Está en la página 1de 7

ARQUITECTURA

VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)


Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3 ARQUITECTURA
3.1 MUROS Y TABIQUES DE ALBAÑILERIA
3.1.1 MURO DE LADRILLO KK DE ARCILLA 18 HUECOS (0.23X0.125X.09) CABEZAm²C/A 1:4, S/615.62
JUNTA 1.5 CM.S/133.35 82,092.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 615.62 82,092.93
3.1.2 MURO DE LADRILLO KK DE ARCILLA DE 18 HUECOS (0.23X0.125X.09) DE SOGA
m² C/A S/2,421.61
1:4, JUNTA 1.5 CM.
S/81.00 S/196,150.41 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,421.61 S/196,150.41
3.1.3 MURO DE LADRILLO PANDERETA (0.24X0.11X.095) CABEZA C/A 1:4, JUNTAm²1.5 CM. S/62.13 S/118.21 S/7,344.39 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 62.13 S/7,344.39
3.1.4 MURO DE LADRILLO PANDERETA (0.24X0.11X.095) SOGA C/A 1:4, JUNTA 1.5
m² CM. S/2.47 S/72.91 S/180.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.47 S/180.09
3.1.5 MURO SILICO CALCAREO 7 CM m² S/170.52 S/118.51 S/20,208.33 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 170.52 S/20,208.33
3.1.6 TABIQUE DE DRYWALL CON PLACA DE FIBROCEMENTO RH 1/2" (12mm) Am² 01 CARA;S/252.23 S/168.20PARANTE
RIEL 65x25x0.9MM; S/42,425.09 0.00 INCLUYES/0.00
64x38x0.9MM @ 407MM, LANA DE VIDRIO AISLANTE E S/0.00
0.00 0.00
INCOMBUSTIBLE. S/0.00 0.00 252.23 S/42,425.09
3.1.7 TABIQUE DE DRYWALL CON PLACA DE FIBROCEMENTO RF 1/2" (12mm) Am² 02 CARAS;S/11.34 S/215.04PARANTE
RIEL 90x25x0.9MM; S/2,438.55
89x38x0.9MM @ 407MM,
0.00 INCLUYES/0.00
LANA DE VIDRIO AISLANTE ES/0.00
0.00 0.00
INCOMBUSTIBLE. S/0.00 0.00 11.34 S/2,438.55
3.2 REVOQUES Y REVESTIMIENTOS
3.2.1 TARRAJEOS
3.2.1.1 TARRAJEO FINO EN MUROS INTERIORES MEZCLA C:A 1:5 E=1.5CM m² S/4,552.87 S/31.82 S/144,872.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4,552.87 S/144,872.32
3.2.1.2 TARRAJEO FINO EN MUROS INTERIORES TARRAJEO PRIMARIO CAPA MEZCLA m² C:A S/1,250.97
1:5 E=1.00CM S/21.86 S/27,346.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,250.97 S/27,346.20
3.2.1.3 TARRAJEO EN MUROS EXTERIORES FROTACHADO MEZCLA C:A 1:5 E=1.5CM m² S/2,606.25 S/37.22 S/97,004.63 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,606.25 S/97,004.63
3.2.1.4 TARRAJEO FINO EN PLACAS - COLUMNAS - COLUMNETAS INTERIORES MEZCLA S/4,089.42
m² C:A1:5 E=1.5CM S/37.22 S/152,208.21 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4,089.42 S/152,208.21
3.2.1.5 TARRAJEO FINO EN VIGAS MEZCLA C:A 1:5 E=1.5CM m² S/1,304.46 S/43.00 S/56,091.78 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,304.46 S/56,091.78
3.2.1.6 TARRAJEO CEMENTO PULIDO, C/IMPERMEAB. Y ADITIVO EPÓXICO MEZCLA m²C:A 1:5 S/571.05 S/51.10
E=2.5CM. (TECHO, S/29,180.66
PISO Y PAREDES, TANQUES Y CISTERNAS)
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 571.05 S/29,180.66
3.2.1.7 VESTIDURA DE DERRAMES MEZCLA C:A 1:5 E=21 CM, A E=30 CM m S/281.90 S/16.25 S/4,580.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 281.90 S/4,580.88
3.2.1.8 VESTIDURA DE DERRAMES MEZCLA C:A 1:5 E=15 CM A E=20 CM m S/2,407.32 S/15.97 S/38,444.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,407.32 S/38,444.90
3.2.1.9 BRUÑAS DE E=1CM (LOSA,/PARED, PARED/PARED) m S/9,277.31 S/4.67 S/43,325.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9,277.31 S/43,325.04
3.2.1.10 BRUÑAS DE E=2CM (FACHADA) m S/436.18 S/6.99 S/3,048.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 436.18 S/3,048.90
3.2.1.11 TARRAJEO FINO DE FONDO DE ESCALERA, MEZCLA C:A1:5 E=1.5CM m² S/103.99 S/37.22 S/3,870.51 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 103.99 S/3,870.51
3.2.1.12 PREPARACION DE GRADAS EN ESCALERA, MEZCLA C:A 1:5 m² S/83.37 S/40.77 S/3,398.99 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 83.37 S/3,398.99
3.2.1.13 PREPARACION DE DESCANSO EN ESCALERA, MEZCLA C:A 1:5 m² S/10.91 S/35.20 S/384.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.91 S/384.03
3.2.1.14 PREPARACION DE GRADAS EN ESCALERA, MEZCLA, CON ACABADO SEMIPULIDOm² C:A S/236.29
1:5 (ESCALERAS/43.85
02 Y 03) S/10,361.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 236.29 S/10,361.32
3.2.1.15 PREPARACION DE DESCANSO EN ESCALERA, CON ACABADO SEMIPULIDO, MEZCLA
m² C:AS/19.51 S/43.85
1:5 (ESCALERA 02 Y 03) S/855.51 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.51 S/855.51
3.2.1.16 TARRAJEO FINO EN FONDOS DE TABLEROS DE CONCRETO, MEZCLA C:A 1:5 m²E=1.5CM S/17.36 S/30.19 S/524.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.36 S/524.10
3.2.1.17 TARRAJEO CEMENTO PULIDO CON IMPERMEABILIZANTE 2.5 cm EN CUNETAS S/230.24 PLUVIAL,
m DE EVACUACION S/17.81 MEZCLA S/4,100.57
C:A 1:5 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 230.24 S/4,100.57
3.2.2 REVESTIMIENTO
3.2.2.1 REVESTIMIENTO DE GRADAS EN ESCALERA CON TERRAZO PULIDO COLORm² S/44.33
GRIS CLARO (ESCALERA 01)S/105.98 S/4,698.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 44.33 S/4,698.09
3.2.2.2 REVESTIMIENTO DE DESCANSOS CON TERRAZO PULIDO COLOR GRIS CLARO S/6.76
m²(ESCALERA01) S/105.98 S/716.42 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.76 S/716.42
