.Unitario Total Parcial Acumulado Saldo
1 Feb-14 4,024,477.42 62,344.45 0.242 0.00 0.00 571.93 0.00 1.00 0.00 0.00 0.00 0.00 0.00
2 Mar-14 132,258.18 0.242 0.00 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
3 Apr-14 0.00 0.242 0.00 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
4 May-14 #NAME? 0.242 0.00 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
5 Jun-14 #NAME? 0.242 ### 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
6 Jul-14 #NAME? 0.242 ### 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
7 Aug-14 #NAME? 0.242 ### 0.00 571.93 1.00 0.00 0.00 0.00 0.00 0.00
#NAME? 0.00 0.00 0.00 0.00

DEDUCCIÓN DEL ADELANTO DIRECTO
“MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR
Obra
1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"

ADELANTO MATERIALES 858,964.91 727,936.36
Coeficiente
VALORIZACION DEDUCCION
Monto Monto de Reajuste
Adelanto Otorgado
Valorizado Contrato
(Sin IGV) Mes de Mes de
(Sin/IGV) (Sin/IGV)
Nº Mes Adelanto Valorizac. NETO ACUMULADO
Ka K
1 Jul-20 62,344.45 4,024,477.42 402,447.75 1.00 1.00 0.00 0.00
2 Aug-20 132,258.18
3 Sep-20 -
4 Oct-20 #NAME?
5 Nov-20
6 Jan-17
7 Feb-17
8 Mar-17
9 Apr-17
10 May-17
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
CALCULO DE LOS REINTEGROS
MONTOS EJECUTADOS MONTOS PROGRAMADOS REINTEGROS BRUTOS DEDUCCIONES REINTEGRO

Reintegro
Valoriz. Ko Autorizado
Fecha K Adelanto
Nº (May-13) EJECUTADO PROGRAMADO Adelanto
Parcial Acumulado Parcial Acumulado de Neto Acumulado
Directo
Parcial Acumulado Parcial Acumulado Mes Materiales
1 Jul-20 62,344.45 62,344.45 48,520.72 48,520.72 1.000 1.000 - - - - - - - - -
2 Aug-20 - - - - - - - - -
3 Sep-20 - - - - - - - - -
4 Oct-20 - - - - - - - - -
CALCULO DEL FACTOR DE REAJUSTE "K"
ESTRUCTURAS
K = 0.299*(Jr / Jo) + 0.242*(Fr / Fo) + 0.148*(Cr / Co) + 0.104*(Mr / Mo) + 0.84*(DEr / DEo)+0.123*(GGU/r/GGUo)
INCIDENCIA Aug-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21
SÍMBOLO DESCRIPCIÓN DEL INSUMO I.U.
Coef. % Io Ir Ki Ir Ki Ir Ki Ir Ki Ir Ki Ir Ki Ir Ki Ir Ki Ir Ki
J MANO DE OBRA 47 0.299 100.000% 619.99 466.82 0.225 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
F ACERO DE CONSTRUCCION CORRUGADO 03 0.242 100.000% 571.93 619.99 0.262 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
C CEMENTO PORTLAND TIPO I 21 0.148 100.000% 458.63 471.42 0.152 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
AGREGADO GRUESO 05 0.104 11.864% 453.73 561.72 0.067 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
MA MADERA NACIONAL PARA ENCOF. Y CARPINTERIA 43 88.136% 766.64 455.04
DE MAQUINARIA Y EQUIPO NACIONAL 48 0.084 36.842% 382.27 762.56 0.086 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GGU DÓLAR MAS INFLACION DEL MERCADO USA 30 63.158% 538.27 333.13
INDICE GENERAL DE PRECIOS AL CONSUMIDOR 39 0.123 63.158% 466.30 762.56 0.201 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
K 1.000 0.993 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
ARQUITECTURA
K = 0.360*(Jr / Jo) + 0.101*(Fr / Fo) + 0.092*(Br / Bo) + 0.059*(SAr / SAo) + 0.057*(CMr / CMo) + 0.208*(DEr/DEo)+0.123(GGUr+GGUo)
J MANO DE OBRA 47 0.360 100.000% 619.99 619.99 0.360 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
F ACERO DE CONSTRUCCION CORRUGADO 03 0.101 100.000% 571.93 466.82 0.082 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
B BLOQUE Y LADRILLO 17 0.092 100.000% 671.14 466.82 0.064 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
AGREGADO FINO 04 0.059 43.200% 575.84 658.91 0.104 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
SA CERAMICA ESMALTADA Y SIN ESMALTAR 24 44.444% 235.47 762.56
MADERA NACIONAL PARA ENCOFRADO Y CARPINT 43 0.057 30.556% 766.64 310.70 0.037 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
CM CEMENTO PORTLAND TIPO I 21 25.000% 458.63 528.51
MAQUINARIA Y EQUIPO NACIONAL 48 0.208 29.167% 382.27 453.72 0.206 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
DE DÓLAR MAS INFLACION DEL MARCADO USA 30 36.111% 538.27 471.42
GGU INDICE GENERAL DE PRECIOS AL CONSUMIDOR 39 0.123 43.722% 466.30 235.52 0.062 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
K 1.000 0.915 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
INSTALACIONES SANITARIAS
K = 0.407*(Jr / Jo) + 0.150*(Vr / Vo) + 0.087(Ar/Ao) + 0.064*(Tr / To) + 0.055*(MCr/MCo) + 0.123(DEr/DEo)+0.123(GGUr/GGUo)
J MANO DE OBRA 47 0.407 100.000% 458.59 466.82 0.414 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
V VALVULA DE FIERRO FUNDIDO NACIONAL 78 0.150 100.000% 619.76 619.99 0.150 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
A APARATOS SANITARIOS CON GRIFERIA 10 0.078 100.000% 437.75 449.27 0.080 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
T TUBERIA DE PVC 72 0.064 100.000% 431.24 436.92 0.065 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
MC MADERA NACIONALPARA ENCOFRADO Y CARPINTE 43 0.055 58.182% 1.00 1.00 0.055 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
CEMENTO PORTLAND TIPO I 21 41.818% 1.00 1.00
MAQUINARIA Y EQUIPO NACIONAL 48 0.123 37.398% 1.00 1.00 0.123 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
DE DÓLAR MAS INFLACION DEL MERCADO USA 30 62.602% 1.00 1.00
GGU INDICE GENERAL DE PRECIOS AL CONSUMIDOR 39 0.123 100.00% 1.00 1.00
K 1.000 0.887 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
INSTALACIONES ELECTRICAS
K = 0.116*(Ir / Io) + 0.088*(Ar / Ao) + 0.119*(NTr / NTo) + 0.554*(DCRr / DCRo) +123*(GGUr+GGUo)
J MANO DE OBRA 47 0.116 100.000% 458.59 466.82 0.118 466.82 0.118 0.000 0.000 0.000 0.000 0.000 0.000 0.000
A ARTEFACTOS DE ALUMBRADO INTERIOR 12 0.088 100.000% 619.76 619.99 0.088 619.99 0.088 0.000 0.000 0.000 0.000 0.000 0.000 0.000
TUBERIA DE PVC 72 0.119 16.807% 663.93 720.64 0.123 720.64 0.123 0.000 0.000 0.000 0.000 0.000 0.000 0.000
NT CABLE NYY Y NKY 19 83.193% 318.83 323.35 323.35
CEMENTO PORTLAND TIPO I 21 0.554 5.054% 437.75 449.27 0.569 449.27 0.569 0.000 0.000 0.000 0.000 0.000 0.000 0.000
MAQUINARIA Y EQUIPO NACIONAL 48 3.610%
DCE DÓLAR MAS INFLACION DEL MERCADO USA 30 91.331%
GGU INDICE GENERAL DE PRECIOS AL CONSUMIDOR 39 0.123 100.00% 1 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
39 1.000 0.898 0.898 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2/ El Índice anterior 74 se reagrupó en el 72 a partir de Enero 83 por Res. Nº 003-83-VI-9200 del 17.01.83.
LO DEL FACTOR DE REAJUSTE "K"
ERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
Oct-21
Ir Ki
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Oct-21
Ir Ki
0.000
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Oct-21
Ir Ki
0.000
0.000
0.000
0.000
0.000
0.000
0.000
Oct-21
Ir Ki
0.000
0.000
0.000
0.000
0.000
0.000
ESTADO FINANCIERO
CONTROL DE PAGOS A CUENTA DE VALORIZACIONES AL CONTRATISTA
Contratista : CONSORCIO LULUY VALOR REFERENCIAL MONTO OFERTADO Plazo Contractual : 210 Días Calendario
Residente : ING. ADAN ELEAZAR PINILLOS VARGAS CON IGV SIN IGV CON IGV SIN IGV Termino de Obra : 09/11/2022
Supervisor : ING. NICOLAS FELIPE QUISPE MEDRANO 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 Fecha de Suspension Obra N° 01 : 28/06/2022
ADICIONAL N° 01 580,505.93 491,954.18 Fecha de Reinicio de Obra N° 01 : 26/09/2022
DEDUCTIVO N° 01 279,035.13 236,470.45 Ampliacion de Plazo : 30 Días Calendario
Periodo : DEL 01/ENERO/2023 AL 31/ENERO/2023 ADELANTO DIRECTO 474,888.34 402,447.75 Nuevo termino de Obra : 09/03/2023
DEDUCCIÓN ADELANTO DIRECTO
VALORIZACIÓN ACUMULADA (S/)

APROBADO SEGÚN EXPEDIENTE
AMORTIZACIÓN ACUMULADA DE
VALORIZACIÓN DEL MES (S/) SIN
VALORIZACIÓN TOTAL DEL MES

RETENCIÓN POR GARANTÍA DE
ADELANTO PARA MATERIALES
AMORTIZACIÓN DE ADELANTO
MONTO CONTRATADO SIN IGV
DEDUCCIÓN ADELANTO PARA

VALOR REFERENCIAL SIN IGV
PERIODO DE VALORIZACIÓN
MONTO APROBADO TOTAL
FIEL CUMPLIMIENTO (10%

FACTOR RELACIÓN
MONTO CONTRATO
CONTRACTUAL
VALORIZACIÓN
SUB TOTAL (S/)

MATERIALES
REAJUSTES
CONTRATO)
PENALIDAD
IGV (18%)
DIRECTO
TÉCNICO
IGV
(S/)
ÍTEM
INFORMACIÓN SOBRE EJECUCIÓN DE OBRA
1 Nº 01 Apr-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 62,344.45 0.00 0.00 0.00 0.00 0.00 6,234.45 0.00 56,110.00 10,099.80 66,209.80 66,209.80
2 Nº 02 May-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 132,258.18 0.00 0.00 0.00 0.00 0.00 13,225.82 0.00 119,032.36 21,425.82 140,458.18 206,667.98
3 Nº 03 Jun-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 258,885.41 0.00 0.00 0.00 0.00 0.00 25,888.54 0.00 232,996.87 41,939.44 274,936.31 481,604.29
Jul-22
Aug-22
4 Nº 04 Sep-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 11,554.14 0.00 0.00 0.00 0.00 0.00 1,155.41 0.00 10,398.73 1,871.77 12,270.50 493,874.79
5 Nº 05 Oct-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 59,603.80 0.00 0.00 0.00 0.00 18,440.42 40,960.38 0.00 203.00 36.54 239.54 494,114.33
6 Nº 06 Nov-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 182,322.82 0.00 0.00 0.00 0.00 68,123.63 50,232.28 0.00 63,966.91 11,514.04 75,480.95 569,595.28
7 Nº 07 Dec-22 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 222,267.59 0.00 0.00 0.00 0.00 78,352.04 22,226.76 0.00 121,688.79 21,903.98 143,592.77 713,188.05
8 Nº 08 Jan-23 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000 443,501.01 0.00 0.00 0.00 0.00 176,367.02 44,350.10 0.00 222,783.89 40,101.10 262,884.99 976,073.04
9 Nº 09 Feb-23 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000
10 Nº 10 Mar-23 5,276,537.06 4,471,641.58 4,748,883.36 4,024,477.42 0.90000
T O T A L (S/) 1,372,737.40 0.00 0.00 0.00 0.00 341,283.11 204,273.74 0.00 827,180.55 148,892.49 976,073.04
CALENDARIO DE AVANCE DE OBRA VALORIZADO N° 08 - ACELERADO Nª 01
OBRA “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
CONTRATISTA CONSORCIO LULUY Plazo Contractual : 210 Días Calendario Ampliacion de Plazo : 30 Días Calendario
RESIDENTE : ING. ADAN ELEAZAR PINILLOS VARGAS Termino de Obra : 09/11/2022 Nuevo termino de Obra : 09/03/2023
SUPERVISOR : ING. NICOLAS FELIPE QUISPE MEDRANO Fecha de Suspension Obra N° 01 : 28/06/2022
FECHA : ENERO 2023 Fecha de Reinicio de Obra N° 01 : 26/09/2022
PRESUPUESTO CALENDARIO DE AVANCE DE OBRA VALORIZADO

TOTAL
PARTIDA DESCRIPCIÓN OFERTADO PRESUPUESTO DEDUCTIVO NUEVO PRESUPUESTO AÑO - 2022 AÑO - 2023
S/ S/. ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO
UND CANTIDAD PRECIO TOTAL CANTIDAD PRECIO TOTAL CANTIDAD TOTAL

14 al 30 de 01 al 31 de 01 al 27 de 28 al 31 01 al 25 26 al 30 de 01 al 31 de 01 al 30 de 01 al 31 de 01 al 31 de 01 al 28 de 01 al 9 de D.C.
abril mayo junio de julio agosto setiembre Octubre noviembre diciembre enero febrero marzo
PRECIO 17 31 27 5 31 30 31 31 28 9 240
COMPONENTE I: COSTO DIRECTO

