Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Integrantes:
David López
Juan Jose rivera
Oscar veliz
DATOS DE LA OBRA
Nombre de la Obra: PROYECTO LA PERLA
02 ARQUITECTURA
Und. Metrado Precio S/. M.O MATERIALES EQUIPOS SUBCONTRATA ADICIONAL Parcial S/.
3,233,509.82
M.O
236,852.54
MATERIALES
745,807.42
EQUIPOS
48,160.04
SUBCONTRATA
2,202,689.82
ADICIONAL
-
Parcial S/.
3,233,509.82
PC
01.01 MUROS Y TABIQUES DE ALBAÑILERIA 255,552.12 79,026.42 164,888.31 2,212.59 9,424.80 - 255,552.12
01.01.01 MURO PLACA P-10 m2 2,938.35 65.29 18.44 46.52 0.33 191,844.87 54,183.17 136,692.04 969.66 - 191,844.87 700
01.01.02 SARDINEL DE DUCHA m 312.00 52.30 32.78 17.88 1.64 16,317.60 10,227.36 5,578.56 511.68 - 16,317.60 700
01.01.03 POYO DE BAÑO m 244.80 70.16 32.78 35.74 1.64 17,175.17 8,024.54 8,749.15 401.47 - 17,175.17 700
01.01.04 SARDINEL DE HALL m 140.25 52.30 32.78 17.88 1.64 7,335.08 4,597.40 2,507.67 230.01 - 7,335.08 700
01.01.05 DRYWALL EN BCO. DE MEDIDOR DE GAS m2 67.32 140.00 140.00 9,424.80 - - - 9,424.80 9,424.80 900
01.01.06 BLOCK DE VIDRIO m2 37.65 357.36 52.96 301.75 2.65 13,454.60 1,993.94 11,360.89 99.77 - 13,454.60 700
01.02 REVOQUES Y ENLUCIDOS 716,553.49 - 101,923.17 44,021.58 570,608.74 - 716,553.49
01.02.01 RESANE DE MUROS INTERIORES m2 36,155.56 10.62 1.46 0.66 8.50 383,972.05 - 52,787.12 23,862.67 307,322.26 383,972.05 1000
01.02.02 RESANE DE MUROS EXTERIORES m2 12,051.86 16.45 2.02 0.98 13.45 198,253.10 - 24,344.76 11,810.82 162,097.52 198,253.10 1000
01.02.03 RESANE DE FONDO DE LOSA m2 12,648.62 10.62 1.96 0.66 8.00 134,328.34 - 24,791.30 8,348.09 101,188.96 134,328.34 1000
01.03 PISOS, ZOCALOS Y REVESTIMIENTOS DE GRADAS 493,898.93 152,897.38 257,599.83 1,925.87 81,475.85 - 493,898.93
01.03.01 ACABADO FROTACHADO DE LOSA m2 13,653.08 7.00 6.34 0.66 95,571.56 86,560.53 9,011.03 - - 95,571.56 1400
01.03.02 PISO VINIL-SALA COMEDOR m2 3,672.00 20.38 16.38 4.00 74,835.36 - 60,147.36 - 14,688.00 74,835.36 1500
01.03.03 ALFOMBRA-DORMITORIO m2 4,319.46 18.80 16.00 2.80 81,205.85 - 69,111.36 - 12,094.49 81,205.85 1300
01.03.04 PISO VINIL-SH1 m2 117.60 20.38 16.38 - 4.00 2,396.69 - 1,926.29 - 470.40 2,396.69 1500
01.03.05 PISO DE CERAMICO - SH1 m2 306.00 35.43 19.43 16.00 10,841.58 - 5,945.58 - 4,896.00 10,841.58 1100
01.03.06 PISO VINIL-SH2 m2 87.36 20.38 16.38 - 4.00 1,780.40 - 1,430.96 - 349.44 1,780.40 1500
01.03.07 PISO DE CERAMICO - SH2 m2 252.00 35.43 19.43 - 16.00 8,928.36 - 4,896.36 - 4,032.00 8,928.36 1100
01.03.08 PISO VINIL-COCINA m2 1,200.54 20.38 16.38 - 4.00 24,467.01 - 19,664.85 - 4,802.16 24,467.01 1500
01.03.09 PISO CEMENTO PULIDO - DORM SERV m2 155.04 13.13 9.83 3.30 2,035.68 1,524.04 511.63 - - 2,035.68 1400
01.03.10 PISO CEMENTO PULIDO - BAÑO SERV m2 81.60 13.13 9.83 3.30 1,071.41 802.13 269.28 - - 1,071.41 1400
01.03.11 PISO CEMENTO PULIDO - TERRAZA m2 135.66 13.13 9.83 3.30 1,781.22 1,333.54 447.68 - - 1,781.22 1400
01.03.12 PISO DE CERAMICO - HALL m2 268.02 36.75 20.75 16.00 9,849.74 - 5,561.42 - 4,288.32 9,849.74 1100
01.03.13 PISO CEMENTO PULIDO - HALL m2 624.01 13.13 9.83 3.30 8,193.25 6,134.02 2,059.23 - - 8,193.25 1400