3.2.2.3 CANTONERA DE TERRAZO LAVADO COLOR GRIS CLARO, CON CINTA FOTOLUMINICENTE.
m S/137.37
(ESCALERAS/49.57
01 , ATRIO DES/6,809.43
INGRESO) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 137.37 S/6,809.43
3.2.2.4 ENCHAPE DE MADERA CEDRO DE 20 mm m S/1.44 S/263.34 S/379.21 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.44 S/379.21
3.2.2.5 PORCELANATO ANTIDESLIZANTE 0.60 X 0.60 M C/GRIS MATE - ALTO TRANSITO
m² S/21.22 SSHH),
(TABLEROS S/106.41
INCLUYE BORDE S/2,258.02
DE ALUMINIO. 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 21.22 S/2,258.02
3.2.2.6 ENCHAPE PLANCHA DE ACERO INOXIDABLE , TABLERO ANCHO 60 cm (COCINA)
m S/5.53 S/196.20 S/1,084.99 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.53 S/1,084.99
3.2.2.7 CANTONERA DE ALUMINIO 59x30 mm, CON CINTA FOTOLUMINICENTE (ESCALERA
m S/186.30
02, S/50.64
03 Y ESCALERA CUARTO DES/9,434.23
BOMBAS) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 186.30 S/9,434.23
3.2.2.8 ENCHAPE CON GRANITO PULIDO COLOR GRIS OSCURO DE A = 1.00, E= 20 MM
m² S/3.15 S/178.26 S/561.52 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.15 S/561.52
3.2.2.9 ENCHAPE PORCELANATO 0.60 m x 0.60 m COLOR BLANCO SEMIMATE , CORTEm² BORDESS/9.83 S/107.76
RECTIFICADO, S/1,059.28
PARA LAVADEROS 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.83 S/1,059.28
3.3 CIELO RASOS
3.3.1 CIELO RASO CON MEZCLA
3.3.1.1 CIELO RASO CON MEZCLA DE C-A 1:5 E=1.50 CM m² S/2,169.51 S/47.30 S/102,617.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,169.51 S/102,617.82
3.3.2 FALSO CIELO RASO
3.3.2.1 CIELO RASO SUSPENDIDO SOBRE ESTRUCTURA DE ALUMINIO CON BALDOSAS S/953.16
m² DE FIBRA S/86.36
MINERAL DE 0.61 X 0.61S/82,314.90
X 15.9 MM BORDE REBAJADO
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 953.16 S/82,314.90
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.3.2.2 CIELO RASO SUSPENDIDO SOBRE ESTRUCTURA DE ALUMINIO CON BALDOSAS m² ACUSTICA S/48.35
DE FIBRA S/91.84
MINERAL CON S/4,440.46
REVESTIMIENTO VINIL0.00 S/0.00
DE 0.61 X 0.61 X 15.90 MM (SSHH)
0.00 S/0.00 0.00 S/0.00 0.00 48.35 S/4,440.46
3.3.2.3 FALSO CIELO DE PVC FORMATO 1.20 X .20 m² S/89.94 S/113.93 S/10,246.86 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 89.94 S/10,246.86
3.4 PISOS Y PAVIMENTOS
3.4.1 SOBREPISO
3.4.1.1 SOBREPISO CON LADRILLO DE TECHO DE 15x30x30 DE 200 mm,ACABADOm² S/1.71
CEMENTO SEMIPULIDO S/76.19
(tuberia desague)S/130.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.71 S/130.28
3.4.1.2 SOBREPISO CON LADRILLO DE TECHO DE 15x30x30 DE 170 mm,ACABADOm² CEMENTOS/13.08
SEMIPULIDOS/72.55 S/948.95
(gradas en escalera) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.08 S/948.95
3.4.1.3 SOBREPISO DE 100 mm, ACABADO CEMENTO SEMIPULIDO (closet, cocina therma).
m² S/17.38 S/50.36 S/875.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.38 S/875.26
3.4.1.4 SOBREPISO DE 150 mm, ACABADO CEMENTO SEMIPULIDO (ambiente gas).m² S/0.99 S/67.07 S/66.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 0.99 S/66.40
3.4.2 CONTRAPISOS
3.4.2.1 CONTRAPISO DE CONCRETO FROTACHADO 35 MM C:A, 1:5 , ( PORCELANATO)m² S/2,079.64 S/24.67 S/51,304.72 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,079.64 S/51,304.72
3.4.2.2 CONTRAPISO DE CONCRETO FROTACHADO 40 MM C:A, 1:5 , ( PORCELANATO S/312.05
m² EXTERIORES) S/28.28 S/8,824.77 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 312.05 S/8,824.77
3.4.2.3 CONTRAPISO DE CONCRETO FROTACHADO DE 40 MM, C:A, 1:5 (CERAMICO) m² S/80.73 S/26.56 S/2,144.19 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 80.73 S/2,144.19
3.4.3 PISOS
3.4.3.1 PISO PORCELANATO PULIDO ANTIDESLIZANTE 0.60 X 0.60 M C/GRIS - ALTO S/1,657.43
m² TRANSITO S/87.20 S/144,527.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,657.43 S/144,527.90
3.4.3.2 PISO PORCELANATO ANTIDESLIZANTE 0.60 X 0.60 M C/GRIS MATE - ALTOm²TRANSITO S/315.11 S/87.20
(COCINA Y SSHH) S/27,477.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 315.11 S/27,477.59
3.4.3.3 PISO PORCELANATO ANTIDESLIZANTE PARA EXTERIORES 0.60 X 0.60 M C/BEIGE
m² S/55.65
- ALTO TRANSITO S/87.19 S/4,852.12 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 55.65 S/4,852.12
3.4.3.4 PISO PORCELANATO ANTIDESLIZANTE RUGOSO 0.60 X 0.60 M C/GRIS - ALTO
m² TRANSITO S/26.68
(ZONA DES/87.20
DUCHA) S/2,326.50 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 26.68 S/2,326.50
3.4.3.5 PISO PORCELANATO ANTIDESLIZANTE SEMIRUSTICO 0.60 X 0.60 M C/GRIS m²- ALTO S/319.35
TRANSITO PARA S/87.55
EXTERIORES S/27,959.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 319.35 S/27,959.09
3.4.3.6 PISO PORCELANATO ANTIDESLIZANTE SEMIRUSTICO0.60 X 0.60 M C/GRISm² S/66.65
CLARO - ALTO TRANSITOS/87.20 S/5,811.88
PARA EXTERIORES 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 66.65 S/5,811.88
3.4.3.7 PISO CERAMICO ANTIDESLIZANTE 0.30 X 0.30 M C/GRIS - ALTO TRANSITOm² S/80.69 S/55.87 S/4,508.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 80.69 S/4,508.15
3.4.3.8 PISO CEMENTO SEMI PULIDO COLOR NATURAL m² S/311.52 S/53.26 S/16,591.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 311.52 S/16,591.56
3.4.3.9 PISO CEMENTO SEMI PULIDO IMPERMEABILIZADO COLOR NATURAL m² S/66.51 S/55.85 S/3,714.58 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 66.51 S/3,714.58
3.4.3.10 BALDOSA DE CONCRETO PODOTACTIL 30X30, COLOR AMARILLO. m² S/18.88 S/151.35 S/2,857.49 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 18.88 S/2,857.49
3.4.3.11 PISO DE CONCRETO SEMIPULIDO, CON MALLA ELECTROSOLDADA. H=VARIABLEm² S/1,066.20
40MM A 110 MM), S/87.87 S/93,686.99
C:A, 1:5 CON ADITIVO IMPERMEABILIZANTE.