01 OBRAS PROVISIONALES,TRABAJOS PRELIMINARES,
SEGURIDAD Y SALUD EN OBRA, PLAN DE
S/419,573.46 S/0.00 S/419,573.46 P S/43,148.71 S/95,998.23 S/212,822.77 S/2,245.68 S/9,578.69 S/10,887.29 S/5,336.64 S/7,269.23 S/23,337.72 S/8,948.50 S/419,573.46
CONTINGENCIA Y PMA
E S/43,148.71 S/95,998.23 S/212,822.77 S/2,245.68 S/9,578.69 S/10,887.29 S/5,336.64 S/2,615.92 S/0.00 S/0.00 S/382,633.93
01.01 OBRAS PROVISIONALES S/50,326.28 S/0.00 S/50,326.28 P S/34,382.33 S/1,307.49 S/812.43 S/421.58 S/1,476.33 S/3,300.93 S/1,212.34 S/3,259.00 S/2,700.00 S/1,453.85 S/50,326.28
E S/34,382.33 S/1,307.49 S/812.43 S/421.58 S/1,476.33 S/3,300.93 S/1,212.34 S/1,444.64 S/0.00 S/0.00 S/44,358.07
01.01.01 CONSTRUCCIONES PROVISIONALES S/14,064.48 S/0.00 S/14,064.48 P S/14,012.08 S/0.00 S/52.40 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,064.48
E S/14,012.08 S/0.00 S/52.40 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,064.48
01.01.01.01 OFICINAS, TÉCNICA, SUPERVISIÓN Y COMITE DE m2 20.00 106.82 S/2,136.40 106.82 S/0.00 20.00 S/106.82 S/2,136.40 P S/2,136.40 S/2,136.40
SEG. Y SALUD EN EL TRABAJO, CONTROL DE CALIDAD 0.00 E S/2,136.40 S/2,136.40
01.01.01.02 ALMACEN DE OBRA m2 27.00 102.06 S/2,755.62 102.06 S/0.00 27.00 S/102.06 S/2,755.62 P S/2,755.62 S/2,755.62
0.00 E S/2,755.62 S/2,755.62
01.01.01.03 CASETA DE GUARDIANIA m2 4.00 102.06 S/408.24 102.06 S/0.00 4.00 S/102.06 S/408.24 P S/408.24 S/408.24
0.00 E S/408.24 S/408.24
01.01.01.04 COMEDOR PARA PERSONAL DE OBRA m2 27.00 104.48 S/2,820.96 104.48 S/0.00 27.00 S/104.48 S/2,820.96 P S/2,820.96 S/2,820.96
0.00 E S/2,820.96 S/2,820.96
01.01.01.05 SS.HH. PARA PERSONAL DE OBRA Y VESTUARIOS m2 8.00 301.09 S/2,408.72 301.09 S/0.00 8.00 S/301.09 S/2,408.72 P S/2,408.72 S/2,408.72
0.00 E S/2,408.72 S/2,408.72
01.01.01.06 CERCO PROVISIONAL DE OBRA CON MANTADA m 202.40 11.91 S/2,410.58 11.91 S/0.00 202.40 S/11.91 S/2,410.58 P S/2,358.18 S/52.40 S/2,410.58
0.00 E S/2,358.18 S/52.40 S/2,410.58
01.01.01.07 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 3.60 x und 1.00 1,123.96 S/1,123.96 1,123.96 S/0.00 1.00 S/1,123.96 S/1,123.96 P S/1,123.96 S/1,123.96
2.40 0.00 E S/1,123.96 S/1,123.96
01.01.02 INSTALACIONES PROVISIONALES S/5,428.78 0.00 S/0.00 S/5,428.78 P S/192.88 S/760.03 S/760.03 S/0.00 S/651.45 S/651.45 S/609.30 S/640.00 S/700.00 S/463.64 S/5,428.78
0.00 E S/192.88 S/760.03 S/760.03 S/0.00 S/651.45 S/651.45 S/609.30 S/96.44 S/0.00 S/0.00 S/3,721.58
01.01.02.01 PROVISIÓN DE AGUA PARA LA CONSTRUCCIÓN GLB 1.00 1,928.78 S/1,928.78 1,928.78 S/0.00 1.00 S/1,928.78 S/1,928.78 P S/192.88 S/270.03 S/270.03 S/231.45 S/231.45 S/154.30 S/160.00 S/300.00 S/118.64 S/1,928.78
0.00 E S/192.88 S/270.03 S/270.03 S/231.45 S/231.45 S/154.30 S/96.44 S/1,446.58
01.01.02.02 PROVISIÓN DE ENERGIA ELECTRICA PARA LA GLB 1.00 3,500.00 S/3,500.00 3,500.00 S/0.00 1.00 S/3,500.00 S/3,500.00 P S/490.00 S/490.00 S/420.00 S/420.00 S/455.00 S/480.00 S/400.00 S/345.00 S/3,500.00
CONSTRUCCIÓN 0.00 E S/490.00 S/490.00 S/420.00 S/420.00 S/455.00 S/2,275.00
01.01.03 MOVILIZACION DE CAMPAMENTO, MAQUINARIA Y S/3,044.17 0.00 S/0.00 S/3,044.17 P S/506.55 S/547.46 S/0.00 S/0.00 S/304.42 S/163.65 S/0.00 S/240.00 S/700.00 S/582.09 S/3,044.17
HERRAMIENTAS 0.00 E S/506.55 S/547.46 S/0.00 S/0.00 S/304.42 S/163.65 S/0.00 S/0.00 S/0.00 S/0.00 S/1,522.08
01.01.03.01 MOVILIZACION Y DESMOVILIZACIÓN DE GLB 1.00 2,021.36 S/2,021.36 2,021.36 S/0.00 1.00 S/2,021.36 S/2,021.36 P S/404.27 S/404.27 S/202.14 S/180.00 S/500.00 S/330.68 S/2,021.36
MAQUINARIAS, EQUIPOS Y HERRAMIENTAS 0.00 E S/404.27 S/404.27 S/202.14 S/1,010.68
01.01.03.02 TRANSPORTE DE MATERIALES A OBRA GLB 1.00 1,022.81 S/1,022.81 1,022.81 S/0.00 1.00 S/1,022.81 S/1,022.81 P S/102.28 S/143.19 S/102.28 S/163.65 S/60.00 S/200.00 S/251.41 S/1,022.81
0.00 E S/102.28 S/143.19 S/102.28 S/163.65 S/511.40
01.01.04 TRABAJOS PRELIMINARES S/27,788.85 0.00 S/0.00 S/27,788.85 P S/19,670.82 S/0.00 S/0.00 S/421.58 S/520.46 S/2,485.83 S/603.04 S/2,379.00 S/1,300.00 S/408.12 S/27,788.85
0.00 E S/19,670.82 S/0.00 S/0.00 S/421.58 S/520.46 S/2,485.83 S/603.04 S/1,348.20 S/0.00 S/0.00 S/25,049.93
01.01.04.01 LIMPIEZA DEL TERRENO S/644.00 0.00 S/0.00 S/644.00 P S/644.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/644.00
0.00 E S/644.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/644.00
01.01.04.01.01 ELIMINACION DE MALEZA Y ARBUSTOS DE FACIL m2 400.00 1.61 S/644.00 1.61 S/0.00 400.00 S/1.61 S/644.00 P S/644.00 S/644.00
EXTRACCION 0.00 E S/644.00 S/644.00
01.01.04.02 DESMONTAJES S/9,336.21 0.00 S/0.00 S/9,336.21 P S/9,336.21 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,336.21
0.00 E S/9,336.21 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,336.21
01.01.04.02.01 DESMONTAJE DE PUERTAS m2 21.61 15.10 S/326.31 15.10 S/0.00 21.61 S/15.10 S/326.31 P S/326.31 S/326.31
0.00 E S/326.31 S/326.31
01.01.04.02.02 DESMONTAJE DE VENTANAS m2 10.60 15.10 S/160.06 15.10 S/0.00 10.60 S/15.10 S/160.06 P S/160.06 S/160.06
0.00 E S/160.06 S/160.06
01.01.04.02.03 DESMONTAJE DE PORTON METALICO und 1.00 23.35 S/23.35 23.35 S/0.00 1.00 S/23.35 S/23.35 P S/23.35 S/23.35
0.00 E S/23.35 S/23.35
01.01.04.02.04 DESMONTAJE DE ETERNIT/CALAMINA m2 321.30 12.88 S/4,138.34 12.88 S/0.00 321.30 S/12.88 S/4,138.34 P S/4,138.34 S/4,138.34
0.00 E S/4,138.34 S/4,138.34
01.01.04.02.05 DESMONTAJE DE VIGUETAS DE m2 57.60 22.65 S/1,304.64 22.65 S/0.00 57.60 S/22.65 S/1,304.64 P S/1,304.64 S/1,304.64
MADERA/METALICAS 0.00 E S/1,304.64 S/1,304.64
01.01.04.02.06 DESMONTAJE DE ESTRUCTURAS METALICAS EN m2 100.00 21.47 S/2,147.00 21.47 S/0.00 100.00 S/21.47 S/2,147.00 P S/2,147.00 S/2,147.00
PATIO 0.00 E S/2,147.00 S/2,147.00
01.01.04.02.07 DESMONTAJE EN APARATOS SANITARIOS und 10.00 36.23 S/362.30 36.23 S/0.00 10.00 S/36.23 S/362.30 P S/362.30 S/362.30
0.00 E S/362.30 S/362.30
01.01.04.02.08 DESMONTAJE DE LUMINARIA und 23.00 36.23 S/833.29 36.23 S/0.00 23.00 S/36.23 S/833.29 P S/833.29 S/833.29
0.00 E S/833.29 S/833.29
01.01.04.02.09 DESMONTAJE DE JUEGOS RECREATIVOS und 4.00 10.23 S/40.92 10.23 S/0.00 4.00 S/10.23 S/40.92 P S/40.92 S/40.92
0.00 E S/40.92 S/40.92
01.01.04.03 DEMOLICIONES S/9,690.61 0.00 S/0.00 S/9,690.61 P S/9,690.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,690.61
0.00 E S/9,690.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,690.61
01.01.04.03.01 DEMOLICION DE CIMIENTOS DE CONCRETO m3 34.93 49.77 S/1,738.47 49.77 S/0.00 34.93 S/49.77 S/1,738.47 P S/1,738.47 S/1,738.47
0.00 E S/1,738.47 S/1,738.47
01.01.04.03.02 DEMOLICION DE SOBRECIMIENTOS DE CONCRETO m3 7.49 49.77 S/372.78 49.77 S/0.00 7.49 S/49.77 S/372.78 P S/372.78 S/372.78
0.00 E S/372.78 S/372.78
01.01.04.03.03 DEMOLICION DE COLUMNAS Y VIGAS DE m3 2.43 49.77 S/120.94 49.77 S/0.00 2.43 S/49.77 S/120.94 P S/120.94 S/120.94
CONCRETO 0.00 E S/120.94 S/120.94
01.01.04.03.04 DEMOLICION DE PISO DE CONCRETO INC. FALSO m2 259.45 11.05 S/2,866.92 11.05 S/0.00 259.45 S/11.05 S/2,866.92 P S/2,866.92 S/2,866.92
PISO 0.00 E S/2,866.92 S/2,866.92
01.01.04.03.05 DEMOLICIÓN DE LOSA DE CONCRETO E=20cm m2 34.99 10.44 S/365.30 10.44 S/0.00 34.99 S/10.44 S/365.30 P S/365.30 S/365.30
0.00 E S/365.30 S/365.30
01.01.04.03.06 DEMOLICION DE MUROS DE ADOBE m2 35.36 4.98 S/176.09 4.98 S/0.00 35.36 S/4.98 S/176.09 P S/176.09 S/176.09
0.00 E S/176.09 S/176.09
01.01.04.03.07 DEMOLICION DE GRADAS m2 3.25 12.45 S/40.46 12.45 S/0.00 3.25 S/12.45 S/40.46 P S/40.46 S/40.46
0.00 E S/40.46 S/40.46
01.01.04.03.08 DEMOLICION DE VEREDAS Y PATIOS DE m2 100.00 12.45 S/1,245.00 12.45 S/0.00 100.00 S/12.45 S/1,245.00 P S/1,245.00 S/1,245.00
CONCRETO H=0.15m 0.00 E S/1,245.00 S/1,245.00
01.01.04.03.09 DEMOLICION DE MUROS LADRILLO KK SOGA m2 52.84 9.95 S/525.76 9.95 S/0.00 52.84 S/9.95 S/525.76 P S/525.76 S/525.76
0.00 E S/525.76 S/525.76
01.01.04.03.10 ELIMINACIÓN DE DEMOLICIONES m3 192.51 11.63 S/2,238.89 11.63 S/0.00 192.51 S/11.63 S/2,238.89 P S/2,238.89 S/2,238.89
0.00 E S/2,238.89 S/2,238.89
01.01.04.04 TRAZOS, NIVELES Y REPLANTEO S/8,118.03 0.00 S/0.00 S/8,118.03 P S/0.00 S/0.00 S/0.00 S/421.58 S/520.46 S/2,485.83 S/603.04 S/2,379.00 S/1,300.00 S/408.12 S/8,118.03
0.00 E S/0.00 S/0.00 S/0.00 S/421.58 S/520.46 S/2,485.83 S/603.04 S/1,348.20 S/0.00 S/0.00 S/5,379.11
01.01.04.04.01 TRAZOS, NIVELES Y REPLANTEO PRELIMINAR m2 2,416.08 1.59 S/3,841.57 1.59 S/0.00 2,416.08 S/1.59 S/3,841.57 P S/199.50 S/246.29 S/1,176.33 S/440.45 S/1,779.00 S/3,841.57
0.00 E S/199.50 S/246.29 S/1,176.33 S/440.45 S/637.99 S/2,700.56
01.01.04.04.02 REPLANTEO DURANTE EL PROCESO m2 2,416.08 1.77 S/4,276.46 1.77 S/0.00 2,416.08 S/1.77 S/4,276.46 P S/222.08 S/274.17 S/1,309.50 S/162.59 S/600.00 S/1,300.00 S/408.12 S/4,276.46
0.00 E S/222.08 S/274.17 S/1,309.50 S/162.59 S/710.21 S/2,678.55
01.02 PLAN DE CONTINGENCIA S/300,866.98 0.00 S/0.00 S/300,866.98 P S/800.00 S/82,342.25 S/209,017.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,707.02 S/0.00 S/300,866.98
0.00 E S/800.00 S/82,342.25 S/209,017.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/292,159.96
01.02.01 ESTRUCTURA S/41,957.89 0.00 S/0.00 S/41,957.89 P S/800.00 S/22,191.56 S/18,966.33 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/41,957.89
0.00 E S/800.00 S/22,191.56 S/18,966.33 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/41,957.89
01.02.01.01 OBRAS PRELIMINARES S/1,972.65 0.00 S/0.00 S/1,972.65 P S/800.00 S/1,172.20 S/0.45 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,972.65
0.00 E S/800.00 S/1,172.20 S/0.45 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,972.65
01.02.01.01.01 LIMPIEZA DE TERRENO m2 1,216.95 1.00 S/1,216.95 1.00 S/0.00 1,216.95 S/1.00 S/1,216.95 P S/800.00 S/416.50 S/0.45 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,216.95
0.00 E S/800.00 S/416.50 S/0.45 S/1,216.95
01.02.01.01.02 NIVELACION INTERIOR Y APISONADO FINAL DEL m2 227.62 3.32 S/755.70 3.32 S/0.00 227.62 S/3.32 S/755.70 P S/755.70 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/755.70
TERRENO PREVIO AL PISO 0.00 E S/755.70 S/755.70
01.02.01.02 MOVIMIENTO DE TIERRA S/700.50 0.00 S/0.00 S/700.50 P S/0.00 S/576.41 S/124.09 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/700.50
0.00 E S/0.00 S/576.41 S/124.09 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/700.50
01.02.01.02.01 EXCAVACION PARA DADOS DE CONCRETO CERCO m3 7.75 45.85 S/355.34 45.85 S/0.00 7.75 S/45.85 S/355.34 P S/292.52 S/62.82 S/355.34
PERIMETRAL 0.00 E S/292.52 S/62.82 S/355.34
01.02.01.02.02 ACARREO DE MATERIAL EXCAVADO D=50 m m3 9.69 4.35 S/42.15 4.35 S/0.00 9.69 S/4.35 S/42.15 P S/34.67 S/7.48 S/42.15
0.00 E S/34.67 S/7.48 S/42.15
01.02.01.02.03 ELIMINACION DE MATERIAL EXCEDENTE CON m3 9.69 31.27 S/303.01 31.27 S/0.00 9.69 S/31.27 S/303.01 P S/249.22 S/53.79 S/303.01
MAQUINARIA D= 10km 0.00 E S/249.22 S/53.79 S/303.01
01.02.01.03 OBRAS DE CONCRETO SIMPLE S/12,994.03 0.00 S/0.00 S/12,994.03 P S/0.00 S/10,098.32 S/2,895.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,994.03
0.00 E S/0.00 S/10,098.32 S/2,895.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,994.03
01.02.01.03.01 CONCRETO F'c= 175 KG/CM2 PARA DADOS DE m3 7.75 373.64 S/2,895.71 373.64 S/0.00 7.75 S/373.64 S/2,895.71 P S/2,895.71 S/2,895.71
CONCRETO EN CERCO PERIMETRAL 0.00 E S/2,895.71 S/2,895.71
01.02.01.03.02 CONCRETO F'c= 175 KG/CM2 EN PISOS m3 34.14 285.38 S/9,742.87 285.38 S/0.00 34.14 S/285.38 S/9,742.87 P S/9,742.87 S/9,742.87
0.00 E S/9,742.87 S/9,742.87
01.02.01.03.03 ENCOFRADO Y DESENCOFRADO PARA PISOS m2 8.68 40.95 S/355.45 40.95 S/0.00 8.68 S/40.95 S/355.45 P S/355.45 S/355.45
0.00 E S/355.45 S/355.45
01.02.01.04 ESTRUCTURAS METALICAS S/18,124.10 0.00 S/0.00 S/18,124.10 P S/0.00 S/10,344.63 S/7,779.47 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/18,124.10
0.00 E S/0.00 S/10,344.63 S/7,779.47 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/18,124.10
01.02.01.04.01 TIJERAL PARANTE METALICO - TIPO 1 und 40.00 224.29 S/8,971.60 224.29 S/0.00 40.00 S/224.29 S/8,971.60 P S/7,177.28 S/1,794.32 S/8,971.60
0.00 E S/7,177.28 S/1,794.32 S/8,971.60
01.02.01.04.02 TIJERAL PARANTE METALICO - TIPO 2 und 11.00 279.86 S/3,078.46 279.86 S/0.00 11.00 S/279.86 S/3,078.46 P S/3,078.46 S/3,078.46
0.00 E S/3,078.46 S/3,078.46
01.02.01.04.03 TIJERAL PARANTE METALICO - TIPO 3 und 3.00 125.72 S/377.16 125.72 S/0.00 3.00 S/125.72 S/377.16 P S/377.16 S/377.16
0.00 E S/377.16 S/377.16
01.02.01.04.04 TIJERAL PARANTE METALICO - TIPO 4 und 4.00 107.16 S/428.64 107.16 S/0.00 4.00 S/107.16 S/428.64 P S/428.64 S/428.64
0.00 E S/428.64 S/428.64
01.02.01.04.05 CANAL OMEGA 30X25X0.5mm m 406.50 12.96 S/5,268.24 12.96 S/0.00 406.50 S/12.96 S/5,268.24 P S/2,738.71 S/2,529.53 S/5,268.24
0.00 E S/2,738.71 S/2,529.53 S/5,268.24
01.02.01.05 OTROS S/8,166.61 0.00 S/0.00 S/8,166.61 P S/0.00 S/0.00 S/8,166.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,166.61
0.00 E S/0.00 S/0.00 S/8,166.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,166.61
01.02.01.05.01 LAVADERO DE CONCRETO ENCHAPADO SEGUN m 4.60 1,775.35 S/8,166.61 1,775.35 S/0.00 4.60 S/1,775.35 S/8,166.61 P S/8,166.61 S/8,166.61
DISEÑO 0.00 E S/8,166.61 S/8,166.61
01.02.02 ARQUITECTURA, EVACUACION Y SEÑALIZACION S/179,519.99 0.00 S/0.00 S/179,519.99 P S/0.00 S/44,557.05 S/134,962.94 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/179,519.99
0.00 E S/0.00 S/44,557.05 S/134,962.94 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/179,519.99
01.02.02.01 SUMINISTRO E INSTALACION DE TABIQUERIA S/45,789.55 0.00 S/0.00 S/45,789.55 P S/0.00 S/35,079.02 S/10,710.53 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/45,789.55
0.00 E S/0.00 S/35,079.02 S/10,710.53 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/45,789.55
01.02.02.01.01 TABIQUERIA DRYWALL, AMBAS CARAS CON m2 770.09 59.46 S/45,789.55 59.46 S/0.00 770.09 S/59.46 S/45,789.55 P S/35,079.02 S/10,710.53 S/45,789.55
PLANCHA DE FIBROCEMENTO DE 6mm. 0.00 E S/35,079.02 S/10,710.53 S/45,789.55
01.02.02.02 CIELO RASO S/23,428.04 0.00 S/0.00 S/23,428.04 P S/0.00 S/0.00 S/23,428.04 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/23,428.04
0.00 E S/0.00 S/0.00 S/23,428.04 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/23,428.04
01.02.02.02.01 CIELO RASO DE PLANCHA DE FIBROCEMENTO m2 445.40 52.60 S/23,428.04 52.60 S/0.00 445.40 S/52.60 S/23,428.04 P S/23,428.04 S/23,428.04
6mm 0.00 E S/23,428.04 S/23,428.04
01.02.02.03 PISOS S/7,519.05 0.00 S/0.00 S/7,519.05 P S/0.00 S/0.00 S/7,519.05 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,519.05
0.00 E S/0.00 S/0.00 S/7,519.05 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,519.05
01.02.02.03.01 GRAVILLA DE 1/2" (para juegos de niños) m2 87.38 86.05 S/7,519.05 86.05 S/0.00 87.38 S/86.05 S/7,519.05 P S/7,519.05 S/7,519.05
0.00 E S/7,519.05 S/7,519.05
01.02.02.04 ZOCALOS S/2,688.61 0.00 S/0.00 S/2,688.61 P S/0.00 S/0.00 S/2,688.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,688.61
0.00 E S/0.00 S/0.00 S/2,688.61 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,688.61
01.02.02.04.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.20M m2 35.33 76.10 S/2,688.61 76.10 S/0.00 35.33 S/76.10 S/2,688.61 P S/2,688.61 S/2,688.61
0.00 E S/2,688.61 S/2,688.61
01.02.02.05 COBERTURA S/2,706.36 0.00 S/0.00 S/2,706.36 P S/0.00 S/2,706.36 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,706.36
0.00 E S/0.00 S/2,706.36 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,706.36
01.02.02.05.01 PLANCHA DE FIBROCEMENTO GRAN ONDA m2 70.81 38.22 S/2,706.36 38.22 S/0.00 70.81 S/38.22 S/2,706.36 P S/2,706.36 S/2,706.36
0.00 E S/2,706.36 S/2,706.36
01.02.02.06 CARPINTERIA DE MADERA S/11,420.68 0.00 S/0.00 S/11,420.68 P S/0.00 S/1,426.80 S/9,993.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/11,420.68
0.00 E S/0.00 S/1,426.80 S/9,993.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/11,420.68
01.02.02.06.01 PUERTAS DE MADERA S/7,133.99 0.00 S/0.00 S/7,133.99 P S/0.00 S/1,426.80 S/5,707.19 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,133.99
0.00 E S/0.00 S/1,426.80 S/5,707.19 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,133.99
01.02.02.06.01.0 PUERTAS CONTRAPLACADAS m2 37.80 188.73 S/7,133.99 188.73 S/0.00 37.80 S/188.73 S/7,133.99 P S/1,426.80 S/5,707.19 S/7,133.99
1 0.00 E S/1,426.80 S/5,707.19 S/7,133.99
01.02.02.06.02 TRABAJOS EN MELAMINA S/3,765.25 0.00 S/0.00 S/3,765.25 P S/0.00 S/0.00 S/3,765.25 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,765.25
0.00 E S/0.00 S/0.00 S/3,765.25 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,765.25
01.02.02.06.02.0 TABIQUES DE PERFILES DE ALUMINIO CON m2 27.18 138.53 S/3,765.25 138.53 S/0.00 27.18 S/138.53 S/3,765.25 P S/3,765.25 S/3,765.25
1 MELAMINE DE 18mm INC. PUERTAS 0.00 E S/3,765.25 S/3,765.25
01.02.02.06.03 OTROS S/521.44 0.00 S/0.00 S/521.44 P S/0.00 S/0.00 S/521.44 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/521.44
0.00 E S/0.00 S/0.00 S/521.44 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/521.44
01.02.02.06.03.0 MUEBLES DE MADERA EN COCINA SEGUN m 3.95 132.01 S/521.44 132.01 S/0.00 3.95 S/132.01 S/521.44 P S/521.44 S/521.44
1 DISEÑO 0.00 E S/521.44 S/521.44
01.02.02.07 CARPINTERIA METALICA Y HERRERIA S/33,473.97 0.00 S/0.00 S/33,473.97 P S/0.00 S/5,344.87 S/28,129.10 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/33,473.97
0.00 E S/0.00 S/5,344.87 S/28,129.10 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/33,473.97
01.02.02.07.01 PORTON PRINCIPAL DE INGRESO m2 7.13 596.40 S/4,252.33 596.40 S/0.00 7.13 S/596.40 S/4,252.33 P S/4,252.33 S/4,252.33
0.00 E S/4,252.33 S/4,252.33
01.02.02.07.02 CERCO PERIMETRAL DE PLANCHA ACANALADA m2 419.61 69.64 S/29,221.64 69.64 S/0.00 419.61 S/69.64 S/29,221.64 P S/5,344.87 S/23,876.77 S/29,221.64
0.00 E S/5,344.87 S/23,876.77 S/29,221.64
01.02.02.08 BISAGRAS S/2,396.52 0.00 S/0.00 S/2,396.52 P S/0.00 S/0.00 S/2,396.52 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,396.52
0.00 E S/0.00 S/0.00 S/2,396.52 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,396.52
01.02.02.08.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 84.00 28.53 S/2,396.52 28.53 S/0.00 84.00 S/28.53 S/2,396.52 P S/2,396.52 S/2,396.52
0.00 E S/2,396.52 S/2,396.52
01.02.02.09 CERRAJERIA S/8,153.04 0.00 S/0.00 S/8,153.04 P S/0.00 S/0.00 S/8,153.04 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,153.04
0.00 E S/0.00 S/0.00 S/8,153.04 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,153.04
01.02.02.09.01 MANIJA DE BRONCE DE 3" PARA PUERTAS und 21.00 388.24 S/8,153.04 388.24 S/0.00 21.00 S/388.24 S/8,153.04 P S/8,153.04 S/8,153.04
0.00 E S/8,153.04 S/8,153.04
01.02.02.10 VIDRIOS, CRISTALES Y SIMILARES S/13,605.39 0.00 S/0.00 S/13,605.39 P S/0.00 S/0.00 S/13,605.39 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/13,605.39
0.00 E S/0.00 S/0.00 S/13,605.39 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/13,605.39
01.02.02.10.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA m2 52.00 161.24 S/8,384.48 161.24 S/0.00 52.00 S/161.24 S/8,384.48 P S/8,384.48 S/8,384.48
DIRECTO - VENTANA BAJA /TIPO I 0.00 E S/8,384.48 S/8,384.48
01.02.02.10.02 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA m2 30.80 169.51 S/5,220.91 169.51 S/0.00 30.80 S/169.51 S/5,220.91 P S/5,220.91 S/5,220.91
DIRECTO - VENTANA ALTA /TIPO 1 0.00 E S/5,220.91 S/5,220.91
01.02.02.11 PINTURA S/26,380.89 0.00 S/0.00 S/26,380.89 P S/0.00 S/0.00 S/26,380.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/26,380.89
0.00 E S/0.00 S/0.00 S/26,380.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/26,380.89
01.02.02.11.01 PINTURA INTERIORES S/10,835.17 0.00 S/0.00 S/10,835.17 P S/0.00 S/0.00 S/10,835.17 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,835.17
0.00 E S/0.00 S/0.00 S/10,835.17 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,835.17
01.02.02.11.01.0 PINTURA LATEX EN MUROS INTERIORES DOS m2 770.09 14.07 S/10,835.17 14.07 S/0.00 770.09 S/14.07 S/10,835.17 P S/10,835.17 S/10,835.17
1 MANOS 0.00 E S/10,835.17 S/10,835.17
01.02.02.11.02 PINTURA EXTERIORES S/7,399.17 0.00 S/0.00 S/7,399.17 P S/0.00 S/0.00 S/7,399.17 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,399.17
0.00 E S/0.00 S/0.00 S/7,399.17 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,399.17
01.02.02.11.02.0 PINTURA SUPER MATE EN MUROS EXTERIORES m2 464.48 15.93 S/7,399.17 15.93 S/0.00 464.48 S/15.93 S/7,399.17 P S/7,399.17 S/7,399.17
1 DOS MANOS
Pág. 57 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/7,399.17 S/7,399.17
01.02.02.11.03 PINTURA EN CIELO RASO S/6,489.48 0.00 S/0.00 S/6,489.48 P S/0.00 S/0.00 S/6,489.48 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,489.48
0.00 E S/0.00 S/0.00 S/6,489.48 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,489.48
01.02.02.11.03.0 PINTURA LATEX EN FALSO CIELO RASO DOS m2 445.40 14.57 S/6,489.48 14.57 S/0.00 445.40 S/14.57 S/6,489.48 P S/6,489.48 S/6,489.48
1 MANOS 0.00 E S/6,489.48 S/6,489.48
01.02.02.11.04 PINTURA EN CARPINTERIA DE MADERA S/534.49 0.00 S/0.00 S/534.49 P S/0.00 S/0.00 S/534.49 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/534.49
0.00 E S/0.00 S/0.00 S/534.49 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/534.49
01.02.02.11.04.0 PINTURA EN PUERTA CONTRAPLACADA, m2 37.80 14.14 S/534.49 14.14 S/0.00 37.80 S/14.14 S/534.49 P S/534.49 S/534.49
1 C/BARNIZ 2 MANOS 0.00 E S/534.49 S/534.49
01.02.02.11.05 PINTURA EN CARPINTERIA METALICA S/1,122.58 0.00 S/0.00 S/1,122.58 P S/0.00 S/0.00 S/1,122.58 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,122.58
0.00 E S/0.00 S/0.00 S/1,122.58 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,122.58
01.02.02.11.05.0 PINTURA EN PORTON PRINCIPAL m2 7.13 19.20 S/136.90 19.20 S/0.00 7.13 S/19.20 S/136.90 P S/136.90 S/136.90
1 0.00 E S/136.90 S/136.90
01.02.02.11.05.0 PINTURA EN TUBOS DE FIERROS EN CERCO m2 44.40 22.20 S/985.68 22.20 S/0.00 44.40 S/22.20 S/985.68 P S/985.68 S/985.68
2 PERIMETRAL 0.00 E S/985.68 S/985.68
01.02.02.12 EVACUACION Y SEÑALIZACION S/1,957.89 0.00 S/0.00 S/1,957.89 P S/0.00 S/0.00 S/1,957.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,957.89
0.00 E S/0.00 S/0.00 S/1,957.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,957.89
01.02.02.12.01 PLACAS DE SEÑALIZACION S/510.00 0.00 S/0.00 S/510.00 P S/0.00 S/0.00 S/510.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/510.00
0.00 E S/0.00 S/0.00 S/510.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/510.00
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE und 13.00 10.20 S/132.60 10.20 S/0.00 13.00 S/10.20 S/132.60 P S/132.60 S/132.60
1 SALIDA 0.00 E S/132.60 S/132.60
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE und 7.00 10.20 S/71.40 10.20 S/0.00 7.00 S/10.20 S/71.40 P S/71.40 S/71.40
2 DE PERSONAS 0.00 E S/71.40 S/71.40
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL und 2.00 10.20 S/20.40 10.20 S/0.00 2.00 S/10.20 S/20.40 P S/20.40 S/20.40
3 EXTINTORES DE FUEGO 0.00 E S/20.40 S/20.40
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES und 10.00 10.20 S/102.00 10.20 S/0.00 10.00 S/10.20 S/102.00 P S/102.00 S/102.00
4 DE EMERGENCIA 0.00 E S/102.00 S/102.00
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO und 3.00 10.20 S/30.60 10.20 S/0.00 3.00 S/10.20 S/30.60 P S/30.60 S/30.60
5 ELECTRICO 0.00 E S/30.60 S/30.60
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE und 10.00 10.20 S/102.00 10.20 S/0.00 10.00 S/10.20 S/102.00 P S/102.00 S/102.00
6 NOMBRE DE AMBIENTE 0.00 E S/102.00 S/102.00
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE und 4.00 10.20 S/40.80 10.20 S/0.00 4.00 S/10.20 S/40.80 P S/40.80 S/40.80
7 VARONES-MUJERES 0.00 E S/40.80 S/40.80
01.02.02.12.01.0 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE und 1.00 10.20 S/10.20 10.20 S/0.00 1.00 S/10.20 S/10.20 P S/10.20 S/10.20
8 BOTIQUIN 0.00 E S/10.20 S/10.20
01.02.02.12.02 RUTAS DE EVACUACION S/1,447.89 0.00 S/0.00 S/1,447.89 P S/0.00 S/0.00 S/1,447.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,447.89
0.00 E S/0.00 S/0.00 S/1,447.89 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,447.89
01.02.02.12.02.0 PINTADO DE ZONA DE REUNION EN CASO DE m2 79.38 18.24 S/1,447.89 18.24 S/0.00 79.38 S/18.24 S/1,447.89 P S/1,447.89 S/1,447.89
1 SISMO 0.00 E S/1,447.89 S/1,447.89
01.02.03 INSTALACIONES SANITARIAS S/21,562.49 0.00 S/0.00 S/21,562.49 P S/0.00 S/13,960.57 S/7,601.92 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/21,562.49
0.00 E S/0.00 S/13,960.57 S/7,601.92 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/21,562.49
01.02.03.01 APARATOS Y ACCESORIOS SANITARIOS S/1,969.08 0.00 S/0.00 S/1,969.08 P S/0.00 S/0.00 S/1,969.08 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,969.08
0.00 E S/0.00 S/0.00 S/1,969.08 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,969.08
01.02.03.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE pza 7.00 250.69 S/1,754.83 250.69 S/0.00 7.00 S/250.69 S/1,754.83 P S/1,754.83 S/1,754.83
BAJO CON DESCARGA POSTERIOR 0.00 E S/1,754.83 S/1,754.83
01.02.03.01.02 LAVADERO DE ACERO INOXIDABLE 95CMX45CM pza 1.00 214.25 S/214.25 214.25 S/0.00 1.00 S/214.25 S/214.25 P S/214.25 S/214.25
(01 POZA CON ESCURRIDERO) 0.00 E S/214.25 S/214.25
01.02.03.02 SUMINISTRO E INSTALACION DE ACCESORIOS S/763.78 0.00 S/0.00 S/763.78 P S/0.00 S/0.00 S/763.78 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/763.78
0.00 E S/0.00 S/0.00 S/763.78 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/763.78
01.02.03.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD und 3.00 40.52 S/121.56 40.52 S/0.00 3.00 S/40.52 S/121.56 P S/121.56 S/121.56
300M 0.00 E S/121.56 S/121.56
01.02.03.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" und 4.00 79.32 S/317.28 79.32 S/0.00 4.00 S/79.32 S/317.28 P S/317.28 S/317.28
PARA PERSONAS CON DISCAPACIDAD 0.00 E S/317.28 S/317.28
01.02.03.02.03 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 7.00 46.42 S/324.94 46.42 S/0.00 7.00 S/46.42 S/324.94 P S/324.94 S/324.94
0.00 E S/324.94 S/324.94
01.02.03.03 SISTEMA DE AGUA FRIA S/18,829.63 0.00 S/0.00 S/18,829.63 P S/0.00 S/13,960.57 S/4,869.06 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/18,829.63
0.00 E S/0.00 S/13,960.57 S/4,869.06 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/18,829.63
01.02.03.03.01 SALIDA DE AGUA FRIA S/614.51 0.00 S/0.00 S/614.51 P S/0.00 S/614.51 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/614.51
0.00 E S/0.00 S/614.51 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/614.51
01.02.03.03.01.0 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC 1/2" pto 13.00 47.27 S/614.51 47.27 S/0.00 13.00 S/47.27 S/614.51 P S/614.51 S/614.51
1 0.00 E S/614.51 S/614.51
01.02.03.03.02 REDES DE DISTRIBUCION DE AGUA FRIA S/477.06 0.00 S/0.00 S/477.06 P S/0.00 S/477.06 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/477.06
0.00 E S/0.00 S/477.06 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/477.06
01.02.03.03.02.0 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 22.47 10.29 S/231.22 10.29 S/0.00 22.47 S/10.29 S/231.22 P S/231.22 S/231.22
1 0.00 E S/231.22 S/231.22
01.02.03.03.02.0 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 23.48 10.47 S/245.84 10.47 S/0.00 23.48 S/10.47 S/245.84 P S/245.84 S/245.84
2 0.00 E S/245.84 S/245.84
01.02.03.03.03 REDES DE ALIMENTACIÓN S/2,866.13 0.00 S/0.00 S/2,866.13 P S/0.00 S/2,737.72 S/128.41 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,866.13
0.00 E S/0.00 S/2,737.72 S/128.41 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,866.13
01.02.03.03.03.0 EXCAVACION DE ZANJAS PARA REDES EXT. m3 20.54 40.11 S/823.86 40.11 S/0.00 20.54 S/40.11 S/823.86 P S/823.86 S/823.86
1 SANITARIAS 0.00 0.00 E S/823.86 S/823.86
01.02.03.03.03.0 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 54.00 2.37 S/127.98 2.37 S/0.00 54.00 S/2.37 S/127.98 P S/127.98 S/127.98
2 0.00 E S/127.98 S/127.98
01.02.03.03.03.0 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 5.13 5.01 S/25.70 5.01 S/0.00 5.13 S/5.01 S/25.70 P S/25.70 S/25.70
3 0.00 E S/25.70 S/25.70
01.02.03.03.03.0 RELLENO Y COMPACTACION CON EQUIPO Y m3 15.40 26.60 S/409.64 26.60 S/0.00 15.40 S/26.60 S/409.64 P S/409.64 S/409.64
4 MAT. PROPIO 0.00 E S/409.64 S/409.64
01.02.03.03.03.0 ELIMINACION DE MATERIAL EXCEDENTE (10 m3 10.27 30.52 S/313.44 30.52 S/0.00 10.27 S/30.52 S/313.44 P S/313.44 S/313.44
5 kilometros) 0.00 E S/313.44 S/313.44
01.02.03.03.03.0 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 45.08 10.47 S/471.99 10.47 S/0.00 45.08 S/10.47 S/471.99 P S/471.99 S/471.99
6 0.00 E S/471.99 S/471.99
01.02.03.03.03.0 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 37.34 11.01 S/411.11 11.01 S/0.00 37.34 S/11.01 S/411.11 P S/411.11 S/411.11
7 0.00 E S/411.11 S/411.11
01.02.03.03.03.0 PRUEBA HIDRAULICA Y DESINFECCION m 128.37 2.20 S/282.41 2.20 S/0.00 128.37 S/2.20 S/282.41 P S/154.00 S/128.41 S/282.41
8 0.00 E S/154.00 S/128.41 S/282.41
01.02.03.03.04 ACCESORIOS DE REDES DE AGUA S/566.74 0.00 S/0.00 S/566.74 P S/0.00 S/566.74 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/566.74
0.00 E S/0.00 S/566.74 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/566.74
01.02.03.03.04.0 CODO PVC 90 SAP C-10 DE 1/2 und 36.00 4.52 S/162.72 4.52 S/0.00 36.00 S/4.52 S/162.72 P S/162.72 S/162.72
1 0.00 E S/162.72 S/162.72
01.02.03.03.04.0 CODO PVC 90 SAP C-10 DE 3/4" und 28.00 5.62 S/157.36 5.62 S/0.00 28.00 S/5.62 S/157.36 P S/157.36 S/157.36
2 0.00 E S/157.36 S/157.36
01.02.03.03.04.0 CODO PVC 90 SAP C-10 DE 1" und 2.00 6.72 S/13.44 6.72 S/0.00 2.00 S/6.72 S/13.44 P S/13.44 S/13.44
3 0.00 E S/13.44 S/13.44
01.02.03.03.04.0 TEE PVC 90 SAP C-10 DE 1/2" und 2.00 4.61 S/9.22 4.61 S/0.00 2.00 S/4.61 S/9.22 P S/9.22 S/9.22
4 0.00 E S/9.22 S/9.22
01.02.03.03.04.0 TEE PVC 90 SAP C-10 DE 3/4" und 9.00 5.88 S/52.92 5.88 S/0.00 9.00 S/5.88 S/52.92 P S/52.92 S/52.92
5 0.00 E S/52.92 S/52.92
01.02.03.03.04.0 TEE PVC 90 SAP C-10 DE 1" und 4.00 7.57 S/30.28 7.57 S/0.00 4.00 S/7.57 S/30.28 P S/30.28 S/30.28
6 0.00 E S/30.28 S/30.28
01.02.03.03.04.0 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 4.10 S/53.30 4.10 S/0.00 13.00 S/4.10 S/53.30 P S/53.30 S/53.30
7 0.00 E S/53.30 S/53.30
01.02.03.03.04.0 REDUCCION PVC 90 SAP C-10 DE 1" A 3/4" und 5.00 6.84 S/34.20 6.84 S/0.00 5.00 S/6.84 S/34.20 P S/34.20 S/34.20
8 0.00 E S/34.20 S/34.20
01.02.03.03.04.0 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 4.10 S/53.30 4.10 S/0.00 13.00 S/4.10 S/53.30 P S/53.30 S/53.30
9 0.00 E S/53.30 S/53.30
01.02.03.03.05 VALVULAS S/849.79 0.00 S/0.00 S/849.79 P S/0.00 S/532.67 S/317.12 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/849.79
0.00 E S/0.00 S/532.67 S/317.12 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/849.79
01.02.03.03.05.0 VALVULA COMPUERTA DE BRONCE PESADA DN und 2.00 94.33 S/188.66 94.33 S/0.00 2.00 S/94.33 S/188.66 P S/188.66 S/188.66
1 1/2" 0.00 E S/188.66 S/188.66
01.02.03.03.05.0 VALVULA COMPUERTA DE BRONCE PESADA DN und 3.00 114.67 S/344.01 114.67 S/0.00 3.00 S/114.67 S/344.01 P S/344.01 S/344.01
2 3/4" 0.00 0.00 E S/344.01 S/344.01
01.02.03.03.05.0 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE und 2.00 158.56 S/317.12 158.56 S/0.00 2.00 S/158.56 S/317.12 P S/317.12 S/317.12
3 CONCRETO F'C=175 KG/CM2, INCLUYE REJILLA Y 0.00 E S/317.12 S/317.12
01.02.03.03.06 CANDADOVARIOS S/605.44 0.00 S/0.00 S/605.44 P S/0.00 S/46.19 S/559.25 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/605.44
0.00 E S/0.00 S/46.19 S/559.25 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/605.44
01.02.03.03.06.0 CAJA PARA VALVULA EN PARED, NICHO DE und 5.00 111.85 S/559.25 111.85 S/0.00 5.00 S/111.85 S/559.25 P S/559.25 S/559.25
1 MAYOLICA Y TAPA METALICA 0.00 E S/559.25 S/559.25
01.02.03.03.06.0 EMPALME A LA RED EXISTENTE und 1.00 46.19 S/46.19 46.19 S/0.00 1.00 S/46.19 S/46.19 P S/46.19 S/46.19
2 0.00 E S/46.19 S/46.19
01.02.03.03.07 DESAGUE Y VENTILACIÓN S/10,468.10 0.00 S/0.00 S/10,468.10 P S/0.00 S/8,830.13 S/1,637.97 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,468.10
0.00 E S/0.00 S/8,830.13 S/1,637.97 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,468.10
01.02.03.03.07.0 SALIDA DE DESAGUE Y VENTILACION S/2,289.28 0.00 S/0.00 S/2,289.28 P S/0.00 S/2,289.28 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,289.28
1 0.00 E S/0.00 S/2,289.28 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,289.28
01.02.03.03.07.0 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 10.00 62.20 S/622.00 62.20 S/0.00 10.00 S/62.20 S/622.00 P S/622.00 S/622.00
1.01 0.00 E S/622.00 S/622.00
01.02.03.03.07.0 SALIDAS DE DESAGUE EN PVC SAP ø 4" pto 16.00 70.28 S/1,124.48 70.28 S/0.00 16.00 S/70.28 S/1,124.48 P S/1,124.48 S/1,124.48
1.02 0.00 E S/1,124.48 S/1,124.48
01.02.03.03.07.0 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 8.00 67.85 S/542.80 67.85 S/0.00 8.00 S/67.85 S/542.80 P S/542.80 S/542.80
1.03 0.00 E S/542.80 S/542.80
01.02.03.03.07.0 REDES DE DERIVACIÓN S/2,156.89 0.00 S/0.00 S/2,156.89 P S/0.00 S/1,743.77 S/413.12 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,156.89
2 0.00 E S/0.00 S/1,743.77 S/413.12 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,156.89
01.02.03.03.07.0 RED DE DISTRIBUCION DE TUBERIA DE PVC- m 12.65 10.09 S/127.64 10.09 S/0.00 12.65 S/10.09 S/127.64 P S/127.64 S/127.64
2.01 SAP DE 2" 0.00 E S/127.64 S/127.64
01.02.03.03.07.0 RED DE DISTRIBUCION DE TUBERIA DE PVC- m 24.20 11.60 S/280.72 11.60 S/0.00 24.20 S/11.60 S/280.72 P S/280.72 S/280.72
2.02 SAP DE 4" 0.00 E S/280.72 S/280.72
01.02.03.03.07.0 MONTANTE Y/O VENTILACION CON TUBERIA m 19.00 13.69 S/260.11 13.69 S/0.00 19.00 S/13.69 S/260.11 P S/260.11 S/260.11
2.03 SAL de 2" 0.00 E S/260.11 S/260.11
01.02.03.03.07.0 SUMIDERO CROMADO Ø2" EN PISO PROVISION und 4.00 60.43 S/241.72 60.43 S/0.00 4.00 S/60.43 S/241.72 P S/241.72 S/241.72
2.04 Y COLOCACION 0.00 E S/241.72 S/241.72
01.02.03.03.07.0 REGISTRO ROSCADO DE BRONCE DE 2" und 1.00 62.03 S/62.03 62.03 S/0.00 1.00 S/62.03 S/62.03 P S/62.03 S/62.03
2.05 PROVISION Y COLOCACION 0.00 E S/62.03 S/62.03
01.02.03.03.07.0 REGISTRO ROSCADO DE BRONCE DE 4" und 8.00 86.31 S/690.48 86.31 S/0.00 8.00 S/86.31 S/690.48 P S/690.48 S/690.48
2.06 PROVISION Y COLOCACION 0.00 E S/690.48 S/690.48
01.02.03.03.07.0 SOMBRERO DE VENTILACION 2" PVC und 8.00 51.64 S/413.12 51.64 S/0.00 8.00 S/51.64 S/413.12 P S/413.12 S/413.12
2.07 0.00 E S/413.12 S/413.12
01.02.03.03.07.0 PRUEBA HIDRAULICA DE ESCORRENTIA DE m 36.85 2.20 S/81.07 2.20 S/0.00 36.85 S/2.20 S/81.07 P S/81.07 S/81.07
2.08 TUB. DESAGUE 0.00 E S/81.07 S/81.07
01.02.03.03.07.0 REDES COLECTORAS S/5,314.16 0.00 S/0.00 S/5,314.16 P S/0.00 S/4,089.31 S/1,224.85 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,314.16
3 0.00 E S/0.00 S/4,089.31 S/1,224.85 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,314.16
01.02.03.03.07.0 EXCAVACION DE ZANJAS PARA REDES EXT. m3 41.39 40.11 S/1,660.15 40.11 S/0.00 41.39 S/40.11 S/1,660.15 P S/1,328.04 S/332.11 S/1,660.15
3.01 SANITARIAS 0.00 E S/1,328.04 S/332.11 S/1,660.15
01.02.03.03.07.0 REFINE Y NIVELACION DE ZANJA PARA m2 48.69 25.47 S/1,240.13 25.47 S/0.00 48.69 S/25.47 S/1,240.13 P S/992.06 S/248.07 S/1,240.13
3.02 TUBERIA 0.00 E S/992.06 S/248.07 S/1,240.13
01.02.03.03.07.0 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 4.87 7.45 S/36.28 7.45 S/0.00 4.87 S/7.45 S/36.28 P S/29.06 S/7.22 S/36.28
3.03 0.00 E S/29.06 S/7.22 S/36.28
01.02.03.03.07.0 RELLENO Y COMPACTACION CON EQUIPO Y m3 36.52 31.35 S/1,144.90 31.35 S/0.00 36.52 S/31.35 S/1,144.90 P S/916.05 S/228.85 S/1,144.90
3.04 MAT. PROPIO 0.00 E S/916.05 S/228.85 S/1,144.90
01.02.03.03.07.0 ELIMINACION DE MATERIAL EXCEDENTE m3 15.22 11.21 S/170.62 11.21 S/0.00 15.22 S/11.21 S/170.62 P S/136.54 S/34.08 S/170.62
3.05 MANUAL 0.00 E S/136.54 S/34.08 S/170.62
01.02.03.03.07.0 RED DE COLECTORA DE TUBERIA DE PVC-SAP m 60.53 14.20 S/859.53 14.20 S/0.00 60.53 S/14.20 S/859.53 P S/687.56 S/171.97 S/859.53
3.06 DE 4" 0.00 E S/687.56 S/171.97 S/859.53
01.02.03.03.07.0 PRUEBA HIDRAULICA Y DESINFECCION EN m 97.38 2.08 S/202.55 2.08 S/0.00 97.38 S/2.08 S/202.55 P S/202.55 S/202.55
3.07 TUBERIAS ZANJA ABIERTA Y TAPADA 0.00 E S/202.55 S/202.55
01.02.03.03.07.0 ACCESORIOS DE REDES DERIVACION S/707.77 0.00 S/0.00 S/707.77 P S/0.00 S/707.77 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/707.77
4 0.00 E S/0.00 S/707.77 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/707.77
01.02.03.03.07.0 CODO PVC-P Ø=2"X90° und 23.00 7.92 S/182.16 7.92 S/0.00 23.00 S/7.92 S/182.16 P S/182.16 S/182.16
4.01 0.00 E S/182.16 S/182.16
01.02.03.03.07.0 CODO 45" PVC-P Ø4"x 4" PARA DESAGUE und 6.00 9.39 S/56.34 9.39 S/0.00 6.00 S/9.39 S/56.34 P S/56.34 S/56.34
4.02 0.00 E S/56.34 S/56.34
01.02.03.03.07.0 CODO PVC-P Ø=4"X90° CON VENTILACION DE und 7.00 13.39 S/93.73 13.39 S/0.00 7.00 S/13.39 S/93.73 P S/93.73 S/93.73
4.03 Ø2" 0.00 E S/93.73 S/93.73
01.02.03.03.07.0 YEE PVC-P Ø2"x2" PARA DESAGUE und 4.00 7.36 S/29.44 7.36 S/0.00 4.00 S/7.36 S/29.44 P S/29.44 S/29.44
4.04 0.00 E S/29.44 S/29.44
01.02.03.03.07.0 YEE REDUCCIÓN PVC-SP Ø4"x 2" PARA und 3.00 9.40 S/28.20 9.40 S/0.00 3.00 S/9.40 S/28.20 P S/28.20 S/28.20
4.05 DESAGUE 0.00 E S/28.20 S/28.20
01.02.03.03.07.0 YEE PVC-P Ø4"x4" PARA DESAGUE und 6.00 13.63 S/81.78 13.63 S/0.00 6.00 S/13.63 S/81.78 P S/81.78 S/81.78
4.06 0.00 E S/81.78 S/81.78
01.02.03.03.07.0 TEE PVC-P Ø2"x 2" PARA DESAGUE und 12.00 10.59 S/127.08 10.59 S/0.00 12.00 S/10.59 S/127.08 P S/127.08 S/127.08
4.07 0.00 E S/127.08 S/127.08
01.02.03.03.07.0 TEE PVC-P Ø4"x 4" PARA DESAGUE und 8.00 13.63 S/109.04 13.63 S/0.00 8.00 S/13.63 S/109.04 P S/109.04 S/109.04
4.08 0.00 E S/109.04 S/109.04
01.02.03.03.08 CÁMARAS DE INSPECCIÓN S/2,381.86 0.00 S/0.00 S/2,381.86 P S/0.00 S/155.55 S/2,226.31 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,381.86
0.00 E S/0.00 S/155.55 S/2,226.31 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,226.31
01.02.03.03.08.0 CAJAS DE REGISTRO S/807.93 0.00 S/0.00 S/807.93 P S/0.00 S/155.55 S/652.38 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/807.93
1 0.00 E S/0.00 S/155.55 S/652.38 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/807.93
01.02.03.03.08.0 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ und 5.00 51.85 S/259.25 51.85 S/0.00 5.00 S/51.85 S/259.25 P S/155.55 S/103.70 S/259.25
1.01 TAPA CONCRETO 0.00 E S/155.55 S/103.70 S/259.25
01.02.03.03.08.0 CAJA DE REGISTRO DE CONCRETO 24" x 24"Y und 2.00 274.34 S/548.68 274.34 S/0.00 2.00 S/274.34 S/548.68 P S/548.68 S/548.68
1.02 LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE 0.00 E S/548.68 S/548.68
01.02.03.03.08.0 CANTO, C/TAPA
VARIOSCONCRE C/ TAPA CONCRETO S/1,573.93 0.00 S/0.00 S/1,573.93 P S/0.00 S/0.00 S/1,573.93 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,573.93
2 0.00 E S/0.00 S/0.00 S/1,573.93 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,573.93
01.02.03.03.08.0 EMPALME A LA RED EXISTENTE und 1.00 92.41 S/92.41 92.41 S/0.00 1.00 S/92.41 S/92.41 P S/92.41 S/92.41
2.01 0.00 E S/92.41 S/92.41
01.02.03.03.08.0 TANQUE BIODIGESTOR 1600 LTS und 1.00 1,098.56 S/1,098.56 1,098.56 S/0.00 1.00 S/1,098.56 S/1,098.56 P S/1,098.56 S/1,098.56
2.02 0.00 E S/1,098.56 S/1,098.56
01.02.03.03.08.0 POZO PERCOLADOR und 2.00 191.48 S/382.96 191.48 S/0.00 2.00 S/191.48 S/382.96 P S/382.96 S/382.96
2.03 0.00 E S/382.96 S/382.96
01.02.04 INSTALACIONES ELECTRICAS S/49,119.59 0.00 S/0.00 S/49,119.59 P S/0.00 S/1,633.07 S/47,486.52 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/49,119.59
Pág. 58 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00 S/1,633.07 S/47,486.52 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/49,119.59
01.02.04.01 CONEXIÓN A LA RED EXTERNA DE MEDIDORES S/533.92 0.00 S/0.00 S/533.92 P S/0.00 S/0.00 S/533.92 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/533.92
0.00 E S/0.00 S/0.00 S/533.92 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/533.92
01.02.04.01.01 ACOMETIDA MONOFASICA TEMPORAL DE GLB 1.00 533.92 S/533.92 533.92 S/0.00 1.00 S/533.92 S/533.92 P S/533.92 S/533.92
ENERGIA ELECTRICO 0.00 E S/533.92 S/533.92
01.02.04.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, S/7,729.04 0.00 S/0.00 S/7,729.04 P S/0.00 S/1,444.76 S/6,284.28 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,729.04
FUERZA Y SEÑALES DEBILES 0.00 E S/0.00 S/1,444.76 S/6,284.28 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,729.04
01.02.04.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO pto 50.00 48.21 S/2,410.50 48.21 S/0.00 50.00 S/48.21 S/2,410.50 P S/2,410.50 S/2,410.50
0.00 E S/2,410.50 S/2,410.50
01.02.04.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA pto 12.00 65.19 S/782.28 65.19 S/0.00 12.00 S/65.19 S/782.28 P S/782.28 S/782.28
PARED/TECHO 0.00 E S/782.28 S/782.28
01.02.04.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A pto 37.00 79.09 S/2,926.33 79.09 S/0.00 37.00 S/79.09 S/2,926.33 P S/1,265.44 S/1,660.89 S/2,926.33
TIERRA 0.00 E S/1,265.44 S/1,660.89 S/2,926.33
01.02.04.02.04 SALIDA PARA INTERRUPTOR pto 19.00 44.83 S/851.77 44.83 S/0.00 19.00 S/44.83 S/851.77 P S/179.32 S/672.45 S/851.77
0.00 E S/179.32 S/672.45 S/851.77
01.02.04.02.05 SALIDA PARA BRAQUETTES pto 9.00 58.32 S/524.88 58.32 S/0.00 9.00 S/58.32 S/524.88 P S/524.88 S/524.88
0.00 E S/524.88 S/524.88
01.02.04.02.06 SALIDA PARA REFLECTOR pto 4.00 58.32 S/233.28 58.32 S/0.00 4.00 S/58.32 S/233.28 P S/233.28 S/233.28
0.00 E S/233.28 S/233.28
01.02.04.03 CAJAS S/298.16 0.00 S/0.00 S/298.16 P S/0.00 S/188.31 S/109.85 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/298.16
0.00 E S/0.00 S/188.31 S/109.85 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/298.16
01.02.04.03.01 CAJA DE F°G° 300x300mm C/TAPA_ T.D. und 3.00 62.77 S/188.31 62.77 S/0.00 3.00 S/62.77 S/188.31 P S/188.31 S/188.31
0.00 E S/188.31 S/188.31
01.02.04.03.02 CAJA DE PASO OCTOGONAL und 5.00 21.97 S/109.85 21.97 S/0.00 5.00 S/21.97 S/109.85 P S/109.85 S/109.85
0.00 E S/109.85 S/109.85
01.02.04.04 CABLES DE ENERGIA Y CANALIZACION, S/4,424.71 0.00 S/0.00 S/4,424.71 P S/0.00 S/0.00 S/4,424.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,424.71
CONDUCTOS O TUBERIAS 0.00 E S/0.00 S/0.00 S/4,424.71 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,424.71
01.02.04.04.01 CABLEADO P/SALIDA DE CENTRO DE LUZ P/EQ. m 158.20 7.52 S/1,189.66 7.52 S/0.00 158.20 S/7.52 S/1,189.66 P S/1,189.66 S/1,189.66
ADOSADO LSOH 2x2.5mm2+1x2.5mm2(T)/tub.Ø=20 mm) 0.00 E S/1,189.66 S/1,189.66
01.02.04.04.02 CABLEADO P/SALIDA DE EQ. ILU. DE EMERGENCIA m 22.20 11.63 S/258.19 11.63 S/0.00 22.20 S/11.63 S/258.19 P S/258.19 S/258.19
PARED/TECHO (LSOH 2x2.5mm2+1x2.5mm2(T) Ø=20 mm) 0.00 E S/258.19 S/258.19
01.02.04.04.03 CABLEADO P/SALIDA DE TOMACORRIENTE DOBLE m 141.01 7.39 S/1,042.06 7.39 S/0.00 141.01 S/7.39 S/1,042.06 P S/1,042.06 S/1,042.06
C/TOMA A TIERRA(LSOH 2x4mm2+1x4mm2(T)tub.Ø=25 mm) 0.00 E S/1,042.06 S/1,042.06
01.02.04.04.04 CABLEADO P/SALIDA DE INTERRUPTOR m 36.59 9.51 S/347.97 9.51 S/0.00 36.59 S/9.51 S/347.97 P S/347.97 S/347.97
SIMPLE(LSOH 2x2.5mm2 /tub.Ø=20mm) 0.00 E S/347.97 S/347.97
01.02.04.04.05 CABLEADO P/SALIDA DE INTERRUPTOR m 28.50 9.51 S/271.04 9.51 S/0.00 28.50 S/9.51 S/271.04 P S/271.04 S/271.04
DOBLE(LSOH 2x2.5mm2/ tub.Ø=20 mm) 0.00 E S/271.04 S/271.04
01.02.04.04.06 CABLEADO LSOH 2.5mm2 EN TUBERIA PVC-P 20mm m 26.27 9.51 S/249.83 9.51 S/0.00 26.27 S/9.51 S/249.83 P S/249.83 S/249.83
P/SALIDA DE INTERRUPTOR CONMUTACION SIMPLE 0.00 E S/249.83 S/249.83
01.02.04.04.07 CABLEADO P/SALIDA DE BRAQUETTE(LSOH m 24.24 9.51 S/230.52 9.51 S/0.00 24.24 S/9.51 S/230.52 P S/230.52 S/230.52
2x2.5mm2/(T)tub.Ø=20 mm) 0.00 E S/230.52 S/230.52
01.02.04.04.08 CABLEADO PARA SALIDA REFLECTOR(LSOH m 47.20 17.70 S/835.44 17.70 S/0.00 47.20 S/17.70 S/835.44 P S/835.44 S/835.44
2x4+1x4mm2+1X4mm2(T)/ tub.Ø=25mm) 0.00 E S/835.44 S/835.44
01.02.04.05 ALIMENTADORES SECUNDARIOS CANALIZACION, S/3,230.08 0.00 S/0.00 S/3,230.08 P S/0.00 S/0.00 S/3,230.08 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,230.08
CONDUCTOS O TUBERIAS 0.00 E S/0.00 S/0.00 S/3,230.08 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,230.08
01.02.04.05.01 SUM. E INSTAL. CABLE N2XOH 2 x 16mm2 + 1 x m 60.42 34.99 S/2,114.10 34.99 S/0.00 60.42 S/34.99 S/2,114.10 P S/2,114.10 S/2,114.10
16mm2 (T) 0.00 E S/2,114.10 S/2,114.10
01.02.04.05.02 SUM. E INSTAL. CABLE N2XOH 2 x 10mm2 + 1 x m 8.80 32.01 S/281.69 32.01 S/0.00 8.80 S/32.01 S/281.69 P S/281.69 S/281.69
10mm2 (T) 0.00 E S/281.69 S/281.69
01.02.04.05.03 SUM. E INSTAL. CABLE N2XOH 2 x 6mm2 + 1 x m 27.66 20.59 S/569.52 20.59 S/0.00 27.66 S/20.59 S/569.52 P S/569.52 S/569.52
6mm2 (T) 0.00 E S/569.52 S/569.52
01.02.04.05.04 PROTECCION Y SEÑALIZACION DE CABLE m 64.42 4.11 S/264.77 4.11 S/0.00 64.42 S/4.11 S/264.77 P S/264.77 S/264.77
SUBTERRANEO 0.00 E S/264.77 S/264.77
01.02.04.06 BUZONES S/1,747.80 0.00 S/0.00 S/1,747.80 P S/0.00 S/0.00 S/1,747.80 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,747.80
0.00 E S/0.00 S/0.00 S/1,747.80 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,747.80
01.02.04.06.01 SUMINISTRO E INSTALACION DE BUZON und 4.00 436.95 S/1,747.80 436.95 S/0.00 4.00 S/436.95 S/1,747.80 P S/1,747.80 S/1,747.80
ELECTRICO DE CONCRETO 0.00 E S/1,747.80 S/1,747.80
01.02.04.07 CONDUCTOS S/3,871.88 0.00 S/0.00 S/3,871.88 P S/0.00 S/0.00 S/3,871.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,871.88
0.00 E S/0.00 S/0.00 S/3,871.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,871.88
01.02.04.07.01 EXCAVACION PARA CABLE SUBTERRANEO m3 26.25 74.88 S/1,965.60 74.88 S/0.00 26.25 S/74.88 S/1,965.60 P S/1,965.60 S/1,965.60
0.00 E S/1,965.60 S/1,965.60
01.02.04.07.02 RELLENO CON MATERIAL PROPIO m3 21.00 62.80 S/1,318.80 62.80 S/0.00 21.00 S/62.80 S/1,318.80 P S/1,318.80 S/1,318.80
0.00 E S/1,318.80 S/1,318.80
01.02.04.07.03 RELLENO COMPACTADO CON MATERIAL DE m3 5.25 91.19 S/478.75 91.19 S/0.00 5.25 S/91.19 S/478.75 P S/478.75 S/478.75
PRESTAMO 0.00 E S/478.75 S/478.75
01.02.04.07.04 ELIMINACION DE MATERIAL EXCEDENTE (10 Km) m3 5.25 20.71 S/108.73 20.71 S/0.00 5.25 S/20.71 S/108.73 P S/108.73 S/108.73
0.00 E S/108.73 S/108.73
01.02.04.08 TABLEROS GENERAL Y DE DISTRIBUCION S/1,846.88 0.00 S/0.00 S/1,846.88 P S/0.00 S/0.00 S/1,846.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,846.88
0.00 E S/0.00 S/0.00 S/1,846.88 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,846.88
01.02.04.08.01 TABLERO GENERAL 10 POLOS ( 01 INT. und 1.00 435.56 S/435.56 435.56 S/0.00 1.00 S/435.56 S/435.56 P S/435.56 S/435.56
TERMOMAGNETICO2X50A, 04 INT TM. 2x32 A.,incluye 0.00 E S/435.56 S/435.56
01.02.04.08.02 accesorios)
TABLERO DE DISTRIBUCION TD-1.1,TD-2.1, 16 und 1.00 482.64 S/482.64 482.64 S/0.00 1.00 S/482.64 S/482.64 P S/482.64 S/482.64
POLOS (01 INT. TERMOMAGNETICO DE 2x32 A., 02 INT. 0.00 E S/482.64 S/482.64
01.02.04.08.03 TERMOMAGNETICO DE 2x20 A. 2 INT.
TABLERO DE DISTRIBUCION TERMOMAGNETICO
TD-1.1,TD-2.1, 24 und 1.00 513.14 S/513.14 513.14 S/0.00 1.00 S/513.14 S/513.14 P S/513.14 S/513.14
DE 2x16(01
POLOS A, 03 INT
INT. DIF 2X25A 30 mmA)DE 2x32 A., 01 INT.
TERMOMAGNETICO 0.00 E S/513.14 S/513.14
01.02.04.08.04 TERMOMAGNETICO DE 2x20 A. 2 INT.
TD-1.2, 20 POLOS (01 und 1.00 415.54 S/415.54 415.54 S/0.00 1.00 S/415.54 S/415.54 P S/415.54 S/415.54
DE 2x16A,
INT. 01 INT DIF 2X25A
TERMOMAGNETICO DE30 mmA)
2x32 A., 03 INT. 0.00 E S/415.54 S/415.54
01.02.04.09 TERMOMAGNETICO
INSTALACION DELDE 2x20 A. 2 INT.
SISTEMA TERMOMAGNETICO
PUESTA A TIERRA S/5,541.26 0.00 S/0.00 S/5,541.26 P S/0.00 S/0.00 S/5,541.26 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,541.26
DE 2x16A, 04 INT DIF 2X25A 30 mmA)
0.00 E S/0.00 S/0.00 S/5,541.26 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,541.26
01.02.04.09.01 PRUEBAS ELECTRICAS PUESTA A TIERRA und 3.00 199.45 S/598.35 199.45 S/0.00 3.00 S/199.45 S/598.35 P S/598.35 S/598.35
0.00 E S/598.35 S/598.35
01.02.04.09.02 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 3.00 1,449.47 S/4,348.41 1,449.47 S/0.00 3.00 S/1,449.47 S/4,348.41 P S/4,348.41 S/4,348.41
0.00 E S/4,348.41 S/4,348.41
01.02.04.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 594.50 S/594.50 594.50 S/0.00 1.00 S/594.50 S/594.50 P S/594.50 S/594.50
0.00 E S/594.50 S/594.50
01.02.04.10 ARTEFACTOS S/14,662.58 0.00 S/0.00 S/14,662.58 P S/0.00 S/0.00 S/14,662.58 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,662.58
0.00 E S/0.00 S/0.00 S/14,662.58 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,662.58
01.02.04.10.01 SUM. E INSTAL. EQUIPO LED 120x30cms 47 W und 34.00 243.69 S/8,285.46 243.69 S/0.00 34.00 S/243.69 S/8,285.46 P S/8,285.46 S/8,285.46
0.00 E S/8,285.46 S/8,285.46
01.02.04.10.02 SUM. E INSTAL. EQUIPO LED CUADRADA LED und 11.00 254.22 S/2,796.42 254.22 S/0.00 11.00 S/254.22 S/2,796.42 P S/2,796.42 S/2,796.42
60X60cm. 48W. 0.00 E S/2,796.42 S/2,796.42
01.02.04.10.03 SUM. E INSTAL. EQUIPO RONDEL LED CIRCULAR und 5.00 108.69 S/543.45 108.69 S/0.00 5.00 S/108.69 S/543.45 P S/543.45 S/543.45
21W 0.00 E S/543.45 S/543.45
01.02.04.10.04 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 9.00 148.69 S/1,338.21 148.69 S/0.00 9.00 S/148.69 S/1,338.21 P S/1,338.21 S/1,338.21
0.00 E S/1,338.21 S/1,338.21
01.02.04.10.05 SUM. E INSTAL. LUMINARIA DE EMERGENCIA und 6.00 108.69 S/652.14 108.69 S/0.00 6.00 S/108.69 S/652.14 P S/652.14 S/652.14
ADOSADA A LA PARED 6W 0.00 E S/652.14 S/652.14
ADOSADA EN TECHO 6W 0.00 E S/652.14 S/652.14
01.02.04.10.07 SUM. E INSTAL. REFLECTORES LED 200W und 4.00 98.69 S/394.76 98.69 S/0.00 4.00 S/98.69 S/394.76 P S/394.76 S/394.76
0.00 E S/394.76 S/394.76
01.02.04.11 ACCESORIOS S/1,731.64 0.00 S/0.00 S/1,731.64 P S/0.00 S/0.00 S/1,731.64 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,731.64
0.00 E S/0.00 S/0.00 S/1,731.64 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,731.64
01.02.04.11.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA - TIPO und 37.00 26.69 S/987.53 26.69 S/0.00 37.00 S/26.69 S/987.53 P S/987.53 S/987.53
SCHUKO 0.00 E S/987.53 S/987.53
01.02.04.11.02 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 8.00 36.19 S/289.52 36.19 S/0.00 8.00 S/36.19 S/289.52 P S/289.52 S/289.52
0.00 E S/289.52 S/289.52
01.02.04.11.03 INTERRUPTOR DOBLE 10 A und 5.00 41.49 S/207.45 41.49 S/0.00 5.00 S/41.49 S/207.45 P S/207.45 S/207.45
0.00 E S/207.45 S/207.45
01.02.04.11.04 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 6.00 41.19 S/247.14 41.19 S/0.00 6.00 S/41.19 S/247.14 P S/247.14 S/247.14
0.00 E S/247.14 S/247.14
01.02.04.12 PRUEBAS ELECTRICAS S/3,501.64 0.00 S/0.00 S/3,501.64 P S/0.00 S/0.00 S/3,501.64 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,501.64
0.00 E S/0.00 S/0.00 S/3,501.64 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,501.64
01.02.04.12.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y und 4.00 875.41 S/3,501.64 875.41 S/0.00 4.00 S/875.41 S/3,501.64 P S/3,501.64 S/3,501.64
AISLAMIENTO, PUESTA TIERRA 0.00 E S/3,501.64 S/3,501.64
01.02.05 DESINSTALACION DE OBRAS PARA PLAN DE S/8,707.02 0.00 S/0.00 S/8,707.02 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,707.02 S/0.00 S/8,707.02
CONTINGENCIA 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
01.02.05.01 DESINSTALACION DE MODULOS PREFABRICADOS und 5.00 286.59 S/1,432.95 286.59 S/0.00 5.00 S/286.59 S/1,432.95 P S/1,432.95 S/1,432.95
1,2,3,4,6 (AULAS) 0.00 E S/0.00
01.02.05.02 DESINSTALACION DE MODULO 5 (SUM,COCINA, und 1.00 286.59 S/286.59 286.59 S/0.00 1.00 S/286.59 S/286.59 P S/286.59 S/286.59
DESPENSA,COMBUSTIBLE) 0.00 E S/0.00
01.02.05.03 DESINSTALACION DE MODULO 7 (ALMACEN und 1.00 286.59 S/286.59 286.59 S/0.00 1.00 S/286.59 S/286.59 P S/286.59 S/286.59
GENERAL, DIRECCION) 0.00 E S/0.00
01.02.05.04 DESINSTALACION DE MODULO 8 (SSHH HOMBRES, und 1.00 286.59 S/286.59 286.59 S/0.00 1.00 S/286.59 S/286.59 P S/286.59 S/286.59
SSHH MUJERES) 0.00 E S/0.00
01.02.05.05 DESINSTALACION MODULO 9 (SSHH) und 1.00 286.59 S/286.59 286.59 S/0.00 1.00 S/286.59 S/286.59 P S/286.59 S/286.59
0.00 E S/0.00
01.02.05.06 RETIRO DE PUERTAS Y VENTANAS und 52.00 30.28 S/1,574.56 30.28 S/0.00 52.00 S/30.28 S/1,574.56 P S/1,574.56 S/1,574.56
0.00 E S/0.00
01.02.05.07 DESMONTAJE DE CERCO PERIMETRAL und 139.87 21.00 S/2,937.27 21.00 S/0.00 139.87 S/21.00 S/2,937.27 P S/2,937.27 S/2,937.27
0.00 E S/0.00
01.02.05.08 DESMONTAJE DE INSTALACIONES SANITARIAS GLB 1.00 21.00 S/21.00 21.00 S/0.00 1.00 S/21.00 S/21.00 P S/21.00 S/21.00
0.00 E S/0.00
01.02.05.09 DESMONTAJE DE INSTALACIONES ELECTRICAS GLB 1.00 504.11 S/504.11 504.11 S/0.00 1.00 S/504.11 S/504.11 P S/504.11 S/504.11
0.00 E S/0.00
01.02.05.10 RESANE DE LOSA DE CONCRETO m2 34.14 31.95 S/1,090.77 31.95 S/0.00 34.14 S/31.95 S/1,090.77 P S/1,090.77 S/1,090.77
0.00 E S/0.00
01.03 SEGURIDAD Y SALUD S/44,815.76 0.00 S/0.00 S/44,815.76 P S/5,377.97 S/6,672.15 S/2,174.72 S/1,464.10 S/3,602.36 S/5,911.90 S/3,654.50 S/2,265.55 S/10,920.00 S/2,772.51 S/44,815.76
0.00 E S/5,377.97 S/6,672.15 S/2,174.72 S/1,464.10 S/3,602.36 S/5,911.90 S/3,654.50 S/1,171.28 S/0.00 S/0.00 S/30,028.98
01.03.01 ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN GLB 1.00 5,020.74 S/5,020.74 5,020.74 S/0.00 1.00 S/5,020.74 S/5,020.74 P S/1,004.15 S/702.90 S/702.90 S/702.90 S/502.07 S/450.00 S/700.00 S/255.82 S/5,020.74
DEL PLAN DE SEGURIDAD Y SALUD EN EL TRABAJO 0.00 E S/1,004.15 S/702.90 S/702.90 S/702.90 S/502.07 S/3,614.92
01.03.02 EQUIPOS DE PROTECCIÓN INDIVIDUAL und 100.00 292.82 S/29,282.00 292.82 S/0.00 100.00 S/292.82 S/29,282.00 P S/3,513.84 S/4,392.30 S/1,464.10 S/2,928.20 S/3,513.84 S/2,049.74 S/1,175.86 S/8,000.00 S/2,244.12 S/29,282.00
0.00 E S/3,513.84 S/4,392.30 S/1,464.10 S/2,928.20 S/3,513.84 S/2,049.74 S/1,171.28 S/19,033.30
01.03.03 EQUIPOS DE PROTECCIÓN COLECTIVA GLB 1.00 8,426.94 S/8,426.94 8,426.94 S/0.00 1.00 S/8,426.94 S/8,426.94 P S/674.16 S/1,264.04 S/1,179.77 S/674.16 S/1,432.58 S/842.69 S/348.97 S/1,800.00 S/210.57 S/8,426.94
0.00 0.00 E S/674.16 S/1,264.04 S/1,179.77 S/674.16 S/1,432.58 S/842.69 S/6,067.40
01.03.04 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD GLB 1.00 86.08 S/86.08 86.08 S/0.00 1.00 S/86.08 S/86.08 P S/25.82 S/12.91 S/12.05 S/2.58 S/5.00 S/20.00 S/7.72 S/86.08
0.00 E S/25.82 S/12.91 S/12.05 S/2.58 S/53.36
01.03.05 CAPACITACIÓN EN SEGURIDAD Y SALUD GLB 1.00 2,000.00 S/2,000.00 2,000.00 S/0.00 1.00 S/2,000.00 S/2,000.00 P S/160.00 S/300.00 S/280.00 S/260.00 S/260.00 S/285.72 S/400.00 S/54.28 S/2,000.00
0.00 E S/160.00 S/300.00 S/280.00 S/260.00 S/260.00 S/1,260.00
01.04 MITIGACIÓN DE IMPACTO AMBIENTAL S/23,564.44 0.00 S/0.00 S/23,564.44 P S/2,588.41 S/5,676.34 S/817.91 S/360.00 S/4,500.00 S/1,674.46 S/469.80 S/1,744.68 S/1,010.70 S/4,722.14 S/23,564.44
0.00 E S/2,588.41 S/5,676.34 S/817.91 S/360.00 S/4,500.00 S/1,674.46 S/469.80 S/0.00 S/0.00 S/0.00 S/16,086.92
01.04.01 PLAN DE MANEJO DE RESIDUOS SÓLIDOS S/1,794.82 0.00 S/0.00 S/1,794.82 P S/538.45 S/269.22 S/251.27 S/0.00 S/0.00 S/53.84 S/143.59 S/538.45 S/0.00 S/0.00 S/1,794.82
0.00 E S/538.45 S/269.22 S/251.27 S/0.00 S/0.00 S/53.84 S/143.59 S/0.00 S/0.00 S/0.00 S/1,256.37
01.04.01.01 IMPLEMENTACIÓN DE PLAN DE MANEJO DE und 1.00 1,794.82 S/1,794.82 1,794.82 S/0.00 1.00 S/1,794.82 S/1,794.82 P S/538.45 S/269.22 S/251.27 S/53.84 S/143.59 S/538.45 S/0.00 S/0.00 S/1,794.82
RESIDUOS SÓLIDOS 0.00 E S/538.45 S/269.22 S/251.27 S/53.84 S/143.59 S/1,256.37
01.04.02 PROGRAMA DE MONITOREO AMBIENTAL S/4,020.74 0.00 S/0.00 S/4,020.74 P S/1,206.22 S/603.11 S/562.90 S/0.00 S/0.00 S/120.62 S/321.66 S/1,206.23 S/0.00 S/0.00 S/4,020.74
0.00 E S/1,206.22 S/603.11 S/562.90 S/0.00 S/0.00 S/120.62 S/321.66 S/0.00 S/0.00 S/0.00 S/2,814.51
01.04.02.01 IMPLEMENTACIÓN DE PROGRAMA DE MONITOREO und 1.00 4,020.74 S/4,020.74 4,020.74 S/0.00 1.00 S/4,020.74 S/4,020.74 P S/1,206.22 S/603.11 S/562.90 S/120.62 S/321.66 S/1,206.23 S/0.00 S/0.00 S/4,020.74
0.00 E S/1,206.22 S/603.11 S/562.90 S/120.62 S/321.66 S/2,814.51
01.04.03 PLAN DE VEGETACIÓN Y REVEGETACIÓN S/1,601.14 0.00 S/0.00 S/1,601.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,000.00 S/601.14 S/1,601.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
01.04.03.01 MANEJO DE COBERTURA Y REVEGETACIÓN und 1.00 1,601.14 S/1,601.14 1,601.14 S/0.00 1.00 S/1,601.14 S/1,601.14 P S/1,000.00 S/601.14 S/1,601.14
0.00 E S/0.00
01.04.04 PROGRAMA DE SEÑALIZACION AMBIENTAL S/26.74 0.00 S/0.00 S/26.74 P S/3.74 S/4.01 S/3.74 S/0.00 S/0.00 S/0.00 S/4.55 S/0.00 S/10.70 S/0.00 S/26.74
0.00 E S/3.74 S/4.01 S/3.74 S/0.00 S/0.00 S/0.00 S/4.55 S/0.00 S/0.00 S/0.00 S/16.04
01.04.04.01 IMPLEMENTACIÓN DEL PROGRAMA DE und 1.00 26.74 S/26.74 26.74 S/0.00 1.00 S/26.74 S/26.74 P S/3.74 S/4.01 S/3.74 S/4.55 S/10.70 S/26.74
SEÑALIZACIÓN AMBIENTAL 0.00 E S/3.74 S/4.01 S/3.74 S/4.55 S/16.04
01.04.05 PLAN DE ABANDONO Y CIERRE DEL PROYECTO S/4,121.00 0.00 S/0.00 S/4,121.00 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,121.00 S/4,121.00
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
01.04.05.01 IMPLEMENTACIÓN DEL PLAN DE CIERRE DE OBRA Y und 1.00 4,121.00 S/4,121.00 4,121.00 S/0.00 1.00 S/4,121.00 S/4,121.00 P S/4,121.00 S/4,121.00
ABANDONO DEL PROYECTO 0.00 E S/0.00
01.04.06 PLAN DE MONITOREO ARQUEOLÓGICO S/12,000.00 0.00 S/0.00 S/12,000.00 P S/840.00 S/4,800.00 S/0.00 S/360.00 S/4,500.00 S/1,500.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,000.00
0.00 E S/840.00 S/4,800.00 S/0.00 S/360.00 S/4,500.00 S/1,500.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,000.00
01.04.06.01 PLAN DE MONITOREO ARQUEOLÓGICO mes 2.00 6,000.00 S/12,000.00 6,000.00 S/0.00 2.00 S/6,000.00 S/12,000.00 P S/840.00 S/4,800.00 S/360.00 S/4,500.00 S/1,500.00 S/0.00 S/12,000.00
0.00 E S/840.00 S/4,800.00 S/360.00 S/4,500.00 S/1,500.00 S/0.00 S/12,000.00
02 ESTRUCTURAS S/1,312,804.31 0.00 S/210,289.42 S/1,102,514.89 P S/0.00 S/2,072.00 S/0.00 S/5,418.17 S/26,778.41 S/99,006.51 S/148,054.05 S/397,579.24 S/360,520.84 S/63,085.68 S/1,102,514.90
0.00 E S/0.00 S/2,072.00 S/0.00 S/5,418.17 S/26,778.41 S/99,006.51 S/148,054.05 S/345,009.54 S/0.00 S/0.00 S/626,338.68
02.01 MOVIMIENTO DE TIERRAS S/120,149.67 0.00 S/50,079.06 S/70,070.61 P S/0.00 S/2,072.00 S/0.00 S/5,418.17 S/0.00 S/14,621.38 S/5,551.09 S/22,828.55 S/19,579.42 S/0.00 S/70,070.61
0.00 E S/0.00 S/2,072.00 S/0.00 S/5,418.17 S/0.00 S/14,621.38 S/5,551.09 S/18,767.77 S/0.00 S/0.00 S/46,430.41