01.03.14 PISO CEMENTO PULIDO - ESCALERA und 51.00 345.17 121.04 218.08 6.05 17,603.67 6,173.04 11,122.08 308.55 - 17,603.67 1400
01.03.15 PISO CEMENTO PULIDO 2" EN DEPOSITOS, CUARTO DE BOMBAS m2 37.50 13.13 9.83 3.30 492.38 368.63 123.75 - - 492.38 1400
01.03.16 FORJADO Y REVESTIMIENTO DE GRADAS DE ESCALERA FROTACHADO m 856.80 17.08 14.75 2.33 14,634.14 12,637.80 1,996.34 - - 14,634.14 1400
01.03.17 DESCANSO DE ESCALERA FROTACHADO m2 299.88 14.06 9.46 4.13 0.47 4,216.31 2,836.86 1,238.50 140.94 - 4,216.31 1400
01.03.18 PISO DE LADRILLO PASTELERO AZOTEA m2 1,342.16 34.56 18.91 14.55 1.10 46,385.05 25,380.25 19,528.43 1,476.38 - 46,385.05 1100
01.03.19 ZOCALO DE CERAMICO 30 x 30 - COCINA m2 110.16 36.43 19.43 17.00 4,013.13 - 2,140.41 - 1,872.72 4,013.13 1100
01.03.20 ZOCALO DE CERAMICO 30 x 30 CELIMA O SAN LORENZO - SH1 m2 1,118.64 36.43 19.43 - 17.00 40,752.06 - 21,735.18 - 19,016.88 40,752.06 1100
01.03.21 ZOCALO DE CERAMICO 30 x 30 CELIMA O SAN LORENZO - SH2 m2 880.32 36.43 19.43 - 17.00 32,070.06 - 17,104.62 - 14,965.44 32,070.06 1100
01.03.22 ZOCALO DE CEMENTO PULIDO EN EXTERIORES m 465.00 23.17 19.67 3.50 10,774.05 9,146.55 1,627.50 - - 10,774.05 1500
01.04 CONTRAZOCALOS 128,935.66 4,928.74 14,957.31 - 109,049.61 - 128,935.66
01.04.01 CONTRAZOCALO DE CERAMICO - SH1 m 1,125.60 11.44 2.94 8.50 12,876.86 - 3,309.26 - 9,567.60 12,876.86 1600
01.04.02 CONTRAZOCALO DE CERAMICO - SH2 m 1,125.60 11.44 2.94 - 8.50 12,876.86 - 3,309.26 - 9,567.60 12,876.86 1600
01.04.03 CONTRAZOCALO DE CEDRO - SALA COMEDOR m 3,975.60 6.93 6.93 27,550.91 - - - 27,550.91 27,550.91 1600
01.04.04 CONTRAZOCALO DE CEDRO - DORMITORIOS m 6,060.00 6.93 6.93 41,995.80 - - - 41,995.80 41,995.80 1600
01.04.05 CONTRAZOCALO DE CERAMICO - COCINA m 1,713.60 11.44 2.94 8.50 19,603.58 - 5,037.98 - 14,565.60 19,603.58 1600
01.04.06 CONTRAZOCALO DE CEMENTO PULIDO-DORM SERV m 295.80 10.17 8.19 1.98 3,008.29 2,422.60 585.68 - - 3,008.29 1600
01.04.07 CONTRAZOCALO DE CEMENTO PULIDO-BAÑO SERV m 234.60 10.17 8.19 1.98 2,385.88 1,921.37 464.51 - - 2,385.88 1600
01.04.08 CONTRAZOCALO DE CEMENTO PULIDO-TERRAZA m 71.40 10.17 8.19 1.98 726.14 584.77 141.37 - - 726.14 1600
01.04.09 CONTRAZOCALO DE CERAMICO - HALL m 682.60 11.59 3.09 8.50 7,911.33 - 2,109.23 - 5,802.10 7,911.33 1600
01.05 CARPINTERIA DE MADERA (INC. ACABADO) 347,260.00 - - - 347,260.00 - 347,260.00
01.05.01 PUERTA CONTRAPLACADA MDF 3mm DUCO P1 0.90 und 84.00 230.00 230.00 19,320.00 - - - 19,320.00 19,320.00 1700
01.05.02 PUERTA CONTRAPLACADA MDF 3mm DUCO P1' 0.925 und 120.00 232.00 232.00 27,840.00 - - - 27,840.00 27,840.00 1700
01.05.03 PUERTA CONTRAPLACADA MDF 3mm DUCO P2 0.80K und 204.00 208.00 208.00 42,432.00 - - - 42,432.00 42,432.00 1700
01.05.04 PUERTA CONTRAPLACADA MDF 3mm DUCO P3 0.80D und 667.00 208.00 208.00 138,736.00 - - - 138,736.00 138,736.00 1700
01.05.05 PUERTA CONTRAPLACADA MDF 3mm DUCO P4 0.70SH und 423.00 204.00 204.00 86,292.00 - - - 86,292.00 86,292.00 1700
01.05.06 PUERTA CONTRAPLACADA MDF 3mm DUCO P6 0.70 DUCTO und 5.00 204.00 204.00 1,020.00 - - - 1,020.00 1,020.00 1700
01.05.07 PUERTA CONTRAPLACADA MDF 3mm DUCO P7 0.70 CTO MAQ und 5.00 204.00 204.00 1,020.00 - - - 1,020.00 1,020.00 1700