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,066.20 S/93,686.99
3.4.4 SARDINELES
3.4.4.1 CONCRETO EN SARDINELES h=10 cm, INCLUYE ACABADO SEMIPULIDO, ENCOFRADO
m³ S/11.00 S/591.20
Y DESENCOFRADO. S/6,503.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.00 S/6,503.20
3.4.5 VEREDAS
3.4.5.1 VEREDA DE CONCRETO F’C=175Kg/cm2 E=15CM ACABADO EN CEMENTO SEMIPULIDO
m² S/412.37
Y BRUÑADOS/94.83
@1.00M. S/39,105.05 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 412.37 S/39,105.05
3.4.5.2 JUNTAS DE DILATACION m S/162.15 S/11.12 S/1,803.11 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 162.15 S/1,803.11
3.4.6 RAMPAS
3.4.6.1 RAMPA DE CONCRETO F’C=175Kg/cm2 E=15CM ACABADO EN CEMENTO SEMIPULIDO
m² S/105.93
Y BRUÑADO S/94.83 S/10,045.34
@ 1.00M (PEATONAL) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 105.93 S/10,045.34
3.4.7 PAVIMENTOS
3.4.7.1 CONCRETO F’C=175Kg/cm2 E=15CM, JUNTAS CADA 3m, ACABADO EN CEMENTOm² S/317.59 INCLUYE
SEMIPULIDO, S/102.08
ENCOFRADOS/32,419.59
Y DESENCOFRADO.0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 317.59 S/32,419.59
3.5 ZOCALOS Y CONTRAZÓCALOS
3.5.1 ZOCALOS
3.5.1.1 PORCELANATO 0.60 m x 0.60 m COLOR BLANCO CORTE BORDES RECTIFICADO, S/1,205.65
m² SEMIMATE S/82.54 S/99,514.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,205.65 S/99,514.35
3.5.1.2 CEMENTO PULIDO C/NATURAL ADITIVO EPOXICO IMPERMEABILIZANTE. 1.5 m² CM S/273.09 S/21.54 S/5,882.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 273.09 S/5,882.36
3.5.1.3 PORCELANATO TIPO PIEDRA NATURAL DE 0.60 X 0.60 COLOR VERDE OSCURO.
m² S/226.33 S/81.27 S/18,393.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 226.33 S/18,393.84
3.5.2 CONTRAZOCALOS
3.5.2.1 CONTRAZOCALO CEMENTO PULIDO SANITARIO C/ NATURAL R=0.10, H=10cm m INTERIORS/171.05 S/13.77 S/2,355.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 171.05 S/2,355.36
3.5.2.2 CONTRAZOCALO CEMENTO PULIDO SANITARIO C/ NATURAL R=0.10, H=40 m CM. 2.5S/278.88
cm DE ESPESOR S/15.28 S/4,261.29 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 278.88 S/4,261.29
3.5.2.3 CONTRAZOCALO CEMENTO PULIDO, e=2.5 cm, H=10cm , CON BRUÑA DE 1.5 mcm X 1.5S/571.66
cm S/20.03 S/11,450.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 571.66 S/11,450.35
3.5.2.4 CONTRAZOCALO CEMENTO PULIDO IMPERMEABILIZADO, e=2.5 cm, H=50cm S/128.18
m , CON BRUÑA S/17.79
DE 1.5 cm S/2,280.32
X 1.5 cm, INCLUYE MALLA EN JUNTAS
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 128.18 S/2,280.32
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.5.2.5 CONTRAZOCALO CEMENTO PULIDO CON IMPERMEABILIZANTE e=2.5, H=50 S/101.01
m cm SOBRE EL NIVEL DES/20.23
TERRENO DELS/2,043.43
JARDIN Y H=30cm DEBAJO S/0.00 NATURAL,0.00
0.00 DEL TERRENO CON BRUÑA DE S/0.00 0.00
1.5 cm X 1.5 cm S/0.00 0.00 101.01 S/2,043.43
3.5.2.6 CERAMICO ANTIDESLIZANTE 0.30 X 0.30 M C/GRIS , H=10 CM m S/68.23 S/20.23 S/1,380.29 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 68.23 S/1,380.29
3.5.2.7 PORCELANATO PULIDO ANTIDESLIZANTE COLOR GRIS H=15cm m S/1,224.57 S/34.35 S/42,063.98 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,224.57 S/42,063.98
3.5.2.8 PORCELANATO ANTIDESLIZANTE PARA EXTERIORES 0.60 X 0.60 M C/BEIGE S/30.14 H=30
m - ALTO TRANSITO S/42.69
cm S/1,286.68 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 30.14 S/1,286.68
3.5.2.9 PORCELANATO ANTIDESLIZANTE PARA EXTERIORES 0.60 X 0.60 M C/GRISmSEMIRUSTICOS/28.66 S/24.53 , H=15 S/703.03
- ALTO TRANSITO cm 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 28.66 S/703.03
3.5.2.10 TERRAZO PULIDO COLOR GRIS MICROGRANO DE 6MM, H=15 m² S/40.00 S/104.93 S/4,197.20 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 40.00 S/4,197.20
3.6 COBERTURAS
3.6.1 COBERTURA CON LADRILLO PASTELERO SOBRE TECHOS. m² S/108.60 S/192.66 S/20,922.88 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 108.60 S/20,922.88
3.6.2 COBERTURA CON LADRILLO PASTELERO SOBRE PARAPETOS Y SARDINELES S/458.00
m(PARAPETO S/33.64
15 cm DE ANCHO) S/15,407.12 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 458.00 S/15,407.12
3.6.3 COBERTURA CON LADRILLO PASTELERO SOBRE PARAPETOS Y CERCO PERIMETRICO
m S/224.87 S/35.03 S/7,877.20
(PARAPETO 20 cm A 35 CM DE ANCHO) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 224.87 S/7,877.20
3.7 CARPINTERIA DE MADERA
3.7.1 PUERTAS
3.7.1.1 PUERTA DE MADERA DE CEDRO TRASLAPADA DE 4" X 1" m² S/134.85 S/512.51 S/69,111.97 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 134.85 S/69,111.97
3.7.1.2 PUERTA CONTRAPLACADA DE 50 MM TRIPLAY FENOLICO 6 MM m² S/14.49 S/568.47 S/8,237.13 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.49 S/8,237.13
3.7.1.3 PUERTA DE MADERA DE CEDRO TRASLAPADA DE 4" X 1" CON REJILLA INFERIOR
m² S/7.22 S/598.79 S/4,323.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.22 S/4,323.26
3.7.1.4 PUERTA CONTRAPLACADA VAIVEN DE 50 MM TRIPLAY FENOLICO 6 MM. m² S/1.89 S/549.57 S/1,038.69 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.89 S/1,038.69