02.01.01 EXCAVACIONES SIMPLES S/59,034.45 0.00 S/14,871.91 S/44,162.54 P S/0.00 S/0.00 S/0.00 S/2,517.30 S/0.00 S/13,954.74 S/4,221.48 S/19,493.92 S/3,975.10 S/0.00 S/44,162.54
0.00 E S/0.00 S/0.00 S/0.00 S/2,517.30 S/0.00 S/13,954.74 S/4,221.48 S/15,968.85 S/0.00 S/0.00 S/36,662.37
02.01.01.01 EXCAVACION DE ZANJAS PARA ZAPATAS m3 414.12 45.85 S/18,987.40 45.85 S/0.00 414.12 S/45.85 S/18,987.40 P S/11,032.89 S/1,345.70 S/6,608.81 S/18,987.40
0.00 E S/11,032.89 S/1,345.70 S/5,200.77 S/17,579.36
02.01.01.02 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS m3 284.72 45.85 S/13,054.41 45.85 S/0.00 284.72 S/45.85 S/13,054.41 P S/224.67 S/854.64 S/8,000.00 S/3,975.10 S/13,054.41
CORRIDOS 0.00 E S/224.67 S/854.64 S/8,659.69 S/9,739.00
02.01.01.03 EXCAVACION DE ZANJAS PARA VIGAS DE m3 116.53 50.14 S/5,842.81 50.14 S/0.00 116.53 S/50.14 S/5,842.81 P S/1,712.78 S/2,021.14 S/2,108.89 S/5,842.81
CIMENTACION 0.00 E S/1,712.78 S/2,021.14 S/2,108.39 S/5,842.31
02.01.01.04 EXCAVACION DE ZANJAS PARA MUROS DE m3 60.02 45.85 S/2,751.92 20.96 45.85 S/961.02 39.06 S/45.85 S/1,790.90 P S/1,790.90 S/1,790.90
CONTENCION 0.00 E S/0.00
02.01.01.05 EXCAVACION PARA CISTERNA m3 47.07 53.48 S/2,517.30 53.48 S/0.00 47.07 S/53.48 S/2,517.30 P S/2,517.30 S/2,517.30
0.00 E S/2,517.30 S/2,517.30
02.01.01.06 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS m3 346.36 45.85 S/15,880.61 303.40 45.85 S/13,910.89 42.96 S/45.85 S/1,969.72 P S/984.40 S/985.32 S/1,969.72
CORRIDOS - CERCO PERIMETRICO 0.00 E S/984.40 S/984.40
02.01.02 CORTES DE TERRENO S/3,271.89 0.00 S/2,900.06 S/371.83 P S/0.00 S/752.21 S/0.00 -S/380.38 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/371.83
0.00 E S/0.00 S/752.21 S/0.00 -S/380.38 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/371.83
02.01.02.01 CORTE DE TERRENO C/EQUIPO h=30 cm EN m3 313.70 10.43 S/3,271.89 278.05 10.43 S/2,900.06 35.65 S/10.43 S/371.83 P S/752.21 -S/380.38 S/371.83
RAMPAS, GRADAS Y VEREDAS 0.00 E S/752.21 -S/380.38 S/371.83
02.01.03 RELLENO CON MATERIAL PROPIO Y DE PRESTAMO S/57,843.33 0.00 S/32,307.09 S/25,536.24 P S/0.00 S/1,319.79 S/0.00 S/3,281.25 S/0.00 S/666.64 S/1,329.61 S/3,334.63 S/15,604.32 S/0.00 S/25,536.24
Pág. 59 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00 S/1,319.79 S/0.00 S/3,281.25 S/0.00 S/666.64 S/1,329.61 S/2,798.92 S/0.00 S/0.00 S/9,396.21
02.01.03.01 RELLENO COMPACTADO CON EQUIPO MATERIAL DE m3 445.00 52.20 S/23,229.00 445.00 52.20 S/23,229.00 0.00 S/52.20 S/0.00 P S/0.00 S/0.00
PRESTAMO AFIRMADO 0.00 E S/0.00
02.01.03.02 RELLENO COMPACTADO CON EQUIPO MATERIAL DE m3 107.41 52.20 S/5,606.80 107.41 52.20 S/5,606.80 0.00 S/52.20 S/0.00 P S/0.00 S/0.00
PRESTAMO AFIRMADO - CERCO PERIMETRICO 0.00 E S/0.00
02.01.03.03 RELLENO COMPACTADO CON MATERIAL DE m3 156.85 52.20 S/8,187.57 52.20 S/0.00 156.85 S/52.20 S/8,187.57 P S/2,000.00 S/6,187.57 S/8,187.57
PRESTAMO PARA RAMPAS GRADAS Y VEREDAS 0.00 E S/0.00
02.01.03.04 NIVELACION INT. Y APISONADO FINAL P/RECIBIR AL m2 882.13 3.43 S/3,025.71 3.43 S/0.00 882.13 S/3.43 S/3,025.71 P S/3,025.71 S/3,025.71
FALSO PISO C/EQUIPO LIVIANO 0.00 E S/0.00
02.01.03.05 PREPARACION DE TERRENO PARA ADOQUINADO Y m2 96.55 44.01 S/4,249.17 44.01 S/0.00 96.55 S/44.01 S/4,249.17 P S/4,249.17 S/4,249.17
GRASS SINTETICO 0.00 E S/0.00
02.01.03.06 ACARREO DE MATERIAL EXCAVADO D=50 m m3 728.10 4.35 S/3,167.24 40.00 4.35 S/174.00 688.10 S/4.35 S/2,993.24 P S/392.15 S/204.75 S/666.64 S/395.07 S/1,334.63 S/2,993.24
0.00 E S/392.15 S/204.75 S/666.64 S/395.07 S/1,093.46 S/2,752.07
02.01.03.07 ACARREO DE MATERIAL EXCAVADO D=50 m - m3 197.11 4.35 S/857.43 197.11 4.35 S/857.43 0.00 S/4.35 S/0.00 P S/0.00 S/0.00
CERCO PERIMETRICO 0.00 E S/0.00
02.01.03.08 ELIMINACION DE MATERIAL EXCEDENTE CON m3 728.10 10.29 S/7,492.15 40.00 10.29 S/411.60 688.10 S/10.29 S/7,080.55 P S/927.64 S/3,076.50 S/934.54 S/2,141.87 S/7,080.55
MAQUINARIA D= 10km 0.00 E S/927.64 S/3,076.50 S/934.54 S/1,705.46 S/6,644.14
02.01.03.09 ELIMINACION DE MATERIAL EXCEDENTE CON m3 197.11 10.29 S/2,028.26 197.11 10.29 S/2,028.26 0.00 S/10.29 S/0.00 P S/0.00
MAQUINARIA D= 10km - CERCO PERIMETRICO 0.00 E S/0.00
02.02 OBRAS DE CONCRETO SIMPLE S/185,544.25 0.00 S/43,629.55 S/141,914.69 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,749.46 S/3,879.94 S/32,595.05 S/49,931.70 S/53,758.54 S/141,914.69
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,749.46 S/3,879.94 S/33,676.28 S/0.00 S/0.00 S/39,305.68
02.02.01 CIMIENTOS S/91,366.00 0.00 S/40,437.35 S/50,928.65 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,463.85 S/22,000.00 S/26,464.80 S/0.00 S/50,928.65
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,463.85 S/30,543.43 S/0.00 S/0.00 S/33,007.28
02.02.01.01 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 m3 211.82 275.29 S/58,311.93 26.82 275.29 S/7,383.28 185.00 S/275.29 S/50,928.65 P S/2,463.85 S/22,000.00 S/26,464.80 S/50,928.65
CEMENTO T-1. 0.00 E S/2,463.85 S/30,543.43 S/33,007.28
02.02.01.02 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 m3 120.07 275.29 S/33,054.07 120.07 275.29 S/33,054.07 0.00 S/275.29 S/0.00 P S/0.00 S/0.00
CEMENTO T-1 - CERCO PERIMETRICO 0.00 E S/0.00
02.02.02 SOLADOS S/11,152.81 0.00 S/3,192.20 S/7,960.60 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,749.46 S/1,416.09 S/4,795.05 S/0.00 S/0.00 S/7,960.60
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,749.46 S/1,416.09 S/3,132.85 S/0.00 S/0.00 S/6,298.40
02.02.02.01 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 m2 495.27 17.77 S/8,800.95 47.29 17.77 S/840.34 447.98 S/17.77 S/7,960.60 P S/1,749.46 S/1,416.09 S/4,795.05 S/7,960.60
0.00 S/7,960.61 E S/1,749.46 S/1,416.09 S/3,132.85 S/6,298.40
02.02.02.02 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 - m2 132.35 17.77 S/2,351.86 132.35 17.77 S/2,351.86 0.00 S/17.77 S/0.00 P S/0.00 S/0.00
CERCO PERIMETRICO 0.00 E S/0.00
02.02.03 FALSO PISO S/25,375.87 0.00 S/0.00 S/25,375.87 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,800.00 S/19,575.87 S/0.00 S/25,375.87
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.02.03.01 FALSO PISO DE 4" DE CONCRETO 1:8 CEMENTO T-1 m2 885.72 24.95 S/22,098.71 24.95 S/0.00 885.72 S/24.95 S/22,098.71 P S/5,000.00 S/17,098.71 S/22,098.71
0.00 E S/0.00
02.02.03.02 CURADO DE FALSO PISO m2 885.72 3.70 S/3,277.16 3.70 S/0.00 885.72 S/3.70 S/3,277.16 P S/800.00 S/2,477.16 S/3,277.16
0.00 E S/0.00
02.02.04 VEREDAS S/50,525.47 0.00 S/0.00 S/50,525.47 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,891.03 S/46,634.44 S/50,525.47
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.02.04.01 CONCRETO f'c=175 kg/cm2 EN VEREDAS E=0.15m m2 742.69 56.96 S/42,303.62 56.96 S/0.00 742.69 S/56.96 S/42,303.62 P S/2,303.62 S/40,000.00 S/42,303.62
0.00 E S/0.00
02.02.04.02 ENCOFRADO EN VEREDA m2 95.07 58.01 S/5,515.01 58.01 S/0.00 95.07 S/58.01 S/5,515.01 P S/1,515.01 S/4,000.00 S/5,515.01
0.00 E S/0.00
02.02.04.03 JUNTAS DE DILATACION E= 1" m 120.00 7.27 S/872.40 7.27 S/0.00 120.00 S/7.27 S/872.40 P S/72.40 S/800.00 S/872.40
0.00 E S/0.00
02.02.04.04 CURADO DE VEREDAS m2 742.69 2.47 S/1,834.44 2.47 S/0.00 742.69 S/2.47 S/1,834.44 P S/1,834.44 S/1,834.44
0.00 E S/0.00
02.02.05 GRADAS S/7,124.10 0.00 S/0.00 S/7,124.10 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,124.10 S/7,124.10
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.02.05.01 CONCRETO f'c=140 kg/cm2 PARA GRADAS m3 11.03 328.87 S/3,627.44 328.87 S/0.00 11.03 S/328.87 S/3,627.44 P S/3,627.44 S/3,627.44
0.00 E S/0.00
02.02.05.02 ENCOFRADO Y DESENCOFRADO EN GRADAS m2 75.10 46.56 S/3,496.66 46.56 S/0.00 75.10 S/46.56 S/3,496.66 P S/3,496.66 S/3,496.66
0.00 E S/0.00
02.03 OBRAS DE CONCRETO ARMADO S/885,788.52 0.00 S/116,580.81 S/769,207.72 P S/0.00 S/0.00 S/0.00 S/0.00 S/26,778.41 S/82,635.67 S/138,623.02 S/337,595.64 S/183,574.99 S/0.00 S/769,207.73
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/26,778.41 S/82,635.67 S/138,623.02 S/285,810.07 S/0.00 S/0.00 S/533,847.17
02.03.01 ZAPATAS S/67,951.74 0.00 S/2,225.36 S/65,726.39 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/20,188.65 S/24,725.36 S/20,812.38 S/0.00 S/0.00 S/65,726.39
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/20,188.65 S/24,725.36 S/18,653.30 S/0.00 S/0.00 S/63,567.31
02.03.01.01 CONCRETO F'c= 210 KG/CM2 EN ZAPATAS m3 130.91 299.62 S/39,223.25 4.91 299.62 S/1,471.13 126.00 S/299.62 S/37,752.12 P S/8,880.74 S/16,664.86 S/12,206.52 S/37,752.12
0.00 E S/8,880.74 S/16,664.86 S/10,732.39 S/36,277.99
02.03.01.02 ACERO Fy=4200 kg/cm2, PARA ZAPATAS kg 6,138.10 4.53 S/27,805.59 151.20 4.53 S/684.94 5,986.90 S/4.53 S/27,120.66 P S/11,098.95 S/7,668.38 S/8,353.33 S/27,120.66
0.00 E S/11,098.95 S/7,668.38 S/7,668.38 S/26,435.71
02.03.01.03 CURADO DE CONCRETO PARA ZAPATAS m2 218.18 4.23 S/922.90 16.38 4.23 S/69.29 201.80 S/4.23 S/853.61 P S/208.96 S/392.12 S/252.53 S/853.61
0.00 E S/208.96 S/392.12 S/252.53 S/853.61
02.03.02 VIGAS DE CIMENTACIÓN S/16,168.40 0.00 S/0.00 S/16,168.40 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,440.54 S/7,213.72 S/5,514.14 S/0.00 S/0.00 S/16,168.40
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,440.54 S/7,213.72 S/5,514.14 S/0.00 S/0.00 S/16,168.40
02.03.02.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS DE m3 11.73 311.63 S/3,655.42 311.63 S/0.00 11.73 S/311.63 S/3,655.42 P S/439.40 S/1,894.71 S/1,321.31 S/3,655.42
CIMENTACIÓN 0.00 E S/439.40 S/1,894.71 S/1,321.31 S/3,655.42
02.03.02.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS m2 93.80 43.05 S/4,038.09 43.05 S/0.00 93.80 S/43.05 S/4,038.09 P S/485.60 S/2,095.24 S/1,457.25 S/4,038.09
DE CIMENTACIÓN 0.00 E S/485.60 S/2,095.24 S/1,457.25 S/4,038.09
02.03.02.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE kg 1,706.10 4.72 S/8,052.79 4.72 S/0.00 1,706.10 S/4.72 S/8,052.79 P S/2,464.78 S/3,004.75 S/2,583.26 S/8,052.79
CIMENTACION 0.00 E S/2,464.78 S/3,004.75 S/2,583.26 S/8,052.79
02.03.02.04 CURADO DE CONCRETO PARA VIGAS DE m2 93.80 4.50 S/422.10 4.50 S/0.00 93.80 S/4.50 S/422.10 P S/50.76 S/219.02 S/152.32 S/422.10
CIMENTACION 0.00 E S/50.76 S/219.02 S/152.32 S/422.10
02.03.03 SOBRECIMIENTO REFORZADO EN MODULOS S/66,172.80 0.00 S/0.00 S/66,172.80 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,869.06 S/63,659.49 S/644.25 S/0.00 S/66,172.80
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,869.06 S/43,401.06 S/0.00 S/0.00 S/45,270.12
02.03.03.01 CONCRETO F'c= 175 KG/CM2 EN SOBRECIMENTO m3 45.48 332.38 S/15,116.64 332.38 S/0.00 45.48 S/332.38 S/15,116.64 P S/658.11 S/14,458.53 S/15,116.64
REFORZADO EN MODULOS 0.00 E S/658.11 S/9,958.10 S/10,616.21
02.03.03.02 ENCOFRADO Y DESENCOFRADO DE m2 591.35 43.69 S/25,836.08 43.69 S/0.00 591.35 S/43.69 S/25,836.08 P S/163.40 S/25,672.68 S/25,836.08
SOBRECIMIENTO REFORZADO EN MODULOS 0.00 E S/163.40 S/16,617.93 S/16,781.33
02.03.03.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO kg 4,882.90 4.62 S/22,559.00 4.62 S/0.00 4,882.90 S/4.62 S/22,559.00 P S/1,030.72 S/21,528.28 S/22,559.00
REFORZADO EN MODULOS 0.00 E S/1,030.72 S/15,113.41 S/16,144.13
02.03.03.04 CURADO DE CONCRETO PARA SOBRECIMIENTO m2 591.35 4.50 S/2,661.08 4.50 S/0.00 591.35 S/4.50 S/2,661.08 P S/16.83 S/2,000.00 S/644.25 S/2,661.08
REFORZADO 0.00 E S/16.83 S/1,711.62 S/1,728.45
02.03.04 SOBRECIMIENTO REFORZADO EN CERCO S/79,565.29 0.00 S/79,565.29 S/0.00 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
PERIMETRICO 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.03.04.01 CONCRETO f'c=175 kg/cm2 - SOBRECIMIENTO m3 67.22 302.51 S/20,334.72 67.22 302.51 S/20,334.72 0.00 S/302.51 S/0.00 P S/0.00 S/0.00
REFORZADO EN CERCO PERIMETRICO 0.00 E S/0.00
02.03.04.02 ENCOFRADO Y DESENCOFRADO DE m2 640.73 51.77 S/33,170.59 640.73 51.77 S/33,170.59 0.00 S/51.77 S/0.00 P S/0.00 S/0.00
SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO 0.00 E S/0.00
02.03.04.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO kg 5,016.60 4.62 S/23,176.69 5,016.60 4.62 S/23,176.69 0.00 S/4.62 S/0.00 P S/0.00 S/0.00
REFORZADO EN CERCO PERIMETRICO 0.00 E S/0.00
02.03.04.04 CURADO DE CONCRETO PARA SOBRECIMIENTO m2 640.73 4.50 S/2,883.29 640.73 4.50 S/2,883.29 0.00 S/4.50 S/0.00 P S/0.00 S/0.00
REFORZADO EN CERCO 0.00 E S/0.00
02.03.05 MURO DE CONTENCION S/35,825.15 0.00 S/34,790.16 S/1,034.99 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,035.00 S/0.00 S/1,035.00
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.03.05.01 CONCRETO F'c= 210 KG/CM2 EN MURO DE m3 57.79 333.54 S/19,275.28 55.40 333.54 S/18,478.12 2.39 S/333.54 S/797.16 P S/797.16 S/797.16
CONTENCIÓN 0.00 E S/0.00
02.03.05.02 ENCOFRADO Y DESENCOFRADO EN MURO DE m2 113.79 45.36 S/5,161.51 109.02 45.36 S/4,945.15 4.77 S/45.36 S/216.36 P S/216.37 S/216.37
02.03.05.03 ACERO Fy=4200 kg/cm2, PARA MURO DE kg 2,304.30 4.72 S/10,876.30 2,304.30 4.72 S/10,876.30 0.00 S/4.72 S/0.00 P S/0.00 S/0.00
02.03.05.04 CURADO DE CONCRETO PARA MURO DE m2 113.79 4.50 S/512.06 109.02 4.50 S/490.59 4.77 S/4.50 S/21.47 P S/21.47 S/21.47
02.03.06 PLACAS S/85,885.83 0.00 S/0.00 S/85,885.83 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,601.79 S/41,514.78 S/21,512.46 S/8,256.80 S/0.00 S/85,885.83
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,601.79 S/41,514.78 S/19,179.13 S/0.00 S/0.00 S/75,295.70
02.03.06.01 CONCRETO F'c= 210 KG/CM2 EN PLACAS m3 59.41 329.11 S/19,552.43 329.11 S/0.00 59.41 S/329.11 S/19,552.43 P S/12,568.71 S/3,000.00 S/3,983.72 S/19,552.43
0.00 E S/12,568.71 S/2,797.44 S/15,366.15
02.03.06.02 ENCOFRADO Y DESENCOFRADO EN PLACAS m2 534.80 51.38 S/27,478.02 51.38 S/0.00 534.80 S/51.38 S/27,478.02 P S/17,664.44 S/6,000.00 S/3,813.58 S/27,478.02
0.00 E S/17,664.44 S/3,925.43 S/21,589.87
02.03.06.03 ACERO Fy=4200 kg/cm2, PARA PLACAS kg 7,722.20 4.72 S/36,448.78 4.72 S/0.00 7,722.20 S/4.72 S/36,448.78 P S/14,601.79 S/9,734.53 S/12,112.46 S/36,448.78
0.00 E S/14,601.79 S/9,734.53 S/12,112.46 S/36,448.78
02.03.06.04 CURADO DE CONCRETO PARA PLACAS m2 534.80 4.50 S/2,406.60 4.50 S/0.00 534.80 S/4.50 S/2,406.60 P S/1,547.10 S/400.00 S/459.50 S/2,406.60
0.00 E S/1,547.10 S/343.80 S/1,890.90
02.03.07 COLUMNAS S/126,256.85 0.00 S/0.00 S/126,256.85 P S/0.00 S/0.00 S/0.00 S/0.00 S/9,956.34 S/18,178.14 S/49,341.97 S/39,676.81 S/9,103.59 S/0.00 S/126,256.85
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/9,956.34 S/18,178.14 S/49,341.97 S/28,211.17 S/0.00 S/0.00 S/105,687.62
02.03.07.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 77.89 346.86 S/27,016.93 346.86 S/0.00 77.89 S/346.86 S/27,016.93 P S/1,123.83 S/13,541.41 S/8,000.00 S/4,351.69 S/27,016.93
0.00 E S/1,123.83 S/13,541.41 S/5,189.03 S/19,854.27
02.03.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 766.04 49.86 S/38,194.75 49.86 S/0.00 766.04 S/49.86 S/38,194.75 P S/1,286.39 S/18,744.37 S/14,000.00 S/4,163.99 S/38,194.75
COLUMNAS 0.00 E S/1,286.39 S/18,744.37 S/7,821.04 S/27,851.80
02.03.07.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 12,332.80 4.72 S/58,210.82 4.72 S/0.00 12,332.80 S/4.72 S/58,210.82 P S/7,450.66 S/18,178.14 S/15,665.21 S/16,916.81 S/58,210.82
0.00 E S/7,450.66 S/18,178.14 S/15,665.21 S/14,620.72 S/55,914.73
02.03.07.04 CURADO DE CONCRETO PARA COLUMNAS m2 766.04 3.70 S/2,834.35 3.70 S/0.00 766.04 S/3.70 S/2,834.35 P S/95.46 S/1,390.98 S/760.00 S/587.91 S/2,834.35
0.00 E S/95.46 S/1,390.98 S/580.38 S/2,066.82
02.03.08 COLUMNAS DE CERCO PERIMETRICO S/71,247.11 0.00 S/0.00 S/71,247.11 P S/0.00 S/0.00 S/0.00 S/0.00 S/9,727.54 S/24,584.40 S/3,177.46 S/33,757.71 S/0.00 S/0.00 S/71,247.11
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/9,727.54 S/24,584.40 S/3,177.46 S/5,943.07 S/0.00 S/0.00 S/43,432.47
02.03.08.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 60.98 346.86 S/21,151.52 346.86 S/0.00 60.98 S/346.86 S/21,151.52 P S/8,224.05 S/1,155.04 S/11,772.43 S/21,151.52
0.00 E S/8,224.05 S/1,155.04 S/627.82 S/10,006.91
02.03.08.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 585.08 49.86 S/29,172.09 49.86 S/0.00 585.08 S/49.86 S/29,172.09 P S/11,074.90 S/1,882.71 S/16,214.48 S/29,172.09
COLUMNAS 0.00 E S/11,074.90 S/1,882.71 S/696.05 S/13,653.66
02.03.08.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 3,974.30 4.72 S/18,758.70 4.72 S/0.00 3,974.30 S/4.72 S/18,758.70 P S/9,727.54 S/4,463.61 S/4,567.55 S/18,758.70
0.00 E S/9,727.54 S/4,463.61 S/4,567.55 S/18,758.70
02.03.08.04 CURADO DE CONCRETO PARA COLUMNAS m2 585.08 3.70 S/2,164.80 3.70 S/0.00 585.08 S/3.70 S/2,164.80 P S/821.84 S/139.71 S/1,203.25 S/2,164.80
0.00 E S/821.84 S/139.71 S/51.65 S/1,013.20
02.03.09 COLUMNETAS DE CONFINAMIENTO S/48,651.70 0.00 S/0.00 S/48,651.70 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/966.66 S/20,513.40 S/27,171.64 S/0.00 S/48,651.70
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/966.66 S/12,439.56 S/0.00 S/0.00 S/13,406.22
02.03.09.01 CONCRETO F'c= 175 KG/CM2 EN COLUMNETAS m3 28.70 371.09 S/10,650.28 371.09 S/0.00 28.70 S/371.09 S/10,650.28 P S/4,000.00 S/6,650.28 S/10,650.28
0.00 E S/0.00
02.03.09.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 336.31 53.36 S/17,945.50 53.36 S/0.00 336.31 S/53.36 S/17,945.50 P S/4,000.00 S/13,945.50 S/17,945.50
COLUMNETAS 0.00 E S/0.00
02.03.09.03 ACERO Fy=4200 kg/cm2, PARA COLUMNETAS kg 3,928.50 4.72 S/18,542.52 4.72 S/0.00 3,928.50 S/4.72 S/18,542.52 P S/966.66 S/12,000.00 S/5,575.86 S/18,542.52
0.00 E S/966.66 S/12,439.56 S/13,406.22
02.03.09.04 CURADO DE CONCRETO PARA COLUMNETAS m2 336.31 4.50 S/1,513.40 4.50 S/0.00 336.31 S/4.50 S/1,513.40 P S/513.40 S/1,000.00 S/1,513.40
0.00 E S/0.00
02.03.10 VIGAS S/108,185.50 0.00 S/0.00 S/108,185.50 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/60,520.00 S/47,665.50 S/0.00 S/108,185.50
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/72,174.11 S/0.00 S/0.00 S/72,174.11
02.03.10.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 77.57 346.86 S/26,905.93 346.86 S/0.00 77.57 S/346.86 S/26,905.93 P S/9,400.00 S/17,505.93 S/26,905.93
0.00 E S/18,234.43 S/18,234.43
02.03.10.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 620.48 53.71 S/33,325.98 53.71 S/0.00 620.48 S/53.71 S/33,325.98 P S/22,300.00 S/11,025.98 S/33,325.98
0.00 E S/22,442.72 S/22,442.72
02.03.10.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 9,568.10 4.72 S/45,161.43 4.72 S/0.00 9,568.10 S/4.72 S/45,161.43 P S/28,000.00 S/17,161.43 S/45,161.43
0.00 E S/29,616.63 S/29,616.63
02.03.10.04 CURADO DE CONCRETO PARA VIGAS m2 620.48 4.50 S/2,792.16 4.50 S/0.00 620.48 S/4.50 S/2,792.16 P S/820.00 S/1,972.16 S/2,792.16
0.00 E S/1,880.33 S/1,880.33
02.03.11 VIGAS DE CERCO PERIMETRICO S/14,190.91 0.00 S/0.00 S/14,190.91 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,642.15 S/9,814.01 S/2,734.75 S/0.00 S/0.00 S/14,190.91
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,642.15 S/9,814.01 S/626.30 S/0.00 S/0.00 S/12,082.46
02.03.11.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 10.22 346.86 S/3,544.91 346.86 S/0.00 10.22 S/346.86 S/3,544.91 P S/2,851.19 S/693.72 S/3,544.91
0.00 E S/2,851.19 S/156.09 S/3,007.28
02.03.11.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 104.62 58.96 S/6,168.40 58.96 S/0.00 104.62 S/58.96 S/6,168.40 P S/953.97 S/4,005.74 S/1,208.69 S/6,168.40
0.00 E S/953.97 S/4,005.74 S/275.93 S/5,235.64
02.03.11.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 848.90 4.72 S/4,006.81 4.72 S/0.00 848.90 S/4.72 S/4,006.81 P S/688.18 S/2,578.54 S/740.09 S/4,006.81
0.00 E S/688.18 S/2,578.54 S/173.22 S/3,439.94
02.03.11.04 CURADO DE CONCRETO PARA VIGAS DE CERCO m2 104.62 4.50 S/470.79 4.50 S/0.00 104.62 S/4.50 S/470.79 P S/378.54 S/92.25 S/470.79
PERIMETRICO CON ADITIVO QUIMICO 0.00 E S/378.54 S/21.06 S/399.60
02.03.12 VIGUETAS DE ALFEIZER S/28,073.81 0.00 S/0.00 S/28,073.81 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,200.00 S/21,873.81 S/0.00 S/28,073.81
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.03.12.01 CONCRETO F'c= 175 KG/CM2 EN VIGUETAS m3 17.24 340.65 S/5,872.81 340.65 S/0.00 17.24 S/340.65 S/5,872.81 P S/1,200.00 S/4,672.81 S/5,872.81
0.00 E S/0.00
02.03.12.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 208.48 46.25 S/9,642.20 46.25 S/0.00 208.48 S/46.25 S/9,642.20 P S/2,000.00 S/7,642.20 S/9,642.20
VIGUETAS DE ALFEIZER 0.00 E S/0.00
02.03.12.03 ACERO Fy=4200 kg/cm2, PARA VIGUETAS DE kg 2,462.00 4.72 S/11,620.64 4.72 S/0.00 2,462.00 S/4.72 S/11,620.64 P S/3,000.00 S/8,620.64 S/11,620.64
ALFEIZER 0.00 E S/0.00
02.03.12.04 CURADO DE CONCRETO PARA VIGUETAS DE m2 208.48 4.50 S/938.16 4.50 S/0.00 208.48 S/4.50 S/938.16 P S/938.16 S/938.16
ALFEIZER 0.00 E S/0.00
02.03.13 LOSA MACIZA S/4,969.21 0.00 S/0.00 S/4,969.21 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,969.21 S/0.00 S/4,969.21
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,987.19 S/0.00 S/0.00 S/2,987.19
02.03.13.01 CONCRETO F'c= 210 KG/CM2 EN LOSA MACIZA m3 8.05 329.11 S/2,649.34 329.11 S/0.00 8.05 S/329.11 S/2,649.34 P S/2,649.34 S/2,649.34
0.00 E S/1,553.40 S/1,553.40
02.03.13.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSA m2 40.26 48.75 S/1,962.68 48.75 S/0.00 40.26 S/48.75 S/1,962.68 P S/1,962.68 S/1,962.68
MACIZA 0.00 E S/1,151.48 S/1,151.48
02.03.13.03 ACERO Fy=4200 kg/cm2, EN LOSA MACIZA kg 38.10 4.62 S/176.02 4.62 S/0.00 38.10 S/4.62 S/176.02 P S/176.02 S/176.02
0.00 E S/176.02 S/176.02
02.03.13.04 CURADO DE CONCRETO PARA LOSA MACIZA CON m2 40.26 4.50 S/181.17 4.50 S/0.00 40.26 S/4.50 S/181.17 P S/181.17 S/181.17
ADITIVO QUIMICO 0.00 E S/106.29 S/106.29
02.03.14 LOSA ALIGERADA S/111,200.32 0.00 S/0.00 S/111,200.32 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/60,500.00 S/50,700.32 S/0.00 S/111,200.32
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/76,186.54 S/0.00 S/0.00 S/76,186.54
02.03.14.01 CONCRETO F'c= 210 KG/CM2 EN LOSA ALIGERADA m3 78.33 329.11 S/25,779.19 329.11 S/0.00 78.33 S/329.11 S/25,779.19 P S/9,800.00 S/15,979.19 S/25,779.19
0.00 0.00 E S/17,781.81 S/17,781.81
02.03.14.02 ENCOFRADO Y DESENCOFRADO NORMAL - LOSA m2 895.21 48.75 S/43,641.49 48.75 S/0.00 895.21 S/48.75 S/43,641.49 P S/28,000.00 S/15,641.49 S/43,641.49
ALIGERADA 0.00 E S/30,098.25 S/30,098.25
02.03.14.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE LOSA kg 3,448.10 4.72 S/16,275.03 4.72 S/0.00 3,448.10 S/4.72 S/16,275.03 P S/9,500.00 S/6,775.03 S/16,275.03
ALIGERADA 0.00 E S/10,716.34 S/10,716.34
02.03.14.04 LADRILLO HUECO DE ARCILLA DE 15X30X30 cm und 7,457.00 2.88 S/21,476.16 2.88 S/0.00 7,457.00 S/2.88 S/21,476.16 P S/12,000.00 S/9,476.16 S/21,476.16
PARA TECHO 0.00 E S/14,811.84 S/14,811.84
02.03.14.05 CURADO DE CONCRETO PARA LOSA ALIGERADA m2 895.21 4.50 S/4,028.45 4.50 S/0.00 895.21 S/4.50 S/4,028.45 P S/1,200.00 S/2,828.45 S/4,028.45
CON ADITIVO QUIMICO 0.00 E S/2,778.30 S/2,778.30
02.03.15 CISTERNA SUBTERRANEA S/7,589.03 0.00 S/0.00 S/7,589.03 P S/0.00 S/0.00 S/0.00 S/0.00 S/7,094.53 S/0.00 S/0.00 S/494.50 S/0.00 S/0.00 S/7,589.03
Pág. 60 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/7,094.53 S/0.00 S/0.00 S/494.50 S/0.00 S/0.00 S/7,589.03
02.03.15.01 CONCRETO F'c= 210 KG/CM2 EN CISTERNA m3 10.38 369.66 S/3,837.07 369.66 S/0.00 10.38 S/369.66 S/3,837.07 P S/3,589.40 S/247.67 S/3,837.07
SUBTERRANEA 0.00 E S/3,589.40 S/247.67 S/3,837.07
02.03.15.02 ENCOFRADO Y DESENCOFRADO EN CISTERNA m2 12.24 47.60 S/582.62 47.60 S/0.00 12.24 S/47.60 S/582.62 P S/550.73 S/31.89 S/582.62
SUBTERRANEA 0.00 E S/550.73 S/31.89 S/582.62
02.03.15.03 ACERO Fy=4200 kg/cm2, PARA CISTERNA kg 659.80 4.72 S/3,114.26 4.72 S/0.00 659.80 S/4.72 S/3,114.26 P S/2,902.33 S/211.93 S/3,114.26
SUBTERRANEA 0.00 E S/2,902.33 S/211.93 S/3,114.26
02.03.15.04 CURADO DE CISTERNA SUBTERRANEA m2 12.24 4.50 S/55.08 4.50 S/0.00 12.24 S/4.50 S/55.08 P S/52.07 S/3.01 S/55.08
0.00 E S/52.07 S/3.01 S/55.08
02.03.16 TANQUE ELEVADO S/9,375.97 0.00 S/0.00 S/9,375.97 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,700.00 S/7,675.97 S/0.00 S/9,375.97
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.03.16.01 CONCRETO F'c= 210 KG/CM2 EN TANQUE ELEVADO m3 5.93 400.10 S/2,372.59 400.10 S/0.00 5.93 S/400.10 S/2,372.59 P S/2,372.59 S/2,372.59
0.00 E S/0.00
02.03.16.02 ENCOFRADO Y DESENCOFRADO CARAVISTA EN m2 39.67 77.95 S/3,092.28 77.95 S/0.00 39.67 S/77.95 S/3,092.28 P S/3,092.28 S/3,092.28
TANQUE ELEVADO 0.00 E S/0.00
02.03.16.03 ACERO Fy=4200 kg/cm2, PARA TANQUE ELEVADO kg 790.80 4.72 S/3,732.58 4.72 S/0.00 790.80 S/4.72 S/3,732.58 P S/1,700.00 S/2,032.58 S/3,732.58
0.00 E S/0.00
02.03.16.04 CURADO DE CONCRETO PARA TANQUE ELEVADO m2 39.67 4.50 S/178.52 4.50 S/0.00 39.67 S/4.50 S/178.52 P S/178.52 S/178.52
CON ADITIVO QUIMICO 0.00 E S/0.00
02.03.17 RAMPAS S/4,478.90 0.00 S/0.00 S/4,478.90 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,478.90 S/0.00 S/4,478.90
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.03.17.01 CONCRETO F'c= 175 KG/CM2 EN RAMPAS m3 11.56 274.31 S/3,171.02 274.31 S/0.00 11.56 S/274.31 S/3,171.02 P S/3,171.02 S/3,171.02
0.00 E S/0.00
02.03.17.02 ACERO fy=4,200 kg/cm2 PARA RAMPAS kg 199.40 4.82 S/961.11 4.82 S/0.00 199.40 S/4.82 S/961.11 P S/961.11 S/961.11
0.00 E S/0.00
02.03.17.03 CURADO DE CONCRETO PARA RAMPAS CON m2 77.06 4.50 S/346.77 4.50 S/0.00 77.06 S/4.50 S/346.77 P S/346.77 S/346.77
ADITIVO QUIMICO 0.00 E S/0.00
02.04 ESTRUCTURAS ESPECIALES S/15,900.89 0.00 S/0.00 S/15,900.89 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,160.00 S/3,413.75 S/9,327.14 S/15,900.89
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,802.53 S/0.00 S/0.00 S/3,802.53
02.04.01 PEDESTALES S/6,573.75 0.00 S/0.00 S/6,573.75 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,160.00 S/3,413.75 S/0.00 S/6,573.75
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,802.53 S/0.00 S/0.00 S/3,802.53
02.04.01.01 CONCRETO f'c=210 kg/cm2, PARA PEDESTALES m3 2.84 345.46 S/981.11 345.46 S/0.00 2.84 S/345.46 S/981.11 P S/400.00 S/581.11 S/981.11
0.00 E S/690.92 S/690.92
02.04.01.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 28.40 49.86 S/1,416.02 49.86 S/0.00 28.40 S/49.86 S/1,416.02 P S/700.00 S/716.02 S/1,416.02
PEDESTALES 0.00 E S/997.20 S/997.20
02.04.01.03 ACERO fy=4,200 kg/cm2 PARA PEDESTALES kg 857.80 4.72 S/4,048.82 4.72 S/0.00 857.80 S/4.72 S/4,048.82 P S/2,000.00 S/2,048.82 S/4,048.82
0.00 E S/2,024.41 S/2,024.41
02.04.01.04 CURADO DE PEDESTALES m2 28.40 4.50 S/127.80 4.50 S/0.00 28.40 S/4.50 S/127.80 P S/60.00 S/67.80 S/127.80
0.00 E S/90.00 S/90.00
02.04.02 MESADAS S/2,897.27 0.00 S/0.00 S/2,897.27 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,897.27 S/2,897.27
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.04.02.01 CONCRETO F'c= 175 KG/CM2 EN MESADA m3 2.32 383.14 S/888.88 383.14 S/0.00 2.32 S/383.14 S/888.88 P S/888.88 S/888.88
0.00 E S/0.00
02.04.02.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 23.14 55.46 S/1,283.34 55.46 S/0.00 23.14 S/55.46 S/1,283.34 P S/1,283.34 S/1,283.34
MESADAS 0.00 E S/0.00
02.04.02.03 ACERO Fy=4200 kg/cm2, PARA MESADA kg 131.55 4.72 S/620.92 4.72 S/0.00 131.55 S/4.72 S/620.92 P S/620.92 S/620.92
0.00 E S/0.00
02.04.02.04 CURADO DE MESADAS m2 23.14 4.50 S/104.13 4.50 S/0.00 23.14 S/4.50 S/104.13 P S/104.13 S/104.13
0.00 E S/0.00
02.04.03 GRADAS S/6,429.87 0.00 S/0.00 S/6,429.87 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,429.87 S/6,429.87
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.04.03.01 CONCRETO F'c= 210 KG/CM2 EN GRADAS m3 11.03 346.86 S/3,825.87 346.86 S/0.00 11.03 S/346.86 S/3,825.87 P S/3,825.87 S/3,825.87
0.00 E S/0.00
02.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN m2 10.25 55.90 S/572.98 55.90 S/0.00 10.25 S/55.90 S/572.98 P S/572.98 S/572.98
GRADAS 0.00 E S/0.00
02.04.03.03 ACERO Fy=4200 kg/cm2, PARA GRADAS kg 75.10 26.43 S/1,984.89 26.43 S/0.00 75.10 S/26.43 S/1,984.89 P S/1,984.89 S/1,984.89
0.00 E S/0.00
02.04.03.04 CURADO DE GRADAS m2 10.25 4.50 S/46.13 4.50 S/0.00 10.25 S/4.50 S/46.13 P S/46.13 S/46.13
0.00 E S/0.00
02.05 ESTRUCTURA METALICA Y COBERTURA S/105,420.98 0.00 S/0.00 S/105,420.98 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,400.00 S/104,020.98 S/0.00 S/105,420.98
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,952.89 S/0.00 S/0.00 S/2,952.89
02.05.01 COLUMNAS METALICAS S/33,459.54 0.00 S/0.00 S/33,459.54 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,400.00 S/32,059.54 S/0.00 S/33,459.54
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,952.89 S/0.00 S/0.00 S/2,952.89
02.05.01.01 SUMINISTRO E INSTALACION DE PLACA BASE 0.40m und 10.00 275.47 S/2,754.70 275.47 S/0.00 10.00 S/275.47 S/2,754.70 P S/1,400.00 S/1,354.70 S/2,754.70
x 0.40m x 5/8" 0.00 E S/1,377.35 S/1,377.35
02.05.01.02 SUMINISTRO E INSTALACION DE PLACA BASE 0.25m und 24.00 262.59 S/6,302.16 262.59 S/0.00 24.00 S/262.59 S/6,302.16 P S/6,302.16 S/6,302.16
x 0.25m x 5/8" 0.00 E S/1,575.54 S/1,575.54
02.05.01.03 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO und 10.00 1,052.46 S/10,524.60 1,052.46 S/0.00 10.00 S/1,052.46 S/10,524.60 P S/10,524.60 S/10,524.60
DE 8" x 4" e=4.50mm, L=3.41m 0.00 E S/0.00
02.05.01.04 MONTAJE DE COLUMNA DE TUBO RECT. METÁLICO und 10.00 222.50 S/2,225.00 222.50 S/0.00 10.00 S/222.50 S/2,225.00 P S/2,225.00 S/2,225.00
DE 8" x 4" e=4.50mm, L=3.41m 0.00 E S/0.00
02.05.01.05 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO und 12.00 268.41 S/3,220.92 268.41 S/0.00 12.00 S/268.41 S/3,220.92 P S/3,220.92 S/3,220.92
DE 6" x 6" e=4.50mm, L=0.98m 0.00 E S/0.00
DE 6" x 6" e=4.50mm, L=0.98m 0.00 E S/0.00
02.05.01.07 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO und 12.00 382.23 S/4,586.76 382.23 S/0.00 12.00 S/382.23 S/4,586.76 P S/4,586.76 S/4,586.76
DE 6" x 6" e=4.50mm, L=1.73m 0.00 E S/0.00
DE 6" x 6" e=4.50mm, L=1.73m 0.00 E S/0.00
02.05.02 VIGAS METALICAS S/45,818.30 0.00 S/0.00 S/45,818.30 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/45,818.30 S/0.00 S/45,818.30
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.05.02.01 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01, und 5.00 2,154.27 S/10,771.35 2,154.27 S/0.00 5.00 S/2,154.27 S/10,771.35 P S/10,771.35 S/10,771.35
L=9.75m, H=0.25m 0.00 E S/0.00
02.05.02.02 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01, und 5.00 450.01 S/2,250.05 450.01 S/0.00 5.00 S/450.01 S/2,250.05 P S/2,250.05 S/2,250.05
L=9.75m, H=0.25m 0.00 E S/0.00
02.05.02.03 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01', und 4.00 1,537.93 S/6,151.72 1,537.93 S/0.00 4.00 S/1,537.93 S/6,151.72 P S/6,151.72 S/6,151.72
L=9.75m, H=0.25m 0.00 E S/0.00
02.05.02.04 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01', und 4.00 450.01 S/1,800.04 450.01 S/0.00 4.00 S/450.01 S/1,800.04 P S/1,800.04 S/1,800.04
L=9.75m, H=0.25m 0.00 E S/0.00
02.05.02.05 ARMADO DE ARCO METÁLICO PARABÓLICO: T-03, und 12.00 836.44 S/10,037.28 836.44 S/0.00 12.00 S/836.44 S/10,037.28 P S/10,037.28 S/10,037.28
L=3.10m, H=0.25m 0.00 E S/0.00
02.05.02.06 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-03, und 12.00 226.23 S/2,714.76 226.23 S/0.00 12.00 S/226.23 S/2,714.76 P S/2,714.76 S/2,714.76
L=3.10m, H=0.25m 0.00 E S/0.00
02.05.02.07 ARMADO DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 89.22 S/3,479.58 89.22 S/0.00 39.00 S/89.22 S/3,479.58 P S/3,479.58 S/3,479.58
0.00 E S/0.00
02.05.02.08 MONTAJE DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 16.52 S/644.28 16.52 S/0.00 39.00 S/16.52 S/644.28 P S/644.28 S/644.28
0.00 E S/0.00
02.05.02.09 ARMADO DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 74.66 S/4,531.86 74.66 S/0.00 60.70 S/74.66 S/4,531.86 P S/4,531.86 S/4,531.86
0.00 E S/0.00
02.05.02.10 MONTAJE DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 21.11 S/1,281.38 21.11 S/0.00 60.70 S/21.11 S/1,281.38 P S/1,281.38 S/1,281.38
0.00 E S/0.00
02.05.02.11 ARMADO DE VIGA METALICA CON TUBO DE 1" m 49.00 31.69 S/1,552.81 31.69 S/0.00 49.00 S/31.69 S/1,552.81 P S/1,552.81 S/1,552.81
0.00 E S/0.00
02.05.02.12 MONTAJE DE VIGA METALICA CON TUBO DE 1" m 49.00 12.31 S/603.19 12.31 S/0.00 49.00 S/12.31 S/603.19 P S/603.19 S/603.19
0.00 E S/0.00
02.05.03 CORREAS METALICAS S/26,143.14 0.00 S/0.00 S/26,143.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/26,143.14 S/0.00 S/26,143.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
02.05.03.01 ARMADO DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 1,269.41 S/11,424.69 1,269.41 S/0.00 9.00 S/1,269.41 S/11,424.69 P S/11,424.69 S/11,424.69
0.00 E S/0.00
02.05.03.02 MONTAJE DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 226.23 S/2,036.07 226.23 S/0.00 9.00 S/226.23 S/2,036.07 P S/2,036.07 S/2,036.07
0.00 E S/0.00
02.05.03.03 ARMADO DE CORREAS METALICA TUBO CIRCULAR m 215.25 30.05 S/6,468.26 30.05 S/0.00 215.25 S/30.05 S/6,468.26 P S/6,468.26 S/6,468.26
D=1" e=2.5mm 0.00 E S/0.00
02.05.03.04 MONTAJE DE CORREAS METALICA TUBO CIRCULAR m 215.25 12.77 S/2,748.74 12.77 S/0.00 215.25 S/12.77 S/2,748.74 P S/2,748.74 S/2,748.74
D=1" e=2.5mm 0.00 E S/0.00
02.05.03.05 ARRIOSTRES 5/8" ENTRE COLUMNAS m 44.18 19.13 S/845.16 19.13 S/0.00 44.18 S/19.13 S/845.16 P S/845.16 S/845.16
0.00 E S/0.00
02.05.03.06 ARRIOSTRES 1/4" ENTRE TIJERALES m 175.50 14.93 S/2,620.22 14.93 S/0.00 175.50 S/14.93 S/2,620.22 P S/2,620.22 S/2,620.22
0.00 E S/0.00
03 ARQUITECTURA, EVACUACION Y SEÑALIZACION S/1,091,211.89 0.00 S/0.00 S/1,091,211.89 P S/0.00 S/684.58 S/0.00 S/0.00 S/0.00 S/35,425.63 S/39,456.53 S/63,547.86 S/592,825.98 S/359,271.31 S/1,091,211.89
0.00 E S/0.00 S/684.58 S/0.00 S/0.00 S/0.00 S/35,425.63 S/39,456.53 S/23,763.26 S/0.00 S/0.00 S/99,330.00
03.01 MUROS Y TABIQUES DE ALBAÑILERIA S/106,817.97 0.00 S/0.00 S/106,817.97 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/34,912.20 S/639.38 S/31,743.75 S/39,522.64 S/0.00 S/106,817.97
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/34,912.20 S/639.38 S/5,392.45 S/0.00 S/0.00 S/40,944.03
03.01.01 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA m2 870.78 77.50 S/67,485.45 77.50 S/0.00 870.78 S/77.50 S/67,485.45 P S/30,000.00 S/37,485.45 S/67,485.45
CEMENTO:ARENA 1:5 0.00 E S/3,648.70 S/3,648.70
03.01.02 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA m2 481.23 77.50 S/37,295.33 77.50 S/0.00 481.23 S/77.50 S/37,295.33 P S/34,912.20 S/639.38 S/1,743.75 S/37,295.33
CEMENTO:ARENA 1:5 EN CERCO PERIMETRICO 0.00 E S/34,912.20 S/639.38 S/1,743.75 S/37,295.33
03.01.03 MURO DE CANTO, 18 HUECOS ARCILLA, MEZCLA m2 30.75 66.25 S/2,037.19 66.25 S/0.00 30.75 S/66.25 S/2,037.19 P S/2,037.19 S/2,037.19
CEMENTO:ARENA 1:5 0.00 E S/0.00
03.02 REVOQUES, ENLUCIDOS Y MOLDADURAS S/237,977.48 0.00 S/0.00 S/237,977.48 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/31,881.05 S/27,983.56 S/163,533.79 S/14,579.08 S/237,977.48
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/31,881.05 S/15,621.82 S/0.00 S/0.00 S/47,502.87
03.02.01 TARRAJEO RAYADO O PRIMARIO S/7,100.30 0.00 S/0.00 S/7,100.30 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,100.30 S/0.00 S/7,100.30
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.01.01 TARRAJEO RAYADO PRIMARIO CON C:A - 1:4 EN m2 315.99 22.47 S/7,100.30 22.47 S/0.00 315.99 S/22.47 S/7,100.30 P S/7,100.30 S/7,100.30
MUROS 0.00 E S/0.00
03.02.02 TARRAJEO EN MUROS S/86,617.59 0.00 S/0.00 S/86,617.59 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/22,312.24 S/14,086.29 S/50,219.06 S/0.00 S/86,617.59
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/22,312.24 S/9,353.87 S/0.00 S/0.00 S/31,666.11
03.02.02.01 TARRAJEO DE MUROS INTERIORES CON MORTERO m2 885.15 28.53 S/25,253.33 28.53 S/0.00 885.15 S/28.53 S/25,253.33 P S/25,253.33 S/25,253.33
C:A 1:5 E=1cm 0.00 E S/0.00
03.02.02.02 TARRAJEO DE MUROS EXTERIORES CON MORTERO m2 696.20 35.86 S/24,965.73 35.86 S/0.00 696.20 S/35.86 S/24,965.73 P S/24,965.73 S/24,965.73
C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.02.03 TARRAJEO DE MUROS DE CERCO PERIMETRICO m2 1,210.46 30.07 S/36,398.53 30.07 S/0.00 1,210.46 S/30.07 S/36,398.53 P S/22,312.24 S/14,086.29 S/36,398.53
CON MORTERO C:A 1:5 E=1 cm 0.00 E S/22,312.24 S/9,353.87 S/31,666.11
03.02.03 TARRAJEO EN PLACAS S/11,841.62 0.00 S/0.00 S/11,841.62 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/11,841.62 S/0.00 S/11,841.62
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.03.01 TARRAJEO DE PLACAS INTERIORES CON MORTERO m2 141.29 35.57 S/5,025.69 35.57 S/0.00 141.29 S/35.57 S/5,025.69 P S/5,025.69 S/5,025.69
C:A 1:5 E=1cm 0.00 E S/0.00
03.02.03.02 TARRAJEO DE PLACAS EXTERIORES CON MORTERO m2 162.40 41.97 S/6,815.93 41.97 S/0.00 162.40 S/41.97 S/6,815.93 P S/6,815.93 S/6,815.93
C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.04 TARRAJEO DE COLUMNAS S/26,040.87 0.00 S/0.00 S/26,040.87 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,565.35 S/4,250.85 S/16,224.67 S/0.00 S/26,040.87
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,565.35 S/3,183.17 S/0.00 S/0.00 S/8,748.52
03.02.04.01 TARRAJEO DE COLUMNAS INTERIORES CON m2 236.68 35.97 S/8,513.38 35.97 S/0.00 236.68 S/35.97 S/8,513.38 P S/8,513.38 S/8,513.38
MORTERO C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.04.02 TARRAJEO DE COLUMNAS EXTERIORES CON m2 195.47 39.45 S/7,711.29 39.45 S/0.00 195.47 S/39.45 S/7,711.29 P S/7,711.29 S/7,711.29
MORTERO C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.04.03 TARRAJEO DE COLUMNAS DE CERCO PERIMETRICO m2 212.38 46.22 S/9,816.20 46.22 S/0.00 212.38 S/46.22 S/9,816.20 P S/5,565.35 S/4,250.85 S/9,816.20
CON MORTERO C:A 1:5 E=1 cm 0.00 E S/5,565.35 S/3,183.17 S/8,748.52
03.02.05 TARRAJEO EN COLUMNETAS S/11,132.19 0.00 S/0.00 S/11,132.19 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/11,132.19 S/0.00 S/11,132.19
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.05.01 TARRAJEO DE COLUMNETAS INTERIORES CON m2 232.06 31.02 S/7,198.50 31.02 S/0.00 232.06 S/31.02 S/7,198.50 P S/7,198.50 S/7,198.50
MORTERO C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.05.02 TARRAJEO DE COLUMNETAS EXTERIORES CON m2 110.59 35.57 S/3,933.69 35.57 S/0.00 110.59 S/35.57 S/3,933.69 P S/3,933.69 S/3,933.69
MORTERO C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.06 TARRAJEO DE VIGAS S/34,887.11 0.00 S/0.00 S/34,887.11 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,003.46 S/3,561.69 S/27,321.96 S/0.00 S/34,887.11
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,003.46 S/1,886.59 S/0.00 S/0.00 S/5,890.05
03.02.06.01 TARRAJEO DE VIGAS INTERIORES CON MORTERO m2 368.16 39.01 S/14,361.92 39.01 S/0.00 368.16 S/39.01 S/14,361.92 P S/14,361.92 S/14,361.92
C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.06.02 TARRAJEO DE VIGAS EXTERIORES CON MORTERO m2 299.17 43.32 S/12,960.04 43.32 S/0.00 299.17 S/43.32 S/12,960.04 P S/12,960.04 S/12,960.04
C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.06.03 TARRAJEO DE VIGAS DE CERCO PERIMETRICO CON m2 165.25 45.78 S/7,565.15 45.78 S/0.00 165.25 S/45.78 S/7,565.15 P S/4,003.46 S/3,561.69 S/7,565.15
MORTERO C:A 1:5 E=1.0 cm 0.00 E S/4,003.46 S/1,886.59 S/5,890.05
03.02.07 TARRAJEO EN VIGAS SOLERAS S/4,930.08 0.00 S/0.00 S/4,930.08 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,930.08 S/0.00 S/4,930.08
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.07.01 TARRAJEO DE VIGAS SOLERAS INTERIORES CON m2 90.14 39.01 S/3,516.36 39.01 S/0.00 90.14 S/39.01 S/3,516.36 P S/3,516.36 S/3,516.36
MORTERO C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.07.02 TARRAJEO DE VIGAS SOLERAS EXTERIORES CON m2 36.24 39.01 S/1,413.72 39.01 S/0.00 36.24 S/39.01 S/1,413.72 P S/1,413.72 S/1,413.72
MORTERO C:A 1:5 E=1.0 cm 0.00 E S/0.00
03.02.08 TARRAJEO EN MUROS BAJOS DE CONCRETO S/5,128.48 0.00 S/0.00 S/5,128.48 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,128.48 S/0.00 S/5,128.48
ARMADO 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.08.01 TARRAJEO EN MUROS BAJOS DE CONCRETO m2 186.83 27.45 S/5,128.48 27.45 S/0.00 186.83 S/27.45 S/5,128.48 P S/5,128.48 S/5,128.48
ARMADO CON MORTERO C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.09 TARRAJEO EN MUROS DE CONTENCION S/4,824.63 0.00 S/0.00 S/4,824.63 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,824.63 S/0.00 S/0.00 S/4,824.63
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.09.01 TARRAJEO EN MUROS DE CONTENCION CON m2 139.40 34.61 S/4,824.63 34.61 S/0.00 139.40 S/34.61 S/4,824.63 P S/4,824.63 S/4,824.63
MORTERO C:A 1:5 E=1 cm 0.00 E S/0.00
03.02.10 TARRAJEO EN CISTERNA Y T.E. S/2,260.10 0.00 S/0.00 S/2,260.10 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,260.10 S/1,000.00 S/0.00 S/2,260.10
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,198.19 S/0.00 S/0.00 S/1,198.19
03.02.10.01 TARRAJEO CON IMPERMEABILIZANTE CON m2 60.87 37.13 S/2,260.10 37.13 S/0.00 60.87 S/37.13 S/2,260.10 P S/0.00 S/1,260.10 S/1,000.00 S/2,260.10
MORTERO C:A 1:5 E=1 cm 0.00 E S/0.00 S/1,198.19 S/1,198.19
03.02.11 SOLAQUEO EN PEDESTALES DE CONCRETO ARMADO S/760.76 0.00 S/0.00 S/760.76 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/760.76 S/0.00 S/760.76
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.11.01 SOLAQUEADO EN PEDESTALES DE CONCRETO m2 20.60 36.93 S/760.76 36.93 S/0.00 20.60 S/36.93 S/760.76 P S/760.76 S/760.76
ARMADO 0.00 E S/0.00
03.02.12 VESTIDURAS S/16,177.53 0.00 S/0.00 S/16,177.53 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,177.53 S/10,000.00 S/16,177.53
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.12.01 VESTIDURA DE DERRAMES CON MORTERO C:A 1:5 m 886.44 18.25 S/16,177.53 18.25 S/0.00 886.44 S/18.25 S/16,177.53 P S/6,177.53 S/10,000.00 S/16,177.53
E=1.0 cm ANCHO 0.15 M. 0.00 E S/0.00
03.02.13 JUNTAS S/12,210.88 0.00 S/0.00 S/12,210.88 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,631.80 S/4,579.08 S/12,210.88
Pág. 61 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.13.01 SELLADO DE JUNTAS CON ELASTOMERICO e=1" m 566.63 21.55 S/12,210.88 21.55 S/0.00 566.63 S/21.55 S/12,210.88 P S/7,631.80 S/4,579.08 S/12,210.88
0.00 E S/0.00
03.02.14 BRUÑAS S/14,065.34 0.00 S/0.00 S/14,065.34 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,065.34 S/0.00 S/14,065.34
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.02.14.01 BRUÑAS DE 1cm x 1cm EN MUROS m 1,967.18 7.15 S/14,065.34 7.15 S/0.00 1,967.18 S/7.15 S/14,065.34 P S/14,065.34 S/14,065.34
0.00 E S/0.00
03.03 CIELORASOS S/35,936.72 0.00 S/0.00 S/35,936.72 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/35,936.72 S/0.00 S/35,936.72
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.03.01 CIELO RASOS CON MORTERO C:A 1:5 E=1.0 cm m2 909.10 39.53 S/35,936.72 39.53 S/0.00 909.10 S/39.53 S/35,936.72 P S/35,936.72 S/35,936.72
0.00 E S/0.00
03.04 PISOS Y PAVIMENTOS S/145,598.80 0.00 S/0.00 S/145,598.80 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/60,605.60 S/84,993.20 S/145,598.80
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.04.01 CONTRAPISOS S/26,631.32 0.00 S/0.00 S/26,631.32 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/26,631.32 S/0.00 S/26,631.32
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.04.01.01 CONCRETO EN CONTRAPISO 1:8 CEMENTO - m2 825.01 32.28 S/26,631.32 32.28 S/0.00 825.01 S/32.28 S/26,631.32 P S/26,631.32 S/26,631.32
HORMIGON e=5 cm. 0.00 E S/0.00
03.04.02 PISOS S/84,485.69 0.00 S/0.00 S/84,485.69 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/18,703.14 S/65,782.55 S/84,485.69
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.04.02.01 PISO DE CERAMICO ANTIDESLIZANTE 0.45 X 0.45M m2 76.81 74.25 S/5,703.14 74.25 S/0.00 76.81 S/74.25 S/5,703.14 P S/2,703.14 S/3,000.00 S/5,703.14
DE ALTO TRANSITO 0.00 E S/0.00
03.04.02.02 PISO DE PORCELANATO 0.60 X 0.60M DE ALTO m2 748.20 81.84 S/61,232.69 81.84 S/0.00 748.20 S/81.84 S/61,232.69 P S/16,000.00 S/45,232.69 S/61,232.69
TRANSITO 0.00 E S/0.00
03.04.02.03 PISO DE ADOQUIN ROJO 0.10 X 0.20 X 0.05M DE m2 82.03 61.24 S/5,023.52 61.24 S/0.00 82.03 S/61.24 S/5,023.52 P S/5,023.52 S/5,023.52
ALTO TRANSITO 0.00 E S/0.00
03.04.02.04 PISO DE GRASS SINTETICO m2 197.11 63.55 S/12,526.34 63.55 S/0.00 197.11 S/63.55 S/12,526.34 P S/12,526.34 S/12,526.34
0.00 E S/0.00
03.04.03 ACABADO DE CONCRETO EN PISOS S/34,481.79 0.00 S/0.00 S/34,481.79 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/15,271.14 S/19,210.65 S/34,481.79
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.04.03.01 CEMENTO PULIDO COLOR NATURAL BRUÑADO CON m2 215.16 46.41 S/9,985.58 46.41 S/0.00 215.16 S/46.41 S/9,985.58 P S/9,985.58 S/9,985.58
CUADRICULAS DE 0.90X0.90M 0.00 E S/0.00
03.04.03.02 CEMENTO SEMIPULIDO E=4" PINTADO CON OCRE DE m2 308.24 59.09 S/18,213.90 59.09 S/0.00 308.24 S/59.09 S/18,213.90 P S/5,285.56 S/12,928.34 S/18,213.90
COLORES 0.00 E S/0.00
03.04.03.03 GRADAS CON CEMENTO SEMI PULIDO BRUÑADO @ m2 60.14 54.04 S/3,249.97 54.04 S/0.00 60.14 S/54.04 S/3,249.97 P S/3,249.97 S/3,249.97
1.00m MEZCLA 1:4 0.00 E S/0.00
03.04.03.04 DESCANSOS CON CEMENTO SEMI PULIDO m2 46.37 39.24 S/1,819.56 39.24 S/0.00 46.37 S/39.24 S/1,819.56 P S/1,819.56 S/1,819.56
BRUÑADO @ 1.00m MEZCLA 1:4 0.00 E S/0.00
03.04.03.05 RAMPAS CON CEMENTO SEMI PULIDO BRUÑADO @ m2 51.00 23.78 S/1,212.78 23.78 S/0.00 51.00 S/23.78 S/1,212.78 P S/1,212.78 S/1,212.78
1.00m MEZCLA 1:4 H=0.15m 0.00 E S/0.00
03.05 ZOCALOS Y CONTRAZOCALOS S/53,184.14 0.00 S/0.00 S/53,184.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,422.67 S/3,020.55 S/22,021.64 S/21,719.28 S/53,184.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,422.67 S/2,748.99 S/0.00 S/0.00 S/9,171.66
03.05.01 ZOCALOS S/22,978.79 0.00 S/0.00 S/22,978.79 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/13,384.19 S/9,594.60 S/22,978.79
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.05.01.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.50M m2 241.95 72.72 S/17,594.60 72.72 S/0.00 241.95 S/72.72 S/17,594.60 P S/10,000.00 S/7,594.60 S/17,594.60
0.00 E S/0.00
03.05.01.02 ZOCALO DE CERAMICA 0.45X0.45M , H=1.35M m2 74.04 72.72 S/5,384.19 72.72 S/0.00 74.04 S/72.72 S/5,384.19 P S/3,384.19 S/2,000.00 S/5,384.19
0.00 E S/0.00
03.05.02 CONTRAZOCALO S/30,205.35 0.00 S/0.00 S/30,205.35 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,422.67 S/3,020.55 S/8,637.45 S/12,124.68 S/30,205.35
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,422.67 S/2,748.99 S/0.00 S/0.00 S/9,171.66
03.05.02.01 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m m 293.14 23.21 S/6,803.78 23.21 S/0.00 293.14 S/23.21 S/6,803.78 P S/6,803.78 S/6,803.78
0.00 E S/0.00
03.05.02.02 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m - m 406.86 23.21 S/9,443.22 23.21 S/0.00 406.86 S/23.21 S/9,443.22 P S/6,422.67 S/3,020.55 S/9,443.22
CERCO PERIMETRICO 0.00 E S/6,422.67 S/2,748.99 S/9,171.66
03.05.02.03 CONTRAZOCALO DE CEMENTO PULIDO, H=0.15m m 26.49 14.26 S/377.75 14.26 S/0.00 26.49 S/14.26 S/377.75 P S/377.75 S/377.75
0.00 E S/0.00
03.05.02.04 CONTRAZOCALO DE CEMENTO PULIDO H=0.10m m 134.31 10.84 S/1,455.92 10.84 S/0.00 134.31 S/10.84 S/1,455.92 P S/1,455.92 S/1,455.92
0.00 E S/0.00
03.05.02.05 CONTRAZOCALO DE PORCELANATO H=0.15m m 413.44 27.24 S/11,262.11 27.24 S/0.00 413.44 S/27.24 S/11,262.11 P S/11,262.11 S/11,262.11
0.00 E S/0.00
03.05.02.06 CONTRAZOCALO DE CERAMICA H=0.15m m 39.64 21.76 S/862.57 21.76 S/0.00 39.64 S/21.76 S/862.57 P S/862.57 S/862.57
0.00 E S/0.00
03.06 COBERTURAS S/83,961.62 0.00 S/0.00 S/83,961.62 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/15,800.00 S/68,161.62 S/83,961.62
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.06.01 LADRILLO PASTELERO DE 0.24 X 0.24 X 0.03M SOBRE m2 1,014.47 47.20 S/47,882.98 47.20 S/0.00 1,014.47 S/47.20 S/47,882.98 P S/10,000.00 S/37,882.98 S/47,882.98
MORTERO C:H=1:5 0.00 E S/0.00
03.06.02 COBERTURA DE CALAMINA DE 3.60m x 1.05m DE m2 232.78 96.01 S/22,349.21 96.01 S/0.00 232.78 S/96.01 S/22,349.21 P S/3,000.00 S/19,349.21 S/22,349.21
COLORES CON PV4 TRAPEZOIDAL, E=3 mm 0.00 E S/0.00
03.06.03 COBERTURA CURVA DE CALAMINA DE 3.60m x 1.05m m2 143.00 96.01 S/13,729.43 96.01 S/0.00 143.00 S/96.01 S/13,729.43 P S/2,800.00 S/10,929.43 S/13,729.43
DE COLORES CON PV4 TRAPEZOIDAL, E=3 mm 0.00 E S/0.00
03.07 REVESTIMIENTOS S/1,231.16 0.00 S/0.00 S/1,231.16 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,231.16 S/1,231.16
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.07.01 REVESTIMIENTO DE MESA DE CONCRETO EN COCINA m2 5.02 89.65 S/450.04 89.65 S/0.00 5.02 S/89.65 S/450.04 P S/450.04 S/450.04
CON CERAMICO 0.30x0.20m. 0.00 E S/0.00
03.07.02 REVESTIMIENTO DE MESA DE CONCRETO EN m2 1.23 74.82 S/92.03 74.82 S/0.00 1.23 S/74.82 S/92.03 P S/92.03 S/92.03
KITCHENETTE CON CERAMICO 0.30X0.20M 0.00 E S/0.00
03.07.03 REVESTIMIENTO DE MESA DE CONCRETO PARA m2 9.21 74.82 S/689.09 74.82 S/0.00 9.21 S/74.82 S/689.09 P S/689.09 S/689.09
OVALIN EN SS.HH. CON CERAMICO 0.30X0.20M 0.00 E S/0.00
03.08 CARPINTERÍA DE MADERA S/80,855.57 0.00 S/0.00 S/80,855.57 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/65,454.84 S/15,400.73 S/80,855.57
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.08.01 PUERTAS DE MADERA S/71,546.60 0.00 S/0.00 S/71,546.60 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/62,623.86 S/8,922.74 S/71,546.60
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.08.01.01 PUERTA CONTRAPLACADA CON TRIPLAY, VISOR und 10.00 1,279.32 S/12,793.20 1,279.32 S/0.00 10.00 S/1,279.32 S/12,793.20 P S/12,793.20 S/12,793.20
CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO 0.00 E S/0.00
03.08.01.02 (P-2) PUERTA
(1.08x2.84m.)
CONTRAPLACADA CON TRIPLAY, VISOR und 2.00 1,280.82 S/2,561.64 1,280.82 S/0.00 2.00 S/1,280.82 S/2,561.64 P S/2,561.64 S/2,561.64
CON MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO 0.00 E S/0.00
03.08.01.03 (P-3) PUERTA
(1.08x2.94m.)
CONTRAPLACADA CON TRIPLAY, CON und 10.00 1,065.06 S/10,650.60 1,065.06 S/0.00 10.00 S/1,065.06 S/10,650.60 P S/10,650.60 S/10,650.60
MARCO DE TORNILLO DE 1 HOJA (P-4) (1.10x2.10m.) 0.00 E S/0.00
03.08.01.04 PUERTA CONTRAPLACADA CON TRIPLAY, CON und 9.00 1,275.40 S/11,478.60 1,275.40 S/0.00 9.00 S/1,275.40 S/11,478.60 P S/11,478.60 S/11,478.60
MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO (P-5) 0.00 E S/0.00
03.08.01.05 (0.80x2.65m.)
PUERTA DE MADERA MACHIHEMBRADA, CON und 2.00 1,348.62 S/2,697.24 1,348.62 S/0.00 2.00 S/1,348.62 S/2,697.24 P S/2,697.24 S/2,697.24
03.08.01.06 (0.70x2.84m.)
03.08.01.07 (0.90x2.65m.)
03.08.01.08 (0.90x2.94m.)
03.08.01.09 (1.00x2.65m.)
MARCO DE TORNILLO DE 1 HOJA, CON FRESQUILLO (P- 0.00 E S/0.00
03.08.01.10 10) (1.00x2.75m.)
03.08.01.11 11) (1.00x2.84m.)
03.08.01.12 PUERTA DE MADERA MACHIHEMBRADA, CON und 1.00 1,133.86 S/1,133.86 1,133.86 S/0.00 1.00 S/1,133.86 S/1,133.86 P S/1,133.86 S/1,133.86
03.08.01.13 PUERTA CONTRAPLACADA CON TRIPLAY, CON und 2.00 1,230.36 S/2,460.72 1,230.36 S/0.00 2.00 S/1,230.36 S/2,460.72 P S/2,460.72 S/2,460.72
03.08.01.14 16) (0.80x2.50m.)
COLOCACION DE PUERTAS m2 122.21 88.85 S/10,858.36 88.85 S/0.00 122.21 S/88.85 S/10,858.36 P S/1,935.62 S/8,922.74 S/10,858.36
0.00 E S/0.00
03.08.02 TRABAJOS EN MELAMINA S/9,308.97 0.00 S/0.00 S/9,308.97 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,830.98 S/6,477.99 S/9,308.97
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.08.02.01 PUERTA DE MELAMINA DE 1 HOJA und 12.00 471.83 S/5,661.96 471.83 S/0.00 12.00 S/471.83 S/5,661.96 P S/2,830.98 S/2,830.98 S/5,661.96
0.00 E S/0.00
03.08.02.02 MUEBLES DE COCINA Y SIMILARES m 11.49 257.26 S/2,955.92 257.26 S/0.00 11.49 S/257.26 S/2,955.92 P S/2,955.92 S/2,955.92
0.00 E S/0.00
03.08.02.03 DIVISION DE MELAMINE PARA URINARIO m2 3.60 191.97 S/691.09 191.97 S/0.00 3.60 S/191.97 S/691.09 P S/691.09 S/691.09
0.00 E S/0.00
03.09 CARPINTERIA METALICA Y HERRERIA S/116,674.36 0.00 S/0.00 S/116,674.36 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/66,563.51 S/50,110.85 S/116,674.36
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.09.01 VENTANAS METALICAS S/1,179.70 0.00 S/0.00 S/1,179.70 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/857.24 S/322.46 S/1,179.70
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.09.01.01 VENTANAS DE FIERRO CON MALLA TUPIDA SEGUN m2 4.28 200.29 S/857.24 200.29 S/0.00 4.28 S/200.29 S/857.24 P S/857.24 S/857.24
DISEÑO 0.00 E S/0.00
03.09.01.02 COLOCACION DE VENTANAS METALICAS m2 4.28 75.34 S/322.46 75.34 S/0.00 4.28 S/75.34 S/322.46 P S/322.46 S/322.46
0.00 E S/0.00
03.09.02 PUERTAS METALICAS S/11,266.33 0.00 S/0.00 S/11,266.33 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/11,266.33 S/0.00 S/11,266.33
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
Pág. 62 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
03.09.02.01 PORTON DE FIERRO SEGÚN DISEÑO EN INGRESOS und 2.00 2,776.29 S/5,552.58 2,776.29 S/0.00 2.00 S/2,776.29 S/5,552.58 P S/5,552.58 S/5,552.58
EXTERNOS 0.00 E S/0.00
03.09.02.02 PUERTA DOBLE METÁLICA DE MALLA TUPIDA, CON und 1.00 2,064.45 S/2,064.45 2,064.45 S/0.00 1.00 S/2,064.45 S/2,064.45 P S/2,064.45 S/2,064.45
FRESQUILLO 0.00 E S/0.00
03.09.02.03 COLOCACION DE PUERTAS METALICAS und 23.11 157.91 S/3,649.30 157.91 S/0.00 23.11 S/157.91 S/3,649.30 P S/3,649.30 S/3,649.30
0.00 E S/0.00
03.09.03 OTROS S/104,228.33 0.00 S/0.00 S/104,228.33 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/54,439.94 S/49,788.39 S/104,228.33
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.09.03.01 BARRA DISCAPACITADOS DE 1 1/2" DE ACERO und 24.00 207.57 S/4,981.68 207.57 S/0.00 24.00 S/207.57 S/4,981.68 P S/4,981.68 S/4,981.68
INOXIDABLE L=0.90m. INC. ACCESORIOS 0.00 E S/0.00
03.09.03.02 SUM. E INSTALACIÓN DE BARANDA DE ACERO m 8.80 236.49 S/2,081.11 236.49 S/0.00 8.80 S/236.49 S/2,081.11 P S/2,081.11 S/2,081.11
INOXIDABLE SEGÚN DISEÑO/ TIPO 1 0.00 E S/0.00
03.09.03.03 SUM. E INSTALACIÓN DE BARANDA DE ACERO m 117.35 484.47 S/56,852.55 484.47 S/0.00 117.35 S/484.47 S/56,852.55 P S/16,852.55 S/40,000.00 S/56,852.55
03.09.03.06 PROTECTOR METALICO SEGÚN DISEÑO und 1.00 1,068.62 S/1,068.62 1,068.62 S/0.00 1.00 S/1,068.62 S/1,068.62 P S/1,068.62 S/1,068.62
0.00 E S/0.00
03.09.03.07 ESCALERA DE GATO TIPO I m 14.09 430.24 S/6,062.08 430.24 S/0.00 14.09 S/430.24 S/6,062.08 P S/6,062.08 S/6,062.08
0.00 E S/0.00
03.09.03.08 ESCALERA DE GATO DE ACERO INOXIDABLE TIPO II m 5.70 212.97 S/1,213.93 212.97 S/0.00 5.70 S/212.97 S/1,213.93 P S/1,213.93 S/1,213.93
0.00 E S/0.00
03.09.03.09 REJAS EN INGRESO PRINCIPAL SEGÚN DISEÑO m 4.00 22.76 S/91.04 22.76 S/0.00 4.00 S/22.76 S/91.04 P S/91.04 S/91.04
0.00 E S/0.00
03.09.03.10 CANTONERA PERFIL RANURADO FO.4"X2"X3/16" m 154.74 98.47 S/15,237.25 98.47 S/0.00 154.74 S/98.47 S/15,237.25 P S/15,237.25 S/15,237.25
0.00 E S/0.00
03.09.03.11 TAPAJUNTA DE ACERO INOXIDABLE ENTRE m 14.10 239.80 S/3,381.18 239.80 S/0.00 14.10 S/239.80 S/3,381.18 P S/3,381.18 S/3,381.18
MODULOS SEGUN DISEÑO 0.00 E S/0.00
03.09.03.12 TAPA DE CISTERNA EN ACERO INOXIDABLE und 1.00 420.27 S/420.27 420.27 S/0.00 1.00 S/420.27 S/420.27 P S/420.27 S/420.27
0.00 E S/0.00
03.09.03.13 LETRAS METALICAS PARA PORTICOS DE INGRESO m2 5.40 186.16 S/1,005.26 186.16 S/0.00 5.40 S/186.16 S/1,005.26 P S/1,005.26 S/1,005.26
0.00 E S/0.00
03.10 CERRAJERIA S/13,925.72 0.00 S/0.00 S/13,925.72 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,744.24 S/4,181.48 S/13,925.72
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.10.01 BISAGRAS S/5,591.88 0.00 S/0.00 S/5,591.88 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,591.88 S/3,000.00 S/5,591.88
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.10.01.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 196.00 28.53 S/5,591.88 28.53 S/0.00 196.00 S/28.53 S/5,591.88 P S/2,591.88 S/3,000.00 S/5,591.88
0.00 E S/0.00
03.10.02 CERRADURAS S/8,333.84 0.00 S/0.00 S/8,333.84 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,152.36 S/1,181.48 S/8,333.84
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.10.02.01 CERRADURA FORTE 3 GOLPES O SIMILAR und 12.00 181.79 S/2,181.48 181.79 S/0.00 12.00 S/181.79 S/2,181.48 P S/1,000.00 S/1,181.48 S/2,181.48
0.00 E S/0.00
03.10.02.02 CERRADURA TIPO MANIJA und 37.00 166.28 S/6,152.36 166.28 S/0.00 37.00 S/166.28 S/6,152.36 P S/6,152.36 S/6,152.36
0.00 E S/0.00
03.11 VIDRIOS, CRISTALES Y SIMILARES S/50,360.71 0.00 S/0.00 S/50,360.71 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/24,373.83 S/25,986.88 S/50,360.71
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.11.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA m2 90.49 193.37 S/17,498.05 193.37 S/0.00 90.49 S/193.37 S/17,498.05 P S/12,725.85 S/4,772.20 S/17,498.05
DIRECTO - VENTANA BAJA /TIPO 1 0.00 E S/0.00
03.11.02 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA m2 21.56 189.51 S/4,085.84 189.51 S/0.00 21.56 S/189.51 S/4,085.84 P S/4,085.84 S/4,085.84
DIRECTO - VENTANA BAJA /TIPO 2 0.00 0.00 E S/0.00
DIRECTO - VENTANA BAJA /TIPO 3 0.00 E S/0.00
03.11.04 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA m2 2.66 169.51 S/450.90 169.51 S/0.00 2.66 S/169.51 S/450.90 P S/450.90 S/450.90
DIRECTO - VENTANA ALTA /TIPO 1 0.00 E S/0.00
03.11.08 COLOCACION DE VENTANAS m2 209.12 55.70 S/11,647.98 55.70 S/0.00 209.12 S/55.70 S/11,647.98 P S/11,647.98 S/11,647.98
0.00 E S/0.00
03.12 PINTURA S/149,847.96 0.00 S/0.00 S/149,847.96 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/81,342.67 S/68,505.29 S/149,847.96
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.01 PINTURA INTERIORES S/32,453.14 0.00 S/0.00 S/32,453.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,287.62 S/25,165.52 S/32,453.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.01.01 PINTURA LATEX EN MUROS INTERIORES DOS m2 885.15 15.65 S/13,852.60 15.65 S/0.00 885.15 S/15.65 S/13,852.60 P S/5,518.67 S/8,333.93 S/13,852.60
MANOS 0.00 E S/0.00
03.12.01.02 PINTURA LATEX EN PLACAS INTERIORES DOS m2 141.29 15.65 S/2,211.19 15.65 S/0.00 141.29 S/15.65 S/2,211.19 P S/1,768.95 S/442.24 S/2,211.19
MANOS 0.00 E S/0.00
03.12.01.03 PINTURA LATEX EN COLUMNAS INTERIORES DOS m2 236.68 17.02 S/4,028.29 17.02 S/0.00 236.68 S/17.02 S/4,028.29 P S/4,028.29 S/4,028.29
MANOS 0.00 E S/0.00
03.12.01.04 PINTURA LATEX EN COLUMNETAS INTERIORES DOS m2 232.06 14.52 S/3,369.51 14.52 S/0.00 232.06 S/14.52 S/3,369.51 P S/3,369.51 S/3,369.51
MANOS 0.00 E S/0.00
03.12.01.05 PINTURA LATEX EN VIGAS INTERIORES DOS MANOS m2 368.16 15.11 S/5,562.90 15.11 S/0.00 368.16 S/15.11 S/5,562.90 P S/5,562.90 S/5,562.90
0.00 0.00 E S/0.00
03.12.01.06 PINTURA LATEX EN SOLERAS INTERIORES DOS m2 90.14 15.11 S/1,362.02 15.11 S/0.00 90.14 S/15.11 S/1,362.02 P S/1,362.02 S/1,362.02