01.05.08 PUERTA DE MEDIDORES DE AGUA und 51.00 150.00 150.00 7,650.00 - - - 7,650.00 7,650.00 1700
01.05.09 PUERTA DE DUCTOS ELECTRICOS und 51.00 450.00 450.00 22,950.00 - - - 22,950.00 22,950.00 1700
01.06 CARPINTERIA METALICA 257,585.80 - - - 257,585.80 - 257,585.80
01.06.01 PUERTA METALICA CONTRAINCENDIO und 56.00 1,361.00 1,361.00 76,216.00 - - - 76,216.00 76,216.00 1800
01.06.02 PUERTA METALICA CONVENCIONAL EN ESCALERA und 46.00 780.00 780.00 35,880.00 - - - 35,880.00 35,880.00 1800
01.06.03 BARANDA EN TERRAZAS m 280.60 350.00 350.00 98,210.00 - - - 98,210.00 98,210.00 1800
01.06.04 BARANDA EN ESCALERA m 142.77 180.00 180.00 25,698.60 - - - 25,698.60 25,698.60 1800
01.06.05 PASAMANO DE ESCALERA m 135.52 60.00 60.00 8,131.20 - - - 8,131.20 8,131.20 1800
01.06.06 ESCALERA DE GATO und 5.00 450.00 450.00 2,250.00 - - - 2,250.00 2,250.00 1800
01.06.07 TAPA DE DUCTO DE BASURA und 46.00 200.00 200.00 9,200.00 - - - 9,200.00 9,200.00 1800
01.06.08 TAPA METALICA CTO MAQUINA und 5.00 400.00 400.00 2,000.00 - - - 2,000.00 2,000.00 1800
01.07 CERRAJERIA 31,377.00 - 31,377.00 - - - 31,377.00
01.07.01 CERRADURA PARA PUERTA PRINCIPAL und 204.00 59.00 59.00 12,036.00 - 12,036.00 - - 12,036.00 1900
01.07.02 CERRADURA DE DORMITORIOS und 677.00 15.00 15.00 10,155.00 - 10,155.00 - - 10,155.00 1900
01.07.03 CERRADURA DE BAÑOS und 423.00 14.00 14.00 5,922.00 - 5,922.00 - - 5,922.00 1900
01.07.04 CERRADURA DE COCINA und 204.00 16.00 16.00 3,264.00 - 3,264.00 - - 3,264.00 1900
01.08 VIDRIOS, CRISTALES Y SIMILARES 201,287.50 - - - 201,287.50 - 201,287.50
01.08.01 VENTANAS 137,207.50 - - - 137,207.50 - 137,207.50
01.08.01.01 VENTANA 1.80x1.20 und 112.00 165.00 165.00 18,480.00 - - - 18,480.00 18,480.00 2000
01.08.01.02 VENTANA 1.20x1.20 und 408.00 110.00 110.00 44,880.00 - - - 44,880.00 44,880.00 2000
01.08.01.03 VENTANA 1.20x1.80 und 168.00 175.00 175.00 29,400.00 - - - 29,400.00 29,400.00 2000
01.08.01.04 VENTANA 1.50x1.20 K und 200.00 140.00 140.00 28,000.00 - - - 28,000.00 28,000.00 2000
01.08.01.05 VENTANA 0.70x1.20 K und 4.00 60.00 60.00 240.00 - - - 240.00 240.00 2000
01.08.01.06 VENTANA 0.40x0.40 und 387.00 12.50 12.50 4,837.50 - - - 4,837.50 4,837.50 2000
01.08.01.07 VENTANA 1.10x1.80 und 36.00 160.00 160.00 5,760.00 - - - 5,760.00 5,760.00 2000
01.08.01.08 VENTANA 1.20x1.20 DS und 51.00 110.00 110.00 5,610.00 - - - 5,610.00 5,610.00 2000
01.08.02 MAMPARAS 64,080.00 - - - 64,080.00 - 64,080.00
01.08.02.01 MAMPARA 1.20x2.30 H und 5.00 1,500.00 1,500.00 7,500.00 - - - 7,500.00 7,500.00 2000
01.08.02.02 MAMPARA 1.80x2.30 und 92.00 615.00 615.00 56,580.00 - - - 56,580.00 56,580.00 2000
01.09 PINTURA 350,522.15 - - - 350,522.15 - 350,522.15
01.09.01 PINTURA LATEX EN INTERIORES m2 16,846.55 7.85 7.85 132,245.42 - - - 132,245.42 132,245.42 2100
01.09.02 PINTURA LATEX EN EXTERIORES m2 13,521.03 8.80 8.80 118,985.06 - - - 118,985.06 118,985.06 2100
01.09.03 PINTURA LATEX EN CIELO RASO m2 12,648.62 7.85 7.85 99,291.67 - - - 99,291.67 99,291.67 2100
01.10 PAPEL Y CORNIZAS 207,341.38 - - - 207,341.38 - 207,341.38
01.10.01 MURAL EN SC Y DORMITORIOS m2 23,716.54 7.00 7.00 166,015.78 - - - 166,015.78 166,015.78 2200
01.10.03 MOLDURAS m 10,331.40 4.00 4.00 41,325.60 - - - 41,325.60 41,325.60 2200