3.7.1.5 PUERTA ALTA CONTRAPLACADA DE 37 MM TRIPLAY FENOLICO 6 MM. m² S/44.48 S/588.49 S/26,176.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 44.48 S/26,176.04
3.7.1.6 PUERTA DE MADERA DE CEDRO TRASLAPADA DE 4" X 1" , 02 HOJAS m² S/7.98 S/581.17 S/4,637.74 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.98 S/4,637.74
3.7.2 MUEBLES DE COCINA Y SIMILARES
3.7.2.1 MUEBLE DE COCINA DE TABLERO AGLOMERADO DE MELAMINA 18mm COLOR m BLANCO S/3.95 S/725.12 S/2,864.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.95 S/2,864.22
3.7.2.2 MUEBLE ALTO DE COCINA DE MELAMINA 18mm COLOR BLANCO m S/12.00 S/592.86 S/7,114.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/7,114.32
3.7.2.3 CLOSET EMPOTRADO CON REVESTIMIENTO, VESTIDURA, CAJONERIA Y PUERTAS
m S/17.00 CEDRO
DE MADERA S/1,729.66
de 2.45 ML S/29,404.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.00 S/29,404.22
3.7.2.4 COUNTER DE ATENCION m S/2.10 S/2,111.01 S/4,433.12 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.10 S/4,433.12
3.7.2.5 CLOSET EMPOTRADO CON REVESTIMIENTO, VESTIDURA, CAJONERIA Y PUERTAS
m S/3.00 CEDRO
DE MADERA S/1,815.68
de 2.15 ML S/5,447.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/5,447.04
3.8 CARPINTERIA METALICA Y HERRERIA
3.8.1 PUERTAS METALICAS Y/O ALUMINIO
3.8.1.1 PUERTA METALICA CON MARCO DE FIERRO Y MALLA DE ALAMBRE GALVANIZADO
m² DES/15.12
1" S/539.24 S/8,153.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.12 S/8,153.31
3.8.1.2 PUERTA CONTRAPLACADA PLANCHA DE FIERRO LISO 2 mm m² S/23.28 S/561.90 S/13,081.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 23.28 S/13,081.03
3.8.1.3 SUMINISTRO E INSTALACION DE PORTON METALICO, CON PLANCHA DE 2MM, m² h= 4.50S/14.18 S/601.66
INC. ACCESORIOS S/8,531.54
SEGÚN DETALLE DE PLANOS (INGRESO
0.00 02) S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.18 S/8,531.54
3.8.1.4 PUERTA CON PERFILERIA METALICA. DETENCION DE MUJERES / VARONESm² S/19.18
E INDIVIDUAL S/474.92 S/9,108.97 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.18 S/9,108.97
3.8.1.5 PUERTA CORTAFUEGO DE F°G° CALIBRE 18 e=1.5 mm. CON REFUERZO PARA S/6.00
undCERRAJERIA, S/2,083.77
CON SISTEMA S/12,502.62
HONEY COMB, BAJO NORMA NFPA S/0.00
0.00252. CERTIFICACION WHI Y/O S/0.00
0.00UL-RF 20 MINUTOS 0.00 S/0.00 0.00 6.00 S/12,502.62
3.8.1.6 PUERTA CORTAFUEGO DE F°G° CALIBRE 18 e=2.00 mm. CON REFUERZO PARA S/8.00
und CERRAJERIA, CONS/2,365.77
SISTEMA HONEYS/18,926.16
COMB, BAJO NORMA NFPA S/0.00
0.00 252. CERTIFICACION Y/O UL-RF 90 S/0.00
WHI 0.00 MINUTOS 0.00 S/0.00 0.00 8.00 S/18,926.16
3.8.1.7 PUERTA CORTAFUEGO DE F°G° CALIBRE 18 e=2.0 mm. CON REFUERZO PARA S/3.00
undCERRAJERIA, S/2,365.77
CON SISTEMA S/7,097.31
HONEY COMB, BAJO NORMA NFPA S/0.00
0.00252. CERTIFICACION 0.00UL-RF 120 S/0.00
WHI Y/O MINUTOS (CUARTOS 0.00 DE TELECOMUNICACIONES).
S/0.00 0.00 3.00 S/7,097.31
3.8.1.8 PUERTA CORTAFUEGO DE F°G° CALIBRE 18 e=2.00 mm. CON REFUERZO PARA S/24.00
und CERRAJERIA, CONS/1,247.25
SISTEMA HONEYS/29,934.00
COMB, BAJO NORMA NFPA S/0.00
0.00 252. CERTIFICACION Y/O UL-RF 90 S/0.00
WHI 0.00 MINUTOS (DUCTOS) 0.00 S/0.00 0.00 24.00 S/29,934.00
3.8.1.9 REJA METALICA, MARCO METALICO DE 6”x4”, ACABADO EPOXICO (CERCO m² S/178.19
PERIMETRICO). S/500.55 S/89,193.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 178.19 S/89,193.00
3.8.1.10 SUMINISTRO E INSTALACION DE PORTON METALICO 3.10 M X 4.50 INC. ACCESORIOS
m² S/14.85
SEGÚN DETALLE S/609.20
DE PLANOSS/9,046.62
(INGRESO 03) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.85 S/9,046.62
3.8.1.11 SUMINISTRO E INSTALACION DE PUERTAS CORREDIZAS PARA ESTACIONAMIENTO
m² S/59.99
Y CERC, S/630.11 SEGÚN
INC. ACCESORIOS S/37,800.30
DETALLE DE PLANOS
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 59.99 S/37,800.30
3.8.1.12 PUERTA CON PERFILERIA METALICA, ( PASAJE ) m² S/7.47 S/559.06 S/4,176.18 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 7.47 S/4,176.18
3.8.1.13 REJAS PARA DUCTOS (AZOTEA) m² S/11.89 S/392.29 S/4,664.33 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.89 S/4,664.33
3.8.1.14 SUMINISTRO E INSTALACION DE PORTON METALICO 1.80 M X 2.85 INC. ACCESORIOS
m² S/5.13 S/515.84
SEGÚN DETALLE DE PLANOS S/2,646.26 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.13 S/2,646.26
3.8.2 VENTANAS, MAMPARAS METALICAS Y/O ALUMINIO
3.8.2.1 VENTANA DE ALUMINIO (SIS. CORREDIZO). m² S/135.22 S/449.22 S/60,743.53 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 135.22 S/60,743.53
3.8.2.2 VENTANA DE ALUMINIO CON TRAVEZAÑO HORIZONTAL Y SOBRE LUZ (SIS. S/308.71
m²CORREDIZO) S/386.63 S/119,356.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 308.71 S/119,356.55
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND.
METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.8.2.3 VENTANA DE ALUMINIO CON TRAVEZAÑO HORIZONTAL Y SOBRE LUZ (SIS. S/55.68
m²CORREDIZO) S/401.49DE METALICA
Y, CON CELOSIA S/22,354.96
HACIA EL EXTERIOR.