MANOS 0.00 E S/0.00
03.12.01.07 PINTURA LATEX EN DERRAMES DOS MANOS m2 132.97 15.11 S/2,009.18 15.11 S/0.00 132.97 S/15.11 S/2,009.18 P S/2,009.18 S/2,009.18
0.00 E S/0.00
03.12.01.08 PINTURA ESMALTE EN CONTRAZOCALOS m2 3.97 14.47 S/57.45 14.47 S/0.00 3.97 S/14.47 S/57.45 P S/57.45 S/57.45
INTERIORES 0.00 E S/0.00
03.12.02 PINTURA EXTERIORES S/57,116.76 0.00 S/0.00 S/57,116.76 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/31,387.71 S/25,729.05 S/57,116.76
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.02.01 PINTURA SUPER MATE EN MUROS EXTERIORES m2 696.20 15.93 S/11,090.47 15.93 S/0.00 696.20 S/15.93 S/11,090.47 P S/3,696.82 S/7,393.65 S/11,090.47
DOS MANOS 0.00 E S/0.00
03.12.02.02 PINTURA SUPER MATE EN MUROS DE CERCO m2 1,210.46 15.93 S/19,282.63 15.93 S/0.00 1,210.46 S/15.93 S/19,282.63 P S/19,282.63 S/19,282.63
PERIMETRICO DOS MANOS 0.00 E S/0.00
03.12.02.03 PINTURA SUPER MATE EN PLACAS EXTERIORES m2 162.40 15.93 S/2,587.03 15.93 S/0.00 162.40 S/15.93 S/2,587.03 P S/1,000.00 S/1,587.03 S/2,587.03
03.12.02.04 PINTURA SUPER EN MATE COLUMNAS EXTERIORES m2 195.47 15.11 S/2,953.55 15.11 S/0.00 195.47 S/15.11 S/2,953.55 P S/1,200.00 S/1,753.55 S/2,953.55
03.12.02.05 PINTURA SUPER MATE EN COLUMNAS DE CERCO m2 212.38 15.11 S/3,209.06 15.11 S/0.00 212.38 S/15.11 S/3,209.06 P S/3,209.06 S/3,209.06
03.12.02.06 PINTURA SUPER MATE EN COLUMNETAS m2 110.59 15.11 S/1,671.01 15.11 S/0.00 110.59 S/15.11 S/1,671.01 P S/1,671.01 S/1,671.01
EXTERIORES DOS MANOS 0.00 E S/0.00
03.12.02.07 PINTURA SUPER MATE EN VIGAS EXTERIORES DOS m2 299.17 15.11 S/4,520.46 15.11 S/0.00 299.17 S/15.11 S/4,520.46 P S/502.27 S/4,018.19 S/4,520.46
MANOS 0.00 E S/0.00
03.12.02.08 PINTURA SUPER MATE EN VIGAS DE CERCO m2 165.25 15.11 S/2,496.93 15.11 S/0.00 165.25 S/15.11 S/2,496.93 P S/2,496.93 S/2,496.93
03.12.02.09 PINTURA SUPER MATE EN SOLERAS EXTERIORES m2 36.24 15.11 S/547.59 15.11 S/0.00 36.24 S/15.11 S/547.59 P S/547.59 S/547.59
03.12.02.10 PINTURA SUPER MATE EN MUROS BAJOS DE m2 186.83 15.93 S/2,976.20 15.93 S/0.00 186.83 S/15.93 S/2,976.20 P S/2,976.20 S/2,976.20
CONCRETO ARMADO DOS MANOS 0.00 E S/0.00
03.12.02.11 PINTURA SUPER MATE EN MUROS DE CONTENCION m2 139.40 15.93 S/2,220.64 15.93 S/0.00 139.40 S/15.93 S/2,220.64 P S/2,220.64 S/2,220.64
03.12.02.12 PINTURA SUPER MATE EN PEDESTALES DE m2 20.60 15.93 S/328.16 15.93 S/0.00 20.60 S/15.93 S/328.16 P S/328.16 S/328.16
CONCRETO ARMADO DOS MANOS 0.00 E S/0.00
03.12.02.13 PINTURA ESMALTE EN CONTRAZOCALOS m2 101.37 14.47 S/1,466.82 14.47 S/0.00 101.37 S/14.47 S/1,466.82 P S/1,466.82 S/1,466.82
EXTERIORES 0.00 E S/0.00
03.12.02.14 PINTURA ESMALTE EN CONTRAZOCALOS EN CERCO m2 122.06 14.47 S/1,766.21 14.47 S/0.00 122.06 S/14.47 S/1,766.21 P S/1,766.21 S/1,766.21
PERIMETRICO 0.00 E S/0.00
03.12.03 PINTURA EN CIELORASOS S/15,018.33 0.00 S/0.00 S/15,018.33 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,118.27 S/5,900.06 S/15,018.33
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.03.01 PINTURA LATEX EN CIELO RASOS DOS MANOS m2 909.10 16.52 S/15,018.33 16.52 S/0.00 909.10 S/16.52 S/15,018.33 P S/9,118.27 S/5,900.06 S/15,018.33
0.00 E S/0.00
03.12.04 PINTURA EN CARPINTERIA DE MADERA S/1,633.95 0.00 S/0.00 S/1,633.95 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,633.95 S/1,633.95
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.04.01 PINTURA EN PUERTA CONTRAPLACADA, C/VISOR, m2 37.02 13.37 S/494.96 13.37 S/0.00 37.02 S/13.37 S/494.96 P S/494.96 S/494.96
C/BARNIZ 2 MANOS 0.00 E S/0.00
03.12.04.02 PINTURA EN PUERTA CONTRAPLACADA, C/BARNIZ 2 m2 46.18 13.37 S/617.43 13.37 S/0.00 46.18 S/13.37 S/617.43 P S/617.43 S/617.43
MANOS 0.00 E S/0.00
03.12.04.03 PINTURA EN PUERTA DE MADERA m2 39.01 13.37 S/521.56 13.37 S/0.00 39.01 S/13.37 S/521.56 P S/521.56 S/521.56
MACHIHEMBRADA, C/BARNIZ 2 MANOS 0.00 E S/0.00
03.12.05 PINTURA EN CARPINTERIA METALICA S/1,119.98 0.00 S/0.00 S/1,119.98 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,119.98 S/1,119.98
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.05.01 PINTURA EN VENTANAS DE FIERRO CON MALLA m2 4.28 16.96 S/72.59 16.96 S/0.00 4.28 S/16.96 S/72.59 P S/72.59 S/72.59
TUPIDA SEGÚN DISEÑO 0.00 E S/0.00
03.12.05.02 PINTURA EN PROTECTOR METALICO SEGÚN DISEÑO m2 2.94 18.44 S/54.21 18.44 S/0.00 2.94 S/18.44 S/54.21 P S/54.21 S/54.21
0.00 E S/0.00
03.12.05.03 PÍNTURA EN PORTON DE FIERRO SEGÚN DISEÑO EN m2 18.00 18.44 S/331.92 18.44 S/0.00 18.00 S/18.44 S/331.92 P S/331.92 S/331.92
INGRESOS EXTERNOS 0.00 E S/0.00
03.12.05.04 PINTURA EN PUERTA DOBLE METÁLICA DE MALLA m2 5.11 18.44 S/94.23 18.44 S/0.00 5.11 S/18.44 S/94.23 P S/94.23 S/94.23
TUPIDA, CON FRESQUILLO 0.00 E S/0.00
03.12.05.05 PINTURA EN ESCALERA DE GATO TIPO I m2 14.09 18.44 S/259.82 18.44 S/0.00 14.09 S/18.44 S/259.82 P S/259.82 S/259.82
0.00 E S/0.00
03.12.05.06 PINTURA EN REJAS DE INGRESO PRINCIPAL m2 11.60 18.44 S/213.90 18.44 S/0.00 11.60 S/18.44 S/213.90 P S/213.90 S/213.90
Pág. 63 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00
03.12.05.07 PINTURA EN LETRAS METALICAS PARA PORTICOS m2 5.40 17.28 S/93.31 17.28 S/0.00 5.40 S/17.28 S/93.31 P S/93.31 S/93.31
DE INGRESO 0.00 E S/0.00
03.12.06 VARIOS S/42,505.80 0.00 S/0.00 S/42,505.80 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/33,549.07 S/8,956.73 S/42,505.80
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.12.06.01 CANALETA DE CONCRETO DE 4" SOBRE TECHO m 121.57 257.02 S/31,245.92 257.02 S/0.00 121.57 S/257.02 S/31,245.92 P S/31,245.92 S/31,245.92
0.00 E S/0.00
03.12.06.02 BANCA DE CONCRETO SEGÚN DISEÑO m 6.10 238.74 S/1,456.31 238.74 S/0.00 6.10 S/238.74 S/1,456.31 P S/1,456.31 S/1,456.31
0.00 E S/0.00
03.12.06.03 LAVADERO DE CONCRETO ENCHAPADO SEGÚN m2 1.26 89.53 S/112.81 89.53 S/0.00 1.26 S/89.53 S/112.81 P S/112.81 S/112.81
03.12.06.04 MESADA DE CONCRETO ENCHAPADO SEGÚN m2 1.01 89.53 S/90.43 89.53 S/0.00 1.01 S/89.53 S/90.43 P S/90.43 S/90.43
03.12.06.05 ASTA DE BANDERA SEGUN DISEÑO und 1.00 643.60 S/643.60 643.60 S/0.00 1.00 S/643.60 S/643.60 P S/643.60 S/643.60
0.00 E S/0.00
03.12.06.06 TACHOS DE BASURA SEGÚN DISEÑO und 4.00 1,769.51 S/7,078.04 1,769.51 S/0.00 4.00 S/1,769.51 S/7,078.04 P S/7,078.04 S/7,078.04
0.00 E S/0.00
03.12.06.07 CONTENEDORES und 3.00 626.23 S/1,878.69 626.23 S/0.00 3.00 S/626.23 S/1,878.69 P S/1,878.69 S/1,878.69
0.00 E S/0.00
03.13 JARDINERIA S/1,140.99 0.00 S/0.00 S/1,140.99 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/274.59 S/866.40 S/1,140.99
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.13.01 SUMINISTRO Y COLOCACION DE GRASS AMERICANO m2 167.43 1.64 S/274.59 1.64 S/0.00 167.43 S/1.64 S/274.59 P S/274.59 S/274.59
0.00 E S/0.00
03.13.02 SEMBRADO DE PLANTAS ORNAMENTALES und 30.00 28.88 S/866.40 28.88 S/0.00 30.00 S/28.88 S/866.40 P S/866.40 S/866.40
0.00 E S/0.00
03.14 LIMPIEZA FINAL DE OBRA S/10,163.35 0.00 S/0.00 S/10,163.35 P S/0.00 S/684.58 S/0.00 S/0.00 S/0.00 S/513.43 S/513.43 S/800.00 S/7,651.91 S/0.00 S/10,163.35
0.00 E S/0.00 S/684.58 S/0.00 S/0.00 S/0.00 S/513.43 S/513.43 S/0.00 S/0.00 S/0.00 S/1,711.44
03.14.01 LIMPIEZA PERMANENTE DE OBRA GLB 1.00 3,422.88 S/3,422.88 3,422.88 S/0.00 1.00 S/3,422.88 S/3,422.88 P S/684.58 S/513.43 S/513.43 S/800.00 S/911.44 S/3,422.88
0.00 E S/684.58 S/513.43 S/513.43 S/1,711.44
03.14.02 LIMPIEZA FINAL DE OBRA m2 2,415.94 2.79 S/6,740.47 2.79 S/0.00 2,415.94 S/2.79 S/6,740.47 P S/6,740.47 S/6,740.47
0.00 E S/0.00
03.15 EVACUACION Y SEÑALIZACION S/3,535.34 0.00 S/0.00 S/3,535.34 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,535.34 S/3,535.34
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.15.01 PLACAS DE SEÑALIZACION S/2,632.64 0.00 S/0.00 S/2,632.64 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,632.64 S/2,632.64
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.15.01.01 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE SALIDA und 61.00 10.20 S/622.20 10.20 S/0.00 61.00 S/10.20 S/622.20 P S/622.20 S/622.20
0.00 E S/0.00
03.15.01.02 SUMINISTRO Y COLOCACIÓN DE SEÑAL CASO und 23.00 10.20 S/234.60 10.20 S/0.00 23.00 S/10.20 S/234.60 P S/234.60 S/234.60
SISMO 0.00 E S/0.00
03.15.01.03 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE DE und 12.00 10.20 S/122.40 10.20 S/0.00 12.00 S/10.20 S/122.40 P S/122.40 S/122.40
PERSONAS 0.00 E S/0.00
03.15.01.04 SUMINISTRO Y COLOCACIÓN DE SEÑAL und 2.00 17.20 S/34.40 17.20 S/0.00 2.00 S/17.20 S/34.40 P S/34.40 S/34.40
PROHIBICIÓN 0.00 E S/0.00
03.15.01.05 SUMINISTRO Y COLOCACIÓN DE SEÑAL und 11.00 10.20 S/112.20 10.20 S/0.00 11.00 S/10.20 S/112.20 P S/112.20 S/112.20
EXTINTORES DE FUEGO 0.00 E S/0.00
03.15.01.06 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES DE und 28.00 10.20 S/285.60 10.20 S/0.00 28.00 S/10.20 S/285.60 P S/285.60 S/285.60
EMERGENCIA 0.00 E S/0.00
03.15.01.07 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO und 8.00 10.20 S/81.60 10.20 S/0.00 8.00 S/10.20 S/81.60 P S/81.60 S/81.60
ELECTRICO 0.00 E S/0.00
03.15.01.08 SUMINISTRO Y COLOCACIÓN DE SEÑAL ALARMA und 4.00 10.20 S/40.80 10.20 S/0.00 4.00 S/10.20 S/40.80 P S/40.80 S/40.80
CONTRA INCENDIOS 0.00 E S/0.00
03.15.01.09 SUMINISTRO Y COLOCACIÓN DE NOMBRE DE und 31.00 10.20 S/316.20 10.20 S/0.00 31.00 S/10.20 S/316.20 P S/316.20 S/316.20
AMBIENTE 0.00 E S/0.00
03.15.01.10 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE und 1.00 10.20 S/10.20 10.20 S/0.00 1.00 S/10.20 S/10.20 P S/10.20 S/10.20
DISCAPACITADO 0.00 E S/0.00
VARONES-MUJERES 0.00 E S/0.00
BOTIQUIN 0.00 E S/0.00
03.15.01.13 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE und 43.00 10.20 S/438.60 10.20 S/0.00 43.00 S/10.20 S/438.60 P S/438.60 S/438.60
DETECTOR DE HUMO 0.00 E S/0.00
03.15.01.14 SUMINISTRO Y COLOCACIÓN DE SIMBOLO und 4.00 24.81 S/99.24 24.81 S/0.00 4.00 S/24.81 S/99.24 P S/99.24 S/99.24
AVISADOR SONORO 0.00 E S/0.00
03.15.02 RUTAS DE EVACUACION S/902.70 0.00 S/0.00 S/902.70 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/902.70 S/902.70
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
03.15.02.01 PINTADO DE ZONA DE REUNION EN CASO DE SISMO m2 49.49 18.24 S/902.70 18.24 S/0.00 49.49 S/18.24 S/902.70 P S/902.70 S/902.70
0.00 E S/0.00
04 INSTALACIONES SANITARIAS S/158,441.51 0.00 S/0.00 S/158,441.51 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,000.00 S/126,461.03 S/30,980.48 S/158,441.51
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.01 APARATOS Y ACCESORIOS SANITARIOS S/10,828.71 0.00 S/0.00 S/10,828.71 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,828.71 S/10,828.71
0.00 E S/0.00
04.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE pza 12.00 250.69 S/3,008.28 250.69 S/0.00 12.00 S/250.69 S/3,008.28 P S/3,008.28 S/3,008.28
BAJO CON DESCARGA POSTERIOR 0.00 E S/0.00
04.01.02 URINARIO VITRIFICADA BLANCA pza 6.00 428.61 S/2,571.66 428.61 S/0.00 6.00 S/428.61 S/2,571.66 P S/2,571.66 S/2,571.66
0.00 E S/0.00
04.01.03 LAVATORIO OVALIN VITRIFICADO COLOR BLANCO pza 12.00 370.79 S/4,449.48 370.79 S/0.00 12.00 S/370.79 S/4,449.48 P S/4,449.48 S/4,449.48
0.00 E S/0.00
04.01.04 LAVATORIO VITRIFICADA CON PEDESTAL UNIVERSAL pza 1.00 370.79 S/370.79 370.79 S/0.00 1.00 S/370.79 S/370.79 P S/370.79 S/370.79
COLOR BLANCO 0.00 E S/0.00
04.01.05 LAVADERO DE ACERO INOXIDABLE 95CMX45CM (01 pza 2.00 214.25 S/428.50 214.25 S/0.00 2.00 S/214.25 S/428.50 P S/428.50 S/428.50
POZA CON ESCURRIDERO) 0.00 E S/0.00
04.02 SUMINISTRO E INSTALACION DE ACCESORIOS S/3,267.12 0.00 S/0.00 S/3,267.12 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,267.12 S/3,267.12
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD und 6.00 40.52 S/243.12 40.52 S/0.00 6.00 S/40.52 S/243.12 P S/243.12 S/243.12
300M 0.00 E S/0.00
04.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" PARA und 24.00 79.32 S/1,903.68 79.32 S/0.00 24.00 S/79.32 S/1,903.68 P S/1,903.68 S/1,903.68
PERSONAS CON DISCAPACIDAD 0.00 E S/0.00
04.02.03 ESPEJO BISELADO e=6mm pza 12.00 46.94 S/563.28 46.94 S/0.00 12.00 S/46.94 S/563.28 P S/563.28 S/563.28
0.00 E S/0.00
04.02.04 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 12.00 46.42 S/557.04 46.42 S/0.00 12.00 S/46.42 S/557.04 P S/557.04 S/557.04
0.00 E S/0.00
04.03 SISTEMA DE AGUA FRIA S/14,366.00 0.00 S/0.00 S/14,366.00 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,000.00 S/10,477.87 S/2,888.13 S/14,366.00
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.01 SALIDA DE AGUA FRIA S/1,607.18 0.00 S/0.00 S/1,607.18 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,607.18 S/0.00 S/1,607.18
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.01.01 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC SAP DE pto 34.00 47.27 S/1,607.18 47.27 S/0.00 34.00 S/47.27 S/1,607.18 P S/1,607.18 S/1,607.18
1/2" 0.00 E S/0.00
04.03.02 REDES DE DISTRIBUCION DE AGUA FRIA S/1,430.51 0.00 S/0.00 S/1,430.51 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,430.51 S/0.00 S/1,430.51
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.02.01 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 76.21 10.29 S/784.20 10.29 S/0.00 76.21 S/10.29 S/784.20 P S/784.20 S/784.20
0.00 E S/0.00
04.03.02.02 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 61.73 10.47 S/646.31 10.47 S/0.00 61.73 S/10.47 S/646.31 P S/646.31 S/646.31
0.00 E S/0.00
04.03.03 REDES DE ALIMENTACIÓN S/5,850.59 0.00 S/0.00 S/5,850.59 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,000.00 S/4,850.59 S/0.00 S/5,850.59
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. m3 35.15 40.11 S/1,409.87 40.11 S/0.00 35.15 S/40.11 S/1,409.87 P S/1,000.00 S/409.87 S/1,409.87
SANITARIAS 0.00 E S/0.00
04.03.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 87.88 2.37 S/208.28 2.37 S/0.00 87.88 S/2.37 S/208.28 P S/208.28 S/208.28
0.00 E S/0.00
04.03.03.03 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 8.79 5.01 S/44.04 5.01 S/0.00 8.79 S/5.01 S/44.04 P S/44.04 S/44.04
0.00 E S/0.00
04.03.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. m3 26.36 26.60 S/701.18 26.60 S/0.00 26.36 S/26.60 S/701.18 P S/701.18 S/701.18
PROPIO 0.00 E S/0.00
04.03.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 17.58 4.61 S/81.04 4.61 S/0.00 17.58 S/4.61 S/81.04 P S/81.04 S/81.04
0.00 E S/0.00
04.03.03.06 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 93.45 10.47 S/978.42 10.47 S/0.00 93.45 S/10.47 S/978.42 P S/978.42 S/978.42
0.00 E S/0.00
04.03.03.07 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 60.58 11.01 S/666.99 11.01 S/0.00 60.58 S/11.01 S/666.99 P S/666.99 S/666.99
0.00 E S/0.00
04.03.03.08 TUBERIA PVC SAP C-10 DE 1 1/4" (SUM.E INST.) m 34.84 10.02 S/349.10 10.02 S/0.00 34.84 S/10.02 S/349.10 P S/349.10 S/349.10
0.00 E S/0.00
04.03.03.09 TUBERIA PVC SAP C-10 DE 1 1/2" (SUM.E INST.) m 35.35 10.02 S/354.21 10.02 S/0.00 35.35 S/10.02 S/354.21 P S/354.21 S/354.21
0.00 E S/0.00
04.03.03.10 TUBERIA PVC SAP C-10 DE 2" (SUM.E INST.) m 5.67 12.06 S/68.38 12.06 S/0.00 5.67 S/12.06 S/68.38 P S/68.38 S/68.38
0.00 E S/0.00
04.03.03.11 PRUEBA HIDRAULICA Y DESINFECCION m 449.58 2.20 S/989.08 2.20 S/0.00 449.58 S/2.20 S/989.08 P S/989.08 S/989.08
0.00 E S/0.00
Pág. 64 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
04.03.04 ACCESORIOS DE REDES DE AGUA S/889.59 0.00 S/0.00 S/889.59 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/889.59 S/0.00 S/889.59
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.04.01 CODO PVC 90 SAP C-10 DE 1/2 und 35.00 4.52 S/158.20 4.52 S/0.00 35.00 S/4.52 S/158.20 P S/158.20 S/158.20
0.00 E S/0.00
04.03.04.02 CODO PVC 90 SAP C-10 DE 3/4" und 24.00 5.62 S/134.88 5.62 S/0.00 24.00 S/5.62 S/134.88 P S/134.88 S/134.88
0.00 E S/0.00
04.03.04.03 CODO PVC 90 SAP C-10 DE 1" und 1.00 6.72 S/6.72 6.72 S/0.00 1.00 S/6.72 S/6.72 P S/6.72 S/6.72
0.00 E S/0.00
04.03.04.04 CODO PVC 90 SAP C-10 DE 1 1/2" und 2.00 9.60 S/19.20 9.60 S/0.00 2.00 S/9.60 S/19.20 P S/19.20 S/19.20
0.00 E S/0.00
04.03.04.05 TEE PVC 90 SAP C-10 DE 3/4" und 18.00 5.88 S/105.84 5.88 S/0.00 18.00 S/5.88 S/105.84 P S/105.84 S/105.84
0.00 E S/0.00
04.03.04.06 TEE PVC 90 SAP C-10 DE 1" und 14.00 7.57 S/105.98 7.57 S/0.00 14.00 S/7.57 S/105.98 P S/105.98 S/105.98
0.00 E S/0.00
04.03.04.07 TEE PVC 90 SAP C-10 DE 1 1/2" und 4.00 14.52 S/58.08 14.52 S/0.00 4.00 S/14.52 S/58.08 P S/58.08 S/58.08
0.00 E S/0.00
04.03.04.08 TEE PVC 90 SAP C-10 DE 1 1/4" und 4.00 13.93 S/55.72 13.93 S/0.00 4.00 S/13.93 S/55.72 P S/55.72 S/55.72
0.00 E S/0.00
04.03.04.09 TEE PVC 90 SAP C-10 DE 2" und 1.00 6.22 S/6.22 6.22 S/0.00 1.00 S/6.22 S/6.22 P S/6.22 S/6.22
0.00 E S/0.00
04.03.04.10 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 21.00 4.10 S/86.10 4.10 S/0.00 21.00 S/4.10 S/86.10 P S/86.10 S/86.10
0.00 E S/0.00
04.03.04.11 REDUCCION PVC 90 SAP C-10 DE 1" A 1/2" und 1.00 5.88 S/5.88 5.88 S/0.00 1.00 S/5.88 S/5.88 P S/5.88 S/5.88
0.00 E S/0.00
0.00 E S/0.00
04.03.04.13 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1/2" und 1.00 6.51 S/6.51 6.51 S/0.00 1.00 S/6.51 S/6.51 P S/6.51 S/6.51
0.00 E S/0.00
04.03.04.14 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1 1/4" und 2.00 6.51 S/13.02 6.51 S/0.00 2.00 S/6.51 S/13.02 P S/13.02 S/13.02
0.00 E S/0.00
04.03.04.15 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1" und 1.00 7.74 S/7.74 7.74 S/0.00 1.00 S/7.74 S/7.74 P S/7.74 S/7.74
0.00 E S/0.00
0.00 E S/0.00
04.03.04.17 REDUCCION PVC 90 SAP C-10 DE 2" A 1 1/2" und 2.00 8.23 S/16.46 8.23 S/0.00 2.00 S/8.23 S/16.46 P S/16.46 S/16.46
0.00 E S/0.00
04.03.04.18 REDUCCION PVC 90 SAP C-10 DE 1 1/4" A 1" und 3.00 8.91 S/26.73 8.91 S/0.00 3.00 S/8.91 S/26.73 P S/26.73 S/26.73
0.00 E S/0.00
04.03.05 VALVULAS S/2,640.49 0.00 S/0.00 S/2,640.49 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/700.00 S/1,940.49 S/2,640.49
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.05.01 VALVULA COMPUERTA DE BRONCE PESADA DN 1/2" und 5.00 94.33 S/471.65 94.33 S/0.00 5.00 S/94.33 S/471.65 P S/471.65 S/471.65
0.00 E S/0.00
04.03.05.02 VALVULA COMPUERTA DE BRONCE PESADA DN 3/4" und 12.00 114.67 S/1,376.04 114.67 S/0.00 12.00 S/114.67 S/1,376.04 P S/700.00 S/676.04 S/1,376.04
0.00 E S/0.00
04.03.05.03 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE und 5.00 158.56 S/792.80 158.56 S/0.00 5.00 S/158.56 S/792.80 P S/792.80 S/792.80
CONCRETO F'C=175 KG/CM2, INCLUYE REJILLA Y 0.00 E S/0.00
04.03.06 CANDADO
VARIOS S/1,947.64 0.00 S/0.00 S/1,947.64 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,000.00 S/947.64 S/1,947.64
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.03.06.01 CAJA PARA VALVULA EN PARED, NICHO DE und 17.00 111.85 S/1,901.45 111.85 S/0.00 17.00 S/111.85 S/1,901.45 P S/1,000.00 S/901.45 S/1,901.45
MAYOLICA Y TAPA METALICA 0.00 E S/0.00
04.03.06.02 EMPALME A LA RED EXISTENTE und 1.00 46.19 S/46.19 46.19 S/0.00 1.00 S/46.19 S/46.19 P S/46.19 S/46.19
0.00 E S/0.00
04.04 SISTEMA DE DRENAJE PLUVIAL S/87,228.81 0.00 S/0.00 S/87,228.81 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/77,228.81 S/10,000.00 S/87,228.81
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.04.01 RED DE RECOLECCION EN PISOS S/73,722.78 0.00 S/0.00 S/73,722.78 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/63,722.78 S/10,000.00 S/73,722.78
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.04.01.01 TRAZO Y REPLANTEO m 315.07 2.03 S/639.59 2.03 S/0.00 315.07 S/2.03 S/639.59 P S/639.59 S/639.59
0.00 E S/0.00
04.04.01.02 EXCAVACION DE ZANJA PARA CANAL PLUVIAL Y m3 64.26 45.85 S/2,946.32 45.85 S/0.00 64.26 S/45.85 S/2,946.32 P S/2,946.32 S/2,946.32
PARA TUBERIA COLECTOR 0.00 E S/0.00
04.04.01.03 REFINE Y NIVELACIÓN DE ZANJA TERRENO NORMAL m 315.07 8.23 S/2,593.03 8.23 S/0.00 315.07 S/8.23 S/2,593.03 P S/2,593.03 S/2,593.03
0.00 E S/0.00
04.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE (30 m3 80.32 20.71 S/1,663.43 20.71 S/0.00 80.32 S/20.71 S/1,663.43 P S/1,663.43 S/1,663.43
Kilometros) 0.00 E S/0.00
04.04.01.05 CANAL PLUVIAL ENCOFRADO Y DESENCOFRADO m2 272.21 34.58 S/9,413.02 34.58 S/0.00 272.21 S/34.58 S/9,413.02 P S/9,413.02 S/9,413.02
0.00 E S/0.00
04.04.01.06 CANAL PLUVIAL CONCRETO FC 175 KG/CM2 m3 36.29 444.74 S/16,139.61 444.74 S/0.00 36.29 S/444.74 S/16,139.61 P S/16,139.61 S/16,139.61
0.00 E S/0.00
04.04.01.07 REJILLA METALICA EN CANAL PLUVIAL S/ DISEÑO m 272.21 123.44 S/33,601.60 123.44 S/0.00 272.21 S/123.44 S/33,601.60 P S/23,601.60 S/10,000.00 S/33,601.60
0.00 E S/0.00
04.04.01.08 TUBERIA DE PVC-U DN 6" m 7.32 183.62 S/1,344.10 183.62 S/0.00 7.32 S/183.62 S/1,344.10 P S/1,344.10 S/1,344.10
0.00 E S/0.00
04.04.01.09 TUBERIA DE PVC 4" m 28.38 49.51 S/1,405.09 49.51 S/0.00 28.38 S/49.51 S/1,405.09 P S/1,405.09 S/1,405.09
0.00 E S/0.00
04.04.01.10 JUNTA DE CONSTRUCCION EN CANAL PLUVIAL m 272.21 14.61 S/3,976.99 14.61 S/0.00 272.21 S/14.61 S/3,976.99 P S/3,976.99 S/3,976.99
0.00 E S/0.00
04.04.02 RED DE RECOLECCION EN TECHOS S/13,506.03 0.00 S/0.00 S/13,506.03 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/13,506.03 S/0.00 S/13,506.03
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.04.02.01 CANALETA DE PLANCHA GALVANIZADA m 47.80 125.93 S/6,019.45 125.93 S/0.00 47.80 S/125.93 S/6,019.45 P S/6,019.45 S/6,019.45
0.00 E S/0.00
04.04.02.02 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 3" m 26.00 44.04 S/1,145.04 44.04 S/0.00 26.00 S/44.04 S/1,145.04 P S/1,145.04 S/1,145.04
0.00 E S/0.00
04.04.02.03 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 4" m 58.24 50.78 S/2,957.43 50.78 S/0.00 58.24 S/50.78 S/2,957.43 P S/2,957.43 S/2,957.43
0.00 E S/0.00
04.04.02.04 ABRAZADERA DE FIJACION DE TUBO pza 34.00 34.76 S/1,181.84 34.76 S/0.00 34.00 S/34.76 S/1,181.84 P S/1,181.84 S/1,181.84
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
04.04.02.07 CONCRETO FC 175 KG/CM2 EN COLUMNETA m3 1.26 305.32 S/384.70 305.32 S/0.00 1.26 S/305.32 S/384.70 P S/384.70 S/384.70
0.00 E S/0.00
04.04.02.08 ENCOFRADO Y DESENCOFRADO EN COLUMNETA m2 18.96 41.64 S/789.49 41.64 S/0.00 18.96 S/41.64 S/789.49 P S/789.49 S/789.49
0.00 E S/0.00
04.05 DESAGUE Y VENTILACIÓN S/29,798.81 0.00 S/0.00 S/29,798.81 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/25,802.29 S/3,996.52 S/29,798.81
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.01 SALIDA DE DESAGUE Y VENTILACION S/6,021.77 0.00 S/0.00 S/6,021.77 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,021.77 S/0.00 S/6,021.77
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.01.01 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 29.00 62.20 S/1,803.80 62.20 S/0.00 29.00 S/62.20 S/1,803.80 P S/1,803.80 S/1,803.80
0.00 E S/0.00
04.05.01.02 SALIDAS DE DESAGUE EN PVC SAP ø 3" pto 10.00 69.93 S/699.30 69.93 S/0.00 10.00 S/69.93 S/699.30 P S/699.30 S/699.30
0.00 E S/0.00
04.05.01.03 SALIDAS DE DESAGUE EN PVC SAP ø 4" pto 24.00 70.28 S/1,686.72 70.28 S/0.00 24.00 S/70.28 S/1,686.72 P S/1,686.72 S/1,686.72
0.00 E S/0.00
04.05.01.04 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 27.00 67.85 S/1,831.95 67.85 S/0.00 27.00 S/67.85 S/1,831.95 P S/1,831.95 S/1,831.95
0.00 E S/0.00
04.05.02 REDES DE DERIVACIÓN S/6,207.03 0.00 S/0.00 S/6,207.03 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,210.51 S/3,996.52 S/6,207.03
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.02.01 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE m 29.89 10.09 S/301.59 10.09 S/0.00 29.89 S/10.09 S/301.59 P S/301.59 S/301.59
2" 0.00 E S/0.00
3" 0.00 E S/0.00
4" 0.00 E S/0.00
04.05.02.04 MONTANTE Y/O VENTILACION CON TUBERIA SAL de m 67.96 13.69 S/930.37 13.69 S/0.00 67.96 S/13.69 S/930.37 P S/930.37 S/930.37
2" 0.00 E S/0.00
04.05.02.05 SUMIDERO CROMADO Ø2" EN PISO PROVISION Y und 13.00 60.43 S/785.59 60.43 S/0.00 13.00 S/60.43 S/785.59 P S/785.59 S/785.59
COLOCACION 0.00 E S/0.00
04.05.02.06 SUMIDERO CROMADO Ø3" EN PISO PROVISION Y und 4.00 71.80 S/287.20 71.80 S/0.00 4.00 S/71.80 S/287.20 P S/287.20 S/287.20
COLOCACION 0.00 E S/0.00
04.05.02.07 REGISTRO ROSCADO DE BRONCE DE 2" PROVISION und 4.00 62.03 S/248.12 62.03 S/0.00 4.00 S/62.03 S/248.12 P S/248.12 S/248.12
Y COLOCACION 0.00 E S/0.00
04.05.02.08 REGISTRO ROSCADO DE BRONCE DE 4" PROVISION und 12.00 86.31 S/1,035.72 86.31 S/0.00 12.00 S/86.31 S/1,035.72 P S/1,035.72 S/1,035.72
Y COLOCACION 0.00 E S/0.00
04.05.02.09 SOMBRERO DE VENTILACION 2" PVC und 27.00 51.64 S/1,394.28 51.64 S/0.00 27.00 S/51.64 S/1,394.28 P S/1,394.28 S/1,394.28
0.00 E S/0.00
04.05.02.10 PRUEBA HIDRAULICA DE ESCORRENTIA DE TUB. m 111.64 2.20 S/245.61 2.20 S/0.00 111.64 S/2.20 S/245.61 P S/245.61 S/245.61
DESAGUE
Pág. 65 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00
04.05.03 REDES COLECTORAS S/9,153.14 0.00 S/0.00 S/9,153.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,153.14 S/0.00 S/9,153.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. m3 64.61 40.11 S/2,591.51 40.11 S/0.00 64.61 S/40.11 S/2,591.51 P S/2,591.51 S/2,591.51
SANITARIAS 0.00 E S/0.00
04.05.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 76.02 25.47 S/1,936.23 25.47 S/0.00 76.02 S/25.47 S/1,936.23 P S/1,936.23 S/1,936.23
0.00 E S/0.00
04.05.03.03 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 7.60 7.45 S/56.62 7.45 S/0.00 7.60 S/7.45 S/56.62 P S/56.62 S/56.62
0.00 E S/0.00
04.05.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. m3 57.01 31.35 S/1,787.26 31.35 S/0.00 57.01 S/31.35 S/1,787.26 P S/1,787.26 S/1,787.26
PROPIO 0.00 E S/0.00
04.05.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 23.75 11.21 S/266.24 11.21 S/0.00 23.75 S/11.21 S/266.24 P S/266.24 S/266.24
0.00 E S/0.00
04.05.03.06 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 4" m 152.03 14.20 S/2,158.83 14.20 S/0.00 152.03 S/14.20 S/2,158.83 P S/2,158.83 S/2,158.83
0.00 E S/0.00
04.05.03.07 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 6" m 2.22 16.04 S/35.61 16.04 S/0.00 2.22 S/16.04 S/35.61 P S/35.61 S/35.61
0.00 E S/0.00
04.05.03.08 PRUEBA HIDRAULICA Y DESINFECCION EN m 154.25 2.08 S/320.84 2.08 S/0.00 154.25 S/2.08 S/320.84 P S/320.84 S/320.84
TUBERIAS ZANJA ABIERTA Y TAPADA 0.00 E S/0.00
04.05.04 ACCESORIOS DE REDES DERIVACION S/1,894.53 0.00 S/0.00 S/1,894.53 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,894.53 S/0.00 S/1,894.53
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.04.01 CODO PVC-P Ø=2"X45° und 2.00 5.83 S/11.66 5.83 S/0.00 2.00 S/5.83 S/11.66 P S/11.66 S/11.66
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
04.05.04.07 CODO PVC-P Ø=4"X90° CON VENTILACION DE Ø2" und 12.00 13.39 S/160.68 13.39 S/0.00 12.00 S/13.39 S/160.68 P S/160.68 S/160.68
0.00 E S/0.00
04.05.04.08 YEE PVC-P Ø2"x2" PARA DESAGUE und 2.00 7.36 S/14.72 7.36 S/0.00 2.00 S/7.36 S/14.72 P S/14.72 S/14.72
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
04.05.04.12 TEE PVC-P Ø2"x 2" PARA DESAGUE und 18.00 10.59 S/190.62 10.59 S/0.00 18.00 S/10.59 S/190.62 P S/190.62 S/190.62
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
04.05.05 CÁMARAS DE INSPECCIÓN S/6,522.34 0.00 S/0.00 S/6,522.34 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,522.34 S/0.00 S/6,522.34
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.05.01 CAJAS DE REGISTRO S/6,522.34 0.00 S/0.00 S/6,522.34 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/6,522.34 S/0.00 S/6,522.34
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.05.05.01.01 CAJA DE REGISTRO DE CONCRETO 18"X24" Y und 22.00 259.06 S/5,699.32 259.06 S/0.00 22.00 S/259.06 S/5,699.32 P S/5,699.32 S/5,699.32
LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE 0.00 E S/0.00
04.05.05.01.02 CANTO,CAJA
C/TAPA CONCRETODE CONCRETO 24" x 24"Y
DE REGISTRO und 3.00 274.34 S/823.02 274.34 S/0.00 3.00 S/274.34 S/823.02 P S/823.02 S/823.02
LADRILLO KING KONG 18 HUECOS 9X13X23 CM DE 0.00 E S/0.00
04.06 CANTO,
VARIOSC/TAPA CONCRETO C/ TAPA CONCRETO S/92.41 0.00 S/0.00 S/92.41 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/92.41 S/0.00 S/92.41
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.06.01 EMPALME A LA RED EXISTENTE und 1.00 92.41 S/92.41 92.41 S/0.00 1.00 S/92.41 S/92.41 P S/92.41 S/92.41
0.00 E S/0.00
04.07 CISTERNA DE 11.32 M3 Y TANQUE ELEVADO DE 5.8 M3 S/12,859.65 0.00 S/0.00 S/12,859.65 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,859.65 S/0.00 S/12,859.65
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
04.07.01 SUM. E INST. LINEA DE INGRESO DE 1 1/2" F°G°, m 1.00 965.75 S/965.75 965.75 S/0.00 1.00 S/965.75 S/965.75 P S/965.75 S/965.75
INCLUYE VALVULAS Y ACCESORIOS 0.00 E S/0.00
04.07.02 SUM. E INST. DE EQUIPO DE BOMBEO, 02 GLB 1.00 3,066.32 S/3,066.32 3,066.32 S/0.00 1.00 S/3,066.32 S/3,066.32 P S/3,066.32 S/3,066.32
ELECTROBOMBAS CENTRIFUGAS 1.5HP 0.00 E S/0.00
04.07.03 SUM. E INST. DE LINEA DE SUCCION 1 1/2" F°G°, m 5.20 141.99 S/738.35 141.99 S/0.00 5.20 S/141.99 S/738.35 P S/738.35 S/738.35
04.07.04 SUM. E INST. DE LINEA DE IMPULSION 2" F°G°, m 16.00 148.64 S/2,378.24 148.64 S/0.00 16.00 S/148.64 S/2,378.24 P S/2,378.24 S/2,378.24
04.07.05 SUM. E INST. DE LINEA DE ALIMENTACION 2" F°G°, m 13.30 177.96 S/2,366.87 177.96 S/0.00 13.30 S/177.96 S/2,366.87 P S/2,366.87 S/2,366.87
04.07.06 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE m 10.40 264.90 S/2,754.96 264.90 S/0.00 10.40 S/264.90 S/2,754.96 P S/2,754.96 S/2,754.96
F°G° PARA TANQUE ELEVADO 0.00 E S/0.00
04.07.07 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE m 2.40 117.75 S/282.60 117.75 S/0.00 2.40 S/117.75 S/282.60 P S/282.60 S/282.60
F°G° PARA CISTERNA 0.00 E S/0.00
04.07.08 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ und 1.00 306.56 S/306.56 306.56 S/0.00 1.00 S/306.56 S/306.56 P S/306.56 S/306.56
REJILLA METALICA 0.00 E S/0.00
05 INSTALACIONES ELECTRICAS Y COMUNICACIONES S/279,372.90 0.00 S/0.00 S/279,372.90 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/28,162.35 S/143,179.71 S/108,030.84 S/279,372.90
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,850.12 S/0.00 S/0.00 S/14,850.12
05.01 INSTALACIONES ELECTRICAS S/217,608.93 0.00 S/0.00 S/217,608.93 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/28,162.35 S/109,388.32 S/80,058.26 S/217,608.93
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/14,850.12 S/0.00 S/0.00 S/14,850.12
05.01.01 CONEXIONES A RED EXTERNA DE MEDIDORES S/814.30 0.00 S/0.00 S/814.30 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/814.30 S/0.00 S/814.30
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.01.01 ACOMETIDA TRIFASICA DE ENERGIA ELECTRICA GLB 1.00 814.30 S/814.30 814.30 S/0.00 1.00 S/814.30 S/814.30 P S/814.30 S/814.30
0.00 E S/0.00
05.01.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, S/26,925.34 0.00 S/0.00 S/26,925.34 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/12,245.00 S/14,680.34 S/0.00 S/26,925.34
FUERZA 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/9,378.02 S/0.00 S/0.00 S/9,378.02
05.01.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. pto 160.00 73.67 S/11,787.20 73.67 S/0.00 160.00 S/73.67 S/11,787.20 P S/5,590.00 S/6,197.20 S/11,787.20
ADOSADO/SUSPENDIDO 0.00 E S/7,514.34 S/7,514.34
05.01.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA pto 38.00 52.36 S/1,989.68 52.36 S/0.00 38.00 S/52.36 S/1,989.68 P S/785.00 S/1,204.68 S/1,989.68
PARED/TECHO 0.00 E S/1,047.20 S/1,047.20
05.01.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A pto 128.00 62.43 S/7,991.04 62.43 S/0.00 128.00 S/62.43 S/7,991.04 P S/3,800.00 S/4,191.04 S/7,991.04
TIERRA 0.00 E S/0.00
05.01.02.04 SALIDA PARA INTERRUPTOR pto 70.00 44.83 S/3,138.10 44.83 S/0.00 70.00 S/44.83 S/3,138.10 P S/1,400.00 S/1,738.10 S/3,138.10
0.00 E S/0.00
05.01.02.05 SALIDA PARA BRAQUETTES pto 19.00 58.32 S/1,108.08 58.32 S/0.00 19.00 S/58.32 S/1,108.08 P S/670.00 S/438.08 S/1,108.08
0.00 E S/524.88 S/524.88
05.01.02.06 SALIDA PARA AIRE ACONDICIONADO pto 4.00 23.69 S/94.76 23.69 S/0.00 4.00 S/23.69 S/94.76 P S/94.76 S/94.76
0.00 E S/0.00
05.01.02.07 SALIDA PARA ELECTROBOMBA 1.5 HP pto 2.00 58.32 S/116.64 58.32 S/0.00 2.00 S/58.32 S/116.64 P S/116.64 S/116.64
0.00 E S/116.64 S/116.64
05.01.02.08 SALIDA PARA REFLECTOR pto 12.00 58.32 S/699.84 58.32 S/0.00 12.00 S/58.32 S/699.84 P S/699.84 S/699.84
0.00 E S/174.96 S/174.96
05.01.03 CAJAS S/357.65 0.00 S/0.00 S/357.65 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/160.00 S/197.65 S/0.00 S/357.65
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.03.01 CAJA DE F°G° 150x150mm C/TAPA und 4.00 55.69 S/222.76 55.69 S/0.00 4.00 S/55.69 S/222.76 P S/80.00 S/142.76 S/222.76
0.00 E S/0.00
05.01.03.02 CAJA DE PASO OCTOGONAL 100x55mm und 7.00 19.27 S/134.89 19.27 S/0.00 7.00 S/19.27 S/134.89 P S/80.00 S/54.89 S/134.89
0.00 E S/0.00
05.01.04 CABLES DE ENERGIA EN TUBERIA S/21,198.03 0.00 S/0.00 S/21,198.03 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/21,198.03 S/0.00 S/21,198.03
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.04.01 CONDUCTOR DE Cu. LSOH 2.5 MM2. m 3,425.92 1.86 S/6,372.21 1.86 S/0.00 3,425.92 S/1.86 S/6,372.21 P S/6,372.21 S/6,372.21
0.00 E S/0.00
05.01.04.02 CONDUCTOR DE CU LSOH 4 MM2 m 2,782.12 2.45 S/6,816.19 2.45 S/0.00 2,782.12 S/2.45 S/6,816.19 P S/6,816.19 S/6,816.19
0.00 E S/0.00
05.01.04.03 CONDUCTOR DE Cu. N2XOH DE 16 mm2 m 80.00 7.22 S/577.60 7.22 S/0.00 80.00 S/7.22 S/577.60 P S/577.60 S/577.60
0.00 E S/0.00
05.01.04.04 CABLE ELÉCTRICO CU N2XOH DE 10 MM2. m 654.12 5.51 S/3,604.20 5.51 S/0.00 654.12 S/5.51 S/3,604.20 P S/3,604.20 S/3,604.20
0.00 E S/0.00
05.01.04.05 CABLE ELÉCTRICO CU N2XOH DE 6 MM2. m 1,222.95 3.13 S/3,827.83 3.13 S/0.00 1,222.95 S/3.13 S/3,827.83 P S/3,827.83 S/3,827.83
0.00 E S/0.00
Pág. 66 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
05.01.05 CANALIZACION, CONDUCTOS O TUBERIAS S/31,823.74 0.00 S/0.00 S/31,823.74 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/10,950.90 S/20,872.84 S/0.00 S/31,823.74
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,472.10 S/0.00 S/0.00 S/5,472.10
05.01.05.01 TUBERIA ELECTRICA DE PVC SAP 20mm m 2,087.56 6.63 S/13,840.52 6.63 S/0.00 2,087.56 S/6.63 S/13,840.52 P S/6,500.00 S/7,340.52 S/13,840.52
0.00 0.00 E S/3,545.26 S/3,545.26
05.01.05.02 TUBERIA CONDUIT EMT 20mm m 46.36 18.49 S/857.20 18.49 S/0.00 46.36 S/18.49 S/857.20 P S/430.00 S/427.20 S/857.20
0.00 E S/0.00
05.01.05.03 TUBERIA ELECTRICA PVC-SAP 40mm m 20.00 22.26 S/445.20 22.26 S/0.00 20.00 S/22.26 S/445.20 P S/445.20 S/445.20
0.00 E S/0.00
05.01.05.04 TUBERIA ELECTRICA PVC-SAP 35mm m 393.39 20.16 S/7,930.74 20.16 S/0.00 393.39 S/20.16 S/7,930.74 P S/7,930.74 S/7,930.74
0.00 E S/0.00
05.01.05.05 TUBERIA ELECTRICA PVC-SAP 25mm m 101.17 17.20 S/1,740.12 17.20 S/0.00 101.17 S/17.20 S/1,740.12 P S/880.12 S/860.00 S/1,740.12
0.00 E S/361.20 S/361.20
05.01.05.06 UNIÓN ELÉCTRICA PVC-SAP 20 mm und 422.00 7.19 S/3,034.18 7.19 S/0.00 422.00 S/7.19 S/3,034.18 P S/1,670.00 S/1,364.18 S/3,034.18
0.00 E S/819.66 S/819.66
05.01.05.07 UNIÓN CONDUIT EMT SAP 20 mm und 10.00 7.19 S/71.90 7.19 S/0.00 10.00 S/7.19 S/71.90 P S/50.00 S/21.90 S/71.90
0.00 E S/0.00
05.01.05.08 UNIÓN ELÉCTRICA PVC-SAP 40 mm und 4.00 8.97 S/35.88 8.97 S/0.00 4.00 S/8.97 S/35.88 P S/35.88 S/35.88
0.00 E S/0.00
05.01.05.09 UNIÓN ELÉCTRICA PVC-SAP 35 mm und 82.00 8.90 S/729.80 8.90 S/0.00 82.00 S/8.90 S/729.80 P S/729.80 S/729.80
0.00 0.00 E S/0.00
05.01.05.10 UNIÓN ELÉCTRICA PVC-SAP 25mm und 22.00 7.57 S/166.54 7.57 S/0.00 22.00 S/7.57 S/166.54 P S/97.54 S/69.00 S/166.54
0.00 E S/37.85 S/37.85
05.01.05.11 CURVA ELECTRICA DE PVC SAP 20mm und 317.00 6.55 S/2,076.35 6.55 S/0.00 317.00 S/6.55 S/2,076.35 P S/1,200.00 S/876.35 S/2,076.35
0.00 E S/674.65 S/674.65
05.01.05.12 CURVA CONDUIT EMT 20mm und 7.00 13.32 S/93.24 13.32 S/0.00 7.00 S/13.32 S/93.24 P S/53.24 S/40.00 S/93.24
0.00 E S/0.00
05.01.05.13 CURVA ELECTRICA PVC-SAP 40mm und 3.00 12.95 S/38.85 12.95 S/0.00 3.00 S/12.95 S/38.85 P S/38.85 S/38.85
0.00 E S/0.00
05.01.05.14 CURVA ELECTRICA PVC-SAP 35mm und 62.00 10.15 S/629.30 10.15 S/0.00 62.00 S/10.15 S/629.30 P S/629.30 S/629.30
0.00 E S/0.00
05.01.05.15 CURVA ELECTRICA PVC-SAP 25mm und 16.00 8.37 S/133.92 8.37 S/0.00 16.00 S/8.37 S/133.92 P S/70.00 S/63.92 S/133.92
0.00 E S/33.48 S/33.48
05.01.06 BUZONES S/4,806.45 0.00 S/0.00 S/4,806.45 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/4,806.45 S/0.00 S/0.00 S/4,806.45
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.06.01 SUMINISTRO E INSTALACION DE BUZON und 11.00 436.95 S/4,806.45 436.95 S/0.00 11.00 S/436.95 S/4,806.45 P S/4,806.45 S/4,806.45
ELECTRICO DE DE CONCRETO 0.7 X 0.7X0.9 M 0.00 E S/0.00
05.01.07 CONDUCTOS S/8,760.24 0.00 S/0.00 S/8,760.24 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,760.24 S/0.00 S/8,760.24
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.07.01 EXCAVACION PARA CABLE SUBTERRANEO 0.4X0.9 m3 73.25 40.11 S/2,938.06 40.11 S/0.00 73.25 S/40.11 S/2,938.06 P S/2,938.06 S/2,938.06
Y BUZONES 0.7X0.7X0.9m 0.00 E S/0.00
05.01.07.02 CAMA DE APOYO E=0.10m m2 76.00 8.23 S/625.48 8.23 S/0.00 76.00 S/8.23 S/625.48 P S/625.48 S/625.48
0.00 E S/0.00
05.01.07.03 RELLENO Y COMPACTACION CON MATERIAL m3 60.80 76.70 S/4,663.36 76.70 S/0.00 60.80 S/76.70 S/4,663.36 P S/4,663.36 S/4,663.36
SELECCIONADO 0.00 E S/0.00
05.01.07.04 ACARREO DE MATERIAL EXCEDENTE m3 14.94 6.44 S/96.21 6.44 S/0.00 14.94 S/6.44 S/96.21 P S/96.21 S/96.21
0.00 E S/0.00
05.01.07.05 ELIMINACION DE MATERIAL EXCEDENTE m3 14.94 4.46 S/66.63 4.46 S/0.00 14.94 S/4.46 S/66.63 P S/66.63 S/66.63
0.00 E S/0.00
05.01.07.06 PROTECCION Y SEÑALIZACION DE CABLE m 190.00 1.95 S/370.50 1.95 S/0.00 190.00 S/1.95 S/370.50 P S/370.50 S/370.50
SUBTERRANEO 0.00 E S/0.00
05.01.08 TABLEROS GENERAL Y DE DISTRIBUCION S/15,511.14 0.00 S/0.00 S/15,511.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/7,246.78 S/8,264.36 S/15,511.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.08.01 TABLERO GENERAL 42 POLOS ( 01 INT. und 1.00 1,298.04 S/1,298.04 1,298.04 S/0.00 1.00 S/1,298.04 S/1,298.04 P S/1,298.04 S/1,298.04
TERMOMAGNETICO 3X63A, 04 INT TM. 2x32 A. 6 ITM 3x32 0.00 E S/0.00
05.01.08.02 A,incluye accesorios.
TABLERO DE DISTRIBUCION TD-1.1, 24 POLOS (01 und 1.00 1,500.21 S/1,500.21 1,500.21 S/0.00 1.00 S/1,500.21 S/1,500.21 P S/1,500.21 S/1,500.21
INT. TERMOMAGNETICO DE 2x32 A., 03 INT. 0.00 E S/0.00
05.01.08.03 TERMOMAGNETICO DE 2x20 A. 2 INT.
TD-2.1, 16 POLOS (01 und 1.00 1,060.91 S/1,060.91 1,060.91 S/0.00 1.00 S/1,060.91 S/1,060.91 P S/1,060.91 S/1,060.91
DE 2x16A,
INT. 05 INT DIF 2X25A
TERMOMAGNETICO DE30 mmA)
2x32 A., 02 INT. 0.00 E S/0.00
05.01.08.04 TERMOMAGNETICO DE 2x20 A. 2 INT.
TD-1.2, TD-1.3 36 und 2.00 1,693.81 S/3,387.62 1,693.81 S/0.00 2.00 S/1,693.81 S/3,387.62 P S/3,387.62 S/3,387.62
DE 2x16A,
POLOS (0103 INTDE
ITM. DIF 2X25A
3x32 A., ,30
03mmA)
INT. TM 2x20 A., 03 INT. TM 0.00 E S/0.00
05.01.08.05 2x16 A.,TABLERO
05 INT. DIF.
DE2x25 A. 30mA) TD1.4 (CUARTO DE
DISTRIBUCION und 1.00 896.21 S/896.21 896.21 S/0.00 1.00 S/896.21 S/896.21 P S/896.21 S/896.21
BOMBA), 16 POLOS (01 INT. TERMOMAGNETICO DE 2x32 0.00 E S/0.00
05.01.08.06 A., 03 ITM. 2x20 A.
TABLERO DE1 DISTRIBUCION
INT. TERMOMAGNETICO
TD-2.2, 2.4DE
362x16A,
POLOS02 und 2.00 1,517.91 S/3,035.82 1,517.91 S/0.00 2.00 S/1,517.91 S/3,035.82 P S/3,035.82 S/3,035.82
ITM DIF 2X25A
(01 INT. 30 mA)
TERMOMAGNETICO DE 3x32 A., 02 INT. TM 2x20 0.00 E S/0.00
05.01.08.07 A., 04 INT. TM 2x16
TABLERO DEA.,04 INT. DIF. 2x25
DISTRIBUCION A. 30mA)
TD-2.3, 36 POLOS (01 und 1.00 1,693.81 S/1,693.81 1,693.81 S/0.00 1.00 S/1,693.81 S/1,693.81 P S/1,693.81 S/1,693.81
INT. TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 0.00 E S/0.00
05.01.08.08 03 INT. TABLERO
TM 2x16 A.,
DE05DISTRIBUCION
INT. DIF. 2x25 TD-2.5,
A. 30mA) 24 POLOS (01 und 1.00 1,380.41 S/1,380.41 1,380.41 S/0.00 1.00 S/1,380.41 S/1,380.41 P S/1,380.41 S/1,380.41
INT. TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 0.00 E S/0.00
05.01.08.09 02 INT. TABLERO
TM 2x16 A.,
DE04TENSION
INT. DIF.ESTABILIZADA
2x25 A. 30mA) 24 POLOS, und 1.00 1,258.11 S/1,258.11 1,258.11 S/0.00 1.00 S/1,258.11 S/1,258.11 P S/1,258.11 S/1,258.11
01 INT. TERMOMAGNETICO DE 2x32 A, 2 INT. 0.00 E S/0.00
05.01.09 TERMOMAGNETICO DE 2x20A,
INSTALACION DEL 1 INT
SISTEMA TM 2x16A,
PUESTA 04 INT DIF
A TIERRA S/107,412.04 0.00 S/0.00 S/107,412.04 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/35,618.14 S/71,793.90 S/107,412.04
SUPER INMUNIZADO 2X25A 30 mA
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.09.01 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 4.00 1,233.16 S/4,932.64 1,233.16 S/0.00 4.00 S/1,233.16 S/4,932.64 P S/4,932.64 S/4,932.64
0.00 E S/0.00
05.01.09.02 PRUEBAS ELECTRICAS PUESTA A TIERRA und 4.00 1,978.62 S/7,914.48 1,978.62 S/0.00 4.00 S/1,978.62 S/7,914.48 P S/3,400.00 S/4,514.48 S/7,914.48
0.00 E S/0.00
05.01.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 594.50 S/594.50 594.50 S/0.00 1.00 S/594.50 S/594.50 P S/594.50 S/594.50
0.00 E S/0.00
05.01.09.04 ARTEFACTOS S/42,468.38 0.00 S/0.00 S/42,468.38 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/42,468.38 S/42,468.38
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.09.04.01 SUM. E INSTAL. EQUIPO LED 120x30cms 48 und 9.00 242.41 S/2,181.69 242.41 S/0.00 9.00 S/242.41 S/2,181.69 P S/2,181.69 S/2,181.69
0.00 E S/0.00
60X60cm. 48W. 0.00 E S/0.00
62.5X62.5cm. 47W. 0.00 E S/0.00
05.01.09.04.04 SUM. E INSTAL. PLAFON LED CUADRADA 20W und 13.00 98.69 S/1,282.97 98.69 S/0.00 13.00 S/98.69 S/1,282.97 P S/1,282.97 S/1,282.97
0.00 E S/0.00
05.01.09.04.05 SUM. E INSTAL. EQUIPO LED CIRCULAR 20W und 23.00 98.69 S/2,269.87 98.69 S/0.00 23.00 S/98.69 S/2,269.87 P S/2,269.87 S/2,269.87
0.00 E S/0.00
05.01.09.04.06 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 19.00 148.69 S/2,825.11 148.69 S/0.00 19.00 S/148.69 S/2,825.11 P S/2,825.11 S/2,825.11
0.00 E S/0.00
05.01.09.04.07 SUM. E INSTAL. EQUIPO ILUMINACION PASADIZO und 27.00 100.54 S/2,714.58 100.54 S/0.00 27.00 S/100.54 S/2,714.58 P S/2,714.58 S/2,714.58
60X60 28.6W 0.00 E S/0.00
2x3W ADOSADA A LA PARED 0.00 E S/0.00
05.01.09.04.09 SUM. E INSTAL. LUMINARIA DE EMERGENCIA und 30.00 118.69 S/3,560.70 118.69 S/0.00 30.00 S/118.69 S/3,560.70 P S/3,560.70 S/3,560.70
ADOSADA EN TECHO 1x6W 0.00 E S/0.00
05.01.09.04.10 SUM. E INSTAL. REFLECTORES LED TIPO und 4.00 201.57 S/806.28 201.57 S/0.00 4.00 S/201.57 S/806.28 P S/806.28 S/806.28
CAMPANA 120W 0.00 E S/0.00
05.01.09.04.11 SUM. E INSTAL. REFLECTORES LED 39W und 5.00 179.25 S/896.25 179.25 S/0.00 5.00 S/179.25 S/896.25 P S/896.25 S/896.25
0.00 E S/0.00
05.01.09.04.12 SUM. E INSTAL. REFLECTORES LED 200W und 8.00 134.25 S/1,074.00 134.25 S/0.00 8.00 S/134.25 S/1,074.00 P S/1,074.00 S/1,074.00
0.00 E S/0.00
05.01.09.04.13 SUM. E INSTAL. DICROICO incluye porta dicroico 9W und 8.00 133.74 S/1,069.92 133.74 S/0.00 8.00 S/133.74 S/1,069.92 P S/1,069.92 S/1,069.92
0.00 E S/0.00
05.01.09.04.14 SUM. E INSTAL. TRANSFORMADOR DE und 1.00 4,555.41 S/4,555.41 4,555.41 S/0.00 1.00 S/4,555.41 S/4,555.41 P S/4,555.41 S/4,555.41
AISLAMIENTO Y UPS MONOFÁSICO 220v 5 KVA 0.00 E S/0.00
05.01.09.04.15 SUM. E INSTAL. EQUIPO AIRE ACONDICIONADO und 4.00 557.71 S/2,230.84 557.71 S/0.00 4.00 S/557.71 S/2,230.84 P S/2,230.84 S/2,230.84
SPLIT DECORATIVO DE 24000 BTU 0.00 E S/0.00
05.01.09.05 ACCESORIOS S/8,208.50 0.00 S/0.00 S/8,208.50 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,208.50 S/0.00 S/8,208.50
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.09.05.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO und 99.00 40.22 S/3,981.78 40.22 S/0.00 99.00 S/40.22 S/3,981.78 P S/3,981.78 S/3,981.78
SHUKO Y TRES LINEA 0.00 E S/0.00
05.01.09.05.02 TOMACORRIENTE DOBLE C/TOMA A TIERRA und 11.00 40.69 S/447.59 40.69 S/0.00 11.00 S/40.69 S/447.59 P S/447.59 S/447.59
ESTABILIZADO EN PISO / TECHO TIPO SHUKO Y TRES 0.00 E S/0.00
05.01.09.05.03 LINEA TOMACORRIENTE DOBLE C/TOMA A TIERRA und 15.00 37.58 S/563.70 37.58 S/0.00 15.00 S/37.58 S/563.70 P S/563.70 S/563.70
ESTABILIZADO EN PARED TIPO SHUKO Y TRES LINEA 0.00 E S/0.00
05.01.09.05.04 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO und 1.00 49.43 S/49.43 49.43 S/0.00 1.00 S/49.43 S/49.43 P S/49.43 S/49.43
SHUKO Y TRES LINEA A PRUEBA DE AGUA 0.00 E S/0.00
05.01.09.05.05 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 16.00 36.19 S/579.04 36.19 S/0.00 16.00 S/36.19 S/579.04 P S/579.04 S/579.04
0.00 E S/0.00
05.01.09.05.06 INTERRUPTOR DOBLE 10 A und 24.00 41.49 S/995.76 41.49 S/0.00 24.00 S/41.49 S/995.76 P S/995.76 S/995.76
0.00 0.00 E S/0.00
05.01.09.05.07 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 30.00 53.04 S/1,591.20 53.04 S/0.00 30.00 S/53.04 S/1,591.20 P S/1,591.20 S/1,591.20
Pág. 67 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00
05.01.09.06 EQUIPOS ELECTRICOS Y MECÁNICOS S/35,577.00 0.00 S/0.00 S/35,577.00 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/15,577.00 S/20,000.00 S/35,577.00
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.09.06.01 SUMINISTRO E INSTALACION DE GRUPO GLB 1.00 35,577.00 S/35,577.00 35,577.00 S/0.00 1.00 S/35,577.00 S/35,577.00 P S/15,577.00 S/20,000.00 S/35,577.00
ELECTROGENO DE 20.9kw 380/220VAC INCLUYE TABLERO 0.00 E S/0.00
05.01.09.07 DE TRANSFERENCIA
PRUEBAS ELECTRICAS S/7,716.54 0.00 S/0.00 S/7,716.54 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,500.00 S/4,216.54 S/7,716.54
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.01.09.07.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y und 1.00 7,716.54 S/7,716.54 7,716.54 S/0.00 1.00 S/7,716.54 S/7,716.54 P S/3,500.00 S/4,216.54 S/7,716.54
AISLAMIENTO 0.00 E S/0.00
05.02 INSTALACIONES DE COMUNICACIONES S/61,763.97 0.00 S/0.00 S/61,763.97 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/33,791.39 S/27,972.58 S/61,763.97
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.01 CABLEADO ESTRUCTURADO EN INTERIORES DE S/2,459.74 0.00 S/0.00 S/2,459.74 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,459.74 S/0.00 S/2,459.74
EDIFICIOS 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.01.01 CABLEADO EN TUBERÍAS S/2,459.74 0.00 S/0.00 S/2,459.74 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,459.74 S/0.00 S/2,459.74
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.01.01.01 CABLE UTP CATEGORIA 6A m 593.06 1.98 S/1,174.26 1.98 S/0.00 593.06 S/1.98 S/1,174.26 P S/1,174.26 S/1,174.26
0.00 E S/0.00
05.02.01.01.02 CABLE FPL 4x22 AWG m 237.15 2.31 S/547.82 2.31 S/0.00 237.15 S/2.31 S/547.82 P S/547.82 S/547.82
0.00 E S/0.00
05.02.01.01.03 CABLE FPL 4x18 AWG m 143.06 2.87 S/410.58 2.87 S/0.00 143.06 S/2.87 S/410.58 P S/410.58 S/410.58
0.00 E S/0.00
05.02.01.01.04 CABLE RCA m 74.00 4.42 S/327.08 4.42 S/0.00 74.00 S/4.42 S/327.08 P S/327.08 S/327.08
0.00 E S/0.00
05.02.02 CANALETAS, CONDUCTOS Y/O TUBERIAS S/8,506.06 0.00 S/0.00 S/8,506.06 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,506.06 S/0.00 S/8,506.06
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.02.01 ZANJA ELECTRODUCTO 0.30X0.30M m 20.00 4.46 S/89.20 4.46 S/0.00 20.00 S/4.46 S/89.20 P S/89.20 S/89.20
0.00 E S/0.00
05.02.02.02 TUBERIA ELECTRICA PVC SAP NTP 399.006 DE 50 m 32.16 11.25 S/361.80 11.25 S/0.00 32.16 S/11.25 S/361.80 P S/361.80 S/361.80
MM 0.00 E S/0.00
MM 0.00 E S/0.00
MM 0.00 E S/0.00
05.02.02.05 TUBERIA ELECTRICA PVC SAP NTP 399.006 DE 20 m 734.79 7.97 S/5,856.28 7.97 S/0.00 734.79 S/7.97 S/5,856.28 P S/5,856.28 S/5,856.28
MM 0.00 E S/0.00
05.02.02.06 UNIÓN PVC SAP NTP 399.006 DE 50 MM und 10.00 10.09 S/100.90 10.09 S/0.00 10.00 S/10.09 S/100.90 P S/100.90 S/100.90
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
05.02.02.10 CURVA PVC SAP NTP 399.006 DE 50 MM und 6.00 7.67 S/46.02 7.67 S/0.00 6.00 S/7.67 S/46.02 P S/46.02 S/46.02
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
0.00 E S/0.00
05.02.02.14 CONECTOR PARA CAJA PVC SAP NTP 399.006 DE 50 und 6.00 9.92 S/59.52 9.92 S/0.00 6.00 S/9.92 S/59.52 P S/59.52 S/59.52
MM 0.00 E S/0.00
MM 0.00 E S/0.00
MM 0.00 E S/0.00
MM 0.00 E S/0.00
05.02.03 SALIDA DE COMUNICACIONES S/5,682.54 0.00 S/0.00 S/5,682.54 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,682.54 S/0.00 S/5,682.54
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.03.01 SALIDA DATOS CATEGORIA 6 SIMPLE pto 30.00 93.71 S/2,811.30 93.71 S/0.00 30.00 S/93.71 S/2,811.30 P S/2,811.30 S/2,811.30
0.00 E S/0.00
05.02.03.02 SALIDA DETECTOR DE HUMO pto 42.00 27.13 S/1,139.46 27.13 S/0.00 42.00 S/27.13 S/1,139.46 P S/1,139.46 S/1,139.46
0.00 E S/0.00
05.02.03.03 SALIDA DETECTOR DE TEMPERATURA pto 2.00 27.13 S/54.26 27.13 S/0.00 2.00 S/27.13 S/54.26 P S/54.26 S/54.26
0.00 E S/0.00
05.02.03.04 SALIDA ESTACION MANUAL pto 4.00 36.98 S/147.92 36.98 S/0.00 4.00 S/36.98 S/147.92 P S/147.92 S/147.92
0.00 E S/0.00
05.02.03.05 SALIDA SIRENA CON LUZ ESTROBO pto 4.00 29.83 S/119.32 29.83 S/0.00 4.00 S/29.83 S/119.32 P S/119.32 S/119.32
0.00 E S/0.00
05.02.03.06 SALIDA MICROFONO/AUDIO pto 2.00 61.19 S/122.38 61.19 S/0.00 2.00 S/61.19 S/122.38 P S/122.38 S/122.38
0.00 E S/0.00
05.02.03.07 SALIDA PARLANTE pto 11.00 61.19 S/673.09 61.19 S/0.00 11.00 S/61.19 S/673.09 P S/673.09 S/673.09
0.00 E S/0.00
05.02.03.08 SALIDA CONSOLA AMPLIFICADOR pto 1.00 61.19 S/61.19 61.19 S/0.00 1.00 S/61.19 S/61.19 P S/61.19 S/61.19
0.00 E S/0.00
05.02.03.09 SALIDA PANEL DE ALARMA DE INCENDIO pto 1.00 59.68 S/59.68 59.68 S/0.00 1.00 S/59.68 S/59.68 P S/59.68 S/59.68
0.00 E S/0.00
05.02.03.10 SALIDA PARA PULSADOR DE TIMBRE/PULSADOR DE pto 1.00 32.59 S/32.59 32.59 S/0.00 1.00 S/32.59 S/32.59 P S/32.59 S/32.59
TIMBRE 0.00 E S/0.00
05.02.03.11 SALIDA PARA TIMBRE/TIMBRE pto 1.00 32.59 S/32.59 32.59 S/0.00 1.00 S/32.59 S/32.59 P S/32.59 S/32.59
0.00 E S/0.00
05.02.03.12 SALIDA PARA TV pto 12.00 35.73 S/428.76 35.73 S/0.00 12.00 S/35.73 S/428.76 P S/428.76 S/428.76
0.00 E S/0.00
05.02.04 PATCH PANEL S/1,514.14 0.00 S/0.00 S/1,514.14 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/1,514.14 S/1,514.14
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.04.01 PATCH PANEL CAT 6 DE 24 PUERTOS und 2.00 40.58 S/81.16 40.58 S/0.00 2.00 S/40.58 S/81.16 P S/81.16 S/81.16
0.00 E S/0.00
05.02.04.02 PATCH CORD UTP MULTIFILAR CAT 6A DE 3M und 3.00 40.58 S/121.74 40.58 S/0.00 3.00 S/40.58 S/121.74 P S/121.74 S/121.74
0.00 E S/0.00
05.02.04.03 PATCH CORD UTP MULTIFILAR CAT 6A DE 1 M und 2.00 297.87 S/595.74 297.87 S/0.00 2.00 S/297.87 S/595.74 P S/595.74 S/595.74
0.00 E S/0.00
05.02.04.04 ETIQUETAS ADHESIVAS DE IDENTIFICACIÓN, und 30.00 23.85 S/715.50 23.85 S/0.00 30.00 S/23.85 S/715.50 P S/715.50 S/715.50
SEÑALIZACIÓN Y ORDENAMIENTO PARA EL AREA DE 0.00 E S/0.00
05.02.05 TRABAJO Y GABINETE
RACK DE COMUNICACIONES S/11,499.20 0.00 S/0.00 S/11,499.20 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,689.46 S/5,809.74 S/11,499.20
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.05.01 SWITCH S/3,109.74 0.00 S/0.00 S/3,109.74 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/3,109.74 S/3,109.74
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.05.01.01 SWITCH GIGABIT DE 24 PUERTOS Y 4 PUERTOS und 2.00 1,294.50 S/2,589.00 1,294.50 S/0.00 2.00 S/1,294.50 S/2,589.00 P S/2,589.00 S/2,589.00
SFP 0.00 E S/0.00
05.02.05.01.02 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, GLB 1.00 520.74 S/520.74 520.74 S/0.00 1.00 S/520.74 S/520.74 P S/520.74 S/520.74
CAPACITACION Y PUESTA EN FUNCIONAMIENTO DEL
PATCH PANEL / RACK DE COMUNICACIONES
Pág. 68 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
0.00 E S/0.00
05.02.05.02 GABINETE DE COMUNICACIÓN S/8,389.46 0.00 S/0.00 S/8,389.46 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/5,689.46 S/2,700.00
S/8,389.46
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.05.02.01 GABINETE DE COMUNICACIONES DE PARED DE 24 und 1.00 2,855.41 S/2,855.41 2,855.41 S/0.00 1.00 S/2,855.41 S/2,855.41 P S/2,855.41 S/2,855.41
RU C/ACCESORIOS DE INSTALACIÓN 0.00 E S/0.00
05.02.05.02.02 UPS DE 1000VA RACKEABLE und 1.00 1,034.05 S/1,034.05 1,034.05 S/0.00 1.00 S/1,034.05 S/1,034.05 P S/1,034.05 S/1,034.05
0.00 E S/0.00
05.02.05.02.03 CERTIFICACIÓN DE PUNTOS DE CABLEADO DE und 30.00 150.00 S/4,500.00 150.00 S/0.00 30.00 S/150.00 S/4,500.00 P S/1,800.00 S/2,700.00 S/4,500.00
DATOS 0.00 E S/0.00
05.02.06 CAJA DE PASO S/489.82 0.00 S/0.00 S/489.82 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/489.82 S/0.00 S/489.82
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.06.01 CAJA DE PASO CON TAPA BISELADA DE F°G° und 11.00 23.28 S/256.08 23.28 S/0.00 11.00 S/23.28 S/256.08 P S/256.08 S/256.08
100X100X55 MM 0.00 E S/0.00
150X150X100 MM 0.00 E S/0.00
200X200X100 MM 0.00 E S/0.00
05.02.07 SISTEMAS VARIOS S/28,635.41 0.00 S/0.00 S/28,635.41 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,757.80 S/19,877.61 S/28,635.41
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.07.01 SISTEMA DE DETECCION Y ALARMA CONTRA S/9,262.98 0.00 S/0.00 S/9,262.98 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/8,757.80 S/505.18 S/9,262.98
INCENDIOS 0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.07.01.01 PANEL DE ALARMA CONTRA INCENDIO und 1.00 2,894.50 S/2,894.50 2,894.50 S/0.00 1.00 S/2,894.50 S/2,894.50 P S/2,894.50 S/2,894.50
0.00 E S/0.00
05.02.07.01.02 DETECTOR DE HUMO und 42.00 93.06 S/3,908.52 93.06 S/0.00 42.00 S/93.06 S/3,908.52 P S/3,908.52 S/3,908.52
0.00 E S/0.00
05.02.07.01.03 DETECTOR DE TEMPERATURA und 2.00 155.25 S/310.50 155.25 S/0.00 2.00 S/155.25 S/310.50 P S/310.50 S/310.50
0.00 E S/0.00
05.02.07.01.04 ESTACION MANUAL DE DOBLE ACCION CON und 4.00 169.25 S/677.00 169.25 S/0.00 4.00 S/169.25 S/677.00 P S/677.00 S/677.00
COBERTOR 0.00 E S/0.00
05.02.07.01.05 SIRENA CON LUZ ESTROBO und 4.00 241.82 S/967.28 241.82 S/0.00 4.00 S/241.82 S/967.28 P S/967.28 S/967.28
0.00 E S/0.00
05.02.07.01.06 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, GLB 1.00 505.18 S/505.18 505.18 S/0.00 1.00 S/505.18 S/505.18 P S/505.18 S/505.18
CAPACITACIÓN Y PUESTA EN FUNCIONAMIENTO DEL 0.00 E S/0.00
05.02.07.02 SISTEMA DE DETECCIÓN
SISTEMA DE SONIDOY AMBIENTAL
ALARMA DE INCENDIOS S/19,372.43 0.00 S/0.00 S/19,372.43 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/19,372.43 S/19,372.43
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.07.02.01 CONSOLA AMPLIFICADOR CON ACCESORIOS und 1.00 2,855.41 S/2,855.41 2,855.41 S/0.00 1.00 S/2,855.41 S/2,855.41 P S/2,855.41 S/2,855.41
0.00 E S/0.00
05.02.07.02.02 MICROFONO PROFESIONAL CON ACCESORIOS und 2.00 525.41 S/1,050.82 525.41 S/0.00 2.00 S/525.41 S/1,050.82 P S/1,050.82 S/1,050.82
0.00 E S/0.00
05.02.07.02.03 PARLANTE TIPO CIRCULAR 8" 8-OHMS/24W und 9.00 388.85 S/3,499.65 388.85 S/0.00 9.00 S/388.85 S/3,499.65 P S/3,499.65 S/3,499.65
0.00 E S/0.00
05.02.07.02.04 PARLANTE DE 15" INCLUYE RACK DE ANCLAJE und 3.00 488.85 S/1,466.55 488.85 S/0.00 3.00 S/488.85 S/1,466.55 P S/1,466.55 S/1,466.55
0.00 E S/0.00
05.02.07.02.05 SERVICIO DE INTAL. CONFIGURACION, GLB 1.00 500.00 S/500.00 500.00 S/0.00 1.00 S/500.00 S/500.00 P S/500.00 S/500.00
CAPACITACION Y PUESTA EN FUNCIONAMIENTO DEL 0.00 E S/0.00
05.02.07.02.06 SISTEMA DE SONIDO AMBIENTAL
INFRAESTRUCTURA PARA INTERNET SATELITAL GLB 1.00 10,000.00 S/10,000.00 10,000.00 S/0.00 1.00 S/10,000.00 S/10,000.00 P S/10,000.00 S/10,000.00
(ANTENA) 0.00 E S/0.00
05.02.08 SISTEMA DE PUESTA A TIERRA S/2,977.06 0.00 S/0.00 S/2,977.06 P S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/2,205.97 S/771.09 S/2,977.06
0.00 E S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00 S/0.00
05.02.08.01 POZO DE PUESTA A TIERRA und 1.00 1,746.70 S/1,746.70 1,746.70 S/0.00 1.00 S/1,746.70 S/1,746.70 P S/1,746.70 S/1,746.70
0.00 E S/0.00
05.02.08.02 CABLE N2XOH 16MM2 m 15.00 7.24 S/108.60 7.24 S/0.00 15.00 S/7.24 S/108.60 P S/108.60 S/108.60
0.00 E S/0.00
05.02.08.03 BARRA DE COBRE DE PUESTA A TIERRA TGB GLB 1.00 350.67 S/350.67 350.67 S/0.00 1.00 S/350.67 S/350.67 P S/350.67 S/350.67
0.00 E S/0.00
05.02.08.04 MEDICION DE RESISTENCIA DE PUESTA A TIERRA GLB 1.00 771.09 S/771.09 771.09 S/0.00 1.00 S/771.09 S/771.09 P S/771.09 S/771.09
0.00 E S/0.00
COSTO DIRECTO PROGRAMADO 3,261,404.07 210,289.42 3,051,114.65 P S/43,148.71 S/ 98,754.81 S/ 212,822.78 S/ 7,663.85 S/ 36,357.10 S/ 145,319.43 S/ 192,847.22 S/ 497,558.68 S/ 1,246,325.28 S/ 570,316.79 S/ 3,051,114.65
GASTOS GENERALES 9.4499999 % S/ 308,202.68 S/ 19,872.35 S/ 288,330.33 P S/ 4,077.55 S/ 9,332.33 S/ 20,111.75 S/ 724.23 S/ 3,435.75 S/ 13,732.69 S/ 18,224.06 S/ 47,019.29 S/ 117,777.74 S/ 53,894.94 S/288,330.33
UTILIDADES 3.00 % S/ 97,842.12 S/ 6,308.68 S/ 91,533.44 P S/ 1,294.46 S/ 2,962.64 S/ 6,384.68 S/ 229.92 S/ 1,090.71 S/ 4,359.59 S/ 5,785.42 S/ 14,926.76 S/ 37,389.76 S/ 17,109.50 S/91,533.44
PARCIAL 01 S/ 3,667,448.87 S/ 236,470.45 S/ 3,430,978.42 P S/ 48,520.72 S/ 111,049.78 S/ 239,319.21 S/ 8,618.00 S/ 40,883.56 S/ 163,411.71 S/ 216,856.70 S/ 559,504.73 S/ 1,401,492.78 S/ 641,321.23 S/ 3,430,978.42
IGV (18.00%) S/ 660,140.80 S/ 42,564.68 S/ 617,576.12 P S/ 8,733.73 S/ 19,988.96 S/ 43,077.46 S/ 1,551.24 S/ 7,359.04 S/ 29,414.11 S/ 39,034.21 S/ 100,710.85 S/ 252,268.70 S/ 115,437.82 S/617,576.12
TOTAL S/ 4,327,589.67 S/ 279,035.13 S/ 4,048,554.54 P S/ 57,254.45 S/ 131,038.74 S/ 282,396.67 S/ 10,169.24 S/ 48,242.60 S/ 192,825.82 S/ 255,890.91 S/ 660,215.58 S/ 1,653,761.48 S/ 756,759.05 S/ 4,048,554.54
PORCENTAJE DE AVANCE PROGRAMADO POR MES (%) P 1.41 3.24 6.98 0.25 1.19 4.76 6.32 16.31 40.85 18.69 100.00
PORCENTAJE DE AVANCE PROGRAMADO ACUMULADO (%) P 1.41 4.65 11.63 11.88 13.07 17.83 24.15 40.46 81.31 100.00
COSTO DIRECTO EJECUTADO E 43,148.71 98,754.81 212,822.78 7,663.85 36,357.10 145,319.43 192,847.22 386,238.84 0.00 0.00 1,123,152.73
GASTOS GENERALES 9.4499999 % E S/ 4,077.55 S/ 9,332.33 S/ 20,111.75 S/ 724.24 S/ 3,435.75 S/ 13,732.69 S/ 18,224.06 S/ 36,499.57 S/ - S/ - S/106,137.94
UTILIDADES 3.00 % E S/ 1,294.46 S/ 2,962.64 S/ 6,384.68 S/ 229.92 S/ 1,090.71 S/ 4,359.59 S/ 5,785.42 S/ 11,587.17 S/ - S/ - S/33,694.59
PARCIAL 01 E S/ 48,520.72 S/ 111,049.78 S/ 239,319.21 S/ 8,618.01 S/ 40,883.56 S/ 163,411.71 S/ 216,856.70 S/ 434,325.58 S/ - S/ - S/1,262,985.27
IGV (18.00%) E S/ 8,733.73 S/ 19,988.96 S/ 43,077.46 S/ 1,551.24 S/ 7,359.04 S/ 29,414.11 S/ 39,034.21 S/ 78,178.60 S/ - S/ - S/227,337.35
TOTAL E S/ 57,254.45 S/ 131,038.74 S/ 282,396.67 S/ 10,169.25 S/ 48,242.60 S/ 192,825.82 S/ 255,890.91 S/ 512,504.18 S/ - S/ - S/1,490,322.62
AVANCE EJECUTADO (%) E 1.41 3.24 6.98 0.25 1.19 4.76 6.32 12.66 - - S/36.81
AVANCE EJECUTADO ACUMULADO (%) E 1.41 4.65 11.63 11.88 13.07 17.83 24.15 36.81 36.81 36.81 S/195.05
Pág. 69 de 91