01.11 APARATOS SANITARIOS Y ACCESORIOS 209,381.80 - 175,061.80 - 34,320.00 - 209,381.80
01.11.01 MEZCLADORA DE DUCHA und 372.00 65.00 65.00 24,180.00 - 24,180.00 - - 24,180.00 2300
01.11.02 INODORO HZ COLOR C/ACCESORIOS und 372.00 108.15 108.15 40,231.80 - 40,231.80 - - 40,231.80 2300
01.11.03 LAVATORIO DE COLOR C/MEZCLADORA C/PEDESTAL und 204.00 93.50 93.50 19,074.00 - 19,074.00 - - 19,074.00 2300
01.11.04 LAVATORIO DE COLOR C/MEZCLADORA und 168.00 74.00 74.00 12,432.00 - 12,432.00 - - 12,432.00 2300
01.11.05 LAVADERO DE COCINA C/GRIFERIA und 220.00 229.00 229.00 50,380.00 - 50,380.00 - - 50,380.00 2300
01.11.06 LAVADERO DE ROPA AMAZONAS C/1 LLAVE C/ACCESORIOS und 204.00 141.00 141.00 28,764.00 - 28,764.00 - - 28,764.00 2300
01.11.07 COLOCACION DE APARATOS SANITARIOS und 1,320.00 26.00 26.00 34,320.00 - - - 34,320.00 34,320.00 2300
01.12 EQUIPAMIENTO 33,814.00 - - - 33,814.00 - 33,814.00
01.12.01 INTERCOMUNICADORES und 204.00 120.00 120.00 24,480.00 - - - 24,480.00 24,480.00 2400
01.12.02 NUMERACION DE DEPARTAMENTOS und 204.00 10.00 10.00 2,040.00 - - - 2,040.00 2,040.00 2400
01.12.03 TOPES DE PUERTAS und 1,498.00 3.00 3.00 4,494.00 - - - 4,494.00 4,494.00 2400
01.12.04 SEÑALITICA piso 56.00 50.00 50.00 2,800.00 - - - 2,800.00 2,800.00 2400
Partidas de Control-Instalaciones
Sanitaria
01.01
01.01.01
Descripción
03 INSTALACIONES SANITARIAS
DESAGUE
SALIDA DE DESAGUE PVC-SAL (PROMEDIO)
Und.
pto
Metrado
1,830.00
Precio S/.
40.35
M.O MATERIALES EQUIPOS SUBCONTRATA ADICIONAL
14.76 25.59
Parcial S/.
1,258,405.56
138,270.61
73,840.50
M.O
-
-
-
MATERIALES
748,219.34
49,459.83
27,010.80
EQUIPOS
-
-
-
SUBCONTRATA
510,186.22
88,810.78
46,829.70
ADICIONAL
-
-
Parcial S/.
1,258,405.56
138,270.61
73,840.50
PC
2500
01.01.02 SALIDA DE VENTILACION 2" pto 591.00 31.24 5.65 25.59 18,462.84 - 3,339.15 - 15,123.69 18,462.84 2500
01.01.03 TUBERIA PVC SAL PARA DESAGUE 2" m 110.00 8.92 1.86 7.06 981.20 - 204.60 - 776.60 981.20 2500
01.01.04 TUBERIA PVC SAL PARA DESAGUE 4" m 52.00 12.94 5.88 7.06 672.88 - 305.76 - 367.12 672.88 2500
01.01.05 TUBERIA PVC SAL PARA DESAGUE 6" m 150.00 40.16 27.81 12.35 6,024.00 - 4,171.50 - 1,852.50 6,024.00 2500
01.01.06 MONTANTE DE DESAGUE 3" m 510.00 8.35 3.06 5.29 4,258.50 - 1,560.60 - 2,697.90 4,258.50 2500
01.01.07 MONTANTE DE DESAGUE 4" m 637.50 10.17 4.88 5.29 6,483.38 - 3,111.00 - 3,372.38 6,483.38 2500
01.01.08 MONTANTE DE VENTILACION 2" m 1,057.50 7.15 1.86 5.29 7,561.13 - 1,966.95 - 5,594.18 7,561.13 2500
01.01.09 SUMIDERO DE BRONCE DE 2" pza 20.00 30.69 5.10 25.59 613.80 - 102.00 - 511.80 613.80 2500
01.01.10 SUMIDERO DE BRONCE DE 3" pza 20.00 42.53 16.28 26.25 850.60 - 325.60 - 525.00 850.60 2500
01.01.11 SUMIDERO DE BRONCE DE 4" pza 25.00 36.09 6.68 29.41 902.25 - 167.00 - 735.25 902.25 2500
01.01.12 REGISTRO DE BRONCE CROMADO 2" pza 336.00 37.60 12.01 25.59 12,633.60 - 4,035.36 - 8,598.24 12,633.60 2500
01.01.13 CAJA DE REGISTRO DE DESAGUE 12"x24" pza 23.00 216.78 137.37 79.41 4,985.94 - 3,159.51 - 1,826.43 4,985.94 2500
01.02 AGUA FRIA 68,624.02 - 15,230.30 - 53,393.72 - 68,624.02
01.02.01 SALIDA DE AGUA FRIA PVC SAP (PROMEDIO) pto 2,034.00 32.69 7.10 25.59 66,491.46 - 14,441.40 - 52,050.06 66,491.46 2500