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 55.68 S/22,354.96
3.8.2.4 VENTANA CON MARCOS DE ACERO INOX. SISTEMA FIJO CON CRISTAL BLINDADO
m² DE 25S/2.40 S/489.24
mm. REFLEJANTE HACIA LAS/1,174.18
SALA DE INTERROGATORIO
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.40 S/1,174.18
3.8.2.5 VENTANA CON VARILLAS DE FIERRO LISO DE Ø 3/4" @ 8 cm, CON MARCO m²
DE ANGULOS S/41.00
DE FIERRO S/398.95 S/16,356.95 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 41.00 S/16,356.95
3.8.2.6 SISTEMA STICK 100 , PARA MURO CORTINA m² S/129.54 S/661.67 S/85,712.73 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 129.54 S/85,712.73
3.8.2.7 VENTANA DE ALUMINIO (SIS. CORREDIZO). SISTEMA SERIE 25 m² S/82.51 S/381.72 S/31,495.72 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 82.51 S/31,495.72
3.8.2.8 PUERTAS 02 HOJAS , PUERTA DE CRISTAL CON PERFILES DE ALUMINIO,CON S/28.83 AUTOMATICOS
m²CIERRA PUERTAS S/233.92 S/6,743.91 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 28.83 S/6,743.91
3.8.2.9 PUERTA VENTANA CON VIDRIO TEMPLADO DE 10 mm. Incoloro + SOBRELUZm² S/10.24 S/552.72 S/5,659.85 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.24 S/5,659.85
3.8.2.10 PUERTA VENTANA CON VIDRIO TEMPLADO DE 10 mm. COLOR GRIS, CON LAMINA
m² DE S/39.58
PROTECCIONS/524.29 S/20,751.40
SOLAR UV + SOBRELUZ 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 39.58 S/20,751.40
3.8.2.11 VENTANA DE ALUMINIO (SIS. PIVOTANTE). m² S/8.41 S/397.91 S/3,346.42 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.41 S/3,346.42
3.8.2.12 VENTANA CON VARILLAS DE FIERRO LISO DE Ø 3/4" @ 8 cm, CON MARCO m² S/4.73 S/338.64 S/1,601.77
DE ANGULOS DE FIERRO Y MALLA DE ALAMBRE GALVANIZADO 0.00
DE 1". S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.73 S/1,601.77
3.8.3 BARANDAS METALICAS
3.8.3.1 BARANDA DE TUBO DE ACERO INOXIDABLE ∅2" E=2MM H=1.00M. CON TUBO m DE ACERO S/78.35
INOXIDABLE S/360.56
∅2" E=2MMS/28,249.88
Y TUBO DE ACERO INOXIDABLE
0.00 S/0.00
∅3/4" E=2MM HORIZONTALES
0.00 S/0.00
(INTERIORES 0.00
- EXTERIORES) S/0.00 0.00 78.35 S/28,249.88
3.8.3.2 BARANDA DE TUBO DE ACERO INOXIDABLE ∅2" E=2MM H=0.80M. CON TUBOm DE ACERO S/27.09
INOXIDABLES/356.72
∅2" E=2MMS/9,663.54
Y TUBO DE ACERO INOXIDABLE
0.00 S/0.00
∅3/4" E=2MM HORIZONTALES
0.00 S/0.00
(INTERIORES) 0.00 S/0.00 0.00 27.09 S/9,663.54
3.8.3.3 PASAMANO DE ACERO INOXIDABLE Ø 2" ANCLADO A PARED, INTERIORES -mEXTERIORES S/92.15 S/244.97 S/22,573.99 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 92.15 S/22,573.99
3.8.3.4 BARANDA CON TUBO DE ACERO INOXIDABLE D= 2" - PARANTE EXTERNO D= S/53.30
m 2", H=0.80 S/267.14
m INTERIORES. S/14,238.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 53.30 S/14,238.56
3.8.3.5 BARRA DE APOYO TUBULAR ANTIDESLIZANTE DE ACERO INOX. FIJO Y ABATIBLE
und PARAS/3.00 S/209.70EN INODORO
DISCAPACITADOS S/629.10
INCLUYE ACCESORIOS.
0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/629.10
3.8.3.6 BARRA DE ACERO INOXIDABLE , APOYO PARA DISCAPACITADOS URINARIO und S/6.00 S/209.73 S/1,258.38 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/1,258.38
3.8.3.7 BARANDA H=1.10 (TANQUE ELEVADO Y ZONA DE EQUIPOS DE VENTILACION).
m S/47.07 S/214.81 S/10,111.11 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 47.07 S/10,111.11
3.8.4 ESCALERAS
3.8.4.1 ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO D= 2" X 3 MM,und S/1.00 S/974.08 S/974.08
PELDAÑOS DE D= 1" ( ANCHO = 0.50 m, ALTURA =2.80 m), CON 0.00 S/0.00
PROTECTOR DE CAIDA, ACCESO S/0.00 0.00
0.00A TANQUE ELEVADO ESCALERA 02. S/0.00 0.00 1.00 S/974.08
3.8.4.2 PELDAÑOS S/1.00
ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO, D= 2" X 3 MM,und S/714.26
DE D= 1" ( ANCHO S/714.26
= 0.50 m, ALTURA =1.55 m), A TANQUE
0.00 S/0.00
ELEVADO DE 5.00 M3 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/714.26
3.8.4.3 ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO D= 2" X 3 MM,und
PELDAÑOS DE S/1.00
D= 1" (S/1,029.54
ANCHO = 0.50 m, S/1,029.54
ALTURA = 3.30m), CON 0.00PROTECTOR S/0.00
DE CAIDA, ACCESO
0.00 A TANQUE S/0.00 0.00 03. S/0.00
ELEVADO ESCALERA 0.00 1.00 S/1,029.54
3.8.4.4 PELDAÑOS S/1.00
ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO, D= 2" X 3 MM,und S/836.57
DE D= 1" ( ANCHO S/836.57
= 0.50 m, ALTURA =2.05 m), A TANQUE
0.00 S/0.00
ELEVADO DE 10.00 M30.00 S/0.00 0.00 S/0.00 0.00 1.00 S/836.57
3.8.4.5 ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO D= 2" X 3 MM,und
PELDAÑOS DE S/2.00
D= 1" (S/1,011.67
ANCHO = 0.50 m, S/2,023.34
ALTURA =3.00 m), CON PROTECTORS/0.00
0.00 0.00A TANQUE S/0.00
DE CAIDA, ACCESO ELEVADO 0.00 S/0.00 0.00 2.00 S/2,023.34
3.8.4.6 PELDAÑOS S/1.00
ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO, D= 2" X 3 MM,und S/880.57
DE D= 1" ( ANCHO S/880.57
= 0.50 m, ALTURA =2.75 m), CISTERNA
0.00 S/0.00HUMANO 0.00
CONSUMO S/0.00 0.00 S/0.00 0.00 1.00 S/880.57
3.8.4.7 PELDAÑOS S/1.00
ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO, D= 2" X 3 MM,und S/891.50
DE D= 1" ( ANCHO S/891.50
= 0.50 m, ALTURA =2.55 m), CISTERNA
0.00 ACI. S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/891.50
3.8.4.8 ESCALERA TIPO GATO DE TUBO DE FIERRO GALVANIZADO, D= 2" X 1.5 MM,
undPELDAÑOS S/1.00
DE D= 1" S/659.41
( ANCHO = 0.50 m,S/659.41
ALTURA =1.50 m), FOSA
0.00 ASCENSOR S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/659.41
3.8.5 ELEMENTOS METALICOS ESPECIALES
3.8.5.1 und x 0.70 M S/4.00
TAPA METALICA DE INSPECCION HORIZONTAL PARA CISTERNAS Y T.E ( 0.70 ) S/237.34 S/949.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/949.36
3.8.5.2 ASTA DE BANDERA DE FIERRO GALVANIZADO SEGÚN PLANO H=8.30M und S/1.00 S/2,461.56 S/2,461.56 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/2,461.56
3.8.5.3 LETRAS DORADAS DE BRONCE "DIOS PATRIA LEY" H= 0.40 m und S/13.00 S/329.87 S/4,288.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/4,288.31
3.8.5.4 LETRAS DORADAS "COMISARIA PNP - LA DESPENSA" H= 0.40 m und S/22.00 S/329.87 S/7,257.14 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 22.00 S/7,257.14
3.8.5.5 ESCUDO DORADO DE BRONCE SEGÚN DETALLE pza S/5.00 S/3,664.09 S/18,320.45 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 5.00 S/18,320.45
3.8.5.6 SUMINISTRO E INSTALACION DE PLACA RECORDATORIA DE GRANITO COLOR S/1.00 DE S/352.94
pza VERDE OSCURO 280 X 350 X 20 MM S/352.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/352.94
3.8.5.7 PASE HERMETICO , CORTAFUEGO PARA MANGERA CONTRAINCENDIO, 20 und S/14.00
X 20, (INCLUYE S/212.11
02 SEÑALIZACIONES S/2,969.54
X CADA UNIDAD) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/2,969.54
3.8.5.8 CELOSIA EN FACHADA, ESTRUCTURA DE ALUMINIO. TIPO 1 m² S/69.19 S/504.46 S/34,903.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 69.19 S/34,903.59
3.8.5.9 CELOSIA EN FACHADA, ESTRUCTURA DE ALUMINIO. TIPO 2 m² S/11.52 S/478.81 S/5,515.89 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.52 S/5,515.89