TOTAL

PRECIO 17 31 27 5 31 30 31 31 28 9 240
COMPONENTE II: ACTIVIDADES DE PREVENCION DEL COVID -19

TOTAL TOTAL TOTAL ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO TOTAL
01 ACTIVIDADES DE PREVENCION DEL COVID -19 S/ 135,073.79 S/ 135,073.79
01.01 PLAN PARA VIGILANCIA Y CONTROL COVID -19 S/ 135,073.79 S/ 135,073.79 P S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29 S/ 15,000.00 S/ 15,000.00 S/ 7,426.51 S/ 135,073.79
E S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29 S/ 8,908.18 S/ - S/ - S/ 106,555.46
01.01.01 PARTIDAS 135,073.79 135,073.79 P S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29 S/ 15,000.00 S/ 15,000.00 S/ 7,426.51 S/ 135,073.79
E S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29
COSTO DIRECTO PROGRAMADO S/ 135,073.79 S/ - S/ 135,073.79 P S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29 S/ 15,000.00 S/ 15,000.00 S/ 7,426.51 S/ 135,073.79
E S/ 13,421.10 S/ 20,590.68 S/ 18,996.31 S/ 2,850.61 S/ 18,174.99 S/ 18,360.30 S/ 5,253.29 S/ 8,908.18 S/ - S/ - S/ 106,555.46
UTILIDADES 3.00 % S/ 4,052.21 S/ - S/ 4,052.21 P S/ 402.63 S/ 617.72 S/ 569.89 S/ 85.52 S/ 545.25 S/ 550.81 S/ 157.60 S/ 450.00 S/ 450.00 S/ 222.79 S/ 4,052.21
E S/ 402.63 S/ 617.72 S/ 569.89 S/ 85.52 S/ 545.25 S/ 550.81 S/ 157.60 S/ 267.25 S/ - S/ - S/ 3,196.67
PARCIAL 02 S/ 139,126.00 S/ - S/ 139,126.00 P S/ 13,823.73 S/ 21,208.40 S/ 19,566.20 S/ 2,936.13 S/ 18,720.24 S/ 18,911.11 S/ 5,410.89 S/ 15,450.00 S/ 15,450.00 S/ 7,649.30 S/ 139,126.00
E S/ 13,823.73 S/ 21,208.40 S/ 19,566.20 S/ 2,936.13 S/ 18,720.24 S/ 18,911.11 S/ 5,410.89 S/ 9,175.43 S/ - S/ - S/ 109,752.13
IGV (18.00%) S/ 25,042.68 S/ - S/ 25,042.68 P S/ 2,488.27 S/ 3,817.51 S/ 3,521.92 S/ 528.50 S/ 3,369.64 S/ 3,404.00 S/ 973.93 S/ 2,781.00 S/ 2,781.00 S/ 1,376.91 S/ 25,042.68
E S/ 2,488.27 S/ 3,817.51 S/ 3,521.92 S/ 528.50 S/ 3,369.64 S/ 3,404.00 S/ 973.93 S/ 1,651.58 S/ - S/ - S/ 19,755.35
TOTAL S/ 164,168.68 S/ - S/ 164,168.68 P S/ 16,312.00 S/ 25,025.91 S/ 23,088.12 S/ 3,464.63 S/ 22,089.88 S/ 22,315.11 S/ 6,384.82 S/ 18,231.00 S/ 18,231.00 S/ 9,026.21 S/ 164,168.68
E S/ 16,312.00 S/ 25,025.91 S/ 23,088.12 S/ 3,464.63 S/ 22,089.88 S/ 22,315.11 S/ 6,384.82 S/ 10,827.01 S/ - S/ - S/ 129,507.48
PORCENTAJE DE AVANCE PROGRAMADO POR MES (%) (%) (%) P 9.94 15.24 14.06 2.11 13.46 13.59 3.89 11.11 11.11 5.49 100.00
E 9.94 15.24 14.06 2.11 13.46 13.59 3.89 6.60 0.00 0.00 78.89
PORCENTAJE DE AVANCE PROGRAMADO ACUMULADO (%) (%) (%) P 9.94 25.18 39.24 41.35 54.81 68.40 72.29 83.40 94.51 100.00
E 9.94 25.18 39.24 41.35 54.81 68.40 72.29 78.89
COMPONENTE III: MOBILIARIO Y EQUIPAMIENTO