01.02.02 TUBERIA PVC SAP PARA AGUA FRIA C-10 SP 1/2" m 98.00 6.80 1.51 5.29 666.40 - 147.98 - 518.42 666.40 2500
01.02.03 TUBERIA PVC SAP PARA AGUA FRIA C-10 SP 3/4" m 116.00 7.16 1.87 5.29 830.56 - 216.92 - 613.64 830.56 2500
01.02.04 TUBERIA PVC SAP PARA AGUA FRIA C-10 SP 2 1/2" m 40.00 15.89 10.60 5.29 635.60 - 424.00 - 211.60 635.60 2500
01.03 MONTANTE DE AGUA 6,589.88 - 5,915.40 - 674.48 - 6,589.88
01.03.01 MONTANTE DE AGUA 2 1/2" DISTRIBUCION m 75.00 55.91 50.62 5.29 4,193.25 - 3,796.50 - 396.75 4,193.25 2500
01.03.02 MONTANTE DE AGUA 2" DISTRIBUCION m 52.50 45.65 40.36 5.29 2,396.63 - 2,118.90 - 277.73 2,396.63 2500
01.04 VALVULAS 115,606.64 - 65,418.96 - 50,187.68 - 115,606.64
01.04.01 VALVULA COMPUERTA DE BRONCE DE 1/2" pza 948.00 57.19 26.31 30.88 54,216.12 - 24,941.88 - 29,274.24 54,216.12 2500
01.04.02 VALVULA COMPUERTA DE BRONCE DE 3/4" pza 408.00 76.19 45.31 30.88 31,085.52 - 18,486.48 - 12,599.04 31,085.52 2500
01.04.03 VALVULA COMPUERTA DE BRONCE DE 2 1/2" pza 5.00 163.36 132.48 30.88 816.80 - 662.40 - 154.40 816.80 2500
01.04.04 MEDIDOR INTERNO pza 204.00 144.55 104.55 40.00 29,488.20 - 21,328.20 - 8,160.00 29,488.20 2500
01.05 CONTRAINCENDIO 85,692.86 - 69,418.67 - 16,274.20 - 85,692.86
01.05.01 TUBERIA CONTRAINCENDIO SCH-40 4" m 49.40 108.83 77.95 30.88 5,376.20 - 3,850.73 - 1,525.47 5,376.20 2500
01.05.02 MONTANTE CONTRAINCENDIO SCH-40 4" m 127.50 104.42 77.95 26.47 13,313.55 - 9,938.63 - 3,374.93 13,313.55 2500
01.05.03 SALIDA CONTRAINCENDIO SCH-40 DE 1 1/2" Y 2 1/2" pto 107.00 170.56 139.68 30.88 18,249.92 - 14,945.76 - 3,304.16 18,249.92 2500
01.05.04 GABINETE CONTRAINCENDIO 1 1/2" und 51.00 595.43 507.20 88.23 30,366.93 - 25,867.20 - 4,499.73 30,366.93 2500
01.05.05 VALVULA ANGULAR DE 2½" und 51.00 311.76 250.00 61.76 15,899.76 - 12,750.00 - 3,149.76 15,899.76 2500
01.05.06 UNION SIAMESA 4" - 2 1/2" pza 5.00 497.30 413.27 84.03 2,486.50 - 2,066.35 - 420.15 2,486.50 2500
01.06 AGUA CALIENTE 843,621.55 - 542,776.18 - 300,845.37 - 843,621.55
01.06.01 SALIDA DE AGUA CALIENTE CPVC 1/2" pto 627.00 43.43 17.84 25.59 27,230.61 - 11,185.68 - 16,044.93 27,230.61 2500
01.06.02 TUBERIA CPVC PARA AGUA CALIENTE C-10 SP 1/2" m 765.00 9.31 4.02 5.29 7,122.15 - 3,075.30 - 4,046.85 7,122.15 2500
Partidas de Control-Instalaciones
eléctricas
01.01
01.01.01
01.01.02
01.01.03
01.01.04
01.01.05
Descripción
04 INSTALACIONES ELECTRICAS
SALIDAS
SALIDA PARA CENTRO DE LUZ Y BRAQUETE
SALIDA PARA TOMACORRIENTE C/LINEA TIERRA
SALIDA PARA TOMACORRIENTE C/LINEA TIERRA A.E.
SALIDA PARA TOMACORRIENTE C/LINEA TIERRA HALL
SALIDA PARA TELEFONO
Und.
pto
pto
pto
pto
pto
Metrado
2,441.00
2,671.00
163.00
66.00
204.00
Precio S/.
50.72
52.03
35.89
35.89
51.22
M.O MATERIALES EQUIPOS SUBCONTRATA ADICIONAL
25.13
26.44
10.30
10.30
25.22
25.59
25.59
25.59
25.59
26.00
Parcial S/.
809,268.79
382,892.83
123,807.52
138,972.13
5,850.07
2,368.74
10,448.88
M.O
-
-
-
-
-
-
-
MATERIALES
528,515.20
193,383.79
61,342.33
70,621.24
1,678.90
679.80
5,144.88
EQUIPOS
-
-
-
-
-
-
-
SUBCONTRATA
280,753.59
189,509.04
62,465.19
68,350.89
4,171.17
1,688.94
5,304.00
ADICIONAL
-
-
Parcial S/.