3.8.5.10 REJILLA DE SEGURIDAD EN DUCTOS m² S/31.06 S/145.59 S/4,522.03 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 31.06 S/4,522.03
3.8.5.11 TAPA METALICA DE INSPECCION POZO SUMIDERO EN CUARTO DE BOMBAS S/1.00
und( 1.20 x0.60) S/326.09 S/326.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/326.09
3.8.5.12 TAPA METALICA DE INSPECCION POZO SUMIDERO EN CASETA DE BOMBEO und S/1.00 S/322.27
DE DESAGUE ( 0.80 x 1.15 M ) S/322.27 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/322.27
3.8.5.13 TAPA METALICA DE INSPECCION POZO SUMIDERO EN CASETA DE BOMBEO und
DE DESAGUE S/1.00
( 0.75 x S/317.19
0.80 M ) S/317.19 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/317.19
3.8.6 JUNTAS DE ALUMINIO
3.8.6.1 TAPAJUNTA DE ALUMINIO ANODIZADO DE 5" PARA PISOS PARED Y TECHO, m INCLUYES/73.80
ACCESORIOSS/92.83
E INSTALACION S/6,850.85
, 180° 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 73.80 S/6,850.85
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.8.6.2 TAPAJUNTA DE ALUMINIO ANODIZADO DE 5" PARA PISOS PARED Y TECHO, m INCLUYES/76.65
ACCESORIOSS/92.04
E INSTALACIONS/7,054.87
, 90° 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 76.65 S/7,054.87
3.8.6.3 TAPAJUNTA DE ALUMINIO ANODIZADO DE 3" PARA PISOS PARED Y TECHO, m INCLUYES/79.32
ACCESORIOSS/80.25
E INSTALACIONS/6,365.43
, 180° (exteriores) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 79.32 S/6,365.43
3.8.6.4 TAPAJUNTA DE ALUMINIO ANODIZADO DE 3" PARA PISOS PARED Y TECHO, m INCLUYES/132.79
ACCESORIOSS/79.46 S/10,551.49
E INSTALACION , 90° (exteriores) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 132.79 S/10,551.49
3.8.7 REJILLAS
3.8.7.1 REJILLA DE EVACUACION PLUVIAL DE ACERO INOXIDABLE (ATRIO, INGRESO S/63.33
m 01, ESTAR S/209.86
AL AIRE LIBRE, INGRESO S/13,290.43
A BLOQUES A,B,C) 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 63.33 S/13,290.43
3.8.7.2 REJILLA DE EVACUACION PLUVIAL DE FIERRO GALVANIZADO (PATIO DE FORMACION,
m S/155.36 S/359.27 S/55,816.19
ZONA DE ESTACIONAMIENTO). 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 155.36 S/55,816.19
3.8.7.3 REJILLA PARA DESAGUE CUARTO DE BOMBAS) m S/11.55 S/358.04 S/4,135.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 11.55 S/4,135.36
3.8.7.4 REJILLA PARA PROTECCION DE ARBOLES und S/14.00 S/308.27 S/4,315.78 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/4,315.78
3.9 CERRAJERÍA
3.9.1 BISAGRAS
3.9.1.1 BISAGRA CAPUCHINA ALUMINIZADA DE 4"X4" und S/368.00 S/19.98 S/7,352.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 368.00 S/7,352.64
3.9.1.2 BISAGRA CAPUCHINA ALUMINIZADA DE 3"X2" und S/120.00 S/18.87 S/2,264.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 120.00 S/2,264.40
3.9.1.3 BISAGRA DE FIERRO GALVANIZADO 4''x4'' und S/64.00 S/25.39 S/1,624.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 64.00 S/1,624.96
3.9.1.4 BISAGRA DE FIERRO GALVANIZADO 4''x3'' REMACHADA und S/48.00 S/22.75 S/1,092.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 48.00 S/1,092.00
3.9.1.5 BISAGRA DE FIERRO GALVANIZADO 4''x4'' REMACHADA und S/56.00 S/25.39 S/1,421.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 56.00 S/1,421.84
3.9.1.6 BISAGRA VAIVEN und S/1.00 S/86.44 S/86.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/86.44
3.9.2 CERRADURAS
3.9.2.1 CERRADURA PESADA DE TRES GOLPES BLINDADA und S/15.00 S/106.17 S/1,592.55 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/1,592.55
3.9.2.2 CERROJO PESADO SIMPLE CON CANDADO und S/24.00 S/129.61 S/3,110.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 24.00 S/3,110.64
3.9.2.3 PICAPORTE ALUMINIZADA DE 1" X 3" und S/40.00 S/11.76 S/470.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 40.00 S/470.40
3.9.2.4 CERRADURA DE PERILLA und S/9.00 S/86.25 S/776.25 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/776.25
3.9.2.5 CERRADURA TIPO TUBULAR CON PALANCA CON PROTUBERANCIA und S/81.00 S/106.97 S/8,664.57 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 81.00 S/8,664.57
3.9.2.6 CERRADURA AL PISO TIPO BOTON und S/17.00 S/67.93 S/1,154.81 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.00 S/1,154.81
3.9.2.7 JALADOR DE TUBO DE ACERO INOX. DE 38 cm e=3 mm und S/17.00 S/59.77 S/1,016.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.00 S/1,016.09
3.9.2.8 FRENO HIDRAULICO EMPOTRADO EN PISO und S/12.00 S/1,071.94 S/12,863.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 12.00 S/12,863.28
3.1 VIDRIOS, CRISTALES Y SIMILARES
3.10.1 ESPEJOS
3.10.1.1 ESPEJO BISELADO E=8MM 1.50x0.90m (EMPOTRADO) INCLUYE SILICONA und S/8.00 S/357.93 S/2,863.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/2,863.44
3.10.1.2 ESPEJO BISELADO E=8MM 0.60x0.90m (EMPOTRADO) INCLUYE SILICONA und S/9.00 S/187.35 S/1,686.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/1,686.15
3.10.1.3 ESPEJO BISELADO E=8MM 0.90x1.20m (EMPOTRADO) INCLUYE SILICONA und S/6.00 S/278.94 S/1,673.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/1,673.64
3.10.1.4 ESPEJO BISELADO, INCL. MARCO DE ALUMINIO CON INCLINACION A 10° und S/3.00 S/364.25 S/1,092.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/1,092.75
3.10.2 CRISTALES
3.10.2.1 VENTANA VIDRIO TEMPLADO DE 8 mm. COLOR GRIS , CON LAMINA DE PROTECCION
m² S/296.25
SOLAR UV. S/317.78 S/94,142.33 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 296.25 S/94,142.33
3.10.2.2 VENTANA VIDRIO TEMPLADO DE 8 mm. COLOR GRIS , CON LAMINA DE PROTECCION
m² S/126.53 S/429.63
SOLAR UV, ARENADA. S/54,361.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 126.53 S/54,361.08
3.10.2.3 VENTANA VIDRIO TEMPLADO DE 8 mm. INCOLORO. m² S/32.49 S/226.54 S/7,360.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 32.49 S/7,360.28
3.10.2.4 MAMPARA /PUERTA VIDRIO TEMPLADO DE 10 mm. INCOLORO. m² S/8.07 S/316.51 S/2,554.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.07 S/2,554.24
3.10.2.5 MAMPARA /PUERTA VIDRIO TEMPLADO DE 10 mm. COLOR GRIS , CON LAMINA S/97.59
m² DE PROTECCION S/409.52
SOLAR UV. S/39,965.06 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 97.59 S/39,965.06
3.10.2.6 MURO CORTINA DE VIDRIO TEMPLADO LAMINADO REFLEJANTE DE 10 mmm² S/126.23
COLOR GRIS. S/619.18 S/78,159.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 126.23 S/78,159.09
3.10.2.7 MURO CORTINA DE VIDRIO TEMPLADO LAMINADO REFLEJANTE DE 10 mmm² S/10.88
COLOR GRIS. S/719.89
ARENADO. S/7,832.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 10.88 S/7,832.40
3.10.2.8 VIDRIO BLINDADO LAMINADO DE 25mm TIPO REFLEJANTE ESPEJO (UNA CARA)
m² S/2.46 S/2,149.84 S/5,288.61 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.46 S/5,288.61
3.11 PINTURA
3.11.1 PINTURA DE CIELO RASO, VIGAS, COLUMNAS Y PAREDES
3.11.1.1 PINTURA EN MUROS INTERIORES LATEX COLOR BLANCO HUMO 2 MANOSm² . S/3,205.71 S/11.84 S/37,955.61 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3,205.71 S/37,955.61