TOTAL TOTAL TOTAL ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO TOTAL
01 MOBILIARIO Y EQUIPAMIENTO S/ 211,555.60 S/ 211,555.60 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 59,000.00 S/ 152,555.60 S/ 211,555.60
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
01.01 PARTIDAS S/ 211,555.60 S/ - S/ 211,555.60 P S/ - S/ - S/ - S/ - S/ - S/ 59,000.00 S/ 152,555.60 S/ 211,555.60
E
COSTO DIRECTO PROGRAMADO S/ 211,555.60 S/ - S/ 211,555.60 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 59,000.00 S/ 152,555.60 S/ 211,555.60
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
UTILIDADES 3.00 % S/ 6,346.95 S/ - S/ 6,346.95 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 1,770.08 S/ 4,576.87 S/ 6,346.95
E
PARCIAL 03 S/ 217,902.55 S/ - S/ 217,902.55 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 60,770.08 S/ 157,132.47 S/ 217,902.55
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
IGV (18.00%) S/ 39,222.46 S/ - S/ 39,222.46 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 10,938.61 S/ 28,283.84 S/ 39,222.45
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
TOTAL S/ 257,125.01 S/ - S/ 257,125.01 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 71,708.69 S/ 185,416.31 S/ 257,125.00
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
PORCENTAJE DE AVANCE PROGRAMADO POR MES (%) (%) (%) P 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.89 72.11 100.00
E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
PORCENTAJE DE AVANCE PROGRAMADO ACUMULADO (%) (%) (%) P 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 27.89 100.00
(%) E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL COMPONENTES
ITEM DESCRIPCION TOTAL TOTAL PARCIAL TOTAL ABRIL MAYO JUNIO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO TOTAL
1.00 COMPONENTE I S/ 3,667,448.87 S/ 236,470.45 PARCIAL 01 S/ 3,430,978.42 P S/ 48,520.72 S/ 111,049.78 S/ 239,319.21 S/ 8,618.00 S/ 40,883.56 S/ 163,411.71 S/ 216,856.70 S/ 559,504.73 S/ 1,401,492.78 S/ 641,321.23 S/ 3,430,978.42
E S/ 48,520.72 S/ 111,049.78 S/ 239,319.21 S/ 8,618.01 S/ 40,883.56 S/ 163,411.71 S/ 216,856.70 S/ 434,325.58 S/ - S/ - S/ 1,262,985.27
2.00 COMPONENTE II S/ 139,126.00 S/ - PARCIAL 02 S/ 139,126.00 P S/ 13,823.73 S/ 21,208.40 S/ 19,566.20 S/ 2,936.13 S/ 18,720.24 S/ 18,911.11 S/ 5,410.89 S/ 15,450.00 S/ 15,450.00 S/ 7,649.30 S/ 139,126.00
E S/ 13,823.73 S/ 21,208.40 S/ 19,566.20 S/ 2,936.13 S/ 18,720.24 S/ 18,911.11 S/ 5,410.89 S/ 9,175.43 S/ - S/ - S/ 109,752.13
3.00 COMPONENTE III S/ 217,902.55 S/ - PARCIAL 03 S/ 217,902.55 P S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ 60,770.08 S/ 157,132.47 S/ 217,902.55
E S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ - S/ -
PARCIAL GENERAL S/ 4,024,477.42 S/ 236,470.45 S/ 3,788,006.97 P S/ 62,344.45 S/ 132,258.18 S/ 258,885.41 S/ 11,554.13 S/ 59,603.80 S/ 182,322.82 S/ 222,267.59 S/ 574,954.73 S/ 1,477,712.86 S/ 806,103.00 S/ 3,788,006.97
S/ 4,024,477.42 S/ 236,470.45 S/ 3,788,006.97 E S/ 62,344.45 S/ 132,258.18 S/ 258,885.41 S/ 11,554.14 S/ 59,603.80 S/ 182,322.82 S/ 222,267.59 S/ 443,501.01 S/ - S/ - S/ 1,372,737.40
IGV (18.00%) S/ 724,405.94 S/ 42,564.68 S/ 681,841.26 P S/ 11,222.00 S/ 23,806.47 S/ 46,599.37 S/ 2,079.74 S/ 10,728.68 S/ 32,818.11 S/ 40,008.17 S/ 103,491.85 S/ 265,988.31 S/ 145,098.55 S/ 681,841.26
E S/ 11,222.00 S/ 23,806.47 S/ 46,599.37 S/ 2,079.75 S/ 10,728.68 S/ 32,818.11 S/ 40,008.17 S/ 79,830.18 S/ - S/ - S/ 247,092.73
MONTO TOTAL DE LA OFERTA: COMPONENTE I + COMPONENTE II +
S/ 4,748,883.36 S/ 279,035.13 S/ 4,469,848.23 P S/ 73,566.45 S/ 156,064.65 S/ 305,484.78 S/ 13,633.87 S/ 70,332.48 S/ 215,140.93 S/ 262,275.76 S/ 678,446.58 S/ 1,743,701.17 S/ 951,201.55 S/ 4,469,848.23
COMPONENTE III.
E S/ 73,566.45 S/ 156,064.65 S/ 305,484.78 S/ 13,633.89 S/ 70,332.48 S/ 215,140.93 S/ 262,275.76 S/ 523,331.19 S/ - S/ - S/ 1,619,830.13
AVANCE MENSUAL PROGRAMADO (%) P 1.65% 3.49% 6.83% 0.31% 1.57% 4.81% 5.87% 15.18% 39.01% 21.28% 100.00%
AVANCE ACUMULADO PROGRAMADO (%) P 1.65% 5.14% 11.97% 12.28% 13.85% 18.66% 24.53% 39.71% 78.72% 100.00%
Pág. 70 de 91
DEDUCCIÓN DE ADELANTO POR MATERIALES
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO L
Material : TUBERÍA DE PVC PARA AGUA (I.U. 72)
VALORIZACION Monto
SALDO Monto Coeficiente Monto Coefic.
Monto Monto de Adelanto Utilizable en
POR Bruto Monomio
Otorgado Imr Ima Imo Máximo Reajuste
Deflactado Vlaorización
Saldo DEDUCCION
VALORIZAR Valorizado (C.I.) Adelanto K
Nº MES (Mu)
1.00 Feb-14 4,024,477.42 62,344.45 0.148 0.00 0.00 458.63 0.00 0.000 #DIV/0! 0.00 #DIV/0! 0.00
2.00 Mar-14 3,958,267.62 132,258.18 0.148 0.00 0.00 458.63 0.000 #DIV/0! 0.00 #DIV/0! 0.00
3.00 Apr-14 3,817,809.44 258,885.41 0.148 0.00 0.00 458.63 0.000 #DIV/0! 0.00 #DIV/0! 0.00
4.00 May-14 4,024,477.42 59,603.80 0.148 0.00 0.00 458.63 0.000 #DIV/0! 0.00 #DIV/0! 0.00
5.00 Jun-14 #NAME? #NAME? 0.148 ### 0.00 458.63 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
6.00 Jul-14 #NAME? #NAME? 0.148 ### 0.00 458.63 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
7.00 Aug-14 #NAME? #NAME? 0.148 ### 0.00 458.63 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
8.00 Sep-14 #NAME? #NAME? 0.148 ### 0.00 458.63 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
9.00 Oct-14 #NAME? 182,322.82 0.148 ### 0.00 458.63 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
10.00 Nov-14 #NAME? 443,501.01 0.148 ### 0.00 458.63 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
11.00 Dec-14 #NAME? 0.00 0.148 ### 0.00 458.63 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
12.00 Jan-15 #NAME? 0.00 0.148 0.00 0.00 458.63 0.000 #DIV/0! 0.00 #DIV/0! 0.00
13.00 Feb-15 #NAME? #NAME? 0.148 0.00 0.00 458.63 0.000 #DIV/0! #NAME? #DIV/0! #NAME?
#NAME? 0.00 0.00 #DIV/0! #NAME? #DIV/0! #NAME?

DEDUCCIÓN DE ADELANTO POR MATERIALES
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO L
Material : AGREGADO GRUESO (I.U. 05)
VALORIZACION Monto
SALDO Monto Coeficiente Monto Coefic.
Monto Monto de Adelanto Utilizable en
POR Bruto Monomio
Otorgado Imr Ima Imo Máximo Reajuste
Deflactado Vlaorización
Saldo DEDUCCION
VALORIZAR Valorizado (C.I.) Adelanto K
Nº MES (Mu)
1.00 Feb-14 4,024,477.42 62,344.45 0.242 0.00 0.00 571.93 0.00 0.000 #DIV/0! 0.00 #DIV/0! 0.00
2.00 Mar-14 3,958,267.62 132,258.18 0.242 0.00 0.00 571.93 0.000 #DIV/0! 0.00 #DIV/0! 0.00
3.00 Apr-14 3,817,809.44 258,885.41 0.242 0.00 0.00 571.93 0.000 #DIV/0! 0.00 #DIV/0! 0.00
4.00 May-14 4,024,477.42 59,603.80 0.242 0.00 0.00 571.93 0.000 #DIV/0! 0.00 #DIV/0! 0.00
5.00 Jun-14 #NAME? #NAME? 0.242 ### 0.00 571.93 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
6.00 Jul-14 #NAME? #NAME? 0.242 ### 0.00 571.93 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
7.00 Aug-14 #NAME? #NAME? 0.242 ### 0.00 571.93 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
8.00 Sep-14 #NAME? #NAME? 0.242 ### 0.00 571.93 #NAME? #DIV/0! #NAME? #DIV/0! #NAME?
9.00 Oct-14 #NAME? 182,322.82 0.242 ### 0.00 571.93 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
10.00 Nov-14 #NAME? 443,501.01 0.242 ### 0.00 571.93 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
11.00 Dec-14 #NAME? 0.00 0.242 ### 0.00 571.93 #NAME? #DIV/0! 0.00 #DIV/0! #NAME?
12.00 Jan-15 #NAME? 0.00 0.242 0.00 0.00 571.93 0.000 #DIV/0! 0.00 #DIV/0! 0.00
13.00 Feb-15 #NAME? #NAME? 0.242 0.00 0.00 571.93 0.000 #DIV/0! #NAME? #DIV/0! #NAME?
#NAME? 0.00 0.00 #DIV/0! #NAME? #DIV/0! #NAME?

RESUMEN DE METRADOS - VALORIZACION N° 08
CONTRATISTA : CONSORCIO LULUY

RESIDENTE : ING. ADAN ELEAZAR PINILLOS VARGAS
SUPERVISOR : ING. NICOLAS FELIPE QUISPE MEDRANO
PERIODO : DEL 01/ENERO/2023 AL 31/ENERO/2023
Metrado Ejecutado
Metrado Anterior Actual Acumulado Saldo
Partida Descripción Und.
Program.
Metrado % Metrado % Metrado % Metrado %
MONTO TOTAL DE COMPONENTE I
01 OBRAS PROVISIONALES,TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD EN

OBRA, PLAN DE CONTINGENCIA Y PMA - -
01.01 OBRAS PROVISIONALES - -

01.01.01 CONSTRUCCIONES PROVISIONALES - -
01.01.01.01 OFICINAS, TÉCNICA, SUPERVISIÓN Y COMITE DE SEG. Y SALUD EN EL m2 20.00 20.00 100.00% 0.00% 20.00 100.00% - 0.00%
TRABAJO, CONTROL DE CALIDAD
01.01.01.02 ALMACEN DE OBRA m2 27.00 27.00 100.00% 0.00% 27.00 100.00% - 0.00%
01.01.01.03 CASETA DE GUARDIANIA m2 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.01.01.04 COMEDOR PARA PERSONAL DE OBRA m2 27.00 27.00 100.00% 0.00% 27.00 100.00% - 0.00%
01.01.01.05 SS.HH. PARA PERSONAL DE OBRA Y VESTUARIOS m2 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.01.01.06 CERCO PROVISIONAL DE OBRA CON MANTADA m 202.40 202.40 100.00% 0.00% 202.40 100.00% - 0.00%
01.01.01.07 CARTEL DE IDENTIFICACIÓN DE LA OBRA DE 3.60 x 2.40 und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.01.02 INSTALACIONES PROVISIONALES
01.01.02.01 PROVISIÓN DE AGUA PARA LA CONSTRUCCIÓN GLB 1.00 0.70 70.00% 0.05 5.00% 0.75 75.00% 0.25 25.00%
01.01.02.02 PROVISIÓN DE ENERGIA ELECTRICA PARA LA CONSTRUCCIÓN GLB 1.00 0.65 65.00% 0.00% 0.65 65.00% 0.35 35.00%
01.01.03 MOVILIZACION DE CAMPAMENTO, MAQUINARIA Y HERRAMIENTAS
01.01.03.01 MOVILIZACION Y DESMOVILIZACIÓN DE MAQUINARIAS, EQUIPOS Y GLB 1.00 0.50 50.00% 0.00% 0.50 50.00% 0.50 50.00%
HERRAMIENTAS
01.01.03.02 TRANSPORTE DE MATERIALES A OBRA GLB 1.00 0.50 50.00% 0.00% 0.50 50.00% 0.50 50.00%
01.01.04 TRABAJOS PRELIMINARES
01.01.04.01 LIMPIEZA DEL TERRENO
01.01.04.01.01 ELIMINACION DE MALEZA Y ARBUSTOS DE FACIL EXTRACCION m2 400.00 400.00 100.00% 0.00% 400.00 100.00% - 0.00%
01.01.04.02 DESMONTAJES
01.01.04.02.01 DESMONTAJE DE PUERTAS m2 21.61 21.61 100.00% 0.00% 21.61 100.00% - 0.00%
01.01.04.02.02 DESMONTAJE DE VENTANAS m2 10.60 10.60 100.00% 0.00% 10.60 100.00% - 0.00%
01.01.04.02.03 DESMONTAJE DE PORTON METALICO und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.01.04.02.04 DESMONTAJE DE ETERNIT/CALAMINA m2 321.30 321.30 100.00% 0.00% 321.30 100.00% - 0.00%
01.01.04.02.05 DESMONTAJE DE VIGUETAS DE MADERA/METALICAS m2 57.60 57.60 100.00% 0.00% 57.60 100.00% - 0.00%
01.01.04.02.06 DESMONTAJE DE ESTRUCTURAS METALICAS EN PATIO m2 100.00 100.00 100.00% 0.00% 100.00 100.00% - 0.00%
01.01.04.02.07 DESMONTAJE EN APARATOS SANITARIOS und 10.00 10.00 100.00% 0.00% 10.00 100.00% - 0.00%
01.01.04.02.08 DESMONTAJE DE LUMINARIA und 23.00 23.00 100.00% 0.00% 23.00 100.00% - 0.00%
01.01.04.02.09 DESMONTAJE DE JUEGOS RECREATIVOS und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.01.04.03 DEMOLICIONES
01.01.04.03.01 DEMOLICION DE CIMIENTOS DE CONCRETO m3 34.93 34.93 100.00% 0.00% 34.93 100.00% - 0.00%
01.01.04.03.02 DEMOLICION DE SOBRECIMIENTOS DE CONCRETO m3 7.49 7.49 100.00% 0.00% 7.49 100.00% - 0.00%
01.01.04.03.03 DEMOLICION DE COLUMNAS Y VIGAS DE CONCRETO m3 2.43 2.43 100.00% 0.00% 2.43 100.00% - 0.00%
01.01.04.03.04 DEMOLICION DE PISO DE CONCRETO INC. FALSO PISO m2 259.45 259.45 100.00% 0.00% 259.45 100.00% - 0.00%
01.01.04.03.05 DEMOLICIÓN DE LOSA DE CONCRETO E=20cm m2 34.99 34.99 100.00% 0.00% 34.99 100.00% - 0.00%
01.01.04.03.06 DEMOLICION DE MUROS DE ADOBE m2 35.36 35.36 100.00% 0.00% 35.36 100.00% - 0.00%
01.01.04.03.07 DEMOLICION DE GRADAS m2 3.25 3.25 100.00% 0.00% 3.25 100.00% - 0.00%
01.01.04.03.08 DEMOLICION DE VEREDAS Y PATIOS DE CONCRETO H=0.15m m2 100.00 100.00 100.00% 0.00% 100.00 100.00% - 0.00%
01.01.04.03.09 DEMOLICION DE MUROS LADRILLO KK SOGA m2 52.84 52.84 100.00% 0.00% 52.84 100.00% - 0.00%
01.01.04.03.10 ELIMINACIÓN DE DEMOLICIONES m3 192.51 192.51 100.00% 0.00% 192.51 100.00% - 0.00%
01.01.04.04 TRAZOS, NIVELES Y REPLANTEO
01.01.04.04.01 TRAZOS, NIVELES Y REPLANTEO PRELIMINAR m2 2,416.08 1,297.21 53.69% 401.25 16.61% 1,698.46 70.30% 717.62 29.70%
01.01.04.04.02 REPLANTEO DURANTE EL PROCESO m2 2,416.08 1,112.06 46.03% 401.25 16.61% 1,513.31 62.63% 902.77 37.37%
01.02 PLAN DE CONTINGENCIA
01.02.01 ESTRUCTURA
01.02.01.01 OBRAS PRELIMINARES
01.02.01.01.01 LIMPIEZA DE TERRENO m2 1,216.95 1,216.95 100.00% 0.00% 1,216.95 100.00% - 0.00%
01.02.01.01.02 NIVELACION INTERIOR Y APISONADO FINAL DEL TERRENO PREVIO AL m2 227.62 227.62 100.00% 0.00% 227.62 100.00% - 0.00%
PISO
01.02.01.02 MOVIMIENTO DE TIERRA
01.02.01.02.01 EXCAVACION PARA DADOS DE CONCRETO CERCO PERIMETRAL m3 7.75 7.75 100.00% 0.00% 7.75 100.00% - 0.00%
01.02.01.02.02 ACARREO DE MATERIAL EXCAVADO D=50 m m3 9.69 9.69 100.00% 0.00% 9.69 100.00% - 0.00%
01.02.01.02.03 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km m3 9.69 9.69 100.00% 0.00% 9.69 100.00% - 0.00%
01.02.01.03 OBRAS DE CONCRETO SIMPLE
01.02.01.03.01 CONCRETO F'c= 175 KG/CM2 PARA DADOS DE CONCRETO EN CERCO m3 7.75 7.75 100.00% 0.00% 7.75 100.00% - 0.00%
PERIMETRAL
01.02.01.03.02 CONCRETO F'c= 175 KG/CM2 EN PISOS m3 34.14 34.14 100.00% 0.00% 34.14 100.00% - 0.00%
01.02.01.03.03 ENCOFRADO Y DESENCOFRADO PARA PISOS m2 8.68 8.68 100.00% 0.00% 8.68 100.00% - 0.00%
01.02.01.04 ESTRUCTURAS METALICAS
01.02.01.04.01 TIJERAL PARANTE METALICO - TIPO 1 und 40.00 40.00 100.00% 0.00% 40.00 100.00% - 0.00%
01.02.01.04.05 CANAL OMEGA 30X25X0.5mm m 406.50 406.50 100.00% 0.00% 406.50 100.00% - 0.00%
01.02.01.05 OTROS
01.02.01.05.01 LAVADERO DE CONCRETO ENCHAPADO SEGUN DISEÑO m 4.60 4.60 100.00% 0.00% 4.60 100.00% - 0.00%
01.02.02 ARQUITECTURA, EVACUACION Y SEÑALIZACION
01.02.02.01 SUMINISTRO E INSTALACION DE TABIQUERIA
01.02.02.01.01 TABIQUERIA DRYWALL, AMBAS CARAS CON PLANCHA DE m2 770.09 770.09 100.00% 0.00% 770.09 100.00% - 0.00%
FIBROCEMENTO DE 6mm.
01.02.02.02 CIELO RASO
01.02.02.02.01 CIELO RASO DE PLANCHA DE FIBROCEMENTO 6mm m2 445.40 445.40 100.00% 0.00% 445.40 100.00% - 0.00%
01.02.02.03 PISOS
01.02.02.03.01 GRAVILLA DE 1/2" (para juegos de niños) m2 87.38 87.38 100.00% 0.00% 87.38 100.00% - 0.00%
01.02.02.04 ZOCALOS
01.02.02.04.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.20M m2 35.33 35.33 100.00% 0.00% 35.33 100.00% - 0.00%
01.02.02.05 COBERTURA
01.02.02.05.01 PLANCHA DE FIBROCEMENTO GRAN ONDA m2 70.81 70.81 100.00% 0.00% 70.81 100.00% - 0.00%
01.02.02.06 CARPINTERIA DE MADERA
01.02.02.06.01 PUERTAS DE MADERA
01.02.02.06.01.01 PUERTAS CONTRAPLACADAS m2 37.80 37.80 100.00% 0.00% 37.80 100.00% - 0.00%
Pág. 73 de 91

Metrado Ejecutado
Program.
01.02.02.06.02 TRABAJOS EN MELAMINA
01.02.02.06.02.01 TABIQUES DE PERFILES DE ALUMINIO CON MELAMINE DE 18mm INC. m2 27.18 27.18 100.00% 0.00% 27.18 100.00% - 0.00%
PUERTAS
01.02.02.06.03 OTROS
01.02.02.06.03.01 MUEBLES DE MADERA EN COCINA SEGUN DISEÑO m 3.95 3.95 100.00% 0.00% 3.95 100.00% - 0.00%
01.02.02.07 CARPINTERIA METALICA Y HERRERIA
01.02.02.07.01 PORTON PRINCIPAL DE INGRESO m2 7.13 7.13 100.00% 0.00% 7.13 100.00% - 0.00%
01.02.02.07.02 CERCO PERIMETRAL DE PLANCHA ACANALADA m2 419.61 419.61 100.00% 0.00% 419.61 100.00% - 0.00%
01.02.02.08 BISAGRAS
01.02.02.08.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 84.00 84.00 100.00% 0.00% 84.00 100.00% - 0.00%
01.02.02.09 CERRAJERIA
01.02.02.09.01 MANIJA DE BRONCE DE 3" PARA PUERTAS und 21.00 21.00 100.00% 0.00% 21.00 100.00% - 0.00%
01.02.02.10 VIDRIOS, CRISTALES Y SIMILARES
01.02.02.10.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA m2 52.00 52.00 100.00% 0.00% 52.00 100.00% - 0.00%
BAJA /TIPO I
01.02.02.10.02 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA m2 30.80 30.80 100.00% 0.00% 30.80 100.00% - 0.00%
ALTA /TIPO 1
01.02.02.11 PINTURA
01.02.02.11.01 PINTURA INTERIORES
01.02.02.11.01.01 PINTURA LATEX EN MUROS INTERIORES DOS MANOS m2 770.09 770.09 100.00% 0.00% 770.09 100.00% - 0.00%
01.02.02.11.02 PINTURA EXTERIORES
01.02.02.11.02.01 PINTURA SUPER MATE EN MUROS EXTERIORES DOS MANOS m2 464.48 464.48 100.00% 0.00% 464.48 100.00% - 0.00%
01.02.02.11.03 PINTURA EN CIELO RASO
01.02.02.11.03.01 PINTURA LATEX EN FALSO CIELO RASO DOS MANOS m2 445.40 445.40 100.00% 0.00% 445.40 100.00% - 0.00%
01.02.02.11.04 PINTURA EN CARPINTERIA DE MADERA
01.02.02.11.04.01 PINTURA EN PUERTA CONTRAPLACADA, C/BARNIZ 2 MANOS m2 37.80 37.80 100.00% 0.00% 37.80 100.00% - 0.00%
01.02.02.11.05 PINTURA EN CARPINTERIA METALICA
01.02.02.11.05.01 PINTURA EN PORTON PRINCIPAL m2 7.13 7.13 100.00% 0.00% 7.13 100.00% - 0.00%
01.02.02.11.05.02 PINTURA EN TUBOS DE FIERROS EN CERCO PERIMETRAL m2 44.40 44.40 100.00% 0.00% 44.40 100.00% - 0.00%
01.02.02.12 EVACUACION Y SEÑALIZACION
01.02.02.12.01 PLACAS DE SEÑALIZACION
01.02.02.12.01.01 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE SALIDA und 13.00 13.00 100.00% 0.00% 13.00 100.00% - 0.00%
01.02.02.12.01.02 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE DE PERSONAS und 7.00 7.00 100.00% 0.00% 7.00 100.00% - 0.00%
01.02.02.12.01.03 SUMINISTRO Y COLOCACIÓN DE SEÑAL EXTINTORES DE FUEGO und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
01.02.02.12.01.04 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES DE EMERGENCIA und 10.00 10.00 100.00% 0.00% 10.00 100.00% - 0.00%
01.02.02.12.01.05 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO ELECTRICO und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.02.12.01.06 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE NOMBRE DE AMBIENTE und 10.00 10.00 100.00% 0.00% 10.00 100.00% - 0.00%
01.02.02.12.01.07 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE VARONES-MUJERES und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.02.12.01.08 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE BOTIQUIN und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.02.12.02 RUTAS DE EVACUACION
01.02.02.12.02.01 PINTADO DE ZONA DE REUNION EN CASO DE SISMO m2 79.38 79.38 100.00% 0.00% 79.38 100.00% - 0.00%
01.02.03 INSTALACIONES SANITARIAS
01.02.03.01 APARATOS Y ACCESORIOS SANITARIOS
01.02.03.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE BAJO CON DESCARGA pza 7.00 7.00 100.00% 0.00% 7.00 100.00% - 0.00%
POSTERIOR
01.02.03.01.02 LAVADERO DE ACERO INOXIDABLE 95CMX45CM (01 POZA CON pza 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
ESCURRIDERO)
01.02.03.02 SUMINISTRO E INSTALACION DE ACCESORIOS
01.02.03.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD 300M und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.03.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" PARA PERSONAS CON und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
DISCAPACIDAD
01.02.03.02.03 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 7.00 7.00 100.00% 0.00% 7.00 100.00% - 0.00%
01.02.03.03 SISTEMA DE AGUA FRIA
01.02.03.03.01 SALIDA DE AGUA FRIA
01.02.03.03.01.01 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC 1/2" pto 13.00 13.00 100.00% 0.00% 13.00 100.00% - 0.00%
01.02.03.03.02 REDES DE DISTRIBUCION DE AGUA FRIA
01.02.03.03.02.01 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 22.47 22.47 100.00% 0.00% 22.47 100.00% - 0.00%
01.02.03.03.02.02 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 23.48 23.48 100.00% 0.00% 23.48 100.00% - 0.00%
01.02.03.03.03 REDES DE ALIMENTACIÓN
01.02.03.03.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 20.54 20.54 100.00% 0.00% 20.54 100.00% - 0.00%
01.02.03.03.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 54.00 54.00 100.00% 0.00% 54.00 100.00% - 0.00%
01.02.03.03.03.03 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 5.13 5.13 100.00% 0.00% 5.13 100.00% - 0.00%
01.02.03.03.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 15.40 15.40 100.00% 0.00% 15.40 100.00% - 0.00%
01.02.03.03.03.05 ELIMINACION DE MATERIAL EXCEDENTE (10 kilometros) m3 10.27 10.27 100.00% 0.00% 10.27 100.00% - 0.00%
01.02.03.03.03.06 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 45.08 45.08 100.00% 0.00% 45.08 100.00% - 0.00%
01.02.03.03.03.07 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 37.34 37.34 100.00% 0.00% 37.34 100.00% - 0.00%
01.02.03.03.03.08 PRUEBA HIDRAULICA Y DESINFECCION m 128.37 128.37 100.00% 0.00% 128.37 100.00% - 0.00%
01.02.03.03.04 ACCESORIOS DE REDES DE AGUA
01.02.03.03.04.01 CODO PVC 90 SAP C-10 DE 1/2 und 36.00 36.00 100.00% 0.00% 36.00 100.00% - 0.00%
01.02.03.03.04.02 CODO PVC 90 SAP C-10 DE 3/4" und 28.00 28.00 100.00% 0.00% 28.00 100.00% - 0.00%
01.02.03.03.04.03 CODO PVC 90 SAP C-10 DE 1" und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
01.02.03.03.04.04 TEE PVC 90 SAP C-10 DE 1/2" und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
01.02.03.03.04.05 TEE PVC 90 SAP C-10 DE 3/4" und 9.00 9.00 100.00% 0.00% 9.00 100.00% - 0.00%
01.02.03.03.04.06 TEE PVC 90 SAP C-10 DE 1" und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.03.03.04.07 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 13.00 100.00% 0.00% 13.00 100.00% - 0.00%
01.02.03.03.04.08 REDUCCION PVC 90 SAP C-10 DE 1" A 3/4" und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
01.02.03.03.04.09 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 13.00 13.00 100.00% 0.00% 13.00 100.00% - 0.00%
01.02.03.03.05 VALVULAS
01.02.03.03.05.01 VALVULA COMPUERTA DE BRONCE PESADA DN 1/2" und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
01.02.03.03.05.02 VALVULA COMPUERTA DE BRONCE PESADA DN 3/4" und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.03.03.05.03 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE CONCRETO F'C=175 und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
KG/CM2, INCLUYE REJILLA Y CANDADO
01.02.03.03.06 VARIOS
01.02.03.03.06.01 CAJA PARA VALVULA EN PARED, NICHO DE MAYOLICA Y TAPA und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
METALICA
01.02.03.03.06.02 EMPALME A LA RED EXISTENTE und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.03.03.07 DESAGUE Y VENTILACIÓN
01.02.03.03.07.01 SALIDA DE DESAGUE Y VENTILACION
Pág. 74 de 91

Metrado Ejecutado
Program.
01.02.03.03.07.01.01 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 10.00 10.00 100.00% 0.00% 10.00 100.00% - 0.00%
01.02.03.03.07.01.02 SALIDAS DE DESAGUE EN PVC SAP ø 4" pto 16.00 16.00 100.00% 0.00% 16.00 100.00% - 0.00%
01.02.03.03.07.01.03 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.02.03.03.07.02 REDES DE DERIVACIÓN
01.02.03.03.07.02.01 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 2" m 12.65 12.65 100.00% 0.00% 12.65 100.00% - 0.00%
01.02.03.03.07.02.02 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 4" m 24.20 24.20 100.00% 0.00% 24.20 100.00% - 0.00%
01.02.03.03.07.02.03 MONTANTE Y/O VENTILACION CON TUBERIA SAL de 2" m 19.00 19.00 100.00% 0.00% 19.00 100.00% - 0.00%
01.02.03.03.07.02.04 SUMIDERO CROMADO Ø2" EN PISO PROVISION Y COLOCACION und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.03.03.07.02.05 REGISTRO ROSCADO DE BRONCE DE 2" PROVISION Y COLOCACION und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.03.03.07.02.06 REGISTRO ROSCADO DE BRONCE DE 4" PROVISION Y COLOCACION und 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.02.03.03.07.02.07 SOMBRERO DE VENTILACION 2" PVC und 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.02.03.03.07.02.08 PRUEBA HIDRAULICA DE ESCORRENTIA DE TUB. DESAGUE m 36.85 36.85 100.00% 0.00% 36.85 100.00% - 0.00%
01.02.03.03.07.03 REDES COLECTORAS
01.02.03.03.07.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 41.39 41.39 100.00% 0.00% 41.39 100.00% - 0.00%
01.02.03.03.07.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 48.69 48.69 100.00% 0.00% 48.69 100.00% - 0.00%
01.02.03.03.07.03.03 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 4.87 4.87 100.00% 0.00% 4.87 100.00% - 0.00%
01.02.03.03.07.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 36.52 36.52 100.00% 0.00% 36.52 100.00% - 0.00%
01.02.03.03.07.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 15.22 15.22 100.00% 0.00% 15.22 100.00% - 0.00%
01.02.03.03.07.03.06 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 4" m 60.53 60.53 100.00% 0.00% 60.53 100.00% - 0.00%
01.02.03.03.07.03.07 PRUEBA HIDRAULICA Y DESINFECCION EN TUBERIAS ZANJA ABIERTA m 97.38 97.38 100.00% 0.00% 97.38 100.00% - 0.00%
Y TAPADA
01.02.03.03.07.04 ACCESORIOS DE REDES DERIVACION
01.02.03.03.07.04.01 CODO PVC-P Ø=2"X90° und 23.00 23.00 100.00% 0.00% 23.00 100.00% - 0.00%
01.02.03.03.07.04.02 CODO 45" PVC-P Ø4"x 4" PARA DESAGUE und 6.00 6.00 100.00% 0.00% 6.00 100.00% - 0.00%
01.02.03.03.07.04.03 CODO PVC-P Ø=4"X90° CON VENTILACION DE Ø2" und 7.00 7.00 100.00% 0.00% 7.00 100.00% - 0.00%
01.02.03.03.07.04.04 YEE PVC-P Ø2"x2" PARA DESAGUE und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.03.03.07.04.05 YEE REDUCCIÓN PVC-SP Ø4"x 2" PARA DESAGUE und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.03.03.07.04.06 YEE PVC-P Ø4"x4" PARA DESAGUE und 6.00 6.00 100.00% 0.00% 6.00 100.00% - 0.00%
01.02.03.03.07.04.07 TEE PVC-P Ø2"x 2" PARA DESAGUE und 12.00 12.00 100.00% 0.00% 12.00 100.00% - 0.00%
01.02.03.03.07.04.08 TEE PVC-P Ø4"x 4" PARA DESAGUE und 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.02.03.03.08 CÁMARAS DE INSPECCIÓN
01.02.03.03.08.01 CAJAS DE REGISTRO
01.02.03.03.08.01.01 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ TAPA CONCRETO und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
01.02.03.03.08.01.02 CAJA DE REGISTRO DE CONCRETO 24" x 24"Y LADRILLO KING KONG und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
18 HUECOS 9X13X23 CM DE CANTO, C/TAPA CONCRE C/ TAPA CONCRETO
01.02.03.03.08.02 VARIOS
01.02.03.03.08.02.01 EMPALME A LA RED EXISTENTE und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.03.03.08.02.02 TANQUE BIODIGESTOR 1600 LTS und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.03.03.08.02.03 POZO PERCOLADOR und 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
01.02.04 INSTALACIONES ELECTRICAS
01.02.04.01 CONEXIÓN A LA RED EXTERNA DE MEDIDORES
01.02.04.01.01 ACOMETIDA MONOFASICA TEMPORAL DE ENERGIA ELECTRICO GLB 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.02.04.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, FUERZA Y SEÑALES
DEBILES
01.02.04.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO pto 50.00 50.00 100.00% 0.00% 50.00 100.00% - 0.00%
01.02.04.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO pto 12.00 12.00 100.00% 0.00% 12.00 100.00% - 0.00%
01.02.04.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A TIERRA pto 37.00 37.00 100.00% 0.00% 37.00 100.00% - 0.00%
01.02.04.02.04 SALIDA PARA INTERRUPTOR pto 19.00 19.00 100.00% 0.00% 19.00 100.00% - 0.00%
01.02.04.02.05 SALIDA PARA BRAQUETTES pto 9.00 9.00 100.00% 0.00% 9.00 100.00% - 0.00%
01.02.04.02.06 SALIDA PARA REFLECTOR pto 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.04.03 CAJAS
01.02.04.03.01 CAJA DE F°G° 300x300mm C/TAPA_ T.D. und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.04.03.02 CAJA DE PASO OCTOGONAL und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
01.02.04.04 CABLES DE ENERGIA Y CANALIZACION, CONDUCTOS O TUBERIAS
01.02.04.04.01 CABLEADO P/SALIDA DE CENTRO DE LUZ P/EQ. ADOSADO LSOH m 158.20 158.20 100.00% 0.00% 158.20 100.00% - 0.00%
2x2.5mm2+1x2.5mm2(T)/tub.Ø=20 mm)
01.02.04.04.02 CABLEADO P/SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO (LSOH m 22.20 22.20 100.00% 0.00% 22.20 100.00% - 0.00%
2x2.5mm2+1x2.5mm2(T) Ø=20 mm)
01.02.04.04.03 CABLEADO P/SALIDA DE TOMACORRIENTE DOBLE C/TOMA A m 141.01 141.01 100.00% 0.00% 141.01 100.00% - 0.00%
TIERRA(LSOH 2x4mm2+1x4mm2(T)tub.Ø=25 mm)
01.02.04.04.04 CABLEADO P/SALIDA DE INTERRUPTOR SIMPLE(LSOH 2x2.5mm2 m 36.59 36.59 100.00% 0.00% 36.59 100.00% - 0.00%
/tub.Ø=20mm)
01.02.04.04.05 CABLEADO P/SALIDA DE INTERRUPTOR DOBLE(LSOH 2x2.5mm2/ tub.Ø=20 m 28.50 28.50 100.00% 0.00% 28.50 100.00% - 0.00%
mm)
01.02.04.04.06 CABLEADO LSOH 2.5mm2 EN TUBERIA PVC-P 20mm P/SALIDA DE m 26.27 26.27 100.00% 0.00% 26.27 100.00% - 0.00%
INTERRUPTOR CONMUTACION SIMPLE
01.02.04.04.07 CABLEADO P/SALIDA DE BRAQUETTE(LSOH 2x2.5mm2/(T)tub.Ø=20 mm) m 24.24 24.24 100.00% 0.00% 24.24 100.00% - 0.00%
01.02.04.04.08 CABLEADO PARA SALIDA REFLECTOR(LSOH 2x4+1x4mm2+1X4mm2(T)/ m 47.20 47.20 100.00% 0.00% 47.20 100.00% - 0.00%
tub.Ø=25mm)
01.02.04.05 ALIMENTADORES SECUNDARIOS CANALIZACION, CONDUCTOS O
TUBERIAS
01.02.04.05.01 SUM. E INSTAL. CABLE N2XOH 2 x 16mm2 + 1 x 16mm2 (T) m 60.42 60.42 100.00% 0.00% 60.42 100.00% - 0.00%
01.02.04.05.04 PROTECCION Y SEÑALIZACION DE CABLE SUBTERRANEO m 64.42 64.42 100.00% 0.00% 64.42 100.00% - 0.00%
01.02.04.06 BUZONES
01.02.04.06.01 SUMINISTRO E INSTALACION DE BUZON ELECTRICO DE CONCRETO und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.04.07 CONDUCTOS
01.02.04.07.01 EXCAVACION PARA CABLE SUBTERRANEO m3 26.25 26.25 100.00% 0.00% 26.25 100.00% - 0.00%
01.02.04.07.02 RELLENO CON MATERIAL PROPIO m3 21.00 21.00 100.00% 0.00% 21.00 100.00% - 0.00%
01.02.04.07.03 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO m3 5.25 5.25 100.00% 0.00% 5.25 100.00% - 0.00%
01.02.04.07.04 ELIMINACION DE MATERIAL EXCEDENTE (10 Km) m3 5.25 5.25 100.00% 0.00% 5.25 100.00% - 0.00%
01.02.04.08 TABLEROS GENERAL Y DE DISTRIBUCION
01.02.04.08.01 TABLERO GENERAL 10 POLOS ( 01 INT. TERMOMAGNETICO2X50A, 04 INT und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
TM. 2x32 A.,incluye accesorios)
01.02.04.08.02 TABLERO DE DISTRIBUCION TD-1.1,TD-2.1, 16 POLOS (01 INT. und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
TERMOMAGNETICO DE 2x32 A., 02 INT. TERMOMAGNETICO DE 2x20 A. 2 INT.
01.02.04.08.03 TABLERO DE DISTRIBUCION TD-1.1,TD-2.1, 24 POLOS (01 INT. und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
TERMOMAGNETICO DE 2x16 A, 03 INT DIF 2X25A 30 mmA)
01.02.04.08.04 TABLERO DE DISTRIBUCION TD-1.2, 20 POLOS (01 INT. und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
TERMOMAGNETICO DE 2x16A, 01 INT DIF 2X25A 30 mmA)
01.02.04.09 INSTALACION DEL SISTEMA PUESTA A TIERRA
01.02.04.09.01 PRUEBAS ELECTRICAS PUESTA A TIERRA und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.04.09.02 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 3.00 3.00 100.00% 0.00% 3.00 100.00% - 0.00%
01.02.04.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
Pág. 75 de 91

Metrado Ejecutado
Program.
01.02.04.10 ARTEFACTOS
01.02.04.10.01 SUM. E INSTAL. EQUIPO LED 120x30cms 47 W und 34.00 34.00 100.00% 0.00% 34.00 100.00% - 0.00%
01.02.04.10.02 SUM. E INSTAL. EQUIPO LED CUADRADA LED 60X60cm. 48W. und 11.00 11.00 100.00% 0.00% 11.00 100.00% - 0.00%
01.02.04.10.03 SUM. E INSTAL. EQUIPO RONDEL LED CIRCULAR 21W und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
01.02.04.10.04 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 9.00 9.00 100.00% 0.00% 9.00 100.00% - 0.00%
01.02.04.10.05 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA A LA PARED 6W und 6.00 6.00 100.00% 0.00% 6.00 100.00% - 0.00%
01.02.04.10.06 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA EN TECHO 6W und 6.00 6.00 100.00% 0.00% 6.00 100.00% - 0.00%
01.02.04.10.07 SUM. E INSTAL. REFLECTORES LED 200W und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
01.02.04.11 ACCESORIOS
01.02.04.11.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA - TIPO SCHUKO und 37.00 37.00 100.00% 0.00% 37.00 100.00% - 0.00%
01.02.04.11.02 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 8.00 8.00 100.00% 0.00% 8.00 100.00% - 0.00%
01.02.04.11.03 INTERRUPTOR DOBLE 10 A und 5.00 5.00 100.00% 0.00% 5.00 100.00% - 0.00%
01.02.04.11.04 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 6.00 6.00 100.00% 0.00% 6.00 100.00% - 0.00%
01.02.04.12 PRUEBAS ELECTRICAS
01.02.04.12.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y AISLAMIENTO, PUESTA und 4.00 4.00 100.00% 0.00% 4.00 100.00% - 0.00%
TIERRA
01.02.05 DESINSTALACION DE OBRAS PARA PLAN DE CONTINGENCIA
01.02.05.01 DESINSTALACION DE MODULOS PREFABRICADOS 1,2,3,4,6 (AULAS) und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
01.02.05.02 DESINSTALACION DE MODULO 5 (SUM,COCINA, DESPENSA,COMBUSTIBLE) und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.03 DESINSTALACION DE MODULO 7 (ALMACEN GENERAL, DIRECCION) und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.04 DESINSTALACION DE MODULO 8 (SSHH HOMBRES, SSHH MUJERES) und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.05 DESINSTALACION MODULO 9 (SSHH) und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.06 RETIRO DE PUERTAS Y VENTANAS und 52.00 0.00% 0.00% - 0.00% 52.00 100.00%
01.02.05.07 DESMONTAJE DE CERCO PERIMETRAL und 139.87 0.00% 0.00% - 0.00% 139.87 100.00%
01.02.05.08 DESMONTAJE DE INSTALACIONES SANITARIAS GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.09 DESMONTAJE DE INSTALACIONES ELECTRICAS GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02.05.10 RESANE DE LOSA DE CONCRETO m2 34.14 0.00% 0.00% - 0.00% 34.14 100.00%
01.03 SEGURIDAD Y SALUD
01.03.01 ELABORACIÓN, IMPLEMENTACIÓN Y ADMINISTRACIÓN DEL PLAN DE GLB 1.00 0.72 72.00% 0.00% 0.72 72.00% 0.28 28.00%
SEGURIDAD Y SALUD EN EL TRABAJO
01.03.02 EQUIPOS DE PROTECCIÓN INDIVIDUAL und 100.00 61.00 61.00% 4.00 4.00% 65.00 65.00% 35.00 35.00%
01.03.03 EQUIPOS DE PROTECCIÓN COLECTIVA GLB 1.00 0.72 72.00% 0.00% 0.72 72.00% 0.28 28.00%
01.03.04 SEÑALIZACIÓN TEMPORAL DE SEGURIDAD GLB 1.00 0.62 62.00% 0.00% 0.62 62.00% 0.38 38.00%
01.03.05 CAPACITACIÓN EN SEGURIDAD Y SALUD GLB 1.00 0.63 63.00% 0.00% 0.63 63.00% 0.37 37.00%
01.04 MITIGACIÓN DE IMPACTO AMBIENTAL
01.04.01 PLAN DE MANEJO DE RESIDUOS SÓLIDOS
01.04.01.01 IMPLEMENTACIÓN DE PLAN DE MANEJO DE RESIDUOS SÓLIDOS und 1.00 0.70 70.00% 0.00% 0.70 70.00% 0.30 30.00%
01.04.02 PROGRAMA DE MONITOREO AMBIENTAL
01.04.02.01 IMPLEMENTACIÓN DE PROGRAMA DE MONITOREO und 1.00 0.70 70.00% 0.00% 0.70 70.00% 0.30 30.00%
01.04.03 PLAN DE VEGETACIÓN Y REVEGETACIÓN
01.04.03.01 MANEJO DE COBERTURA Y REVEGETACIÓN und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.04.04 PROGRAMA DE SEÑALIZACION AMBIENTAL
01.04.04.01 IMPLEMENTACIÓN DEL PROGRAMA DE SEÑALIZACIÓN AMBIENTAL und 1.00 0.60 60.00% 0.00% 0.60 60.00% 0.40 40.00%
01.04.05 PLAN DE ABANDONO Y CIERRE DEL PROYECTO
01.04.05.01 IMPLEMENTACIÓN DEL PLAN DE CIERRE DE OBRA Y ABANDONO DEL und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
PROYECTO
01.04.06 PLAN DE MONITOREO ARQUEOLÓGICO
01.04.06.01 PLAN DE MONITOREO ARQUEOLÓGICO mes 2.00 2.00 100.00% 0.00% 2.00 100.00% - 0.00%
02 ESTRUCTURAS
02.01 MOVIMIENTO DE TIERRAS
02.01.01 EXCAVACIONES SIMPLES
02.01.01.01 EXCAVACION DE ZANJAS PARA ZAPATAS m3 414.12 269.98 65.19% 113.43 27.39% 383.41 92.58% 30.71 7.42%
02.01.01.02 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS m3 284.72 23.54 8.27% 188.87 66.34% 212.41 74.60% 72.31 25.40%
02.01.01.03 EXCAVACION DE ZANJAS PARA VIGAS DE CIMENTACION m3 116.53 74.47 63.91% 42.05 36.09% 116.52 99.99% 0.01 0.01%
02.01.01.04 EXCAVACION DE ZANJAS PARA MUROS DE CONTENCION m3 39.06 0.00% 0.00% - 0.00% 39.06 100.00%
02.01.01.05 EXCAVACION PARA CISTERNA m3 47.07 47.07 100.00% 0.00% 47.07 100.00% - 0.00%
02.01.01.06 EXCAVACIÓN DE ZANJAS PARA CIMIENTOS CORRIDOS - CERCO m3 42.96 21.47 49.98% 0.00% 21.47 49.98% 21.49 50.02%
PERIMETRICO
02.01.02 CORTES DE TERRENO
02.01.02.01 CORTE DE TERRENO C/EQUIPO h=30 cm EN RAMPAS, GRADAS Y VEREDAS m3 35.65 35.65 100.00% 0.00% 35.65 100.00% - 0.00%
02.01.03 RELLENO CON MATERIAL PROPIO Y DE PRESTAMO
02.01.03.01 RELLENO COMPACTADO CON EQUIPO MATERIAL DE PRESTAMO AFIRMADO m3 0.00
02.01.03.02 RELLENO COMPACTADO CON EQUIPO MATERIAL DE PRESTAMO AFIRMADO m3 0.00
- CERCO PERIMETRICO
02.01.03.03 RELLENO COMPACTADO CON MATERIAL DE PRESTAMO PARA RAMPAS m3 156.85 0.00% 0.00% - 0.00% 156.85 100.00%
GRADAS Y VEREDAS
02.01.03.04 NIVELACION INT. Y APISONADO FINAL P/RECIBIR AL FALSO PISO C/EQUIPO m2 882.13 0.00% 0.00% - 0.00% 882.13 100.00%
LIVIANO
02.01.03.05 PREPARACION DE TERRENO PARA ADOQUINADO Y GRASS SINTETICO m2 96.55 0.00% 0.00% - 0.00% 96.55 100.00%
02.01.03.06 ACARREO DE MATERIAL EXCAVADO D=50 m m3 688.10 381.29 55.41% 251.37 36.53% 632.66 91.94% 55.44 8.06%
02.01.03.07 ACARREO DE MATERIAL EXCAVADO D=50 m - CERCO PERIMETRICO m3 0.00
02.01.03.08 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km m3 688.10 479.95 69.75% 165.74 24.09% 645.69 93.84% 42.41 6.16%
02.01.03.09 ELIMINACION DE MATERIAL EXCEDENTE CON MAQUINARIA D= 10km - m3 0.00
CERCO PERIMETRICO
02.02 OBRAS DE CONCRETO SIMPLE
02.02.01 CIMIENTOS
02.02.01.01 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 CEMENTO T-1. m3 185.00 8.95 4.84% 110.95 59.97% 119.90 64.81% 65.10 35.19%
02.02.01.02 CIMIENTO CORRIDO DE CONCRETO F'C=175 KG/CM2 CEMENTO T-1 - m3 0.00
CERCO PERIMETRICO
02.02.02 SOLADOS
02.02.02.01 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 m2 447.98 178.14 39.77% 176.30 39.35% 354.44 79.12% 93.54 20.88%
02.02.02.02 SOLADO E=4", f'c=140 kg /cm², CEMENTO T-1 - CERCO PERIMETRICO m2 0.00
02.02.03 FALSO PISO
02.02.03.01 FALSO PISO DE 4" DE CONCRETO 1:8 CEMENTO T-1 m2 885.72 0.00% 0.00% - 0.00% 885.72 100.00%
02.02.03.02 CURADO DE FALSO PISO m2 885.72 0.00% 0.00% - 0.00% 885.72 100.00%
02.02.04 VEREDAS
02.02.04.01 CONCRETO f'c=175 kg/cm2 EN VEREDAS E=0.15m m2 742.69 0.00% 0.00% - 0.00% 742.69 100.00%
02.02.04.02 ENCOFRADO EN VEREDA m2 95.07 0.00% 0.00% - 0.00% 95.07 100.00%
02.02.04.03 JUNTAS DE DILATACION E= 1" m 120.00 0.00% 0.00% - 0.00% 120.00 100.00%
Pág. 76 de 91