809,268.79
382,892.83
123,807.52
138,972.13
5,850.07
2,368.74
10,448.88
PC
2600
2600
2600
2600
2600
01.01.06 SALIDA PARA INTERCOMUNICADOR pto 204.00 41.51 15.51 26.00 8,468.04 - 3,164.04 - 5,304.00 8,468.04 2600
01.01.07 SALIDA PARA TV pto 204.00 54.07 28.07 26.00 11,030.28 - 5,726.28 - 5,304.00 11,030.28 2600
01.01.08 SALIDA PARA TIMBRE pto 204.00 96.00 70.41 25.59 19,584.00 - 14,363.64 - 5,220.36 19,584.00 2600
01.01.09 SALIDA DE EXTRACTOR DE COCINA pto 204.00 49.15 23.56 25.59 10,026.60 - 4,806.24 - 5,220.36 10,026.60 2600
01.01.10 SALIDA DE EXTRACTOR DE BAÑO pto 372.00 41.71 18.77 22.94 15,516.12 - 6,982.44 - 8,533.68 15,516.12 2600
01.01.11 SALIDA DE FUERZA DE ASCENSOR pto 5.00 85.21 55.21 30.00 426.05 - 276.05 - 150.00 426.05 2600
01.01.12 SALIDA DE FUERZA DE EX SH pto 16.00 83.88 58.88 25.00 1,342.08 - 942.08 - 400.00 1,342.08 2600
01.01.13 SALIDA DE FUERZA IC PREVIO pto 5.00 58.66 33.66 25.00 293.30 - 168.30 - 125.00 293.30 2600
01.01.14 SALIDA PARA THERMA pto 204.00 68.38 43.38 25.00 13,949.52 - 8,849.52 - 5,100.00 13,949.52 2600
01.01.15 SALIDA PARA PORTERO pto 5.00 128.02 102.43 25.59 640.10 - 512.15 - 127.95 640.10 2600
01.01.16 SALIDA PARA CENTRAL DE ALARMA CONTRAINCENDIO pto 5.00 41.55 18.61 22.94 207.75 - 93.05 - 114.70 207.75 2600
01.01.17 SALIDA PARA SIRENA pto 5.00 42.63 19.69 22.94 213.15 - 98.45 - 114.70 213.15 2600
01.01.18 SALIDA PARA DETECTOR DE HUMO pto 260.00 36.98 14.04 22.94 9,614.80 - 3,650.40 - 5,964.40 9,614.80 2600
01.01.19 SALIDA PARA DETECTOR DE ELEVACION DE TEMPERATURA pto 204.00 40.76 17.82 22.94 8,315.04 - 3,635.28 - 4,679.76 8,315.04 2600
01.01.20 SALIDA PARA GONG Y PULSADOR CONTRAINCENDIOS pto 51.00 35.66 12.72 22.94 1,818.66 - 648.72 - 1,169.94 1,818.66 2600
01.02 ALIMENTADORES 41,496.63 - 26,494.19 - 15,002.44 - 41,496.63
01.02.01 2-1x6mm2THW+1x6/Tmm2 TW 25mm DPTO m 1,581.00 14.99 9.70 5.29 23,699.19 - 15,335.70 - 8,363.49 23,699.19 2600
01.02.02 3-1x10mm2THW+1x6/Tmm2 TW 65mm TSG m 37.50 29.12 23.83 5.29 1,092.00 - 893.63 - 198.38 1,092.00 2600
01.02.03 3-1x25mm2THW+1x10/Tmm2 TW 35mm ASC m 75.00 38.92 33.63 5.29 2,919.00 - 2,522.25 - 396.75 2,919.00 2600
01.02.04 2-1x10mm2THW+1x6/Tmm2 TW 25mm TF EX SH m 32.50 18.01 12.72 5.29 585.33 - 413.40 - 171.93 585.33 2600
01.02.05 2-1x4mm2THW+1x4/Tmm2 TW 20mm IC PREVIO m 32.50 11.41 6.12 5.29 370.83 - 198.90 - 171.93 370.83 2600
01.02.06 2-1x4mm2TW - 15mm A.H. m 125.00 9.78 4.49 5.29 1,222.50 - 561.25 - 661.25 1,222.50 2600
01.02.07 2-1x4mm2+1x4/Tmm2 TW 15mm A.E. m 103.50 11.25 5.96 5.29 1,164.38 - 616.86 - 547.52 1,164.38 2600
01.02.08 2-1x4mm2+1x4/Tmm2 TW 15mm T.C. m 35.00 11.25 5.96 5.29 393.75 - 208.60 - 185.15 393.75 2600
01.02.09 2-1x4mm2+1x4/Tmm2 TW 15mm A.C.I. m 35.00 11.25 5.96 5.29 393.75 - 208.60 - 185.15 393.75 2600
01.02.10 2-1x4mm2TW - 15mm A.EXTERIOR m 50.00 9.78 4.49 5.29 489.00 - 224.50 - 264.50 489.00 2600
01.02.11 ALIMENTADOR DE POZO A TIERRA 1x95/Tmm2/Cu 35mm m 100.00 38.46 33.17 5.29 3,846.00 - 3,317.00 - 529.00 3,846.00 2600
01.02.12 ALIMENTADOR DE POZO A TIERRA 1x10/Tmm2/Cu 20mm m 105.00 15.48 10.19 5.29 1,625.40 - 1,069.95 - 555.45 1,625.40 2600
01.02.13 TUBERIA DE TV/CABLE 50mm m 65.50 14.99 4.41 10.58 981.85 - 288.86 - 692.99 981.85 2600