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.11.1.2 PINTURA EN MUROS EXTERIORES OLEO MATE COLOR VERDE NILO 2 MANOS m² S/2,495.24 S/14.87 S/37,104.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,495.24 S/37,104.22
3.11.1.3 PINTURA EN SUPERFICIE DE COLUMNAS LATEX COLOR BLANCO HUMO 2 MANOS m² . S/4,089.42 S/12.44 S/50,872.38 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4,089.42 S/50,872.38
3.11.1.4 PINTURA EN SUPERFICIE DE VIGAS LATEX COLOR BLANCO HUMO 2 MANOS m² S/1,304.46 S/13.73 S/17,910.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,304.46 S/17,910.24
3.11.1.5 PINTURA EN VESTIDURA DE DERRAME LÁTEX COLOR BLANCO HUMO 2 MANOS m S/281.90 S/6.98 S/1,967.66 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 281.90 S/1,967.66
3.11.1.6 PINTURA EN VESTIDURA DE DERRAME LÁTEX COLOR BLANCO 2 MANOS m S/2,407.32 S/6.98 S/16,803.09 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,407.32 S/16,803.09
3.11.1.7 PINTURA ESMALTE EN BRUÑA DE 1.00 cm m S/9,277.31 S/2.13 S/19,760.67 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9,277.31 S/19,760.67
3.11.1.8 PINTURA EN SUPERFICIE FONDO DE ESCALERA LATEX COLOR BLANCO HUMO m² 2 MANOS S/103.99 S/15.89 S/1,652.40 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 103.99 S/1,652.40
3.11.1.9 PINTURA EN CIELORRASO COLOR BLANCO 2 MANOS m² S/2,187.44 S/16.83 S/36,814.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2,187.44 S/36,814.62
3.11.1.10 PINTURA EN MUROS EXTERIORES OLEO MATE COLOR VERDE TENIS m² S/1,370.98 S/17.16 S/23,526.02 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,370.98 S/23,526.02
3.11.1.11 PINTURA EN MUROS EXTERIORES COLOR BLANCO OLEO MATE m² S/395.14 S/16.90 S/6,677.87 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 395.14 S/6,677.87
3.11.1.12 PINTURA DE CARPINTERIA DE MADERA CON BARNIZ 2 MANOS m² S/464.70 S/22.77 S/10,581.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 464.70 S/10,581.22
3.11.1.13 PINTURA DE CARPINTERIA METALICA ARENADO + BASE EPOXICA + ACABADO m² ESMALTE S/634.40 S/32.03EPOXICO.
ANTICORROSIVO S/20,319.83
COLOR GRIS CLARO.0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 634.40 S/20,319.83
3.11.1.14 PINTURA EPOXICA COLOR CELESTE PARA PISO m² S/29.42 S/30.93 S/909.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 29.42 S/909.96
3.11.1.15 PINTURA EPOXICA IMPERMEABILIZANTE COLOR PLOMO PARA PISO EXTERIORESm² S/1,222.35 S/23.89 S/29,201.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1,222.35 S/29,201.94
3.11.1.16 PINTURA TRANSITO COLOR AMARILLO (ancho 10 cm) m S/762.51 S/5.78 S/4,407.31 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 762.51 S/4,407.31
3.11.1.17 PINTURA TRANSITO COLOR AMARILLO (ancho 30 cm) m S/37.45 S/9.36 S/350.53 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 37.45 S/350.53
3.11.1.18 PINTURA TRANSITO COLOR NEGRO m S/8.10 S/5.78 S/46.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.10 S/46.82
3.11.1.19 PINTURA TRANSITO COLOR CELESTE m² S/32.90 S/19.19 S/631.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 32.90 S/631.35
3.12 VARIOS, LIMPIEZA, JARDINERÍA
3.12.1 LIMPIEZA PERMANENTE DE OBRA mes S/15.00 S/637.02 S/9,555.30 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/9,555.30
3.12.2 LIMPIEZA DE VIDRIOS m² S/801.12 S/5.55 S/4,446.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 801.12 S/4,446.22
3.12.3 SEMBRIO DE GRASS m² S/761.93 S/29.59 S/22,545.51 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 761.93 S/22,545.51
3.12.4 SEMBRADO DE ARBOLES. und S/25.00 S/103.24 S/2,581.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 25.00 S/2,581.00
3.13 OTROS S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 0.00 S/0.00
3.13.1 MONUMENTO DE SANTA ROSA DE LIMA glb S/1.00 S/7,781.82 S/7,781.82 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/7,781.82
3.13.2 CORTINAS INCL. TUBO + CORTINA DE VINIL und S/31.00 S/181.24 S/5,618.44 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 31.00 S/5,618.44
3.13.3 BANCA DE CONCRETO REVESTIDA EN TERRAZO PULIDO COLOR BLANCO. und S/4.00 S/1,809.91 S/7,239.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/7,239.64
3.13.4 PUERTA PLEGABLE ACUSTICA m² S/28.68 S/717.28 S/20,571.59 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 28.68 S/20,571.59
3.13.5 PUERTA DE LAMAS m² S/2.30 S/496.12 S/1,141.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.30 S/1,141.08
3.13.6 CERRAMIENTO HORIZONTAL DE POLICARBONATO ALVEOLAR DE 10MM COLOR m² S/8.70
GRIS CLARO S/431.85 S/3,757.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.70 S/3,757.10
3.14 SEÑALIZACION Y SEGURIDAD
3.14.1 SEÑALIZACION CON VINIL AUTOADHESIVO FOTOLUMINISCENTE + BASE CELTEX DE 2mm + ACRILICO DE 1 mm (0.20 x 0.30 m) Y (0.80 X 0,40)
3.14.1.1 SEÑAL PULSADOR ALARMA CONTRA INCENDIOS CIRCUITO CENTRALIZADO und S/14.00
(0.20 x 0.30 m) S/21.74 S/304.36 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/304.36
3.14.1.2 SEÑAL DE SALIDA 20 X 30 CM und S/34.00 S/21.74 S/739.16 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 34.00 S/739.16
3.14.1.3 SEÑAL FLECHA DE SALIDA (DIRECCIONES VARIAS, IZQUIERDA- DERECHA und S/21.00(0.20 xS/21.74
O 2 DIRECCIONES) 0.30 m) S/456.54 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 21.00 S/456.54
3.14.1.4 SEÑAL FLECHA DE SALIDA DE ESCALERA (2 DIRECCIONES) (0.20 x 0.30 m)und S/2.00 S/21.74 S/43.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/43.48
3.14.1.5 SEÑAL DE ZONA SEGURA EN CASO DE SISMOS (0.20 x 0.30 m) und S/19.00 S/21.74 S/413.06 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 19.00 S/413.06
3.14.1.6 SEÑAL DE CENTRAL DE ALARMA CONTRA INCENDIO CIRCUITO CENTRALIZADO und (0.20 xS/1.00
0.30 m) S/21.74 S/21.74 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/21.74
3.14.1.7 SEÑAL DE PELIGRO RIESGO ELÉCTRICO (0.20 x 0.30 m) und S/35.00 S/21.74 S/760.90 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 35.00 S/760.90
3.14.1.8 SEÑAL POZO DE TIERRA (0.20 x 0.30 m) und S/16.00 S/21.74 S/347.84 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 16.00 S/347.84
3.14.1.9 SEÑAL INDICACION NUMERO DE PISO (0.20 x 0.30 m) und S/17.00 S/21.74 S/369.58 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 17.00 S/369.58
3.14.1.10 SEÑAL DE EXTINTOR POLVO QUIMICO SECO (clase ABC) (0.20 x 0.30 m) und S/15.00 S/21.74 S/326.10 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/326.10
3.14.1.11 SEÑAL DE EXTINTOR DIÓXIDO DE CARBONO (CO2) (clase BC) (0.20 x 0.30und
m) S/13.00 S/21.74 S/282.62 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/282.62
ARQUITECTURA
VALORIZACION DE OBRA Nº 4 (del 01 al 31 de marzo del 2024)
Obra : CREACIÓN DEL SERVICIO POLICIAL DE LA COMISARIA PNP DE LADESPENSA DE LA REGIÓN POLICIAL LAMBAYEQUE, CÓDIGO UNICODE INVERSIONES 2311617.