Metrado Ejecutado
Program.
02.02.04.04 CURADO DE VEREDAS m2 742.69 0.00% 0.00% - 0.00% 742.69 100.00%
02.02.05 GRADAS
02.02.05.01 CONCRETO f'c=140 kg/cm2 PARA GRADAS m3 11.03 0.00% 0.00% - 0.00% 11.03 100.00%
02.02.05.02 ENCOFRADO Y DESENCOFRADO EN GRADAS m2 75.10 0.00% 0.00% - 0.00% 75.10 100.00%
02.03 OBRAS DE CONCRETO ARMADO
02.03.01 ZAPATAS
02.03.01.01 CONCRETO F'c= 210 KG/CM2 EN ZAPATAS m3 126.00 85.26 67.67% 35.82 28.43% 121.08 96.10% 4.92 3.90%
02.03.01.02 ACERO Fy=4200 kg/cm2, PARA ZAPATAS kg 5,986.90 4,142.90 69.20% 1,692.80 28.28% 5,835.70 97.47% 151.20 2.53%
02.03.01.03 CURADO DE CONCRETO PARA ZAPATAS m2 201.80 142.10 70.42% 59.70 29.58% 201.80 100.00% - 0.00%
02.03.02 VIGAS DE CIMENTACIÓN
02.03.02.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS DE CIMENTACIÓN m3 11.73 7.49 63.85% 4.24 36.15% 11.73 100.00% - 0.00%
02.03.02.02 ENCOFRADO Y DESENCOFRADO NORMAL DE VIGAS DE CIMENTACIÓN m2 93.80 59.95 63.91% 33.85 36.09% 93.80 100.00% - 0.00%
02.03.02.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE CIMENTACION kg 1,706.10 1,158.80 67.92% 547.30 32.08% 1,706.10 100.00% - 0.00%
02.03.02.04 CURADO DE CONCRETO PARA VIGAS DE CIMENTACION m2 93.80 59.95 63.91% 33.85 36.09% 93.80 100.00% - 0.00%
02.03.03 SOBRECIMIENTO REFORZADO EN MODULOS
02.03.03.01 CONCRETO F'c= 175 KG/CM2 EN SOBRECIMENTO REFORZADO EN m3 45.48 1.98 4.35% 29.96 65.88% 31.94 70.23% 13.54 29.77%
MODULOS
02.03.03.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO REFORZADO EN m2 591.35 3.74 0.63% 380.36 64.32% 384.10 64.95% 207.25 35.05%
MODULOS
02.03.03.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO REFORZADO EN kg 4,882.90 223.10 4.57% 3,271.30 67.00% 3,494.40 71.56% 1,388.50 28.44%
MODULOS
02.03.03.04 CURADO DE CONCRETO PARA SOBRECIMIENTO REFORZADO m2 591.35 3.74 0.63% 380.36 64.32% 384.10 64.95% 207.25 35.05%
02.03.04 SOBRECIMIENTO REFORZADO EN CERCO PERIMETRICO
02.03.04.01 CONCRETO f'c=175 kg/cm2 - SOBRECIMIENTO REFORZADO EN CERCO m3 0.00
PERIMETRICO
02.03.04.02 ENCOFRADO Y DESENCOFRADO DE SOBRECIMIENTO REFORZADO EN m2 0.00
CERCO PERIMETRICO
02.03.04.03 ACERO fy=4200 kg/cm2 GRADO 60 - SOBRECIMIENTO REFORZADO EN kg 0.00
CERCO PERIMETRICO
02.03.04.04 CURADO DE CONCRETO PARA SOBRECIMIENTO REFORZADO EN CERCO m2 0.00
02.03.05 MURO DE CONTENCION
02.03.05.01 CONCRETO F'c= 210 KG/CM2 EN MURO DE CONTENCIÓN m3 2.39 0.00% 0.00% - 0.00% 2.39 100.00%
02.03.05.02 ENCOFRADO Y DESENCOFRADO EN MURO DE CONTENCION m2 4.77 0.00% 0.00% - 0.00% 4.77 100.00%
02.03.05.03 ACERO Fy=4200 kg/cm2, PARA MURO DE CONTENCION kg 0.00
02.03.05.04 CURADO DE CONCRETO PARA MURO DE CONTENCION m2 4.77 0.00% 0.00% - 0.00% 4.77 100.00%
02.03.06 PLACAS
02.03.06.01 CONCRETO F'c= 210 KG/CM2 EN PLACAS m3 59.41 38.19 64.28% 8.50 14.31% 46.69 78.59% 12.72 21.41%
02.03.06.02 ENCOFRADO Y DESENCOFRADO EN PLACAS m2 534.80 343.80 64.29% 76.40 14.29% 420.20 78.57% 114.60 21.43%
02.03.06.03 ACERO Fy=4200 kg/cm2, PARA PLACAS kg 7,722.20 5,156.00 66.77% 2,566.20 33.23% 7,722.20 100.00% - 0.00%
02.03.06.04 CURADO DE CONCRETO PARA PLACAS m2 534.80 343.80 64.29% 76.40 14.29% 420.20 78.57% 114.60 21.43%
02.03.07 COLUMNAS
02.03.07.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 77.89 42.28 54.28% 14.96 19.21% 57.24 73.49% 20.65 26.51%
02.03.07.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 766.04 401.74 52.44% 156.86 20.48% 558.60 72.92% 207.44 27.08%
02.03.07.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 12,332.80 8,748.73 70.94% 3,097.61 25.12% 11,846.34 96.06% 486.46 3.94%
02.03.07.04 CURADO DE CONCRETO PARA COLUMNAS m2 766.04 401.74 52.44% 156.86 20.48% 558.60 72.92% 207.44 27.08%
02.03.08 COLUMNAS DE CERCO PERIMETRICO
02.03.08.01 CONCRETO F'c= 210 KG/CM2 EN COLUMNAS m3 60.98 27.04 44.34% 1.81 2.97% 28.85 47.31% 32.13 52.69%
02.03.08.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNAS m2 585.08 259.88 44.42% 13.96 2.39% 273.84 46.80% 311.24 53.20%
02.03.08.03 ACERO Fy=4200 kg/cm2, PARA COLUMNAS kg 3,974.30 3,006.60 75.65% 967.70 24.35% 3,974.30 100.00% - 0.00%
02.03.08.04 CURADO DE CONCRETO PARA COLUMNAS m2 585.08 259.88 44.42% 13.96 2.39% 273.84 46.80% 311.24 53.20%
02.03.09 COLUMNETAS DE CONFINAMIENTO
02.03.09.01 CONCRETO F'c= 175 KG/CM2 EN COLUMNETAS m3 28.70 0.00% 0.00% - 0.00% 28.70 100.00%
02.03.09.02 ENCOFRADO Y DESENCOFRADO NORMAL EN COLUMNETAS m2 336.31 0.00% 0.00% - 0.00% 336.31 100.00%
02.03.09.03 ACERO Fy=4200 kg/cm2, PARA COLUMNETAS kg 3,928.50 204.80 5.21% 2,635.50 67.09% 2,840.30 72.30% 1,088.20 27.70%
02.03.09.04 CURADO DE CONCRETO PARA COLUMNETAS m2 336.31 0.00% 0.00% - 0.00% 336.31 100.00%
02.03.10 VIGAS
02.03.10.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 77.57 0.00% 52.57 67.77% 52.57 67.77% 25.00 32.23%
02.03.10.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 620.48 0.00% 417.85 67.34% 417.85 67.34% 202.63 32.66%
02.03.10.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 9,568.10 0.00% 6,274.71 65.58% 6,274.71 65.58% 3,293.39 34.42%
02.03.10.04 CURADO DE CONCRETO PARA VIGAS m2 620.48 0.00% 417.85 67.34% 417.85 67.34% 202.63 32.66%
02.03.11 VIGAS DE CERCO PERIMETRICO
02.03.11.01 CONCRETO F'c= 210 KG/CM2 EN VIGAS m3 10.22 8.22 80.43% 0.45 4.40% 8.67 84.83% 1.55 15.17%
02.03.11.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGAS m2 104.62 84.12 80.41% 4.68 4.47% 88.80 84.88% 15.82 15.12%
02.03.11.03 ACERO Fy=4200 kg/cm2, PARA VIGAS kg 848.90 692.10 81.53% 36.70 4.32% 728.80 85.85% 120.10 14.15%
02.03.11.04 CURADO DE CONCRETO PARA VIGAS DE CERCO PERIMETRICO CON m2 104.62 84.12 80.41% 4.68 4.47% 88.80 84.88% 15.82 15.12%
ADITIVO QUIMICO
02.03.12 VIGUETAS DE ALFEIZER
02.03.12.01 CONCRETO F'c= 175 KG/CM2 EN VIGUETAS m3 17.24 0.00% 0.00% - 0.00% 17.24 100.00%
02.03.12.02 ENCOFRADO Y DESENCOFRADO NORMAL EN VIGUETAS DE ALFEIZER m2 208.48 0.00% 0.00% - 0.00% 208.48 100.00%
02.03.12.03 ACERO Fy=4200 kg/cm2, PARA VIGUETAS DE ALFEIZER kg 2,462.00 0.00% 0.00% - 0.00% 2,462.00 100.00%
02.03.12.04 CURADO DE CONCRETO PARA VIGUETAS DE ALFEIZER m2 208.48 0.00% 0.00% - 0.00% 208.48 100.00%
02.03.13 LOSA MACIZA
02.03.13.01 CONCRETO F'c= 210 KG/CM2 EN LOSA MACIZA m3 8.05 0.00% 4.72 58.63% 4.72 58.63% 3.33 41.37%
02.03.13.02 ENCOFRADO Y DESENCOFRADO NORMAL EN LOSA MACIZA m2 40.26 0.00% 23.62 58.67% 23.62 58.67% 16.64 41.33%
02.03.13.03 ACERO Fy=4200 kg/cm2, EN LOSA MACIZA kg 38.10 0.00% 38.10 100.00% 38.10 100.00% - 0.00%
02.03.13.04 CURADO DE CONCRETO PARA LOSA MACIZA CON ADITIVO QUIMICO m2 40.26 0.00% 23.62 58.67% 23.62 58.67% 16.64 41.33%
02.03.14 LOSA ALIGERADA
02.03.14.01 CONCRETO F'c= 210 KG/CM2 EN LOSA ALIGERADA m3 78.33 0.00% 54.03 68.98% 54.03 68.98% 24.30 31.02%
02.03.14.02 ENCOFRADO Y DESENCOFRADO NORMAL - LOSA ALIGERADA m2 895.21 0.00% 617.40 68.97% 617.40 68.97% 277.81 31.03%
02.03.14.03 ACERO Fy=4200 kg/cm2, PARA VIGAS DE LOSA ALIGERADA kg 3,448.10 0.00% 2,270.41 65.85% 2,270.41 65.85% 1,177.69 34.15%
02.03.14.04 LADRILLO HUECO DE ARCILLA DE 15X30X30 cm PARA TECHO und 7,457.00 0.00% 5,143.00 68.97% 5,143.00 68.97% 2,314.00 31.03%
02.03.14.05 CURADO DE CONCRETO PARA LOSA ALIGERADA CON ADITIVO QUIMICO m2 895.21 0.00% 617.40 68.97% 617.40 68.97% 277.81 31.03%
02.03.15 CISTERNA SUBTERRANEA
02.03.15.01 CONCRETO F'c= 210 KG/CM2 EN CISTERNA SUBTERRANEA m3 10.38 9.71 93.55% 0.67 6.45% 10.38 100.00% - 0.00%
02.03.15.02 ENCOFRADO Y DESENCOFRADO EN CISTERNA SUBTERRANEA m2 12.24 11.57 94.53% 0.67 5.47% 12.24 100.00% - 0.00%
02.03.15.03 ACERO Fy=4200 kg/cm2, PARA CISTERNA SUBTERRANEA kg 659.80 614.90 93.19% 44.90 6.81% 659.80 100.00% - 0.00%
02.03.15.04 CURADO DE CISTERNA SUBTERRANEA m2 12.24 11.57 94.53% 0.67 5.47% 12.24 100.00% - 0.00%
Pág. 77 de 91

Metrado Ejecutado
Program.
02.03.16 TANQUE ELEVADO
02.03.16.01 CONCRETO F'c= 210 KG/CM2 EN TANQUE ELEVADO m3 5.93 0.00% 0.00% - 0.00% 5.93 100.00%
02.03.16.02 ENCOFRADO Y DESENCOFRADO CARAVISTA EN TANQUE ELEVADO m2 39.67 0.00% 0.00% - 0.00% 39.67 100.00%
02.03.16.03 ACERO Fy=4200 kg/cm2, PARA TANQUE ELEVADO kg 790.80 0.00% 0.00% - 0.00% 790.80 100.00%
02.03.16.04 CURADO DE CONCRETO PARA TANQUE ELEVADO CON ADITIVO QUIMICO m2 39.67 0.00% 0.00% - 0.00% 39.67 100.00%
02.03.17 RAMPAS
02.03.17.01 CONCRETO F'c= 175 KG/CM2 EN RAMPAS m3 11.56 0.00% 0.00% - 0.00% 11.56 100.00%
02.03.17.02 ACERO fy=4,200 kg/cm2 PARA RAMPAS kg 199.40 0.00% 0.00% - 0.00% 199.40 100.00%
02.03.17.03 CURADO DE CONCRETO PARA RAMPAS CON ADITIVO QUIMICO m2 77.06 0.00% 0.00% - 0.00% 77.06 100.00%
02.04 ESTRUCTURAS ESPECIALES
02.04.01 PEDESTALES
02.04.01.01 CONCRETO f'c=210 kg/cm2, PARA PEDESTALES m3 2.84 0.00% 2.00 70.42% 2.00 70.42% 0.84 29.58%
02.04.01.02 ENCOFRADO Y DESENCOFRADO NORMAL EN PEDESTALES m2 28.40 0.00% 20.00 70.42% 20.00 70.42% 8.40 29.58%
02.04.01.03 ACERO fy=4,200 kg/cm2 PARA PEDESTALES kg 857.80 0.00% 428.90 50.00% 428.90 50.00% 428.90 50.00%
02.04.01.04 CURADO DE PEDESTALES m2 28.40 0.00% 20.00 70.42% 20.00 70.42% 8.40 29.58%
02.04.02 MESADAS
02.04.02.01 CONCRETO F'c= 175 KG/CM2 EN MESADA m3 2.32 0.00% 0.00% - 0.00% 2.32 100.00%
02.04.02.02 ENCOFRADO Y DESENCOFRADO NORMAL EN MESADAS m2 23.14 0.00% 0.00% - 0.00% 23.14 100.00%
02.04.02.03 ACERO Fy=4200 kg/cm2, PARA MESADA kg 131.55 0.00% 0.00% - 0.00% 131.55 100.00%
02.04.02.04 CURADO DE MESADAS m2 23.14 0.00% 0.00% - 0.00% 23.14 100.00%
02.04.03 GRADAS
02.04.03.01 CONCRETO F'c= 210 KG/CM2 EN GRADAS m3 11.03 0.00% 0.00% - 0.00% 11.03 100.00%
02.04.03.02 ENCOFRADO Y DESENCOFRADO NORMAL EN GRADAS m2 10.25 0.00% 0.00% - 0.00% 10.25 100.00%
02.04.03.03 ACERO Fy=4200 kg/cm2, PARA GRADAS kg 75.10 0.00% 0.00% - 0.00% 75.10 100.00%
02.04.03.04 CURADO DE GRADAS m2 10.25 0.00% 0.00% - 0.00% 10.25 100.00%
02.05 ESTRUCTURA METALICA Y COBERTURA
02.05.01 COLUMNAS METALICAS
02.05.01.01 SUMINISTRO E INSTALACION DE PLACA BASE 0.40m x 0.40m x 5/8" und 10.00 0.00% 5.00 50.00% 5.00 50.00% 5.00 50.00%
02.05.01.02 SUMINISTRO E INSTALACION DE PLACA BASE 0.25m x 0.25m x 5/8" und 24.00 0.00% 6.00 25.00% 6.00 25.00% 18.00 75.00%
02.05.01.03 ARMADO DE COLUMNA DE TUBO RECT. METÁLICO DE 8" x 4" e=4.50mm, und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
L=3.41m
02.05.01.04 MONTAJE DE COLUMNA DE TUBO RECT. METÁLICO DE 8" x 4" e=4.50mm, und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
L=3.41m
L=0.98m
L=0.98m
L=1.73m
L=1.73m
02.05.02 VIGAS METALICAS
02.05.02.01 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01, L=9.75m, H=0.25m und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
02.05.02.02 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01, L=9.75m, H=0.25m und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
02.05.02.03 ARMADO DE ARCO METÁLICO PARABÓLICO: T-01', L=9.75m, H=0.25m und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
02.05.02.04 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-01', L=9.75m, H=0.25m und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
02.05.02.05 ARMADO DE ARCO METÁLICO PARABÓLICO: T-03, L=3.10m, H=0.25m und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
02.05.02.06 MONTAJE DE ARCO METÁLICO PARABÓLICO: T-03, L=3.10m, H=0.25m und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
02.05.02.07 ARMADO DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 0.00% 0.00% - 0.00% 39.00 100.00%
02.05.02.08 MONTAJE DE VIGA METALICA 6" x 2" x 4.5mm m 39.00 0.00% 0.00% - 0.00% 39.00 100.00%
02.05.02.09 ARMADO DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 0.00% 0.00% - 0.00% 60.70 100.00%
02.05.02.10 MONTAJE DE VIGA METALICA 4" x 2" x 4.0mm m 60.70 0.00% 0.00% - 0.00% 60.70 100.00%
02.05.02.11 ARMADO DE VIGA METALICA CON TUBO DE 1" m 49.00 0.00% 0.00% - 0.00% 49.00 100.00%
02.05.02.12 MONTAJE DE VIGA METALICA CON TUBO DE 1" m 49.00 0.00% 0.00% - 0.00% 49.00 100.00%
02.05.03 CORREAS METALICAS
02.05.03.01 ARMADO DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.05.03.02 MONTAJE DE VIGUETAS : T-02, L=4.83 m, H=0.25m und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.05.03.03 ARMADO DE CORREAS METALICA TUBO CIRCULAR D=1" e=2.5mm m 215.25 0.00% 0.00% - 0.00% 215.25 100.00%
02.05.03.04 MONTAJE DE CORREAS METALICA TUBO CIRCULAR D=1" e=2.5mm m 215.25 0.00% 0.00% - 0.00% 215.25 100.00%
02.05.03.05 ARRIOSTRES 5/8" ENTRE COLUMNAS m 44.18 0.00% 0.00% - 0.00% 44.18 100.00%
02.05.03.06 ARRIOSTRES 1/4" ENTRE TIJERALES m 175.50 0.00% 0.00% - 0.00% 175.50 100.00%
03 ARQUITECTURA, EVACUACION Y SEÑALIZACION
03.01 MUROS Y TABIQUES DE ALBAÑILERIA
03.01.01 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 m2 870.78 0.00% 47.08 5.41% 47.08 5.41% 823.70 94.59%
03.01.02 MURO DE SOGA, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 EN m2 481.23 458.73 95.32% 22.50 4.68% 481.23 100.00% - 0.00%
CERCO PERIMETRICO
03.01.03 MURO DE CANTO, 18 HUECOS ARCILLA, MEZCLA CEMENTO:ARENA 1:5 m2 30.75 0.00% 0.00% - 0.00% 30.75 100.00%
03.02 REVOQUES, ENLUCIDOS Y MOLDADURAS
03.02.01 TARRAJEO RAYADO O PRIMARIO
03.02.01.01 TARRAJEO RAYADO PRIMARIO CON C:A - 1:4 EN MUROS m2 315.99 0.00% 0.00% - 0.00% 315.99 100.00%
03.02.02 TARRAJEO EN MUROS
03.02.02.01 TARRAJEO DE MUROS INTERIORES CON MORTERO C:A 1:5 E=1cm m2 885.15 0.00% 0.00% - 0.00% 885.15 100.00%
03.02.02.02 TARRAJEO DE MUROS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 696.20 0.00% 0.00% - 0.00% 696.20 100.00%
03.02.02.03 TARRAJEO DE MUROS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 m2 1,210.46 742.01 61.30% 311.07 25.70% 1,053.08 87.00% 157.38 13.00%
E=1 cm
03.02.03 TARRAJEO EN PLACAS
03.02.03.01 TARRAJEO DE PLACAS INTERIORES CON MORTERO C:A 1:5 E=1cm m2 141.29 0.00% 0.00% - 0.00% 141.29 100.00%
03.02.03.02 TARRAJEO DE PLACAS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 162.40 0.00% 0.00% - 0.00% 162.40 100.00%
03.02.04 TARRAJEO DE COLUMNAS
03.02.04.01 TARRAJEO DE COLUMNAS INTERIORES CON MORTERO C:A 1:5 E=1 cm m2 236.68 0.00% 0.00% - 0.00% 236.68 100.00%
03.02.04.02 TARRAJEO DE COLUMNAS EXTERIORES CON MORTERO C:A 1:5 E=1 cm m2 195.47 0.00% 0.00% - 0.00% 195.47 100.00%
03.02.04.03 TARRAJEO DE COLUMNAS DE CERCO PERIMETRICO CON MORTERO C:A m2 212.38 120.41 56.70% 68.87 32.43% 189.28 89.12% 23.10 10.88%
1:5 E=1 cm
03.02.05 TARRAJEO EN COLUMNETAS
03.02.05.01 TARRAJEO DE COLUMNETAS INTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 232.06 0.00% 0.00% - 0.00% 232.06 100.00%
03.02.05.02 TARRAJEO DE COLUMNETAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 110.59 0.00% 0.00% - 0.00% 110.59 100.00%
03.02.06 TARRAJEO DE VIGAS
03.02.06.01 TARRAJEO DE VIGAS INTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 368.16 0.00% 0.00% - 0.00% 368.16 100.00%
03.02.06.02 TARRAJEO DE VIGAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 cm m2 299.17 0.00% 0.00% - 0.00% 299.17 100.00%
Pág. 78 de 91

Metrado Ejecutado
Program.
03.02.06.03 TARRAJEO DE VIGAS DE CERCO PERIMETRICO CON MORTERO C:A 1:5 m2 165.25 87.45 52.92% 41.21 24.94% 128.66 77.86% 36.59 22.14%
E=1.0 cm
03.02.07 TARRAJEO EN VIGAS SOLERAS
03.02.07.01 TARRAJEO DE VIGAS SOLERAS INTERIORES CON MORTERO C:A 1:5 E=1.0
m2 90.14 0.00% 0.00% - 0.00% 90.14 100.00%
cm
03.02.07.02 TARRAJEO DE VIGAS SOLERAS EXTERIORES CON MORTERO C:A 1:5 E=1.0 m2 36.24 0.00% 0.00% - 0.00% 36.24 100.00%
cm
03.02.08 TARRAJEO EN MUROS BAJOS DE CONCRETO ARMADO
03.02.08.01 TARRAJEO EN MUROS BAJOS DE CONCRETO ARMADO CON MORTERO C:A m2 186.83 0.00% 0.00% - 0.00% 186.83 100.00%
1:5 E=1 cm
03.02.09 TARRAJEO EN MUROS DE CONTENCION
03.02.09.01 TARRAJEO EN MUROS DE CONTENCION CON MORTERO C:A 1:5 E=1 cm m2 139.40 0.00% 0.00% - 0.00% 139.40 100.00%
03.02.10 TARRAJEO EN CISTERNA Y T.E.
03.02.10.01 TARRAJEO CON IMPERMEABILIZANTE CON MORTERO C:A 1:5 E=1 cm m2 60.87 0.00% 32.27 53.01% 32.27 53.01% 28.60 46.99%
03.02.11 SOLAQUEO EN PEDESTALES DE CONCRETO ARMADO
03.02.11.01 SOLAQUEADO EN PEDESTALES DE CONCRETO ARMADO m2 20.60 0.00% 0.00% - 0.00% 20.60 100.00%
03.02.12 VESTIDURAS
03.02.12.01 VESTIDURA DE DERRAMES CON MORTERO C:A 1:5 E=1.0 cm ANCHO 0.15 m 886.44 0.00% 0.00% - 0.00% 886.44 100.00%
M.
03.02.13 JUNTAS
03.02.13.01 SELLADO DE JUNTAS CON ELASTOMERICO e=1" m 566.63 0.00% 0.00% - 0.00% 566.63 100.00%
03.02.14 BRUÑAS
03.02.14.01 BRUÑAS DE 1cm x 1cm EN MUROS m 1,967.18 0.00% 0.00% - 0.00% 1,967.18 100.00%
03.03 CIELORASOS
03.03.01 CIELO RASOS CON MORTERO C:A 1:5 E=1.0 cm m2 909.10 0.00% 0.00% - 0.00% 909.10 100.00%
03.04 PISOS Y PAVIMENTOS
03.04.01 CONTRAPISOS
03.04.01.01 CONCRETO EN CONTRAPISO 1:8 CEMENTO - HORMIGON e=5 cm. m2 825.01 0.00% 0.00% - 0.00% 825.01 100.00%
03.04.02 PISOS
03.04.02.01 PISO DE CERAMICO ANTIDESLIZANTE 0.45 X 0.45M DE ALTO TRANSITO m2 76.81 0.00% 0.00% - 0.00% 76.81 100.00%
03.04.02.02 PISO DE PORCELANATO 0.60 X 0.60M DE ALTO TRANSITO m2 748.20 0.00% 0.00% - 0.00% 748.20 100.00%
03.04.02.03 PISO DE ADOQUIN ROJO 0.10 X 0.20 X 0.05M DE ALTO TRANSITO m2 82.03 0.00% 0.00% - 0.00% 82.03 100.00%
03.04.02.04 PISO DE GRASS SINTETICO m2 197.11 0.00% 0.00% - 0.00% 197.11 100.00%
03.04.03 ACABADO DE CONCRETO EN PISOS
03.04.03.01 CEMENTO PULIDO COLOR NATURAL BRUÑADO CON CUADRICULAS DE m2 215.16 0.00% 0.00% - 0.00% 215.16 100.00%
0.90X0.90M
03.04.03.02 CEMENTO SEMIPULIDO E=4" PINTADO CON OCRE DE COLORES m2 308.24 0.00% 0.00% - 0.00% 308.24 100.00%
03.04.03.03 GRADAS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 m2 60.14 0.00% 0.00% - 0.00% 60.14 100.00%
03.04.03.04 DESCANSOS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 m2 46.37 0.00% 0.00% - 0.00% 46.37 100.00%
03.04.03.05 RAMPAS CON CEMENTO SEMI PULIDO BRUÑADO @ 1.00m MEZCLA 1:4 m2 51.00 0.00% 0.00% - 0.00% 51.00 100.00%
H=0.15m
03.05 ZOCALOS Y CONTRAZOCALOS
03.05.01 ZOCALOS
03.05.01.01 ZOCALO DE CERAMICA 0.30X0.60M , H=1.50M m2 241.95 0.00% 0.00% - 0.00% 241.95 100.00%
03.05.01.02 ZOCALO DE CERAMICA 0.45X0.45M , H=1.35M m2 74.04 0.00% 0.00% - 0.00% 74.04 100.00%
03.05.02 CONTRAZOCALO
03.05.02.01 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m m 293.14 0.00% 0.00% - 0.00% 293.14 100.00%
03.05.02.02 CONTRAZOCALO DE CEMENTO PULIDO H=0.30m -CERCO PERIMETRICO m 406.86 276.72 68.01% 118.44 29.11% 395.16 97.12% 11.70 2.88%
03.05.02.03 CONTRAZOCALO DE CEMENTO PULIDO, H=0.15m m 26.49 0.00% 0.00% - 0.00% 26.49 100.00%
03.05.02.04 CONTRAZOCALO DE CEMENTO PULIDO H=0.10m m 134.31 0.00% 0.00% - 0.00% 134.31 100.00%
03.05.02.05 CONTRAZOCALO DE PORCELANATO H=0.15m m 413.44 0.00% 0.00% - 0.00% 413.44 100.00%
03.05.02.06 CONTRAZOCALO DE CERAMICA H=0.15m m 39.64 0.00% 0.00% - 0.00% 39.64 100.00%
03.06 COBERTURAS
03.06.01 LADRILLO PASTELERO DE 0.24 X 0.24 X 0.03M SOBRE MORTERO C:H=1:5
m2 1,014.47 0.00% 0.00% - 0.00% 1,014.47 100.00%
03.06.02 COBERTURA DE CALAMINA DE 3.60m x 1.05m DE COLORES CON PV4 m2 232.78 0.00% 0.00% - 0.00% 232.78 100.00%
TRAPEZOIDAL, E=3 mm
03.06.03 COBERTURA CURVA DE CALAMINA DE 3.60m x 1.05m DE COLORES CON PV4 m2 143.00 0.00% 0.00% - 0.00% 143.00 100.00%
TRAPEZOIDAL, E=3 mm
03.07 REVESTIMIENTOS
03.07.01 REVESTIMIENTO DE MESA DE CONCRETO EN COCINA CON CERAMICO m2 5.02 0.00% 0.00% - 0.00% 5.02 100.00%
0.30x0.20m.
03.07.02 REVESTIMIENTO DE MESA DE CONCRETO EN KITCHENETTE CON CERAMICO m2 1.23 0.00% 0.00% - 0.00% 1.23 100.00%
0.30X0.20M
03.07.03 REVESTIMIENTO DE MESA DE CONCRETO PARA OVALIN EN SS.HH. CON m2 9.21 0.00% 0.00% - 0.00% 9.21 100.00%
CERAMICO 0.30X0.20M
03.08 CARPINTERÍA DE MADERA
03.08.01 PUERTAS DE MADERA
03.08.01.01 PUERTA CONTRAPLACADA CON TRIPLAY, VISOR CON MARCO DE und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
TORNILLO DE 1 HOJA, CON FRESQUILLO (P-2) (1.08x2.84m.)
03.08.01.02 PUERTA CONTRAPLACADA CON TRIPLAY, VISOR CON MARCO DE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
TORNILLO DE 1 HOJA, CON FRESQUILLO (P-3) (1.08x2.94m.)
03.08.01.03 PUERTA CONTRAPLACADA CON TRIPLAY, CON MARCO DE TORNILLO DE 1 und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
HOJA (P-4) (1.10x2.10m.)
HOJA, CON FRESQUILLO (P-5) (0.80x2.65m.)
03.08.01.05 PUERTA DE MADERA MACHIHEMBRADA, CON MARCO DE TORNILLO DE 1 und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
HOJA (P-12) (1.00x2.10m.)
HOJA (P-15) (0.90x2.84m.)
03.08.01.14 COLOCACION DE PUERTAS m2 122.21 0.00% 0.00% - 0.00% 122.21 100.00%
03.08.02 TRABAJOS EN MELAMINA
03.08.02.01 PUERTA DE MELAMINA DE 1 HOJA und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
03.08.02.02 MUEBLES DE COCINA Y SIMILARES m 11.49 0.00% 0.00% - 0.00% 11.49 100.00%
03.08.02.03 DIVISION DE MELAMINE PARA URINARIO m2 3.60 0.00% 0.00% - 0.00% 3.60 100.00%
03.09 CARPINTERIA METALICA Y HERRERIA
03.09.01 VENTANAS METALICAS
03.09.01.01 VENTANAS DE FIERRO CON MALLA TUPIDA SEGUN DISEÑO m2 4.28 0.00% 0.00% - 0.00% 4.28 100.00%
03.09.01.02 COLOCACION DE VENTANAS METALICAS m2 4.28 0.00% 0.00% - 0.00% 4.28 100.00%
03.09.02 PUERTAS METALICAS
03.09.02.01 PORTON DE FIERRO SEGÚN DISEÑO EN INGRESOS EXTERNOS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
03.09.02.02 PUERTA DOBLE METÁLICA DE MALLA TUPIDA, CON FRESQUILLO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
Pág. 79 de 91

Metrado Ejecutado
Program.
03.09.02.03 COLOCACION DE PUERTAS METALICAS und 23.11 0.00% 0.00% - 0.00% 23.11 100.00%
03.09.03 OTROS
03.09.03.01 BARRA DISCAPACITADOS DE 1 1/2" DE ACERO INOXIDABLE L=0.90m. INC. und 24.00 0.00% 0.00% - 0.00% 24.00 100.00%
ACCESORIOS
03.09.03.02 SUM. E INSTALACIÓN DE BARANDA DE ACERO INOXIDABLE SEGÚN m 8.80 0.00% 0.00% - 0.00% 8.80 100.00%
DISEÑO/ TIPO 1
DISEÑO/ TIPO 2
DISEÑO/ TIPO 3
DISEÑO/ TIPO 4
03.09.03.06 PROTECTOR METALICO SEGÚN DISEÑO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.09.03.07 ESCALERA DE GATO TIPO I m 14.09 0.00% 0.00% - 0.00% 14.09 100.00%
03.09.03.08 ESCALERA DE GATO DE ACERO INOXIDABLE TIPO II m 5.70 0.00% 0.00% - 0.00% 5.70 100.00%
03.09.03.09 REJAS EN INGRESO PRINCIPAL SEGÚN DISEÑO m 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
03.09.03.10 CANTONERA PERFIL RANURADO FO.4"X2"X3/16" m 154.74 0.00% 0.00% - 0.00% 154.74 100.00%
03.09.03.11 TAPAJUNTA DE ACERO INOXIDABLE ENTRE MODULOS SEGUN DISEÑO m 14.10 0.00% 0.00% - 0.00% 14.10 100.00%
03.09.03.12 TAPA DE CISTERNA EN ACERO INOXIDABLE und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.09.03.13 LETRAS METALICAS PARA PORTICOS DE INGRESO m2 5.40 0.00% 0.00% - 0.00% 5.40 100.00%
03.10 CERRAJERIA
03.10.01 BISAGRAS
03.10.01.01 BISAGRA ALUMINIZADA CAPUCHINA DE 4" X 4" und 196.00 0.00% 0.00% - 0.00% 196.00 100.00%
03.10.02 CERRADURAS
03.10.02.01 CERRADURA FORTE 3 GOLPES O SIMILAR und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
03.10.02.02 CERRADURA TIPO MANIJA und 37.00 0.00% 0.00% - 0.00% 37.00 100.00%
03.11 VIDRIOS, CRISTALES Y SIMILARES
03.11.01 VIDRIO LAMINADO INCOLORO DE 6mm, SISTEMA DIRECTO - VENTANA m2 90.49 0.00% 0.00% - 0.00% 90.49 100.00%
BAJA /TIPO 1
BAJA /TIPO 2
BAJA /TIPO 3
ALTA /TIPO 1
ALTA /TIPO 2
ALTA /TIPO 3
ALTA /TIPO 4
03.11.08 COLOCACION DE VENTANAS m2 209.12 0.00% 0.00% - 0.00% 209.12 100.00%
03.12 PINTURA
03.12.01 PINTURA INTERIORES
03.12.01.01 PINTURA LATEX EN MUROS INTERIORES DOS MANOS m2 885.15 0.00% 0.00% - 0.00% 885.15 100.00%
03.12.01.02 PINTURA LATEX EN PLACAS INTERIORES DOS MANOS m2 141.29 0.00% 0.00% - 0.00% 141.29 100.00%
03.12.01.03 PINTURA LATEX EN COLUMNAS INTERIORES DOS MANOS m2 236.68 0.00% 0.00% - 0.00% 236.68 100.00%
03.12.01.04 PINTURA LATEX EN COLUMNETAS INTERIORES DOS MANOS m2 232.06 0.00% 0.00% - 0.00% 232.06 100.00%
03.12.01.05 PINTURA LATEX EN VIGAS INTERIORES DOS MANOS m2 368.16 0.00% 0.00% - 0.00% 368.16 100.00%
03.12.01.06 PINTURA LATEX EN SOLERAS INTERIORES DOS MANOS m2 90.14 0.00% 0.00% - 0.00% 90.14 100.00%
03.12.01.07 PINTURA LATEX EN DERRAMES DOS MANOS m2 132.97 0.00% 0.00% - 0.00% 132.97 100.00%
03.12.01.08 PINTURA ESMALTE EN CONTRAZOCALOS INTERIORES m2 3.97 0.00% 0.00% - 0.00% 3.97 100.00%
03.12.02 PINTURA EXTERIORES
03.12.02.01 PINTURA SUPER MATE EN MUROS EXTERIORES DOS MANOS m2 696.20 0.00% 0.00% - 0.00% 696.20 100.00%
03.12.02.02 PINTURA SUPER MATE EN MUROS DE CERCO PERIMETRICO DOS MANOS m2 1,210.46 0.00% 0.00% - 0.00% 1,210.46 100.00%
03.12.02.03 PINTURA SUPER MATE EN PLACAS EXTERIORES DOS MANOS m2 162.40 0.00% 0.00% - 0.00% 162.40 100.00%
03.12.02.04 PINTURA SUPER EN MATE COLUMNAS EXTERIORES DOS MANOS m2 195.47 0.00% 0.00% - 0.00% 195.47 100.00%
03.12.02.05 PINTURA SUPER MATE EN COLUMNAS DE CERCO PERIMETRICO DOS m2 212.38 0.00% 0.00% - 0.00% 212.38 100.00%
MANOS
03.12.02.06 PINTURA SUPER MATE EN COLUMNETAS EXTERIORES DOS MANOS m2 110.59 0.00% 0.00% - 0.00% 110.59 100.00%
03.12.02.07 PINTURA SUPER MATE EN VIGAS EXTERIORES DOS MANOS m2 299.17 0.00% 0.00% - 0.00% 299.17 100.00%
03.12.02.08 PINTURA SUPER MATE EN VIGAS DE CERCO PERIMETRICO DOS MANOS m2 165.25 0.00% 0.00% - 0.00% 165.25 100.00%
03.12.02.09 PINTURA SUPER MATE EN SOLERAS EXTERIORES DOS MANOS m2 36.24 0.00% 0.00% - 0.00% 36.24 100.00%
03.12.02.10 PINTURA SUPER MATE EN MUROS BAJOS DE CONCRETO ARMADO DOS m2 186.83 0.00% 0.00% - 0.00% 186.83 100.00%
MANOS
03.12.02.11 PINTURA SUPER MATE EN MUROS DE CONTENCION DOS MANOS m2 139.40 0.00% 0.00% - 0.00% 139.40 100.00%
03.12.02.12 PINTURA SUPER MATE EN PEDESTALES DE CONCRETO ARMADO DOS m2 20.60 0.00% 0.00% - 0.00% 20.60 100.00%
MANOS
03.12.02.13 PINTURA ESMALTE EN CONTRAZOCALOS EXTERIORES m2 101.37 0.00% 0.00% - 0.00% 101.37 100.00%
03.12.02.14 PINTURA ESMALTE EN CONTRAZOCALOS EN CERCO PERIMETRICO m2 122.06 0.00% 0.00% - 0.00% 122.06 100.00%
03.12.03 PINTURA EN CIELORASOS
03.12.03.01 PINTURA LATEX EN CIELO RASOS DOS MANOS m2 909.10 0.00% 0.00% - 0.00% 909.10 100.00%
03.12.04 PINTURA EN CARPINTERIA DE MADERA
03.12.04.01 PINTURA EN PUERTA CONTRAPLACADA, C/VISOR, C/BARNIZ 2 MANOS m2 37.02 0.00% 0.00% - 0.00% 37.02 100.00%
03.12.04.02 PINTURA EN PUERTA CONTRAPLACADA, C/BARNIZ 2 MANOS m2 46.18 0.00% 0.00% - 0.00% 46.18 100.00%
03.12.04.03 PINTURA EN PUERTA DE MADERA MACHIHEMBRADA, C/BARNIZ 2 MANOS m2 39.01 0.00% 0.00% - 0.00% 39.01 100.00%
03.12.05 PINTURA EN CARPINTERIA METALICA
03.12.05.01 PINTURA EN VENTANAS DE FIERRO CON MALLA TUPIDA SEGÚN DISEÑO m2 4.28 0.00% 0.00% - 0.00% 4.28 100.00%
03.12.05.02 PINTURA EN PROTECTOR METALICO SEGÚN DISEÑO m2 2.94 0.00% 0.00% - 0.00% 2.94 100.00%
03.12.05.03 PÍNTURA EN PORTON DE FIERRO SEGÚN DISEÑO EN INGRESOS m2 18.00 0.00% 0.00% - 0.00% 18.00 100.00%
EXTERNOS
03.12.05.04 PINTURA EN PUERTA DOBLE METÁLICA DE MALLA TUPIDA, CON m2 5.11 0.00% 0.00% - 0.00% 5.11 100.00%
FRESQUILLO
03.12.05.05 PINTURA EN ESCALERA DE GATO TIPO I m2 14.09 0.00% 0.00% - 0.00% 14.09 100.00%
03.12.05.06 PINTURA EN REJAS DE INGRESO PRINCIPAL m2 11.60 0.00% 0.00% - 0.00% 11.60 100.00%
03.12.05.07 PINTURA EN LETRAS METALICAS PARA PORTICOS DE INGRESO m2 5.40 0.00% 0.00% - 0.00% 5.40 100.00%
03.12.06 VARIOS
03.12.06.01 CANALETA DE CONCRETO DE 4" SOBRE TECHO m 121.57 0.00% 0.00% - 0.00% 121.57 100.00%
03.12.06.02 BANCA DE CONCRETO SEGÚN DISEÑO m 6.10 0.00% 0.00% - 0.00% 6.10 100.00%
03.12.06.03 LAVADERO DE CONCRETO ENCHAPADO SEGÚN DISEÑO m2 1.26 0.00% 0.00% - 0.00% 1.26 100.00%
03.12.06.04 MESADA DE CONCRETO ENCHAPADO SEGÚN DISEÑO m2 1.01 0.00% 0.00% - 0.00% 1.01 100.00%
03.12.06.05 ASTA DE BANDERA SEGUN DISEÑO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.12.06.06 TACHOS DE BASURA SEGÚN DISEÑO und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
03.12.06.07 CONTENEDORES und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
03.13 JARDINERIA
03.13.01 SUMINISTRO Y COLOCACION DE GRASS AMERICANO m2 167.43 0.00% 0.00% - 0.00% 167.43 100.00%
03.13.02 SEMBRADO DE PLANTAS ORNAMENTALES und 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
Pág. 80 de 91

Metrado Ejecutado
Program.
03.14 LIMPIEZA FINAL DE OBRA
03.14.01 LIMPIEZA PERMANENTE DE OBRA GLB 1.00 0.50 50.00% 0.00% 0.50 50.00% 0.50 50.00%
03.14.02 LIMPIEZA FINAL DE OBRA m2 2,415.94 0.00% 0.00% - 0.00% 2,415.94 100.00%
03.15 EVACUACION Y SEÑALIZACION
03.15.01 PLACAS DE SEÑALIZACION
03.15.01.01 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE SALIDA und 61 0.00% 0.00% - 0.00% 61.00 100.00%
03.15.01.02 SUMINISTRO Y COLOCACIÓN DE SEÑAL CASO SISMO und 23 0.00% 0.00% - 0.00% 23.00 100.00%
03.15.01.03 SUMINISTRO Y COLOCACIÓN DE SEÑAL LIMITE DE PERSONAS und 12 0.00% 0.00% - 0.00% 12.00 100.00%
03.15.01.04 SUMINISTRO Y COLOCACIÓN DE SEÑAL PROHIBICIÓN und 2 0.00% 0.00% - 0.00% 2.00 100.00%
03.15.01.05 SUMINISTRO Y COLOCACIÓN DE SEÑAL EXTINTORES DE FUEGO und 11 0.00% 0.00% - 0.00% 11.00 100.00%
03.15.01.06 SUMINISTRO Y COLOCACIÓN DE SEÑAL LUCES DE EMERGENCIA und 28 0.00% 0.00% - 0.00% 28.00 100.00%
03.15.01.07 SUMINISTRO Y COLOCACIÓN DE SEÑAL RIESGO ELECTRICO und 8 0.00% 0.00% - 0.00% 8.00 100.00%
03.15.01.08 SUMINISTRO Y COLOCACIÓN DE SEÑAL ALARMA CONTRA INCENDIOS und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
03.15.01.09 SUMINISTRO Y COLOCACIÓN DE NOMBRE DE AMBIENTE und 31.00 0.00% 0.00% - 0.00% 31.00 100.00%
03.15.01.10 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE DISCAPACITADO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.15.01.11 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE VARONES-MUJERES und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
03.15.01.12 SUMINISTRO Y COLOCACIÓN DE SIMBOLO DE BOTIQUIN und 11.00 0.00% 0.00% - 0.00% 11.00 100.00%
03.15.01.13 SUMINISTRO Y COLOCACIÓN DE SEÑAL DE DETECTOR DE HUMO und 43.00 0.00% 0.00% - 0.00% 43.00 100.00%
03.15.01.14 SUMINISTRO Y COLOCACIÓN DE SIMBOLO AVISADOR SONORO und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
03.15.02 RUTAS DE EVACUACION
03.15.02.01 PINTADO DE ZONA DE REUNION EN CASO DE SISMO m2 49.49 0.00% 0.00% - 0.00% 49.49 100.00%
04 INSTALACIONES SANITARIAS
04.01 APARATOS Y ACCESORIOS SANITARIOS
04.01.01 INODORO LOSA VITRIFICADA BLANCO DE TANQUE BAJO CON DESCARGA pza 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
POSTERIOR
04.01.02 URINARIO VITRIFICADA BLANCA pza 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
04.01.03 LAVATORIO OVALIN VITRIFICADO COLOR BLANCO pza 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.01.04 LAVATORIO VITRIFICADA CON PEDESTAL UNIVERSAL COLOR BLANCO pza 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.01.05 LAVADERO DE ACERO INOXIDABLE 95CMX45CM (01 POZA CON pza 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
ESCURRIDERO)
04.02 SUMINISTRO E INSTALACION DE ACCESORIOS
04.02.01 DESPACHADOR DE PAPEL HIGIENICO CAPACIDAD 300M und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
04.02.02 BARRA RECTA DE ACERO INOXIDABLE DE 1 1/2" PARA PERSONAS CON und 24.00 0.00% 0.00% - 0.00% 24.00 100.00%
DISCAPACIDAD
04.02.03 ESPEJO BISELADO e=6mm pza 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.02.04 PORTAROLLO VITRIFICADO BLANCO DE 18CM pza 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.03 SISTEMA DE AGUA FRIA
04.03.01 SALIDA DE AGUA FRIA
04.03.01.01 SALIDA DE AGUA FRÍA CON TUBERÍA DE PVC SAP DE 1/2" pto 34.00 0.00% 0.00% - 0.00% 34.00 100.00%
04.03.02 REDES DE DISTRIBUCION DE AGUA FRIA
04.03.02.01 TUBERIA PVC C-10 DE 1/2" (SUM.E INST.) m 76.21 0.00% 0.00% - 0.00% 76.21 100.00%
04.03.02.02 TUBERIA PVC C-10 DE 3/4" (SUM.E INST.) m 61.73 0.00% 0.00% - 0.00% 61.73 100.00%
04.03.03 REDES DE ALIMENTACIÓN
04.03.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 35.15 0.00% 0.00% - 0.00% 35.15 100.00%
04.03.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 87.88 0.00% 0.00% - 0.00% 87.88 100.00%
04.03.03.03 CAMA DE APOYO (e=0.10m) - ARENA GRUESA m3 8.79 0.00% 0.00% - 0.00% 8.79 100.00%
04.03.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 26.36 0.00% 0.00% - 0.00% 26.36 100.00%
04.03.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 17.58 0.00% 0.00% - 0.00% 17.58 100.00%
04.03.03.06 TUBERIA PVC SAP C-10 DE 3/4" (SUM.E INST.) m 93.45 0.00% 0.00% - 0.00% 93.45 100.00%
04.03.03.07 TUBERIA PVC SAP C-10 DE 1" (SUM.E INST.) m 60.58 0.00% 0.00% - 0.00% 60.58 100.00%
04.03.03.08 TUBERIA PVC SAP C-10 DE 1 1/4" (SUM.E INST.) m 34.84 0.00% 0.00% - 0.00% 34.84 100.00%
04.03.03.09 TUBERIA PVC SAP C-10 DE 1 1/2" (SUM.E INST.) m 35.35 0.00% 0.00% - 0.00% 35.35 100.00%
04.03.03.10 TUBERIA PVC SAP C-10 DE 2" (SUM.E INST.) m 5.67 0.00% 0.00% - 0.00% 5.67 100.00%
04.03.03.11 PRUEBA HIDRAULICA Y DESINFECCION m 449.58 0.00% 0.00% - 0.00% 449.58 100.00%
04.03.04 ACCESORIOS DE REDES DE AGUA
04.03.04.01 CODO PVC 90 SAP C-10 DE 1/2 und 35.00 0.00% 0.00% - 0.00% 35.00 100.00%
04.03.04.02 CODO PVC 90 SAP C-10 DE 3/4" und 24.00 0.00% 0.00% - 0.00% 24.00 100.00%
04.03.04.03 CODO PVC 90 SAP C-10 DE 1" und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.03.04.04 CODO PVC 90 SAP C-10 DE 1 1/2" und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.03.04.05 TEE PVC 90 SAP C-10 DE 3/4" und 18.00 0.00% 0.00% - 0.00% 18.00 100.00%
04.03.04.06 TEE PVC 90 SAP C-10 DE 1" und 14.00 0.00% 0.00% - 0.00% 14.00 100.00%
04.03.04.07 TEE PVC 90 SAP C-10 DE 1 1/2" und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
04.03.04.08 TEE PVC 90 SAP C-10 DE 1 1/4" und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
04.03.04.09 TEE PVC 90 SAP C-10 DE 2" und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.03.04.10 REDUCCION PVC 90 SAP C-10 DE 3/4" A 1/2" und 21.00 0.00% 0.00% - 0.00% 21.00 100.00%
04.03.04.11 REDUCCION PVC 90 SAP C-10 DE 1" A 1/2" und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.03.04.13 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1/2" und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.03.04.14 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1 1/4" und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.03.04.15 REDUCCION PVC 90 SAP C-10 DE 1 1/2" A 1" und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.03.04.17 REDUCCION PVC 90 SAP C-10 DE 2" A 1 1/2" und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.03.04.18 REDUCCION PVC 90 SAP C-10 DE 1 1/4" A 1" und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
04.03.05 VALVULAS
04.03.05.01 VALVULA COMPUERTA DE BRONCE PESADA DN 1/2" und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
04.03.05.02 VALVULA COMPUERTA DE BRONCE PESADA DN 3/4" und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.03.05.03 LLAVE DE RIEGO C/GRIFO DE 1/2" EN MURETE DE CONCRETO F'C=175 und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
KG/CM2, INCLUYE REJILLA Y CANDADO
04.03.06 VARIOS
04.03.06.01 CAJA PARA VALVULA EN PARED, NICHO DE MAYOLICA Y TAPA METALICA und 17.00 0.00% 0.00% - 0.00% 17.00 100.00%
04.03.06.02 EMPALME A LA RED EXISTENTE und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.04 SISTEMA DE DRENAJE PLUVIAL
04.04.01 RED DE RECOLECCION EN PISOS
04.04.01.01 TRAZO Y REPLANTEO m 315.07 0.00% 0.00% - 0.00% 315.07 100.00%
Pág. 81 de 91