01.02.14 TUBERIA DE TELEFONO 50mm m 65.50 14.99 4.41 10.58 981.85 - 288.86 - 692.99 981.85 2600
01.02.15 TUBERIA DE INTERCOMUNICADOR 35mm m 65.50 13.22 2.64 10.58 865.91 - 172.92 - 692.99 865.91 2600
01.02.16 TUBERIA DE ACI 35mm m 65.50 13.22 2.64 10.58 865.91 - 172.92 - 692.99 865.91 2600
01.03 MONTANTES 74,330.68 - 46,108.53 - 28,222.15 - 74,330.68
01.03.01 2-1x6mm2THW+1x6/Tmm2 TW 25mm DPTO m 2,970.00 14.99 9.70 5.29 44,520.30 - 28,809.00 - 15,711.30 44,520.30 2600
01.03.02 3-1x25mm2THW+1x10/Tmm2 TW 35mm ASC m 160.00 38.92 33.63 5.29 6,227.20 - 5,380.80 - 846.40 6,227.20 2600
01.03.03 2-1x10mm2THW+1x6/Tmm2 TW 25mm TF EX SH m 145.00 18.01 12.72 5.29 2,611.45 - 1,844.40 - 767.05 2,611.45 2600
01.03.04 2-1x4mm2THW+1x4/Tmm2 TW 20mm IC PREVIO m 140.00 11.41 6.12 5.29 1,597.40 - 856.80 - 740.60 1,597.40 2600
01.03.05 2-1x4mm2TW - 15mm A.H. m 687.50 9.78 4.49 5.29 6,723.75 - 3,086.88 - 3,636.88 6,723.75 2600
01.03.06 2-1x4mm2+1x4/Tmm2 TW 15mm A.E. m 425.00 11.25 5.96 5.29 4,781.25 - 2,533.00 - 2,248.25 4,781.25 2600
01.03.07 2-1x4mm2+1x4/Tmm2 TW 15mm T.C. m 287.50 11.25 5.96 5.29 3,234.38 - 1,713.50 - 1,520.88 3,234.38 2600
01.03.08 M ACI 35mm m 140.00 7.93 2.64 5.29 1,110.20 - 369.60 - 740.60 1,110.20 2600
01.03.09 TV/CABLE 50mm m 127.50 9.70 4.41 5.29 1,236.75 - 562.28 - 674.48 1,236.75 2600
01.03.10 TELEFONOS 50mm m 127.50 9.70 4.41 5.29 1,236.75 - 562.28 - 674.48 1,236.75 2600
01.03.11 TI 50mm m 25.00 9.70 4.41 5.29 242.50 - 110.25 - 132.25 242.50 2600
01.03.12 TI 40mm m 87.50 8.11 2.82 5.29 709.63 - 246.75 - 462.88 709.63 2600
01.03.13 TI 35mm m 12.50 7.93 2.64 5.29 99.13 - 33.00 - 66.13 99.13 2600
01.04 CAJAS DE PASE 26,931.12 - 17,386.00 - 9,545.12 - 26,931.12
01.04.01 CAJA PASE 300x300x100 PARA ALIMENTADOR pza 4.00 52.00 38.00 14.00 208.00 - 152.00 - 56.00 208.00 2600
01.04.02 CAJA PASE 200x200x100 PARA ALIMENTADOR pza 42.00 35.00 21.00 14.00 1,470.00 - 882.00 - 588.00 1,470.00 2600
01.04.03 CAJA PASE 300x300x100 PARA ASC pza 20.00 52.00 38.00 14.00 1,040.00 - 760.00 - 280.00 1,040.00 2600
01.04.04 CAJA PASE 650x350x150 PARA TV/CABLE pza 51.00 147.00 93.00 54.00 7,497.00 - 4,743.00 - 2,754.00 7,497.00 2600
01.04.05 CAJA PASE 650x350x150 PARA TELEFONO pza 51.00 147.00 93.00 - 54.00 7,497.00 - 4,743.00 - 2,754.00 7,497.00 2600
01.04.06 CAJA PASE 450x250x150 PARA INTERCOMUNICADOR pza 51.00 76.00 53.00 23.00 3,876.00 - 2,703.00 - 1,173.00 3,876.00 2600
01.04.07 CAJA PASE 450x250x150 PARA ACI pza 51.00 76.00 53.00 - 23.00 3,876.00 - 2,703.00 - 1,173.00 3,876.00 2600
01.04.08 CAJA PASE 400x400x150mm PARA PAT pza 5.00 83.00 60.00 23.00 415.00 - 300.00 - 115.00 415.00 2600
01.04.09 CAJA PASE 150x150x75 PARA AH pza 5.00 28.00 14.00 14.00 140.00 - 70.00 - 70.00 140.00 2600
01.04.10 CAJA DE PASE - P pza 66.00 13.82 5.00 8.82 912.12 - 330.00 - 582.12 912.12 2600
01.05 TABLEROS 153,817.11 - 137,005.00 - 16,812.11 - 153,817.11
01.05.01 TABLERO DE DISTRIBUCION INTERIOR DPTOS T-D1 und 153.00 540.59 470.00 70.59 82,710.27 - 71,910.00 - 10,800.27 82,710.27 2600
01.05.02 TABLERO DE DISTRIBUCION INTERIOR DPTOS T-D2 und 51.00 625.59 555.00 70.59 31,905.09 - 28,305.00 - 3,600.09 31,905.09 2600
01.05.03 TABLERO DE TF-EXSH und 5.00 573.00 473.00 100.00 2,865.00 - 2,365.00 - 500.00 2,865.00 2600