Ubicación : JOSE LEONARDO ORTIZ - CHICLAYO - LAMBAYEQUE Presupuesto Base S/. 22,676,655.95
Proceso de Selección : LICITACIÓN PÚBLICA Nº 04-2023-IN/OGIN Monto del Contrato S/. 20,408,990.36
Contratista : JORGE NAPOLEÓN CUBAS RUIZ
Consultor : CONSORCIO OBRACONSUL II
PRESUPUESTO BASE AVANCES
ITEM DESCRIPCIÓN UND. METRADO P.UNIT. PRESUP. ANTERIOR ACTUAL ACUMULADO SALDOS
S/ S/. METRADO VALOR S/. METRADO VALOR S/. METRADO VALOR S/. % METRADO VALOR S/.
3.14.1.12 SEÑAL DE EXTINTOR DE ACETATO DE POTASIO (K) (0.20 x 0.30 m) und S/2.00 S/21.74 S/43.48 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/43.48
3.14.1.13 SEÑAL DE EXTINTOR AGUA PULVERIZADA - DESIONIZADA (H2O) (clase B) (0.20 x 0.30S/8.00
und m) S/21.74 S/173.92 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/173.92
3.14.1.14 SEÑAL DE SALIDA 80 X 40 CM und S/1.00 S/94.23 S/94.23 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/94.23
3.14.1.15 x 0.30 m) S/3.00
SEÑAL PROHIBIDO USAR ASCENSOR EN CASO DE SISMO O INCENDIO (0.20und S/21.74 S/65.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 3.00 S/65.22
3.14.1.16 SEÑAL INDICACION DE PASE DE MANGUERA PARA BOMBEROS (0.20 x 0.30und
m) S/22.00 S/21.74 S/478.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 22.00 S/478.28
3.14.2 SEÑALIZACION CON VINIL AUTOADHESIVO SIMPLE + BASE CELTEX DE 2mm + ACRILICO DE 1 mm (0.20 x 0.30 m)
3.14.2.1 SEÑAL DE CANTIDAD DE AFORO und S/13.00 S/18.95 S/246.35 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/246.35
3.14.2.2 SEÑAL PROHIBIDO FUMAR (0.20 x 0.30 m) und S/40.00 S/21.74 S/869.60 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 40.00 S/869.60
3.14.2.3 SEÑAL DE UBICACIÓN DE BOTIQUIN DE EMERGENCIA (0.20 x 0.30 m) und S/4.00 S/21.74 S/86.96 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/86.96
3.14.2.4 LETRERO DE ACCESO RESTRINGIDO und S/9.00 S/21.74 S/195.66 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 9.00 S/195.66
3.14.2.5 LETRERO DE MANTENER LA PUERTA ABIERTA und S/1.00 S/21.74 S/21.74 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/21.74
3.14.2.6 SEÑAL DE SERVICIOS HIGIENICOS DIFERENCIADOS und S/22.00 S/25.62 S/563.64 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 22.00 S/563.64
3.14.2.7 SEÑAL SERVICIOS HIGIENICOS MIXTO und S/2.00 S/25.62 S/51.24 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/51.24
3.14.2.8 SEÑAL DE USO EXCLUSIVO DE ESTACIONAMIENTO PARA DISCAPACITADOS und S/1.00 S/123.15 S/123.15 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/123.15
3.14.3 SEÑAL CON PLANCHA METALICA 1.20 mm. PINTURA ANTICORROSIVA (2 manos) + PINTURA ESMALTE (2 manos) (0.40 x 0.40 m)
3.14.3.1 SEÑAL DIAMANTE DE RIESGOS und S/4.00 S/144.52 S/578.08 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/578.08
3.14.3.2 SEÑAL CUIDADO BALON DE GAS und S/1.00 S/23.22 S/23.22 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 1.00 S/23.22
3.14.4 EXTINTORES
3.14.4.1 EXTINTOR POLVO QUIMICO SECO 6Kg (clase ABC) und S/15.00 S/258.85 S/3,882.75 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 15.00 S/3,882.75
3.14.4.2 EXTINTOR DIÓXIDO DE CARBONO (CO2) 10Lb (clase BC) und S/13.00 S/325.49 S/4,231.37 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 13.00 S/4,231.37
3.14.4.3 EXTINTOR DE ACETATO DE POTASIO (K) 6Kg und S/2.00 S/302.39 S/604.78 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 2.00 S/604.78
3.14.4.4 EXTINTOR AGUA PULVERIZADA - DESIONIZADA (H2O) 6Kg (clase AB) und S/8.00 S/859.13 S/6,873.04 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 8.00 S/6,873.04
3.14.4.5 GABINETE CONTRA INCENDIOS TIPO "A" PARA EXTINTOR + SOPORTE und S/6.00 S/63.49 S/380.94 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 6.00 S/380.94
3.14.5 ACCESORIOS VARIOS
3.14.5.1 BOTIQUIN BASICO und S/4.00 S/153.33 S/613.32 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 4.00 S/613.32
3.14.5.2 (50 x 35 m)S/14.00
PLANO DE EVACUACION X PISOS CON TAPA DE ACRÍLICO DE PROTECCIÓNund S/150.02 S/2,100.28 0.00 S/0.00 0.00 S/0.00 0.00 S/0.00 0.00 14.00 S/2,100.28
TOTAL COSTO DIRECTO S/3,773,699.91 S/0.00 S/0.00 S/0.00 0.00% S/3,773,699.91
GASTOS GENERALES (13.49 % CD) S/509,072.12 S/0.00 S/0.00 S/0.00 0.00% S/509,072.12
UTILIDAD (6 % CD) S/226,421.99 S/0.00 S/0.00 S/0.00 0.00% S/226,421.99
SUB TOTAL DEL PRESUPUESTO S/4,509,194.02 S/0.00 S/0.00 S/0.00 0.00% S/4,509,194.02

También podría gustarte