Metrado Ejecutado
Program.
04.04.01.02 EXCAVACION DE ZANJA PARA CANAL PLUVIAL Y PARA TUBERIA COLECTOR m3 64.26 0.00% 0.00% - 0.00% 64.26 100.00%
04.04.01.03 REFINE Y NIVELACIÓN DE ZANJA TERRENO NORMAL m 315.07 0.00% 0.00% - 0.00% 315.07 100.00%
04.04.01.04 ELIMINACION DE MATERIAL EXCEDENTE (30 Kilometros) m3 80.32 0.00% 0.00% - 0.00% 80.32 100.00%
04.04.01.05 CANAL PLUVIAL ENCOFRADO Y DESENCOFRADO m2 272.21 0.00% 0.00% - 0.00% 272.21 100.00%
04.04.01.06 CANAL PLUVIAL CONCRETO FC 175 KG/CM2 m3 36.29 0.00% 0.00% - 0.00% 36.29 100.00%
04.04.01.07 REJILLA METALICA EN CANAL PLUVIAL S/ DISEÑO m 272.21 0.00% 0.00% - 0.00% 272.21 100.00%
04.04.01.08 TUBERIA DE PVC-U DN 6" m 7.32 0.00% 0.00% - 0.00% 7.32 100.00%
04.04.01.09 TUBERIA DE PVC 4" m 28.38 0.00% 0.00% - 0.00% 28.38 100.00%
04.04.01.10 JUNTA DE CONSTRUCCION EN CANAL PLUVIAL m 272.21 0.00% 0.00% - 0.00% 272.21 100.00%
04.04.02 RED DE RECOLECCION EN TECHOS
04.04.02.01 CANALETA DE PLANCHA GALVANIZADA m 47.80 0.00% 0.00% - 0.00% 47.80 100.00%
04.04.02.02 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 3" m 26.00 0.00% 0.00% - 0.00% 26.00 100.00%
04.04.02.03 TUBERIA DE BAJADA DE DRENAJE PLUVIAL PVC 4" m 58.24 0.00% 0.00% - 0.00% 58.24 100.00%
04.04.02.04 ABRAZADERA DE FIJACION DE TUBO pza 34.00 0.00% 0.00% - 0.00% 34.00 100.00%
04.04.02.07 CONCRETO FC 175 KG/CM2 EN COLUMNETA m3 1.26 0.00% 0.00% - 0.00% 1.26 100.00%
04.04.02.08 ENCOFRADO Y DESENCOFRADO EN COLUMNETA m2 18.96 0.00% 0.00% - 0.00% 18.96 100.00%
04.05 DESAGUE Y VENTILACIÓN
04.05.01 SALIDA DE DESAGUE Y VENTILACION
04.05.01.01 SALIDAS DE DESAGUE EN PVC SAP ø 2" pto 29.00 0.00% 0.00% - 0.00% 29.00 100.00%
04.05.01.04 SALIDA DE VENTILACION EN PVC SAL ø 2" pto 27.00 0.00% 0.00% - 0.00% 27.00 100.00%
04.05.02 REDES DE DERIVACIÓN
04.05.02.01 RED DE DISTRIBUCION DE TUBERIA DE PVC-SAP DE 2" m 29.89 0.00% 0.00% - 0.00% 29.89 100.00%
04.05.02.04 MONTANTE Y/O VENTILACION CON TUBERIA SAL de 2" m 67.96 0.00% 0.00% - 0.00% 67.96 100.00%
04.05.02.05 SUMIDERO CROMADO Ø2" EN PISO PROVISION Y COLOCACION und 13.00 0.00% 0.00% - 0.00% 13.00 100.00%
04.05.02.06 SUMIDERO CROMADO Ø3" EN PISO PROVISION Y COLOCACION und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
04.05.02.07 REGISTRO ROSCADO DE BRONCE DE 2" PROVISION Y COLOCACION und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
04.05.02.08 REGISTRO ROSCADO DE BRONCE DE 4" PROVISION Y COLOCACION und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.05.02.09 SOMBRERO DE VENTILACION 2" PVC und 27.00 0.00% 0.00% - 0.00% 27.00 100.00%
04.05.02.10 PRUEBA HIDRAULICA DE ESCORRENTIA DE TUB. DESAGUE m 111.64 0.00% 0.00% - 0.00% 111.64 100.00%
04.05.03 REDES COLECTORAS
04.05.03.01 EXCAVACION DE ZANJAS PARA REDES EXT. SANITARIAS m3 64.61 0.00% 0.00% - 0.00% 64.61 100.00%
04.05.03.02 REFINE Y NIVELACION DE ZANJA PARA TUBERIA m2 76.02 0.00% 0.00% - 0.00% 76.02 100.00%
04.05.03.03 CAMA DE ARENA (e=0.10m) - ARENA GRUESA m2 7.60 0.00% 0.00% - 0.00% 7.60 100.00%
04.05.03.04 RELLENO Y COMPACTACION CON EQUIPO Y MAT. PROPIO m3 57.01 0.00% 0.00% - 0.00% 57.01 100.00%
04.05.03.05 ELIMINACION DE MATERIAL EXCEDENTE MANUAL m3 23.75 0.00% 0.00% - 0.00% 23.75 100.00%
04.05.03.06 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 4" m 152.03 0.00% 0.00% - 0.00% 152.03 100.00%
04.05.03.07 RED DE COLECTORA DE TUBERIA DE PVC-SAP DE 6" m 2.22 0.00% 0.00% - 0.00% 2.22 100.00%
04.05.03.08 PRUEBA HIDRAULICA Y DESINFECCION EN TUBERIAS ZANJA ABIERTA Y m 154.25 0.00% 0.00% - 0.00% 154.25 100.00%
TAPADA
04.05.04 ACCESORIOS DE REDES DERIVACION
04.05.04.01 CODO PVC-P Ø=2"X45° und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.05.04.02 CODO PVC-P Ø=2"X90° und 99.00 0.00% 0.00% - 0.00% 99.00 100.00%
04.05.04.03 CODO PVC-P Ø=3"X45° und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
04.05.04.04 CODO PVC-P Ø=3"X90° und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.05.04.05 CODO PVC-P Ø=4"X45° und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.05.04.06 CODO PVC-P Ø=4"X90° und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
04.05.04.07 CODO PVC-P Ø=4"X90° CON VENTILACION DE Ø2" und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
04.05.04.08 YEE PVC-P Ø2"x2" PARA DESAGUE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
04.05.04.12 TEE PVC-P Ø2"x 2" PARA DESAGUE und 18.00 0.00% 0.00% - 0.00% 18.00 100.00%
04.05.05 CÁMARAS DE INSPECCIÓN
04.05.05.01 CAJAS DE REGISTRO
04.05.05.01.01 CAJA DE REGISTRO DE CONCRETO 18"X24" Y LADRILLO KING KONG 18 und 22.00 0.00% 0.00% - 0.00% 22.00 100.00%
HUECOS 9X13X23 CM DE CANTO, C/TAPA CONCRETO
04.05.05.01.02 CAJA DE REGISTRO DE CONCRETO 24" x 24"Y LADRILLO KING KONG 18 und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
HUECOS 9X13X23 CM DE CANTO, C/TAPA CONCRETO C/ TAPA CONCRETO
04.06 VARIOS
04.06.01 EMPALME A LA RED EXISTENTE und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
04.07 CISTERNA DE 11.32 M3 Y TANQUE ELEVADO DE 5.8 M3
04.07.01 SUM. E INST. LINEA DE INGRESO DE 1 1/2" F°G°, INCLUYE VALVULAS Y m 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
ACCESORIOS
04.07.02 SUM. E INST. DE EQUIPO DE BOMBEO, 02 ELECTROBOMBAS CENTRIFUGAS GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
1.5HP
04.07.03 SUM. E INST. DE LINEA DE SUCCION 1 1/2" F°G°, INCLUYE VALVULAS Y m 5.20 0.00% 0.00% - 0.00% 5.20 100.00%
ACCESORIOS
04.07.04 SUM. E INST. DE LINEA DE IMPULSION 2" F°G°, INCLUYE VALVULAS Y m 16.00 0.00% 0.00% - 0.00% 16.00 100.00%
ACCESORIOS
04.07.05 SUM. E INST. DE LINEA DE ALIMENTACION 2" F°G°, INCLUYE VALVULAS Y m 13.30 0.00% 0.00% - 0.00% 13.30 100.00%
ACCESORIOS
04.07.06 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE F°G° PARA TANQUE m 10.40 0.00% 0.00% - 0.00% 10.40 100.00%
ELEVADO
04.07.07 SUM. E INST. DE LINEA DE REBOSE Y LIMPIA 4" DE F°G° PARA CISTERNA m 2.40 0.00% 0.00% - 0.00% 2.40 100.00%
04.07.08 CAJA DE REGISTRO DE CONCRETO 12" x 24" C/ REJILLA METALICA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05 INSTALACIONES ELECTRICAS Y COMUNICACIONES
05.01 INSTALACIONES ELECTRICAS
05.01.01 CONEXIONES A RED EXTERNA DE MEDIDORES
05.01.01.01 ACOMETIDA TRIFASICA DE ENERGIA ELECTRICA GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.01.02 SALIDAS PARA ALUMBRADO, TOMACORRIENTES, FUERZA
05.01.02.01 SALIDA PARA CENTRO DE LUZ P/EQ. ADOSADO/SUSPENDIDO pto 160.00 0.00% 102.00 63.75% 102.00 63.75% 58.00 36.25%
Pág. 82 de 91

Metrado Ejecutado
Program.
05.01.02.02 SALIDA DE EQ. ILU. DE EMERGENCIA PARED/TECHO pto 38.00 0.00% 20.00 52.63% 20.00 52.63% 18.00 47.37%
05.01.02.03 SALIDA PARA TOMACORRIENTE DOBLE C/TOMA A TIERRA pto 128.00 0.00% 0.00% - 0.00% 128.00 100.00%
05.01.02.04 SALIDA PARA INTERRUPTOR pto 70.00 0.00% 0.00% - 0.00% 70.00 100.00%
05.01.02.05 SALIDA PARA BRAQUETTES pto 19.00 0.00% 9.00 47.37% 9.00 47.37% 10.00 52.63%
05.01.02.06 SALIDA PARA AIRE ACONDICIONADO pto 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.02.07 SALIDA PARA ELECTROBOMBA 1.5 HP pto 2.00 0.00% 2.00 100.00% 2.00 100.00% - 0.00%
05.01.02.08 SALIDA PARA REFLECTOR pto 12.00 0.00% 3.00 25.00% 3.00 25.00% 9.00 75.00%
05.01.03 CAJAS
05.01.03.01 CAJA DE F°G° 150x150mm C/TAPA und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.03.02 CAJA DE PASO OCTOGONAL 100x55mm und 7.00 0.00% 0.00% - 0.00% 7.00 100.00%
05.01.04 CABLES DE ENERGIA EN TUBERIA
05.01.04.01 CONDUCTOR DE Cu. LSOH 2.5 MM2. m 3,425.92 0.00% 0.00% - 0.00% 3,425.92 100.00%
05.01.04.02 CONDUCTOR DE CU LSOH 4 MM2 m 2,782.12 0.00% 0.00% - 0.00% 2,782.12 100.00%
05.01.04.03 CONDUCTOR DE Cu. N2XOH DE 16 mm2 m 80.00 0.00% 0.00% - 0.00% 80.00 100.00%
05.01.04.04 CABLE ELÉCTRICO CU N2XOH DE 10 MM2. m 654.12 0.00% 0.00% - 0.00% 654.12 100.00%
05.01.04.05 CABLE ELÉCTRICO CU N2XOH DE 6 MM2. m 1,222.95 0.00% 0.00% - 0.00% 1,222.95 100.00%
05.01.05 CANALIZACION, CONDUCTOS O TUBERIAS
05.01.05.01 TUBERIA ELECTRICA DE PVC SAP 20mm m 2,087.56 0.00% 534.73 25.62% 534.73 25.62% 1,552.83 74.38%
05.01.05.02 TUBERIA CONDUIT EMT 20mm m 46.36 0.00% 0.00% - 0.00% 46.36 100.00%
05.01.05.03 TUBERIA ELECTRICA PVC-SAP 40mm m 20.00 0.00% 0.00% - 0.00% 20.00 100.00%
05.01.05.04 TUBERIA ELECTRICA PVC-SAP 35mm m 393.39 0.00% 0.00% - 0.00% 393.39 100.00%
05.01.05.05 TUBERIA ELECTRICA PVC-SAP 25mm m 101.17 0.00% 21.00 20.76% 21.00 20.76% 80.17 79.24%
05.01.05.06 UNIÓN ELÉCTRICA PVC-SAP 20 mm und 422.00 0.00% 114.00 27.01% 114.00 27.01% 308.00 72.99%
05.01.05.07 UNIÓN CONDUIT EMT SAP 20 mm und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
05.01.05.08 UNIÓN ELÉCTRICA PVC-SAP 40 mm und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.05.09 UNIÓN ELÉCTRICA PVC-SAP 35 mm und 82.00 0.00% 0.00% - 0.00% 82.00 100.00%
05.01.05.10 UNIÓN ELÉCTRICA PVC-SAP 25mm und 22.00 0.00% 5.00 22.73% 5.00 22.73% 17.00 77.27%
05.01.05.11 CURVA ELECTRICA DE PVC SAP 20mm und 317.00 0.00% 103.00 32.49% 103.00 32.49% 214.00 67.51%
05.01.05.12 CURVA CONDUIT EMT 20mm und 7.00 0.00% 0.00% - 0.00% 7.00 100.00%
05.01.05.13 CURVA ELECTRICA PVC-SAP 40mm und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
05.01.05.14 CURVA ELECTRICA PVC-SAP 35mm und 62.00 0.00% 0.00% - 0.00% 62.00 100.00%
05.01.05.15 CURVA ELECTRICA PVC-SAP 25mm und 16.00 0.00% 4.00 25.00% 4.00 25.00% 12.00 75.00%
05.01.06 BUZONES
05.01.06.01 SUMINISTRO E INSTALACION DE BUZON ELECTRICO DE DE CONCRETO und 11.00 0.00% 0.00% - 0.00% 11.00 100.00%
0.7 X 0.7X0.9 M
05.01.07 CONDUCTOS
05.01.07.01 EXCAVACION PARA CABLE SUBTERRANEO 0.4X0.9 Y BUZONES m3 73.25 0.00% 0.00% - 0.00% 73.25 100.00%
0.7X0.7X0.9m
05.01.07.02 CAMA DE APOYO E=0.10m m2 76.00 0.00% 0.00% - 0.00% 76.00 100.00%
05.01.07.03 RELLENO Y COMPACTACION CON MATERIAL SELECCIONADO m3 60.80 0.00% 0.00% - 0.00% 60.80 100.00%
05.01.07.04 ACARREO DE MATERIAL EXCEDENTE m3 14.94 0.00% 0.00% - 0.00% 14.94 100.00%
05.01.07.05 ELIMINACION DE MATERIAL EXCEDENTE m3 14.94 0.00% 0.00% - 0.00% 14.94 100.00%
05.01.07.06 PROTECCION Y SEÑALIZACION DE CABLE SUBTERRANEO m 190.00 0.00% 0.00% - 0.00% 190.00 100.00%
05.01.08 TABLEROS GENERAL Y DE DISTRIBUCION
05.01.08.01 TABLERO GENERAL 42 POLOS ( 01 INT. TERMOMAGNETICO 3X63A, 04 INT und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
TM. 2x32 A. 6 ITM 3x32 A,incluye accesorios.
05.01.08.02 TABLERO DE DISTRIBUCION TD-1.1, 24 POLOS (01 INT. und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.01.08.04 TABLERO DE DISTRIBUCION TD-1.2, TD-1.3 36 POLOS (01 ITM. DE 3x32 und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
A., , 03 INT. TM 2x20 A., 03 INT. TM 2x16 A., 05 INT. DIF. 2x25 A. 30mA)
05.01.08.05 TABLERO DE DISTRIBUCION TD1.4 (CUARTO DE BOMBA), 16 POLOS (01 und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
INT. TERMOMAGNETICO DE 2x32 A., 03 ITM. 2x20 A. 1 INT. TERMOMAGNETICO
05.01.08.06 TABLERO DE DISTRIBUCION TD-2.2, 2.4 36 POLOS (01 INT. und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
DE 2x16A, 02 ITM DIF 2X25A 30 mA)
TERMOMAGNETICO DE 3x32 A., 02 INT. TM 2x20 A., 04 INT. TM 2x16 A.,04 INT.
DIF. 2x25 A. 30mA)
TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 03 INT. TM 2x16 A., 05 INT.
DIF. 2x25 A. 30mA)
TERMOMAGNETICO DE3x32 A., , 03 INT. TM 2x20 A., 02 INT. TM 2x16 A., 04 INT.
05.01.08.09 TABLERO DE TENSION ESTABILIZADA 24 POLOS, 01 INT. und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
DIF. 2x25 A. 30mA)
TERMOMAGNETICO DE 2x32 A, 2 INT. TERMOMAGNETICO DE 2x20A, 1 INT TM
05.01.09 INSTALACION DEL SISTEMA PUESTA A TIERRA
2x16A, 04 INT DIF SUPER INMUNIZADO 2X25A 30 mA
05.01.09.01 SUMINISTRO E INSTAL. DE PUESTA A TIERRA und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.09.02 PRUEBAS ELECTRICAS PUESTA A TIERRA und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.09.03 LIMPIEZA FINAL DE OBRA GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.01.09.04 ARTEFACTOS
05.01.09.04.01 SUM. E INSTAL. EQUIPO LED 120x30cms 48 und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
05.01.09.04.02 SUM. E INSTAL. EQUIPO LED CUADRADA LED 60X60cm. 48W. und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
05.01.09.04.03 SUM. E INSTAL. EQUIPO LED CUADRADA LED 62.5X62.5cm. 47W. und 66.00 0.00% 0.00% - 0.00% 66.00 100.00%
05.01.09.04.04 SUM. E INSTAL. PLAFON LED CUADRADA 20W und 13.00 0.00% 0.00% - 0.00% 13.00 100.00%
05.01.09.04.05 SUM. E INSTAL. EQUIPO LED CIRCULAR 20W und 23.00 0.00% 0.00% - 0.00% 23.00 100.00%
05.01.09.04.06 SUM. E INSTAL. EQUIPO BRAQUETTE 14.4W und 19.00 0.00% 0.00% - 0.00% 19.00 100.00%
05.01.09.04.07 SUM. E INSTAL. EQUIPO ILUMINACION PASADIZO 60X60 28.6W und 27.00 0.00% 0.00% - 0.00% 27.00 100.00%
05.01.09.04.08 SUM. E INSTAL. LUMINARIA DE EMERGENCIA 2x3W ADOSADA A LA und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
PARED
05.01.09.04.09 SUM. E INSTAL. LUMINARIA DE EMERGENCIA ADOSADA EN TECHO 1x6W und 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
05.01.09.04.10 SUM. E INSTAL. REFLECTORES LED TIPO CAMPANA 120W und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.01.09.04.11 SUM. E INSTAL. REFLECTORES LED 39W und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
05.01.09.04.12 SUM. E INSTAL. REFLECTORES LED 200W und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
05.01.09.04.13 SUM. E INSTAL. DICROICO incluye porta dicroico 9W und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
05.01.09.04.14 SUM. E INSTAL. TRANSFORMADOR DE AISLAMIENTO Y UPS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
MONOFÁSICO 220v 5 KVA
05.01.09.04.15 SUM. E INSTAL. EQUIPO AIRE ACONDICIONADO SPLIT DECORATIVO DE und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
24000 BTU
05.01.09.05 ACCESORIOS
05.01.09.05.01 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO SHUKO Y TRES LINEA und 99.00 0.00% 0.00% - 0.00% 99.00 100.00%
05.01.09.05.02 TOMACORRIENTE DOBLE C/TOMA A TIERRA ESTABILIZADO EN PISO / und 11.00 0.00% 0.00% - 0.00% 11.00 100.00%
TECHO TIPO SHUKO Y TRES LINEA
05.01.09.05.03 TOMACORRIENTE DOBLE C/TOMA A TIERRA ESTABILIZADO EN PARED und 15.00 0.00% 0.00% - 0.00% 15.00 100.00%
TIPO SHUKO Y TRES LINEA
05.01.09.05.04 TOMACORRIENTE DOBLE C/TOMA A TIERRA TIPO SHUKO Y TRES LINEA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
A PRUEBA DE AGUA
05.01.09.05.05 INTERRUPTOR SIMPLE UNIPOLAR 10 A und 16.00 0.00% 0.00% - 0.00% 16.00 100.00%
05.01.09.05.06 INTERRUPTOR DOBLE 10 A und 24.00 0.00% 0.00% - 0.00% 24.00 100.00%
05.01.09.05.07 INTERRUPTOR CONMUTACION UNIPOLAR 10 A und 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
05.01.09.06 EQUIPOS ELECTRICOS Y MECÁNICOS
Pág. 83 de 91

Metrado Ejecutado
Program.
05.01.09.06.01 SUMINISTRO E INSTALACION DE GRUPO ELECTROGENO DE 20.9kw GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
380/220VAC INCLUYE TABLERO DE TRANSFERENCIA
05.01.09.07 PRUEBAS ELECTRICAS
05.01.09.07.01 PRUEBAS ELECTRICAS, CAIDAS DE TENSION Y AISLAMIENTO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02 INSTALACIONES DE COMUNICACIONES
05.02.01 CABLEADO ESTRUCTURADO EN INTERIORES DE EDIFICIOS
05.02.01.01 CABLEADO EN TUBERÍAS
05.02.01.01.01 CABLE UTP CATEGORIA 6A m 593.06 0.00% 0.00% - 0.00% 593.06 100.00%
05.02.01.01.02 CABLE FPL 4x22 AWG m 237.15 0.00% 0.00% - 0.00% 237.15 100.00%
05.02.01.01.03 CABLE FPL 4x18 AWG m 143.06 0.00% 0.00% - 0.00% 143.06 100.00%
05.02.01.01.04 CABLE RCA m 74.00 0.00% 0.00% - 0.00% 74.00 100.00%
05.02.02 CANALETAS, CONDUCTOS Y/O TUBERIAS
05.02.02.01 ZANJA ELECTRODUCTO 0.30X0.30M m 20.00 0.00% 0.00% - 0.00% 20.00 100.00%
05.02.02.02 TUBERIA ELECTRICA PVC SAP NTP 399.006 DE 50 MM m 32.16 0.00% 0.00% - 0.00% 32.16 100.00%
05.02.02.06 UNIÓN PVC SAP NTP 399.006 DE 50 MM und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
05.02.02.10 CURVA PVC SAP NTP 399.006 DE 50 MM und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
05.02.02.14 CONECTOR PARA CAJA PVC SAP NTP 399.006 DE 50 MM und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
05.02.03 SALIDA DE COMUNICACIONES
05.02.03.01 SALIDA DATOS CATEGORIA 6 SIMPLE pto 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
05.02.03.02 SALIDA DETECTOR DE HUMO pto 42.00 0.00% 0.00% - 0.00% 42.00 100.00%
05.02.03.03 SALIDA DETECTOR DE TEMPERATURA pto 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.03.04 SALIDA ESTACION MANUAL pto 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.02.03.05 SALIDA SIRENA CON LUZ ESTROBO pto 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.02.03.06 SALIDA MICROFONO/AUDIO pto 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.03.07 SALIDA PARLANTE pto 11.00 0.00% 0.00% - 0.00% 11.00 100.00%
05.02.03.08 SALIDA CONSOLA AMPLIFICADOR pto 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.03.09 SALIDA PANEL DE ALARMA DE INCENDIO pto 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.03.10 SALIDA PARA PULSADOR DE TIMBRE/PULSADOR DE TIMBRE pto 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.03.11 SALIDA PARA TIMBRE/TIMBRE pto 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.03.12 SALIDA PARA TV pto 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
05.02.04 PATCH PANEL
05.02.04.01 PATCH PANEL CAT 6 DE 24 PUERTOS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.04.02 PATCH CORD UTP MULTIFILAR CAT 6A DE 3M und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
05.02.04.03 PATCH CORD UTP MULTIFILAR CAT 6A DE 1 M und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.04.04 ETIQUETAS ADHESIVAS DE IDENTIFICACIÓN, SEÑALIZACIÓN Y und 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
ORDENAMIENTO PARA EL AREA DE TRABAJO Y GABINETE
05.02.05 RACK DE COMUNICACIONES
05.02.05.01 SWITCH
05.02.05.01.01 SWITCH GIGABIT DE 24 PUERTOS Y 4 PUERTOS SFP und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.05.01.02 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, CAPACITACION Y PUESTA GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
EN FUNCIONAMIENTO DEL PATCH PANEL / RACK DE COMUNICACIONES
05.02.05.02 GABINETE DE COMUNICACIÓN
05.02.05.02.01 GABINETE DE COMUNICACIONES DE PARED DE 24 RU C/ACCESORIOS DE und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
INSTALACIÓN
05.02.05.02.02 UPS DE 1000VA RACKEABLE und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.05.02.03 CERTIFICACIÓN DE PUNTOS DE CABLEADO DE DATOS und 30.00 0.00% 0.00% - 0.00% 30.00 100.00%
05.02.06 CAJA DE PASO
05.02.06.01 CAJA DE PASO CON TAPA BISELADA DE F°G° 100X100X55 MM und 11.00 0.00% 0.00% - 0.00% 11.00 100.00%
05.02.07 SISTEMAS VARIOS
05.02.07.01 SISTEMA DE DETECCION Y ALARMA CONTRA INCENDIOS
05.02.07.01.01 PANEL DE ALARMA CONTRA INCENDIO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.07.01.02 DETECTOR DE HUMO und 42.00 0.00% 0.00% - 0.00% 42.00 100.00%
05.02.07.01.03 DETECTOR DE TEMPERATURA und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.07.01.04 ESTACION MANUAL DE DOBLE ACCION CON COBERTOR und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.02.07.01.05 SIRENA CON LUZ ESTROBO und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
05.02.07.01.06 SERVICIO DE INSTALACIÓN, CONFIGURACIÓN, CAPACITACIÓN Y PUESTA GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
EN FUNCIONAMIENTO DEL SISTEMA DE DETECCIÓN Y ALARMA DE INCENDIOS
05.02.07.02 SISTEMA DE SONIDO AMBIENTAL
05.02.07.02.01 CONSOLA AMPLIFICADOR CON ACCESORIOS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.07.02.02 MICROFONO PROFESIONAL CON ACCESORIOS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
05.02.07.02.03 PARLANTE TIPO CIRCULAR 8" 8-OHMS/24W und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
05.02.07.02.04 PARLANTE DE 15" INCLUYE RACK DE ANCLAJE und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
05.02.07.02.05 SERVICIO DE INTAL. CONFIGURACION, CAPACITACION Y PUESTA EN GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
FUNCIONAMIENTO DEL SISTEMA DE SONIDO AMBIENTAL
05.02.07.02.06 INFRAESTRUCTURA PARA INTERNET SATELITAL (ANTENA) GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.08 SISTEMA DE PUESTA A TIERRA
05.02.08.01 POZO DE PUESTA A TIERRA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.08.02 CABLE N2XOH 16MM2 m 15.00 0.00% 0.00% - 0.00% 15.00 100.00%
05.02.08.03 BARRA DE COBRE DE PUESTA A TIERRA TGB GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
05.02.08.04 MEDICION DE RESISTENCIA DE PUESTA A TIERRA GLB 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
MONTO TOTAL DE COMPONENTE II - PLAN PREVENCION Y CONTROL COVID-19.
Pág. 84 de 91

Metrado Ejecutado
Program.
01 ACTIVIDADES DE PREVENCIÓN DEL COVID-19
01.01 PLAN PARA VIGILANCIA Y CONTROL COVID-19
01.02 ELABORACIÓN DEL PLAN PARA VIGILANCIA, PREVENCIÓN Y CONTROL DE GLB 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
COVID-19
01.03 LIMPIEZA Y DESINFECCIÓN EN OBRA mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.04 EVALUACIÓN DE LA CONDICION DE SALUD DEL TRABAJADOR mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.05 IMPLEMENTACION DE MODULOS PARA LAVADO DE MANOS und 1.00 1.00 100.00% 0.00% 1.00 100.00% - 0.00%
01.06 LAVADO Y DESINFECCION DE MANOS (OBLIGATORIO) mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.07 SENSIBILIZACION DE LA PREVENCIÓN DEL CONTAGIO COVID-19 EN OBRA mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.08 MEDIDAS PREVENTIVAS COLECTIVAS GLB 1.00 0.89 89.00% 0.00% 0.89 89.00% 0.11 11.00%
01.09 MEDIDAS DE PROTECCION PERSONAL mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.10 IDENTIFICACION DE SINTOMATOLOGIAS COVID-19 AL INGRESO DE OBRA mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.11 VIGILANCIA DE LA SALUD DEL TRABAJADOR EN EL CONTEXTO DEL COVID-19 mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
01.12 FLETE TRANSPORTE DE MATERIALES GLB 1.00 0.60 60.00% 0.00% 0.60 60.00% 0.40 40.00%
01.13 EQUIPAMIENTO DEL PERSONAL PARA LA VIGILANCIA DE LA SALUD mes 7.00 5.00 71.43% 0.50 7.14% 5.50 78.57% 1.50 21.43%
MONTO TOTAL DE COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO.

01 EQUIPAMIENTO
01.01 COC-1. COCINA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.02 CM-1. CAMPANA EXTRACTORA ELECTRICA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
01.03 DVD. EQUIPO DVD und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
01.04 EQS-1. EQUIPO DE SONIDO und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
01.05 ECR-1. ECRAN und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
01.06 IMP-1. IMPRESORA MULTIFUNCIONAL und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
01.07 LAV-1. LAVADERO und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
01.08 MIC-1. MICROONDAS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
01.09 PC-1. COMPUTADORA PC und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
01.10 PR-1. PROYECTOR und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
01.11 RK-1. RACK PARA LA TV und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
01.12 RK-2. RACK PARA EL DVD und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
01.13 RK-3. RACK PARA EL PROYECTOR und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
01.14 REFR-1. REFRIGERADORA und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
01.15 TV. TELEVISION und 10.00 0.00% 0.00% - 0.00% 10.00 100.00%
02 MOBILIARIO
02.01 ARCH-1. ARCHIVADOR METALICO 04 GAVETAS und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
02.02 ANQ-1. ANAQUELES METALICOS und 39.00 0.00% 0.00% - 0.00% 39.00 100.00%
02.03 ARM-2. ARMARIO DE MELAMINA DE 02 CUERPOS und 4.00 0.00% 0.00% - 0.00% 4.00 100.00%
02.04 AL-1. ALFOMBRA und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.05 CR-1. CREDENZA und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.06 CR-2. CREDENZA und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
02.07 CL-1. CAMILLA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.08 CJ-1. COJINES und 32.00 0.00% 0.00% - 0.00% 32.00 100.00%
02.09 CH-1. COCHE DE USOS MULTIPLES und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.10 DJ-1 JUEGO DE DADOS und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.11 ES-1. ESCALERA DE 2 PELDAÑOS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.12 ESC-01. ESCRITORIO DE MELAMINA und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.13 EX-1. EXHIBIDOR DE LIBROS und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.14 JCO-1. JUEGO DE COCINA (juguetes) und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.15 LK-1 LOCKERS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.16 M-1. MESA METAL POLIPROPILENO PARA INICIAL und 32.00 0.00% 0.00% - 0.00% 32.00 100.00%
02.17 M-2. MESA METAL POLIPROPILENO PARA DOCENTE und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.18 M-3. MESA DE MADERA PARA 4 PERS. und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.19 M-4.. MESA PARA DOCENTE CON COMPUTADOR und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.20 M-5. MESAS MULTIUSOS und 70.00 0.00% 0.00% - 0.00% 70.00 100.00%
02.21 M-6. MESA REUNIONES und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.22 MA-1. MUEBLE ALTO PARA GUARDADO DE UNTENSILIOS und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.23 MA-2 MUEBLE ALTO DE DOCENTE und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.24 MA-3. MUEBLE ALTO DE UTENSILIOS DE COCINA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.25 MB-1 ARMARIO INFANTIL und 16.00 0.00% 0.00% - 0.00% 16.00 100.00%
02.26 MB-2 MUEBLE BAJO PARA CUADERNOS DE TRABAJO und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.27 MB-4. MUEBLES BAJOS und 16.00 0.00% 0.00% - 0.00% 16.00 100.00%
02.28 MOD.1. MODELO ESCALERAS DE ESPUMA FLEXIBLE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.29 MOD.2. PELOTAS DE PLASTICO - DIAM: 0.6 und 5.00 0.00% 0.00% - 0.00% 5.00 100.00%
02.30 MOD.3. MODULOS DE CUBOS DE ESPUMA FLEXIBLE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.31 MOD.4. MODULOS DE CILINDROS DE ESPUMA FLEXIBLE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.32 MOD.5. MODULOS RAMPAS FLEXIBLE und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.33 MOD.6. ALFOMBRA DE ESPUMA MICROPOROSA ARMABLE / PIEZAS und 42.00 0.00% 0.00% - 0.00% 42.00 100.00%
02.34 MC-1. MESAS DE CENTRO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.35 MUC-1. MUEBLE UTENSILIOS COCINA und 8.00 0.00% 0.00% - 0.00% 8.00 100.00%
02.36 MZ-1. MUEBLE PARA ZAPATOS und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
02.37 S-1. SILLA METAL POLIPROPILENO PARA INICIAL und 160.00 0.00% 0.00% - 0.00% 160.00 100.00%
02.38 S-2. SILLA METAL POLIPROPILENO PARA DOCENTE und 17.00 0.00% 0.00% - 0.00% 17.00 100.00%
02.39 S-3. SILLAS DE MADERA und 70.00 0.00% 0.00% - 0.00% 70.00 100.00%
02.40 S-4. SILLA DE MADERA und 12.00 0.00% 0.00% - 0.00% 12.00 100.00%
02.41 S-5. SILLAS APILABLES CON REPOSABRAZOS und 72.00 0.00% 0.00% - 0.00% 72.00 100.00%
02.42 SG-1. SILLA GIRATORIA und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
02.43 SP-3. SILLA APILABLE PARA NIÑOS und 25.00 0.00% 0.00% - 0.00% 25.00 100.00%
02.44 SM-1. SILLON MODULAR und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
02.45 PZ-1. PIZARRA 2.50 x 1.85 (similar) und 9.00 0.00% 0.00% - 0.00% 9.00 100.00%
02.46 PZ-2. PIZARRA 4.12 x 1.85 (similar) und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
02.47 PZ-3. PIZARRA 2.00 x 1.85 und 2.00 0.00% 0.00% - 0.00% 2.00 100.00%
Pág. 85 de 91

Metrado Ejecutado
Program.
02.48 CM-1 REPOSTEROS DE COCINA QALIWARMA MAS ESQUINEROS und 7.00 0.00% 0.00% - 0.00% 7.00 100.00%
03 JUEGOS RECREATIVOS
03.01 COLUMPIO CON 3 ASIENTOS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.02 SUBE Y BAJA PARA 4 ASIENTOS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.03 ESCALA DE MALLA und 3.00 0.00% 0.00% - 0.00% 3.00 100.00%
03.04 TOBOGAN DE POLIETILENO und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.05 CASTILLO DE MADERA und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.06 MUELLES INFANTILES und 6.00 0.00% 0.00% - 0.00% 6.00 100.00%
03.07 PASAMANOS PARABÓLICOS und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
03.08 CAMIÓN DE MADERA PARA P.H.D und 1.00 0.00% 0.00% - 0.00% 1.00 100.00%
Pág. 86 de 91
ESTADO DE AVANCE ECONÓMICO
“MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA
OBRA: LIBERTAD"
AVANCE MENSUAL
SITUACION DE LA OBRA SITUACION ACTUAL DE LA % AVANCE
MES PROGRAMADO EJECUTADO ECONOMICO OBRA PORCENTUAL COMPARATIVO
Avance Economico) Avance Fisico Avance Economico) Avance Fisico
ADELANTO (%) ATRAZO (%) ADELANTO (%) ATRAZO (%) (E=CAC/AC)
Mensual (A) Acumulado (AC) % (B) % Acum (BAC) Mensual (C) Acumulado (CAC) % (D) % Acum (DAC)
14/04/2022 0 0 0 0
30/04/2022 62,344.45 62,344.45 1.65% 1.65% 62,344.45 62,344.45 1.65% 1.65% 0.00% 0.00% 100.00%
31/05/2022 132,258.18 194,602.63 3.49% 5.14% 132,258.18 194,602.63 3.49% 5.14% 0.00% 0.00% 100.00%
30/06/2022 258,885.41 453,488.04 6.83% 11.97% 258,885.41 453,488.04 6.83% 11.97% 0.00% 0.00% 100.00%
30/07/202 0.00 453,488.04 0.00% 11.97% 0.00 453,488.04 0.00% 11.97% 0.00% 0.00% 100.00%
31/08/2022 0.00 453,488.04 0.00% 11.97% 0.00 453,488.04 0.00% 11.97% 0.00% 0.00% 100.00%
30/09/2022 11,554.13 465,042.17 0.31% 12.28% 11,554.14 465,042.18 0.31% 12.28% 0.00% 0.00% 100.00%
31/10/2022 59,603.80 524,645.97 1.57% 13.85% 59,603.80 524,645.98 1.57% 13.85% 0.00% 0.00% 100.00%
30/11/2022 182,322.82 706,968.79 4.81% 18.66% 182,322.82 706,968.80 4.81% 18.66% 0.00% 0.00% 100.00%
31/12/2022 222,267.59 929,236.38 5.87% 24.53% 222,267.59 929,236.39 5.87% 24.53% 0.00% 0.00% 100.00%
31/01/2023 574,954.73 1,504,191.11 15.18% 39.71% 443,501.01 1,372,737.40 11.71% 36.24% -8.74% -3.47% 91.26%
28/02/2023 1,477,712.86 2,981,903.97 39.01% 78.72% 0.00
09/03/2023 806,103.00 3,788,006.97 21.28% 100.00% 0.00
TOTALES 3,788,006.97 100.00%
4000000
3,788,006.97
AVANCE ECONOMICO (PROGRAMADO vs. EJECUTADO)
3500000
2,981,903.97
3000000
2500000
1,504,191.11 2000000
1500000
1,372,737.40
929,236.38 1000000
524,645.98 706,968.79
465,042.18 929,236.39
453,488.04 453,488.04 PROGRAMADO
453,488.04
706,968.80 500000
194,602.63 EJECUTADO
453,488.04 465,042.17 524,645.97
453,488.04 453,488.04
62,344.45 194,602.63
0
0 62,344.45 0
OBRA: “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
CUADRO CURVA "S" DE AVANCE DE OBRA VALORIZACION N° 08 - ACELERADO N° 01
100.00%
100.00%
90.00%
80.00%
AVANCE MENSUAL ACUMULADO (%)
78.72%
70.00%
60.00%
50.00%
40.00% 39.71%
36.24%
30.00%
24.53%
PROGRAMADO Row 47
18.66% 24.53%
20.00%
13.85%
11.97% 12.28% 18.66%
11.97%
11.97%
13.85%
10.00% 11.97% 11.97% 12.28%
11.97%
5.14%
1.65% 5.14%
1.65%
0.00%
INICIO Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23
PLAZO DE EJECUCION MENSUAL
INICIO 30 de abril de 2022 31 de mayo de 2022 30 de junio de 2022 31 de julio de 2022 31 de agosto de 2022 30 de septiembre de 2022 31 de octubre de 2022 30 de noviembre de 2022 31 de diciembre de 2022 31 de enero de 2023 28 de febrero de 2023 9 de marzo de 2023 ACUMULADO
VALORIZACION PROGRAMADO SIN I.G.V. ### 62,344.45 132,258.18 258,885.41 0.00 0.00 11,554.13 59,603.80 182,322.82 222,267.59 574,954.73 1,477,712.86 806,103.00 3,788,006.97
VALORIZACION PROGR. ACUMULADO SIN I.G.V. ### 62,344.45 194,602.63 453,488.04 453,488.04 453,488.04 465,042.17 524,645.97 706,968.79 929,236.38 1,504,191.11 2,981,903.97 1,330,748.97
AVANCE MENSUAL PROGRAMADO ### 1.65% 3.49% 6.83% 0.00% 0.00% 0.31% 1.57% 4.81% 5.87% 15.18% 39.01% 21.28% 100.00%
AVANCE ACUMULADO PROGRAMADO ### 1.65% 5.14% 11.97% 11.97% 11.97% 12.28% 13.85% 18.66% 24.53% 39.71% 78.72% 100.00%
VALORIZACION EJECUTADO SIN I.G.V. 62,344.45 132,258.18 258,885.41 0.00 0.00 11,554.14 59,603.80 182,322.82 222,267.59 443,501.01 1,372,737.40
VALORIZ. EJECUTADO ACUMULADO SIN I.G.V. 62,344.45 194,602.63 453,488.04 453,488.04 453,488.04 465,042.18 524,645.98 706,968.80 929,236.39 1,372,737.40
AVANCE MENSUAL EJECUTADO 1.65% 3.49% 6.83% 0.00% 0.00% 0.31% 1.57% 4.81% 5.87% 11.71% 36.24%
AVANCE ACUMULADO EJECUTADO ### 1.65% 5.14% 11.97% 11.97% 11.97% 12.28% 13.85% 18.66% 24.53% 36.24%
“MEJORAMIENTO DEL SERVICIO ESTADO DE AVANCE
DE EDUCACION INICIALFISICO
DE LADEI.E.LAN°
OBRA
2152-EN
VALORIZACION
LA MZ. L LOTE081 AAHH NUEVO JERUSALEN SECTOR 1 DEL
OBRA: DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTAD"
DATOS GENERALES
PRESUPUESTO CONTRATADO S/ 5,050,354.16
PLAZO DE EJECUCION VIGENTE : 210 Días Calendario
FECHA DE INCIO :14/04/2022
FECHA DE TERMINO : 09/11/2022
Fecha de Suspension de Obra N° 01 : 28/06/2022
Fecha de Reinicio de Obra N° 01 : 26/09/2023
AMPLIACION DE PLAZO : 30 Dias Calendarios
NUEVA FECHA DE TERMINO : 09/03/2023
PROGRAMADO REAL EJECUTADO

MES
PARCIAL % ACUMULADO % PARCIAL % ACUMULADO %
ABRIL 62,344.45 1.65% 62,344.45 1.65% 62,344.45 1.65% 62,344.45 1.65%
MAYO 132,258.18 3.49% 194,602.63 5.14% 132,258.18 3.49% 194,602.63 5.14%
JUNIO 258,885.41 6.83% 453,488.04 11.97% 258,885.41 6.83% 453,488.04 11.97%
JULIO 0.00 0.00% 453,488.04 11.97% 0.00 0.00% 453,488.04 11.97%
AGOSTO 0.00 0.00% 453,488.04 11.97% 0.00 0.00% 453,488.04 11.97%
SETIEMBRE 11,554.13 0.31% 465,042.17 12.28% 11,554.14 0.31% 465,042.18 12.28%
OCTUBRE 59,603.80 1.57% 524,645.97 13.85% 59,603.80 1.57% 524,645.98 13.85%
NOVIEMBRE 182,322.82 4.81% 706,968.79 18.66% 182,322.82 4.81% 706,968.80 18.66%
DICIEMBRE 222,267.59 5.87% 929,236.38 24.53% 222,267.59 5.87% 929,236.39 24.53%
ENERO 574,954.73 15.18% 1,504,191.11 39.71% 443,501.01 11.71% 1,372,737.40 36.24%
FEBRERO 1,477,712.86 39.01% 2,981,903.97 78.72%
MARZO 806,103.00 21.28% 3,788,006.97 100.00%
TOTALES 3788006.97 100.00% 3,788,006.97 100.00% 1372737.4 36.24% 1,372,737.40 36.24%
GRÁFICO COMPARATIVO DEL AVANCE PROGRAMADO VS AVANCE REAL EJECUTADO
VALORIZACION N° 08
1,600,000.00 1,477,712.86
1,400,000.00
1,200,000.00
1,000,000.00
806,103.00
800,000.00 443,501.01
574,954.73
600,000.00
258,885.41 182,322.82 222,267.59

400,000.00 258,885.41 182,322.82
222,267.59
132,258.18 132,258.18
200,000.00 62,344.45 59,603.80 59,603.80
62,344.45 11,554.13
0.00 0.00 0.00 0.00 11,554.14
0.00
ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO
PROGRAMADO REAL
PARCIAL ABRIL MAYO JUNIO JULIO AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE ENERO FEBRERO MARZO
PROGRAMADO 62,344.45 132,258.18 258,885.41 0.00 0.00 11,554.13 59,603.80 182,322.82 222,267.59 574,954.73 ### 806,103.00
REAL 62,344.45 132,258.18 258,885.41 0.00 0.00 11,554.14 59,603.80 182,322.82 222,267.59 443,501.01
RESUMEN DE VALORIZACIONES
Obra “MEJORAMIENTO DEL SERVICIO DE EDUCACION INICIAL DE LA I.E. N° 2152 EN LA MZ. L LOTE 1 AAHH NUEVO JERUSALEN SECTOR 1 DEL DISTRITO LA ESPERANZA PROVINCIA DE TRUJILLO DEPARTAMENTO LA LIBERTA
#NAME? #NAME? #NAME?
#NAME? #NAME? #NAME?
DESCRIPCIÓN PRESUPUESTO
May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Mar-17
- COSTO DIRECTO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- GASTOS GENERALES 9.981564% #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- UTILIDAD 10% #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- SUB TOTAL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- IGV 18% #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
- PRESUPUESTO TOTAL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

Valorizacion #08 Contractual

Cargado por

Información del documento

Descripción original:

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Valorizacion #08 Contractual

Cargado por

Copyright:

Formatos disponibles

CUADRO RESUMEN DE LA VALORIZACION MENSUAL Nº 08

VALORIZACIÓN DE AVANCE DE OBRA Nº 08

DEL 01 DE AL 31 DE ENERO DEL 2023

Entidad : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

3 VALORIZACION BRUTA ( VB = Vc + R ) 3,788,006.97 929,236.39 443,501.01 1,372,737.40 2,415,269.57

6 TOTAL ANTICIPO (A) 1,130,384.11 324,839.73 220,717.12 545,556.85 584,827.26

III VALORIZACIONES NETAS (Vn)

8 TOTAL VALORIZACION NETA (Vn) 2,657,622.86 604,396.66 222,783.89 827,180.55 1,830,442.31

PORCENTAJE DE AVANCE FISICO 24.53% 11.71% 36.24% 63.76%

02 ESTRUCTURAS 1,102,514.90 281,329.14 345,009.54 626,338.68 476,176.22

03 ARQUITECTURA, EVACUACION Y SEÑALIZACION 1,091,211.89 75,566.74 23,763.26 99,330.01 991,881.89

04 INSTALACIONES SANITARIAS 158,441.51 0.00 0.00 0.00 158,441.51

05 INSTALACIONES ELECTRICAS Y COMUNICACIONES 279,372.90 0.00 14,850.12 14,850.12 264,522.78

COMPONENTE II - PLAN PREVENCION Y CONTROL COVID-19.

COMPONENTE III - MOBILIARIO Y EQUIPAMIENTO 211,555.60 0.00 0.00 0.00 211,555.60

1. COSTO DIRECTO OBRAS PROVISIONALES,TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD EN OBRA, PLAN

2. COSTO DIRECTO ESTRUCTURAS 1,239,778.00 316,354.63 387,963.23 704,317.86 535,460.14

3. ARQUITECTURA, EVACUACION Y SEÑALIZACION 1,227,067.77 84,974.80 26,721.79 111,696.60 1,115,371.18

4. INSTALACIONES SANITARIAS 178,167.48 0.00 0.00 0.00 178,167.48

PARCIAL GENERAL 3,788,006.97 929,236.39 443,501.01 1,372,737.40 2,415,269.57

IGV (18.00%) 681,841.26 167,262.55 79,830.18 247,092.73 434,748.53

TOTAL GENERAL 4,469,848.23 1,096,498.94 523,331.19 1,619,830.13 2,850,018.10

AMORTIZACION DEL ADELANTO DIRECTO

Entidad : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

Monto Monto Adelanto Amortizaciones

2 May-22 132,258.18 4,024,477.42 402,447.75 13,225.82 19,460.27 382,987.48

3 Jun-22 258,885.41 4,024,477.42 402,447.75 25,888.54 45,348.81 357,098.94

Jul-22 4,024,477.42 402,447.75 - 45,348.81 357,098.94

Aug-22 4,024,477.42 402,447.75 - 45,348.81 357,098.94

4 Sep-22 11,554.14 4,024,477.42 402,447.75 1,155.41 46,504.22 355,943.53

5 Oct-22 59,603.80 4,024,477.42 402,447.75 40,960.38 87,464.60 314,983.15

6 Nov-22 182,322.82 4,024,477.42 402,447.75 50,232.28 137,696.88 264,750.87

7 Dec-22 222,267.59 4,024,477.42 402,447.75 22,226.76 159,923.64 242,524.11

8 Jan-23 443,501.01 4,024,477.42 402,447.75 44,350.10 204,273.74 198,174.01

Monto Monto Adelanto Amortizaciones

Sub Presupuesto : ESTRUCTURAS

ELEMENTOS REPRESENTATIVOS POR LOS CUALES SE ESTÁ SOLICITANDO ADELANTO:

ACERO DE CONSTRUCCIÓN CORRUGADO IU = 03

SUBPRESUPUESTO ESTRUCTURAS 479,333.99 72,976.04 75,925.40 148,901.44 330,432.55

INSUMOS AGRUPADOS EN EL ELEMENTO REPRESENTATIVO: IU = 44

ELEMENTOS REPRESENTATIVOS POR LOS CUALES SE ESTÁ SOLICITANDO ADELANTO:

BLOQUE Y LADRILLO NACIONAL IU = 17

SUBPRESUPUESTO ESTRUCTURAS 479,333.99 13,588.01 2,426.64 16,014.65 463,319.34

SUBPRESUPUESTO ESTRUCTURAS 479,333.99 72,976.04 75,925.40 148,901.44 330,432.55

SUBPRESUPUESTO ARQUITECTURA 230,554.85 13,588.01 2,426.64 16,014.65 214,540.20

SUBTOTAL 727,936.36 86,564.05 78352.04 164,916.09 563,020.27

IGV 131,028.55 15,581.53 14,103.37 29,684.90 101,343.65

TOTAL 858,964.91 102,145.58 92,455.41 194,600.99 664,363.92

Material : TUBERÍA DE PVC PARA AGUA (I.U. 72)

VALORIZACION Material Utilizado AMORTIZACION

#NAME? 0.00 0.00 0.00 0.00 0.00

VALORIZACION Material Utilizado AMORTIZACION

#NAME? 0.00 0.00 0.00 0.00

DEDUCCIÓN DEL ADELANTO DIRECTO

Entidad : MUNICIPALIDAD DISTRITAL DE LA ESPERANZA

1 Jul-20 62,344.45 4,024,477.42 402,447.75 1.00 1.00 0.00 0.00

CALCULO DE LOS REINTEGROS

MONTOS EJECUTADOS MONTOS PROGRAMADOS REINTEGROS BRUTOS DEDUCCIONES REINTEGRO

DEDUCCIÓN ADELANTO DIRECTO

VALORIZACIÓN ACUMULADA (S/)

VALORIZACIÓN TOTAL DEL MES

ADELANTO PARA MATERIALES