01.05.04 TABLERO DE TF-ASC und 5.00 477.35 345.00 132.35 2,386.75 - 1,725.00 - 661.75 2,386.75 2600
01.05.05 TABLERO DE TSG und 5.00 6,790.00 6,540.00 250.00 33,950.00 - 32,700.00 - 1,250.00 33,950.00 2600
01.06 POZO A TIERRA 22,967.20 - 18,977.20 - 3,990.00 - 22,967.20
01.06.01 POZO CON CONEXION A TIERRA R<10 ohm und 10.00 2,296.72 1,897.72 399.00 22,967.20 - 18,977.20 - 3,990.00 22,967.20 2600
01.07 LUMINARIAS 17,464.42 - 14,545.00 - 2,919.42 - 17,464.42
01.07.01 LUMINARIA TIPO FAROLA EN TECHO pza 209.00 63.82 55.00 8.82 13,338.38 - 11,495.00 - 1,843.38 13,338.38 2600
01.07.02 LUMINARIA TIPO FAROLA EN PARED pza 122.00 33.82 25.00 8.82 4,126.04 - 3,050.00 - 1,076.04 4,126.04 2600
01.08 MEDIDORES 14,753.31 - - - 14,753.31 - 14,753.31
01.08.01 EMPALME A MEDIDOR ELECTRICO TRIFASICO und 5.00 70.59 70.59 352.95 - - - 352.95 352.95 2600
01.08.02 EMPALME A MEDIDOR ELECTRICO MONOFASICO und 204.00 70.59 70.59 14,400.36 - - - 14,400.36 14,400.36 2600
01.09 EQUIPAMIENTO CONTRAINCENDIO 74,615.50 - 74,615.50 - - - 74,615.50
01.09.01 PANEL DE CONTROL CONTRAINCENDIO pza 5.00 6,126.05 6,126.05 30,630.25 - 30,630.25 - - 30,630.25 2600
01.09.02 SIRENA DE ALARMA CONTRAINCENDIO pza 5.00 46.60 46.60 233.00 - 233.00 - - 233.00 2600
01.09.03 DETECTOR DE HUMO pza 260.00 65.55 65.55 17,043.00 - 17,043.00 - - 17,043.00 2600
01.09.04 DETECTOR DE TEMPERATURA pza 204.00 49.45 49.45 10,087.80 - 10,087.80 - - 10,087.80 2600
01.09.05 PULSADOR MANUAL CONTRA INCENDIOS pza 51.00 49.45 49.45 2,521.95 - 2,521.95 - - 2,521.95 2600
01.09.06 LUZ DE EMERGENCIA A BATERIA DEL TIPO SECO pza 163.00 86.50 86.50 14,099.50 - 14,099.50 - - 14,099.50 2600
Partidas de Control-Instalaciones
Mecánicas
Descripción Und. Metrado Precio S/. M.O MATERIALES EQUIPOS SUBCONTRATA ADICIONAL Parcial S/. M.O MATERIALES EQUIPOS SUBCONTRATA ADICIONAL Parcial S/. PC
´05 INSTALACIONES MECANICAS 90,720.00 - - - 90,720.00 - 90,720.00
01.01 EXTRACTOR DE BAÑO und 372.00 200.00 200.00 74,400.00 - - - 74,400.00 74,400.00 2700
01.02 EXTRACTOR DE VESTIBULO DE ESCALERA piso 51.00 320.00 320.00 16,320.00 - - - 16,320.00 16,320.00 2700
- - - - -
Resumen de las PC Presupuesto Meta
RESUMEN DEL PRESUPUESTO OFERTADO
PARTIDA MONTO PARCIAL MONTO TOTAL
ESTRUCTURAS 5,074,995.09
Torre "A" 1,098,745.39
FASES QUE AGRUPAN LAS PARTIDAS PARA REPORTES EJECUTIVOS CONTROL Torre "B" 1,098,745.39
GRUPO Nro. FASES Código Nombre de las partidas PRESUPUESTO Torre "C" 1,098,745.39
ESTRUCTURAS 5,074,995.99 Torre "D" 1,082,837.48
ARQUITECTURA 3,233,509.82 Torre "E" 695,921.44
INSTALACIONES SANITARIA 449,136.77
INSTALACIONES ELECTRICAS 809,268.79 ARQUITECTURA 3,233,509.90
INSTALACIONES MECANICAS 90,720.00 Torre "A" 703,884.35
9,657,631.37 Torre "B" 703,884.35
Torre "C" 703,884.35
Torre "D" 679,083.89
Torre "E" 442,772.96
WBS 5151 MOON (D1) (D2) (D3) (D4) (D5) (D=D1-D2-D3-D4-D5) (E=C+D) (∆) = (B) - (E) (F) (G)= (E) + (F) (H) =(A) - (G)
ADELANTOS DIFERENCIA
FACTURAS MARGEN al
PROVISIONE AMORTIZACI STOCK DE NO CORRECCIÓN DE COSTO REAL DE LO PROYECTADO
PARTIDAS DE CONTROL QUE NO PROYECTAD cierre
S ON ALMACEN AMORTIZAD PROVISIONES CONTABLE VALORIZADO DE SALDO
PERTENECEN O AL CIERRE MARZO 2016
OS VS CONTABLE